{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sched D Subdivision Agreement"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sched D Subdivision Agreement","index":0,"n_rows":190,"n_cols":6,"rows_kept":190,"cut":false,"hidden":false,"merged":[]}
[null,"Schedule 'D' Subdivision Agreement"]
[]
[1,"Site Preparation, Removals and Erosion Control ","Unit","Price ($)","Quantity","Total Cost ($)"]
[]
[null,"Insurance, Mobilization & Demobilization","LS",null,null,{"$f":"D5*E5","v":0}]
[null,"Temporary Street and Stop Signs, inc. Unassumed Street Signs","LS",null,null,{"$f":"D6*E6","v":0}]
[null,"Light Duty Silt Fencing (219.110)","m",null,null,0]
[null,"Heavy Duty Silt Fencing (219.130)","m",null,null,0]
[null,"Landscaping (other than boulevard trees)","LS",null,null,0]
[null,"Straw Bale Check Dams (219.180)","ea",null,null,0]
[null,"Earth Excavation","m³",null,null,0]
[null,"Construction of Mud Mat","ea",null,null,0]
[null,"Removals","LS",null,null,0]
[null,"Topsoil Strip & Remove","LS",null,null,0]
[null,"Surface Stabilization (Sod or Seeding)","m2",null,null,{"$f":"D15*E15","v":0}]
[null,"Re-Install Existing Street Signs","LS",null,null,0]
[null,"Traffic Control","LS",null,null,0]
[null,"Site Dewatering ","LS",null,null,0]
[null,"Construct Temporary Cut Off Swales ","m",null,null,0]
[null,"Construct Temporary Check Dams ","ea",null,null,0]
[null,"Siltation Ponds","LS",null,null,0]
[null,"Rock Excavation ","m³",null,null,0]
[null,"Rock Blasting ","m³",null,null,0]
[null,"External Road Sweeping / Maintenance","LS",null,null,0]
[null,"Catchbasin Filtration ","ea",null,null,0]
[]
[null,"Subtotal: Site Preparation, Removals and Erosion Control",null,null,null,{"$f":"SUM(F4:F25)","v":0}]
[]
[2,"Storm"]
[]
[null,"250mm ø P.V.C. ","m",null,null,{"$f":"E31*D31","v":0}]
[null,"300mm ø P.V.C. ","m",null,null,{"$f":"E32*D32","v":0}]
[null,"375mm ø P.V.C. ","m",null,null,0]
[null,"450mm ø P.V.C. ","m",null,null,0]
[null,"525mm ø Conc. ","m",null,null,0]
[null,"600mm ø Conc.","m",null,null,0]
[null,"675mm ø Conc. ","m",null,null,0]
[null,"750mm ø Conc. ","m",null,null,0]
[null,"825mm ø Conc.","m",null,null,0]
[null,"1050mm ø Conc.","m",null,null,0]
[null,"Insulation Over Storm Pipe ","m",null,null,0]
[null,"450mm CSP Culvert","m",null,null,0]
[null,"Oil Grit Separator Contech CDS3025","ea",null,null,0]
[null,"Oil Grit Separator Contech CDS4040","ea",null,null,0]
[null,"1200mm ø  (OPSD:701.010)","ea",null,null,0]
[null,"1500mm ø  (OPSD:701.011)","ea",null,null,0]
[null,"1800mm ø (OPSD:701.012)","ea",null,null,0]
[null,"2400mm ø (OPSD:701.013)","ea",null,null,0]
[null,"1200mmø Catchbasin Manhole","ea",null,null,0]
[null,"600mm ø Catch Basin c/w Frame & Grate (OPSD:705.010/400.020)","ea",null,null,0]
[null,"600mm ø Ditch Inlet Catch Basin c/w Frame & Grate (OPSD:705.030/403.010)","ea",null,null,0]
[null,"Rodent Grates for Ditch Inlets ","ea",null,null,{"$f":"E52*D52","v":0}]
[null,"150mm ø Long Storm Service","ea",null,null,0]
[null,"150mm ø Short Storm Service","ea",null,null,0]
[null,"Orifice Plate ","ea",null,null,0]
[null,"Infiltration Trenches","m",null,null,0]
[null,"Infiltration Testing - Lot Grading Certification","LS"]
