Laserfiche WebLink
<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 />