|
Exhibit B
<br /> VERONA TRACE AND THE VILLAS OF VERONA TRACE
<br /> CONSTRUCTION ESTIMATE
<br /> EXHIBIT B - COST ESTIMATE ( PAGE 2)
<br /> SANITARY COLLECTION / PUMP STATION UPGRADES
<br /> ITEM DESCRIPTION UNIT UNIT PRICE QUANTITY TOTAL
<br /> SANITARY UPGRADE (TOTAL)
<br /> S1 LIFT STATION (PUMPS WET WELL ETC EACH $ 110 ,000 .00 1 $ 110,000.00
<br /> S2 BACK UP GENERATOR EACH $ 50 ,000.00 1 $ 50,000. 00
<br /> S3 6' DIA. EPDXY LINED M . H . EACH $ 4,000.00 1 $ 4 ,000 .00
<br /> S4 8" DIP F. M. L. F . $ 28.00 92 $ 2,576.00
<br /> S5 18" DIP MAIN L. F. $ 55. 00 23 $ 1 ,265.00
<br /> S6 8" PVC FORCE MAIN L. F. $ 25.00 4,430 $ 110,750.00
<br /> S7 8" GATE VALVE EACH $ 1 ,250.00 10 $ 12 ,500. 00
<br /> S8 12" PVC FORCE MAIN L. F . $ 32.00 1 ,376 $ 44 ,032 .00
<br /> S9 12" GATE VALVE EACH $ 1 ,200.00 3 $ 3 ,600.00
<br /> S10 CONNECTION TO EXISTING FM EACH $ 1 ,650.00 1 $ 1 ,650.00
<br /> S11 TESTING L. S . $ 15,000 .00 1 $ 15,000.00
<br /> S12 SURVEY LAYOUT / AS-BUILTS L. S. $ 26 ,000.00 1 $ 26,000.00
<br /> S13 MOBILIZATION L.S. $ 40,000.00 1 $ 40,000.00
<br /> SUBTOTAL $ 421 ,373.00
<br /> CONTINGENCY (10%) $ 42, 137.30
<br /> ENGINEERING (5%) $ 21 ,068.65
<br /> PERMITTING ( 1 % + FEES) $ 4,213.73
<br /> BIDDING AND AWARD (2%) $ 8,427.46
<br /> CONSTRUCTION SERVICES (3%) $ 129641 . 19
<br /> ADMINISTRATION (2%) $ 89427.46
<br /> GRAND TOTAL $ 518,288.79
<br /> SANITARY (STANDARD SYSTEM )
<br /> S1 LIFT STATION (PUMPS WET WELL ETC EACH $ 80 ,000.00 1 $ 80,000.00
<br /> S2 BACK UP GENERATOR EACH $ 40,000.00 1 $ 40 ,000. 00
<br /> S3 6' DIA. EPDXY LINED M . H . EACH $ 4,000.00 1 $ 4 ,000 .00
<br /> S4 4" DIP F . M . L . F. $ 18 .00 92 $ 1 ,656.00
<br /> S5 4" PVC F. M . L. F. $ 22 .00 5,806 $ 127,732.00
<br /> S6 4" GATE VALVE EACH $ 1 ,000.00 10 $ 10,000.00
<br /> S7 CONNECTION TO EXISTING FM EACH $ 1 ,650.00 1 $ 1 ,650. 00
<br /> S8 TESTING L.S. $ 10,000.00 1 $ 10 ,000 .00
<br /> S9 SURVEY LAYOUT / AS-BUILTS L.S. $ 18,000.00 1 $ 18 ,000.00
<br /> S10 MOBILIZATION L.S . $ 30,000. 00 1 $ 30,000.00
<br /> SUBTOTAL $ 323,038.00
<br /> CONTINGENCY (10%) $ 32,303.80
<br /> ENGINEERING (5%) $ 16,151 .90
<br /> PERMITTING ( 1 % + FEES) $ 3,230.38
<br /> BIDDING AND AWARD (2%) $ 6,460.76
<br /> CONSTRUCTION SERVICES (3%) $ 9,691 . 14
<br /> ADMINISTRATION (2%) $ 61460.76
<br /> GRAND TOTAL $ 397,336.74
<br /> FAIR SHARE COSTS
<br /> LENNAR: $ 397,336.74
<br /> INDIAN RIVER COUNTY: $ 120,952.05
<br /> 8/16/2005 Verona-Offsite Dev Agreement Estimate.xls VERONA-OFFSITE PG .2 OF 3
<br />
|