|
5th Ave Sidewalk Improvements Estimate
<br />North Side - Water St to Main St
<br />City Proj. No. 23-025
<br />Date: 12-1-2023
<br />Option 1 - PaversWrte Installation
<br />6' Wide Pavemone Walkway, 1' Wide Concrete Retaining Strips, 7' Wide Rock Lined Planter Strip with Trees
<br />Bldltem No.
<br />Spec Section
<br />Bid Item
<br />Unit Quantity Unit Price
<br />Total
<br />1
<br />1-04
<br />Minor Change
<br />EST
<br />1 $ 7,5D0.D0 $
<br />7,500.00
<br />2
<br />1-09
<br />Mobilization
<br />IS
<br />1 $ 15,0D0.00 $
<br />15,000.00
<br />3
<br />1-10
<br />Project Temporary Traffic Control
<br />LS
<br />1 $ 5,000.00 $
<br />5,DD0.00
<br />4
<br />2-01
<br />Clearing and Grubbing
<br />L5
<br />1 $ 5,0D0.00 $
<br />5,000.00
<br />5
<br />2-02 SP
<br />Remove Cement Conc Sidewalk
<br />SY
<br />250 $ 20.D0 $
<br />5,000.00
<br />6
<br />2-12
<br />Constwctlon Geotextile for Separation
<br />SY
<br />200 $ 3.00 $
<br />600.00
<br />7
<br />4-04
<br />Crushed Surfacing Top Course
<br />TN
<br />30 $ 75.00 $
<br />2,250.00
<br />8
<br />8-01
<br />Eroslon[Water Pollution Control
<br />EA
<br />2 $ 2D0.00 $
<br />400.00
<br />9
<br />8-02 SP
<br />Plant Selection Flowering Cherry"Royal Burgundy"
<br />EA
<br />7 $ 1,250.00 $
<br />8,750.00
<br />10
<br />8-02 SP
<br />Clean Fractured Rock 2"-4"
<br />TN
<br />60 $ 60.00 $
<br />3,600.00
<br />11
<br />8-03 SP
<br />Irrigation System
<br />LS
<br />1 $ 5,D00.00 $
<br />5,000.D0
<br />12
<br />8-04
<br />Cement Cont. Traffic Curb and Gutter
<br />LF
<br />15 $ 75.00 $
<br />1,125.D0
<br />13
<br />8-14
<br />Cement Conc. Sidewalk Retaining Strips
<br />SY
<br />60 $ 80.00 $
<br />4,800.00
<br />14
<br />8-14
<br />Brick Paver Sldewalk
<br />SY
<br />150 $ 200.00 $
<br />30,000.00
<br />15
<br />8-14
<br />Brick Paver Decorative Patterns
<br />EA
<br />8 $ 175.00 $
<br />1,400.00
<br />16
<br />8-14
<br />Detectable Warning Surface
<br />SF
<br />24 $ 60.00 $
<br />1,440.00
<br />17
<br />8-20 SP
<br />Illumination System- Historic 3 Globe Poles
<br />IS
<br />1 $ 35,OD0.00 $
<br />35,000.00
<br />17
<br />8-32 SP
<br />Transit Shelter with Bench
<br />EA
<br />1 $ 15,000.00 $
<br />15,000.00
<br />17
<br />8-325P
<br />Bike Rack
<br />EA
<br />1 $ 1,000.00 $
<br />1,000.00
<br />17
<br />8-325P
<br />Garbage Can
<br />EA
<br />1 $ 1.500.00 $
<br />1,500.00
<br />Sub -Taal $
<br />149,365.00
<br />Contingency(10%) $
<br />14,936.50
<br />Total $ 164,301.50
<br />75%County Share - Paverstone $
<br />79,913.63
<br />25%City Share - Paverstone $
<br />26,637.88
<br />0%County Share - Transit $
<br />-
<br />100%CityShe— Transit $
<br />19,250.D0
<br />50%County
<br />Share - Illumination $
<br />19,250.00
<br />50%City Share -Illumination $
<br />19,250.00
<br />Total County Share $
<br />99,163.63
<br />Total City Share $
<br />65,137.98
<br />Option 2 - Concrete Sidewalk Replacement-
<br />B' Wide Concrete Sidewalk, T Wide Rock Lined Planer Strip with Trees
<br />Bidltem No.
