|
Cost Estimate for
<br /> Ashley Lakes Subdivision
<br /> S ork
<br /> Clearing AC 18 .5 $ 1 ,900.00 S 35, 150 .00 80°/a S 28,1V$ 349756 .86
<br /> 0.00
<br /> DEMO Bam LS 1 S 3 ,000.00 $ 3 ,000.00 80% 52,400.00
<br /> Cut and Fill Onsite CY 55,579 S 1 .70 S 949484 .30 80% 6 .86
<br /> Floating Turbidity CY 80 $28.00 $2,240.00 50% $ L , 10.00
<br /> Silt Fence 3,950 $ 1 .80 S 79110.00 0 .00
<br /> Subtotal $ 1411984.30 S 107,26.86
<br /> Roadway
<br /> 8" Stabilized Subfnde SY 8,662 1 .85 6,024 .70 500/. $8,012.35 S 87012.35
<br /> 6" Road Base SY 71425 $ $ 45 ,292.50 00/0 50.00 S 45 ,292 .50
<br /> EPR- 1 Prime 7 ,425 $ 0.5 4 3 ,712. 50 0% $0.00 S 377.12. 50
<br /> Pavement ( 1 . 5" Type S) SY 7,425 $ 6.25 S 6.25 0% $0 .00 $ 460406.25
<br /> 2 " Miami Curb LF , 8 S 6.85 S 31,044. 75% $24,033 .23 S 8,011 .08
<br /> F Curb S 177 S 8.75 S 19548.75 ° S0.00 S 1 ,548.75
<br /> D Curb EA 655 S 12.00 S 7,860. 00 0% $0.00 S 7,860.00
<br /> Signage & Pavement Marl LS 1 S 41000.00 S 41000.00 0% $0.00 S 4 ,000.00
<br /> Header Curb SY BO S 28 .00 S 21240.00 0% S 2,240.00
<br /> Sod Lake M nance AreaSF 20100 $ 0 . 18 S 3 ,638 .00 0'/° 50 .00 37618 .00
<br /> Sod and Curbs SF 8957 S 0. 18 $ 11612.26 0% $0 .00 INZ26
<br /> 5 Elio 996 69 ,@9 4w 4 1469 .6w
<br /> Interior Sidewalk SP 7320 S 3 .50 $ 25,620.00 00/4 $0.00 S 25.620.00
<br /> Banks 5 51909 .09 S 6399999 0% 9
<br /> Subtotal S 199,248 .86 $32,045 .58 $ 167 ,20
<br /> Landsc Irrigation/Misc
<br /> 10' Landsca along 45th Street 512LF
<br /> Cana y Treer E-A 23 S 175 .00 S 4,025.00 0% $0-OWS 4 ,025.00
<br /> Understory Trees EA 9 $ 100. 00 S 900.00 0% 00 S 900.00
<br /> Shrubs EA 90 $ 10.00 S 900.00 0% 50.00 $ 900.00
<br /> Irrigation LS 1 S 61000.00 S 61000. 00 0% $0. 00 S 69000.00
<br /> Precast Wall LF 450 S 125. 00 S 56,250. 00 0% 50.00 S 56,250 .00
<br /> Subtotal S 68,075 .00 $0.00 S 68,075 .00
<br /> 20 ' Landscape along 66th Avenue IOIOL
<br /> Canopy Trees EA 41 E12,500 .00
<br /> S 79175 .00 0% $0.00 S 71175 .00
<br /> Understory Trees EA 1 $ 1 ,600. 0% 50.00 S 11600.00
<br /> Shrubs EA 162 3 t o:00 0°/& $0.00 S 1 ,620.00
<br /> Irrigation LS 1 $ 2,500.00 0% $0.00 S 12 ,500 .00IS 22,895 .00 50.00 S 22,895.00 f
<br /> 2S, Arleyr�2 ,._1 a.. rc. " l.. .. en.. ..rb n_., w.j i , A
<br /> vp 'u
<br /> Canoev Trees E.0. 40 S 1 ?5 S v^v .00 ^V% 0.00 $ ,VVV .w
<br /> Understory Trees EA 20 100.00 21000.00 00/0 $0.00 Y 23000 .00
<br /> Shrubs EA 240 s 10. 00 S , 00.00 00/0 $0.00 S 2,400.00
<br /> Irrigation LS 1 S 7,500.00 S 7,5 . 0 0% $0.00 S 76500.00
<br /> Subtotal $ 18,900.00 $0.00 S 182900.00
<br /> TOTAL $ 109,870.00 50.00 S 1097870.00
<br /> Electric:l
<br /> Electrical Conduit/Pads LS 1 S 22,000.00 S 22 ,000. 00 00% $0.00 S 22.000.00
<br /> Street Lights LS 1 $ 10,000.00 $ 10,000.00 0% 50.00 $ 10,000.00
<br /> Subtotal S 32,000,00 SOHO S 32,000. 00
<br /> Professional
<br /> Engineering LS 1 S 101000.00 S 10,0011.00 50% $5,000. S 5.000.00
<br /> Surveying-St out LS 1 S 20,000 .00 $ 20,000.00 50% $ 109000.00 10,000.00
<br /> SurveyingAbuilt IS I S 101000.00 $ 102000.00 0% 50.00 S 1000.00
<br /> Suryng PRMS & PCPS LS t S 59000.00 $ 5,000.00 0% $0 .00 S 5, .00
<br /> SUBTOTAL S 4S,000.00 5 45,000. 00 $ 151000 .00 S 300000.
<br /> LL CrIlIBI
<br /> Page 3 of 4
<br />
|