[null,"Clean, Flush and Video Inspection of Storm Sewers - Acceptance","m",null,null,0]
[null,"Clean, Flush and Video Inspection of Storm Sewers - Surface Asphalt","m",null,null,0]
[null,"Clean, Flush and Video Inspection of Storm Sewers - Assumption","m",null,null,0]
[null,"Connection to Existing Pipe (Including Restoration) ","ea",null,null,0]
[null,"Monitoring, Operation and Maintenance of Stormwater Management Facilities for MECP CLI ECA Compliance","LS",null,null,0]
[null,"Headwall c/w Grate ","ea",null,null,0]
[null,"Stormwater Management Pond","LS",null,null,0]
[null,"Stormwater Management Planting Plan","LS",null,null,0]
[null,"Stormwater Management Pond Cleanout: Pre-Assumption ","LS",null,null,0]
[null,"OGS Cleanout: Pre-Assumption ","LS",null,null,{"$f":"E67*D67","v":0}]
[null,"Stormwater Management Pond Bathymetric Survey, Inspection Log Book, Certification - Pre-Assumption","LS",null,null,0]
[]
[null,"Subtotal: Storm",null,null,null,{"$f":"SUM(F30:F68)","v":0}]
[]
[3,"Sanitary"]
[]
[null,"200mm ø P.V.C. 404.020","m",null,null,{"$f":"D74*E74","v":0}]
[null,"1200mm ø (701.010)","ea",null,null,{"$f":"D75*E75","v":0}]
[null,"Manhole Drop Structure 1003.01","ea",null,null,0]
[null,"100mm ø Short Sanitary Service","ea",null,null,0]
[null,"100mm ø Long Sanitary Service","ea",null,null,0]
[null,"Clean, Flush and Video Inspection of Sewer - Acceptance","m",null,null,0]
[null,"Video Inspection of Sanitary Laterals - Post Occupancy","ea",null,null,0]
[null,"Clean, Flush and Video Inspection of Sewer - Surface Asphalt","m",null,null,0]
[null,"Clean, Flush and Video Inspection of Sewer - Assumption","m",null,null,0]
[null,"Sanitary Testing - Deflection , Low Pressure Air Testing","LS",null,null,0]
[null,"Connection to Existing Pipe (Including Restoration) ","ea",null,null,0]
[]
[null,"Subtotal: Sanitary",null,null,null,{"$f":"SUM(F73:F85)","v":0}]
[]
[4,"Watermain and Appurtenances"]
[]
[null,"150 mm P.V.C. watermain ","m",null,null,{"$f":"D90*E90","v":0}]
[null,"50 mm Copper","m",null,null,{"$f":"D91*E91","v":0}]
[null,"150 mm Gate Valve","ea",null,null,0]
[null,"Yard Hydrant","ea",null,null,0]
[null,"Hydrant Set, Valve and Tee","ea",null,null,0]
[null,"19 mm Short Water Service","ea",null,null,0]
[null,"19 mm ø Long Water Service","ea",null,null,0]
[null,"19mm Curbstop with rod & box","ea",null,null,0]
[null,"300 mm P.V.C. watermain","m",null,null,0]
[null,"300 mm Gate Valve","ea",null,null,0]
[null,"Connection to Existing Pipe (Including Restoration)","ea",null,null,0]
[null,"Tracer Wire Continuity Test","m",null,null,0]
[null,"Watermain Commissioning ","LS",null,null,{"$f":"D102*E102","v":0}]
[]
[null,"Subtotal: Watermain and Appurtenances",null,null,null,{"$f":"SUM(F89:F102)","v":0}]
[]
[5,"Road"]
[]
[null,"Permanent Street and Stop Signs","LS",null,null,{"$f":"D108*E108","v":0}]
[null,"Unassumed Road Signs","LS",null,null,{"$f":"D109*E109","v":0}]
[null,"Granular 'B' 300mm Depth","t",null,null,{"$f":"D110*E110","v":0}]
[null,"Granular 'A' 150mm Depth","t",null,null,0]
[null,"HL8 Asphalt Binder Course 50mm Depth","t",null,null,0]
[null,"HL4 Asphalt Surface Course 40mm Depth","t",null,null,0]
[null,"HL3 Asphalt Driveway","t",null,null,{"$f":"D114*E114","v":0}]
