YEAR FOUR - 2024 OPTION 2
Year Road Name 4 Hibiscus Dr 4 Hibiscus Dr
Width Length
Area PCC Repairs AC Repairs Surface Treatment
Cost
30 27 20 19 19 19 19 19 19
290 698 200
8,700
580
Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat
$ $ $
22,214.00 55,068.62 14,880.00
18,846
1,396
750
4 Club House DW Main
4,000
400
4 Sunrise Cir
2,267
43,073
4,534
1,500
172,291.06 $
4 Sunrise Cir Parking
114
2,166
$
476.52
4 Sunflower Cir 4 Oleander Dr
1,330
25,270
2,660 1,036
750 750
100,721.90 $
518
9,842
$ $ $ $
40,487.74
4 Oleander Dr Parking
51
969
213.18
4 Sage Ln
200
3,800
400
500
16,211.00 45,000.00
Misc. Costs
Total 467,564.02 $ Inflation 28,053.84 $
Engineering (PSE) $ Construction Inspection 35,000.00 $ Total 538,117.86 $ 7,500.00
OPTION 2
YEAR FIVE - 2025
Year Road Name
Width Length
Area PCC Repairs AC Repairs Surface Treatment
Cost
5 Tennis Court Dr
19 19 19 19 19 32
561 232 270 370 115
10,659
1,122
750
Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat Seal Coat
$ $ $ $ $
43,677.48
5 Tennis Court Dr Parking
4,408 5,130 7,030 2,185
969.76
5 Tennis Court Ln 5 Golf Course Ln
540 740
500 750
21,403.60 29,509.10
5 Golf Course Ln Parking
480.70
5 Golf Course Dr
1,835
58,720
3,670
750
143,430.90 $
Misc. Costs
$
40,000.00
Total 279,471.54 $ Inflation 22,357.72 $
Engineering (PSE) $ Construction Inspection 25,000.00 $ Total 334,329.26 $ 7,500.00
Made with FlippingBook - Online Brochure Maker