HomeMy WebLinkAboutCost Estimate910 L
xslx'£03-L"O-8L L-L 0O
Il�loe8
£
00"0$
%0
WWI
dl
891Z
n;oMS _ (6L No `0060) au!l is;eM OAd „8
119Woe8
Z
00'0$
%0
00'99$
dl
96
!ejrgoru�S - (46 23a '0060) cull IaleM OAd Z L
;ulor 6unlool - (yi
00'0$
%0
00"96$
Al
004
ua '0060) ou!l AIM OAd .91M (IaM) a108;aaAS
1
S1N3W3AO2ldWl N31VM
00'0$ = I 01-ens
00'0$
%0
00'09L$
dl
LSZ
lllpioe8 !emyon�;S/m�amag uuo;S (tr l0) d02i „9£
L
00"0$
%0
00"09L$
dl
L8£
11pIoe8 Iem;on4S/mJamsS w'oyS (+ -10) dOi,,O£
9
00'0$
%0
00"00S`£$
V3
Z
(3dld ,,9£) s,'1'3'S AFH9
9
00'0$
%0
04'000'Zi$
V3
s>loolg jo;edess!0
S ajel=1 bap pg le pem6ulMlm IlempeaH alwouOO
4
00'0$
%0
00'D00'8S
V3
1
xoe uoiyoun0 jamas uuo;S
£
00'OS
%0
00'000'83
V3
Z
(6u!uad0,9L);aN1gjn0ap1S198a;S
Z
00'0$
0/.0
00'oons
V3
G
(6u!uad0 ,O L);a!ul gan0 ap!S IaajlS
L
S1N3 W3A021dW13°JV NN21(I
n7'6LO9C$ =-idlnL-ans
p4'0$
0/00
00'99$
AS
96L'£
yuawaned ayajouo0 paoJo;u!ab .9
6
00"0$
%0
00U$
AS
99Z`t6
apej6gnS pazl!!gejs aw!l papedwo0 8
8
00'0$
%0
00"4L$
dl
£6C1
gjn0 ayalowo o!q;gouopq pas!eb „9
L
00'0$
%0
09'91$
dl
6£L
IagnO g qmO ayaJouoO pss!e» 119
9
00"91.9'9$
%08
00'9$
dS
L8£' L
s19ned',!oue uelpaW pas!ea 8 )Pm-ssaO
9
0Z'E88`68$
0/008
QO' L L$
ds
bLZ'0 L
(waned >lou8)m
uolpaS 1punyo u;S) >Ilenaap!g aye6yuoN aplM ,8
00'ev9s
%08
00'9$
AO
8£L
{e .a-uo paleneox3) (snoeuellaosiw v swia8
adeospuel '!!osdol) 6wys!u!=I >Ilom4uE3 aoeld ul
£
00'0$
%0
00,03
AO
OSZ' L
(a31Su0 pa;eneax3)
yuawNuegw3 Aempeob >i'omLW8B 9oed-ul
Z
00'0$
%0
0o'L$
AO
SZL
uo!yeneox3 Aompsoa Wmq;R3 aoeld-ul
L
NOI1on211SN0o 133N1S
1Sp0
O�
1503
LiF3S]_'>nih
�A#ldy2lSraC!
) r n
T"M
kVSOi
LdS3i53d
1lG4fi
„ w r :' a' a
sr ,
svxH, `Alxno: ! sozvug `NOILVss a0arzoa
ssuaWaAOxaffl AMIl a Olzsna
awwwa }SOD S,.raamtua
xslx-£03-L440-8L L-LQO
910 Z
00"0$
%0 00'008$
V3 Z
�aonPaa (fW) 09 x oZL
8Z
puag Sap S4 (fW) „4
LZ
00"0$
%0 00'009$
V3 4
00'0$
%0 00"009$
V3 8
pua8 bap 94 (fW) „9
9Z
pugs Bap 9Z'LL (fW) ,8
9Z
00'0$
%0
00'009$
V3
9
00 0$
%p
00'OOL$
V3
L
puaa Bap 94 (fW) .,8
4Z
00'0$
%Q
00'008$
d3
9
aal (m) 4 x,.9
a
00'0$
%0
00'099$
V3
4
aal (fW) „9 x „9
ZZ
00'0$
%0
00'006$
V3
4
aal (fW) „4x „9
LZ
00'0$
%0
00'008'L$
V3
8
aal(fW).,9x„S
OZ
00"0$
0/00
00.009'3
V3
9
aal(fW)„8x.,S
6L
00'0$
%0
00'00L'L$
V3
L
99l(fW),.9x„ZL
SL
00'0$
%0
00'006' L$
V3
L
aal (fW) „8 x „ZL
LL
00'0$
%p
00'099$
V3
L
xog g amen ale0 (fW) „Z
9L
00"000' L$
V3
0 L
pll 6upiool/nn an18A uogelosl (fW) „4
9L
00'0$
%0
00'0$
%0
00'00£'L$
V3
9L
xoglganlenaleJ(fW) 9
4L
00"0$
%0 -
00'009'L$
V3
9L
x08 T amen aleE)(fW) -S
£L
00'0$
%0
00'006' L$
V3
L
xog g amen aleO (f YO Z L
Z L
00 0$
%0
00'00Z' G$
Sl
t
/,IgwessV lueipdH ejld 6upslx3 30ou=OU
L L
00'0$
%0
00'009`3
Sl
L
(IS 916ENI L9) aOwaS IMM Peu000aa
OL
00'0$
%0
00"000'Z$
Sl
Z
aull JaleM „Z Bulislx3loauooM:l
6
00'0$
0/00
00"009'Z$
Sl
L
uogepelsul amen 6ugsal Bupsar3 139uo008a
8
00'0$
%0
00"000'£$
Sl
Z
cull jaleM „S BURS/3 PGUU 9a
i L
00"0$
%0
00'009'£$
V3
L
6lgwassV.40-mOiS aull-ul
9
00'O$
%0
00'OOL`9$
V3
ZL
fIgwassV luBiPAH 911d P3ePuelS
9
I11 oe8
4
00'0$
%0
00'9S$
Al LL4L
leimoru)S - (4L 2f0 '0060) cull J948M OAd „9
a;BOII;s�;SUS siaaau�.au•,�
xS±x'£03-L"O-8L L-L 00
00'0$
%0
00'000'9£$
Sl
L
Fla;eS yauail 8 ioloeiluoO AQ 6u1199l
pannbaa pV'6uiHe;S u04On4Su00'uogez±l!go±/y
L
SW311 sno3Nv-n9oSiW
Quo$
00'0$
%0
00'009'LS
V3
Z
as±ruasJames �e;iueS„4
tiL
(L4ZZ-O'9Z-a0S)
00'3
%0
00'OL$
dl
0£
IameS FJeIIueS „9/MlameS ioA buys±x3 aoe±daa
£L
(1anoD
00'0S
%0
00'009'4S
V3
L
1 wi�l'auo0 aoe±daa) uo!Suaix3 Ieo±paAa±oyuSW
ZL
00'0S
%0
00'99$
dl
09
(pugs paz!±ige;s luawa0) 6u±ppea Iein;on4s
L L
00'0$
%0
00'009'£$
H3
L
au±l lamas AaUV.ueS „g 6u4S!x3 0; 109uuoOaa
OL
00'0$
%0
00,009,3
V3
Z
a!oquel!y 6u4spc3 olul 81
6
00'0$
0/00
OO'000' L$
V3
Z
auil lamas Iuel±ueS 6ugSM3 Olul a1
9
(JanOO'S
L
00'0$
%0
00-00Z'S$
d3
8
bui But ado „Z£/M a±oyue±N p�gpuelS �a;awg!0 31
(Jano0 g
00'0$
%0
00'009'8$
tl3
9
bu!a) 6u!ued0 .,Z£/m a±oquelry PepuelS JalawEQ ,9
9
Il.p(3e8lein;onAS
9
00'0S
%0
00'09$
Al
£6Z
- (4£0£O `9Z-23OS) camas tuel±ueS OAd „8
I1poe8 ±em=rulS
4
06O$
%0
00'99S
Al
49L
-(L4ZZ-0'9Z-2lOS)James ,Ue4!ueSOAd„8
Ilpoee !ein;oruls
£
00'0$
%0
00'09$
dl
Z£9
(4£0£0'9Z-N0S) James tie;!ueS OAd „OL
11!poe81'-inprulS
Z
00'O$
%0
00'99$
dl
84L
(L4ZZ-O'9Z-a0S)James Are}±uesOAd,.OL
1191088lein4on4S
L
00 0S
0/00
OO'99$
dl
ZOZ' L
(6L9d-W Lsv ,gz-N(IS) James Ngl!ueS OAd .. LZ
SiN3W3AONdWi 213M3S A2 V.UNYS
"&=zHrni-nns
UU vvL °S
00'9ZL' LS
%SL
00'009' LS
V3
L
JO;uanWd MOIp±Oes'SielaW uo±le6wl „4!£
ge
00"SZ9'ZS
%9L
00'009'£$
VEI
L
JaluanaJd MOPioee T Jala±y uo!le6wl Z
4£
00'0$
%0
00'09L$
V3
L
jela±!y OASOLUO0 7/£
££
00'0S
0/00
00'000`3
H3
6
JalaW 0gs9wo0 „Z
Z£
00'0$
%0
00'00£$
d3
L
iaonpaa (rpy) „Z x N4
L£
00"0$
%0
00,009S
V3
£
iaonpaa (rw) j, x „8
0£
00'0S
%0
00'OOL$
V3
9
Jeanp88 (rW) „9 x „8
6Z
34gw4S3;903 9'aganlSu21
xslx'£03-Lbb0-SL V MO
93ob
00'98£`9LZ$
= 171U.L-ui iJ
000bZ`b$
%OS
00'00£'9$
sl
L
s6ul)!IeW luawaned g a6eu6!s laajls
Z L
uo!lellelsul
!!
00"0$
%0
00'08$
As
OZ
4.mn ino uadp iol nedaa luawaned 9191OU00
uo!lepelsul
OL
00'0$
0/00
00'9£$
AS
89£
4.14(llnouadpjolxedaalu9waned3!e4dsy
(sau
6
00'009'6L$
%08
00'009'17Z$
sl
L
a6eu!eia'S uo!le6wl) walsAs 6ugueld ale6y1JoN
(4oInW
8
00'009'LL3
%08
00'000'£$
73
6b
p6u!ppaa'salelo'saail)silaMeall91864 ON
(sayouae 'sapgdaoaa
L
00'000'b9$
%08
00'000'08$
sl
L
gsejl'silnpuop 'sN6!l alod) sagguswy 94e643wN
(lenowsa HW 'g s6ulll!d
9
00'0$
%0
WE$
dl
Z6L`£
'll!d algetAold) +Amin 6u4s!x3 3o luawopuegy
(ssoio g pooNZop to rawoo MN le aouap!saa
6
00'0$
0/00
00'000`9$
sl
!
alenud) 6wned 6ugs!x3 aoe!daa g anowaa
(jaunE)lgjno g luawned 'slno
b
O0,9b6`£$
%OL
00'9$
As
Z68'L
noes) lenowaa'S uo4!lowap luawaned 6ugs!x3
00'000'£$
%OZ
00'000`s L$
si
L
samseaw !oiluoo OL48il
£
(uogoaloidlalul'90ueAu3uogarulsuoO'6ulouaJ Z
00'000'b$
%OZ
00'000'0Z$
sl
L
3!Is'6u!peas'dea-d!a voa) sainseeW ddMS
a;emusa;soa s,iaaaranH
9 to 1,
xsix' £03-L"o-g L L-100
,g
£
00'0$
%0
00'011$
Al
896Z
lean;orals - (ql QO '0060) cull la2eM OAdOAd „8
IIUNoeg
Z
00'0$
%0
00'99$
Al
96
leinlona;g - (q l, a0 '0060) Bull JalaM OAd ,.Z L
lulof 6ulNool - (t l
000$
%0
00'96$
Al
00q
210 '0060) Gull �aleM OAd ,,8/M (;eM) wog law1S
1
SIN311413AMMIAll IMYM
on'01 = IVIOl-ens
00'0$
%0
00,091,$
Al
L9Z
L
00'0$
%0
00"093
dl
we
llpoeg lwn;orulS/M IaMaS wiolS (q l0) dOa ,A£
9
00'0$
%0
00'009'£$
V3
Z
(3did .90 s I'3'S AVH9
9
00'0$
%0
00'000,W
V3
6
s>Ioolg jo;edassl0
g meld bap 0£ le IIeM6uIM/rA IleMpeaH ala�ouo0
q
00'0$
%0
00'000'8$
V3
I.
xog uollounp looms wjoiS
E
00'0$
%0
00'000186$
V3
Z
(6uluado ,9l,);alul gin0 epic laaalS
Z
00'0$
%0
00'000'1171.$
V3
1.
