|
Little Canada Road Streetscape
<br />Little Canada, Minnesota
<br />Cost Estimate
<br />11/2/00 IIKCi
<br />Item Description
<br />1 •00 "StreetReeonstrpedoryi, ;y tike 4actA, 'T'"r84fliiiit.83(
<br />1.01 Eliminate Concrete Walk
<br />t:QOL,'ving
<br />Subtotal Street Reconstruction
<br />Unit
<br />sq. It
<br />Base Optional
<br />Unit Cost Quantity Strectscape Strectscape Remarks
<br />ntf.,iat?;ity;.cs,a b,4;".;, q .i`' : r.6uW',I t to a.. +'. g.,d:. »,ia;id
<br />$ (2.40) 7218.90 5 (17,325.36)
<br />$ (17,325.36)
<br />2.01 Concrete Pavers 12" x 12" Sq. "Red"
<br />2.02 Concrete Pavers 12" x 12" Sq. "Butt"
<br />2.03 Concrete Pavers 4" x 8" "Red" (Feature Areas)
<br />104 Concrete Pavers 4" x 8" "Red" (Boulevards)
<br />2.05 Concrete Pavers 4" x 8" "Buff" (Sidewalks)
<br />2.06 Stockpile Concrete Pavers (5% of Total)
<br />Subtotal Paving
<br />,3 OOa;'xlmenitle3 &Plantings ^ ""#)t ,,,a`yy
<br />3.01 Bollard
<br />3.02 Entry Monument 'A'
<br />3.03 Entry Monument 'B'
<br />3.04 Ornamental Railing
<br />3.05 Bench
<br />3.06 Trash Receptacle
<br />3.07 Modular block retaining wall
<br />3.08 48" Sq. Planter
<br />3.09 36" Sq. Planter
<br />3,10 Shade tree, 2.5" inch cal., bb
<br />3.11 Evergreen tree, 2.5" inch cal., bb
<br />3.12 Deciduous shrub, 18" ht., cont.
<br />3.13 Perennial
<br />3.14 Bulb
<br />3.15 Steel edging
<br />3.16 Landscape irrigation system ® boulevard plantings
<br />3.17 Landscape irrigation system ® east entry
<br />Subtotal Amenities & Planting
<br />Alternates
<br />4A091g9.91eeCR3nd*WliBM9Tiili rs
<br />4.01 Eliminate Concrete Walk
<br />4.02 Concrete Pavers 4" x 8" "But?
<br />500 �Eliminote ,Amenitieineacden{tlati'.Inn ""'?;
<br />5.01 Eliminate Concrete Pavers 4" x 8" "Red"
<br />5.02 Eliminate Shade tree, 2.5" inch cal., bb
<br />5.03 Eliminate Deciduous shrub, 18" ht., cont.
<br />.6 .00 Face IX Conerete,Paver (Standard Color).T:
<br />6.01 Pace Mix Concrete Pavers
<br />700 Fece Nlx Concrete Paver(Custom.Color) j;
<br />7.01 Face Mix Concrete Pavers
<br />sq. R. $ 6.00 2125.00
<br />sq. B. 5 6.00 4682.00
<br />sq. 11. S 6.00 4348.00
<br />sq. tt. S 6.00 8312.00
<br />sq. R. S 6.00 7218,00
<br />sq. R. $ 1.40 1330.00
<br />each 5 800.00 64.00
<br />each 5 16,500.00 2.00
<br />each S 15,000.00 2.00
<br />lin. ft $ 175.00 104.00
<br />each $ 1,500.00 2.00
<br />each S 1,300.00 2.00
<br />face 0. S 20.00 250.00
<br />each 5 1,500.00 9.00
<br />each S 1,200.00 18.00
<br />each 5 425.00 133.00
<br />each $ 375.00 18.00
<br />each 5 50.00 457.00
<br />each 5 12.00 1229.00
<br />each 5 2.50 3774.00
<br />lin. R. 5 4.00 850.00
<br />lump sum $ 30,000.00 1.00
<br />lump sum $ 10,000.00 1.00
<br />Subtotal
<br />Contingency at 10%
<br />Professional Design Pees
<br />Total
<br />sq. ft.
<br />sq. B.
<br />ce3xx�
<br />sq. ft .
<br />each
<br />each
<br />sq. [1.
<br />q. ft.
<br />$ 12,750.00
<br />28,092.00
<br />$ 26,088.00
<br />S 49,872.00
<br />S 43,308.00
<br />S 1,862.00
<br />$ 161,972.00
<br />t adgx wk 'm
<br />Wan
<br />n :
<br />5 51,200.00
<br />5 33,000.00
<br />$ 30,000.00
<br />$ 18,200.00
<br />$ 3,000.00
<br />$ 2,600.00
<br />$ 5,000.00
<br />13,500.00
<br />5 21,600.00
<br />S 56,525.00
<br />$ 6,750.00
<br />$ 22,850.00
<br />5 14,748.00
<br />9,435.00
<br />S 3,400,00
<br />5 30,000.00
<br />5 10,000.00
<br />$ 158,708.00 $ 173,100.00
<br />$ 303,354.64 $ 173,100.00
<br />5 30,335.46 5 17,310.00
<br />$ 333,690.10 $ 190,410.00
<br />0
<br />SaY /JU. "o
<br />•
<br />11 ,,,Fi's` v- ,�'z- ,mxv�..
<br />$ (6.00) 5 1855.00
<br />S (425.00) 9.00
<br />S (50.00) 42.00
<br />vID
<br />0.20 28015.00
<br />0.40 28015.00
<br />Page 37
<br />(6,900.00)
<br />17,250.00
<br />5 10,350.00
<br />S (11,130.00)
<br />.S (3,825.00)
<br />$ (2,100.00)
<br />$ (17,055.00)
<br />5,603.00
<br />$ 11,206.00
<br />N°
<br />
|