|
<br />ELK RIVER DOWNTOWN PARK
<br />City of Elk River, MN
<br />
<br />Design Development Probable Cost
<br />
<br />item Description
<br />,- $it/!.Prtp.rationW'"
<br />1.1 Mobilization (5% max)
<br />1.2 general demo
<br />1.3 utilty adjustments
<br />1.4 well wall for utilities at SS Depot bid
<br />1.5 demo bit Drive areas
<br />1.6 demo curb
<br />1.7 underground overl1ead utility
<br />
<br />project area
<br />
<br />Quantity Unit
<br />1.00 LS
<br />1.00 LS
<br />1.00 LS
<br />66.00 LF
<br />6874.00 SF
<br />420.00 LF
<br /> LS
<br />
<br />Unit Cost
<br />_~'.i.djii?;'x'-=:~Sf ,"",__
<br />50,000.00 $
<br />10,000.00 $
<br />1.00 $
<br />200.00 $
<br />0.80 $
<br />2.50 $
<br />
<br /> Subtotal Site Preparation
<br /> /...
<br />1.00 LS 6,000.00
<br />1.00 LS 4,000.00
<br />100.00 CY 21.00
<br /> Subtotal earthworks
<br /> -we
<br />123.00 LF 18.00
<br />6681.00 SF 8.00
<br />2011.00 SF 8.00
<br />426.00 SF 8.00
<br />127.00 LF 20.00
<br /> Subtotal pavement
<br />
<br />2 Earthwork, - --- WL -'1L
<br />2.1 rough grading
<br />2.2 fine grading
<br />2.3 Import and Place topsoil
<br />
<br />3/30/2006 3:16 PM
<br />
<br />25,000sf
<br />
<br />Amount
<br />
<br />I
<br />50,000.00
<br />10,000.00
<br />1.00
<br />13,200.00
<br />5,499.20
<br />1,050.00
<br />
<br />79,750,20
<br />
<br />.- - 6,??o:o0.
<br />4,000.00
<br />2,100.00
<br />
<br />12,100,00
<br />
<br />3 -,,~ .pavement
<br />3.1 new curb and gutter
<br />3.2 CONCRETE PAVERS and base
<br />3.3 Color A concrete and base
<br />3.4 2ft concrete bands
<br />3.5 10ft wide BIT. trail
<br />
<br />.L...........!!'~~4!2rk.... - ....
<br />4.1 handrail
<br />4.2 railing at walls
<br />4.3 railing at river rm
<br />4.4 handrail at river stairs
<br />4.5 amp. Theatre handrail
<br />4.6 hand rail at river rm
<br />4.7 rectangular pergolalNlC stone bases
<br />4.8 curved pergola / NIC wall
<br />
<br />'$~ilewall.iit8ii!!plantel'l-::' -::-::~ -:::
<br />5.1 precast wall caps 18"w
<br />5.2 precast threads on amp seats 3ft w
<br />5.3 typ.5 Ft deep Wall ftg - square/amp
<br />5.4 typo 5ft deep Wall ftg - river rm
<br />5.5 typo 5ft deep Wall ftg - street seat wall
<br />5.6 internal concrete wall supports
<br />5.7 Stone veneer on walls and steps
<br />amp steps 14"
<br />river rm wall 4.5ft
<br />6ft amp wall
<br />6ft circular stair walls
<br />circular stair walls
<br />5.8 concrete stairs (assum. 6" riser)
<br />3ft thread concrete stairs
<br />3ft thread amphitheatre seats
<br />amphitheatre 1ft thread steps
<br />River 1ft thread steps
<br />River rm 1ft thread steps
<br />5.9 Lightpole planters and ftg
<br />5.10. pergola planters and ftg
<br />5.11. pergola base and ftg
<br />
<br />2,214.00
<br />53,448.00
<br />16,088.00
<br />3,408.00
<br />2,540.00
<br />
<br />77,698.00
<br />
<br />125.00
<br />247.00
<br />292.00
<br />56.00
<br />30.00
<br />22.00
<br />2.00
<br />1.00
<br />
<br />LF
<br />LF
<br />LF
<br />LF
<br />LF
<br />LF
<br />EA
<br />EA
<br />
<br />80.00
<br />110.00
<br />110.00
<br />80.00
<br />80.00
<br />80.00
<br />15,000.00
<br />25,000.00
<br />
<br />@lli:@ft&tmi)'ij@lW_:%~':'M}
<br />862.00
<br />2430.00
<br />249.00
<br />292.00
<br />34.00
<br />1264.00
<br />
<br />Subtotal metal work
<br />~ =-- ::-
<br />10.00
<br />10.00
<br />100.00
<br />100.00
<br />100.00
<br />20.00
<br />
<br />--~
<br />SF
