|
Schulke, Bittle c& Stoddard, LLC
<br />Certired Cost Estimate
<br />Fol.: Tim WILLOWS - PHASE 1
<br />9/612018
<br />ITEM
<br />EARTHWORK & GRADING
<br />UNIT
<br />QUANTITY
<br />UNIT PRICE
<br />TOTAL
<br />% Complete
<br />$ Value
<br />% Remainin
<br />$ Value
<br />Mobilizabon
<br />Clearin .Grubb) Demolition
<br />LS
<br />LS
<br />1
<br />4,800.00
<br />$ 4800.00-A
<br />40.00%
<br />4 320.00
<br />10.00
<br />480.00
<br />Erosion Control
<br />LS
<br />1
<br />$ 61 830.00
<br />$ 81 830.00
<br />90.00% S
<br />55 647.00
<br />10.00%
<br />$6 183.00
<br />Gradin
<br />3,366.00
<br />1
<br />S 4.758.W
<br />$ 4,758.00
<br />90.00% $
<br />4 282.20
<br />10.00%
<br />5475.80
<br />Sod for and banks
<br />LS
<br />LS
<br />1
<br />$ 32 000.00
<br />32 000.00
<br />75.00% S
<br />24 000,00
<br />.
<br />2500%
<br />$8 000.00
<br />000.00
<br />Excavation of'Stormwater Areas
<br />LS
<br />1
<br />1
<br />4 500.00
<br />$156,000.00
<br />$ d 500.00
<br />$ 158 000.00
<br />75.00% $
<br />3 375.00
<br />25.00%
<br />1
<br />$211.50
<br />24" ADS Pie
<br />LF
<br />434
<br />$
<br />90.00% $
<br />1-00 400,00
<br />10.00%
<br />$15,600.00
<br />13 963.95
<br />10.00%
<br />1 551.55
<br />Subtotal
<br />1$ 263,888.00
<br />87-93%1$
<br />232,024.20
<br />12.07%
<br />$31863.80
<br />STORM DRAINAGE
<br />Sub rude
<br />6' Coquina Base
<br />4' Dia Mod. Miami Inlet
<br />EA
<br />9
<br />$
<br />21950.00
<br />$
<br />26 550.00
<br />90.00%
<br />23 805.00
<br />10.0096
<br />$2,855.001
<br />T t rol Structure C Inlet
<br />Cont
<br />EA
<br />1
<br />$
<br />3 355.00
<br />$
<br />3,366.00
<br />90.00%, $
<br />3,019,60
<br />10.00%
<br />$335.50
<br />12" BCCMP
<br />EA1
<br />Ti
<br />46 836.00
<br />$
<br />4.380.00
<br />$
<br />4,380,00
<br />90.00% $
<br />3,942.00
<br />10.00%
<br />438.00
<br />18" ADS Pipe
<br />LF
<br />47
<br />$
<br />45.00
<br />$
<br />2 115.00
<br />90.00% $
<br />1103.50
<br />10.00%
<br />$211.50
<br />24" ADS Pie
<br />LF
<br />434
<br />$
<br />35.75
<br />-$
<br />15,515j50
<br />90.00% $
<br />13 963.95
<br />10.00%
<br />1 551.55
<br />18" RCP Pie
<br />LF
<br />573
<br />$
<br />51.75
<br />$
<br />29 652.75
<br />90.00°%
<br />26 867.48
<br />10.0090
<br />$2 965.28
<br />12" RCP Pi
<br />LF
<br />226
<br />$
<br />56.00
<br />$
<br />12 856.00
<br />90.00% $
<br />11 390,40
<br />10.00%
<br />$1,285.80
<br />24" ADS Yard Drain
<br />EA
<br />600
<br />$
<br />27.00
<br />$
<br />16 200.00.
<br />90.00%
<br />14 680.00
<br />10.00%
<br />$1 620.00
<br />$1,750.00
<br />4
<br />$
<br />2,650.00
<br />$
<br />10,600.00
<br />90.00% $
<br />9 540.00
<br />10.00%
<br />$106000
<br />Subtotal
<br />Subtotal
<br />$
<br />121,024.26
<br />90.00°% $
<br />108921-83
<br />10.00°.6
<br />$12,102.43
<br />SANITARY SEWER
<br />Manholes 0.6
<br />Manholes 6-8
<br />EA
<br />2
<br />$
<br />3,170.00
<br />1___§,340.00
<br />90.00% $
<br />5,708.00,
<br />10.00%
<br />$634.00
<br />Manholes 6-10
<br />EA
<br />EA
<br />2
<br />$
<br />4.480.00
<br />$
<br />8,960.00
<br />90.00% $
<br />606400
<br />10.00%
<br />$896.00
<br />Manholes 10.12.
