|
CITY OF CLE ELUM
<br />First Street Downtown Revitalization - Phase 3A Oakes Avenue to Pennsylvania Avenue
<br />Engineer's Estimate
<br />HLA Proiect No. 21D1DG
<br />11/1612021
<br />item
<br />1
<br />Description
<br />Minor Cha a
<br />Specification
<br />1-64.4(1)
<br />Unit
<br />FA
<br />Unit Coat
<br />$10,000.00
<br />Overall
<br />1
<br />Overall Coat
<br />$10,000.00
<br />2
<br />SPCC Plan
<br />1-07.15(l)
<br />LS
<br />$500.00
<br />1
<br />$500.00
<br />3
<br />Mobilization
<br />1-09.7
<br />LS
<br />$40,000.00
<br />1
<br />$40,000.013
<br />4
<br />Project Temporary Traffic Control
<br />1-10.5
<br />LS
<br />$20 o0D.00
<br />1
<br />$20.000.00
<br />5
<br />lRemoval of Structures and Obstructions
<br />2-02.5
<br />LS
<br />1 $10.000.00
<br />1
<br />$10,000.00
<br />6
<br />lUnclassffied Excavation Incl. Haul
<br />2-03.5
<br />CY
<br />$60.40
<br />460
<br />$27600.00
<br />7
<br />1 Crushed Surfacina Base Course
<br />4-04.5
<br />TON
<br />$60.00
<br />165
<br />$9,300.00
<br />8
<br />lCrushad Surfacing Log Course
<br />4.04.5
<br />TON
<br />$60.00
<br />20
<br />$1200.00
<br />9
<br />HMA C1. 112 -Inch PG 64H-28
<br />6-04.5
<br />TON
<br />$250.00
<br />55
<br />$13760.00
<br />10
<br />Curb Inlet Frame
<br />7-05.5
<br />EA
<br />$1,400.00
<br />2
<br />$280000
<br />11
<br />ustCetah Basin
<br />7-05.5
<br />EA
<br />$600.00
<br />2
<br />$1.200-00
<br />12
<br />Select Backfill as Directed
<br />7-08.5
<br />CY
<br />$50.00
<br />50
<br />$2,500.011
<br />13
<br />D.I. Pipe fpr Water Main 6 In. Diem.
<br />7-09.5
<br />LF
<br />$120.00
<br />5
<br />$600.00
<br />14
<br />Admusl Valve Box
<br />7-12,5
<br />EA
<br />$500,00
<br />2
<br />$1 000.00
<br />15
<br />Hydrant Assembly with Tapoing Valve Assembly
<br />7-12.5
<br />EA
<br />$6.000.00
<br />1
<br />$8 ODO.00
<br />16
<br />Wrloation System, Complete
<br />7-16.5
<br />LS
<br />$18,600.00
<br />1
<br />$18.500.00
<br />17
<br />ESC Lead
<br />8-01.5
<br />DAY
<br />$150,00
<br />6
<br />$WD.00
<br />18
<br />Inlet Protection
<br />8-01.5
<br />EA
<br />$70.00
<br />8
<br />$560.00
<br />19
<br />Plant Selection - Red 'Me Maple 2-112" Cal'
<br />8-02.5
<br />EA
<br />$800.00
<br />4
<br />$3,200.00
<br />20
<br />Plant Selection - Metro Gold Maple 2-112" Cali
<br />8-112.5
<br />EA
<br />$800.00
<br />8
<br />$4,800.00
<br />21
<br />Plant Selection - KmhKpfi Doawood R Gallon
<br />8-02.5
<br />Fro1
<br />$60.00
<br />62
<br />$3 720.00
<br />22
<br />Plant Selection - Dwarf Mugo Pine 2 Gallon
<br />8-02.5
<br />EA
<br />$65.00
<br />12
<br />$780.00
<br />23
<br />Plant Selection - Black Eyed Susan 1 Gallon
<br />8-02.5
<br />FJI
<br />$30,00
<br />192
<br />$5,760.00
<br />24
<br />Plant Selection - Woods Compact Kinnikinnick 2 Gallon)
<br />8-02.5
<br />EA1
<br />$35,D0
<br />204
<br />$7,140.00
<br />25
<br />Plant Selection - Golden Nugget Barbe 2 Gaiion
<br />11-02.5
<br />EA
<br />$60, 00
<br />39
<br />$2.340.00'
<br />26
<br />Plant Selection - Flower Caroet Pink Rose 2 Gallon
<br />8-02.6
<br />EA
<br />.001
<br />24
<br />$1,440.00
<br />27
<br />Plant Selection - Sun Rose Burgundy Dazzler 1 Gallon
<br />B-02.5
