|
Sea Oaks 3.0 MG Ground Reuse Water Storage Tank & Pumping Facilities
<br />Construction Cost Estimate
<br />16" Transmission Main (C.R. 510 to Sea Oaks)
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />Mobilization
<br />LS
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />M.O.T.
<br />LS
<br />1
<br />$ 12,000.00
<br />$ 12,000.00
<br />S.W.P.P.P.
<br />LS
<br />1
<br />$ 3,000.00
<br />$ 3,000.00
<br />Testing
<br />LS
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />Construction Stake-ODUAS-Builts
<br />LS
<br />1
<br />$ 6,000.00
<br />$ 6,000.00
<br />Restoration (Compact, Grade & Sod)
<br />LS
<br />1
<br />$ 10,010.00
<br />$ 10,010.00
<br />16" Directional Bore/HDPE Pipe
<br />LF
<br />4,749
<br />$ 219.00
<br />$ 1,040,031.00
<br />16" PVC Pipe
<br />LF
<br />30
<br />$ 175.00
<br />$ 5,250.00
<br />16"x16" Tapping Sleeve
<br />EA
<br />1
<br />$ 8,500.00
<br />$ 8,500.00
<br />16" M.J.G.V. W/(2) MJ Adaptor, (2) Long Sleeve & PVC Pipe
<br />EA
<br />6
<br />$ 18,212.00
<br />$ 109,272.00
<br />16" M.J. 45 BD W/(2) MJ Adaptor, (1) Long Sleeve & PVC Pipe
<br />EA
<br />2
<br />$ 7,516.00
<br />$ 15,032.00
<br />16" M.J. 90 BD W/(2) MJ Adaptor, (1) Long Sleeve & PVC Pipe
<br />EA
<br />2
<br />$ 7,516.00
<br />$ 15,032.00
<br />16" Plug
<br />EA
<br />1
<br />$ 700.00
<br />$ 700.00
<br />Air Release Valve (Concrete, Pipe, Saddle & Gravel)
<br />EA
<br />2
<br />$ 12,900.00
<br />$ 25,800.00
<br />Sidewalk Demo/Replacement
<br />SF
<br />286
<br />$ 7.44
<br />$ 2,127.84
<br />Asphalt Patch
<br />SY
<br />56
<br />$ 32.00
<br />$ 1,792.00
<br />Short Service (Proposed) - Assume 6" \ \/ /
<br />Subtotal
<br />$ 1,299,546.84
<br />Contingency 15% LS 1 n
<br />$ 194,932.03
<br />$ 194,932.03
<br />EA
<br />Subtotal
<br />$ 1,494,478.87
<br />Distribution Main & Services
<br />UNIT
<br />QUANTITY\
<br />UNIT PRICE
<br />TOTAL
<br />A. Distribution Main
<br />LS
<br />/ ) \
<br />\
<br />$ 60,000.00
<br />Mobilization
<br />LS/
<br />/ 1 `‘,$
<br />•N 50,000.00
<br />$ 50,000.00
<br />M.O.T.
<br />LS\
<br />\\ / 1)
<br />$-' 20,000.00
<br />$ 20,000.00
<br />S.W.P.P.P.
<br />LS `,
<br />- /1
<br />$ 3,500.00
<br />$ 3,500.00
<br />Testing f\LS
<br />LS
<br />\ \1
<br />$ 5,000.00
<br />$ 5,000.00
<br />Construction Stake-Out/As-Builts (
<br />, . LSA
<br />\
<br />$ 10,000.00
<br />$ 10,000.00
<br />Restoration (Compact. Grade & Sod) \
<br />\ CS..
<br />`1
<br />$ 30,030.00
<br />$ 30,030.00
<br />12" Directional Bore/HDPE Pipe
<br />, \LF' /
<br />x/8,594
<br />$ 162.00
<br />$ 1,392,228.00
<br />12" PVC Pipe / \
<br />\ LFA
<br />80
<br />$ 155.00
<br />$ 12,400.00
<br />12" M.J.G.V. W/ (2) MJ Adaptor, (2) Long Sleeve & PA Pipe \ )
<br />\EA
<br />12
<br />$ 7,582.00
<br />$ 90,984.00
<br />12" Plug \ \,/ !