<br />EA
<br />2
<br />$
<br />5=0.00
<br />$
<br />10 440.00
<br />90.00°% $
<br />9 396.00
<br />10.00%
<br />$1 044.00
<br />4" PVC FM
<br />LF
<br />2
<br />$
<br />5,465.00
<br />$
<br />10 930.00
<br />80.00% $
<br />8,837.00
<br />10.00%
<br />$1,093.00
<br />4" 45 Dea Bend
<br />EA
<br />60
<br />$
<br />15.50
<br />$
<br />930.00
<br />90.00% $
<br />837.00
<br />10.00%
<br />$93.00
<br />6" x 4" Tapping Saddle
<br />EA
<br />1
<br />1
<br />$
<br />$
<br />425.00
<br />$
<br />425.00
<br />90,00°% $
<br />382.50
<br />10.00%
<br />$42.50
<br />4" M 1 GV
<br />LS
<br />3,575.00
<br />$
<br />3 57&00
<br />90:00°% $
<br />3,217.501
<br />10.00%
<br />$357.50
<br />4" MJ Mecialuns
<br />LS
<br />1
<br />$
<br />1 055.00
<br />$
<br />1 055.00
<br />90.00% $
<br />949.50 1
<br />10.00%
<br />$105.50
<br />8" PVC Gravity Sewer
<br />LF
<br />1
<br />$
<br />1 500.00
<br />$
<br />1 500.00
<br />90.00% 4-1,350.00
<br />10.00%
<br />$150.00
<br />Lift Station
<br />1648
<br />$
<br />33.00
<br />$
<br />54,38'4.00
<br />90.00% $
<br />48 945.80
<br />10.00%
<br />$5.438.40
<br />Sinole Service
<br />LS
<br />EA
<br />1
<br />$185000.00
<br />$
<br />185 000.00
<br />75.00% $
<br />138 750.00
<br />25.00%
<br />$46 250.00
<br />Double Service
<br />EA
<br />2
<br />$
<br />1 075.00
<br />$
<br />2150.00
<br />90.00% $'
<br />1 935.00
<br />10.00%
<br />$215.00
<br />TV and Clean System
<br />LF
<br />20
<br />$
<br />1 350.00
<br />$
<br />27,000.00
<br />90.00°% $
<br />24 300.00
<br />10.00%
<br />$2 700.00
<br />1648
<br />S
<br />2.09
<br />$
<br />3,444.32
<br />0,00% $
<br />-
<br />100.00°%
<br />$3 444.3
<br />Subtotal
<br />$
<br />316,133.32
<br />80.24% $
<br />253,670.10
<br />19.76°%
<br />$62,463.2
<br />POTABLE WATER
<br />6" C•900
<br />8" x 6" Tapping Sleeve
<br />LF
<br />EA
<br />1860
<br />$
<br />22.00
<br />-$--.-40
<br />920.00
<br />90.00% $
<br />36 828.00
<br />10.00%
<br />$4 092.00
<br />Fire Hydrants
<br />EA
<br />1
<br />$
<br />5 847.00
<br />$
<br />5 847.00
<br />90:00% $
<br />5282.30
<br />10.00°%
<br />$584,70
<br />6" GV
<br />EA
<br />2
<br />$
<br />4,495.00
<br />$
<br />8,990.00
<br />90.00°% $
<br />8,091.00
<br />10.00%
<br />$899.00
<br />6" PVC Me alu s
<br />LS
<br />15
<br />$
<br />1 255.00
<br />S
<br />t8 825.00
<br />90.00% $
<br />16.942.50
<br />10.00%
<br />$1,882.50
<br />6" d bends
<br />EA
<br />1
<br />$
<br />3.273.00
<br />$
<br />3,273.00
<br />90.00°% $
<br />2,945,71D
<br />10.00%
<br />$327.30
<br />90
<br />6" 90 dee bends
<br />EA
<br />2
<br />2
<br />$
<br />455.00
<br />$
<br />910.00
<br />90.00% $
<br />819.00
<br />10.00%
<br />$91.00
<br />6" Tee
<br />EA
<br />$
<br />450.00
<br />$
<br />900.00
<br />90:00% $
<br />810.00
<br />10.00°%
<br />$90.00
<br />6" Plus
<br />EA
<br />4
<br />$
<br />622.00
<br />$
<br />2,488.00
<br />90.00% $
<br />2 239.20
<br />10.00%
<br />$248.80
<br />Blowoff
<br />EA
<br />2
<br />$
<br />370.00
<br />$
<br />740.00
<br />90.00°% $
<br />666.00
<br />10.009/e
<br />$74.60
<br />Sin le Water Service
<br />EA
<br />1
<br />18
<br />$
<br />1900.00
<br />$
<br />1900.00
<br />90.00% $
<br />1 710.00
<br />10.00%
<br />$190.00
