|
EM" Kimley-Horn
<br />LL�� and Associates, Inc.
<br />3/13/2006
<br />Serenoa Phase I Job No. 047791000
<br />Engineer's Opinion of Probable Costs For Construction and Engineering
<br />Not Complete by Time of Plat Approval Consideration
<br />ITEM UNIT QUANTITY UNIT COST COST % Complete Remaining Cost
<br />PAVING
<br />UNIT
<br />QUANTITY
<br />UNIT COST
<br />COST
<br />%Complete
<br />Remaining Cost
<br />B^COMPACTED SUBRADE
<br />&Y.
<br />11,595
<br />$5.00
<br />$57,975.00
<br />100.00%
<br />$0.00
<br />PERMANENT CONTROL POINTS
<br />6^LIMEROCK BASE
<br />S.Y.
<br />11,595
<br />$11.50
<br />$133,342.50
<br />100.00%
<br />$0.00
<br />LS
<br />1.T TYPE S ASPHALT
<br />S.Y.
<br />11,595
<br />$6.25
<br />$72,468.75
<br />100.00%
<br />$0.00
<br />1
<br />PROJECT SIGNAGE
<br />LS
<br />1
<br />$3,500.00
<br />$3,500.00
<br />0.00%
<br />$3,500.00,��
<br />EMERGENCY ACCESS
<br />COMPACTED SUBGRADE
<br />S.Y.
<br />1,150
<br />$5.00
<br />$5,750.00
<br />0.00%
<br />$5,750.00
<br />% Complete
<br />Remaining Cost
<br />LANDSCAPE & IRRIGATION AT ENTRANCE DR
<br />LS
<br />1
<br />$25,000.00
<br />$25,000.00
<br />0.00%
<br />EMERGENCY ACCESS LIMEROCK BASE
<br />S.Y.
<br />1,150
<br />$11.50
<br />$13,225.00
<br />0.00%
<br />$13,225.00
<br />n ,
<br />$30,000.00 ry
<br />TEMPORARY T TURNAROUND
<br />LS
<br />1
<br />$8,500.00
<br />$8,500.00
<br />0.00%
<br />$8,500.00
<br />(EROSION CONTROL)
<br />TYPE D CURB (ENTRANCE)
<br />LF
<br />650
<br />$7.95
<br />$5,167.50
<br />100.00%
<br />$0.00
<br />SF
<br />STRIPING (Clubhouse and Entrance)
<br />LS
<br />1
<br />$2,500.00
<br />$2,500.00
<br />0.00%
<br />$2,500.00
<br />Subtotal Paving
<br />$77,672.50
<br />$77,672.50
<br />$302,428.75
<br />$33,475.00
<br />$1,536,804.35
<br />SURVEY
<br />UNIT
<br />QUANTITY
<br />UNIT COST
<br />COST
<br />% Complete
<br />Remaining Cost
<br />SET LOT CORNERS
<br />LS
<br />1
<br />$9,000.00
<br />$9,000.00
<br />100.00%
<br />$0.00
<br />PERMANENT CONTROL POINTS
<br />LS
<br />1
<br />$600.00
<br />$600.00
<br />100.00%
<br />$0.00
<br />MAINTENANCE OF PCP
<br />LS
<br />1
<br />$800.00
<br />$800.00
<br />0.00%
<br />$800.00
<br />MAINTENANCE OF PRM
<br />LS
<br />1
<br />$800.00
<br />$800.00
<br />0.00%
<br />$800.00
<br />Subtotal Survey
<br />$11,200.00
<br />,-+',15A41
<br />$1,600.00
<br />Landscaping (Common Area)
<br />UNIT
<br />QUANTITY
<br />UNIT COST
<br />COST
<br />% Complete
<br />Remaining Cost
<br />LANDSCAPE & IRRIGATION AT ENTRANCE DR
<br />LS
<br />1
<br />$25,000.00
<br />$25,000.00
<br />0.00%
<br />$25,000.00
<br />LANDSCAPE& IRRIGATION AT CLUBHOUSE
<br />LS
<br />1
<br />$30,000.00
<br />$30,000.00
<br />0.00%
<br />n ,
<br />$30,000.00 ry
<br />SOD FOR DETENTION PONDS
<br />/
<br />(EROSION CONTROL)
<br />LS
<br />1
<br />000
<br />$18,.00
<br />$18,000.00
<br />0.00%
<br />$18,000.00
<br />SOD ALONG STABILIZED EMERG EXIT
<br />SF
<br />13,350
<br />$0.35
<br />$4,672.50
<br />0.00%
<br />$4,672.50 `
<br />Subtotal Landscaping
<br />$77,672.50
<br />$77,672.50
<br />GRAND TOTAL
<br />$1,536,804.35
<br />$199,331.60
<br />SECURITY (125%)$249,164.50
<br />PERCENT COMPLETE AS OF 3/13/2006
<br />87.05
<br />I, Peter J. Van Rens, a Florida registered engineer, License #55553, do hereby certify to Indian
<br />River County that an opinion of probable cost has been prepared under my responsible direction for
<br />those improvements itemized in this exhibit, and that the total opinion of probable cost for said
<br />improvements is $199,331.60. This opinion of probable cost has been prepared, in part, to induce approval
<br />by the County of a final plat for the Serenoa Subdivisio and for the purpose of establishing
<br />surety amounts associated with items not complete by1jigtirgie of approval of the plat.
<br />Engineer -of -Record Signature:
<br />Date:
<br />Van
<br />EE# CA00000696
<br />d i� Imo✓ I .
<br />page 2 Of 2 Gd47791oomENGtCOST ESI FInalBondooc 477910002-23-06.xls
<br />
|