|
MASTELLER & MOLER, INC.
<br />M ^ CIVIL ENGINEERS ^-
<br />East Village at Pointe West - Phase 2A 4/1912018
<br />CERTIFIED COST ESTIMATE to confirm the project is at least 75% complete and to establish value of uncompleted land development improvements
<br />ROADS
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />8" Sub rade
<br />14,300
<br />SY
<br />$2.86
<br />$40,898.00
<br />12,870
<br />$36,808.20
<br />1,430
<br />$4,089.80
<br />6" Base Course
<br />13,300
<br />SY
<br />$11.70
<br />$155,610.00
<br />11,970
<br />$140,049.00
<br />1,330
<br />$15,561.00
<br />1.25" SP 9.5 1st Lift
<br />12,300
<br />SY
<br />$9.29
<br />$114,267.00
<br />11,070
<br />$102,840.30
<br />1,230
<br />$11,426.70
<br />Mod. Miami Curb
<br />10,110
<br />LF
<br />$12.60
<br />$127,386.00
<br />9,099
<br />$114,647.40
<br />1,011
<br />$12,738.60
<br />Concrete Sidewalk 4" Thick
<br />1,510
<br />SY
<br />$40.31
<br />$60,868.10
<br />1,510
<br />$60,868.10
<br />0
<br />$0.00
<br />Detectable Warnings 2' Wide
<br />84
<br />L$11,20
<br />$450.00
<br />$940.80
<br />0
<br />$0.00
<br />84
<br />$940.80
<br />Sodding - Roadway & Sidewalk
<br />4,400
<br />SY
<br />1 $2.24
<br />$9,856.00
<br />4,200
<br />$9,408.00
<br />200
<br />1 $448.00
<br />]Sign and Painted Striping on 1st Lift
<br />1
<br />LS
<br />1 $10,824.00
<br />$10,824.00
<br />0.90 1
<br />$9,741.601
<br />0.10
<br />1 $1,082.40
<br />Common Area Irrigation
<br />1 1
<br />LS
<br />Subtotal
<br />$520,649.90
<br />0
<br />$474,362.601
<br />1
<br />1 $46.287.30
<br />LANDSCAPE
<br />Quantity
<br />Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />Live Oak - 2" cal. 12' height
<br />30
<br />EA
<br />$440.00
<br />$13,200.00
<br />0
<br />$0.00
<br />30
<br />$13,200.00
<br />Laurel Oak - 2" cal 12' height
<br />26
<br />EA
<br />$440.00
<br />$11,440.00
<br />0
<br />$0.00
<br />26
<br />$11,440.00
<br />Cabbage Palm 10' ct min
<br />55
<br />EA
<br />$175.00
<br />$9,625.00
<br />0
<br />$0.00
<br />55
<br />$9,625.00
<br />Bald Cypress - 2" cal 12' ht
<br />10
<br />EA
<br />$175.00
<br />$1,750.00
<br />0
<br />$0.00
<br />10
<br />$1,750.00
<br />Slash Pine - 2" cal 12' ht
<br />9
<br />EA
<br />$175.00
<br />$1,575.00
<br />0
<br />$0.00
<br />9
<br />$1,575.00
<br />Red Cedar - 2" cal 12' ht
<br />9 1
<br />EA
<br />$450.00
<br />$4,050.00
<br />0
<br />$0.00
<br />9
<br />$4,050.00
<br />Mulch
<br />20
<br />YD
<br />$38.00
<br />$760.00
<br />0
<br />$0.00
<br />20
<br />$760.00
<br />Floratam
<br />193,000
<br />SF
<br />$0.32
<br />$61,760.00
<br />150,000
<br />$48,000.00
<br />43,000
<br />$13,760.00
<br />Common Area Irrigation
<br />1 1
<br />LS
<br />$32,000.00
<br />$32,000.00
<br />0
<br />$0.00
<br />1
<br />$32,000.00
<br />Subtotal
<br />$136160.00
<br />$48,000.00
<br />$8816000
<br />OTHER
<br />QuantitVI Unit
<br />Unit Price
<br />TOTAL
<br />Complete
<br />$ Value
<br />Remaining
<br />$ Value
<br />Survey Stake -out
<br />1 LS
<br />$8,000.00
<br />$8,000.00
<br />0.95
<br />$7,600.00
<br />0.05
<br />$400.00
<br />Survey As -Built
<br />1 LS
<br />$8,000.00
<br />$8,000.00
<br />0.95
<br />$7,600.00
<br />0.05
<br />$400.00
<br />Survey - Set PCP and PRM
<br />1 LS
<br />$6,000.00
<br />$6,000.00
<br />0.00
<br />$0.00
<br />1.00
<br />$6,000.00
<br />Engineer Inspections/Certs
<br />1 LS
<br />$7,500.00
<br />$7,500.00
<br />0.90
<br />$6,750.00
<br />0.10
<br />$750.00
<br />65%
<br />$88,160.00
<br />Subtotal
<br />$29,500.00
<br />74%
<br />$21,950.00
<br />26%
<br />$7,550.00
<br />SUMMARY
<br />TOTAL
<br />Com late
<br />$ Value
<br />Remaining
<br />$ Value
<br />Earthwork and Grading
<br />$146,372.28
<br />89%
<br />$130,228.53
<br />11%
<br />$16,143.75
<br />Storm Drainage
<br />$394,247.09
<br />100%
<br />$394,247.09
<br />0%
<br />50.00
<br />Sanitary Sewer
<br />$224,820.12
<br />97%
<br />$217,765.64
<br />3%
<br />$7,054.48
<br />Potable Water
<br />$225,664.06
<br />99%
<br />$223,644.58
<br />1%
<br />$2,019.49
<br />Roads
<br />$520,649.90
<br />91%
<br />$474,362.60
<br />9%
<br />$46,287.30
<br />Landscape
<br />i $136,160.00
<br />35%
<br />$48,000.00
<br />65%
<br />$88,160.00
<br />Other
<br />$29,500.00
<br />74%
<br />$21950.00
<br />26%
<br />$7,550.00
<br />TOTAL1$1,677,413.45190%
<br />$1,510,198.441
<br />10%
<br />$167 215.01
<br />PERFORMANCE BOND SURETY AMOUNT (125%) $209,018.77
<br />CERTIFICATE OF COST ESTIMATE_,sl�ifi1111Uibllu,_
<br />I, Stephen E. Moler, a Florida rt�Sde g,Ti'd'>3(p. 33193, do hereby certify to Indian River County that a cost estimate has been prepared
<br />under my responsible directiop� �sC;���•tte fq this exhibit and that the total cost estimate for said improvements is estimated at $
<br />209,018.77. This estimate hasQAep pre ared, in parr' to iAd aproval by the County of a final plat for the East Village at Pointe West - Phase 2A
<br />project, and for the purposeaf est*ishifq8��+�3ry nts r arrtb jjjjjjSssociated therewith.
<br />.-
<br />�
<br />STATE OF :: Q
<br />Stephen E. Moler, PE, FL # 331 :FJ! :
<br />Vice President s�0IVg1, EN111``
<br />f/f11//111111111111`
<br />File#1619
<br />[Cost Estimate]
<br />Copy of PerformanceSondEstimate-Phase 2A-1 8-0419.)dsx
<br />lac- &/1/!.
<br />A 1g1rf
<br />1655 27th Street, Suite 2 P462 of 2
<br />Vero Beach, Florida 32960
<br />(772)567-5300
<br />
|