|
Pleasanton Johnson Dr EDZ 411712017
<br /> PLANNING LEVEL COST ESTIMATE
<br /> Stoneridge Or Queue Spilback,Mitigation 4.IJ-1d
<br /> Roadway Rents: Quantity Unit Unit Cost Item Total Total
<br /> New Pavement Section' 21,550 SF $ 10 S 215.500
<br /> Cold Plane and Overlay(0.2)' 80,450 SF S 2 S 160,000
<br /> Cone Sidewalk&Driveway; 22,340 SF S 10 S 223.400
<br /> Cone C&G 1.600 IF $ 30 S 48,000
<br /> Driveway - EA S 5.000 5 -
<br /> Curb Ramp 1 EA S 3.500 $ 3,500
<br /> Retaining Wall 6,900 SF $ 100 $ 690,000
<br /> Maintenance Path - L5 5 20.000 S -
<br /> Monument Sign - LS $ 25.000 S -
<br /> Imported Borrow 3.120 CY $ 75 S 234,000
<br /> Roadway Excavation 9 4.550 CY S 75 $ 341.300
<br /> Clearing and Grubbing 33,000 SF S 0.5 $ 16,500
<br /> Remove Cons Sidewalk,C&G 12,200 SF S 6 S 73.200
<br /> Remove Trees 29 EA 5 1.000 S 29.000
<br /> LandscapeAnigation&Bio-Reterdion 5,800 SF S 15 $ 87,000
<br /> Fence(New&Remove) 2.100 LF 5 30 S 63,000
<br /> Pavement Striping 6,750 IF S 2 S 13,500
<br /> Pavement Markings 660 SF S 10 $ 6.600
<br /> Relocate Overhead sign and post' 1 EA S 5.000 S 5,000
<br /> Signs 10 EA S 800 S 8,000
<br /> Signalized Intersection - LS S 350.000 $ -
<br /> Intersection Traffic Signal Modification - LS $ 750.000 S -
<br /> Ramp Traffic Signal Modification(NB 680 amp to Stoneridge Dr) 1 LS $ 25.000 S 25.000
<br /> Street Lights 5 1 EA $ 10,000 $ 10,000
<br /> Traffic Control Allowance(59:3 1 LS S 113,000 S 113.000
<br /> Storm Dram System Allowance(10%) 1 LS $ 226.000 $ 226.000
<br /> WPCITreatment Allowanca(5%) 1 LS $ 113.000 S 113,000
<br /> Vigor&Misc.Items(109p 1 LS S 271.000 S 271,000
<br /> Mobilization(10E6) 1 LS $ 298,000 5 298,000
<br /> Contingency(25% 1 LS S 819,000 $ 819,000
<br /> Roadway Subtotal $ 4,100.000
<br /> Structure Items: Quantity Unit Unit Cost Item Total Total
<br /> Widen Existing Structure" 3,850 SF S 350 S 1,348.000
<br /> Structure Subtotal $ 1,350,000
<br /> Right of Way Items: Quantity Unit Unit Cost Item Total Total
<br /> Utility Relocation? 1 LS $ 48,000 $ 48,000
<br /> DSRSD • LS S 250,000 $ -
<br /> Acquisition costs 1 LS S 124.400 $ 124.400
<br /> TCE NIC
<br /> Erwiromrontal Mitigation(Est) NIC
<br /> Right of Way Subtotal $ 180,000
<br /> Subtotal"Hard Costs" S 5.630,000
<br /> Soft Costs' Quantity Unit Unit Cost Item Total Total
<br /> Final Design(12.59) 1 LS S 682.000 S 682.000
<br /> Construction Administration(12.504 1 LS S 682,000 $ 682,000
<br /> Construction Staking(2°h 1 LS S 109,000 S 109,000
<br /> Subtotal"Soft Costs" 5 1,480.000
<br /> Grand Total S 7,110,000
<br /> I.New Poem.'Se Ivv assumed m 45'Asie,oil,95•Ayg,' ale dew and IT Agg:egete Sutton.,
<br /> 2 Ceid plan.a1v aloe pavement'maul Pm photecl hm^r.
<br /> 3.Assume Sto non deo Orseavvik eat to be e'wda(x,'c of Johann]&I0'wica lwesl of Johrcenl.Qusnl*y includes elnrted I IMA 574 Irmo,
<br /> 4 Rayne eerbra)pail end mat nun Irntnll new ugh pent and pw luundet on
<br /> S Assume email"),Arael reps rue io bo su'+eged by the Crnluclor.Pk.,newstreal hghln al eppreermslel;20th spar ry
<br /> S.No wark n the crAAM.for bndgo sbuviwv
<br /> 7.Ulaly casts=ernes man underground Ines roman,*My a.um•S3 cent for odjic:n;wur0boxcstlro hytruns to gmda or relocating them.
<br /> it SeRcosl is pemorrag•+c:Roadeny sSlrxluro(lend(.017 detAiN oe;epl RIH Enginenrnp winter o 17%of RN.'Ilene.
<br /> 9.Roadway ascavelon m inor 25'cit net vetoer ground
<br />
|