|
Schulke, Bittle & Stoddard, LLC
<br />Certified Cost Estimate
<br />For: Harmony Reserve IA
<br />4/5/2016
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />% Complete
<br />$ Value
<br />Page 1 of
<br />Erosion Control
<br />83.684
<br />$ 15 000.00
<br />$ 25 000.00
<br />$ 15 000.00
<br />114,803
<br />15 000.00
<br />25 000.00
<br />15 000.00
<br />$ 104 604.50
<br />90.00%
<br />$ 13 500.00
<br />$ 22 500.00
<br />Subtotal
<br />STORM DRAINAGE
<br />$ 486,793.05
<br />13, 500.00
<br />$ 94 144.05
<br />$ 294.469.70
<br />$ 438,113.75
<br />10.0096
<br />10.00%
<br />$1 500.00
<br />$2 500.00
<br />$1 500.00
<br />$10 480.45
<br />$48,679.31
<br />4' Dia Mod. Miami inlet
<br />4' Dia'unctidn manhole
<br />47 838.60
<br />60" CMP I
<br />30' RCP PI
<br />15' ADS Pi
<br />18' ADS PI
<br />$ 1 609.96
<br />$ 2 243.65
<br />9218.16
<br />9 659.76
<br />2 243.65
<br />31 228.25
<br />4 351.00
<br />2 380.96
<br />26 176.70
<br />28 501.80
<br />$ 43 054.74
<br />90.00%
<br />8 298.34
<br />8 693.78
<br />2 019.29
<br />$ 28 105.43
<br />3915.90
<br />2 142.86
<br />$ 23 559.03
<br />$ 25 851.62
<br />SANITARY SEWER
<br />Manholes 0-6 I
<br />Manholes 6-8 I
<br />Manholes 8.10:
<br />Manholes 10+ I
<br />6' PVC FM I
<br />6" 90 D=. Bend
<br />6" x 6' Ta..in. Sleeve
<br />Manholes 10+
<br />Manholes 0-8 I
<br />8' PVC Pi. - 0-6
<br />8' PVC Pi.: 6-8
<br />8" PVC Pi. - 8-10
<br />EV" PVC Pi. - 10+
<br />Lift Station 1
<br />Si .Ie Service I
<br />Double Service I
<br />TV and Clean System
<br />POTABLE WATER
<br />6" C-900
<br />8' C-900
<br />8' X 8" Wet Tap
<br />Fire Hydrants
<br />8" GV
<br />8"x6"Cross
<br />8" 45 Deg Bend
<br />8" 22 Deg Bend .
<br />6" GV
<br />6" 11 Deg Bend
<br />6'22 Deg Bend
<br />6" 45 Deg Bend
<br />6' x 6" Tee 1
<br />6' Plug
<br />Single Water Service
<br />Double Water Service
<br />Temp Jumper Assembly
<br />Sample Points 1
<br />Flush & Pressure Test
<br />Bac-T's
<br />LANDSCAPE I
<br />Tract Planting Area
<br />Wax Myrtle - 6'
<br />Stash Pine - 12'
<br />Live Oak - 18'
<br />Subtotal
<br />�kc
<br />$ 180,092.18
<br />$ 162,082.96
<br />EA 4
<br />5 2 963.09 $ 11 852.38 100.00% $ 11 852.36
<br />EA 2 $ 3 496.48 $ 6 992.92 100.00% 5 6 992.92 000%
<br />EA 3 000%
<br />EA $ 3 975.00 $ 11 925.00 100.00% $ 11 925.00
<br />LF 8 $ 5 230.10 $ 41 840.80 100.0096 $ 41 640.80
<br />EA 963 $ 19.75 $ 19 019.25 100.0096 $ 19 019.25 EA 4 $ 374.68 $ 1498.72 100.0096 $ 1498.72
<br />1
<br />EA $ 3 750.23 $ 3 750.23 100.00% $ 3 750.23
<br />EA 8 $ 5 230.10 $ 41 840.80 100.00% $ 41 840.80 LF 4 $ 2 983.09 $ 11 852.36 100.00% $ 11 852.36
<br />LF 1191 $ 25.21 $ 30 025.11 100.00% $ 30 025.11 LF 311 $ 25.21 $ 7 840.31 100.0096 $ 7 840.31
<br />LF 1292 $ 24.92 $ 32 198.64 100.00% $ 32198.64 LS 938 $ 27.45 $ 25 748.10 100.0096 $ 25 748.10 EA 1 $200 000.00 $ 200 000.00 65.00% $ 130 000.00
<br />EA 10 S 570.52 $ 5 705.20 100.00% 5 5 705.20
<br />56 $ 736.68 $ 41 252.96 100.0096 $
<br />LF 3732 $ 1.15 $ 4,291.80 0.00% $
<br />Subtotal $ 497,632.66 85.07% $ 423,340.76
<br />LF
<br />LF
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />LS
<br />EA
<br />4531
<br />598
<br />5
<br />1
<br />1
<br />1
<br />2
<br />23
<br />8
<br />4
<br />41 252.96
<br />18.79
<br />$ 24.10
<br />$ 3,963.20
<br />$ 4,250.00
<br />$ 2,290.45
<br />$ 907.60
<br />$ 390.00
<br />$ 372.55
<br />$ 1,710.09
