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 "C" 4/18/2016 ITEM UNIT OF APPROXIMAT NO. ITEM DESCRIPTION MEASUREMENT E QUANTITY UNIT PRICE COST TOTAL STORM SEWER 52 INLET PROTECTION, MAINTAINED EACH 4.00 $200.00 $800.00 53 18" RC PIPE APRON W/TRASH GUARD EACH 1.00 $1,500.00 $1,500.00 54 15" RC PIPE SEWER DESIGN 3006 CL V LIN FT 30.00 $30.00 $900.00 55 18" RC PIPE SEWER DESIGN 3006 CL III LIN FT 250.00 $33.00 $8,250.00 56 CONST DRAINAGE STRUCTURE DES H EACH 2.00 $1,750.00 $3,500.00 57 CONST DRAINAGE STRUCTURE DESIGN 60-4020 EACH 0.00 $4,125.00 $0.00 58 CONST DRAINAGE STRUCTURE DESIGN 48-4020 EACH 2.00 $2,400.00 $4,800.00 59 CONST POND OUTLET STRUCTURE EACH 1.00 $10,000.00 $10,000.00 $29,750.00 TURF RESTORATION 59 SCREENED TOPSOIL BORROW (LV) CU YD 2,830.00 $14.00 $39,620.00 60 SEEDING WITH BONDED FIBER MATRIX ACRE 7.00 $2,000.00 $14,000.00 61 SEEDING WITH HYDROMULCH (TEMPORARY) ACRE 7.00 $1,000.00 $7,000.00 62 FERTILIZER POUND 2,450.00 $1.50 $3,675.00 63 SILT FENCE, MAINTAINED LIN FT 1,450.00 $1.50 $2,175.00 64 BIOROLL LIN FT 500.00 $4.00 $2,000.00 $68,470.00 SUBTOTAL -CONSTRUCTION CONTINGENCY (15 % ) DESIGN ENGINEERING (8.5 % ) CONSTRUCTION ENGINEERING (10 % ) LEGAL, ADMINISTRATIVE, FISCAL (2%) GRAND TOTAL $699,400.00 $104,900.00 $68,400.00 $80,400.00 $16,100.00 $969,200.00 $699,441.50 Note: Estimate does not include any costs related to weltand permitting, wetland mitigation, private development mass grading, or easement acquisit P \PT\R\RU MR I\134982\2-prof-m g mt\25-cost-est\[E stim ate.xl sx]SU MMARY 13 4/19/2016