Laserfiche WebLink
Pleasanton Johnson Dr EDZ 4117/2017 <br /> PLANNING LEVEL COST ESTIMATE <br /> _ Johnson Drive Improvements,Mitigation 4.D-3 <br /> Roadway Items: Quantity Unit Unit Cost Item Total Total <br /> New Pavement Section' 45,860 SF $ 10 S 458,600 <br /> Cold Plane and Overlay(0.2)' 97,650 SF $ 2 S 195,300 <br /> Cone Sidewalk&Driveway' 14.650 SF $ 10 S 146,500 <br /> Com COG 2.400 LF $ 30 5 72.000 <br /> Driveway 3 EA 5 5,000 5 15.000 <br /> Curb Ramp 12 EA $ 3.500 S 42000 <br /> Retaining Wall - SF $ 100 S , <br /> Maintenance Path LS S 20.000 S <br /> Monent Sign - <br /> lan - LS $ 25,000 8 ' ---_- <br /> Imported Borrow - CY S 75 $ <br /> Roadway Excavation' 6,540 CY $ 75 5 490.5011 <br /> Clearing and Grubbing 58,530 SF $ 0.5 $ 29,300 <br /> Remove Com Sidewalk,COG 9,250 SF $ 6 $ 55500 <br /> Remove Trees 20 EA $ 1,000 S 20,000 <br /> Landscapetrriga5m 8 Bis.Retention 9.700 SF $ 15 S 145,500 <br /> —Fence(New O Remove} 1,850 LF $ 30 $ 49,500 <br /> Pavement Striping 16,170 LF $ 2 $ 32.400 <br /> Pavement Markings 1,900 SF $ 10 S 19.000 <br /> Relocate Overhead sign and post' - EA $ 5,000 S - <br /> Signs 8 EA $ 800 S 4,800 <br /> Signalized Intersection(Johnson Dr O Entry to Facet 6) 1 LS .$ 350.000 S 350,000 <br /> Intersection Traffic Signal Modification - LS $ 750,000 $ <br /> Ramp Traffic Signal Modification - LS $ 25.000 S - <br /> StreetLigttts' 11 EA $ 10.000 $ 110,000 . <br /> Traffic Control Allowance(5°4) 1 LS $ 112,000 S 112.00D <br /> Storm Drawn Systan Allowance(10°4 1 LS $ 224.000 5 224,000 <br /> WPC/Treatment Allowance(5 14) 1 LS $ 112.000 S 112.000 <br /> Minor&Misc.Items(101() 1 LS 5 269.000 5 269,000 <br /> Mobilization(1090) 1 LS S 296,000 S 296.000_ <br /> Contingency(25°4 1 LS 5 813,000 $ 813.000 <br /> Roadway Subtotal S 4.070.000 <br /> Structure Items: Quantity Unit Unit Cost Item Total Total <br /> Widen Existing Sbucbae e - SF $ 350 S - <br /> Structure Subtotal S - <br /> Right of Way Items: Quantity Unit Unit Cost Item Total Total <br /> Utility Relocation' 1 LS $ 190.000 5 190,000 <br /> DSRSD - LS S 250,000 5 <br /> Actiuisitioncostsf0 1 LS 5 458,200 5 458,200 <br /> TCE MC <br /> Envirorenental Mitigation(Est) MC <br /> Right of Way Subtotal 5 650,000 <br /> Subtotal"Had Costs" S 4.720.000 <br /> Soft Costs° Quantity Unit Unit Cost Item Total Total <br /> Final Design(12.590 1 LS S 509.000 5 509.000 , <br /> Construction Administration(12.591$ t LS 5 509,000 5 509.000 <br /> Cambodian Staking(2°/i) I LS $ 82.000 5 82000 <br /> Subtotal"Soft Costs" $ 1.100,000 <br /> Grand Total _$ 5,820,000 <br /> I New FavemstY Secmo assumed as n$oophall,95'Fypnyele Oa r and:"Mggegole Sutoaro <br /> 2.Cold piano oil co:Clmo pWoonrt wsorr too sro;a!rmo <br /> 3.A:urrrs G'wko ortowr50 <br /> S.R.otro vein;pa:ono mil arm Instal nrw•rpm p=oet an:poet Iot.matien. <br /> GA.unro Or.Gmgotroe:tight we lob...alvap00 by the Con;rx;or Plxe new;trod lied rt nrprmime:r).20Yon mg <br /> G.No wo.1:it to cre,O for NrCgo;;nr u'a. <br /> Willy COLS'=umon man urotocp tl0dlmrg mom ally nuts to crzt tororyttonp vuttstootc1oo hydrants to grow orrotx00g room <br /> 8.Soil call c pan:a1059 41 noadauy'Slnxturn Ilortu c3)17 dollars?encore ISW Engnoernnp whrh so 1"of RAN Items, <br /> A Roan ay e:,avxion xsumr52.S'tut irpo eating gmund. <br /> 10 Right el was tote wain pamolt CO ry 99 aro to be dedea:ed forlfoa irntxnvement3 <br />