Art3_Redlands_FY17_BikePed_PIPPtoHSIP_App_CLOSED4/15/2020 1 of 5
Date:
C83534
Item
No.
F, D
or M Quantity Units Unit Cost Total
Item Cost %$%$%$
1 1 LS $15,000.00 $15,000 100%$15,000
2 1 LS $5,000.00 $5,000 100%$5,000
3 1 LS $2,000.00 $2,000 100%$2,000
4 100%
5 100%
6 3500 SF $8.00 $28,000 100%$28,000
7 1700 SF $25.00 $42,500 100%$42,500
8 300 LF $50.00 $15,000 100%$15,000
9 4 EA $7,000.00 $28,000 100%$28,000
10 2 EA $12,000.00 $24,000 100%$24,000
11 1 LS $10,000.00 $10,000 100%$10,000
12 5 EA $3,000.00 $15,000 100%$15,000
13 1 LS $10,000.00 $10,000 100%$10,000
14 3 EA $1,500.00 $4,500 100%$4,500
15 1 LS $5,000.00 $5,000 100%$5,000
16 1 LS $10,000.00 $10,000 100%$10,000
17 550 LF $1.50 $825 100%$825
18 240 LF $3.00 $720 100%$720
19 1 LS $3,000.00 $3,000 100%$3,000
20 20000 SF $0.50 $10,000 100%$10,000
21 1 LS $10,000.00 $10,000 100%$10,000
22 100%
23 100%
24 2 EA $7,000.00 $14,000 100%$14,000
25 60 LF $1.50 $90 100%$90
26 120 LF $3.00 $360 100%$360
27 1000 SF $8.00 $8,000 100%$8,000
28 100%
29 100%
30 2 EA $7,000.00 $14,000 100%$14,000
31 50 LF $1.50 $75 100%$75
32 50 LF $3.00 $150 100%$150
33 22 EA $400.00 $8,800 100%$8,800
34 26400 SF $0.50 $13,200 100%$13,200
35 1600 SF $8.00 $12,800 100%$12,800
36 170 LF $50.00 $8,500 100%$8,500
37 1 LS $5,000.00 $5,000 100%$5,000
38 100%
39 100%
40 2 EA $7,000.00 $14,000 100%$14,000
41 50 LF $1.50 $75 100%$75
42 50 LF $3.00 $150 100%$150
43 16 EA $400.00 $6,400 100%$6,400
44 25000 SF $0.50 $12,500 100%$12,500
45 1600 SF $8.00 $12,800 100%$12,800
46 170 LF $50.00 $8,500 100%$8,500
47 1 LS $5,000.00 $5,000 100%$5,000
48 100%
49 100%
50 160 LF $1.50 $240 100%$240
51 170 LF $3.00 $510 100%$510
52 4 EA $400.00 $1,600 100%$1,600
53 100%
54 100%
55 160 LF $1.50 $240 100%$240
56 160 LF $3.00 $480 100%$480
57 4 EA $400.00 $1,600 100%$1,600
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
Electrical
Shade Sail Footings
Bike Racks
Drainage
4" Concrete
Safety Lighting
8" Curb & Gutter
Perimeter Crash Barrier
Irrigation
Curb Ramp
Mobilization
Cajon & Vine
Pavers
Item
Demolition
Decorative & Landscaping-related Items (Label items as "F" for Functional, "D" for Decorative, or "M" for a mix of Decorative and Functional)
Signage
12" Crosswalk Striping
Curb Ramp
Smiley Park
24" Crosswalk Striping
24" Crosswalk Striping
Striping
4" Concrete
8" Curb & Gutter
Project Description:Redlands PIPP Implementation Project
Downtown Area
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)
Miscellaneous Striping
Slurry Seal
24" Crosswalk Striping
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
Grant Street
Curb Ramp
12" Crosswalk Striping
Striping
Eureka Street
6th Street
12" Crosswalk Striping
4th Street
12" Crosswalk Striping
24" Crosswalk Striping
Signage
Curb Ramp
12" Crosswalk Striping
Signage
Slurry Seal
4" Concrete
8" Curb & Gutter
24" Crosswalk Striping
Signage
Slurry Seal
4" Concrete
4/15/2020 2 of 5
Date:
C83534
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
Project Description:Redlands PIPP Implementation Project
Downtown Area
Licensed Engineer in responsible charge of preparing or reviewing this PSR-Equivalent Cost Estimate:Jason Montgomery License #:
Project Location:
58 100%
$387,615 $387,615
$19,381 <= 5% of eligible CON costs (max. decorative, if applicable)
25.00%$96,904 $96,904
$484,519 $484,519
Non-participating Costs
$484,519
Total (Construction Items & Contingencies) cost:
Total Project Cost:$484,519
Subtotal of Construction Items:
Construction Item Contingencies (% of Construction Items):
General Overhead and Contingency Related Construction Items
Mobilization, RE office, Traffic Control, Water Quality,
Clearing and Grubbing, temporary items, etc.LS
Engineering Estimates at the "PSR-Equivalent" phase may or may not
include these items. The extent that these items are included in the
estimate should be inversely proportional to the size of the
"Construction Contingency" used.
