EXHIBIT C [** Subdivision Name **] (** Filing No., Phase No. '] SUMMARY

Transcription

1 EXHIBIT C [** Subdivision Name **] (** Filing No., Phase No. '] SUMMARY DESCRIPTION QTY J ] COST/ _ ] TOTAL AMOUNT STREET IMPROVEMENTS 16,271 LF $151.6 $2,467,247 WATER DISTRIBUTION SYSTEM LF $412,110 8"PVCWATERLINE 12,524 $ " Pvc WATER LINE 4,556 LF $45.2 $206,089 SANITARY SEWER SYSTEM 8" PVC SANITARY LINE 12,717 LF $32.8 $417,142 STORM SEWER SYSTEM 18" vc 1,897 LF 52 97,838 24" PVC 2,335 LF ,468 30" PVC 1,157 LF 66 76,034 18" R.C.P. (CLASS III) 308 LF 34 10,464 24" R.C.P. (CLASS III) 110 LF 41 4,479 30" R.C.P. (CLASS III) 90 LF 79 7,136 36' R.C.P. (CLASS III) 50 LF 152 7,515 72"R.C.P. (CLASS III) 1,500 LF ,000 LANDSCAPE IMPROVEMENTS FOR OUTLOTS A261-3, and TRACTS A-L 915,682 SF $2.95 $2,708,278 GRAND TOTAL= $6,760,799

2 EXHIBIT C Subdivison Name **] [** Filing No., Phase No. **] STREETS DESCRIPTION APPROXIMATE QUANTITY PRICE TOTAL AMOUNT INDIAN PEAKS PARKWAY LF 6" FULL DEPTH ASPHALT PAVEMENT SY 16,565 $10.11 $167, " VERTICAL CURB AND GUTTER LF 9,318 $8.50 $79, MEDIAN CURB AND GUTTER LF 6,358 $7.00 $44, ' ROUND RADII W/RAMP EA 6 $2, $12, ' SIDEWALK SF 66,512 $3.00 $199, ' CROSS PAN EA 4 $1, $6, SUBGRADE PREPARATION SY 16,565 $7.00 $36, " P.V.C. UNDERDRAIN LF 3,960 $15.00 $59, Sub Total Indian Peaks Parkway $604, Average Cost/LF of Road $ PARKSIDE CENTER DRIVE LF 6" FULL DEPTH ASPHALT PAVEMENT SY 3,456 $10.11 $34, MOUNTABLE CURB AND GUTTER LF 1,944 $13.34 $25, ' ROUND RADII WIRAMP EA 4 $2, $8, MID-BLOCK HANDICAP RAMP EA 2 $ $ ' CROSS PAN EA 1 $1, $1, SUBGRADE PREPARATION SY 3,456 $7.00 $36, " P.V.C. UNDERDRAIN LF 972 $9.50 $9, STREET LIGHTS EA 3 $3, $9, SIGNAGE EA 3 $ $1, Sub Total Parkside Center Drive $127, Average CostJLF of Road $ WOLVERINE LOOP LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,866 $7.60 $14, ' SIDEWALK SF 4,632 $3.00 $13, MOUNTABLE CURB AND GUTTER LF 1,158 $13.34 $15, SUBGRADE PREPARATION SY 1,866 $7.00 $36, " P.V.C. UNDERDRAIN LF 579 $9.50 $5, STREET LIGHTS EA 2 $3, $6, SIGNAGE EA 3 $ $1, Sub Total Wolverine Loop $92, Average Cost! LF of Road $160.47

