|
BASIS OF ESTIMATED PROJECT COST ESTMATED VROJECT COST
<br /> ROADWAY WA7ER DISTWBUTWN SYSier PHASE 1 6 7 ACRES � � � �PHASE 3.24.7 ACRES ' TOTAL PROJECT COST:63.9 ACRES � �
<br /> 3•1Y LANE3,2-8'MULR USE U1NE3 . 8^PVC WA7ERMAIN � '. �. f- €
<br /> ROADWAY 587600 ROADWAY-5267,000 ROADWAY-5766,600
<br /> B82!CONCRETE CURB AND GUTTER • B00'HYDRANT SPACING �: J �
<br /> �STORM SEWER COLLECTION SYS7EM-S7 000 �� �STORM SEWER GOLLECTION SYSTEM-570,000 PNUL BUNYAN TRAIL RESTORA710N-576,600
<br /> NO DRNEWAV ENTRANCES . 6"PVC WATER SERVICES TO INDMDUAI LOTS gqNITpRY 9EN1ER COLLECTON SYSTEM•f78,000��. �SANITARY SEYYER COLLEC710N SYS7EN-571,000' STORM SEWER COLLECTION SYSTEM•5333,b00 Q w
<br /> 4'&TUMINOUS iAVEMENT,6"AGGREGATE BASE ��
<br /> • 5/W IiARY 9ENIER SYSTEM WATER DISTRIBUiION SYSTEM-Sb9.000 �. �WATER q3TRIBUl10N SYSTEM•fB2,000 . 90UTN�NFlLTRAIiON BASIN•5161,600 Z "
<br /> NORTM INflLTRATION BASIN•5701,000 = �'
<br /> PAUL BUNYAN TRAIL RESTORATION . !"PVC SEVYERMAIN �, �' �� t
<br /> BffUMINOUS PAVING . {t"PRECAST STRUCTURES ESTIMATED GONSTRUG710N COST�5187,600 . :ESTIMATED CONSTRUCTION COST�tK6,000 . SANITARY SEYVER COLLECTION SYS7EM.5169.600 H �
<br /> TRUNCATED DOMES . 8"PVC SENIER SERVICES CON7INGENqE3(76X)�S7A,16o !CONTINGENqE3(1616)�57;760 � WATER pSTRIBU710N SYSTEM-SZ3�,b00 � o
<br /> TURF RESTORATION . Y FORCEMUUN SEWER SERNCE POR FUTURE BALL FIELD FAGLITY SUBMTAL�Sz�6,l60 ' �BUBTOTAL�3667,760
<br /> SIGNS ENGi1NEERING(16%)•212,360 ' ��.ENGINEERINO(16X)�SD0,860 � ESTMATED CONSTRUGTION COST�57,668,000 � �,
<br /> • EARTHWORK LECiAI.AND OTHER C08T(t%)�Sb�00 - I LEGAL AND OTHER CO87(Y%)�517,160 CONTNOENCIES(16%)�5160,tb0 � m
<br /> RE610N/LL$TORMWATER SYSTEM . ROADWAV GUT:l,600 CU.YD& FILL:6.000 CU.YDS. AD�+ONISTRATION(3%)�sf,� . ADMINISTIiATION(2%)•511.160 SUBTOTAL�S7,f7D,250
<br /> • STORM$EWER COLLECTION$YSTEM SIZED FOR PROPOSEO ROADWAY$EC710N • NORTX POND WT:6,000 GU.YD& FlLL:700 CU.YD3. ESTMATED TOTAL PROJECT C09T�SZ67,000 � I ESTMATED TOTAL PROJECT COST�566�,000 �- ENCa1NEERING(16%)�S3l7,760
<br /> AND INDMDUALS LOTS AT 60!G IMPERNOUS POR THE 70•YEAR R/UNFALL EVEN7 • SOUTH POND CUT:76,000 CU.YDS. FlLL:0 CU.YDS.
<br /> -- -- -----������ � � LE6AL AND OiHER COS7(3%)•5�.�60 N c
<br /> • INDIVIDUAL LOTS SHALL PROVIDE ON-SITE S70RMWATER RETENTON IF OVER • NOTE:EXCESS MATERIAL COULD BE USED 70IMPROVE TNE TOPOGRAPHV Of PHASE 2:73.1 ACRES PHASE 4:9.4 ACRES �� ADNINISTRATION(2%)�f�8,160 � €
<br /> 60XIMPERVIOUS SOMEOF7XEINDMDUALL0T3 ROADWAY-f186,i00 '�.ROADWAY•52�8,600 FS7�IYATED70TALPROJECTCOST�E2,�83,000 � °wc"
<br /> PROPOSEC STORM SEWER PIPE'SiUBS'FOR INDMOUAL LOT CONNECTON TO PAUL BUNYAN TRAIL RES701iA710N•fg.000 'PAUL BUNVAN TRNL RES70RA710N•59,600
<br /> REGIONAL 9Y9TEM RES70RA710N STORM SEWER COLLECTION SYSTEIA-568,600 �S70RM SEWER GOLLEG1fON SYSTEM-{83,000 �
<br /> NORTH 8 SOUTH REGIONAL INRLTRA710N BASINS MATH LINED NIET FOREBAYS • 9GREENED TOP901L BARROW NORTH INFlLTRATON BASIN-5709,000 SOUTH INflLTRAiION BA91N-5767,600 �
<br /> FOR iRETREATMENT • FERTILIZER TYVE 1 SANRARY SEWER COLlEC710N SYSTEM•5�7,000 �SANRARY SEWER COLLECTION SY9TEM•N0,600��
