Item 6E/6F(,e f (,Or
ite '
N
r
w
li
6
arc
custc)mizabie system
C€TY OF
SC"THLAKE
Zena Rucker Roadway Participation Request
Bob Price <bprice@c[.southlake.tx.us>
Tom Matthews <tatthews@fourpeaksdev.com> Tue, Sep 1, 2015 at 1:22 PM
To: Bob Price <bprice@ci.southlake.tx.us>
Cc: "Laura K. Hill" <Mayor@ci.southlake.tx.us>, Ken Baker <kbaker@ci.southlake.tx.us>, Shana Yelverton
<SYelverton@ci.southlake.tx.us>, Dale Clark <dc@wcdevelopment.com>
Bob, Dale has been out of town and I wanted to first review with him the attached letter and spread sheets
for the cost participation. Having a cost sharing agreement with the City that addresses the proportionality
of us making the right of way dedication and making the improvements to Zena Rucker is critical for our
moving forward with this project. There are two issues at hand; one is the cost sharing for that span of Zena
Rucker Road across the north side of Matthews Court. The other is the decision to cause the completion of
Zena Rucker Road from its current eastern terminus at Tower Blvd. to where the road will end with the
completion of Matthews Court. We will agree to pay for this section of the road now, and build it with the
construction of Matthews Court if we can reach agreement with the City for the repayment of that cost, plus
an agreed upon interest rate, within three years.
Bob, I will make myself available to meet anytime today to review this letter and cost numbers. Also, I will
make myself available to answer any questions the Council may have during their Executive Session this
evening in order to move this issue forward. If you feel the zoning and preliminary plat application should be
tabled at tonight's council meeting, I will follow your advice in that regard but it is our hope we can all move
forward together.
From: Bob Price [mailto:bprice@ci.southlake.tx.us]
Sent: Monday, August 31, 2015 6:36 PM
To: Tom Matthews <tmatthews@fourpeaksdev.com>
Cc: Laura K. Hill <Mayor@ci.southlake.tx.us>; Ken Baker <kbaker@ci.southlake.tx.us>; Shana Yelverton
<SYelverton@ci.south [ake.tx.us>
Subject: Zena Rucker Roadway Participation Request
[Quoted text hidden]
3 attachments
Bob Price, Cost Sharing Letter, 8-31-15.doc
31K
in Rucker Road Breakdown.pdf
21OK
mn Rucker Road Cost Estimate.pdf
198K
PRELIMINARY DEVELOPMENT COST ESTIMATE
PREPARED BY JBI PARTNERS, INC. ON AUGUST 26, 2015
MATTHEWS COURT - RUCKER ROAD
SOUTHLAKE, TEXAS
JBI PROJECT NO. WCDO05
_RESPONSIBLE PARTY
WEST RUCKER
CITY DEVELOPER TOTAL
APPROXIMATE ACRES 0.08
APPROXIMATE LENGTH OF STREET (If) 60
A. EROSION CONTROL
$829
$0
$829
B. EARTHWORK
C. PAVING
$1,608
$0
$0
$12,434
$1,608
$12,434
D. WATER SYSTEM
$0
$7,424
$7,424
_
E. SANITARY SEWER SYSTEM
_
$0
$0
$0
F. DRAINAGE SYSTEM
$127,939
$0
$127,939
F1. DRAINAGE SYSTEM (Creek erosion control measures - need to verify budget)
$0
$0
$0
G. RETAINING WALLS (None Assumed)
$0
$0
$0
H. ELECTRIC / GAS SERVICE (assumed $5000/LOT - need to verify_)
$0
$0
$0
I. STREET LIGHTS (assumed $6,000/EA - verify w/ provider)
_
$0
$0
$0
J. ENGINEERING & SURVEYING
$15,645
$2,383
$18,028
_
K. CITY ENGINEERING REVIEW FEE (2%)
$2,608
$397
$3,005
L. CITY CONSTRUCTION INSPECTION FEES (3%)
$3,911
$596
$4,507
M. CITY DRAINAGE STRUCTURE FEE ($309.83/ACRE) (Need to verify) $25 $0 $25
N. CITY STREET LIGHT FEE (need to confirm) $0 $0 $0
O. 10% CONTINGENCY $15,256 $2,323 $17,580
TOTAL INFRASTRUCTURE $167,821 $25,566 $193,378
NOTES & ASSUMPTIONS:
