Cities Index.
Supp-Item-19-Budget

Fairfax City Council
June 1, 2022

Document
Supp-Item-19-Budget
Meeting
June 1, 2022
Body
Fairfax City Council
Original file
543 KB
Text extracted from the city's file for reading and search. Open the original on storage.googleapis.com. That file is the official record.

Town Council Meeting Agenda
June 1, 2022
SUPPLEMENT TO ITEM #19
The attached sheets were inadvertently left out of the Proposed Budget. (These pages are included in the Draft Budget that was presented at the Budget Workshop.)
The pages belong behind page A-8 in the Appendix.

Town of Fairfax
Year: 2021
Scenarios - Sections Selected for Treatment
Interest: 3.00%
Surface Current
Inflation: 3.00%
Treatment

PCI PCI
Printed: 6/10/2021
Scenario: $400K Scenario
Street Name

GLEN DRIVE
Begin Location End Location Street ID Section ID Length Width Area FC Type Area ID PCI Before After Cost Rating Treatment

SIR FRANCIS
DRAKE

BOULEVARD

BELMONT
AVENUE
' -·--·--- -------···-------·····
1900' WEST OF

LAUREL DRIVE
1260' NORTH GLENDR

OF SFD BLVD
,., "'·-·�---·-·�

SIR FRANCIS KENTAV

DRAKE BLVD
2760' WEST OF PINEDR

LAUREL DRIVE
10 30

KENT AVENUE

PINE DRIVE
SPRING LANE HILLSIDE DRIVE DEAD END SPRING 10

CASCADE DRIVE

MAIN COURT

MEERNA AVENUE

SIR FRANCIS DRAKE

BOULEVARD

TAMALPAIS ROAD

BOLINAS ROAD

SCENIC ROAD

BOLINAS DRIVE
·-

PACHECO
AVENUE

IVY LANE

GLEN DRIVE

BROADWAY

ACACIA ROAD
- -·••-s• •------
1285' WEST OF CASCAD 10

BOLINAS DRIVE
DEAD END MAINC 10
HILLSIDE DRIVE MEERNA 20

TOWN LIMITS

PARK ROAD

TAMALPIAS
ROAD
SIRFRA 100
SOLINA 10
SCENIC 10
1,260
481
860
1,376
1,285
208
942
1,302
962
625
35 44,100 C AC/AC
24 11,544 R AC
14 12,040 C AC/AC
15 20,640 R AC/AC
32 41,120 C AC/AC
20 4,160 AC/AC
18 16,956 C AC/AC
45 58,590 A AC/AC
34 32,708 A AC
24 15,000 A AC
Year 2021 Area Total 322,505
Year: 2022
Street Name

CASCADE DRIVE

MURIEL PLACE

SIR FRANCIS DRAKE

BOULEVARD

WREDEN AVENUE
Begin Location End Location
1285' WEST OF LAUREL DRIVE

SOLINAS DR
. "•-- --•-··""�---------····

LOWER SCENIC
ROAD

BANK STREET

PARK ROAD

DEAD END
". -.----·----

BROADWAY

FRUSTUCK
AVENUE
** - Treatment from Project Selection
Surface
Street ID Section ID Length Width Area FC Type
CASCAD 20 853 21 17,913 C AC/AC
10 485 21 10,185 R AC/AC
SIRFRA 30 939 36 33,804 A AC
WREDEN 10 576 16 9,216 R AC/AC
3 Scenarios Criteria:

Area ID
-----.-��------
68 69 78
68 69 78
69 68 69 78
Treatment Total
74 75 83
79 80 87
86 87
Treatment Total
Treatment Total
39 41 100
44 46 100
Treatment Total
Year 2021 Total
Treatment
Current PCI PCI
PCI Before After
70 70
70 69
69 68
69 Treatment Total
78 78
77 78
$25,235
$6,606
$11,811
$81,613
- . _ ... ,_.,_ ____________
$16,471
$1,667
$23,469
$48,399
$121
$179,676
$82,400
$262,076
$392,209
34,451 MICROSURFACING
20,509 MICROSURFACI NG
--. -- - """•
32,051 MICROSURFACING
20,757 MICROSURFACING
- . ., _______ ----------- . ·--�
57,143 SLURRY SEAL
39,195 SLURRY SEAL
71,124 SLURRY SEAL

SEAL CRACKS
14,896 MILL AND THICK

OVERLAY
14,494 MILL AND THICK

OVERLAY
Cost Rating Treatment
$10,556
$6,003
$19,924
$5,432
$41,917
33,139 MICROSURFACING
26,200 MICROSURFACING
28,789 MICROSURFACING
25,648 MICROSURFACING
MTC StreetSaver
SUPPLEMENT TO ITEM #19
Town of Fairfax
Year: 2022
Street Name