(6uluadO ,o[) lalul gan0 aplS;aaalS
t
SIN3W3AOadWIROVN"Cl
OZ'6L0'96$ = ivioi-ons
00'0$
%0
00'99$
AS
96L'£
luawaned a;aIou00 paWolulaa „g
6
00 0$
%0
00' 1 L$
AS
99Z'q
spw6gnS pazlllge;S awll pa;oedwo0 „g
g
00'0$
%0
00'gb$
dl
£6L't
gjn0 e;wouo0 oly;IlouoW peslea „9
L
00'0$
%0
09'9l$
dl
6fi4
jaunO g gm0 e;aeouo0 paslea „9
9
00'8179'9$
%09
00'9$
dS
LOV I,
sJanad Doug WPM pasha 8 Wm-ssa0
9
OZ'E88'68$
%09
00' I; I•$
dS
gLZbt
(waned Hol�g/M
uollooS leinprulS) MlemsPIS ele64UoN apIM ,8
q
00'8g9$
%OH
00'9$
AO
9£L
(01IS-uO pe;enesx3) (snoeuepeoslIN 13 swnag
adeospuel glosdoj) 6uigsluld )poMyue3 00eld-ul
E
00'0$
%0
00'03
AO
09Z'l
(a�lS-uO paaenea
;uew>fuegw3 llempeoa >I'oMy}'e3 aped-ul-ul
Z
00'0$
%0
W3
AO
9Z I,
uol;eneox3 AeMpsoa WMLIP83 aoald-ul
1
NOIIOfklISNOO I33aIS
ISQO
4MiPi)Vi71��(
ISQO-
t►in
i i(Iit
�1Plldl�itt 13 r
O,N
�I
�40��
I�N�%I
�'
1� J t4
I: �
}�r;•�
iY
r }.
a�
� h..'> .�f Y�f L. #A� i
SV%II3. `AZNROa sozvRR `NOIIvts d'9d"I'IO3
SJ,Ka aAOUdWI AZI'IIla V `30VNIVH(I `ONIAVd oI'If1ad
9NISnox sKgansS a931103 xsnos fIWVJ,
a;awt;sd tso3 s,.raaurflaII
xslx'f03-Lb40-9U-wo
VP
00'0$
%0 00'009$
V3
Z
jeonpga (rw) „9 x oZ L
9Z
00'0$
%0
00'009$
V3
b
puns bap 9b (rlN) , b
LZ
00'0$
%0
00'009$
V3
9
puss bap 9b (rw) ,,9
9Z
00'0$
0/00
00'009$
V3
9
puss bap 5Z'LL (rw) „9
9Z
00'0$
%0
00'00L$
V3
L
puss bap 5b (rw) ,,9
bZ
00'0$
%0
00'009$
V9
9
sal (rW) „b x „9
£Z
00'0$
%0
00'090
V3
b
sal (rw) „9 x „9
ZZ
00'0$
%0
00'006$
V3
b
gal (rw) „b x „9
LZ
00'0$
%0
00'00£"L$
V3
9
sal (rw) „9 x „9
OZ
00'0$
%0
00,009, 3
V3
9
sal (rw) „E x „9
6 L
00'0$
%0
00'00L'L$
V3
L
eel (m)„9x„ZL
sL
00'0$
%0
00'006'3
V3
L
991(rw)„9x21,
LL
00'0$
%0
00'059$
V3
L
xos g anleq a}e0 (rW) „Z
91,
00'0$
%0
00,000, L$
V3
0 L
pll 6ulA0ol/M anlaA u014e1091 (rm „b
5 L
00'0$
%0
00'00£' it
V3
9L
xoe 19 amen e1e0 (m) „9
bL
00'0$
%0
00,009,3
V3
91,
x08 g enleq aLeO (rw) „s
£ L
00'0$
%0
00,006,3
V3
L
x0g 8 amen aje�) (rw) 2 1,
ZL
00'0$
%0
00'00Z' L$
Sl
L
6lgwassV IueJpAH 931d 61-11481x3 10au0oo0b
L
00'0$
%0
OO'009' L$
Sl
L
(IS 8168N L 1,9) solnJaS Ja;eM 100u00301:1
0 L
000$
%0
00'000'Z$
Sl
Z
gull JajeM „Z 6ullslx3 ;0auo00ey
6
00'0$
%0
00'005'Z$
Sl
L
u0ljepel ul enien 6u119el 6ul19lx3 409u0308a
9
00'0$
%0
00'000'£$
Sl
Z
gull JejeM „s 6unslx31O9uuOO8N
L
00'0$
%0
00'009'£$
V3
L
AIgwassv go -mole Gull-ul
9
00%
%0
00'00L'S$
V3
ZL
llgwassV IMPAH gill Pepue;S
5
00'0$
%0
00'9£$
11
LLbL
IlsPloes b
lain3onjiS - (bL No 10060) gull ialeM Ond „9
a;ewgs�;sod s,aaaui�u�
9Joe
x9lx.£03-L440-9L 4- l a0
00'0$
%0
00'000'SE$
Sl
l
Amos goueJl 19101OLJ1u00 /q bullsol
paJlnbaa 11y'6uhlels u01.1orulsuo0'uollezplgoW
SW31i Sf103NV I'130SIW
vu va
- , V.V. �„�
00'0$
%0
00'009' 6$
V3
Z
aolrues JamaS Gg1NaS „4
4l
w7zz-O'9Z-a(3S)
£�
00'0$
%0
00'OL$
dl
O£
JameS fjel!ueS „9/m JamaS 10A 6ulls!x3 aoeldea
(JanoO
ZL
00'0$
%0
00'OOS'4$
H3
L
S w!a 'auo0 aoaldaa) u0lsu9lx3 IeOIIJOA aloqueW
00'0$
%0
00199$
dl
09
(pugs paz!I!gelS luawa0) 6u!ppa8 IeJnlongS
L4
00'0$
%0
00'009'£$
b3
L
gull James 6Jewes „8 6ullslx3 011o0uw0Oaa
06
00'0$
%0
00'004`l$
V3
Z
aloqueW 6ullslx3 olul all
6
00'0$
%0
00'000' l,$
H3
Z
gull James Igellues 6wpslx3 olul all
8
(Jgn00 '8
L
00'0$
%0
00'OOZ'S$
N3
9
hula) Bulued0 „ze/m aloqueW PJePuelS Jelowel(I 3,
(Jano0'8
9
00'0$
%0
00'009'8$
9
Bula) 6uluad0 „Z£/m aloqueW pJepuelS Jelawel0 ,S
IeJnlorujS
S
00'0$
%0
00'09$
dl
NZII!1JiosS
(4£0£0 '9Z-)JOS) James fiellueS 0Ad „8
II ftJeV leJOAd
4
00'0$
%0
00'99$
dl
494
,,s
- (64ZZ-o '9Z-aOS) James fuellueS 0Ad „8
IIBJIoeS l
£
00'0$
%0
00'09$
dl
ZES
Ad,,M
- (4£OEO '9Z-a0S) JemeS LJeI!ue5 0Ad „
IIO>toee IeJnlorujS
Z
00'0$
%p
00'99$
dl
846
(64ZZ-0 '9Z-8CIS) James �SJepueS oAd „o 4
jonilS
IIJENB)joaq ieJndJZ
6
00'0$
%0
00'98$
dl
ZOZ'L
- (6L9d-W1SV '9Z-aOS) JemaS �GellugS 0Ad „1Z
SINEIMAOHM N3M3S AHV.LINVS
00'09L'£$ = IVIOI-ens
00'SZl' l$
%SL
00*009' 3
H3
4
Jo;uanaJd MOIJ 10e8 'g Ja1aW uolle6uJl „4/£
9£
00'SZ9'Z$
%9L
00'009'E$
`d3
1
JOluanaJd mogrOea g Ja1aW u0!le6wl „Z
4£
00'0$
%0
00'09L$
V3
6
JoleW 011saw00 „4/£
££
00'0$
%0
00'000'Z$
V3
6
JalaW ollsewoo „Z
Z£
00'0$
%0
00'00£$
H3
L
Jaonpaa (fW) „Z x „4
6£
00'0$
%0
00'009$
b'3
£
Jeonpaa (f W) „4 x „8
OE
00'0$
%0
00'OOL$
d3
9
Jeonpaa (fW) „9 x „9
6Z
a4ewps;Z;s03 s,.14am3u9
9101,
xslx•£03-L"o-SL L-LCIO
uu yat
= ivi al o
00'0tiZ'4$
%08
00'00£'9$
Sl
L
s6ulvIeW;uawaned g 96eu6lg100AS
ZL
—
uollelle;sul
00'0$
%0
00'08$
AS
OZ
14mi 1 >n0 uadp aol jledaa 3u0w9ned 810=00
uo!lelleasul
0�
00'0$
%0
00'9£$
AS
89£
/align;nouadpao;aledaa;uewanedZleydsy
(salll
6
00'009'63
%08
00'009'4Z$
Sl
L
s8eulejC g uoge6pip wa;s6S 6ul;ueld 81e64110N
(UolnlN
8
00'009'LL3
%09
00'000'£$
V3
64
g6ulppag'sajejE)'saaaUspaMaail8041JoN
(sogouag 's9101.1deoab
L
00'000'10
%08
00'000'OS$
Sl
L
4seJl'sllnpu00 'syu6ll alod) saglivawy 01e641J0N
(lenowab HW g SBUMId
9
00'0$
%0
00'£$
dl
Z6C£
yl!d elgeMol j) 6wan 6ugslx3;o Luawopuegy
(ssoa0 g pooM6o0 jo Jawo0 MN;e s0uapls8a
9
00'0$
%0
00'000'9$
Sl
4
ajenud) 6ulned 6ugs!x3 aoeldaa g an0waa
(Aapnglgan0 g Luawned 'sLno
4
00'976'£$
%M
00'9$
AS
Z68'L
MeS) lenowaa g uoll!10wap luawaned 6ugslx3
00'000'£$
%oZ
00'000'93
Sl
L
sainseaWloiluo00lgeal
£
(u0g0910Jd 38lul 'aoueilu3 uo!Lonj1suo0'6ulouad
00'00017$
%OZ
00,000403
Sl
L
11!S '6ulpaaS 'deH-d!a )lood) saunseaW ddMS
Z
a;umpsa;soa yoaaiaua
9109
xslx' £03-L4140.8L 4- 40O
•paooaa3o IaaulBug agi.Cq pandaid suonoafoid pue saiewlisa wog,Gen IOU p!M "oia'salnpagos aoueuuquad'sisOo `saiea Ienxoe;egi
aaiuwunB lou saop ooWo slgi `suoiloofold jo sowwpso qons Bulloajju saoloey aagio pus suopypuoo iaipew ao Bulppiq anlipodwoo'suompuo0
o[w0n0aa'saoud Bululuualap 3o spogiaw s,tolaeiluoo nonon4suoo sAujap ajgnpjonuun'spogiaw pue soinp000ad s,aoiouiiuoo uouorWsuoo
',iynlionpoid aoqul `iuowdwbo puu luuaiuw'iogel;o ,4u1!quilenu pus isoo'.IagieaM Iano lo.quoo ou suq MAM aou!S •luuoissajoid uSisop
e se iuouiBpnf pue suoyuog!p;nb `aouaua(ixo s,aowo slgi uo pasuq aae silnsat Buuuiado puu'oouuw.io3aad puu solisuaiouxaga iuowdlnbo'sisoo
aouuvaiulew pus uoiiwado'salnpagos pus Woo uolionaisuoo of Bmislai saaamBug Suillnsuoo aM kq paiedwd suogoafoid puu saisugis3
woo,iaaulBuauu'(n pnio :!!ew-g
WO-M (646) :XVd/dd0
Z178LL SVXal `NOLLtl1S 90217100
ESZ6 XOg gOtddO,LSOd
S69b-d'oN NOLLVILLSH)a2d MId SVXgl
sxaauioug 2ullinsuoD am
96'SZo`Z£E = IV10i f]NdaJ
9L'048'44$=AON30MIN00%9
DZ'94Z'94E$=1SOONOIlOfla1SN00031VINUS3
"aamVSKAw %t
aauunlsa ISOD s,xoau!2ua
OCD
N
(D
r o 0
OT. (D
(D
o "
OD
C>
m
CD
r
CD
(D t
o M
O A
C) 3
r �
0
m
9
m
z
A N
r
T
Hi
m
(r
O
O
69
w
N
Cn
W
0
O
O
Cl)
W
O
D
r
if
en
a
O
A
O
O
0
V
O)
(P
A
W
N
--�
w
w
6)
O C)
Cl)
C
Cn
0)o
n
n
O
1
(OTD
n7
T
Cn
-00
0 N
(n
Cn
Cn
m
CD
CD
a
a
C3
r
n
r
2
W v
g
(D
(D
A
A
vi
O p_
c
C
Cl)
Cn
N w
u
o'
0
>
3
3
T
(:
CD
o
m
o
q
CD
CD
-o
a
m
v
(D
3
O
O
W
O
�
m
O
Q
C
C
(Dco
T
N
41
O
s
00
w
aa)
°
D
0
o
m
m
v
0
rn
m
N
W
U
V
OD
N
N
-1
y
rn
-nD
D
D
D
D
in
469
1p
4&3
W
N90
OD
A
(J
O
O
O
O
co
Cn
C.
