Laserfiche WebLink
<br />CONCEPT B: TURF AND TREE <br />ORONO PARKWAY, ELK RIVER <br /> <br />LANDSCAPE ARCHITECTS SCHEMATIC ESTIMATE <br /> <br />HKGI 511712007 <br /> <br />UNIT <br /> <br />SAMPLE AREA TABULATION <br />QTY. UNIT PRICE TOTAL <br /> <br />UNIT COST <br /> <br />CORRIDOR AREA TOTALS <br />X QTY 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 $ 3,000.00 EA <br /> <br />2.00 EA <br /> <br />$ <br /> <br />6,000.00 <br /> <br />2' MEDIAN FOCAL ENDS <br /> <br />SAMPL.E AREA" 100FT X 24FT" 24005f <br />DEMO PRAIRIE SF 2400.00 I 0.20 I 480.00 <br />SOil AMENDMENTS CY 37.00 I 16.00 I 666.00 <br />BOULDERS EACH 6.00 I 500.00 I 3,000.00 <br />EDGE PAVEMENT SF 800,00 I 7.50 I 6,000.00 <br />PAVEMENT SF 800.00 I 7.50 I 6,000.00 <br />PERENNIALS SF 800.00 I 12.00 I 9,600.00 <br />SHRUBS SF 1600.00 I 5.00 I 8,000.00 <br />TREES EACH 5.00$ 250,00 I 1,250.00 <br />ADD DRIP IRRIGATION SF 3200.00 I 2.00 I 6,400.00 <br /> LF 100.00 $ 41,396.00 $ 413.96 LF 3.00 EACH $ 124188.00 <br /> <br /> 3: MID MECIAN TURF AND TREE INSTALLATION <br /> SAMPLE AREA "1930FT X 24FT: 4632051 <br />DEMO PRAIRIE SF 46320.00 I 0.20 I 9,264.00 <br />IRRIGATION SF 46320.00 $ 0.75 I 34.740.00 <br />SHADE TREES EA 41.00 I 350.00 $ 14,350.00 <br />SOD AND TOPSOil SF 46320.00 . 3.50 . 162,120.00 <br /> $ 354.45 $ 220,474.00 $ 4.76 SF 46320,00 " $ 220,474.00 <br />I I I <br /> 4: GATEWAY FEATURE <br /> SAMPLE AREA: 40FT X 10FT: 400sf <br />DEMO SOD SF 400.00 I 0.20 $ 80.00 <br />EDGER LF 100.00 I 1.50 $ 150.00 <br />BERMS-SOil CY 37.00 , 1800 . 666.00 <br />PERENNIALS SF 200.00 $ 12.00 , 2,400.00 <br />SHRUBS SF 200.00 . 5.00 $ 1,000.00 <br />TREES EA 3.00 $ 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 $ 1004.6.00 $ 25.12 SF 4,00 EACH S 40,164.00 <br /> <br />5 . CROSSWALKS <br /> <br />10X110 <br /> DEMO BITUMINOUS SF 1100.00$ 0.60 $ 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 $ 12760.00 $ 127.60 SF 2.00 EACH $ 25,520.00 <br />HARD COST TOTAL (CONSTRUCTION AND LABOR) $ 416,366,00 <br />SOFT COSTS <br /> MOBILIZATION 5% I 20,818.30 <br /> DESIGN/ADMIN 14% I 58,291.24 <br /> CONTINGENCY 10% I 41,636.60 <br /> TOTAL $ 120,746.14 <br />PROJECT PROJECTED TOTAL $ 537,112.14 <br />Thisre resents an 0 inion of robablec:onslructionc:oslsandnollobeconslruedasactualc:osls <br />Unit costs based on other recent streetsca epro'ects <br /> <br />M:iELK RIVER\07-35-ELK RIVER - ORONOPKWI'II Project DocumentsIElk07-35coslB.~sEIk07-35costB,J(1s <br />