|
Ashley Lakes North Cost Estimate e
<br /> 11/27/2006
<br /> DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL COMPLETE AMOUNT REMAINING
<br /> SanitarySewer
<br /> 81 PVC LF 7592 $ 24.00 $ 182,208.00 90% $163,987.20 $ 18,220.80
<br /> 8" C900 DRI 8 LF 40 $ 26.50 $ 1 ,060.00 90% $954.00 $ 106.00
<br /> Sanitary Manholes 0'-6' EA 9 $ 2,200.00 $ 19,800.00 90% $17,820.00 $ 1,980.00
<br /> Sanitary Sewer Manholes 6'A' EA 4 $ 2,600.00 $ 10,400.00 90% $9,360.00 $ 1,040.00
<br /> Smtary Sewer Manholes 8'-10' EA 3 S 3,050.00 S 9, 150.00 90% 58,235.00 $ 915.00
<br /> Sanilary Sewer Manholes 10-12' FA 4 $ 3,500.00 $ 14,00000 90% $12,600.00 $ 1,400.00
<br /> Sanitary Sewer Manholes 12'-14' EA 3 $ 4,000.00 $ 12,000.00 90% $10,800.00 S 1,20000 AT
<br /> Sanitary Sewer Manholes 14'-16 EA 4 $ 4,550.00 $ 18,200.00 90% $16,380.00 S 1,82000
<br /> Sanitary Sewer Manholes 16-18' EA 1 S 5,200.00 $ 5,200.00 90% $4,680.00 $ 520.00
<br /> Single Service EA 28 $ 55000 S 15,400.00 90% $13,860.00 $ 1,540.00
<br /> Double Service EA 66 $ 650.00 $ 42,900.00 90% $38,610.00 $ 4,290.00
<br /> 7.V. Main Lines & testing LF 7592 1 $ 2.00 S 15, 184.00 0°0 $000 E 15,184.00
<br /> Subtotal $ 345,502.00 $297,286.20 $ 48,215.80
<br /> Forcemain
<br /> 4" C900 DRI 8 LF 2200 $ 13.00 $ 28,600.00 60% $17,160.00 $ 11,440.00
<br /> 4" Gaze Valve EA 3 $ 850.00 $ 2,550.00 60% $1 ,530.00 $ 1,020.00 ^ 1
<br /> Sample Points EA 3 $ 450.00 $ 1,35000 60% $81000 $ 540.00 /`�,/y/ p�•
<br /> Misc Fittings LS 1 $ 4,500.00 $ 4,500.00 60% $2,700.00 E 1,800.00 IQ
<br /> Directional Bore LF 200 $ 105.00 $ 21,000.00 60% $12,600.00 $ 8,400.00
<br /> Connect to Exus a& EA 1 $ 1 500.00 S 1,500.00 60% $900.00 $ 600.00 T
<br /> Testing LS 1 $ 1,800.00 $ 1,800.00 60% $1,080.00 $ 720.00 I 66 //
<br /> Repair Driveways LS ] $ 00 $ 8100a00
<br /> Subtot0
<br /> al 0
<br /> $ 69,300.00 $36,70 $ 32,52000
<br /> Liftstation
<br /> Liftstation (24' Deep) LS 1 140000 $ 140,000.00 50% $70,000,001 $ 70,000.00
<br /> Subtotal $ 140,000.00 $70,000.00 1 $ 70,000.00
<br /> Water
<br /> 6' C900 LF 8120 S 13.00 S 105,560.00 90% $95,00400 $ 10,556.00
<br /> 8' C900 LF 320 S 16.00 $ 5,120.00 90% $4,608.00 E 512.00
<br /> 6n DIP LF 20 $ 21.50 $ 430.00 900/0 $387.00 $ 43.00
<br /> 8' DIP LF 140 S 25.50 $ 3,570.00 90°/ $3,213.00 $ 357.00
<br /> 6m Gate Valve w/ Box & Pad EA 12 $ 950.00 $ 11,400.00 750/c $9,550.00 $ 2,850.00
<br /> 8' Gite Valve w/ Box & Pad EA 2 $ 1,300.00 $ 2,600.00 75% $1,950.00 E 650.00 r
<br /> Fire Hydrant Assembly EA 10 S 3,800.00 $ 38,000.00 90% $34,200.00 $ 3,800.00 /{ T
<br /> 8' x 8' Wet Tap EA 1 $ 4,200.00 $ 4,200.00 90% $3,780.00 $ 420.00 !�1
<br /> 2' Jumper EA 2 $ 780.00 $ 1,560.00 90% $1,40400 $ 15600
<br /> Blow Off EA 1 4 $ 750.00 T 3,000.00 0% $0.00 S 3,000.00
<br /> Sam Ie Points EA 10 $ 350.00 E 3,500.00 0°/. $0.00 $ 3,500.00
<br /> Single Water Semce EA 36 $ 550.00 $ 19,800.00 90% $17,820.00 S 1,980.00
<br /> Double Walter Service EA 62 $ 850.00 $ 52,700.00 90% $47,430.00 $ 5,270.00
<br /> MiscFimngs $ 14,000.00 $ 14,000.00 90% $12,600.00 $ 1,400.00
<br /> Testing LS 1 S 3,500.00 E 3,500.00 0°/. $0.00 S 3,500.00
<br /> Subtotal $ 268,940.00 $230,94600 S 37,994.00
<br /> Storm Sewer
<br /> Junction Manholes EA 2 3 2,000.00 $ 4,000.00 80% $3,200.00 E 800.00
<br /> Mod. Miami Het EA 34 $ 2,500.00 S 85,000.00 60% 851,000.00 $ 34,000.00
<br /> Type C Inlet EA 7 $ 1,700.00 $ 1,700.00 80% $1 ,360.00 $ 34000
<br /> 15' N-12 Ultra LF 3200 $ 18.75 S 60,000.00 80% $48,000.00 $ 12,000.00 II IM
<br /> 18" N-12 Ultm LF 1140 S 23.00 $ 26,220.00 80% $20,97600 $ 5,244.00
<br /> 30" N-12 Ultm LF 440 $ 50.00 S 22,000.00 80% $17,60000 $ 4,400.00 �. . (/L �
<br /> 30" Corr Alum Pipe LF 20 $ 6800 $ 1360.00 80% $1 ,088.00 S 272.00 (/ ��"(/
<br /> 30" N-12 to RCP Adaptor EA 1 S 500.00 $ 500.00 80% 5400.00 S 100.00
<br /> 30" Con Alum Band EA 1 $ 180.00 $ 180.00 80% $144.00 $ 36.00
<br /> 18" RCP LF 1 180 $ 39.50 S 7, 110.00 80% $5,688.00 $ 1,422.00
<br /> 18" RCP Mitered End EA 2 $ 95000 $ 1,900.00 BO°a $] 520.00 8 380.00
<br /> 60" RCP LF 104 $ 295.00 E 30,680.00 804° $24,54400 $ 6,73600
<br /> Endwalls EA 2 $ 10,500.00 E 21,000.00 80% $16,800.00 $ 4,200.00
<br /> Remove 12" CMP EA 1 $ 3,500.00 E 3,500.00 80°0 $2,800.00 T 700.00
<br /> Control Structure LS 1 E 2,00000 $ 2,000.00 80% $1 ,600.00 $ 400.00
<br /> Subtotal E 267, 150.00 $196,720.00 1 $ 70,430.00
<br /> ME X H I I T " All l Pagel of
<br /> Page 2 of 4
<br />
|