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 2 <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 0.60 $5,000.00 $3,000.00 <br />3 GRUBBING ACRE 0.60 $3,500.00 $2,100.00 <br />4 SAWING BITUMINOUS PAVEMENT LIN FT 20.00 $2.75 $55.00 <br />5 REMOVE BITUMINOUS SURFACE SQ YD 100.00 $1.75 $175.00 $10,330.00 <br />STREET <br />6 COMMON EXCAVATION (P) CU YD 420.00 $7.00 $2,940.00 <br />7 AGGREGATE BASE CLASS 5 (CV) (P) CU YD 235.00 $26.00 $6,110.00 <br />8 WEARING COURSE MIXTURE TON 221.00 $70.00 $15,470.00 <br />9 STREET SWEEPING TYPE WET PICKUP HOUR 5.00 $125.00 $625.00 $25,145.00 <br />STORM SEWER <br />10 INLET PROTECTION, MAINTAINED EACH 0.00 $100.00 $0.00 <br />11 18" RC PIPE APRON W/TRASH GUARD EACH 0.00 $1,250.00 $0.00 <br />12 18" RC PIPE SEWER DESIGN 3006 CL III LIN FT 0.00 $31.00 $0.00 <br />13 CONST DRAINAGE STRUCTURE DES H EACH 0.00 $1,500.00 $0.00 <br />14 CONST DRAINAGE STRUCTURE DESIGN 48-4020 EACH 0.00 $2,000.00 $0.00 $0.00 <br />TURF RESTORATION <br />15 SCREENED TOPSOIL BORROW (LV) CU YD 150.00 $14.00 $2,100.00 <br />16 SEEDING WITH BONDED FIBER MATRIX ACRE 0.37 $2,000.00 $740.00 <br />17 SEEDING WITH HYDROMULCH (TEMPORARY) ACRE 0.37 $1,000.00 $370.00 <br />18 FERTILIZER POUND 130.00 $1.50 $195.00 <br />19 SILT FENCE, MAINTAINED LIN FT 1,250.00 $1.50 $1,875.00 <br />20 BIOROLL LIN FT 100.00 $4.00 $400.00 $5,680.00 <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\RU MR I\134982\2-proj-m g mt\25-cost-est\[E stim ate.xl sx]SU MMARY <br />$41,200.00 <br />$6,200.00 <br />$4,000.00 <br />$4,700.00 <br />$900.00 <br />$57,000.00 <br />$41,155.00 <br />21 4/19/2016 <br />