Laserfiche WebLink
2/6/2009 10:11 AM <br />Babcock Trail - Phase II ' <br />City of Elk River, MN <br /> <br />SCHEMATIC COST ESTIMATE -February 09 <br /> <br />item Description Quantity Unit Unit Cost Park work <br />t Earthworks <br />rough grading _ _. <br />4,150 <br />CY <br />$ 4.25 <br />$ 17,437,50 <br /> fine grading 3,150 SY $ 1.90 $ 5,985,00 <br /> topsoil import and spread 210 CY $ 28.00 $ 5,880.00 <br /> Subtotal Earthworks $ 29,502.50 <br /> Bituminous Trail <br />10' wide Bit I rail including 4~ CI 5 base <br />5,31 u <br />LF <br />$ 2u.50 - <br />$ 108,855.00 <br /> Soil Corrections allowance 1 LS $ 15,000.00 $ 15,000.00 <br /> Subtotal Bituminous Trail I $ 123,855.00 <br />a Etevated Traif <br />Elevated Trail -1u' vvidth rrerab Bride <br />445 <br />LF <br />$ 410.00 <br />$ 522,45u.uu <br /> Abutments 7 EA $ 9,500.00 $ 66,500.00 <br /> Transition Retaining walls 440 . SFF $ 55.00 $ 24,200.00 <br /> Subtotal Elevated Trail $ 613,150.00 <br /> Landscaping <br />2.5" cal. Deciduous tree B&B <br />~ <br />26 <br />EA <br />$ 350.00 <br />$ 9,1uu.t)0 <br /> Native Omamental Trees 140 EA $ 210.00 $ 29,400.00 <br /> Shrubs 400 EA $ 65.00 $ 26,000.00 <br /> turf seed 13,700 SY $ 0.50 $ 6,850.00 <br /> Subtotal Landscaping $ 71,350.00 <br /> . Trail Lighting , <br />10' Ornamental Ped Lights at 150' O.C. <br />42 <br />rte, <br />$ 2,750.uu <br />$ 115,500.00 <br /> Electrical Distribution 1 LS $ 25,000.00 $ 25,000.00 <br /> Subtotal Liohtinr~ $ 140.500.00 <br /> Other Improvements <br />Kenovation or OverloolvFisning Platform and Kaili <br />1 <br />~ <br />LS $ 47,000,00 <br />$ 47,uuu.uu <br /> Subtotal Other Improvements $ 47,000.00 <br /> <br /> Project Subtotal $ 1,025,357.50 <br />_ Mobilization (6%) $ 61,521.45 <br /> 10% Contingency $ 108,687.90 <br /> 14% design fees $ 167,379.36 <br /> <br /> Project Total $ 1,362,946.20 <br /> <br />Page 1 of 1 <br />