|
I 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 /> I checked by DR
<br /> Item# Description Qty Unit Cost Item Total Subtotal
<br /> 5 1Court number sign 21 EA 1 $300 00 $600 1
<br /> $12,960
<br /> G 1 irrigation I I I 1 1
<br /> 1 Irrigation points of connection Allow LS $2,500 00 $2,500
<br /> 2 Bubblers 670 EA $40 00 $26,800
<br /> 3 1Quick couplers 21 EA $250 00 $500
<br /> 4 1 Gate valve 2 EA $250 00 $500 1
<br /> 1 1 $30,300
<br /> H !Landscape Soil Preparation
<br /> 1 Fine grading and soil preparation 8 6401 SF $1 00 $8,640
<br /> 1 $8,640
<br /> I Planting 1 1
<br /> 1 1Trees, 15-gallon 111 EA $285 00 1 $3,135
<br /> 2 1Shrubs, 1 gal 480 EA $18 00 $8,640
<br /> 3 1Shrubs,5 gal 170 EA $40 00 $6,800
<br /> 41Mulch I 8,640 SF 1 $085 $7,344
<br /> 1 1 $25,920
<br /> 1 Landscape Maintenance
<br /> 1 Plant establishment 31 MO I $2,000 00 $6,000
<br /> 1 $6,000
<br /> K Electrical
<br /> 1 1Service modifications Allowl LS $15,000 00 $15,000
<br /> 2 1Trenching,conductors,conduits and backfill 6001 LF $25 00 1 $15,000 1 _
<br /> 3 1Lighting controls Allowl LS $18,000001 $18,000
<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 /> 1 $134,400
<br /> 1
<br /> L Subtotal Construction $659,040
<br /> M I Change Order Contingency Allow 10% 1 $65,904 00 $65,904
<br /> $65,900
<br /> 1
<br /> N Total of Construction $724,940
<br /> I
<br /> O Professional Services 1
<br /> 1 1Landscape architect/prime consultant Allowl LS $25,000 00 $25,000
<br /> 2 Structural engineering Allow LS $7,500 00 $7,500
<br /> 3 Soils engineering Allow LS $5,000 00 $5,000
<br /> 4 1Civil engineering 1 Allow' LS 1 $3,000 00 $3,000 1
<br /> 5 1Electrical engineering Allow LS 1 $6,000 00 $6,000
<br /> 6 Construction administration Allow LS $16,000 00 $16,000
<br /> $62,500
<br /> P 1 Fees and Inspections 1 1
<br /> 1 1Staking,compaction testing and structural review Allowl LS1 $15,000 00 $15,000 1
<br /> $15,000
<br /> 1
<br /> Q I Total of Project 1 1 $802,440
<br /> 1
<br /> I6068_CE_16 1025 xis
<br /> „,p,,,�md'uIJ l,II,,,d,n,,,,,❑,.,
<br /> and, ip.Amhnwa Ins 2 of 3
<br />
|