<br />EA
<br />$35.00
<br />83
<br />$2,205.00
<br />28
<br />Plant Selection - Moonbeam Co is 1 Galion
<br />6-02.5
<br />EA
<br />$36.00
<br />90
<br />$3,150.00
<br />29
<br />Topsoil Type A
<br />8-02.5
<br />CY
<br />$80.00
<br />105
<br />$8.400,00
<br />30
<br />Sub rade Topsoil
<br />8-02.5
<br />CY
<br />$80.00
<br />175
<br />$14,000.00
<br />31
<br />Root Barrier
<br />8-02.5
<br />LF
<br />$30.00
<br />670
<br />$20 100.00
<br />32
<br />Root Path
<br />8-02.5
<br />LF
<br />$60.00
<br />415
<br />$24,900,00
<br />33
<br />Basalt Rock Mulch
<br />8-02.5
<br />CY
<br />$160.00
<br />20
<br />$3.000,00
<br />34
<br />Plant Establishment
<br />8-02.5
<br />FA
<br />$1.000.00
<br />1
<br />$11,000,00
<br />35
<br />Cement Cane. Traffic Curb and Gutter
<br />8-04.5
<br />LF
<br />$50.00
<br />605
<br />$30,250.00
<br />36
<br />Benda
<br />8-05.5
<br />EA
<br />$3,500.00
<br />1
<br />$3,500.00
<br />37
<br />Trash Recea
<br />&05.5
<br />EA
<br />$3 500.00
<br />1
<br />$3500,00
<br />38
<br />Monument Relocation
<br />8-05.5
<br />FA
<br />$2,500.00
<br />1
<br />S2,500.00
<br />39
<br />Cement Cone. Sidewalk 54nch Thick
<br />8-14.5
<br />SY
<br />$80.00
<br />85
<br />$6,800.00
<br />40
<br />Cement Cone. Sidewalk 4 -Inch Thick Patterned
<br />8-14.5
<br />SY
<br />$90.00
<br />855
<br />$78,950.00
<br />41
<br />Cement Cane, Curb Ram
<br />8-14.5
<br />EA
<br />$2,000.00
<br />5
<br />$10,000.00
<br />42
<br />Tree Liahting System. Complete
<br />8-20.5
<br />LS
<br />$30,000.00
<br />1
<br />$30,000.00
<br />43
<br />Spare Conduit 1 In. Diam. S ken Wire
<br />8.20.5
<br />LF
<br />$6.00
<br />6
<br />$30.00
<br />44
<br />Conduit Installation PSE Ilumination
<br />&20.5
<br />LF
<br />$24.00
<br />515
<br />$12,360.00
<br />45
<br />Permanent Signing
<br />8-21.5
<br />LS
<br />1 $4,000.00
<br />1
<br />tt41100,00
<br />46
<br />Pavement Markings
<br />&22.5
<br />LS
<br />1 $8,01313.00
<br />1
<br />$B OD0.00
<br />Assumptions:
<br />1. Includes NE bulbeut at First Street and Oakes Ave intersection and
<br />north sidewalk from Oakes Ave to Pennsylvania Ave.
<br />2. Design engineering includes new specifications, contract
<br />documents, and repackaged plans for reduced project limits from
<br />original Phase 3 "shovel ready' plans, to be Combined with secured
<br />funding for Phase 3A - Billings Ave to Oakes Ave.
<br />3. Electrical, illumination, and drainage extensions of Phase 2 systems
<br />(using temporary existing Illumination service, etc.).
<br />4. New irrigation paint of connection near north midblock.
<br />S. New crosswalk on north leg of First Street and Oakes Ave only.
<br />Subtotal
<br />Contingency 10%
<br />Illumination System (PSE)
<br />Estimated Construction Cost
<br />WSDOT CN Fees
<br />Design Engineering and Bidding Services
<br />Construction Engineering 1531
<br />Total Estimated Project Cost
<br />$460,235.00
<br />$46,000.00
<br />$55,000.00
<br />$561,235,00
<br />$2,500.00
<br />$83,100.00
<br />$84,200.00
<br />$731,038.00
<br />G:kPROJECTSk202M101OG%2G22 Kittites Distressed County 0.091Cnst Estimate- First Street Ph 3A Downtown RevNeWlion.xlsx
<br />
|