|
_ Exhibit B
<br /> VERONA TRACE AND THE VILLAS OF VERONA TRACE
<br /> CONSTRUCTION ESTIMATE
<br /> EXHIBIT B - COST ESTIMATE ( PAGE 1 )
<br /> WATER DISTRIBUTION
<br /> ITEM DESCRIPTION UNIT UNIT PRICE QUANTITY TOTAL
<br /> WATER DISTRIBUTION (TOTAL)
<br /> W 1 12" DIP WATER MAIN L. F. $ 35.00 424 $ 14 ,840 .00
<br /> W2 12" PVC WATER MAIN L . F. $ 25. 00 6 ,291 $ 157 ,275 .00
<br /> W3 20" PVC WATER MAIN L. F. $ 37 .00 127 $ 4,699.00
<br /> W4 FITTINGS 20" $ -
<br /> 20" X 12" REDUCER / PLUG EACH $ 2 ,850.00 1 $ 2 ,850.00
<br /> 20" MJ GATE VALVE EACH $ 9 ,250.00 1 $ 9,250.00
<br /> W5 FITTINGS 12" $ -
<br /> 12" X 12" CROSS EACH $ 1 ,950.00 2 $ 3 ,900 .00
<br /> 12" PLUG EACH $ 695. 00 2 $ 1 , 390 .00
<br /> 12" MJ GATE VALVE EACH $ 1 ,200 . 00 16 $ 19,200.00
<br /> W6 FIRE HYDRANDT ASSEMBLY EACH $ 2 ,500 .00 5 $ 12, 500.00
<br /> W7 CONNECTION TO EXISTING WM EACH $ 1 ,650 .00 1 $ 1 ,650.00
<br /> W9 TESTING L . S . $ 12 ,000 .00 1 $ 12 ,000.00
<br /> W10 SURVEY LAYOUT / AS-BUILTS L. S. $ 17 ,900.00 1 $ 17 ,900. 00
<br /> W11 MOBILIZATION L.S. $ 35,000.00 1 $ 35,000 .00
<br /> SUBTOTAL $ 292,454.00
<br /> CONTINGENCY ( 10%) $ 29,245.40
<br /> ENGINEERING (5%) $ 14,622.70
<br /> PERMITTING (1 % + FEES) $ 21924.54
<br /> BIDDING AND AWARD (2%) $ 5,849.08
<br /> CONSTRUCTION SERVICES (3%) $ 8,773.62
<br /> ADMINISTRATION (2%) $ 59849.08
<br /> GRAND TOTAL $ 3599718.42
<br /> WATER DISTRIBUTION ( LENNAR CONTRIBUTION )
<br /> W1 8" DIP WATER MAIN L. F . $ 24 .00 424 $ 10, 176.00
<br /> W2 8" PVC WATER MAIN L. F . $ 18.00 6,291 $ 113,238.00
<br /> W3 FITTINGS 8" $ -
<br /> 8"X8" TEE EACH $ 1 ,300.00 2 $ 2 ,600 .00
<br /> 8" MJ GATE VALVE EACH $ 2 ,200.00 16 $ 35 ,200 .00
<br /> W4 FIRE HYDRANDT ASSEMBLY EACH $ 2 ,500 .00 5 $ 12, 500.00
<br /> W5 CONNECTION TO EXISTING WM EACH $ 1 ,650 .00 1 $ 1 ,650.00
<br /> W6 TESTING L. S. $ 10 ,000.00 1 $ 10,000.00
<br /> W7 SURVEY LAYOUT / AS-BUILTS L.S. $ 14, 500.00 1 $ 14 ,500.00
<br /> W8 MOBILZATION L.S. $ 28,000.00 1 $ 28 ,000 .00
<br /> SUBTOTAL $ 227,864.00
<br /> CONTINGENCY ( 10%) $ 22,786.40
<br /> ENGINEERING (5%) $ 119393.20
<br /> PERMITTING (1 % + FEES) $ 21278.64
<br /> BIDDING AND AWARD (2%) $ 41557.28
<br /> CONSTRUCTION SERVICES (3%) $ 6,835.92
<br /> ADMINISTRATION (2%) $ 4,557.28
<br /> GRAND TOTAL $ 280,272.72
<br /> FAIR SHARE COSTS
<br /> LENNAR: $ 280,272.72
<br /> INDIAN RIVER COUNTY: $ 79,445.70
<br /> 8/16/2005 Verona-Offsite Dev Agreement Estimate.xls VERONA-OFFSITE PG . 1 OF 3
<br />
|