|
Quail Creek Cost Estimate
<br /> Site Work
<br /> Mobilization LS 1 $ 10,000.00 $ 10,000.00 50% $5,000.00 $ 51000.00
<br /> Maint of Traffic LS 1 $ 5,000.00 $ 5,000.00 0% $0.00 $ 5,000.00
<br /> Clear & Grub AC 37 $ 1 ,500.00 $ 55,665.00 800% $44,532.00 $ 11 , 133 .00 J RI
<br /> Rough Grade AC 40 $2,500.00 $ 99,225.00 50% $49,612.50 $ 49,612.50
<br /> RM Exist Pipe LS 1 $ 1 ,500.00 $ 1,500.00 80% $ 1 ,200.00 $ 300.00
<br /> Sod Lake Bank SY 3,222 $ 1 .50 $ 4,833.00 60% $2,899.80 $ 1 ,933 .20 t j
<br /> Pollution Control / Prevention LS 1 $ 5,000.00 $ 5,000.00 0% $0.00 $ 5,000.00
<br /> Subtotal $ 181 ,223,00 $ 103,244.30 $ 77,978.70
<br /> Roadway
<br /> Grade 12/W LF 49700 $ 2.50 $ 11 ,750.00 50% $5,875.00 $ 5,875 .00
<br /> 11 /2" Asphalt SY 10,059.00 $ 6.50 $ 65,383.50 0% $0.00 $ 65,383 .50
<br /> 6" Compact Base SY 10,059.00 $ 7.00 $ 70,413.00 75% $52,809.75 $ 17,603.25
<br /> 8" Stabilized Subgrade SY 400 $ 4.00 $ 1 ,600.00 90% $ 1 ,440.00 $ 160.00
<br /> 6"stabilized Subgrade SY 145622 $ 3 .00 $ 43,866.00 90% $39,479.40 $ 4,386.60
<br /> Brick Paver SY 385 $ 12.00 $ 4,620.00 0% $0.00 $ 4,620.00
<br /> Mod Miami Curb LF 9, 150 $ 9.00 $ 82,350.00 90% $74, 115.00 $ 8,235.00
<br /> Type "D" Curb LF 568 $ 10.00 $ 5,680.00 0% $0.00 $ 5,680.00
<br /> Type "F" Curb LF 260 $ 12 .00 $ 3, 120.00 50% $ 13560.00 $ 1 ,560.00
<br /> Side Walk LF 685 $ 14.00 $ 9,590.00 0% $0.00 $ 9,590.00
<br /> 127 Tum Sign EA 3 $ 200.00 $ 600.00 0% $0.00 $ 600.00 lY
<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 /> Lod @12= SY 2,088 $ 1 .50 $ 3, 132.00 0% $0.00 $ 35132.00
<br /> Misc. Conduit LS 1 $ 1 ,500.00 $ 1 ,500.00 75% $ 1 , 125.00 $ 375 .00
<br /> Street Sign EA 3 $ 200.00 $ 600.00 0% $0.00 $ 600.00
<br /> Header Curb LF 60 $ 10.00 $ 600.00 0% $0.00 $ 600.00
<br /> Entrance Gates LS 1 $ 25,000.00 $ 25,000.00 0°/a $0.00 $ 25,000.00
<br /> Subtotal $ 330,854.50 $176,404. 15 $ 154,450.35
<br /> Lan dscape/Irrigation/Misc
<br /> 10' Landscape along East Property lines
<br /> Canopy Trees EA 59 $ 175 .00 $ 105325.00 0% $0.00 $ 10,325 .00
<br /> Understory Trees EA 24 $ 100.00 $ 2,400.00 0% $0.00 $ 2,400.00
<br /> Shrubs EA 236 $ 10.00 $ 21360.00 0% $0.00 $ 2,360.00
<br /> Irrigation LS 1 $ 25000.00 $ 2,000.00 0% $0.00 $ 2,000.00
<br /> Subtotal $ 17,085.00 $0.00 $ 171085.00
<br /> 25' Landscape along South 81st Street
<br /> Canopy Trees EA 76 $ 175.00 $ 13,300.00 0% $0.00 $ 13,300.00
<br /> Understory Trees EA 38 $ 100.00 $ 3,800.00 0% $0.00 $ 3,800.00
<br /> Shrubs EA 303 $ 10.00 $ 3,030.00 0% $0.00 $ 3,030.00
<br /> Irrigation LS 1 $ 2,000.00 $ 25000.00 0% $0.00 $ 2,000.00
<br /> Subtotal $ 22, 130.00 $0.00 $ 22, 130.00
<br /> 25' Aricultural Buffer along North and West Property Line
<br /> Canopy Trees EA 149 $ 175.00 1 $ 26,075.00 0% $0.00 $ 26,075.00
<br /> Understory Trees EA 25 $ 100.00 $ 21500.00 0% $0.00 $ 2,500.00
<br /> Shrubs EA 593 $ 10.00 $ 5,930.00 0% $0.00 $ 5,930.00
<br /> Irrigation LS 1 $ 21000.00 $ 2,000.00 0% $0.00 $ 2,000.00
<br /> Subtotal $ 36,505.00 $0.00 $ 36,505.00
<br /> a
<br /> Page 3 of 5 Page 2of4
<br />
|