3 REDROCK LANE LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 2,161 $7.60 $16, ' SIDEWALK SF 4,744 $3.00 $14, MOUNTABLE CURB AND GUTTER LF 1,186 $13.34 $15, SUBGRADE PREPARATION SY 2,161 $7.00 $36, " P.V.C. UNDERDRAIN LF 494 $9.50 $4, STREET LIGHTS EA 2 $3, $6, SIGNAGE EA 2 $ $1, Sub Total Red Rock Lane $94, Average Cost! LF of Road $ ALEXANDER WAY LF 6" FULL DEPTH ASPHALT PAVEMENT SY 7,682 $10.11 $77, ' SIDEWALK SF 17,286 $3.00 $51, MOUNTABLE CURB AND GUTTER LF 4,321 $13.34 $57, ' CROSS PAN EA 4 $1, $6, ' ROUND RADII W/RAMP EA 10 $1, $18, MID-BLOCK HANDICAP RAMP EA 5 $ $2, SUBGRADE PREPARATION SY 7,682 $7.00 $36, " P.V.C. UNDERDRAIN LF 2,161 $9.50 $20, STREET LIGHTS EA 8 $3, $24, SIGNAGE EA 7 $ $4, Sub Total Alexander Way $299, Average CostiLFof Road $ GRAYLOCK RUN LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,867 $7.60 $14, ' SIDEWALK SF 4,014 $3.00 $12, MOUNTABLECURBANDGUTTER LF 1,003 $13.34 $13, SUBGRADE PREPARATION SY 1,867 $7.00 $36, " P.V.C. UNDERDRAIN LF 403 $9.50 $3, STREET LIGHTS EA 2 $3, $6, SIGNAGE EA 2 $ $1, Sub Total Graylock Run $86, Average Cost! LF of Road $215.36

4 CHAPIN PLACE LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,590 $7.60 $12, ' SIDEWALK SF 3,328 $3.00 $9, MOUNTABLE CURB AND GUTTER LF 832 $13.34 $11, SUBGRADE PREPARATION SY 1,590 $7.00 $36, " P.V.C. UNDERDRAIN LF 317 $9.50 $3, STREET LIGHTS EA 1 $3, $3, SIGNAGE EA 2 $ $1, Sub Total Chapin Place $76, Average Cost/LF of Road $ DISCOVERY COURT LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 3,338 $7.60 $25, ' SIDEWALK SF 7,046 $3.00 $21, MOUNTABLE CURB AND GUTTER LF 1,762 $13.34 $23, ' ROUND RADII W/RAMP EA 2 $1, $3, MID-BLOCK HANDICAP RAMP EA 1 $ $ SUBGRADE PREPARATION SY 3,338 $7.00 $36, " P.V.C. UNDERDRAIN LF 683 $9.50 $6, STREETLIGHTS EA 5 $3, $15, Sub Total Discovely Court $131, Average Cost/LF of Road $ DISCOVERY DRIVE LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,215 $7.60 $9, ' SIDEWALK SF 3,016 $3.00 $9, MOUNTABLE CURB AND GUTTER LF 754 $13.34 $10, SUBGRADE PREPARATION SY 1,215 $7.00 $36, " P.V.C. UNDERDRAIN LF 377 $9.50 $3, STREET LIGHTS EA 1 $3, $3, SIGNAGE EA 4 $ $2, Sub Total Discovery Drive $73, Average Cost/LF of Road $194.72

5 HOURGLASS PLACE LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 2,245 $7.60 $17, ' SIDEWALK SF 4,952 $3.00 $14, MOUNTABLE CURB AND GUTTER LF 1,238 $13.34 $16, SUBGRADE PREPARATION SY 2,245 $7.00 $36, " P.V.C. UNDERDRAIN LF 520 $9.50 $4, STREET LIGHTS EA 2 $3, $6, SIGNAGE EA 2 $ $1, Sub Total Hourglass Place $96, Average Cost/LF of Road $ PROMOTORY LOOP LF 6" FULLDEPTHASPHALTPAVEMENT SY 7,911 $10.11 $79, ' SIDEWALK SF 17,800 $3.00 $53, MOUNTABLE CURB AND GUTTER LF 4,450 $13.34 $59, ' CROSS PAN EA 4 $1, $6, ' ROUND RADII W/RAMP EA 12 $1, $22, MID-BLOCK HANDICAP RAMP EA 5 $ $2, SUBGRADE PREPARATION SY 7,911 $7.00 $36, " P.V.C. UNDERDRAIN LF 2,225 $9.50 $21, STREET LIGHTS EA 7 $3, $21, SIGNAGE EA 8 $ Sub Total Promoto,y Loop $301, Average Cost/LF of Road $ AVALANCHE RUN LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 6,801 $7.60 $51, ' SIDEWALK SF 16,264 $3.00 $48, MOUNTABLE CURB AND GUTTER LF 4,066 $13.34 $54, ' CROSS PAN EA 2 $1, $3, ' ROUND RADII W/RAMP EA 6 $1, $11, MID-BLOCK HANDICAP RAMP EA 2 $ $ SUBGRADE PREPARATION SY 6,801 $7.00 $36, " P.V.C. UNDERDRAIN LF 1,934 $9.50 $18, STREET LIGHTS EA 7 $3, $21, SIGNAGE EA 7 $ $4, Sub TotalAvalanche Run $249, Average Cost/LF of Road $129.08

