|
Cost Estimate for
<br /> Quail Creek Subdivision
<br /> Roadway
<br /> Grade 12/W LF 4,700 $ 2.50 $ 112750.00 50"/0 $52875.00 $ 51875 . 00
<br /> 1 1/2" Asphalt SY 103059.00 $ 6.50 $ 657383.50 0°/" $0.00 $ 65,383 .50
<br /> 6" Compact Base SY 102059.00 $ 7.00 $ 703413 .00 0% $0.00 S 70,413.00
<br /> 8" Stabilized Subgrade SY 400 $ 4.00 $ 12600.00 0% $0.00 $ 1 ,600.00
<br /> 61'stabilized Subgrade SY 14,622 $ 3 .00 $ 43,866.00 0% $0.00 $ 43,866. 00
<br /> Brick Paver SY 385 $ 12.00 $ 42620.00 0"/0 $0.00 $ 43620.00
<br /> Mod Miami Curb LF 9, 150 $ 9.00 $ 82,350.00 0•/" $0.00 $ 82,350.00
<br /> Type "D" Curb LF 568 $ 10.00 $ 5,680.00 00/U $0.00 S 52680.00
<br /> Type "F" Curb LF 260 $ 12.00 $ 32120.00 0% $0.00 $ 32120.00
<br /> SideWalk LF 685 $ 14.00 $ 92590.00 00/0 $0.00 $ 9,590.00
<br /> 127 Turn Sign EA 3 $ 200.00 $ 600.00 0% $0.00 $ 600. 00
<br /> X-Walk EA 1 $ 150.00 $ 150.00 0% $0.00 $ 150.00
<br /> Stop Sign EA 3 $ 200.00 $ 600.00 0•/" $0.00 $ 600.00
<br /> Stop Bar EA 3 $ 100.00 $ 300.00 0% $0.00 $ 300. 00
<br /> Sod(ZO2/ IV SY 27088 $ 1 .50 $ 3, 132.00 00/0 $0.00 $ 33132.00
<br /> Misc. Conduit LS 1 $ 17500. 00 $ 1,500.00 0"/O $0.00 $ 12500. 00
<br /> Street Sign EA 3 $ 200.00 $ 600.00 00/0 $0.00 $ 600.00
<br /> Header Curb LF 60 $ 10.00 $ 600.00 1 0% 1 $0.00 $ 600.00
<br /> Entrance Gates LS 1 $ 25;000.00 $ 25,000.00 0% $0.00 $ 25,000.00
<br /> Subtotal $ 330,854.50 $5,875.00 1 $ 3245979.50 ;
<br /> Landscape/IrrigationlMisc
<br /> 10' Landscape along East Property lines
<br /> Canopy Trees EA 59 $ 175.00 $ 10,325.00 0% $0.00 $ 103325 . 00
<br /> Understory Trees EA 24 $ 100. 00 $ 2,400.00 0"/U $0.00 $ 2,400. 00
<br /> Shrubs EA 236 $ 10.00 $ 22360.00 0% $0.00 $ 27360.00
<br /> Irrigation LS 1 $ 2,000.00 $ 22000.00 0% $0.00 $ 21000. 00
<br /> Subtotal $ 17,085.00 $0.00 1 $ 172085 .00
<br /> 25' Landscape along South 81st Street
<br /> Canopy Trees EA 76 $ 175 .00 $ 132300.00 0"/0 $0.00 $ 132300. 00
<br /> Understory Trees EA 38 $ 100.00 $ 37800.00 0% $0.00 $ 3,800.00
<br /> Shrubs EA 303 $ 10.00 $ 37030. 00 0"/0 $0.00 $ 31030. 00 f`
<br /> Irrigation LS 1 $ 22000. 00 $ 2,000.00 0°/" $0.00 S 22000.00
<br /> Subtotal $ 22, 130.00 1 $0.00 1 $ 22, 130.00
<br /> 25' Aricultural Buffer along North and West Property Line
<br /> Canopy Trees EA 149 $ 175 . 00 $ 26,075 .00 0°/" $0.00 $ 26,075 . 00
<br /> Understory Trees EA 25 $ 100.00 $ 2,500.00 0% $0.00 $ 2,500. 00
<br /> Shrubs EA 593 $ 10.00 $ 51930.00 0"/0 $0.00 $ 5,930.00
<br /> Irrigation LS 1 $ 200.00 $ 2,000.00 0"/" $0.00 $ 2,000. 00
<br /> Subtotal $ 365505 .00 1 1 $0.00 1 $ 36,505 .00
<br /> Electrical
<br /> Street Lights EA 6 $ 2,000.00 $ 12,000. 00 0°/U $0.00 $ 12,000. 00
<br /> Transformer Pad EA 23 $ 300.00 $ 6,900.00 0°/U $0.00 $ 61900. 00
<br /> Primary Conduit LF 9000 $ 3 .50 $ 319500.00 0°/" $0.00 $ 31 ,500.00
<br /> Secondary Conduit LF 4500 $ 4.50 $ 20,250.00 0% $0. 00 $ 202250. 00
<br /> Subtotal $ 70,650.00 1 1 $0.00 1 $ 70,650.00
<br /> Professional
<br /> Engineering LS 1 $ 1000.00 $ 10,000.00 10% $ 13000.00 $ 9,000.00
<br /> Surveying-Stake-out LS 1 $ 337660. 00 $ 33,660.00 100/0 $32366.00 $ 302294.00
<br /> Surveying-Asbuilt LS 1 $ 103000.00 $ 102000.00 0% $0.00 $ 1000. 00
<br /> Surveying PRMS & PCPS LS 1 $ 55000.00 $ 53000.00 0°/" $0.00 $ 51000.00
<br /> Subtotal $ 58,660.00 1 1 $4,366.00 1 $ 54,294.00 ' ;
<br /> Lp. IBIT " A "
<br /> Page 3 of 4
<br />
|