Laserfiche WebLink
Pleasanton Johnson Dr EDI <br />4 /1 712 01 7 <br />PLANNING LEVEL COST ESTIMATE <br />Stoneridge Dr Queue Spillback, Mitigation 4.D -1d <br />Roadway ttems: <br />Quantdy <br />Unit <br />Unit Cost <br />Nem Total <br />Total <br />Neel Pavement Section' <br />21550 <br />SF <br />5 10 <br />S 215,500 <br />Cold Plane and Overlay (0.7) <br />80,450 <br />SF <br />5 2 <br />S 188900 <br />Gonc Sidewalk 4 Driveway <br />22.340 <br />SF <br />5 10 <br />5 223.400 <br />Canc CSC <br />1.800 <br />LF <br />5 30 <br />8 48.000 <br />Driveway <br />• <br />EA <br />S 5.000 <br />S - <br />Curb Reap <br />1 <br />EA <br />S 3.500 <br />S 3 500 <br />Reterong Wel <br />6,900 <br />SF <br />$ 100 <br />S 690.000 <br />Maintenaxe Path <br />- <br />LS <br />5 20.000 <br />5 <br />Monunent Sign <br />• <br />LS <br />$ 25,000 <br />S <br />imported Borrow <br />3.120 <br />CY <br />S 75 <br />S 234.000 <br />Roadway Excavation' <br />4,550 <br />CY <br />S 75 <br />5 341,300 <br />Clearing and Grubbing <br />33000 <br />SF <br />5 0.5 <br />S 18,500 <br />Remove Canc Sidewalk. CEG <br />12.200 <br />SF <br />5 6 <br />S 73.200 <br />Remove Trees <br />29 <br />EA <br />S 1.000 <br />S 29.000 <br />Landecape8mgebon & Bio -Retention <br />5.800 <br />SF <br />S 15 <br />6 87.000 <br />Fence (New d Remove) <br />2.100 <br />LF <br />$ 30 <br />5 83,000 <br />Pavement Sonperg <br />9.750 <br />LF <br />$ 2 <br />5 13.502 <br />Pavement Markings <br />660 <br />SF <br />S 10 <br />5 6.600 <br />Relocate Overhead sign and pont' <br />1 <br />EA <br />5 5,000 <br />$ 5,000 <br />Stores <br />10 <br />EA <br />$ 800 <br />S 6,000 <br />Signalized Intersection <br />- <br />LS <br />$ 350,000 <br />$ <br />Intersection Traffic Signal Modification <br />- <br />LS <br />5 750.000 <br />S • <br />Ramp Traffic Signal Modification (NB 680 oR-tsrtp to Stonoridge Dr) <br />1 <br />LS <br />5 25.000 <br />$ 25.000 <br />Street lights ' <br />1 <br />EA <br />S 10.000 <br />5 10.000 <br />Traffic Control Allowance (59Q <br />1 <br />LS <br />5 113.000 <br />S 113.000 <br />Stone Dram System Altowanca (1594 <br />( <br />LS <br />S 228.000 <br />S 226,000 <br />WPC! Treatment Allowance (5$Q <br />1 <br />LS <br />$ 113,000 <br />S 113,000 <br />Mirror 3 Misc. Rams (10•/0 <br />1 <br />LS <br />5 271.000 <br />S 271.000 <br />Mobdaabat (1014) <br />1 <br />LS <br />S 298,000 <br />S 298,000 <br />Ccnorgency ON <br />t <br />LS <br />5 810.000 <br />5 819,000 <br />Roadway Subtotal <br />S 4100.000 <br />Structure Items: <br />Quantity <br />Unit <br />Unit Cost <br />Nem Total <br />Total <br />Widen Elating Strutter,' <br />3.850 <br />SF <br />8 350 <br />5 1,348.000 <br />Structure Subtotal <br />5 1.350.000 <br />Right of Way Nems: <br />Quantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />Utility Relocation' <br />1 <br />LS <br />S 48,000 <br />S 48,000 <br />DSRSD <br />• <br />LS <br />S 250.000 <br />S - <br />Acquisition cwb <br />1 <br />LS <br />5 124.400 <br />$ 124.400 <br />TCE <br />NIC <br />Enwrormental Mibgabon (Est) <br />NIC <br />Right of Way Subtotal <br />5 180.000 <br />Subtotal "Hard Costs" <br />S 5830.000 <br />Soft Costs' <br />quantity <br />Und <br />Und Cost <br />Nem Total <br />Total <br />Final Dangn (12.59(41 <br />1 <br />LS <br />S 682,000 <br />5 682.000 <br />Construction Achnnistratron (12.5%) <br />1 <br />LS <br />5 682,000 <br />5 682.000 <br />Ca,wudm Stakng (294 <br />1 <br />LS <br />S 100.000 <br />S 109,000 <br />Subtotal "Sort Costs" <br />S 1.480.000 <br />Grand Total <br />5 7.110 000 <br />I Ng.Prwmwl3.bn. muni.d a45•AR'hrll.g••0111,5+1- D,n nN I'•4w-wale 7o9bar. <br />2 Cold pain .e ...ON pa o'w'4 *rthn Ow rrote<t Yretr <br />3 /mum* orwnagr 9 Fdeesik *Nlm to M 7 was Has of bl•aml 8 ID mos lest' d ktnaonl Quar4M'nca+aee Nwvted 1414 bub lore <br />4 Route ..n mj part and mart inn betas row nun prrwk and porn Int:A ton <br />5 Mao. .ming Irk 41161 M. In I'. '«m9 b/ Ifs (ialrrtn Hos rm. ntrsol Lgldn d pMmumN.dl htl' =acing <br />6 No son n ln..rcrk lo, bndp.Au*tun <br />7 uhty<ore mums man underground Ince nman-ony eeeullwe<cal ter =tang wubtonaere nytrarb to grad. or mix atm bon <br />8. Solt caste twcnrtago d Roaewar • Skta:Mn none 0017 401xs] morel RAS FJyrwerng vrace e 1(yA c1 IW! Ilene <br />9 R=ata y.rarl.m swum= 25'=9 mlo.mlrmr gmub <br />