|
Ashley Lakes North Cost Estimate
<br /> Site Work
<br /> CI Acre 76 $ 4,500.00 3 342,000.00 100% $342,000.00 50.00
<br /> Silt Fence (one time installation) LF 9100 $ 1 .80 $ 16,380.00 0% 50.00 $16,380.00
<br /> Excavate Lakes CY 345965 S 1 .95 $ 674,631 .75 90°/ 8607,168.58 567,463. 17
<br /> Floating Turbidity LF 150 $ 28.00 $4,200.00 90% $3,780.00 $420.00
<br /> Grade ROW LS 1 S 85,000.00 S 85,000.00 25% $21,250.00 563,750.00
<br /> Grade Berm LF 7400 $ 6.00 S 44,40000 5001a $22,200.00 $22,200.00 D �A✓
<br /> Final Dress LS 1 $ 15,000.00 S 15,000.00 0°/ 50.00 $15,000.00
<br /> Fill Ditches and Swales LS 1 $ 22,000.00 $ 22,000.00 95% 520,900.00 $ 1, 100.00
<br /> Fill Pond LS 1 $ 6,500.00 S 6,500.00 95% $6,175.00 $325.00 l ✓ Z
<br /> Construction Entrance EA 1 $ 5,500.00 $ 5,500.00 90% $4,950.00 $550.00
<br /> Sod SY 33,750 S 2.45 $ 82,687.50 30% $24,806.25 $57,881 .25
<br /> SubtoW $ 1,298,299.25 1$1 ,053,229.83 $245,069.43
<br /> Onsite Paving
<br /> 8" Stabilized Subgm& SY 32918 $ 4. 10 $ 134,963.80 25% $33,740.95 S 101,222 85
<br /> 6* Coquina. Bele SY 23513 $ 9.50 S 223,373.50 20% $44,674.70 $ 178,698.80
<br /> EPR-1 Prime SY 23513 S 0.75 $ 17,634.75 0°/ 50.00 $ 17,634.78
<br /> Pavement (I .0" Type S) SY 23813 $ 5.50 $ 129,321 .50 0°i 50.00 $ 129,321 .50 YL
<br /> t.
<br /> tvliami Curb LF 16637 S 9.40 $ 156,387.80 40% $62,555.12 S 93,832.68 Y
<br /> FCurb LF 300 $ 16.00 $ 4,800.00 90% $4,320.00 $ 480.00
<br /> D Curb LF 1150 E 13.00 $ 14,950.00 0% $0.00 $ 14,950.00 //�1 g
<br /> Shell Drivewa LS 1 $ 4,50000 S 4,500.00 50% $2,250.00 $ 2,250.00 f / '2A
<br /> On-site sidewalk SF 12376 $ 5. 10 S 63,117.60 00/0 $000 $ 63,117.60
<br /> Suippmg/Signage LS I $ 25,000.00 8 25,170Hit 0% $000 $ 25,000.00
<br /> Subtotal $ 774,048.95 $147,540.77 5 626,508. 18
<br /> OR Site Turn Lane
<br /> M.O.T. LS 1 S 12,500.00 $ 12,500.00 20% $2,500.00 S 10,000.00
<br /> Widening Excavation LS 1 $ 8,000.00 $ 8,000.00 50% $4,000.00 $ 4,000.00
<br /> 11/2" Leveling Course SY 3700 S 6.75 $ 24,975.00 0% $0.00 $ 24,975.00
<br /> TUT S-1 Widening SY 1977 S 925 $ 18,287.25 0% 50.00 $ 18,287.25
<br /> 1 " Overlay SY 6896 $ 5.50 $ 37,928.00 0% $0.00 S 37,928.00
<br /> Prime SY 3196 $ 0.75 $ 2,397.00 0% $0.00 I 2,397.00
<br /> 8' Subgrade LS 1219 $ 3.20 $ 3,900.80 40% $1 ,560.32 $ 2,340.48 (�} 'U
<br /> 12' Stabilized Subgrade LF 1977 $ 4.85 $ 9,588.45 400N $3,835.38 $ 5,753.07
<br /> 6" Corpora Rock EA 1219 $ 11 .50 $ 14,01850 40% $5,60740 S 8,471 .10
<br /> 8" Coquina Rock LS 1977 $ 15.30 1 S 30,248. 10 40% $12,099.24 $ 18,148.86 n
<br /> Stripping/Signage LS I S 8,500.00 $ 8,500,00 00/0 $0.00 $ 8,50000
<br /> Remove 240 CNV LS 1 $ 3,000.00 $ 3,000.00 0% $000 $ 3,000.00
<br /> 18" RCP LF 394 $ 39.50 $ 15,563.00 0% 50.00 $ 15,563.00 r
<br /> P61nlet EA 7 S 3,550.00 S 3,550.00 00. $0.001 $ 3,550.00
<br /> Type B He EA 1 S 2,100.00 $ 2, 100.00 00/0 50.00 $ 2,100.00
<br /> Grading LS 1 S 30,000.00 $ 30,000.00 0% $0.00 $ 30,000.00
<br /> Subtotal S 224,556. 10 529.602.34 $ 194,953.76
<br /> Electrical
<br /> FPL Lots 160 S 367.00 $ 58,720.00 0% 50.00 $ 58,720.00
<br /> Street Lights EA 33 $ 2,000.00 $ 66,000.00 0% $0.00 S 66,000.00
<br /> Subtotal $ 124,720.00 $0.00 $ 124,720.00
<br /> Landscaping
<br /> 10' T e 'C' DBL Frontage Buffer
<br /> a. Canopy Tree (10' height, 2" diameter) : 5/100 x 5016MEA 251 $ 160.00 S 40,16000 0% $0.00 S 40, 160 Wb. Ilnderstay Tree (5 ft. height)
<br />: 2/100 x 5016 100 E 11000 S 11,000 00 0% $0.00 $ 11 ,00000c, Shrubs (36' hei t) : V2.5 x 5016 2006 $ 2000 S 40,17A.00
<br /> 0% $000 $ 40, 120.00d. Mulch 1 S 7,50000 $ 7,50000 0% $000 $ 7,50000Irrigation 1 S 60,00000
<br /> S 60,000.00 0% $0.00 $ 60,000.00Gates 1 $ 40,000.00 $ 40,000.00 0% 50.00 $ 40,000.00
<br /> Subtodl $ 198,780.00 50.00 $ 198,780.00
<br /> FEXH I B IT " All '
<br /> Page 3 of 4
<br /> Page 2 of 3
<br />
|