Santa Ana Vision Zero
<br />1st St and Flower St Intersection „AFKT„C„aS
<br />(Intersection Safety Enhancements including: Protected Corners, Directional Curb Ramps, Centerline Hardening, Class II Bike Lanes, Bike Crossings, and
<br />Conflict Striping)
<br />ITEM No.
<br />ITEM DESCRIPTION
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />ROADWAY
<br />1
<br />Install Concrete - Curb Ramp
<br />EA
<br />8
<br />$ 8,000
<br />$64,000
<br />2
<br />Install Concrete - Median Curb
<br />CY
<br />19
<br />$ 1,500
<br />$28,500
<br />3
<br />Install Concrete - Truck Apron Curb
<br />CY
<br />13
<br />$ 1,500
<br />$19,500
<br />4
<br />Install Concrete - Curb and Gutter
<br />CY
<br />13
<br />$ 1,080
<br />$14,040
<br />5
<br />Install Concrete - Sidewalk
<br />CY
<br />21
<br />$ 1,040
<br />$21,840
<br />6
<br />Install Concrete - Textured Pavment
<br />CY
<br />29
<br />$ 1,130
<br />$32,770
<br />7
<br />Install Concrete - Truck Apron
<br />CY
<br />12
<br />$ 1,860
<br />$22,320
<br />8
<br />Roadway Excavation
<br />CY
<br />192
<br />$ 260
<br />$49,920
<br />9
<br />Remove Concrete
<br />CY
<br />54
<br />$ 400
<br />$21,600
<br />10
<br />Hot Mix Asphalt
<br />TON
<br />65
<br />$ 345
<br />$22,425
<br />11
<br />Slurry
<br />TON
<br />45
<br />$ 790
<br />$35,550
<br />12
<br />Base Repair (HMA) ****
<br />TON
<br />180
<br />$ 345
<br />$62,100
<br />13
<br />CL2 Aggregate Base
<br />CY
<br />75
<br />$ 180
<br />$13,500
<br />14
<br />Signing and Striping
<br />LS
<br />1
<br />$ 14,000
<br />$14,000
<br />15
<br />Centerline Hardening
<br />EA
<br />4
<br />$ 5,000
<br />$20,000
<br />16
<br />Rubber Hump
<br />EA
<br />14
<br />$ 200
<br />$2,800
<br />17
<br />Bus Stop Improvements
<br />EA
<br />1
<br />$ 30,000
<br />$30,000
<br />ELECTRICAL
<br />18
<br />Signal Modification
<br />EA
<br />1
<br />$250,000
<br />$250,000
<br />SUBTOTAL
<br />$724,865
<br />19
<br />Minor Items (15% of Items 1-18) **
<br />LS
<br />1
<br />$109,000
<br />$109,000
<br />SUBTOTAL
<br />$833,865
<br />20
<br />Mobilization (10% of Items 1-19)
<br />LS
<br />1
<br />$84,000
<br />$84,000
<br />SUBTOTAL
<br />$917,865
<br />CONTINGENCY (35%) ***
<br />$321,300
<br />CONSTRUCTION SUBTOTAL
<br />$1,239,165
<br />GRAND TOTAL
<br />CONSTRUCTION
<br />SUBTOTAL=
<br />$1,239,165
<br />Right of Way/Temporary Construction Easement`=
<br />$40,000
<br />GRAND TOTAL=
<br />$1,279,165
<br />* Right of way/TCE's for driveway closures, curb ramps, new signal equipment, conforms, etc. have been estimated at $10K/Location.
<br />An additional $300K of roadway easment is estimated for the Multi -use Path.
<br />** Minor items (for example, fencing, signage, sidewalk repair, utility adjustments, etc.) have been estimated by using a percentage.
<br />*** This feasibility level estimate includes a 35% contingency intended to compensate for the use of preliminary and limited information.
<br />**** 8% of project area is assumed to require Base Repair
<br />General Note: Where applicable, only minor drainage improvements for transportation projects to address safety are included. Utility improvements such as water, communication, gas,
<br />etc. are not included in these estimates.
<br />Appendix E
<br />
|