O
O
O
O
O
O
O
o
O
O
o
O
o
Cn
�
469
co
W
V
V
N
A
O
O
O
O
O
O
O
O
O
O
O
O
OO
O
O
O
O
OO
O
(O
O
V
O
(n
A
W
N
co
og
m
mCD
n
oD
m 3
jn
3
o
m
m
w
m�
3 v
w
'o
CD
3
f/i
OT. O_
N n
01 O
A
o.
ul
o.
N
CD
"0
QO (D
<
y m
(D
N
Z
v
m
mCL
m
0)
o_
CD
O
O
SN
CD 3
?
O
0
r
p
0
0
CD
7
O
=
N
p
O
p
0
CD
?
'
CD
m
m
Cn
C)
CL
Q
o _n
�?
_0=
O"
v
O.
nCD
O_
p�j
CD
CD
3
n
m
W
CQ
m
m
CD
co
C7
< p
3
X
(Q
CT
fD 0
G 2.
v
<
N
N
v
O
3
0)CD
0
CD
CD
r
7 p
CD
3
m
VJ
0
n
O
(D u
p
�
" v
CD
CD
V
N
V
A
O
N
On
(
(n
W
o
O
cn
m
O
M
-<
T
-n
T
T
1fl
1fi
19
19
4A
1fl
O
O
0
O
O
O
O
O
O
169
N
<0
19
1fl
o
CNn
N
�
co
1fl
N
4bg
V
OD
N
m
W
(n
co
,(N1
W
N
A
O
Con
O
00
(Vn
CD
O
in
6
O
O
O
O
O
O
O
O
1
m
m
n
O
z
rn
1
X
c
n
i
O
Z
J
O
A
A
v
m
O
N
O
A
N
N
N
N)
N
A
W
N
O
c0
OJ
J
6)
(T
A
W
N
-�
O
O
OD
V
a)
GP
A
W
N
W
W
A
W
co
OD
O)
N
W
CU
N
N_
A_
M
N
X
.Z1
.T1
I
j
fn
W D1
W W
X
A
X
X
X
X
x
X
O
n
O
n
O
n
O
O
N _
<
O
<
07
W
A
W
O]
W
00
CL
3
0
O
�
C
�
0
N
0
n
n
0
W
O.
a
(D
m
CD
v
v
v
v
v
01
m
O
m
D)
m
w
N
m
X
O
m
N
N
m
m
(a
a
n
m
m
rn
�_
?
m
m
m
(Q
n
(
m
(D
m
CD
<
o
<
<
X.
X.
x
O
o_
O.
CO
W
(D
CIO
(D
(D
(D
(D
o
N
O
N
N
K
T
'N„
(O
=t:
2
r
r
o
0m
CD
(O
m
<
<
<
<
D
o.
CD
CD
m
m
m
m
(D
m
Q
o
m
m
m
iZ
Q
S?O
<
Sk
ii°
_n
N
—{
C=
C
N
�
0
0
O.
W
O
(D
co
O
W
O
CD
N
(D
m
3
v
D
c0
O
c0
O
X
X
X
2
`<
N
O
O
O
a
CD
°
a
Ci
v
(-
m
m
r
N
r
N
(D
(D
O
O
O
(D
CD
O
cn
U)
<
o
c
c
�
m
m
Cl)
cp
O
W
O
A
W
N
N
W
W
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
r
r
r
r
m
m
r
r
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
(n
(n
W
co
D
D
-n
"n
Efl
Efl
Efl
Efl
-F�9
EA
S9
Ef3
EA
EA
EA
�J
169
N
N
W
W
O
m
0)
�
�
W
Ot
W
O
W
W
N
O
m
O
c.n
J
fA
4i3
O
O
CD
O
O
O
(J(
O
O
O
O
OI
O
O
O
O
O
O
O
O
O
co
A
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
01
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
C.
O
O
O
O
O
O
O
O
Cl
O
Lfl
EA
Efl
EA
Efl
EA
Efl
{i3
EA—
N
69
S9
1.9
EA
EA
O
Efl
W
W
N
A
N
AGo
CO
W
A
193
O
W
Ol
N
N
W
w
N
N
A
O
Ot
O
N
A
(O
V
M
co
W
O
IV
OJ
N
O
In
O
Ol
?
In
O
O
O
O
O
O
cn
O
O
O
O
(n
O
O
O
O
O
O
O
O
O
O
N
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
Ol
O
O
0
O
O
O
0
O
O
O
O
O
0
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
1
O
C.
0
O I
O
0
O
0
O
0
O
O
O
0
0
O
O
z
s
a
A
A
m
0
--I K
N O
a
N
m
o
3 O
3 0
o0
O C
90 r
"i
(D CO
� v
3
G7 O
m D
(D
d
c
m
Q
E
0
m
r
D
m
m
O
c
v,
m
m
3
a)
W
w
O
D
o
o
r
o
n
<n
N
w
E9
O
cn
W
O
(OD
0
OO
0
A
�
Ol
A
W
N
p
(D
co
V
0)
cn
A
w
N
-+
Cn
(D
6
p
OG j
C
A
O
(D
() 0
0 0
C-o
C -0
C O
C -
C
N
N
0
0
3
Oo< N
Oo< m
o G
G
-0
0-u
0 -0
vm
o
o
m 3
m
c n
.0.
c C)
,0.'
c n
c n
c n
v
rn(D
m
x
m
m
m
m
m
m Co
°—)
1
°—
°
,2
n X
<
m
CD
0
x
x
X.z
m
m
m
cod
—CO
wm
(n
Wm
CO
co
(n
CD
r
a;
o.
0
M
Cl)(n
(n
M v
a) m
3
(mi
cmi
cmi
v0
°
O
0)
co
CD
'
s
X
m
_
0
0
°K
cn
m
o_
m
a.
m
i
m
ca
m
CO
m
co
m
nCn
(D
N
O)
3
0
3
CD
N
N
N
m
m
N
_
o
m
m
_
m
m
O
0
(D
(n
co
N
A
...
�
O
O
x
X
O
O
O
CD
ffv
(n
(D
(D
N
N
x
A
;LI
m
(D
_
o_
m
w
n�
w
N_
o
0
C
Z
(D
r
3
O
O
w
0
o
D
Z
0
m
r
N
((DD
CD
?
VO
?
O
A
N
a
CD
.Z'7
CO)
CD
A
90
M
3
-o
0
N
O
W
N
O
N
OD
O
N
W
A
V
m
W
(D
(wD
m
ic
m
Z
m
D
r
m
m
D
m
D
r
-n
m
D
m
D
m
D
m
D
m
D
r
'n
r
m
r
-n
r
-n
r
m
y
rn
N
En
A
Fs
W
e»
w
En
N
4be
(n
<n
co
DI
O
lfl
V
O
O
in
O
EA
Ut
Ut
O
m
O
O
O
N
O
0
O
fp
O
ff)
(n
Hi
O)
Efl
O
fA
W
0
0
o
O
m
O
00
0
O
O
rn
0
(n
(n
O
0
o
0
0
O
0
o
0
0
0
O
o
O
O
0
o
0
0
0
0
0
0
0
0
0
0
0
0
0
Lfl
[!d
fA
61
Efl
'Ea
1A
S9
A
A
GG
EA
A
Vw
�V
W
N
0)
(D
co
W
V
N
N
A
W
V
co
co
0
O
O
O
O
O
O
w
O
(n
O
O
O
O
ClO
O)
(n
O
d)
(n
a1
N
V
O
a1
N
CO
O
O
O
O
O
O
O
O
0
O
O
A
O
O
D)
O
O
O
O
O
O
O
O
O
O
O
O
O
O
o
CDO
I
O
O
O 1
O 1
(D 1
O 1
O I
O I
O I
O
O
O
Cl
U)
C
CO
0
D
r
u
N
N
N
N
N
(D
OD
V
0)
(n
W
N
W
N
A
O
x
O
N_
0
3
p
o
3CD
m
T
o
9
CD
c
A
O
CD
N
O
N
0
CDN
N
CD
90
W
W
n
m
0
0
i
�
(D
m
m
m
O'
O
CD
D
D
D
D
D
w
W
�
N
4G4
O
O
O
O
O
0
0
0
0
0
Efl
fA
(n
-W
O
w
O
O
O
0
O
O
O
O
O
O
0
O
0
O
0
I
V
O
0
A
A
V
m
O
A
O
A
d
lD
lD
y
ti
d
�
�
C
❑ v�
b
a
5
o
y
m d
a.
C.