1 Cost estimate is based on preliminary Concept Plan for Matthews Court by JBI Partners, Inc. dated July 22, 2015.
2 Earthwork estimates are based on a preliminary data and need further study.
3 Estimated costs for gas, electric, and street lights are included in this estimate. Need to verify with providers.
4 Hardscape, landscape, irrigation, grassing or trees along proposed right-of-ways & open spaces is not included in this cost estimate.
5 Construction management fees have not been included in this estimate.
6 Rock excavation is not included in this cost estimate. A geotechnical investigation is required to confirm.
7 Soil remediation for sulfates or high PVRs (water injection &/or moisture conditioning) is not included in this cost estimate. Geotechnice
investigation is needed to confirm.
8 Unit pricing is based on present day pricing seen in the marketplace. Subject to change.
9 Impact fees are not included in this estimate. All due at time of building permits)
10 Payment and performance bonds are not included in this estimate.
11 Tree surveying and tree mitigation costs are included in this estimate.
12 This estimate does not include the cost of enhancement of the multi -barrel RCB.
13 This estimate does not include the cost of Planning, Zoning, Preliminary Platting, or Drainage Study.
Page 1 of 1
PRELIMINARY DEVELOPMENT COST ESTIMATE
PREPARED BY JBI PARTNERS, INC. ON AUGUST 26, 2015
MATTHEWS COURT - RUCKER ROAD
SOUTHLAKE, TEXAS
JBI PROJECT NO. WCDO05
APPROXIMATE ACRES
APPROXIMATE LENGTH OF STREET (If)
A. EROSION CONTROL
RESPONSIBLE PARTY
CITY DEVELOPER
$4,568 $4,568
ONSITE
RUCKER
TOTAL
0.66
407
$9,136
B. EARTHWORK
$3,722
$3,722
$7,445
_
C. PAVING
-- -- - -
D. WATER SYSTEM
- ----$69,378
$0
$69,378
$34,340
$138,755
$34,340
_
E. SANITARY SEWER SYSTEM
$0
$0
$0
F. DRAINAGE SYSTEM
$32,557
$32,557
$65,114
F1 DRAINAGE SYSTEM (Creek erosion control measures - need to verify budget)
$0
$0
$0
G. RETAINING WALLS (None Assumed)
$0
$0
$0
H. ELECTRIC / GAS SERVICE (assumed $5000/LOT - need to verify)
I. STREET LIGHTS (assumed $6,000/EA - verify w/ provider)
$0
$0
$0
$0
$0
$0
J. ENGINEERING & SURVEYING _ _
$13,227
$17,348
$30,575
K. CITY ENGINEERING REVIEW FEE (2%)
$2,204
$2,891
$5,096
L. CITY CONSTRUCTION INSPECTION FEES (3%)
$3,307
$4,337
$7,644
M. CITY DRAINAGE STRUCTURE FEE ($309.83/ACRE) (Need to verify)
$0
$174
$174
N. CITY STREET LIGHT FEE (need to confirm)
$0
$0
$0
O. 10% CONTINGENCY
$12,896
$16,931
$29,828
TOTAL INFRASTRUCTURE r _ _ _.