6 RAMS HORN RUN LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,948 $7.60 $14, ' SIDEWALK SF 4,216 $3.00 $12, MOUNTABLECURBANDGUTTER LF 1,054 $13.34 $14, SUBGRADE PREPARATION SY 1,948 $7.00 $36, " P.V.C. UNDERDRAIN LF 428 $9.50 $4, STREET LIGHTS EA 2 $3, $6, SIGNAGE EA 2 $ $1, Sub Total Rams Horn Run $88, Average Cost/LF of Road $ HILLTOP COURT LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,265 $7.60 $9, ' SIDEWALK SF 2,520 $3.00 $7, MOUNTABLE CURB AND GUTTER LF 630 $13.34 $8, SUBGRADE PREPARATION SY 1,265 $7.00 $36, " P.V.C. UNDERDRAIN LF 216 $9.50 $2, STREET LIGHTS EA 1 $3, $3, SIGNAGE EA 2 $ $1, Sub Total Hilltop Court $67, Average CostILF of Road $ HIGH CANAL COURT LF 4.5" FULL DEPTH ASPHALT PAVEMENT SY 1,549 $7.60 $11, ' SIDEWALK SF 3,224 $3.00 $9, MOUNTABLE CURB AND GUTTER LF 806 $13.34 $10, SUBGRADE PREPARATION SY 1,549 $7.00 $36, " P.V.C. UNDERDRAIN LF 304 $9.50 $2, STREET LIGHTS EA 1 $3, $3, SIGNAGE EA 2 $ $1, Sub Total High Canal Court $75, Average Cost/LF of Road $ SUB - TOTAL STREETS $2,467,247

7 EXHIBIT C [** Subdivision Name **] r* Filing No., Phase No. ] WATER DISTRIBUTION SYSTEM DESCRIPTION APPROXIMATE QUANTITY PRICE TOTAL AMOUNT INDIAN PEAKS PARKWAY 12" P.V.C. CL-150 W/BEDDING, FITTINGS LF 4,556 $43.92 $200, ' P.V.C. CL-150 W/BEDDING, FITTINGS LF 204 $48.49 $9, PRESSURE REDUCING VALVE EA 1 $6, $6, Sub Total Indian Peaks Parkway $215, PARKSIDE CENTER DRIVE 8" P.V.C. CL-i 50 WIBEDDING, FITTINGS LF 927 $32.27 $29, Sub Total Parkside Center Drive $29, WOLVERINE LOOP 8' P.V.C. CL-i 50 W/BEDDING, FITTINGS LF 585 $34.90 $20, Sub Total Wolverine Loop $20, ALEXANDER WAY 8" P.V.C. CL-iSO W/BEDDING, FITTINGS LF 2,174 $30.94 $67, Sub Total Alexander Way $67, RED ROCK LANE 8" P.V.C. CL-i50 W/BEDDING, FITTINGS LF 509 $34.51 $17, Sub Total Red Rock Lane $17, GRAYLOCK RUN 8" P.V.C. CL-i 50 W/BEDDING, FITTINGS LF $33.24 $15, Sub Total Graylock Run $15, CHA PIN PLACE 8" P.V.C. CL-150 W/BEDDING, FITTINGS LF 344 ( $39.11 $13, Sub Total Chapin Place $13, DISCOVERY COURT 8" P.V.C. CL-i 50 W/BEDDING, FITTINGS LF 784 $32.39 $25, Sub Total Discovenj Court $25,402.00

