appendix 1: cost summary drawing, no. 14737/102/sk002

41
High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT 11 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc Appendix 1: Cost summary drawing, no. 14737/102/SK002

Upload: others

Post on 11-Jun-2022

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

11 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

Appendix 1: Cost summary drawing, no. 14737/102/SK002

Page 2: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

12 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

This page is intentionally left blank

Page 3: Appendix 1: Cost summary drawing, no. 14737/102/SK002

Scheme A: £3,750,000 Sainsburys / Dovecote Includes Oxford Road roundabout replaced with signalised T junction and closure of Arch Way Option 2 - Arch Way retained single carriageway £3,200,000

Scheme B: £1,400,000 Bridge Street / Westbourne Street Includes new signals at West Wycombe Road Option 2 - modified Bridge Street £1,300,000 Option 3 - modified Bridge Street £1,300,000

Scheme H: £200,000 Desborough Road Widening road between Bridge Street (Scheme B) and new Gas Works link road (Scheme C)

Scheme C: £600,000 Gas Works Includes new connection from Queen Alexandra Road to Desborough Road Option 2 - cul-de-sac instead of link £500,000

Scheme G: £200,000 Queen Alexandra Road Widening road between new Gas Works link road (Scheme C) and Abbey Way Gyratory (Scheme E)

Scheme F: £3,200,000 Abbey Way Flyover Partial demolition of flyover and creation of open space Option 2 - full demolition, new single carriageway £ 5,000,000 Option 3 - single carriageway on flyover £300,000 Option 4 - bus interchange on flyover £2,800,000

Scheme D: £2,650,000 Lilys Walk Alternative Includes new connection from Queen Alexandra Road to Desborough Road as alternative to Schemes C and G. Option 2 - single carriageway £2,200,000

Scheme I: £650,000 Queen Victoria Road / Easton Street Reconfiguration of junctions Option 2 - reconfigure signals & widen road £500,000 Option 3 - bus priority measures £400,000

Scheme E: £1,550,000 Abbey Way Gyratory Includes new signals at Marlow Hill and Abbey Way Option 2 - reconfigured signal arrangement £1,600,000 Option 3 - widened Queen Victoria Rd Bridge £1,900,000

INFORMATION

HIGH WYCOMBE TOWN CENTRE MASTERPLAN

INFRASTRUCTURE COST ESTIMATE

SCHEME COSTS

14737/102/SK002

Page 4: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

13 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

Appendix 2: Breakdown of cost estimates and OPI data

The following pages contain a breakdown of costs for each of the schemes, and three charts illustrating how the future OPI value was built-up / determined. Chart 1 identifies two past trends in the OPI value, Chart 2 illustrates possible early and late recovery of OPI values, and Chart 3 identifies two scenarios for future OPI values.

Page 5: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

14 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

This page is intentionally left blank

Page 6: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 3.6 ha 3,200.00£ 11,520.00£ Take up/down kerbing 2600 m 7.00£ 18,200.00£ Take up/down traffic signs 1 item 20,000.00£ 20,000.00£ Take up/down signals 1 item 25,000.00£ 25,000.00£ Take up/down street lighting 1 item 15,000.00£ 15,000.00£ Demolition of structure 1 item 400,000.00£ 400,000.00£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 100 m 300.00£ 30,000.00£

500 Drainage and service ductsPipes 1500 m 75.00£ 112,500.00£ Manhole 30 nr 1,500.00£ 45,000.00£ Gully 120 nr 600.00£ 72,000.00£

600 EarthworksExcavate soft material 2400 m3 14.00£ 33,600.00£ Excavate hard material (paving) 2600 m3 30.00£ 78,000.00£ Disposal of materials 5000 m3 29.00£ 145,000.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 250 m2 4.00£ 1,000.00£

700 PavementCapping layer - 600mm 1400 m2 13.00£ 18,200.00£ Sub-base - 150mm 1400 m2 7.00£ 9,800.00£ Base 4800 m2 40.00£ 192,000.00£ Binder course 4800 m2 15.00£ 72,000.00£ Surface course 8700 m2 8.00£ 69,600.00£ Cold milling / planing of carriageway 4900 m2 7.00£ 34,300.00£ Regulating 4900 m2 12.00£ 58,800.00£ High friction / coloured surfacing 5000 m2 12.00£ 60,000.00£

1100 Kerbs, Footways & Paved AreasKerbs 2500 m 28.00£ 70,000.00£ Footway 7000 m2 25.00£ 175,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 40,000.00£ 40,000.00£ Road markings 1 item 5,000.00£ 5,000.00£ Traffic signals - small 1 nr 30,000.00£ 30,000.00£ Traffic signals - medium 4 nr 80,000.00£ 320,000.00£ Traffic signals - large 1 nr 120,000.00£ 120,000.00£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 140,000.00£ 140,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 175,000.00£ 175,000.00£ Sub-total 2,601,520.00£ Preliminaries incl traffic management 25 % 650,380.00£ Minor items (incl. surveys etc) 10 % 260,152.00£ Contingency 10 % 260,152.00£

TOTAL 3,750,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME A: SAINSBURYS / DOVECOTE - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 7: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 3.6 ha 3,200.00£ 11,520.00£ Take up/down kerbing 2600 m 7.00£ 18,200.00£ Take up/down traffic signs 1 item 20,000.00£ 20,000.00£ Take up/down signals 1 item 25,000.00£ 25,000.00£ Take up/down street lighting 1 item 15,000.00£ 15,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 100 m 300.00£ 30,000.00£

500 Drainage and service ductsPipes 1700 m 75.00£ 127,500.00£ Manhole 35 nr 1,500.00£ 52,500.00£ Gully 130 nr 600.00£ 78,000.00£

600 EarthworksExcavate soft material 2400 m3 14.00£ 33,600.00£ Excavate hard material (paving) 2400 m3 30.00£ 72,000.00£ Disposal of materials 4800 m3 29.00£ 139,200.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 250 m2 4.00£ 1,000.00£

700 PavementCapping layer - 600mm 1400 m2 13.00£ 18,200.00£ Sub-base - 150mm 1400 m2 7.00£ 9,800.00£ Base 5150 m2 40.00£ 206,000.00£ Binder course 5150 m2 15.00£ 77,250.00£ Surface course 9350 m2 8.00£ 74,800.00£ Cold milling / planing of carriageway 5250 m2 7.00£ 36,750.00£ Regulating 5250 m2 12.00£ 63,000.00£ High friction / coloured surfacing 5300 m2 12.00£ 63,600.00£

