Loading...
HomeMy WebLinkAboutCost EstimateNO. 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 Engineer's Cost Estimate CREEK MEADOWS -SECTION lA, PHASE 4A -Rev. #1 PAVING, DRAINAGE, & UTILITY IMPROVEMENTS COLLEGE STATION, BRAZOS COUNTY, TEXAS UNIT TOTAL DESCRIPTION QUANTITY UNIT COST COST PAVING IMPROVEMENTS Mobilization, Construction Staking, All Required 1 LS $4,000.00 $4 ,000.00 Testing by Contractor & Trench Safety SWPP Measures (Rock Rip-Rap, Seeding, Silt 1 LS $3,000.00 $3,000.00 Fencing, Construction Entrance, Inlet Protection) Clearing & Grubbing (ROW & All Easements) 1 LS $4,000.00 $4,000.00 In-Place Earthwork Excavation (Roadway, Alleys, 1,869 CY $3.00 $5,607.00 Drainage Channels, Sitework, etc ... ) In-Pace Earthwork Embankment (Roadway, Alleys, 17 CY $3.00 $51.00 Sitework, etc .. ) (Excavated On-Site) In-Place Earthwork Embankment Finishing (Topsoil, Landscape 602 CY $3.00 $1 ,806.00 Berms & Miscellaneous) (Excavated On-Site) 4" Thick Reinforced Concrete Sidewalk (Includes 2,078 SF $3.75 $7,792.50 H/C Ramps) 6" Raised Concrete Curb & Gutter 1,562 LF $10.75 $16,791.50 6" Compacted Lime Stabilized Subgrade 6,000 SY $4.20 $25,200.00 6" Compacted Limestone Base (Residential Street) 2,730 SY $9.00 $24,570.00 6" Thick Reinforced Concrete (Alleys) 1,805 SY $31 .00 $55,955.00 2" Compacted Hot-mix Asphaltic Concrete 2,730 SY $12.50 $34,125.00 SUB-TOTAL= $182,898.00 DRAINAGE IMPROVEMENTS Mobilization, Construction Staking, All Required Testing 1 LS $4,000.00 $4,000.00 (Including TV) by Contractor & Trench Safety Recessed Curb Inlet (5' Opening) 1 EA $2,750.00 $2,750.00 Recessed Curb Inlet (10' Opening) 3 EA $3,500.00 $10,500.00 Recessed Curb Inlet (15' Opening) 2 EA $4,250.00 $8,500.00 Storm Sewer Junction Box 3 EA $2,000.00 $6,000.00 Storm Sewer Grate Inlet (6'x3') 2 EA $4,500.00 $9,000.00 18" RCP (CL 3) Storm Sewer w/Rubber Gasket 34 LF $50.00 $1 ,700.00 CD1-202-0316-E22 1 of 3 E 'C tEtiint ne:meer s OS s ae 8 18" ADS (N-12) Storm Sewer 120 LF $24.00 $2,880.00 9 30" RCP (CL 3) Storm Sewer w/Rubber Gasket 171 LF $90.00 $15,390.00 10 30" ADS (N-12) Storm Sewer 645 LF $51 .00 $32,895.00 11 36" ADS (N-12) Storm Sewer 341 LF $56.00 $19,096.00 12 Structural Bedding for 18" Storm Sewer (Cement 154 LF $7.00 $1 ,078.00 Stabilized Sand) 13 Structural Bedding for 30" Storm Sewer (Cement 816 LF $8.00 $6,528.00 Stabilized Sand) 14 Structural Bedding for 36" Storm Sewer (Cement 341 LF $11 .00 $3,751 .00 Stabilized Sand) SUB-TOTAL= $124,068.00 WATER IMPROVEMENTS 1 Mobilization, Staking, All Required Testing by 1 LS $2,500.00 $2,500.00 Contractor & Trench Safety (Water