8 DISCOVERY DRIVE 8" P.V.C. CL-i 50 WIBEDDING, FITTINGS f LF $24.71 $13, Sub Total Discove,y Drive $13, HOURGLASS PLACE 8" P.V.C. CL-150 W/BEDDING, FITTINGS LF 558 $33.69 $18, Sub Total Hourglass Place $18, PROMOTORY LOOP 8" P.V.C. CL-i 50 W/BEDDING, FITTINGS LF 2,359 $33.60 $79, Sub Total Promototy Loop $79, AVALANCHE RUN 8" P.V.C. CL-ISO W/BEDDING, FITTINGS LF 1,955 $32.89 $64, Sub Total Avalanche Run $64, RAMS HORN RUN 8" P.V.C. CL-i 50 W/BEDDING, FITTINGS LF 468 $29.19 $13, Sub Total Rams Horn Run $13, HILLTOP COURT 8" P.V.C. CL-ISO W/BEDDING, FITTINGS LF 257 $36.26 $9, Sub Total Hilltop Court $9, HIGH CANAL COURT 8" P.V.C. CL-i 50 W/BEDDING, FITTINGS LF 373 $36.00 $13, Sub Total High Canal Court $13, SUB - TOTAL WATER DISTRIBUTION SYSTEM $618,199

9 EXHIBIT C [** Subdivision Name **] [** Filing No., Phase No. ] SANITARY SEWER SYSTEM DESCRIPTION PARKSIDE CENTER DRIVE APPROXIMATE QUANTITY PRICE TOTAL AMOUNT 8" P.V.C. PIPE LF 727 $35.27 $25, Sub Total Parkaide Center Drive $25, WOLVERINE LOOP 8' P.V.C. PIPE LF 527 $30.53 $16, Sub Total Wolverine Loop $16, RED ROCK LANE 8" P.V.C. PIPE LF 560 $33.21 $18, Sub Total Red Rock Lane $18, ALEXANDER WAY 8" P.V.C. PIPE LF 1,845 $33.04 $60, Sub Total Alexander Way $60, GRAYLOCK RUN 8" P.V.C. PIPE LF 661 $33.99 $22, Sub Total Graylock Run $22, CHAP/N PLACE 8" P.V.C. PIPE LF 275 $40.18 $11, Sub Total Chapin Place $11, DISCOVERY COURT 8" P.V.C. PIPE LF 1,044 $30.63 $31, Sub Total Discove,y Court $31, DISCOVERY DRIVE 8" P.V.C. PIPE LF 189 $39.54 $7, Sub Total Discovery Drive $7, HOURGLASS PLACE 8" P.V.C. PIPE LF 467 $35.86 $16, Sub Total Hourglass Place $16, Page of

10 PROMOTORY LOOP 8' P.V.C. PIPE LF 1,961 $35.09 $68, Sub Total Promoto,y Loop $68, AVALANCHE RUN 8" P.V.C. PIPE LF 1,926 $36.33 $69, Sub Total Avalanche Run $69, RAMS HORN RUN 8" P.V.C. PIPE LF 461 $28.03 $12, Sub Total Rams Horn Run $12, HILLTOP COURT 8" P.V.C. PIPE LF 262 $34.11 $8, Sub Total Hilltop Court $8, HIGH CANAL COURT 8" P.V.C. PIPE LF 315 $31.75 $9, Sub Total High Canal Court $9, OUTLOT '1 8" P.V.C. PIPE LF 269 $20.00 $5, Sub Total Outlot I $5, TRACT C 8" P.V.C. PIPE LF 569 $23.25 $13, Sub Total Tract C $13, TRACTL 8" P.V.C. PIPE LF 315 $25.87 $8, Sub Total Tract L $8, TRACT F 8" P.V.C. PIPE LF 343 $25.39 $8, Sub Total Tract P $8, SUB TOTAL SANITARY SEWER SYSTEM $417,142

11 EXHIBIT C [** Subdivision Name **] (** Filing No., Phase No. **] STORM SEWER SYSTEM DESCRIPTION APPROXIMATE QUANTITY PRICE TOTAL AMOUNT INDIAN PEAKS PARKWAY 24' R.C.P. (CLASS III) LF 110 $40.72 $4, " R.C.P. (CLASS III) LF 1,500 $ $219, Sub Total Indian Peaks Parkway $223, RED ROCK LANE 24" PVC LF 85 $80.11 $6, Sub Total Red Rock Lane $6, ALEXANDER WAY 18" PVC LF 130 $ $23, " PVC LF 287 $72.75 $20, " PVC LF 18 $ $6, Sub Total Alexander Way $50, GRAYLOCK RUN 30" PVC ( LF 570 $63.68 $36, Sub Total Graylock Run $36, CHA PIN PLACE 18" PVC f LF 369 $41.03 $15, Sub Total Chapin Place $15, DISCOVERY COURT 24" PVC f LF 712 $50.06 $35, Sub Total Disco vefy Court $35, HOURGLASS PLACE 18" PVC LF 436 $39.12 $17, Sub Total Discovely Court $17, PROMOTORY LOOP 18" PVC LF 62 $95.26 $5, " PVC LF 128 $91.88 $11, " PVC LF 32 $ $6, Sub Total Promotory Loop $23,782.80

