|
C�" Kimley-Horn
<br />® and Associates, Inc.
<br />3/132006
<br />Serenoa Phase I Job No. 047791000
<br />Engineer's Opinion of Probable Costs For Construction and Engineering
<br />Not Complete by Time of Plat Approval Consideration
<br />ITEM UNIT QUANTITY UNIT COST COST % Complete Remaining Cost
<br />CONSTRUCTION
<br />S SIDEWALK (ENTRANCE AND FRONTAGE EAST SF 11,291 $5.10 $57,584.10 0.00% $57,584.10
<br />OF ENTRANCE)
<br />ENTRANCE DRIVE SWING GATES W/KNOX EA 2 $2,500.00 $5,000.00 0.00% $5,000.00 4;7//-
<br />ENTRANCE
<br />7/ENTRANCE DRIVE GUARDHOUSE EA 1 $3,500.00 $3,500.00 0.00% $3,500.00
<br />STREETLIGHTS LS 1 $18,000.00 $18,000.00 0.00% $18,000.00
<br />EMERGENCY ACCESS GATE EA 1 $2,500.00 $2,500.00 0.00% $2,500.00
<br />Subtotal Sidewalk $86,584.10 $86,584.10
<br />UTILITIES
<br />SANITARY UNIT QUANTITY UNITCOST COST %Complete Remaining Cost
<br />6" PVC GRAVITY SEWER (T-10-) LF 294 $13.00 $3,822.00 100.00% $0.00
<br />8" PVC GRAVITY SEWER (10'.12') LF 5,716 $15.00 $85,740.00 100.00% $0.00
<br />SANITARY MANHOLE (8•-10') EA 2 $2,250.00 $4,500.00 100.00% $0.00 o, �-
<br />SANITARY MANHOLE (10'-12') EA 4 $2,550.00 $10,20000 100.00% $0.00 ff
<br />SANITARY MANHOLE (12'-14') EA 3 - $4,000.00 $12,000.00 100.00% $0.00
<br />SANITARY MANHOLE (14'-16') EA 4 $4,500.00 $18,000.00 100.00% $0.00
<br />SANITARY MANHOLE (is• -1e•) EA 1 $5,000.00 $5,000.00 100.00% $0.00
<br />SANITARY MANHOLE (18'-20') EA 1 $5,500.00 $5,500.00 100.00% $0.00
<br />SANITARY MANHOLE (22'-24') EA 1 $6,000.00 $6,000.00 200.00% $0.00
<br />TV TESTING LF 5,716 $2.00 $11,432.00 100.00% $0.00
<br />Subtotal Sanitary $162,194.00 $0.00
<br />WATER SERVICE UNIT QUANTITY UNIT COST COST %Complete Remaining Cost
<br />8" PVC WATER MAIN LF 4,306 $20.00 $86,120.00 100.00% $0.00
<br />8^ D.LP LF 20 $33.60 $672.00 100.00% $0.00 C\ 6m PVC WATER MAIN LF 35 $12.00 $420.00 100.00% $0.00 1--
<br />8^90 BEND EA 1 $163.00 $163.00 100.00% $0.00 �„� /7
<br />8- TEE EA 5 $206.00 $1,030.00 100.00% $0.00 J%/
<br />8^ 22.5 BEND EA 4 $166.00 $664.00 100.00% $0.00
<br />6- GATE VALVE 8BOX EA 10 $2,500.00 $25,000.00 100.00% $0.00 7
<br />8" 45 BEND EA 2 $175.00 $350.00 100.00% $0.00
<br />2" RPZ BACKFLOW PREVENTER EA 2 $3,000.00 $6,000.00 100.00% $0.00
<br />FIRE HYDRANT ASSEMBLY WNALVE EA 4 $4,375.00 $17,500.00 100.00% $0.00
<br />WATER SYSTEM TESTING(PRESSURE, SACT) LS 1 $10,000.00 $10,000.00 100.00% $0.00
<br />Subtotal Water Service $147,919.00 $0.00
<br />STORM DRAINAGE UNIT QUANTITY UNIT COST COST %Complete Remaining Cost
<br />12' RCP STORM PIPE LF 90 $28.00 $2,520.00 100.00% $0.00
<br />15- RCP STORM PIPE LF 314 $31.50 $9,891.00 100.00% $0.00
<br />1B^POP STORM PIPE LF 432 $39.50 $17,064.00 100.00% $0.00
<br />24- RCP STORM PIPE LF 1,078 $51.00 $54,978.00 100.00% $0,00
<br />30' RCP STORM PIPE LF 1,295 $69.00 $89,355.00 100.00% $0.00
<br />35" RCP STORM PIPE LF 185 $92.00 $17,020.00 100.00% $0.00
<br />42" RCP STORM PIPE . LF 243 $114.00 $27,702.00 100.00% $0.00 3/�y%�•
<br />24' CMP STORM PIPE LF 265 $46.00 $12,190.00 10000% $0.00
<br />30" CMP STORM PIPE LF 483 $66.00 $31,878.00 100.00% $0.00
<br />36^CMP STORM PIPE LF 212 $84.00 $17,808.00 100.00% $0.00
<br />STORM MANHOLE W/P BOTTOMS EA 7 $2,500.00 $17,500.00 100.00% $0.00
<br />STORM MANHOLE W/J BOTTOMS EA 2 $3,500.00 $7,000.00 100.00% $0.00
<br />STORM MANHOLE W/ J BOTTOM >8'DEPTH EA 5 $4,250.00 $21,250.00 100.00% $0.00
<br />TYPE V INLET W/ P BOTTOM EA 18 $4,900.00 $88,200.00 100.00% $0.00
<br />30^ MITERED END SECTION EA 1 $2,250.00 $2,250.00 100.00% $0.00
<br />42" MITERED END SECTION EA 1 $2,700.00 $2,700.00 100.00% $0.00
<br />TYPE D INLET CONTROL STRUCTURE EA 1 $3,500.00 $3,500.00 100.00% $0.00
<br />DETENTION POND S2 C.Y. 29,500 $4.00 $118,000.00 100.00% $0.00
<br />DETENTION POND SI C.Y. 52,500 $4.00 $210,000.00 100.00% $0.00
<br />Subtotal Stam Drzina9e gIrRI��4ip"�, $750,806.00 $0.00
<br />"� I I t 6147791000\ENG\COST_ESTFina0ondopc 47791000 2-23-06.x15
<br />page 1 of 2
<br />
|