|
ENGINEER'S COST ESTIMATE
<br /> WESTFIELD SUBDIVISION
<br /> 7/62006
<br /> 1, John H. Blum, P.E., a Florida Registered Engineer, license Number 45813, do hereby certify to Indian River County that a cost
<br /> estimate has been prepared under my responsible direction far those itemized in this exhibit and that the total cost
<br /> estimate for said remaining improve ce nts is S23;I53.25 . This estimate has been prepared, in pert, to induce approval by the
<br /> County of a final plat for the Westfiled Subdivision, an for the pure°M,af establishing proper surety amounts associated therewith.
<br /> l� rd� 7 (-r►Oc.
<br /> Jahn Blum, P.E. *4$813 Date:
<br /> ITFM UNIT SCHEDULE PERCENT TOTAL BALANCE TO
<br /> NO. DESCRIPTION UANTITY UI?IT PRICE VALUE COMPLETE COMPLETE FINISH
<br /> 1.00 EARTHWORK
<br /> 1 .01 Mobilization I L.S. 52,728.00 52,728.00 1009/0
<br /> $2,728.00 $0.00
<br /> 1 .02 Clearing and Grubbing 37 AC. $3,682.00 5134,76120 100% $134,761 .20 50.00
<br /> 1 .03 Imported Fill & Carnpaction 141475 C.Y. $5.00 $72,375.00 1DO% $72,375.00 50.00
<br /> 1.04 On-Site Grading 1 L.S. $47,488.00 547,488.00 100% $47,488.00 50.00
<br /> 1.05 Excavation (Lake) 97,000 C.Y. $2.35 $227,950.00 100% $227,950.00 50,00
<br /> 1.06 Sodding (Lake Area & Landscape Tracts) 7,000 S.Y. $2.25 $ 15,750.00 100% $15,750.00 50.00
<br /> 1 .07 Erosion Control 1 L.S. $9,106.00 59,106.00 100% $9,106.00 $0.00
<br /> Sub-Total $510,158.20 $510, 15820 $0.00
<br /> 2.00 PAVING
<br /> 2.01 8" Stabilized Subgrade 16,000 S.Y. 54.10 $65,600.00 LOM/e 565,600.00 $0.00
<br /> 2.02 6" Limerock Base 13,300 S.Y. 57.85 5104,405.005104,405.00 $0.00
<br /> 2.03 1 " Type $-III Asphalt 13,300 S.Y. $4. 15 $55, 195.00 100% $55,195.00 $0.00
<br /> 2.04 2' Miatni Curb 8,700 LF. 59.45 582,215.00 100% $82,215.00 $0.00
<br /> 2.05 6" Type 'D" Curb 230 L.F. $12.50 $2,875.00 100% $2,875.00 $0.00
<br /> 2.06 Common Area Sidewalks 202 S.Y. $45.90 $9,271 .80 100% $9,271 .80 $O.OD
<br /> 2.07 RI-1 Stop' Sign 3 EACH 5300.00 $900.00 100% $900.00 $0.00 -
<br /> 2.08 24" White Stop Bar 3 EACH $200.00 $600.00 100% $600.00 $0.00
<br /> 2.09 12" White Crosswalk Bar 170 LF. 51 .00 $ 170.00 1DO% $170.00 50.00
<br /> 2.10 6" Striping 400 LF. $0.40 5160.00 100% $160.00 $0.00
<br /> 2.11 Emergency Access Drive (Stabilization) 235 S.Y. $4.10 $963.50 0 c $0.00 5963.50
<br /> 2.12 Sodding - Emergency Access Drive 235 S.Y. $2.25 $528.75 0% 50.01) 5528.75
<br /> Sub-Total $322,884.05 $321 ,391 .80 $ 1 ,492.25
<br /> 3.00 DRAINAGE
<br /> 3.01 15" R.C.P. 333 L.F. $32.90 $ 10,955.70 100% $ 10,955.70 $0.00
<br /> 3.02 18" R.C.P. 315 LF. $39.25 $ 12,363.75 100% $ 12,363.75 $0.00
<br /> 3.03 18'X12" E.R.CP. 54 LF. $32.90 $1,776.60 100% 51,776.60 $0.00 a
<br /> 3.04 18" CAP. 1,559 LF. S41.50 $64,698.50 100% S64,698.50 50.00
<br /> 3.05 Control Structure 1 EACH $3500.00 53,500.00 1000/0 $3,500.00 $0.00
<br /> 3 .06 Type P' Structure 19 EACH $2,600.00 $49,400.00 100% $49,400.00 50.00
<br /> 3.07 Type 'C' Structure 1 EACH $2, 100.00 $2,100.00 100% $2,100.00 30.00
<br /> 3.08 Mitered End Section 2 EACH $500.00 SI,D00.00 100% 51,000.00 50.00
<br /> 3.D9 Existing Structure Modification / Pipe Extensi 2 EACH $ 1,000.00 52,000.00 1000/0 $2,000.00 50.00
<br /> Sub-Torsi $ 147,79455 $ 147,794.55
<br /> 4.00 SANITARY SEWER
<br /> 4.01 8" Sanitary Sewer 41177 L.F. $25.50 5106.513.50 100% $106,513.50 50.00
<br /> 4.02 Double Service Connection 64 EACH S540.00 $34,560.00 1000/go $34,560.00 $0.00
<br /> 4.03 Single Service Connection 9 EACH $510.00 54,590.00 100% $4590.00 SO.00
<br /> 4.04 Standard Sewer Manhole (0-12' Cut) 12 EACH $2,800.00 533,600.00 100% $33,600.00 $0.00
<br /> 4.05 Drop Sewer Manhole (0-12' Cut) 1 EACH 53,800.00 $3,800.00 100% 53 ,800.00 $0.00 ,
<br /> 4.06 Standard Sewer Manhole (12'-16' Cut) 3 EACH 43,700.00 511 ,100.00 . 100% 511 , 100.00 $0.00
<br /> 4.07 Standard Sewer Manhole ( I6'-20' Cut) 1 EACH $5,000.00 $5,000.00 100% 55,000.00 $0.00
<br /> 4.08 lift Station 1 EACH 594,000.00 $94,000.00 1W/o S94,000.00 50.00
<br /> 4.09 4" Force Main & Tapping SleeveNalve I L.S. 53200.00 $3,200.00 100% $3 ,200,00 $0.00
<br /> Sub-Tom] $296,363.50 $296,363.50 $0.00
<br /> Daae
<br />
|