|
CITY OF CLE ELUM
<br />First Street Downtown Revitalization - Phase 3A Billings Avenue to Oakes Avenue
<br />Engineer's Estimate
<br />HLA Project No. 2101OG
<br />2132021
<br />than
<br />No,
<br />Description
<br />Payment
<br />Specification
<br />Unit
<br />Unit Cost
<br />Overall
<br />Quantity
<br />Overall Cost
<br />1
<br />Mirror Chane
<br />1-04.41
<br />FA
<br />$10,000.00
<br />1
<br />$10,000.00
<br />2
<br />SPCC Plan
<br />1-07.15(1)
<br />IS
<br />$500.00
<br />1
<br />$50D.00
<br />3
<br />Mobilization
<br />1.09.7
<br />IS
<br />$20,000.00
<br />1
<br />$20,000.00
<br />4
<br />Project Temporary Traffic Control
<br />1-10.5
<br />LS
<br />$20,000.00
<br />1
<br />$20,000.00
<br />5
<br />Removal of Structures and Obstructions
<br />2.02.5
<br />LS
<br />$10,000.00
<br />1
<br />$10.000,00
<br />6
<br />Unclassified Eacevafion Incl. Haul
<br />2-03.5
<br />CY
<br />$60.00
<br />75
<br />$4,500.00
<br />7
<br />Crushed Surfacing Base Course
<br />4-04.5
<br />TON
<br />$60.00
<br />80
<br />S4.800100
<br />8
<br />Crushed SurfacIna Too Coutes
<br />4.045
<br />TON
<br />$60.00
<br />10
<br />$600.00
<br />9
<br />HMA Cl. 1/2 -Inch PG MH -28
<br />5-04.5
<br />TON
<br />$250.00
<br />25
<br />$6,250.00
<br />10
<br />Sam Sewer Pipe 81n. Diam.
<br />7-04.5
<br />LF
<br />$70.00
<br />120
<br />$8,400.00
<br />11
<br />Catrin Basin Type 248 In. Diam.
<br />7 -DSS
<br />EA
<br />$4,500.00
<br />1
<br />$4,50000
<br />12
<br />Catch Basin Two 1
<br />7-05.5
<br />EA
<br />$2,000.00
<br />2
<br />$4,000.00
<br />13
<br />Adjust Catch Basin
<br />7.05.5
<br />EA
<br />$600.00
<br />4
<br />$2,400.00
<br />14
<br />Adust Monaonn Well
<br />7-05.5
<br />EA
<br />$600.00
<br />4
<br />52400.00
<br />15
<br />D.I. Pipe for Water Main 6 In. Diem.
<br />7-09.5
<br />LF
<br />$120.00
<br />3
<br />$360.00
<br />16
<br />Adjust Valve Box
<br />7-12.5
<br />EA
<br />$500.00
<br />2
<br />$1.000.011
<br />17
<br />Hydrant Assembly Replacement
<br />7-14.5
<br />EA
<br />$4,500.00
<br />1
<br />$4500.00
<br />18
<br />Ad'ust Meter Box
<br />7-15.5
<br />EA
<br />$400.00
<br />1
<br />$400.00
<br />19
<br />Irrinations tem Complete
<br />7-16.5
<br />LS
<br />$12,500.00
<br />1
<br />$12,500.00
<br />20
<br />ESC Lead
<br />8-01.5
<br />DAV
<br />$150.0011
<br />5
<br />$750.00
<br />21
<br />Inlet Protection
<br />8-01.6
<br />EA
<br />$70.00
<br />9
<br />11830.00
<br />22
<br />Plant Selection - Red ince Maple 2-V2"Caliper)
<br />8-02.5
<br />EA
<br />$800.00
<br />3
<br />$2400.00
<br />23
<br />Plein Selection - Metro Gold Maple 2-1/2"Caliper)
<br />8.02.6
<br />EA
<br />$800.00
<br />2
<br />$1,600.00
<br />24
<br />Plant Selection - Kelse i Dogwood 2 Gallon
<br />842.5
<br />EA
<br />$60.00
<br />48
<br />$2,880.00
<br />25
<br />Plain Selection - Dwarf Mugo Pine 2 Gallon
<br />a-02.5
<br />EA
<br />$6&00
<br />4
<br />$260.00
<br />26
<br />Plain Selection - Black Eyed Susan 1 Gallon
<br />6.02.5
<br />EA
<br />$3000