[null,"Storm 150 mm Dia Subdrain Road (OPSD216.021)","m",null,null,0]
[null,"Curb and Gutter (muni-1350) (608.010/605.030/600.040)","m",null,null,0]
[null,"Concrete Barrier Curb with Standard Gutter (OPSD 600.070) 1st Stage","m",null,null,0]
[null,"Concrete Barrier Curb with Standard Gutter (OPSD 600.070) 2nd Stage","m",null,null,0]
[null,"2.0m wide Concrete Sidewalk","m2",null,null,{"$f":"E119*D119","v":0}]
[null,"1.8m wide Concrete Sidewalk","m2",null,null,{"$f":"E120*D120","v":0}]
[null,"1.5m wide Concrete Sidewalk","m2",null,null,{"$f":"D121*E121","v":0}]
[null,"Acoustical Fencing","m",null,null,0]
[null,"Chain Link Fencing","m",null,null,0]
[null,"Ditching","m",null,null,{"$f":"D124*E124","v":0}]
[null,"Topsoil, Seed & Mulch","m²",null,null,{"$f":"D125*E125","v":0}]
[null,"Concrete Mail Box Pad","ea",null,null,0]
[null,"Line Painting","LS",null,null,0]
[null,"Dead End Barrier and Signage","ea",null,null,0]
[null,"Electrical Light Standards (Including: cable, conduit, and light standards) ","ea",null,null,0]
[null,"Streetscape Plan - Landscaping - Street Trees","LS",null,null,0]
[null,"Road Maintenance - On and Off Site Street Cleaning, inc. weekly through the summer","LS",null,null,0]
[null,"Cross Culvert","ea",null,null,0]
[null,"3m wide Asphalt Multi-Use Trail ","m",null,null,0]
[null,"Raise Manholes & Catchbasins - Surface Asphalt","ea",null,null,0]
[]
[null,"Subtotal: Road",null,null,null,{"$f":"SUM(F107:F134)","v":0}]
[]
[7,"Legal Fees"]
[]
[null,"Miscellaneous Legal Fees \n(associated with review and registration)","LS",0,null,{"$f":"D140*E140","v":0}]
[null,"OLS M-Plan Reposting Certification  - Assumption","LS"]
[]
[null,"Subtotal: Legal Fees",null,null,null,{"$f":"SUM(F139:F142)","v":0}]
[]
[8,"Earthworks"]
[]
[null,"Siltation Ponds (Inc. Snow Fence)","ea",null,null,{"$f":"D147*E147","v":0}]
[null,"300 mm CSP Culverts (inc. 300 mm granular cover material)","m",null,null,0]
[null,"R50 Rip Rap and Filter Cloth","m2",null,null,0]
[null,"Trail Works","LS",null,null,0]
[null,"Earth Cut and Fill","m³",null,null,0]
[]
[null,"Subtotal: Earthworks",null,null,null,{"$f":"SUM(F146:F151)","v":0}]
[]
[null,"Subtotal (Items 1.0 - 8.0)",null,null,null,{"$f":"+SUM(F27,F70,F86,F104,F136,F143,F153)","v":0}]
[]
[9,"Engineering and Contingency"]
[null,"10% Contingency - Retained Until Registration of Assumption By-Law",null,null,null,{"$f":"0.1*F155","v":0}]
[null,"7% Engineering",null,null,null,{"$f":"0.07*F155","v":0}]
[]
[null,"*Subtotal",null,null,null,{"$f":"SUM(F155,F158,F159)","v":0}]
[]
[null,"H.S.T - 13%",null,null,null,{"$f":"0.13*F161","v":0}]
[null,"City Rebate - 11.24%",null,null,null,{"$f":"0.1124*F161","v":0}]
[]
[null,"HST to be Paid",null,null,null,{"$f":"F163-F164","v":0}]
[]
[null,"Total Construction Costs",null,null,null,{"$f":"SUM(F161,F166)","v":0}]
[]
[null,"*DAAP Fee: 6.0% of Subtotal - Pre H.S.T.",null,null,null,{"$f":"0.06*F161","v":0}]
[]
[10,"Security"]
[null,"Security inclusive of H.S.T."]
[]
[null,"Total of Security",null,null,null,{"$f":"F168","v":0}]
[]
[]
[]
[null,"I certify these engineering costs to be the current estimated costs for the works proposed within the approved engineering drawings."]
[]
[]
[]
[]
["Name of Engineer"]
[]
[]
["Title"]
[]
[]
["Date"]