Santa Ana Vision Zero
<br />MacArthur Blvd and Raitt St Intersection MARK K THOMAS
<br />(Intersection Safety Enhancements including: Protected Corners, Directional Curb Ramps, Centerline Hardening, Class IV Bike Lanes, Bike
<br />Crossings, and 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 />$64,000
<br />2
<br />Install Concrete - Median Curb
<br />CY
<br />30
<br />$ 1,500
<br />$45,000
<br />3
<br />Install Concrete - Truck Apron Curb
<br />CY
<br />19
<br />$ 1,500
<br />$28,500
<br />4
<br />Install Concrete - Curb and Gutter
<br />CY
<br />16
<br />$ 1,080
<br />$17,280
<br />5
<br />Install Concrete - Sidewalk
<br />CY
<br />28
<br />$ 1,040
<br />$29,120
<br />6
<br />Install Concrete - Textured Pavment
<br />CY
<br />52
<br />$ 1,130
<br />$58,760
<br />7
<br />Install Concrete - Truck Apron
<br />CY
<br />24
<br />$ 1,860
<br />$44,640
<br />8
<br />Roadway Excavation
<br />CY
<br />256
<br />$ 260
<br />$66,560
<br />9
<br />Remove Concrete
<br />CY
<br />71
<br />$ 400
<br />$28,400
<br />10
<br />Hot Mix Asphalt
<br />TON
<br />98
<br />$ 345
<br />$33,810
<br />11
<br />Slurry
<br />TON
<br />42
<br />$ 790
<br />$33,180
<br />12
<br />Base Repair (HMA) ****
<br />TON
<br />170
<br />$ 345
<br />$58,650
<br />13
<br />1 CL2 Aggregate Base
<br />CY
<br />1 120
<br />$ 180
<br />$21,600
<br />14
<br />Signing and Striping
<br />LS
<br />1
<br />$ 7,100
<br />$7,100
<br />15
<br />Centerline Hardening
<br />EA
<br />4
<br />$ 5,000
<br />$20,000
<br />16
<br />Bus Stop Improvements
<br />EA
<br />2
<br />$ 30,000
<br />$60,000
<br />ELECTRICAL
<br />17
<br />ISignal Modification
<br />I EA
<br />1 1
<br />$250,000
<br />$250,000
<br />SUBTOTAL
<br />$866,600
<br />18
<br />IMinor Items (15% of Items 1-17) **
<br />LS
<br />1 1
<br />$130,000
<br />$130,000
<br />SUBTOTAL
<br />$996,600
<br />19
<br />IMobilization (10% of Items 1-18)
<br />LS
<br />1 1
<br />$100,000
<br />$100,000
<br />SUBTOTAL
<br />$1,096,600
<br />CONTINGENCY (35%) ***
<br />$383,900
<br />CONSTRUCTION SUBTOTAL
<br />$1,480,500
<br />GRAND TOTAL
<br />CONSTRUCTION SUBTOTAL=
<br />$1,480,500
<br />Right of Way/Temporary Construction
<br />Easement*=
<br />$40,000
<br />GRAND TOTAL=
<br />$1,520,500
<br />* Right of way/TCE's for driveway closures, curb ramps, new signal equipment, conforms, etc. have been estimated at $10K/Location.
<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,
<br />communication, qas, etc. are not included in these estimates.
<br />Appendix E
<br />
|