$141,859
$186,246
$328,105
NOTES & ASSUMPTIONS:
1 Cost estimate is based on preliminary Concept Plan for Matthews Court by JBI Partners, Inc. dated July 22, 2015.
2 Earthwork estimates are based on a preliminary data and need further study.
3 Estimated costs for gas, electric, and street lights are included in this estimate. Need to verify with providers.
4 Hardscape, landscape, irrigation, grassing or trees along proposed right-of-ways & open spaces is not included in this cost estimate.
5 Construction management fees have not been included in this estimate.
6 Rock excavation is not included in this cost estimate. A geotechnical investigation is required to confirm.
7 Soil remediation for sulfates or high PVRs (water injection &/or moisture conditioning) is not included in this cost estimate. Geotechnical
investigation is needed to confirm.
8 Unit pricing is based on present day pricing seen in the marketplace. Subject to change.
9 Impact fees are not included in this estimate. All due at time of building permits)
10 Payment and performance bonds are not included in this estimate.
11 Tree surveying and tree mitigation costs are included in this estimate.
12 This estimate does not include the cost of enhancement of the multi -barrel RCB.
13 This estimate does not include the cost of Planning, Zoning, Preliminary Platting, or Drainage Study.
Page 1 of 1
PRELIMINARY DEVELOPMENT COST ESTIMATE
PREPARED BY JBI PARTNERS, INC. ON AUGUST 26, 2015
MATTHEWS COURT - RUCKER ROAD
SOUTHLAKE, TEXAS
JBI PROJECT NO. WCD005
APPROXIMATE ACRES
APPROXIMATE LENGTH OF STREET (If)
A. EROSION CONTROL
_RESPONSIBLE PARTY
CITY DEVELOPER
$4,346 $0
EAST
RUCKER
TOTAL
0.80
579
$4,346
B. EARTHWORK
$10,690
$0
$10,690
_
C. PAVING
$150,418
_
$0
$150,418
D. WATER SYSTEM
$34,658
$0
$34,658
E. SANITARY SEWER SYSTEM
$0
$0
$0
_
F. DRAINAGE SYSTEM
$33,358
$0
$33,358
F1 DRAINAGE SYSTEM (Creek erosion control measures - need to verify budget)
$0
$0
$0
G. RETAINING WALLS (None Assumed)
$0
$0
$0
H. ELECTRIC / GAS SERVICE (assumed $5000/LOT - need to verify)
$0
$0
_
$0
I. STREET LIGHTS (assumed $6,000/EA - verify w/ provider)
$6,000
$0
$6,000
J. ENGINEERING & SURVEYING
$28,016
$0
$28,016
K. CITY ENGINEERING REVIEW FEE (2%)
$4,669
$0
$4,669
L. CITY CONSTRUCTION INSPECTION FEES (3%)
$7,004
$0
$7,004
M. CITY DRAINAGE STRUCTURE FEE ($309.83/ACRE) (Need to verify)_
$248
$0
$248
N. CITY STREET LIGHT FEE (need to confirm)
$2,000
$0
$2,000
O. 10% CONTINGENCY
$28,141
$0
$28,141
TOTAL INFRASTRUCTURE
$309,648
$0
$309,548
NOTES & ASSUMPTIONS:
1 Cost estimate is based on preliminary Concept Plan for Matthews Court by JBI Partners, Inc. dated July 22, 2015.
2 Earthwork estimates are based on a preliminary data and need further study.
3 Estimated costs for gas, electric, and street lights are included in this estimate. Need to verify with providers.
4 Hardscape, landscape, irrigation, grassing or trees along proposed right-of-ways & open spaces is not included in this cost estimate.
5 Construction management fees have not been included in this estimate.
6 Rock excavation is not included in this cost estimate. A geotechnical investigation is required to confirm.
7 Soil remediation for sulfates or high PVRs (water injection Wor moisture conditioning) is not included in this cost estimate. Geotechnical
investigation is needed to confirm.
