|
Estimate of Probable Project Costs
<br /> prepared for Pleasanton Tennis Courts Siting
<br /> City of Pleasanton Alternative#1
<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
<br /> A Project Start-up I
<br /> 1 'Mobilization Allow 8% $48,226 40 $48,226
<br /> 2 Staking Allow LS $5,000 00 $5,000
<br /> 3 (Construction fencing 745 LF $4 00 $2,980
<br /> I I I $56,210
<br /> B IDemolition _
<br /> 1 Strip and remove turf 13,740 SF $0 50 $6,870
<br /> 2 Clear and grub 1,600 SF $2 00 $3,200
<br /> 3 (Concrete pavement 3,500 SF $3 00 $10,500
<br /> 4 (Asphalt pavement 6,750 SF $3 00 $20,250 I
<br /> 5 ISawcut 470 LF $5 00 $2,350
<br /> 6 Trees 8 EA $500 00 $4,000
<br /> 7 Relocate irrigation controllers Allow LS $10,000 00 $10,000
<br /> 8 !Concrete curb 430 LF $10 00 $4,300
<br /> 9 Concrete curb&gutter 200 LF $20 00 $4,000
<br /> 10 Parking lot light 2 EA $1,000 00 $2,000
<br /> 11 Trash receptacle 1 EA $200 00 $200
<br /> 12 'Drinking fountain 1 EA $400 00 $400
<br /> 13 Irrigation laterals&rotors Allow LS $2,500 00 $2,500
<br /> 14 Pre-project video Allow LS $1,000 00 $1,000
<br /> $71,570
<br /> C 'Grading and Drainage
<br /> 1 Earthwork&grading 25,500 SF $2 00 $51,000
<br /> 2 Soil off-haul to City property 1,200 CY $20 00 $24,000
<br /> 3 Storm drain points of connection Allow LS $1,000 00 $1,000
<br /> 4 1Catch basin 2 EA $2,100 00 $4,200
<br /> 5 lCleanout 3 EA $500 00 $1,500
<br /> 6 'Solid drain line,8" 100 LF $30 00 $3,000
<br /> 7 'Perforated drain line,4" 1201 LF $20 00 $2,400
<br /> 8 (Class II permeable rock 401 TN $80 00 $3,200
<br /> 9 I Biotreatment soil mix 601 TN $150 00 $9,000
<br /> I 1 $99,300
<br /> D Erosion Control
<br /> 1 Erosion control maintenance Allow LS $4 000 00 $4,000 _
<br /> 2 (Construction entrance 11 EA $1,500 00 $1,500
<br /> 3 'Storm drain inlet protection 51 EA $300 00 $1,500
<br /> 4 Fiber roll 745 LF $3 00 $2,235
<br /> $9,240
<br /> E Site Construction
<br /> 1 Tennis court aggregate base, 12"deep 920 TN $42 00 $38,640 1
<br /> 2 Tennis court asphalt pavement,2 5"deep 1 215 TN $165 00 $35,475
<br /> 3 1Tennis court surfacing 13,810 SF $1 00 $13,810
<br /> 4 Tennis court fence 10'tall 480 LF I $80 00 I $38,400
<br /> 5 Tennis court divider fence,3'tall I 751 LF I $35 00 I $2,625
<br /> 6 Tennis court gate 4 EA $1,800 00 $7,200
<br /> 7 Concrete pavement 2,310 SF $15 00 $34,650 _
<br /> 8 Asphalt pavement parking lot 250 SF $10 00 $2,500
<br /> 9 Concrete curb 1101 LF $30 00 $3,300 _
<br /> 10 Concrete curb&gutter 901 LF I $40 00 I $3,600
<br /> 11 Tennis court band 450 LF $40 00 $18,000
<br /> 12 Concrete mowband 180 LF $35 00 $6,300
<br /> I $204,500
<br /> F ISite Furnishings I I
<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 11 EA $3,500 00 I $3,500 I
<br /> 4 Court rules sign 11 EA $500 00 $500 I
<br /> i
<br /> 16068 CE 16 1025 xix
<br /> I of 3
<br />
|