|
November 2013
<br />MM # 1351
<br />SANITARY SEWER FEASIBILITY STUDY & REPORT
<br />NORTH SEBASTIAN AREA
<br />Sanitary Sewer For North Sebastian Area
<br />Indian River County Department of Utilities Services
<br />Low Pressure Sewer Collection Alternatives
<br />1
<br />USE - - - - $ 8,600,000.00 1 USE - - - - $ 7,100,000.00 1
<br />Contingencies include easement acquisition, misc. construction items, etc.
<br />18
<br />F7 Z7
<br />GRINDER PUMP SYSTEM
<br />STEP SYSTEM
<br />Item
<br />No.
<br />Item Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />1
<br />Mobilization
<br />1
<br />LS
<br />$ 175,000.00
<br />$ 175,000.00
<br />$ 150,000.00
<br />$ 150,000.00
<br />2
<br />Maintenance of Traffic
<br />1
<br />LS
<br />$ 40,000.00
<br />$ 40,000.00
<br />$ 40,000.00
<br />$ 40,000.00
<br />3
<br />Stakeout Survey & As-builts
<br />1
<br />LS
<br />$ 104,450.00
<br />$ 104,450.00
<br />$ 86,750.00
<br />$ 86,750.00
<br />4
<br />Standard Manhole (0'-6')
<br />5
<br />EA
<br />$ 3,900.00
<br />$ 19,500.00
<br />$ 3,900.00
<br />$ 19,500.00
<br />5
<br />Standard Manhole (6'-8')
<br />6
<br />EA
<br />$ 4,500.00
<br />$ 27,000.00
<br />$ 4,500.00
<br />$ 27,000.00
<br />6
<br />Standard Manhole (8'-10')
<br />5
<br />EA
<br />$ 5,100.00
<br />$ 25,500.00
<br />$ 5,100.00
<br />$ 25,500.00
<br />7
<br />Standard Manhole (10'-12')
<br />1
<br />EA
<br />$ 5,600.00
<br />$ 5,600.00
<br />$ 5,600.00
<br />$ 5,600.00
<br />8
<br />Standard Manhole (12'-14')
<br />0
<br />EA
<br />$ 0.00
<br />$ 0.00
<br />$ 0.00
<br />$ 0.00
<br />9
<br />Single Lateral (Gravity)
<br />21
<br />EA
<br />$ 625.00
<br />$ 13,125.00
<br />$ 625.00
<br />$ 13,125.00
<br />10
<br />Master Pump
<br />Station #1
<br />1
<br />LS
<br />$ 164,000.00
<br />$ 164,000.00 1
<br />$ 164,000.00
<br />$ 164,000.00
<br />11
<br />10" PVC Sewer (0'-6')
<br />1,590
<br />LF
<br />$ 24.00
<br />$ 38,160.00
<br />$ 24.00
<br />$ 38,160.00
<br />12
<br />10" PVC Sewer (6'-8')
<br />2,270
<br />LF
<br />$ 30.00
<br />$ 68,100.00
<br />$ 30.00
<br />$ 68,100.00
<br />13
<br />10"
<br />PVC Sewer (8'-10')
<br />2,025
<br />LF
<br />$ 40.00
<br />$ 81,000.00
<br />$ 40.00
<br />$ 81,000.00
<br />14
<br />10' PVC Sewer (10'-12')
<br />310
<br />LF
<br />$ 53.00
<br />$ 16,430.00
<br />$ 53.00
<br />$ 16,430.00
<br />15
<br />2" Dia. Force Main
<br />31,115
<br />LF
<br />$ 10.00
<br />$ 311,150.00
<br />$ 10.00
<br />$ 311,150.00
<br />16
<br />3" Dia. Force Main
<br />2,485
<br />LF
<br />$ 12.00
<br />$ 29,820.00
<br />$ 12.00
<br />$ 29,820.00
<br />17
<br />4" Dia. Force Main
<br />1,170
<br />LF
<br />$ 15.00
<br />$ 17,550.00
<br />$ 15.00
<br />$ 17,550.00
<br />18
<br />Testing force main
<br />1
<br />LS
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ 5,000.00
<br />19
<br />Testing
<br />(TV of Mains)
<br />6,195
<br />LF
<br />$ 1.50
<br />$ 9,292.50
<br />$ 1.50
<br />$ 9,292.50
<br />20
<br />2" Isolation Valve
<br />24
<br />EA
<br />$ 300.00
<br />$ 7,200.00
<br />i $ 300.00
<br />$ 7,200.00
<br />21
<br />4" Isolation Valve
<br />1
<br />EA
<br />$ 1,200.00
<br />$ 1,200.00
<br />$ 1,200.00
<br />$ 1,200.00
<br />22
<br />STEP
<br />Pump
<br />System Simplex
<br />Station
<br />379
<br />EA
<br />$ 9,000.00
<br />$ 3,411,000.00
<br />23
<br />Simplex Grander Pump
<br />Station
<br />31
<br />EA .
<br />$ 12,000.00
<br />$ 372,000.00
<br />24
<br />Simplex Grinder Pump
<br />Station
<br />410
<br />EA
<br />$ 12,000.00
<br />$ 4,920,000.00
<br />25
<br />Duplex Grinder Pump
<br />Station
<br />10
<br />EA
<br />$ 30,000.00
<br />$ 300,000.00
<br />$ 30,000.00
<br />$ 300,000.00
<br />26
<br />Dewatering
<br />3,200
<br />LF
<br />$ 4.00
<br />$ 12,800.00
<br />$ 4.00
<br />$ 12,800.00
<br />27
<br />Erosion & Sediment Control
<br />1
<br />LS
<br />$ 50,000.00
<br />$ 50,000.00
<br />$ 50,000.00
<br />$ 50,000.00
<br />28
<br />Cut) Paved Restoration (Open
<br />7,140
<br />LF
<br />$ 50.00
<br />$ 357,000.00
<br />$ 50.00
<br />$ 357,000.00
<br />29
<br />Un Paved Road
<br />Restoration (Open Cut)
<br />1,650
<br />LF
<br />$ 12.00
<br />$ 19,800.00
<br />$ 12.00
<br />$ 19,800.00
<br />30
<br />Sod
<br />41,330
<br />LF
<br />$ 4.00
<br />$ 165,320.00
<br />$ 4.00
<br />$ 165,320.00
<br />31
<br />SUBTOTAL
<br />$ 6,983,997.50
<br />$ 5,804,297.50
<br />32
<br />Design/Permitting -Final
<br />Engineering (7.5%)
<br />1
<br />LS
<br />$ 523,799.81
<br />$ 523,799.81
<br />$ 435,322.31
<br />$ 435,322.31
<br />33
<br />Contingencies (15%)
<br />1
<br />LS
<br />$1,047,599.63
<br />$ 1,047,599.63
<br />$ 870,644.63
<br />$ 870,644.63
<br />34
<br />TOTAL ESTIMATED PROJECT COST
<br />$ 8,555,396.94
<br />$ 7,110,264.44
<br />1
<br />USE - - - - $ 8,600,000.00 1 USE - - - - $ 7,100,000.00 1
<br />Contingencies include easement acquisition, misc. construction items, etc.
<br />18
<br />F7 Z7
<br />
|