1100 Kerbs, Footways & Paved AreasKerbs 2650 m 28.00£ 74,200.00£ Footway 6300 m2 25.00£ 157,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 40,000.00£ 40,000.00£ Road markings 1 item 5,000.00£ 5,000.00£ Traffic signals - small 2 nr 30,000.00£ 60,000.00£ Traffic signals - medium 4 nr 80,000.00£ 320,000.00£ Traffic signals - large 1 nr 120,000.00£ 120,000.00£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 150,000.00£ 150,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 160,000.00£ 160,000.00£ Sub-total 2,264,620.00£ Preliminaries incl traffic management 25 % 566,155.00£ Minor items (incl. surveys etc) 10 % 226,462.00£ Contingency 10 % 226,462.00£

TOTAL 3,300,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME A: SAINSBURYS / DOVECOTE - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 8: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 2.2 ha 3,200.00£ 7,040.00£ Take up/down kerbing 1100 m 7.00£ 7,700.00£ Take up/down traffic signs 1 item 8,000.00£ 8,000.00£ Take up/down signals 1 item 15,000.00£ 15,000.00£ Take up/down street lighting 1 item 6,300.00£ 6,300.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 8 nr 1,500.00£ 12,000.00£ Gully 25 nr 600.00£ 15,000.00£

600 EarthworksExcavate soft material 350 m3 14.00£ 4,900.00£ Excavate hard material (paving) 1700 m3 30.00£ 51,000.00£ Disposal of materials 2050 m3 29.00£ 59,450.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 1200 m2 13.00£ 15,600.00£ Sub-base - 150mm 1200 m2 7.00£ 8,400.00£ Base 1500 m2 40.00£ 60,000.00£ Binder course 1500 m2 15.00£ 22,500.00£ Surface course 4000 m2 8.00£ 32,000.00£ Cold milling / planing of carriageway 2500 m2 7.00£ 17,500.00£ Regulating 2500 m2 12.00£ 30,000.00£ High friction / coloured surfacing 2300 m2 12.00£ 27,600.00£

1100 Kerbs, Footways & Paved AreasKerbs 1300 m 28.00£ 36,400.00£ Footway 2000 m2 25.00£ 50,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 15,000.00£ 15,000.00£ Road markings 1 item 2,000.00£ 2,000.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 3 nr 80,000.00£ 240,000.00£ Traffic signals - large 1 nr 120,000.00£ 120,000.00£ Street furniture allowance 1 item 2,000.00£ 2,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 50,000.00£ 50,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 10,000.00£ 10,000.00£ Sub-total 955,390.00£ Preliminaries incl traffic management 25 % 238,847.50£ Minor items (incl. surveys etc) 10 % 95,539.00£ Contingency 10 % 95,539.00£

TOTAL 1,400,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME B: BRIDGE STREET / WESTBOURNE STREET - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 9: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 2.2 ha 3,200.00£ 7,040.00£ Take up/down kerbing 1100 m 7.00£ 7,700.00£ Take up/down traffic signs 1 item 8,000.00£ 8,000.00£ Take up/down signals 1 item 15,000.00£ 15,000.00£ Take up/down street lighting 1 item 6,300.00£ 6,300.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 8 nr 1,500.00£ 12,000.00£ Gully 25 nr 600.00£ 15,000.00£

600 EarthworksExcavate soft material 350 m3 14.00£ 4,900.00£ Excavate hard material (paving) 1700 m3 30.00£ 51,000.00£ Disposal of materials 2050 m3 29.00£ 59,450.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 1200 m2 13.00£ 15,600.00£ Sub-base - 150mm 1200 m2 7.00£ 8,400.00£ Base 1500 m2 40.00£ 60,000.00£ Binder course 1500 m2 15.00£ 22,500.00£ Surface course 4000 m2 8.00£ 32,000.00£ Cold milling / planing of carriageway 2500 m2 7.00£ 17,500.00£ Regulating 2500 m2 12.00£ 30,000.00£ High friction / coloured surfacing 2200 m2 12.00£ 26,400.00£

1100 Kerbs, Footways & Paved AreasKerbs 1350 m 28.00£ 37,800.00£ Footway 2000 m2 25.00£ 50,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 15,000.00£ 15,000.00£ Road markings 1 item 2,000.00£ 2,000.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 3 nr 80,000.00£ 240,000.00£ Traffic signals - large 1 nr 120,000.00£ 120,000.00£ Street furniture allowance 1 item 2,000.00£ 2,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 50,000.00£ 50,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 10,000.00£ 10,000.00£ Sub-total 955,590.00£ Preliminaries incl traffic management 25 % 238,897.50£ Minor items (incl. surveys etc) 10 % 95,559.00£ Contingency 10 % 95,559.00£

TOTAL 1,400,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME B: BRIDGE STREET / WESTBOURNE STREET - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 10: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 2.2 ha 3,200.00£ 7,040.00£ Take up/down kerbing 1100 m 7.00£ 7,700.00£ Take up/down traffic signs 1 item 8,000.00£ 8,000.00£ Take up/down signals 1 item 15,000.00£ 15,000.00£ Take up/down street lighting 1 item 6,300.00£ 6,300.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 8 nr 1,500.00£ 12,000.00£ Gully 25 nr 600.00£ 15,000.00£

600 EarthworksExcavate soft material 350 m3 14.00£ 4,900.00£ Excavate hard material (paving) 1700 m3 30.00£ 51,000.00£ Disposal of materials 2050 m3 29.00£ 59,450.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 1200 m2 13.00£ 15,600.00£ Sub-base - 150mm 1200 m2 7.00£ 8,400.00£ Base 1500 m2 40.00£ 60,000.00£ Binder course 1500 m2 15.00£ 22,500.00£ Surface course 4000 m2 8.00£ 32,000.00£ Cold milling / planing of carriageway 2500 m2 7.00£ 17,500.00£ Regulating 2500 m2 12.00£ 30,000.00£ High friction / coloured surfacing 2200 m2 12.00£ 26,400.00£

