|
Draft CONSTRUCTION COST ESTIMATE
<br /> City of Eugene Parks 8, Open Space Planning
<br /> PROJECT: Owen Rose Garden Phase II
<br /> CAP. PROJ. #:
<br /> DATE: 5.3.07
<br /> PM: Hostick
<br /> IC°st Summary il
<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 (10.0% I $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 /> Ornamental 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 /> ...EXPANTOMISTAIMMtingiti7i7 73- 7 -:rr:nrftnck'arqrF:E1,7:77VtTS7gqOrfrNFRffYA17r!Vr7fZtn-,;iFMAKMNEESVPAW'RfafU
<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 />
|