|
$horellne Ptenting,Scn duce
<br />TOTAL % Complete,
<br />$ Value
<br />% Remaining
<br />$ Value
<br />Earthwork and Grading
<br />$
<br />428 405.00
<br />Acer Rubrum -12'
<br />EA
<br />30
<br />a
<br />250.00
<br />$ 7 00.00
<br />0.00% a
<br />100.0096
<br />a7 500.00
<br />weet • 12'
<br />EA
<br />s0
<br />S
<br />250.00
<br />a 1 000.00
<br />0.00% $
<br />100.00%
<br />$15000.00
<br />1 %' As halt
<br />SY
<br />6760
<br />$ 13.15
<br />S 66 894.00
<br />90.00%
<br />80 004.60
<br />10,00%
<br />SB 889.40
<br />We and Mentina Area
<br />SY
<br />379
<br />$ 13.15
<br />$ 4,083.85
<br />0.00% $
<br />7,500,00
<br />100.00%
<br />K983,86
<br />Red Ma IeBald CypreWDehoon Holly
<br />EA
<br />54
<br />$
<br />17500
<br />$ 0,450.00
<br />0.00% S
<br />100.00%
<br />69,4$0,00 .
<br />Wetland vegetation
<br />EA
<br />8456
<br />a
<br />2,50
<br />a 21J40.00
<br />0,00% S
<br />100,0096
<br />$21.140.00
<br />TM'F'Curb
<br />LF
<br />210
<br />$ 14.60
<br />$ 3,046.00
<br />90.00% $
<br />2,740.50
<br />10.00%
<br />$304,60
<br />Irrigatloon
<br />L6
<br />1
<br />$
<br />5,000.0600
<br />.00.
<br />0.
<br />100.00%
<br />p,0
<br />Testin ffiS enslBestRoad & Backfill
<br />LS
<br />1
<br />Subtotal
<br />93,171,00
<br />0.00%1$
<br />100,0096
<br />$931711,00
<br />ROAD
<br />TOTAL % Complete,
<br />$ Value
<br />% Remaining
<br />$ Value
<br />Earthwork and Grading
<br />$
<br />428 405.00
<br />Sub rade
<br />SY
<br />8760
<br />$ 3,46
<br />a 23 322,00
<br />90.00% $
<br />20 989.60
<br />10.00%
<br />$2,332.20
<br />S'Cogutne Base
<br />SY
<br />6760
<br />10.40
<br />70 304.00
<br />90,00%
<br />63 273.60
<br />10,00%
<br />$7,030.40
<br />1 %' As halt
<br />SY
<br />6760
<br />$ 13.15
<br />S 66 894.00
<br />90.00%
<br />80 004.60
<br />10,00%
<br />SB 889.40
<br />4' Sidewalk
<br />SY
<br />379
<br />$ 13.15
<br />$ 4,083.85
<br />0.00% $
<br />7,500,00
<br />100.00%
<br />K983,86
<br />Modified Miami Curb
<br />LF
<br />.4760
<br />S 11.50
<br />t 54Y40.00
<br />90.00% $
<br />49 266.00
<br />1000%
<br />45,474,00
<br />T '(Y Curb
<br />LF
<br />320
<br />$ 10.00
<br />S 3.200.00
<br />0.00% $
<br />19,875.00
<br />100.00°%
<br />$3,200,00
<br />TM'F'Curb
<br />LF
<br />210
<br />$ 14.60
<br />$ 3,046.00
<br />90.00% $
<br />2,740.50
<br />10.00%
<br />$304,60
<br />Signs/Pavement Mark s
<br />LS
<br />1
<br />$ 3 800.00
<br />$ 3,800.00
<br />0.00% $
<br />100.00%
<br />$3.800.00
<br />Testin ffiS enslBestRoad & Backfill
<br />LS
<br />1
<br />$ %040,00
<br />6,040.00
<br />90.00% $
<br />036.00
<br />10.00°/0
<br />$504.00
<br />Gates
<br />LS
<br />1
<br />$ 7600.00
<br />$ 7,600.00
<br />0.00% $
<br />100.00%
<br />$7,500.00
<br />Sod at EOP
<br />LS
<br />1
<br />$ 26176.00
<br />$ 26176.00
<br />90.00% $
<br />23 558A0
<br />10,90%
<br />$Z617,60
<br />Misc Conduit {fights, cable, etc.)
