Loading...
HomeMy WebLinkAboutCost EstimateEngipneem Cosa Estimate -Phase One CREEK MEADOWS & CASTLEGATE 2 FORCENWN & GRAVITY SEWER IMPROVEMENTS COLLEGE STATION, Bill CODTs Y, TEAS . v URIC:`_ " TOTAL , NO. D6MDItlPTIDN-': OUANTITI' RNR" C09T ' COST": t Mobilization, Saideng Trench Safely &IV Impecllon 1 LS $200DM $2,000.00 (3exerLlre) 2 12" PVC Sanlbry gavial Ril D30M)-Non 1221 LF $2500 $30,525.00 Slrvclmel Backfill 3 12" PVCSanipryServer(SDR-26,030N)- 32 LF $3000 $961 6Wctwal Backfill 4 12 WC Sell Semer(SDR-26, DV41)- 18 LF $3500 $6w 00 3Wctu21 Backfill 5 W PVC Sanitary Seiter(SDR-26, 030,i4)-Non, 18 LF $20,00 $3WA0 54uGuml teal w?mminus Plug 3 6- PVC Sanitary Sewer(SDR-26, D3N4)-Non- 5$ Lf $1200 $BCSDID SWcturzl Ba ll wRemtlnua Plug ] 4' Diameter Sal Manhole wl32- Opening (Ring 3 FA $2,800.00 $840000 &Cover) 8 4Dial Drop Manhole V/ '0;xl(Ring & 1 EG $3,30000 $3,300W Covet) g 6Dea ler StgnOeN Manhole w02- Opening (Ring 1 EA $4,OW.00 $4,00000 & Caw) - Receiving Manhole 10 T PVC Forcemain(SOR-28 W241)-Non 1995 LF $1500 $2992600 S1mcWml Backfill 11 9'PVC Fotcematn(SOR-26, 02241)-SpvWral 105 LF $2000 82,100.00 Backfill 12 Road Bore (Day) Cr In Casing 60 LF $7000 E4.200.00 13 18M Real ErcasemaB(Sch 40) will Carla-Lok 148 LF $]5.00 $11,100.Po (DR18 CL 235) w/Casing Spacers 8 Eno Seale 14 0uc01elmn FMlril (Fonomain) 1 LB $2,OOc.00 $2W0W 15 Sguquml Beall(Cement Statil¢ed Sand) 4i LF $t000 $4N.W Install!: new FNgt NP-31]1l2]5 impel 18 Upgrade moles etarten end Oreakers in eg51in9 t LS $59,000.00 $59,MA.00 .orIpaillb handle la er 68m oshr motors SULLIVtwI= 310Y ]4Buu CD1-280M]t-E08.alm 102 Enginneers Cost Estimate - Phase One ESTIMATED CONSTRUCTION COST = $159,548.00 00NTINGENCY = $11,373.00 . * GRAND TOTAL = $170,921.00 .0 r•• I... ..... .... RME Consulting Engineers TEXAS FIRM REGISTRATION No. F-4695 POST OFFICE BOX 9253 COLLEGE STATION, TEXAS 77842 OFF/FAX: (979) 764-0704 E-mail: civil@rmengineer.com Estimates and projections prepared by RME Consulting Engineers relating to construction costs and schedules, operation and maintenance costs, equipment characteristics and performance, and operating results are based on this office's experience, qualifications and judgment as a design professional. Since RME has no control over weather, cost and availability of labor, material and equipment, labor productivity, construction contractor's procedures and methods, unavoidable delays, construction contractor's methods of determining prices, economic conditions, competitive bidding or market conditions and other factors affecting such estimates or projections, this office does not guarantee that actual rates, costs, performance, schedules, etc., will not vary from estimates and projections prepared by the Engineer of record. CD1-260-0471-E08.xlsx 2 of 2 Engiancen Cost Estimate -Peeve Two CREEK MEADOWS FORCEMAIN& PUMP IMPROVEMENTS COLLEGE STATION. BWtZ COUNTY. TEXAB UNIT. TOM NO. MCII IN CUANRTV' tl$gR 1 Mani uo0.,3 sng. Tomcn Eatery a TV lnspalinn 1 LS 84,000.00 $4,00000 2 6PVC Forrestal (SDRd8.