|
CITY OF CLE ELUM
<br />First Street Revitalization Phase 3C
<br />Pennsylvania Avenue to Harris Avenue
<br />Engineer's Opinion of Construction Cost
<br />HLA Project No 22010G
<br />7/20/2022
<br />Item Description
<br />No.
<br />Payment
<br />Specification
<br />Unit
<br />Unit Cost
<br />Overall
<br />Quantity
<br />Overall Cost
<br />I
<br />Minor Chane
<br />1-04.4(l)
<br />FA
<br />$10,000.00
<br />1
<br />$10,000,00
<br />2
<br />SPCC Plan
<br />1-0715(l)
<br />LS
<br />$1,000.00
<br />1
<br />31 000.00
<br />3
<br />Archaeological and Historical Salva
<br />1-07.16(4)
<br />FA
<br />$10000.
<br />1
<br />$100 00
<br />4
<br />Mobilization
<br />1-09.7
<br />LS
<br />343.000.00
<br />1
<br />S,13.01)0 00
<br />5
<br />Project Temporary Traffic Control
<br />1-10.5
<br />LS
<br />$15,00000
<br />1
<br />$15,00000
<br />6
<br />Clearing and Grubbing
<br />2-01.5
<br />LS
<br />$4.00000
<br />1
<br />$4,000 00
<br />7
<br />Removal of Structures and Obstructions
<br />2-02.5
<br />LS
<br />$15.000.00
<br />1
<br />$15.000.00
<br />8
<br />Unclassified Excavation Incl. Haul
<br />2-03.5
<br />CY
<br />3100.00
<br />320
<br />$32 000 00
<br />9
<br />Crushed Surfacing Base Course
<br />4-04.5
<br />TON
<br />$75.00
<br />80
<br />$6,000.00
<br />10
<br />Crushed Surfacing Top Course
<br />4-04.5
<br />TON
<br />$100.00
<br />24
<br />$2.40000
<br />11
<br />HMA Cl. 1/2-Inch PG 641-1-28
<br />5-04.5
<br />TON
<br />$325.00
<br />32
<br />$1075U-00
<br />12
<br />Stonn Sewer Pipe 5 In. Diem
<br />7-045
<br />LF
<br />395,00
<br />13
<br />$1,23500
<br />13
<br />Adjust Catch Basin
<br />7-05.5
<br />EA
<br />S60000
<br />4
<br />$2,400 DO
<br />14
<br />D,I. Pipe for Water Main B In. Diam
<br />7-09.5
<br />LF
<br />$33000
<br />6
<br />$1.8813.00
<br />15
<br />Relocate Water Meter
<br />7-15.5
<br />EA
<br />S1.40000
<br />1
<br />$1,40000
<br />18
<br />Inlet Protection
<br />8-01.5
<br />EA
<br />$125.00
<br />3
<br />$375.00
<br />17
<br />Plant Selection - Red irate Maple 2-1/2" Caliper)
<br />8-02.5
<br />EA
<br />$82500
<br />3
<br />$2,47500
<br />18
<br />Plant Selection - Metro Gold Ma 2-112" Caliper)8.02.5
<br />EA
<br />$825 00
<br />1 5
<br />$4,125.00
<br />19
<br />Plant Selection - Kelsey! Dogwood 2 Gallon
<br />8-02.5
<br />EA
<br />$70.00
<br />54
<br />$3.780.00
<br />20
<br />Plant Selection - Dwarf Mugo Pine 2 Gallon
<br />8-02.5
<br />EA
<br />580.00
<br />10
<br />5800.00
<br />21
<br />Plant Selection -Woods Compact Kinnikinnick 2 Gallon)8-02.5
<br />EA
<br />S6000
<br />203
<br />$12,18000
<br />22
<br />Plant Selection - Golden Nugget Ba 2 Gallon
<br />8-02.5
<br />EA
<br />$70,00
<br />34
<br />$2,380 00
<br />23
<br />Plant Selection - Flower Carpet Pink Rose 2 Gallon
<br />8-02.5
<br />EA
<br />$7000
<br />23
<br />$1,610.00
<br />24
<br />Plant Selection - Sun Rose Burgundy Dazzler1Gallon)
