|
r
<br />Subdivision Performance Bond Estimate For the Lakes at Waterway Village Plat MNOP
<br />EARTHWORK
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />MOBILIZATION
<br />1
<br />LS
<br />$ 50,000.00
<br />$ 50,000.00
<br />$ 37,500.00
<br />$ 12,500.00
<br />MOBIUZATION/DEMOBILIZATION
<br />1
<br />LS
<br />$ 15,000.00.
<br />$ 15,000.00
<br />$ -
<br />$ 15,000.00
<br />NPDES
<br />1
<br />LS
<br />$ 25,000.00
<br />$ 25,000.00
<br />$ 18,750.00
<br />$ 6,250.00
<br />CLEARING & GRUBBING
<br />58
<br />AC
<br />$ 5,000.00
<br />$ 290,000.00
<br />$ 290,000.00
<br />$ -
<br />POND AND SITE EXCAVATION
<br />350,000
<br />CY
<br />$ 10.00
<br />$ 3,500,000.00
<br />$ 3,150,000.00
<br />$ 350,000.00
<br />PLACE FILL (FROM EXCAVATION/STOCKPILE)
<br />350,000
<br />CY
<br />$ 7.00
<br />$ 2,450,000.00
<br />$ 1,837,500.00
<br />$ 612,500.00
<br />FINAL SITE GRADING
<br />280,000
<br />SY
<br />$ 0.50
<br />$ 140,000.00
<br />$ 112,000.00
<br />$ 28,000.00
<br />PAD STABILIZATION(SEED)
<br />150,000
<br />SY
<br />$ 0.40
<br />$ 60,000.00
<br />$ 48,000.00
<br />$ 12,000.00
<br />BOC STABAUZATION (SOD)
<br />36,000
<br />SF
<br />$ 0.20
<br />$ 7,200.00
<br />$ 3,600.00
<br />$ 3,600.00
<br />LAKE BANK STABILIZATION (50D)
<br />450,000
<br />SF
<br />$ 0.20
<br />$ 90,000.00
<br />$ 67,500.00
<br />$ 22,500.00
<br />TOTAL
<br />$ 6,627,200.00
<br />$ 5,564,850.00 1
<br />$ 1,062,350.00
<br />ROADWAY
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />11/4" ASPHALT (FIRST COURSE)
<br />16,567
<br />SY
<br />$ 8.50
<br />$ 140,819.50
<br />$ 126,737.55
<br />$ 14,081.95
<br />1" ASPHALT (FINAL COURSE)
<br />16,567
<br />SY
<br />$ 6.00
<br />$ 99,402.00
<br />$ -
<br />$ 99,402.00
<br />8" ROCK BASE
<br />5,380
<br />SY
<br />$ 12.00
<br />$ 64,560.00
<br />$ 58,104.00
<br />$ 6,456.00
<br />6.5" ROCK BASE
<br />11,405
<br />SY
<br />$ 11.00
<br />$ 125,455.00
<br />$ 112,909.50
<br />$ 12,545.50
<br />12" STABIUZED SUBGRADE
<br />16,567
<br />SY
<br />$ 2.20
<br />$ 36,447.40
<br />$ 32,802.66
<br />$ 3,644.74
<br />PAVERS
<br />2,176
<br />SF
<br />$ 2.50
<br />$ 5,440.00
<br />$ -
<br />$ 5,440.00
<br />TYPE "F" CURB
<br />315
<br />LF
<br />$ 16.00
<br />$ 5,040.00
<br />$ 4,536.00
<br />$ 504.00
<br />2' VALLEY GUTTER
<br />13,240
<br />LF
<br />$ 11.00
<br />$ 145,640.00
<br />$ 131,076.00
<br />$ 14,564.00
<br />TYPE "0" CURB
<br />275
<br />LF
<br />$ 11.00
<br />$ 3,025.00
<br />$ 1,512.50
<br />$ 1,512.50
<br />CONCRETE SIDEWALK
<br />7,407
<br />SY
<br />$ 18.00
<br />$ 133,326.00 _
<br />$ 99,994.50
<br />$ 33,331.50
<br />SIDEWALK STABILIZATION (2' SOD)
<br />25,000
<br />SF
<br />$ 0.20
<br />$ 5,000.00
<br />$ 2,500.00
<br />$ 2,500.00
<br />SIGNAGE AND STRIPING
<br />1
<br />LS
<br />$ 8,000.00
<br />$ 8,000.00
<br />$ -
<br />$ 8,000.00
<br />TOTAL
<br />$ 772,154.90
<br />$ 570,172.71
<br />$ 201,982.19
<br />STORM DRAINAGE
<br />DESCRIPTION
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />TOTAL
<br />COMPLETE
<br />INCOMPLETE
<br />15" RCP
<br />25
<br />LF
<br />$ 30.00
<br />$ 750.00
<br />$ 675.00
<br />$ 75.00
<br />15" HOPE
<br />1,686
<br />LF
<br />$ 25.00
<br />$ 42,150.00
<br />$ 37,935.00
<br />$ 4,215.00
<br />18" RCP
<br />1,227
<br />LF
<br />$ 34.00
<br />$ 41,718.00
<br />$ 37,546.20
<br />$ 4,171.80
<br />18" HOPE
<br />2,825
<br />LF
<br />$ 30.00
<br />$ 84,750.00
<br />$ 76,275.00
<br />$ 8,475.00
<br />18" CAP
<br />140
<br />LF
<br />$ 32.00
<br />$ 4,480.00
<br />$ 4,032.00
<br />$ 448.00
<br />24" RCP
<br />26
<br />LF
<br />$ 50.00
<br />$ 1,300.00
<br />$ 1,027.00
<br />$ 273.00
<br />36" RCP
<br />549
<br />LF
<br />$ 83.00
<br />$ 45,567.00
<br />$ 41,01030
<br />$ 4,556.70
<br />36" HDPE
<br />104
<br />LF
<br />$ 75.00
<br />$ 7,800.00
<br />$ 7,020.00
<br />$ 780.00
<br />36" CAP
<br />40
<br />LF
<br />$ 88.00
<br />$ 3,520.00
<br />$ 3,168.00
<br />$ 352.00
<br />CATCH BASINS/STORM MANHOLES
<br />36
<br />EA
<br />$ 4,000.00
<br />$ 144,000.00
<br />$ 129,600.00
<br />$ 14,400.00
<br />YARD DRAINS
<br />14
<br />EA
<br />$ 1,500.00
<br />$ 21,000.00
<br />$ 18,900.00
<br />$ 2,100.00
<br />TESTING
<br />1
<br />LS
<br />$ 5,000.00
<br />$ 5,000.00
<br />$ -
<br />$ 5,000.00
<br />TOTAL
<br />$ 376,035.00
<br />$ 338,288.50
<br />$ 37,746.50
<br />(LC eii5'
<br />vrn
<br />slec FA'
<br />60, , j3 (J,a
<br />EXHIBIT "A" page 1 6123
<br />
|