|
Construction Cost Estimate for Citrus Springs Village F Phase 2 for Bond for Final Pbu 1/30/2006
<br /> Desortpuen j UNIT' IQTJ=TY I UNPT PRICE I TOTAL COMPLETE AMOUNT' REMAINING
<br /> Forth Work
<br /> MobAcwtion LS 1 $ 51000.00 $ 5,000.00 100% $5,000.00
<br /> Clear & Grub LS 1 $ 15,000.00 $ 15,000.00 100% $15,000.00 $
<br /> Stripping & Disking AC 14.16 $ 400.00 $ 5,664.00 100% $5,664.00 $
<br /> Excavate from Lakes CY 44,790 $ 1.85 $ 82861.50 100% $82,861.50 $
<br /> Ditch Cleaning CY 1,035 $ 3.75 $ 3,881.25 100% 53,881.25 $
<br /> Site F�mavation CY 2,433 $ 1.75 $ 4,257.75 100% $4,257.75 $ -
<br /> Embankment & Compaction CY 42,330 $ 1.15 S 4&679.50 100% $48,679.50 $
<br /> Final Dress ROW LF 3,040 $ 1.35 $ 4,104.00 80% 53,283.20 $ 820.80
<br /> Sod SF 50,720 $ 0.20 $ 10,144.00 50% $5,072.00 $ 5,072.00
<br /> Sid Fence LS I $ . 5,000.00 $ 5,000.00 80% $4,000.00 $ 1,000.00
<br /> Berm on South Property line LS 1 $ 3,000.00 $ 3,000.00 8D% $2400.00 $ 600.00
<br /> Subtotal $ 174,592.00 $168,699.20 3 5.892.80
<br /> Concrete
<br /> Sidewalk
<br /> Interior 8084 SF 240 Usubtwal
<br /> $ 1,224.00 1000/0 $1,224.00 $ -
<br /> OnBlvd 5' Wide SF 14925 $ 76,117.50 100% $76,117.50 $
<br /> On Oslo Rd 8 ' Wide SF 6440 $ 32,844.00 100% $2844.00 $
<br /> Modified Miami Curb LF 3,040 $ 28,576.00 100% $28,576.00 $ -
<br /> Type D Curb LF 365 $ 4,288.75 100% $4,288.75 $ -
<br /> 12" Header Curb LF 86 $ 1,419.00 100% $1,419.00 $ -
<br /> BrickPavers SF 2150 . $ 17,200.00 100% $17.200.00 $
<br /> $ 161,669.25. $161,669.25 $
<br /> Citrus Springs Blvd
<br /> 1 1/2" S-1 Asphalt SY 5260 $ 5.85 $ 30,771.00 100% $30,771.00 $ -
<br /> Prime SY 5260 $ 0.35 $ 1,841 .00 100% $1,841.00 $
<br /> 6" Coquina Base SY 5572 $ 8.50 $ 47.362.00 100% $47.362.00 $
<br /> 8" Stablized Subgiade SY 6657 $ 4.10 $ 27,293.70 100% $27,293.70 $
<br /> Sidewalk SF 3380 $ 5.10 $ 17,238.00 100% $17,238.00 $
<br /> Sod SF 101400 $ 0.20 $ 20,280.00 50/0 $10,140.00 $ 10,140.00
<br /> Modified Miami Curb LF 3380 $ 9.40 $ 31,772.00 100% $31,772.00 $ -
<br /> Type DCurb LF 200 $ 11.75 $ 2,350.00 100% $2,350.00 $
<br /> Subtotal $ 178,907.70 $168,767.70 $ 10,140.00
<br /> Paving & Base
<br /> 1 1/2" S-1 Asphalt SY 4,215 $ 5.85 $ 74,657.75 80% $19,726.20 $ 4,931.55
<br /> Prime SY 4,215 $ 0.35 $ 1,475.25 100% $1,475.25 $
<br /> 6" Coquina Base SY 4.465 $ 8.50 $ 37,95150 100% $37,952.50 'S -
<br /> 8"
<br /> 8" Stablized Snbgrade SY 5,335 $ 4.10 S 21,873.50 100% $21,873.50 $
<br /> Stripping & Signs LS 1 $ 1,900.00 $ 1,900.00 500i0 $950.00 $ 950.00
<br /> Subtotal $ 87,859.00 $81,977.45 $ 51881.55
<br /> SANITARY SEWER
<br /> 8" PVC Cut 0.6 IF 928 $ 18.00 S 16,704.00 100°1 516,704.00 S -
<br /> 8" PVC Cut 6-8 LF 441 $ 20.00 $ 8.820.00 100% $8,820.00 $
<br /> Manholes EA 5 $ 2.832.50 $ 14,162.50 100% $14,162. 50 $
<br /> Single Services EA 6 $ 665.00 $ 3,990.00 100% $3,990.00 $ - of L
<br /> Double Services EA 21 $ 698.00 $ 14,658.00 100% $14,658.00 $ - Il
<br /> TV LS 1 $ 1,815.00 $ 1,815.00 100°r8 $1,815.00 $
<br /> Subtotal $ 60.149.50 $60.149.50
<br /> Water On-Site I /
<br /> 6" C-900 LF 1.700 $ 15.00 $ 25,500.00 100% $25,500.00 $
<br /> Fire Hydrant Assembly EA 2 $ 3,000.00 $ 6,000.00 100% $6,000.00 $
<br /> 6" Gate Vleve EA 3 $ 850.00 $ 2 $2
<br /> 550.00 100% ,550.00 $
<br /> S=gic Service EA 12 $ 650.00 $ 7.800.00 100% $7.800.00 $ -
<br /> DoubleSe:viae EA IS $ 800.00 $ 14.400.00 100% $14.400.00 $
<br /> $nbtotal $ 56.250.00 $56,250.00 $ -
<br /> P"
<br /> 7"
<br /> Page 3 of 4
<br />
|