|
Pleasanton Johnson Dr EDZ 4(1712017
<br /> PLANNING LEVEL COST ESTIMATE
<br /> Commerce Dr at Johnson Dr,MTVgat[on 4.13-la
<br /> Read,rayItems: OW niity Unk Unit Cost Item Total Total
<br /> New PavemantSeftron' 2250 SF 5 10 S 22.500
<br /> Cold Plana and Overlay(02)5- 24.250 SF $ 2 S 48,500 e
<br /> ConcSidewalk 6Driveway' 3.810 SF $ t0 $ 38.100
<br /> Cont CdG , 850 LF $ 30 5 10.6000
<br /> `y
<br /> Driveway 4 EA $ 5.000 5 20.000--�--
<br /> Curb Ramp 1 EA $ 3.500 5 7.000
<br /> Retaining WO - SF 5 100 3
<br /> r
<br /> -
<br /> Maintenance Rath . i11 $ 20,000 It -
<br /> Manure rdSign - LS 5 25,000 5 -
<br /> Imported Borrow - CY ,S 75 $ -
<br /> Roadway Excare6otl 760 CY $ 75 S 57.000
<br /> Clearing end Grubbing 2,450 SF $ 0.5 5 1,300
<br /> Remove Ccnc Sidewalk,COG. - 3.050_ SF -
<br /> 1 6 5 21,900
<br /> Rmtone Treu I EA $ 1,000 S 1,000
<br /> laid apelm e6,and &Bio•Ralentian 2,200 SF 1 15 S 33,003
<br /> Fence(New d Remove) - IF 5 30 $ -
<br /> Pmeme d Striping 2,200 LF S 2 5 4,41:10
<br /> Pavement' WAN. 590 SF $ 10 S 0.900
<br /> Rsioraee Overfiead ti$,Anti port e - EA 1 5,000 $ -
<br /> Signs 2 FA 5 600 $ 1,200
<br /> Signalhad Intersection(Jctnron Or&Commerce Dr) 1 LS S 350.000_$ 350,000.
<br /> Inlays ettion Traffic Signal Modification - LS S 750,600 $ - -~
<br /> Rang Traffic Signal Med.&cation • LS S 25,000 5 -
<br /> StreatLights e 3 i:A $ 10,000 0 30,009
<br /> Traffic Cone alAtl wenea(5%) 1 LS S 34,000 5 34,003
<br /> Storm Drain System Allowance(0%) I LS 5 61,090 $ 67,900
<br /> WPC/Tr mem eNAltowanne(530 I LS 6 34,000 0 34,000
<br /> Minor E Iklsa!terns{10°4 1 LS $ 64,000 $ 80,000
<br /> Mob1caUon(10%) 1 LS S 68,000 S 88.009
<br /> Contingency(253' I LS S 242,000 1 242.000
<br /> Roadswayollf $ 1,210,000
<br /> Struuuse terns: Quantity Unit Unit Cost nem Tatal Total
<br /> Widen Existing Shucture' - SF 5 350 $ -
<br /> Stn Ctia0 Subtotal S •
<br /> RgMo0WayRens: Quantity r Unit Unit Cost Iterri Total- TOW
<br /> Utility Relocation) 1 LS S 38,000 $ 36,003
<br /> 051150 - LS $ 250,000'5
<br /> Acquisition costa 1 LS 0 164,800 $ 154.800
<br /> TCE NIC
<br /> Ernoiromrantal Mitigation(Fel) NIC
<br /> Rightot Way Subloll T-.__... s 210,000 •
<br /> Subtotal"}lard Cost. S 1.420,000
<br /> •
<br /> Soft(:osts° Quantity Unit Unit Cost (toot TOtal MIA •
<br /> Final Desrgn(12.54 _ I LS S 152,000 $ 152,000
<br /> Caxouctie nAdministration(12.5SLI 1 LS S 152,000 4 152,000
<br /> Construction Slaking(2%) 1 LS 5 25,000 5 25,000
<br /> Subtotal"Son Costs" $ 330,000
<br /> Grand Total $ 1,750,000
<br /> I tw.f4w4,er1 yxl.macvwr4d an 4(VA4,44,45',3gn0le&)•,9 4rd1r Sygro0,la 8,E1sta
<br /> 2 GLJ r4,e aI anr'r1 pa«met/wl'.n the pnl,'1 n oCC
<br /> 3 k:dme6'wee rfrwea,
<br /> 4 Actg....INµx1 ant mast at.Males newr+4n pam5 ani pwlfouWScn
<br /> 5/alma Ncla43e444t IVO 444 lube Ve.ve4b4lwCoriroclw 41444ren Me al h0Mq al pcpmonal el/20Y sa.3.2
<br /> 6 rb wa4,nlheo Oror Ends.elro00 t
<br /> 7 Ueeyett Genoa nam rmdcrgruon0 few re,,un,ao/L:zolm cal frrltnlN.u2ls0orn.rrehr4104 to 5444p cr(4'aMA9 Pan
<br /> 0 Stn cat aprrcvla0ae1ttaademf•S'nd,eo Ile ra R017 dates)emerlrosC E Seem,,;wh[011.06 d k'W.l o,
<br /> 4 Pz a dem r,evalwn 3zums 29%'41 rde 44.411;Q'a,rat
<br /> 41Page
<br />
|