1100 Kerbs, Footways & Paved AreasKerbs 1350 m 28.00£ 37,800.00£ Footway 2000 m2 25.00£ 50,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 15,000.00£ 15,000.00£ Road markings 1 item 2,000.00£ 2,000.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 3 nr 80,000.00£ 240,000.00£ Traffic signals - large 1 nr 120,000.00£ 120,000.00£ Street furniture allowance 1 item 2,000.00£ 2,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 50,000.00£ 50,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 10,000.00£ 10,000.00£ Sub-total 955,590.00£ Preliminaries incl traffic management 25 % 238,897.50£ Minor items (incl. surveys etc) 10 % 95,559.00£ Contingency 10 % 95,559.00£

TOTAL 1,400,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME B: BRIDGE STREET / WESTBOURNE STREET - Option 3

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 11: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.5 ha 3,200.00£ 1,600.00£ Take up/down kerbing 300 m 7.00£ 2,100.00£ Take up/down traffic signs 1 item 1,000.00£ 1,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 1,000.00£ 1,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 5 nr 1,500.00£ 7,500.00£ Gully 25 nr 600.00£ 15,000.00£

600 EarthworksExcavate soft material 700 m3 14.00£ 9,800.00£ Excavate hard material (paving) 1800 m3 30.00£ 54,000.00£ Disposal of materials 2500 m3 29.00£ 72,500.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 1400 m2 13.00£ 18,200.00£ Sub-base - 150mm 1400 m2 7.00£ 9,800.00£ Base 1400 m2 40.00£ 56,000.00£ Binder course 1400 m2 15.00£ 21,000.00£ Surface course 2230 m2 8.00£ 17,840.00£ Cold milling / planing of carriageway 830 m2 7.00£ 5,810.00£ Regulating 830 m2 12.00£ 9,960.00£ High friction / coloured surfacing 300 m2 12.00£ 3,600.00£

1100 Kerbs, Footways & Paved AreasKerbs 900 m 28.00£ 25,200.00£ Footway 1500 m2 25.00£ 37,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 2,000.00£ 2,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 1,000.00£ 1,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 2,500.00£ 2,500.00£ Sub-total 426,410.00£ Preliminaries incl traffic management 25 % 106,602.50£ Minor items (incl. surveys etc) 10 % 42,641.00£ Contingency 10 % 42,641.00£

TOTAL 600,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME C: GAS WORKS - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 12: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.4 ha 3,200.00£ 1,280.00£ Take up/down kerbing 200 m 7.00£ 1,400.00£ Take up/down traffic signs 1 item 1,000.00£ 1,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 1,000.00£ 1,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 300 m 75.00£ 22,500.00£ Manhole 4 nr 1,500.00£ 6,000.00£ Gully 20 nr 600.00£ 12,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 1700 m3 30.00£ 51,000.00£ Disposal of materials 1700 m3 29.00£ 49,300.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 1000 m2 13.00£ 13,000.00£ Sub-base - 150mm 1000 m2 7.00£ 7,000.00£ Base 1000 m2 40.00£ 40,000.00£ Binder course 1000 m2 15.00£ 15,000.00£ Surface course 1500 m2 8.00£ 12,000.00£ Cold milling / planing of carriageway 500 m2 7.00£ 3,500.00£ Regulating 500 m2 12.00£ 6,000.00£ High friction / coloured surfacing 0 m2 12.00£ -£

1100 Kerbs, Footways & Paved AreasKerbs 900 m 28.00£ 25,200.00£ Footway 1500 m2 25.00£ 37,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 2,000.00£ 2,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 500.00£ 500.00£

1300 Road Lighting ColumnsRoad lighting 1 item 16,000.00£ 16,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 2,500.00£ 2,500.00£ Sub-total 327,180.00£ Preliminaries incl traffic management 25 % 81,795.00£ Minor items (incl. surveys etc) 10 % 32,718.00£ Contingency 10 % 32,718.00£

TOTAL 450,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME C: GAS WORKS - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 13: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 1.4 ha 3,200.00£ 4,480.00£ Take up/down kerbing 900 m 7.00£ 6,300.00£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 2,500.00£ 2,500.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 50 m 300.00£ 15,000.00£

500 Drainage and service ductsPipes 900 m 75.00£ 67,500.00£ Manhole 12 nr 1,500.00£ 18,000.00£ Gully 50 nr 600.00£ 30,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 8000 m3 30.00£ 240,000.00£ Disposal of materials 8000 m3 29.00£ 232,000.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 6400 m2 13.00£ 83,200.00£ Sub-base - 150mm 6400 m2 7.00£ 44,800.00£ Base 6400 m2 40.00£ 256,000.00£ Binder course 6400 m2 15.00£ 96,000.00£ Surface course 10700 m2 8.00£ 85,600.00£ Cold milling / planing of carriageway 4300 m2 7.00£ 30,100.00£ Regulating 4300 m2 12.00£ 51,600.00£ High friction / coloured surfacing 2600 m2 12.00£ 31,200.00£

1100 Kerbs, Footways & Paved AreasKerbs 2700 m 28.00£ 75,600.00£ Footway 2500 m2 25.00£ 62,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 6,000.00£ 6,000.00£ Road markings 1 item 2,500.00£ 2,500.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 1 nr 80,000.00£ 80,000.00£ Traffic signals - large 2 nr 120,000.00£ 240,000.00£ Street furniture allowance 1 item 2,000.00£ 2,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 40,000.00£ 40,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 10,000.00£ 10,000.00£ Sub-total 1,814,880.00£ Preliminaries incl traffic management 25 % 453,720.00£ Minor items (incl. surveys etc) 10 % 181,488.00£ Contingency 10 % 181,488.00£

TOTAL 2,650,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME D: LILYS WALK ALTERNATIVE - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 14: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 1.4 ha 3,200.00£ 4,480.00£ Take up/down kerbing 900 m 7.00£ 6,300.00£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 2,500.00£ 2,500.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 50 m 300.00£ 15,000.00£

500 Drainage and service ductsPipes 900 m 75.00£ 67,500.00£ Manhole 12 nr 1,500.00£ 18,000.00£ Gully 47 nr 600.00£ 28,200.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 8000 m3 30.00£ 240,000.00£ Disposal of materials 8000 m3 29.00£ 232,000.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 3900 m2 13.00£ 50,700.00£ Sub-base - 150mm 3900 m2 7.00£ 27,300.00£ Base 3900 m2 40.00£ 156,000.00£ Binder course 3900 m2 15.00£ 58,500.00£ Surface course 9200 m2 8.00£ 73,600.00£ Cold milling / planing of carriageway 4300 m2 7.00£ 30,100.00£ Regulating 4300 m2 12.00£ 51,600.00£ High friction / coloured surfacing 2100 m2 12.00£ 25,200.00£

