|
<br />Irvine IBC Traffic Study - Cost Estimate
<br />Intersections #719: Flower Street at Segerstrom
<br />Mitigations: Add WBR
<br />City of Santa Ana
<br />ITEM #DESCRIPTION OF WORK UNIT PRICE UNIT QUANTITY COST
<br />ROADWAY
<br />$15,000.00
<br />$70.00
<br />Clear & Grub
<br />Earthwork
<br />AC
<br />CY
<br />LF
<br />SQFT
<br />LF
<br />EA
<br />LF
<br />SQFT
<br />LF
<br />SQFT
<br />CY
<br />0.1
<br />300
<br />326
<br />3,150
<br />70
<br />$1,500
<br />$21,000
<br />$8,150
<br />$25,200
<br />$2,450
<br />$9,000
<br />$1,630
<br />$37,300
<br />$12,600
<br />$26,100
<br />$5,850
<br />Remove Curb & Gutter
<br />Remove Concrete Sidewalk
<br />Remove/Replace Chain Link Fence
<br />Remove & Replace Tree
<br />Sawcut
<br />Construct AC Pavement
<br />Construct Curb & Gutter
<br />Construct Concrete Sidewalk
<br />Construct Curb Ramp
<br />$25.00
<br />$8.00
<br />$35.00
<br />$1,500.00
<br />$5.00
<br />$10.00
<br />$40.00
<br />$10.00
<br />$450.00
<br />6
<br />326
<br />3,730
<br />315
<br />2,610
<br />13
<br />ROADWAY SUBTOTAL $150,780
<br />TRAFFIC
<br />Remove Paint Stripe
<br />Remove Pavement Marker
<br />Relocate Street Light
<br />Modify Traffic Signal (per intersection)
<br />Install Striping
<br />Pavement Marking
<br />Loop Detector
<br />Relocate Sign (1 post)
<br />Railroad Signal, panels and coordination
<br />$3.00
<br />$3.00
<br />$6,500.00
<br />$300,000
<br />$5.00
<br />LF
<br />EA
<br />EA
<br />EA
<br />LF
<br />SQFT
<br />EA
<br />EA
<br />550
<br />2
<br />1
<br />0.25
<br />600
<br />90
<br />1
<br />$1,650
<br />$6
<br />$6,500
<br />$75,000
<br />$3,000
<br />$270
<br />$2,000
<br />$300
<br />$750,000
<br />$838,726
<br />$3.00
<br />$2,000.00
<br />$300.00
<br />$750,000.00
<br />1
<br />1LS
<br />TRAFFIC SUBTOTAL
<br />UTILITIES AND DRAINAGE
<br />Relocate Wood Power Pole
<br />Reconstruct Catch Basin
<br />Remove Portion Concrete Pier
<br />Construct Concrete Pier
<br />Remove Portion of Box Culvert
<br />Construct Box Culvert
<br />Relocate Fire Hydrant
<br />Relocate Utility Box/Cabinet
<br />Relocate Main Water Pipe
<br />$75,000.00
<br />$10,000.00
<br />$1,000.00
<br />$2,000.00
<br />$550.00
<br />$2,000.00
<br />$5,000.00
<br />$1,000.00
<br />$30,000.00
<br />EA
<br />EA
<br />CY
<br />CY
<br />CY
<br />CY
<br />EA
<br />EA
<br />LS
<br />3
<br />2
<br />7
<br />$225,000
<br />$20,000
<br />$7,000
<br />$14,000
<br />$13,200
<br />$80,000
<br />$5,000
<br />$1,000
<br />$30,000
<br />$395,200
<br />7
<br />24
<br />40
<br />1
<br />1
<br />1
<br />UTILITIES AND DRAINAGE SUBTOTAL
<br />GENERAL
<br />Mobilization
<br />Traffic Control
<br />Utility Relocations
<br />SWPPP Plan and Implementation
<br />10%
<br />10%
<br />5%
<br />LS
<br />LS
<br />LS
<br />LS
<br />1
<br />1
<br />1
<br />1
<br />$138,500
<br />$138,500
<br />$69,300
<br />6%$83,100
<br />GENERAL SUBTOTAL $429,400
<br />$1,814,200Construction Subtotal
<br />RIGHT-OF-WAY
<br />Right-Of-Way $80.00
<br />10%
<br />$8.00
<br />SQFT
<br />LS
<br />SQFT
<br />4,000
<br />1
<br />1,300
<br />$320,000
<br />$32,000
<br />$10,400
<br />$362,400
<br />Right-Of-Way Support
<br />Temporary Construction Easements
<br />RIGHT-OF-WAY SUBTOTAL
<br />TOTAL CONSTRUCTION & RIGHT-OF-WAY:$2,176,600
<br />Preliminary Project Development (10% Construction Cost, min $300,000)
<br />Design Engineering/Administration Cost (15% Construction Cost)
<br />Construction Engineering Costs/Administration (15% Construction Cost)
<br />Contingency (20% of Construction Cost)
<br />$300,000
<br />$272,130
<br />$272,130
<br />$362,840
<br />TOTAL PROJECT COSTS $3,383,700
<br />4/15/2019
<br />
<br />
<br />City Council 21 – 127 4/16/2024
|