|
•
<br /> •
<br /> Pleasanton Johoson Dr EOZ 1/11/2011
<br /> PLANNING LEVEL COST ESTIMATE
<br /> Stortedidgs Dr Qtteus Spilbsck,hgtlgatien 1.0-td
<br /> Roade/sy kers: QUac0ir lint 0r6 Cost Kern Total Total
<br /> New PnruntSecpn' _ 29,550 SF $ 10 3 235,500
<br /> Cold Plane and Overlay(Q7)' 60,450 Sf S 2 3 103,900
<br /> Conc Sdeveak A Cliveway' 22.340 SF S 10 3 721400
<br /> Cooc COS 1,600 LF 5 30 3 49,000
<br /> Driveway • EA $ 3.070 $ -
<br /> Clrb Ramp 1 EA 9 1500 3 1500
<br /> Retainoi wag 6,900 SF $ 100 S 560,000
<br /> Masr!enanco Path - LS $ 20000 9
<br /> MourentSign • LS $ 25000 S
<br /> l n1edBonow 1170, CY $ 75 S 234,000
<br /> Ao3c+.ry Fig ewtion' 4.530 CY S 75 S 34'.300
<br /> Claerirsp and(1.s ta»9 33,000 $T 5 9.5 5 16,520
<br /> .Ramos*Conc Sdeu�t C35 12.700 SF $ 6 S_._.__. 73.200
<br /> A WINO Trees 29 FA 1 1,700 S 25,520
<br /> Lecdta*trip'tos d B{aHetantion 5,303 SF $ 15 5 67,000
<br /> FencsNow 3Ramon) 2,103 tF S 30 S 53,720
<br /> Pavwoen250 v) 0.79 LF S 2 5 13.300
<br /> Pevernen:Markings e 860 SF $ 10 3 5,000
<br /> Repots OvatseodLogo and posit 1 EA S 5.000 S 5,000
<br /> Signs 10 EA S 600 S 6,000
<br /> SirysalcadIrt archon - LS $ 35.000 S
<br /> inti[sorban Tr /Signal Mcrk aton - L3 S 150,000 S -
<br /> Ramp Tra!Fc NolllJlCdhoSicn(FE 630 off-eenp to Stoneidge Dr) 1 LS S 25.005_3 2$.006
<br /> Stott Lighics 1 EA $ 10000 $ 10,001
<br /> Tral6cConto!ABvnence(5 1 LS $ 313,200 $ 113,001
<br /> Stam Drain System A'kwance(1C°t) Ir Ls $ 22'6.000 S 420,006
<br /> WPC/Tr.o4otniAfc.00,o,(03 �- -_-_ t LS ) 111000 6 113,000
<br /> Maroc S iAoo lterrs(1074{ 1 LS S 271,000'S 271,000
<br /> Mcbi72abonL1014 1 LS $ 298,000 1 296,000
<br /> Corpn0crlcy(233( 1 LS $ 019.0001 i 819.000
<br /> Road0oySubtotal 9 4,100,0001
<br /> Siludulehems: guantiy Una Un0Cost ternTotrl Toot
<br /> N7den Frieling Strs'etuos 3,»r0 SF 9 350 9 1,346,000
<br /> SLrtic:ure 5'ubtol a! 3 1,350,000
<br /> SIi1 of Way!tems: Quprdly 040 Uni Cost Rem Total Total
<br /> UERyR,'ocatim' 1 LS S 45,000 $ 48000 .,
<br /> DSR50 - LS 13 250.000 S
<br /> Atcpuirflon coats 1 LS 9 124,400 6 124,400
<br /> TCE _....._ DAC
<br /> Enrirorsnen•A 1.740.3 an(Ed) w,. .. MC
<br /> Right of Way Subtotal _... 3 1110,000
<br /> 5Ub1otal'Had Cells' S 5.630.000'
<br /> Sof Cools' Quattllly • UnA Una Cost tem Total Total
<br /> Final Da sign(12.5°. I LS ,3 602,000,5 082,034
<br /> coot wtoonAthrtvaattn(12.1°f0 1 1S- 1 662,000 S 087,000
<br /> Construction Staking(210 1 LS $ 109,000 S 300067
<br /> Sub!otol"Soft Costs' 3 1,480,000
<br /> Gland Total ,-S 7,110,000
<br /> t Nr.,mancol Sewn mw...4 XX45'*MA 28'My,ry,4s pve rod 17'14pgd•3,u*,e
<br /> 2:68 plat N..ttn7 tnAx.ra u'e.,ln prgecl W'
<br /> 7 Anwwle:r»;a9•Drs 4.7kwiRllbe(e we•italdt,trod41.112'+:4;ea,111 Jnnco)0.'-ste,rc,G,e''r.aJea F'M1 toot.'.
<br /> 4 Rome*h5'(17181•1 mai nn WIN nm09n p.nb ud p,L r'rncim n
<br /> 5 Aosurm 0,5199gra'6546 webtr,Nog^4ty0,fnrowick Pixy two,M.4110IS d sprr'zratrl1 Z',pang
<br /> O:82 wink in IN rnill brb+d0,M'2y.
<br /> 7 IA Mr ca4'roan.-any,alre'arnl iarnnn.n,avit.-.nnCalIp MAeLngosolokc,nfr.AtAYb I.god.er,AxH.-'70-
<br /> 8 5k8c(a8p.r-tr753ldFRo.&oy•Su5./.et.a aol7 a-'gni exeyl FLW Fiyr rrogW 1461afc1NA qve
<br /> 9 RsaNry•4n0.'n m-m 25'4 rte eaa grer.l
<br /> 71Page
<br />
|