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