8 Unit pricing is based on present day pricing seen in the marketplace. Subject to change.
9 Impact fees are not included in this estimate. All due at time of building permits)
10 Payment and performance bonds are not included in this estimate.
11 Tree surveying and tree mitigation costs are included in this estimate.
12 This estimate does not include the cost of enhancement of the multi -barrel RCB.
13 This estimate does not include the cost of Planning, Zoning, Preliminary Platting, or Drainage Study.
Page 1 of 1
PRELIMINARY DEVELOPMENT COST ESTIMATE
PREPARED BY JBI PARTNERS, INC. ON AUGUST 7, 2015
MATTHEWS COURT - RUCKER ROAD
SOUTHLAKE, TEXAS
JBI PROJECT NO. WCDO06
WEST
ONSITE
EAST
RUCKER
RUCKER
RUCKER TOTAL
APPROXIMATE ACRES 0.08
0.56
0.80 1.44
APPROXIMATE LENGTH OF STREET (If) 60
407
679
A.
EROSION CONTROL
$829
$9,136
$4,346
$14,310
B.
EARTHWORK
$1,608
$7,445
$10,690
$19,743
C.
PAVING
$12,434
$138,755
$150,418
$301,607
D.
WATER SYSTEM
$7,424
$34,340
$34,658
$76,422
E.
SANITARY SEWER SYSTEM
$0
$0
$0
$0
F.
DRAINAGE SYSTEM
$127,939
$65,114
$33,358
$226,411
F1.
DRAINAGE SYSTEM (Creek erosion control measures - need to verify budget)
$0
$0
$0
$0
G.
RETAINING WALLS (None Assumed)
$0
$0
$0
$0
H.
ELECTRIC / GAS SERVICE (assumed $5000/LOT - need to verify)
$0
$0
$0
$0
I.
STREET LIGHTS (assumed $6,000/EA - verify w/ provider)
$0
$0
$6,000
$6,000
J.
ENGINEERING & SURVEYING
$18,028
$30,575
$28,016
$76,619
K.
CITY ENGINEERING REVIEW FEE (2%)
$3,005
$5,096
$4,669
$12,770
L.
CITY CONSTRUCTION INSPECTION FEES (3%)
$4,507
$7,644
$7,004
$19,155
M.
CITY DRAINAGE STRUCTURE FEE ($309.83/ACRE) (Need to verify)
$25
$174
$248
$446
N.
CITY STREET LIGHT FEE (need to confirm)
$0
$0
$2,000
$2,000
O.
10% CONTINGENCY
$17,580
$29,828
$28,141
$75,548
TOTAL INFRASTRUCTURE
$193,378
$328,105
$309,548
$831,030
NOTES & ASSUMPTIONS:
1 Cost estimate is based on preliminary Concept Plan for Matthews Court by JBI Partners, Inc. dated July 22, 2015.
2 Earthwork estimates are based on a preliminary data and need further study.
3 Estimated costs for gas, electric, and street lights are included in this estimate. Need to verify with providers.
4 Hardscape, landscape, irrigation, grassing or trees along proposed right-of-ways & open spaces is not included in this cost estimate.
5 Construction management fees have not been included in this estimate.
6 Rock excavation is not included in this cost estimate. A geotechnical investigation is required to confirm.
7 Soil remediation for sulfates or high PVRs (water injection &/or moisture conditioning) is not included in this cost estimate. Geotechnical
investigation is needed to confirm.