Mobilization LS Dependent on project size & location
Storm Water Pollution Prevention Plan LS $5,00 to $10,000
Erosion Control LS 1.50%
Hydroseed SF Average $1
Fiber Rolls LF Average $5
Traffic Control LS
Clearing and Grubbing LS
Removal, Excavation, and Import Related Construction Items
Roadway Excavation CY $12 to $35
Embankment / Fill / Import Material CY Average $25
Remove Fence, Culvert, Inlet, Curb, etc.Varies
Engineering Estimates at the "PSR-Equivalent" phase may or may not
include these items. The extent that these items are included in the
estimate should be inversely proportional to the size of the
"Construction Contingency" used.
Remove Concrete (Miscellaneous)CY Sidewalk, Pavement & Curb/Gutter Average $75
Sawcut existing AC LF
Sawcut and Remove existing AC and AB SF
Remove Existing Pavement SF
Remove Existing Sidewalk SF
Cold Plane AC (2" thickness)SY $1.75 to $3.50
Remove Tree EA
Remove Power Pole EA
Utility Relocation LS
Roadway Paving Items
Roadway Excavation CY $12 to $38
Class 2 Aggregate Base CY $30 to $70
Hot Mix Asphalt TON 1 ton covers approx. 12' x 6.5' at 2" final thickness $40 to $125
Place HMA Dike LF average $1.75
Adjust Frame and Cover to Grade EA average $650
Slurry Seal
AC Dike
Sidewalks, Concrete, Plazas, etc
Concrete curbing LF 6" x 6" average $3.50
Curb & Gutter
Concrete Sidewalk SF average $15
Concrete Driveway
Minor Concrete (Textured Paving)SF average $5
Prepare and Stain concrete SF average $2.75
Concrete Pavers / Bricks SF
Curb Ramp EA $3000 to $5,500
Bollards EA $100 to $750
ATP Construction Item Unit Cost Guide (For items common to ATP projects)
Index
#Description Typical
Units Notes
ATP Construction Item Unit Cost Guide (For items common to ATP projects)
Index
#Description Typical
Units Notes
Crosswalk and Roadway-Crossing Items
Thermoplastic Crosswalk LF
Bulb-outs (No Drainage)EA
Bulb-outs (Include Drainage)EA
Bulb-outs (Surface Mounted)EA
Striping and Pavement Marking Items
4" Thermoplastic Traffic Stripe LF $0.65 to $0.75
6" Thermoplastic Traffic Stripe LF average $1.00
8" Thermoplastic Traffic Stripe LF average $1.00
Thermoplastic Pavement Marking/Legend SF average $5.5
Signs, Flashing Beacons, Ped Signals, Signal Upgrades
Sign- 1 post EA $250 to $300
Sign- 2 post EA average $550
Radar Speed Feedback Sign EA
Rectangular Rapid Flashing Beacon (Ped Actuated)EA average $5000
Lighting
Pedestrian Lights (Poles only)EA
Pedestrian Lights (including: conduit, boxes, etc.)EA
Street Lights (Poles only)EA
Street Lights (including: conduit, boxes, etc.)EA
Conduit and Boxes LF or LS Option stand-alone item (can be part of lighting)
Landscaping Items
Transplant Tree EA No Palm Trees allowed. Average $400
Tree Well EA average $600
Remove Tree EA
Small trees are accounted for in clearing and grubbing (5" diameter or
smaller) $700 to $800
Tree Grate EA average $350
Fall Tree EA average $1,000
Other Miscellaneous Items
Minor Concrete (Minor Structure)CY average $1200
6' Retaining Wall CY 6' tall L shape wall 0.60 cy/lf. Average $800
4' Retaining Wall CY 4' tall L shape wall 0.45 cy/lf. Average $700
Ped/Bike Bridge EA
ATP Construction Item Unit Cost Guide (For items common to ATP projects)
Index
#Description Typical
Units Notes
Roadway Drainage LS
Chain Link Fence
Iron / Decorative Fence
▍1/4mileradiusN 5TH STLINDA
P
L
GLEN
W
O
O
D
D
R
S BUENA
V
ISTA
STN 1ST STSAN
GORGON
IO
DRN KENDALL STW CITRUS AVE
E OLI
V
E
A
V
E
E VINE STKENDALL
ST
E CITRUS AVE
ALVARADO
ST6TH STORANGE STW VINE STN EUREKA STE STATE ST
E REDLANDS BLVD
W CITRUS AVE
GLE
N
W
O
O
D
D
R
GRANT ST
W STATE ST
BRO
O
K
SI
D
E
A
V
E
GRANT STS BUENA
V
ISTA
STPAW CL
A
R
K
S
T CAJON
ST
W REDLANDS BLVD
S 4TH
ST
W OLI
V
E
A
V
E S EUREKA
ST
City Hall,
Smiley Park,
and Library
1
1
1
2
3
3
5 5
4
4
6
6
!
!
!
!
