|
Delta Ponds Path: Goodpasture Island Rd. - Robin Hood Ave.
<br />City of Eugene
<br />Lane County
<br />X-HPP-TEA-2385(060)
<br />PROJECT AGREEMENT ESTIMATES
<br />8/18/2009 (Updated October 26, 2009)
<br />No.ItemBid UnitQuantityUnit PriceTotal Price
<br />Evergreen Trees, 4 Foot HeightEach5$ 30.00 $ 150.00
<br />Deciduous Trees, No. 10 ContainerEach5$ 175.00 $ 875.00
<br />Wood Sign PostsFoot Board262.0$ 8.00 $ 2,096.00
<br />Type W1-4L Signs In PlaceSq Ft2.25$ 30.00 $ 67.50
<br />Type R1-2 Signs In PlaceSq Ft5.00$ 25.00 $ 125.00
<br />Type R5-3 Signs in PlaceSq Ft8.00$ 25.00 $ 200.00
<br />Type D11-1 Signs in PlaceSq Ft55.00$ 30.00 $ 1,650.00
<br />SUB-TOTAL OF ITEMS$ 3,438,410.50
<br />Contingencies @ 3.5%$ 120,344.37
<br />OBEC CE$ 489,230.46
<br />City of Eugene CE$ 161,900.00
<br />ODOT CE$ 5,000.00
<br />EWEB$ 20,000.00
<br />QA and Verification Testing$ 51,000.00
<br />ARRA CCO AS OF 10-26-09LUMP SUMALLLUMP SUM$ 350,000.00
<br />ARRA CCO ENGINEERING 10-26-09LUMP SUMALLLUMP SUM$ 70,000.00
<br />*Potential scope change could add 20%±TOTAL CONSTRUCTION PHASE ESTIMATE:$ 4,634,885.33
<br />SUMMARY OF FUNDS
<br />CITY OF
<br />APPN. IMP. PRO- SUB-TOTALFEDERALEUGENE
<br />CODE CODE RATA JOBCOSTFUNDSFUNDS
<br />LY10 20 89.73% 4212,004,100.671,798,279.53205,821.14
<br />LY10 17 89.73% 0005,000.004,486.50513.50
<br />LY10 17 89.73% 431282,244.37253,257.8728,986.50
<br />TOTAL LY10 FUNDS2,291,345.042,056,023.90235,321.14
<br />C220 20 100% 451669,855.36669,855.36
<br />C220 17 100% 041559,230.46559,230.46
<br /> 1,229,085.821,229,085.82
<br />L220 20 89.73% 4411,114,454.471,000,000.00114,454.47
<br />TOTAL L220 FUNDS1,114,454.471,000,000.00114,454.47
<br />TOTAL PROJECT4,634,885.334,285,109.72349,775.61
<br />E.A. NO.: CON02854
<br />SL
<br />Table 1 - Page 4
<br />
<br />
|