|
COST ESTIMATE FOR OAKS OF VERO
<br /> REMAINING REQUIRED IMPROVEMENTS - BONDING AMOUNT COMPLETE
<br /> FINAL PLAT BONDING UNIT QUANTITY UNIT PRICE TOTAL % AMOUNT REMAINING
<br /> Site Work
<br /> Mobilization LS 1 $ 1 ,500.00 $1 ,500.00 100% $ 1 , 500.00
<br /> Silt Fence LF 1 $ 1 ,500.00 $ 1 ,500.00 0% $0.00
<br /> Clearing/Stripping LS 1 $609000.00 $60,000.00 100% $60,000.00 $1 .500.00
<br /> Excavation/Grading CY 206,000 $0.00
<br /> $ 1 . 17 $241 ,020.00 85% $204,867.00 $36, 153.00
<br /> Muck Removal CY 50,000 $ 1 .20 $60,000.00 95% $57,000. 00
<br /> 8" Compacted Subgrade SY 11230 $ 1 . 10 $ 12 ,353.00 0% $0.00 $3,000.. 0
<br /> 10" Coquina Base SY 9647 $7. 50 $72 ,352.50 0% $0.00 $12,353.00
<br /> $72 ,352.50
<br /> 1 1 /2" Type-III Asphalt SY 9647 $3.70 $35,693.90 0% $0.00
<br /> Striping and Signage LS 1 $8, 100.00 $8, 100.00 0% $0.00 $35,6930 0
<br /> Valley Curb LF 5520 $7F Curb .00 $38,640.00 0% $8. 100.00
<br /> D Curb LF 550 $ 10.00 $5,500.00 0% $0. 00 $38,640.00
<br /> LF 430 $7,50 $5,500.00
<br /> Sod-at road (1 .5') SF 16500 $3,225.00 0% $0. 00 $3,225.00
<br /> $0. 10 $ 1 ,650.00 0% $0. 00 $19650.00
<br /> Sod-banks/berms (10) SF 137500 $0. 10 $ 13,750.00 0% $0. 00 $13,750.00
<br /> Sod-Right of Way SF 42,789 $0. 10 $4,278.90 0% $0.00 $4,278 . 90
<br /> 8' Sidewalk 12th Street SF 12132 $2.70 $32,756.40 0%
<br /> 3.5' Sidewalk SF 39259 $0.00 $ 8J99. .40
<br /> $2.70 $8,799.30 0% $0.00
<br /> T-Tumaround LS 2 $8,799.30
<br /> Entry Gates LS 1 $2.500.00 $5,000.00 0°� $0.00 $5,000.00
<br /> $ 15,000.00 $ 15,000.00 0% $0.00 $ 15,000.00
<br /> Subtotal $621 ,119.00 20% $323 ,367.00 $297,752.00
<br /> Drainage
<br /> 15" RCP LF 192 $26.00 $4 ,992. 00 100% $4, 992.00
<br /> 18" RCP LF 2016 $30.70 $61 , 891 .20 75% $46 ,418.40 $ 15,4702.80
<br /> 24" RCP LF 1192 $41 .90 $49,944.80 85% $429453. 08 $7,491 .72
<br /> 18" CMP LF 20 $35.40 $708 $708.00
<br /> 24" CMP .00 0% $0.00
<br /> LF 120 $41 .00 $4,920.00 90% $4,428.00 $492.00
<br /> 18" Concrete Collar EA 1 $600.00 $600.00 90% $540.00 $60.00
<br /> 24" Concrete Collar EA 6 $600.00 $3,600.00 90% $3,240.00 $360.00
<br /> Type "C" Inlets EA 3 $935.00 $2,805.00 67% $ 1 ,879.35 $925.65
<br /> ype "C" Outfall Structure EA 1 $1 ,634.00 $1 ,634.00 100% $1 ,634.00
<br /> 4' Dia Curb Inlets $0.00
<br /> 5' Curb Inlet EA 10 $1 ,237.00 $ 12,370.00 70% $80659.00 $3,711 .00
<br /> , . , . 100% $ 1 ,482.00
<br /> EA 1 $148200 $148200 $0.00
<br /> 5' Junction Manhole EA 1 $1 ,436.00 $ 1 ,436.00 100% $1 ,436.00 $0.00
<br /> Pavement Remove & Replace SF 200 $ 15.00 $3,000.00 100% $3,000.00 $0.00
<br /> Subtotal $149,383.00 82% $ 120, 161 .83 $29,221 . 17
<br /> Sanitary Sewer
<br /> 8" SDR-35 0'-6' LF 990 $ 18. 05 $ 17,869.50 100% $ 17,869. 50 $0.00
<br /> 8" SDR-35 8'-10' LF 930 $21 .55 $20,041 .50 100% $20,041 . 50 $0.00
<br /> 8" SDR-3510'-12' LF 1090 $26.05 $28,394.50 100% $287394.50 $0. 00
<br /> 8" SDR-35 12'-14' LF 160 $31 .05 $4 ,968.00 100% $4,968.00 $0.00
<br /> 8" SDR-35 14'-16' LF 160 $35.05 $5,608.00 100% $5,608.00 $0.00
<br /> $S Manholes 01-6' EA 6 $ 19692.00 $ 10, 152.00 100% $ 109152.00 $0.00
<br /> SS Manholes 8'-10' EA 3 $2,284.00 $6 ,852.00 100% $6,852.00 $0.00
<br /> SS Manhole V- 10' 5' Dia EA 1 $2,580. 00 $2 ,580.00 100% $2,580.00 $0.00
<br /> SS Manhole 10'-12' EA 4 $2,740.00 $ 10,960.00 100% $ 10,960.00 $0.00
<br /> SS Manhole 12'- 14' EA 1 $3,060.00 $3,060.00 100% $3, 060.00 $0. 00
<br /> SS Manhole 14'- 16' EA 1 $3,440.00 $39440.00 100% $31440.00 $0.00
<br /> San. Sewer Services (Single) EA 4 $564.50 $2,258.00 100% $27258.00 $0.00
<br /> San. Sewer Services (Double) EA 34 $731 .00 $24,854.00 100% $24,854. 00 $0.00
<br /> Testing LS 1 $ 1 ,000.00 $ 19000.00 50% $500.00 �i
<br /> $500.00
<br /> Subtotal $1429037.50 96% $ 141 ,537.50 $500.00
<br /> Lift Station LS 1 $100,474.00 $100,474.00 75% $75,355.50 $25, 118. 50 64�i� 10 �
<br />
|