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 "B" 4/18/2016 ITEM UNIT OF APPROXIMAT NO. ITEM DESCRIPTION MEASUREMENT E QUANTITY UNIT PRICE COST TOTAL STORM SEWER 53 INLET PROTECTION, MAINTAINED EACH 2.00 $200.00 $400.00 54 18" RC PIPE APRON W/TRASH GUARD EACH 1.00 $1,500.00 $1,500.00 55 15" RC PIPE SEWER DESIGN 3006 CL V LIN FT 30.00 $30.00 $900.00 56 18" RC PIPE SEWER DESIGN 3006 CL III LIN FT 65.00 $33.00 $2,145.00 57 CONST DRAINAGE STRUCTURE DES H EACH 1.00 $1,750.00 $1,750.00 58 CONST DRAINAGE STRUCTURE DESIGN 60-4020 EACH 0.00 $4,125.00 $0.00 59 CONST DRAINAGE STRUCTURE DESIGN 48-4020 EACH 1.00 $2,400.00 $2,400.00 60 CONST POND OUTLET STRUCTURE EACH 1.00 $10,000.00 $10,000.00 $19,095.00 TURF RESTORATION 60 SCREENED TOPSOIL BORROW (LV) CU YD 1,450.00 $14.00 $20,300.00 61 SEEDING WITH BONDED FIBER MATRIX ACRE 3.60 $2,000.00 $7,200.00 62 SEEDING WITH HYDROMULCH (TEMPORARY) ACRE 3.60 $1,000.00 $3,600.00 63 FERTILIZER POUND 1,260.00 $1.50 $1,890.00 64 SILT FENCE, MAINTAINED LIN FT 2,000.00 $1.50 $3,000.00 65 BIOROLL LIN FT 500.00 $4.00 $2,000.00 $37,990.00 SUBTOTAL -CONSTRUCTION CONTINGENCY (15 % ) DESIGN ENGINEERING (8.5 % ) CONSTRUCTION ENGINEERING (10 % ) LEGAL, ADMINISTRATIVE, FISCAL (2 % ) GRAND TOTAL $799,700.00 $120,000.00 $78,200.00 $92,000.00 $18,400.00 $1,108,300.00 $799,676.75 Note: Estimate does not include any costs related to weltand permitting, wetland mitigation, private development mass grading, or easement acquisit P \PT\R\RUMRI\134982\2-proj-mgmt\25-cost-est\[Estimate.xlsx1SUMMARY 10 4/19/2016