<br />Double Water Service
<br />EA
<br />13
<br />$
<br />1,355:00
<br />$
<br />2439000
<br />90.00% $
<br />21 951.00
<br />10.00%
<br />$2,439.00
<br />Tem Jumper AssemblyEA
<br />$
<br />1,755.00
<br />$
<br />22 815.00
<br />90.00% S
<br />20 533.50
<br />10.00°%
<br />$2 287.50
<br />Sam le Points
<br />EA
<br />1
<br />$
<br />2 500.00
<br />$
<br />2 500.00
<br />0.00% $
<br />100.00%
<br />$260010
<br />FlushBPressureTest
<br />IS
<br />4
<br />$
<br />650.00
<br />$
<br />2,600.00
<br />0.00% $
<br />100.00%
<br />$2.800:
<br />Bac-T's
<br />EA
<br />1
<br />$
<br />,1,225.00
<br />S
<br />1225.00
<br />0.00% $
<br />100.00%
<br />$1225. 0
<br />10
<br />$
<br />97,75
<br />$
<br />977.50
<br />0.00% $
<br />100.00°%
<br />$977.50
<br />LANDSCAPE
<br />Subtotal
<br />$
<br />139,300.60
<br />85.28°% $
<br />118,798.20
<br />14.72%
<br />$20,502.30
<br />Understory Tree.- 6'
<br />Canopy tree 12'
<br />EA
<br />45
<br />$
<br />175.00
<br />S
<br />7,875.00
<br />100.00% $
<br />7,675.00
<br />0.00%
<br />$0.00
<br />-
<br />Shoreline Tree - 6'
<br />EA
<br />EA
<br />124
<br />77
<br />$
<br />350.00
<br />$
<br />43,400.00
<br />100.00% $
<br />43 400.00
<br />0.00%
<br />0.00 ,r
<br />Lame CanopyTree -18'
<br />_
<br />EA
<br />$
<br />175.00
<br />$
<br />13 475.00
<br />50.00%
<br />6 737.50
<br />50.OD%
<br />$8 737.50
<br />Shrubs
<br />14
<br />$
<br />750.00
<br />10 500.00
<br />100.00% $
<br />10 500.00
<br />0.00%
<br />$0.00
<br />Imgation (Temporary)
<br />EA
<br />L
<br />307
<br />1
<br />$
<br />7.00
<br />$
<br />2149.00
<br />0.00% $
<br />100.0030
<br />$2149.00
<br />3,500.00
<br />$.
<br />3,500.00
<br />50.00 $
<br />0
<br />50.0
<br />$1,75 :00
<br />k vuuww, i a au aay.uu I 86 ebYoi $ 70,282.50 1 13.15%1 $10 836.50
<br />ROAD
<br />Sub rude
<br />6' Coquina Base
<br />SY
<br />4823
<br />$
<br />2.90
<br />$ 13 966.70
<br />90.00% $
<br />12 588.03
<br />10.00%
<br />1-398.67
<br />1 �' As
<br />SY
<br />3872
<br />$
<br />10.85
<br />$ 42.$98.40
<br />'$
<br />75.00% S
<br />31 798.80
<br />25.00%
<br />$1059980
<br />alf
<br />Sidewalk
<br />SY
<br />3903
<br />$
<br />12.00
<br />46 836.00
<br />0.00% $
<br />100.00%
<br />$48 836.00
<br />Modified Miami Curb
<br />SY
<br />LF
<br />386
<br />$
<br />39.15
<br />$ 15111.90
<br />0.00% $
<br />100.00%$15111.90
<br />T e'D' Curb
<br />2948
<br />$
<br />11.55
<br />$ 34,049,40
<br />90.00% $
<br />30,644.46
<br />10.00°%
<br />$3 404.84
<br />T e'F'Curb
<br />LF
<br />LF
<br />230
<br />13.60
<br />$ 3 128.00
<br />0.0090 $
<br />100.00°%
<br />$3 128.00
<br />Si nslPavement Markin s
<br />LS
<br />266
<br />$
<br />15.00
<br />$ 3,990.00
<br />0.00% $
<br />100.00%
<br />$3,980.00
<br />Tustin IFBV/Densifies/Road &Backfill
<br />LS
<br />1
<br />1
<br />$
<br />3 900.00
<br />$ 3,900.00
<br />0,00•% $
<br />100.00%
<br />$3 900.00
<br />Sod at EOP
<br />LS
<br />$
<br />3 500.00
<br />$ 3,500.00
<br />50.00% $
<br />1 750.00
<br />50.00%
<br />$1,750.00
<br />1
<br />S 14,888.00
<br />$ 14,888.00
<br />0.00% $
<br />100.00%
<br />$14,888.00
<br />Subtotal
<br />$ 181,788.40
<br />42.241/6 $
<br />76,781.29
<br />57.76°%
<br />$105,007.11
<br />fX
<br />161
<br />
|