Capay Park Phase 1 Improvements

Site Work
Engineer's Estimate - Preferred Alignment
Item Description Unit Est. Qty. Unit Price Total
No.
1 Mobilization L.S. Job $10,000.00 $10,000.00
2 Site Superintendence L.S. Job $3,000.00 $3,000.00
3 Traffic Control L.S. Job $1,500.00 $1,500.00
4 Demolition (educational pavillion area) L.S. Job $4,000.00 $4,000.00
5 Earthwork and Grading
a. subgrade preparation and construction of 25' gravel loop road and parking areas L.S. Job $6,500.00 $6,500.00
b. grade new entry driveway L.S. Job $2,500.00 $2,500.00
c. grade class 2AB level pads for structures; park host, restroom, educational
pavillion, shade structures, outdoor classroom L.S. Job $2,500.00 $2,500.00
d. rough and finish grading L.S. Job $6,000.00 $8,500.00
e. disc and prepare seed bed in planting areas L.S. Job $2,500.00 $2,500.00
Sub-Total (5a through 5e) $22,500.00
6 Drainage
a. Trail Subsurface Drains (1.5" HDPE) L.S. Job $300.00 $300.00
b. 12" HDPE culvert at park entrance L.F. 35 $150.00 $5,250.00
Sub-Total (6a through 6b) $5,550.00
7 Surfacing and Paving
a. 25' gravel loop road and parking areas - 3" gravel surface, 1/2" gravel Ton 450 $35.00 $15,750.00
b. 25' gravel loop road and parking areas - 6" class 2 AB, 95% R.C. Ton 900 $30.00 $27,000.00
c. 10' stabilized quarry fines path, 4" section L.F. 760 $23.00 $17,480.00
d. 8' stabilized quarry fines path, 4" section L.F. 1,068 $19.00 $20,292.00
e. 6' stabilized quarry fines path, 4" section L.F. 847 $15.00 $12,705.00
f. quarry fines pavement underneath wood structures L.S. Job $2,000.00 $2,000.00
Sub-Total (7a through 7e) $95,227.00
8 Fences and Gates
a. Install Post and Cable fence L.F. 665 $9.00 $5,985.00
b. Redwood Screening fence carpentry L.F. 75 $15.00 $1,125.00
c. Furnish and Install 32' Pipe Gate L.S. Job $1,000.00 $1,000.00
Sub-Total (8a through 8c) $8,110.00
9 Wood Structures
a. Educational Pavillion Carpentry Each 1 $16,000.00 $16,000.00
b. Picnic Shade Structures Carpentry Each 2 $5,000.00 $10,000.00
c. Outdoor Classroom (includes sitework and boulders) Each 1 $6,500.00 $6,500.00
Sub-Total (9a through 9c) $32,500.00
10 Asphalt and Concrete Work
a. asphalt entry driveway (3"ac, 9" class 2AB) S.F. 650 $3.50 $2,275.00
b. park host pad - 4" concrete L.S. Job $1,000.00 $1,000.00
c. drinking fountain pad L.S. Job $500.00 $500.00
Sub-Total (10a through 10c) $3,775.00
11 Site Furnishings
a. Install County Furnished Park Entry Sign Each 1 $250.00 $250.00
b.. Handicap Parking Sign Each 2 $200.00 $400.00
c. Removable Pipe Bollards Each 15 $75.00 $1,125.00
e. Furnish and Install Haws Drinking Fountain Each 1 $2,500.00 $2,500.00
Sub-Total (11a through 11e) $4,275.00
12 Domestic Water System
a. 1.25
b. " domestic
backflow waterdevice
prevention line inand
joint trench,
11/4" water main connec. to existing L.F. 525 $8.00 $4,200.00
pump/pressure tank Each 2 $2,000.00 $4,000.00
c. stub out 3/4" water supply line to park host L.S. Job $500.00 $500.00
d. stub out future restroom 3/4" water service line from 11/4" main L.S. Job $500.00 $500.00
f. 3/4" pipe and hose bib at educational pavillion L.S. Job $500.00 $500.00
Sub-Total (12a through 12f) $9,700.00
13 Electrical System
a. 2" electrical conduit in joint trench; well; host pad; restroom; educational pavillion L.F. 525 $2.00 $1,050.00
b. pull boxes every 200', 17x30" PG@E type 2 Each 4 $300.00 $1,200.00
Sub-Total (13a through 13b) $2,250.00
14 Install Railroad Tie Curb - Parking Lots L.F. 258 $13.00 $3,354.00
15 Onsite Wastewater Disposal System
a.Furnish and Install Septic Tank and Appurtenances L.S. 1 $4,000.00 $4,000.00
b. Furnish and Install Solids Handling Pump Station and Appurtenances L.S. 1 $3,000.00 $3,000.00
c. Furnish and Install Mound Distribution Station and Appurtenances L.S. 1 $5,000.00 $5,000.00
d.Furnish and Install 2" SCH 40 PVC Pressure Delivery Line and Appurtenances L.S. 1 $11,000.00 $11,000.00
e.Furnish and Install 4" SCH 40 PVC Pressure Delivery Line and Appurtenances L.S. 1 $11,000.00 $11,000.00
f. Furnish and Install Sanitary Trenches, Mound and Appurtenances L.S. 1 $16,000.00 $16,000.00

