HomeMy WebLinkAboutPine Meadown Costs Exhibit C
Pine Meadow Subdivision I
Final Costs
11/712016 TD&H
-
Engineering
Estimated
Item No. Description Quantity Units Unit Price Amount
Water Improvements
101 Connect to Existing Water Main 2 EA $ 3,370.00 $ 6.740,00
102 8"Water Main 735 LF $ 60.00 $ 44,100.00
103 Fire Hydrant 4 EA $ 5.770.00 $ 23,080.00
104 Testing 1 LS $ 3,000.00 $ 3,000.00
Sewer Improvements
ff2O
Connect to Existing SSMH 1 EA $ 2.520.00 $ 2,520.00
8"Sewer Main 971 LF $ 33.00 $ 32,043.00
4'Diameter Manhole 5.0 EA $ 3.480.00 $ 17,400.00
Testing 1 LS $ 2.330.00 $ 2.330.00
West Side Services
401 1"Water Service 8 EA $ 2,210.00 $ 17,680.00
402 4"Sewer Service 8 EA $ 1,790.00 $ 14.320.00
403 Tree Trimming And Removal LS $ 5,860.00 $
404 Sidewalk and Boulevard Fill CY $ 8.00 $
405 Sidewalk SF $ 6.80 $
406 Replace Landscaping LS $ 4.000.00 $
407 Approach Transition EA $ 2.650.00 $
408 Connect Water Services to Structure EA $ 3,120.00 $
409 Connect Sewer Services EA $ 3.490.00 $
410 Yard Restoration EA $ 2,000.00 $
Street Improvements
501 Widen Existing Road SF $ 1 25 $
502 Install Base 1,562 CY $ 29.00 $ 45,298.00
503 Curb and Gutter 2,920 LF $ 23.00 $ 67,160.00
504 Sidewalk SF $ 6.80 $ -
505 Asphalt 44,520 SF $ 1.69 $ 75,194.28
506 Backfill Behind Curb LS $ 1,940.00 $ -
Storm Drain Improvements
601 Install Inlets EA $ 3,040.00 $ -
602 12"Storm Drain 25 LF $ 70.001 $ 1.750.00
603 Pond Excavation 100 CY $ 4.90 $ 490.00
604 COB Outlet Structure 1 EA 1 $ 1,990.00 $ 1.990.00
I oral west side west aide Gosts
ITEM Discription Split Costs Per Lot
100 Water Improvements per lot $ 23,667.69 $ 2,958.46
200 Sewer Improvements per lot $ 16.705.54 $ 2,088.19
300 East Side Services no split $ - $ -
400 West Side Services no split $ 32,000.00 $ 4,000.00
500 Street Improvements 50/50 $ 93,826.14 $ 11,728.27
600 Storm Drain Improvements 50/50 $ 2,115.00 $ 264.38
700 Miscellaneous Improvements no split $ - $ -
800 Engineering, Planning&Permits per lot $ - $ -
26 total lots with 8 on the west side.
Grand Total $ 168,314.37 $ 21,039.30
1 OF 1