<br />$ 265.00
<br />$ 290.40
<br />2
<br />6
<br />5
<br />27
<br />35
<br />1
<br />10
<br />1
<br />10
<br />$ 304.21
<br />$ 430.10
<br />$ 277.65
<br />$ 715.23
<br />$ 1,050.82
<br />$ 2,500.00
<br />$ 650.00
<br />5 1,150.00
<br />$ 97.75
<br />Subtotal
<br />$ 76,075.49
<br />$ 14,411.80
<br />$ 3,983.20
<br />5 21,250.00
<br />$ 2,290.45
<br />$ 907.80
<br />$ 390.00
<br />$ 745.10
<br />$ 39,332.07
<br />$ 2,120.00
<br />$ 1,161.60
<br />$ 808.42
<br />$ 2,580.60
<br />$ 1,388.25
<br />$ 19,311.21
<br />$ 36,778.70
<br />$ 2,500.00
<br />$ 6,500.00
<br />$ 1,150.00
<br />$ 977.50
<br />$ 234,441.99
<br />100.00%
<br />100.0096
<br />100.00%
<br />100.0096
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.0096
<br />100.00%
<br />100.00%
<br />100.0096
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />95.26%
<br />$ 76,075.49
<br />$ 14.411.80
<br />$ 3,983.20
<br />$ 21,250.00
<br />$ 2,290.45
<br />$ 907.60
<br />$ 390.00
<br />$ 745.10
<br />$ 39,332.07
<br />$ 2,120.00
<br />$ 1,181.60
<br />$ 808.42
<br />$
<br />2,580.60
<br />$ 1,388.25
<br />$ 19,311.21
<br />$ 36,778.70
<br />S 223,314.49
<br />0.0096
<br />0.0096-
<br />0.00%
<br />.00%0.00%
<br />0.00%
<br />0.0096
<br />0.0096
<br />0.0096
<br />0.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />35.0096
<br />0.00%
<br />0.00%
<br />100.0096
<br />14.9396
<br />0.00%
<br />0.00%
<br />0.0096
<br />0.0096
<br />0.00%
<br />0.0096
<br />0.0096
<br />0.00%
<br />0.00%
<br />0.00%
<br />$0.00
<br />0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00
<br />$0.00
<br />$0.00
<br />50.00
<br />0.00
<br />50.00
<br />$0.00
<br />70 000.00
<br />0.00
<br />50.0 .�
<br />$4 291.:•
<br />574,291.80
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />30.00
<br />50.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.0096
<br />0.0096
<br />0.00%
<br />50.00
<br />$0.00
<br />0.0094
<br />50.00
<br />$0.00
<br />0.0096
<br />0.00%
<br />100.0096
<br />100.0096
<br />100.00%
<br />100.00%
<br />4.75%
<br />50.00
<br />50.00
<br />$2,500.00
<br />$8,500.00
<br />$977.
<br />i11 12 7.50
<br />Cabbage Palm 12' (Cluster of 3)
<br />Saw Palmetto 1 gal
<br />Tract 'G' Planting Area
<br />Wax Myrtle - 6'
<br />Slash Pine - 12'
<br />Live Oak - 18'
<br />Cabbage Palm 12' (Cluster of 3)
<br />Saw Palmetto 1 gal I
<br />Tract '1.' Planting Area'
<br />Wax Myrtle - 6' 1
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />29
<br />6
<br />9
<br />3
<br />196
<br />14
<br />3
<br />5
<br />2
<br />97
<br />$ 175.00
<br />$ 250.00
<br />$ 500.00
<br />$ 450.00
<br />$ 23.00
<br />$ 175.00
<br />$ 250.00
<br />$ 500.00
<br />$
<br />450.00
<br />23.00
<br />$ 5,075.00
<br />$ 1,500.00
<br />$ 4,500.00
<br />$ 1,350.00
<br />$ 4,508.00
<br />$ 2,450.00
<br />$ 750.00
<br />$ 2,500.00
<br />900.00
<br />$ 2,231.00
<br />0.0096
<br />0.0095
<br />0.00%
<br />0.00%
<br />0.00%
<br />0.0096
<br />0.0096
<br />0.00%
<br />0.00%
<br />0.0096
<br />$
<br />$
<br />5
<br />$
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.0096
<br />100.00%
<br />55,075.00-
<br />31,500.00
<br />54,500.00
<br />$1,350.00
<br />54, 508.00
<br />$2,450.00
<br />3750.00
<br />$2,500.0o
<br />$900.00
<br />$2,231.00
<br />29
<br />175.00 $
<br />5,075.00
<br />0.00%
<br />$
<br />100.00%
<br />$5,075.00
<br />(101)(45
<br />4(1 14
<br />83
<br />
|