|
Design Development Cost Estimate
<br /> Central Park Improvement
<br /> City of St.Anthony, Minnesota Revised 05/31/2000, 07/05,07/12, 09/12
<br /> Construction Limits Area=21.25 acres(City=12.1 acres(57%),School=9.15 acres(43%))
<br /> Not Items x.. .A�:° , _ ,_ MUM- Unit`. � �'�- Unit�`C- �. _ ..�-v.�- �-�=,�:.-�, ..,�� �;� �� f:. City Share. �.�,.. School
<br />I Share
<br /> _ ! ost ,. TotahAmoun� 9.57e Wte 1_Q, Amoun<< .G ` ,Amount
<br /> A. Site Work
<br /> 1 Mobilization LS 1 $ 40,000.00 $ 40,000.00 1 $ 22,800.00 1 $ 17,200.00
<br /> 2 Removals LS 1 $ 50,000.00 $ 50,000.00 1 $ 28,500.00 1 $ 21,500.00
<br /> 3 Common Excavation CY 4,950 $ 6.00 $ 29,700.00 2821.5 $ 16,929.00 2128.5 $ 12,771.00
<br /> 4 Common Borrow Loose Volume CY 6,6501 $ 6.00 $ 39,900.00 3790.5 $ 22,743.00 2859.5 $ 17,157.00
<br /> 5
<br /> Topsoil Borrow(Loose Volume) CY 15,7501 $ 9.00 $ 141,750.00 8977.5 $ 80,797.50 6772.5 $ 60,952.50
<br /> 6 Modular Block Retaining Wall SF 1200 $ 20.00 $ 24,000.00 1200 $ 24,000.00 0 $ -
<br /> B. Parking
<br /> 7 Conc. Curb and Gutter LF 1200 $ 10.00 $ 12,000.00 1200 $ 12,000.00 0 $ -
<br /> 8 Bituminous Parking, Complete SY 2,850 $ 20.00 $ 57,000.00 2850 $ 57,000.00 0 $
<br /> 9 Stripping LS 1 I $ 1,500.00 $ 1,500.00 1 $ 1,500.00 0 $ -
<br /> C. Trails
<br /> 10 8ft.Wide Bit.Trail LF 2430 $ 13.00 $ 31,590.00 1385.1 $ 18,006.30 1044.9 $ 13,583.70
<br /> 11 10ft. Wide Bit.Trail LF 550 $ 13.00 $ 7,150.00 550 $ 7,150.00 0 $ -
<br /> D. Ballfields
<br /> D.1. Varsity Baseball
<br /> 12 A -lime Infield CY 740 $ 22.00 $ 16,280.00 0 $ - 740 $ 16,280.00
<br /> 13 Backstop Fencing(16 ft) LF 90 $ 110.00 $ 9,900.00 0 $ - 90 $ 9,900.00
<br /> 14 4 ft high Players Bench Fence LF 40 $ 20.00 $ 800.00 0 $ - 40 $ 800.00
<br /> 15 8 ft high Outfield Fence LF 1160 $ 30.00 $ 34,800.00 0 $ - 1160 $ 34,800.00
<br /> 16 Players Bench (Salvaged) EA 2 $ 100.00 $ 200.00 0 $ - 2 $ 200.00
<br /> 17 Pitcher's Mount EA 1 $ 250.00 $ 250.00 0 $ - 1 $ 250.00
<br /> 18 Bases EA 4 $ 50.00 $ 200.00 0 $ - 4 $ 200.00
<br /> 19 Warning Track CF 220 $ 22.00 $ 4,840.00 0 $ - 220 $ 4,840.00
<br /> 20 Concrete Pad for Bleachers and Players Bench SF 1120 $ 5.00 $ 5,600.00 0 $ - 1120 $ 5,600.00
<br /> D.2.Softball(Total =3 fields
<br /> 21 Bases and Pitchers mount EA 15, $ 50.00 $ 750.00 13 $ 650.00 2 $ 100.00
<br /> 22 Backstop Fencing 16 ft LF 180 $ 110.00 $ 19,800.00 145 $ 15,950.00 35 $ 3,850.00
<br /> 23 4 ft high Players Bench Fence LF 390 $ 20.00 $ 7,800.00 ' 300 $ 6,000.00 90 $ 1,800.00
<br /> 24 Players Bench EA 4 $ 750.00 $ 3,000.00 3 $ 2,250.00 1 $ 750.00
<br /> 25 Players Bench (Salvaged) EA 2 $ 100.00 $ 200.00 2 $ 200.00
<br /> 26 Concrete Pad for Bleachers and Players Bench SF 1260 $ 5.00 $ 6,300.00 1000 $ 5,000.00 260 $ 1,300.00
<br /> 27 Infill A lime CY 1500 $ 22.00 $ 33,000.00 1400 $ 30,800.00 100 $ 2,200.00
<br /> D.3.Ice Hockey
<br /> 28 Permanent Hockey Boards 3.5 ft Ht. LF 540 $ 15.00 $ 8,100.00 290 $ 4,350.00 250 $ 3,750.00
<br /> D.4.New Play Area
<br /> 29 Shelter w/Bathrooms EA 1 $ 100,000.00 $ 100,000.00 1 $ 100,000.00 0 $
<br /> 30 Play Equipment LS 1 $ 40,000.00 $ 40,000.00 1 $ 40,000.00 0 $
<br /> 31 Rubberized Play area SF 4000 $ 13.00 $ 52,000.00 4000 $ 52,000.00 0 $ -
<br /> 32 Concrete area SF 7480 $ 5.00 $ 37,400.00 7480 $ 37,400.00 0 $
<br /> 33' Wading Pool (Complete) LS 1 $ 45,000.00 $ 45,000.00 1 $ 45,000.00 0 $ -
<br /> D.S.Sand Volleyball
<br /> Page 1
<br />
|