|
Cost Estimate for
<br /> The takes at Sandridge
<br /> Phase I
<br /> CONSTRUCTION COST ESTIMATE FOR THE LAKES AT SANDRIDGE FOR BOND PHASE I 7/2/04
<br /> UNu QUANTITY I UNrr PRICE I TOTAL ICOMPLETE I AMOUNT I REMAINING
<br /> MobWwdm
<br /> Mobilization LS 1 IS 21 ,350.00 $ 217350.00 25% $ 5,337.50 1630I2.50
<br /> Subtotal 21 ,350.00 $ 57337.50 S 16,012.50
<br /> Sanitary Sewer
<br /> 8" PVC DR 35 (Green) 0'-06' LF 19114 $ 12.00 $ 13,368.00 80% $ 10,694.40 $ 2,673.60
<br /> 8" PVC DR 35 (Green) 6'-8' LF 1 ,229 $ 14.00 . $ 17,206.00 800/0 $13,764.80 $ 31441 .20
<br /> 8" PVC DR 35 (Green) 8'-10' LF 424 $ 16.00 $ 6,784.00 800/9 $5,427.20 $ 11356. 80
<br /> 8" PVC DR 35 (Green) 10'-12' LF 11080 $ 18.00 $ 192440.00 80% $ 15,552.00 $ 33888 .00
<br /> 8" PVC DR 35 (Green) IT-14' LF 76 $ 22.00 $ 11672.00 800/0 $ 1 ,337.60 $ 334.40
<br /> 8" PVC DR 35 (Grom) 12'-14' LF 20 $ 33.00 $ 660.00 80`/0 $528.001 $ 132.00
<br /> SMH 0'-6' EA 5 $ 1 ,900.00 $ 9,500.00 800/0 $7,600.00 $ 1 ,900.00
<br /> SMH 6'-8' EA 5 $ 29300.00 $ 11 ,500.00 80% $9,200.00 $ 21300.00 C
<br /> SMH 8'-10' EA 1 $ 21650.00 $ 21650.00 80% $2, 120.00 $ 530.00
<br /> SMH IV-12 EA 2 $ 31000.00 $ 62000.00 80% $4,800.00 $ 11200.00
<br /> SMH 10'-I2' (Drop) EA 1 $ 31500.00 $ 3,500.00 80% $2,800.00 $ 700.00
<br /> SMH 12'-14' EA I $ 31300.00 $ 32300.00 80%
<br /> $27640.00 $ 660.00
<br /> Double Service EA 33 $ 275.00 $ 9,075.00 80% $7260.00 $ 1 ,815.00 7 �S
<br /> SinglerService EA 21 $ 225.00 $ 41725.00 80% $3,780.00 $ 945.00 /
<br /> Dewater & TV lines LF 3,943 $ 6.00 $ 23,658.00 0% $0.00 $ 239658.00
<br /> Subtotal $133,038.00 $87,504.00 $ 45,534.00
<br /> Lft Station & Force Mam
<br /> Lift Station Complete LS 1 $ 1112821 .00 $1119821 .00 50% $55,910.50 $ 55,910.50
<br /> 4" PVC DR 18 (Green) LF 120 $ 6.00 $ 720.00 00/0 $0.00 $ 720.00
<br /> 4" MJ 900 Bend w/ ML (lines) EA 2 $ 450.00 $ 900.00 0% $0.000 $ 900.00
<br /> 10ga Trace Wire LS 1 $ 100.00 $ 100.00 0% $0.00 $ 100.00 5
<br /> 2" Detecto Tape LS 1 $ 60.00 $ 60.00 00/0 $0.00 $ 60.00 /
<br /> 12" x 4" TS & Valve w/ ML EA 1 $ 22100.00 $ 2, 100.00 0% $0.00 $ 2, 100.00
<br /> Rued Repair LS 1 $ 47500.00 $ 4,500.00 0% $0.00 $ 4,500.00
<br /> ROW Restoration LS 1 $ 700.00 $ 700.00 0% $0.00 $ 700.00
<br /> 4" x 12" Air Release Valve EA 2 $ 2,400.00 $ 4,800.00 0% $0.00 $ 49800.00
<br /> Subtotal $125,701 .00 $557910.50 $ 69,790.50
<br /> Water
<br /> 8" x 12" TS & Valve w/ ML EA 1 $ 21800.00 $ 27800.00 800/0 $2,240.00 $ 560.00
<br /> 8" x 12" Temp Jumper Assy EA 1 $ 900.00 $ 900.00 800/0 $720.00 $ 180.00
<br /> 8" MJ Tee w/ ML EA 1 $ 950.00 $ 950.00 80% $760.00 $ 190.00
<br /> 8" MJ GV4 & Box w/ ML EA 3 $ 11100.00 $ 39300.00 800/0 $2,640.00 $ 660.00
<br /> 8" x 6" MJ Reducer w/ ML EA 1 $ 120.00 $ 120.00 800/0 $96.00 $ 24.00
<br /> 8" x 2" Temp B/O Assy EA 1 $ 900.00 $ 900.00 80% $720.00 $ 180.00
<br /> 8" PVC DR 18 Blue LF 11240 $ 9.00 $ 11 , 160.00 80% $8,928.00 $ 22232.00
<br /> 6" PVC DR 18 Blue LF 37600 $ 8.00 $ 28,800.00 80% $232040.00 $ 51760.00
<br /> 8" Bell Restraints EA 8 $ 110.00 $ 880.00 80% $704.00 $ 176.00
<br /> 6" Bell Restraints EA 15 $ 70.00 $ 1 ,050.00 80% $840.00 $ 210.00
<br /> 10 ga Trace Wire RL 10 $ 100.00 $ 12000.00 80% $800.00 $ 200.00 ,✓ C
<br /> 2" Deteco Tape RL 5 $ 50.00 $ 250.00 80% $200.00 $ 50.00 L/J
<br /> 6" MJ GV & box w/ML EA 10 $ 900.00 $ 91000.00 80% $7,200.00 $ 1 ,800.00
<br /> 6 MJ 450 Bend w/MI. EA 4 $ 240.00 $ 960.00 80% $768.00 $ 192.00
<br /> 6" MJ Anchor Tee w/ML EA 3 $ 260.00 $ 780.00 800/0 $624.00 $ 156.00 /S
<br /> 6" MJ 22 1 /2 ° Bend w/ML EA 1 $ 240.00 $ 240.00 80% $ 192.001 $ 48.00
<br /> 6"x2" TaW B/O Assy EA 1 2 $ 850.00 $ 17700.00 80% $ 1 ,360.00 $ 340.00
<br /> 6"x6" Hydrant Assy EA 2 $ 200.00 $ 57200.00 80% $4, 160.00 $ 1 ,040.00
<br /> Double Service (Long) EA 10 $ 350.00 $ 3,500.00 80% $2,800.00 $ 700.00
<br /> Double Service (Short) EA 17 $ 300.00 $ 57100.00 80% $4,080.00 $ 11020.00
<br /> Single Service (Long) EA 5 $ 325.00 $ 11625.00 800/0 $ 000.00 $ 325.00
<br /> Single Service (Short) EA 7 $ 275 .00 $ 1 ,925 .00 80% $ 1 ,540.00 $ 385.00
<br /> Pressure TestBacterological Test LS 1 $ 1 ,500.00 $ 12500.00 0% $0.00 $ 17500.00
<br /> Subtotal $ 83,640.00 $65,712.00 1 $ 172928.00
<br />
|