|
1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />Lino Lakes, Minnesota
<br />Legacy At Woods Edge
<br />A -LI NOL0305.02
<br />PRELIMINARY ESTIMATE
<br />75 F &I Sign Panels, Type C
<br />76 Handicap Parking Symbol - Epoxy
<br />77 4" Solid White - Paint
<br />78 Pavement Message - Left Arrow - Epoxy
<br />79 Pavement Message - Right Arrow - Epoxy
<br />80 4" PVC, Sch. 40 Draintile
<br />81 4" PVC, Sch. 40, Conduit for Private Utility Crossing
<br />82 4" PVC, Sch. 40, 1 Conduit for Irrigation Crossing
<br />83 Street Sweeper with Pick -up Broom with Operator
<br />84 Skidsteer (bobcat) with Operator
<br />85 Silt Fence
<br />86 Sodding, Incl. 4" Topsoil
<br />87 Seeding, incl. Seed, Mulch and Disk Anchor
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STREET IMPROVEMENT COST
<br />SF
<br />EA
<br />LF
<br />EA
<br />EA
<br />LF
<br />LF
<br />LF
<br />HR
<br />HR
<br />LF
<br />SY
<br />AC
<br />1,200 $28.50 $34,200.00
<br />6 $150.00 $900.00
<br />3,300 $1.00 $3,300.00
<br />1 $120.00 $120.00
<br />11 $120.00 $1,320.00
<br />1,400 $6.00 $8,400.00
<br />2,080 $5.25 $10,920.00
<br />1,120 $5.25 $5,880.00
<br />20 $110.00 $2,200.00
<br />20 $75.00 $1,500.00
<br />2,600 $3.00 $7,800.00
<br />5,000 $3.50 $17,500.00
<br />2.00 $1,500.00 $3,000.00
<br />$741,396.00
<br />$74,139.60
<br />$815,535.60
<br />$244,660.68
<br />$1,060,196.28
<br />STREET LIGHTING
<br />88 Mobilization LS 1 $30,500.00 $30,500.00
<br />89 Street Lighting EA 111 $5,500.00 $610,500.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STREET LIGHTING COST
<br />$641,000.00
<br />$64,100.00
<br />$705,100.00
<br />$211,530.00
<br />$916,630.00
<br />STREETSCAPE IMPROVEMENTS
<br />90 Mobilization LS 1 $41,500.00 $41,500.00
<br />91 Concrete w/ Decorative Scoring SF 46,240 $4.00 $184,960.00
<br />92 Concrete Paver SF 22,500 $5.50 $123,750.00
<br />93 Median Concrete SF 3,800 $2.50 $9,500.00
<br />94 Structural Soil CY 1,400 $35.00 $49,000.00
<br />95 Planter Curb LF 3,130 $12.00 $37,560.00
<br />96 Bench EA 6 $1,500.00 $9,000.00
<br />97 Bollard EA $1,200.00
<br />98 Bicycle Loops EA 12 $400.00 $4,800.00
<br />99 Kiosk EA 2 $35,000.00 $70,000.00
<br />100 Trash Receptacle EA 15 $1,000.00 $15,000.00
<br />101 Tree Grate EA 48 $1,600.00 $76,800.00
<br />102 Planter Pot EA 18 $1,000.00 $18,000.00
<br />103 Planter Tree EA 42 $400.00 $16,800.00
<br />104 Shrub Bed in Planter SY 2,175 $50.00 $108,750.00
<br />105 Planter Mulch CY 240 $35.00 $8,400.00
<br />106 Street Tree EA 126 $400.00 $50,400.00
<br />107 Coniferous Tree EA 16 $350.00 $5,600.00
<br />108 Boulevard Tree EA 56 $400.00 $22,400.00
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 3 of 7
<br />Total
<br />Item
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />75 F &I Sign Panels, Type C
<br />76 Handicap Parking Symbol - Epoxy
<br />77 4" Solid White - Paint
<br />78 Pavement Message - Left Arrow - Epoxy
<br />79 Pavement Message - Right Arrow - Epoxy
<br />80 4" PVC, Sch. 40 Draintile
<br />81 4" PVC, Sch. 40, Conduit for Private Utility Crossing
<br />82 4" PVC, Sch. 40, 1 Conduit for Irrigation Crossing
<br />83 Street Sweeper with Pick -up Broom with Operator
<br />84 Skidsteer (bobcat) with Operator
<br />85 Silt Fence
<br />86 Sodding, Incl. 4" Topsoil
<br />87 Seeding, incl. Seed, Mulch and Disk Anchor
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STREET IMPROVEMENT COST
<br />SF
<br />EA
<br />LF
<br />EA
<br />EA
<br />LF
<br />LF
<br />LF
<br />HR
<br />HR
<br />LF
<br />SY
<br />AC
<br />1,200 $28.50 $34,200.00
<br />6 $150.00 $900.00
<br />3,300 $1.00 $3,300.00
<br />1 $120.00 $120.00
<br />11 $120.00 $1,320.00
<br />1,400 $6.00 $8,400.00
<br />2,080 $5.25 $10,920.00
<br />1,120 $5.25 $5,880.00
<br />20 $110.00 $2,200.00
<br />20 $75.00 $1,500.00
<br />2,600 $3.00 $7,800.00
<br />5,000 $3.50 $17,500.00
<br />2.00 $1,500.00 $3,000.00
<br />$741,396.00
<br />$74,139.60
<br />$815,535.60
<br />$244,660.68
<br />$1,060,196.28
<br />STREET LIGHTING
<br />88 Mobilization LS 1 $30,500.00 $30,500.00
<br />89 Street Lighting EA 111 $5,500.00 $610,500.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STREET LIGHTING COST
<br />$641,000.00
<br />$64,100.00
<br />$705,100.00
<br />$211,530.00
<br />$916,630.00
<br />STREETSCAPE IMPROVEMENTS
<br />90 Mobilization LS 1 $41,500.00 $41,500.00
<br />91 Concrete w/ Decorative Scoring SF 46,240 $4.00 $184,960.00
<br />92 Concrete Paver SF 22,500 $5.50 $123,750.00
<br />93 Median Concrete SF 3,800 $2.50 $9,500.00
<br />94 Structural Soil CY 1,400 $35.00 $49,000.00
<br />95 Planter Curb LF 3,130 $12.00 $37,560.00
<br />96 Bench EA 6 $1,500.00 $9,000.00
<br />97 Bollard EA $1,200.00
<br />98 Bicycle Loops EA 12 $400.00 $4,800.00
<br />99 Kiosk EA 2 $35,000.00 $70,000.00
<br />100 Trash Receptacle EA 15 $1,000.00 $15,000.00
<br />101 Tree Grate EA 48 $1,600.00 $76,800.00
<br />102 Planter Pot EA 18 $1,000.00 $18,000.00
<br />103 Planter Tree EA 42 $400.00 $16,800.00
<br />104 Shrub Bed in Planter SY 2,175 $50.00 $108,750.00
<br />105 Planter Mulch CY 240 $35.00 $8,400.00
<br />106 Street Tree EA 126 $400.00 $50,400.00
<br />107 Coniferous Tree EA 16 $350.00 $5,600.00
<br />108 Boulevard Tree EA 56 $400.00 $22,400.00
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 3 of 7
<br />
|