|
CITY OF SANTA ANA
<br />Prieparer: AV
<br />Reviewer: GC
<br />Project No,: 22-6989
<br />Date Revised: 05/30/23
<br />Date Reviewed;
<br />EXHIBIT B - TABLE I
<br />COST ESTIMATE-SANTA ANA
<br />22-6989 - Westminster Avenue Rehabilitation
<br />Newhope St to Harbor Blvd
<br />M Mm "0. K -.'-k�
<br />R Rlfi3.''�95
<br />Eq C, N
<br />@RER-
<br />�Ka
<br />Qq MTTUIYVI_I��-
<br />'N
<br />I
<br />Unclassified Excavation
<br />CY
<br />870
<br />a W$ 243,600.00
<br />2
<br />Asphalt Concrete
<br />TN
<br />1,240
<br />$ 248,000,00
<br />3
<br />Cold Mill (2")
<br />SF
<br />178,000
<br />r $ 178,000.00
<br />4
<br />Asphalt Rubber Hot Mix (ARHM)
<br />TN
<br />2,500
<br />$ 650,000.00
<br />5
<br />PCC Sidewalk (T=4")
<br />SF
<br />5,800
<br />81,200.00
<br />6
<br />PCC DrivewM Approach (T�8")
<br />SF
<br />1,100
<br />$ 27,500.00
<br />7
<br />PCC Curb Ramp
<br />SF
<br />'800
<br />$ 14,400.00
<br />8
<br />PCC Curb and Gutter (Type A-2-8)
<br />LF
<br />500
<br />$ 25,000.00
<br />9
<br />PCC (13-1) Curb (Including Steel Rebar Dowels)
<br />LF
<br />100
<br />$ 2,500.00
<br />10
<br />Root Shave*
<br />EA
<br />5
<br />$ 3,300.00
<br />I I
<br />Adjust Water Valve Frame and Cover Per CSA
<br />STD,
<br />EA
<br />22
<br />9 $ 24,200,00
<br />12
<br />Adjust Water Vault Frame and Cover Per CSA
<br />STD,
<br />EA
<br />1
<br />$ 1,600,00
<br />13
<br />Adjust Water Meter Frame and Cover Per CSA
<br />STD.
<br />EA
<br />6
<br />$ 4,800,00
<br />14
<br />1 Adjust Manhole Frame and Cover Per CSA STD,
<br />EA
<br />23
<br />$ 27,600,00
<br />15
<br />Adjust Manhole Frame and Cover Per OCFCD
<br />STD,
<br />EA
<br />3
<br />$ 6,000,00
<br />10
<br />Parkway Culver Type B
<br />EA
<br />2
<br />$ 800,00
<br />17
<br />Furnish and Install New #6 Pullbox
<br />EA
<br />4
<br />$ 4,400.00
<br />18
<br />Adjust Survey Monument Frame and Cover
<br />EA
<br />2
<br />a $ 4,000.00
<br />19
<br />Furnish and Install Traffic Loops Ty" D t
<br />EA
<br />28
<br />$ 14,000.00,
<br />20
<br />Furnish and Install Traffic Loops Type, E t
<br />EA
<br />56
<br />E $ 28,000.00
<br />21
<br />Furnish and Install Traffic Loops Type Q 'I'
<br />EA
<br />2
<br />& $ 1,000.00
<br />22
<br />Project Advertisement Sign
<br />EA
<br />1
<br />$ 1,000.00
<br />23
<br />Signing and Striping
<br />LS
<br />I
<br />$ 39,200.00
<br />24
<br />As -Built Plans
<br />LS
<br />I
<br />$ 3,500,00
<br />23
<br />Construction Permits
<br />EA
<br />I
<br />. . . . . . . . . ..... 7,000.00
<br />"M
<br />- ' ..y AS
<br />_�U_
<br />Contingency
<br />10% $ 164,000.00
<br />Construction Engineering
<br />Wnk fit t q "X
<br />8.,
<br />15% $ 246,000.00
<br />5 7 7
<br />City Council 12-14 9/19/2023
<br />
|