Laserfiche WebLink
02!12/2009 3:41 PM <br />Babcock Trail -Phase II ' I I <br />City of Elk River, MN ' <br />SCHEMATIC COST ESTIMATE • February 09~~ _ <br /> <br />item Description i Quantity Unit Unit Cost Park work <br />1 Earthwodcs <br />rough grading <br />~ <br />4,150 <br />CY <br />~ $ 4.25 ~ ~ $ <br />17,637.50 <br />fine grading ' 3,150 SY $ 1.90 $ 5,985.00 <br />_ <br />topsoil import and spread _ 210 CY _ <br />I $ 28.00 '', $ _ __ 5,880.00 <br />_ ___ <br />' '~ <br />2 BiWminous Trail. <br />10' wide Bit Trail including 6' CI 5 base <br />Soil Corrections allowance <br />3 Elevated Trail <br />Elevated Trail -10' Wid1 <br />h Prefab Bridge <br /> <br />5.310 <br />1 <br /> <br /> <br />645 ~' <br /> <br />LF <br />LS <br /> <br /> <br />LF '~ Subtotal Earthworks ~' S <br /> <br />$ 20.50 5 <br />$ 15.000.00 $ <br />Subtotal Bituminous Trail $ <br /> <br />$ 810.00 $ 29,502.50 <br /> <br />108,855.00 <br />15.000.00 <br />123,855.00 <br /> <br />_ 5_22,450.00 <br /> _ <br />'Abutments 7 I EA $ 9,500.00 i ' $ 66,500.00 <br /> 'Transition Retaining walls 440 SFF $ 55.00 i ' $ 24,200.00 <br /> <br />4 ' <br />Landscaping <br />2.5" rat. Deciduous tree B&B <br />- i <br /> <br />~ <br />- <br /> <br />26 <br />- <br /> <br />EA <br />--- Subtotal Elevated Trail i E <br /> <br />S 350.00 $ <br /> <br />--- 613,150.00 <br /> <br />9,100.00 <br /> Native Ornamental Trees ~ 140 EA $ <br />210.00 $ 29,400.00 <br /> Shmbs - --- -~ - - -- -400 ' -__ EA __ <br />$ 65.00 ' $ 26,000.00 <br /> turfseed 13,700 SY j I $ 0.50' $ 6,850.00 <br /> <br />5 Trailligtrting <br />10' Ornamental Ped Llghts at 150' O.C. <br />Electrical Distribution <br /> <br />Other Improvements <br />Renovation of OvedooklFishing Platform and Railiri <br /> <br />42 <br />1 <br /> <br /> <br />1 i <br /> <br />EA <br />LS <br /> <br /> <br />i LS Subtotal Landscaping S <br /> <br />S 2.750.00 S <br />S 25.000.00 S <br />Subtotal Lighting $ <br /> <br />i $ 47,000.00 i $ _ _ <br />71.350.00 <br />115,500-00 <br />25,000.00 <br />14Q500.00 <br /> <br />47,000.00 <br />_~ Subtotal Other Improvements ' ' S 47,000.00 <br />: i <br />_- <br /> <br />__ - .__-._. ____ <br /> <br />-+ <br /> <br />~ - <br /> <br /> <br /> <br />_ <br /> <br /> <br /> <br />_ _ - <br /> <br />~ <br /> <br />---_ <br />Pro ect Subtotal <br />1 <br />~-Mobihzation(6/) $ <br />--- ° $ <br /> <br />1,025,357.50 <br />- - <br />61,521.45 <br /> 10°~ Contingency ', S 108,687.90 <br />- - - ' 14% design fees ' $ _ <br />167,379.36 <br /> I <br /> _ <br />~ Protect Total <br />I $ 1,362,946.20 <br /> _ 1 _ ~ - <br />Page 1 of 1 <br />