AGENDA PACKET - Laserfiche WebLink

Pleasanton Johnson Dr EDZ 411712017 PLANNING LEVEL COST ESTIMATE Johnson Dr at Owens Dr(North)Intersection,Mitigation 4.D-lb Roadway Items: Quantity Unit Unit Cost Item Total Total New Pavement Section' - SF $ 10 $ - Cold Plane and Overlay(0.7)2 - SF S 2 $ - Conc Sidewalk&Driveway' - SF S 10 $ - Conc C&G - LF S 30 $ - Driveway - EA S 5.000 S - Curb Ramp - EA S 3.500 $ - Retaining Wall - SF $ 100 5 - Maintenanee Path - LS S 20.000 5 - Mommnent Sign - LS S 25.000 S - Imported Bonaw - CY $ 75 $ - Roadway Excavation'' - CY $ 75 $ - Clearing and Grubbing - SF S 0.5 $ - Remove Conti Sidewalk,CO - SF S 6 $ - Remove Trees - EA S 1.000 $ - Lartdscapo lnigation&Rio-Retention - SF $ 15 $ - Fence(New&Remove) - , LF $ 30 $ - Pavement Striping - LF 5 2 S - Pavement Markings - SF $ 10 5 - Relocate Overhead sign and post" - . EA S 5.000 $ - Signe - EA 5 600 $ - Signal¢ed Intersection(Johnson Dr 6 Owens Dr) 1. LS S 350,000 $ 350,000 Intersection Traffic Signal Modification - LS S 750.000 5 - , Ramp Traffic Signal Modification - LS $ 2080 5 - Street Lights' - EA S 10,000 S - Traffic Control Allowance(5%) - , LS S 18.000 S - Stonn Drain System Allowance(10%) - LS $ 35.000 $ - WPC I Treatment Allowance(5 5Q - LS $ 18.000 $ - Minor&lOsc.Items(10%) - LS 5 35.000 $ - Mobilcation(109) 1. LS $ 35.000 S 35.000 Contingency(25°.9 1 LS $ 97.000 S 97,000 Roadway Subtotal S 490.000 Structure Items: Quantity Unit Unit Cost !tern Total Total Widen Existing Structure 6 - SF , 5 350 $ - Structure Subtotal $ - Riq t of Way Items: Quantity Unit Unit Cost Item Total Total Utility Relocation - LS 5 - $ - DSRSD - LS S 250.000 $ - Acquisition costs - LS TCE MC Environmental Mitigation(Eat) MC Right of Way Subtotal S - Subtotal"Hard Costs" S 490.000 Soft Costs° Quantity Unit Una Cost tern Total Total Final Design(12.5°.4 1 LS S 62.000 S 62.000 Construction Administration(12.59) 1 LS S 62.000 $ 62,000 Construction Staking Mk) 1 LS S 10,000 S 10.000 Subtotal"Soft Costs" S 140.000 Grand Total $ 630,(100 1.Kew Pxwriedt..n:tnn assumed arr.;5'Anpheit,3 5'Agyregats Faso xnd 17'Agyrrgale Snbbme 2 OA plc,w oIl oou1mg paoemerd*Ohm:ho prepect Iods, 3.lasumc 6 satin 341.:* 4 Rome onwing pant end mss'run Irctel now vdgn poneb sod purl foundation 6;MUM,oncdangoIreet 11,16 ere to be.antvntnd by the Cnrirxlor?Inca now street lghen et epl<..umbel),AV:peong 0 Nth erode in the coo d.ferbndgo chew. 7.Uddynmrs ensmrs moil unearorosnd linos roman,only o«umes coot for ockusfing va ltShoxeseiro hydrant to grotto or roldcolm Thorn 8 Stilt cad to porcmisge of Rosdrry-artrturo tlnm9(3)170011501 exopt 1/W Engiroonrg tltich a 10%of PM hems. 9 Roadway acxcaim xx,umea 26 cut woo amtng ground.