`o
3'
.�
NO
N
n
n y
N
O
G
ry
0
m
y
o
ul
On
O y
.m
N
0
Oa
�t
O
n
D. O
o
w
x
o
rn
o
°
d
O_
0.
s
d
9
vi
3
V
cn
V
O
00
0)
m
m
m
O
0
_O
O Z
O
(7 �
Oc
Z n
20
Z
z O
0 co
II II
<n
to
01
m co
V W
W �
Cn
m O
c
co
0
D
r
II
w
N
C—/)
D
=1z
Z
xz
90D
Ax
nm
TG
N N
= O
C O
CD O
6
CD CD
O X
CD
N 3
v
3
N 3
"6
= M
T. 3
O_
N"
='
n
Cn
a) {^
N
N
N
Z1 O
3 N
°
3p
j
cD
cD
c°—D cD
CD4.
< -u
O
[7 N
N
<
'O
�n D
(D
O R,
M A
N<
m
D
3
m
m°
- 3
c
fM
CD
o
W(D
O
._. m
za
v
fN (D
c N
N
X.
� N
0 T
N
.O—
�7
<
CD
a
Cn
N
CD N
N
9
O
x
>= p
CD
m
p
3
m
=1
v
m
(D
v 3
m
c°i
m x
CD
D
m
°
c o
N
�
_
_c
o
m
-o
O
T
m<
40CD
m
cn
0
O
N
c)
N
0
O�
CD(�
3
co
(D
N
T90
co
O
n
6
O. -0
�_
o
CD
u
C
p
c
m
Q�
Q
-n
C� m
N <o
N
—
° CD
M co
N
c0
—I
T
N
N
p
Ro
N
N
3
cp
N
W
V
W
V
N
<n
w
co
m
�
O
A
N
Ncn
m
co
cnD
co
T
c
co
cn
va
to
f»
N)
No
A
w
cn
cn
0
CD
w
o
o
69
o
En
o
0
O
cn
o
0
o
w
O
v,
O
O
0
0
0
0
0
0
0
0
0
0
EA
(IS-4
1W
N
O
EA
W
N
cn
N
N
N
Cn
—+
(n
co
(n
O
O
0)
A
O
O
O
v
O
O
O
O
�n
O
O
O
M
O
O
O
O
O
OOO
C.
O
O
O
C
O
m
A
V
m
A
A
V
m
0
0
A
O
CD
O m
O
0 N
m
o` CD
OD
n
m
m
r
CD
CD cL
CO
o
C)
r T
O
rn
9
m
z
A y
r
T
fA
m
O
0
4fl
N
O)
co
O
O
0
V
O)
Cn
A
W
N
-�
O
0)0
C)
CO
Cl)CU)
OW)
0
3
m
C)
0G
Cl)N
Cn
Cn
CO
m
C)
r
C)
r
�
2
m CD
m
CD
0
CD
C)
Cn
Cn
rn
0 m
u
a
0
0
=
3
3
tD
CD
Cl)
CD
m
o
o
m
cn
D
N
�2
x
V
3
O
CD
co
w
c
c
W
C)
o
0
O
O
CD
c
c
CD
N
N
O
m
m
N
N
D
O
n
CD
G)
90
m
M
O
m
3
N
W
z
v
co
N
N
n
T
D
D
D
D
D
<-A
(A
lid
EA
In
W
N
CIO
9D
A
Cn
O
O
O
O
O
O
O
O
O
C.
O
O
O
O
O
O
O
O
0
0
0
0
0
0
0
m
�
N
W
p
A
O
O
O
O
O
O
O
O
0
O
C)
C)
O
0
CO
N
V
(A
Cn
A
W
N
Cn
aD
rn
q
C)
o?
m g
m 5
x
n
x
A
y
upN
n -0
-0
O
N
N
N
0 A
< O
03
0
"a
CD.
N
.OT
Q'm
CD
o'm
m
a
a)
mz
m
m
;
m
O_
Q
O
O
SN
CD
?
O
3
o
r
0
0
N
� p
m
m 0
0
0
m
m
n
Q
o_
= -,
0
m
0
=
CD
?.
m
v
0_a
a,
v
OL
<
N
N
s�
a)
T
m o
x n
v
N
,<
3
0'
CDm
C
m
m
m
T
s
a
�_
N
m
CL
m
m
CL
m
<
v
—
O
3
o
CD
in
3
CD
N
CD
O
0
0
v
m
V
Iv
-4
A
O
N
cnn
cn
C.O.)
CWO
O
m
CWn
O
cz
cn
co
co
0
- <
{
T
T
T
-n
163
EA
EA
14
4A
V3
Cn
A
Cn
0C)6V
0
0
0
0
0
0
0
0
0
O
VA
N
<fl
EA
O
(D
(A
Cn
N
V
O
"g
N
<0
V
co
N
Cn
co
Cn
OD
Cn
,n
A
O
COn
CD
CD
CVn
CD
0
O
O
C,O
O
O
O
O
1
M
m
m
1
c)
O
z
ca
c
0
O
z
C7
i
V
co
6
A
A
J
O
N
O
A
N
A
N
W
N
N
N
O
co
co
m OO
-4
J
0)
O
m
A
w
W
Pi
N
-+
0
O
(O
OD
V
O)
cn
A
W
N
N
O)
A_
O)_
m
co_
O)
m
00
OD
co
N
A
W
m
X
Z1
.Z1
_—I
F
cn
W O
02
mX
X
X
X
X
X
x
N
=3
A
O)
O)
A
O)
W
co
O
O
O
<
3
O
n
V
v
v
N
O
m
N
X
O
-n
O.
CD
C1
CD
N
Cr
CL
CD
-{
-�
C)
v
m
m
m
m
m
CD
m
CL
m
m
m
m
<
o
<
<
x
x
x
O
O-
CL
W
W
CD
p7
CD
(D
CD
(D
o
N
3
m
N
�.
w
to
S
r
r
3
(a
CDN
O
O
3
6)
D
p_
CD
O
(D
(D
co
3
(D
N
CD
(D
tp
f0
(O
N
N
(D
-'
O"
O"
CD
O'
90
G
Q.
90
m
N
-{
�
CD
�
C)
0
°'
o
W
o
o
°
lD
(�^�
D
o
0
x
x
x
=
-,
,�
m
O
O
O
n
o
r
CD
3
n
n
9)
r
N
CD
r
N
r
N
CD
CDO
O
Q
N
N
N
C
Cl)
Cl)
a
m
c
c
o
n
c
c
�
w
m
W
N
CT
A
J
A
J
co
O
Cl)O
A
O)
N
N
W
W
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
U)
(r/)
cn
(rn
D
D
-n
-rn
1A
EA
1A
469
IE19
1W
469
S9
S9
EA
4A
EA
4V
m
N
N
W
W
Cn
W
W
�
�
co
w
Cfl
W
0)
O
w
O)
N
O
m
O
cn
V
fA
Lfl
O
O
O
O
O
O
()t
O
O
O
O
CP
O
O
O
O
O
O
O
O
O
co
A
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
p
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
44
V)
t4
Efl
Hi
fA
VA
S9
19
69
N
69
(A
E9
69
Lfl
0)
1.9
69
W
W
N
A
N
A
'69
PO
W
A
69
O
90
()1
N
N
O)
W
w
N
A
O
N
O
N
A
(O
J
—�
O
Cn
00
O)
O
N
O)
N
O
C)I
O
(n
A
Ij
6
O
O
O
O
O
O
cn
O
O
O
O
cn
O
O
O
O
O
O
O
O
O
O
N
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
CT
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
0 1
O 1
0 1
O I
O I
O
I O I
O 1
0 1
O I
O
0
O
I O I
O 1
0 1
O I
O
O 1
0
O I
O I
O
m
a
A
V
OD
A
A
V
m
O
W
O
A
0
0 3
3 0
0 3
o
O C
.0..
O
� O
m' m
O
Cl)
m D
(D
O m
m r
n r
D
m
rn
O
c
W
1
m
3
> y
Ot
A
W
N
>
O
O
co
V
01
(P
A
W
N
>
a
Co A
E
C-) E
X
_1
S?o A
Qo cn
co m
Cl) oo_
Cl) >
U) >
Cn K)
CD
O a
n
o<
c
CD
0
CD
_—I
(D
C�
n O
q
o
3
N
�'
O'
,0�
O
>
>
O N
01
K<
<
n U
0�
N
o
c
o
o
(D 3
(D
c�
.Oe
c C�
c<
c<
.0.
E<
rn
X
m
v
(D
m
m
.... CD
CD
m Cn
v Cn
w 0
v n
m n
`2
() X
<
CA
.0..
X
X
CD
N
N
W
0)
co
(n
CA
CO
CO
.N.
O
N
O
h
w
Cn
I
Cn
O
A
3
n
0)
O7 0)
07 0)
CD
> .+
O_
9)
M
0
0
n
N
O
—
X
3
O
__
<
m
rn
�_
N
D
d
m
m
(D
3
>C
(7
=
3
>
d
ti
m
�.CD
cn
(D
m
(D
to
mCn
O
N
O
CD
coO_
N
(1D
CD
CD
CD
(D
N
O
(D
N
N
N
3
Cn
(n
Cn
CD
O
O
.Zc7
O
O
CD
y
CD
(D
rn
a
i
'w
ri
rn
0)
0)CA
w
Z
N
CD
n
CD
0'
(D
r
N
O
N
O
w
r
C7
C7
r
C]
wo
CD
O
w
A
0)>
C)
W
C,CD
D
1
=
r
N
CD
A
CA
Cn
(D
X.
n
CD
O
O
y
CD
A
x
90
3
M
O
O
O
rn
N
W
N
>
N
>
OD
O
w
A
CA
coco
(wp
m
Z
m
D
r
m
m
D
m
D
r
m
m
D
m
D
m
D
m
D
m
D
r
m
r
m
r
-n
r
m
r
-n
y
69
4»
FA
[n
69
en
69
1�
N
A
W
W
N
(n
OD
(n
ff)
O
O)
EA
O)
(n
O
N
m
G9
fA
EA
to
EA
0
V
o
O
o
0
o
O
0
0
o
v,
W
W
o
0
o
O
O
(n
O
O
0
O
o
0
rn
O
Cn
cn
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
o
O
o
O
0
O
O
O
O
O
O
O
O
O
o
EA
fA
169
fA
EA
EA
[A
fA
A
A
1.3
A
EA
6s V
W
N
0)co
W
co
V
N
N
A
OD
V
co
CO
C.
O
>
O
O
O
O
O
W
O
m
O
O
O
O
O
W
O
M
O
O
(r
O)
N
V
O
41
N
W
O
O
O
O
O
O
O
O
O
O
O
A
O
O
(n
O
O
O
O
O
O
O
O
O
O
O
O
O
O
o
0
O
0 1
O I
O I
O I
O
O
0 1
O I
O 1
0 1
O I
O
O
rn
c
00
0
D
r
u
w
V
V
O)
O)
U
O
O
N
N
N
N
N
(O
OD
V
O)
O)
W
N
W
N
A
A
—
A
X
—
O
N
o
3
0
^
3
CD
v
o
T
0
O
CD
N
()
O
CD
CD
CD
m
m
CD
m
m
D
0
Ro
CD
m
R°
00
CD
0)
0
0
�
O
o
m
CDN
CD
�
o
D
D
D
D
D
v�
469
�
O(
Cn
O
W
0
0
0
0
0
0
0
0
0
0
O
O
o
0
0
EA
W
Efl
S9
cn
O
O
(Vn
C)O
O
O
O
O
O
0
O
O I
O
0
m
J
OD
A
A
J
m
O
A
O
A
o•
cY
❑
w
�
v
y
❑
w
�
y
�
rn
�
y
E
#
d
0
y
A
�
p
N
yy
p
0.
F
?
G
❑
y
0
p'
El
m
'�
.e
-0
m
b
p
El
O
p
a
d
a
0
o
m
O
p
B
N
y
S
R
p
O
T
D
p
VG
m
o
�•
0
p
p
a
y
yo
m
O
O
4
d
m•
p
C,
p
�
a
w
r.