12 AVALANCHE RUN 18" PVC LF 450 $61.01 $27, " PVC LF 228 $81.75 $18, Sub Total Avalanche Run $46, RAMS HORN RUN 18" PVC LF 450 $20.35 $9, " vc LF 50 $70.84 $3, Sub Total Rams Horn Run $12, OUTLOT3 18" R.C.P. (CLASS III) LF 247 $33.31 $8, " R.C.P. (CLASS III) LF 90 $79.02 $7, " PVC LF 152 $43.00 $6, Sub Total Outlot 3 $21, TRACT C 24" PVC LF 551 $34.63 $19, Sub Total Tract C $19, TRACT E 18" R.C.P. (CLASS III) f LF 61 $36.70 $2, Sub Total Tract E $2, TRACT F 24" PVC LF 294 $37.80 $11, " PVC LF 386 $53.37 $20, " R.C.P. (CLASS III) LF 50 $ $7, Sub Total Tract F $39, SUB - TOTAL STORM SEWER SYSTEM $549,933

13 EXHIBIT C [** Subdivision Name **] [** Filing No., Phase No. **] ACREAGE SUMMARY CHART : Acreage from SOP dated : Outlots 1-3, Tracts A-L Acres IPP-ROW 8.98Acres Total : Acres Date : Cost Estimate Areas : Landscape. 810,725 SF Acres Hardscape. 104,957 SF 2.40 Acres PP-Road 135,662 SF 3.12 Acres Comm. Ditch SF.43 Acres Total : SF Acres COST ESTIMATE : A. Landscape Evergreens 8' Height EA $ $ 101,120 10' Height EA $ $ 175,050 12' Height EA $ $ 28,420 B. Hai Shade Trees 3" Cal. [ EA Es $ 485,298 Ornamental Trees 2 1/2" cal. [ EA Es [ 145 $ 42,775 Manicured Turf Sod (includes irrigation and fine_grading) Enhanced Native Turf (Seed) Inclides lrr and fine grading) ShrubBeds (w/soilprep,weed barrier fabric,_&_wood_mulch) SF SF SF $ 1.60 $ 1.00 $ ,520 $ 765, ,061 $ 303,061 22,130 $ 88,520 Wetland Plantings SF $ ,014 $ 20,341 Steel Edger LF $ ,409 $ 9,479 Subtotal $ 2,019,696 Concrete Walk 8' SF $ ,648 $ 320,598 Concrete Walk 10' SF $ ,230 $ 19,351 Soft Surface Trails SF $ ,215 $ 12,224 Play Surface SF $ ,494 $ 19,952 Plaza SF $ ,000 $ 12,000 Concrete Steps EA $ $ 1,625 Concrete Splash Block LF $ ,305 $ 27,983 Subtotal

14 C. Site Furnishings Boulders 3-4' EA $ $ 4, ' EA $ 1, $ 17, EA $ 1, $ - Walls Colloidal (Stone Veneer) SFF $ $ 54,000 Stone Veneer (retaining) SFF $ $ - Stone Columns EA $ 2, $ 8,000 Signage Entry Signage LS $ 20, $ 40,000 Neighborhood Entry Sign LS $10,000 1 $ 10,000 Isubtotal $ 134,350 Benches EA $ 2, $ 17,500 Trash Recepticle EA $ $ 4,000 Bike Rack EA $ 2, $ 5,000 Play Structures Tract F LS $ 7, $ 7,500 Play Structures Tract A LS $ 50, $ 50,000 Basket Ball Court EA $ 8, $ 8,500 Bike Rack EA $ 2, $ 5,000 Pedestrian Bridge EA $ 28, $ 28,000 Electrical (Irrigation) LS $ 15, $ 15,000 Subtotal $ 140,500 Project Total $ 2,708,278 Note : PROJECT SUMMARY: Total Estimated Lanscape and Hardscape Cost: $2,708,278 Total Area (Square Feet) of Landscape and Hardscape: 915,682 COST PER SQUARE FOOT : $2.95