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 Terminal 2 & 3 Parking Garage Rehabilitation - Phase 3 project at the Cincinnati/Northern Kentucky International Airport, prepared by the Kenton County Airport Board (KCAB). The comprehensive rehabilitation project encompasses 51 main bid items and two alternate bid options, involving extensive repairs across multiple garage levels, including membrane installations, expansion joint replacements, concrete repairs, roof system replacements, stair tower improvements, and structural element treatments. The project is scheduled with a pre-bid meeting on October 16, 2025, bidder questions due by October 27, 2025, bid submissions due on November 6, 2025 at 2:00 pm, anticipated board approval on January 19, 2026, and contract implementation on February 1, 2026.
The total project cost is estimated at approximately $2,483,000, with the base bid at $1,999,500, and potential additions through two alternate bids bringing the total to $2,369,000. Funding sources include CapEx and potential FAA grants, with the project forming part of a ten-year structural repair and maintenance program aimed at extending the parking garage's lifespan by up to 30 years. The cost estimate includes detailed line items for specific repair tasks, with quantities ranging from 1 lump sum to 5,000 linear feet of repairs, and unit prices varying from $6.00 to $250.00 per unit. The project emphasizes minimal operational disruption and includes comprehensive requirements for contractor qualifications, including certifications for Equal Employment Opportunity, Civil Rights, and Disadvantaged Business Enterprise compliance.
View the file
Other files
Show all 23
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 .