M
�
�
o
S
R
m
m
y
p
y!�
p
Y
f
P
0
C
0
F
ii
y
^
a
y
5T
m
a
o
y
0
0
w
C
p
c
<
om
two
Pr
N
C
M
p
K
0.
m
o
0
�
r
p
�
H
C
z
N
�
a
b
i
(T
V
0
00
m
co
D
m
v
0
O
Z
p CD
C.)�
OC
Z n
�0
Z Z
m n
< cn
u u
69
fail
Ol co
co CW11
(A
O O
cn
C
W
O
D
r
u
0
co
OD
J
O)
m
A
co
N
cn
D
z
z
X z
Ro D
;p ;p
o m
—I
T co
0 m
O
C O
CD O
O'
m m
C_ X
CD G
�,
N N
— 3
0. 3
CD S
2 O
O. 30
m N.
Eli
O
O
Cn
T^
m
vca N
� m
X0
m<
m
-0
O
cF
O_ -0
CDN
N
m 3
0 go
< -O
O
Cl
CD
—I
N D
< T
M X
m
'�'
0 w
m�
m
CD 3
m o
V
°
K
fp
CDC
G
O=
X
Cza
C A
C) j
CD
<
m
CD
= Cl)N
^•
m
om
n ^'
,�
m
m
N
v
c
�o
d.
m
°
`o
'm rt'
�3
N
mx
O
3
m
m
�
=
"
�. c0
co
�»
N '6
O
..
co
`Z
O'O
t!o =
v
o A
cfl
0ca <
Q°
D m
1
=
S.
;o
O
41cr
C)
O
ID
N
m
O O
O .-.
CD
'�
cn
CD m
PO
co
O
C
mCD
Cl
CL
'0
C
--
O
m
d
-'
T
<
nm
m
—
3
—
69
COm
(o
-n
N
.0.
O K
N
RD
scc
ca
W
J
N
co
A
N
rl
c
co
cn
D
co
-n
�
<
co
co
ffl
W
fA
ffl
EA
NO
m
A
p
M
cn
CD
W
O
O
.0
O
O
W
O
cn
O
O
0
0
0
0
0
0
0
0
0
0
'A
69
fo
1.9
A
--4
40
W
�
N
N
N
sn
c0
cT
O
O
p
O
O
O
0)
O
O
O
O
O
O
O
O
O
O
O
O 1
O
O
(10
'IIV1SNl aNV WHIM VMV Inn MOM aNV 1SOJ
NOIlOAUSNOO dO13VdiNOO H11M 2 IMAN ivn-toV
= isoo N0110naiSN00 031VWI1S3 1V101
00088'b$
= AVAAAdVd 1S3MI
l0'OLL
= TVM 9NINIVild
)0'ZZb'29$
= HiVd 3Sn Illnn
'Fe �n� "o �oTs� ,
rt S
add �� Gd�y ,d NAM?
�Aa�z1 wd
00'OOS$
00"005$
6
Sl
a]/\uJ UNI luai Al IVIN l aVl»
Ol H07ANO1IAH'i3DINVIO X3idn0 NOIIVO3A-ld
8
00'088'2$
00S$
9LL
.3.5
M
1S3H1nos ONOW AWN001S KIN\ 1003 8'3 9
L
00'OOS$
00'00S$ I
6
'S'l
NOIIVAV9X3'8ndg IR JV319 "In0AV1 A1VM301S
9
000cL,�is
-lVlolans-
00'OLL£6$
00'S£G$ -
ZO6
'd'l
2#11VMONINIVi3d
S
00'ZZb"£9$
=1b10 aM
00000'S$
,fl0'000`S$
S1
01H9lnWOKAH'S130NV18X3RIn3:NOI1V1393A-3d
b
00'SSS'8$
w-sS8'8$
'..
6
'S.1
39V1d NI 3i3ldA09 DI,X.O6 N011V1S 1n0-MOM
S
00'L90"Sb$
OS"5$
b668
y g
39V1d NI 313ldIAOJ'saannOHS 03OV?19'3IMONOO
033d'OHNI IN AHi ..b X 301M 100d-06 H1Vd 3Sn limN
Z
o0'OOS"b$
fl0'405':b$ ':
L
'S.1
NOIIVAV3X3'ando �3 dV313'1nOAVl H1Vd 3Sn Ii1nW
6
b60Z/b/ZV
4soo uoponi4suoD �IeMapIS pUe IIeM buiu'1249d used asn i}jnW
aailddnS leiaajew pue aolaealuo3 woa3 }soD uoiganagsuoD len;aV
sopuoD )aaao aaddoD
9988$ = 1N3WMOI inn Ndo/v\ dw 1S0o ivnioV
6uedwoo opeoseo eigwn!oo 666E O
woa•wao}!agwl;•mmm el!s qa/ A mo;lsin
ODQ-A—f
aadooj r0o6ajE)
oN
IN
ANVdWOO 30VOSVO vionmOO
'spie6ei ;sag
anoge umoys sjegwnu XVd jo suoydela; ay;
;e sia� enbpeaq u6isap puel}!od ino }0e;uoo aseold 'lem lue ui noR o; aoue;sisse jayl!n4 p eq lew am;l
ul6aq o} uoi;eurJguoO japio ua;;u/idde pim elas;o swia; piepue{s ino -.!aplo rnaA 6uissaoad
m a aiedaid Aildwojd lllm em pue sn fq!jou Aldwis'iepio inoR ia;ua o1
papnloui;ou pue eiVe aae �jom aps qof pue 6ulpeolun Mond uogeul;sep;e 6uipeolun
Mona; gsildw000e o; builpuey leowepaw annbaj pue pjemwe pue i(neay 1pensn we saSexoed 6ulddiyS
•suoi;eogpads leug pue japao alge;deooe ue;o;diaoal ino iaue sAep Og
ulypm An000 ueo;uawdiyS -aa4e9jaq; uoi;ewai;uoo ino o;;oafgns pue sAep og jo; pooh si uollelonb slyl
papnpuisou pue ea;xa ale SMU-jo a;e;s ayl ulq;lm pesodwl saxes AuV
00.9se's S SVX31 `NOIIVIS 3°J3llOO Ol 1V1O103MM-134
iaued u6ls Ra;s uo laweua uielaojod punw6>Ioeq Emig
uo solydea6 311HM 'sag0uaq jagwi; n; sel6no4 's;sod
teals oy alnpayoS 'segsiug pa;eoo-japmod L-XVdSVO
aoIo0 pJepue;s am; 'u6lS pue sn;ejeddV O-dnojO O-OOL6 y0ea L
uol; uosad pue oN lapoyy pjuenp
3NIl3dld
smolloj so Joefoid paouaaa;aj-anoge ay;
ao; uoi;e;onb ino sago o; paseald aie aM 'swa;sAs sseu;ld aoop;np aulledid ul;saialui jnoA jo; nod y ueyl
LV-ZS969-VVt) 'ON a;onb
Xl `uolms ecelloO
sopuoO)laaaO jaddoo :aouejejea
ulnboijeW RpnN •.qry :u}}V
sawoH mo;snO poom)leo :al
L do L sa6ed VLDZ `9L doS :a;ep woa•gyo)leol]Apni
0£9t-£ZZ/£09'91iwlsoej•slonpoadwawaBeueWGID(alg®imfoo-lo6Dpsdoo-loRppug
woo wjojjagwi.l bq :11ew-3 ainl!uinj allS uuojaagwi' `swalsAS ssaul!j ioopinp pue
LgLl-£ZU£09 'auoydajal luawd!nbgpuncuMeld®out-ladrd ®wjo.4jagwitjosaaHeW
vsn tst£-wzzo ao'pueiuod /(uBdlUo 0L£ "aiS'anuany glx!SMS oo£l 3 apeose3 faiaLumo-n k AA
(310VJI1ddb MNOl ON)
3SVHd NDIS3a 9NIMI AIVAI1S3 1dNIMO
9Lb£-44 ANVdW00 0NINIMION3 631SDH
17U69
(Moold Y03 03SV313d1
f I.OZ'SI. Alnf NO '3'd'dliSIWO 13VH31W A8 03ZINOHlnv
SVM 1N3A)300 SIH1 NO 9M1V3ddV IV3S 9H1
00'OSS'b9$ =1S03 N0113n2iSN03 031MlIS3 1V101
00'088"b$ = AVMXdVd 1SWH1nos ONOIv )IIVM301S
00'OOZ"OL $ = IIVM 9NINIV13d
OO'O4b'6b$ = H1Vd 3Sn IllnA
00'o88'b$
=1v1018nS
00'OOS$
00'005$
I.
'S'l
01 H31nmaaAH IDNVIO xman3 :NOI1V93A-dd
8
Oo'088"£$
00'S$
9LL
'3'S
AVMA8Vd 1S3MHinoS ONOIV )IIVM301S 301M 10018 B 9
L
00'OOS$
00'OOS$
t-
'S'I
NOliVAV3X3'8ndoO 9 NV313'1n0Avi NIVM301S
9
oo-ooz,us
=lvlolans
00'070I $
00'001$
Z01
d'l
£# IIVM 9NINIVl3d
S
00'OLb'6b$
=1V1018ns
00'005'I.$
00'OOS'I.$
t-
'S'l
Ol H31nA0dGAH "Si3NNVI8 XTdn3 :N011V1393A-]d
b
00'OOS'Z$
00'00S'Z$
t-
'S'l
33V1d NI 31316403 ,UX U NOIIHIS 1n0-NdoM
£
00'OL6"Ob$
00'S$
b668
3'S
❑33d03N13d AHl .Ab X 301M 1003-06 H1Vd 3Sn Iim
Z
00'OOS'b$
00'005'b$
6
51
N011VAVDX3 'Sndq 2 ivT:) ,1no7 Hl'dd 3Sfl iinn
6
NOISN ' 3
ism TiNn
Alu wnn
11Nn
VOUINDS30
A311
2boz/sb/L
04ewl4s3 lsoj pue A4Ilueno A-leullulla3d S3aaulbu3 AjeMaplS pue IIeM 6ululelaa Ved ash Illnn
sopuoD Aaaaoaaddoo
S1SOO 11Nn KIOVKNO3 IVROV
s '$ I !P
=1S03 NOI13nd1SNO3 031VWIlS3 IV101
0008814
= AVAAMVd 1S3MH1nos ONOMV �IVM301S
00'OLL"£6$
=IIVMONINIVl3d
00'L90"LS$
= H1Vd 3Sn IllnW
00'088"b$
_,IyioianS`
00 005$
60'OOS$
6
S'I
Ol HDIMOKAH "1DNVIO X3ldno :NOIlVD3A-3d
8
00'088"£$
po'S$':
91fL
'3'S
153MH1nos ONOIV >nVM301S 301M lood 8 R 9
L
OOOOS$
0o'o0S$ "'
6
'S'I
N0IlVAV3X3'endD'RdV313'1 oAviAIVM301S
9
00'OLL'£6$
>Ittlolgas
00'014"£6$
00'$£b$
zo6
'3'I
£#IIVMONINIVl3d
S
00'L90'4S$
=zTvloiSRS
00000'S$
00'Q00'S$
b
SI
01HOInWOKAH'S131INVIBX3ldno NOIlV1303A-3d
b
oowill
M 7k
A
A' l 0 0�J9.p�1=L� ll�%
£
00'L90'Sb$
b668
.3.5
03od03NHd AHl -b X IOIM 1003-N H1Vd 3sn Illnn
Z
00'OOS"b$
OODOS'b$ ;':
6
'S'l
7IIVAV3X3 '8nd9 2 dV3lo 1n0AVI H1Vd 3Sn Illnn
6
g(SN�L
10o C1CCt'
.hJatn
aUt3n.:
.. rot>la�saa
w;
VRV 1n0
MOM ONIOa ION
Sld0I3Vd1N0O
lVd3N3O
VWV6/8
Isoo uoilonalsuo:) IleMapiS pue 11 M buiuiela�'yled asn illnn
'oul 'Saol3eaJu03 paauaq pUq:)Sg1A
sopu03paa3aaddo3
Engineer's Cost Estimate
TAMU SOUTH COLLEGE STUDENT HOUSING
PUBLIC PAVING, DRAINAGE, & UTILITY IMPROVEMENTS
COLLEGE STATION, BRAZOS COUNTY, TEXAS
I
UNIT
TOTAL
NO.
