HomeMy WebLinkAboutSerenity - Ph 2C+ Bond Estimate.220722Date Revised 8-Mar-23 This Estimate reflects work remaining at time of recordation
Item # Description Qty U/M Unit Price Sub-Total Total Price
A. HARNETT COUNTY PLANNING DEPARTMENT
1 Mobilization 1 LS $ 5,000.00 - $ 5,000.00
2 Engineering Certifications 1 LS $ 5,000.00 - $ 5,000.00
3 Convert SCM 4 from Sediment basin to permanent/final condition 1 LS $ 50,000.00 - $ 50,000.00
4 Maintenance & Removal of Erosion Control Devices that remain 1 LS $ 10,000.00 - $ 10,000.00
5 Asphalt and Roadway Improvements - - - - $ 86,474.17
Fine Grade & Stabilize Road Shoulders after dry utilities 13,792 SY $ 1.60 $ 22,066.67 -
Final Overlay of Subdivision Roads (1" 9.5B HMA) 8,275 SY $ 7.30 $ 60,407.50 -
Pavement Markings & Signage 1 LS $ 4,000.00 $ 4,000.00 -
6 Concrete Sidewalk & Ramps - - - - $ 154,971.00
Concrete-04" - Sidewalk w Ramps - Residential Building Lots 20,500 SF $ 4.15 $ 85,075.00 -
Concrete-04" - Sidewalk w Ramps - Amenity & Open Spaces 8,240 SF $ 4.15 $ 34,196.00 -
Handicap Ramps - Residential Building Lots 15 EA $ 1,700.00 $ 25,500.00 -
Handicap Ramps - Amenity & Open Spaces 6 EA $ 1,700.00 $ 10,200.00 -
7 Mail Cluster Box Units with concrete base 4 EA $ 2,500.00 $ 10,000.00
8 Landscape $ 51,750.00
15' Perimeter Buffer - LF $ 30.00 $ - -
Street Trees - Residential Lot Frontage 85 EA $ 450.00 $ 38,250.00 -
Street Trees - Open Spaces 30 EA $ 450.00 $ 13,500.00 -
Item # Description Qty U/M Unit Price Sub-Total Total Price
B. HARNETT REGIONAL WATER (HRW)
1 Mobilization - LS $ 5,000.00 $ -
2 Furnish and Install Complete Pump Station
(Serenity Construction Contract for PS, less Wetwell & Coatings) - LS $ 981,415.00 $ -
3 As-Built Survey and Engineering Certifications - LS $ 10,000.00 $ -
4 Utility Testing for Final Acceptance (Water, Sewer, PS & FM) - LS $15,000 $ -
HRW BOND TOTAL:
(125% of Engineers Estimate for HRW, items B1-B4) $ -
BOND TOTAL:
(Sum of Planning + HRW Bond Estimates) $ 466,493.96
PLANNING DEPT BOND TOTAL:
(125% of Engineers Estimate for County Planning Dept, items A1-A8) $ 466,493.96
HRW BOND SUB-TOTAL:
(Sum of items B1-B4) $ -
25% Multiplier $ -
SERENITY - PHASE 2 C+
BOND ESTIMATE FOR INCOMPLETE WORK
HARNETT COUNTY PLANNING ESTIMATE SUB-TOTAL:
(Sum of items A1-A8) $ 373,195.17
25% Multiplier $ 93,298.79