|
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 /> $12,960
<br /> G Irrigation
<br /> 1 'Irrigation points of connection Allowl LS $2,500 00 $2,500
<br /> 2 'Bubblers 6401 EA $40 00 $25,600
<br /> 3 'Quick couplers 21 EA $250 00 $500
<br /> 4 'Gate valve 2 EA $250 00 $500
<br /> $29,100
<br /> H Landscape Sod Preparation
<br /> 1 IFine grading and soil preparation 7,310 SF $1 00 $7,310 1
<br /> 1 1 1 ! 1 $7,310
<br /> Planting I I
<br /> 1 'Trees, 15-gallon 41 EA $285 00 $1,140 1
<br /> 2 'Shrubs, 1 gal 4701 EA $18 00 $8,460 1
<br /> 3 'Shrubs,5 gal 160 EA $40 00 $6,400 1
<br /> 4 'Mulch 7,310 SF $0851 $6,214
<br /> 1 $22,210
<br /> 1 Landscape Maintenance
<br /> 1 Plant establishment 31 MO $2,000 00 $6,000 1
<br /> 1 1 1 1 $6,000
<br /> K I Electrical I I
<br /> 1 'Service modifications 1 Allow; LS 1 $15,000 00 $15,000
<br /> 2 'Trenching,conductors,conduit and backfill 1 6001 LF 1 $25 00 $15,000 1
<br /> 31 Lighting controls I Allow LS I $18,000001 $18,000 1
<br /> 4 Single luminaire,tennis court light pole,arm and 8' EA $6,800 00 $54,400
<br /> fixture
<br /> 5 Twin luminaires,tennis court twin light pole,arm and 4 EA $8,000 00 $32,000
<br /> fixture
<br /> $134,400
<br /> L Subtotal Construction I-7-' $623,030
<br /> I I I
<br /> M Change Order Contingency Allow 10% $62,303 00 $62,303
<br /> $62,300
<br /> 1 1
<br /> N Total of Construction I I $685,330_
<br /> I
<br /> O Professional Services I
<br /> 1 Landscape architect/prime consultant Allow LS $25,000 00 $25,000
<br /> 2 Structural engineering Allow LS $7,500 00 $7 500
<br /> 3 Soils engineering Allowl LS $5,000 00 $5,000
<br /> 4 'Civil engineering Allowl LS 1 $3,000 00 I $3 000
<br /> 5 'Electrical engineering Allow! LS $6,000 00 $6,000 1
<br /> 6 'Construction administration Allowl LS $16,000 00 $16,000
<br /> 1 I 1 1 $62,500
<br /> P I Fees and Inspections I I I
<br /> 1 Staking,compaction testing and structural review Allow LS $15,000 00 $15,000 1
<br /> $15,000
<br /> Q Total of Project $762,830
<br /> 16065 CE 16 1025 xis
<br /> 2 of
<br />
|