|
Schulke, Bittle & Stoddard, LLC
<br />Orchard Park PD Certified Cost Estimate
<br />Page2of2
<br />4/23!2019
<br />Landscaping
<br />Large Canopy
<br />LS
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />90.00%
<br />S 36,000.00
<br />10.00%
<br />54,000.00
<br />Live Oak 18', 4" CAL
<br />EA
<br />82
<br />S 500.00
<br />S 41,000.00
<br />90.00%
<br />S 30,900.00
<br />10.00%
<br />. $4,100.00
<br />Red Maple
<br />EA
<br />81
<br />5 750.00
<br />5 60,750.00
<br />90.00%
<br />S 54,675.00
<br />10.00%
<br />56 075.00
<br />Standard Canopy•
<br />LS
<br />1
<br />5 2,000.00
<br />$ 2,000.00
<br />90.00%
<br />$ 1,800.00
<br />10.00%
<br />5200.00
<br />Crape Myrtle -- •
<br />EA
<br />120
<br />S 75.00
<br />S 9.000.00
<br />90.00%
<br />5 8,160.00
<br />10.00%
<br />5900.00
<br />Slash Pines_: '
<br />EA
<br />9
<br />$ 150.00
<br />$ 1,350.00
<br />90.00%
<br />5 1,215.00
<br />10.00%
<br />5 135.00
<br />Understory--•' -.
<br />Erosion Controls & Protection
<br />S 5,100.00
<br />90.00%
<br />$ 4,590.00
<br />10.00%
<br />$ 510.00
<br />Demolition and Earthwork
<br />S 768,460.00
<br />Buttonwood;
<br />EA
<br />300
<br />S 125.00
<br />$ 37,500.00
<br />90.00%
<br />S 33,750.00
<br />10.00%
<br />53,750.00
<br />Wax Myrtle_ . - ',•
<br />EA
<br />141
<br />5 125.00
<br />$ 17,625.00
<br />90.00%
<br />$ 15,862.50
<br />10.00%
<br />51,762.50
<br />Palms . -
<br />$ 203,001.59
<br />10.03%
<br />$ _ 22,555.73
<br />Water
<br />$ 197,890.19
<br />95.29%
<br />$ 188,559.84
<br />4.71%
<br />SabelPalms '=EA
<br />Sanitary Sewer
<br />6
<br />5 180.00
<br />S 1.080.00
<br />90.00%
<br />S 972.00
<br />10.00%
<br />S108.00
<br />Shrub' .
<br />S 233,839.80
<br />10.0045
<br />$ 25,982.20
<br />Lift Station
<br />$ 308,973.98
<br />95.00%
<br />$ 291,625.28
<br />5.0046
<br />Geen Arboricota -
<br />EA
<br />2859
<br />5 15.00
<br />5 42,885.00
<br />90.00%
<br />$ 38,596.50
<br />10.00%
<br />54,288.50
<br />Lake Shoreline Canopy Trees
<br />$ 10,298.08
<br />0.0046
<br />• 50.00
<br />Professional Services
<br />5 70,000.00
<br />90.00%
<br />S 63,000.00
<br />10.00%
<br />Red Maple
<br />EA
<br />70
<br />$ 55.00
<br />S 3,850.00
<br />90.00%
<br />S 3,465.00
<br />10.00%
<br />3385.00
<br />Cvpress
<br />EA
<br />47
<br />S 55.00
<br />5 2,585.60
<br />90.00%
<br />$ 2,326.50
<br />10.00%
<br />5258.50
<br />Littoral Zone Trees
<br />Maple. -
<br />EA
<br />52
<br />S 55.00
<br />$ 2,860.00
<br />90.00%
<br />5 2,574.00
<br />10.00%
<br />5286.00
<br />Cypress
<br />EA
<br />51
<br />S 55.00
<br />5 2,805.00
<br />90.00%
<br />S 2.524.50
<br />10.00%
<br />5280.50
<br />Bald Cypress
<br />EA
<br />19
<br />$ 55.00
<br />5 1,045.00
<br />90.00%
<br />5 940.50
<br />10.00%
<br />5104.50
<br />Littoral Zone Plants
<br />Bulrush
<br />EA
<br />3009
<br />S 1.50
<br />5 4,513.50
<br />90.00%
<br />$ 4,062.15
<br />10.00%
<br />5451.35
<br />Plckerelweed
<br />EA
<br />3008
<br />$ 1.50
<br />S 4,509.00
<br />90.00%
<br />$ 4,058.10
<br />10.00%
<br />5450.90
<br />Soft Stem Bulrush
<br />EA
<br />3006
<br />3 1.50
<br />5 4,509.00
<br />90.00%
<br />$ 4,058.10
<br />10.00%
<br />5450.90
<br />Fragrant Water Lily
<br />EA
<br />3006
<br />$ 1.50
<br />5 4,509.00
<br />90.00%
<br />$ 4,058.10
<br />10.00%
<br />5450.90
<br />Spatterdock
<br />EA
<br />3000
<br />$ 1.50
<br />S 4,509.00
<br />90.00%
<br />$ 4,058.10
<br />10.00%
<br />$450.90
<br />Mulch
<br />Mulch
<br />SF
<br />17250
<br />$ 0.75
<br />S 12,937.50
<br />90.00%
<br />$ 11,643.75
<br />10.00%
<br />$1.293.75
<br />Subtotal
<br />$ 259,822.00
<br />90.00%
<br />$ 233,839.80
<br />10.00%
<br />525,982.20
<br />Lift Station
