Denali Unit No. 2 – Offsite Improvements
Table 1: Transportation System P.F.I.P. Reimbursement
ITEM
QUANTITY
UNIT
UNIT COST
TOTAL
5.5" AC/7" AB
128,937
SF
$4.55
$586,663.35
Striping/Markings – Atherton Dr.
0.60 LS
$27,000.00
$16,200.00
Striping/Markings – McKinley Ave.
0.50 LS
$46,500.00
$23,250.00
Median Curb
6,137
LF
$20.00
$122,740.00
Fine Grading
128,937
SF
$0.65
$83,809.05
Erosion Control
1 EA
$8,000.00
$8,000.00
Traffic Signal
1 EA
$525,800.00
$525,800.00
12" PVC C900 Sewer Forcemain (1)
2,944
LF
$95.00
$279,680.00
Sewer Forcemain Manholes (2)
3 EA
$4,500.00
$13,500.00
Roadway Excavation – McKinley Ave.
4,887
CY
$10.50
$51,313.50
Roadway Excavation – Atherton Drive
3,682
CY
$7.87
$28,977.34
Traffic Control
10 DAY
$4,200.00
$42,000.00
PG&E Rule 20B Non-Refundable Pmt (3)
-1
LS
($731,221.57)
($731,221.57)
Landscape Medians (Landscape, Irrigation, and Stamped Concrete) 1 LS
$407,329.00
$407,329.00
Comcast Overhead Utility Line
Relocation (3)
-1
LS
($207,181.38)
($207,181.38)
Transportation Subtotal
$957,679.29
Mobilization (2%)
$19,153.59
Total Transportation Facilities System PFIP Reimbursement $976,832.88
(1) Item has been deleted in accordance with the McKinley Avenue Southerly Extension Property Dedication and Improvement Agreement (C2019-37), Section V. CONSTRUCTION OF IMPROVEMENTS, Subsection B.1.d (2) Item has been deleted in accordance with the McKinley Avenue Southerly Extension Property Dedication and Improvement Agreement (C2019-37), Section V. CONSTRUCTION OF IMPROVEMENTS, Subsection B.1.d (3) Item has been added in accordance with the McKinley Avenue Southerly Extension Property Dedication and Improvement Agreement (C2019-37), Section V. CONSTRUCTION OF IMPROVEMENTS, Subsection B.1.d Page | 1
Exhibit “B” ATTACHMENT 4
SCHEDULE B