8 Unit pricing is based on present day pricing seen in the marketplace. Subject to change.
9 Impact fees are not included in this estimate. All due at time of building permits)
10 Payment and performance bonds are not included in this estimate.
11 Tree surveying and tree mitigation costs are included in this estimate.
12 This estimate does not include the cost of enhancement of the multi -barrel RCB.
13 This estimate does not include the cost of Planning, Zoning, Preliminary Platting, or Drainage Study.
Page 1 of 4
MATTHEWS COURT - WEST RUCKER
WEST
SOUTHLAKE, TEXAS
SECTION
JBI PROJECT NO. WCDO05
DATE: 8/7/15
Approximate acres:
0.08
Approximate length streets (ft):
60
A. Erosion Control
Units
Cost
Quantity
Total
1 Stabilized construction entrance
EA
$2,000.00
0
$0
2 Silt fence prior to earthwork
LF
$1.45
120
$174
3 Inlet protection
EA
$165.00
0
$0
4 Rock check dam
EA
$750.00
0
$0
5 Silt fence & curlex matting at streets after paving
LF
$2.75
120
$330
6 Seed disturbed area
AC
$325.00
1.00
$325
7 SWPPP book and inspections
LS
$6,500.00
0
$0
TOTAL
$829
B. Earthwork
Units
Cost
Quantity
Total
1 Clearing & grubbing
AC
$850.00
0.08
$68
2 Unclassified street & lot excavation
CY
$3.50
400
$1,400
3 Lot benching
LOT
$0.00
0
$0
4 Post paving - final lot grading
LOT
$0.00
0
$0
5 Earthwork density testing
CY
$0.35
400
$140
TOTAL
$1,608
C. Paving
Units
Cost
Quantity
Total
1 6" 3000 psi concrete with integral curb
SY
$41.00
181
$7,421
2 6"(34lbs./sy) lime stabilized subgrade
SY
$3.50
193
$676
3 Hydrated lime material
TN
$165.00
4
$660
4 Enhanced pavement at entrance
LS
$0.00
1
$0
5 Connect to existing pavement
LF
$22.00
27
$594
6 Street signs & poles
EA
$800.00
1
$800
7 Barrier free ramps
EA
$1,500.00
0
$0
8 Street barricade
LF
$50.00
0
$0
9 8' concrete hike & bike trail
SF
$5.50
0
$0
10 4 wide sidewalk
SF
$4.50
480
$2,160
11 Maintenance bond (1 % of total $)
LS
$123
TOTAL
$12,434
D. Water System
Units
Cost
Quantity
Total
1 8" PVC Pipe
LF
$32.00
60
$1,920
2 8" Valves
EA
$1,350.00
1
$1,350
3 6" Valves
EA
$950.00
0
$0
4 Fire hydrant
EA
$3,450.00
0
$0
5 Fittings
TON
$6,500.00
0.10
$650
6 1" Domestic service
EA
$875.00
0
$0
7 2" Irrigation service
EA
$1,750.00
0
$0
8 Irrigation sleeves
LF
$10.00
0
$0
9 Casing under multi -box
CY
$80.00
30
$2,400
10 Connect to existing pipe
EA
$850.00
1
$850
11 Trench safety
LF
$0.50
60
$30
12 Testing
LF
$2.50
60
$150
13 Maintenance bond (1 % of total $)
LS
$74
TOTAL
$7,424
E. Sanitary Sewer System
Units
Cost
Quantity
Total
TOTAL
$0
F. Drainage System
Units
Cost
Quantity
Total
1 3 barrel 7 x 3 RCB
LF
$840.00
70
$58,800
2 Wingwall at 3 - Tx 3' RCB
EA
$15,500.00
2
$31,000
3 Handrail on Wingwall at 3 - Tx 3' RCB
LF
$135.00
130
$17,550
