|
200912010 SRTS Infrastructure Grant Application
<br />Conc.
<br />Concrete Ped Sidewalk cost Covered Bike Traffic Erosion
<br />Speed Reader Continental Pavement Wayfinding refugetBUmp per f (adjat Parking Raised Element MONfrtabcn Control Control Engineering SITE
<br />School LISt fPraleds Orcrlnann SfiMer Flaxh Rnard frneeinn McINIiMNnn maHirvw T_fin 'i_ ,nn en ,.e .,,~,w -M„ ooh TnTAI ,roc - , snot 7nTAl
<br />Roosevelt Middle
<br />School
<br />30'Avenue Crossing Improvements
<br />Stutter flesh atAiderf301h on west leg
<br />Ped refu
<br />e on east le
<br />of with marked
<br />QUANTITY
<br />2
<br />2
<br />4
<br />1
<br />at Alder Street
<br />g
<br />g
<br />crosswalk and no auto impact
<br />COST
<br />31000.00
<br />$
<br />$ 1600.00
<br />E
<br />$ 1.880.00
<br />$
<br />$ 5000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$ 39480,00
<br />3948
<br />789.6
<br />3948
<br />11844
<br />$ 56,456.40
<br />28th and Hiyard Crossing
<br />Stutter flash, marked crossing, and bump
<br />1
<br />1
<br />1
<br />4
<br />1
<br />25
<br />50
<br />Improvements
<br />out on southeast comer
<br />15500.00
<br />800.00
<br />5000.00
<br />1880,00
<br />5000.00
<br />375.00
<br />275.00
<br />V1720.00
<br />30
<br />550.00
<br />3055
<br />611
<br />305.5
<br />9165
<br />43686.50
<br />Alder Corridor (24"to 30th)
<br />Bicycle boulevard wayfinding signage and
<br />0
<br />4
<br />4
<br />12
<br />pavement markings
<br />800,00
<br />1880.00
<br />6360.00
<br />9040.00
<br />904
<br />180.8
<br />90.4
<br />2712
<br />1292710
<br />Bike Parking
<br />60 hoops to complete bike parking
<br />0
<br />60
<br />project already underway
<br />9000.00
<br />9000.00
<br />900
<br />180
<br />90
<br />27001
<br />$ 2870.00
<br />Monroe Middle
<br />School
<br />Oakway Road and Lariat Meadows
<br />Petl refuge and marked crosswalk
<br />1
<br />1
<br />4
<br />1
<br />Crosswalk treatment
<br />800.00
<br />5000.00
<br />1880.00
<br />5000.00
<br />1268080
<br />1268
<br />253.6
<br />126.8
<br />3804
<br />18132.40
<br />Oakway Road and Bedford Way:
<br />Ped refu
<br />e and marked crosswalk
<br />1
<br />1
<br />4
<br />1
<br />Crosswalktrearmem
<br />g
<br />800.00
<br />5000.00
<br />1880,00
<br />5000.00
<br />12680.00
<br />1266
<br />253.6
<br />126.8
<br />3804
<br />18132.40
<br />Wllakenae at Bogart Crosswalk
<br />pad refuge and marked crosswalk
<br />1
<br />4
<br />1
<br />treatment
<br />600.00
<br />1880.00
<br />5000.00
<br />7680.00
<br />768
<br />15306
<br />7608
<br />2304
<br />10982.40
<br />Van and Roundup connection path
<br />Pave graveVdirt cut-thm
<br />ath
<br />2
<br />1140
<br />2
<br />p
<br />940.00
<br />6270.00
<br />1720.00
<br />8,930.00
<br />893
<br />178.6
<br />89.3
<br />2679
<br />12 769.90
<br />Monroe Middle School area
<br />WayfindingrPed Cut-Thru signage for cul
<br />0
<br />18,
<br />de sac pathways and wayfinding
<br />9,540.00
<br />9,540.00
<br />954
<br />190.8
<br />95.4
<br />2862
<br />13 642.20
<br />Edison Elementary
<br />School
<br />22 nd Ave AVe entlAgate le Street
<br />22
<br />Str t
<br />Stutter flesh s
<br />stem and si
<br />na
<br />e
<br />1
<br />1
<br />2
<br />Crosswalk
<br />y
<br />g
<br />g
<br />15500.00
<br />5000.00
<br />940.00
<br />21440.00
<br />2144
<br />428.8
<br />214.4
<br />6432
<br />30659.20
<br />23s Ave and Hams: Crosswalk
<br />t
