Loading...
HomeMy WebLinkAbout2013-11-05 Planning Board Supplemental Materials (3) Bond Estimate #2 for Stanton Way, North Andover Date: October 28, 2013 Schedule Percent Percent Value of Item Description of Values Complete Unfinished Unfinished 1 Construction Entrance $21660.00 100% 0% $0.00 2 Erosion Control $51493.00 80% 20% $11098.60 3 Mobilization $31624.00 95% 5% $181.20 4 Stump & Strip Topsoil $191212.00 90% 10% $11921.20 5 Drainage $491424.00 90% 10% $41942.40 6 Underdrain $111885.00 100% 0% $0.00 7 Constructed Wetland & Infiltration Basin $731739.00 90% 10% $71373.90 8 Excavation Cuts & Fills $681590.00 90% 10% $61859.00 9 Driveway Box Culvert $251162.00 90% 10% $21516.20 10 Water $1101055.00 90% 10% $111005.50 11 Underground Electric $371861.00 60% 40% $151144.40 12 Gravels (Sub-Paving Materials) $651533.00 90% 10% $61553.30 13 Granite Curbing $271986.00 90% 10% $21798.60 14 Bit. Conc. Curbing (801 If @ $2.50) $21002.50 90% 10% $200.25 15 Loaming & Seeding $181172.00 90% 10% $11817.20 16 Road & Common Driveway Binder Paving $621284.00 90% 10% $61228.40 17 Road & Common Driveway Top Coat Paving $251690.00 0% 100% $251690.00 18 Street Trees $91500.00 0% 100% $91500.00 19 Signage & Striping $564.00 0% 100% $564.00 Total Contract Amount $6193436.50 $1043394.15 19 Maintain drainage sewer and water $91000.00 0% 100% $91000.00 19 Stone Bounds (53 @ $300) $151900.00 0% 100% $151900.00 20 As-Built Plans $81000.00 0% 100% $81000.00 21 Acceptance Plan $21500.00 0% 100% $21500.00 22 Legal $101000.00 0% 100% $101000.00 Subtotal $453400.00 $453400.00 Total for Project $6643836.50 $1493794.15