Laserfiche WebLink
Pleasanton Johnson Dr EDZ <br />4/1112017 <br />PLANNING LEVEL COST ESTIMATE <br />Commerce Dr at Johnson Dr, Mitigation 4.D -la <br />Roadway items: <br />Quantity <br />Unit <br />Unit Cost <br />Item Tote <br />Total <br />New Pavement Section' <br />2.250 <br />SF <br />$ 10 <br />5 22500 <br />Cold Plane and Ovedny (0.7) - <br />24.250 <br />SF <br />S 2 <br />5 48.500 <br />Conc Sidewalk & Driveway <br />3.810 <br />SF <br />$ 10 <br />S 38.100 <br />Conc C&G <br />650 <br />LF <br />5 30 <br />$ 19.500 <br />Driveway <br />4 <br />EA <br />$ 5000 <br />5 20.000 <br />Curb Ramp <br />2 <br />EA <br />5 3,500 <br />S 7.000 <br />Retaining Wall <br />- <br />SF <br />5 100 <br />5 - <br />Maintenance Path <br />- <br />LS <br />9 20.000 <br />5 - <br />Monument Sign <br />• <br />LS <br />$ 25.000 <br />9 - <br />Imported Borrow <br />- <br />CY <br />5 75 <br />$ - <br />Roadway Excavation ' <br />780 <br />CY <br />5 75 <br />S 57.000 <br />Cleanng and Grubbing <br />2.450 <br />SF <br />5 0.5 <br />9 1.300 <br />Remove Conc Sidewalk, C&G <br />3.650 <br />SF <br />$ 6 <br />5 21 900 <br />Remove Trees <br />1 <br />EA <br />S 1,000 <br />3 1.000 <br />Landscapedmgation & Bio•Retention <br />2200 <br />SF <br />S 15 <br />S 33.000 <br />Fence (New & Remove) <br />- <br />LF <br />S 30 <br />S - <br />Pavement Stnping <br />2.200 <br />LF <br />5 2 <br />5 4.400 <br />P avement Markings <br />590 <br />SF <br />S 10 <br />S 5.900 <br />Relocate Overhead sign and post' <br />- <br />EA <br />S 5.000 <br />S • <br />Signs <br />2 <br />EA <br />S 600 <br />S 1.200 <br />3ignafaed Intersection (Johnson Dr & Cormmerce Dr) <br />1 <br />LS <br />S 350.000 <br />S 350.000 <br />Intersection Traffic Signal Modification <br />- <br />LS <br />9 750.000 <br />$ <br />Ranp Traffic Signal Modification <br />- <br />LS <br />5 25.000 <br />$ <br />Street Light <br />3 <br />EA <br />5 10.000 <br />S 30.000 <br />Traffic Cartrol Allowance (5%) <br />1 <br />L5 <br />5 34.000 <br />5 34.000 <br />Stone Drain System Allowance (ION <br />1 <br />LS <br />5 07.000 <br />$ 67.000 <br />WPC I Treatment Allowance (5°A) <br />1 <br />LS <br />S 34.000 <br />5 34.000 <br />Minor 5 Misc. Items (10%) <br />1 <br />LS <br />S 80.000 <br />S 80.000 <br />Mobilization (1094 <br />1 <br />LS <br />5 88,000 <br />S 88.000 <br />Contingency (25%) <br />1 <br />LS <br />5 242.000 <br />5 242.000 <br />Roadway Subtotal <br />3 1.210.000 <br />Stntcture Items: <br />Quantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />Widen Exuding Structure - <br />- <br />SF <br />S 350 <br />S - <br />Sttuctare Subtotal <br />S - <br />Right of Way Keno: <br />quantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />Utility Relocation. <br />1 <br />LS <br />$ 38,000 <br />5 38,000 <br />DSRSD <br />- <br />LS <br />$ 250.000 <br />$ - <br />Acquisition costs <br />1 <br />LS <br />5 164.800 <br />S 164.800 <br />TCE <br />NIC <br />Envirortnental Mitigation (Est) <br />NIC <br />Right of Way Subtotal <br />S 210.000 <br />Subtotal "Hard Costs" <br />S 1,420,000 <br />Solt Cast? <br />Quantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />Final Design (12.5% <br />1 <br />LS <br />$ 152,000 <br />S 152,000 <br />Construction Administration (12.59y <br />1 <br />LS <br />$ 152.000 <br />5 152,000 <br />Construction ' S2%y <br />1 <br />LS <br />5 25,000 <br />$ 25.000 <br />Subtotal "Solt COBt9" <br />5 330,000 <br />Grand Total <br />S 1,750,000 <br />raaw f7nrnere s:adnn ransomed an a 1• bph tI. ! h. Aggo. Far and 17' Agge.gata %Mese <br />2 Cold rw, al .. I"p pavement rile Iii pmract Gmob <br />3 amnia enlesnlineirla <br />Roo. n.nbng post and mast arm Imioa new sign paneb rat poll loundolwn <br />4 sunr...Wng!Orval 60Ido ere to he 'Waged try the ennirrlar Ran newstreel !Valnl oppn * mately ;00' spacing <br />6 No work n One Creek for bet* stndute <br />t,tdiy ea*, eosurre men undergmind iinao ~onto ,-My ...now cast far redwing vrdb,t.renan hydrrv/ to irMo r ntto*Nap Mem <br />3 Son culls rwrcrbge of Roadway •3loxitm e.ne 017 doaarsl ea:epl RW Ery►twrtry *loch is 101 or RAN Nene <br />9 Roadway evc rerban ywurn.o 2 7"4 ^+io *.*90,9 gruuW <br />