DESCRIPTION
QUANTITY
UNIT
COST
COST
STREET CONSTRUCTION
1
In -Place Earthwork Roadway Excavation
125
CY
$7.00
$875.00
2
In -Pace Earthwork Roadway Embankment
1,250
CY
$10.00
$12,500.00
(Excavated On -Site)
3
In -Place Earthwork Finishing (Topsoil, Landscape
135
CY
$6.00
$810.00
Berms & Miscellaneous) (Excavated On -Site)
4
8' Wide Northgate Sidewalk (Structural Section
9,955
SF
$11.00
$109,505.00
w/Brick Pavers)
5
Cross -walk & Raised Median Brick Pavers
1,450
SF
$5.00
$7,250.00
6
6" Raised Concrete Curb & Gutter
139
LF
$15.50
$2,154.50
7
6" Raised Monolithic Concrete Curb
1,793
LF
$14.00
$25,102.00
8
8" Compacted Lime Stabilized Subgrade
4,255
SY
$11.00
$46,805.00
9
8" Reinforced Concrete Pavement
3,795
SY
$55.00
$208,725.00
SUB -TOTAL = $413,726.50
DRAINAGE IMPROVEMENTS
1
Street Side Curb Inlet (10' Opening)
1
EA
$14,000.00
$14,000.00
2
Street Side Curb Inlet (15' Opening)
2
EA
$18,000.00
$36,000.00
3
Storm Sewer Junction Box
1
EA
$8,000.00
$8,000.00
4
Concrete Headwall w/Wingwall at 30 deg Flare &
Dissapator Blocks
1
EA
$12,000.00
$12,000.00
5
6H:1V S.E.T.'s (36" PIPE)
2
EA
$3,500.00
$7,000.00
6
30" RCP (CL 4) Storm Sewer w/Structural Backfill
381
LF
$150.00
$57,150.00
7
36" RCP (CL 4) Storm Sewer w/Structural Backfill
257
LF
$180.00
$46,260.00
SUB -TOTAL = $180,410.00
WATER IMPROVEMENTS
1
Street Bore (Wet) w/8" PVC Water Line (C900, CL
344
LF
$95.00
$32,680.00
200) - Locking Joint
CD1-178-0447-E01 1 of 4
Engineer's Cost Estimate
2
8" PVC Water Line (C900, CL 200) - Structural
Backfill
3363
LF
$40.00
$134,520.00
3
6" PVC Water Line (C900, CL 200) - Structural
Backfill
63
LF
$35.00
$2,205.00
4
Standard Fire Hydrant Assembly
12
EA
$5,700.00
$68,400.00
5
In -Line Blow -off Assembly
1
EA
$3,500.00
$3,500.00
6
Tie Into Existing 6" Water Line
2
LS
$3,000.00
$6,000.00
7
Recconect Existing Testing Valve Installation
1
LS
$2,500.00
$2,500.00
8
Recconect Existing 2" Water Line
1
LS
$2,000.00
$2,000.00
9
Recconect Existing Fire Hydrant Assembly
1
LS
$1,200.00
$1,200.00
10
8" (MJ) Gate Valve & Box
16
EA
$1,600.00
$25,600.00
11
6" (MJ) Gate Valve & Box
14
EA
$1,300.00
$18,200.00
12
4" (MJ) Isolation Valve w/Locking Lid
10
EA
$1,000.00
$10,000.00
13
2" (MJ) Gate Valve & Box
1
EA
$650.00
$650.00
14
8" x 8" (MJ) Cross
1
EA
$1,800.00
$1,800.00
15
8" x 8" (MJ) Tee
3
EA
$1,500.00
$4,500.00
16
8" x 6" (MJ) Tee
10
EA
$1,300.00
$13,000.00
17
8" x 4" (MJ) Tee
9
EA
$900.00
$8,100.00
18
6" x 6" (MJ) Tee
1
EA
$750.00
$750.00
19
8" (MJ) 45 deg Bend
7
EA
$700.00
$4,900.00
20
8" (MJ) 11.25 deg Bend
4
EA
$600.00
$2,400.00
21
6" (MJ) 45 deg Bend
7
EA
$600.00
$4,200.00
22
4" (MJ) 45 deg Bend
4
EA
$500.00
$2,000.00
23
8" x 6" (MJ) Reducer
5
EA
$700.00
$3,500.00
24
8" x 4" (MJ) Reducer
2
EA
$500.00
$1,000.00
CD1-178-0447-E01 2 of 4
Engineer's Cost Estimate
25
4" x 2" (MJ) Reducer
1
EA
$300.00
$300.00
26
2" Domestic Meter
9
EA
$2,000.00
$18,000.00
27
3/4" Domestic Meter
1
EA
$750.00
$750.00
28
2" Irrigation Meter & Backflow Preventor
1
EA
$3,500.00
$3,500.00
29
3/4" Irrigation Meter & Backflow Preventor
1
EA
$1,500.00
$1,500.00
SUB -TOTAL = $377,655.00
SANITARY SEWER IMPROVEMENTS
1
21" PVC Sanitary Sewer (SDR-26, D3034) -
939
LF
$85.00
$79,815.00
Structural Backfill
2
10" PVC Sanitary Sewer (SDR-26, CL 160) -
148
LF
$65.00
$9,620.00
Structural Backfill
3
10" PVC Sanitary Sewer (SDR-26, D3034) -
795
LF
$60.00
$47,700.00
Structural Backfill
4
8" PVC Sanitary Sewer (SDR-26, CL 160) -
154
LF
$56.00
$8,624.00
Structural Backfill
5
8" PVC Sanitary Sewer (SDR-26, D3034) -
293
LF
$50.00
$14,650.00
Structural Backfill
6
5' Diameter Standard Manhole w/32" Opening (Ring
5
EA
$8,500.00
$42,500.00
& Cover)
7
4' Diameter Standard Manhole w/32" Opening (Ring
8
EA
$5,200.00
$41,600.00
& Cover)
8
Tie Into Existing 21" Sanitary Sewer Line
1
EA
$2,000.00
$2,000.00
9
Tie Into Existing Manhole
2
EA
$3,500.00
$7,000.00
10
Reconnect to Existing 8" Sanitary Sewer Line
1
EA
$3,500.00
$3,500.00
11
Structural Bedding (Cement Stabilized Sand)
60
LF
$55.00
$3,300.00
12
Manhole Vertical Extension (Replace Cone, Rim &
2
EA
$4,500.00
$9,000.00
Cover)
13
Modify Existing Manhole Invert
3
EA
$2,000.00
$6,000.00
14
Replace Existing VCT Sewer w/6" Sanitary Sewer
30
LF
$70.00
$2,100.00
(SDR-26, CL 160)
15
4" Sanitary Sewer Service
2
EA
$1,500.00
$3,000.00
1I1t5- 1 LJ 1 HL = 1/L0V..-FVZ:1.VV
MICELLANEOUS ITEMS
1
Mobilization, Construction Staking, All Required
1
LS
$35,000.00
$35,000.00
Testing by Contractor & Trench Safety
CD1-178-0447-E01 3 of 4
Engineer's Cost Estimate
2
SWPP Measures (Rock Rip -Rap, Seeding, Silt
1
LS
$20,000.00
$20,000.00
Fencing, Construction Entrance, Inlet Protection)
3
Traffic Control Measures
1
LS
$15,000.00
$15,000.00
4
Existing Pavement Demolition & Removal (Saw
7,882
SY
$5.00
$39,410.00
Cuts, Pavment & Curb/Gutter)
5
Remove & Replace Existing Paving (Private
1
LS
$5,000.00
$5,000.00
Residence at NW Corner of Dogwood & Cross)
6
Abandoment of Existing Utility (Flowable Fill, Fittings
3,792
LF
$3.00
$11,376.00
& MH Removal)
7
Northgate Amentities (Pole Lights, Conduits, Trash
1
LS
$75,000.00
$75,000.00
Recepticles, Benches)
8
Northgate Tree Wells (Trees, Grates, Bedding &
34
EA
$3,000.00
$102,000.00
Mulch)
9
Northgate Planting System (Irrigation & Drainage
1
LS
$24,500.00
$24,500.00
Tiles)
10
Asphalt Pavement Repair for Open Cut Utility
359
SY
$35.00
$12,565.00
Installation
11
Street Signage & Pavement Markings
1
LS
$5,300.00
$5,300.00
r
,3Utf- I U I AL = 4iJ45,151.UU
1I
*1Ij ESTIMATED CONSTRUCTION COST = $1,597,351.50
'� 10% CONTINGENCY = $159,735.15
GRAND TOTAL = $1,7577086.65
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.
CD1-178-0447-E01 4 of 4
Engineer's Cost Estimate
TAMU SOUTH COLLEGE STUDENT HOUSING
PUBLIC PAVING, DRAINAGE, & UTILITY IMPROVEMENTS
COLLEGE STATION, BRAZOS COUNTY, TEXAS
UNIT
TOTAL
NO.
