Key Biscayne Master Plan 043944000.18w_Key_Biscayne_MP(forJooMag) | Page 128
VILLAGE OF KEY BISCAYNE UNDERGROUNDING OF UTILITIES — MASTER PLAN
PHASE 1 – Village of Key Biscayne
Overall Program Opinion of Probable Cost - August 2018
Item No.
124
Opinion of
Probable Cost
Description
1 FPL Overhead to Underground Conversion 2 CATV Overhead to Underground Conversion
$2,700,000
$300,000
3 Telephone Overhead to Underground Conversion $700,000
4 FPL Direct Costs 5 CATV Direct Costs 6 Telephone Direct Costs $500,000
7 Install FPL Services $400,000
8 Install Telephone and CATV Service Conduit $600,000
9 Impacted Street Light Replacement (Village Custom) $400,000
10 Restoration $1,600,000
11 Construction Management $1,000,000
12 Engineering/Permitting/Surveying $500,000
13 Construction Administration $500,000
14 Legal Fees/Easement Acquisition $100,000
15 Public Outreach $100,000
16 Credits 17 FPL Credit - 25% GAF Waiver
$1,300,000
$200,000
$(1,100,000)
18 Subtotal Undergrounding Project Costs $9,800,000
19 10% Contingency $1,000,000
20 Inflation $1,200,000
21 PHASE 1 Total Undergrounding Project Costs $12,000,000