250923_CVG_Garages_Phase_3_THP_Cost_Estimate.xls
XLS spreadsheet 50 KB Posted
- Solicitation number
- 25-061-ITB
- Issued by
- Bell County, Kentucky
About this file
The document is a detailed cost estimate spreadsheet for the Kenton County Airport Board (KCAB) relating to the Terminal 2 & 3 Parking Garage Rehabilitation - Phase 3 project at Cincinnati/Northern Kentucky International Airport (CVG). The project involves comprehensive rehabilitation work across multiple parking garage levels and areas, including membrane installations, expansion joint replacements, roof system repairs, electrical fixture replacements, concrete repairs, and various structural improvements. The bid is scheduled for submission by Thursday, November 6, 2025 at 2:00 pm, with a pre-bid meeting and site visit planned for Thursday, October 16, 2025 at 10:00 am at the CVG Centre Admin Offices in Erlanger, Kentucky. Bid questions are due by October 27, 2025, with answers to be posted by October 30, 2025.
The cost estimate breaks down the project into 56 line items across the main bid and two alternates, with a base bid total of $1,999,500, an alternate No. 1 adding $128,812.50, and alternate No. 2 adding $240,375, bringing the potential total project cost to $2,369,000. The estimate includes a 25% contingency factor and covers repairs and improvements across various garage levels (A, B, C, E) and specific areas like stairwells, ramps, canopies, and walkways. Work includes membrane replacements, concrete and structural repairs, expansion joint treatments, lighting and electrical updates, and miscellaneous infrastructure improvements across multiple garage sections.
View the file
Other files
Show all 22
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
THP_CVG PH3
| Section | ItemCode | ItemDesc | UnitOfMeasure | Quantity | UnitPrice | TotalPrice | THP Quantity | Unit | Unit Price | Gen. Cond. | Calculated Cost | THP Estimates | ||
| Main Bid | 1 | Mobilization | Lump Sum | 1 | NA | 6% | $ 110,574.38 | $ 108,000.00 | ||||||
| Main Bid | 2 | Barricades, Shoring, Pavement Markings, General Conditions, Etc. | Lump Sum | 1 | NA | 2% | $ 39,434.38 | $ 39,500.00 | ||||||
| Main Bid | 3 | T2 - Level C: Install membrane at curbs including replacing sealant at joints, coves, and installing a leveling membrane layer | Lump Sum | 1 | NA | 19800 | SF | $ 7.50 | 25% | $ 185,625.00 | $ 186,000.00 | |||
| Main Bid | 4 | T2 - Level C: Remove and replace membrane on the slab including cove sealants and line striping | Lump Sum | 1 | NA | 50000 | SF | $ 7.50 | 25% | $ 468,750.00 | $ 469,000.00 | |||
| Main Bid | 5 | T2 - Levels B & C: Remove premold and install winged expansion joints and sealants at center ramp sidewalks | Lump Sum | 1 | NA | 120 | LF | $ 150.00 | 25% | $ 22,500.00 | $ 22,500.00 | |||
| Main Bid | 6 | T2 - Level B: Install winged expansion joint at ramp | Lump Sum | 1 | NA | 32 | LF | $ 150.00 | 25% | $ 6,000.00 | $ 6,000.00 | |||
| Main Bid | 7 | T2 - Level B: Trench drain repair in ramp drive lane including trench drain/supplemtal drain/membrane/grating/concrete | Lump Sum | 1 | NA | 1 | Lump | $ 17,500.00 | 25% | $ 21,875.00 | $ 22,000.00 | |||
| Main Bid | 8 | T2 - Level A: Replace (1) lower level light fixture in each of the two enclosued stair towers. | Lump Sum | 1 | NA | 1 | Lump | $ 5,000.00 | 25% | $ 6,250.00 | $ 6,500.00 | |||
| Main Bid | 9 | T2 - Outriggers: Replace (3) electrical box covers at outrigger beams. | Lump Sum | 1 | NA | 1 | Lump | $ 2,000.00 | 25% | $ 2,500.00 | $ 2,500.00 | |||
| Main Bid | 10 | T3W - Northwest Stair: Replace membrane roof system, gutter, and downspout | Lump Sum | 1 | NA | 259 | SF | $ 55.00 | 25% | $ 17,806.25 | $ 18,000.00 | |||
