Laserfiche WebLink
SEH <br />RUM RIVER HILLS GOLF COMMUNITY <br />RUMRI COST ESTIMATE <br />SEH NC RUMRI 134982 <br />ASSUMPTIONS FOR ESTIMATE INCLUDE 32' CONC CURB B-B STREET FOR AREA A, 30' BIT CURB STREET FOR AREAS B-D <br />5' CONCRETE SIDEWALK PER STR-5, ASSUME 3" SALVAGABLE TOPSOIL, 3" BORROW <br />LOCAL BACKYARD SIDEWALKS NOT INCLUDED IN ESTIMATES <br />OPINION OF PROBABLE COST - TRAIL 1 <br />4/18/2016 <br />ITEM UNIT OF APPROXIMAT <br />NO. ITEM DESCRIPTION MEASUREMENT E QUANTITY UNIT PRICE COST TOTAL <br />GENERAL <br />1 MOBILIZATION LUMP SUM 1.00 $5,000.00 $5,000.00 <br />2 CLEARING ACRE 0.10 $5,000.00 $500.00 <br />3 GRUBBING ACRE 0.10 $3,500.00 $350.00 <br />4 SAWING BITUMINOUS PAVEMENT LIN FT 140.00 $2.75 $385.00 <br />5 REMOVE BITUMINOUS SURFACE SQ YD 55.00 $1.75 $96.25 $6,331.25 <br />STREET <br />6 COMMON EXCAVATION (P) CU YD 500.00 $7.00 $3,500.00 <br />7 AGGREGATE BASE CLASS 5 (CV) (P) CU YD 280.00 $26.00 $7,280.00 <br />8 WEARING COURSE MIXTURE TON 262.00 $70.00 $18,340.00 <br />9 STREET SWEEPING TYPE WET PICKUP HOUR 5.00 $125.00 $625.00 $29,745.00 <br />TURF RESTORATION <br />10 SCREENED TOPSOIL BORROW (LV) CU YD 175.00 $14.00 $2,450.00 <br />11 SEEDING WITH BONDED FIBER MATRIX ACRE 0.45 $2,000.00 $900.00 <br />12 SEEDING WITH HYDROMULCH (TEMPORARY) ACRE 0.45 $1,000.00 $450.00 <br />13 FERTILIZER POUND 170.00 $1.50 $255.00 <br />14 SILT FENCE, MAINTAINED LIN FT 200.00 $1.50 $300.00 <br />15 BIOROLL LIN FT 10.00 $4.00 $40.00 $4,395.00 <br />SUBTOTAL -CONSTRUCTION <br />CONTINGENCY (15 % ) <br />DESIGN ENGINEERING (8.5 % ) <br />CONSTRUCTION ENGINEERING (10 % ) <br />LEGAL, ADMINISTRATIVE, FISCAL (2%) <br />GRAND TOTAL <br />Note: Estimate does not include any costs related to weltand permitting, wetland mitigation, or easement acquisition <br />P \PT\R\RUMRI\134982\2-prof-mgmt\25-cost-est\[Estimate.xlsx]SUMMARY <br />$40,500.00 <br />$6,100.00 <br />$4,000.00 <br />$4,700.00 <br />$900.00 <br />$56,200.00 <br />$40,471.25 <br />20 4/19/2016 <br />