1100 Kerbs, Footways & Paved AreasKerbs 2500 m 28.00£ 70,000.00£ Footway 2500 m2 25.00£ 62,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 6,000.00£ 6,000.00£ Road markings 1 item 2,500.00£ 2,500.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 2 nr 80,000.00£ 160,000.00£ Traffic signals - large 1 nr 120,000.00£ 120,000.00£ Street furniture allowance 1 item 2,000.00£ 2,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 40,000.00£ 40,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 10,000.00£ 10,000.00£ Sub-total 1,561,980.00£ Preliminaries incl traffic management 25 % 390,495.00£ Minor items (incl. surveys etc) 10 % 156,198.00£ Contingency 10 % 156,198.00£

TOTAL 2,250,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME D: LILYS WALK ALTERNATIVE - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 15: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 2.5 ha 3,200.00£ 8,000.00£ Take up/down kerbing 1400 m 7.00£ 9,800.00£ Take up/down traffic signs 1 item 10,000.00£ 10,000.00£ Take up/down signals 1 item 5,000.00£ 5,000.00£ Take up/down street lighting 1 item 10,000.00£ 10,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 60 m 40.00£ 2,400.00£ Safety barrier terminal 2 nr 1,300.00£ 2,600.00£ Pedestrian guardrails 50 m 300.00£ 15,000.00£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 8 nr 1,500.00£ 12,000.00£ Gully 40 nr 600.00£ 24,000.00£

600 EarthworksExcavate soft material 500 m3 14.00£ 7,000.00£ Excavate hard material (paving) 2200 m3 30.00£ 66,000.00£ Disposal of materials 2700 m3 29.00£ 78,300.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 650 m2 13.00£ 8,450.00£ Sub-base - 150mm 650 m2 7.00£ 4,550.00£ Base 650 m2 40.00£ 26,000.00£ Binder course 650 m2 15.00£ 9,750.00£ Surface course 6150 m2 8.00£ 49,200.00£ Cold milling / planing of carriageway 5500 m2 7.00£ 38,500.00£ Regulating 5500 m2 12.00£ 66,000.00£ High friction / coloured surfacing 3600 m2 12.00£ 43,200.00£

1100 Kerbs, Footways & Paved AreasKerbs 1500 m 28.00£ 42,000.00£ Footway 5200 m2 25.00£ 130,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 20,000.00£ 20,000.00£ Road markings 1 item 2,500.00£ 2,500.00£ Traffic signals - small 2 nr 30,000.00£ 60,000.00£ Traffic signals - medium 2 nr 80,000.00£ 160,000.00£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 50,000.00£ 50,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 75,000.00£ 75,000.00£ Sub-total 1,070,250.00£ Preliminaries incl traffic management 25 % 267,562.50£ Minor items (incl. surveys etc) 10 % 107,025.00£ Contingency 10 % 107,025.00£

TOTAL 1,550,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME E: ABBEY WAY GYRATORY - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 16: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 2.5 ha 3,200.00£ 8,000.00£ Take up/down kerbing 1400 m 7.00£ 9,800.00£ Take up/down traffic signs 1 item 10,000.00£ 10,000.00£ Take up/down signals 1 item 5,000.00£ 5,000.00£ Take up/down street lighting 1 item 10,000.00£ 10,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 60 m 40.00£ 2,400.00£ Safety barrier terminal 2 nr 1,300.00£ 2,600.00£ Pedestrian guardrails 50 m 300.00£ 15,000.00£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 8 nr 1,500.00£ 12,000.00£ Gully 40 nr 600.00£ 24,000.00£

600 EarthworksExcavate soft material 500 m3 14.00£ 7,000.00£ Excavate hard material (paving) 2200 m3 30.00£ 66,000.00£ Disposal of materials 2700 m3 29.00£ 78,300.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 650 m2 13.00£ 8,450.00£ Sub-base - 150mm 650 m2 7.00£ 4,550.00£ Base 650 m2 40.00£ 26,000.00£ Binder course 650 m2 15.00£ 9,750.00£ Surface course 6150 m2 8.00£ 49,200.00£ Cold milling / planing of carriageway 5500 m2 7.00£ 38,500.00£ Regulating 5500 m2 12.00£ 66,000.00£ High friction / coloured surfacing 3500 m2 12.00£ 42,000.00£

1100 Kerbs, Footways & Paved AreasKerbs 1500 m 28.00£ 42,000.00£ Footway 5200 m2 25.00£ 130,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 20,000.00£ 20,000.00£ Road markings 1 item 2,500.00£ 2,500.00£ Traffic signals - small 2 nr 30,000.00£ 60,000.00£ Traffic signals - medium 2 nr 80,000.00£ 160,000.00£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 50,000.00£ 50,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 75,000.00£ 75,000.00£ Sub-total 1,069,050.00£ Preliminaries incl traffic management 25 % 267,262.50£ Minor items (incl. surveys etc) 10 % 106,905.00£ Contingency 10 % 106,905.00£

TOTAL 1,550,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME E: ABBEY WAY GYRATORY - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 17: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 2.5 ha 3,200.00£ 8,000.00£ Take up/down kerbing 1400 m 7.00£ 9,800.00£ Take up/down traffic signs 1 item 10,000.00£ 10,000.00£ Take up/down signals 1 item 5,000.00£ 5,000.00£ Take up/down street lighting 1 item 10,000.00£ 10,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 60 m 40.00£ 2,400.00£ Safety barrier terminal 2 nr 1,300.00£ 2,600.00£ Pedestrian guardrails 50 m 300.00£ 15,000.00£

500 Drainage and service ductsPipes 400 m 75.00£ 30,000.00£ Manhole 8 nr 1,500.00£ 12,000.00£ Gully 40 nr 600.00£ 24,000.00£

600 EarthworksExcavate soft material 500 m3 14.00£ 7,000.00£ Excavate hard material (paving) 2200 m3 30.00£ 66,000.00£ Disposal of materials 2700 m3 29.00£ 78,300.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 700 m2 13.00£ 9,100.00£ Sub-base - 150mm 700 m2 7.00£ 4,900.00£ Base 70 m2 40.00£ 2,800.00£ Binder course 700 m2 15.00£ 10,500.00£ Surface course 6200 m2 8.00£ 49,600.00£ Cold milling / planing of carriageway 5500 m2 7.00£ 38,500.00£ Regulating 5500 m2 12.00£ 66,000.00£ High friction / coloured surfacing 3500 m2 12.00£ 42,000.00£

