|
North Park - New Brighton Exchange
<br />Project Cost Estimate
<br />City of New Brighton, MN
<br />Stantec Project No. 193802401
<br />29-Jul-13
<br />No.Item Unit Quantity Unit Price Total Price
<br />PART 1: SITE GENERAL
<br />Mobilization LS 1 $50,000.00 $50,000.00
<br />Temporary Rock Construction Entrance EA 1 $1,400.00 $1,400.00
<br />Silt Fence, Heavy Duty LF 1,400 $2.50 $3,500.00
<br />Inlet Protection EA 10 $200.00 $2,000.00
<br />Rough Grade Site (Average 1' Depth Cut for 1/2 Site)CY 7,400 $4.00 $29,600.00
<br />Fine Grade Non-Field Areas SY 24,000 $0.35 $8,400.00
<br />Remove and Respread 6" Topsoil CY 7,400 $7.00 $51,800.00
<br />Offsite Topsoil Borrow CY 1,500 $14.00 $21,000.00
<br />Pond Excavation CY 4,000 $6.00 $24,000.00
<br />Pond Liner Membrane SY 16 $4,200.00 $67,200.00
<br />Seed Non-Field Areas AC 5.0 $2,100.00 $10,500.00
<br />Irrigation System Valve Station and Controls LS 1 $12,000.00 $12,000.00
<br />Irrigation of Non-Field Areas LS 1 $20,000.00 $20,000.00
<br />Electrical Service, Conduit, Wiring, and Receptacles LS 1 $35,000.00 $35,000.00
<br /> SUBTOTAL PART 1: SITE GENERAL $336,400.00
<br />PART 2: UTILITIES
<br />6" PVC Sanitary Service LF 350 $25.00 $8,750.00
<br />Connect to Existing PVC Sewer Main EA 1 $1,400.00 $1,400.00
<br />Sanitary Service Cleanouts EA 3 $400.00 $1,200.00
<br />1.5" Water Service LF 350 $28.00 $9,800.00
<br />Connect to Existing DIP Water Main EA 1 $600.00 $600.00
<br />Storm Sewer-12" RCP LF 880 $36.00 $31,680.00
<br />Storm Sewer-18" RCP LF 550 $44.00 $24,200.00
<br />Storm Sewer CB or MH EA 10 $1,700.00 $17,000.00
<br />Storm Sewer Apron EA 1 $1,000.00 $1,000.00
<br />Rip Rap CY 10 $85.00 $850.00
<br /> SUBTOTAL PART 2: UTILITIES $96,480.00
<br />PART 3: PARKING LOT AND TRAILS
<br />Subgrade Preparation (Pkg Lot)SY 4,200 $1.20 $5,040.00
<br />Select Granular Borrow (12" at Pkg Lot)CY 1,400 $16.00 $22,400.00
<br />Class 5 Aggregate Base (6" at Pkg Lot)TN 1,450 $17.00 $24,650.00
<br />Parking Lot Paving (3.5" depth)TN 850 $72.00 $61,200.00
<br />Drain Tile LF 600 $6.00 $3,600.00
<br />B612 Concrete Curb and Gutter LF 1,060 $13.00 $13,780.00
<br />Trail Excavation LF 1,520 $3.00 $4,560.00
<br />Class 5 Aggregate Base (6" at Trails)TN 630 $18.00 $11,340.00
<br />Trail Paving (2.5" Depth, 10' Width)TN 250 $75.00 $18,750.00
<br />Pedestrian Curb Ramp EA 3 $360.00 $1,080.00
<br />Truncated Domes SF 24 $48.00 $1,152.00
<br />Striping (Epoxy Paint)LF 2,560 $1.50 $3,840.00
<br />Parking Lot Lighting (LED Fixtures)LS 1 $38,000.00 $38,000.00
<br /> SUBTOTAL PART 3: PARKING LOT AND TRAILS $204,352.00
|