|
Run Date: 10/18/2004 12:29:44 City of Eugene
<br /> Engineer's Estimate
<br /> Estimate: Pre-Bid Construction Est. 1
<br /> Job 93-004180 HSADWATSRS TRAIL
<br /> Line No. Description Quantity Unit Unit Price Amount
<br /> AMAZON H$ADWATBRS TRAIL
<br /> General
<br /> 0010. MOBILIZATION 1.00 LUMPSUM $6,103.70 $6,103.70
<br /> 0020. TEMP PROTECTN/DIRECTN 1.00 LUMPSUM $750.00 $750.00
<br /> 0030. EROSION CONTROL 1.00 LUMPSUM $2,000.00 $2,000.00
<br /> Total General $8,853.70
<br /> Item 1 (Sta. 0+00 to 14+75.2) Fox Hollow TH to BPA
<br /> 0040. Clearing & Grubbing 1,475.20 M $1.11 $1,637.47
<br /> 0050. Excavation 1,341.80 M $5.51 $7,393.32
<br /> 0060. Grade Dip 32.00 EACH $12.41 $397.12
<br /> 0070. Switchback, Type 1 4.00 EACH $396.96 $1,587.84
<br /> 0080. Log Barrier on Posts 20.00 M $50.50 $1,010.00
<br /> 0090. Half Round Culverts 7.60 M $69.20 $525.92
<br /> 0100. Solid Round (Double) Culverts 3.04 M $68.92 $209.52
<br /> 0110. Puncheon w/ Decking (Sta. 2+20 to 2+26.4) 1.00 LUMPSUM $2,001.82 $2,001.82
<br /> 0120. Puncheon w/ Decking (Sta. 4+58 to 4+86.1) 1.00 LUMPSUM $8,769.90 $8,769.90
<br /> 0130. Log Retaining Wall 17.50 M2 $286.77 $5,018.47
<br /> 0140. Agg. Surface-Grading B, Compaction Method (a) 11.10 M3 $256.32 $2,845.15
<br /> 0150. Retainers - Treated Poles 76.20 M $21.05 $1,604.01
<br /> 0160. Geosynthetics - Non-woven 46.50 M2 $7.00 $325.50
<br /> 0170. Minor Structural Excavation 1.00 LUMPSUM $708.96 $708.96
<br /> 0180. Timber Bridge Railing (Sta. 2+35.5) 33.30 LINFT $93.42 $3,110.89
<br /> 0190. Timber Bridge Railing (Sta. 8+90) 65.30 LINFT $103.15 $6,735.69
<br /> 0200. Treated Timber Structure (Bridge @ 2+35.5) 1.00 LUMPSUM $2,764.66 $2,764.66
<br /> 0210. Treated Timber Structure (Bridge @ 8+90) 1.00 LUMPSUM $6,021.73 $6,021.73
<br /> Total Item 1 (Sta. 0+00 to 14+75.2) Fox Hollow TH to BPA $52,667.97
<br /> Item 3 (Sta. 0+00 to 2+06.1) BPA to Cannon Dr
<br /> 0220. Clearing & Grubbing 206.10 M $1.01 $208.16
<br /> 0230. Excavation 197.90 M $5.71 $1,130.01
<br /> 0240. Grade Dip 2.00 EACH $12.41 $24.82
<br /> 0250. Agg. Surface-Grading B, Compaction Method (a) 24.90 M3 $253.07 $6,301.44
<br /> 0260. Retainers - Treated Poles 255.80 M $20.25 $5,179.95
<br /> 0270. Geosynthetics - Non-woven 156.10 M2 $7.00 $1,092.70
<br /> 0280. Split Rail Fence 16.00 LINFT $25.00 $400.00
<br /> Total Item 3 (Sta. 0+00 to 2+06.1) BPA to Canyon Dr. $14,337.08
<br /> Total AMAZON H$ADWATBRS TRAIL $75,858.75
<br /> AMAZON HEADWATERS TRAIL - Other / Direct
<br /> Paid
<br /> 0010. Consultants 1.00 LUMPSUM $2,690.41 $2,690.41
<br /> 0020. Consultants 1.00 LUMPSUM $73.50 $73.50
<br /> 0030. Consultants 1.00 LUMPSUM $80.00 $80.00
<br /> 0040. Consultants 1.00 LUMPSUM $1,020.00 $1,020.00
<br /> 0050. Permits 1.00 LUMPSUM $64.80 $64.80
<br /> 0060. SEED, NATIVE 1.00 LUMPSUM $739.98 $739.98
<br /> 0070. Consultants 1.00 LUMPSUM $146.70 $146.70
<br /> Total Paid $4,815.39
<br /> Projected
<br /> 0080. Consultants 1.00 LUMPSUM $5,300.00 $5,300.00
<br /> 0090. Advertising 1.00 LUMPSUM $500.00 $500.00
<br /> 0100. Permits 1.00 LUMPSUM $1,000.00 $1,000.00
<br /> 0110. Administration 1.00 LUMPSUM $250.00 $250.00
<br /> 0120. Consultants 1.00 LUMPSUM $500.00 $500.00
<br /> 0130. SEED, NATIVE 1.00 LUMPSUM $300.00 $300.00
<br /> 0140. Contingency 10~ of Contract $7,585.88
<br /> ~ Total Projected $15,435.88
<br />
<br /> Total AMAZON HEADWATERS TRAIL - Other / Direct $20,251.27
<br /> ~r
<br />
<br />
|