|
IXHIBIT " A "
<br /> EALCQN TRACE - PLAT 1
<br /> QQ2STESTIMATE
<br /> 1 , 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 total
<br /> cost estimated for said improvements is $5,231 , 973.02 . This estimate has been prepared , in part, to induce approval by the
<br /> County of a final plat approval for Falcon Trace Plat 1 , and for the purpose of establishing proper surety amounts associated
<br /> therewith .
<br /> Clo�� �39573
<br /> Scott B. McGuire, P. E. FL Reg . No.
<br /> UNIT
<br /> ITEM #: DESCRIPTION : UNIT : QTY: PRICE : TOTAL:
<br /> PLAT 1 : ON-SITE
<br /> 1 jEarthwork
<br /> Clear, grub, chip, and haul offsite LS 1 .00 $ 73, 500.00 $ 73, 500. 00
<br /> Strip topsoil CY 66, 000.00 $ 0.95 $ 62, 700.00
<br /> Excavate lakes Lakes 5,6,7, 9, 10, 11 , & 12 CY 509,500.00 $ 0. 50 $ 254,750. 00
<br /> Haul, spread , and compact CY 115,460. 00 $ 1 .53 $ 176,653. 80
<br /> Import fill, haul, and compact CY 43 200.00 $ 6.45 $ 278 ,640.00
<br /> Grade Site LS 1 .00 $ 51400.00 $ 51400.00
<br /> Sod lake banks / L. M . E.
<br /> (Lks: 5,6,7 , 9, 10, 11 , 12 ; 18,790LF x 33' wide) SF 620,070.00 $ 0.27 $ 167,418. 90
<br /> Earthwork Subtotal : $ 1 ,019,062.70
<br /> 2 Water
<br /> 4" PVC WATERMAIN LF 300. 00 $ 10. 00 $ 31000.00
<br /> 4" DIP WATERMAIN LF 130.00 $ 17. 00 $ 21210. 00
<br /> 6" PVC WATERMAIN LF 11700. 00 $ 12.00 $ 209400. 00
<br /> 8" PVC WATERMAIN LF 650. 00 $ 16. 00 $ 10,400.00
<br /> 8" DIP WATERMAIN LF 250. $ 23. 00 $ 51750.00
<br /> GATE VALVE/BOX 6" EA 7.00 $ 745.00 $ 59215.00
<br /> GATE VALVE/BOX 8" EA 4.0 $ 11080.00 $ 4,320. 00 C
<br /> FIRE HYDRANT/GV/ASSY EA 4 . $ 21600.00 $ 10,400.00 5
<br /> HYDRANT BOLLARDS EA 4.00 $ 270.00 $ 13080.00
<br /> SAMPLE POINTS EA 3.00 $ 115. 00 $ 345.00
<br /> WM MJ FITTINGS LS 0. 1 $ 58,250. 00 $ 9,902. 50
<br /> BLOWOFF ASSEMBLY EA 2. 00 $ 465 .00 $ 930.00
<br /> SINGLE SERVICE EA 10.00 $ 540. 00 $ 51400.00
<br /> DOUBLE SERVICE EA 13 . 06 $ 810.00 $ 10, 530.00
<br /> GUARDHOUSE SERVICE EA 1 .0 $ 605.00 $ 605.00
<br /> TEMPORARY JUMPER CONNECTION EA 1 . 0 $ 655.00 $ 655.00
<br /> FLUSHING POINT EA 1 . 00 $ 6 , 900. 00 $ 61900.00
<br /> WATERMAIN TESTING LF 3,030.06 $ 1 .80 $ 51454.00
<br /> Water Subtotal : $ 1039496.50
<br /> 3 Sanitary Sewer
<br /> 8" PVC SDR35 0-6 CUT LF 414.00 $ 20.00 $ 8,280. 00
<br /> 8" PVC SDR35 6-8 CUT LF 95. $ 21 .00 $ 11995.00
<br /> 8" PVC SDR35 8-10 CUT LF 529. 00 $ 23.00 $ 121167.00
<br /> 8" PVC SDR35 10-12 CUT LF 771 . OF $ 32 .00 $ 24,672.00
<br /> 8" PVC SDR35 12-14 CUT LF 290.00 $ 40.00 $ 112600.00 $ � 5
<br /> 8" PVC SDR35 14-16 CUT LF 293. 00 $ 53.00 $ 15, 529.00 1018" DIP EPDXY 14-16 CUT LF
<br /> 11 .00 $ 122 . 00 $ 11342.00
<br /> MANHOLE 0-6 CUT EA 1 .00 $ 11970.00 $ 1 ,970.00
<br /> MANHOLE 6-8 CUT EA 1 .00 $ 21250.00 $ 29250.00
<br /> MANHOLE 8-10 CUT EA 2 .0 $ 21510. 00 $ 51020. 00
<br /> MANHOLE 10-12 CUT EA 2 . $ 2,850.00 $ 51700. 00
<br /> MANHOLE 12-14 CUT EA 1 .00 $ 3,290.00 $ 31290.00
<br /> MANHOLE 14-16 CUT EA 4. 0 $ 31870.00 $ 15,480. 00
<br /> LIFT STATION EA 1 .0 $ 146,000.00 $ 146,000.00
<br /> OUTSIDE DROP CONN EA 2.0 $ 1 ,900.00 $ 3,800. 00
<br /> 1 of 4 6/27/2005
<br />
|