1100 Kerbs, Footways & Paved AreasKerbs 1500 m 28.00£ 42,000.00£ Footway 5250 m2 25.00£ 131,250.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 20,000.00£ 20,000.00£ Road markings 1 item 2,500.00£ 2,500.00£ Traffic signals - small 2 nr 30,000.00£ 60,000.00£ Traffic signals - medium 2 nr 80,000.00£ 160,000.00£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 15,000.00£ 15,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 50,000.00£ 50,000.00£

2500 StructuresStructure 1 item 260,000.00£ 260,000.00£

3000 LandscapingGeneral landscape reinstatement 1 item 75,000.00£ 75,000.00£ Sub-total 1,319,250.00£ Preliminaries incl traffic management 25 % 329,812.50£ Minor items (incl. surveys etc) 10 % 131,925.00£ Contingency 10 % 131,925.00£

TOTAL 1,900,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME E: ABBEY WAY GYRATORY - Option 3

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 18: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.8 ha 3,200.00£ 2,560.00£ Take up/down kerbing 0 m 7.00£ -£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 6,000.00£ 6,000.00£ Demolition of structure 1 item 1,750,000.00£ 1,750,000.00£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 450 m 75.00£ 33,750.00£ Manhole 10 nr 1,500.00£ 15,000.00£ Gully 50 nr 600.00£ 30,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 3000 m3 30.00£ 90,000.00£ Disposal of materials 3000 m3 29.00£ 87,000.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 0 m2 13.00£ -£ Sub-base - 150mm 0 m2 7.00£ -£ Base 0 m2 40.00£ -£ Binder course 0 m2 15.00£ -£ Surface course 0 m2 8.00£ -£ Cold milling / planing of carriageway 0 m2 7.00£ -£ Regulating 0 m2 12.00£ -£ High friction / coloured surfacing 0 m2 12.00£ -£

1100 Kerbs, Footways & Paved AreasKerbs 0 m 28.00£ -£ Footway 4000 m2 25.00£ 100,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 0 item -£ -£ Road markings 0 item 1,500.00£ -£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 10,000.00£ 10,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 50,000.00£ 50,000.00£ Sub-total 2,196,310.00£ Preliminaries incl traffic management 25 % 549,077.50£ Minor items (incl. surveys etc) 10 % 219,631.00£ Contingency 10 % 219,631.00£

TOTAL 3,200,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME F: ABBEY WAY FLYOVER - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 19: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.8 ha 3,200.00£ 2,560.00£ Take up/down kerbing 0 m 7.00£ -£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 6,000.00£ 6,000.00£ Demolition of structure 1 item 2,500,000.00£ 2,500,000.00£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 600 m 75.00£ 45,000.00£ Manhole 13 nr 1,500.00£ 19,500.00£ Gully 60 nr 600.00£ 36,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 5600 m3 30.00£ 168,000.00£ Disposal of materials 5600 m3 29.00£ 162,400.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 3000 m2 13.00£ 39,000.00£ Sub-base - 150mm 3000 m2 7.00£ 21,000.00£ Base 3000 m2 40.00£ 120,000.00£ Binder course 3000 m2 15.00£ 45,000.00£ Surface course 3000 m2 8.00£ 24,000.00£ Cold milling / planing of carriageway 0 m2 7.00£ -£ Regulating 0 m2 12.00£ -£ High friction / coloured surfacing 1200 m2 12.00£ 14,400.00£

1100 Kerbs, Footways & Paved AreasKerbs 800 m 28.00£ 22,400.00£ Footway 2000 m2 25.00£ 50,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 5,000.00£ 5,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 3 nr 30,000.00£ 90,000.00£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 15,000.00£ 15,000.00£ Sub-total 3,413,760.00£ Preliminaries incl traffic management 25 % 853,440.00£ Minor items (incl. surveys etc) 10 % 341,376.00£ Contingency 10 % 341,376.00£

TOTAL 4,950,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME F: ABBEY WAY FLYOVER - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 20: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.8 ha 3,200.00£ 2,560.00£ Take up/down kerbing 800 m 7.00£ 5,600.00£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 0 item -£ -£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 50 m 75.00£ 3,750.00£ Manhole 5 nr 1,500.00£ 7,500.00£ Gully 25 nr 600.00£ 15,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 50 m3 30.00£ 1,500.00£ Disposal of materials 50 m3 29.00£ 1,450.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 0 m2 13.00£ -£ Sub-base - 150mm 0 m2 7.00£ -£ Base 0 m2 40.00£ -£ Binder course 0 m2 15.00£ -£ Surface course 500 m2 8.00£ 4,000.00£ Cold milling / planing of carriageway 500 m2 7.00£ 3,500.00£ Regulating 500 m2 12.00£ 6,000.00£ High friction / coloured surfacing 300 m2 12.00£ 3,600.00£

1100 Kerbs, Footways & Paved AreasKerbs 350 m 28.00£ 9,800.00£ Footway 4000 m2 25.00£ 100,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 5,000.00£ 5,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 0 item -£ -£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 15,000.00£ 15,000.00£ Sub-total 192,760.00£ Preliminaries incl traffic management 25 % 48,190.00£ Minor items (incl. surveys etc) 10 % 19,276.00£ Contingency 10 % 19,276.00£

TOTAL 300,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME F: ABBEY WAY FLYOVER - Option 3

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 21: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.8 ha 3,200.00£ 2,560.00£ Take up/down kerbing 1200 m 7.00£ 8,400.00£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 0 item -£ -£ Take up/down street lighting 1 item 6,000.00£ 6,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 50 m 75.00£ 3,750.00£ Manhole 5 nr 1,500.00£ 7,500.00£ Gully 25 nr 600.00£ 15,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 400 m3 30.00£ 12,000.00£ Disposal of materials 400 m3 29.00£ 11,600.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 0 m2 13.00£ -£ Sub-base - 150mm 0 m2 7.00£ -£ Base 800 m2 40.00£ 32,000.00£ Binder course 800 m2 15.00£ 12,000.00£ Surface course 1300 m2 8.00£ 10,400.00£ Cold milling / planing of carriageway 500 m2 7.00£ 3,500.00£ Regulating 500 m2 12.00£ 6,000.00£ High friction / coloured surfacing 600 m2 12.00£ 7,200.00£

