Res-2022-047 - Laserfiche WebLink

Home Browse Search

CITY OF CLE ELUM First Street Downtown Revitalization - Phase 3A Oakes Avenue to Pennsylvania Avenue Englneer's Estlmate 1111612021 HLA Project No. 21010G Itom No.De8cription Payment Specification Unit Unlt Cost Overall Quantity Ovorell Cost 10r (;hanoe 1-(M.4{'tl FA 1 $10.000.oo,SPCC Plan t-07 lSal)LS $500 00 1 $500.o0 3 Mlobilization 1-09 7 LS o o00 00 $40.000.00 4 Proiecl Temoorarv Traffic Control 't -10.5 LS o00 00 $20.000.00 Removal of Slructures and Obstructions 2-O2.5 LS $10.000.00 Unclassified Exc€vation lncl. Haul 2-03.5 CY 460 s?? 600 00 Crushed Eurfacinq Base Course 4-M.5 TON ss 300 00 {Crushed Surfecino Tob Course a.04 5 TON sl 200 00 HMA Ct. 1i2-tnch PG 64H-28 5-04 5 TON 55 $'t3.750.O0 10 Curb lnlet Frame 7-05 5 EA 2 $2.800.o0 1'l Adiust Catch Basin 7-05 5 FA s600 00 2 $1.200.o0 12 elec{ Backfill. as Direc'ted 7-O8.5 CY 50 $2.500.00 13 0.1. PiDe for Waier Main 6 ln. Diam.7-09.5 LF ,$600.00 14 Adiusl Valve Box 7-12.5 EA t $1.000.00 I Hydrant As8embly with TaDoino Valve Assemblv 7-12.5 EA 1 $6.000.00 lrrioation Svslem. Comblele 7-16.5 LS 1 sl8 500 00 17 ESC L€ed 8-01.5 DAY 6 $900 00 1E lnlet Protdclion 8-01.5 EA $560.O0 Plant Soloc'lion - R6dDcinl€ MaDle (2-'l12" Celimrl 8.O2 5 EA s3.200.oo Plant Selection - Metro Gold Maole {2-112" Calioer)8-02 5 FA 6 $4.800.o0 1 tlant Seleclion - Kelsevi Door lood 12 Gallon)8-02.5 EA s60 00 6:s3.720.00,?)lant Selection - Dwarf Muoo Pine (2 Gallon)8.02 5 EA 1 $780.00 23 tlant Sel€ction - Black Eved Susan 11 Gallon)8-02.5 EA 192 $5.760.00 2l 'lanl Selection - Woods ComDact Kinnikinnick (2 Gallon)8-02.5 EA )t $7.140.00 ,lant S€lection - Gold€n Nuooet Barberrv (2 Gallon)8-02_5 EA 3g s2 340 0n 'lant S€l8ction. Flofl€r Carpet Pink Rose (2 Gallon)E-02_5 EA 24 s1 4r'0 00 27 Plant S€lection - Sun Ross Burqundv Dazer (1 Gallon)E-02.5 EA 63 $2.205.00 2A Plant Seleclion - Moonbeem CormDsis a l Gellonl 8-02.5 EA 90 $3 150 00 29 Tooscil TvDe A a-o2 5 CY I s8.400.o0 Suborede Toosoil 8-O? 5 CY 't7 $14_000.o0 Rool Eanier 8-O2 5 IF fl70 s20.100.00 Root Path Basalt Rock Mulch 8-02.5 -ErtE- LF-----.E- 34 Plant Establishmcnt 8-02.5 FA I O00 00 $1.000.00 35 )ement Conc. Traffic Curb and Gutter 6-(M.5 LF $30.250.00 Bench a-05.5 EA 1 s3.500.00 3 Trash Receptacle a-05.5 EA 3.500.00 1 $3.500,00 onument Relocetion 6.05.5 FA 2.500.00 1 $2 500 00 39 ;ement Conc. Sideurelk 6Jnch Thick a-ld 5 SY $6 800 00 40 )ement Conc. Side$alk 4-lnch Thick Prtterne.i a-td 5 -sY $76.950.OO )ement Conc. Curb Remb 8-la 5 FA 3 5 $10_000.o0 42 '€e Liohlino Svstem. Comblele 8-20 5 ts 1 $30_000.o0 Spare Conduil 1 ln, Diam. (Speakor Wire) Conduit lnstallation (PSE llluminationi 8-20.5 -:tdr LF 5 $30.00 s12.360.00 A5 P€rmanent Sionino 8-21.5 LS 4 000 00 $4.000.00!6 Pav6ment Markinos a-22.5 LS s8.000 00 $8.000.00 Assumolions:'1. lncludes NE bulbout at First St.oet and Oake6 Ave inlersec{ion and north sidewalk from Oakes Ave lo Pennsylvanla Ave-2. Design engineering includes new specifcations, conkact document8, and repackaged plans lor reduced project limits from original Phsse 3 "shov€l ready" plans, to be combined wilh secured funding for Phase 3A - Billings Avo to Oakes Ave.3. Eiectrical, illumination, and drainage extensions ot Phase 2 syElems (using temporary existing illumination service, etc.).4. New irrigation point of conn€c{ion near north midblock.5. Newcrosswalk on north leg of Firsl Slreet and OakesAve only. Subtotal Contingency 1070 llluminalion Systom (PSE) Eetlmated Construction Co3t $460,235.00 $45,000.00 $5s,000.00 $s61,235,00 WSDOT CN Fees Design Engineering and Bidding Services Construction Engineering 1 5% $2,500.00 $83, I 00.00 $84,200.00 Total Estlmated ProJect Cost $73'1,035.00 G:\PROJECTS\2021u1010Gu022 Kiltilas Dlstressed County 0.09\Cost EEtirnsle - Firsl Streel Ph 3A Downtown Re{,italiration.xtsx