|
Cast Estimate for
<br /> Ashley Lakes Subdivision
<br /> Site Work
<br /> Clearing AC 19.5 $ 1 ,900 .00 S 35, 150.00 80% $ 28, 120.00 $ 7,030.00
<br /> DEMO Barn LS 1 $ 31000.00 $ 31000.00 80% $21400 .00 $600.00
<br /> Cut and Fill Onsite CY 559579 S 1 .70 S 940484.30 80% $75,587 . 44 $ 18,896. 86
<br /> Floating Turbidity CY 80 $28 .00 $2,240.00 50% $ 1 , 120.00 S 1 , 120.00
<br /> Silt Fence LF 35950 $ 1 . 80 S 7, 110.00 0% $0 .00 $ 7, 110 .00
<br /> Subtotal S 141 ,984.30 S 107,227 .44 S 34 ,756 .86
<br /> Roadway
<br /> 8 " Stabilized Subgrade SY 81662 $ 1 . 85 $ 16,024 . 70 5001. $8,012 .35 S 8 ,012 . 35
<br /> 6" Road Base SY 7 ,425 S 6. 10 S 45,292.50 0% 50.00 S 45,292 .50
<br /> EPRA Prime 73425 S 0. 50 S 3 ,712.50 00/9 $0.00 S 3971250
<br /> Pavement ( 1 .5" Type S) SY 71425 S 6.25 $ 46,40615 0% $0.00 $ 46,406 .25
<br /> 2" Miami Curb LF 4,678 S 6 .8S S 32,044.30 75% 5241033 .23 S 87011 .08
<br /> FCurb SF 177 $ 8 .75 S 1 ,548.75 0% 50.00 S 1 ,548. 75
<br /> D Curb EA 655 S 12.00 S 7 ,860.00 00/6 50 . 00 S 71860. 00
<br /> Signage & Pavement Marlong LS 1 S 41000.00 S 4 ,ODO.00 0% $0.00 S 40000.00
<br /> Header Curb SY 80 $ 28.00 S 2,240.00 0% 50.00 S 20240 .00
<br /> Sod Lake Maintenance Area SF 20100 S 0. 18 S 3,618.00 0% $0.00 $ 37618 .00
<br /> Sod behind Curbs I SF 8957 S 0. 18 S 1 ,612 .26 01/0 $0.00 $ 1 ,612.26
<br /> Sod Berms SF 23720 S 0. 18 $ 49269.60 00/6 $0.00 S 4,269.60
<br /> Regrade/Sod Lake Banks LS 1 S 5,000 .00 S 5,000 .00 0% $0.00 S 167 5,000.00
<br /> Subtotal $ 199,248 .86 $320045 .58 S ,203 . 29
<br /> LandscapeArr igation/Mise
<br /> 10 ' Landsca a along 45th Street 512LF
<br /> Canopy Trees EA 23 $ 175 .00 S 41025 .00 0% $0. 00 S 41025 .00
<br /> Understory Tines EA 9 $ 100.00 S 900 .00 0% $0.00 $ 900.00
<br /> Shrubs EA 90 S 10.00 S 900.00 0% SO.00 S 900 .00
<br /> Irri aeon LS I $ 6,000.00 S 61000.00 0% 50, 00 S 69000.00
<br /> Precast Wali LF 450 $ 125.00 S 56,250.00 0% 50.00 S 56,250 .00
<br /> Subtotal S 68,075.00 S0 .00 $ 68,075 .00
<br /> 20' Landscape along 66th Avenue 101OLF
<br /> Canopy Trees EA 41 $ 175.00 S 71175 .00 0% 50.00 $ 7, 175.00
<br /> UnderstoryTrees EA 16 S 100 . 00 $ 11600.00 00/6 50.00 $ 19600.00
<br /> Slnvbs EA 162 $ 10.00 $ 1 ,620. 00 0% $0.00 $ 1 ,620.00
<br /> Lrigation LS l S 12,500,00 $ 120500.00 0% $0.00 $ 129500AD i
<br /> Subtotal S 22,895 .00 $0.00 $ 22 ,895. 00 -, kI
<br /> 25' Arlcuitural Buffer along South Properp Line
<br /> :yt
<br /> Canopy Trees EA 40 $ 175 .00 $ 7 ,000.00 0% 50.00 $ 77000 .00 '
<br /> Uudcrstory Trees EA 20 S 100 .00 $ 2 ,000.00 0% $0.00 S 2,000.00
<br /> Shntbs EA 240 S 10.00 S 29400.00 00/0 50.00 S 2,400.00
<br /> Irrigation LS 1 S 7 ,500.00 S 7,500.00 0% $0.00 S 70500.00
<br /> Subtotal S 18,900.00 $0.00 $ 18,900.00
<br /> TOTAL I S 109,870.00 1 $0 .00 S 109,870 .00
<br /> Electrical
<br /> Electrical Conduit/Pads LS i S 22,000.00 S 22,000.00 0% 50.00 S 21 ,000.00
<br /> Street Lights LS 1 $ 100000.00 S 10,000 .00 0% 50 .00 S 10,000.00
<br /> Subtotal S 32,000.00 $0.00 S 32 ,000.00
<br /> Professional
<br /> Engineering LS i S IOr000.DO S 10,000.00 50% 55,000.00 S 5,000 .00
<br /> Surveying-Stake-out LS I S 20,000.00 $ 20,000.00 50%° $ 10,000.00 S 10,000.00
<br /> Surveying-Asbuilt LS 1 S 10,000.00 S 10,000.00 0% $0.00 S ] 0,000.00
<br /> Surveying PRMS & PCPS LS i S 51000 .00 S 5,000.00 00/0 50.00 S 54000.00
<br /> SUBTOTAL S 45 ,OOD. 00 S 45 ,000.00 S15,000.DO S 30,000.00
<br /> E1b61Ii311 _" All
<br /> A
<br />
|