|
<br />3/30/2006 1 :41 PM
<br />
<br />ELK RIVER DOWNTOWN PARK
<br />City 01 Elk River, MN
<br />
<br />project area
<br />
<br />25,000sl
<br />
<br />Design Development Probable Cost
<br />
<br />item Description Quantitv Unit Unit Cost Total Notes
<br />1.1 Mobilization (5% max) 1.00 LS $ 32~OO $ 32,000.00
<br />1.2 underqround overhead utilitv (phone?) 100 LS $ bv others
<br />1.3 Remove Concrete Curb and Gutter 500 LF $2.00 $ 1,000.00
<br />1.4 salvage ex. Irrigation eqiptment 1 LS $200.00 $ 200.00
<br />1.5 remove misc items concrete pond, planter, boulders 1 LS $500.00 $ 500.00
<br />1.6 remove modular block retaining wall 1 LS $100.00 $ 100.00
<br />17 remove bituminous 1,022 SY $3.00 $ 3,066.67
<br />1.8 remove concrete island 1 LS $200.00 $ 200.00
<br />1.9 clear and grub 11 tree $200.00 $ 2,200.00
<br />1.10. remove Catch Basin casting 2 EA $25.00 $ 50.00
<br />1.11 salvage Catch Basin Casting 1 EA $50.00 $ 50.00
<br />112 remove bituminous curb 100 LF $100 $ 100.00
<br />1.13 salvage concrete pavers 960 SF $0.50 $ 480.00
<br />1.14 remove pvc pipe 25 LF $100 $ 25.00
<br />115 salvage stop sign 1 EA $50.00 $ 50.00
<br />1.16 salvaqe liqht pole 2 EA $100.00 $ 200.00
<br />1.17 Silt Fence, Type Preassembled 400 LF $2.00 $ 800.00
<br />1.18 Inlet Protection, Type A 5 EA $75.00 $ 375.00
<br />1.19 Inlet Protection, Type C 4 EA $75.00 $ 300.00
<br />1.20. T rafflc Control 1 LS $5,000.00 $ 5,000.00
<br />1.21 Temporary Rock Construction Entrance 1 EA $500.00 $ 500.00
<br />1.22 temporary chain link lence (6') 520 LF $25.00 $ 13,000.00
<br />1.23 temporary gate (16') 1 EA $1,000.00 $ 1,000.00
<br />1.24 temporary gate (12") 1 EA $800.00 $ 800.00
<br />1.25 construct temporary sedimentation basin 1 LS $400.00 $ 400.00
<br />1.26 temporary seeding 83 SY $4.00 $ 333.33
<br />1.27 3" clear rock 79 TN $30.00 $ 2,377. 78
<br />1.28 Street Siqn 4 EA $ 300.00 $ 1,200.00
<br /> Subtotal Site Preparation $ 65,107.78
<br />.1 400 CY $5.00 $ 2,000.00
<br />2.2 Granular Borrow 300.0 CY $10.00 $ 3,000.00
<br />2.3 Salvaged and Re-Spread Topsoil (EV) 49 CY $5.00 $ 245.00 4"sod areas 6"-76CY
<br />2.4 Aggregate Base, Class 5 400 CY $9.00 $ 3,600.00 allowance,
<br />2.5 Soil Correction 1 LS $20,000.00 $ 20,000.00 allowance
<br />2.6 Place soil lor pem.bed 8.20 CY $ 5.00 $ 41.00 148 sl (Q) 12", 6"salv
<br />2.7 Place soil lor shrub bed 259.00 CY $ 5.00 $ 1,295.00 5258s1 (iil4" new, 12"salv
<br />2.8 Select topsoil borrow imported 70.00 CY $ 28.00 $ 1,960.00 148cl,1751cl
<br /> Subtotal eartiks $ 32,141.00
<br />3.1 4" PVC sewer pipe 30 LF i.OO $ 750.00
<br />3.2 12" RCP sewer pipe 80 LF $40.00 $ 3,200.00
<br />3.3 12" HOPE Sewer Pipe 215 LF $30.00 $ 6,450.00
<br />3.4 4' PE draintile 455 LF $8.00 $ 3,640.00
<br />3.5 2" copper water service 75 LF $20.00 $ 1,500.00
<br />3.6 connect to ex water 1 EA $100.00 $ 100.00
<br />3.7 Construct Drainage Structure Design 48-4020 2 LF $1,500.00 $ 3,000.00
<br />3.8 Construct Drainage Structure Design 24"x36" 3 LF $750.00 $ 2,250.00
<br />3.9 Construct Drainage Structure Design 27" 2 EA $750.00 $ 1,500.00
<br />3.10. Connect to Ex stm 3 EA $500.00 $ 1,500.00
<br />3.11 rebuild CB MH top 2 EA $500.00 $ 1,000.00
<br />3.12 F&I R-3067-V casting 5 EA $500.00 $ 2,500.00
<br />3.13 F&I R-1733 casting 4 EA $400.00 $ 1,600.00
<br />3.14 F&I R-4342 castinq 2 EA $200.00 $ 400.00
<br /> Subtotal Utilities $ 29.390.00
<br />4.1 Concrete pavers and base 7352.36 SF $ 8.50 $ 62,495.06 incl. 8" agg and geolab
<br />4.2 Color concrete and base 1761.00 SF $ 10.00 $ 17,610.00 6" w/rebar wire
<br />4.3 I plain concrete and base 2033.00 SF $ 6.00 $ 12,198.00 6" w/rebar wire
<br />4.4 Type MV3 Wearing Course Mixture (MVWE45035C) 45 TN $80.00 $ 3,566.93
<br />4.5 Concrete Curb & Gutter, Design B618 270 LF $20.00 $ 5,400.00
<br />4.6 Concrete median 1 LS $200.00 $ 200.00
<br />4.7 Pedestrian Curb Ramp with Truncated Dome Svstem 4 EA $ 500.00 $ 2,000.00
<br />4.8 Landscaoo rock 390 SF $ 3.00 $ 1,170.00 3" depth w/lab
<br /> Su btotal pavement $ 104.639.99
<br /> .:i::I.I:
<br />5.1 curved decorative railinq 30.0C LF $ 120.00 $ 3,600.00 balconv
<br />5.2 curved grand stair railing w/hand rail- outside edqe 48.00 LF $ 140.00 $ 6,720.00
<br />5.3 straiaht decorative railinas 78.00 LF $ 100.00 $ 7,800.00 depot utilitv wall, balconv sides
<br />5.4 curved qrand stair handrail-inside rail 39.00 LF $ 35.00 $ 1,365.00
<br />5.5 straiqht amp. Steps handrail 8.00 EA $ 100.00 $ 800.00 3.5ft sections
<br />5.6 curved rail at Gazebo 18.70 LF $ 110.00 $ 2,057.00
<br />5.7 curved arbor assembly/ NIC wall 1.00 EA $ 30,000.00 $ 30,000.00
<br />
<br />Page 2 013
<br />
|