CCR2011006- LOC Cost Breakdown-Zlensky
COST BREAKDOWN
ZLENSKY CSM- PUBLIC IMPROVEMENT COST BREAKDOWN
September 30, 2010
Proposed CostADJ. BAL.
#1 ROAD CONSTRUCTION
a. Subgrade/Stone/First Lifts of Asphalt$ -$0.00
b. Curb & Gutter$ -$0.00
c. Final Lift of Asphalt (including final inlet adjustments)$ -$0.00
d. Recreational Trail or Sidewalk$ -$0.00
e. Other$ -$0.00
f. Engineering Inspections (estimate only)$ -$0.00
$ -$0.00$0.00
#2 SITE GRADING/LANDSCAPING/RESTORATION
a. Erosion control$ -$0.00
b. Site Grading (including clearing and retention ponds)$ -$0.00
c. Landscaping$ -$0.00
d. Site Restoration (topsoil/seed or sod as required)$ 500.00$500.00
e. Other$ -$0.00
f. Engineering Inspections (estimate only)$ -$0.00
$ 500.00$0.00$500.00
#4 SANITARY SEWER SYSTEM
a. Mains & Manholes$ -$0.00
b. Laterals$ 3,000.00$3,000.00
c. Pumping station & Generator$ -$0.00
d. Force main$ 13,710.00$13,710.00
e. Grinder pumps &chamber-indiv dwelling$ -$0.00
f. Engineering Inspections (estimate only)$ 3,000.00$3,000.00
g. Other (Cleaning By Contractor & TV by City)$ -$0.00
$ 19,710.00$0.00$19,710.00
#5 WATER MAIN SYSTEM
a. Mains, valves & manholes$ -$0.00
b. Hydrants, valves & leads$ -$0.00
c. Water services$ -$0.00
d. Well & pumphouse$ -$0.00
e. Engineering Inspections (estimate only)$ -$0.00
f. Other$ -$0.00
$ -$0.00$0.00
#6 STORM SEWER SYSTEM
a. Mains & manholes$ -$0.00
b. Inlets$ -$0.00
c. Laterals + Sump Lines$ -$0.00
d. Headwalls/discharge structures$ -$0.00
e. Engineering Inspections (estimate only)$ -$0.00
f. Other$ -$0.00
$ -$0.00$0.00
1 of 2
Proposed CostADJ. BAL.
#7 SPECIAL/MISC IMPROVEMENTS
a. Street lights$0.00
b. Street signs$0.00
c. Other$0.00
$ -$0.00$0.00
#8 FEES
a. City administration$ 250.00$250.00
b. Engineering Contract and Construction Administration$ -$0.00
c. Engineering-As builts for underground (estimate only) $ 1,500.00$1,500.00
d. Engineering- Grading As-builts (including ponds)$ -$0.00
e. Legal$ 500.00$500.00
f. Other$ -$0.00
$ 2,250.00$0.00$2,250.00
TOTAL PROJECT ESTIMATE$ 22,460.00$0.00$22,460.00
120 % = LETTER OF CREDIT AMOUNT$ 26,952.00$ 26,952.00
2 of 2