PLANNING ESTIMATE FUQUAY-VARINA PEDESTRIAN PLAN
PLANNING ESTIMATE FUQUAY-VARINA PEDESTRIAN PLAN
NC License #P-1301
NC License #P-1301
PRIORITY PROJECT #5: FUQUAY-VARINA MIDDLE SCHOOL CONNECTIVITY PATH NOTE 2 - KENNETH CREEK
350 LF 10' WIDE ASPHALT SHARED USE PATH FROM FUQUAY-VARINA HOMES-ELDERLY ACCESS ROAD TO SOUTH PARK 910 LF 10' WIDE CONCRETE SIDE PATH ALONG WAGSTAFF RD IN GAPS BETWEEN COTTON BROOK DR AND S MAIN ST 850 LF 10' WIDE CONCRETE SIDE PATH ALONG S. MAIN ST FROM WAGSTAFF RD AND ALONG FUQUAY-VARINA HOMES-ELDERLY ENTRANCE PRIORITY PROJECT #5: FUQUAY-VARINA MIDDLE SCHOOL CONNECTIVITY PATH NOTES 4, 6-9 CROSSING IMPROVEMENTS AT WAGSTAFF RD/SOUTH MAIN ST, AND ACROSS WAGSTAFF RD TO CARROLL HOWARD JOHNSON PARK
LOCATION:
LOCATION:
2000 LF 10' WIDE ASPHALT GREENWAY ALONG KENNETH CREEK FROM S. WILLHAVEN DR TO ANDERSON WOOD DR
DESCRIPTION:
DESCRIPTION:
0.4 MILES
TOTAL LENGTH:
COUNTY:
WAKE
DIVISION:
5
0.4 MILES
TOTAL LENGTH:
ITEM NO.
UNIT PRICE
COUNTY:
WAKE
DIVISION:
5
ITEM DESCRIPTION
QUANTITY UNIT
AMOUNT
DESC. NO.
SECT. NO.
TRAIL ITEMS
MOBILIZATION CONSTRUCTION SURVEYING
LS LS LS
ITEM NO.
0000100000-N 0000400000-N 0043000000-N 1121000000-E 1523000000-E 1575000000-E 2605000000-N 4399000000-N 8801000000-E
800 801 226 520 610 620 848
1 1 1
$68,000.00 $15,000.00 $282,000.00
$68,000.00 $15,000.00 $282,000.00 $44,500.00 $48,000.00 $12,000.00 $6,000.00 $10,000.00 $171,600.00 $60,000.00 $390,000.00 $25,000.00 $30,000.00
UNIT PRICE
ITEM DESCRIPTION
QUANTITY UNIT
AMOUNT
DESC. NO.
SECT. NO.
GRADING
TRAIL ITEMS
AGGREGATE BASE COURSE
TON TON TON
890 240
$50.00 $200.00 $800.00
MOBILIZATION CONSTRUCTION SURVEYING
LS LS LS
0000100000-N 0000400000-N 0043000000-N 1121000000-E 1523000000-E 1575000000-E 2549000000-E 2591000000-E 2605000000-N 4399000000-N
800 801 226 520 610 620 846 848 848
1 1 1
$30,000.00 $16,000.00 $94,000.00
$30,000.00 $16,000.00 $94,000.00 $40,400.00 $12,500.00 $4,000.00 $75,000.00 $107,580.00 $36,000.00 $20,000.00 $80,000.00 $20,000.00
ASPHALT CONC SURFACE COURSE, TYPE S9.5C
MSE RETAINING WALL NO **** TEMPORARY TRAFFIC CONTROL ASPHALT BINDER FOR PLANT MIX CONCRETE CURB RAMP
15
GRADING
LS LS LS LF LF SF LS EA
2 1
$3,000.00 $10,000.00
AGGREGATE BASE COURSE
TON TON TON
1,010
$40.00 $250.00 $800.00 $50.00 $55.00
1105
ASPHALT CONC SURFACE COURSE, TYPE S9.5C
50
SP
1,430 1,200
$120.00 $50.00
ASPHALT BINDER FOR PLANT MIX 2'-6" CONCRETE CURB & GUTTER 4" CONCRETE SIDEWALK
5
WOOD SAFETY RAILING PEDESTRIAN BRIDGE DRAINAGE ALLOWANCE
LS LS LS LS SY EA LF
1,500 1,956
130
$3,000.00 $25,000.00 $30,000.00 $55,000.00
1 1
CONCRETE CURB RAMP
12
$3,000.00 $20,000.00 $80,000.00 $20,000.00
EROSION CONTROL ALLOWANCE
TEMPORARY TRAFFIC CONTROL
1105
1 1 1 1
MINOR ITEMS (5%)
1 $55,000.00 CONSTRUCTION COST SUBTOTAL $1,217,100.00 CONTINGENCY (30%) $365,130.00 OPINION OF PROBABLE CONSTRUCTION COST $1,582,230.00 $316,446.00 OPINION OF TOTAL CONSTRUCTION COST (2022) $1,899,000.00 NCDOT ADMINISTRATION FEE (20%)
DRAINAGE ALLOWANCE
EROSION CONTROL ALLOWANCE
MINOR ITEMS (5%)
$25,000.00 $25,000.00 CONSTRUCTION COST SUBTOTAL $560,480.00 CONTINGENCY (30%) $168,150.00 UTILITIES (ABOVE GROUND) $15,000.00 OPINION OF PROBABLE CONSTRUCTION COST $743,630.00 $148,726.00 OPINION OF TOTAL CONSTRUCTION COST (2022) $892,000.00 NCDOT ADMINISTRATION FEE (20%)
CONSTRUCTION ENGINEERING AND INSPECTION (15%) (2022)
$285,000.00
NOTE:
ESTIMATE IS NOT BASED ON AN ENGINEERING DESIGN, AND IS FOR PLANNING PURPOSES ONLY. BASED ON 2022 UNIT PRICES, INFLATION NOT INCLUDED. ASSUMES LAP FUNDING REQUIRING NCDOT ADMINISTRATION FEE. EXCLUDES RIGHT-OF-WAY, DESIGN, AND PERMITTING. UNDERGROUND UTILITY COORDINATION/RELOCATION COSTS UNKNONWN AND NOT INCLUDED.
CONSTRUCTION ENGINEERING AND INSPECTION (15%) (2022)
$134,000.00
NOTE:
ESTIMATE IS NOT BASED ON AN ENGINEERING DESIGN, AND IS FOR PLANNING PURPOSES ONLY. BASED ON 2022 UNIT PRICES, INFLATION NOT INCLUDED
ASSUMES LAP FUNDING REQUIRING NCDOT ADMINISTRATION FEE.
COMPUTED BY
CJA
EXCLUDES RIGHT-OF-WAY, DESIGN, AND PERMITTING. UNDERGROUND UTILITY COORDINATION/RELOCATION COSTS UNKNONWN AND NOT INCLUDED.
6/24/2022
DATE
COMPUTED BY
CJA
DATE
6/24/2022
N:\Shared\PROJECTS\2021\00-2021-074 Fuquay-Varina, NC Pedestrian Plan\Products\Estimate (Planning)\2021-074_Planning Estimate_#5.2_Middle School.xlsx 1
N:\Shared\PROJECTS\2021\00-2021-074 Fuquay-Varina, NC Pedestrian Plan\Products\Estimate (Planning)\2021-074_Planning Estimate_#5.4-9_Middle School.xlsx 1
146
147
APPENDIX E: PRIORITY PROJECT COST ESTIMATES
FUQUAY-VARINA PEDESTRIAN PLAN
Made with FlippingBook - PDF hosting