RES 2023-024 - Laserfiche WebLink

Home Browse Search

CITY OF CLE ELUM First Street Revitalization Phase 3C Pennsylvania Avenue to Harris Avenue Engineefs Opinion of Construction Cost 7120t2022 HIr{ Projecl No. 22010G Item No.Descriptlon Payment Specification Unit Unit Cost Ov€rall Quantlty Overall CoBt 1 Minor chenoe 1-O4_4f1 I FA s10,000,00 s10.o00.00 SPCC Plan 1-07.15(1)LS $1.000.00 1 s1_000.00 3 and Historical 1-O7.16(4)FA sl 00 00 sloo 00 4 Mobillzation 'l-o9.7 LS s43.OO0 00 $43,000 00 Prolec{ TemDorary Trafiic Control 1-10.5 LS $15.000.00 1 s1 5.000.00 o Clearino and Grubbinq %o1.5 LS $4.000.00 1 $4.000.oo 7 Removal of Structures and Obstruc'tions 2-O2.5 LS $15_OO0 00 'l $15.000 00 ljnclassified Excavalion lncl. Haul 2-O3 5 CY s,too 00 320 $32.000.00 I Crushed Surfaclno Base Cou6e 4-04.5 TON s75.00 EO $5-O00-o0 10 Crushed Surfacino Too Course 4'O4.5 TON sloo.00 s2.400 00 11 HMA Cl. 1 l2-lndt PG 64H-2A 5-()4.5 TON s325 00 32 $'10.400.00 Storm Selver Pipe 6 ln. Diam 7-O4 5 LF $95.00 13 s1.235.00 13 AdluBt C8tch Basin 7-05.5 EA s600_00 s2.400 00 14 D.l. Pioe brWater Main 6 ln. Diam.7-O9.5 LF t8330 00 sl s80 00 5 Relocete waier Meter 7-1 5.5 EA $1.400 00 1 s1.400.00 6 nlei Prolection a-o't 5 EA $125.00 3 $375.00 't7 flant Selection - RedDoinle MaDle e-1l2" Calioer\8-02.5 EA $625.O0 $2.475 00 18 Plani Selection - Melro Gold MaEl€ (2-112" Cello€r)8-O2.5 EA sE25.O0 $4,125.00 19 Plant Selection - Kelsevi Dodwood (2 Gallon)8-02.5 EA s70 00 u $3.780-00 20 ,lant Seledion - Dwarf Mud6 Pine 12 Gallonl 8-02,5 EA $80.00 10 s800.00 21 Plant Selectlon - Woods Comoacl Kinnikinnick (2 Gallon)8-02.5 EA 660_OO 203 $12.180.00 22 Plant Selectlon - Golden Nuodet Barbenv (2 Gallon)8-02.5 EA tB70_o0 34 $2.380.00 23 Plant Selection - Flower Camet Pink Rose (2 Gallonl 8-O2.5 EA $70 00 23 s'1.610.00 4 ,lant Seleclion - Sun Rose Buroundv Dezzlrr (1 Gallonl 8-02.5 EA $60.00 61 $3.680.00 25 ,lant Selec{ion - Moonbeam CoreoDsis (1 Gallon)8-02.5 EA s60.00 75 $4.500.00 26 )ement Conc. Traflic Curb and Gutter a-o4 5 LF $75.OO 31 $23_250.O0 27 Bench 8-05.5 EA s4.250.OO s8.50D O0 Trash ReceDtacle 8-O5 5 EA s3 000.oo 1 $3.000,00 (e Rack 8-05.5 EA $2.500.00 2 $5.000.oo 3r Banner Pole and Foundation 8-05.5 LS s15.000.00 1 s15.000.oo 31 Cement Conc. Sidewalk 6-lnch Thick 8-'14 5 SY s1 15.O0 2',lo $24 150 00 32 Cement Conc- Sidelvalk 4-lnch Thick Pafterned 8-14.5 SY s180.o0 70,0 $126.000.00 3 ;ement Conc. Curb RamD 8-14.5 EA $3,500.00 3 $10.500.00gfree Liohtinq Svstem, Comolete 8-20,5 LS s50.000.00 1 $50_ooo.o0 35 SDare Conduit 1 ln. Diam. (Soeaker Wre)8-20,5 LF $6.OO $2_EEO.O0 36 Conduit lnstallation (PSE llluminationl E-20.5 LF $24.OO 3 $9,360,00 37 Peamanent Sionlno 8-2't 5 LS $5.000.00 'l s5.000,00 38 Pavemenl Mailinds 8-22.5 LS $10.000.00 1 $10.000.00 Assumptions:1. South side of Pennsylvania Ave. to Hanis Ave. not including bulbout at Pennsylvania Ave.2, Phase 3G taken from Phase 3 "shovel ready" PS&E. Design Engine€ring @sts are to pull Phase 3C from full Phase 3 PS&E. 3 3'wide asphalt tie in (0.42' HMA, 0.17' CSTC, 0.75'CSBC).4. 16'wide sidewalks include amenity zone for pedestrlan llghting, planters, bgnches, trash rcceptacles, elc.5. Street lights and pedestrian illumination are consistent with Council- adopted preferred concept.6, Unit costs taken from 2022 First Street Phase 3A 3B bld summary, May 2022. 7, f llumination system based on the costs inlhe 2022 illumination agreement with PSE. Subtotal Contingency',l0% 8474,440.OO $47,44/..00 lllumination System (PSE)$1 10,000 00 Total Estimated Construction Cost s63r,884.00 WSDOT CN Fees Design Engineering Construction Engineering 1 5% $15,000.00 $1s,000-00 $94,800.00 2g,6:u 9*///z BgdlfilfiA. Annen, PE Date HLA Englneering and Land Survsying, lnc Total Estlmated Project Cosl $756,684.00 GTPROJECTS\2022\2201 oG\TlB\First Strest Ph. 3C (S. Ha[ls to Pennsylvenla)\First Street R€vitalization Phase 3C - PennBylvania Avenue to hanis Avenue Cost EstimatE