|
COMPLETE COST ESTIMATE
<br /> V. SANITARY �qq
<br /> a. Sanitary Sewer and Water $ 1 .00 $ 726;779.00 1 $ 726t779.00 1 85.0% $ 109 016.85 V
<br /> TOTAL SANITARY TO BE COMPLETED 1 $ 109y016.85
<br /> 1
<br /> VI. WATER DISTRIBUTION
<br /> Ia. Water Distribution : 1 LS $ 3509490.00 1 $ ' 350,490.00 85.0% $ 52,573.50
<br /> TOTAL WATER DISTRIBUTION TO BE COMPLETED 1 $ 52,573.50
<br /> u
<br /> VII. DRAINAGE ONSITE
<br /> a. 15" HDPE 2400 LF $ 23.00 1 $ 55,200.00 1 90.0% $ 51520.00
<br /> b. 18" HDPE 2900 LF '. $ : ` 25.501 $ 73 ,950.00 - 1 90.0% $ .
<br /> 7,395.00
<br /> c. 24" HDPE . 565 LF $ 33.00 1 $ 18,645.00 90.0% $ 11864.50
<br /> d. 30" HDPE 236 LF $ 53.00 1 $ _ ` 12,508.00 90.0% $ 11250.80
<br /> e. 16' RCP 40 LF $ 21 .95 1 $ 878.00 90.0% $ 87.80
<br /> f. W' RCP 80 LF $ 303.021 $ 24,241 .60 90.0% $ ` 21424. 16 L
<br /> . Headwalls 2 EA $ . 5,000.00 $ 10,000.00 90.0% $ 1 ,000.00 W
<br /> f. T e "C" Inlet 5 EA $ 1 ,550.00 $ 71750.00 90.0% $ : 775.00a. ,
<br /> Miami Inlet , 49 EA $ ' 1 ,850.00 $ ' . 90 650.00 90.0°h $ 9,065.00 (.l
<br /> h. Control Structure 1. EA $ 2, 104.00 $ 2,104.00 90.0% $ : 210.40
<br /> 1. 4 Diameter Manhole 6 E4 $ 21583.00 $ 15,498.00 90.0% $ 1 ,549.80
<br /> TOTAL DRAINAGE ONSITE TO BE COMPLETED $ ' 31 ,142.46
<br /> VIll. 61st ST. IMPROVEMENTS
<br /> a. 4" PVC FORCEMAIN 1002 LF $ 11 .001 $ 111022.00 85.0% 1 $ 11653.30
<br /> b. 8" PVC WATERMAIN I 1026 LF $ . 22.00 1 $ 22,616.001 85.0% 1 $. 31392.40
<br /> TOTAL DRAINAGE ONSITE TO BE COMPLETED1 59045.70 / al
<br /> IX- Miscellaneous
<br /> a. En ineen.n 1 $ . 35,000.00 $ 35,000.00 75.0% $ 8,750.00
<br /> b. Inspections 1 110 000.00 $ . 22 221 75.0% $ 21500.00 Q
<br /> o. As-builts 1 $ 10,000.00 $ 10,000.00 0.0% $ 10,000.00
<br /> d. Survey . i $ 20,000.00 $ . 20,000.00 1 75.0% $ 51000.00 W�
<br /> e: PCP/RPM 1 $ 10,000.00 1 $ 10,000.00 1 , 0.0% $ 10,000.00
<br /> TOTAL MISCELLANEOUS TO BE COMPLETED: $ : 36,250.00 Z.
<br /> Total Cost % Complete I To be Completed
<br /> $ 3,158,878:45_ ., 82.43%a - 1 555, 103.00
<br /> Bondin Amount 125% Of To Be Com !stied Construction): 1 $ ' r 693,878.75
<br /> X. Lot Clearing/Filling
<br /> a. Fillip /Fillip of Lots In HOA Docs 141: L $ 10,000.00 $ 1 ,410,000 00O.D% 1 ,410,000.00
<br /> Bonding Amount Lot Fill Only): 1 ,762,500.00
<br /> As Per Agreement Between IRC and Developer Dated 8/22106 �r
<br /> : Bondin Amount 126% of Construction To Be Completer' and Fill Coet : 2,456,378. 75
<br /> Aaron J MAIes; E. ' FL PE# 55313 . e.
<br /> MBV Engmeering, Inc.
<br /> Engineers Project Number: 05790 -- Page 2
<br />
|