1100 Kerbs, Footways & Paved AreasKerbs 450 m 28.00£ 12,600.00£ Footway 2000 m2 25.00£ 50,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 5,000.00£ 5,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 0 nr 30,000.00£ -£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 620,000.00£ 620,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure - 3no. lifts 1 item 1,050,000.00£ 1,050,000.00£

3000 LandscapingGeneral landscape reinstatement 1 item 10,000.00£ 10,000.00£ Sub-total 1,909,010.00£ Preliminaries incl traffic management 25 % 477,252.50£ Minor items (incl. surveys etc) 10 % 190,901.00£ Contingency 10 % 190,901.00£

TOTAL 2,750,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME F: ABBEY WAY FLYOVER - Option 4

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 22: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.5 ha 3,200.00£ 1,600.00£ Take up/down kerbing 180 m 7.00£ 1,260.00£ Take up/down traffic signs 1 item 2,000.00£ 2,000.00£ Take up/down signals 1 item 3,000.00£ 3,000.00£ Take up/down street lighting 1 item 1,000.00£ 1,000.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 50 m 75.00£ 3,750.00£ Manhole 1 nr 1,500.00£ 1,500.00£ Gully 5 nr 600.00£ 3,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 120 m3 30.00£ 3,600.00£ Disposal of materials 120 m3 29.00£ 3,480.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 0 m2 13.00£ -£ Sub-base - 150mm 0 m2 7.00£ -£ Base 230 m2 40.00£ 9,200.00£ Binder course 230 m2 15.00£ 3,450.00£ Surface course 230 m2 8.00£ 1,840.00£ Cold milling / planing of carriageway 0 m2 7.00£ -£ Regulating 0 m2 12.00£ -£ High friction / coloured surfacing 600 m2 12.00£ 7,200.00£

1100 Kerbs, Footways & Paved AreasKerbs 150 m 28.00£ 4,200.00£ Footway 100 m2 25.00£ 2,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 5,000.00£ 5,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 2 nr 30,000.00£ 60,000.00£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 1,000.00£ 1,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 8,000.00£ 8,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 1,000.00£ 1,000.00£ Sub-total 129,080.00£ Preliminaries incl traffic management 25 % 32,270.00£ Minor items (incl. surveys etc) 10 % 12,908.00£ Contingency 10 % 12,908.00£

TOTAL 200,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME G: QUEEN ALEXANDRA ROAD

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 23: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 0.3 ha 3,200.00£ 960.00£ Take up/down kerbing 100 m 7.00£ 700.00£ Take up/down traffic signs 1 item 1,000.00£ 1,000.00£ Take up/down signals 1 item 3,000.00£ 3,000.00£ Take up/down street lighting 1 item 1,500.00£ 1,500.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 100 m 75.00£ 7,500.00£ Manhole 3 nr 1,500.00£ 4,500.00£ Gully 10 nr 600.00£ 6,000.00£

600 EarthworksExcavate soft material 0 m3 14.00£ -£ Excavate hard material (paving) 150 m3 30.00£ 4,500.00£ Disposal of materials 150 m3 29.00£ 4,350.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 0 m2 4.00£ -£ Topsoil and grass seed 0 m2 4.00£ -£

700 PavementCapping layer - 600mm 0 m2 13.00£ -£ Sub-base - 150mm 0 m2 7.00£ -£ Base 240 m2 40.00£ 9,600.00£ Binder course 240 m2 15.00£ 3,600.00£ Surface course 1240 m2 8.00£ 9,920.00£ Cold milling / planing of carriageway 1000 m2 7.00£ 7,000.00£ Regulating 1000 m2 12.00£ 12,000.00£ High friction / coloured surfacing 300 m2 12.00£ 3,600.00£

1100 Kerbs, Footways & Paved AreasKerbs 100 m 28.00£ 2,800.00£ Footway 50 m2 25.00£ 1,250.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 2,000.00£ 2,000.00£ Road markings 1 item 1,500.00£ 1,500.00£ Traffic signals - small 1 nr 30,000.00£ 30,000.00£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 0 nr 120,000.00£ -£ Street furniture allowance 1 item 1,000.00£ 1,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 12,000.00£ 12,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 1,000.00£ 1,000.00£ Sub-total 131,280.00£ Preliminaries incl traffic management 25 % 32,820.00£ Minor items (incl. surveys etc) 10 % 13,128.00£ Contingency 10 % 13,128.00£

TOTAL 200,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME H: DESBOROUGH ROAD

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 24: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 1.8 ha 3,200.00£ 5,760.00£ Take up/down kerbing 330 m 7.00£ 2,310.00£ Take up/down traffic signs 1 item 10,000.00£ 10,000.00£ Take up/down signals 1 item 10,000.00£ 10,000.00£ Take up/down street lighting 1 item 2,500.00£ 2,500.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 50 m 75.00£ 3,750.00£ Manhole 2 nr 1,500.00£ 3,000.00£ Gully 5 nr 600.00£ 3,000.00£

600 EarthworksExcavate soft material 100 m3 14.00£ 1,400.00£ Excavate hard material (paving) 300 m3 30.00£ 9,000.00£ Disposal of materials 300 m3 29.00£ 8,700.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 40 m2 4.00£ 160.00£ Topsoil and grass seed 40 m2 4.00£ 160.00£

700 PavementCapping layer - 600mm 300 m2 13.00£ 3,900.00£ Sub-base - 150mm 300 m2 7.00£ 2,100.00£ Base 300 m2 40.00£ 12,000.00£ Binder course 300 m2 15.00£ 4,500.00£ Surface course 600 m2 8.00£ 4,800.00£ Cold milling / planing of carriageway 300 m2 7.00£ 2,100.00£ Regulating 300 m2 12.00£ 3,600.00£ High friction / coloured surfacing 1830 m2 12.00£ 21,960.00£

1100 Kerbs, Footways & Paved AreasKerbs 310 m 28.00£ 8,680.00£ Footway 100 m2 25.00£ 2,500.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 25,000.00£ 25,000.00£ Road markings 1 item 3,000.00£ 3,000.00£ Traffic signals - small 1 nr 30,000.00£ 30,000.00£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 2 nr 120,000.00£ 240,000.00£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 8,000.00£ 8,000.00£ Sub-total 456,880.00£ Preliminaries incl traffic management 25 % 114,220.00£ Minor items (incl. surveys etc) 10 % 45,688.00£ Contingency 10 % 45,688.00£

