|
Slash Pine -
<br />Live Oak 418'
<br />250.00
<br />500.00
<br />450.00
<br />1 500.00
<br />4 500.00
<br />1 350.00
<br />4 531.00
<br />100.00%
<br />100.00%
<br />100.00%
<br />Page 2 of 2
<br />$1,500.00
<br />$4 500.00
<br />31 350.00
<br />$4 531.00
<br />Live Oak - 18'
<br />Cabbe.e Palm 12' Cluster of 3
<br />250.00
<br />500.00
<br />450.00
<br />$ 5,000.00
<br />Subtotal
<br />6 125.00
<br />2 000.00
<br />6 000.00
<br />1 800.00
<br />7 245.00
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />100.00%
<br />$6 125.00
<br />$2 000.00
<br />$6 000.00
<br />31 800.00
<br />17 245.00
<br />70 890.00
<br />ROAD
<br />Su rade 1
<br />6' C.. ulna Base
<br />1 WAs•haltl
<br />Modified Miami Curb
<br />100.00%
<br />5,000.00
<br />370,890.00
<br />24 960.75
<br />72 581.60
<br />78 978.90
<br />41 650.00
<br />Si. ns/Pavemernt Markin. s
<br />Testin• FBV/Densities/Road & Backfill
<br />Sod at EOP I
<br />Misc Conduit (lights, cable, etc.)
<br />2 790.00
<br />90.00%
<br />90.00%
<br />90.00%
<br />$ 5 040.00
<br />OTHER 1
<br />Survey Stake -Out
<br />Survey As -Built
<br />Survey - Set PCP end PRM
<br />Design and Peimitting Services
<br />Engineer Inspections/Certs
<br />SUMMARY 1
<br />LS
<br />LS
<br />LS
<br />LS
<br />LS
<br />1
<br />1
<br />1
<br />1
<br />$ 10,000.00
<br />1 074.10
<br />10 000.00
<br />Subtotal $ 237,575.35
<br />3 7,320.00
<br />$ 3,200.00
<br />$ 2,000.00
<br />$ 15,000.00
<br />$ 10,000.00
<br />Subtotal
<br />$ 7,320.00
<br />$ 3,200.00
<br />$ 2,000.00
<br />$ 15, 000.00
<br />$ 10 000.00
<br />$ 37,520.00
<br />$ 22 464.88
<br />$ 65 323.44
<br />$ 71 081.01
<br />$ 37 485.00
<br />$ 2 511.00
<br />0.00% $ -
<br />90.00% $ 4 538.00
<br />988.69
<br />90.00% $ 9 000.00
<br />89.81Y. $ 213 387.82
<br />75.00%
<br />50.00%
<br />0.00%
<br />50.00%
<br />50.00%
<br />62.21%
<br />$ 5,490.00
<br />$ 1,600.00
<br />$
<br />$ 7,500.00
<br />$ 5,000.00
<br />$ 19,590.00
<br />10.00%
<br />10.00%
<br />10.00%
<br />10.00%
<br />10.00%
<br />100.00%
<br />10.00%
<br />10.00%
<br />10.00%
<br />10.19%
<br />25.00%
<br />50.00%
<br />100.00%
<br />50.00%
<br />50.00%
<br />47.79%
<br />$2 496.08
<br />$7 258.16
<br />37 897.89
<br />34 185.00
<br />3279.00
<br />3500.00
<br />3504.00
<br />$ 107.41
<br />11 000.00
<br />324,207.54
<br />11,830.00-
<br />31,600.00
<br />32,000.00
<br />37,500.00
<br />$5000.00
<br />317,930.00
<br />Earthwork and'Grading
<br />Storm Drainage
<br />Sanitary Sewer,
<br />TOTAL
<br />3 486,793.05
<br />$ 180,092.18
<br />% Complete
<br />90.00%
<br />90.00%
<br />Potable Water I
<br />Landscape 1
<br />$ 497,632.56
<br />$ 234,441.99
<br />85.07%
<br />95.25%
<br />Road
<br />Other
<br />$ 70,890.00
<br />$ 237,575.35
<br />TOTAL
<br />Surety Amount (125%)
<br />$ 37,520.00
<br />$ 1,744,945.13
<br />0.00%
<br />89.81%
<br />52.21%
<br />84.81%
<br />$ Value
<br />$ 438,113.75
<br />$ 162.082.98
<br />$ 423,340.76
<br />1 223,314.49
<br />S
<br />$ 213,387.82
<br />$ 19,590.00
<br />$ 1,479,809.77
<br />% Remaining
<br />10.00%
<br />10.00%
<br />14.93%
<br />4.75%
<br />100.0056
<br />10.19%
<br />47.7956
<br />15.19%
<br />$ Value
<br />$ 48,679.31
<br />$ 18,009.22
<br />$ 74,291.80
<br />$ 11,127.50
<br />$ 70,890.00
<br />3 24,207.54
<br />E 17, 930.00
<br />3 265,135.36
<br />CE FI ATE CtF COST ESTIMATE
<br />$331,419.20
<br />Judah =. Bittle;) 'Florida registered engineer, License No. 57396, do hereby certify to Indian River County that a cost estimate has been prepared under my responsible direction
<br />vim. un
<br />(Signature)
<br />(Date) -
<br />Jdd B. Balla, P:E., Florida Registered Engineer License No. 57398
<br />1 AC
<br />84
<br />
|