PLANNING ESTIMATE FUQUAY-VARINA PEDESTRIAN PLAN
PLANNING ESTIMATE FUQUAY-VARINA PEDESTRIAN PLAN
NC License #P-1301
NC License #P-1301
PRIORITY PROJECT #4: DEPOT GREENWAY EXTENSION
PRIORITY PROJECT #3: LINCOLN HEIGHTS CONNECTORS
LOCATION:
LOCATION: DESCRIPTION:
SIGNAGE ON CHERRY ST, WASHINGTON ST, DOGWOOD, ST
1250 LF 10' WIDE ASPHALT GREENWAY FROM PARKER STATION SEGMENT TO JUDD PKWY PEDESTRIAN HYBRID BEACON IMPROVEMENT AT JUDD PKWY CROSSING 1170 LF 10' WIDE ASPHALT GREENWAY FROM JUDD PKWY TO E. ACADEMY ST/ BRAMBLEHILL DR 510 LF 10' WIDE CONCRETE SIDE PATH ALONG FUTURE E. ACADEMY ST
DESCRIPTION:
520 LF 10FT WIDE ASPHALT GREENWAY FROM LAWRENCE ST TO EASTERN EDGE OF WILLIAM FREEMAN PARK PEDESTRIAN CROSSING OF RAILROAD (INACTIVE) FROM DOGWOOD ST TO LAWRENCE ST 2000 LF 10FT WIDE ASPHALT GREENWAY FROM CHERRY ST TO ACTION PARK AND COBBLESTONE APARTMENTS INTERSECTION IMPROVEMENTS AT WASHINGTON ST / BRIDGE ST AND CHERRY ST / BRIDGE ST
4650 LF 10' WIDE ASPHALT GREENWAY FROM OLD HONEYCUTT RD TO PURFOY RD PEDESTRIAN HYBRID BEACON IMPROVEMENT AT PURFOY RD CROSSING 1700 LF 10' WIDE ASPHALT GREENWAY FROM PURFOY RD TO BER CREEK DR 780 LF 5' WIDE CONCRETE SIDEWALK ALONG BER CREEK DR 620 LF 10' WIDE ASPHALT GREENWAY FROM BER CREEK DR TO HONEYCUTT RD PARK GREENWAY 3970 LF 10' WIDE CONCRETE SIDE PATH ALONG FOLD HONEYCUTT RD FROM JUDD PL DR JUST WEST OF BER CREEK DR
1.1 MILES
TOTAL LENGTH:
COUNTY:
WAKE
DIVISION:
5
ITEM NO.
UNIT PRICE
AMOUNT
ITEM DESCRIPTION
QUANTITY UNIT
DESC. NO.
SECT. NO.
TRAIL ITEMS
2.8 MILES
TOTAL LENGTH:
MOBILIZATION CONSTRUCTION SURVEYING
LS LS LS
0000100000-N 0000400000-N 0043000000-N 1121000000-E 1523000000-E 1575000000-E 2549000000-E 2591000000-E 2605000000-N 4025000000-E 4072000000-E 4102000000-N 4399000000-N
800 801 226 520 610 620 846 848 848
1 1 1
$36,000.00 $20,000.00 $244,000.00
$36,000.00 $20,000.00 $244,000.00 $45,600.00 $64,000.00 $16,000.00 $2,400.00 $4,480.00 $9,000.00 $4,680.00 $7,020.00 $3,900.00 $30,000.00 $20,000.00
COUNTY:
WAKE
DIVISION:
5
GRADING
AGGREGATE BASE COURSE
TON TON TON
1,140
$40.00 $200.00 $800.00 $80.00 $80.00
ITEM NO.
UNIT PRICE
ASPHALT CONC SURFACE COURSE, TYPE S9.5C
320
ITEM DESCRIPTION
QUANTITY UNIT
AMOUNT
DESC. NO.
SECT. NO.
