|
Construction Cost Estimate for South Lakes for Bond
<br /> tQ 9/ 13/2004
<br /> UNIT QUANTITY UNIT PRICE TOTAL COMPLETE AMOUNT REMAINING
<br /> Roadway On-Site
<br /> v Mobilization LS 1 S 10,000. 00 $ 10,000. 00 80% $8 ,000.00 $ 2 ,000 . 00
<br /> Silt Fence LF 7,857 $ 1 . 15 $ 9,035 . 55 80% $7,228 .44 $ 1 , 807 . 11
<br /> Clear, Grub, & Grind AC 60 $ 17800 .00 $ 108,000.00 80% $ 86,400 . 00 $21 ,600.00
<br /> Mow & Disk AC 57 $ 100 .00 $ 5 ,700 .00 80% $47560 .00 $ 1 , 140.00
<br /> Excuvation CY 304,911 $ 1 .25 $ 381 , 138 . 75 80% $304,911 .00 $ 76,227.75
<br /> Embankment Cy 166,654 S 0. 20 $ 33 ,330 . 80 80% $26 ,664.64 $ 6,666. 16
<br /> Grade Lots SY 128, 195 $ 0.25 $ 322048 . 75 80% $25,639 .00 S . 67409. 75
<br /> Grade Paved Areas SY 169668 $ 0.90 $ 15 ,001 .20 80% $ 12 ,000. 96 $ 3 ,000. 24
<br /> Grade Green Areas SY 239165 $ 0.20 $ 4,633 . 00 80% $39706.40 $ 926.60
<br /> Final Dress for Sod LS 1 $ 15 ,000.00 $ 15,000.00 80% $ 12,000. 00 $ 32000.00
<br /> Grade Lake Slopes SY 24,258 $ 0.40 $ 91703 .20 80% $7,762.56 $ 1 ,940.64
<br /> 8' Stabilized Subgradc SY 169668 $ 1 . 65 $ j2500.00
<br /> 02 .20 80% $229001 . 76 $ 5 ,500.44
<br /> 6" Rock Base SY 14,816 $ 4. 85 $ 57. 60 750%/ $539893 .20 $ 177964.40
<br /> Asphalt ( I " Type S-3 ) SY 14,816 $ 2 . 85 $ 25 . 60 75% $31 ,669.20 $ 109556 .40
<br /> Striping & Signage LS i $ 21500.00 $ 0% $0.00 $ 2 ,500 .00
<br /> Miami Curb LF 11 , 112 $ 6.75 $ 75,006.00 80% $60,004. 80 $ 15 ,001 . 20
<br /> D Curb LF 339 $ 7 .50 $ 21542 .50 80% $29034.00 $ 508 .50
<br /> Sod Lake Slopes LF 9,867 $ 1 . 25 $ 12 ,333 . 75 80% 59, 867.00 $ 2 ,466 . 75
<br /> Sod Back of Curb LS 29475 $ 1 .25 $ 31093 .75 80% $2,475.00 $ 618 .75
<br /> Grade & Sod 13th St SW LS 1 $ 5,000.00 $ 5 ,000.00 0% $0.00 $ 51000.00
<br /> Subtotal $ 865 ,652. 65 $6801817,96 $ 184,834.69
<br /> SANITARY SEWER
<br /> MANHOLES
<br /> Cut 0-6 EA 5 gS
<br /> 1 ,500.00 $ 7 ,500.00 100% $7,500.00 $0.00
<br /> Cut 6-8 EA 10 1 ,895 .00 $ 189950.00 100% $ 189950.00 $0. 00
<br /> Cut 8- 10 EA 3 2, 100.00 $ 69300.00
<br /> 100% $6,300.00 $0 .00
<br /> Cut 10- 12 EA 2 2,300.00 $ 4,600.00 100% $4,600.00 $0.00
<br /> 8 " PVC PIPE
<br /> Cut 0-6 LF 19305 $ 15.00 $ 19,575. 00 100% $ 19,575.00 $0.00 J �j
<br /> Cut 6-8 LF 1 ,865 $ 20.00 $ 37,300.00 100% $37,300.00 $0.00
<br /> Cut 8- 10 LF 19174 $ 25 .00 $ 29,350.00 100% $29,350.00 $0.00
<br /> Cut 10- 12 LF 628 S 35 .00 $ 21 ,980.00 100% $217980. 00 $0.00
<br /> Cut 12- 14 LF 0 $ $ 0% $0.00 $0.00
<br /> Services EA 104 $ 345 .00 $ 359880.00 100% $35 ,880.00 $0.00
<br /> T.V. Test LS 1 $ 5,447.00 $ 5 ,447.00 100% $5447.00 $0.00
<br /> Tie Into Existing MH LS 0 $ - $ - 0% $0.00 $0.00
<br /> Lift Station LS 1 $ 98 ,358.00 $ 98,358.00 95% $939440. 10 $49917 .90
<br /> FORCE MAIN Subtotal $ 2859240.00 $2809322. 10 $4,917.90
<br /> 4" PVC LF 19688 $ 9.00 $ 15 , 192 .00 100% $ 15, 192.00 $0.00
<br /> 6" PVC LF 640 $ 11 .00 $ 7,040.00 100% $79040.00 $0.00
<br /> 4" DIRECTIONAL BORE LF 100 $ 45 .00 $ 4,500.00 100% $4,500.00 $0.00
<br /> 6" PLUG EA 2 $ 450.00 $ 900.00 100% $900.00 $0.00
<br /> 6 X 4 TEE EA 1 $ 600.00 $ 600.001! 100% $600.00 $0.00
<br /> 6" GATE VALVE EA 1 $ 800.00 $ 800 .00 100% $800.00 $0.00
<br /> 4" 90 BENDS EA 3 $ 375.00 $ 19125.00 100% $ 1 , 125.00 $0.00
<br /> 4" 22 .5 BENDS EA 3 $ 300.00 $ 900.00 100% $900.00 $0.00
<br /> 4" GATE VALVES EA 1 $ 500.00 $ 500.00 100% $500.00 $0.00
<br /> PRESSURE TEST LS 1 $ 500.00 $ 500.00 50% $250.00 $250.00
<br /> CONNECT TO EXISTING LS I $ 500 .00 $ 500 . 00 100% $500. 00 $0 .00
<br /> Subtotal $ 32,557.00 1 $32,307 .00 $250. 00
<br />
|