4 Grade -to -drain
LF
$15.00
200
$3,000
5 Rock rip -rap
SY
$90.00
180
$16,200
6 Trench safety
LF
$0.25
70
$18
7 Testing
LF
$1.50
70
$105
8 Maintenance bond (1% of total $)
LS
$1,267
TOTAL
$127,939
► MATTHEWS COURT - ONSITE RUCKER
SOUTHLAKE, TEXAS
ONSITE
JBI PROJECT NO. WCD005
DATE: 817/15
Approximate acres:
0.56
Approximate length streets (ft):
407
A. Erosion Control
Units
Cost
Quantity
Total
1 Stabilized construction entrance
EA
$2,000.00
0
$0
2 Silt fence prior to earthwork
LF
$1.45
407
$590
3 Inlet protection
EA
$165.00
8
$1,320
4 Rock check dam
EA
$750.00
0
$0
5 Silt fence & curlex matting at streets after paving LF
$2.75
855
$2,350
6 Seed disturbed area
AC
$325.00
5.00
$1,625
7 SWPPP book and inspections
LS
$6,500.00
0.5
$3,250
TOTAL
$9,136
B. Earthwork
Units
Cost
Quantity
Total
1 Clearing & grubbing
AC
$860.00
0.56
$476
2 Unclassified street & lot excavation
CY
$3.50
1,810
$6,335
3 Lot benching
LOT
$0.00
0
$0
4 Post paving - final lot grading
LOT
$0.00
0
$0
5 Earthwork density testing
CY
$0.35
1,810
$634
TOTAL
$7,446
C. Paving
Units
Cost
Quantity
Total
1 8" 3000 psi concrete with integral curb
SY
$54.50
1,312
$71,504
2 6" 3000 psi concrete with integral curb
SY
$41.00
206
$8,446
3 6"(34lbs./sy) lime stabilized subgrade
SY
$3.50
1,604
$5,614
4 Hydrated lime material
TN
$165.00
27
$4,455
5 Enhanced pavement at entrance
LS
$0.00
1
$0
6 Connect to existing pavement
LF
$22.00
0
$0
7 Street signs & poles
EA
$800.00
2
$1,600
8 Barrier free ramps
EA
$1,500.00
2
$3,000
9 Street barricade
LF
$50.00
0
$0
10 8' concrete hike & bike trail
SF
$5.50
3,860
$21,230
11 4' wide sidewalk along common areas
SF
$4.50
4,785
$21,533
12 Maintenance bond (1 % of total $)
LS
$1,374
TOTAL
$138,756
D. Water System
Units
Cost
Quantity
Total
1 8" PVC Pipe
LF
$32.00
515
$16,480
2 8" Valves
EA
$1,350.00
3
$4,050
3 6" Valves
FA
$950.00
1
$950
4 Fire hydrant
EA
$3,450.00
1
$3,450
5 Fittings
TON
$6,500.00
0.75
$4,875
6 1" Domestic service
EA
$875.00
0
$0
7 2" Irrigation service
EA
$1,750.00
1
$1,750
8 Irrigation sleeves
LF
$10.00
40
$400
9 Cement treated sand backfill
CY
$25.00
20
$500
10 Connect to existing pipe
FA
$850.00
0
$0
11 Trench safety
LF
$0.50
515
$258
12 Testing
LF
$2.50
515
$1,288
13 Maintenance bond (1 % of total $)
LS
$340
TOTAL
$34,340
E. Sanitary Sewer System
Units
Cost
Quantity
Total
TOTAL
$0
F. Drainage System
Units
Cost
Quantity
Total
1 30" RCP
LF
$80.00
208
$16,640
2 24" RCP
LF
$65.00
196
$12,740
3 21" RCP
LF
$55.00
70
$3,850
4 18" RCP
LF
$50.00
177
$8,850
5 10' Curb Inlet
EA
$3,450.00
4
$13,800
6 4' x 4' Drop inlet
FA
$2,950.00
1
$2,950
7 Manhole
EA
$4,000.00
1
$4,000
8 Headwall at RCP
FA
$2,000.00
0
$0
9 Grade -to -drain
LF
$12.50
0
$0
10 Rock rip -rap
SY
$90.00
0
$0
