|
Pleasanton Johnson Dr EDZ
<br />ATTACHMENT 3
<br />41"1 712017
<br />PLANNING LEVEL COST ESTIMATE
<br />Johnson Dr at Stoneridge Dr Intersection, Paligation 4D•1c
<br />Roadway Items:
<br />Quantity
<br />Unit
<br />Unit Cost
<br />Rem Total
<br />Total
<br />New Pavemer1 Section'
<br />42900
<br />SF
<br />$ 10
<br />$ 429.000
<br />Cold Plana and Overlay (0 7)'
<br />85.800
<br />SF
<br />$ 2
<br />$ 131.800
<br />Conc Sidewalk 8 Driveway'
<br />8,180
<br />SF
<br />$ 10
<br />5 61,600
<br />Conc C&G
<br />1,470
<br />LF
<br />$ 30
<br />$ 44,100
<br />Driveway
<br />1
<br />EA
<br />$ 5.000
<br />$ 5,000
<br />Curb Ramp
<br />3
<br />EA
<br />$ 3.500
<br />S 10,500
<br />Retaining Wall
<br />-
<br />SF
<br />5 100
<br />$ -
<br />Maintenance Path
<br />1
<br />LS
<br />$ 20,000
<br />$ 20,000
<br />Monument Sign
<br />1
<br />LS
<br />$ 25,000
<br />$ 25,000
<br />Imported Borrow
<br />2,720
<br />CY
<br />5 75
<br />S 204,000
<br />Roadway Excavation"
<br />4,400
<br />CY
<br />$ 75
<br />$ 330,000
<br />Clearing and Grubbing
<br />23,700
<br />SF
<br />5 0.5
<br />$ 11,900
<br />Remove Conc Sidewalk C&G
<br />4,900
<br />SF
<br />$ 6
<br />$ 29,400
<br />Remove Trees
<br />35
<br />EA
<br />5 1,000
<br />0 35.000
<br />Landscap.Amgah0n 8 Bio -Retention
<br />9.900
<br />SF
<br />$ 15
<br />$ 148,500
<br />Fence (New 8 Remove)
<br />1,450
<br />LF
<br />$ 30
<br />5 43,500
<br />Pavement Stuping
<br />8.960
<br />LF
<br />$ 2
<br />$ 18.000
<br />Pavement Markings
<br />1,550
<br />SF
<br />$ 10
<br />S 15,500
<br />Relocate Overhead sign and post'
<br />•
<br />EA
<br />$ 5,000
<br />$
<br />Signa
<br />7
<br />EA
<br />$ 800
<br />$ 4,200
<br />Signalized Intersection
<br />LS
<br />5 350,000
<br />$ -
<br />Intersection Traffic Signal Modification (Stoneridge Di & Johnson Dr)
<br />1
<br />LS
<br />$ 750,000
<br />5 750,000
<br />Ramp Traffic Signal Modification
<br />-
<br />LS
<br />$ 25,000
<br />S
<br />Street Lights
<br />7
<br />EA
<br />S 10,000
<br />S 70,000
<br />'Traffic Control Allowance (5%)
<br />1
<br />LS
<br />S 120,000
<br />S 120.000
<br />Stone Drain System Allowance (10%)
<br />1
<br />LS
<br />5 239.000
<br />$ 239.000
<br />WPC / Treatment Allowance (5°.f)
<br />1
<br />LS
<br />5 120.000
<br />S 120.000
<br />Moor 8 Misc. Items (10°(01
<br />1
<br />LS
<br />S 287.000
<br />5 287.000
<br />Mobilization (10%)
<br />1
<br />LS
<br />$ 316.000
<br />5 316,000
<br />Conbngency(25%]
<br />1
<br />LS
<br />$ 868.000
<br />$ 868,000
<br />Roadway Subtotal
<br />$ 4,340.000
<br />Structure Items:
<br />Quantity
<br />Unit
<br />Unit Cost
<br />Item Total
<br />Total
<br />Widen Existing Structure '
<br />SF
<br />$ 350
<br />9
<br />Structure Subtotal
<br />$
<br />Right of Way Items:
<br />Quantity
<br />Unit
<br />Una Cost
<br />Item Total
<br />Total
<br />Utility Relocation
<br />1
<br />LS
<br />5 46.000
<br />9 46.000
<br />DSRSD
<br />1
<br />I S
<br />$ 250.000
<br />S 250,000
<br />Acquisition costs
<br />1
<br />LS
<br />$ 340.000
<br />S 340.000
<br />TCE
<br />NIC
<br />Environmental Mitigation (Est)
<br />NIC
<br />Right of Way Subtotal
<br />5 649.000
<br />Subtotal "Hard Costs"
<br />S 4 980 000
<br />Soft Costs"
<br />Quantity
<br />Unit
<br />Unit Cost
<br />Item Total
<br />Total
<br />Final Design (12.5°1)
<br />1
<br />LS
<br />$ 543,000
<br />$ 541000
<br />Construction Administration (12.5°4
<br />1
<br />LS
<br />5 543,000
<br />$ 543.00D
<br />Construction Staking (2%)
<br />1
<br />LS
<br />S 87,000
<br />S 87,000
<br />Subtotal" 506 Costs"
<br />$ 1,180,000
<br />Grand Total
<br />$ 0 100.000
<br />1 NwPexmoni Sodium assumed n34 0' Asphalt, 90'/ggrngaln %se°nl 17' i. ;.;. _.....
<br />2 Colo plans all e.ahg pmemer4 .ellen Ine prvla:t nmM
<br />3 Aawna6'wdc meows& on Johnson CY & lifeade seimwill, on Stonendge I)r
<br />4 Rein(.151.9 pi.t end nil um 1x0101 now sign prowls imdt' it larndul,on
<br />5 Assume e,mlng street lights aro to be selvaged by Ole Corlraclor. Muse new street 19111,807010080192''spacing
<br />6 No leek in the creek for bnd600Iru:laa
<br />7 Utility cant assumes mem underground fines remain, only assumwa coel for odlusling vawlAoreM,re hydrants to grade or retarding them
<br />0 Soll coal n pemonlago of Roadwa9.Sronluro 110ms 12017 dollars) wont NM Fngmeonng which a 100 ORM Items
<br />9 Roadgry s,e:uwtmn uawnwa 217 O4 oio eudmg ground
<br />
|