<br /> INFlLTRATION BASINS ARE SQED TO INFILTRATE TXE 10•YEAR EVENT • SEED MIXTURE 25761 WATER pSTRIBUTION SYSTEM•SH,600 ��WATER qSTRIBUTION SYSTEM-568,000 '� PER ACRE TOTAL PROJECT CO3T CALCULAiION:
<br /> NORTN BASIN OVERFLOW•BETNEEN PAUL BUNVAN TRAIL 6 PATRIOT AVE • HYDRAULIC TYPE MULCH MATWIC � �
<br /> SOUTN BASIN OVERFLOW-NW V 371 DRCM ESTIMATED CONSTRUCTION CO3T�S4Y2,600 ESTIMA7ED CONSTRUCTION GOST�f670,000 ��� TOTAL LOT ACRES�619 ACRE,
<br /> FUTURE BALL FlELD FAGLITY WILL NAVE TO PROVIDE ONSITE STORMWATER CONTINGENqES(76%)�feD,100 GONTINOENqES(16%)�S66,f60 '. TOTAL PROJECT COS77ACRE�f12,160/ACRE E�9�
<br /> RETENTION SUBTOTAL•SIt6,900 �.SUB70TAL�S66D,860 '� ��� �
<br /> ENOINEERIN6(76%)�272,800 EN6INEERIN6(76%)�S�.7b� '. TOTAL PROJECT COST/LO7�S1f0.260110T
<br /> LEGAI AND O7XER CO3T(3!i)=f8,700 LE6AL AND OTNER COST(ri.)�S11,M0 �
<br /> ADMINISTRATION(2Y.)a 58,700 ADMINISTMTON(2%)�511,200 ' �"5 y
<br /> a�
<br /> ES7IMATED TOTAL PROJECT COST:E578,000 ESTIMATED TOTAL PROJECT COST�E784,000 k�
<br /> ___ -_..____--'__'. _._._._____'_-__ g° �
<br /> _-------_. ..__._
<br /> L __'"____".' . ___ ..
<br /> - ___--_-_..... -
<br /> my € k
<br /> • BUNYAN P�..�p,SE� ��i a
<br /> uoHTM
<br /> i �" STORMSEWERCOLLECTIONSVS7EM � � � � � � ���y n$! ��1
<br /> �� � (`' � ��� . . ... WATERDISTRIBUTIONSVS7EM pHA����� � ,. �a �g�
<br /> "�� w�' ~ . � o ioo zoo � -I- (1' NORTH STORAAWAT�R �. Gw�
<br /> . ; �SANITARYSEWERCOLLECTIONSYSTEM � � RETENTIONBASI �- ' � . wg_�
<br /> � �§�$ �
<br /> .. # } . . . . . � . � sGPLE1INFEEI) � 1 � -
<br /> �,
<br /> �� ��` v4 A�E 3 .�.,_- A R�A=3.4�--A�£f�'S
<br /> �a A N� , _ ti �
<br /> r . P p
<br /> I �
<br /> �..
<br /> � 5 � „� -� �
<br /> � ���� � � „
<br /> �
<br /> �: �� v� � �,._ rt r w '� a �,
<br /> =-" - � i
<br /> � AREA=3.8f ACRES ' ° � � �
<br /> ��,. p�.{p,S� ��� ��; ° � m �
<br /> � �
<br /> �{ I.OW�IN1. _,���.�-_�..-- . � \ /i . ,..:_. ' � __.__, �
<br /> ='-�'4`. .- / �� ` �/ ��� m
<br /> ��/✓ �
<br /> , , � 9 AR�A=7.1� ACRES ;Jr-�-�3 Z
<br /> ,-� �� � � 2
<br /> � � AREA=6.5t ACRES � = � � ^�; �
<br /> AREA=3.8f ACRES - , � \ � AREA= Ft
<br /> ( ,: � 1.5t ACRES � � ° „�
<br /> � .- � �� 4 0 �ng � �
<br /> fi '� o � � AREA= � � � � �
<br /> ' � � � � 2.5f ACRES , 3 �� � � °
<br /> - � � ; �
<br /> � �
<br /> -� �, �,, � AREA=
<br /> /' F`� � �� ,/ : 1.8t ACRES �
<br /> � � � �\ � � ,__ ._���.�-- ��/" ��'' ._,.�
<br /> I �` i M"--�, ;--RC3A�� , �� MOR
<br /> ' d:� �' � �,�� _ � . -��
<br /> I,i; �; � s• - ` � o
<br /> sounisronrwnrFse a"
<br /> � �� i�/ RETENTIONBASIN � � � , ' _ � o��i
<br /> � � 8 AREA=6.8± ACRES MAI TENANCy� Z
<br /> - soccER , / �2 �� AREA=4.9f ACRES FA � N ° ;
<br /> ' A R E A=5.6± A C R E S A R E A=6.2 f A G R E S � "' Z °
<br /> ' AREA=5.Ot �G - � � � 's
<br /> �
<br /> ; , , �__ � wo � �
<br /> � x
<br /> .. � . �___J .. � � d W W
<br /> w q
<br /> I ❑ a F >
<br /> "-_ I - ooaaii � ° �
<br /> �"�`, I . � �, � '� � p � w f
<br /> F � cn U a
<br /> .��� � � . g8�
<br /> '.a; � . . ` � .. _e s�rxo.
<br /> -`----__�. �a7
<br /> - ------�� 1
<br /> � ro��oecwe�remuw�..�mmemmr.m�x�w.sowwa�w.�.us�msoeoamawv.a��dawe�aanw�sa�.�e�oucr.rra�narommm.mon.avr.a.aw �.ew�,anrw iwvm�ne�..��.�1u. em�evaosrmsMm�nanew
<br />
|