<br />CONCEPT A: REFINED PRAIRIE
<br />ORONO PARKWAY, ELK RIVER
<br />
<br />LANDSCAPE ARCHITECTS SCHEMATIC ESTIMATE
<br />
<br />HKGI 5/17/2007
<br />
<br />UNIT
<br />
<br />SAMPLE AREA TABULATION
<br />QTY. UNIT PRICE TOTAL
<br />
<br />CORRIDOR AREA TOTALS
<br />UNIT COST xQTY TOTAL AREA COST
<br />
<br />ITEM DESCRIPTION
<br />
<br />1 : MEDIAN SIGNAGE
<br />ENGRAVED BOULDER
<br />
<br />EA
<br />
<br />1.00$
<br />
<br />3,000.00 $
<br />
<br />3.000.00
<br />
<br />$ 3.000.00 EA
<br />
<br />2.00 EA
<br />
<br />$
<br />
<br />6,000.00
<br />
<br />2' MEDIAN FOCAL ENDS
<br />
<br />SAMPLE AREA = 100FT X 24FT= 2400sf
<br />DEMO PRAIRIE SF 2400.00 , 0.20 I 480.00
<br />SOIL AMENDMENTS CY 37.00 , 18.00 , 666.00
<br />BOULDERS EACH 6.00 , 500.00 , 3,000.00
<br />EDGE PAVEMENT SF 800.00 , 7.50 I 6,000.00
<br />PERENNIALS SF 800.00 , 12.00 , 9.600.00
<br />SHRUBS SF 1900.00 , 5.00 , 9,500.00
<br />TREES EACH 5.00 $ 250.00 I 1,250.00
<br />ADD IRRIGATION SF 2400.00 , 1.50 $ 3,600,00
<br /> LF 100.00 $ 34,096.00 $ 340.96 LF 4.00 EACH $ 136,384.00
<br />
<br />3' MID MEDIAN PLANTINGS
<br />
<br />SAMPLE AREA ..100FT X 24fT.. 2400sf
<br />DEMO PRAIRIE SF 2400.00 , 0.20 $ 480.00
<br />SOIL AMENDMENTS CY 37,00 I 18.00 I 666.00
<br />BOULDERS EACH 6,00 $ 500.00 I 3,000.00
<br />SHRUBS SF 2400,00 $ 5.00 I 12000.00
<br />TREES EA 4,00 I 250.00 I 1,000.00
<br />EDGER-CONCRETE 1 FT BAND LF 46,00 I 7.50 $ 360.00
<br />ADD IRRIGATION SF 2400,00 I 1.50 $ 3,600.00
<br /> LF 100.00 $ 21,106.00 $ 211.06 LF 6.00 EACH $ 126,636.00
<br />
<br />4: GATEWAY FEATURE
<br />
<br />SAMPLE AREA.. 40FT X 10FT=400sf
<br />DEMO SOD SF 400.00 $ 0.20 $ 80.00
<br />EDGER LF 100.00 $ 1.50 $ 150.00
<br />BERMS-SOIL CY 37.00 $ 18.00 , 666.00
<br />PERENNIALS SF 200.00 $ 12.00 $ 2.400.00
<br />SHRUBS SF 200.00 $ S.OO $ 1,000.00
<br />TREES EA 300 $ 250.00 $ 750.00
<br />SIGNAGE EA 1.00 $ 3.000.00 , 3,000.00
<br />ADD IRRIGATION LS 1.00 $ 2,000.00 $ 2.000.00
<br /> SF 400.00 $ 10046.00 $ 25.12 SF 4.00 EACH $ 40,184.00
<br />
<br />5' CROSSWALKS
<br />
<br />10X110
<br />DEMO BITUMINOUS SF 1100.00 $ Q60 $ 660.00
<br />NEW BITUMINOUS MILL SF 1100.00 , 1.00 $ 1,100,00
<br />CONCRETE SF 1100.00 $ 10.00 $ 11,000.00
<br /> SF 100.00 $ 12,780.00 $ 127.60 SF 2." EACH $ 25520.00
<br />HARD COST TOTAL (CONSTRUCTfON AND LABOR) $ 334,724.00
<br />SOFT COSTS
<br />MOBILIZATION 5% I 16,736.20
<br />DESIGN/ADMIN 14% I 46.861.36
<br />CONTINGENCY 10% $ 33,472.40
<br /> TOTAL $ 97,069.96
<br />PROJECT PROJECTED TOTAL $ 431,793.98
<br />Thisre resents an inionof robable I;onslruction I;osls and not to be construed as actual cosls
<br />Unilcosls based on otharracanlslraelsca e r'eeIs
<br />
<br />M;\ELK RfVERI07-35-ELK RIVER - ORONOPKW't\ 1 Project DoclJmenlslElka7-35costAxlsEIk07-35cosIAxls
<br />
|