|
Schulke, Bittle & Stoddard, LLC
<br />Certified Cost Estimate
<br />For: Serenoa Phase 3
<br />8/12/2015
<br />ITEM
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />$ Value
<br />EARTHWORK & GRADING
<br />Grading
<br />SY
<br />1181.20
<br />$ 1.25
<br />$ 1,476.50
<br />Subtotal
<br />$ 1,476.50
<br />STORM DRAINAGE
<br />$ Value
<br />Earthwork and Grading
<br />4' dip Mod. Miami Inlet
<br />EA
<br />0.80
<br />5 2,716.76
<br />52,173.41
<br />4' die junction manhole
<br />EA
<br />0.20
<br />$ 2,304.54
<br />5460.91
<br />Type C Inlet
<br />EA
<br />0.20
<br />$ 1,809.96
<br />5321.99
<br />24' ADS Pipe
<br />LF
<br />104
<br />$ 35.06
<br />53,64624.
<br />15 ADS Pipe
<br />EA
<br />68
<br />$ 24.92
<br />51,694.56
<br />Core Saw/Connect to DMH
<br />LS
<br />0.10
<br />$ 500.00
<br />550.00
<br />Irrigation (Temporary)
<br />Subtotal
<br />58,347 11
<br />SANITARY SEWER
<br />TV and Clean System
<br />LF
<br />1303
<br />$ 1.15
<br />$ 1,498.45
<br />Rebuild Invert
<br />EA
<br />1
<br />$ 632.50
<br />$ 632.50
<br />Subtotal
<br />$ 2,130.95
<br />POTABLE WATER
<br />$ Value
<br />Earthwork and Grading
<br />Sample Points
<br />EA
<br />4
<br />$ 179.54
<br />5718.16
<br />Flush & Pressure Test
<br />LS
<br />1
<br />$ 1,150.00
<br />$ 1,150.00
<br />Bac-Ts
<br />EA
<br />8
<br />5 - 97.75
<br />$ 782.00
<br />•-Live Oak
<br />Subtotal
<br />52,650.16
<br />LANDSCAPE
<br />$ Value
<br />Earthwork and Grading
<br />Landscape/Upland restoration (Tract C)
<br />SY
<br />378:11
<br />$ 0.48
<br />6 173.93
<br />• Wax Myrtle 3 gal
<br />EA
<br />41
<br />$ 9.00.
<br />$ 369.00
<br />• Slash Pine 7 gal
<br />EA
<br />41
<br />$ 30.00
<br />$ 1,230.00
<br />•-Live Oak
<br />EA
<br />14
<br />$ 30.00
<br />$ 420.00
<br />• Cabbage Palm.15' +1-
<br />EA .
<br />14
<br />$ 160.00
<br />5 2,240.00
<br />• Saw Palmetto 1 gal
<br />EA
<br />540
<br />$ 7.00
<br />$ 3,780.00
<br />Irrigation (Temporary)
<br />LS
<br />1
<br />$ 2,000.00
<br />$ 2,000.00
<br />Subtotal
<br />$ 10,039.00
<br />ROAD
<br />$ Value
<br />Earthwork and Grading
<br />Prime
<br />SY
<br />378:11
<br />$ 0.48
<br />6 173.93
<br />1 IF Asphalt
<br />SY
<br />378.10
<br />$ 9.77
<br />$ 3,694.04
<br />Signs/Pavement Markings
<br />LS
<br />1
<br />5 500.00
<br />$ 500.00
<br />Sod at EOP
<br />SF
<br />7088
<br />5 0.23.
<br />$ 1,630.24
<br />Misc Conduct (lights, cable, etc.)
<br />LS
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />Subtotal
<br />$ 10,998.21
<br />OTHER
<br />$ Value
<br />Earthwork and Grading
<br />Survey Stake -Out
<br />LS
<br />0.00
<br />$ 7,320.00
<br />50.00
<br />Survey As -Built
<br />LS
<br />0.25
<br />$ 3,200.00
<br />$ 800.00
<br />Survey'- Set PCP and PRM
<br />LS
<br />1
<br />5 2,000.00
<br />$ 2,000.00
<br />Engineer Inspections/Certs
<br />LS
<br />0.25
<br />$ 10.000.00
<br />$ 2,500.00
<br />TOTAL
<br />Subtotal
<br />55,300.00
<br />SUMMARY
<br />$ Value
<br />Earthwork and Grading
<br />$ 1,476.50
<br />Storm Drainage
<br />58,347:11
<br />Sanitary Sewer
<br />5 2,130.95
<br />Potable Water
<br />$ 2,650.16
<br />Landscape
<br />$ 10,039.00
<br />Road
<br />$ 10,998.21
<br />Other
<br />$ 5,300.00
<br />TOTAL
<br />$ 40,941.93
<br />Surety Amount (125%)
<br />$ 51,177.41
<br />CERTIFICATE CF,COST ESTI
<br />I, Joseph ': " rke.;.A.Ft • ajegistered engineer, License No.47048, do hereby certify to Indian River
<br />County thAa cost as(ima14 haaLeer prepared under my responsible direction tor those improvements
<br />ttertrizeGan the exIstSifeirrd.101ThelteCal cosi eairmate for said improvements is $ P., /77. '/i This
<br />esti na(e haa=beerr/prepared; ijr :.', to induces approval by the county of a rmel plat for the Serenoa
<br />Ntsbh (PYase/3), a ., _or purpose of establishing proper surety amounts assodated therewith.
<br />. (8g'naturei
<br />•
<br />. ,�- ; jz'_i5
<br />/Joseph, ,S•u1ke, P.E.,'Ttorida Replete/ed. Engineer License No. 47048
<br />(AFFIX FAQ)
<br />L•
<br />c enc
<br />0310/
<br />94sti,q,5
<br />ATTACHMENT 4
<br />
|