|
Estimate of Probable Project Costs
<br /> prepared for Pleasanton Tennis Courts Siting
<br /> City of Pleasanton Alternative#2
<br /> prepared on 10/25/16
<br /> prepared by LC
<br /> checked by DR
<br /> Item# Description Qty Unit Cost Item Total Subtotal
<br /> I I I
<br /> A 1 Project Start-up I I
<br /> 1 !Mobilization Allow 8% $45,59600 ! $45,5961
<br /> 2 !Staking Allow LS $5,000 00 $5,000 1
<br /> 3 Construction fencing ! 620 LF $4 00 $2,480 1
<br /> i $53,080
<br /> B Demolition
<br /> 1 Strip and remove turf 12,910 SF $0 50 $6,455
<br /> 2 (Clear and grub 900 SF $2 00 $1,800
<br /> 3 Concrete pavement 2,230 SF $3 00 $6,690
<br /> 4 Asphalt pavement 7,320 SF $3 00 $21,960
<br /> 5 Sawcut 300 LF $5 00 $1,500
<br /> 6 Trees 9 EA $500 00 $4,500
<br /> 7 Relocate irrigation controllers Allow LS ! $10,000 00 $10,000
<br /> 8 Concrete curb 340 LF $10 00 ! $3,400 1
<br /> 9 Concrete curb&gutter 115 LF $20 00 $2,300 1
<br /> 10 Parking lot light 1 EA $1,000 00 $1,000 r
<br /> 11 Trash receptacle 11 EA $200 00 $200 1
<br /> 12 Irrigation laterals&rotors Allowl LS $2,500 00 $2,500
<br /> 13 Pre-project video Allowl LS $1,000 00 $1,000
<br /> 1 1 $63,310
<br /> C !Grading and Drainage I ! ! I
<br /> 1 f Earthwork&grading ! 24,4001 SF $2 00 $48,800 1
<br /> 2 (Soil off-haul to City property 1,200 CY $20 00 $24,000 1
<br /> 3 Storm drain points of connection ! Allow! LS $1,000 00 $1,000 1
<br /> 4 Catch basin ! 21 EA ! $2,100 00 1 $4,200
<br /> 5 1Cleanout ! 3 EA $500 00 $1,500
<br /> 6 !Solid drain line,8" 100 LF ! $30 00 $3,000
<br /> 7 !Perforated drain line,4" 1 1201 LF $20 00 $2,400
<br /> 8 Class II permeable rock ! 40 TN $80 00 $3,200
<br /> 9 1Biotreatment soil mix 60 TN $150 00 $9,000
<br /> $97,100
<br /> D Erosion Control ! ! !
<br /> 1 Erosion control maintenance Allow) LS $4,000 00 $4,000
<br /> 2 Construction entrance 1 1 EA $1,500 00 $1,500
<br /> 3 Storm drain inlet protection 5 EA $300 00 $1,500
<br /> 4 Fiber roll 620 LF $3 00 $1,860
<br /> 1 I $8,860
<br /> E Site Construction
<br /> 1 Tennis court aggregate base, 12"deep 920 TN $42 00 $38,640
<br /> 2 Tennis court asphalt pavement,2 5"deep 215 TN $165 00 $35,475
<br /> 3 Tennis court surfacing 13,8101 SF $1 00 $13 810
<br /> 4 !Tennis court fence, 10'tall 4801 LF $80 00 $38,400
<br /> 5 !Tennis court divider fence,3'tall 75 LF ! $35 00 $2,625
<br /> 6 1Tennis court gate 41 EA $1,800 00 $7,200
<br /> 7 (Concrete pavement 1,5401 SF $15 00 $23,100
<br /> 8 Asphalt pavement parking lot 1501 SF ! $10 00 $1,500
<br /> 9 !Concrete curb 1201 LF $30 00 $3,600
<br /> 10 Concrete curb&gutter 101 LF ! $40 00 $400
<br /> 11 Tennis court band 450 LF ! $40 00 $18,000
<br /> 12 'Concrete mowband 170 LF $35 00 $5,950
<br /> ! $188,700
<br /> F Site Furnishings 1
<br /> 1 Tennis net post pair(includes net,strap and tie-down) 2 EA $2,500 00 $5,000
<br /> 2 Wind screen 240 LF $14 00 $3,360 '
<br /> 3 Double bench with canopy,surface mounted 1 EA $3,500 00 $3,500
<br /> 4 Court rules sign 11 EA $500 00 $500
<br /> 5 Court number sign 21 EA $300 00 $600
<br /> 16068_CL_16 1025 Kls
<br /> uiJ ilx Nhiiui lug 1 Of 3
<br />
|