|
EXHIBIT "A"
<br />NMASTELLER
<br />& MOLER. INC.
<br />CIVIL ENGINEERS -
<br />East Village at Pointe West - Phase 2A 4/19/2018
<br />CERTIFIED COST ESTIMATE to confirm the project is at least 75% complete and to establish value of uncompleted land development improvements
<br />Descri tion
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />Mobilization
<br />1
<br />LS
<br />$16,947.49
<br />$16,947.49
<br />0.90
<br />$15,252.74
<br />0.10
<br />$1,694.75
<br />Maintenance of Traffic
<br />1
<br />LS
<br />$5,000.00
<br />$5,000.00
<br />0.90
<br />$4,500.00
<br />0.10
<br />$500.00
<br />Clearing & Grubbing
<br />1
<br />LS
<br />$22,870.00
<br />$22,870.00
<br />1.00
<br />$22,870.00
<br />0
<br />$0.00
<br />Erosion & Water Pollution Control
<br />1
<br />LS
<br />$5,598.79
<br />$5,598.79
<br />1.00
<br />$5,598.79
<br />0
<br />$0.00
<br />Rough Gradin
<br />1
<br />LS
<br />$35,090.00
<br />$35,090.00
<br />1.00
<br />$35,090.00
<br />0
<br />$0.00
<br />Fine Gradin
<br />1LS
<br />LF
<br />$35,090.00
<br />$35,090.00
<br />0.90
<br />$31,581.00
<br />0.10
<br />$3,509.00
<br />Sod - Lake Banks
<br />7,200 1
<br />SY
<br />$2.13
<br />$15,336.00
<br />-7,200
<br />$15,336.00
<br />0
<br />$0.00
<br />Seed & Mulch Lots and Open Areas
<br />104.4001
<br />SY
<br />$0.10
<br />$10,440.00
<br />0
<br />$0.00
<br />104,400
<br />$10,440.00
<br />CAP Storm - 18" dia.
<br />141
<br />LF
<br />Subtotal
<br />$146,372.28
<br />141
<br />$130,228.53
<br />0
<br />$16,143.75
<br />STORM DRAINAGE
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />Gutter Inlet w!T a "P" Bottom
<br />22
<br />EA
<br />$4,270.76
<br />$93,956.72
<br />22
<br />$93,956.72
<br />0
<br />$0.00
<br />Type "C" Inlet
<br />5
<br />EA
<br />$2,314.54
<br />$11,572.70
<br />5
<br />$11,572.70
<br />0
<br />$0.00
<br />T e "D" Inlet
<br />4
<br />EA
<br />$2,857.63
<br />$11,430.52
<br />4
<br />$11,430.52
<br />0
<br />$0.00
<br />Type "P" Storm Manhole
<br />5
<br />EA
<br />$4,110.63
<br />$20,553.15
<br />5
<br />$20,553.15
<br />0
<br />$0.00
<br />HDPE Storm - 15" dia.
<br />133
<br />LF
<br />$26.34
<br />$3,503.22
<br />133
<br />$3,503.22
<br />0
<br />$0.00
<br />HDPE Storm - 18" dia.
<br />531
<br />LF
<br />$31.26
<br />$16,599.06
<br />531
<br />$16,599.06
<br />0
<br />$0.00
<br />HDPE Storm - 24" dia.
<br />946
<br />LF
<br />$45.03
<br />$42,598.38
<br />946
<br />$42,598.38
<br />0
<br />$0.00
<br />HDPE Storm - 30" dia.
<br />1,482
<br />LF
<br />$59.97
<br />$88,875.54
<br />1,482
<br />$88,875.54
<br />0
<br />$0.00
<br />CAP Storm - 18" dia.
<br />141
<br />LF
<br />$41.00
<br />$5,781.00
<br />141
<br />$5,781.00
<br />0
<br />$0.00
<br />CAP Storm - 24" dia.
<br />240
<br />LF
<br />$53.48
<br />$12,835.20
<br />240
<br />$12,835.20
<br />0
<br />$0.00
<br />CAP Storm - 30" dia.
<br />111
<br />LF
<br />$73.79
<br />$8,190.69
<br />111
<br />$8,190.69
<br />0
<br />$0.00
<br />CAP Storm - 36" dia.
<br />419
<br />LF
<br />$88.38
<br />$37,031.22
<br />419
<br />$37,031.22
<br />0
<br />$0.00
<br />CAP Storm - 42" dia.
<br />173
<br />LF
<br />$120.93
<br />$20,920.89
<br />173
<br />$20,920.89
<br />0
<br />$0.00
<br />CAP Storm - 48" dia.
<br />36
<br />LF
<br />$128.77
<br />$4,635.72
<br />36
<br />$4,635.72
<br />0
<br />$0.00
<br />RCP Storm - 15" dia.
<br />135
<br />LF
<br />$32.84
<br />$4,433.40
<br />135
<br />$4,433.40
<br />0
<br />$0.00
<br />RCP Storm - 18" dia.
<br />24
<br />LF
<br />$40.26
<br />$966.24
<br />24
<br />$966.24
<br />0
<br />$0.00
<br />RCP Storm - 24" dia.
<br />69
<br />LF
<br />$54.08
<br />$3,731.52
<br />69
<br />$3,731.52
<br />0
<br />$0.00
<br />RCP Storm - 30" dia.
<br />24
<br />LF
<br />$74.49
<br />$1,787.76
<br />24
<br />$1,787.76
<br />0
<br />$0.00
<br />RCP Storm - 14" x 23" dia.
