|
CITY OF SANTA ANA Project No.: 20-6959
<br />Preparer: Samantha Chenelia 07/01/25
<br />
<br />COST ESTIMATE
<br />MAIN ST SLURRY SEAL AND RESURFACING
<br />MEMORY LN TO NORTH CITY LIMIT & BEDFORD ROAD AT MAINPLACE DRIVE
<br />
<br />
<br /> SANTA ANA ORANGE TOTAL
<br />NO. DESCRIPTION UNIT QUANTITY UNIT PRICE COST UNIT QUANTITY UNIT PRICE COST UNIT QUANTITY UNIT PRICE COST
<br />1 Unclassified Excavation CY 190.00 $ 375.00 $ 71,250.00 CY 0.00 $ - $ - CY 190.00 $ 375.00 $ 71,250.00
<br />2 Rubberized Emulsion Aggregate Slurry (REAS) TYPE II ELT 140.00 $ 835.00 $ 116,900.00 ELT 30.00 $ 835.00 $ 25,050.00 ELT 170.00 $ 835.00 $ 141,950.00
<br />3 AC Pavement TN 200.00 $ 175.00 $ 35,000.00 TN 0.00 $ - $ - TN 200.00 $ 175.00 $ 35,000.00
<br />4 ARHM TN 500.00 $ 210.00 $ 105,000.00 TN 60.00 $ 210.00 $ 12,600.00 TN 560.00 $ 210.00 $ 117,600.00
<br />4 Crack Sealing LS 1.00 $ 10,294.12 $ 10,294.12 LS 1.00 $ 2,205.88 $ 2,205.88 LS 1.00 $ 12,500.00 $ 12,500.00
<br />5 Cold Mill (2") SF 30810.00 $ 1.75 $ 53,917.50 SF 4640.00 $ 1.75 $ 8,120.00 SF 35450.00 $ 1.75 $ 62,037.50
<br />6 PCC Curb Ramp SF 700.00 $ 32.00 $ 22,400.00 SF 0.00 $ - $ - SF 700.00 $ 32.00 $ 22,400.00
<br />7 PCC Sidewalk (T=4”) SF 2850.00 $ 12.00 $ 34,200.00 SF 0.00 $ - $ - SF 2850.00 $ 12.00 $ 34,200.00
<br />8 PCC Curb and Gutter (Type A-2-8) LF 220.00 $ 78.00 $ 17,160.00 LF 0.00 $ - $ - LF 220.00 $ 78.00 $ 17,160.00
<br />9 PCC Cross Gutter SF 1700.00 $ 26.00 $ 44,200.00 SF 0.00 $ - $ - SF 1700.00 $ 26.00 $ 44,200.00
<br />10 Adjust Water Valve Frame and Cover (CSA) EA 3.00 $ 1,650.00 $ 4,950.00 EA 0.00 $ - $ - EA 3.00 $ 1,650.00 $ 4,950.00
<br />11 Adjust Manhole Frame & Cover (CSA) EA 2.00 $ 1,720.00 $ 3,440.00 EA 0.00 $ - $ - EA 2.00 $ 1,720.00 $ 3,440.00
<br />12 Adjust Water Valve Frame and Cover (OWD) EA 0.00 $ 1,650.00 $ - EA 2 $ 1,650.00 $ 3,300.00 EA 2.00 $ 1,650.00 $ 3,300.00
<br />13 Adjust Manhole Frame & Cover (CO) EA 0.00 $ 1,720.00 $ - EA 1 $ 1,720.00 $ 1,720.00 EA 1.00 $ 1,720.00 $ 1,720.00
<br />14 Adjust Pullbox EA 2.00 $ 2,050.00 $ 4,100.00 EA 0 $ - $ - EA 2.00 $ 2,050.00 $ 4,100.00
<br />15 Furnish and Install Traffic Loops Type F EA 48.00 $ 430.00 $ 20,640.00 EA 7 $ 430.00 $ 3,010.00 EA 55.00 $ 430.00 $ 23,650.00
<br />16 Furnish and Install Traffic Loops Type E EA 113.00 $ 405.00 $ 45,765.00 EA 14 $ 405.00 $ 5,670.00 EA 127.00 $ 405.00 $ 51,435.00
<br />17 Signing and Striping LS 1.00 $ 102,941.18 $ 102,941.18 LS 1 $ 22,058.82 $ 22,058.82 LS 1.00 $ 125,000.00 $ 125,000.00
<br />18 Project Advertisement Sign EA 2.00 $ 2,150.00 $ 4,300.00 EA 0 $ - $ - EA 2.00 $ 2,150.00 $ 4,300.00
<br />19 Caltrans Permit LS 1.00 $ 5,000.00 $ 5,000.00 LS 0 $ - $ - LS 1.00 $ 5,000.00 $ 5,000.00
<br />20 Construction Permit LS 1.00 $ 7,380.00 $ 7,380.00 LS 0 $ - $ - LS 1.00 $ 7,380.00 $ 7,380.00
<br />SUBTOTAL CONSTRUCTION COST $ 708,837.79 $ 83,734.71 $ 792,572.50
<br />Design Engineering Lawson $ -
<br />Contingency 15% $ 106,326.50 15% $ 12,560.00 15% $ 118,886.50
<br />Construction Engineering 10% $ 70,884.53 10% $ 8,373.47 10% $ 79,258.00
<br />TOTAL PROJECT COST $ 886,050.00 $ 104,670.00 $ 990,717.00
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />City Council 17 – 15 8/5/2025
|