Laserfiche WebLink
i <br /> I <br /> DeGardner <br /> December 18, 2018 <br /> Page 2 <br /> Phase 1Br Base Development <br /> ITEM DESCRIPTION UNIT Unit Price PROJECT TOTAL <br /> Est. Qty, F$392j7OO.00 <br /> t ' <br /> 1 Mobilization (MAX. 5%) LS $65,860.25 1 25 <br /> 2 Grading, Earthwork & Erosion Control CY $4,00 34,500 .00 <br /> 3 Tree Clearing ACRE $4,500.00 3.0 .00 <br /> 4 Wetland Impacts LS $35,000.00 1 .00 <br /> 5 Well LS $30,000.00 1 .00 <br /> 6 Stormsewer System LS $32,000.00 1 .00 <br /> Bituminous Drive & Parking w/ 10" Compacted Agg. Base <br /> 7 SY $33.00 11,900 .00 <br /> (Assumes 24" Soil Corrections) <br /> 8 ICurb & Gutter LF $20,00 2,100 $42,000.00 <br /> 9 8.5' Wide Bituminous Trails w/ 6" Compacted Agg. Base & SY $32.00 615 $19,680.00 <br /> Assuming 24" Soil Corrections <br /> 10 200' Little League Ballfield - Includes: Irrigation, Fencing, LS $120,000.00 4 $480,000.00 <br /> Agglime, Backstop, Benches & Bleachers <br /> 11 Bituminous Ballfield Plaza w/ 6" Compacted Agg. Base & SY $32.00 2,600 $83,200.00 <br /> Assuming 24" Soil Corrections <br /> 12 Concrete Pad for Portable Concession SF $11.00 625 $6,875.00 <br /> 13 Landscaping Restoration ACRE $4,500.00 4.5 $20,250.00 <br /> 74 Trees LS $24,000.00 1 $24,000.00 <br /> PROJECTSUBTOTAL $1,383,065,25 <br /> 15% CONTINGENCY $207,459.79 <br /> 15% DESIGN FEES $207,459.79 <br /> TOTAL $1,797,984.83 <br /> Phase 1B - Potential Add-Ons <br /> ITEM DESCRIPTION UNIT Unit Price PROJECT TOTAL <br /> ESL Qty. Est. Cost <br /> Play Area - Includes: Wood Fiber Play Surfacing, Play <br /> 1 Container Concrete Curb, Sidewalks & Play Equipment LS $100,000.00 1 $500,000.00 <br /> 2 30' Shelter with Concrete Base LS $600000.00 7 $60,000.00 <br /> 3 Picnic Tables EACH $1,100.00 4 $4,400.00 <br /> Add-Ons Subtotal: $164,400,00 <br /> 15% CONTINGENCY $24,660.00 <br /> 15% DESIGN FEES $2zI 60.00 <br /> Add-Ons TOTAL $213,720.00 <br /> K-\012854-000\OuanUty\Preliminary\012854_Lino Lakes_Memorandum.docx <br /> I <br />