<br />. EA'
<br />2
<br />$ 500.00
<br />$ 1,000.00
<br />Air Release Valve (Concrete, Pipe, Saddle & Gravel_ \ ( `..../EA
<br />3
<br />$ 12,900.00
<br />$ 38,700.00
<br />12"x12" M.J. Tee W/ (3) MJ Adaptor, (2) Logg""Sleeve 0VC,Pipe,
<br />EA
<br />2
<br />$ 7,640.00
<br />$ 15,280.00
<br />12" 90 Deg. Bend W/(2) MJ Adaptor, (1) 14ng'Sleeve'& PVC Pipe/
<br />EA
<br />2
<br />$ 5,280.00
<br />$ 10,560.00
<br />12" 45 Deg. Bend W/(2) MJ Adaptor, (1) bong`Sleeve &`PVC Pipe
<br />EA
<br />1
<br />$ 5,280.00
<br />$ 5,280.00
<br />B. Distribution Services \ \ 1 J
<br />Short Service (Proposed) - Assume 6" \ \/ /
<br />EA
<br />1
<br />$ 6,500.00
<br />$ 6,500.00
<br />Short Service (On Existing) - Assume 6" \ /
<br />EA
<br />2
<br />$ 8,000.00
<br />$ 16,000.00
<br />Long Service (Proposed) - Assume 6"
<br />EA
<br />2
<br />$ 17,000.00
<br />$ 34,000.00
<br />Long Service (On Existing) - Assume 6"
<br />EA
<br />2
<br />$ 18,500.00
<br />$ 37,000.00
<br />6" 90 Deg. Bend W/(2) MJ Adaptor, (1) Long Sleeve & PVC Pipe
<br />EA
<br />8
<br />$ 4,350.00
<br />$ 34,800.00
<br />6" 45 Deg. Bend W/(2) MJ Adaptor, (1) Long Sleeve & PVC Pipe
<br />EA
<br />4
<br />$ 4,350.00
<br />$ 17,400.00
<br />6" PVC Pipe
<br />LF
<br />225
<br />$ 75.00
<br />$ 16,875.00
<br />Sidewalk Demo/Replacement
<br />SF
<br />1017
<br />$ 7.44
<br />$ 7,566.48
<br />Asphalt Patch
<br />SY
<br />28
<br />$ 32.00
<br />$ 896.00
<br />Subtotal
<br />$ 1,855,999.48
<br />Contingency 15% LS 1
<br />$ 278,399.92
<br />$ 278,399.92
<br />Subtotal
<br />$ 2,134,399.40
<br />Sea Oaks Tank & Pump Station
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />Mobilization
<br />LS
<br />1
<br />$ 60,000.00
<br />$ 60,000.00
<br />S.W.P.P.P.
<br />LS
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />Testing
<br />LS
<br />1
<br />$ 10,000.00
<br />$ 10,000.00
<br />Construction Stake-Out/As-Builts
<br />LS
<br />1
<br />$ 15,000.00
<br />$ 15,000.00
<br />3.0 MG Pre -Stressed Concrete Tank & Foundation *
<br />LS
<br />1
<br />$ 1,400,000.00
<br />$ 1,400,000.00
<br />Packaged Pump Station "
<br />LS
<br />1
<br />$ 695,000.00
<br />$ 695,000.00
<br />Site Clearing & Preparation
<br />LS
<br />1
<br />$ 62,780.00
<br />$ 62,780.00
<br />Yard Piping
<br />LS
<br />1
<br />$ 148,300.00
<br />$ 148,300.00
<br />Drainage System & Final Grading
<br />LS
<br />1
<br />$ 41,460.00
<br />$ 41,460.00
<br />Electrical
<br />LS
<br />1
<br />$ 27,250.00
<br />$ 27,250.00
<br />Monitoring & Control
<br />LS
<br />1
<br />$ 33,170.00
<br />$ 33,170.00
<br />167
<br />J:\2018\18-122 IRCDUS A1A Re -Use Main C3D\Documents\Cost Estimate\Cost Estimate.xlsx
<br />
|