BCDEFGHIJKLMNOPQRSTUVWXYZ
1
SHARON, CT
2
3
4
Plant Statistics
5
6
Mileage# of Homes
Homes / Mile
7
Aerial Route - Public ROW
96.31,37214.25
8
New Underground - Public ROW
2.8217.50
9
Aerial Route - Private Roads
8.0415819.65
10
New Underground - Private Roads
9.8219820.16
11
Total Route116.961,74914.95
12
13
Cost Per Unit$87,426$5,846
14
15
16
17
SUMMARY
18
19
OSP Engineering and Construction
20
DescriptionUMQuantityUnit CostTotal
21
Project Management and General ConditionsLS1 $ 450,000.00 $ 450,000.00
22
Backbone Engineering and Construction - Public ROWLS1 $ 4,108,978.46 $ 4,108,978.46
23
New Underground Conduit Construction - Public ROWLS1 $ 745,792.70 $ 745,792.70
24
Private Road Construction - Aerial and UndergroundLS1 $ 3,340,078.00 $ 3,340,078.00
25
Equipment Shelter 12' x 20'EA1 $ 390,000.00 $ 390,000.00
26
50KW Diesel GeneratorEA1 $ 85,000.00 $ 85,000.00
27
Pole Line Make Ready - Public ROWEA3,350 $ 500.00 $ 1,675,000.00
28
Police Details / FlaggersEA1,652 $ 75.00 $ 123,900.00
29
Total Estimated OSP Construction $ 10,918,749.16
30
Private Roads (Yellow, Green, Orange) $ (693,379.00)
31
32
Total Estimated OSP Construction (w/o Yellow, Green, Orange)
 $ 10,225,370.16
33
34
35
Drop Construction
36
DescriptionUMQuantityUnit CostTotal
37
Public ROW Drops - AerialLS1,372 $ 539.50 $ 740,189.68
38
Public ROW Drops - New UndergroundLS21 $ 1,980.81 $ 41,597.00
39
Private Road Drops - AerialLS158 $ 488.42 $ 77,170.00
40
Private Road Drops - New UndergroundLS198 $ 2,350.63 $ 465,425.00
41
42
Total Estimated Drops Cost1,749 $ 757.22 $ 1,324,381.68
43
44
Private Road Drops (Yellow, Green, Orange)LS43 $ (1,730.84) $ (74,426.00)
45
46
Total Estimated Drop Construction (w/o Yellow, Organge, Green)
1,706 $ 732.68 $ 1,249,955.68
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100