HomeMy WebLinkAboutBirchwood Grove Ph3_street light bond package1149 Executive Circle – Suite C-1Cary, NC 27511
919.576.9733 | NCBELS C-3847
Forward Thinking. Grounded Design.
www.underfootengineering.com
July 10, 2022
Via Email
Harnett County Development Services
Mr. Jay Sikes, CFM
Assistant Director/Manager of Planning Services
420 McKinney Parkway
Lillington, NC 27546
Re: Birchwood Grove Subdivision
Phase 3 Performance Bond
Mr. Sikes,
On behalf of KB Homes, we are providing the following estimated costs for items that require
bonding in order to move forward with the Phase 3 plat. The total lot count for Phase 3 is 48 lots.
Per your request, please find attached a cost estimate for the planned improvements. The total
cost of the estimated improvements:
Based upon and in reliance upon the above, and our review of similarly sized projects with similar
improvements, Underfoot Engineering can confirm the cost estimate to be in line with current
market pricing.
If you have any questions or require additional information, please feel free to contact us.
Respectfully:
Landon M. Lovelace, PE
Principal
Item Unit Cost Unit Quantity Cost
Seed & Straw after Install 5,000 Lump Sum 1 $5,000
Street Lighting $500 Pole 13 $6,500
Total $11,500
$14,375.00Bond Amount = Total x 1.25 %
Duke Energy Progress LED - Company Owned - NC-SLS-79 Estimate
LIGHTING Proposal Date:7/27/23
SOLUTIONS Prepared by: EDDIE M WATKINS
Job Title:SR ENG TECH
Phone:
Business Partner BIRCHWOOD GROVE PH 3 Corp. ID#:
Street Address 5865 US 401 Mail Code:
City, State, Zip FUQUAY VARINA NC 27526 Construction Schedule Date:
Customer Phone:
Contract Account WO#:
Installation #
Drawing # / Design Description
Service Location of Light(s)BIRCHWOOD GROVE PH 3
Pricing Changes Effective 6-1-2023
LED Fixtures Watts # of Items Monthly *Total Cost
LED 50 Roadway / NEIGHBORHOOD 50 11 @ $8.34 =91.74
LED 50 Cobra (MFC)50 @ $8.66 =-
LED 75 Cobra (MFC)75 @ $8.78 =-
LED 70/75 Roadway 75 @ $8.71 =-
LED 105/110 Roadway 105 @ $10.80 =-
LED 150 Roadway 150 @ $14.15 =-
LED 215/220 Roadway 215 @ $17.51 =-
LED 280 Roadway 280 @ $20.33 =-
LED 150 Sitelighter (MFC) Not for New Installs 150 @ $18.25 =-
LED 150 Shoebox (MFC)150 @ $17.36 =-
LED 205/220 Shoebox (MFC) Not for New Installs 205 @ $21.15 =-
LED 220 Shoebox 220 @ $21.88 =-
LED 420 Shoebox 420 @ $45.50 =-
LED 530 Shoebox 530 @ $55.51 =-
LED Post Top Fixtures
Mini Bell (MFC)50 @ $13.40 =-
Traditional /Traditional Open (MFC)50 @ $8.68 =-
Pedestrian Shoebox "S" (MFC)50 @ $12.58 =-
Acorn "A" (MFC)50 @ $9.11 =-
Enterprise 50 (MFC)50 @ $12.95 =-
Enterprise 150 (MFC)150 @ $17.91 =-
Enterprise 220 (MFC)220 @ $20.20 =-
Standard Pole(s)Mounting Height # of Items Monthly *Total Cost
Wood Pole 25', 30', 35'@ $1.83 =-
16' Black Fiberglass Pole 16'@ $3.21 =-
Gray Fiberglass Pole / Metal** Pole 25', 30', 35'11 @ $3.21 =35.31
Decorative Square Metal Pole 30'@ $12.26 =-
Non Standard Pole(s)Mounting Height # of Items Monthly *Total Cost
Black Fiberglass Poles (MFC)25'@ $6.55 =-
Black Fiberglass Poles (MFC)30'@ $7.37 =-
Black Fiberglass Poles (MFC)35'@ $7.97 =-
Black/Bronze Decorative Round 35' Steel Pole (MFC)35'@ $27.14 =-
Style "A" Alum Direct Embed Poles (MFC)12'@ $11.61 =-
Style "A" Alum Direct Embed Poles (MFC)15'@ $11.85 =-
Style "A" Alum Direct Embed Poles (MFC)17'@ $12.82 =-
Style "A" Alum Anchor Base Poles (MFC)12' and 17'@ $18.03 =-
Tenon Adapter @ $1.82 =-
Use when Site Lighter(s) are mounted on Round Black Fiberglass and Round Black Tapered Steel Poles. One adapter is used for each pole.
Monthly Underground Service Charge # of Items Monthly *Total Cost
Per Pole NC @ $3.45 =-
One-Time Underground Service Charge # of Items One-time Charge Total Cost
Per Pole NC 11 @ $580.00 =6,380.00
One-Time LED Conversion Charges (Lights Less than 20 years old) # of Items One-time Charge Total Cost
Fixtures @ $50.00 =-
Poles @ $500.00 =-
Total Proposed "Monthly" Charges Before Taxes Subtotal 127.05 7% Tax 8.89
Total 135.94$
Total Proposed One-Time Charges Subtotal 6,380.00 7% Tax 446.60
Total 6,826.60$
Comments: This price is to be used as an estimate only.