|
Pleasanton Johnson Dr EDZ 4117/2017
<br /> PLANNING LEVEL COST ESTIMATE
<br /> Commerce Dr at Johnson Dr,Mdigalloo 4.D-la
<br /> RoalaayItems: Qua nlity Unit Unit Cost Item Total Total
<br /> New Pavement Serbon' 2,250 SF 5 10 5 22.500
<br /> Cold Pbs.e and Overlay(0.7)2 24.250 SF $ 2 5 40,500
<br /> Cone Sidawak d Donaway' 3,810 SF 5 10 1 38,100
<br /> Cons CBG 650 L- $_v 33 5 16.500
<br /> 0tiverray 4 LA $ 5,003 S 20,000
<br /> C:15 Ramp 2 FA 5 .So a 1 7.000
<br /> +
<br /> Ratain'erg Watt • SF S 100 5 -
<br /> Maintenance Path I S r$ 20.000 $ -
<br /> MontmentSign -_- - IS 5 25,005 $ -
<br /> Impotled Borrow - CY 5 75 5 -
<br /> Roadway Excavation' 760 CY $ 75 $ 51.000
<br /> Clearing and Csubbinu 2,450 SF _$ 0 5 $ 1,$50
<br /> Remove Ccrec Sidewalk,CBG. 3.050 SF S 6 S 21,807
<br /> Remove Tress 1 EA ;$ 1,000 S 1;OOD
<br /> t.and seapeki3gationKilio. utantiai ' 2,200 SF 1 15 $ 33003
<br /> Fence(New Remove) - LF 5 30 S -
<br /> PavomantSlriyIng 2,200 IF 5 2 $ 4400
<br /> Pavement Marl,ingl 500 SF 5 10 $ 5,000
<br /> R.Iocafe(Mrhead lig,mrd post' - EA 5 5,000 $
<br /> Signs 2 FA 5 ears 1.200
<br /> Signet.d Into rsoc5on(Jo/noon Dr dCmmttu Or) 1 LS 5 350.000 $ 350,000
<br /> Intersection TtafAcSignal ModA:a6on - 13 5150,000 $ -
<br /> RempTragic Sired Mcdifcation • LS 5 25,000 $ -
<br /> Streat Lights° 3 FA 5 10,000 $ 30,003
<br /> Traffic Caray DIMayon ce(5%) 1 LS 1_34,060 $ 34,003
<br /> Storm Mein Systom ARowance(OD%) 1 LS $ 61.000 $ 67,000
<br /> WPC/Treebnenit01cmanu($N 1 LS $ 34,000 5 34,000
<br /> Minor 1)0rc.Items(10°4) 1 1 IS $ 60,000 S 80000
<br /> McIx e6on(10°4 1 LS 5 88.000 S 85000 J
<br /> Coerbr ancy(25 59 1 LS $ 242,000 I 242,000
<br /> Sm way Suteotal S 1,210,020
<br /> S11U4W0 Aet02 Own'hy Unit Unit Cost Beta Teta) Total ,
<br /> Wfden EOM Shuctoreo - - SF 5 350 $ -
<br /> Strudure Subtotal $ -
<br /> Righto0Way Items: Qusntity Unit Unit Cost ' tern Total Total
<br /> Utidyfelactkon' w 1 19 5 38,400 $ 35003
<br /> DS0S0 - LS $ 250,000'5 -
<br /> Acot;05 on cods 1 LS S 164,800 $ 154.803 •
<br /> TCE NIC
<br /> Erlviromtanal May ea,n(Ed} NIC
<br /> Right otWay Subtotal -��-.�"..� S 210,000
<br /> Subtotal"Hard(ASC: S 1,420,000
<br /> SoftCostse _^ Quantity Unit Unit Cost Real Total Total
<br /> FinalIeargn(12.5°/) _Y _ 1 LS S 152,000 $ 152,000
<br /> Caton bon Admfnle6ation(12.355 1 LS S 152,000 S 152,000
<br /> Construction Slaking(2'(( 1 LS 5 25,000 5 25,000
<br /> Subtotal"Soft Costs" S 730.000
<br /> Grand Total S 1,750,000
<br /> Ipa,uPtv.a4d£«loon acvr•J a 46'pe0e1,9 L'A-W. t°Ease',rid11'.1}grooNo edtcco
<br /> 2 Crra Ow.or ms'.re p..rnrrl W+mc1.pnM0 h,sl.
<br /> J kr oo0 wdo Woad.
<br /> 4 Rnor.o amin71.n1 and RnL an,hnI6 novaonparr,'s:144.1 f condo5r rf
<br /> 5 Mlle*p.1..9allot rg'0M tob.o.ns?4 toe Ura Loanrlor Nqe roma-v.111 4 al.pert,and 01 XO'spn.q
<br /> 6 No 044,211N c 9 II,rorbedg.*Atm
<br /> 7 Utayb Ill ax.rwa r.sn'rrd'graeoLnas nnt.r.atyp;wnm eat for>t.a,f9 ed(sbo.rs.rrohlrIrUloTrioc•re:a ring IMn
<br /> 8 Son cat 8 prrcrloge of Ovaria,.5'nduro lora(2017 doteal ecest Fdn EnInwing whch.,roll oLM Wil Atm
<br /> 9 Pm&ay..towlwn aoxaasa 2Ec_Iv400,nMg gourd
<br /> 4IPage
<br />
|