|
MASTELLER & MOLER, INC.
<br />M CIVIL ENGINEERS -
<br />MILLSTONE LANDING PHASES 4 - 6
<br />CERTIFIED PERFORMANCE BOND COST ESTIMATE
<br />1. SITE WORK
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantitv
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quantity
<br />$ Value
<br />Quantity
<br />$ Value
<br />Mobilization
<br />1
<br />LS
<br />12 000.00
<br />$12,000.00
<br />1.0
<br />$12,000.00
<br />0.0
<br />$0.00
<br />Erosion Control
<br />1
<br />LS
<br />19,400.00
<br />$19,400.00
<br />1.0
<br />$19,400.00
<br />0.0
<br />$0.00
<br />Clearing & Grubbing
<br />97.33
<br />Acre
<br />3,250.00
<br />$316,322.50
<br />97.33
<br />$316,322.50
<br />0.0
<br />-
<br />$0.00
<br />Excavation
<br />363,000
<br />CY
<br />2.89
<br />$1,049 070.00
<br />363,000
<br />$1,049,070 00
<br />0.0
<br />$0',00
<br />Embankment
<br />363,000 1
<br />CY
<br />1.35
<br />$490 050.00
<br />363,000
<br />$490,050.00
<br />0.0
<br />$0.00
<br />Rough Grading
<br />1
<br />LS
<br />95 840.00
<br />$95,840.00
<br />1.0
<br />$95,840.00
<br />0.0
<br />$0.00
<br />Fine Grading
<br />1
<br />LS
<br />85 140.00
<br />$65,140.00
<br />1.0
<br />$85,140.00
<br />0.0
<br />$0:00
<br />CAP 36"
<br />1,495
<br />LF
<br />Subtotal
<br />$2,067,822.501
<br />1149-5
<br />$2,067,822.50
<br />0
<br />$0.00
<br />2. STORM DRAINAGE
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantitv
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quantity
<br />Value
<br />Quantity
<br />$ Value
<br />Storm Inlet
<br />43
<br />EA
<br />$2,800.00
<br />$120,400.00
<br />43
<br />$120,400.00
<br />0
<br />$0.00
<br />Type P Storm Manhole
<br />3
<br />EA
<br />$2,500.00
<br />$7,500.00
<br />3
<br />$7,500.00
<br />0
<br />$000
<br />Discharge Control Structure
<br />1
<br />EA
<br />$4 000.00
<br />$4,000.00
<br />1
<br />$4,000.00
<br />0
<br />$0.00
<br />CAP 15"
<br />81
<br />LF
<br />$32.00
<br />$2,592.00
<br />81
<br />$2,592.00
<br />0
<br />$0.00
<br />CAP 18"
<br />115-46-
<br />LF
<br />$3800
<br />$58,748.00
<br />1,546
<br />$58,748.00
<br />0
<br />$000
<br />CAP 24"
<br />376
<br />LF
<br />$42.00
<br />$16,792.00
<br />376
<br />$15,792.00
<br />0
<br />$0.00
<br />CAP 30"
<br />469
<br />LF
<br />$65.00
<br />$30,485.00
<br />469
<br />$30,48500
<br />0
<br />$000
<br />CAP 36"
<br />1,495
<br />LF
<br />$72.00
<br />$107,640.00
<br />1149-5
<br />$107,640.00
<br />0
<br />$0.00
<br />CAP 48"
<br />696
<br />LF
<br />$96.00
<br />$66,816.00
<br />696
<br />$66,816.00
<br />0
<br />$000
<br />RCP 15"
<br />220
<br />LF
<br />$3000
<br />$6,600.00
<br />220
<br />$6,600.00
<br />0
<br />$0.00
<br />RCP 18"
<br />701
<br />LF
<br />$37.00
<br />$2-6-,9--37.0- -0
<br />701
<br />$25,93700
<br />0
<br />$0.00
<br />RCP 24"
<br />234
<br />LF
<br />$49.00
<br />$11,466.00
<br />234
<br />$11,466.00
<br />0
<br />$000
<br />RCP 30"
<br />62
<br />LF
<br />$62.00
<br />$3,844.00
<br />62
<br />$3,844.00
<br />0
<br />$0.00
<br />RCP 36"I
<br />132 I
<br />Lt- I
<br />4i74.00
<br />$9 768.00
<br />132 I
<br />4i9,768.00
<br />0 1
<br />$0.00
<br />RCP 48"
<br />22
<br />LF$98.00
<br />$2,156.00
<br />22
<br />$2,156.00
<br />0
<br />$0.00
<br />Sod: Curb Common SW & Pond Banks
<br />25,900
<br />SY
<br />$2.00
<br />$51,800.00
<br />25,900
<br />$51,800.00
<br />0
<br />$0.00
<br />Subtotal
<br />$525 544.00
<br />$525,544.001
<br />$0.
<br />Page 1 of 4
<br />W
<br />00
<br />1655 27th Street, Suite 2
<br />Vero Beach, Florida 32960
<br />(772) 567-5300
<br />TP
<br />
|