Art3_Redlands_FY17_BikePed_Citrus_App4/15/2020 1 of 1
Date:
C83534
Item
No.
F, D
or M Quantity Units Unit Cost Total
Item Cost %$%$%$
1 1 LS $10,000.00 $10,000 100%$10,000
2 1 LS $10,000.00 $10,000 100%$10,000
3 1 LS $2,000.00 $2,000 100%$2,000
4 100%
5 100%
6 1600 SF $8.00 $12,800 100%$12,800
7 140 LF $50.00 $7,000 100%$7,000
8 3 EA $7,000.00 $21,000 100%$21,000
9 100 LF $1.50 $150 100%$150
10 120 LF $3.00 $360 100%$360
11 1 LS $10,000.00 $10,000 100%$10,000
12 15000 SF $0.50 $7,500 100%$7,500
13 2 EA $500.00 $1,000 100%$1,000
14 1 LS $5,000.00 $5,000 100%$5,000
15 1 LS $3,000.00 $3,000 100%$3,000
16
17 100%
18 1600 SF $8.00 $12,800 100%$12,800
19 140 LF $50.00 $7,000 100%$7,000
20 3 EA $7,000.00 $21,000 100%$21,000
21 100 LF $1.50 $150 100%$150
22 120 LF $3.00 $360 100%$360
23 1 LS $10,000.00 $10,000 100%$10,000
24 15000 SF $0.50 $7,500 100%$7,500
25 2 EA $500.00 $1,000 100%$1,000
26 1 LS $5,000.00 $5,000 100%$5,000
27 1 LS $3,000.00 $3,000 100%$3,000
28 100%
29 100%
30 1600 SF $8.00 $12,800 100%$12,800
31 140 LF $50.00 $7,000 100%$7,000
32 3 EA $7,000.00 $21,000 100%$21,000
33 100 LF $1.50 $150 100%$150
34 120 LF $3.00 $360 100%$360
35 1 LS $10,000.00 $10,000 100%$10,000
36 15000 SF $0.50 $7,500 100%$7,500
37 2 EA $500.00 $1,000 100%$1,000
38 1 LS $5,000.00 $5,000 100%$5,000
39 1 LS $3,000.00 $3,000 100%$3,000
40 100%
$225,430 $225,430
$11,272 <= 5% of eligible CON costs (max. decorative, if applicable)
25.00%$56,358 $56,358
$281,788 $281,788
Non-participating Costs
$281,788
Signage
Pavement Repair
12" Crosswalk Striping
24" Crosswalk Striping
Demolition
Slurry Seal
Project Description:Citrus Avenue Pedestrian Safety Improvements
Citrus Avenue from 7th to 9th
Licensed Engineer in responsible charge of preparing or reviewing this PSR-Equivalent Cost Estimate:Jason Montgomery License #:
Project Location:
General Overhead-Related Construction Items
Erosion Control Plan
Traffic Control
General Construction Items (non-decorative only)
Engineer's Estimate and Cost Breakdown:
Engineer's Estimate (for Construction Items Only)
Cost Breakdown
Eligible Costs/Items Ineligible
Costs/Items
Corps/CCC
to construct
Mobilization
Citrus & 7th
Item
Demolition
Subtotal of Construction Items:
Decorative & Landscaping-related Items (Label items as "F" for Functional, "D" for Decorative, or "M" for a mix of Decorative and Functional)
Citrus & 8th
Signage
Slurry Seal
Construction Item Contingencies (% of Construction Items):
Total (Construction Items & Contingencies) cost:
8" Curb & Gutter
4" Concrete
4" Concrete
Pavement Repair
Curb Ramp
12" Crosswalk Striping
24" Crosswalk Striping
Demolition
Slurry Seal
Citrus & 9th
Detailed Engineer's Estimate and Total Project Costs
Important: Read the Instructions in the first sheet (tab) before entering data. Do not enter data in shaded fields (with formulas).
Project Information:
Agency:7/7/2017City of Redlands
12" Crosswalk Striping
24" Crosswalk Striping
Total Project Cost:$281,788
4" Concrete
8" Curb & Gutter
Curb Ramp
Utility Adjustment
Curb Ramp
8" Curb & Gutter
Utility Adjustment
Pavement Repair
Utility Adjustment
Signage
10
CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENT
CITRUS AVENUE PEDESTRIAN SAFETY IMPROVEMENTS
LOCATION MAP
VICINITY MAP
NTS
NNNNNNNNN
BRO
O
K
SI
D
E
A
V
E
N
U
E
OLIV
E
A
V
E
N
U
E
OLIV
E
A
V
E
N
U
E
FER
N
A
V
E
N
U
E
CYP
R
E
S
S
A
V
E
N
U
E
CYP
R
E
S
S
A
V
E
N
U
E
CENTER STREETCAJON STREETREDLANDS
BOULEVARD
REDLANDS BOULEVARD
I-10 FREEWAY
I
-10
FREEWAY
CITRUS AVENUE
COLTON AVENUE
TEXAS STREETCHURCH STREETUNIVERSITY STREET
CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENTSEE SHEET 2 FOR WESTERLY LOCATIONSCITRUS AVENUE CITRUS AVENUE7TH STREET8TH STREET9TH STREET6TH STREET6
T
H
S
T
R
E
E
T
OLIVE
A
V
E
N
U
E
NNNNNNNNN
CITRUS AVENUE PEDESTRIAN SAFETY IMPROVEMENTS
LOCATION MAP
CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENT
NNNNNNNNN
OLIVE
A
V
E
N
U
E
CITRUS AVENUE CITRUS AVENUE7TH STREET8TH STREET9TH STREETCITRUS AVENUE PEDESTRIAN SAFETY IMPROVEMENTS
IMPROVEMENT PLAN