|
HUNTINGTON PLACE SUBDIVISION - --
<br /> COMPLETE COST ESTIMATE
<br /> V. SANITARY
<br /> a. Sanitary Sewer and Water $ 1 .00 $ 726,779.00 $ 726,779.00 85.0°k $ 109,016.85
<br /> VL WATER DISTRIBUTION
<br /> TOTAL SANITARY TO BE COMPLETED $ 109,076.85
<br /> - - - - �'(•
<br /> a. Water Distribution - 1 LS 1 $ 350,490.00 1 $ 350,490.00 1 85.0% 1 $ 52,573.50
<br /> TOTAL WATER DISTRIBUTION TO BE COMPLETED $ 52,573.50 6
<br /> VII. DRAINAGE ONSITE
<br /> a. 15" HDPE 2400 LF $. 23.00 . $ 55,200.00 90.0% 1 $ 5,520.00
<br /> b. 18" HDPE 2900 LF $ 25.50 $ 73,950.00 90.0% $ 7,395.00
<br /> c. 24" HDPE 565 LF $ 33.00 - $ 18,645.00 90.0% $ 11864.50
<br /> d. 30" HDPE 236 LF $ 53.00 $ 12,508.00 90.0% $ 1 ,250.80
<br /> e. 15" RCP - - 40 LF $ 21 .95 $ 878.00 90.0°% $ 87.80 0 (�
<br /> f. 54" RCP 80-LF $ 303.02 $ 24,241 .60 90.0% $ 2,424. 16
<br /> . Headwalls 2 EA $ 5,000.00 $ 10,000.00 90.0% $ 1 ,000.00 1J
<br /> f. Type "C" Inlet . . ` SEA $ 1 .550.00 $ -7,750.00 90.0% $ 775.00
<br /> P . Miami Inlet - TRA - $ 1 ,850.00 $ 90,650.00 90.0% $ . 9,065.00
<br /> h'! Control Structure 1. EA 1 $. ' 2,104.00 1 $ 2, 104.00 90.0% $ 210.40
<br /> Diameter Manhole 6 EA 1 $ 2,583.00 1 $ 15,498.00 : 90.0% $ 1 ,549.80
<br /> TOTAL DRAINAGE ONSITE TO BE COMPLETED $ 31 ,142.46
<br /> VI11. MP-V . IMPROVEMENTS
<br /> a 4" PVCFORCEMAIN 1 1002 LF 1 $ " ' 11 -001 $ 11 ,022.001 85.0% 1 $ 1 ,653.30
<br /> b. 8" PVC WATERMAIN 1028 LF $ 22.00 $ 22,616.00 85.0% $ 3,392.40
<br /> TOTAL DRAINAGE ONSITE TO BE COMPLETED $ 5,045.70 / aI
<br /> IX. Miscellaneous . .
<br /> a. Engineering 1 $ . . 35,000.00 $ 35,000.00 75.0%° $ 8,750.00
<br /> b. Ins actions 10
<br /> 1
<br /> c. As-buitts 1 ,000.00 75.0%,$ 100 $ 2,500.00 Q
<br /> 10,000.00 0.0% $ 10,000.00
<br /> d. Survey 1 . $ - 20,000.00 1 $ 20,000.00 75.0% $ 5,000.00
<br /> 9. PCP/RPM 1 $ 10,000.00 $ - 10,000.00 0.0% $ 10,000.00
<br /> TOTAL MISCELLANEOUS TO BE COMPLETED: $ 361250.00
<br /> . . Total Cost . % Com late To be Com leted
<br /> $. 3,758_,878.45 82.43% S 555. 103_.00
<br /> Bonding Amount 125% Of To Be Completed Construction • - 693 878 75
<br /> X. Lot Clearing/Filling
<br /> a.
<br /> FillincifFillinq of Lots In HOA Docs 141 Lots 1 $ 10,000.00 1 $ 1 ,410,000.00 1 0.0% 3 1 ,410,000.00 �.
<br /> Bondin Amount Lot Fill. Onl : 1 ,762,500.00
<br /> As Per Agreement Between IRC and Develo er Dated 8122106
<br /> . Bondin Amount 125% of Construction.To Be Com Ieted and Fill Cost : 2,456,378.75 j Z � � �
<br /> Aaron J. les; P.E. IFIL PE# 55313 e
<br /> MBV Engineering, Inc.. -
<br /> Engineer's Project Number: 05-790 - LtXHIBIT "A " Page 2
<br />
|