FORREST AVENUE
Begin Location End Location Street ID Section ID

GLEN DRIVE

MEERNAA
AVENUE
SUMMER
AVENUE
1260' NORTH OF TOVVN LIMIT

SFD BLVD

MANZANITA COURT MANZANITA ROAD DEAD END

SCENIC ROAD TAMALPIAS ROAD BAY ROAD
FORREA
GLENDR
MANZAC
10 20
10 20A
"--•--······------- . .---·---.. -----·---· -·- -----------

TAMALPAIS ROAD

BARKER AVENUE

BROADWAY

CASCADE DRIVE
________ " __________

CYPRESS DRIVE
··-···-----·•---------- - -------

LAUREL DRIVE

MOUNTAIN VIEW
ROAD

PORTEOUS
AVENUE

AZALEA AVENUE
890'WEST OF

CANYON ROAD
1700' NORTH OF

LAUREL DRIVE

CASCADE DRIVE
-----·--- '"" •• •••w~•r•~-~--•-•"-� •

PINE DRIVE LAUREL DRIVE

SCENIC ROAD
-- ------------

DEAD END
50 FT. NW

AZALEA AVE,
1770' WEST OF

CANYON ROAD
935' NORTH OF

LAUREL DRIVE

PINE ROAD
635'WEST OF

LAUREL DRIVE

SCENIC ROAD TAMALPIAS ROAD UPPER SCENIC
ROAD
TAMALP 50
BARKER 10
BROADW 35A
CASCAD 70
CYPRES 40
LAUREL 10
---�---�---
PINEDR 10
SCENIC 60
Length
1,080
1,200
123
535
590
50 880
765
.-------··--···
950
635
1,145
Width Area FC
14 15,120 C
40 48,000 C
10 1,230 R
••'••--··----•--···-·-�-#•
14 8,120 A
14 7,490 A
-··. -----··-----�" """' ... ,. .. _.
12 7,080 A
16 R
22 1,100 C
15 13,200 R
16 12,240 C
14 13,300 C
16 10,160 C
15 17,175 A
Scenarios - Sections Selected for Treatment
Surface
Type
AC/AC
AC/AC
AC
AC/AC
AC/AC
AC/AC
AC/AC
AC/AC
AC/AC
AC/AC
AC
AC/AC
AC
Interest: 3.00% Inflation: 3.00% Printed: 6/10/2021
Scenario: $400K Scenario
Area ID
Treatment
Current
PCI
72 73
79 ·••• 0 _.,, ••--M••-
85 PCI
Before
71 72
79 ·····-·---·~
84 Treatment Total
PCI
After
80 81
86 91
Cost Rating Treatment
$6,239
$19,804
$508
50,530 SLURRY SEAL
52,814 SLURRY SEAL
27,267
$3,351 58,828
$29,902
88 87 88 $13 1,305,666 SEAL CRACKS
.. . - .. ________ _,_.,,,_, __ �-�--.. ·-··-- --�--� -·-------�---- 88 87 68 $13 1,305,666 SEAL CRACKS
Treatment Total
64 70
62 69
69 63
63 100
69 100
61 100
68 100
68 100
62 100
Treatment Total
46 44 100
Treatment Total
$26
$23,425
$4,150
$49,792
$48,171
$50,169
$38,325
$212,032
$97,179
$97,179
10,186 MILL AND THIN

OVERLAY
9,936 MILL AND THIN

OVERLAY
10,916 MILL AND THIN

OVERLAY
_,.,, _,_ - --------•--------·- -
10,536 MILL AND THIN

OVERLAY
12,358 MILL AND THIN
12,312 MILL AND THIN

OVERLAY
14,241 MILL AND THICK

OVERLAY
Year 2022 Area Total 231,543 Year 2022 Total $381,056
Year: 2023
Street Name

BOTHIN ROAD
Begin Location End Location Street ID Section ID
OLEMA ROAD 1041' WEST OF BOTHIN 20

OLEMA ROAD

SIR FRANCIS DRAKE BROADWAY SAN MIGUEL
COURT
SIRFRA 40

BOULEVARD
** - Treatment from Project Selection
Scenarios Criteria:

Length Width
1,041 26
Surface
Area FC Type Area ID
27,066 C AC/AC
939 47 44,133 A AC
4 Treatment
Current PC! PCI
PCI Before After
71 68 78
Treatment Total
71 68 100
Cost
$16,431
$16,431
$171,468
Rating Treatment
32,657 MlCROSURFACING
15,553 THICK AC

