|
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 />1
<br />Lino Lakes, Minnesota
<br />Legacy At Woods Edge
<br />A -LI NOL0305.02
<br />PRELIMINARY ESTIMATE
<br />COMMUNITY GREEN IMPROVEMENTS
<br />112 Mobilization
<br />113 Concrete w/ Decorative Scoring
<br />114 Concrete Paver
<br />115 Structural Soil
<br />116 Planter Curb
<br />117 Interactive Water Feature
<br />118 Performance Canopy - Pergola
<br />119 Bench
<br />120 Bollard
<br />121 Bicycle Loops
<br />122 Trash Receptacle
<br />123 Tree Grate
<br />124 Planter Pot
<br />125 Street Tree
<br />126 Planter Tree
<br />127 Coniferous Tree
<br />128 Potting Soil for Planter
<br />129 Shrub Bed in Planter
<br />130 Planter Mulch
<br />131 Topsoil Borrow
<br />132 Sod
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL COMMUNITY GREEN IMPROVEMENT COST
<br />PROJECT COST SUMMARY
<br />Sanitary Sewer
<br />Water Main
<br />Storm Sewer
<br />Street Improvements
<br />Street Lighting
<br />Streetscape Improvements
<br />Community Green Improvements
<br />LS 1 $19,600.00 $19,600.00
<br />SF 9,645 $4.00 $38,580.00
<br />SF 8,130 $5.50 $44,715.00
<br />CY $35.00
<br />LF 133 $12.00 $1,596.00
<br />EA 6 $25,000.00 $150,000.00
<br />EA 1 $75,000.00 $75,000.00
<br />EA 16 $1,500.00 $24,000.00
<br />EA $1,200.00
<br />EA 10 $400.00 $4,000.00
<br />EA 6 $1,000.00 $6,000.00
<br />EA $1,600.00
<br />EA $1,000.00
<br />EA 41 $400.00 $16,400.00
<br />EA 15 $400.00 $6,000.00
<br />EA 5 $350.00 $1,750.00
<br />CY 85 $10.00 $850.00
<br />SY 200 $50.00 $10,000.00
<br />CY 50 $35.00 $1,750.00
<br />CY 220 $12.00 $2,640.00
<br />SY 3,300 $3.00 $9,900.00
<br />$412,781.00
<br />$41,278.10
<br />$454,059.10
<br />$136,217.73
<br />$590,276.83
<br />$242,587.63
<br />$337,286.95
<br />$647,115.04
<br />$1,060,196.28
<br />$916,630.00
<br />$1,246,716.90
<br />$590,276.83
<br />TOTAL ESTIMATED PROJECT COST (NEW CONSTRUCTION) $5,040,809.63
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 5 of 7
<br />Total
<br />Item
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />COMMUNITY GREEN IMPROVEMENTS
<br />112 Mobilization
<br />113 Concrete w/ Decorative Scoring
<br />114 Concrete Paver
<br />115 Structural Soil
<br />116 Planter Curb
<br />117 Interactive Water Feature
<br />118 Performance Canopy - Pergola
<br />119 Bench
<br />120 Bollard
<br />121 Bicycle Loops
<br />122 Trash Receptacle
<br />123 Tree Grate
<br />124 Planter Pot
<br />125 Street Tree
<br />126 Planter Tree
<br />127 Coniferous Tree
<br />128 Potting Soil for Planter
<br />129 Shrub Bed in Planter
<br />130 Planter Mulch
<br />131 Topsoil Borrow
<br />132 Sod
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL COMMUNITY GREEN IMPROVEMENT COST
<br />PROJECT COST SUMMARY
<br />Sanitary Sewer
<br />Water Main
<br />Storm Sewer
<br />Street Improvements
<br />Street Lighting
<br />Streetscape Improvements
<br />Community Green Improvements
<br />LS 1 $19,600.00 $19,600.00
<br />SF 9,645 $4.00 $38,580.00
<br />SF 8,130 $5.50 $44,715.00
<br />CY $35.00
<br />LF 133 $12.00 $1,596.00
<br />EA 6 $25,000.00 $150,000.00
<br />EA 1 $75,000.00 $75,000.00
<br />EA 16 $1,500.00 $24,000.00
<br />EA $1,200.00
<br />EA 10 $400.00 $4,000.00
<br />EA 6 $1,000.00 $6,000.00
<br />EA $1,600.00
<br />EA $1,000.00
<br />EA 41 $400.00 $16,400.00
<br />EA 15 $400.00 $6,000.00
<br />EA 5 $350.00 $1,750.00
<br />CY 85 $10.00 $850.00
<br />SY 200 $50.00 $10,000.00
<br />CY 50 $35.00 $1,750.00
<br />CY 220 $12.00 $2,640.00
<br />SY 3,300 $3.00 $9,900.00
<br />$412,781.00
<br />$41,278.10
<br />$454,059.10
<br />$136,217.73
<br />$590,276.83
<br />$242,587.63
<br />$337,286.95
<br />$647,115.04
<br />$1,060,196.28
<br />$916,630.00
<br />$1,246,716.90
<br />$590,276.83
<br />TOTAL ESTIMATED PROJECT COST (NEW CONSTRUCTION) $5,040,809.63
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 5 of 7
<br />
|