Preliminary Bond Calculation - Lexington Green PDF

Preview

Summary

Construction...

Description

Saratoga Springs Bond Calculation

= Building Permit required improvements

Project: Lexington Green By: D. McRae Date: 5/09/2019

= Not required to begin warranty = Occupancy required Improvements = Not required to begin warranty. Occupancy required improvements Earthwork

Earthwork Description

Unit

Quantity

Clear and Grub Site

ACRE

18.82

Cost per Unit $2,875.00

Offsite Import/Export

CY

584

$11.50

$6,716.00

Cut/Fill and Compaction

CY

18,892

$1.73

$32,683.16 $93,506.66

Subtotal

Total Cost $54,107.50

Erosion Control Erosion Control Description

Unit

Quantity

Erosion Control*

ACRE

18.82

Cost per Unit

Total Cost

$2,875.00

$54,107.50 $54,107.50

Subtotal

* Erosion control bond funds shall be eligible for release only after the City inspector has determined that the site is stabilized and all construction activity has been completed.

Sanitary Sewer Sanitary Sewer Description

Unit

Quantity

Cost per Unit

Total Cost

Pump and remove existing Septic system

LS

1

$2,875.00

10" PVC Sewer

LF

720

$65.00

$46,800.00

8" PVC Sewer

LF

2,716

$61.00

$165,676.00

5' Manhole

EA

3

$3,162.50

$9,487.50

4' Manhole

EA

12

$2,875.00

$34,500.00

Laterals

EA

100

$862.50

$86,250.00

Adjust & Collar SSMH

EA

15

$402.50

Subtotal

$2,875.00

$6,037.50 $351,626.00

Page 1 of 4

Culinary Water Culinary Water Description

Unit

Quantity

Cost per Unit

Total Cost

12" PVC Waterline

LF

1,000

$70.00

8" PVC Waterline (offsite)

LF

2,550

$23.00

$58,650.00

8" PVC Waterline

LF

6,472

$23.00

$148,856.00

12" Butterfly Valve

EA

5

$4,025.00

$20,125.00

8" Gate Valve (offsite)

EA

8

$2,530.00

$20,240.00

8" Gate Valve

EA

17

$1,840.00

$31,280.00

Adjust and Collar Watervalve MH

EA

30

$287.50

$8,625.00

8" Bend

EA

4

$718.75

$2,875.00

8" Bend (offsite)

EA

5

$718.75

$3,593.75

12" Tee

EA

3

$2,587.50

$7,762.50

8" Tee (offsite)

EA

1

$1,092.50

$1,092.50

8" Cross (offsite)

EA

1

$1,380.00

$1,380.00

$70,000.00

8" Tee

EA

4

$1,092.50

$4,370.00

8" Cross

EA

1

$1,380.00

$1,380.00

Service Connections 3/4-1" with Meter

EA

100

$1,150.00

$115,000.00

Fire Hydrants with Valve (offsite)

EA

4

$4,312.50

$17,250.00

Blow off

EA

5

$2,127.50

$10,637.50

Connection to Existing Main

EA

1

$5,175.00

$5,175.00

Fire Hydrants with Valve

EA

11

$4,312.50

$47,437.50

Trace Wire

LF

10,022

$0.35

Subtotal

$3,507.70 $579,237.45

Irrigation Water Irrigation Water Description

Unit

Quantity

6" PVC Waterline

LF

1,700

Cost per Unit $19.55

Total Cost $33,235.00

6" PVC Waterline (offsite)

LF

1,840

$19.55

$35,972.00

6" Gate Valve (offsite)

EA

5

$1,437.50

$7,187.50

6" Gate Valve

EA

11

$1,437.50

$15,812.50

Adjust and collar water valve MH

EA

16

$287.50

$4,600.00

6" Bend (offsite)

EA

6

$575.00

$3,450.00

6" Bend

EA

4

$575.00

$2,300.00

6" Tee (offsite)

EA

1

$805.00

$805.00

6" Tee

EA

3

$805.00

$2,415.00 $13,800.00

Irrigation laterals 2" with Master Meter

EA

6

$2,300.00

Blow off (offsite)

EA

1

$2,127.50

$2,127.50

Blow off

EA

3

$2,127.50

$6,382.50

Connection to Existing Main

EA

1

$5,175.00

Trace Wire

LF

3,540

$0.35

Subtotal

Page 2 of 4

$5,175.00 $1,239.00 $134,501.00

Storm Drain, Land Drain, & Gravity Irrigation Storm Drain Description

Unit

Quantity

Cost per Unit

Total Cost

36" RCP

LF

680

$86.25

$58,650.00

24" RCP

LF

341

$46.00

$15,686.00

18" RCP (Gravity Irrigation System)