TOTAL 650,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME I: QUEEN VICTORIA / EASTON STREET - Option 1

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 25: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 1.8 ha 3,200.00£ 5,760.00£ Take up/down kerbing 465 m 7.00£ 3,255.00£ Take up/down traffic signs 1 item 10,000.00£ 10,000.00£ Take up/down signals 1 item 10,000.00£ 10,000.00£ Take up/down street lighting 1 item 3,500.00£ 3,500.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 150 m 75.00£ 11,250.00£ Manhole 5 nr 1,500.00£ 7,500.00£ Gully 15 nr 600.00£ 9,000.00£

600 EarthworksExcavate soft material 100 m3 14.00£ 1,400.00£ Excavate hard material (paving) 550 m3 30.00£ 16,500.00£ Disposal of materials 550 m3 29.00£ 15,950.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 50 m2 4.00£ 200.00£ Topsoil and grass seed 50 m2 4.00£ 200.00£

700 PavementCapping layer - 600mm 550 m2 13.00£ 7,150.00£ Sub-base - 150mm 550 m2 7.00£ 3,850.00£ Base 550 m2 40.00£ 22,000.00£ Binder course 550 m2 15.00£ 8,250.00£ Surface course 850 m2 8.00£ 6,800.00£ Cold milling / planing of carriageway 300 m2 7.00£ 2,100.00£ Regulating 300 m2 12.00£ 3,600.00£ High friction / coloured surfacing 2130 m2 12.00£ 25,560.00£

1100 Kerbs, Footways & Paved AreasKerbs 450 m 28.00£ 12,600.00£ Footway 250 m2 25.00£ 6,250.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 25,000.00£ 25,000.00£ Road markings 1 item 3,000.00£ 3,000.00£ Traffic signals - small 1 nr 30,000.00£ 30,000.00£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 2 nr 120,000.00£ 240,000.00£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 8,000.00£ 8,000.00£ Sub-total 523,675.00£ Preliminaries incl traffic management 25 % 130,918.75£ Minor items (incl. surveys etc) 10 % 52,367.50£ Contingency 10 % 52,367.50£

TOTAL 750,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME I: QUEEN VICTORIA / EASTON STREET - Option 2

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 26: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

Series Description Quantity Unit Rate Total200 Site Clearance

General site clearance 1.8 ha 3,200.00£ 5,760.00£ Take up/down kerbing 330 m 7.00£ 2,310.00£ Take up/down traffic signs 1 item 10,000.00£ 10,000.00£ Take up/down signals 1 item 10,000.00£ 10,000.00£ Take up/down street lighting 1 item 2,500.00£ 2,500.00£ Demolition of structure 0 item -£ -£

400 Road Restraint SystemsSafety barriers 0 m 40.00£ -£ Safety barrier terminal 0 nr 1,300.00£ -£ Pedestrian guardrails 0 m 300.00£ -£

500 Drainage and service ductsPipes 50 m 75.00£ 3,750.00£ Manhole 2 nr 1,500.00£ 3,000.00£ Gully 5 nr 600.00£ 3,000.00£

600 EarthworksExcavate soft material 100 m3 14.00£ 1,400.00£ Excavate hard material (paving) 350 m3 30.00£ 10,500.00£ Disposal of materials 350 m3 29.00£ 10,150.00£ Import material 0 m3 31.00£ -£ Perforation of redundant carriageway 110 m2 4.00£ 440.00£ Topsoil and grass seed 110 m2 4.00£ 440.00£

700 PavementCapping layer - 600mm 385 m2 13.00£ 5,005.00£ Sub-base - 150mm 385 m2 7.00£ 2,695.00£ Base 385 m2 40.00£ 15,400.00£ Binder course 385 m2 15.00£ 5,775.00£ Surface course 685 m2 8.00£ 5,480.00£ Cold milling / planing of carriageway 300 m2 7.00£ 2,100.00£ Regulating 300 m2 12.00£ 3,600.00£ High friction / coloured surfacing 2130 m2 12.00£ 25,560.00£

1100 Kerbs, Footways & Paved AreasKerbs 530 m 28.00£ 14,840.00£ Footway 120 m2 25.00£ 3,000.00£ Block paving 0 m2 30.00£ -£

1200 Traffic Signs & Road MarkingsTraffic signs 1 item 30,000.00£ 30,000.00£ Road markings 1 item 3,000.00£ 3,000.00£ Traffic signals - small 1 nr 30,000.00£ 30,000.00£ Traffic signals - medium 0 nr 80,000.00£ -£ Traffic signals - large 2 nr 120,000.00£ 240,000.00£ Street furniture allowance 1 item 5,000.00£ 5,000.00£

1300 Road Lighting ColumnsRoad lighting 1 item 20,000.00£ 20,000.00£

2500 StructuresStructure 0 item -£ -£

3000 LandscapingGeneral landscape reinstatement 1 item 8,000.00£ 8,000.00£ Sub-total 482,705.00£ Preliminaries incl traffic management 25 % 120,676.25£ Minor items (incl. surveys etc) 10 % 48,270.50£ Contingency 10 % 48,270.50£

TOTAL 700,000.00£

Notes Scheme:1. Civil engineering costs based on 2008 tender

costs2. No allowance has been made for professional,

building, planning, adoption and other such fees and VAT

3. Costs exclude any significant site clearance, site preparation, earthworks, and anomalies

4. Costs exclude utility diversion and protection works.

5. Costs based on relatively level ground and no extraordinary constraints

SCHEME I: QUEEN VICTORIA / EASTON STREET - Option 3

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Page 27: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Chart 1 - Past and Present OPI

90

100

110

120

130

140

150

160

170

180

190

200

01-1

995

01-1

996

12-1

996

12-1

997

12-1

998

12-1

999

12-2

000

12-2

001

12-2

002

12-2

003

12-2

004

12-2

005

12-2

006

12-2

007

12-2

008

12-2

009

12-2

010

12-2

011

12-2

012

12-2

013

Date

Out

put P

rice

Inde

x (t

o 19

95 b

ase)

Past strong growth

Past weak growth

Pre

sent

day

Page 28: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Chart 2 - Past, Present and Predicted OPI to 2010

90

100

110

120

130

140

150

160

170

180

190

200

01-1

995

01-1

996

12-1

996

12-1

997

12-1

998

12-1

999

12-2

000

12-2

001

12-2

002

12-2

003

12-2

004

12-2

005

12-2

006

12-2

007

12-2

008

12-2

009

12-2

010

12-2

011

12-2

012

12-2

013

Date

Out

put P

rice

Inde

x (1

995)

