SCENIC MANOR - ROCK HANDLE
BORROW AREAS
1 68 X 145 X 15 147900 5480 CY
2 20 X 216 X 3 12960 480 CY
3 20 X 10 X 900 180000 0 CY
4 35 X 65 X 3 6825 0 CY
5 90 X 360 X 3 97200 0 CY
6 487 X 10 X 10 48700 1805 CY
7765 CY Excavate $ 2.50 $ 19,412.50
7765 CY Refill $ 2.50 $ 19,412.50
Rock fill roadways, non-structural areas & walkouts 28095 CY
above slab
UTILITY ROCK
SMH 2 - 6 650 X 4 X 8 20800 770 CY
SMH 9 - 11 115 X 9 X 8 8280 310 CY
SMH 17-20 380 X 5 X 8 15200 565 CY
WATER 240 X 1 X 6 1440 60 CY
SD 380 X 5 X 10 19000 710 CY
60 X 2 X 10 1200 50 CY
2465 CY Excavate & Place $ 6.00 $ 14,790.00
SERVICE CONNECTION ROCK
SMH 2 - 6 806 X 4 X 8 25792 955 CY
SMH 17-20 200 X 4 X 8 6400 237 CY
WATER 100 X 2 X 4 800 30 CY
GAS/E/T 730 X 3 X 4 8760 325 CY
SERVICES 720 X 3 X 4 8640 320 CY
1867 CY Excavate & Place $ 3.50 $ 6,534.50
MASS ROCK
ROCK IN MASS EXCAVATION 23320 CY Excavate & Place $ 2.50 $ 58,300.00
BLAST ROCK 60452 CY Includes Mark up $ 920,200.00
RE-GRADE AFTER BLASTING $ 85,000.00
BLEND & MIX MATERIAL FOR ARSENIC $ 58,000.00
TOTAL $ 1,181,649.50
SCENIC MANOR - PRE EXCAVATE AND REFILL 27 FOUNDATIONS
FOUNDATIONS 32800 CY Over Excavation & Refill $ 6.00 $ 196,800.00
LESS NON-STRUCTURAL AVAILABLE 8210 CY
24590 CY HAUL OFF SITE PER LOAD $ 200.00 $ 491,800.00
REPLACE FOUNDATION DIRT 24590 CY IMPORT TO SITE $ 175.00 $ 430,325.00
$ 1,118,925.00
SCENIC MANOR - HAUL OFF MATERIAL LOADED BY BUILDER & IMPORT MATERIAL TO BE PLACED BY BUILDER
FOUNDATIONS 580 CY PER LOT 27 LOTS 15660 CY
LESS NON-STRUCTURAL AVAILABLE 8210 CY
7450 CY HAUL OFF SITE PER LOAD $ 200.00 $ 149,000.00
REPLACE LAYBACK 3240 CY IMPORT TO SITE $ 175.00 $ 56,700.00
$ 205,700.00
SCENIC MANOR - DIRT/ROCK QUANTITIES
CUT AVAILABLE MASS GRADING 71000 CY
LESS ROCK 27650 CY
BALANCE 43350 CY
PLUS BORROW PIT 7765 CY
AVAILABLE CUT LEFT OVER 51115 CY
FILL REQUIRED 87120 CY
BORROW PIT ROCK DIPLACEMENT 7765 CY
ROADWAY FILL USED BY ROCK 13260 CY
NON-STRUCTURAL USED BY ROCK 6625 CY
BAL FILL REQUIRED 67235 CY
BAL CUT AVAILABLE 51115 CY
BAL FILL REQUIRED 16120 CY
NON-STRUCTURAL AVAILABLE FOUNDATION ROCK 8210 CY
BAL FILL REQUIRED 7910 CY
EXCESS TOPSOIL 8320 CY
BAL FILL REQUIRED -410 CY
SERVICES
SMH 2 - 6 806 X 4 X 8 25792 955 CY
SMH 17-20 200 X 4 X 8 6400 237 CY
WATER 100 X 2 X 4 800 30 CY
GAS/E/T 730 X 3 X 4 8760 325 CY
SERVICES 720 X 3 X 4 8640 320 CY
1867 CY
LOT FILLS 30775 CY
CALCULATE DRYING 23080 CY 75% ASSUME 25% CAN BE UTILIZED OR SWAP WITH ROCK
DRYING COST/CY $ 15.00 CY
TOTAL CHEMICAL STABILIZATION $ 346,200.00
D OR SWAP WITH ROCK
SCENIC MANOR CONTINGENCY SUMMARY
BEST SCENARIO WORST SCENARIO
TOTAL ROCK/ARSENIC BORROW, BLASTING & HANDLING $ 1,181,649.50 $ 1,181,649.50
FOUNDATION ROCK REPLACEMENT - DIXIE EXCAVATES & REFILLS $ 1,118,925.00
FOUNDATION ROCK REPLACEMENT - EXCAVATION/REFILL BY OTHERS $ 205,700.00
LOT FILL DRYING 30775 CY BEST 50% - WORST 75% $ 231,000.00 $ 346,200.00
GRAND TOTALS $ 1,618,349.50 $ 2,646,774.50
*** NOTE: LOT FILL DRYING WORST CASE SCENARIO MAKES A REASONABLE ASSUMPTION THAT 25% OF THE EXISTING
MATERIAL WILL BE ABLE TO DRY MECHANICALLY, NATURALLY OR BE MIXED WITH SHOT ROCK AND RE-COMPACTED.
.