P:/2003/230217_Devils Slide/Working/230217_Est. DraftPhase2

 Sub-Total (15a through 15f) $50,000.00
16 Prepare & Implement SWPPP/Erosion Control Plan L.S. Job $5,000.00 $5,000.00
SUBTOTAL $260,741.00
Plus 15% Contingency $39,111.15
GRAND TOTAL $299,852.15

P:/2003/230217_Devils Slide/Working/230217_Est. DraftPhase2

 ADD ALTERNATES
Item Description Unit Est. Qty. Unit Price Total
No.
A-1 Construct Picnic Shade Structures Each 2 $1,800.00 $1,800.00
A-2 Quarry Fines Pavement (Wood Structures) L.S. Job $500.00 $500.00
A-3 8' Stabilized Quarry Fines Trail L.F. 1,994 $19.00 $37,886.00
SUBTOTAL $40,186.00
TOTAL WITH ADD ALTERNATES A $340,038.15

Contractor should verify Engineers estimates of quantity for bidding purposes.

Contract Award: The award of contract, if awarded, will be to the lowest responsible bidder for the Base Bid, or the Base Bid
and Add Alternates as selected by the County and at the sole discretion of the County of Yolo

P:/2003/230217_Devils Slide/Working/230217_Est. DraftPhase2

 Devils Slide
Green Valley Trail Loop
Engineer's Estimate - Preferred Alignment

Item No. Description Unit Est. Qty. (Unit Price ) (Total )

1 Mobilization L.S. Job 7,500.00 7,500.00

2 Stake Trail Centerline L.S. Job 5,000.00 5,000.00
3 Clear & Grub Alignment L.S. Job 4,500.00 4,500.00
4 Earthwork
a. Rough Grading station B to E C.Y. 50 15.00 750.00
b. Rough Grading station E to H C.Y. 190 15.00 2,850.00
c. Rough Grading station H to J C.Y. 200 15.00 3,000.00
d. Rough Grading station K to L C.Y. 250 25.00 6,250.00
5 Trail Construction ( Fine grade & stabilize) L.F. 1,800 16.00 28,800.00
6 3' Wood Retailing Wall L.F. 225 175.00 39,375.00
7 Bridges and Boardwalks
a..26' Bridge (including abutment) L.F. 26 1,800.00 46,800.00
b.14' Bridge L.F. 14 1,200.00 16,800.00
c. Boardwalk and ramps L.F. 100 210.00 21,000.00
8 Fencing L.F. 250 15.00 3,750.00
9 Signage, benches L.S. Job 4,000.00 4,000.00
10 Prepare & Inpliment SWPPP, Erosion Control L.S. Job 15,000.00 15,000.00
SUBTOTAL (Items 1 -4) $205,375.00
Construction Contingency - 20% $41,075.00

(BASE BID TOTAL ) 246,450.00

OTHER COSTS

Item No. Description

Final Design +Construction Drawings

(15%) 30,000.00
of Base Bid
CEQA Review & Permitting (10% of Base Bid) 20,000
Biological Monitor 20 DAYS @ $800/DAY 16,000.00
Construction Observation 20 DAYS @ $1200/DAY 24,000.00
Biological Mitigation ALLOW ??? 50,000.00

TOTAL 386,450.00

Contractor should verify Engineers estimates of quantity for bidding purposes.

Contract Award: The award of contract, if awarded, will be to the lowest responsible bidder for the Base
Bid, or the Base Bid and Add Alternates as selected by the County and at the sole discretion of the County of Yolo

P:/2003/230217_Devils Slide/Working/230217_Est. DraftPhase2

1.5" Irrigation 2" Irrigation 2.5" Irrigation Zone A Meadow Grass
76 295 131 4874
121 102 1333 2376
314 79 14 8640
31 595 1478 7514
158 709 8532
214 120 747
152 1900 3903
176 71351
48 2318
249 14979 617
97 5372
267 130606
212
391
258
247
419 Baby Trail
316 235
202 1573 88
58 669 216
91 2052 170 199
119 119 2280 2412 51
93 2394 100
57 2622 889
819 4902
57 1573
323
250
818
323
45 347
454 267
36 49
256 12
217 70
273 17
8237 43 0.88
430 1.13
170
260
140
15
113
15
103
2051 34.18

P:/2003/230217_Devils Slide/Working/230217_Est. DraftPhase2