2017 MINOR ROADS PAVING PROGRAM - COST ESTIMATE

PROJECT by PROJECT COST SUMMARY

157 St: 16 Ave to 18 Ave PROJECTED QUANTITY and COST

ITEM # Section Specification Title UNIT Quantity Bid Price Total Price
DIV 01: GENERAL REQUIREMENTS
01 55 00 Traffic Control, Vehicle Access and Parking
1.03 SS 1.5.2 Traffic Control, Vehicle Access and Parking - All other sites L.S. 1.00 $ 3,750.00 $ 3,750.00
01 57 01 Environmental Protection
1.04 SS 1.6.1 Environmental Protection L.S. 1.00 $ 423.08 $ 423.08

Sub-Total for DIV 01 $ 4,173.08

DIV 03: CONCRETE

03 30 20 Concrete Walks, Curb and Gutter
3.01 SS 1.4.3
Barrier Curb and Gutter, MMCD C4 Lin.m $ 70.00
1.4.4 482.00 $ 33,740.00
3.02 SS 1.4.5 100mm Thicnkess, Broom Finished Sidewalk Sq.m 468.00 $ 60.00 $ 28,080.00
3.03 SS 1.4.6 150mm Thickness Driveway Crossing SSD R24 & SSD R24.2/3 Sq.m 265.00 $ 95.00 $ 25,175.00
3.05 SS 1.4.6 Adjustments
To Frames, Covers, Lids, Valves, Junction Boxes, Catchbasins, Each
Inspection Chambers 2.00 $ 750.00 $ 1,500.00

Sub-Total for DIV 02 $ 88,495.00

DIV 26: ELECTRICAL

26 56 01 Roadway Lighting
26.03 1.9.1/2
Roadway Lighting - 157 Street lump sum
1.00 $ 49,500.00 $ 49,500.00
Sub-Total for DIV 26 $ 49,500.00

DIV 31: EARTHWORK

31 24 13 Roadway Excavation, Enbankment and Compaction
31.03 SS 1.8.4 Mass Excavation L.S. 1.00 $ 4,153.85 $ 4,153.85
31.04 SS 1.8.5 Common Excavation
Cu.m
Off-Site Disposal 605.00 $ 55.00 $ 33,275.00

Sub-Total for DIV 31 $ 37,428.85

DIV 32: ROADS AND SITE IMPROVEMENTS

32 01 16.8 Full Depth Reclamation
32.04 1.5.1 Full Depth Reclamation to Max. Depth 300mm Sq.m 3089.00 $ 4.50 $ 13,900.50
32 11 23 Granular Base
32.07 1.4.1 19mm Minus Crushed Granular Base Tonne 864.00 $ 32.50 $ 28,080.00
32 12 13.1 Asphalt Tack Coat
32.10 1.5.1 Asphalt Tack Coat Sq.m 3573.00 $ 0.50 $ 1,786.50
32 12 16 Hot-Mix Asphalt Concrete Paving
32.11 1.5.1/2 Asphalt Pavement - Lower Course #2 Tonne 394.00 $ 105.00 $ 41,370.00
32.12 1.5.1/2 Asphalt Pavement - Upper Course #2 Tonne 350.00 $ 110.00 $ 38,500.00
32.15 1.5.3 Asphalt Driveway Behind Curbing and Sidewalks 65mm
Sq.m
Thicnkess as per SSD-G.5 385.00 $ 55.00 $ 21,175.00
32.16 SS 1.5.4 Extruded Asphalt Water Control Curb - 50mm height, 25mm at
Lin.m
driveways 420.00 $ 25.00 $ 10,500.00
32 17 23 Painted Pavement Markings
32.23 1.5.3 Line - 200mm Width Lin.m 28.10 $ 10.00 $ 281.00
32.24 1.5.3 Line - 400mm Width Lin.m 21.00 $ 20.00 $ 420.00
32.24 SSP 1.5.6 Installation of Sign Sleeves for Permanent Traffic Control Signs Each 4.00 $ 50.00 $ 200.00
Hydraulic Seeding
1.8.1 Hydraulic Seeding Sq.m 51.00 $ 1.25 $ 63.75
32 91 21 Topsoil and Finish Grading
32.25 1.4.1 Imported Topsoil
See City of Surrey Parks Standard Constructiob Document 2011 Cu.m
Section 02971 caluse 2.1, 250mm thickness 15.00 $ 45.00 $ 675.00

Sub-Total for DIV 32 $ 156,951.75

DIV 33: UTILITIES

33 01 30.1 CCTV Pipeline Inspection
33.01 1.6.2 CCTV Pipeline inspection Lin.m 700.00 $ 6.00 $ 4,200.00
33 11 01 Waterworks
33.02 SSP 1.8.14 Water Valve Frame and Cover Replacement Each 2.00 $ 350.00 $ 700.00
33 40 01 Storm Sewers
33.03 1.6.1/2 300mm Diameter PVC SDR 35 Lin.m 327.00 $ 350.00 $ 114,450.00
33.04 1.6.3 150mm Storm Service c/w IC Each 37.00 $ 2,500.00 $ 92,500.00
33.05 1.6.5 Catchbasin Lead- 200mm Diameter Lin.m 56.00 $ 225.00 $ 12,600.00
33.06 1.6.9 Drainage Tie In Each 1.00 $ 3,500.00 $ 3,500.00
33 44 01 Manholes and Catchbasins
33.08 1.5.1.1 1050mm Manhole - Lid, frame and base Each 4.00 $ 3,000.00 $ 12,000.00
33.09 1.5.1.1 1200mm Manhole - Lid, frame and base Each 1.00 $ 4,000.00 $ 4,000.00
33.10 1.5.1.2 1050mm Manhole Risers Vert. m 12.00 $ 750.00 $ 9,000.00
33.11 1.5.1.2 1200mm Manhole Risers Vert. m 1.87 $ 900.00 $ 1,683.00
33.13 SS 1.5.3 Major Manhole Replacement - Local Roads and Driveways Each 1.00 $ 1,500.00 $ 1,500.00
33.14 1.5.2 Catchbasin Top Inlet - MMCD S11 Each 18.00 $ 1,500.00 $ 27,000.00
33.16 1.5.2 Inspection Chamber Each 37.00 $ 350.00 $ 12,950.00

Sub-Total for DIV 33 $ 296,083.00

TOTAL PRICE & TOTAL PRICE PER PROJECT $ 336,548.67 $ 632,631.67

G.S.T. $ 31,631.58
TOTAL TENDER PRICE & TOTAL TENDER PRICE PER PROJECT
$ 664,263.26

Page 1 of 1