|
Paved Parking & Driveway
<br />LS
<br />1
<br />$ 51,170.00
<br />$ 51,170.00
<br />Landscape & Irrigation
<br />LS
<br />1
<br />$ 14,810.00
<br />$ 14,810.00
<br />Project Documents & Closeout
<br />LS
<br />1
<br />$ 5,100.00
<br />$ 5,100.00
<br />Misc./Incidental Construction
<br />LS
<br />1
<br />$ 85,760.00
<br />$ 85,760.00
<br />12" MJGV*
<br />Subtotal
<br />$ 2,654,800.00
<br />Contingency 15% LS 1
<br />$ 398,220.00
<br />$ 398,220.00
<br />EA
<br />Subtotal
<br />$ 3,053,020.00
<br />* 3.0 MG Pre -Stressed Concrete Tank & Foundation Includes:
<br />- Pre-Stress/Shotcrete Walls
<br />- 4" Membrane Slab
<br />- Concrete Dome
<br />- Standard Accessories
<br />- Exterior Paint
<br />- Excludes Site Work, Piping, Interior Coatings & Baffling
<br />Pump Station Package Includes:
<br />- 41'x14' Enclosed Structure
<br />- (1) 250 GPM Pump
<br />- (3) 850 GPM Pumps
<br />- Provisions to Add (Future) (2) 1700 GPM Pumps
<br />Extension of Reuse Main - OWBR to JI Exist. Pump Station
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />Mobilization
<br />LS
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />MOT
<br />LS
<br />1 ,i,,
<br />$ 2,350.00
<br />$ 2,350.00
<br />12" DB HDPE
<br />LF
<br />1000F
<br />$ 162.00
<br />$ 162,000.00
<br />12" MJGV*
<br />EA
<br />„411
<br />$ 7,582.00
<br />$ 7,582.00
<br />12" MJ PUG
<br />EA
<br />Subtotal
<br />$ 500.00
<br />$ 500.00
<br />_ 4W1‘1•1.,
<br />12" 90 MJ BD*
<br />EA ,>r
<br />1 "IN
<br />1$, 5,280.00
<br />$ 5,280.00
<br />Restoarion
<br />LSAT
<br />r 1'
<br />I$6, 3,000.00
<br />$ 3,000.00
<br />Sidewalk demo/repair
<br />SPIN
<br />1 42c 0
<br />$' 7.44
<br />$ 1,488.00
<br />Testing
<br />LS '1-
<br />WW1
<br />$ 1,500.00
<br />$ 1,500.00
<br />Survey / as-builts /
<br />lb,,,LS
<br />$ 1,500.00
<br />$ 1,500.00
<br />IMO
<br />Subtotal
<br />$ 190,200.00
<br />Contingency 15% N
<br />Es
<br />O., `1
<br />$ 28,530.00
<br />$ 28,530.00
<br />%
<br />Subtotal
<br />$ 218,730.00
<br />'Includes (2) MJ adaptors (2) long sleeves and PVC pipe
<br />**This number does not include surveying, engineering.. a 'g
<br />permitting. It has been represented that JI has prepa ed a aafor
<br />this 12" reuse main extension. Cost for CAI i ssume to bb7coDred
<br />in the estmated costs for the other reuse prove a ts.�
<br />Construction Grand Total
<br />1 $ 6,900,628.27
<br />Engineering/Professional
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />Engineering/Surveying Design
<br />LS
<br />1
<br />$ 350,000.00
<br />$ 350,000.00
<br />Inspections/Certifications
<br />LS
<br />1
<br />$ 50,000.00
<br />$ 50,000.00
<br />Permit Application/Costs
<br />LS
<br />1
<br />$ 22,500.00
<br />$ 22,500.00
<br />Subtotal
<br />$ 422,500.00
<br />'Contingency 15% LS 1
<br />$ 63,375.00
<br />$ 63,375.00
<br />Subtotal
<br />$ 485,875.00
<br />Transmission Main Sub -Total
<br />$ 1,494,478.87
<br />Distribution Main & Service Sub -Total
<br />$ 2,134,399.40
<br />Tank & Pump Sub -Total
<br />$ 3,053,020.00
<br />OWBR to JI Exist. Pump Station Extension
<br />$ 218,730.00
<br />Engineering/Professional Sub -Total
<br />$ 485,875.00
<br />Grand Total
<br />$ 7,386,503.27
<br />168
<br />J:12018\18-122 IRCDUS A1A Re -Use Main C3D\Documents\Cost Estimate\Cost Estimate.xlsx
<br />
|