Line) 2 8" PVC Water Line (C909, CL 200) -Non Structural 888 LF $17.00 $15,096.00 Backfill 3 8" PVC Water Line (C909, CL 200) -Structural 117 LF $23.50 $2,749.50 Backfill 4 6" PVC Water Line (C909, CL 200) -Non Structural 246 LF $14.00 $3,444.00 Backfill 5 6" PVC Water Line (C909, CL 200) -Structural 88 LF $20.50 $1,804.00 Backfill 6 Standard Fire Hydrant Assembly 1 EA $3,000.00 $3,000.00 7 8" (MJ) Gate Valve & Box 5 EA $950.00 $4,750.00 8 6" (MJ) Gate Valve & Box 3 EA $750.00 $2,250.00 9 2" Blow-Off Valve & Riser 2 EA $950.00 $1,900.00 10 8" x 8" (MJ) Tee 1 EA $425.00 $425.00 11 8" x 6" (MJ) Tee 3 EA $400.00 $1,200.00 12 8" (MJ) Plug with or without 2" Tap 2 EA $160.00 $320.00 13 6" (MJ) Plug w/2" Tap 1 EA $150.00 $150.00 14 8" (MJ) 45 deg Bend 4 EA $350.00 $1,400.00 15 8" (MJ) 22.50 deg Bend 4 EA $350.00 $1,400.00 16 6" (MJ) 11 .25 deg Bend 1 EA $300.00 $300.00 CD1-202-0316-E22 2 of 3 Engineer's Cost Estimate 17 Dual Water Service (Long Side) 5 EA $1 ,675.00 $8,375.00 18 Dual Water Service (Short Side) 5 EA $850.00 $4,250.00 19 Single Water Service (Short Side) 1 EA $500.00 $500.00 20 Single Water Service (Long Side) 2 EA $1 ,500.00 $3,000.00 SUB-TOTAL= $58,813.50 SANITARY SEWER IMPROVEMENTS 1 Mobilization, Staking, Trench Safety & TV Inspection 1 LS $4,000.00 $4,000.00 (Sewer Line) 2 6" PVC Sanitary Sewer (SDR-26, D3034) -Non 766 LF $22.00 $16,852.00 Structural Backfill 3 6" PVC Sanitary Sewer (SDR-26, D3034) -150 LF $39.00 $5,850.00 Structural Backfill 4 4' Diameter Standard Manhole w/32" Opening (Ring 5 EA $2,400.00 $12,000.00 & Cover) 5 Structural Bedding (Cement Stabilized Sand) 40 LF $18.00 $720.00 6 Dual Sanitary Sewer Service (Long Side) 2 EA $1 ,500.00 $3,000.00 7 Single Sanitary Sewer Service (Short Side) 2 EA $250.00 $500.00 8 Dual Sanitary Sewer Service (Short Side) 2 EA $450.00 $900.00 9 Single Sanitary Sewer Service (Long Side) 2 EA $550.00 $1 ,100.00 ,,,,,,,, SUB-TOTAL= $44,922.00 ---~t__ OF T[ \\l --s"\I':.· · · · · .J "ls '• ESTIMATED CONSTRUCTION COST= $410,701 .50 ,,:-.· * ·. ,, ""*". ·.*, 10% CONTINGENCY= $41 ,070.15 ,,... ···' , . . .,,........ • ••••••••••• "I. GRAND TOTAL= $451, 771.65 ~ ON MU ~ I.·.. . . . . . . :J ....... -,, I : : ~ I ~ :$,., I X' • IC[NSSI) •• ~ _,:-\~ ,,~s~~oN·A~-~~G:_ -;fl/ \ ' ,-- This Engineer's Cost Estimate was prepared in our office, at the date shown, and is released for the purpose of public infrastructure cost projections. CD1-202-0316-E22 RME Consulting Engineers TEXAS FIRM REGISTRATION No. F-004695 POST OFFICE BOX 9253 COLLEGE STATION, TEXAS 77842 OFF/FAX: (979) 690-0329 E-mail: civil@rmengineer.com 3 of 3