|
Ashley Lakes North Cost Estimate
<br /> Professional
<br /> Testmg/Geotechnical LS 1 $ 7,500.00 S 7,500.00 50% $3,750.00 S 3,750.00
<br /> Survey - Stakeout/As-builts LS 1 S 55,000.00 S 55,000.00 25% $33,750.00 S 41 ,250.00
<br /> S ey - Set P.C.R(s) / Reset AT C.C. LS 1 S 6,500.00 S 6,500.00 00/0 50.00 S 6,500.00 l
<br /> Maintenance Bond LS 1 $ 4,500.00 $ 4,500.00 00/0 $0.00 S 4,500.00
<br /> Engineering - Inspections/ Certifications LS 1 S 17,500.00 S 17,500.00 25% 54,375.00 $ 13,125.00
<br /> Subtotal $ 91,000.00 $21,875.00 S 69,125.00
<br /> TOTAL COMPLETE REMAINING
<br /> Sanitary Sewer $ 345,502.00 $297,286.20 $ 48,215.80
<br /> Forcemain $ 69,300.00 $36,790.00 $ 32,520.00
<br /> Liftrtatron S 140,000.00 $70,000.00 $ 70,000.00
<br /> Water S 268,940.00 $230,946.00 $ 37,994.00
<br /> Storm Sewer S 267,150.00 $196,72000 $ 70,430.00
<br /> Site Work $ 1,298,299.25 $1 ,053,229.83 $ 245,069.43
<br /> Onsite Paving $ 774,048.95 $147,540.77 S 626,508. 18
<br /> Offsite Turn Lane $ 224,556. 10 $29,602.34 $ 194,953 76
<br /> LandscapingE 198,780.00 50.00 $ ] 98,780.00
<br /> Electrical S 124,720.00 $0.00 8 124,720.00
<br /> Prafemional S 91,000.00 $21 ,875.. S 61 It.
<br /> TOTAL 53,802,29636 S 21083980.14 $ 1,718,316.1]
<br /> TOTALREMAINING BONDABLE AMOUNT plus 25% Contingency S 214789521
<br /> ORIGINAL BOND AMO ith 25% Contingency
<br /> W. . S 4,72811838
<br /> 4
<br /> Date: t L1 JOS* 7
<br /> Soschulker P.E - No. 47048
<br /> EXHIBIT " A "
<br /> Page 4 of 4
<br /> Page 3 of 3
<br />
|