|
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 /> 1 Cost Summary lj
<br /> IN -KIND DONATOIN AND VOLUNTEER Construction
<br /> Heritage, Rose Area Renovation $51,780
<br /> Main Path Improvements $45,600
<br /> Art and Ornamentation $33,100
<br /> Subtotal $130,480
<br /> Construction Contingency 110.0% 1 $13,048
<br /> Total estimated Construction Cost' $143,5281
<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 0.00 $250 .
<br /> Erosion control 1 sum 250.00 0.00 $250 .
<br /> Import soil 1,000 cy 25.00 0.00 $25,000 .
<br /> Rough grading 36,000 sf 0.00 0.00 $0 .
<br /> Fine grading 20,000 sf 0.00 0.00 $0 .
<br /> Paths 0.00 $24,020
<br /> Geotextile 16,000 sf 0.05 0.00 $800 .
<br /> 3/4" rock (4 ") 200 cy 20.00 0.00 $4,000 .
<br /> 1/4" rock (2 ") 100 cy 25.00 0.00 $2,500
<br /> Steel edging and stakes 3,800 If 4.40 0.00 $16,720 .
<br /> Drainage 0.00
<br /> 4" pvc drain line 120 If 3.00 0.00 $360 .
<br /> area drain 0 ea 0.15 0.00 $0 .
<br /> trench drain w /rock 100 If 1.00 0.00 $100 .
<br /> Irrigation 0.00
<br /> Heritage rose lawn strip 3,000 sf 0.10 0.00 $300
<br /> Heritage rose beds 20,000 sf 0.10 0.00 $2,000 .
<br /> Equipment mobilization and staging 1 sum 0.00 0.00 $0
<br /> Total $51,780
<br /> MAIN PATH IMPROVEMENTS (options)
<br /> Concrete paths, 5.5" thick (colored) 11,400 sf 4.00 0.00 $45,600
<br /> Total $45,600
<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 0.00 $8,000 .
<br /> Art (scope not identified) 1 sum 0.00 0.00 $0
<br /> Interpretive panel 1 ea 1,100.00 0.00 $1,100 .
<br /> Total $33,100
<br /> x '. s ffi; $ µu �� l arq.,�, s x , fi 4:k. : "' 3a ',b �AIWI r. t, .e� r�`'::.: 1. 4P .,,t,; a " e> ,- , , P':,., , z ,,,,,,..
<br /> �.,� .� AfF.K..:v y'` , i C ,K:t f _�, R .i'�` 'rYP �di,�# .0. Y' s `
<br /> Heritage Paths
<br /> Gravel w /steel edging 16,000 sf 0.75 0.00 $12,000
<br /> Gravel w /concrete edge 16,000 sf 1.25 0.00 $20,000
<br /> Concrete paths, 5.5" thick 16,000 sf 1.85 0.00 $29,600
<br /> Concrete paths, 5.5" thick (colored) 16,000 sf 4.00 0.00 $64,000
<br /> Concrete paths, 5.5" thick (colored + stamped) 16,000 sf 4.00 0.00 $64,000 .
<br /> Natural basalt stone path 16,000 sf 4.50 0.00 $72,000
<br /> Main Path
<br /> Steel edging only 1,000 If 4.40 0.00 $4,400
<br /> Concrete mow strip only 1,000 If 1.85 0.00 $1,850
<br /> Concrete paths, 5.5" thick 11,400 sf 1.85 0.00 $21,090
<br /> Concrete paths, 5.5" thick (colored) 11,400 sf 4.00 0.00 $45,600
<br /> Concrete paths, 5.5" thick (colored + stamped) 11,400 sf 4.00 0.00 $45,600
<br /> Natural basalt stone path 11,400 sf 4.50 0.00 $51,300
<br /> Hawkins View Park Page 3 of 3 5/10/2007
<br />
|