|
~em
<br />
<br />Description Estimated
<br /> Quantity
<br />Asphalt county road section and on-site sewage disposal systems
<br />
<br />Units Unit Total
<br /> Price
<br />
<br /> NORTH SHORE:
<br /> 1 Clearing and grubbing of rights of way
<br /> 2 Drainage structures; culverts and inlets; headwalls
<br /> 3 Roadway shaping, excavating, filling, and compacting
<br /> 4 On-site water lines; 6" - 12" size; fire hydrants, valves
<br /> 5 Off-site 12" water line from plant to new ground storage
<br /> 6 0.5 regal ground storage; pressure pumping station
<br /> 7 Flexible road base on compacted subgrade
<br /> 8 Hot mix asphaltic concrete pavement
<br /> 9 Entry way signage; lighting; street signs; traffic signs
<br />10 Landscaping entrances and common areas; irrigation
<br />
<br />45.1 acres $8,000 :$360,800
<br />25 ea 12,500 312,500
<br />330 sta. 2,500 825,000
<br />33000 I.f. 22 726,000
<br />6000 I.f. 32 192,000
<br />1 LS 350,000 350,000
<br />88000 s.y. 12 1,056,000
<br />84000 s.y. 12 1,008,000
<br />1 LS 40000 40,000
<br />1 LS 80O0O 80,0OO
<br />
<br />$4,950,300
<br />
<br /> WEST SHORE:
<br />1 Clearing and grubbing of rights of way
<br />2 Drainage structures; culverts and inlets; headwalls
<br />3 Roadway shaping, excavating, filling, and compacting
<br />4 On-site water lines; 6" - 12" size; fire hydrants, valves
<br />5 Off-site 12" water line
<br />8 Flexible road base on compacted subgrade
<br />7 Hot mix asphaltic concrete pavement
<br />8 Entry way signage; lighting; street signs; traffic signs
<br />9 Landscaping entrances and common areas
<br />
<br />18.9 acres $8,000 $151,200
<br />12 ea 12,500 150,000
<br />14 sta. 1,500 21,000
<br />14000 I.f. 22 308,000
<br />3000 I.f. 32 96,000
<br />37000 s.y. 12 444,000
<br />34000 s.y. 12 408,000
<br />ILS 20000 20000
<br />1 LS 40000 40000
<br />
<br />$1,638,200
<br />
<br />Subtotal Construction $ 6,588,500
<br />Surveying, platting, staking 133,200
<br />Engineering 351,365
<br />Contingency (10%) 658,850
<br />
<br />Total Cost: Construction Option I
<br />
<br />$ 7,731,915
<br />
<br />Notes:
<br />This cost analysis does not include the cost of advertising and marketing; sales and legal expenses; promotions;
<br />maintenance during sales; lot preparation for building; or amenities.
<br />
<br />The installation of gas, electric, telephone and television facilities is assumed to be sufficiently cost effective due
<br />to the density of development that there will be no cost te the developer for installation.
<br />
<br />
<br />
|