|
Estimate of Probable Project Costs
<br /> prepared for Pleasanton Tennis Courts Siting
<br /> ,City of Pleasanton Alternative#3
<br /> prepared on 10/25/16
<br /> prepared by LC
<br /> checked by DR
<br /> Item# Description Qty Unit Cost Item Total Subtotal
<br /> A Project Start-up F
<br /> 1 1 Mobilization Allow 8% 1 $59,764 00 $59,764
<br /> 2 1Staking Allow LS $5,000 00 $5,000
<br /> 3 1Construction fencing 1,030 LF $4 00 $4,120
<br /> 1 $68,880
<br /> B Demolition
<br /> 1 Strip and remove turf 19,260 SF $0 50 $9,630
<br /> 2 Concrete pavement 7,230 SF $3 00 $21,690
<br /> 3 lSawcut 90 LF $5 00 $450
<br /> 4 Trees 151 EA $500 00 1 $7,500
<br /> 5 Concrete curb 80 LF $10 00 $800
<br /> 6 Concrete table 2 EA $400 00 $800
<br /> 7 Tennis court light 4 EA $1,000 00 $4,000
<br /> 8 Trash receptacle 21 EA $200 00 $400
<br /> 9 Bench 2 EA $200 00 $400
<br /> 10 Bleacher 1 EA $500 00 $500
<br /> 11 I Irrigation laterals&rotors Allow LS $2,500 00 $2,500
<br /> 12 Pre-project video Allow LS $1,000 00 $1,000
<br /> $49,670
<br /> C (Grading and Drainage I
<br /> 1 Earthwork&grading 30,000 SF $2 00 $60,000
<br /> 2 Soil off-haul to City property 1,500 CY $20 00 $30,000
<br /> 3 Storm drain points of connection Allow LS $1,000 00 $1,000
<br /> 4 Catch basin 2 EA $2 100 00 $4,200
<br /> 5 Trench drain 1201 LF $50 00 $6,000
<br /> 6 Abandon and construct new drainage facilities around Allow LS $15,000 00 $15,000
<br /> court perimeter,tie into ex system
<br /> 7 Cleanout 3 EA $50000 $1,500
<br /> 8 Solid drain line,8" 100 LF $30 00 $3,000
<br /> 9 Perforated drain line,4" 120 LF $20 00 $2,400
<br /> 10 Class II permeable rock 401 TN $80 00 $3,200
<br /> 11 Biotreatment soil mix 60 TN $150 00 $9,000
<br /> $135,300
<br /> D Erosion Control
<br /> 1 Erosion control maintenance Allow LS 1 $4,000 00 $4,000
<br /> 2 Construction entrance 1 EA $1,500 00 $1,500
<br /> 3 Storm drain inlet protection 5 EA $300 00 $1,500
<br /> 4 Fiber roll 1,050 LF $3 00 $3,150
<br /> $10,150
<br /> E 1Site Construction
<br /> 1 ITennis court aggregate base, 12"deep 9201 TN $42 00 $38,640
<br /> 2 1Tennis court asphalt pavement,2 5"deep 2151 TN $165 00 $35,475
<br /> 3 Tennis court surfacing 13,810 SF I $1 00 $13,810
<br /> 4 Tennis court fence, 10'tall 610 LF $80 00 $48,800
<br /> 5 Tennis court divider fence,3'tall 75 LF $35 00 $2,625
<br /> 6 1Tennis court gate 4 EA $1,800 00 $7,200
<br /> 7 1Concrete pavement 4,0001 SF $15 00 $60,000
<br /> 8 Retaining wall,approx 2 5'max 200 LF $250 00 $50,000
<br /> 9 Tennis court band 390 LF $40 00 $15,600
<br /> $272,150
<br /> F 1Site Furnishings
<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 1Court rules sign 1 EA $500 00 $500
<br /> 5 (Court number sign 2 EA $300 00 1 $600
<br /> $12,960
<br /> 16063 CE 16 1025\Is
<br /> u p,npinul?uI,C fl m4rA u,
<br /> 1 of 3
<br />
|