|
Construction Cost Estimate for Citrus Springs Village E for Final Plat Bond 1/30/2006
<br /> Description UNIT QUANTITY UNCI PRICE I TOTAL ICOMPLETE I AMOUNT REMAINING
<br /> Earth Work
<br /> Clear & Grub LS 1 $ 9,750.00 $ 9,750.00 1000/ $ 9,750.00 $ -
<br /> Stnppmg & Disking AC 3 . 12 $ 400.00 $ 1,248.00 100% $ 1,248.00 $ - A
<br /> Excavate from Lakes CY 25,546 $ 1 .85 $ 47,260. 10 1000/0 $ 47,260. 10 $ -
<br /> Site Excavation CY 91375 $ 1 .75 $ 16,406.25 100% $ 16,406.25 $ -
<br /> Embankment & Compaction CI' 25,500 $ 1.15 $ 29,325.00 100% $ 291325.00 $ - Z�r�Od
<br /> Final Dress ROW LF 51735 $ 1 .35 $ 71742.25 100% $ 71742.25 $ -
<br /> Sod SF 42.550 $ 0.18 $ 71659.00 50% $ 3,829.50 $ 3,929.50
<br /> Subtotal $ 119,390.60 $ 115,561 . 10 $ 3,829.50
<br /> Concrete
<br /> Modified Miami Curb LF 5,735 $ 8.00 $ 45,880.00 .100% $ 45,880.00 $
<br /> Type D Curb LF 145 $ 9.35 $ 1,355.75 100% $ 1,355 .75 $ - "
<br /> 12" Header Curb LF 85 $ 16.50 $ 1 ,402.50 100% $ 1,402.50 $ -
<br /> BrickPavers SF 2,135 $ 8.00 $ 17,080.00 100% $ 17,080.00 $
<br /> Subtotal $ 65.718.25 $ 65,718.25 $ -
<br /> Pavimg & Base
<br /> 1 1/2" S-1 Asphalt SY 6,550 $ 5.85 $ 381317.50 75% $ 28,738. 13 $ 9,579.38
<br /> Prime SY 6,550 $ 0.35 $ Z292:50 100% t$ 44, 167.50
<br /> 92.50 $ -6" Coquina Base SY 61795 $ 6.50 $ 44. 167.50 100% $8" Stablized Subgrade
<br /> SY 8,395 $ 4.10 $ 34,419.50 100% 19.50 $ -Stripping & Signs LS 1 $ 1,450.00 $ 1,450.00 50%
<br /> 25 .00 $ 725.00
<br /> Subtotal $ 120,647.00 42.63 $ 10304.38
<br /> SANITARY SEWER
<br /> Tie into Existing EA 1 $ 880.00 $ 880.00 100% $ 880.00 $ -
<br /> 8" PVC Cut 0-6 LF 1017 $ 18.00 $ 18,306.00 100% $ 18,306 .00 $ -
<br /> 8" PVC Cut 6-8 LF 1226 $ 20.00 $ 24, 520.00 100% $ 24,520.00 $ -
<br /> 8" PVC Cut 8-10 LF 405 $ 23.00 $ 9,315.00 100% $ 9,315 .00 $ -
<br /> Manholes EA 9 $ 2,970.00 $ 26,730 .00 100% S 26,730.00 $ -
<br /> Drop Manbole EA 1 $ 4,400.00 $ 4,400.00 100% $ 4,400.00 $ - I/V
<br /> Single Services EA 13 $ 665 .00 $ 8,645 .00 100% $ 8,645 .00 $ -
<br /> Double Services EA 1 24 $ 698.00 $ 16,752.00 10090 $ 16,752.00
<br /> T\7 LS 1 $ 3,300.00 $ 3,300.00 100% $ 3,300.00 $
<br /> Subtotal $ 112.848.00 $ 112,848.00 $ -
<br /> Water On-Site
<br /> Connect to Existing EA 1 $ 880.00 $ 880.00 100% $ 880.00 $ -
<br /> 6" C-900 LF 2,800 $ 15.00 $ 42,000.00 100% $ 42,000.00 $ -
<br /> Fire Hydrant Assembly EA 3 $ 3,000.00 $ 9,000.00 100% $ 9,000.00 $ -
<br /> 6" Gate Vlave EA 2 $ 850.00 $ 1,700.00 100% $ 1,700.00 $ -
<br /> Single Service EA 15 $ 650.00 $ 91750.00 100% $ 9,750.00 $ -
<br /> Double Service EA 23 $ 800.00 $ 18,400.00 10050 $ 18,400.00 $ -
<br /> Subtotal $ 81,730.00 $ 81,730.00 $ -
<br /> Drainage
<br /> MODIFIED MIAMI INLETS EA 14 $ 3,410.00 $ 47,740.00 100% $ 47,740.00 $
<br /> TYPE C INLETS EA 1 $ 1,980.00 $ 1,980.00 100% $ 1,980.00 $
<br /> 15" CAP LF 10 $ 37.40 $ 374.00 100% $ 374.00 $ -
<br /> ADS 15" LF 251 $ 26.40 $ 6,626.40 100% $ 6,626.40 $
<br /> ADS 18" LF 724 S 30.80 $ 22,29920 100% $ 22,299.20 $ -
<br /> ADS 18" Perforated LF 100 $ 30.80 $ 31080.00 100% $ 3,080.00 $ -
<br /> 24" ADS LF 328 $ 38.50 $ 12,628.00 100% $ 12,628.00 $
<br /> 24" ADS Perforated LF 40 $ 38.50 $ 1,540.00 100°'0 -
<br /> Subtotal' $ 96,267.60 $ 96,267.60 $ -
<br /> Page 3 of 4
<br />
|