DESCRIPTION
QUANTITY
UNIT
COST
COST
STREET CONSTRUCTION
1
In -Place Earthwork Roadway Excavation
125
CY
$7.00
$875.00
2
In -Pace Earthwork Roadway Embankment
1,250
CY
$10.00
$12,500.00
(Excavated On -Site)
3
In -Place Earthwork Finishing (Topsoil, Landscape
135
CY
$6.00
$810.00
Berms & Miscellaneous) (Excavated On -Site)
4
8' Wide Northgate Sidewalk (Structural Section
9,955
SF
$11.00
$109,505.00
w/Brick Pavers)
5
Cross -walk & Raised Median Brick Pavers
1,450
SF
$5.00
$7,250.00
6
6" Raised Concrete Curb & Gutter
139
LF
$15.50
$2,154.50
7
6" Raised Monolithic Concrete Curb
1,793
LF
$14.00
$25,102.00
8
8" Compacted Lime Stabilized Subgrade
4,255
SY
$11.00
$46,805.00
9
8" Reinforced Concrete Pavement
3,795
SY
$55.00
$208,725.00
SUB -TOTAL = $413,726.50
DRAINAGE IMPROVEMENTS
1
Street Side Curb Inlet (10' Opening)
1
EA
$14,000.00
$14,000.00
2
Street Side Curb Inlet (15' Opening)
2
EA
$18,000.00
$36,000.00
3
Storm Sewer Junction Box
1
EA
$8,000 00
$8,000.00
4
Concrete Headwall w/Wingwall at 30 deg Flare &
Dissapator Blocks
1
EA
$12,000.00
$12,000.00
5
6H:1V S E.T.'s (36" PIPE)
2
EA
$3,500.00
$7,000.00
6
30" RCP (CL 4) Storm Sewerw/Structural Backfill
381
LF
$150.00
$57,150.00
7
36" RCP (CL 4) Storm Sewer w/Structural Backfill
257
LF
$180.00
$46,260.00
SUB -TOTAL = $180,410.00
WATER IMPROVEMENTS
Street Bore (Wet) w/8" PVC Water Line (C900, CL
344
LF
$95.00
$32,680.00
1
200) - Locking Joint
CD1-178-0447-E01 1 of 4
Engineer's Cost Estimate
2
8" PVC Water Line (C900, CL 200) - Structural
Backfill
3363
LF
$40.00
$134,520.00
3
6" PVC Water Line (C900, CL 200) - Structural
Backfill
63
LF
$35.00
$2,205.00
4
Standard Fire Hydrant Assembly
12
EA
$5,700.00
$68,400.00
5
In -Line Blow -off Assembly
1
EA
$3,500.00
$3,500.00
6
Tie Into Existing 6" Water Line
2
LS
$3,000.00
$6,000.00
7
Recconect Existing Testing Valve Installation
1
LS
$2,500.00
$2,500.00
8
Recconect Existing 2" Water Line
1
LS
$2,000.00
$2,000.00
9
Recconect Existing Fire Hydrant Assembly
1
LS
$1,200.00
$1,200.00
10
8" (MJ) Gate Valve & Box
16
EA
$1,600.00
$25,600.00
11
6" (MJ) Gate Valve & Box
14
EA
$1,300.00
$18,200.00
12
4" (MJ) Isolation Valve w/Locking Lid
10
EA
$1,000.00
$10,000.00
13
2" (MJ) Gate Valve & Box
1
EA
$650.00
$650.00
14
8" x 8" (MJ) Cross
1
EA
$1,800.00
$1,800.00
15
8" x 8" (MJ) Tee
3
EA
$1,500.00
$4,500.00
16
8" x 6" (MJ) Tee
10
EA
$1,300.00
$13,000.00
17
8" x 4" (MJ) Tee
9
EA
$900.00
$8,100.00
18
6" x 6" (MJ) Tee
1
EA
$750.00
$750.00
19
8" (MJ) 45 deg Bend
7
EA
$700.00
$4,900.00
20
8" (MJ) 11.25 deg Bend
4
EA
$600.00
$2,400.00
21
6" (MJ) 45 deg Bend
7
EA
$600.00
$4,200.00
22
4" (MJ) 45 deg Bend
4
EA
$500.00
$2,000.00
23
8" x 6" (MJ) Reducer
5
EA
$700.00
$3,500.00
24
8" x 4" (MJ) Reducer
2
EA
$500.00
$1,000.00
CD1-178-0447-E01 2 of 4
Engineer's Cost Estimate
25
4" x 2" (MJ) Reducer
1
EA
$300.00
$300.00
26
2" Domestic Meter
9
EA
$2,000.00
$18,000.00
27
3/4" Domestic Meter
1
EA
$750.00
$750.00
28
2" Irrigation Meter & Backflow Preventor
1
EA
$3,500.00
$3,500.00
29
3/4" Irrigation Meter & Backflow Preventor
1
EA
$1,500.00
$1,500.00
SUB -TOTAL = $377,655.00
SANITARY SEWER IMPROVEMENTS
1
21" PVC Sanitary Sewer (SDR-26, D3034) -
939
LF
$85.00
$79,815.00
Structural Backfill
2
10" PVC Sanitary Sewer (SDR-26, CL 160) -
148
LF
$65.00
$9,620.00
Structural Backfill
3
10" PVC Sanitary Sewer (SDR-26, D3034) -
795
LF
$60.00
$47,700.00
Structural Backfill
4
8" PVC Sanitary Sewer (SDR-26, CL 160) -
154
LF
$56.00
$8,624.00
Structural Backfill
5
8" PVC Sanitary Sewer (SDR-26, D3034) -
293
LF
$50.00
$14,650.00
Structural Backfill
5' Diameter Standard Manhole w/32" Opening (Ring
5
EA
$8,500.00
$42,500.00
6
& Cover)
4' Diameter Standard Manhole w/32" Opening (Ring
8
EA
$5,200.00
$41,600.00
7
& Cover)
8
Tie Into Existing 21" Sanitary Sewer Line
1
$2,000.00
$2,000.00
9
Tie Into Existing Manhole
2
rEA
$3,500.00
$7,000.00
10
Reconnect to Existing 8" Sanitary Sewer Line
1
$3,500.00
$3,500.00
11
Structural Bedding (Cement Stabilized Sand)
60
LF
$55.00
$3,300.00
Manhole Vertical Extension (Replace Cone, Rim &
2
EA
$4,500.00
$9,000.00
12
Cover)
13
Modify Existing Manhole Invert
3
EA
$2,000.00
$6,000.00
Replace Existing VCT Sewer w/6" Sanitary Sewer
30
LF
$70.00
$2,100.00
14
(SDR-26, CL 160)
15
4" Sanitary Sewer Service
2
EA
$1,500.00
$3,000.00
ni 10 TnTni =
QOnn nna nn
MICELLANEOUS ITEMS
1 Mobilization, Construction Staking, All Required
Testing by Contractor & Trench Safety
11 LS 1 $35,000.001 $35,000.00
CD1-178-0447-E01
3 of 4
Eneineer's Cost Estimate
2
SWPP Measures (Rock Rip -Rap, Seeding, Silt
1
LS
$20,000.00
$20,000.00
Fencing, Construction Entrance, Inlet Protection)
3
Traffic Control Measures
1
LS
$15,000.00
$15,000.00
4
Existing Pavement Demolition & Removal (Saw
7,882
SY
$5.00
$39,410.00
Cuts, Pavment & Curb/Gutter)
5
Remove & Replace Existing Paving (Private
1
LS
$5,000.00
$5,000.00
Residence at NW Corner of Dogwood & Cross)
6
Abandoment of Existing Utility (Flowable Fill, Fittings
3,792
LF
$3.00
$11,376.00
& MH Removal)
7
Northgate Amentities (Pole Lights, Conduits, Trash
1
LS
$75,000.00
$75,000.00
Recepticles, Benches)
8
Northgate Tree Wells (Trees, Grates, Bedding &
34
EA
$3,000.00
$102,000.00
Mulch)
9
Northgate Planting System (Irrigation & Drainage
1
LS
$24,500.00
$24,500.00
Tiles)
10
Asphalt Pavement Repair for Open Cut Utility
359
SY
$35.00
$12,565.00
Installation
11
Street Signage & Pavement Markings
1
LS
$5,300.00
$5,300.00
F '%
JUD- 1 U I HL = ;Z1040, 10 1 .UU
ESTIMATED CONSTRUCTION COST = $1,597,351.50
10% CONTINGENCY = $159,735.15
GRAND TOTAL = $1,757,086.65
RME Consulting Engineers
TEXAS FIRM REGISTRATION No. F-4695
POST OFFICE BOX 9251
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.
CD1-178-0447-E01 4 of 4
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X10" TEE - SAW CUT, REMOVE AND REPLACE
EA
L.F.
L.F.
1
60
135
$5,000.00
$150.00
$18.00
$5,000.00
$9,000.00
$2,430.00
2
18" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
3
4" C900 WATERLINE CL200 DR14
4
8" C900 WATERLINE CL200 DR14
L.F.
959
$25.00
$23,975.00
5
10" C900 WATERLINE CL200 DR14
L.F.
318
$30.00
$9,540.00
6
12" C900 WATERLINE CL200 DR14 (@ CUT -IN TEE)
L.F.
20
$35,00
$700.00
7
4°" GATE VALVE
EA.
1
$300.00
$300.00
8
8° GATE VALVE
EA.
3
$500.00
$1,500.00
9
10" GATE VALVE (@ CUT -IN TEE)
EA.
1
$600.00
$600.00
10
12" GATE VALVE (@ CUT -IN TEE)
EA.
1
$750.00
$750.00
11
10" X 8" REDUCER
EA.
1
$300.00
$300.00
12
4" X 8" REDUCER
EA.
1
$275.00
$275.00
13
8" X 8" TEE
EA.
2
$400.00
$800.00
14
8" BEND
EA.
4
$300,00
$1,200,00
15
2" BLOW -OFF ASSEMBLY
EA.
1
$300.00
$300.00
16
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
17
2" TYPE K WATER SERVICE
L.F.
555
$20.00
$11,100.00
iftaLlIffifl T_0,q
18
CONNECT TO EXISTING MANHOLE
L.S.
1
$500.00
$500.00
19
8" PVC D3034 SDR26 SANITARY SEWER
L.F.
1687
$25.00
$42,175.00
20
STD. MANHOLES 6-FEET DEEP
EA
7
$2,750.00
$19,250.00
21
WATERTIGHT MANHOLE LID & FRAME
EA
4
$250.00
$1,000.00
22
EXTRA DEPTH MANHOLES
VF
17
$150.00
$2,550.00
23
4-INCH SERVICE LINES
L.F.
1200
$5.00
$6,000.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL WATER = $78,770,00
TOTAL SANITARY SEWER = $71,475.00
TOTAL ESTIMATED CONSTRUCTION COST = $150,245.00
5• YIN
k • GGGVVV •. ,E
MICHAEL G. HESTER
69104 .;q�
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
I DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
IMULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTI USE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X10' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB
TOTAL =
$47,100.00
5
RETAINING WALL#1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200,00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. RESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD r•
MICHAEL G.•HESTER
69104
cENS�O�\���
HESTER ENGINEERING COMPANY I#f-3476
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
MULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTIUSE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X1O' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB TOTAL =
$47,100.00
5
RETAINING WALL #1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200.00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL =
$4,235.00
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS SPA E •0 F TF
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013 5� 9s
4
RELEASED FOR RECORD *• •• �
MICHAEL G. HESTER
sp0�. 69104
3476
W�c�c �•/ C E SV SEO V,
HESTER ENGINEERING COMPANY #fSq;,,. 'cp1
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
6/3/2013
ITEM-
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X12" TEE COMPLETE IN PLACE
EA
1
$5,000.00
$5,000,00
2
20" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
L.F.
60
$150.00
$9,000.00
3
8" C900 WATERLINE CL200 DR14
L.F.
1317
$22.50
$29,632.50
4
12" C900 WATERLINE CL200 DR14
L.F.
372
$32.50
$12,090,00
5
12"X45 DEG BEND
L.F.
4
$500.00
1 $2,000.00
6
12" GATE VALVE
EA.
4
$1,000.00
$4,000,00
7
12" X 8" REDUCER
EA.
1
$450.00
$450.00
8
8" X 8" TEE
EA.
2
$500.00
$1,000.00
9
B" GATE VALVE
EA.
7
$625.00
$4,375.00
10
8" X 11.25 DEG BEND
EA.
1
$350.00
$350.00
11
8" X 22.5 DEG BEND
EA.
2
$350.00
$700.00
12
8" X 45 DEG BEND
EA.
7
$350.00
$2,450.00
13
2" BLOW -OFF ASSEMBLY
EA.
1
$375.00
$375.00
14
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
15
1" TYPE K WATER SERVICE
L.F.a4$20.00
$80.00
16
2"TYPE K WATER SERVICE
L.F.$20.00
$5,200.00
17
12"X1" TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$300.00
18
12"X2"TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$600.00
19
8"X2"TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$3,goo .00
Ak'
EXISTING MANHOLE ALONG SOUTHWEST PARKWAY: CHANGE
20
HEIGHT TO MATCH PROPOSED SIDEWALK, INSTALL
L.S.
1
$500.00
$500.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON JUNE 3, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL ESTIMATED CONSTRUCTION COST = $93,002.50
is
.. . . L . . . . . .
69104
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X10" TEE - SAW CUT, REMOVE AND REPLACE
EA
L.F.
L.F.
