|
<br />3/30/2006 1 :41 PM
<br />
<br /> I II Subtotal metal work 1$ 5 apProx~ I
<br />6.1 S Amphiteatre seating CIP 1.00 LS $ 24,000.00 $ 24,000.00
<br />6.2 S Staae seat wall CIP 32.50 LF $ 42.00 $ 1,365.00 approx. $42LF
<br />6.3 Slaaraae structural wall 1.00 LS $ 6,000.00 $ 6,000.00
<br />6.4 S upper plaza and Depot wall structure 1.00 LS $ 61,000.00 $ 61,000.00
<br />6.5 S Gazebo and river overlook wall structure 1.00 LS $ 14,000.00 $ 14,000.00
<br />6.6 S river overlook wall structure 1.00 LS $ 10,000.00 $ 10,000.00
<br />6.7 S Planter seat wall CIP 1.00 LS $ 5,000.00 $ 5,000.00
<br />6.8 S Kiosk Footina 1.00 LS $ 8,400.00 $ 8,400.00
<br />6.9 L Grand staircase steps 1.00 LS $ 6,000.00 $ 6,000.00 192 LF @ $32LF
<br />6.10. L Amphiteatre 8ft wide steps 192.00 LFF $ 40.00 $ 7,680.00 8ft wide, 8 sets
<br />6.11 S modular block retaining wall 80 SFF $ 25.00 $ 2,000.00
<br /> Subtotal structural w~ $ 145,445.00
<br />7.1 L amp. Seat fonnwork and sandblastina 592.00 LF $ 10. $ 5,920.00 sandblasting, extra fonnwork
<br />7.2 L sandblasting and reveals on CIP walls 298.00 SF $ 3.00 $ 894.00 balconv walls
<br />7.3 L stone veneer on columns 16.00 EA $ 700.00 $ 11,200.00 20sf each
<br />7.4 L stone veneer on columns to lower grade 89.00 SFF $ 35.00 $ 3,115.00 extendina down outside wall
<br />7.5 L stone veneer on aazebo columns 6.00 EA $ 700.00 $ 4,200.00 20sf each
<br />7.6 L stone veneer seat walls planters 120.00 SFF $ 35.00 $ 4,200.00 16 inch ht
<br /> lJ),r~ast caOIt:;:;;..
<br />7.7 I precast 2" wall caps 18"w 90.00 LF $ 35.00 $ 3,150.00 planters
<br />7.8 I precast 4' column 2ft sa caps 6.00 EA $ 80.00 $ 480.00 gazebo columns
<br />7.9 I precast 4" column 2ft sa caps 16.00 EA $ 80.00 $ 1,280.00 arbor area
<br />I Subtotal wall finishes add ons $ 34,439.00
<br /> :: 'ff
<br />8.2 2.5' cal. Shade tree B&B 38.00 EA $ 400.00 $ 15,200.00
<br />8.3 deciduous shrub-rose #2 cont 24.00 EA $ 40.00 $ 960.00
<br />8.4 deciduous shrub-spirea #2 cont 130.00 EA $ 40.00 $ 5,200.00 spirea
<br />8.5 deciduous shrub.gro.low sumac#2 cont 126.00 EA $ 40.00 $ 5,040.00 sumac
<br />8.6 deciduous shrub-rainaarden 69.00 EA $ 40.00 $ 2,760.00 doa wood
<br />8.7 Iperennials-Om. Grass/davlilv #1 cont 278.00 EA $ 20.00 $ 5,560.00
<br />8.8 I pem. beds:cedar mulch 148.00 SF $ 0.50 $ 7400 4" depth
<br />8.9 shrub beds:cedar mulch and weed barrier 5258.00 SF $ 1.25 $ 6,572.50 4" depth
<br />8.10. sod 4084.00 SF $ 2.50 $ 10,210.00 not inc. tODsoil
<br /> ,. Subtotal Land~:_;1'5~~50
<br />19.5 Kiosk 1.001 1 EA 1 I $ 15, 1.00 1 $ 15,000.00 1 allowance
<br />I ~ 1 Subtotal Site Furnishings 1$ 15,000.00 I
<br />10 ',:,:~l:CTRICAL.lli:_:'::'. ~~~l~t ~Uji~,.m
<br />10.1 liaht poles 8. EA $ 4,500.00 $ 36,000.00 inc fta,
<br />10.2 amp. Step lights LED 16.00 EA $ 700.00 $ 11,200.00 cast into amp sides
<br />10.3 uplights 32.00 EA $ 300.00 $ 9,600.00 low voltage, staked at trees,
<br />10.4 cast in wall lights (large) 6.00 EA $ 800.00 $ 4,800.00 stair columns
<br />10.5 kiosk liahts 4.00 EA $ 500.00 $ 2,000.00
<br />10.6 laazebo liaht 1.00 EA $ 1,500.00 $ 1,500.00
<br />10.7 GFI outlets 19.00 EA $ 400.00 $ 7,600.00 on poles, in walls etc.
<br /> Subtotal Electrical $ 72,700.00
<br />111.1 irriaation svstem I 1.001 I LS II 1
<br />1 I 1 I Subtotal irriaation 1 $ ..:: 15'~1 . 1
<br />1~
<br />12.1 sandlblasted river image and medal ion 1.00 LS $ 3,000.00 $ 3,00 0 allowance
<br />12.2 laazebo- metal roof and posts 1.00 LS $ 23,000.00 $ 23,000.00 rail, stone,caD, liahtina, fta, separate
<br />12.3 fountain 1.00 LS $ 40,000.00 $ 40,000.00 allowance, add 15-20,000 for displav
<br /> Subtotal other $ 66,000.00
<br /> I . fff. f:S::::'
<br /> Subtotal $ 683,781.27
<br />
<br />DEDUCT all. gazebo tonquegroove roof top & round posts
<br />
<br />5% Contingency $
<br /> Base Total $ 717,970.33 I
<br /> $ 15,000.00
<br /> $ 15,000.00
<br /> $ 30,205.00
<br />$ 1,000.00 $ 4,000.00 curved balcony walls
<br />$ 800.00 $ 4,800.00 inside arbor columns
<br />$ 700.00 $ 8,400.00 planters, stagewall, overlook
<br /> $ 77,405.00 add totals
<br /> 1$ 795,375.33 I base total with all adds
<br /> $ (9,000.00)
<br /> $ 45,000.00 max
<br /> $ 30,000.00 Civil to verify
<br /> $ 63,000.00
<br /> $ 40,000.00
<br /> total $ 178,000.00
<br /> 1$ 539,970.33 I w/all reducers
<br />Page 3 of 3
<br />
<br />ITEMS IN BID PACKAGE AS ADDS
<br />ADD kiosk stonework base
<br />ADD all. banner poles
<br />ADD alt the precast caps and stone veneers at Gazebo and river wall
<br />ADD balcony wall wash lights 4.00 EA
<br />ADD cast in wall lights (large) 6.00 EA
<br />ADD cast in wall lights (LED) 12.00 EA
<br />
<br />Other funding sources
<br />Development Fund contributions (main street)
<br />Stonnwater contributions
<br />Donation options- fountain
<br />Donation options - gazebo
<br />
|