Loading...
ST0001-EM020506S7- 0001 il FREEPORT NORTH AT FREEPORT PARKWAY RUBY ROAD PRELIMINARY CONSTRUCTION BED ANALYSIS MAY 6, 2002 1 ,J ITEM EXCAVATION $80,000 (deduct est. lime st. $ - -inc. in paving) UTILITIES- -WATER & DRAINAGE PAVING WEIR PARSONS TRIDAL WEIR CALHAR PARSONS TRIDAL WEIR McMAHON GENERAL CONDITIONS $0 (7,815) ESTIMATED TOTAL AMOUNT OF SHARED WORK $20,775 CITY SHARE(64 %) $417,275 - CLEARING & GRUBBING 37,500 - - DEMOLIT70N/REMOVAL 47.100 MASS EXCAVATION 87,500 ' 118,829 - - LIME STABILIZATION (INC. MATERlA 0 +• - # 41,718 EROSION CONTROL 22,975 - STORM DRAINAGE PIPE 115,605 95,672 217,530 138,700 - STORM DRAINAGE STRUCTURES 32,965 26,600 ^ - WATER LINE 121,570 104,640 145,164 124,950 - CONCRETE PAVING 372,941 268,760 OTHER' 0 14,408 $195.075 $118,829 $138,313 $270,140 $247,687 $362,694 $278,058 $372,941 $310,478 'WCYOND MUCKING & IMPORT "IN PAVING NUMBER ^IN DRG. # #W PAVING NUMBER $240,000 (deduct city fees) 64- Z , UKE ESTIMATE 90,500 27,000 35,000 37.800 10,000 21,000 17.000 0 285.000 6.500 $529,800 37,086 FEE (7 %) $566,886 $310,478 $630,478 EST. GENERAL CONDITIONS(INC. CIVIL DESIGN $) P f✓! $80,000 (deduct est. lime st. $ - -inc. in paving) 50,468 $771,446 LESS WATER LINE DESIGN (CITY COST) $240,000 (deduct city fees) 64- Z , UKE ESTIMATE 90,500 27,000 35,000 37.800 10,000 21,000 17.000 0 285.000 6.500 $529,800 37,086 FEE (7 %) $566,886 $310,478 $630,478 EST. GENERAL CONDITIONS(INC. CIVIL DESIGN $) 90,500 FEE (7 %) 50,468 $771,446 LESS WATER LINE DESIGN (CITY COST) (7,000) LESS WATER LINE CONST.(CITY COST) (104,640) LESS FEE ON WATER WORK(CITY COST) (7,815) ESTIMATED TOTAL AMOUNT OF SHARED WORK $651,992 CITY SHARE(64 %) $417,275 DUKE SHARE(36 %) $234,717 TOTAL CITY SHARE(INC. WATER WORK) $536,729