|
Exhibit A
<br />ENGINEER'S ESTIMATE
<br />FOR
<br />Eden Road - East/West leg only With Signal At Doolittle
<br />
<br />
<br />ITEM 8/26/2004
<br />PART ONE -COSTS SHARED CITY OF SAN LEANDRO & PORT OF OAKLAND
<br />DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT
<br />1 Mobilization 1 $30,000.00 $30,000.00
<br />2 Rough Grading 3,000 cy $25.00 $75,000.00
<br />3 Ofthaul 1,800 cy $45.00 $81,000.00
<br />4 Fine Grading 54,000 sf $0.40 $21,600.00
<br />5 18" Storm Drain 780 if $90.00 $70,200A0
<br />6 24" Storm Drain 150 if $100.00 $15,000.00
<br />7 Field inlets 2 ea $2,000.00 $4,000.00
<br />8 Catch Basin 5 ea $2,500.00 $12,500.00
<br />9 SDMH 5 ea $3,500.00 $17,500.00
<br />10 Roadway aggregate base (21" road, 6" sw) 5,100 ton $20.00 $102,000.00
<br />11 Roadway ac pavement (5") 1,350 ton $65.00 $87,750.00
<br />12 Striping 1,200 if $2.00 $2,400.00
<br />13 Curb and gutter 2,300 if $20.00 $46,000.00
<br />14 Conc sidewalk, driveways, and ADA ramps 7,800 sf $5.50 $42,900.00
<br />15 Conduidconductors for street lights 1,200 if $30.00 $36,000.00
<br />16 Street lights 5 ea $3,500.00 $17,500.00
<br />17 Landscaping and Irrigation 3,600 sf $5.00 $18,000.00
<br />18 Erosion control 1 is $7,500.00 $7,500.00
<br />19 Relocate (E) power poles 2 ea $5,000.00 $10,000.00
<br />20 New/Relocated chain link fence at golf coin 1,100 if $35.00 $38,500.00
<br />21 Escalation to summer 2006 2 year 3% $42,438.17
<br />SUBTOTAL PART ONE $777,788.17
<br />Pernut Fees, Utility Costs other Misc Fees .................................................. $23,333.64
<br />Contingencies.....(construction costs only)........ Percentage: 20% $155,557.63
<br />Design ..................................................................................... $251,038.63
<br />Construction Engineering, Inspection & Admin .......................................... $125,519.32
<br />TOTAL PART ONE $1,333,237.39
<br />
|