|
Knight, McGuire Falcon Trace Phase 3A
<br />Associates, Inc
<br />I, Scott B.McGuire, a Florida Registered Engineer, License No. 39573, do hereby certify to Indian River County that a cost
<br />estimate has been prepared under my responsible direction for those improvements itemized in this exhibit and that the
<br />total cost estimated for said improvements is $4,396,880.20. This estimate has been prepared, in part, to induce approval
<br />by the County of a Final Plat approval for Falcon Trace Phase 3A, and for the purpose of establishing property surety
<br />amounts associate&th6rewith. The non -completed portions of these estimates has been estimated to be $745,082.02
<br />,��wh`oh Will be bonded at:.1'2-.5%,or:$931_,352.53.
<br />j ir;crrtrrr; _
<br />t
<br />Ij
<br />2Q1
<br />Date .
<br />FL Reg= NQ:.95r3 C
<br />_. =
<br />;j DescrlAtiore �. Quantity Unit Unti Price Amount Percentage
<br />I✓arthwork, Incomplete
<br />M"obilizab6n'""!•1 '
<br />1.00
<br />LS
<br />$
<br />73,000.00
<br />$
<br />73,000.00
<br />10%
<br />$
<br />7,300.00
<br />Sitet,Fence (dots Perimeter and
<br />Con§vo4rea)=;
<br />13,600.00
<br />LF
<br />$
<br />1.00
<br />$
<br />13,600.00
<br />10%
<br />$
<br />1,360.00
<br />Strip Siti�(To De Use bn-site)
<br />3,000.00
<br />CY
<br />$
<br />1.00
<br />$
<br />3,000.00
<br />10%
<br />$
<br />300.00
<br />Soil Tracking Device
<br />1.00
<br />EA
<br />$
<br />2,500.00
<br />$
<br />2,500.00
<br />10%
<br />$
<br />250.00
<br />Clearing / Grub
<br />78.00
<br />AC
<br />$
<br />1,100.00
<br />$
<br />85,800.00
<br />10%
<br />$
<br />8,580.00
<br />Lake Excavation
<br />360,000.00
<br />CY
<br />$
<br />2.50
<br />$
<br />900,000.00
<br />10%
<br />$
<br />90,000.00
<br />Lake Bank Soil Stabiliation w/ Sod
<br />40,000.00
<br />SY
<br />$
<br />2.50
<br />$
<br />100,000.00
<br />10%
<br />$
<br />10,000.00
<br />36" RCP
<br />585.00
<br />LF
<br />$
<br />Subtotal
<br />$
<br />1,177,900.00
<br />L.Subtotal
<br />$
<br />117,790.00
<br />Grading
<br />Rough & Finish Grade Pads 55,400.00
<br />SY
<br />$ 1.00
<br />$
<br />55,400.00
<br />10%
<br />$
<br />5,540.00
<br />Rough & Fisish Grade Road 18,700.00
<br />SY
<br />$ 1.00
<br />$
<br />18,700.00
<br />10%
<br />$
<br />1,870.00
<br />Rough Grade Green Areas including
<br />berms 197,600.00
<br />SY
<br />$ 0.75
<br />$
<br />148,200.00
<br />10%
<br />$
<br />14,820.00
<br />10%
<br />$
<br />Subtotal
<br />$
<br />222,300.00 1
<br />Subtotal
<br />$
<br />22,230.00
<br />Paving
<br />12" Stabilized Subgrade
<br />18,700.00
<br />SY $
<br />2.20
<br />$
<br />41,140.00
<br />10%
<br />$
<br />4,114.00
<br />8" Cemented Coquina Base
<br />17,700.00
<br />SY $
<br />11.00
<br />$
<br />194,700.00
<br />10%
<br />$
<br />19,470.00
<br />1" Type Asphalt (First Lift Only)
<br />16,800.00
<br />SY $
<br />6.45
<br />$
<br />108,360.00
<br />10%
<br />$
<br />10,836.00
<br />1" Second Lift Asphalt
<br />16,800.00
<br />SY $
<br />6.45
<br />$
<br />108,360.00
<br />100%
<br />$
<br />108,360.00
<br />Curb
<br />Mod Miami
<br />11,200.00
<br />LF
<br />$
<br />11.00
<br />$
<br />123,200.00
<br />10%
<br />$
<br />12,320.00
<br />Type E
<br />164.00
<br />LF
<br />$
<br />13.00
<br />$
<br />2,132.00
<br />10%
<br />$
<br />213.20
<br />Type F
<br />940.00
<br />LF
<br />$
<br />13.00
<br />$
<br />12,220.00
<br />10%
<br />$
<br />1,222.00
<br />Type D
<br />1,072.00
<br />LF
<br />$
<br />11.00
<br />$
<br />11,792.00
<br />10%
<br />$
<br />1,179.20
<br />4' Dia. Manholes
<br />2.00
<br />EA
<br />1 $
<br />Subtotal
<br />$
<br />601,904.00 1
<br />Subtotal
<br />$
<br />157,714.40
<br />5' Sidewalk (On -Site) 4,800.00 LF $ 18.00 1 $ 86,400.00 100% $ 86,400.00
<br />Subtotal $ 86,400.00 1 Subtotal $ 86,400.00
<br />Drainage
<br />Remove Top and Replace
<br />1.00
<br />EA
<br />$
<br />1,725.00
<br />$
<br />1,725.00
<br />10%
<br />$
<br />172.50
<br />4' Dia. Miami Curb Inlets
<br />26.00
<br />EA
<br />$
<br />3,031.40
<br />$
<br />78,816.40
<br />10%
<br />$
<br />7,881.64
<br />4' Dia. Ditch Inlet
<br />1.00
<br />EA
<br />$
<br />3,172.85
<br />$
<br />3,172.85
<br />10%
<br />$
<br />317.29
<br />5' Dia. Miami Curb Inlets
<br />2.00
<br />EA
<br />$
<br />5,060.00
<br />$
<br />10,120.00
<br />10%
<br />$
<br />1,012.00
<br />4' Dia. Manholes
<br />2.00
<br />EA
<br />1 $
<br />3,033.70
<br />$
<br />6,067.40
<br />10%
<br />1 $
<br />606.74
<br />Type E Control Structure
<br />1.00
<br />EA
<br />$
<br />4,289.50
<br />$
<br />4,289.50
<br />10%
<br />$
<br />428.95
<br />Yard Drains
<br />23.00
<br />EA
<br />$
<br />1,012.00
<br />$
<br />23,276.00
<br />10%
<br />$
<br />2,327.60
<br />36" RCP
<br />585.00
<br />LF
<br />$
<br />97.75
<br />$
<br />57,183.75
<br />10%
<br />$
<br />5,718.38
<br />EXHIBIT "A"
<br />01
<br />
|