|
" w Cost Estimate for
<br /> The Lakes at Sandridge
<br /> Phase 1
<br /> I.aedssaoe/Irrieation/Misc
<br /> Londsmping Ph I Type B Buffer dm 81st St.
<br /> Canopy Trus 10 high EA 71 $ 200.00 $ 14200.00 0'/0 $0.00 $ 14200.00
<br /> UndastwyTn= EA 36 $ 80.00 $ 2,880.00 0'/0 $0.00 $ 2,880.00
<br /> Shnft 19" higb EA 282 $ 12.00 $ 3,384.00 00/0 $0.00 $ 31384.00
<br /> Mulch LS 1 $ 3,800.00 $ 3,800.00 00/o $0.00 $ 300.00
<br /> LaadscapbW PhI Type B Buffer along 58th Ave.
<br /> Canopy Tues 10' high EA 42 $ 200.00 $ 8,400.00 00/0 $0.00 $ 87400.00
<br /> Un&fstocyTrees EA 21 $ 80.00 $ 1 ,680.00 00/0 $0.00 $ 17680.00
<br /> %nibs 18" higb EA 168 $ 12.00 $ 2,016.00 00/0 $0.00 $ 27016.00
<br /> Mulct LS 1 $ 27000.00 $ 2,000.00 0`/0 $0.00 $ 2,000.00
<br /> Landseapiag Ph I Type B Buffer atom IRF CanaL S
<br /> Ceoopy Trees 10 high EA 44 E$ .
<br /> 200.00 $ 8,800.00 0% $0.00 $ 8,800.00
<br /> Undast«yTMM EA 22 80.00 $ 1 ,760.00 0% $0.00 $ 1 ,760.00
<br /> Shrubs is" high EA 175 12.00 $ 2, 100.00 0% $0.00 $ 27100.00
<br /> Mulch LS t 2, 160.00 $ 2, 160.00 00/0 $0.00 $ 27160.00
<br /> Landscaping Ph I Type B Buffer along West Pmp.
<br /> Caugry Trees 10 high EA 51 $ 200.00 $ 10200.00 0% $0.00 $ 10 200.00
<br /> Lisdesstory Trees EA 26 $ 80.00 $ 2,080.00 0% $0.00 $ 2,080.00
<br /> Shrubs 18" higb EA 204 $ 12.00 $ 22448.00 0% $0.00 $ 2,448.00
<br /> Mulct LS 1 $on 1,000.00 $ 1 ,000.00 0% $0.00 $ 1,000.00
<br /> (Phase I Areas) LS i $ 29,500.00 $ 29,500.00 0% $0.00 $ 29,500.00
<br /> Docks for Phase I Areas LS I $ 20,000.00 $ 20,000.00 00/0 $0.00 $ 20,000.00
<br /> SUBTOTAL Subtotal $ 118,408.00 $0.00 $ 118,408.00
<br /> Bectrieal
<br /> Electrical Conduit/Pads LS 1 $ 14,000.00 $ 14,000.00 00/0 $0.00 $ 14,000.00
<br /> Street Lights LS 1 $ 6,000.00 $ 6,000.00 00/0 $0.00 $ 6,000.00
<br /> Subtotal $ 20,000.00 $0.00 $ 20,000.00
<br /> Professional
<br /> Engineening LS I $ 10,000.00 $ 1000.00 00/0 $0.00 $ 1000.00
<br /> Smveying-Stake-out LS 1 $ 202000.00 $ 20,000.00 0% $0.00 $ 20,000.00
<br /> S Asbuilt LS 1 $ 107000.00 $ 10,000.00 0% $0.00 $ 10,000.00
<br /> SmycliM FRMS & PCPS LS 1 $ 5,000.00 $ 57000.00 0% $0.00 $ 57000.00
<br /> SUBTOTAL $ 45,000.00 $ 45,000.00 $0.00 $ 45,000.00
<br /> TOTAL COMPLETE REMAINING
<br /> Mobilization $ 217350.00 $ 5,337.50 $ 16,012.50
<br /> Sauitary Sewer $ 133,038.00 $87,504.00 $ 45,534.00
<br /> Lift Station & Force Main $ 125,701 .00 $55,910.50 $ 695790.50
<br /> Water $ 832640.00 $96.00 $ 17,928.00
<br /> Storm Sewer $ 117,382.00 $29800.00 $ 23,476.40
<br /> Site Work $ 376,673 .75 $262,632.50 $ 1149041 .25
<br /> Asphalt Paving (Off Site) $ 231,497.50 $0.00 $ 231 ,497.50
<br /> Onsite Paving $ 266,235.00 $0.00 $ 171 ,955.00
<br /> Landscaping $ 118,408.00 $0.00 $ 118,408.00
<br /> Electrical $ 20,000.00 Woo $ 209000.00
<br /> Professional $ 452000.00 $0.00 $ 45,000.00 I
<br /> TOTAL $ 1 ,5382925.25 $414,280.50 $ 873,643. 15
<br /> CONTIN CY 15% $ 131046.47
<br /> TOTAL AMOUNT • is 17004,689,62J
<br /> Date: 6 y
<br /> Jodah ittte, P.E. ,' N 57306
<br />
|