|
Subdivision Performance Bond Estimate For the Lakes at Waterway Village Plat ST
<br />EXHIBIT "At'
<br />105
<br />dN (LG C-/
<br />STORM DRAINAGE
<br />EARTHWORK
<br />DESCRIPTION
<br />DESCRIPTION
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />UNIT COST
<br />COMPLETE
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />MOBILIZATION
<br />1
<br />LS
<br />$
<br />50,000.00
<br />$
<br />50,000.00
<br />$ 50,000.00
<br />$
<br />MOBILIZATION/DEMOBILIZATION
<br />1
<br />LS
<br />$
<br />15,000.00
<br />$
<br />15,000.00
<br />$ -
<br />$ 15,000.00
<br />NPDES
<br />1
<br />LS
<br />$
<br />25,000.00
<br />$
<br />25,000.00
<br />$ 22,500.00
<br />$ 2,500.00
<br />CLEARING & GRUBBING
<br />51
<br />AC
<br />$
<br />2,500.00
<br />$
<br />127,500.00
<br />$ 127,500.00
<br />$ -
<br />POND AND SITE EXCAVATION
<br />100,000
<br />CY
<br />$
<br />2.00
<br />$
<br />200,000.00
<br />$ 180,000.00
<br />$ 20,000.00
<br />PLACE FILL (FROM EXCAVATION/STOCKPILE)
<br />100,000
<br />CY
<br />$
<br />2.00
<br />$
<br />200,000-00
<br />$ 180,000.00
<br />S 20,000.00
<br />FINAL SITE GRADING
<br />125,000
<br />SY
<br />1 $
<br />0.50
<br />$
<br />62,500.001
<br />$ 56,250.00
<br />$ 6,250.00
<br />PAD STABILIZATION (SEED)
<br />75,000 1
<br />SY
<br />1 $
<br />0.40
<br />$
<br />30,000.001
<br />$ 27,000.00
<br />$ 3,000.00
<br />BOC STABAUZATION (SOD)
<br />18,000
<br />SF
<br />1 $
<br />0.201
<br />$
<br />3,600.001
<br />$ 3,240.00
<br />$ 360.00
<br />LAKE BANK STABILIZATION (SOD)
<br />225,000 1
<br />SF
<br />1 $
<br />0.20
<br />$
<br />45,000.00
<br />I $ 40300.00
<br />$ 4,500.00
<br />TOTAL
<br />$ 8,000.00
<br />$ -
<br />$ 81000.00
<br />1 $
<br />758,600.00
<br />1 $ 686,990.00
<br />1 $ 71,610.00
<br />EXHIBIT "At'
<br />105
<br />dN (LG C-/
<br />STORM DRAINAGE
<br />ROADWAY
<br />DESCRIPTION
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />TOTAL
<br />UNIT COST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />11/4" ASPHALT (FIRST COURSE)
<br />10,907
<br />SY
<br />$
<br />7.50
<br />$ 81,802.50
<br />$ 73,622.25
<br />$ 8,180.25
<br />1" ASH PHALT (FINAL COURSE)
<br />10,907
<br />SY
<br />$
<br />6.00
<br />$ 65,442.00
<br />$ -
<br />$ 65,442.00
<br />8" ROCK BASE
<br />5,016
<br />SY
<br />$
<br />12.00
<br />$ 60,192.00
<br />$ 54,172.80
<br />$ 6,019.20
<br />6.5" ROCK BASE
<br />51891
<br />SY
<br />$
<br />11.00
<br />S 64,801.00
<br />$ 58,320.90
<br />$ 6,480.10
<br />12" STABILIZED SUBGRADE
<br />10,907
<br />SY
<br />$
<br />2.20
<br />$ 23,995.40
<br />$ 21,595.86
<br />$ 2,39954
<br />PAVERS
<br />2,300
<br />SF
<br />$
<br />250
<br />$ 5,750.00
<br />$ -
<br />$ 5,750.00
<br />TYPE "F" CURB
<br />375
<br />LF
<br />$
<br />16.00
<br />$ 6,000.00
<br />$ 5,400.00
<br />$ 600.00
<br />2' VALLEY GUTTER
<br />8,560
<br />LF
<br />$
<br />11.00
<br />$ 94,160.00
<br />$ 84,744.00
<br />$ 9,416.00
<br />TYPE "D" CURB
<br />220
<br />LF
<br />$
<br />11.00
<br />$ 2,420.00
<br />$ 2,178.00
<br />$ 242.00
<br />CONCRETE SIDEWALK
<br />3,600
<br />SY
<br />$
<br />18.00
<br />$ 64,800.00
<br />$ 48,600.00
<br />$ 16,200.00
<br />SIDEWALK STABILIZATION (2' SOD)
<br />25,000
<br />SF
<br />$
<br />0.20
<br />$ 5,000.00
<br />$ 1,500.00
<br />$ 3,500.00
<br />SIGNAGE AND STRIPING
<br />1
<br />Ls
<br />$
<br />8,000.001
<br />$ 8,000.00
<br />$ -
<br />$ 81000.00
<br />TOTAL
<br />$ 482,362.90
<br />1 $ 350,133.81
<br />$ 132,229.09
<br />EXHIBIT "At'
<br />105
<br />dN (LG C-/
<br />STORM DRAINAGE
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNITCOST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />12" RCP
<br />28
<br />LF
<br />1 $ 30.00
<br />$ 840.00
<br />$ 756.00
<br />$ 84.00
<br />12" HDPE
<br />58
<br />LF
<br />$ 25.00
<br />$ 1,450.00
<br />$ 1,305.00
<br />S 145.00
<br />18" RCP
<br />165
<br />LF
<br />$ 34.00
<br />$ 5,610.00
<br />$ 5,049.00
<br />$ 561.00
<br />24" CAP
<br />100
<br />LF
<br />$ 51.00
<br />$ 5,100.00
<br />$ 4,590.00
<br />$ 510.00
<br />24" RCP
<br />1,666
<br />LF
<br />$ 50.00
<br />$ 83,300.00
<br />$ 74,970.00
<br />$ 8,330.00
<br />36" RCP
<br />699
<br />LF
<br />$ 83.00
<br />$ 58,017.00
<br />$ 52,215.30
<br />$ 5,801.70
<br />36" CAP
<br />100
<br />LF
<br />S 88.00
<br />$ 8,800.00
<br />$ 7,920.00
<br />$ 880.00
<br />CONCRETE COLLARS
<br />101
<br />EA
<br />1 $ 3,000.00
<br />$ 30,000.00
<br />$ 27,000.00
<br />$' 3,000.00
<br />CATCH BASINS/ STORM MANHOLES
<br />22 1
<br />EA
<br />$ 4,000.00
<br />$ 88,000.00
<br />$ 79,200.00
<br />$ 8,800.00
<br />YARD DRAINS
<br />2 1
<br />EA
<br />$ 1,500.00
<br />$ 3,000.00
<br />$ 2,700.00
<br />$ 300.00
<br />TOTAL
<br />$ 278,827.00
<br />1 $ 250,944.30
<br />$ 27,882.70
<br />EXHIBIT "At'
<br />105
<br />dN (LG C-/
<br />
|