| Main Bid | 11 | T3W - Northwest Stair: Door replacement (replace door, closure, threshold, sweep, and bed of sealant below threshold) | Lump Sum | 1 | NA | 1 | Lump | $ 6,500.00 | 25% | $ 8,125.00 | $ 8,500.00 | |||
| Main Bid | 12 | T3W - Northwest Stair: Interior and exterior repairs (14/302) | Lump Sum | 1 | NA | 1 | Lump | $ 8,000.00 | 25% | $ 10,000.00 | $ 10,000.00 | |||
| Main Bid | 13 | T3W - Southeast Stair: Replace membrane roof systems (including lower roof), gutter, and downspout | Lump Sum | 1 | NA | 546 | SF | $ 55.00 | 25% | $ 37,537.50 | $ 38,000.00 | |||
| Main Bid | 14 | T3W - Southeast Stair: Door repairs (replace door closure, base sweep, and bed of sealant/new screws at threashold) | Lump Sum | 1 | NA | 1 | Lump | $ 1,200.00 | 25% | $ 1,500.00 | $ 1,500.00 | |||
| Main Bid | 15 | T3W - Southeast Stair: Interior and exterior repairs (10/302, 11/302, 12/302, 13/302) | Lump Sum | 1 | NA | 1 | Lump | $ 36,000.00 | 25% | $ 45,000.00 | $ 45,000.00 | |||
| Main Bid | 16 | T3W - Level A: Install trench drain at storage room double doors | Lump Sum | 1 | NA | 1 | Lump | $ 25,000.00 | 25% | $ 31,250.00 | $ 31,500.00 | |||
| Main Bid | 17 | T3C - Ramp Canopies - Install membrane system - 2 canopies | Lump Sum | 1 | NA | 34000 | SF | $ 6.00 | 25% | $ 255,000.00 | $ 255,000.00 | |||
| Main Bid | 18 | T3C - Northwest Stair: Replace membrane roof system. | Lump Sum | 1 | NA | 390 | SF | $ 50.00 | 25% | $ 24,375.00 | $ 24,500.00 | |||
| Main Bid | 19 | T3C - Northwest Stair: Door repairs (replace closure, base sweep, and bed of sealant/new screws at threashold) | Lump Sum | 1 | NA | 1 | Lump | $ 1,200.00 | 25% | $ 1,500.00 | $ 1,500.00 | |||
| Main Bid | 20 | T3C - Northwest Stair: Interior and exterior repairs (7/301, 8/301, 9/302) | Lump Sum | 1 | NA | 1 | Lump | $ 33,000.00 | 25% | $ 41,250.00 | $ 41,500.00 | |||
| Main Bid | 21 | T3C - Northeast Stair: Replace membrane roof system. | Lump Sum | 1 | NA | 390 | SF | $ 55.00 | 25% | $ 26,812.50 | $ 27,000.00 | |||
| Main Bid | 22 | T3C - Northeast Stair: Interior and exterior repairs (1/301, 2/301) | Lump Sum | 1 | NA | 1 | Lump | $ 33,000.00 | 25% | $ 41,250.00 | $ 41,500.00 | |||
| Main Bid | 23 | T3C - Southeast Stair: Replace membrane roof system. | Lump Sum | 1 | NA | 390 | SF | $ 55.00 | 25% | $ 26,812.50 | $ 27,000.00 | |||
| Main Bid | 24 | T3C - Southeast Stair: Door repairs (replace closure, base sweep, and bed of sealant/new screws at threashold) | Lump Sum | 1 | NA | 1 | Lump | $ 1,200.00 | 25% | $ 1,500.00 | $ 1,500.00 | |||
| Main Bid | 25 | T3C - Southeast Stair: Stair interior and exterior repairs (3/301, 4/301) | Lump Sum | 1 | NA | 1 | Lump | $ 33,000.00 | 25% | $ 41,250.00 | $ 41,500.00 | |||
| Main Bid | 26 | T3C - South Stair/Elevator: Coating at perimeter of roof (8/202) | Lump Sum | 1 | NA | 500 | SF | $ 45.00 | 25% | $ 28,125.00 | $ 28,500.00 | |||
| Main Bid | 27 | T3C - South Stair/Elevator: Stair exterior repairs (5/301, 6/301) | Lump Sum | 1 | NA | 1 | Lump | $ 30,000.00 | 25% | $ 37,500.00 | $ 37,500.00 | |||
| Main Bid | 28 | T3C - Terminal Walkway: Expansion joints replacements | Lump Sum | 1 | NA | 66 | LF | $ 200.00 | 25% | $ 16,500.00 | $ 16,500.00 | |||
| Main Bid | 29 | T3C - Terminal Walkway: Sealer, overcoatings fo steel and concrete walls, and waterproofing | Lump Sum | 1 | NA | 1 | Lump | $ 25,000.00 | 25% | $ 31,250.00 | $ 31,500.00 | |||
| Main Bid | 30 | T3C - Level E: Expansion joints, leveling areas, waterproofing repairs, and drains | Lump Sum | 1 | NA | 1 | Lump | $ 30,000.00 | 25% | $ 37,500.00 | $ 37,500.00 | |||
| Main Bid | 31 | T3C - Level C: Expansion joint replacement and metal overcoating/repairs | Lump Sum | 1 | NA | 53 | LF | $ 175.00 | 25% | $ 11,593.75 | $ 12,000.00 | |||
