|
Cost Estirnate for
<br /> Ashley Lakes Subdivision
<br /> CONSTRUCTION COST ESTIMATE ASHLEY LAKES SUBDIVISION FOR BOND 2/3/2005
<br /> 1JNrr QUANTITY UNIT PRICE TOTAL COMPLETE AMOUNT REMAINING
<br /> Mobilization
<br /> Mobilization LS 1 $ 12,000.00 S 12,000.00 50% $ 62000.00 S 6,000.00
<br /> Sanitary Sewer
<br /> Subtotal 5 12,000 .QO $ 6 ,000,00 S 6,000. 00
<br /> 8" PVC DR 35 Green 0'-06' LF
<br /> 11950 S 16.50 S 32, 175.00 95% $30,566.25 5 1 ,608 . 75 • ••-
<br /> SMH 0'-6' EA 7 $ 11800.00 S 12,600.00 95% $ 11 ,970 .00 S 630.00
<br /> 1 . ,..
<br /> SMH 6'-8' EA 2 S 4159.00 S 4,318 .00 95% 54 , 102. 10 S 215 . 90
<br /> SMH 8'- 10' EA 3 S 2,660.00 S 7,980 .00 95% 57,581 .00 S 399 .00
<br /> Double Service EA 16 $ 425.00 S 6,800.00 95% $6,460-00 $ 340.00
<br /> SinglerService EA 4 S 375 .00 S 1 ,500.00 95% $ 1 ,425.00 $ 75 .00
<br /> Dewater & TV lines LF 1 ,950 S 1 .20 s $ 2 ,340. 52
<br /> 00 95% ,223.00 $ 117 .00
<br /> Tie into ExistingMH EA 1 S 400.0 ?S-683113 -00
<br /> 400.00 959'° 5380-00 S 2000
<br /> Subtotal $64,707.35 S 3,405.65
<br /> Water
<br /> 6 " C-900 EA 2180 S 9.50 S 209710.00 90°° $ 18,639.00 S 2,071 .00
<br /> 8' C-900 EA 540 $ 14.00 S 7 ,560.00 90% $6,804.00 S 756.00
<br /> Fire H drant Assembly EA 2 S 2,800.00 S 5,600.00 90% $5,040.00 S 560.00
<br /> 2 " Blow off EA 5 $ 450.00 S 20250.00 90% 52,025.00 $ 225 .00
<br /> 2 " Jumper EA 4 $ 780.00 S 3 , 120.00 90% $2,808 .00 S 312.00
<br /> 6" Gate Valve & Box EA 10 $ 755.00 S 79550.00 90% Sb,795.00 S 755.00
<br /> 8" Gate Valve & Box LF I S 955.00 S 955.00 90% 5859.50 $ 95 .50
<br /> Sample Points LF 1 S 350.00 S 350.00 90% 5315.00 S 35 .00
<br /> Single Water Services FA 6 5 350.00 S 2, 100.00 90% $ 1 ,890.00 S 210.00 # `
<br /> Double water Services EA 15 S 475 .00 1 S 7, 125 .00 90% $6,412.5OU 50
<br /> Connect to Brost at Amelia S/D RL 2 S 400.00 $ 800.00 90% $720.0 .00
<br /> 6" MI 22.5 Bend RL 10 S 164 .00 $ 11640.00 90% $ 1 ,476.0 .00
<br /> 6"X6" Tee EA 1 $ 247 .00 S 247.00 90% 5222.30 .70
<br /> 6" M1 Sleeve EA 2 S 169.00 S 338.00 90% $304.20 .80 3
<br /> 8" MJ Sleeve EA 1 S 216.00 S 216.00 90% 5194 .40
<br /> $
<br /> ,60
<br /> 8"X6" MJ Anchor EA 1 $ 496.73 S 496.73 90% 5447 .06 . 67
<br /> 6" MJ 45 Bend EA 9 S 160.75 S 1 ,446. 75 90% $ 1 ,302.08 .68
<br /> F6"
<br /> X6" MJ Anchor Rtee EA 3 S 215.00 S 645 .00 90% 5580.50 .50
<br /> Mc u EA 51 S 52.00 S 2,652 .00 90% $2,386.80 S 265.20
<br /> 8Megalug EA 4 S 77.00 S 308 .00 90% $277 .20 $ 30.80
<br /> 6" Bee] Harness EA 28 $ 90.00 S 2,520.00 1 90% 1 S2,268 .001 S 252 .00
<br /> 8" Bell Hamess EA 6 S 150.00 $ 900.00 90% F igic-ool S 90.00
<br /> Subtotal $ 690529.48 $62 ,576.53 $ 6,952 .95
<br /> Storm Sewer
<br /> Control Structure JFL
<br /> 1 S 1 ,200.00 S 11200.00 50% $600.00 $600.00
<br /> Junction Manhole 4 S 11650.00 S 61600.00 35% $26310.00 $4,290 .00
<br /> Modified Miami Inlet 10 S 1 ,950.00 S 19,500. 00 70% *$209328 .00
<br /> 55,850.00
<br /> T C Inlet 5 S 950.00 S 4 ,750.00 90% $950.00
<br /> 12" N- 12 Ultra 590 S 13.50 $ 7,830.00 80% $ 1 ,566.00
<br /> 15" N-12 Utra 280 S 14 .90 S 4 , 172.00 80% 5834 .40
<br /> 18' N" 12 Utra LF 1540 S 16.50 S 259410.00 80° 6 5,082.00
<br /> 24"N- 12 Utra LF 240 S 24 .00 S 5,760.00 80% 1 ,152.00
<br /> 12" BCCMP LF 20 S 27.75 S 555.00 80% S444 ,001 5111 .00
<br /> Mitered End LF 1 S 650.00 S 650.00 0% $0.00 $650.00
<br /> 18" BCCMP EA 240 S 30.75 S 7,380.00 1 80% $5 ,904 .00 $ 1 ,476 .00
<br /> 72" RCP EA 104 S 250.00 S 26,000,00 80% $203800.00 552200.00
<br /> Endwalls EA 2 S 10,500.00 S 21 ,000.0080% $ 16 ,800.00 $4,200.00
<br /> Rtmovc 48" CMP E4 1 S 1 ,500.00 S 1 ,500.00 80% 51 ,200.00 $300 .00
<br /> Subtotal 532,307 .00 $ 100,045.60 $32,261 .40
<br /> XXHIBIT °' A "
<br /> Page 2 of 4
<br /> 1
<br />
|