|
Construction Cost Estimate for Citrus Springs Village D-2 for Bond for Final Plat 1/30/2006
<br /> Description UNIT QUANTPFY UNIT PRICE I TOTAL 1COMPLETE I AMOUNT I REMAINING
<br /> Earth Work
<br /> Clear & Grab LS 1 $ 11,450.00 $ 11,450.00 100% $ 11,450.00 $ -
<br /> Stripping & Disking AC 8.16 $ 400.00 $ 3,264.00 100% $ 3,264.00 $ -
<br /> DitchChTM'� CY 195 $ 3.75 $ 731.25 1000/0 $ 731 .25 $ -
<br /> Excavate from Lakes CY 66,200 S 1.85 $ 122,470.00 100% $ 122,470.00 $
<br /> Embankment & Compaction CY 687660 $ 1.15 $ 78,959.00 100% $ 78,959.00 $ - r OL-
<br /> Final DressROW LF 3,345 $ 1.35 $ 41515.75 1000/0 $ 4,515.75 $ -
<br /> Sod SF 72,720 $ 0.20 $ 14,544.00 75% $ 10,908.00 $ 3,636.00
<br /> Grade Slope LS 1 $ 4,000.00 $ 4,000.00 50% $ 2,000.00 $ 2,000.00
<br /> Subtotal $ 239,934.00 $ 234,298.00 $ 5,636.00
<br /> Concrete
<br /> Modified Miami Curb LF 3,345 $ 8.00 $ 26,760.00 100% $ 26,760.00 $ -
<br /> Type DCurb LF 125 $ 9.35 $ 1,168.75 100% $ 1, 168.75 $ - Zh/d
<br /> Subtotal - $ 27,928.75 $ 27,928.75 $ - (/
<br /> Paving & Base
<br /> 1 1/2" S-1 Asphalt SY 4,145 $ 5.85 $ 24,248.25 1000/0 $ 24,248.25 $ - f
<br /> Prime SY 4,145 $ 035 $ 1,450.75 100% $ 1,450.75 $ - G•!'`yLILY''. •
<br /> 6" Coquina Base SY 4,150 $ 6.50 $ 26,975.00 100% $ 26,975.00 $
<br /> 8" Stablized Subgrade SY 5,085 $ 4.10 $ 20,848.50 100% $ 20,848.50 $ -
<br /> Stripping & Signs LS 1 $ 675.00 $ 675.00 75% $ 506.25 $ 168.75
<br /> Subtotal $ 74,197.50 $ 74,028.75 $ 168.75
<br /> SANITARY SEWER
<br /> Tie into Existing EA 2 $ 880.00 $ 1,760.00 100% $ 1,760.00
<br /> 8" PVC Cut 0-6 .LF 947 $ 18.00 $ 17,046.00 100% $ 170046.00 S -
<br /> 8" PVC Cut 6-8 LF 379 $ 20.00 $ 7,580.00 100% $ 7,580.00 $ -
<br /> Manholes EA 6 $ 2,915.00 $ 17,490.00 100% $ 17,490.00 $ -
<br /> Single Services EA 6 $ 665.00 $ 3,990.00 100°% $ 3,990.00 $
<br /> Double Services EA 18 $ 698.00 $ 12,564.00 100% $ 12,564.00 $ -
<br /> TV LS 1 S 1,815.00 $ 1,815.00 1000/0 $ 1,815.00 $ - 1/
<br /> Water On-Site
<br /> Subtotal $ 62,245.00 $ 62,245.00 $ -
<br /> Connect to Existing EA 2 $ 880.00 $ 1,760.00 10046 $ 11760.00 $ - G�
<br /> 6" C-900 LF 1,481 $ 15.00 $ 22,215 .00 100% $ 22,215 .00 $
<br /> Fire Hydrant Assembly EA 1 $ 31000.00 $ 3,000.00 100% $ 3,000.00 $
<br /> 6' Gate Vlave EA 4 $ - 850.00 $ 3,400.00 100% S 3,400.00 $ ^ I
<br /> Blow Off EA 1 $ 550.00 $ 550.00 100% $ 550.00 $ -
<br /> Single Service EA 8 $ 650.00 $ 5,200.00 100% $ 5,200.00 $
<br /> Double Service EA 17 $ 800.00 $ 13,600.00 100% $ 13,600.00 $
<br /> Subtotal $ 47,965.00 $ 49,725.00 $
<br /> Drainage j
<br /> MODIFIED MIAMI INLETS EA 8 $ 3,410.00 $ 27,280.00 100% $ 27,280.00 $
<br /> TYPE C INLETS EA 1 $ 1,980.00 $ 1,980.00 100% $ 1,980.00 $
<br /> ADS 15" LF 60 $ 26.40 $ 1,584.00 100% $ 1,584.00 $
<br /> ADS 18" LF 698 $ 30.80 $ 21,498.40 100% $ 21,498.40 $
<br /> ADS 18" Perforated LF 20 $ 30.80 $ 616.00 100% $ 616.00 $ -
<br /> 24" ADS LF 158 $ 38.50 $ 6,083.00 100% $ 6,083.00 $ -
<br /> 24" ADS Perforated LF 20 $ 38.50 $ 770.00 100% $ 770.00 $
<br /> Subtotal $ 59,811.40 yt $ 59,811.40 $ -
<br /> Electrical
<br /> Electric Service LS 1 $ 20,000.00 $ 20,000.00 100% $ 20,000.00 $ ,..
<br /> Street Lights EA 6 $ 1,200.00 $ 7,200.00 D% $ -
<br /> Subtotal $ 27,200.00 $ 20,000.00 $ 7,200.00
<br /> E H I I=A
<br /> Page 3 of 4
<br />
|