|
MASTELLER & MOLER, .INC.
<br />M - CIVIL ENGINEERS
<br />MILLSTONE LANDING PHASES 4 - 6
<br />CERTIFIED PERFORMANCE BOND COST ESTIMATE
<br />3. ROADS
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quanta
<br />$ Value
<br />Quanta
<br />$ Value
<br />Signs/Pavement Markin
<br />1
<br />LS
<br />$7,445.00
<br />$7,445.00
<br />0
<br />$0.00
<br />1
<br />$7,44500
<br />Density Testing
<br />1
<br />LS
<br />$4,500.00
<br />$4,500.00
<br />1
<br />$4,500.00
<br />0
<br />$000
<br />Asphalt - First Lift 1.0" S-3
<br />32,310
<br />SY
<br />$5.60
<br />$180,936.00
<br />32,310
<br />$180,936.00
<br />0
<br />$0.00•
<br />Asphalt -Second Lift 1.0" S-3
<br />32,310
<br />SY
<br />5.60
<br />$180,936.00
<br />32,310
<br />$180,936.00
<br />0
<br />$000
<br />6" Rock Base
<br />32,310
<br />SY
<br />$9.75
<br />$316,022-50
<br />32,310
<br />$315,022.50
<br />0 1
<br />$000
<br />8" Stabilized Sub rade
<br />32,310
<br />SY
<br />$4.50
<br />$145,395.00
<br />32,310
<br />$145,395.00
<br />0
<br />$000-
<br />000Miami
<br />MiamiCurb
<br />22,574
<br />LF
<br />$10.00
<br />$225,740.00
<br />22 574
<br />$225,740.00
<br />0
<br />$0.00
<br />Header D Curb
<br />1g54
<br />LF
<br />$8.00
<br />$10,032.00
<br />1,254
<br />$10,032.00
<br />0
<br />$0.00
<br />Stabilized Roadway (Emergency Access
<br />130
<br />SY
<br />$5.00
<br />$650.00
<br />0
<br />$0.00
<br />130
<br />$650.00
<br />Common Area Sidewalk
<br />1 552
<br />SY
<br />$37.001
<br />$57,424.001
<br />1,552
<br />$57,424001
<br />0
<br />$0.00
<br />Subtotal
<br />$1,128,080.501$1,119,985.501$8
<br />095.00 ,
<br />4. LANDSCAPE
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quanta
<br />$ Value
<br />Quantit
<br />$ Value
<br />Canopy Trees Stormwater Tracts
<br />233
<br />EA
<br />$30000
<br />$69,900.00
<br />233
<br />$69,900.00
<br />0
<br />$0.00
<br />Canopy Trees (Landscape Tracts
<br />48
<br />EA
<br />$300.00
<br />$14,400.00
<br />48
<br />$14,400.00
<br />0
<br />$000
<br />Canopy Trees e B Buffer, 8,683 I
<br />521
<br />EA
<br />$300.00
<br />$156,300.00
<br />297
<br />$89,100.00
<br />224
<br />$67,200.00
<br />Understo Trees (Type B Buffer, 8,683 I
<br />262
<br />LF
<br />$165.00
<br />$43,230.001
<br />149
<br />$24,585.001
<br />113
<br />$18,645.00
<br />Shrubs (Type B Buffer, 8,683 If)
<br />2,086
<br />qEA
<br />$14.00
<br />$29,204.001
<br />1190
<br />$16,660.00
<br />896
<br />$12 544.00
<br />Force Main - Fittings, Epoxy Lined
<br />1
<br />LS
<br />Subtotal
<br />$313,034.001
<br />1
<br />$214 645.00
<br />0
<br />$98 389.00
<br />5. SANITARY SEWER
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantitv
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quantity
<br />$ Value
<br />Quantity
<br />$ Value
<br />8" PVC Pie Cut 0-6'
<br />2,425
<br />LF
<br />$18.00
<br />$43,650.00
<br />2,425
<br />$43,650.00
<br />0
<br />$0.00
<br />8" PVC Pipe Cut 10'-12'
<br />112-48-
<br />LF
<br />$2400
<br />$29,952.00
<br />1,248
<br />$29,952.00
<br />0
<br />$0.00
<br />8" PVC Pie Cut 12'-14
<br />488
<br />LF
<br />$26.00
<br />$12,688.00
<br />488
<br />$12,688.00
<br />0
<br />$000
<br />8" PVC Pipe Cut 6'-8'
<br />3,460
<br />LF
<br />$20.00
<br />$69,200.00
<br />3,460
<br />$69,200.00
<br />0 1
<br />$0.00
<br />8" PVC Pipe Cut 8'-10'
<br />2,419
<br />LF
<br />$22.00
<br />$53,218.00
<br />2,419
<br />$53,218.00
<br />0
<br />$0.00
<br />Force Main - Fittings, Epoxy Lined
<br />1
<br />LS
<br />$3,042.96
<br />$3,042.96
<br />1
<br />$3,042.96
<br />0
<br />$0.00
<br />Force Main 6" PVC
<br />725
<br />LF
<br />$18.00
<br />$13,050.00
<br />725
<br />$13,050.00
<br />0
<br />$0.00
<br />Lateral - Double
<br />105
<br />LF
<br />$730.00
<br />$76,650.00
<br />105
<br />$76,650.00
<br />0
<br />$0.00
<br />Lateral - Single
<br />1 36 1
<br />EA 1
<br />$650.001
<br />$23,400.00
<br />36
<br />$23,400.00
<br />0
<br />$0.00
<br />Continued on Page 3
<br />Page 2 of 4
<br />W
<br />1z
<br />1655 27th Street, Suite 2
<br />Vero Beach, Florida 32960
<br />(772)567-5300
<br />16
<br />::�Wyx
<br />1114,
<br />
|