Key Biscayne Master Plan 043944000.18w_Key_Biscayne_MP(forJooMag) | Page 134

VILLAGE OF KEY BISCAYNE UNDERGROUNDING OF UTILITIES — MASTER PLAN
PHASE 4 – Village of Key Biscayne
Overall Program Opinion of Probable Cost - August 2018
Item No.
130
Opinion of
Probable Cost
Description
1 FPL Overhead to Underground Conversion
$1,100,000
2 CATV Overhead to Underground Conversion 3 Telephone Overhead to Underground Conversion $300,000
4 FPL Direct Costs $600,000
5 CATV Direct Costs $100,000
6 Telephone Direct Costs $300,000
7 Install FPL Services $100,000
8 Install Telephone and CATV Service Conduit $300,000
9 Impacted Street Light Replacement (Village Custom) $200,000
10 Restoration $800,000
11 Construction Management $400,000
12 Engineering/Permitting/Surveying $200,000
13 Construction Administration $200,000
14 Legal Fees/Easement Acquisition $100,000
15 Public Outreach 16 Credits 17 FPL Credit - 25% GAF Waiver
$100,000
$ -
$(500,000)
18 Subtotal Undergrounding Project Costs $4,300,000
19 10% Contingency $400,000
20 Inflation $500,000
21 PHASE 4 Total Undergrounding Project Costs $5,200,000