|
KNIGHT, McGUIRE and Old Winter Beach Rd. 213/2017
<br />ASSOCIATES, INC. Preliminary Engineers Estimate of
<br />Projected Construction Cost
<br />DESCRIPTION
<br />CITY
<br />UNIT
<br />UNIT PRICE
<br />AMOUNT
<br />E1fRiGO#X-'
<br />Mobilization
<br />1
<br />LS
<br />$ 20,000.00
<br />$ 20,000.00
<br />Clearing / Grub
<br />2.7
<br />AC
<br />$ 4,000-00
<br />$ 10,800.00
<br />Sod
<br />9,000
<br />SY
<br />$ 2.50
<br />$ 22,500.00
<br />Fill (import)
<br />10,000
<br />CY
<br />$ 10.00
<br />$ 100,000.00
<br />Rough Grading
<br />16,000
<br />SY
<br />$ 0.35
<br />$ 5,600.00
<br />Swale Grading
<br />7,900
<br />SY
<br />$ 4.00
<br />$ 31,600.00
<br />Erosion Control (sift fence)
<br />4,900
<br />LF
<br />$ 2.25
<br />$ 11,025.00
<br />Pollution Protection (seed, mulch, fence, hay, sift barriers)
<br />1
<br />LS
<br />$ 10,000.00
<br />$ 10,000.00
<br />Subtotal
<br />$ 211,525.00
<br />f
<br />Pavement Milling (Reconstructed OWER)
<br />5,500
<br />SY
<br />$ 6.00
<br />$ 33,000.00
<br />Pavement Milling (Project start to Al A)
<br />2,150
<br />SY
<br />$ 6.00
<br />$ 12,900.00
<br />12" Stabilized Subgrade
<br />8,800
<br />SY
<br />$ 5.00
<br />$ 44,000.00
<br />8" Crushed Coquina Base
<br />5,500
<br />SY
<br />$ 10.50
<br />$ 57,750.00
<br />2" Type S-1 Asphalt
<br />7,700
<br />SY
<br />$ 12.00
<br />$ 92,400.00
<br />8' Sidewalk (4" Concrete)
<br />2,100
<br />LF
<br />$ 20.00
<br />$ 42,000.00
<br />Subtotal
<br />$ 282,050.00
<br />18" ADS, Installed
<br />200
<br />LF
<br />$ 64.00
<br />$ 12,800.00
<br />Mitered End Section, 18"
<br />6
<br />EA
<br />$ 1,600.00
<br />$ 9,600.00
<br />Ditch Blocks (Landscaping + Filter Logs)
<br />6
<br />EA
<br />$ 500.00
<br />$ 3,000.00
<br />Exfiltration Trench
<br />480
<br />LF
<br />$ 225.00
<br />$ 108,000.00
<br />Inlet Filter System and Lightweight Grate
<br />2
<br />EA
<br />$ 20,000.00
<br />$ 40,000.00
<br />Elimination of Jungle Trail Drainage Connection
<br />I
<br />EA
<br />$ 250,000.00
<br />$ 250,000.00
<br />Subtotal
<br />$ 423,400.00
<br />(eliminate road, landscaU, stabilize)
<br />Striping I Signage
<br />1
<br />LS
<br />$ 10,000-00
<br />$ 10,000.00
<br />Maintenance of Traffic
<br />I
<br />LS
<br />$ 20,000.00
<br />$ 20,000.00
<br />Silt Barrier (at Wetland Boundary)
<br />500
<br />LF
<br />$ 3.00
<br />$ 1,500.00
<br />Reconstruct Private Entrance (The Shores)
<br />I
<br />EA
<br />$ 10,000.00
<br />$ 10,000.00
<br />Reconstruct Private Entrance (Construction Entrance)
<br />I
<br />EA
<br />$ 6,000.00
<br />$ 6,000-00
<br />Reconstruct Private Entrance (River Club)
<br />1
<br />EA
<br />$ 10,000.00
<br />$ 10,000.00
<br />Reconstruct Jungle Trail Transition
<br />1
<br />EA
<br />$ 5,000.00
<br />$ 5,000.00
<br />Hydrant Relocation
<br />1
<br />EA
<br />$ 2,000.00
<br />$ 2,000.00
<br />Project Clean Up
<br />I
<br />LS
<br />$ 5,000.00
<br />$ 5,000.00
<br />Tree Relocation Landscaping (Budget)
<br />1
<br />LS I
<br />$ 40,000.00
<br />$ 40,000.00
<br />Subtotal
<br />$ 109,500.00
<br />1
<br />Construction Sub -Total $ 1,026,475.00
<br />Rim
<br />"'PRO
<br />Engineering (6%) $ 61,588.60
<br />Survey Stake Out As-Buifts (3%) $ 30,794.25
<br />Testing (Soils, Utilities) $ 25,000.00
<br />Contingency ®10% of Sub -Total $ 102,647.50
<br />Subtotal $ 220,030.25
<br />Construction Total $ 1,245,505.25
<br />�J,
<br />
|