|
Quail Creek Cost Estimate
<br /> Electrical
<br /> Street Lights EA 6 $ 2,000.00 $ 12,000.00 0% $0.00 $ 12,000.00
<br /> Transformer Pad EA 23 $ 300.00 $ 6,900.00 0% $0.00 $ 6,900.00
<br /> Primary Conduit LF 9000 $ 3.50 $ 31 ,500.00 0% $0.00 $ 31 ,500.00 �=r
<br /> Secondary Conduit LF 4500 $ 4.50 $ 209250.00 0% $0.00 $ 20,250.00 ,
<br /> Subtotal $ 705650.00 $0.00 $ 70,650.00 it i2
<br /> Professional
<br /> Engineering LS 1 $ 10,000.00 $ 101000.00 60% $6,000.00 $ 4,000.00
<br /> Surveying-Stake-out LS 1 $ 33,660.00 $ 33,660.00 1 50% $ 16,830.00 $ 16,830.00 Olt
<br /> Surveying-Asbuilt LS 1 $ 10,000.00 $ 10,000.00 0% $0.00 $ 10,000.00
<br /> Surveying PRMS & PCPS LS 1 $ 51000.00 $ 5,000.00 0% $0.00 $ 5,000.00 2Q '
<br /> Subtotal $ 585660.00 $22,830.00 $ 355830.00 I
<br /> Off-Site
<br /> Moblization LS 1 $ 55000.00 $ 5,000.00P75%
<br /> $2,500.00 $ 2,500.00
<br /> Maint of Traffic LS 1 $ 109000.00 $ 10,000.00 $0.00 S 10,000.00
<br /> Power Pole reloc or remov EA 10 $ 2,000.00 $ 20,000.00 $12,000.00 $ 8,000.00
<br /> Clear & Curb LS 1 $ 10,000.00 $ 105000.00 $7,500.00 $ 2,50000
<br /> Grade Right of way LF 3250 $ 5 .00 $ 16,250.00 $ 12, 187.50 $ 4,062.50
<br /> Sidewalk LF 1300 $ 17 .50 $ 22,750.00 $0.00 $ 22,750.001 " Type S-3 Asphalt Roadway SY 4019 $ 5
<br />.00 $ 20,095.00 $0.00 $ 20,095 .00
<br /> 1 1 /2" Type S- 1 Asphalt SY 4019 $ 6.50 $ 26, 123.50 0% $0.00 $ 26, 123 .50 ()
<br /> 8" Coquina Rock SY 5024 $ 9.40 $ 47,225.60 75% $35,419.20 $ 11 ,806.40
<br /> 12" Stab. Subgrade SY 6029 $ 6.00 $ 36, 174.00 90% $32,556.60 $ 3,617.40
<br /> 1 " Type S-3 Asphalt Shoulder SY 1184 $ 5.00 $ 5,920.00 0% $0.00 $ 59920.00 i z 2
<br /> 6" Coquina Rock Shoulder SY 1480 $ 7.00 $ 10,360.00 75% $7,770.00 $ 23590.00
<br /> 8 " Stab. Subgrade Shoulder SY 1776 $ 4.00 $ 7, 104.00 90% $6,393.60 $ 710.40
<br /> Stabilized Dirt Road SY 1334 $ 7.00 $ 91338.00 0% $0.00 $ 9,338.00
<br /> 8" Water Main LFP135
<br /> $ 10.00 $ 13,350.00 90% $ 12,015 .00 $ 1 ,335.00
<br /> 8"MJGV W/ Box &Cone. Pad EA $ 700.00 $ 700.00 90% $630.00 $ 70.00
<br /> 8"MJ Plug EA $ 500.00 $ 500.00 90% $450.00 $ 50.00
<br /> 2"Blow-off EA $ 400.00 $ 400.00 90% $360.00 $ 40.00
<br /> Sample Point EA $ 300.00 $ 900.00 0% $0.00 $ 900.00
<br /> MJ Restrainers LS $ 2,000.00 $ 2,000.00 90% $ 1 ,800.00 $ 200.00
<br /> Temp. Jumper EA $ 15500.00 $ 1 ,500.00 90% $1,350.00 $ 150.00
<br /> Tie-into Exist Way LS 1 $ 25500.00 $ 2,500.00 0% $0.00 $ 2,500.00
<br /> Sod R/W SY 7222 $ 1 .50 $ 10,833.00 0% $0.00 $ 10,833.00
<br /> Cone. Jacket EA 1 $ 700.00 $ 700.00 0% $0.00 $ 700.00
<br /> 18"RCP LF 364 $ 39.00 $ 14, 196.00 90% $ 12,776.40 $ 1,419.60
<br /> Type C inlet EA 2 $ 2,000.00 $ 45000.00 90% $3,600.00 $ 400.00
<br /> JunctionManhole EA 1 $ 2,000.00 $ 2,000.00 90% $ 1 ,800.00 $ 200.00
<br /> 24" CAD LF 20 $ 46.00 $ 920.00 0% $0.00 $ 920.00
<br /> 30" RCP LS 120 $ 65 .00 $ 7,800.00 90% $7,020.00 $ 780.00
<br /> Striping LS 1 $ 255000.00 $ 25,000.00 0% $0.00 $ 25,000.00
<br /> Subtotal $ 3339639. 10 $ 158, 128.30 $ 175,510.80
<br /> E X [ ! I ' j T " A 'FI
<br /> Page 4 of 5 page 3 of 4
<br />
|