OURUBBERIZED
MTC StreetSaver
Town of Fairfax Scenarios .. Sections Selected for Treatment Interest: 3.00% Inflation: 3.00% Printed: 6/10/2021
Scenario: $400K Scenario
Year: 2023
Street Name Begin Location End Location Street ID Section ID SIR FRANCIS DRAKE SAN MIGUEL OAK TREE LANE SIRFRA 50

BOULEVARD COURT

BOTHIN ROAD

CANYON ROAD

MARIN AVENUE

CASCADE DRIVE
OLEMA ROAD BOTHIN 10
CANYON 10

COOLIDGE AVENUE

CYPRESS DRIVE

BELMONT BELLE AVENUE COOLID
AVENUE
935' NORTH OF LAUREL DRIVE CYPRES
LAUREL

IRON SPRINGS ROAD ROCK RIDGE
ROAD

DEAD END

DEAD END
IRONSP

SCHOOL STREET SCHOOL

SPRUCE ROAD

SPRUCE ROAD

PARK ROAD
PARK ROAD 610 FT 'NEST OF SPRUCE

PARK ROAD
610 FT WEST OF TAMALPIAS

PARK ROAD ROAD
SPRUCE
10 50
10 20
15 25
Length Width
870 35
460
1,017
227
1,700
666
150
610
765
14 16
12 25
12 12
Surface
Area FC Type Area ID
30,450 A AC
3,176 R
27,200 C
10,632 R
3,750 R
--·' - --------.-...
7,320 C
9,180 C
AC/AC
AC/AC
AC/AC
AC
AC/AC
AC/AC
--.... ----�---- '. . .. --------···--•·•--·-------- "·••'- ----�--·--·· .. - ,._, ____ ···---�--"--·-•-•·�--··--·-·-·- _______ ._, ...... -··-------·· .. .

TAMALPAIS ROAD SCENIC ROAD
SCENIC ROAD 400' NORTH OF

REDWOOD ROAD

SIR FRANCIS DRAKE TOWN LIMITS

BOULEVARD
. ' .. ,.,. -�-,------�------

TAMALPAIS ROAD SPRUCE ROAD

TAMALPAIS ROAD BERRY TRAIL

DEAD END

REDWOOD
ROAD

PACHECO
AVENUE
TAMALP 60
SCENIC 40
SIRFRA 10
INT. 60 FT W. OF TAMALP 10B
SCENIC
MOUNTAIN VIEW TAMALP 40
ROAD
1,135 10
458 14 6,412 A AC/AC
1,526 36 54,936 A AC/AC
370 16 5,920 A AC/AC
835 15 12,525 A AC/AC
,_, ••-�W•••---•••-•.,.,-•�-�"
__ ., __________ , __ '"""' -------- .-�
BROADWAY 50 FT NW AZALEA SIR FRANCIS
AVE. DRAKE BLVD.

BROADW 35B
. ·••·--·····-·-···-•···--··. ... .. .. ···-···········-·· ....... ····- 340 22 7,480 C AC
Year 2023 Area Total 287,730
Year: 2024
Street Name

CASCADE DRIVE
Begin Location End Location Street ID Section ID
LAUREL DRIVE MEADOW WAY CASCAO 30
** - Treatment from Project Selection
Scenarios Criteria:

Length Width
1,295 20
Surface
Area FC Type Area ID
25,900 R AC/AC
5 Treatment
Current PCI PCI
PCI Before After
71 68 100
Treatment Total
Cost
$118,306
$289,774
Rating Treatment
15,553 THICK AC

OURUBBERIZED

ASPHALT
79 76
77 85 $5,083 39,183 SLURRY SEAL
·--------�·-, ···-··· ----"�---,---.,-•- ··-·····-······ 74 82 $6,051 48,008 SLURRY SEAL
90 88 93
76 73 82
>•'<~•-------------- --·-
77 79
73 78
77 75 83
77 85
70 79
76 84
77 85
Treatment Total
•-,.•·----•---------·
86 87
65 73 76
78 65 86
66 86 87
Treatment Total
47 41 100
$1,351
$11,559
$4,519
$3,111
$3,902
$4,824
$41,994
$20
$769
18,858 SLURRY SEAL
47,889 SLURRY SEAL
42,431 SLURRY SEAL
.. ------------
32,400 SLURRY SEAL
47,669 SLURRY SEAL
39,607
50,899
850,296

