12 RD06 Linsell Boulevard – Construction of single carriageway between the Pipe Track and Casey Fields Boulevard. cranbourne east development contributions plan SM | 20100510 10:52
RD06 Linsell Boulevard – Construction of single carriageway between the Pipe Track and Casey Fields Boulevard. DCP Roadworks Estimate Road Name: RD-06 Linsell Bld from Barnby Gr to Casey Fields Bld Limit of works: As shown on drawing Length of Job: Road works only S 107 V1 (B) Notes: Costs based single carriageway of S-107(B) dual carriageway crossing from south to north lane as shown Limit of costing is to commencement of flaring for intersection Item Unit Rate wide units cost/m Unit cost Quantity subset subtotal Amount m width metres cost Roadworks subtotal $ 1,575.69 433 m $ 682,272.20 $ 682,272 Bulk Earthworks m³ $ 40.00 4.3 metres $ 40 $ 172.00 m $ 74,476.00 $ - Pavement (Urban) m² $ 91.50 7.4 metres $ 92 $ 677.10 m $ 293,184.30 $ - Crushed Rock Shoulder m² $ 20.00 0 metres $ 20 $ - m $ - $ - <strong>Structure</strong> for pipe track crossing m³ $ 800.00 297 metres $ 237,600.00 $ 237,600 Pavement Removal m³ $ 10.00 0 metres $ - $ - kerb and Channel S 503 m $ 40.00 1 sides $ 40 $ 40.00 m $ 17,320.00 $ - Kerb and Channel S 504 $ 45.00 1 sides $ 45 $ 45.00 m $ 19,485.00 side entry pits std drw S305 unit $ 1,200.00 1 interval metres 50 no $ 10,392.00 $ 10,392 Bike path 2.5m wide conc m² $ 50.00 2.5 metres $ 125.00 $ 54,125.00 Shared pathway 2.5m wide gravel m² $ 30.00 0 metres $ - $ - Pedestrian Footpath 1.4m wide m² $ 50.00 0 metres $ - $ - Pedestrian Footpath 1.5m gravel m² $ 30.00 0 metres $ - $ - Drainage , subgrade drain m $ 14.70 1 $ 15 $ 14.70 m $ 6,365.10 $ - Linemarking & Signage m $ 25.00 1 metres $ 25 $ 25.00 m $ 10,825.00 $ - Landscaping refer plantings m $ 20.00 0 metres $ 20 $ - m $ - $ - Concrete Path m² $ 45.00 0 $ 45 $ - m $ - $ - level / trim nature strip as per standard drawings m² $ 4.00 8.4 metres $ 4 $ 33.60 m $ 14,548.80 $ Tree <strong>Plan</strong>ting 2 - 2.5m tall unit $25/m-$150/tree 2 rows of trees $ 25 $ 50.00 m $ 21,650.00 Tube Stock <strong>Plan</strong>tings unit $5.27 -$6.78 0 metres wide $ 6 $ - m $ - $ - as per draft tree strategy $ - root barriers optional as per design in respect of appropriate offset criteria 300mm dia conc drain Stormwater Cr BF per metre $182 149 metres $ 62.63 $ 27,118 375mm conc drain stormwater Cr Bk fill per metre $231 149 metres $ 79.49 $ 34,419 450mm conc drain stormwater Cr BF per metre $294 149 metres $ 101.17 $ 43,806 525mm conc drain stormwater Cr BF per metre $351 0 metres $ - $ - Traffic Signals Unit $ 166,500.00 0 No of intesection $ - $ - Traffic Signal Conduit subset m $ 35.00 0 metres $ - $ - Street Lighting m $ 100.00 1 rows of lights $ 100.00 m $ 43,300.00 lighting conduit m $ 50.00 1 No of runs/sides $ 50.00 m $ 21,650.00 Subtotal $ 1,575.69 $ 930,264.20 estimated total $ 930,264 Traffic Management 7.0% $ 65,118 Survey and Design 10.0% $ 93,026 Overheads (supervision etc) 15.0% $ 139,540 Contingency (construction) 20.0% $ 186,053 Total Allowances & Contingencies 52% $ 483,737 Services relocation Sec Poles, water fittingItem $ 100,000 Total excluding land cost $ 1,514,002 Land Acquisition hectares $ 1,000,000.00 hectares 100% $ - Total Estimated Cost Adopted Cost $ 1,514,002 Estimate Prepared by: CDCE May-10 cranbourne east development contributions plan 13