<br />LS
<br />1
<br />$ 10,000.00
<br />$ 10 000.00
<br />90.00% $
<br />9,000.00
<br />10.00%
<br />$1 000.40
<br />Subtotal
<br />$ 301;004,86'.1
<br />84.17%1 $
<br />253,368.90 1
<br />15.83%1
<br />$47635,95
<br />OTHER
<br />TOTAL % Complete,
<br />$ Value
<br />% Remaining
<br />$ Value
<br />Earthwork and Grading
<br />$
<br />428 405.00
<br />Survey Stake -Out
<br />LS
<br />1
<br />S 6.600.00
<br />$ 6,500.00
<br />75.00% $
<br />4,875.00
<br />25.00%
<br />$1,S25.00
<br />Survey As -Built
<br />LS
<br />1
<br />$ 3 000.00
<br />$ 3,000.00
<br />50.00'Yo $
<br />1500.00
<br />50.00%
<br />$1,800.0D
<br />Su - Set PCP and PRM
<br />LS
<br />1
<br />S 2,000.00
<br />$ 2,000.00
<br />50:00% S
<br />4=0100
<br />50.00%
<br />$1,000.00
<br />Design and 'PermittIng Services
<br />LS
<br />i
<br />$ 15 000.00
<br />S 15 000.00
<br />50.00% $
<br />7,500,00
<br />60.00%
<br />$7,500.00
<br />Engineer Inspections/Certs
<br />LS
<br />1
<br />$ t0,000.0p
<br />$ 10 000.00
<br />50.00°/0 $
<br />5 000.00
<br />50,00%
<br />$5 000.00
<br />18 825.00
<br />TOTAL $ 1,646i783.64
<br />Subtotal IS
<br />36 500.00 1
<br />64.45*16' $
<br />19,875.00
<br />45.55%
<br />$16,625.00
<br />SUMMARY
<br />TOTAL % Complete,
<br />$ Value
<br />% Remaining
<br />$ Value
<br />Earthwork and Grading
<br />$
<br />428 405.00
<br />88.60% S
<br />379 564.50
<br />11.40% $
<br />46 840.50
<br />Storm Drainage
<br />$
<br />190,191.34
<br />90.00% $
<br />171,172,21
<br />10.00% $
<br />19,019.13
<br />Sanitary Sewer
<br />$
<br />380 793.57
<br />86.08% $
<br />327,793.57
<br />13.92% $
<br />53 000.00
<br />Potable Water
<br />$
<br />116,717.88
<br />97.17% $
<br />113,417.68
<br />2.83% $
<br />3,300,00
<br />Landscape
<br />$
<br />93,171.00
<br />0.00% $
<br />-
<br />100.00% $
<br />93,17100
<br />Road
<br />$
<br />301 004.85
<br />i84.17°/0 S
<br />253 368.90
<br />15.83% $
<br />47,835,95
<br />Other
<br />$
<br />38 500.00
<br />54.45% S
<br />19 875.00
<br />45.55% S
<br />18 825.00
<br />TOTAL $ 1,646i783.64
<br />81.80%1 $1,265A82.061
<br />10.20%1 $
<br />281,591.68
<br />"
<br />Surety Amount 11261/6
<br />5361988.48
<br />CERTIFIC 'FC FCOSTfSTIMATiy
<br />,I, Jodeh 8.8in A/Piy de regis"tergd engineer, License No. 57396, do hereby certify to Indian River County that a cost estimate has been prepared under my responsible direction
<br />kms'. f (Signature)
<br />Iti (Datcj"-:' `+
<br />,Iedlih 8. eine, P.E }uicrtda R i$t!', l Engineer Ucense No. 57396
<br />wm
<br />
|