|
HM I MASTELLER & MOLER INC.
<br />M —CIVIL ENGINEERS —
<br />23rd Street SW Roadway Improvements
<br />CERTIFIED PERFORMANCE BOND COST ESTIMATE
<br />Reference: "23rd Street SW Roadway Improvement Plans," Masteller & Moler, Inc., dated December 3, 2015.
<br />Item
<br />Description
<br />Quantity
<br />Unit
<br />Unit Price
<br />Total
<br />1
<br />Mobilization
<br />1
<br />LS
<br />$
<br />6,500.00
<br />$
<br />6,500.00
<br />2
<br />Erosion Control
<br />1
<br />LS
<br />$
<br />2,000.00
<br />$
<br />2,000.00
<br />3
<br />Clearing& Grubbin
<br />085
<br />Acre
<br />$
<br />3,250.00
<br />$
<br />2,762.50
<br />4
<br />Demolish Existing Asphalt
<br />2,050
<br />SY
<br />$
<br />5.00
<br />$
<br />10,250.00
<br />5
<br />Import Fill
<br />2,500
<br />CY
<br />$
<br />9.00
<br />$
<br />22,500.00
<br />6
<br />Rough Grade
<br />7,200
<br />SY
<br />$
<br />1.00
<br />$
<br />7,200.00
<br />7
<br />Finish Grade
<br />7,200
<br />SY
<br />$
<br />1.35
<br />$
<br />9,720.00
<br />8
<br />Storm Inlet - Type "C"3
<br />EA
<br />$
<br />2,200.00
<br />$
<br />6,600.00
<br />9
<br />Storm Pipe - RCP 18"
<br />300
<br />LF
<br />$
<br />36.00
<br />$
<br />10,800.00
<br />10
<br />Storm Pipe - CAP 18"
<br />190
<br />LF
<br />$
<br />30.00
<br />$
<br />5,700.00
<br />11
<br />Dewaterinq & Lake Installation of Pie
<br />1
<br />LS
<br />$
<br />10,000.00
<br />$
<br />10,000.00
<br />12
<br />Sod: Swales & Disturbed Areas
<br />4,200
<br />SY
<br />$
<br />2.25
<br />$
<br />9,450.00
<br />13
<br />Asphalt -1 0" SP 9.5
<br />3,105
<br />SY
<br />$
<br />5.70
<br />$
<br />17,698.50
<br />14
<br />Asphalt - 1.5" SP 12.5
<br />3,106
<br />SY
<br />$
<br />8.55
<br />$
<br />26,556.30
<br />15
<br />8" Rock Base
<br />2,970
<br />SY
<br />$13.00
<br />$
<br />38,610.00
<br />16
<br />12" Stabilized Sub rade
<br />3,050
<br />SY
<br />$
<br />5.25
<br />$
<br />16,012.50
<br />17
<br />Adjust Fire H drant
<br />2
<br />EA
<br />$
<br />1,500.00
<br />$
<br />3,000.00
<br />18
<br />Driveway - 6" Concrete
<br />51
<br />SY
<br />$
<br />45.00
<br />$
<br />2,295.06-
<br />19
<br />Sidewalk - 6" Concrete
<br />638
<br />SY
<br />$
<br />45.00
<br />$
<br />28,710.00
<br />20
<br />Signs/Pavement Markin
<br />1
<br />LS
<br />$
<br />2,654.40
<br />$
<br />2,654.40
<br />21
<br />Engin e rinDesign
<br />1
<br />LS
<br />$
<br />8,500.00
<br />$
<br />8,500.00
<br />22
<br />Permit A2plication Fees
<br />1
<br />LS
<br />$
<br />810.00--f--810.00
<br />23
<br />24
<br />Density Testin
<br />SurveyStake-out
<br />1LS
<br />$
<br />1,500.00
<br />$
<br />1,500.00
<br />25
<br />SurveyAs-Built
<br />1
<br />1
<br />LS
<br />$
<br />1,800.00
<br />$
<br />1,800.00
<br />26
<br />Engineer Ins ections/Certs
<br />1
<br />LS
<br />LS
<br />$
<br />$
<br />1,800.00
<br />3,360.00
<br />$
<br />$
<br />1,800.00
<br />3,360.00
<br />Total Construction:
<br />$256 789.20
<br />PERFORMANCE BOND SURETY AMOUNT 115% OF TOTAL PROJECT $295,307.581
<br />CERTIFICATE OF COST ESTIMATE
<br />I, John M. Boyer, a Florida Professional Engineer, License No. 57970, do hereby cern to India Incost estimate has been re are y fY n River Cbuthat this
<br />prepared d under my responsible direction for those improvements itemized In this exhibit and that
<br />the total cost estimate is true and accurate to the best of my knowledge. This estimate has been prepared, in part, to
<br />induce approval by the Co i& of a nal plat for the Millstone Landing Phases 4 - 6 project, and for the purpose of
<br />establishing prope ociated therewith.
<br />John M. Boy*,li, FL ;
<br />Senior Project fthiineer
<br />STATE OF
<br />0, 40R%0t-
<br />File#1017 tt
<br />(16-0728 Millstone 23rd Street Perfornnance.)lsx)
<br />1655 27th Street, Suite 2
<br />Vero Beach, Florida 32960
<br />(772) 567-5300
<br />Page 1 of 1
<br />145
<br />
|