Laserfiche WebLink
Pleasanton Johnson Dr EDZ 4/17/2017 <br /> PLANNING LEVEL COST ESTIMATE <br /> Johnson Dr at Stoneridge Dr Intersection,Mitigation 4.D-1c <br /> Roadway Items: Quantity Unit Unit Cost Item Total Total <br /> New Pavement Section' 42.900 SF $ 10 $ 429,000 <br /> Cold Plane and Overlay(0.7)2 65,800 SF $ 2 $ 131,600 <br /> Conc Sidewalk 8 Driveway' 6.160 SF S 10 S 61.600 <br /> Cone C&G 1,470 IF $ 30 $ 44.100 <br /> Driveway 1 EA $ 5.000 S 5.000 <br /> Curb Ramp 3 EA $ 3,500 S 10.500 <br /> Retaining Wall SF $ 100 $ - <br /> Maintenance Path 1 LS $ 20,000 S 20.000 <br /> Mommerd Sign 1 LS S 25.000 $ 25.000 <br /> Imported Borrow 2,720 CY S 75 S 204.000 <br /> Roadway Excavation' 4,400 CY $ 75 $ 330.000 <br /> Clearing and Grubbing 23.700 SF $ 0.5 $ 11.900 <br /> Remove Cone Sidewalk.C&G 4.900 SF $ 6 S 29.400 <br /> Remove Trees 35 EA $ 1.000 $ 35.000 <br /> Landscapellnigation&Rio-Retention 9.900 SF 8 15 $ 148,500 <br /> Fence(New&Remove) 1,450 IF $ 30 $ 43.500 <br /> Pavement Striping 8.960 LF $ 2 $ 18.000 <br /> Pavement Markings 9,550 SF 5 10 5 15.500 <br /> Relocate Overhead sign and post' - EA $ 5.000 $ - <br /> Signs 7 EA $ 600 $ 4.200 <br /> Signalized Intersection - LS $ 350.000 $ <br /> Intersection Traffic Signal Modification(Stoneridge Dr&Johnson Dr) 1 LS $ 750.000 $ 750.000, <br /> Ramp Traffic Signal Modification - LS $ 25,000 $ .- <br /> Street Lights' 7 EA $ 10.000 $ 70,000 <br /> Traffic Control Allowance(51Q 1 LS S 120.000 $ 120.000 <br /> Storm Drain System Allowance(1096) 1 LS $ 239,000 $ 239,000 <br /> WPC/Treatment Allawance(5°/4 1 LS $ 120.000 $ 120.000 <br /> Minor&ItAsc.Items(10%) 1 LS $ 287.000 $ 287.000 <br /> Mobilization(10%) 1 LS $ 316.000 $ 316.000 <br /> Cmttingency(259Q 1 LS $ 868,000 $ 868.000 <br /> Roadway Subtotal S 4.340.000 <br /> Structure Items: Quantity Unit Unit Cost kern Total Total <br /> Widen Existing Structure' - SF ,$ 350 $ - <br /> Structure Subtotal $ - <br /> Right of Way Items: Quantity Unit Unit Cost Item Total Total <br /> Utifity Relocation 1 LS $ 46,000 S 46.000 <br /> DSRSD 1 LS S 250,000 $ 250,000 <br /> Acquisition costs 1 LS $ 340,000 $ 340,000 <br /> TCE NIC <br /> Envirormerdal Mitigation(Est) NIC <br /> Right of Way Subtotal 5 640,000 <br /> Subtotal"Hard Costs' S 4.980.000 <br /> Soft Costs° Quantity Unit Unit Cost tern Total Total <br /> Final Design(12.596) 1 LS $ 543.000 $ 543.000 <br /> Construction Administration(12.5%) 1 LS $ 543,000 $ 543,000 <br /> Construction Staking(255) 1 LS $ 87,000 5 87,000 <br /> Subtotal"Soft Costs" $ 1,180.000 <br /> Grand Total $ 6,160,000 <br /> 1.mt..,Pavement$e:lion assnnet as 4 0'Asphalt,90'Aggreoate a aid 17'Aggregate 3abbase <br /> 2 Cold plena el owner praeanmt wdlnn the preFe.3 films, <br /> 3/ammo c,wino silnomlk an Jorroon Cr&10'Aidasrinmuk on Stmcrdpo Dr. <br /> 4 Hausa axmtng yml and mast arm Instal new sips penei and pnl tm:ndahon. <br /> A Ammon n noting divot 16ht,s sea to bo aza'agad by lha Caroroctor Plana now strand 101E Y appronmelaly 200'apecmg <br /> 6 r■b 0.,,,i,ri the Creak for bridge ChuChare. <br /> 7.L.BMy colts assumes main undorgoun•t I r0s roman.orty amum's cost for stunting voutls.Seeesfira hylranIo to grads or rnlocalirg Inom. <br /> S Sell cost is patnnage of Roadway.3ructurn linel(291 i Collars)except FIA4 Encineeng WIC is 10%N HAY Items. <br /> 9 R.mndway rsa:ali on rcnume;26 cut into carding gored <br />