SLURRY SEAL
,-r·--~»••·�-------- --�

SLURRY SEAL

SEAL CRACKS
- ..... ------------�--------
604,515 SEAL CRACKS
$29 1,473,513 SEAL CRACKS
$38 850,296 SEAL CRACKS
$856
·--- ··-·~---·--•--'>••···-------·--~----.
$43,593 10,144 MILL AND THICK
--------•- ---OVERLAY
·····-·--•-···-.. --
Treatment Total
Year 2023 Total
Treatment
Current PCI PCI
PCI Before After
72 68 78
$43,593
$392,648
Cost
$16,195
Rating Treatment
23,237 MICROSURFACING
MTC StreetSaver
Town of Fairfax Scenarios - Sections Selected for Treatment Year: 2024
Street Name

MARIN ROAD
Begin Location End Location Street ID Section ID Length . -- - ·••-------

RIDGEWAY AVENUE

CASCADE DRIVE

MARIN ROAD

SIR FRANCIS DRAKE

BOULEVARD

BOLINAS ROAD

BRIDGE COURT

COURT LANE

MONO AVENUE
MANOR ROAD SIR FRANCIS MARlNR
_ (TOPOF CIRCLE) .DR,A.��_E3LVD ···---·--·· .

LIVE OAK AV END RIDGEW
------------- '
1770' WEST OF

CANYON ROAD

OLEMA ROAD
455' NORTH OF

JUNE COURT

BROADWAY
.. --·--· ____ ., ___ ,,. ---

DEAD END

MANOR ROAD
(AROUND
__ Cl�CLE)

GLEN DRIVE
-----�-------------

PARK ROAD

DOMINGA AVENUE DEAD END

DOMINGA AVENUE DEAD END
CASCAD
MARINR
SIRFRA

MOUNTAIN VIEW ROAD MANZANITA ROAD TAMALPIAS
ROAD
MOUNTA

SCENIC ROAD ACACIA ROAD

SIR FRANCIS DRAKE GLEN DRIVE

BOULEVARD

TAMALPAIS ROAD SCENIC ROAD

TAMALPIAS
ROAD
SCENIC

TOWN LIMITS SIRFRA
20 10
80 10
90 10
10 100
VALLEY ROAD WILLIS LANE DEAD END VALLEY 10
-•-•-•---•~-•-c• ··-------�--·--
BOLINAS ROAD PARK ROAD CASCADE SOLINA 20
DRIVE
FRUSTUCK AVENUE 500'WEST OF SOLINAS ROAD FRUSTU 50

SOLINAS ROAD
140
833
398
97 141
1,035
625
1,302
1,050
330
1,227
500
___________ ,, ____
Surface
Width Area FC Type
46 6,720 C AC
15 12,495 R
25 9,950 C AC/AC
60 47,700 A AC/AC
16 1,552 R AC/AC
14 AC/AC
14 14,490 R AC/AC
24 15,000 A AC
45 5B,590 A AC/AC
15 15,750 A
-- -----�-----------�----
14 4,620 R AC/AC
36 44,172 A AC
-------··--· ----
14 7,000 C AC
Year 2024 Area Total 328,621
Grand Total Section Area: 1,654,891
** - Treatment from Project Selection 6
Scenarios Criteria:

Interest: 3.00% Inflation: 3.00% Printed: 6/10/2021
Scenario: $400K Scenario
Area ID
Treatment
Current PCI PCI
PCI Before After
75 66 78
Treatment Total
76 73 82
79 75 83
---�--�,.----·--
85 81 88
Treatment Total
86 --•---·-·•----
86 90 66
67 - .. ---..
87 87
------·-·-----------------
90 66 87
-------�--�- -----
B6 B3 B4
44 86 87
79 B4 BS
Treatment Total
67 63 100
Treatment Total
50 54
42 100
44 100
Treatment Total
Cost
$4,202
$33,904
Rating Treatment
20,899 MICROSURFACING

MICROSURFACING
•-·----·-·------· --. - -
$5,470 37,268 SLURRY SEAL
$4,356 38,549 SLURRY SEAL
$20,879 49,897 SLURRY SEAL
$30,705
$103 B25,530 SEAL CRACKS
$6 464,208 SEAL CRACKS
$7 464,208 SEAL CRACKS
$29 464,208 SEAL CRACKS
$111 295,857 SEAL CRACKS
----- --------·--
$47 625,530 SEAL CRACKS
$344 1,152,184 SEAL CRACKS
$659
9,436,610 SEAL
·----------�----· . •-'"-'·--·"--"'
$18,489 9,593 MILL AND THIN
$18,489
$265,152
$42,019
$307,171

OVERLAY
13,555 MILL AND THICK

OVERLAY
9,732 MILL AND THICK

OVERLAY
Year 2024 Total
Grand Total
$390,928
$1,926,045
MTC StreetSaver

← All documents from this meeting