|
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 /> G Irrigation
<br /> 1 'Irrigation points of connection Allow LS $2,500 00 $2,500 I
<br /> 2 Adjust rotor irrigation Allow LS $2,000 00 $2,000
<br /> 3 Bubblers 6201 EA $40 00 $24,800 I
<br /> 4 Quick couplers 1 2 EA $250 00 I $500 I
<br /> 5 Gate valve I 2 EA $250 00 I $500
<br /> I 1 $30,300
<br /> H Landscape Soil Preparation I
<br /> 1 Fine grading and soil preparation 9,620 SF $1 00 $9,620 I
<br /> I $9,620
<br /> I I Planting
<br /> 1 (Trees, 15-gallon 12 EA $285 00 $3,420
<br /> 2 (Shrubs, 1 gal 450 EA 1 $18 00 $8,100 1
<br /> 3 Shrubs,5 gal 150 EA $40 00 $6,000
<br /> 4 Turf from sod 1,220 SF I $2 00 $2,440
<br /> 5 Mulch 8,400 SF I $085 $7,140
<br /> $27,100
<br /> 1 Landscape Maintenance
<br /> 1 Plant establishment 3 MO $2,000 00 $6,000
<br /> $6,000
<br /> K Electrical
<br /> 1 Service modifications 1 Allow LS $15,000 00 $15,000
<br /> 2 Trenching,conductors,conduits and backfill 1 800 LF 1 $25 00 $20,000
<br /> 3 Lighting controls Allow LS 1 $18,000 00 $18,000
<br /> 4 Single luminaire,tennis court light pole,arm and 16 EA $6,800 00 $108,800
<br /> fixture
<br /> 5 Twin luminaires,tennis court twin light pole,arm and 4 EA $8,000 00 $32,000
<br /> fixture
<br /> $193,800
<br /> L [Subtotal Construction $815,930
<br /> M Change Order Contingency Allow 10% $81,593 00 $81,593
<br /> 1 1 I 1 $81,590
<br /> N Total of Construction $897,520
<br /> O I Professional Services 1
<br /> 1 1 Landscape architect/prime consultant Allow LS I $28,000 00 $28,000
<br /> 2 1Structural engineering 1 Allow LS $9,000 00 I $9,000
<br /> 3 1Soils engineering Allow LS $7,500 00 $7,500
<br /> 4 lCivil engineering Allow LS $4,000 00 $4,000
<br /> 5 Electrical engineering Allow LS $7,000 00 $7,000
<br /> 6 Construction administration A_llow LS $18,000 00 $18,000
<br /> $73,500
<br /> P Fees and Inspections
<br /> 1 Staking,compaction testing and structural review Allow LS I $18,000 00 $18,000
<br /> $18,000
<br /> 1
<br /> Q I Total of Project I I I $989,020
<br /> I I 1
<br /> 16068 CE 16 1025 xis
<br /> I iiiJxix.AnA,,,Awr, Ins 2 of;
<br />
|