|
Cost Estimate for
<br /> Quail Creek Subdivision
<br /> Off-Site
<br /> Moblization LS 1 $ 5,000.00 $ 5,000.00 0% $0.00 $ 5,000.00
<br /> Maint of Traffic LS 1 $ 102000.00 $ 10,000.00 0% $0.00 $ 10,000.00
<br /> Power Pole reloc or remov EA 10 $ 2,000.00 $ 20,000.00 0°/U $0.00 $ 202000.00
<br /> Clear & Curb LS 1 $ 1000.00 $ 10,000.00 0% $0.00 $ 102000.00
<br /> Grade Right of way LF 3250 $ 5 .00 $ 16,250.00 0% $0.00 $ 16,250.00
<br /> Sidewalk LF 1300 $ 17.50 $ 22,750.00 0% $0.00 $ 222750.00
<br /> 1 " Type S-3 Asphalt Roadway SY 4019 $ 5 .00 $ 203095 .00 0% $0.00 $ 202095 .00
<br /> 1 1/2" Type S-1 Asphalt SY 4019 $ 6.50 $ 265123 .50 0"/0 $0.00 $ 26, 123 .50
<br /> 8" Coquina Rock SY 5024 $ 9.40 $ 479225.60 0% $0.00 $ 479225 .60
<br /> 12" Stab. Subgrade SY 6029 $ 6.00 $ 362174.00 0% $0.00 $ 365174.00
<br /> 1 " Type S-3 Asphalt Shoulder SY 1184 $ 5 .00 $ 5,920.00 0% $0.00 $ 52920.00
<br /> 6" Coquina Rock Shoulder SY 1480 $ 7.00 $ 102360.00 0% $0.00 $ 102360.00
<br /> 8" Stab. Subgrade Shoulder SY 1776 $ 4.00 $ 71104.00 00/0 $0.00 $ 7, 104.00
<br /> Stabilized Dirt Road SY 1334 $ 7.00 $ 9,338.00 0"/U $0.00 $ 91338.00
<br /> 8" Water Main LF 1335 $ 10.00 $ 132350.00 0°/" $0.00 $ 13,350.00
<br /> 8"MJGV W/ Box &Conc. Pad EA 1 $ 700.00 $ 700.00 0% $0.00 $ 700.00
<br /> 8"MJ Plug EA 1 $ 500.00 $ 500.00 0% $0.00 $ 500.00
<br /> 2"Blow-off EA 1 $ 400.00 $ 400.00 0% $0.00 $ 400.00
<br /> Sample Point EA 3 $ 300.00 $ 900.00 0% $0.00 $ 900.00
<br /> MJ Restrainers LS 1 $ 22000.00 $ 25000.00 0% $0.00 $ 22000.00
<br /> Temp. Jumper EA 1 $ 12500.00 $ 1,500.00 0"/0 $0.00 $ 11500.00
<br /> Tie-into Exist Way LS 1 $ 2,500.00 $ 22500.00 0"/" $0.00 $ 22500.00
<br /> Sod R/W SY 7222 $ 1 .50 $ 10,833 .00 00/0 $0.00 $ 10,833 .00
<br /> Conc. Jacket EA 1 $ 700.00 $ 700.00 0% $0.00 $ 700.00
<br /> 18"RCP LF 364 $ 39.00 $ 145196.00 0% $0.00 $ 14, 196.00
<br /> Type C inlet EA 2 $ 2,000.00 $ 4,000.00 0% $0.00 $ 4,000.00
<br /> JunctionManhole EA 1 $ 2,000.00 $ 22000.00 0% $0.00 $ 22000. 00
<br /> 24" CAD LF 20 $ 46.00 $ 920.00 0"/0 $0.00 $ 920.00
<br /> 30" RCP LS 120 $ 65 .00 $ 7,800.00 0% $0.00 $ 7,800.00
<br /> Striping LS I $ 25,000.00 $ 25,000.00 0% $0.00 $ 25,000.00
<br /> Subtotal $ 333,639. 10 $0.00 $ 333,639. 10 ^ . s
<br /> i
<br /> TOTAL COMPLETE REMAINING
<br /> Sanitary Sewer $ 148, 100.00 $0.00 $ 148, 100.00
<br /> Water $ 1122550.00 $0.00 $ 1125550.00
<br /> Storm Sewer $ 118,968.00 $0.00 $ 118,968.00
<br /> Site Work $ 181,223.00 $103,844.50 $ 772378.50
<br /> Roadway Onsite Paving $ 3309854.50 $52875 .00 $ 3245979.50
<br /> Landscaping $ 752720.00 $0.00 $ 75,720.00
<br /> Electrical $ 702650.00 $0.00 $ 709650.00
<br /> Professional $ 589660.00 $43366.00 $ 54,294.00
<br /> Off Site $ 333,639. 10 $0.00 $ 333,639. 10
<br /> TOTAL $ 1,4302364.60 $ 114,085 .50 $ 12316,279. 10
<br /> CONTINGENCY 25% $329,069.78
<br /> TO B ND AMOUNT $ 1 ,645,348.88 L? f /1 L' '
<br /> •J / `4
<br /> 0 LI
<br /> Date:
<br /> V �v
<br /> Jodah B " e, P.E . No. 5739
<br /> EXHMIT
<br /> Page 4 of 4
<br />
|