|
City of San Marcos - IH 35 Utility Relocations
<br />Estimated Costs
<br />RCSJ 0016 -02 -135
<br />ITEM
<br />NO.
<br />DESCRIPTION
<br />QTY
<br />UNIT
<br />UNIT PRICE
<br />TOTAL PRICE
<br />5641
<br />2002
<br />TRENCH EXCAVATION PROTECTION
<br />1138
<br />LF
<br />$10
<br />$11,380
<br />5641
<br />2003
<br />PIPE (6 IN) (DUCTILE IRON) (WATER)
<br />129
<br />LF
<br />$60
<br />$7,740
<br />5641
<br />2004
<br />PIPE (8 IN) (C900 DR 14 PVC) (WATER)
<br />92
<br />LF
<br />$40
<br />$3,680
<br />5641
<br />2005
<br />PIPE (12 IN) (C900 DR 14 PVC) (WATER)
<br />917
<br />LF
<br />$70
<br />$64,190
<br />5641
<br />2007
<br />DUCTILE IRON FITTINGS (WATER)
<br />1.5
<br />TON
<br />$3,120
<br />$4,680
<br />5641
<br />2008
<br />WTR (GATE VALVE & BOX)(COMPL)(6 IN)
<br />4
<br />EA
<br />$1,320
<br />$5,280
<br />5641
<br />2009
<br />WTR (GATE VALVE & 130X)(COMPL)(12 IN)
<br />2
<br />EA
<br />$2,520
<br />$5,040
<br />5641
<br />2011
<br />COMBO AIR & VACUUM RELEASE VALVE (1 IN)
<br />1
<br />EA
<br />$4,800
<br />$4,800
<br />5641
<br />2012
<br />FIRE HYDRANT
<br />4
<br />EA
<br />$4,200
<br />$16,800
<br />5641
<br />2013
<br />WTR (TIE IN)(COMPL)(8 IN)
<br />2
<br />EA
<br />$1,440
<br />$2,880
<br />5641
<br />2014
<br />WTR (TIE IN)(COMPL)(12 IN)
<br />1
<br />EA
<br />$2,280
<br />$2,280
<br />Non - Betterment Total
<br />$128,750
<br />ITEM NO.
<br />DESCRIPTION
<br />QTY
<br />UNIT
<br />UNIT PRICE
<br />TOTAL PRICE
<br />5641
<br />2005
<br />PIPE (12 IN) (C900 DR 14 PVC) (WATER)
<br />-867
<br />LF
<br />$70.00
<br />- $60,690
<br />5641
<br />2006
<br />PIPE (16 IN) (C905 DR 18 PVC) (WATER)
<br />867
<br />LF
<br />$90.00
<br />$78,030
<br />5641
<br />2009
<br />WATER (GATE VALVE & BOX)(COMPL)(12 IN)
<br />-2
<br />EA
<br />$2,520.00
<br />- $5,040
<br />5641
<br />2010
<br />IWATER (GATE VALVE & BOX)(COMPL)(16 IN)
<br />1 2
<br />1 EA
<br />1 $9,600.00
<br />$19,200
<br />Betterment Total
<br />1 $31,500
<br />Total Construction Costs $160,250
<br />Betterment % 19.6568%
<br />City of San Marcos - IH 35 Utility Relocations
<br />Estimated Costs
<br />RCSJ 0016 -02 -135
<br />ITEM NO.
<br />DESCRIPTION
<br />QTY
<br />UNIT
<br />UNIT PRICE
<br />TOTAL PRICE
<br />5641
<br />2002
<br />TRENCH EXCAVATION PROTECTION
<br />1138
<br />LF
<br />$10
<br />$11,380
<br />5641
<br />2003
<br />PIPE (6 IN) (DUCTILE IRON) (WATER)
<br />129
<br />LF
<br />$60
<br />$7,740
<br />5641
<br />2004
<br />PIPE (8 IN) (C900 DR 14 PVC) (WATER)
<br />92
<br />LF
<br />$40
<br />$3,680
<br />5641
<br />2005
<br />PIPE (12 IN) (C900 DR 14 PVC) (WATER)
<br />50
<br />LF
<br />$70
<br />$3,500
<br />5641
<br />2006
<br />PIPE (16 IN) (C905 DR 18 PVC) (WATER)
<br />867
<br />LF
<br />$90
<br />$78,030
<br />5641
<br />2007
<br />DUCTILE IRON FITTINGS (WATER)
<br />1.5
<br />TON
<br />$3,120
<br />$4,680
<br />5641
<br />2008
<br />WTR (GATE VALVE & BO)9(COMPL)(6 IN)
<br />4
<br />EA
<br />$1,320
<br />$5,280
<br />5641
<br />2010
<br />WTR (GATE VALVE & BOX)(COMPL)(16 IN)
<br />2
<br />EA
<br />$9,600
<br />$19,200
<br />5641
<br />2011
<br />COMBO AIR & VACUUM RELEASE VALVE (1 IN)
<br />1
<br />EA
<br />$4,800
<br />$4,800
<br />5641
<br />2012
<br />FIRE HYDRANT
<br />4
<br />EA
<br />$4,200
<br />$16,800
<br />5641
<br />2013
<br />WTR (TIE IN)(COMPL)(8 IN)
<br />2
<br />EA
<br />$1,440
<br />$2,880
<br />5641
<br />2014
<br />WTR (TIE IN)(COMPL)(12 IN)
<br />1
<br />EA
<br />$2,280
<br />$2,280
<br />Total Construction
<br />Relocation Costs
<br />$160,250
<br />Total Design Costs
<br />$14,707
<br />Total Construction Relocation Cost Eligible for Reimbursement (80.3432°/4
<br />$128,750
<br />Total Design Relocation Cost Eligible for Reimbursement (80.3432 °/4
<br />$11,816
<br />Total Reimbursable Costs (County Portion)
<br />$140,566
<br />Total Non - Eligible Construction Relocation Cost (19.6568%)
<br />$31,500
<br />Total Non - Eligible Design Relocation Cost (19.6568 ° /4
<br />$2,891
<br />Total City of San Marcos Relocation Costs
<br />$34,391
<br />
|