|
Draft CONSTRUCTION COST ESTIMATE
<br /> City of Eugene Parks & Open Space Planning
<br /> PROJECT: Owen Rose Garden Phase II
<br /> CAP. PROJ. #:
<br /> DATE: 5.3.07
<br /> PM: Hostick
<br /> 'Cost Summary F
<br /> Contracted Construction
<br /> Heritage Rose Area Renovation $96,977
<br /> Main Path Improvements $85,500
<br /> Art and Ornamentation $50,600
<br /> Subtotal $233,077
<br /> Construction Contingency 110.0% I $23,308
<br /> Total estimated Construction Cost) $256,3841
<br /> Subtotal
<br /> Item Quantity Units Material Cost Labor Cost Mtrl & Labor Comments
<br /> HERITAGE ROSE AREA RENOVATION
<br /> Tree protection 500 If 0.50 0.75 $625 .
<br /> Erosion control 1 sum 250.00 1,000.00 $1,250 •
<br /> Import soil 1,000 cy 25.00 0.00 $25,000 •
<br /> Rough grading 36,000 sf 0.00 0.13 $4,680 •
<br /> Fine grading 20,000 sf 0.00 0.15 $3,000 •
<br /> Paths $39,470
<br /> Geotextile 16,000 sf 0.05 0.10 $2,400 •
<br /> 3/4" rock (4 ") 200 cy 20.00 5.00 $5,000 .
<br /> 1/4" rock (2 ") 100 cy 25.00 5.00 $3,000 •
<br /> Steel edging and stakes 3,800 If 4.40 3.25 $29,070 •
<br /> Drainage
<br /> 4" pvc drain line 120 If 3.00 9.00 $1,440 •
<br /> area drain 0 ea 0.15 0.00 $0 •
<br /> trench drain w /rock 100 If 1.00 5.00 $600 •
<br /> Irrigation
<br /> Heritage rose lawn strip 3,000 sf 0.10 0.50 $1,800 •
<br /> Heritage rose beds 20,000 sf 0.10 0.50 $12,000 •
<br /> Equipment mobilization and staging 1 sum 0.00 8,986.50 $8,987 •
<br /> Total $96,977
<br /> MAIN PATH IMPROVEMENTS (options)
<br /> Concrete paths, 5.5" thick (colored) 11,400 sf 4.00 3.50 $85,500 •
<br /> Total $85,500
<br /> ART AND ORNAMENTATION
<br /> Omamental ironwork gateways 3 sum 0.00 8,000.00 $24,000 •
<br /> Cast iron light standards 4 sum 2,000.00 1,000.00 $12,000
<br /> Art (scope not identified) 1 sum 0.00 10,000.00 $10,000 •
<br /> Interpretive panel 1 ea 1,100.00 3,500.00 $4,600 •
<br /> Total $50,600
<br /> . •j ' u : a "_ .'; �'' '' 1 g,;; W: . .� , . 7' ... Lk r ` r ,, ;N Ars.;. ,. .a
<br /> Heritage Paths
<br /> Gravel w /steel edging 16,000 sf 0.75 1.75 $40,000
<br /> Gravel w /concrete edge 16,000 sf 1.25 2.25 $56,000
<br /> Concrete paths, 5.5" thick 16,000 sf 1.85 3.50 $85,600
<br /> Concrete paths, 5.5" thick (colored) 16,000 sf 4.00 3.50 $120,000
<br /> Concrete paths, 5.5" thick (colored + stamped) 16,000 sf 4.00 5.50 $152,000 •
<br /> Natural basalt stone path 16,000 sf 4.50 18.00 $360,000
<br /> Main Path
<br /> Steel edging only 1,000 If 4.40 3.25 $7,650
<br /> Concrete mow strip only 1,000 If 1.85 12.00 $13,850 •
<br /> Concrete paths, 5.5" thick 11,400 sf 1.85 3.50 $60,990
<br /> Concrete paths, 5.5" thick (colored) 11,400 sf 4.00 3.50 $85,500 •
<br /> Concrete paths, 5.5" thick (colored + stamped) 11,400 sf 4.00 5.50 $108,300 •
<br /> Natural basalt stone path 11,400 sf 4.50 18.00 $256,500 •
<br /> •
<br /> Hawkins View Park Page 2 of 3 5/10/2007
<br />
|