PLANNING ESTIMATE FUQUAY-VARINA PEDESTRIAN PLAN
PLANNING ESTIMATE FUQUAY-VARINA PEDESTRIAN PLAN
NC License #P-1301
NC License #P-1301
FUQUAY AVE / E. ACADEMY ST: HIGH VIS. XWALKS, REPLACE CURB RAMPS, NEW PEDESTRIAN CROSSING SIGNALS PRIORITY PROJECT #1: DOWNTOWN INTERSECTION IMPROVEMENTS
SIDEWALK AND RAILROAD CROSSING IMPROVEMENTS AT W. ACADEMY ST AND N. ENNIS ST. CROSSING OF THE NORTHFOLK SOUTHERN LINE. PRIORITY PROJECT #2: DOWNTOWN (ACADEMY ST, ENNIS ST) RAILROAD CROSSINGS
LOCATION: DESCRIPTION:
LOCATION:
DESCRIPTION:
FUQUAY AVE / E. RALEIGH ST: HIGH VIS. XWALKS, REPLACE CURB RAMPS, ADD STOP SIGNS S. SPRING AVE / DEPOT ST: HIGH VIS. XWALKS, REPLACE CURB RAMPS, ADD STOP SIGNS
S. SPRING AVE / W. VANCE ST: HIGH VIS. XWALKS, REPLACE CURB RAMPS, ADD IN-STREET YIELD TO PED SIGNAGE S. SPRING AVE / W. SPRING ST: HIGH VIS. XWALKS, REPLACE CURB RAMPS, ADD IN-STREET YIELD TO PED SIGNAGE BROAD ST BETWEEN RANSDELL AND STEWART: HIGH VIS. XWALKS AT MIDBLOCK N. MAIN ST / N. ENNIST ST: HIGH VIS. XWALKS, PUSHBUTTON UPGRADE AND LEAD PEDESTRIAN INTERVAL, REPLACE CURB RAMPS MAIN ST / ACADEMY ST: HIGH VIS. XWALKS, PUSHBUTTON UPGRADE AND LEAD PEDESTRIAN INTERVAL, REPLACE CURB RAMPS S. MAIN ST / VANCE ST: HIGH VIS. XWALKS, PUSHBUTTON UPGRADE AND LEAD PEDESTRIAN INTERVAL, REPLACE CURB RAMPS DEPOT ST BETWEEN S. SPRING AVE AND S. MAIN ST: CONVERT TO FESTIVAL STREET BY INSTALING BOLLARDS AT INTERSECTIONS AND DRIVEWAY ENTRANCES.
2
INTERSECTIONS:
COUNTY:
WAKE
DIVISION:
5
ITEM NO.
UNIT PRICE
ITEM DESCRIPTION
QUANTITY UNIT
AMOUNT
DESC. NO.
SECT. NO.
TRAIL ITEMS
12
INTERSECTIONS
MOBILIZATION CONSTRUCTION SURVEYING
SY SY EA LS LS LS LS
0000100000-N 0000400000-N 0043000000-N 2591000000-E 2605000000-N 2612000000-E 4399000000-N
800 801 226 848 848 848
1 1 1
$29,000.00 $3,000.00 $8,000.00
$29,000.00 $3,000.00 $8,000.00 $9,230.00 $18,000.00 $9,000.00 $30,000.00
COUNTY:
WAKE
DIVISION:
5
GRADING
CONCRETE CURB RAMP 6" CONCRETE DRIVEWAY 4" CONCRETE SIDEWALK
142
$65.00
ITEM NO.
UNIT PRICE
6
$3,000.00
ITEM DESCRIPTION
QUANTITY UNIT
AMOUNT
DESC. NO.
SECT. NO.
90
$100.00
TEMPORARY TRAFFIC CONTROL
TRAIL ITEMS MOBILIZATION
1105
1
$30,000.00
RAILROAD CROSSING UPGRADE (SIGNAL ARM ASSEBMLIES, PAVING AT TRACK CROSSING, ETC.)
