HomeMy WebLinkAboutConstruction Cost EstimatePROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC.JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 1 OF 10
EB#2438 REVISED:
SUBJECT: OPINION OF COST - SUMMARY
ITEM TOTAL
General Conditions $28,360.50
Erosion Control $29,294.00
Demo $3,475.10
Earthwork $83,179.00
Gravity Sewer $25,260.00
Water $7,611.80
Fire Line $48,042.20
Drainage $55,368.95
Concrete $46,659.37
TOTAL $225,222.60
Michael J. LaCoursiere, P.E.
Florida Registration No. 41071
Date:
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 2 OF 10
EB#2438 REVISED:
SUBJECT: Opinion of Cost - General Conditions
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
Mobilization - Site Prep and Grading 2 ea $1,680.00 $3,360.00
Mobilization - Main Line Utilites 1 ea $5,170.00 $5,170.00
Mobilization - Utility Service 1 ea $1,104.00 $1,104.00
Density Testing - soil proctor 2 ea $258.00 $516.00
Density Testing - utility trench backfill lifts 1,560 LF $1.05 $1,638.00
Density Testing - base and subgrade s.y.'s 5,250 SY $0.49 $2,572.50
ALLOWANCE Surveying layout and as-builts - civil scope 1 LS $14,000.00 $14,000.00
TOTAL $28,360.50
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MHC
(561) 968-0080 SHEET NO: 3 OF 10
EB#2438 REVISED:
SUBJECT: Opinion of Cost - Erosion Control
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
Type II 36" silt fence 1,000 L.F. $4.32 $4,320.00
Inlet protection - grate fabric 5 EACH $49.20 $246.00
Tree protection - 4' safety fence on T-posts 2 EACH $234.00 $468.00
6" aggregate - soil tracking prevention cons't entrance - 3 1 EACH $3,780.00 $3,780.00
NPDES Permit 1 EACH $680.00 $680.00
NPDES Maintenance and monitoring 12 mo $1,650.00 $19,800.00
TOTAL $29,294.001938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 4 OF 10
EB#2438 REVISED:
SUBJECT: DEMO
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
4" Concrete sidewalk removal and disposal 2,174 sf $1.40 $3,043.60
Type D curb removal and disposal 40 LF $3.90 $156.00
Saw cut, removal and disposal of asphalt up to 1 1/2" 950 sf $0.29 $275.50
TOTAL $3,475.10
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 5 OF 10
EB#2438 REVISED:
SUBJECT: EARTHWORK
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
Tree canopy and trunk removal and disposal 5" - 9" 2 ea $756.00 $1,512.00
Tree canopy and trunk removal and disposal 10" - 14" 2 ea $1,440.00 $2,880.00
Tree stump removal and disposal 5" - 9" 2 ea $204.00 $408.00
Tree srump removal and disposal 10" - 14" 2 ea $324.00 $648.00
Surface grass and organics 3" removal and disposal 430 cy $32.60 $14,018.00
12" minus sand/rock fill compacted in 12" lifts - Building p 1,490 cy $36.50 $54,385.00
Final grade sod and landscape areas 21,200 sf $0.44 $9,328.00
TOTAL $83,179.00
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 6 OF 10
EB#2438 REVISED:
SUBJECT: GRAVITY SEWER (ALLOWANCE - per Boynton C-900 requirements)
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
Connection and tie-in to existing 6" sewer lateral 0 -6' 2 ea $1,087.50 $2,175.00
4"C900 DR18 PVC sewer service lateral - Boynton Utilitie 95 lf $43.20 $4,104.00
