|
Quail Creek Cost Estimate
<br /> 11 /27/2006
<br /> UNIT QUANTITY UNIT PRICE TOTAL 1COMPLETE AMOUNT I REMAINING
<br /> Sanitary Sewer
<br /> Sanitary Manhole EA 15 $ 2,000.00 $ 30,000.00 90% $271000.00 $ 3,000.00
<br /> 8 "PVC LF 3400 $ 25 .00 $ 85,000.00 90% $76,500.00 $ 8,500.00
<br /> Tie into existing San EA 1 $ 2,000.00 $ 2,000.00 90% $ 1 ,800.00 $ 200.00 F1) k
<br /> SING Service EA 19 $ 500.00 $ 9,500.00 90% $8,550.00 $ 950.00 J P1T
<br /> DBL Service EA 36 $ 600.00 $ 21,600.00 90% $ 19,440.00 $ 2, 160.00 I h
<br /> Subtotal $ 148, 100.00 $ 133,290.00 $ 14,810.00 ` �20
<br /> Water
<br /> Tie-Into Exist W.M EA 1 $ 2,000.00 $ 2,000.00 90% $ 1 ,800.00 $ 200.00
<br /> 8" PVC Pipe LF 175 $ 12.00 $ 2, 100.00 90% $ 1 ,890.00 $ 210.00
<br /> 6"PVC LF 4045 $ 10.00 $ 40,450.00 90% $36,405 .00 $ 4,045 .00 744
<br /> Fire Hydrant Assembly EA 6 $ 21000.00 $ 12,000.00 90% $ 105800.00 $ 13200.00 /'/ !f'
<br /> 8" MJGV W Box &Cont Pad EA 2 $ 800.00 $ 1 ,600.00 85% $ 1 ,360.00 $ 240.00 FO
<br /> 6" MJGV W/ Box &Cone Pad EA 13 $ 700.00 $ 99100.00 85% $7,735.00 $ 1,365 .00 J AT
<br /> 8x8 MJ Tee EA 2 $ 600.00 $ 19200.00 90% $ 1,080.00 $ 120.00 11
<br /> 6x6 MJ Tee EA 8 $ 500.00 $ 4,000.00 90% $3,600.00 $ 400.00 0
<br /> 8x6 MJ Reducer EA 1 $ 400.00 $ 400.00 90% $360.00 $ 40.00
<br /> 6"221MJ BENd EA 11 $ 300.00 $ 3,300.00 90% $25970.00 $ 330.00
<br /> 6"45' MJ BEND EA 4 $ 300.00 $ 11200.00 90% $ 1 ,080.00 $ 120.00
<br /> 6"90' MJ BEND EA 1 $ 300.00 $ 300.00 90% $270.00 $ 30.00
<br /> MJREstrainers LS 1 $ 5,000.00 $ 5,000.00 90% $4,500.00 $ 500.00
<br /> Sample Point EA 8 1 $ 300.00 $ 25400.00 0% $0.00 $ 2,400.00
<br /> Temp. Jumper Counter EA 1 $ 1 ,500.00 $ 1 ,500.00 90% $ 1 ,350.00 $ 150.00
<br /> Blow-Off EA 4 $ 400.00 $ 1 ,600.00 0% $0.00 $ 1 ,600.00
<br /> Single Service EA 11 $ 400.00 $ 4,400.00 0% $0.00 $ 4,400.00
<br /> DBL Service EA 40 $ 500.00 $ 20,000.00 0% $0.00 $ 20,000.00
<br /> Subtotal $ 112,550.00 $75,200.00 $ 37,350.00
<br /> Storm Sewer
<br /> 151PADS LFN28
<br /> $ 18.00 $ 2,628.00 90% $2,365 .20 $262.80
<br /> 18 "ADS LF $ 20.00 $ 30,000.00 90% $27,000.00 $3,000.00
<br /> 24"ADS LF $ 25 .00 $ 6,250.00 90% $5,625.00 $625 .00
<br /> 30"ADS LF $ 40.00 $ 7,440.00 90% $6,696.00 $744.00
<br /> 24 RCP LF $ 50.00 $ 14,450.00 90% $ 13,005.00 $ 1 ,445.0024" CAP LF $ 40.00 $ 800.00 90%
<br /> $720.00 $80.00
<br /> Mod Miami Inlet EA $ 39000.00 $ 54,000.00 90% $48,600.00 $5,400.00 j
<br /> Type C Inlet EA 1 $ 2,000.00 $ 2,000.00 90% $ 1 ,800.00 $200.00
<br /> Concrete Collar EA 1 $ 11400.00 $ 15400.00 00/, $0.00 $ 1 ,400.00
<br /> Subtotal $ 118,968.00 $ 105,811 .20 $ 13, 156.80
<br /> EXHIBIT T 11 #t/� i1
<br /> Page 2 of 5
<br /> Page 1 of 4
<br />
|