LEGEND
City Hall, Smiley Park, and Library
0 600 1,200300
Feet N
"""""«10/31/2016
Source: Esri World Imagery 6/3/2014
Opportunity -
Key Connections -
Circulation Challenges -Additional pedestrian infrastructure and safety treatments needed (3-5)
Dense mix of land uses lends to high pedestrian, bicycle, and vehicle volumes (2)
Pedestrian generating land uses without designated pedestrian infrastructure in place (1)
Constraint - Visibility, alignment, and speed challenging to intersections' improvement (6)
Counts Location - See table, above. Counts conducted AM & PM on Tues-Thurs, and midday Sat.
PEDESTRIAN POINT OF INTEREST - CITY OF REDLANDS
City Hall, Smiley Park, and Library
Consider providing wayfinding signs to
locations with established crossings and
install no crossing signs at unmarked
crossing locations that should be avoided.
Ensure proper maintenance of existing
infrastructure and consider a leading
pedestrian interval signal treatment.
Average High Low
Weekday Morning Peak Period (7-9AM) 46 54 35
Weekday Afternoon Peak Period (4-6PM) 83 130 30
Weekend Mid-day Peak Period (11AM-1PM) 94 - -
Pedestrian Counts
!
!
W OLIVE AVE
S
4
T
H
S
T
S
E
U
R
E
K
A
S
T
G
R
A
N
T
S
T
4b
4a
PEDESTRIAN POINT OF INTEREST -
!
!3b
3a BROOKSIDE AVES
E
U
R
E
K
A
S
T
W CITRUS AVE
G
R
A
N
T
S
T
3a) Consider making the crosswalk more visible through the
installation of pedestrian crossing signs. Install curb cuts that
align with the crosswalk.
3b) Extending the Brookside Ave medians could create
pedestrian refuge islands at the crosswalk mid-point. Adjusting
the northern curb cuts to align better with crosswalks would
enhance pedestrian conditions by shortening crossing
distances.
!
!
!
!
G
R
A
N
T
S
T
S
E
U
R
E
K
A
S
T
W OLIVE AVE
S
4
T
H
S
T
GLENWO
OD DR
P
A
R
K
W
O
O
D
D
R
1b
1b
1a
1a) Install high-visibility crosswalks that connect the park
pathways to the neighborhood sidewalks on Parkwood and
Glenwood Dr.
1b) Implement mid-block crossings (with yield lines) to better
connect Smiley Park, Redlands Bowl, and AK Smiley Library
based on demand or collision history.
CITY OF REDLANDS
City Hall, Smiley Park, and Library
Suggestions for Improvement
Redlands Bowl, Smiley Park & A.K. Smith Library
Olive Ave between Grant St & 4th St
Brookside Ave at Grant St & Eureka
St
5a) Extend southeast curb to shorten intersection crossing and realigning the library driveway entrance/
exit to be perpendicular to Vine St.
5b) Consider making the crossings more visible with additional enhancements.
4a) Convert existing crossing into a high-visibility crosswalk.
4b) Installing curb extensions out to the bike lanes will shorten
the length of the north/south crossings and push
activated RRFBs will alert drivers of crossing pedestrians.
Vine St
5b5aW VINE ST E VINE ST
S
4
T
H
S
T
S
6
T
H
S
T
C
A
J
O
N
S
T S 5TH STE OLIVE AVE
10
CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENT
REDLANDS PIPP IMPLEMENTATION PROJECT
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 DEPARTMENT
C
A
J
O
N
S
T
R
E
E
T
4
T
H
S
T
R
E
E
T
E
U
R
E
K
A
S
T
R
E
E
T
G
R
A
N
T
S
T
R
E
E
T
GLEN
W
O
O
D
D
RI
V
E
VINE STREET
OLIVE
A
V
E
N
U
E
SMILEY PARK
REDLANDS BOWL
AK SMILEY LIBRARY
CITY HALL
P
A
R
KW
O
O
D
D
R
I
V
E
FOX THEATER
SEE SHEET 3 FOR EASTERLY LOCATIONSWESTERLY LOCATIONS
NNNNNNNNN
REDLANDS PIPP IMPLEMENTATION PROJECT
6
T
H
S
T
R
E
E
T
C
A
J
O
N
S
T
R
E
E
T
CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENT
SMILEY PARK
NNNNNNNNN
REDLANDS BOWL
SMILEY PARK
P
A
R
KW
O
O
D
D
R
I
V
E
G
R
A
N
T
S
T
R
E
E
T
GLEN
W
O
O
D
D
RI
V
E
REDLANDS PIPP IMPLEMENTATION PROJECT
12'9'9'11'8'8'CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENT
GRANT & EUREKA BIKE BOULEVARDBROOKSIDE AVENUEEUREKA STREETOLIVE AVENUEA.K. SMILEY LIBRARY
GRANT STREET
POST OFFICE
VINE STREETGLENWOODDRIVEAHEADREDLANDS BOWL
REDLANDS PIPP IMPLEMENTATION PROJECT
NNNNNNNNN
CITY OF REDLANDS MUNICIPAL UTILITIES AND ENGINEERING DEPARTMENT
CAJON STREET & VINE STREET
VINE STREET
VINE STREET
C
A
JON
S
TR
E
E
T
CITY HALL
REDLANDS PIPP IMPLEMENTATION PROJECT