=41)-Non 5,1M LF $2000 $102,000.00 SttuMlel Backfill 3 8" WC Foremen ($DR-25,=41)-SVus=os Becimil 220 LF $25,00 $5150000 4 ftbsy acres ryry) W 16 Casing 150 LF $120.00 $18.Mm $ 18M Steal Enresemenl(&h 40) w2' Cots-Lok 230 LF $1 cc #3,00000 (OR18, CL 235) vdCssing Spacers B End Seals 6 Decals Into Fail(Forcaman) 1 IS $7,000.03 7000000 > Rewmrecaon of ExiSling Forcemaims) 1 LS $5,0000 $5000.00 Inslall Nit NP3 7W77 simpler wN130 It sainkss steal Want than 8 Rapew immilxa on edsang 8 Mrs puma. AM motor aaM, esker. run tons, 1 LS $40.000,00 w,000.cc meter, seal fall relay ana Not lgnb to comml panel w Nlt um SUB -TOTAL- $204.S0000 Milil TEO CONSTRUCTION COST- MPl.503.N CIXJTINGENCY= 820,500.03 GRAND TOTAL= $225,000.00 RME CamWBng Engineers Til FTRM1t RBGISTRATION No. P-0695 Po TOFFICEBOX9253 COLLSG9 STAMIC TBXAS I7842 OFF/PA%: (979)76 0,1 Cmul smevmm emerywn onwwgrmVwertWlMmrvn.weXmvm®EeWulo. gsmuven4mwmnvnwmNpupmer W pegmme,mbvpauleprmWmm<EW oo6aedKeewav'e.gYl4nKmu4lwMrtersa4mlp�paluW. sime MfF tilitl v+IN. mm�Y N giry+mt l®v pgimviry, muinem maemv a OmaLna ®4 mMMr, nmtlet4. xlv�yymewNenwmuvrmemeu NdemnWlY4mw ummmtim FWlW mmrYnuNnwm Nvb rmoeReve��dmmavuwR'uu¢aieanmdusvmrvmixmn�vMmYm1m.¢,pvevmnx Nvfvle. m.,wlll nawrylbmatlmw ma mm...� nw..4 a rs Foa;nar x�a. C01-i80-04)1-E08 ksx t of t Eaginemes Cost EaRmate CREEK MEADOWS & CASTLEGATE 2 FORCEMAIN & GRAVITY SEWER IMPROVEMENT! COLLEGE STATION, BRAZOS COUNTY, TEXAS on UX BESCBIR1bR 9LtA1111TV UNff 1 Mobilmos0on, Staking, Trench Sa ey & N lnspechon 1 LS $5,500.00 $5.500.00 (sewer Line) 2 12' WC Sanitary Sewer(SDR-26. D3034)-Mon 1221 LF $36.00 $43,956.00 StruWml Backfill 3 13' PVC Sanbry Easier(SDR-28, DOOM)- 32 IF $4900 $156BDO 6buW ral Bxmll 4 12- WC Sanibry Sewer(SDR-25. D2241)- 18 LF $000 now structural Backfill 5 & PVC Sanibry Saxer(SDR-26, D3034)-Non- 10 LF $32.00 $57600 structural Backfill wRerminus Plug 6 6" PVC Sanibry dower(SDR-26, D3034)-Non- 54 LF $28.00 $1.512.00 SVucWrzl Backfill wiTeneas Plug 2 4Slanders Manhole wl32'Ossining (Ring 3 FA 53,500.00 $10,500.00 &' CDoaemareter 6 4Diameter Done Mani w/32' Opening (Ring & Conan 2 EA $5,500.00 $11low OD 9 10"PVC Forcemaln(SDR-26, D2241(-Non 1218 LF $2500 $42950.00 Structural Backfill 10 10' WC Fomenain(SDR-26, 02241)-structural 105 LF $32.00 $3,885.00 Backfill 11 8" PVC Forcemain(SDR-26, D2241)-Non 2P LF $2200 MONw SbucWrsl Backfill 124 PVC Foromain(SDR-28, D2241)-Non 18 IF WON $360.00 SbucWrel Backfill 13 Road Bore (Dry) for I& Casing ED LF $e0.00 U 800.OD 14 18" steel Encasement (Scb 40) w110' Certa-Lok 53 LF $12000 n 350.00 CR10, CL 235) ai Casng Spacers & End Seals 15 1B'Sbel Encasement(Scb 40) wff Ceithl-ok 95 IF $110A0 $10,450A0 (DR10. CL 235) wlCasing Spacers & End sea s 16 Duchle lnon Filings (Forcemam) 1 LS "Now $4,803.0D 17 Check Valve COncrek Vault 2 LS UOOO.00 $8,90000 10 Strutlural Residing (Cement Stabilized Sand) 40 LF $2500 $11000.00 19 Reksce Existing CMLS lmpelsr 1 LS $5,5W 00 R5,59O00 SU&TOTAL= $169,801.00 CD1-2604421-E04 1ot2 Engineer's Cost Estimate .. OFrE,h 1 r ff *: / a' 0..... ..... .... . ... L ESTIMATED CONSTRUCTION COST = $169,801.00 10% CONTINGENCY = $16,980.10 GRAND TOTAL = $186,781.10 RME Consulting Engineers TEXAS FIRM REGISTRATION No. F4695 POST OFFICE BOX 9253 COLLEGE STATION, TEXAS 77842 OFF/FAX: (979) 764-0704 E-mail: civil@rrnengineer.com Estimates and projections prepared by RME Consulting Engineers relating to construction costs and schedules, operation and maintenance costs, equipment characteristics and performance, and operating results are based on this office's experience, qualifications and judgment as a design professional. Since RME has no control over weather, cost and availability of labor, material and equipment, labor productivity, construction contractor's procedures and methods, unavoidable delays, construction contractor's methods of determining prices, economic conditions, competitive bidding or market conditions and other factors affecting such estimates or projections, this office does not guarantee that actual rates, costs, performance, schedules, etc., will not vary from estimates and projections prepared by the Engineer of record. CD1-260-0471-E04 2 of 2 ' Engineer's Cost Estimate CREEK MEADOWS & CASTLEGATE 2 FORCEMAIN&GRAVITY SEWER ROVEMENTS COLLEGE STATION, BRAMS COUNTY, TEXAS UNIT TOTAL [211A$Itl1Y UNR tp$T COST 1 Mobilization, Staking, Tench Safety & N Inspection 1 LS $5,MOTO $5500.00 (Sewer Line) 2 12- PVC Sanitary Sewer(SDR-26, WON) -Non 1221 LF 0600 US956.DO Structural Backfill 3 IT PVC Sanitary Sewer(SDR-26, WO34)- 32 LF $49.00 $1558.DO Structural Backfill 4 12' PVC Sanitary Sewer(SDR46, Cl1W)- 16 LF $55.00 "Kw Structural Backfill 5 6" PVC Sanitary Sewer(SDR-25, CL160)-Non - 72 LF $28.00 $2,01600 SW cturel Backfill w?etminus Plug 6 4' Diameter SlandenJ Manhole wM' Opening (Ring 5 EA M15M 00 $17,500.00 It Cover) T 10" PVC Forceman(SOR-26, CUM) -Nan 1713 lF $2500 512.825.00 Structural BatlRrlt 6 10' PVC Foncemain (SDR-26, CUOO) - SO ctural 105 LF $3700 $3,885.00 Backfill g 6" PVC Fomemain(SOR-26, CL200)-Non 277 LF $2200 .$6,094.00 Structural Backfill 10 4' PVC FOmemaln(SOR-26, CL200)-Non 16 LF $20.00 $360.00 S1mcWral Backfill 11 Road Sme g0q) for IT Casing 60 LF $8000 $4,60000 12 IT Steel EnWaelnent(Sch 40) WAY' CeNa-L* 95 LF $110.00 $101450.00 (DR18, CL 235) wlCasing Spacers & ISM Seas; 13 Ductile Iron Filings(Forcemam) 1 LS $4,80000 USOOTO 14 Sbuctural BebGpj�lNxe11 il¢ed Sand) 40 LF $25.00 $1,000100 457"00 ESTIMATED CONSTRUCTION COST= $145,744.00 IMCONTNGENCY= $14ST440 GRAND TOTAL = $160,318.40 RME Conso$ting Engineers TEXAS FIRM REGIS'TATION No. F4695 PWT OFFICE BOX W53 COLLEGE STATION, TEXAS 77542 OFF/ AX: (979) 76 04 E-mail: Civil(, mrngin oom CD1-26P 71-E92 1of2 Eugiocces Coat R fimate m®J paa yimmtMaui.fwuldi¢EWl®a was m mo Wm mJ um mvaim wnmJmwawe.gvilnm� eM1veclenauu W pbnwrs, W mnalbq�nul¢mbmdan AuoBiCs ¢pnmu.yWifiNm� W jWp¢an�n edvipi0ma` �iwJ. {m Nam. utl rvulWlryNWm. mesJmd quipnem,IMvp�-0wticily. vmW�fvnwMtlm'�PWm' iumenJmMW. ewWNeJtlep, vmnOwlimanuWymcJub Rdcrcwnirylnm cwwniccmdbimq �Dd�n<LpdinBmmvMmrvdwm mJaM1v �RvtiryeoNmJmamP9asom,dticaMmJm W pmemxtlmevmlux, my plGmemc a:M1eOJva m'..nllmtvryfmm cyimv¢o aM PHvtiw PRerel M the Enymaa afrtvtl. Get-260M11£02 2of2