Pre

sent

day

Past strong growth

Past weak growth

Exp

ecte

d re

cove

ry in

201

0

Early recovery

Late recovery

Page 29: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe MasterplanInfrastructure Cost Estimate

J:\14737 - High Wycombe Town\102 Costings\Cost Estimate

Chart 3 - Past, Present and Predicted OPI to 2012

90

100

110

120

130

140

150

160

170

180

190

200

01-1

995

01-1

996

12-1

996

12-1

997

12-1

998

12-1

999

12-2

000

12-2

001

12-2

002

12-2

003

12-2

004

12-2

005

12-2

006

12-2

007

12-2

008

12-2

009

12-2

010

12-2

011

12-2

012

12-2

013

Date

Out

put P

rice

Inde

x (1

995)

Pre

sent

day

Past strong growth

Past weak growth

Predicted strong growth

Predicted weak growth

Exp

ecte

d re

cove

ry in

201

0

Con

stru

ctio

n in

201

2

OPI = 177

OPI = 163

Page 30: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

15 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

Appendix 3: Additional drawings

Please note that the following drawings have been reduced to A4 size and are not full size copies.

Page 31: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

16 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

This page is intentionally left blank

Page 32: Appendix 1: Cost summary drawing, no. 14737/102/SK002
Page 33: Appendix 1: Cost summary drawing, no. 14737/102/SK002
Page 34: Appendix 1: Cost summary drawing, no. 14737/102/SK002
Page 35: Appendix 1: Cost summary drawing, no. 14737/102/SK002
Page 36: Appendix 1: Cost summary drawing, no. 14737/102/SK002
Page 37: Appendix 1: Cost summary drawing, no. 14737/102/SK002
Page 38: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

17 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

Appendix 4: Reports on structures

The following are reports on the existing structures involved in the cost estimate.

Page 39: Appendix 1: Cost summary drawing, no. 14737/102/SK002

High Wycombe Town Centre Masterplan Infrastructure Cost Estimate - DRAFT

18 J:\14737 - High Wycombe Town\102 Costings\WP\Reports\R01 Cost Estimate - DRAFT.doc

This page is intentionally left blank

Page 40: Appendix 1: Cost summary drawing, no. 14737/102/SK002

J:\14737 - High Wycombe Town\102 Costings\Abbey Way - Technical Note.doc Page 1 of 2

Job Name: High Wycombe Masterplan Job No.: 14737 Note No.: 1 Date: 30/01/09 Subject: Abbey Way - Elevated Highway Prepared By: iPw The Abbey Way Elevated Highway is a 24 span structure constructed from inverted precast prestressed concrete T beams supporting a reinforced concrete deck slab. Each span is 11.28m long supported on reinforced concrete crossheads carried by three vertical columns. The structure possesses short “solid” ramp approaches flanked with reinforced concrete retaining walls giving an overall length of approximately 350m. The structure carries a dual carriageway through the area to the south west of the town centre and contains a bifurcated section with a short spur road to the west linking to Desborough Road. The Octagon shopping arcade exists beneath the elevated highway towards its western end for approximately 125m of its length. There are numerous retail and commercial properties in extremely close proximity to the elevated highway (approximately 4.0m) over the majority of its length. No details of the viaduct articulation or its substructure below ground level were available at the time of this report. Two concrete box culverts run beneath the highway and the shopping complex along the same alignment as the highway, straddling the central pier columns for the western part of the structure. Three options are being considered by Wycombe Borough Council for the future of the Abbey Way Elevated Highway. Option 1 Demolition of elevated section but retaining the shops beneath the structure. Option 2 Demolition of elevated section and installation of an at grade single carriageway road. Option 3 No demolition (structure to be used by buses only) Demolition of the existing elevated highway structure and approach embankments is assumed to be by conventional means (i.e. the use of machine mounted hydraulic breakers and sawing methods). The presence of precast prestressed concrete beams will necessitate the removal of large beam sections from site prior to breaking up. Other structural components could be reduced to manageable sizes on site for subsequent removal truck. The presence of two box culverts beneath the highway is likely to complicate the demolition process as measures will need to taken to ensure that they are not damaged by falling materials, vibrations or loading from demolition plant. The buried depth of the culverts is unknown at the time of this reports preparation. Conventional demolition methods are potentially very noisy and dusty, it is assumed that mitigation measures will be implemented as an integral part of the demolition process. The entire area to be demolished is assumed to be securely fenced off.

Peter Brett Associates LLP

Caversham Bridge House

Waterman Place, Reading

Berkshire RG1 8DN

DD: +44 (0)118 950 0761

T: +44 (0)118 950 0761

F: +44 (0)118 959 7498

E: [email protected]

Website: www.pba.co.uk

Page 41: Appendix 1: Cost summary drawing, no. 14737/102/SK002

J:\14737 - High Wycombe Town\102 Costings\Abbey Way - Technical Note.doc Page 2 of 2

Option 1 Demolition of elevated section (retaining shops beneath the structure if possible). It is possible to demolish the existing elevated highway structure and remove it from site however the retention of the shops within the Octagon Shopping Centre may complicate sections of the demolition. (It is assumed that units beneath the structure not within the Octagon Centre will not be retained). The elevated highway forms the roof structure of the Octagon Shopping Centre and therefore the section of highway above the shops must be retained if they are to remain. Caution should be taken when undertaking the removal of part of a structure in order not to damage the retained section. Remedial works to the retained section may be necessary to ensure that it behaves in the correct structural manner and exposed broken sections will need to be made good to prevent deterioration over time. It may be necessary for retail units within the Octagon Shopping Centre to be closed to the public for short periods during demolition of the elevated highway adjacent to it. Estimated cost for partial demolition = £1,750,000

Option 2 Demolition of elevated section and installation of an at grade single carriageway

road. Estimated cost for full demolition = £2,500,000 The above figure excludes costs for construction of the at grade single carriageway road.

Option 3 No demolition (structure to be used by buses only)

This option requires no structural input and has therefore not been costed.

Notes All of the above costs are approximate estimates and exclude the following items:

Loss of Trade to neighbouring businesses Traffic management Services diversions Reinstatement Presence of hazardous substances (eg. Asbestos) if any Structural survey Legal fees Approval Processes Etc.

The above costs assume that all substructures are reduced to 300mm below existing ground levels and removal of demolition debris.