SF LF EA LS LF EA LS
0000100000-N 2605000000-N 4025000000-E 4072000000-E 4102000000-N 4399000000-N 4710000000-E
800 848
1
$30,000.00 $3,000.00
$30,000.00 $159,000.00 $2,160.00 $3,240.00 $1,800.00 $40,000.00 $33,800.00
LS
2
$200,000.00
$400,000.00
CONTR FURN, ***SIGN (E) CONCRETE CURB RAMP
53
EROSION CONTROL ALLOWANCE
LS LS
1 1
$2,000.00 $24,000.00
$2,000.00
108 162
$20.00 $20.00 $150.00
MINOR ITEMS (5%)
$24,000.00 CONSTRUCTION COST SUBTOTAL $532,230.00 CONTINGENCY (30%) $159,670.00 OPINION OF PROBABLE CONSTRUCTION COST $691,900.00 $138,380.00 OPINION OF TOTAL CONSTRUCTION COST (2022) $830,000.00 NCDOT ADMINISTRATION FEE (20%)
SUPPORTS, 3-LB STEEL U-CHANNEL
903 904
SIGN ERECTION, TYPE E
12
TEMPORARY TRAFFIC CONTROL
1105 1205
1
$40,000.00
THERMOPLASTIC PAVEMENT MARKING LINES (24", 120 MILS)
4,225
$8.00
MAIN ST / ACADEMY ST INTERSECTION SIGNAL IMPROVEMENT: ADD LEAD PEDESTRIAN INTERVAL AND EX. UPGRADE PUSHBUTTONS TO APS S MAIN ST / VANCE ST INTERSECTION SIGNAL IMPROVEMENT: ADD LEAD PEDESTRIAN INTERVAL AND EX. UPGRADE PUSHBUTTONS TO APS N. MAIN ST / N ENNIST ST INTERSECTION SIGNAL IMPROVEMENT: ADD LEAD PEDESTRIAN INTERVAL AND EX. UPGRADE PUSHBUTTONS TO APS FUQUAY AVE / E ACADEMY ST INTERSECTION SIGNAL IMPROVEMENT: PEDESTRIAN TRAFFIC SIGNALS (4 LEGS)
LS
1
$40,000.00
$40,000.00
CONSTRUCTION ENGINEERING AND INSPECTION (15%) (2022)
$125,000.00
LS
1
$12,000.00
$12,000.00
LS
1
$12,000.00
$12,000.00
NOTE:
ESTIMATE IS NOT BASED ON AN ENGINEERING DESIGN, AND IS FOR PLANNING PURPOSES ONLY. BASED ON 2022 UNIT PRICES, INFLATION NOT INCLUDED
LS
1
$12,000.00
$12,000.00
ASSUMES LAP FUNDING REQUIRING NCDOT ADMINISTRATION FEE.
BOLLARD
EA LS
8 1
$1,000.00 $16,000.00
$8,000.00
EXCLUDES RIGHT-OF-WAY, DESIGN, AND PERMITTING. UNDERGROUND UTILITY COORDINATION/RELOCATION COSTS UNKNONWN AND NOT INCLUDED.
MINOR ITEMS (5%)
$16,000.00 CONSTRUCTION COST SUBTOTAL $370,000.00 CONTINGENCY (30%) $111,000.00 UTILITIES (ABOVE GROUND) $55,000.00 OPINION OF PROBABLE CONSTRUCTION COST $536,000.00 $107,200.00 OPINION OF TOTAL CONSTRUCTION COST (2022) $643,000.00 NCDOT ADMINISTRATION FEE (20%)
COMPUTED BY
CJA
DATE
6/24/2022
CONSTRUCTION ENGINEERING AND INSPECTION (15%) (2022)
$96,000.00
ESTIMATE IS NOT BASED ON AN ENGINEERING DESIGN, AND IS FOR PLANNING PURPOSES ONLY. BASED ON 2022 UNIT PRICES, INFLATION NOT INCLUDED.
NOTE:
ASSUMES LAP FUNDING REQUIRING NCDOT ADMINISTRATION FEE.
EXCLUDES RIGHT-OF-WAY, DESIGN, AND PERMITTING. UNDERGROUND UTILITY COORDINATION/RELOCATION COSTS UNKNONWN AND NOT INCLUDED.
COMPUTED BY
CJA
DATE
7/26/2022
N:\Shared\PROJECTS\2021\00-2021-074 Fuquay-Varina, NC Pedestrian Plan\Products\Estimate (Planning)\2021-074_Planning Estimate_#1_Downtown Intersections.xlsx 1
N:\Shared\PROJECTS\2021\00-2021-074 Fuquay-Varina, NC Pedestrian Plan\Products\Estimate (Planning)\2021-074_Planning Estimate_#2 Downtown Railroad Crossings.xlsx 1
142
143
APPENDIX E: PRIORITY PROJECT COST ESTIMATES
FUQUAY-VARINA PEDESTRIAN PLAN
Made with FlippingBook - PDF hosting