4" C900 PVC in-line clean out - Boynton Utilities 2 ea $1,323.00 $2,646.00
1,200 gal. precast grease trap/sand oil/reclaim tank. 1 ea $16,335.00 $16,335.00
TOTAL $25,260.00
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 7 OF 10
EB#2438 REVISED:
SUBJECT: WATER
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
2" service connection / relocation 1 ea $1,147.50 $1,147.50
2" corp with single services assembly 1 ea $1,485.00 $1,485.00
2" P.E. water service tubing 10 lf $14.18 $141.80
1" service meter box - no meter 1 ea $504.00 $504.00
2" RPZ brass assembly with stands and certs - no pad 1 ea $4,333.50 $4,333.50
TOTAL $7,611.80
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 8 OF 10
EB#2438 REVISED:
SUBJECT: FIRE LINE
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
Connection to existing 6" main with M.J. fitting 1 ea $1,890.00 $1,890.00
4" DIP CL53 C/L fire line - 36" cover 228 lf $85.80 $19,562.40
Bell restraint - 4"DI / PVC 10 ea $198.00 $1,980.00
4" MJ C153 45 bend with retaining glands 3 ea $715.50 $2,146.50
4" MJ C153 90 bend with retaining glands 4 ea $441.45 $1,765.80
4" X 4" MJ C153 tee with retaining glands 1 ea $607.50 $607.50
4" DDCV assembly with pad, stands and certs 1 ea $11,600.00 $11,600.00
4" FDC with wafer valve - flange mount 1 ea $3,552.50 $3,552.50
4" DIP flanged service capped 12" above F.F. grade. - ou 1 ea $2,102.50 $2,102.50
Pressure testing, chlorination and inspection 1 ea $2,835.00 $2,835.00
TOTAL $48,042.20
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 9 OF 10
EB#2438 REVISED:
SUBJECT: DRAINAGE
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
13" - 24" coring and tie-in to existing structure 0'-6' 1 ea $1,971.00 $1,971.00
Rood Drain lateral connection to existing 12" PVC 0'-6' 2 ea $3,253.50 $6,507.00
12" SDR26 PVC roof drain line 354 lf $71.50 $25,311.00
8" SDR26 PVC rood drain line 75 lf $45.90 $3,442.50
12" SDR26 PVC GXG 45 bend 6 ea $492.75 $2,956.50
12" X 12" SDR26 PVC GXG wye 1 ea $992.25 $992.25
12" X 8" SDR26 PVC GXG wye/tee 5 ea $675.00 $3,375.00
8" X 12" SDR26 PVC GXS increaser 2 ea $202.50 $405.00
8" SDR26 PVC GXG 45 bend 4 ea $148.50 $594.00
8" SDR26 PVC capped below grade 7 ea $45.90 $321.30
8" SDR35 PVC roof drain service assembly above grade 7 ea $565.50 $3,958.50
Pavement restoration with dbl limerock base on compacte 230 sf $18.13 $4,169.90
Type D curb removal and replacement 15 lf $91.00 $1,365.00
TOTAL $55,368.95
1938 Cost Estimate.xls
PROJECT: Lake Worth Christian School
MICHAEL B. SCHORAH & ASSOCIATES, INC. JOB NO.: 1938
1850 FOREST HILL BLVD., SUITE 206 BY: MJL DATE: 5/6/2026
WEST PALM BEACH, FL 33406 CHECKED BY: MJL
(561) 968-0080 SHEET NO: 10 OF 10
EB#2438 REVISED:
SUBJECT: CONCRETE
UNIT
ITEM QUANTITY UNIT PRICE TOTAL
Type D curb 6" X 18" - trenched and machine pour 296 lf $30.59 $9,054.64
4" Concrete sidewalk - 3000 psi non reinforced 1,989 sf $6.44 $12,809.16
4" Concrete sidewalk - 3000 psi non reinforced (pumped) 904 sf $10.47 $9,464.88
Sidewalk steps - pour in place 168 lf $68.16 $11,450.88
ADA detectable tile 10 sf $49.50 $495.00
Compacted subbase - sidewalk 2,893 sf $1.17 $3,384.81
TOTAL $46,659.37
1938 Cost Estimate.xls