|
<br /> Run Date: 07/1 '104 14:25:15 City of tgene
<br /> Estimate ~ ~ribution
<br /> Estimate: Post Hid Estimate
<br /> Job 93-003999 ARROWHEAD PARR - PARR DEVELOPMENT
<br /> Line No. Description Quantity Unit Unit Price Amount
<br /> ARROWHSAD PARR - PARR DSVELOPMSNT
<br /> General
<br /> 0010. MOBILIZATION 1.00 LUMPSUM $18,000.00 $18,000.00
<br /> 0020. CLEARING & GRUBBING 1.00 LUMPSUM $18,000.00 $18,000.00
<br /> 0030. TEMP PROTECTN/DIRECTN 1.00 LUMPSUM $500.00 $500.00
<br /> 0040. EROSION CONTROL 1.00 LUMPSUM $1,500.00 $1,500.00
<br /> 0050. TREE PROTECTION FENCING 500.00 LINFT $3.00 $1,500.00
<br /> 0060. CONSULTATION, ARBORIST 20.00 HOUR $50.00 $1,000.00
<br /> 0070. ROUGH GRADING 1.00 LUMPSUM $8,000.00 $8,000.00
<br /> 0080. 5.5" CONCRETE 7,093.00 SQFT $4.00 $28,372.00
<br /> 0090. CONCRETE, 15" THICKENED EDGE 220.00 LINFT $13.00 $2,860.00
<br /> 0100. MOW STRIP, 9" CONCRETE 80.00 LINFT $12.00 $960.00
<br /> 0110. PICNIC TABLE 2.00 EACH $1,900.00 $3,800.00
<br /> 0120. ACCESSIBLE PICNIC TABLE 1.00 EACH $1,900.00 $1,900.00
<br /> 0130. TRASH RECEPTICLE W/DOME TOP 3.00 EACH $1,000.00 $3,000.00
<br /> 0140. 6' BENCH 3.00 EACH $800.00 $2,400.00
<br /> 0150. BIKE RACKS 3.00 EACH $180.00 $540.00
<br /> 0160. PLAY AREA DRAINAGE 1.00 LUMPSUM $3,000.00 $3,000.00
<br /> 0170. INSTALL PLAY EQUIPMENT 1.00 LUMPSUM $4,000.00 $4,000.00
<br /> 0180. PROVIDE AND INSTALL KOMPAN SPICA 1.00 EACH $1,700.00 $1,700.00
<br /> 0190. PLAY AREA SURFACE 160.00 CUYD $25.00 $4,000.00
<br /> 0200. PROVIDE AND INSTALL DYNACUSHION 6.00 EACH $350.00 $2,100.00 i
<br /> 0210. PLAY AREA FILTER FABRIC (2-LAYERS) 2,700.00 SQFT $0.30 $810.00
<br /> 0220. DRINKING FOUNTAIN BASE 1.00 EACH $1,000.00 $1,000.00
<br /> 0230. DRINKING FOUNTAIN SUMP DRAIN 1.00 EACH $500.00 $500.00
<br /> 0240. IRRIGATION 1.00 LUMPSUM $39,000.00 $39,000.00
<br /> 0250. FINE GRADING 95,000.00 SQFT $0.07 $6,650.00
<br /> 0260. DECIDIOUS TREES 1-1/2" Cal. 51.00 EACH $120.00 $6,120.00
<br /> 0270. WESTERN RED CEDAR TREES 3'-4' 3.00 EACH $22.00 $66.00
<br /> 0280. WESTERN RED CEDAR TREES 4'-5' 3.00 EACH $30.00 $90.00
<br /> 0290. WESTERN RED CEDAR TREES 5'-6' 3.00 EACH $60.00 $240.00
<br /> 0300. OREGON OAK TREES 4'-5' 10.00 EACH $36.00 $360.00
<br /> 0310. PLANTS 5 GAL 28.00 EACH $20.00 $560.00
<br /> 0320. PLANTS 1 GAL 145.00 EACH $9.00 $1,305.00
<br /> 0330. IRRIGATED LAWN SEEDING 95,000.00 SQFT $0.12 $11,400.00
<br /> 0340. UNIRRIGATED SEEDING 5,000.00 SQFT $0.08 $400.00
<br /> 0350. BARK MULCH PATH 4,500.00 SQFT $1.30 $5,850.00
<br /> Total General $181,483.00
<br /> Total ARROWHEAD PARR - PARR DEVELOPMENT $181,483.00
<br /> ARROWHEAD PARR - PARR DEVELOPMENT - Other / Direct
<br /> General
<br /> 0020. Contingency 10~ of Contract $18,148.30
<br /> 0030. Advertising 1.00 LUMPSUM $449.71 $449.71
<br /> 0040. Permits 1.00 LUMPSUM $8,000.00 $8,000.00
<br /> 0050. EWEB - SDC 1.00 EACH $26,000.00 $26,000.00
<br /> 0060. EWEB - UTILITY INSTALL 1.00 EACH $5,000.00 $5,000.00
<br /> 0070. IRRIGATION MAXICOM EQUIP 1.00 LUMPSUM $5,000.00 $5,000.00
<br /> 0080. Playground Equipment 1.00 EACH $16,500.00 $16,500.00
<br /> 0090. Consultants 1.00 LUMPSUM $18,000.00 $18,000.00
<br /> Total General $99,098.01
<br /> Total ARROWHEAD PARR - PARR DEVELOPMENT - Other / Direct $99,098.01
<br /> ARROWHEAD PARR - PARR DEVELOPMENT - Miscellaneous
<br /> General
<br /> 0010. PSF CHARGES TO DATE (FOR EST) 1.00 LUMPSUM $22,500.00 $22,500.00
<br /> 0020. PSF REMAINDER OF PROJ (FOR EST) 1.00 LUMPSUM $15,000.00 $15,000.00
<br /> Total General $37,500.00
<br /> Total ARROWHEAD PARR - PARR DEVELOPMENT - Miscellaneous $37,500.00
<br />
<br />
|