Laserfiche WebLink
Pleasanton Johnson Dr EDZ <br />411 7/201 7 <br />PLANNING LEVEL COST ESTIMATE <br />Johnson Drive Improvements, Mitigation 4.1)-3 <br />Roadway Items: <br />Quantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />New Pavement Section' <br />45.860 <br />SF <br />$ 10 <br />$ 458,600 <br />Cold Plane and Ovedey (0.7) <br />97,650 <br />5F <br />5 2 <br />S 195300 <br />Cons Sidewalk & Cnveway <br />14.650 <br />SF <br />S 10 <br />S 146,500 <br />Gone C&G <br />2,400 <br />1.9 <br />$ 30 <br />$ 72,000 <br />Driveway <br />3 <br />EA <br />$ 5.000 <br />6 15,000 <br />Curb Ramp <br />12 <br />EA <br />S 3.500 <br />$ 42000 <br />Redman Wall <br />- <br />SF <br />$ 100 <br />6 - <br />Maictanance Path <br />LS <br />5 20.000 <br />$ <br />Monument Sign <br />- <br />LS <br />$ 25,000 <br />S <br />Imported Borrow <br />- <br />CY <br />$ 75 <br />S <br />Roadway Excavation . <br />8.540 <br />CY <br />S 75 <br />$ 490.500 <br />Clewing and Grubbing <br />58.530 <br />SF <br />$ 0.5 <br />5 29.300 <br />Remove Conc Sidewalk. C&G <br />9,250 <br />SF <br />$ 8 <br />$ 55,500 <br />Remove Trees <br />20 <br />EA <br />S 1,000 <br />S 20000 <br />Landscapafmpatim & Rio -Retention <br />9.700 <br />SF <br />S 15 <br />S 145.500 <br />Fence (New & Remove) <br />1,650 <br />19 <br />S 30 <br />5 49.500 <br />P1NSMert Stnping <br />18.170 <br />LF <br />S 2 <br />5 32.400 <br />Pewmeft Mafkinga <br />1.900 <br />SF <br />5 10 <br />S 19 000 <br />Relocate Overhead sign and post ' <br />- <br />EA <br />$ 5,000 <br />$ <br />Signs <br />6 <br />EA <br />S 600 <br />S 4.800 <br />Signalized Intersection (Johnson Or 8 Entry to Paoe18) <br />1 <br />LS <br />$ 350,000 <br />S 350000 <br />Interecton Traflo Signal Medication <br />- <br />LS <br />S 750.000 <br />6 <br />Rarp Traffic Slone Modr6cabon <br />- <br />LS <br />S 25.000 <br />S <br />Street Lops . <br />11 <br />EA <br />$ 10.000 <br />$ 110,000 <br />Traffic Control Allowance (591) <br />1 <br />L5 <br />3 112.000 <br />3 112,000 <br />Storm Drain Syatem Allowance (10°.4 <br />1 <br />LS <br />5 224.000 <br />$ 224.000 <br />WPC / Treatment Allowance (5%g1 <br />1 <br />LS <br />$ 112.000 <br />$ 112,000 <br />Mror & Misc. Ite s { 106/4 <br />1 <br />LS <br />5 269.000 <br />5 289.000 <br />Mobile/Con (1016) <br />1 <br />LS <br />$ 296.000 <br />$ 296.000 <br />Contingency(25$9 <br />1 <br />LS <br />$ 813 000 <br />$ 613,000 <br />Roadway Subtotal <br />S 4.070.000 <br />Structure Items: <br />Quantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />YYden Existing Sbuctiee ' <br />- <br />SF <br />S 350 <br />S - <br />Structure Subtotal <br />$ <br />Rightot Way items: <br />Quantity <br />Unit <br />Unit Cost <br />Item Total <br />iota! <br />11tikdy Relocabon. <br />1 <br />LS <br />5 190,000 <br />$ 190.000 <br />DSRSD <br />- <br />LS <br />S 250.000 <br />3 - <br />Acquisition costs- <br />1 <br />LS <br />$ 458.200 <br />$ 458,200 <br />SCE <br />NC <br />Enwromwntel Mitigation (Eat) <br />NIC <br />Right of Way Subtotal <br />$ 050,000 <br />StRNatel "Herd Costs" <br />S 4.720.000 <br />Soft Costs' <br />Cuantity <br />Unit <br />Unit Cost <br />Item Total <br />Total <br />Final Design (12.559 <br />1 <br />LS <br />$ 509.000 <br />S 509.000 <br />Cansoucaon Admevstiaton (12.596) <br />1 <br />IS <br />S 509, 000 <br />0 009 000 <br />Construction Staking (214 <br />1 <br />LS <br />$ 82,000 <br />S 82000 <br />Subtotal "Soft Costs" <br />3 1,100.000 <br />Grand Total <br />$ 5,820,000 <br />1 Not Fa.m,ct ;...l.n named in 4 S' 4.4f.11 3 ilypn}Y. ba. and '7' 4/"Pd. SuDGros <br />5148 0V4 911 w. Wmd pantre .efM IM Dr4M7 !mea <br />AMIN VW Ne aNWan <br />4 Pam aaen0 Past dna meal arm bele[ now siert palm aft ox: l holaew n <br />G w.wm. entrap troe1'0111 .. i0 b. i.Ivap.dbr' aw Crrer.-8* Nero n.. 911O4 10)411 a kw m.t.p .ZYr'e <br />G Nowt n tai 48044 W MM). :Mu. <br />7 /rdtycosts soma.. man Lpsio nMl..e roman, fely uce.:e !or a4 0419vamw,.rerrelryaae. m trade «fabcYe1l!nom <br />8 Self Ret a pnstelwe d non *0)a Strxtet litre/ MIT *AO 109 e'pneemq.fr,u 10% or ref* Ilene <br />9 R4aorar e.uvehom mnvmea: 5ca Wn a.erng grar4 <br />10 ROI d vl ay 111105 ergNn rrfceb0981a ane to tt.1.dntle, Forma Im(mwmertb <br />