| Main Bid | 32 | T3E - Northeast Stair: Replace membrane roof system (includes replacing roof drains). | Lump Sum | 1 | NA | 370 | SF | $ 75.00 | 25% | $ 34,687.50 | $ 35,000.00 | |||
| Main Bid | 33 | T3E - Southeast Stair: Replace membrane roof system (includes replacing roof drains). | Lump Sum | 1 | NA | 370 | SF | $ 75.00 | 25% | $ 34,687.50 | $ 35,000.00 | |||
| Main Bid | 34 | T3E - Level B: Slab overlay (Case A) and expansion joint replacement | Lump Sum | 1 | NA | 1 | Lump | $ 25,000.00 | 25% | $ 31,250.00 | $ 31,500.00 | |||
| Main Bid | 35 | All Garages: T3 Outrigger repairs (15/302, 16/302) | Each | 50 | 50 | Loc | $ 150.00 | 25% | $ 9,375.00 | $ 9,500.00 | ||||
| Main Bid | 36 | All Garages: Light pole Case A repair (20/303) | Each | 15 | 15 | Loc | $ 175.00 | 25% | $ 3,281.25 | $ 3,500.00 | ||||
| Main Bid | 37 | All Garages: Light pole Case B repair (21/303) | Each | 15 | 15 | Loc | $ 95.00 | 25% | $ 1,781.25 | $ 2,000.00 | ||||
| Main Bid | 38 | All Garages: Light pole Case C repair (22/303) | Each | 15 | 15 | Loc | $ 75.00 | 25% | $ 1,406.25 | $ 1,500.00 | ||||
| Main Bid | 39 | All Garges: Concrete PT slab repairs (1/401) | SF | 250 | 250 | SF | $ 85.00 | 25% | $ 26,562.50 | $ 27,000.00 | ||||
| Main Bid | 40 | All Garages: Concrete slab overlay repair - Case B (3/401) | Each | 5 | 5 | Loc | $ 7,500.00 | 25% | $ 46,875.00 | $ 47,000.00 | ||||
| Main Bid | 41 | All Garages: Vertical surface concrete repairs. (4/401) | SF | 200 | 200 | SF | $ 125.00 | 25% | $ 31,250.00 | $ 31,500.00 | ||||
| Main Bid | 42 | All Garages: Concrete curb repair (5/401) | SF | 50 | 50 | SF | $ 100.00 | 25% | $ 6,250.00 | $ 6,500.00 | ||||
| Main Bid | 43 | All Garages: Concrete curb edge repair (6/401) | LF | 50 | 50 | LF | $ 100.00 | 25% | $ 6,250.00 | $ 6,500.00 | ||||
| Main Bid | 44 | All Garages: Expansion joint blockout repair (7/401) | LF | 40 | 40 | LF | $ 90.00 | 25% | $ 4,500.00 | $ 4,500.00 | ||||
| Main Bid | 45 | All Garages: Shallow concrete floor repair (8/401) | SF | 75 | 75 | SF | $ 65.00 | 25% | $ 6,093.75 | $ 6,500.00 | ||||
| Main Bid | 46 | All Garages: Stair tread nosing concrete repair (9/401) | LF | 50 | 50 | LF | $ 115.00 | 25% | $ 7,187.50 | $ 7,500.00 | ||||
| Main Bid | 47 | All Garages: Overhead concrete repair (10/401) | SF | 75 | 75 | SF | $ 175.00 | 25% | $ 16,406.25 | $ 16,500.00 | ||||
| Main Bid | 48 | All Garages: Beam bottom repair (11/401) | SF | 75 | 75 | LF | $ 200.00 | 25% | $ 18,750.00 | $ 19,000.00 | ||||
| Main Bid | 49 | All Garages: Random crack repairs (2/501) | LF | 5000 | 5000 | LF | $ 8.00 | 25% | $ 50,000.00 | $ 50,000.00 | ||||
| Main Bid | 50 | All Garages: Winged compression seal repair (15/502) | LF | 50 | 50 | LF | $ 90.00 | 25% | $ 5,625.00 | $ 6,000.00 | ||||
| Main Bid | 51 | All Garages: Slab PT Cable Repair (19/502) | Each | 2 | 2 | Loc | $ 5,500.00 | 25% | $ 13,750.00 | $ 14,000.00 | $ 1,999,500.00 | Base Bid | ||
| Alternate No. 1 | 52 | T3W - Ramp Canopies - Install membrane system | Lump Sum | 1 | 17175 | SF | $ 6.00 | 25% | $ 128,812.50 | $ 129,000.00 | $ 2,128,500.00 | Base Bid + Alt No. 1 | ||
| Alternate No. 2 | 53 | All Garages: New winged compression seal, type A (11/501) | LF | 360 | 360 | LF | $ 150.00 | 25% | $ 67,500.00 | $ 67,500.00 | ||||
| Alternate No. 2 | 54 | All Garages: New winged compression seal, type B (18/502) | LF | 360 | 360 | LF | $ 250.00 | 25% | $ 112,500.00 | $ 112,500.00 | ||||
| Alternate No. 2 | 55 | All Garages: Expansion joint blockout repair (7/401) | LF | 120 | 120 | LF | $ 90.00 | 25% | $ 13,500.00 | $ 13,500.00 | ||||
| Alternate No. 2 | 56 | All Garages: Concrete slab overlay repair - Case B (3/401) | Each | 5 | 5 | Loc | $ 7,500.00 | 25% | $ 46,875.00 | $ 47,000.00 | $ 2,369,000.00 | Base Bid + Alt No. 1 + Alt No. 2 |
File details come from the government source that posted it. Updated .