Laserfiche WebLink
SCHEMATIC COST ESTIMATE <br />PROJECT: <br />MISSISSIPPI RIVER OVERLOOK <br />OWNER <br />CITY OF ELK RIVER <br />13065 Orono Parkway <br />Elk River, MN 55330 <br />LA ESTIMATE <br />line ITEM ITEM DESCRIPTION EST <br />NUMBER OTV UNIT UNIT PRICE UNIT TOTAL <br />ALTERNATES <br /> 1 Mobilization 5% max 1.00 LS $ 3,500.00 LS $ 3.500.00 <br /> <br /> 2 earthworks/ ratlin 1 LS $ 3,000.00 LS $ 3,000.00 <br /> 3 Im ort ranular Fill 177 CY $ 28.00 CY $ 4,956.00 <br /> 4 Im ort select to soil lantin beds onl 42 CV $ 28.00 CY $ 1,176.00 <br /> 5 Erosion control silt fence 273 LF $ 3.00 $ 819.00 <br /> 6 Erosion control blanket 150 SY $ 5.00 $ 750.00 <br /> <br /> 7 Crosswalk Markin -white 300 SF $ 5.00 SF $ 1,500.00 <br />ALT 8 Cross walk avers demo bituminous 500 SF $ 18.00 EA $ 9,000.00 <br />ALT 9 Cross walk concrete 1ft ed er 100 LF $ 18.00 LF $ 1,800.00 <br /> <br /> 10 Pedestrian Curb Ram with Truncated Dome S stem 4 EA $ 400.00 EA $ 1,600.00 <br /> 11 new dro curb at crosswalk removal and install 4 EA $ 1,000.00 EA $ 4,000.00 <br /> <br /> 12 Concrete avers and base -u er laze 360.00 SF $ 70.00 SF $ 3,600.00 <br /> 13 Concrete avers antl base -lower laze 360.00 SF $ 70.00 SF $ 3,600.00 <br /> 14 Bituminous trail and base 1600.00 SF $ 3.25 SF $ 5,200.00 <br />ALT 15 alternate wnc aver trail reflects credi[for bituminous 1600.00 SF $ 6.00 $ 9,fi00.00 <br /> 16 4" lain concrete for bench & waste ad and base 136.00 SF $ 10.00 SF $ 1,360.00 <br /> <br /> 17 Stone bench b owner 7.00 EA $ 500.00 EA $ 3,500.00 <br /> 18 Install Slone bench su lied b owner 7.00 EA $ 375.00 EA $ 2,625.00 <br /> <br /> 19 metal railin 19.00 LF $ 140.00 LF $ 2,660.00 <br /> <br /> 20 Stone columns, ft ,veneer, ca 2.00 EA $ 2,500.00 EA $ 5,000.00 <br /> 21 Stone seawall 0.00 LF $ 400.00 LF $ <br /> <br /> 22 Trees 12.00 EA $ 350.00 EA $ 4,200.00 <br /> 23 shrubs 90.00 EA $ 35.00 EA $ 3,150.00 <br /> 24 erennials 50.00 EA $ 15.00 $ 750.00 <br /> 25 Prairie seedin /mulch/establishment i~ SF $ 0.20 SF $ 3,200.00 <br /> <br /> 26 Bench 2.00 EA $ 1,500.00 EA $ 3,000.00 <br /> 27 Waste rece tacle 1.00 EA $ 1,300.00 EA $ 1,300.00 <br /> <br />AL7 28 Post street li ht and ft 2.00 EA $ 5,000.00 EA $ 10,000.00 <br />AL7 29 Electrical Service anel atlds 1.00 EA $ 1,000.00 EA $ 1,000.00 <br /> <br /> <br />SUBTOTALS <br />design, admin fees 12% <br />Contingency of 8 <br />$ sa,aas.DO $ 31.aoD.0o <br />$ 7.733.52 <br />$ 5,155.68 <br />TOTAL <br />$ 77,335.20 <br />CITY OF ELK RIVER ~ RIVERS EDGE COMMONS schematic cost 4!23/2008 pg 1 of 1 <br />