Agenda - Council Work Session - 02/14/2017

Home

SEH RUM RIVER HILLS GOLF COMMUNITY RUMRI COST ESTIMATE SEH NC RUMRI 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" Quicksilver 4/18/2016 ITEM UNIT OF APPROXIMAT NO. ITEM DESCRIPTION MEASUREMENT E QUANTITY UNIT PRICE COST TOTAL STORM SEWER 55 INLET PROTECTION, MAINTAINED EACH 0.00 $200.00 $0.00 56 18" RC PIPE APRON W/TRASH GUARD EACH 0.00 $1,500.00 $0.00 57 15" RC PIPE SEWER DESIGN 3006 CL V LIN FT 60.00 $30.00 $1,800.00 58 18" RC PIPE SEWER DESIGN 3006 CL III LIN FT 100.00 $33.00 $3,300.00 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 0.00 $2,400.00 $0.00 62 CONST POND OUTLET STRUCTURE EACH 1.00 $10,000.00 $10,000.00 $22,100.00 TURF RESTORATION 63 SCREENED TOPSOIL BORROW (LV) CU YD 2,040.00 $14.00 $28,560.00 64 SEEDING WITH BONDED FIBER MATRIX ACRE 5.00 $2,000.00 $10,000.00 65 SEEDING WITH HYDROMULCH (TEMPORARY) ACRE 5.00 $1,000.00 $5,000.00 66 FERTILIZER POUND 1,770.00 $1.50 $2,655.00 67 SILT FENCE, MAINTAINED LIN FT 1,000.00 $1.50 $1,500.00 68 BIOROLL LIN FT 100.00 $4.00 $400.00 $48,115.00 SUBTOTAL -CONSTRUCTION CONTINGENCY (15 % ) DESIGN ENGINEERING (8.5%) CONSTRUCTION ENGINEERING (10%) LEGAL, ADMINISTRATIVE, FISCAL (2%) GRAND TOTAL $497,200.00 $74,600.00 $48,600.00 $57,200.00 $11,400.00 $689,000.00 $497,245.25 Note: Estimate does not include any costs related to weltand permitting, wetland mitigation, private development mass grading, or easement acquisitior P:\PT\R\RU M R I\134982\2-p roj-m gmt\25-cost-est\[Estim ate.xlsx]SU M MARY 7 4/19/2016