|
HM
<br />MASTELLER & MOLER. INC.
<br />- CIVIL ENGINEERS
<br />MILLSTONE LANDING PHASES 4 - 6
<br />CERTIFIED PERFORMANCE BOND COST ESTIMATE
<br />Continued from Page 2 5. SANITARY SEWER)
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quanti
<br />$ Value
<br />Quantity
<br />Value
<br />Sewer Manhole 0-6'
<br />11
<br />EA
<br />$3,200.00
<br />$35,20000
<br />11
<br />$35,200.00
<br />0
<br />$0 00
<br />Sewer Manhole 10'-12'
<br />5
<br />EA
<br />$5,600.00
<br />$28,000.00
<br />5
<br />$28,000.00
<br />0
<br />$0.00
<br />Sewer Manhole 12'-14'
<br />3
<br />EA
<br />$6,000.00
<br />$18,000.00
<br />3
<br />$18,000.00
<br />0
<br />$000
<br />Sewer Manhole 6-8'
<br />13
<br />1 EA
<br />$3,850.001
<br />$50,050.001
<br />13
<br />$50,050.001
<br />0
<br />$0.00
<br />Sewer Manhole 8'-10'
<br />14
<br />EA 1
<br />$5,100.001
<br />$71,400.00
<br />14
<br />$71,400.001
<br />0 1
<br />$0.00
<br />Lift Station w/RTU & Generator
<br />1
<br />LS 1
<br />$194,903.151
<br />$194,903.151
<br />1 1
<br />$194,903.151
<br />0 1$0.0
<br />$000
<br />11
<br />6. POTABLE WATER
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quantity
<br />Value
<br />Quantity
<br />$ Value
<br />6" C-900 PVC Pie
<br />8,167
<br />LF
<br />$14.00
<br />$114,338.00
<br />8,167
<br />$114,338.00
<br />0
<br />$0.00
<br />6" Gate Valve
<br />23
<br />EA
<br />$1,100.00
<br />$25,300.00
<br />23
<br />$25,300.00
<br />0
<br />$0.00
<br />8" C-900 PVC Pie
<br />3,167
<br />LF
<br />$19.00
<br />$60,17300
<br />3-116-7
<br />$60 173.00
<br />0
<br />$0.00
<br />8" Gate Valve
<br />9
<br />EA
<br />$1,500.00
<br />$13,600.00
<br />9
<br />$13,500.00
<br />0
<br />$0.00
<br />Fire Hydrants -Complete
<br />17
<br />EA
<br />$3,070.00
<br />$52,190.00
<br />17
<br />$52,190.00
<br />0
<br />$000
<br />Fittings
<br />3
<br />LS
<br />$19,578.75
<br />$-58-173-6-.2-5-
<br />3
<br />$5873625
<br />0
<br />$000
<br />Water Service - Double
<br />92
<br />EA
<br />$1,300.00
<br />$119,600.00
<br />92
<br />$119,600.00
<br />0
<br />$0.00
<br />Water Service - Single
<br />62
<br />EA
<br />$740.00
<br />$45,880.00
<br />62
<br />$45,88000
<br />0
<br />$0.00
<br />Temp. Jumper
<br />1
<br />EA
<br />$2,500.00
<br />$2,500.00
<br />1
<br />$2,500.00
<br />0
<br />$000
<br />Sample Points
<br />12
<br />EA
<br />$20000
<br />$2,400.00
<br />12
<br />$2,400.00
<br />0
<br />$0.00
<br />Pressure Test
<br />1
<br />LS
<br />$750.00
<br />$750.00
<br />1
<br />$750.00
<br />0
<br />$0.00
<br />Bac T's
<br />1
<br />LS
<br />$775.00
<br />$775.00
<br />1
<br />$775.00
<br />0
<br />$0 0
<br />142.25
<br />7. MISCELLANEOUS
<br />TOTAL PROJECT
<br />AMOUNT COMPLETE
<br />AMOUNT REMAINING
<br />Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Quantity
<br />$ Value
<br />Quantity
<br />$ Value
<br />Re -Mobilization
<br />1
<br />LS
<br />$1200.00
<br />$1200.00
<br />0.00
<br />$0.00
<br />1.00
<br />$1,200.00
<br />Additional Erosion Control
<br />1
<br />LS
<br />$1,940.00
<br />$1,940.00
<br />0.00
<br />$0.00
<br />1.00
<br />$1,940.00
<br />Additional Engineering Etc
<br />1
<br />LS
<br />$10,000.00
<br />$10,000.00
<br />0.00
<br />$0.00
<br />1.00
<br />$10,000.00
<br />Survey Stake -out
<br />1
<br />LS
<br />$72,000.00
<br />$72,000.00
<br />0.95
<br />$68,400.00
<br />0.05
<br />$3,600.00
<br />Survey As -Built
<br />1
<br />1 LS
<br />$39,000.00
<br />$39,000.00
<br />0.9
<br />$35,100.00
<br />0.1
<br />$3,900.00
<br />Survey - Set PCP and PRM
<br />1
<br />LS
<br />$22,500.00
<br />$22,500.00
<br />1.0
<br />$22,500.00
<br />0.0
<br />$0.00
<br />Electrical Backbone & Road Chases
<br />1
<br />LS
<br />$28,000.00
<br />$28,000.00
<br />1.0
<br />$28,000.00
<br />0.0
<br />$000
<br />Engineer Inspections/Certs
<br />1
<br />LS
<br />$28,00000
<br />$28,000.00
<br />0.9
<br />$25,200.00
<br />0.1
<br />$2,800.00
<br />Page 3 of 4
<br />A
<br />O
<br />Su
<br />1655 27th Street, Suite 2
<br />Vero Beach, Florida 32960
<br />(772) 567-5300
<br />�r��i(1p
<br />0
<br />
|