Laserfiche WebLink
SEH <br />RUM RIVER HILLS GOLF COMMUNITY <br />RUMRI COST ESTIMATE <br />SEH NC RUMRI 134982 <br />*ASSUMPTIONS FOR ESTIMATE INCLUDE 12ft wide by 10ft tall box culvert <br />4ft of cover over top inside of box (bottom of tunnel is 14ft below centerline of the road) <br />trail connections not included in this estimate <br />OPINION OF PROBABLE COST - BOX CULVERT <br />4/18/2016 <br />ITEM UNIT OF APPROXIMAT <br />NO. ITEM DESCRIPTION MEASUREMENT E QUANTITY UNIT PRICE COST <br />1 MOBILIZATION LUMP SUM 1.00 $15,000.00 $15,000.00 <br />2 SAWING BITUMINOUS PAVEMENT LIN FT 140.00 $4.00 $560.00 <br />3 REMOVE BITUMINOUS SURFACE SQ YD 511.00 $2.00 $1,022.00 <br />4 COMMON EXCAVATION (P) CU YD 4,500.00 $7.00 $31,500.00 <br />5 AGGREGATE BASE CLASS 5 (CV) (P) CU YD 300.00 $26.00 $7,800.00 <br />6 RETAINING WALL SQ FT 1,500.00 $50.00 $75,000.00 <br />7 GUARD RAIL LIN FT 400.00 $25.00 $10,000.00 <br />8 GUARD RAIL END TERMINALS EACH 2.00 $3,000.00 $6,000.00 <br />9 WEARING COURSE MIXTURE TON 250.00 $90.00 $22,500.00 <br />10 BITUMINOUS PATCH HWY SPECIAL SQ YD 600.00 $60.00 $36,000.00 <br />11 STREET SWEEPING TYPE WET PICKUP HOUR 5.00 $125.00 $625.00 <br />12 12' X 10' BOX CULVERT LIN FT 70.00 $1,000.00 $70,000.00 <br />13 BOX CULVERT END SECTIONS EACH 2.00 $25,000.00 $50,000.00 <br />14 INLET PROTECTION, MAINTAINED EACH 4.00 $100.00 $400.00 <br />15 18" RC PIPE APRON W/TRASH GUARD EACH 1.00 $1,250.00 $1,250.00 <br />16 18" RC PIPE SEWER DESIGN 3006 CL III LIN FT 480.00 $32.00 $15,360.00 <br />17 CONST DRAINAGE STRUCTURE DES H EACH 2.00 $1,500.00 $3,000.00 <br />18 CONST DRAINAGE STRUCTURE DESIGN 48-4020 EACH 2.00 $2,000.00 $4,000.00 <br />19 SCREENED TOPSOIL BORROW (LV) CU YD 500.00 $20.00 $10,000.00 <br />20 SEEDING WITH BONDED FIBER MATRIX ACRE 2.85 $2,000.00 $5,700.00 <br />21 TRAFFIC CONTROL LUMP SUM 1.00 $15,000.00 $15,000.00 <br />22 LANDSCAPING LUMP SUM 1.00 $30,000.00 $30,000.00 <br />SUBTOTAL - CONSTRUCTION $410,700.00 <br />CONTINGENCY(10%) $41,100.00 <br />TOPO/PRELIMINARY DESIGN $20,000.00 <br />FINAL DESIGN $25,000.00 <br />CONSTRUCTION ADMINISTRATION $50,000.00 <br />GRAND TOTAL $546,800.00 <br />Note: Estimate does not include any costs related to permitting or easements <br />P \PT\R\RUMRI\134982\2-prof-mgmt\25-cost-est\[Estimate.xlsxlSUMMARY <br />22 4/19/2016 <br />