|
<br />Irvine IBC Traffic Study - Cost Estimate
<br />Intersections #720: Flower Street At MacArthur Boulevard
<br />Mitigations: Add EBR
<br />City of Santa Ana
<br />ITEM #DESCRIPTION OF WORK UNIT PRICE UNIT QUANTITY COST
<br />ROADWAY
<br />Clear & Grub
<br />Earthwork
<br />$15,000.00
<br />$70.00
<br />$25.00
<br />$8.00
<br />$550.00
<br />$40.00
<br />$1,500.00
<br />$5.00
<br />$10.00
<br />$40.00
<br />$10.00
<br />$450.00
<br />AC
<br />CY
<br />LF
<br />SQFT
<br />CY
<br />SQFT
<br />EA
<br />LF
<br />SQFT
<br />LF
<br />SQFT
<br />CY
<br />0.33
<br />110
<br />320
<br />3,530
<br />96
<br />$4,950
<br />$7,700
<br />$8,000
<br />$28,240
<br />$52,800
<br />$153,600
<br />$6,000
<br />Remove Curb & Gutter
<br />Remove Concrete Sidewalk
<br />Remove Block Wall
<br />Reconstruct Block Wall
<br />Remove & Replace Tree
<br />Sawcut
<br />Construct AC Pavement
<br />Construct Curb & Gutter
<br />Construct Concrete Sidewalk
<br />Construct Curb Ramp
<br />3,840
<br />4
<br />320
<br />2,800
<br />322
<br />2,720
<br />5
<br />$1,600
<br />$28,000
<br />$12,880
<br />$27,200
<br />$2,250
<br />ROADWAY SUBTOTAL $333,220
<br />TRAFFIC
<br />Remove Paint Stripe
<br />Modify Traffic Signal (per intersection)
<br />Install Striping
<br />$3.00
<br />$415,000
<br />$5.00
<br />LF
<br />EA
<br />LF
<br />140
<br />0.25
<br />350
<br />30
<br />$420
<br />$103,750
<br />$1,750
<br />$90Pavement Marking $3.00 SQFT
<br />TRAFFIC SUBTOTAL $106,010
<br />UTILITIES AND DRAINAGE
<br />Reconstruct Catch Basin
<br />Relocate Utility Box/Cabinet
<br />Adjust Manhole to Grade
<br />Adjust Water Misc Facilities (Meters, Valves, etc.)
<br />$10,000.00
<br />$2,000.00
<br />$2,000.00
<br />$1,500.00
<br />EA
<br />EA
<br />EA
<br />EA
<br />1
<br />1
<br />3
<br />6
<br />$10,000
<br />$2,000
<br />$6,000
<br />$9,000
<br />$27,000UTILITIES AND DRAINAGE SUBTOTAL
<br />GENERAL
<br />Mobilization
<br />Traffic Control
<br />Utility Relocations
<br />SWPPP Plan and Implementation
<br />GENERAL SUBTOTAL
<br />10%
<br />10%
<br />5%
<br />LS
<br />LS
<br />LS
<br />LS
<br />1
<br />1
<br />1
<br />1
<br />$46,700
<br />$46,700
<br />$23,400
<br />$28,000
<br />$144,800
<br />$611,100
<br />6%
<br />Construction Subtotal
<br />RIGHT-OF-WAY
<br />Right-Of-Way
<br />Right-Of-Way Support
<br />Residential Private Property Full Take
<br />Temporary Construction Easements
<br />$80.00
<br />10%
<br />$1,000,000.00
<br />$8.00
<br />SQFT
<br />LS
<br />EA
<br />14,300
<br />1
<br />2
<br />$1,144,000
<br />$114,400
<br />$2,000,000
<br />$32,000SQFT4,000
<br />RIGHT-OF-WAY SUBTOTAL $3,290,400
<br />TOTAL CONSTRUCTION & RIGHT-OF-WAY:$3,901,500
<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 />$91,665
<br />$91,665
<br />$122,220
<br />TOTAL PROJECT COSTS $4,507,050
<br />4/15/2019
<br />
<br />
<br />City Council 21 – 129 4/16/2024
|