Laserfiche WebLink
Pleasanton Johnson Dr EDZ <br />4(1712017 <br />PLANNING LEVEL COST ESTIMATE <br />Johnson Dr at Stoneridge Dr Intersection, Mt gation 4D•1e <br />Roadway Items. <br />Quantity <br />Une <br />Una Cost <br />Item Total <br />Total <br />New Pavement Sachan' <br />42.900 <br />SF <br />$ 10 <br />S 429.000 <br />Cold Plane and Overlay (0.7) <br />65,800 <br />SF <br />$ 2 <br />$ 131,800 <br />Cons Sidewalk b Driveway ' <br />6.160 <br />5F <br />S 10 <br />$ 61.600 <br />Cons CSG <br />1.470 <br />LF <br />5 30 <br />S 44.100 <br />Orweway <br />1 <br />EA <br />S 5.000 <br />0 5.000 <br />Curb Ramp <br />3 <br />EA <br />S 3.500 <br />S 10.500 <br />Retaining Wall <br />SF <br />5 100 <br />S - <br />Maintenance Path <br />1 <br />LS <br />S 20.000 <br />$ 20.000 <br />Monument Sign <br />1 <br />LS <br />S 25,000 <br />$ 25,000 <br />evaded Borrow <br />2.720 <br />CY <br />S 75 <br />S 204.000 <br />Roadway Excavation ' <br />4.400 <br />CY <br />5 75 <br />S 330.000 <br />Clearing and Grubbing <br />23,700 <br />SF <br />$ 0.5 <br />S 11,900 <br />Remove Cone Sidewalk CSG <br />4,900 <br />SF <br />$ 6 <br />S 29,400 <br />Remove Trees <br />35 <br />EA <br />$ 1.000 <br />S 35.000 <br />Landscapeamgabon 5 Bio -Retention <br />9.900 <br />SF <br />5 15 <br />$ 148.500 <br />Fence (New & Remove) <br />1,450 <br />LF <br />$ 30 <br />5 43,500 <br />Pavement Sniping <br />8.960 <br />LF <br />5 2 <br />5 18.000 <br />Pavement Markings <br />1,550 <br />SF <br />5 10 <br />5 15,500 <br />Relocate Overhead sign and post' <br />- <br />EA <br />S 5000 <br />$ <br />Sipa <br />7 <br />EA <br />S 600 <br />S 4.200 <br />Signalized Intersection <br />LS <br />S 350,000 <br />S <br />Inters/ManTraNie Signal Modification (Stonendge Orb Johnson Dr) <br />1 <br />' LS <br />5 750.000 <br />5 750.000 <br />Rump Traffic Signal Modlficaeon <br />- <br />LS <br />$ 25,000 <br />$ • <br />Sheet Lights' <br />7 <br />EA <br />$ 10,000 <br />S 70,000 <br />Traffic ControlA6owance (5°) <br />1 <br />LS <br />$ 120,000 <br />S 120.000 <br />Stone Oram System Allowance (10%) <br />1 <br />LS <br />$ 239,000 <br />3 230.000 <br />WPC / Treatment Allowance (5a,6) <br />1 <br />LS <br />$ 120.000 <br />S 120.000 <br />Minor 5 Misc. Items (109) <br />1 <br />LS <br />5 287,000 <br />S 287.000 <br />Mobil¢emon (1V4 <br />1 <br />LS <br />S 316.000 <br />S 316.000 <br />Corolgency (25°) <br />1, <br />L5 <br />$ 888.000 <br />$ 888.000 <br />Roadway Subtotal <br />$ 4.340.000 <br />Structure Items: <br />quantity <br />Untt <br />Unit Coat <br />Item Total <br />Total <br />Widen Existing Madam <br />- <br />SF <br />$ 350 <br />$ - <br />Structure Subtotal <br />S <br />Right of Way kerns: <br />Quantity <br />Unk <br />Unk Cost <br />Item Total <br />Total <br />Utility Relocation' <br />1 <br />LS <br />$ 46.000 <br />S 46.000 <br />DSRSD <br />1 <br />LS <br />S 250.000 <br />S 250.000 <br />Acquisition costs <br />1 <br />L8 <br />S 340,000 <br />5 340.000 <br />TCE <br />MC <br />Envworrnentil Mlhgahon (Est) <br />MC <br />Right of Way Subtotal <br />$ 640.000 <br />Subtotal "Hard Costs" <br />$ 4.980.000 <br />Soft Costs' <br />Quattay <br />Una <br />Unit Cost <br />Item Total <br />Total <br />Find Design (12.5%) <br />1 <br />18 <br />$ 543.000 <br />5 543.000 <br />ConsEhutionAbreeatration(12.55) <br />1 <br />LS <br />1 543.000 <br />S 543.000 <br />Construction Staking (294) <br />1 <br />LS <br />$ 87.000 <br />5 87.000 <br />Subtotal 50 Costs" <br />$ 1.180,000 <br />Grand Total <br />$ 6,160,000 <br />1 haw P.-. 4 tihw,esti..de45A,*..a•97Apyry,/.Eon.d,7'Ayynyd.;mblwn <br />Cold Own yl e.6trd pw.m.rt *ten IM ms 5Ims <br />sawn* 6'tach mown on damson Ge 0,10 ewe l d..01k on S10005 9. Ur <br />J Ra,n..wslna poll end mww .m Iretni nee. 09n penal, end Mot fourntehnn <br />!, knot. •..6n9 *find 4000 1.1, be s1ap.d by tM Goring:kJ rle:..r. ser.. 4tde,.4 .ppn,mw.ly illi pal n9 <br />6 No.phn lM V.,+ I,w b.ly. so, <br />7 LAdry eaeb mum mon inengele0Ines roman any ammo cost for arauang oxitato.oloo newts to !rase a Moabr1 »on <br />8 soil mal apt.tels4r al P7edwey•Cn1,yur!Nems(it?I7 dAN0.t^1J RM' Enpa.mb Ww,h 0171. M 11N1 On* <br />9 Read */ rewnknn meows '2 «d min .,00000 ynind <br />