11 Cement treated sand backfill
CY
$25.00
20
$500
12 Trench safety
LF
$0.25
651
$163
13 Testing
LF
$1.50
651
$977
14 Maintenance bond (1 % of total $)
LS
$645
TOTAL
$65,114
MATTHEWS COURT - EAST RUCKER
SOUTHLAKE, TEXAS
ONSITE
JBI PROJECT NO. WCD005
DATE: 8/7116
Approximate acres:
0.80
Approximate length streets (ft):
579
A. Erosion Control
Units
Cost
Quantity
Total
1 Stabilized construction entrance
EA
$2,000.00
0
$0
2 Silt fence prior to earthwork
LF
$1.45
579
$840
3 Inlet protection
EA
$165.00
0
$0
4 Rock check dam
EA
$750.00
0
$0
5 Silt fence & curlex matting at streets after paving
LF
$2.75
1,216
$3,344
6 Seed disturbed area
AC
$325.00
0.50
$163
7 SWPPP book and inspections
LS
$6,500.00
0
$0
TOTAL
$4,346
B. Earthwork
Units
Cost
Quantity
Total
1 Clearing & grubbing
AC
$850.00
0.80
$680
2 Unclassified street & lot excavation
CY
$3.50
2,600
$9,100
3 Lot benching
LOT
$0.00
0
$0
4 Post paving - final lot grading
LOT
$0.00
0
$0
5 Earthwork density testing
CY
$0.35
2,600
$910
TOTAL
$10,690
C. Paving
Units
Cost
Quantity
Total
1 8" 3000 psi concrete with integral curb
SY
$54.50
2,396
$130,582
2 6"(341bs./sy) lime stabilized subgrade
SY
$3.50
2,525
$8,838
3 Hydrated lime material
TN
$165.00
43
$7,095
4 Enhanced pavement at entrance
LS
$0.00
0
$0
5 Street signs & poles
EA
$800.00
2
$1,600
6 Barrier free ramps
EA
$1,500.00
0
$0
7 Connect to existing pavement
LF
$22.00
37
$814
8 8' concrete hike & bike trail
SF
$5.50
0
$0
9 4' wide sidewalk along common areas
SF
$4.50
0
$0
10 Maintenance bond (1% of total $)
LS
$1,489
TOTAL
$150,418
D. Water System
Units
Cost
Quantity
Total
1 8" PVC Pipe
LF
$32.00
579
$18,528
2 8" Valves
EA
$1,350.00
2
$2,700
3 6" Valves
EA
$900.00
1
$900
4 Fire hydrant
EA
$3,450.00
1
$3,450
5 Fittings
TON
$6,500.00
1.00
$6,500
6 1" Domestic service
EA
$875.00
0
$0
7 2" Irrigation service
EA
$1,750.00
0
$0
8 Irrigation sleeves
LF
$10.00
0
$0
9 Cement treated sand backfill
CY
$25.00
20
$500
10 Connect to existing pipe
EA
$850.00
0
$0
11 Trench safety
LF
$0.50
579
$290
12 Testing
LF
$2.50
579
$1,448
13 Maintenance bond (1 % of total $)
LS
$343
TOTAL
$34,658
E. Sanitary Sewer System
Units
Cost
Quantity
Total
TOTAL
$0
F. Drainage System
Units
Cost
Quantity
Total
1 30" RCP
LF
$80.00
0
$0
2 24" RCP
LF
$65.00
290
$18,850
3 21" RCP
LF
$55.00
40
$2,200
4 18" RCP
LF
$50.00
0
$0
5 10' Curb Inlet
EA
$3,450.00
2
$6,900
6 4' x 4' Drop inlet
EA
$2,950.00
0
$0
7 Manhole
EA
$4,000.00
1
$4,000
8 Headwall at RCP
EA
$2,000.00
0
$0
9 Grade -to -drain
LF
$12.50
0
$0
10 Rock rip -rap
SY
$90.00
0
$0
11 Cement treated sand backfill
CY
$25.00
20
$500
12 Trench safety
LF
$0.25
330
$83
13 Testing
LF
$1.50
330
$495
14 Maintenance bond (1 % of total $)
LS
$330
TOTAL
$33,358