|
<br />APPENDIX A
<br />COST ESTIMATE
<br />PHEASANT MARSH
<br />
<br />Item
<br />
<br />Unit
<br />
<br />Qty
<br />
<br />Unit Price
<br />
<br />Part 1 - Sanitary Sewer - Phase I
<br />12" PVC sanitary sewer, SDR 35, 8'-10' deep
<br />12" PVC sanitary sewer, SDR 35, 10'-12' deep
<br />12" PVC sanitary sewer, SDR 35,12'-14' deep
<br />12" PVC sanitary sewer, SDR 35,14'-16' deep
<br />8" PVC sanitary sewer, SDR 35, 8'-10' deep
<br />8" PVC sanitary sewer, SDR 35,10'.12' deep
<br />8" PVC sanitary sewer, SDR 35,12'-14' deep
<br />4" PVC riser pipe
<br />4" PVC forcemain
<br />12" x 4" PVC wye
<br />8" x 4" PVC wye
<br />Improved pipe foundation, per 6" increment
<br />Closed circuit TV inspection
<br />4' diameter sanitary MH, 8' deep
<br />4' diameter sanitary manhole overdepth
<br />
<br />LF 150 $26.00
<br />LF 665 $28.00
<br />LF 615 $30.00
<br />LF 259 $34.00
<br />LF 1,180 $17.00
<br />LF 420 $18.00
<br />LF 250 $20.00
<br />LF 50 $12.00
<br />LF 100 $15.00
<br />EA 30 $80.00
<br />EA 7 $70.00
<br />LF 3,500 $2.00
<br />LF 3,500 $1.00
<br />EA 19 $1,600.00
<br />LF 90 $100.00
<br />Subtotal
<br />5% Contingency
<br />Total Construction Costs
<br />30% Indirect Costs
<br />Total Part 1
<br />
<br />Part 2 - Water Main - Phase I
<br />12" PVC water main
<br />6" PVC water main
<br />12" gate valve and box, in place
<br />6" gate valve and box, in place
<br />Hydrant
<br />Ductile iron fittings
<br />Improved pipe foundation, per 6" increment
<br />
<br />LF 3300 $25.00
<br />LF 600 $16.00
<br />EA 6 $1,500.00
<br />EA 2 $700.00
<br />EA 6 $1,500.00
<br />LB 10,000 $2.50
<br />LF 2,000 $2.00
<br />Subtotal
<br />5% Contingency
<br />Total Construction Costs
<br />30% Indirect Costs
<br />Total Part 2
<br />
<br />Part 3 - Services - Phase I
<br />
<br />1" corporation stop
<br />1 " curb stop and box
<br />1 " Type "K" copper water service
<br />4" PVC, Sch. 40 service pipe
<br />
<br />EA 22 $100.00
<br />EA. 22 $130.00
<br />LF 900 $10.00
<br />LF 1,000 $12.00
<br />Subtotal
<br />5% Contingency
<br />Total Construction Costs
<br />30% Indirect Costs
<br />Total Part 3
<br />
<br />Total Price
<br />
<br />$3,900.00
<br />$18,620.00
<br />$18,450.00
<br />$8,500.00
<br />$20,060.00
<br />$7,560.00
<br />$5,000.00
<br />$600.00
<br />$1,500.00
<br />$2,400.00
<br />$490.00
<br />$7,000.00
<br />$3,500.00
<br />$30,400.00
<br />$9,000.00
<br />$136,980.00
<br />$6,849.00
<br />$143,829.00
<br />$43,149.00
<br />$186,978.00
<br />
<br />$82,500.00
<br />$9,600.00
<br />$9,000.00
<br />$1,400.00
<br />$9,000.00
<br />$25,000.00
<br />$4,000.00
<br />$140,500.00
<br />$7,025.00
<br />$147,525.00
<br />$44,258.00
<br />$191,783.00
<br />
<br />$2,200.00
<br />$2,860.00 -
<br />$9,000.00
<br />$12,000.00
<br />$26,060.00
<br />$1,303.00
<br />$27,363.00
<br />$8,209.00
<br />$35,572.00
<br />
|