<br />Lift Station
<br />LS
<br />1
<br />5 306,973.98
<br />S 306,973.98
<br />95.00%
<br />$ 291 625.28
<br />5.00%
<br />515,348.70
<br />Subtotal
<br />S 306,973.98
<br />95.00%
<br />$ 291,625.28
<br />5.00%
<br />515,348.70
<br />Irrigation and Wall
<br />Irrigation
<br />LS
<br />1
<br />S 70,550.00
<br />S 70,550.00
<br />100.00%
<br />$ 70,550.00
<br />0.00%
<br />30.00
<br />Wan
<br />Is
<br />1
<br />$ 102,150.00
<br />S 102,150.00
<br />100.00%
<br />5 102,150.00
<br />0.00%
<br />50.00
<br />Subtotal
<br />$ 172,700.00
<br />100.00%
<br />$ 172,700.00
<br />0.00%
<br />$0.00
<br />963/1i
<br />tioda
<br />Other
<br />Abandon Flow Web
<br />EA
<br />2
<br />$ 5,149.04
<br />S 10,298.08
<br />100.00%
<br />$ 10,298.08
<br />0.00%
<br />30.00
<br />Subtotal
<br />$ 10,298.08
<br />100.00%
<br />$ 10,298.08
<br />0.00%
<br />50.00
<br />Professional Services
<br />Engineering, Design. Cerldication & Permits
<br />LS
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />90.00%
<br />S 36,000.00
<br />10.00%
<br />54,000.00
<br />Survey Layout
<br />LS
<br />1
<br />S 20,000.00
<br />S 20.000.00
<br />90.00%
<br />S 18,000.00
<br />10.00%
<br />52,000.00
<br />SurveyAs8uits
<br />LS
<br />1
<br />$ 8.000.00
<br />S 8,000.00
<br />90.00%
<br />$ 7,200.00
<br />10.00%
<br />5800.00
<br />Survey PCP
<br />LS
<br />1
<br />5 2,000.00
<br />$ 2,000.00
<br />90.00%
<br />$ 1,800.00
<br />10.00%
<br />5200.00
<br />Subtotal
<br />$ 70,000.00
<br />90.00%
<br />$ 63.000.00
<br />10.00%
<br />57.000.00
<br />SUMMARY
<br />TOTAL
<br />% Complete
<br />$ Value
<br />%Remaining
<br />$ Value
<br />Erosion Controls & Protection
<br />S 5,100.00
<br />90.00%
<br />$ 4,590.00
<br />10.00%
<br />$ 510.00
<br />Demolition and Earthwork
<br />S 768,460.00
<br />94,13%
<br />5 723,360.00
<br />5.87%
<br />$ 45,100.00
<br />Onsite Paving
<br />5 203,856.68
<br />90.00%
<br />S 183,471.01
<br />10.00%
<br />5 20,385.67
<br />Curbing
<br />5 106,275.00
<br />91.34%
<br />S 97,072.50
<br />8.66%
<br />5 • 9,202.50
<br />Drainage
<br />$ 225,557.32
<br />90.00%
<br />$ 203,001.59
<br />10.03%
<br />$ _ 22,555.73
<br />Water
<br />$ 197,890.19
<br />95.29%
<br />$ 188,559.84
<br />4.71%
<br />59,330.35
<br />Sanitary Sewer
<br />3 168,837.28
<br />95.00%
<br />$ 160,395.42.
<br />5.00%
<br />58,441.86
<br />Landscaping
<br />$ 259,822.00
<br />90.00%
<br />S 233,839.80
<br />10.0045
<br />$ 25,982.20
<br />Lift Station
<br />$ 308,973.98
<br />95.00%
<br />$ 291,625.28
<br />5.0046
<br />515,348.70
<br />Irrigation and Wall
<br />$ 172,700.00
<br />100.00%
<br />$ 172,700.00
<br />0.00%
<br />50.00
<br />Other
<br />S 10,298.08
<br />100.00%
<br />$ 10,298.08
<br />0.0046
<br />• 50.00
<br />Professional Services
<br />5 70,000.00
<br />90.00%
<br />S 63,000.00
<br />10.00%
<br />$ 7,000.00
<br />TOTAL
<br />$ 2,495,770.53
<br />93.43%
<br />5 2,331.913.52
<br />6.57%
<br />$ 163,857.01
<br />• - Surety Amount (125%)
<br />- 5204,821.27
<br />CERTIFICATE OF COST ESTIMATE
<br />I, jodah;61. Bails. A F o da re;isteredengineer, License No. 57396, do hereby certify to Indian River County that a cost estimate has been prepared under my responsible direction for (hose
<br />•tmprcper ants itemized in ihie ealiibk and thatthe total cost estimate for said improvements is 5204,821.27. This estimate has been prepared, in part, to Induce approval by me county of a final plat
<br />' for th_ Orchard Peck PD project; dad to the purpose of establishing proper surety amounts associated therewith.
<br />• (Signature)
<br />�. .(,)
<br />F
<br />Jo�ah3 jBlnie, P.E., Fulda Regtitered Engineer License No. 57386
<br />128
<br />
|