<br />8-025
<br />FA
<br />$60.00
<br />81
<br />$3.66000
<br />25
<br />Plant Selection - Moonbeam Cored is 1 Gallon
<br />8-02.5
<br />EA
<br />560.00
<br />75
<br />$4,500.00
<br />26
<br />Cement Conc. Traffic Curb and Gutter
<br />B-045
<br />LF
<br />$75,00
<br />31D
<br />$23,250.00
<br />27
<br />Bench
<br />8-05,5
<br />EA
<br />$4250.00
<br />2
<br />$8,500,00
<br />28
<br />Trash Receptacle
<br />B-D5 5
<br />FA
<br />$3,ODO.00
<br />1
<br />$3.000.00
<br />29
<br />Bike Rack
<br />8-05.5
<br />EA
<br />$2,500.00
<br />2E$50.DOO.00
<br />,000.00
<br />30
<br />Banner Pole and Foundation
<br />8-05.5
<br />LS
<br />$15.000.00
<br />1.000.00
<br />31
<br />Cement Cone Sidewalk e-Inch Thick
<br />8-14.5
<br />SY
<br />$115.00
<br />21,150.00
<br />32
<br />Cement Conc. Sidewalk 4-Inch Thick Patterned
<br />8-14,5
<br />BY
<br />$180.00
<br />70.000.00
<br />33
<br />Cement Conc Curb Ram
<br />8-14.5
<br />EA
<br />$3,500.00
<br />3,500.00
<br />34
<br />Tree Lighting System, Complete
<br />&20,5
<br />LS
<br />$50.000.00
<br />1
<br />35
<br />Spam Conduit 1 In. Diam. (Speaker Wire
<br />8-20.5
<br />LF
<br />$6.00
<br />48,680,00
<br />36
<br />Conduit Installation PSE Illumination
<br />8-20,5
<br />LF
<br />$24.00
<br />39,360.00
<br />37
<br />Permanent Signing
<br />8-21,5
<br />LS
<br />35,000.00
<br />1,000,00
<br />38
<br />Pavement Markings
<br />0-22,5
<br />LS
<br />$10,000,OD
<br />1,000.00
<br />Assumptions:
<br />1. South side of Pennsylvania Ave to Hams Ave. not including bulbout
<br />at Pennsylvania Ave
<br />2 Phase 3C taken from Phase 3 "shovel ready" PS&E Design
<br />Engineering costs are to pull Phase 3C from full Phase 3 PS&E
<br />3 3' wide asphalt tie in (0.42' HMA, 0.17' CSTC, 0.75' CSBC).
<br />4 16' wide sidewalks include amenity zone for pedestrian lighting,
<br />planters, benches, trash receptacles, etc.
<br />5. Street lights and pedestrian illumination are consistent with Council-
<br />adopted preferred concept
<br />6, Unit costs taken from 2022 First Street Phase 3A 3B bid summary,
<br />May 2022.
<br />7 Illumination system based on the costs in the 2022 illumination
<br />agreement with PSE.
<br />.�� (f,, 9 /OZL
<br />Bialatirgh A. Armen, PE Date
<br />HLA Engineedng and Land Surveying, Inc
<br />Subtotal
<br />Contingency 1D%
<br />Illumination System (PSE)
<br />Total Estimated Construction Cost
<br />WSDOT CN Fees
<br />Design Engineering
<br />Construction Engineering 15%
<br />Total Estimated Project Cost
<br />$474,440.00
<br />$47,444.00
<br />$110,000 00
<br />$631,884.00
<br />$15,00000
<br />$15,000.00
<br />$94.60000
<br />$756,684.00
<br />GA-RO3ECTS1202022010G1TIB1Firsl Street Ph. 3C (S. Hams to Pennsylvania)Timt Street Revitalization Phase 3C - Pennsylvania Avenue to liamis Avenue Cost
<br />Estimate
<br />
|