|
ESTIMATE OF PROBABLE PROJECT COSTS DESIGN CONCEPT-PROJECT 2
<br /> Pioneer Cemetery
<br /> 6/7/2016
<br /> ITEM NO. ITEM QNTY UNIT COST ITEM TOTAL SUBTOTAL
<br /> A Project Start Up
<br /> 1 Mobilization Allow 5% $6,628 $6,628
<br /> 2 Temporary construction fencing Allow IS $3,000.00 $3,000
<br /> $9,628
<br /> B Demolition
<br /> 1 Sawcut Allow LS $500.00 $500
<br /> 2 Clear and grub 5,860 SF $0.35 $2,051
<br /> 3 Irrigation Allow LS $2,000.00 $2,000
<br /> 4 Miscellaneous Allow LS $500.00 $500
<br /> $5,051
<br /> C Erosion Control and Earthwork
<br /> 1 Earthwork(cut and fill) Allow LS $2,000.00 $2,000
<br /> 2 Erosion control Allow LS $750.00 $750
<br /> $2,750
<br /> D Site Construction
<br /> 1 Grind and ac overlay 9,100 SF $3.00 $27,300
<br /> 2 Decomposed granite pavement 255 SF $6.00 $1,530
<br /> 3 Aggregate(parking lot) 2,610 SF $6.00 $15,660
<br /> 4 Fence(metal horizontal slats) 75 LF $250.00 $18,750
<br /> 5 Gate(24 ft wide double gate) 1 EA $10,000.00 $10,000
<br /> 6 Storage container 1 EA $5,000.00 $5,000
<br /> 7 Mowband 250 LF $24.00 $6,000
<br /> 8 Miscellaneous Allow LS $1,000.00 $1,000
<br /> $85,240
<br /> E Irrigation
<br /> 1 Controller 1 EA $1,500.00 $1,500
<br /> 2 Electrical p.o.c. 1 EA $1,200.00 $1,200
<br /> 3 Master valve 1 EA $350.00 $350
<br /> 4 Flow sensor 1 EA $250.00 $250
<br /> 5 Remote control valve 3 EA $250.00 $750
<br /> 6 Gate valve 1 EA $250.00 $250
<br /> 7 Quick coupler valve 8 EA $200.00 $1,600
<br /> 8 Mainline 960 LF $12.00 $11,520
<br /> 9 Shrub bubblers 2,900 SF $2.00 $5,800
<br /> 10 Tree bubblers(2 per tree) 24 EA $50.00 $1,200
<br /> $24,420
<br /> F Planting
<br /> 1 Finish grading and soil preparation 2,900 SF $0.65 $1,885
<br /> 2 Tree,24"box 12 EA $400.00 $4,800
<br /> 3 Shrub,1 gallon(3'-0"o.c.) 320 EA $12.00 $3,840
<br /> 4 Mulch 2,900 SF $0.75 $2,175
<br /> 5 Plant establishment 3 MO $800.00 $2,400
<br /> $15,100
<br /> G Project Subtotal $142,189
<br /> H Construction Contingency Allow 5% 57,109 $7,109
<br /> $7,109
<br /> I Total S$iTF:1
<br /> •Based on drawing titled"Pleasanton Pioneer Cemetery Design Concept-Project 2 Plan"dated 6/7/2016
<br />
|