Agenda - Council Work Session - 02/14/2017

Home

SEH RUM RIVER HILLS GOLF COMMUNITY RUMRI COST ESTIMATE SEH NCRUMRI 134982 "ASSUMPTIONS FOR ESTIMATE INCLUDE 32' CONC CURB B-B STREET FOR AREA A, 30' STREET FOR AREAS B-D 5' CONCRETE SIDEWALK PER STR-5, ASSUME 3" SALVAGABLE TOPSOIL, 3" BORROW LOCAL BACKYARD SIDEWALKS NOT INCLUDED IN ESTIMATES OPINION OF PROBABLE COST - AREA "A" 4/18/2016 ITEM UNIT OF APPROXIMAT NO. ITEM DESCRIPTION MEASUREMENT E QUANTITY UNIT PRICE COST TOTAL STORM SEWER 55 INLET PROTECTION, MAINTAINED EACH 10.00 $200.00 $2,000.00 56 18" RC PIPE APRON W/TRASH GUARD EACH 4.00 $1,500.00 $6,000.00 57 15" RC PIPE SEWER DESIGN 3006 CL V LIN FT 120.00 $30.00 $3,600.00 58 18" RC PIPE SEWER DESIGN 3006 CL III LIN FT 72.00 $33.00 $2,376.00 59 CONST DRAINAGE STRUCTURE DES H EACH 4.00 $1,750.00 $7,000.00 60 CONST DRAINAGE STRUCTURE DESIGN 60-4020 EACH 0.00 $4,125.00 $0.00 61 CONST DRAINAGE STRUCTURE DESIGN 48-4020 EACH 4.00 $2,400.00 $9,600.00 62 CONST POND OUTLET STRUCTURE EACH 1.00 $10,000.00 $10,000.00 $40,576.00 TURF RESTORATION 63 SCREENED TOPSOIL BORROW (LV) CU YD 3,410.00 $14.00 $47,740.00 64 SEEDING WITH BONDED FIBER MATRIX ACRE 8.50 $2,000.00 $17,000.00 65 SEEDING WITH HYDROMULCH (TEMPORARY) ACRE 8.50 $1,000.00 $8,500.00 66 FERTILIZER POUND 2,955.00 $1.50 $4,432.50 67 SILT FENCE, MAINTAINED LIN FT 4,110.00 $1.50 $6,165.00 68 BIOROLL LIN FT 400.00 $4.00 $1,600.00 $85,437.50 SUBTOTAL -CONSTRUCTION CONTINGENCY (15 % ) DESIGN ENGINEERING (8.5 % ) CONSTRUCTION ENGINEERING (10 % ) LEGAL, ADMINISTRATIVE, FISCAL (2 % ) GRAND TOTAL $1,559,600.00 $233,900.00 $152,400.00 $179,400.00 $35,900.00 $2,161,200.00 $1,559,603.50 Note: Estimate does not include any costs related to weltand permitting, wetland mitigation, private development mass grading, or easement acquisition P.\PT\R\RU MR I\134982\2-proj-m g mt\25-cost-est\[E stim ate.xl sx]SU MMA RY 4 4/19/2016