<br />t
<br />t
<br />Crosswalk marking across Harris (ms leg)
<br />1
<br />men
<br />rea
<br />800,00
<br />800.00
<br />80
<br />its
<br />B
<br />240
<br />1144.00
<br />22nd and 23rd at Onyx and Emerald
<br />School crosswalk markings
<br />12
<br />1
<br />9600.00
<br />9,600.00
<br />960
<br />192
<br />96
<br />28801
<br />$ 13.728.00
<br />Cabman Ridge
<br />Elementary School
<br />Harris, University, Potter and 29th
<br />School mossrrolkmardn
<br />s
<br />5
<br />Ave
<br />g
<br />4000.00
<br />4000.00
<br />400
<br />80
<br />40
<br />1200
<br />5720,00
<br />Bike Parking
<br />30 hoops
<br />30
<br />V
<br />4500.00
<br />4500.00
<br />450
<br />90
<br />45
<br />1350
<br />6435.00
<br />Casa, Chavez
<br />Elementary School
<br />14th and Chambers (south leg)
<br />Replace marked crosswalk at 15th to a
<br />new one at 14th to better ali
<br />n with
<br />1
<br />2
<br />g
<br />school access
<br />800.00
<br />940.00
<br />1740.00
<br />174
<br />34.8
<br />17.4
<br />522
<br />2488.20
<br />18th and Friendly Street
<br />Crossing improvements: stutter flesh and
<br />1.00
<br />1.00
<br />2.00
<br />continental crosswalk marking (westleg)
<br />15500.00
<br />800.00
<br />940.00
<br />17 40.00
<br />1724
<br />344.8
<br />1728
<br />5172
<br />2465320
<br />Elemena
<br />Elementary ry ry School
<br />Todd and Coventry: Ped Cut-
<br />Complete sidewalk segment to align with
<br />2
<br />2
<br />10
<br />200
<br />1
<br />through
<br />marked crossing across Todd Street
<br />1600.00
<br />940.00
<br />150,00
<br />1100.00
<br />860.00
<br />4650.00
<br />465
<br />93
<br />46.5
<br />1395
<br />6649.50
<br />Path Paving
<br />Western Easement Concrete Walkway
<br />lum sum
<br />9,955.00
<br />9955.00
<br />995.5
<br />199.1
<br />99.55
<br />298605
<br />14235.65
<br />Path Improvement
<br />Gravel Access Path
<br />lump surn
<br />10180.00
<br />10180.00
<br />1018
<br />2016
<br />101.8
<br />3054
<br />14 557.40
<br />Path Paving
<br />Parking lot driveway b
<br />ass
<br />lump surn
<br />yp
<br />9,985.00
<br />9985.00
<br />9985
<br />199.7
<br />99.85
<br />2995.5
<br />14278,55
<br />Bike Parking
<br />4 Covered hike Parking structures (Deno
<br />20
<br />4
<br />"Bike Haven") and 20 hoops
<br />'
<br />V
<br />3000.00
<br />32520.00
<br />35520.00
<br />3552
<br />710.4
<br />355.2
<br />10656
<br />50793.60
<br />MeadowlardBUana
<br />Vista Elementary
<br />Cal Young near Queens: speed
<br />Speed reader boards for school nne
<br />School
<br />reederboard
<br />14000.00
<br />14000.00
<br />1400
<br />280
<br />140
<br />4200
<br />20020.00
<br />Queens and School Parting lot
<br />Convert eAsting marked crosswalk to
<br />lu sum
<br />Intersecton
<br />raised crossing
<br />4 000.00
<br />4,000.00
<br />400
<br />80
<br />40
<br />1200
<br />5 720,00
<br />School parking lot
<br />Repaint and sign parking lot, improve
<br />circulation, designated no-paring, dro p
<br />2
<br />10
<br />4
<br />o0 area, children-present signs.
<br />g
<br />E
<br />$ 1,600.00
<br />$
<br />$ 2,000.00
<br />$ 1,880.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />E
<br />5480.00
<br />546
<br />10906
<br />54.8
<br />1644
<br />$ 7836.40
<br />$292,670
<br />$29,267
<br />$5,853
<br />$2,927
<br />$87,801
<br />$418,618
<br />20% Construction Contingency $66,143
<br />Project Total $484,661
<br />Conc.
