|
Pleasanton Johnson Cr EDb 4!17/2017
<br /> PLANNING LEVEL COST ESTIMATE
<br /> Johnson Drive improvements.MOgee on 4.0.3
<br /> Rou,4Vayitems: Q,rsrtity 0441 brit Cost Henri Total Iola:
<br /> NerPasrmantSection' 45,860 SF 6 10 5 458,600
<br /> Cold Plano art]lAcrlayf0-7}' 07,630 SF $ 2 S 105,300
<br /> Cont Sihnwdli 8 UirvWey' 14,6558 SF I 10 1 148,500
<br /> Cone C.SG 4400 IF $ 30 3 72,000
<br /> Dcws.ay 3 EA $ 5.000 1 16,000
<br /> Cob Ranp 12 FA 0 3,300 1 42,000
<br /> Reu rims;Wei • SF $ 100 0
<br /> MontenaxoPatti ._._u - L5 6 20,000•_1 - -
<br /> AtonvnertSign - LS I 25,100 3 •
<br /> l,'npetted8ortow - CY 1 75 S -
<br /> RoadeuyEacevaaon' 6,540 CY 3 15 S 493,500
<br /> Oaring endScultohy 59570 SF $ 0.5 $ 20.008
<br /> Remove Cone Sii4arak,CSC 9,250 SF $ 8 5 85,5301
<br /> Nutt'Trois 20'.-EA 3 1,000'$ 29000
<br /> La ndu epal,rigation d BlcR.let an 9,700 SO $ 15 S 145.500 r
<br /> Fence ft*etRem y.) 1.650 LF $ 30.3 49500
<br /> Peva-tart Staring 16,170 1.1 $ 7 5 32,420
<br /> Pava-tertMarli>r T 1,058 SF $ 10 $ _ 19030
<br /> Re'acateCneetheedtignendpost' • EA $ 5.000 5 -
<br /> Signs B' EA 5 600 $ 6650
<br /> Sonelaedtrterinden(Joh%cn Dr B Entry to Petal O) 1 LS S 330,1100 5 350,000
<br /> !Men ecSon 7teak%Wal Alodnte5on • lS S 750,000 S -
<br /> Romp TrdFc Signal Mo&ReaCen LS 0 55000 5 -
<br /> Strut Lilts' 11 EA $ 10,000 3 110,000
<br /> Trak.Control Alitto nee 1599 1 LS 5 112,800 $ 112,580
<br /> Stan Lean Syatan Aloraroe(13% 1 LS $ 227.000 $ 224,210
<br /> WPC/Troths:AAlan nten_ 1 LS S 112,000 S 112.600
<br /> Molar&Noe.hole(16%1 1 LS 5 2 000 0 Y._299,000
<br /> Mo,dection(10%) 1 LS 4 203,000 S 296,000
<br /> CorrSngany(259g 1 LS 3 813,000 $ 813,000
<br /> RosdwoySubtotot 3 4.070,000
<br /> Structure Dams! µ Quantity Urit' Unit Cost !twitch: Toto!
<br /> Wotan Foisting Stc6
<br /> ore'-....� - SF 0 350 5 -
<br /> Structure Subtotal S _
<br /> 8 tofWaylterrts: ' Qxrtity Uai ' Unit Cost IlemTotal Total
<br /> UENyRdoea'ien' I LS S 190,000 5 100.000
<br /> 120850 - LS S 250.000 S •
<br /> -
<br /> A cqui tkian torts' 1 LS 3 459200 5 450,202
<br /> ICE MC
<br /> Envie revile'Mtiyatiort(Es1} MC
<br /> RlgltolWaySudolal I S 850613
<br /> Subtotal'Hard Costs" $ 4720.000'
<br /> Soft Coats' Cannily Unit Unit Cost Item Tao! 'Total
<br /> Final Design('25953 1 LS S 509000 5 503,000
<br /> Contet:AnAdnivt5atitn(12.53g 1 LS S 509.020 3 500.000
<br /> Con otnrction Ste fog(2%i 1 LS $ 82,000 3 80000
<br /> Subtotal-Sort Costs" S 1,100,000
<br /> Grano Total S 5,820,1)
<br /> 1 Pr.PM.enp.tOn:mY•u'822 s..s05na a a•82.2n2.12n.u,s Or',yyv,.flcuEea.
<br /> 2 Cad aem et uNre pv oxed vr,n no M!.,L I-5,
<br /> J.Ate..6.iGr ado
<br /> I R1at aup 22Z1 all nut em moo n.t se+wm la in/par rovdwn
<br /> o.beton iI atittYlsttb a LasasTGceL-e U'Ccrcabr aim nza trail t,gnb iz ar,,roarigeone,va
<br /> 8 No rch n ca n0.4,28424 it,dee
<br /> r 141A2 uCi5 oan.d nen lldagrmdso.nsono.'WA,ics.vmsea)CN.4 Aus..2,,Jylm...tn.Rpvta toga,*ctrt»ro e.n
<br /> Z 6.1“.18(Ke'n,U44Pn1ra2.SPLC:ro^.0-e p11t*boot ureVIt00 Faun-mu erne 10A dRMhzva
<br /> 0 Re 4r0y 120/21:,0 lily.',2 Sat/.o LL.12.2; /A
<br /> t0:nit JF glib a ono pme6.11 p i,.lo GCdUW1lrraL-L,WM-v..a,sa
<br /> Wage
<br />
|