LF

1,170

$34.50

$40,365.00

18" RCP

LF

3,750

$34.50

$129,375.00

15" RCP

LF

710

$28.75

$20,412.50

12" RCP (Gravity Irrigation System)

LF

1,060

$23.00

$24,380.00

Connect to existing SDMH

EA

1

$3,000.00

$3,000.00

Control Box Structure (Gravity Irrigation System)

EA

8

$2,875.00

$23,000.00

Single Inlet Box/Catch Basin

EA

9

$2,875.00

$25,875.00

High Capacity Inlet Box/Catch Basin

EA

6

$5,750.00

$34,500.00

Combination/Cleanout Box

EA

8

$4,025.00

$32,200.00 $11,500.00

Oil/Water Separator

EA

1

$11,500.00

Adjust & Collar MH

EA

8

$402.50

Detention Basin Outlet Structure Large (Box, Orifice, etc.

EA

2

$17,500.00

RCP Flared End Section (Gravity Irrigation System)

EA

1

$500.00

Drainage Swale (Gravity Irrigation System)

LF

2,600

$6.90

Snouts

EA

1

$575.00

Subtotal

$3,220.00 $35,000.00 $500.00 $17,940.00 $575.00 $476,178.50

Street Improvements Street Improvements Description 2' Curb & Gutter w/Road Base

Unit

Quantity

LF

6,938

Cost per Unit

Total Cost

$23.00

$159,574.00

2.5' Curb & Gutter w/Road Base

LF

930

$25.88

$24,068.40

5' Sidewalk w/ 6" Road Base

LF

7,032

$23.00

$161,736.00

12' Access Path w/ Road Base

LF

30

$48.30

$1,449.00

Concrete Pad for Fire Hydrant

EA

11

$300.00

3" Asphalt*

SF

118,609

$2.30

$272,800.70

4.5" Asphalt*

SF

7,290

$4.03

$29,378.70

6" Road Base

SF

7,290

$0.87

$6,342.30

8" Road Base

SF

118,609

$1.15

$136,400.35

6" Granular Borrow & Type II Geogrid

SF

118,609

$0.80

$94,887.20

18" Granular Borrow

SF

7,290

$1.84

$13,413.60

$3,300.00

Drive Approach (non-residential)

EA

4

$862.50

$3,450.00

ADA Ramp

EA

14

$862.50

$12,075.00

Asphalt Saw Cutting

LF

6,126

$1.15

$7,044.90

Remove Over Head Power & Poles

LF

620

$28.75

$17,825.00

Striping

LF

700

$0.78

$546.00

Slurry Seal & Sweeping

SF

125,899

$0.20

$25,179.80

Re-Striping after Slurry Seal

LF

700

$0.78

Street Monuments

EA

16

$690.00

Subtotal * Denotes exception may be granted if weather prohibits paving

Page 3 of 4

$546.00 $11,040.00 $981,056.95

Miscellaneous Miscellaneous Description

Unit

Quantity

Cost per Unit

Total Cost

Street Light Single - Arterial

EA

2

$5,520.00

$11,040.00

Street Light Single - Residential

EA

13

$3,105.00

$40,365.00

MUTCD Traffic Signs

EA

14

$345.00

$4,830.00

Cap and Abandon Existing Well per State Regulations

EA

2

$5,000.00

$10,000.00

6' Vinyl Fence

LF

4,380

$28.75

$125,925.00

Landscaping and Irrigation (Private)

SF

133,730

$1.73

$231,352.90

Well Cap and Abandon per State Standards

EA

2

$6,000.00

$12,000.00

Trees in public ROW

EA

20

$345.00

$6,900.00

As-Builts

EA

1

$575.00

$575.00 $442,987.90

Subtotal

Total Improvement Cost

$3,113,201.96

Performance Bond Amount (Estimated Cost of Remaining Improvements) Warranty Bond Amount (10% of Applicable Total Improvement Cost Items ) Bond To Be Posted (Performance Bond + Warranty Bond) (GL # 10 - 2800000 for Cash Bond

$634,585.30

Minimum Retainage Before Start of Warranty

$783,795.18

Review and Inspection Fees - GL # 10-3419-100 Lockable Fuse Box Fees - GL # 50-3424-100

This Invoice Must Accompany Payment. If Review and Inspection Fees are unpaid after 1 yr from the date at the top of the form, they will expire and be reevaluated.

Total Fees Due

$285,612.33 $920,197.63

$55,518.03 $4,800.00 $60,318.03

Page 4 of 4...