CCR2020085-AttachmentCOST BREAKDOWN
Commonwealth School Apartments
Proposed Cost LOC Red No. 1 ADJ. BAL.
#1 ROAD CONSTRUCTION
a. Stone/Binder Lifts of Asphalt/Curb & Gutter -$ -$
b. Final Lift of Asphalt (including final inlet adjustments)-$ -$
d. Recreational Trail or Sidewalk -$ -$
e. Other (pavement marking)-$ -$
f. Engineering Inspections (estimate only)-$ -$
-$ -$
#2 SITE GRADING/LANDSCAPING/RESTORATION
a. Erosion control 2,000.00$ $2,000.00 -$
b. Site Grading -$ -$
c. Landscaping (street trees, prairie)-$ -$
d. Site Restoration (topsoil/seed or sod as required)8,955.00$ $8,955.00 -$
e. Other- Polymer Stabilization & Misc Changes -$
f. Engineering Inspections (estimate only)547.75$ $547.75 -$
11,502.75$ $11,502.75 $0.00
#4 SANITARY SEWER SYSTEM
a. Mains & Manholes -$ $0.00
b. Laterals -$ $0.00
c. Pumping station & Generator -$ $0.00
d. Force main -$ $0.00
e. Grinder pumps &chamber-indiv dwelling -$ $0.00
f. Engineering Inspections (estimate only)-$ $0.00
g. Other (Cleaning By Contractor & TV by City)$0.00
-$ $0.00
#5 WATER MAIN SYSTEM
a. Mains, valves & manholes 84,801.35$ $84,801.35 -$
b. Hydrants, valves & leads 10,200.00$ $10,200.00 -$
c. Water services 7,500.00$ $7,500.00 -$
d. Well & pumphouse -$
e. Engineering Inspections (estimate only)12,300.16$ $12,300.16 0.00$
f. Other -$ $0.00
114,801.51$ $114,801.51 $0.00
#6 STORM SEWER SYSTEM
a. Mains & manholes -$ $0.00
b. Inlets -$ $0.00
c. Laterals + Sump Lines -$ $0.00
d. Headwalls/discharge structures -$ $0.00
e. Engineering Inspections (estimate only)-$ $0.00
f. Other -$ $0.00
-$ $0.00
#7 SPECIAL/MISC IMPROVEMENTS
a. Street lights (2 WE Energies Lights)-$ $0.00
b. Street signs -$ $0.00
c. Other- Retaining Wall $0.00
-$ $0.00 $0.00
#8 FEES
a. City administration 2,500.00$ $2,500.00 -$
b. Engineering Design and Admin and Testing 2,500.00$ $2,500.00 -$
c. Engineering-As builts for underground (by City consultant)5,000.00$ $5,000.00 -$
d. Engineering- Survey & Grading As-builts -$ -$
e. Legal 2,000.00$ $2,000.00 -$
f. Other -$ -$
12,000.00$ $12,000.00 -$
TOTAL PROJECT ESTIMATE $138,304.26 $138,304.26 0.00$
120 % = LETTER OF CREDIT AMOUNT 165,965.11$ 165,965.11$ 0.00$
May 19, 2020