|
Pleasanton Johnson Dc EDZ 417/2017
<br /> PLANNING LEVEL COST ESTIMATE
<br /> Johnson Di at Stoneridge Dr Intersection,Mligation 4A•1c
<br /> Roadway Rcras: r Duamay Unil Unit Cost tem Total Total
<br /> Naw Peeterwlt St then` 42,900 SF S 10 S 410000
<br /> Cold Plane and Ove tiny(0.2)2 65,800 SF I5 2 3 131,800_
<br /> Cone Stdeetetk5Cdveeay7 5,180 SF 5 10 3 61.800
<br /> Coro COG 1.470 If 5 30 3 _ 44,100
<br /> Ph'eray - I EA S 5.590 1 5,000 ,
<br /> Curb Raw 1 EA S 3.500 3 10.500
<br /> Reteenin2 We ll SF 3 100 S
<br /> Wvtenence Path 1 LS S 30,000 S 20.000
<br /> Abnmeent 1 CS $ 25,000 8 25,007
<br /> Imported Bartow 2320 CY 5 75 S iO4.009
<br /> RoadwayExcaveton' 4.400 CY 5 75 S _ 330,000
<br /> CIeeriN end Cnlbbing 23.700 SF 5 0 .5,5 11,900
<br /> Remove torte Sidewo C8G - 4,900 SF S 6 $ 24400
<br /> Remove Tlett 35 EA 5 1,000 S �-15,000
<br /> LL:dIcepolmgedon&Blo•Reter4ae 9.506 SF •S {5 S 143,500
<br /> -
<br /> Fence(New BRemove) 1.450 IF 5 30.3 41,500
<br /> Nomad striping 8.560 If 5 2 8 78,000
<br /> Premiere/llasirir _ ,, 7.550 SF 5 10 S __ 155{10. -
<br /> Relocate C�rcrheadslynend posl' - EA S 5,000 S -
<br /> Spr 7 EA 5 004 0 4,200
<br /> SiroIaod ldasection - _ LS 3 350.000 5 _ ,
<br /> triers■ctonTret5eSir atMad(a9on(SeeendgeDr3JolvuonDO) 1 LS 5 750,000 S 750,000
<br /> Ramp Traffic Signal 74edkcrEon LS $ 25,000 S -
<br /> Street LLlks s 7 EA 5 12,000 S 70,000
<br /> TreR Caned PIMA:MI 35%) 1" LS 5 120,000 5 120,000
<br /> %ere Oran SyetemAeaaance(ION 1 LS S 230,000 5 239,000
<br /> WPC/Treatment A0m aoce(5SQ 1 LS 3 120,000 $ 124,000
<br /> /Mr.&Ai:et Itans(10;3 1 LS 5 257,9003 207,000
<br /> Mobtaaticn(10°,41 = 1 LS 5 313500'S 316,000'
<br /> Cortiingertcy(25%) 1 LS 5 365,500 5 585,000
<br /> RoedrraySubtotal '3 040,000
<br /> Structure kem9' Qunnty Una Oral Cast tem Total Total
<br /> Alden Ea'sErg Strnctwo e - SF S 350 8 •
<br /> Stuscturc Subtotal $ -
<br /> Right o1 Way kerns: ��! ' Quantity ltnil Unie Cost kern Total Total
<br /> UtSeyReloeeion' 1 LS ,5 43,000 5 46,000 ,
<br /> 085513 t LS S 250,000 $ 250,000
<br /> AcyuisinonC0111 1 LS 5 340.000 $ 340,060
<br /> TCE MC
<br /> Envrrornuneat ektigat:ori ) MC
<br /> RFgla of Way Subtotal J 3 840,000
<br /> Subtctat-Uard Costs" 5 4052,003
<br /> Sort Costs' Quartky Unit Una Cost torn Total Tciel
<br /> Foil Design(125?0) I LS 5 543,000 8 543,000
<br /> Consbuetion Adnonisua4on(12.5%1 I LS 5 543000 4 $43,000
<br /> ConebuWonSteEng(2/3 1 LS 5 67,000,$ 87,000
<br /> Stktcl at sort Costs" $ 1.730,000
<br /> Grand Total S 6,160,01
<br /> I,:tre Pawn sSotion rsen<d ee45'Anteu),95'/55.-4a'a Duo and I Aggn34e 5awesa
<br /> 2 nee rtoe ti e,eeng pe+eree .elhe he prJ;r<t e+te
<br /> 3 lase 6'ANS NR.,,),,e lrhrsoa Cr d I:/.4e soeahan n xsh:pe Dr
<br /> I Pinna(oln prol a-4 ext ate ko'.e rte.-pp.,'and vel bvsk.on
<br /> 5 glswneeesymg Tree)lyre entebs vabe0ed tyPO C:OIO4O r'eurvoFnenstts el .0"/o5
<br /> 6 Nowa.",,,,aeWor i also sl V:6Ne
<br /> J 0:t1on eewe,n nen vecegrcvd 4,.rteoa arty oav-ro eel lwa ote.gve5leaee%re hrSerb to9'.".51,vnlruey 5' '
<br /> 0 to0cal npecei>3.ra R.:44.-al.Rrn,ore,s(031/been)me dm E.*.rrg ehch a Vier 009mrtRs
<br /> 9 Roed.oy aendon enemas 26-cd ala ema,g gveoA
<br /> 61 Page
<br />
|