Key Biscayne Master Plan 043944000.18w_Key_Biscayne_MP(forJooMag) | Page 132

VILLAGE OF KEY BISCAYNE UNDERGROUNDING OF UTILITIES — MASTER PLAN
PHASE 3 – Village of Key Biscayne
Overall Program Opinion of Probable Cost - August 2018
Item No.
128
Opinion of
Probable Cost
Description
1 FPL Overhead to Underground Conversion
$3,200,000
2 CATV Overhead to Underground Conversion 3 Telephone Overhead to Underground Conversion 4 FPL Direct Costs 5 CATV Direct Costs $200,000
6 Telephone Direct Costs $600,000
7 Install FPL Services $400,000
8 Install Telephone and CATV Service Conduit $700,000
9 Impacted Street Light Replacement (Village Custom) $100,000
10 Restoration $1,900,000
11 Construction Management $1,100,000
12 Engineering/Permitting/Surveying $500,000
13 Construction Administration $500,000
14 Legal Fees/Easement Acquisition $200,000
15 Public Outreach $100,000
16 Credits 17 FPL Credit - 25% GAF Waiver
$400,000
$900,000
$1,900,000
$(1,400,000)
18 Subtotal Undergrounding Project Costs $11,300,000
19 10% Contingency $1,100,000
20 Inflation $1,400,000
21 PHASE 3 Total Undergrounding Project Costs $13,800,000