|
<br />CONCEPT C: CIVIC AND PARK
<br />ORONO PARKWAY, ELK RIVER
<br />
<br />LANDSCAPE ARCHITECrS SCHEMATIC ESTIMATE
<br />
<br />HKGI 5/17/2007
<br />
<br />UNIT
<br />
<br />SAMPLE AREA TABULATION
<br />OTY 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 IN MEDIAN
<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: CIVIC MEDIAN FOCAL. ENDS
<br />
<br />SAMPLE AREA ;; 100FTX 24FT_ 240051
<br />DEMO PRAIRIE SF 2400.00$ 0.20 . 480.00
<br />SOIL AMENDMENTS CY 37.00$ 18.00 I 666.00
<br />UP LIGHTING ON TREES/SIGN EACH 11.00$ 900.00 . 9,900.00
<br />BOULDERS EACH 6.00$ 500.00 . 3,000.00
<br />2FT EDGE PAVEMENT AT PLANTlNGS SF 800.00 $ 7.50 . 6,000.00
<br />PAVEMENT AT MEDIAN END SF 800.00$ 7.50 . 6.000.00
<br />PERENNIALS SF 800.00$ 12.00 . 9,600.00
<br />SHRUBS SF 1600.00$ 5.00 . B,OOO.OO
<br />TREES EACH 5.00 $ 250.00 . 1,250.00
<br />ADD DRIP IRRIGATION SF 2400.00$ 1.50 . 3,600.00
<br /> LF 100.00 , 48,498.00 , 484.96 LF 3.00 EA . 145488.00
<br />
<br /> 3: CIVIC MID MEDIAN TURF AND TREE INSTAL.LATION
<br /> SAMPLE AREA - 650FT X 24FT- 156005f
<br /> DEMO PRAIRIE SF 15600.00$ 0.20 . 3,120.00
<br /> IRRIGATION SF 15600,00$ 1.00 I 15,600.00
<br /> SHADE TREES EA 7.00$ 350.00 . 2,450.00
<br /> SOD AND TOPSOIL SF 15600.00$ 3.50 . 54,600.00
<br /> . 75,770_00 . U6 SF 15600.00 SF , 75,770.00
<br /> 4: PARK MID MEDIAN TREE INSTALLATION
<br />I I ISHADE TREES EA 13.001$ 350.001$ 4,550.001 1$ 350.001 EA I 13,QOIEA 1$ 4,550.001
<br /> 5 : PARK FOCAL MEDIAN
<br /> SAMPLE AREA;; 100FT X 24FT;; 240051
<br /> DEMO PRAIRIE SF 2400.00 $ 0,20 . 480,00
<br /> SHRUBS SF 2400.00$ S.OO , 12,000.00
<br /> TREES EACH 5.00$ 250.00 , 1,250.00
<br /> ADD DRIP IRRIGATION SF 2400.00$ 1.50 . 3,600.00
<br /> , 17,330_00 , 7.22 SF ~" EA , 34,860.00
<br />
<br />6' 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-80IL CY 37.00 , 18.00 , 666.(1{}
<br />PERENNIALS SF 200.00 . 12.00 . 2,400.00
<br />SHRUBS SF 200,00 . S.OO . 1,000.00
<br />TREES EA 3.00 , 250.00 , 750.(1{}
<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 />7 : 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 $ 25520.00
<br />HARD COST TOTAL (CONSTRUCTION AND LABOR) . 291,988.00
<br />SOFT COSTS
<br /> MOBILIZATION 5% . 14,599.40
<br /> DESIGN/ADMIN 14% . 40,878.32
<br /> CONTINGENCY 10% . 29,198.80
<br /> TOTAL , 84,816.52
<br />PROJECT PROJECTED TOTAL , 376,684.52
<br />This re resents an 0 inion of robable construction costs and not to be construed as actual costs
<br />UnltCOSlsbasedonOlherrecentstreetsca e ro'ects
<br />
<br />M:\ELK RIVER\07_:l5-ELK RIVER _ ORONOPf(liV"t\1 Project Oocument!llE1k07-35oostCx/.sEIk07-35cwtC.xls
<br />
|