ASPHALT BINDER FOR PLANT MIX 2'-6" CONCRETE CURB & GUTTER 4" CONCRETE SIDEWALK
20 30 56
LS EA LF SY EA LF SF EA
TRAIL ITEMS
MOBILIZATION CONSTRUCTION SURVEYING
LS LS LS
0000100000-N 0000400000-N 0043000000-N 1121000000-E 1523000000-E 1575000000-E 2549000000-E 2591000000-E 2605000000-N 2647000000-E 4399000000-N
800 801 226 520 610 620 846 848 848 852
1 1 1
$172,000.00 $110,000.00 $819,000.00
$172,000.00 $110,000.00 $819,000.00 $232,000.00 $117,000.00 $54,000.00 $162,000.00 $270,600.00 $78,000.00 $7,000.00 $50,000.00 $300,000.00
CONCRETE CURB RAMP CONTR FURN, ***SIGN (E)
3
$3,000.00
GRADING
234 351
$20.00 $20.00 $150.00
AGGREGATE BASE COURSE
TON TON TON
5,800 1,170
$40.00 $100.00 $720.00 $40.00 $50.00
SUPPORTS, 3-LB STEEL U-CHANNEL
903 904
ASPHALT CONC SURFACE COURSE, TYPE S9.5C
SIGN ERECTION, TYPE E
26
ASPHALT BINDER FOR PLANT MIX 2'-6" CONCRETE CURB & GUTTER 4" CONCRETE SIDEWALK
75
TEMPORARY TRAFFIC CONTROL
1105
1 2
$30,000.00 $10,000.00
EA LS SY SY EA LF
4,050 5,412
PEDESTRIAN RAILROAD CROSSING (INACTIVE RR LINE, PAVING FOR SIDEWALK APPROACH ONLY,ASSUMES NO SIGNALS/ARMS REQUIRED) RECTANGULAR RAPID FLASHING BEACON CROSSING (EA SIGN)
EA
1
$25,000.00
$25,000.00
5" MONOLITHIC CONCRETE ISLANDS (SURFACE MOUNTED) CONCRETE CURB RAMP
26 28
$3,000.00
DRAINAGE ALLOWANCE PEDESTRIAN BRIDGE
LS LS LS LF
20
$3,000.00 $20,000.00 $40,000.00 $31,000.00
$60,000.00 $20,000.00 $40,000.00
$250.00
1 1
PEDESTRIAN HYBRID BEACON TEMPORARY TRAFFIC CONTROL
1105
1 2
$50,000.00 $150,000.00
EROSION CONTROL ALLOWANCE
MINOR ITEMS (5%)
PEDESTRIAN TRAFFIC SIGNALS: OLD HONEYCUTT / PUROFY - ADD PEDESTRIAN SIGNALS (3 LEGS)
1 $31,000.00 CONSTRUCTION COST SUBTOTAL $683,080.00 CONTINGENCY (30%) $204,930.00 OPINION OF PROBABLE CONSTRUCTION COST $888,010.00 $177,602.00 OPINION OF TOTAL CONSTRUCTION COST (2022) $1,066,000.00 NCDOT ADMINISTRATION FEE (20%)
LS
1
$20,000.00
$20,000.00
PEDESTRIAN BRIDGE
LS LS LS LF LF
30
$3,000.00
$90,000.00 $102,000.00 $260,000.00 $200,000.00
10' CLEAR WIDTH WOOD BOARDWALK
170
$600.00
DRAINAGE ALLOWANCE
1 1
$260,000.00 $200,000.00 $144,000.00
EROSION CONTROL ALLOWANCE
MINOR ITEMS (5%)
1 $144,000.00 CONSTRUCTION COST SUBTOTAL $3,187,600.00 CONTINGENCY (30%) $956,280.00 UTILITIES (ABOVE GROUND) $10,000.00 OPINION OF PROBABLE CONSTRUCTION COST $4,153,880.00 $830,776.00 OPINION OF TOTAL CONSTRUCTION COST (2022) $4,985,000.00 NCDOT ADMINISTRATION FEE (20%)
CONSTRUCTION ENGINEERING AND INSPECTION (15%) (2022)
$160,000.00
NOTE:
ESTIMATE IS NOT BASED ON AN ENGINEERING DESIGN, AND IS FOR PLANNING PURPOSES ONLY. BASED ON 2022 UNIT PRICES, INFLATION NOT INCLUDED
ASSUMES LAP FUNDING REQUIRING NCDOT ADMINISTRATION FEE.
EXCLUDES RIGHT-OF-WAY, DESIGN, AND PERMITTING. UNDERGROUND UTILITY COORDINATION/RELOCATION COSTS UNKNONWN AND NOT INCLUDED.
CONSTRUCTION ENGINEERING AND INSPECTION (15%) (2022)
$748,000.00
COMPUTED BY
CJA
NOTE:
ESTIMATE IS NOT BASED ON AN ENGINEERING DESIGN, AND IS FOR PLANNING PURPOSES ONLY. BASED ON 2022 UNIT PRICES, INFLATION NOT INCLUDED.
6/24/2022
DATE
ASSUMES LAP FUNDING REQUIRING NCDOT ADMINISTRATION FEE.
EXCLUDES RIGHT-OF-WAY, DESIGN, AND PERMITTING. UNDERGROUND UTILITY COORDINATION/RELOCATION COSTS UNKNONWN AND NOT INCLUDED.
THE SIDE PATH ALONG THE FUTURE ACADEMY STREET ASSUMES THE ROAD WILL BE CONSTRUCTED UNDER SEPARATE COST PRIOR TO TRAIL CONSTRUCTION, AND THAT THE ROAD CONSTRUCTION WILL PROVIDE A GRADED SHOULDER AND ANY NECESSARY DRAINAGE TO ACCOMMODATE THE TRAIL.
COMPUTED BY
CJA
DATE
6/24/2022
N:\Shared\PROJECTS\2021\00-2021-074 Fuquay-Varina, NC Pedestrian Plan\Products\Estimate (Planning)\2021-074_Planning Estimate_#3_Lincoln Heights .xlsx 1
N:\Shared\PROJECTS\2021\00-2021-074 Fuquay-Varina, NC Pedestrian Plan\Products\Estimate (Planning)\2021-074_Planning Estimate_#4_Depot Greenway.xlsx 1
144
145
APPENDIX E: PRIORITY PROJECT COST ESTIMATES
FUQUAY-VARINA PEDESTRIAN PLAN
Made with FlippingBook - PDF hosting