Detailed Engineer's Estimate

Agency: City of Carson

Project Name: Mills Park Wading Pool Replacement
Project Location: 1340 E. Dimondale Dr., Carson, CA 90746
Date of Estimate: December 10, 2014
Prepared by: Gilbert Marquez, PE

Item No. Description Quantity Units Unit Cost Total

A) GENERAL REQUIREMENTS 1 LS $5,000.00 $5,000.00

1 Mobilization / Demobilization $0.00

Business License, Cal OSHA permit, City Building

2
Permits, Los Angeles County Public Health Permits etc.

DEMOLITION OF EXISTING WADING POOL AND

B)
SITE PREPARATION 1 LS $98,789.00 $98,789.00

3 Remove & Dispose of 24x30" concrete seat wall & step

$0.00

4 Remove & Dispose of reinforced concrete wading pool

$0.00
Remove & Dispose of Concrete Sidewalks / Remove &
5
Replace Interfering walkway(s) $0.00
6 Cut to fill, fine grade and compact $0.00
Haul excess soil from recirculation tank excavation to
7
approved landfill $0.00
Construct 4" SDR-35 storm drain from RWD to curb core.
8
Parkway culvert as approved by City. $0.00
9 Construct 4" sch80 PVC waste line, trench & backfill $0.00
Provide & Install Backflow assembly inside approved
10
enclosure $0.00
Join/connect water service at meter. Provide backflow w/
11 approved enclosure. Construct 1" sch 80 PVC water main
from restrooms to tank fill $0.00
Install conduit and approved conductors from main
12 electrical panel to UV reactor & motor starter. Provide new
breakers as needed $0.00

C) SPLASH-PAD / HARDSCAPE / SOFTSCAPE

1 LS $63,458.00 $63,458.00
13 Construct 4" PCC spray free zone $0.00
14 Construct 6" PCC splash pad $0.00
 Detailed Engineer's Estimate
Agency: City of Carson
Project Name: Mills Park Wading Pool Replacement
Project Location: 1340 E. Dimondale Dr., Carson, CA 90746
Date of Estimate: December 10, 2014
Prepared by: Gilbert Marquez, PE

15 Construct concrete collar & apron around circulation tank

$0.00
16 Construct radius seat walls 24" x 16 w/ reinforcement $0.00
Construct new sidewalk around splash pad to join existing
17
ADA path of travel. $0.00
18 Pave parking lot trench (restripe as needed). $0.00
Patch turf, repair sprinklers to trim around tanks &
19
equipment. $0.00
PURCHASE AND INSTALLATION OF SPLASH PAD
D) EQUIPMENT / WATER TREATMENT &
RECIRCULATION RESERVOIR 1 LS $261,026.00 $261,026.00
Excavate 11' depth, construct reinforced concrete anchor
20 pad w/ hold downs. Install 4000 gallon storage tank.
Backfill $0.00
Provide & Install sch 80 PVC plumbing laterals /
21
connections $0.00
22 Provide & Install SDR drain line $0.00
23 Install controls, disconnects, starters & clock $0.00
Excavate & Install chemical containment vessels. Pour
24
PCC collar. Install conduit/ tubing. $0.00
25 Construct sewer backwash pit $0.00
26 Install debris trap w/ rain water diverter valve. $0.00
27 Install 120VAC circuit $0.00
Install Splash Pad equipment (Scorpion, team Spray,
28 Directional Water Jet, Water Wall, Aqua Dome, Water
garden, Jet Stream, etc.) $0.00
Electrical connections (ground wire, emergency shut-off,
29
controls) $0.00
$0.00
SUB-TOTAL $428,273.00
CONTINGENCIES (8%) $34,261.84
0 TOTAL: $462,534.84