|
PRELIMINARY ESTIMATION PROJECT COST
<br />2dascst3
<br />04 z - z.y - o a
<br />+
<br />SEBASTIAN WATER ASSESSMENT PROJECT. PHASE 2D
<br />INDIAN RIVER PROJECT II UW -97 -13 -DS
<br />WIP # 473-000-169-356.00
<br />ITEMS ESTIMATED
<br />ESTIMATED UNIT PRICE
<br />SUBTOTAL
<br />QUANTITY
<br />UNIT
<br />($)
<br />($)
<br />MOBILIZATION
<br />1
<br />UNIT
<br />$90,000.00
<br />$90,000.00
<br />DIP POLYWRAP
<br />3,664
<br />L.F.
<br />$1.20
<br />$4,396.80
<br />12" DIP WM CLASS 350
<br />528
<br />L.F.
<br />$27.00
<br />$14,256.00
<br />12" PVC WM
<br />16,122
<br />L.F.
<br />$25.00
<br />$403,050.00
<br />6" DIP WM CLASS 350
<br />3,056
<br />L.F.
<br />$15.00
<br />$45,840.00
<br />6" PVC WM
<br />79,024
<br />L.F.
<br />$11.50
<br />$908,776.00
<br />4" DIP WM CLASS 350
<br />80
<br />L.F.
<br />$14.50
<br />$1,160.00
<br />4" PVC WM
<br />3,920
<br />L.F.
<br />$8.25
<br />$32,340.00
<br />12" GV
<br />16
<br />UNIT
<br />$1,650.00
<br />$26,400.00
<br />6" GV
<br />131
<br />UNIT
<br />$620.00
<br />$81,220.00
<br />4" GV
<br />10
<br />UNIT
<br />$500.00
<br />$5,000.00
<br />FHA
<br />102
<br />UNIT
<br />$2,100.00
<br />$214,200.00
<br />2" BLOWOFF VALVE
<br />1
<br />UNIT
<br />$700.00
<br />$700.00
<br />1" SHORT SINGLE SVC
<br />215
<br />UNIT
<br />$350.00
<br />$75,250.00
<br />1" LONG SINGLE SVC
<br />118
<br />UNIT
<br />$575.00
<br />$67,850.00
<br />1.5" DUAL SHORT SVC
<br />407
<br />UNIT
<br />$465.00
<br />$189,255.00
<br />1.5" DUAL LONG SVC
<br />288
<br />UNIT
<br />$715.00
<br />$205,920.00
<br />FITTINGS
<br />30
<br />TON
<br />$3,700.00
<br />$111,000.00
<br />JUMPER
<br />4
<br />UNIT
<br />$1,750.00
<br />$7,000.00
<br />4" DRIVEWAY BORES
<br />7
<br />UNIT
<br />$500.00
<br />$3,500.00
<br />6" DRIVEWAY BORES
<br />384
<br />UNIT
<br />$500.00
<br />$192,000.00
<br />RESTORE ASPHALT PAVEMENT
<br />2,288
<br />L.F.
<br />$20.00
<br />$45,760.00
<br />RESTORE GRAVEL PAVEMENT
<br />16
<br />L.F.
<br />$20.00
<br />$320.00
<br />4" DIRECTIONAL BORES (50')
<br />3
<br />UNIT
<br />$1,600.00
<br />$4,800.00
<br />6" DIRECTIONAL BORES (501
<br />91
<br />UNIT
<br />$2,200.00
<br />$200,200.00
<br />6" DIRECTIONAL BORES (90')
<br />3
<br />UNIT
<br />$3,960.00
<br />$11,880.00
<br />12" DIRECTIONAL BORES (50')
<br />21
<br />UNIT
<br />$3,500.00
<br />$73,500.00
<br />12" DIRECTIONAL BORES (80')
<br />1
<br />UNIT
<br />$5,600.00
<br />$5,600.00
<br />RESTORE CONC DRIVEWAY
<br />1,260
<br />L.F.
<br />$24.00
<br />$30,240.00
<br />SOD -
<br />92,457
<br />L.F.
<br />$2.10
<br />$194,159.70
<br />SEED & MULCH
<br />10,273
<br />L.F.
<br />$1.10
<br />$11,300.30
<br />SUB -TOTAL
<br />$3,256,873.80
<br />NON -ASSESSABLE COST
<br />$269,843.00
<br />ADJUSTED COST
<br />$2,987,030.80
<br />10% CONTINGENCY
<br />$298,703.08
<br />ESTIMATED CONSTRUCTION COST
<br />$3,285,733.88
<br />ENGINEERING, SURVEY & CONST. ADMIN.
<br />$200,000.00
<br />ESTIMATED ADMINISTRATIVE EXPENSES
<br />$30,000.00
<br />ESTIMATED TOTAL ASSESSMENT COST
<br />$3,515,733.88
<br />TOTAL ASSESSABLE SQUARE FOOTAGE
<br />18,083,605
<br />ASSESSMENT COST PER SQUARE FOOT
<br />$0.1944155
<br />EXHIBIT
<br />5
<br />
|