<br />Concrete Ped
<br />Sidevalk cost Covered Bike
<br />Speed Reader C
<br />ontinental -
<br />Pavement Wayfinding refugelBump-
<br />per SF(adjst Parking Raised
<br />G
<br />Stutter Flesh Bomd rassing Street Ughling
<br />markings Traffic Sign Sign .Out .
<br />SM. Curb for AC) ADARamp Bike Hoops Structure Crosswalk Gravel Pan
<br />TYPE TOTALS
<br />$ 77,505.00 $14,002.00 $ 24,030.00 $ 20,004.00 $
<br />2,814.00 $ 17,898.00 $15,930.90 $ 25,000.00 $
<br />560.00 $ 28,975.00 $ 4,305.00 $16,610.00 $ 32,524.00 $ 4,000.00 $10,180.00
<br />Mob B Erosion (11%)
<br />$ 8,52555 $ 1,540.22 $ 2,643.30 $ 2,200,44 $
<br />309.54 $ 1,968.78 $ 1,752.30 $ 2,750.55 $
<br />61.60 $ 3,187.25 $ 473.55 $ 1.827.10 $ 3,577.64 $ 440.00 $ 1,119.80
<br />CONSTRUCTION SUBTOTAL
<br />$ 86,03055 $15,542.22 $ 26,673.30 $ 22204.44 $
<br />3,123.54 $19,866.78 $17,682.30 $ 27155.55 $
<br />621.60 $ 32,162.25 $ 4,778.55 $18.437.10 $ 36.101.64 $ 4,440.00 $11299.80 $
<br />326.719.62
<br />Temp Protection(Traffic)2%
<br />$ 1,550.10 $ 280.04 $ 480.60 $ 400.08 $
<br />5628 $ 357.96 $ 318.60 $ 500,10 $
<br />1120 $ 579.50 $ 86.10 $ 332.20 $ 650.48 $ 80.00 $ 203,60 $
<br />5,886.84
<br />Con6npenw20%
<br />$ 15,501.00 $ 2,800.40 $ 4,806.00 $ 4,000.80 $
<br />562.80 $ 3,579.60 $ 3,186.00 $ 5,001.00 $
<br />112.00 $ 5.795.00 $ 861.00 $ 3,32200 $ 6,504.80 $ 800.00 $ 2,036.00 $
<br />58,868.40
<br />Ergineeing 30%
<br />$ 23,251.50 $ 4,200.60 $ 7209.00 $ 6.001.20 $
<br />844.20 $ 5,369.40 $ 4,779.00 $ 7,501.50 $
<br />168.00 $ 8,692.50 $ 1291.50 $ 4,983.00 $ 9,757.20 $ 1.200.00 $ 3,054.00 $
<br />88,302.60
<br />ITEM GRAND TOTALS
<br />$126,333.15 $ 22,823.26 $ 39,168.90 $ 32,606.52 $
<br />4,586.82 $ 29,173.74 $ 25,965.90 $ 40,758,15 $
<br />912,80 $ 47,229.25 $ 7,017.15 $ 27,074.30 $ 53,014.12 $ 6,520.00 $ 16,59340 $
<br />479,777.46
<br />SIGNALS
<br />SIGNS
<br />ROADWAY
<br />STRUCTURES
<br />ILLUMINATION -
<br />TOTALS
<br />Const Temp Prot Contingency Egineedng Totals
<br />$ 86,03055 $ 1,550.10 $ 15,501.00 $ 23,251.50 $ 126,333.15
<br />$ 53,091,30 $ 956.60 $ 9,566.00 $ 14,349.00 $ 77,96290
<br />$ 83,099,04 $ 1,497.28 $ 14,972.80 $ 22,459.20 $ 122,02932
<br />$ 82,294.29 $ 1,482.78 $ 14,827.80 $ 22,24110 $ 120,84657
<br />$ 22,204.44 $ 400.08 $ 4,000.80 $ 6,001.20 $ 32,606.52
<br />$326,710.62 $ 5,886.84 $ 58,868.40 $ 88,302.60 $ 479,717.46
<br />SIGNS ARE NOT SEPARATE FROM
<br />ROADWAY ON PROSPECTUS PART 1 Everything rounded a bit to match MTIP total of $555,000
<br />
|