<br />36
<br />LF
<br />$40.50
<br />$1,458.00
<br />36$1,458.00
<br />0
<br />$0.00
<br />RCP Storm - 29" x 45" dia.
<br />24
<br />LF
<br />$141.09
<br />$3,386.16
<br />24
<br />$5 13B6.161
<br />0
<br />$0.00
<br />Subtotal
<br />$394,247.09
<br />$394,247.091
<br />$0.00
<br />SANITARY SEWER
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />Core Existing & Tie In
<br />1
<br />LS
<br />$4,328.99
<br />$4,328.99
<br />1
<br />$4,328.99
<br />0
<br />$0.00
<br />4' Dia Manhole 0-6'
<br />7
<br />EA
<br />$5,297.58
<br />$37,083.06
<br />7
<br />$37,083.06
<br />0
<br />$0.00
<br />4' Dia Manhole 6-8'
<br />1
<br />EA
<br />$6,046.70
<br />$6,046.70
<br />1
<br />$6,046.70
<br />0
<br />$0.00
<br />4' Dia Manhole 8-10'
<br />2
<br />EA
<br />$6,983.94
<br />$13,967.88
<br />2
<br />$13,967.88
<br />0
<br />$0.00
<br />4' Dia Manhole 10-12'
<br />1
<br />EA
<br />$7,672.59
<br />$7,672.59
<br />1
<br />$7,672.59
<br />0
<br />$0.00
<br />8" PVC Pipe Cut 0-6'
<br />1,424
<br />LF
<br />$26.87
<br />$38,262.88
<br />1424
<br />$38,262.88
<br />0
<br />$0.00
<br />8" PVC Pipe Cut 6-8'
<br />704
<br />LF
<br />$31.35
<br />$22,070.40
<br />704
<br />$22,070.40
<br />0
<br />$0.00
<br />8" PVC Pipe Cut 8-10'
<br />341
<br />LF
<br />$35.83
<br />$12,218.03
<br />341
<br />$12,218.03
<br />0
<br />$0.00
<br />8" PVC Pipe Cut 10-12'
<br />585
<br />LF
<br />$42.55
<br />$24,891.75
<br />585
<br />$24,891.75
<br />0
<br />$0.00
<br />Single Service
<br />9
<br />EA
<br />$1,014.50
<br />$9,130.50
<br />9
<br />$9,130.50
<br />0
<br />$0.00
<br />Double Service
<br />29
<br />EA
<br />$1,208.22
<br />$35,038.38
<br />29
<br />$35,038.38
<br />0
<br />$0.0
<br />TV Lines
<br />1
<br />LS
<br />$14,108.96
<br />$14,108.96
<br />0.5
<br />$7,054.48
<br />0.5
<br />$7,054.4
<br />Fittin s Includes Deflections
<br />1
<br />LS
<br />Subtotal
<br />$224 820.12
<br />1
<br />$217 765.64
<br />0
<br />$7 054.48
<br />POTABLE WATER
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />Potable PVC Pie C-900 4" dia
<br />1,240
<br />LF
<br />$12.53
<br />$15,537.20
<br />1,240
<br />$15,537.20
<br />0
<br />$0.00
<br />Potable PVC Pipe, C-900 6" dia
<br />1,230
<br />LF
<br />$16.89
<br />$20,774.70
<br />1,230
<br />$20,774.70
<br />0
<br />$0.00
<br />Potable PVC Pipe, C-900 8" dia
<br />1,500
<br />LF
<br />$22.61
<br />$33,915.00
<br />1,500
<br />$33,915.00
<br />0
<br />$0.00
<br />Gate Valve - 4"
<br />8
<br />EA
<br />$1,088.41
<br />$8,707.28
<br />8
<br />$8,707.28
<br />0
<br />$0.00
<br />Gate Valve - 6"
<br />5
<br />EA
<br />$1,316.84
<br />$6,584.20
<br />5
<br />$6,584.20
<br />0
<br />$0.00
<br />Gate Valve - 8"
<br />4
<br />EA
<br />$1,965.18
<br />$7,860.72
<br />4
<br />$7,860.72
<br />0
<br />$0.00
<br />Fire Hydrant Assembly -Complete
<br />3
<br />EA
<br />$4,363.70
<br />$13,091.10
<br />3
<br />$13,091.10
<br />0
<br />$0.00
<br />Water Service, Double
<br />24
<br />EA
<br />$1,999.89
<br />$47,997.36
<br />24
<br />$47,997.36
<br />0
<br />$0.00
<br />Water Service Single
<br />23
<br />EA
<br />$2,086.11
<br />$47,980.53
<br />23
<br />$47,980.53
<br />0
<br />$0.00
<br />Testing Flush, Pressure Test, Bacterial
<br />1
<br />LS
<br />$4,038.97
<br />$4,038.97
<br />0.5
<br />$2,019.49
<br />0.5
<br />$2,019.49
<br />Temporary Jumper
<br />2
<br />EA
<br />$1,695.32
<br />$3,390.64
<br />2
<br />$3,390.64
<br />0
<br />$0.00
<br />Connect to Existing
<br />2
<br />EA
<br />$615.87
<br />$1,231.74
<br />2
<br />$1,231.74
<br />0
<br />$0.0
<br />Fittin s Includes Deflections
<br />1
<br />LS
<br />$14,554.62
<br />$14,554.62
<br />1
<br />$14,554.62
<br />0
<br />$0. 0
<br />auozoiai
<br />'9't/iv/ie'
<br />ii2 C hyo
<br />gbgM
<br />1655 27th Street, Suite 2 Pa" of 2
<br />Vero Beach, Florida 32960
<br />(772)567-5300
<br />
|