<br />Spec Section
<br />Bid Item
<br />Unit Quantity
<br />Unit Price
<br />Total
<br />1
<br />1-04
<br />Minor Change
<br />EST
<br />1 $
<br />5,DD0.00 $
<br />5,000.00
<br />2
<br />1-09
<br />Mobilization
<br />LS
<br />1 $
<br />10,000.D0 $
<br />10,000.00
<br />3
<br />1-10
<br />Project Temporary Traffic Control
<br />LS
<br />1 $
<br />5,000.00 $
<br />5,000.00
<br />4
<br />2-01
<br />Clearing and Grubbing
<br />LS
<br />1 $
<br />5,000.D0 $
<br />5,000.00
<br />5
<br />2-025P
<br />Remove Cement Conc Sidewalk
<br />SY
<br />260 $
<br />20.00 $
<br />5,200.00
<br />7
<br />4-04
<br />Crushed Surfacing Top Course
<br />TN
<br />30 $
<br />75.D0 $
<br />2,250.00
<br />8
<br />8-01
<br />Eroslon/Water Pollution Control
<br />EA
<br />2 $
<br />200.00 $
<br />400.00
<br />9
<br />8-025P
<br />Plant Selection Flowering Cherry uRoyal Burgundy"
<br />EA
<br />7 $
<br />1,250.00 $
<br />8,750.00
<br />10
<br />8-025P
<br />Clean Fractured Rock 2"-4"
<br />TN
<br />60 $
<br />60.00 $
<br />3,600.00
<br />11
<br />8-03 SP
<br />Irrigation System
<br />LS
<br />1 $
<br />5,000.00 $
<br />5,000.00
<br />12
<br />8-04
<br />Cement Conc Traffic Curb and Gutter
<br />LF
<br />15 $
<br />75.00 $
<br />1,125.00
<br />13
<br />8-14
<br />Cement Conc Sidewalk
<br />SY
<br />200 $
<br />75.00 $
<br />15,000.00
<br />16
<br />8-14
<br />Detectable Warning Surface
<br />SF
<br />24 $
<br />60.00 $
<br />1,440.00
<br />17
<br />8-205P
<br />Illumination System- Replace Existing Pale
<br />LS
<br />1 $
<br />10,DD0.00 $
<br />10,000.00
<br />17
<br />8-32 SP
<br />Transit Shelterwith Bench
<br />EA
<br />1 $
<br />15,000.00 $
<br />15,000.00
<br />17
<br />8-325P
<br />Bike Rack
<br />EA
<br />1 $
<br />1,OD0.00 $
<br />1,000.00
<br />17
<br />8-325P
<br />Garbage Can
<br />EA
<br />1 $
<br />1,500.D0 $
<br />1,500.00
<br />Sub -Total $ 95,265.D0
<br />Contingency (10%) $ 9,526.50
<br />Total $ 104,791.50
<br />100% County Share -Sidewalk $ 74,541.50
<br />0%City Share -Sidewalk $ -
<br />0%County Share-Tramit $ -
<br />100%City Share- Transit $ 19,250.00
<br />100% County Share - Illumination $ 11,t100.D0
<br />0%City Share - Illumination $ -
<br />Total CountyShare $ 85,541.50
<br />Total City Share• $ 19,250.00
<br />• -City Participation will be limited to installation of transit Improvements following completion of
<br />sidewalk work by the County. No City design,bidding, or construction assistance will be provided for this option.
<br />Optional Bid Additive - Remove
<br />and Replan Existing Wall
<br />Bidltem No.
<br />Spec Section Bid Item
<br />Unit Quantity
<br />Unit Price
<br />Total
<br />1
<br />1-04
<br />Minor Change
<br />EST
<br />1 $
<br />5,000.00 $
<br />5,000.00
<br />2
<br />1-09
<br />Mobilization
<br />LS
<br />1 $
<br />6,000.00 $
<br />6,000.00
<br />3
<br />1-10
<br />Project Temporary Traffic Control
<br />LS
<br />1 $
<br />2,500.00 $
<br />2,500.00
<br />4
<br />2-025P
<br />Remove Cement Conc. Wall
<br />SF
<br />6D0 $
<br />5.00 $
<br />3,000.00
<br />5
<br />8-315P
<br />Cement Conc Steps
<br />SY
<br />6 $
<br />250.00 $
<br />1,500.00
<br />6
<br />8-315P
<br />Modular Block Wall
<br />SF
<br />600 $
<br />60.00 $
<br />36,000.00
<br />Sub-Tatal $
<br />54,000.00
<br />Contingency (10%) $
<br />5,400.00
<br />Total $ 59,400.00
<br />1DD%County Share -Wall $ 59,400.001
<br />0%CityShare-Wall $ -
<br />Total CountyShare $ 59,400.00
<br />Total CityShare• $
<br />
|