<br />SF
<br />LF
<br />LF
<br />LF
<br />SFF
<br />
<br />947.70 SFF
<br />239.00 SFF
<br />456.00 SFF
<br />264.00 SFF
<br />806.00 SFF
<br />144.00 LFF
<br />810 LFF
<br />252.00 LFF
<br />208.00 LFF
<br />176.00 LFF
<br />5.00 EA
<br />4.00 EA
<br />8.00 EA
<br />
<br />110.00
<br />110.00
<br />80.00
<br />80.00
<br />80.00
<br />7,500.00
<br />10,000.00
<br />6,000.00
<br />
<br />Subtotal sitewalls/steps
<br />~
<br />EA 275.00
<br />EA 400.00
<br />EA 50.00
<br />EA 40.00
<br />EA 40.00
<br />EA 20.00
<br />SF 1.25
<br />SF 4.50
<br />
<br />6 :"'-:L'&iidiC7P.ffi9-
<br />6.1 Ornamental tree, 2 inch cal, bb
<br />6.2 2.5" cat Shade tree B&B
<br />6.3 evergreen shrub 24" spread
<br />6.4 deciduous shrub-spirea #2 cont
<br />6.5 deciduous shrub-gro-Iow sumaC#2 cont
<br />6.6 perennials-Om. Grassldaylily #1 cont
<br />6.7 cedar mulch and weed barrier
<br />6.8 sod & 4" topsoil
<br />
<br />~."==..: :..:::..: ilL
<br />4.00
<br />16.00
<br />8.00
<br />40.00
<br />20.00
<br />800.00
<br />972.00
<br />2307.00
<br />
<br />~ Fumii'hl!!iis
<br />7.1 waste receptacles
<br />7.2 benches
<br />7.3 Kiosk
<br />7.4 16 ft Gazebo
<br />
<br />-~
<br />
<br />~:- -E!i!!1~~1
<br />8.1 double pole lights
<br />8.2 bollard wnights
<br />8.3 wall lights
<br />8.4 GFloutlets
<br />
<br />Subtotal Landscaping
<br />~-1.mrrtttttr- ---- .._'"
<br />6.00 . E'A 1,000.00
<br />EA 1,000.00
<br />1.00 EA 8,000.00
<br />1.00 EA 20,000.00
<br />
<br />13.00
<br />13.00
<br />4.00
<br />4.00
<br />
<br />Subtotal Site Furnishings
<br />dik-w=:-=
<br />EA
<br />EA
<br />EA
<br />EA
<br />
<br />Subtotal Electrical
<br />
<br />20.00
<br />20.00
<br />20.00
<br />20.00
<br />20.00
<br />
<br />5,00000
<br />3,000.00
<br />1,200.00
<br />500.00
<br />
<br />4
<br />10,000.00
<br />27,170.00
<br />32,120.00
<br />(48000
<br />2,400.00
<br />_1,76(}.00
<br />30,000.00
<br />25,000.00
<br />
<br />$
<br />-$-
<br />$
<br />$
<br />$
<br />$
<br />
<br />132,930.00
<br />----I
<br />8,620.00
<br />24.300.00
<br />24,900.00
<br />29,200.00
<br />3,400.00
<br />25,280.00
<br />
<br />18,954.00
<br />4,780.00
<br />9,120.00
<br />5,280.00
<br />16,120.00
<br />
<br />$
<br />"$
<br />$--
<br />$
<br />$
<br />$
<br />$
<br />$
<br />
<br />15,840.00
<br />89.fd6~00
<br />- -20}60~00-
<br />16,640.00
<br />14,080.00
<br />37,500.00
<br />40,000.00
<br />48,000.00
<br />
<br />451,274.00
<br /> .
<br />1,100.00
<br />6,400.00
<br />400.00
<br />1,600.00
<br />800.00
<br />16,000.00
<br />1,215.00
<br />10,381.50
<br />37,896.50
<br /> I
<br />6,000.00
<br />8,000.00
<br />20,000.00
<br />34,000.00
<br />%"
<br />65,000.00
<br />39,000.00
<br />4,800.00
<br />2,000.00
<br />110,800.00
<br /> "
<br />15,000.00
<br />15,000.00
<br />co.:" J
<br />30,000.00
<br />30,000.00
<br />818,518.70
<br />122,777.81
<br />941,296.51
<br />
<br />9 -'ffulliiOil - -.
<br />9.1 irrigation system
<br />
<br />IIII"l!!l .......- - ....--
<br />
<br />$ 15,000.00
<br />Subtotal Irrigation
<br />
<br />1.00
<br />
<br />LS
<br />
<br />JOiK,oihr-- ::.:
<br />10.1 river room runnel water feature
<br />
<br />$ 30,000.00
<br />Subtotaloll1er
<br />
<br />could be ph2
<br />amptheatre seating design option
<br />
<br />:JE~ :::::
<br />1.00 LS
<br />
<br />Subtotal
<br />15% Contingency
<br />
<br />Construction Total
<br />
<br />Page 1 of 1
<br />
|