<br />164
<br />$4,920.00
<br />27
<br />Plant Selection - Woods Compact Kinnikinnick 2 Gallon
<br />6-02.5
<br />EA
<br />$35.00
<br />226
<br />$7,910.00
<br />28
<br />Plant Selection - Moonbeam Corso sls 1 Gallon
<br />8-02.5
<br />EA
<br />$35.00
<br />30
<br />$1.050.00
<br />29
<br />Topsoil Type, A
<br />8-02.5
<br />CY
<br />$80.00
<br />60
<br />$4,800.00
<br />30
<br />Su rade Topsoil
<br />8-02.6
<br />CY
<br />$80.00
<br />100
<br />$8.000.00
<br />31
<br />Root Berner
<br />8-02.5
<br />LF
<br />$30.00
<br />225
<br />$6,750.00
<br />32
<br />Root Path
<br />a-02.5
<br />LF
<br />$60.00
<br />75
<br />$4.600.00
<br />33
<br />Barak Rock Mulch
<br />8-025
<br />CV
<br />$125.00
<br />12
<br />$1,500,00
<br />34
<br />Cement Conc. Traffic Curb and Gutter
<br />8-04.5
<br />LF
<br />$50.00
<br />260
<br />$13,000.00
<br />35
<br />Trash Receptacle
<br />8-05.5
<br />EA
<br />$3.500,00
<br />1
<br />$350000
<br />36
<br />Bike Reck
<br />8-05.5
<br />EA
<br />$1.500.00
<br />2
<br />$3,000.00
<br />37
<br />Cement Coro. Sidewalk 64nch Thick
<br />8-14.5
<br />BY
<br />$80.00
<br />120
<br />$9,600.0D
<br />38
<br />Cement Cox, Sidewalk 4 -Inch Thick Pattemed
<br />B-14.5
<br />BY
<br />$90.00
<br />560
<br />$50400.00
<br />39
<br />Cement Conc. Curb Rem
<br />8-14.5
<br />EA
<br />$2,00000
<br />4
<br />$8000.DO
<br />40
<br />Spare Conduit 1 In. Diam. (Speaker Wire
<br />8-20.5
<br />LF
<br />W00
<br />310
<br />51,860.00
<br />41
<br />Tree Lighting System, Complete
<br />8-20.5
<br />LS
<br />$30,000.00
<br />1
<br />$30,00000
<br />42
<br />Conduit Installation PSE Illumination
<br />8-20.6
<br />LF$21.00
<br />80
<br />$1,440.00
<br />43
<br />Permanent Signing
<br />8.21.5
<br />LS
<br />$2000.00
<br />1
<br />$2,000.00
<br />44
<br />Pavement Markings
<br />1 8-22.5
<br />1 LS
<br />I 58000.80 1
<br />1 1
<br />$8,000.00
<br />Assumptions:
<br />1. Includes south Sidewalk from Billings Ave to Oakes Ave and NW and
<br />SW bulbouts at First Street and Oakes Ave intersection.
<br />2. Design engineering includes new specifications, contract documents,
<br />and repackaged plans for reduced project limits from original Phase 3
<br />"shovel ready" plans.
<br />3. Electrical, irrigation, Illumination, and drainage erdensions of Phase 2
<br />systema (no additional power service, irngstion point of connection.
<br />tnc).
<br />4. New crosswalk on west tell of First Street and Oakes Ave only.
<br />Subtotal
<br />Contingency 10%
<br />Illumination System (PSE)
<br />Total Estimated Construction Cost
<br />WSDOT CN Fees
<br />Design Engineering and Bidding Services
<br />Construction Engineering 15%
<br />Total Estimated Project Cost
<br />$295,860.00
<br />$30,000.00
<br />$55,000.00
<br />$380,860.00
<br />$2,500.00
<br />$60,700.00
<br />$57,100.00
<br />$601,160.00
<br />G: WROJECTS%2021VIOIOG ttlks Courcy Distressed 0.091Cost Estimate SOWN Slee and Bulbouts- First Street Ph 3 Downtown Revitalization Asx
<br />
|