|
Run Date: 12/29/2005 15:42:45 City of Eugene
<br /> Engineer's Estimate
<br /> Estimate: Preliminary Estimate
<br /> Job 93-004322 ACORN PARR RENOVATION
<br /> Line No. Description Quantity Unit Unit Price Amount
<br /> ACORN PARR RENOVATION
<br /> General
<br /> 0010. MOBILIZATION 1.00 LUMP SUM $10,000.00 $10,000.00
<br /> 0020. TEMP. CHAIN LINK FENCE PROTECTION-PLAY AREAS 300.00 FOOT $10.00 $3,000.00
<br /> 0030. EROSION CONTROL 1.00 LUMP SUM $3,000.00 $3,000.00
<br /> 0040. TREE PROTECTION FENCING 600.00 FOOT $3.00 $1,800.00
<br /> 0050. REMOVAL OF EXISTING CONCRETE AND PLAY AREA 1.00 LUMPSUM $5,000.00 $5,000.00
<br /> 0060. ROUGH GRADING 1.00 LUMPSUM $7,500.00 $7,500.00
<br /> 0070. TOPSOIL 300.00 CUYD $17.50 $5,250.00
<br /> 0080. CONCRETE WALKS 4,500.00 SQFT $4.75 $21,375.00
<br /> 0090. 12" WIDE CONCRETE PLAY CURBS 70.00 LINFT $27.50 $1,925.00
<br /> 0100. CONCRETE MOWING STRIP, 9" WIDE 20.00 LINFT $18.00 $360.00
<br /> 0110. PLAYGROUND ACCESS RAMP 1.00 EACH $1,000.00 $1,000.00
<br /> 0120. CONCRETE 15 INCH THICKENED EDGE 180.00 FOOT $30.00 $5,400.00
<br /> 0130. 4" ADS PERFORATED DRAIN PIPE 500.00 LINFT $7.50 $3,750.00
<br /> 0140. PLAY AREA SUMP DRAIN 1.00 EACH $750.00 $750.00
<br /> 0150. FILTER FABRIC - PLAY AREA SUBGRADE 6,250.00 SQFT $0.20 $1,250.00
<br /> 0160. PLAY SURFACING, ENGINEERED WOOD FIBER 160.00 CUYD $35.00 $5,600.00
<br /> 0170. RESILIENT PAD 5.00 EACH $600.00 $3,000.00
<br /> 0180. COMPOSITE PLAY STRUCTURE - INSTALLA ONLY 1.00 EACH $3,500.00 $3,500.00
<br /> 0190. SEE SAW - INSTALL ONLY 1.00 EACH $500.00 $500.00
<br /> 0200. SWINGS - INSTALL ONLY 1.00 EACH $750.00 $750.00
<br /> 0210. SUPERNOVA - PROVIDE AND INSTALL 1.00 EACH $6,000.00 $6,000.00
<br /> 0220. PICNIC TABLE - 8' ACCESSIBLE, FIXED 1.00 EACH $2,000.00 $2,000.00
<br /> 0230. PICNIC TABLE - 8' FIXED 1.00 EACH $1,850.00 $1,850.00
<br /> 0240. BENCH - 6' FIXED 2.00 EACH $1,000.00 $2,000.00
<br /> 0250. LITTER RECEPTACLES 1.00 EACH $1,250.00 $1,250.00
<br /> 0260. BICYCLE RACKS 4.00 EACH $150.00 $600.00
<br /> 0270. LAWN SEEDING, ROUGH GRADED AND DEMO AREAS ONL 15,000.00 SQFT $0.25 $3,750.00
<br /> 0280. IRRIGATION SYSTEM 1.00 LUMP SUM $10,000.00 $10,000.00
<br /> Total General
<br /> Alternate #1 - Basketball Court Construction $112,160.00
<br /> 0290. 5-1/2" THICK CONCRETE 1,870.00 SQFT $4.75 $8,882.50
<br /> 0300. BASKETBALL STANDARD, BACKBOARD & HOOP 2.00 EACH $1,350.00 $2,700.00
<br /> 0310. PAINTED PERMANENT PVMT STRIPING, COMPLETE 1.00 LUMP SUM $750.00 $750.00
<br /> 0320. IRRIGATION REVISIONS 1.00 LUMPSUM $2,000.00 $2,000.00
<br /> Total Alternate #1 - Basketball Court Construction $14,332.50
<br /> Total ACORN PARR RENOVATION $126,492.50
<br /> ACORN PARR RENOVATION - Other / Direct
<br /> General
<br /> 0010. Contingency 10~ of Contract $12,649.25
<br /> 0020. Playground Equipment 1.00 EACH $21,000.00 $21,000.00
<br /> 0030. Playground Equipment 1.00 EACH $1,520.00 $1,520.00
<br /> 0040. Playground Equipment 1.00 EACH $1,765.00 $1,765.00
<br /> 0050. Advertising 1.00 LUMPSUM $500.00 $500.00
<br /> 0060. ART ALLOWANCE 1.00 LUMPSUM $1,000.00 $1,000.00
<br /> 0070. Permits 1.00 LUMPSUM $500.00
<br /> Total General $500.00
<br /> Total ACORN PARK RENOVATION - Other / Direct $38,934.25
<br /> $38,934.25
<br /> ACORN PARK RENOVATION - Miscellaneous
<br /> General
<br /> 0010. PSF CHARGES TO DATE (FOR EST) 1.00 LUMPSUM $15,000.00 $15,000.00
<br /> 0020. PSF REMAINDER OF PROJ (FOR EST) 1.00 LUMPSUM $7,000.00 $7,000.00
<br /> 0030. AS-CONST. 11M0NTH WARRANTY CHARGE 1.00 LUMPSUM $2,500.00 $2,500.00
<br /> • Total General
<br /> Total ACORN PARR RENOVATION - Miscellaneous $24,500.00
<br /> $24,500.00
<br />
<br /> Total Preliminary EsEte $189,926.75
<br />
<br />
|