|
<br />Irvine IBC Traffic Study - Cost Estimate
<br />Arterial: Dyer Road from SR-55 to Red Hill Avenue
<br />Mitigations: Widen from 6 to 8 Lanes
<br />City of Irvine
<br />ITEM #DESCRIPTION OF WORK UNIT PRICE UNIT QUANTITY COST
<br />ROADWAY
<br />$15,000.00
<br />$70.00
<br />$25.00
<br />$30.00
<br />$8.00
<br />Clear & Grub
<br />Earthwork
<br />AC
<br />CY
<br />LF
<br />3.5
<br />6,500
<br />5,000
<br />20
<br />37,000
<br />5,750
<br />64
<br />5,000
<br />750
<br />70,000
<br />120
<br />$52,800
<br />$455,000
<br />$125,000
<br />$600
<br />$296,000
<br />$46,000
<br />$96,000
<br />$25,000
<br />$11,250
<br />$700,000
<br />$2,160
<br />Remove Curb & Gutter
<br />Remove Median Curb
<br />Remove Concrete Sidewalk
<br />Remove Pavement
<br />Remove & Replace Tree
<br />Sawcut
<br />Construct Concrete Pavement
<br />Construct AC Pavement
<br />Construct AC Dike
<br />Construct Median Curb
<br />Construct Curb & Gutter
<br />Construct Median/Parkway Landscaping
<br />Construct Concrete Sidewalk
<br />Construct Curb Ramp
<br />LF
<br />SQFT
<br />SQFT
<br />EA
<br />LF
<br />SF
<br />SQFT
<br />LF
<br />LF
<br />LF
<br />SF
<br />$8.00
<br />$1,500.00
<br />$5.00
<br />$15.00
<br />$10.00
<br />$18.00
<br />$31.00
<br />$40.00
<br />$15.00
<br />$10.00
<br />$450.00
<br />$450.00
<br />20 $620
<br />4,800
<br />23,000
<br />46,400
<br />120
<br />$192,000
<br />$345,000
<br />$464,000
<br />$54,000
<br />$81,000
<br />$2,946,430
<br />SQFT
<br />CY
<br />CYReconstruct Driveway 180
<br />ROADWAY SUBTOTAL
<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 />$3.00
<br />$3.00
<br />$6,500.00
<br />$415,000
<br />$5.00
<br />$3.00
<br />$300.00
<br />$3,000.00
<br />$7,000.00
<br />$1,500.00
<br />$1,500,000.00
<br />LF
<br />EA
<br />EA
<br />EA
<br />LF
<br />SQFT
<br />EA
<br />EA
<br />EA
<br />EA
<br />LS
<br />844
<br />12
<br />19
<br />2
<br />9,200
<br />300
<br />58
<br />4
<br />$2,532
<br />$36
<br />$123,500
<br />$830,000
<br />$46,000
<br />$900
<br />$17,400
<br />$12,000
<br />$21,000
<br />$4,500
<br />$1,500,000
<br />$2,557,868
<br />Relocate Sign (1 post)
<br />Relocate Commercial Sign
<br />Relocate Commercial Sign (Large)
<br />Relocate Bus Bench
<br />3
<br />3
<br />1Railroad Signal, panels and coordination
<br />TRAFFIC SUBTOTAL
<br />UTILITIES AND DRAINAGE
<br />Relocate Wood Power Pole
<br />Reconstruct Catch Basin
<br />Relocate Fire Hydrant
<br />Relocate Utility Box/Cabinet
<br />Relocate Main Water Valve
<br />Relocate Utility Vault
<br />$75,000.00
<br />$10,000.00
<br />$5,000.00
<br />$1,000.00
<br />$13,000.00
<br />$10,000.00
<br />$2,000.00
<br />$1,500.00
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />2
<br />5
<br />8
<br />65
<br />6
<br />4
<br />$150,000
<br />$50,000
<br />$40,000
<br />$65,000
<br />$78,000
<br />$40,000
<br />$16,000
<br />$51,000
<br />$490,000
<br />Adjust Manhole to Grade
<br />Adjust Water Misc Facilities (Meters, Valves, etc.)
<br />8
<br />34
<br />UTILITIES AND DRAINAGE SUBTOTAL
<br />GENERAL
<br />Mobilization
<br />Traffic Control
<br />Utility Relocations
<br />Caltrans Coordination
<br />SWPPP Plan and Implementation
<br />10%
<br />8%
<br />5%
<br />LS
<br />LS
<br />LS
<br />LS
<br />LS
<br />1
<br />1
<br />1
<br />1
<br />1
<br />$599,500
<br />$479,600
<br />$299,800
<br />$50,000
<br />$359,700
<br />$1,788,600
<br />$7,782,900
<br />6%
<br />GENERAL SUBTOTAL
<br />Construction Subtotal
<br />RIGHT-OF-WAY
<br />Right-Of-Way $80.00
<br />10%
<br />$20,000.00
<br />$8.00
<br />SQFT
<br />LS
<br />EA
<br />51,600
<br />1
<br />25
<br />$4,128,000
<br />$412,800
<br />$500,000
<br />$164,000
<br />$5,204,800
<br />Right-Of-Way Support
<br />Parking Spaces Impacted
<br />Temporary Construction Easements
<br />RIGHT-OF-WAY SUBTOTAL
<br />SQFT 20,500
<br />TOTAL CONSTRUCTION & RIGHT-OF-WAY:$12,987,700
<br />Preliminary Project Development (15% 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 />$1,167,435
<br />$1,167,435
<br />$1,167,435
<br />$1,556,580
<br />TOTAL PROJECT COSTS $18,046,585
<br />Note: No anticipated Building Demolition
<br />4/15/2019
<br />
<br />
<br />City Council 21 – 133 4/16/2024
|