|
i
<br /> GIBBFLIN MEDICAL SUBDIVISION
<br /> COST ESTIMATE FOR FLINCHUM MEDICAL SUBDIVISION 4/28/2005
<br /> DESCRIPTION I UNIT OUANTITYIUNIT PRICEI TOTAL I % REMAIN. I BOND TOTAL
<br /> EARTHWORK & GRADING
<br /> Mobilization LS 1 $ 19500 .00 $ 19500 . 00 100 . 00% $ 1 , 500 . 00
<br /> Clearing & Grubbing LS 1 $4, 800 .00 $4 , 800. 00 100 . 00% $4, 800 . 00
<br /> Site Grading LS 1 $ 15 ,000 .00 $ 15 ,000 .00 100 .00% $ 15 ,000 . 00 % 04
<br /> Excavation of Ponds LS 1 $249250 . 00 $24 ,250 .00 100 .00% $24,250 . 00 furl
<br /> Layout LS 1 $ 15000 .00 $ 1 ,000 . 00 100 . 00% $ 1 ,000 . 00
<br /> Testing LS 1 $500 .00 $500 , 00 100 . 00% $500 . 00
<br /> Remove sidewalk at 37th Street LS 1 $500 . 00 $500 .00 100.00% $ 500 .00
<br /> $479550.00 100 .00% $479550.00
<br /> ROADWAY/RIGHT-OF-WAY
<br /> 1 1 /2 " Type S asphalt SY 2865 $6 . 00 $ 17, 190 . 00 100 .00% $ 171190 . 00
<br /> Prime SY 2865 $0 .45 $ 1 ,289 .25 100 .00% $ 19289 .25
<br /> 6 " Compacted Base SY 2865 $6 .50 $ 187622 .50 100 .00% $ 18 ,622 .50 y/; /j
<br /> 8 " Stabilized Subgrade Roadway SY 2865 $3 . 50 , $ 109027 .50 100 . 00% $ 10, 027 . 50
<br /> 24 " Mod. Miami curb LF 1625 $ 8 . 50 $ 139812 .50 100 . 00% $ 13 , 812 . 50
<br /> Type A, B, & Header Curb LF 830 $8 . 00 $6,640 .00 100 .00% $6,640 .00
<br /> Streetlights LS 5 $ 19200 . 00 $6,000 .00 100 .00% $6 , 000 . 00
<br /> Stripping & Signage LS 1 $2 , 950 .00 $2 ,950 . 00 100 . 00% $2 ,950 . 00
<br /> Bahia Sod (2 strips @ BOC) SF 4600 $0 . 18 $ 828 .00 100 .00% $ 828 . 00
<br /> Subtotal $771,359.75 100 . 00% $77,359.75
<br /> DRAINAGE
<br /> Modified Miami Inlet (4 ' Dia) EA 4 $25400 . 00 $9 ,600 . 00 100 . 00% $9 ,600 . 00
<br /> Type C Inlet EA 1 $2, 800 .00 $2, 800 .00 100 .00% $2,800 .00
<br /> 18 " Pipe LF 712 $22 .00 $ 15 ,664 .00 100 . 00% $ 155664 . 00
<br /> 24 " Pipe LF 282 $24 . 00 $6 ,768 . 00 100 . 00% $65768 . 00
<br /> Mitered End EA 4 $ 500 . 00 $29000 . 00 100 . 00% $2 ,000 . 00
<br /> Retaining Wall LS 1 $50,000 .00 $ 503000 .00 100 .00% $ 50 ,000 .00
<br /> Junction Manholes EA 3 $2, 500 .00 $7, 500 . 00 100 .00% $79500 . 00
<br /> DoubleModified Miami Inlet EA 1 $3 , 000 . 00 $3 , 000 . 00 100 . 00% $33000 . 00
<br /> Subtotal $979332 .00 100 . 00% $979332. 00
<br /> WATER
<br /> Connection to Existing W.M. EA 1 $2,500 .00 $2,500 .00 100 . 00% $2 , 500 . 00
<br /> Jumper Connection EA 1 $ 1 ,500 . 00 $ 15500 . 00 100 . 00% $ 19500 . 00
<br /> Directional Bore LS 1 $2, 000 . 00 $2, 000 . 00 100 . 00% $23000 . 00 G �
<br /> 6 " PVC LF 1062 $ 15 .00 $ 155930. 00 100 .00% $ 155930 . 00
<br /> 0
<br /> 6 " Gate Valves EA 3 $450 . 00 $ 19350 . 00 100 . 00% $ 1 ,350 . 00
<br /> Fire Hydrant Assembly EA 1 $2 ,200 .00 $2,200 . 00 100 . 00% $23200 . 00
<br /> Sample Points EA 2 $350 . 00 $700 . 00 100 . 00% $700 . 00
<br /> Single Water Service EA 5 $400 .00 $2 ,000 . 00 100 .00% $2 ,000 . 00
<br /> Traffic Control EA 1 $ 19500 . 00 $ 1 , 500 . 00 100 . 00% $ 1 , 500 . 00
<br /> Subtotal $299680. 00 100 . 00% $299680. 00
<br /> ,r ,f
<br /> Page 2 of 3
<br />
|