1
60
135
$5,000.00
$150.00
$18.00
$5,000.00
$9,000.00
$2,430.00
2
18" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
3
4" C900 WATERLINE CL200 DR14
4
8" C900 WATERLINE CL200 DR14
L.F.
959
$25.00
$23,975.00
5
10" C900 WATERLINE CL200 DR14
L.F.
318
$30.00
$9,540.00
6
12" C900 WATERLINE CL200 DR14 (@ CUT -IN TEE)
L.F.
20
$35,00
$700.00
7
4°" GATE VALVE
EA.
1
$300.00
$300.00
8
8° GATE VALVE
EA.
3
$500.00
$1,500.00
9
10" GATE VALVE (@ CUT -IN TEE)
EA.
1
$600.00
$600.00
10
12" GATE VALVE (@ CUT -IN TEE)
EA.
1
$750.00
$750.00
11
10" X 8" REDUCER
EA.
1
$300.00
$300.00
12
4" X 8" REDUCER
EA.
1
$275.00
$275.00
13
8" X 8" TEE
EA.
2
$400.00
$800.00
14
8" BEND
EA.
4
$300,00
$1,200,00
15
2" BLOW -OFF ASSEMBLY
EA.
1
$300.00
$300.00
16
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
17
2" TYPE K WATER SERVICE
L.F.
555
$20.00
$11,100.00
iftaLlIffifl T_0,q
18
CONNECT TO EXISTING MANHOLE
L.S.
1
$500.00
$500.00
19
8" PVC D3034 SDR26 SANITARY SEWER
L.F.
1687
$25.00
$42,175.00
20
STD. MANHOLES 6-FEET DEEP
EA
7
$2,750.00
$19,250.00
21
WATERTIGHT MANHOLE LID & FRAME
EA
4
$250.00
$1,000.00
22
EXTRA DEPTH MANHOLES
VF
17
$150.00
$2,550.00
23
4-INCH SERVICE LINES
L.F.
1200
$5.00
$6,000.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL WATER = $78,770,00
TOTAL SANITARY SEWER = $71,475.00
TOTAL ESTIMATED CONSTRUCTION COST = $150,245.00
5• YIN
k • GGGVVV •. ,E
MICHAEL G. HESTER
69104 .;q�
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
I DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
IMULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTI USE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X10' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB
TOTAL =
$47,100.00
5
RETAINING WALL#1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200,00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. RESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD r•
MICHAEL G.•HESTER
69104
cENS�O�\���
HESTER ENGINEERING COMPANY I#f-3476
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
MULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTIUSE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X1O' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB TOTAL =
$47,100.00
5
RETAINING WALL #1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200.00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL =
$4,235.00
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS SPA E •0 F TF
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013 5� 9s
4
RELEASED FOR RECORD *• •• �
MICHAEL G. HESTER
sp0�. 69104
3476
W�c�c �•/ C E SV SEO V,
HESTER ENGINEERING COMPANY #fSq;,,. 'cp1
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X10" TEE - SAW CUT, REMOVE AND REPLACE
EA
L.F.
L.F.
1
60
135
$5,000.00
$150.00
$18.00
$5,000.00
$9,000.00
$2,430.00
2
18" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
3
4" C900 WATERLINE CL200 DR14
4
8" C900 WATERLINE CL200 DR14
L.F.
959
$25.00
$23,975.00
5
10" C900 WATERLINE CL200 DR14
L.F.
318
$30.00
$9,540.00
6
12" C900 WATERLINE CL200 DR14 (@ CUT -IN TEE)
L.F.
20
$35,00
$700.00
7
4°" GATE VALVE
EA.
1
$300.00
$300.00
8
8° GATE VALVE
EA.
3
$500.00
$1,500.00
9
10" GATE VALVE (@ CUT -IN TEE)
EA.
1
$600.00
$600.00
10
12" GATE VALVE (@ CUT -IN TEE)
EA.
1
$750.00
$750.00
11
10" X 8" REDUCER
EA.
1
$300.00
$300.00
12
4" X 8" REDUCER
EA.
1
$275.00
$275.00
13
8" X 8" TEE
EA.
2
$400.00
$800.00
14
8" BEND
EA.
4
$300,00
$1,200,00
15
2" BLOW -OFF ASSEMBLY
EA.
1
$300.00
$300.00
16
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
17
2" TYPE K WATER SERVICE
L.F.
555
$20.00
$11,100.00
iftaLlIffifl T_0,q
18
CONNECT TO EXISTING MANHOLE
L.S.
1
$500.00
$500.00
19
8" PVC D3034 SDR26 SANITARY SEWER
L.F.
1687
$25.00
$42,175.00
20
STD. MANHOLES 6-FEET DEEP
EA
7
$2,750.00
$19,250.00
21
WATERTIGHT MANHOLE LID & FRAME
EA
4
$250.00
$1,000.00
22
EXTRA DEPTH MANHOLES
VF
17
$150.00
$2,550.00
23
4-INCH SERVICE LINES
L.F.
1200
$5.00
$6,000.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL WATER = $78,770,00
TOTAL SANITARY SEWER = $71,475.00
TOTAL ESTIMATED CONSTRUCTION COST = $150,245.00
5• YIN
k • GGGVVV •. ,E
MICHAEL G. HESTER
69104 .;q�
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
I DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
IMULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTI USE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X10' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB
TOTAL =
$47,100.00
5
RETAINING WALL#1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200,00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. RESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD r•
MICHAEL G.•HESTER
69104
cENS�O�\���
HESTER ENGINEERING COMPANY I#f-3476
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
MULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTIUSE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X1O' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB TOTAL =
$47,100.00
5
RETAINING WALL #1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200.00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL =
$4,235.00
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS SPA E •0 F TF
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013 5� 9s
4
RELEASED FOR RECORD *• •• �
MICHAEL G. HESTER
sp0�. 69104
3476
W�c�c �•/ C E SV SEO V,
HESTER ENGINEERING COMPANY #fSq;,,. 'cp1
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
6/3/2013
ITEM-
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X12" TEE COMPLETE IN PLACE
EA
1
$5,000.00
$5,000,00
2
20" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
L.F.
60
$150.00
$9,000.00
3
8" C900 WATERLINE CL200 DR14
L.F.
1317
$22.50
$29,632.50
4
12" C900 WATERLINE CL200 DR14
L.F.
372
$32.50
$12,090,00
5
12"X45 DEG BEND
L.F.
4
$500.00
1 $2,000.00
6
12" GATE VALVE
EA.
4
$1,000.00
$4,000,00
7
12" X 8" REDUCER
EA.
1
$450.00
$450.00
8
8" X 8" TEE
EA.
2
$500.00
$1,000.00
9
B" GATE VALVE
EA.
7
$625.00
$4,375.00
10
8" X 11.25 DEG BEND
EA.
1
$350.00
$350.00
11
8" X 22.5 DEG BEND
EA.
2
$350.00
$700.00
12
8" X 45 DEG BEND
EA.
7
$350.00
$2,450.00
13
2" BLOW -OFF ASSEMBLY
EA.
1
$375.00
$375.00
14
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
15
1" TYPE K WATER SERVICE
L.F.a4$20.00
$80.00
16
2"TYPE K WATER SERVICE
L.F.$20.00
$5,200.00
17
12"X1" TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$300.00
18
12"X2"TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$600.00
19
8"X2"TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$3,goo .00
Ak'
EXISTING MANHOLE ALONG SOUTHWEST PARKWAY: CHANGE
20
HEIGHT TO MATCH PROPOSED SIDEWALK, INSTALL
L.S.
1
$500.00
$500.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON JUNE 3, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL ESTIMATED CONSTRUCTION COST = $93,002.50
is
.. . . L . . . . . .
69104
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X10" TEE - SAW CUT, REMOVE AND REPLACE
EA
L.F.
L.F.
1
60
135
$5,000.00
$150.00
$18.00
$5,000.00
$9,000.00
$2,430.00
2
18" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
3
4" C900 WATERLINE CL200 DR14
4
8" C900 WATERLINE CL200 DR14
L.F.
959
$25.00
$23,975.00
5
10" C900 WATERLINE CL200 DR14
L.F.
318
$30.00
$9,540.00
6
12" C900 WATERLINE CL200 DR14 (@ CUT -IN TEE)
L.F.
20
$35,00
$700.00
7
4°" GATE VALVE
EA.
1
$300.00
$300.00
8
8° GATE VALVE
EA.
3
$500.00
$1,500.00
9
10" GATE VALVE (@ CUT -IN TEE)
EA.
1
$600.00
$600.00
10
12" GATE VALVE (@ CUT -IN TEE)
EA.
1
$750.00
$750.00
11
10" X 8" REDUCER
EA.
1
$300.00
$300.00
12
4" X 8" REDUCER
EA.
1
$275.00
$275.00
13
8" X 8" TEE
EA.
2
$400.00
$800.00
14
8" BEND
EA.
4
$300,00
$1,200,00
15
2" BLOW -OFF ASSEMBLY
EA.
1
$300.00
$300.00
16
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
17
2" TYPE K WATER SERVICE
L.F.
555
$20.00
$11,100.00
iftaLlIffifl T_0,q
18
CONNECT TO EXISTING MANHOLE
L.S.
1
$500.00
$500.00
19
8" PVC D3034 SDR26 SANITARY SEWER
L.F.
1687
$25.00
$42,175.00
20
STD. MANHOLES 6-FEET DEEP
EA
7
$2,750.00
$19,250.00
21
WATERTIGHT MANHOLE LID & FRAME
EA
4
$250.00
$1,000.00
22
EXTRA DEPTH MANHOLES
VF
17
$150.00
$2,550.00
23
4-INCH SERVICE LINES
L.F.
1200
$5.00
$6,000.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL WATER = $78,770,00
TOTAL SANITARY SEWER = $71,475.00
TOTAL ESTIMATED CONSTRUCTION COST = $150,245.00
5• YIN
k • GGGVVV •. ,E
MICHAEL G. HESTER
69104 .;q�
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
4/24/2013
ITEM
I DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
IMULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$2,500.00
$2,500.00
2
MULTI USE PATH 10-FOOT WIDE X 4" THK REINFORCED
S.F.
8420
$5.00
$42,100.00
3
WORK-OUT STATION 10'X10' COMPLETE IN PLACE
L.S.
1
$1,000.00
$1,000.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB
TOTAL =
$47,100.00
5
RETAINING WALL#1
L.F.
205
$100.00
$20,500.00
6
RETAINING WALL #2
L.F.
112
$100.00
$11,200,00
7
RETAINING WALL #3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
8
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
9
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
647
$5.00
$3,235.00
10
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL
MULTI USE PATH
RETAINING WALL
5-FOOT SIDEWALK ALONG SOUTHWEST PARKWAY
TOTAL ESTIMATED CONSTRUCTION COST
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. RESTER, P.E. ON April 24, 2013
RELEASED FOR RECORD r•
MICHAEL G.•HESTER
69104
cENS�O�\���
HESTER ENGINEERING COMPANY I#f-3476
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
6/3/2013
ITEM-
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X12" TEE COMPLETE IN PLACE
EA
1
$5,000.00
$5,000,00
2
20" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
L.F.
60
$150.00
$9,000.00
3
8" C900 WATERLINE CL200 DR14
L.F.
1317
$22.50
$29,632.50
4
12" C900 WATERLINE CL200 DR14
L.F.
372
$32.50
$12,090,00
5
12"X45 DEG BEND
L.F.
4
$500.00
1 $2,000.00
6
12" GATE VALVE
EA.
4
$1,000.00
$4,000,00
7
12" X 8" REDUCER
EA.
1
$450.00
$450.00
8
8" X 8" TEE
EA.
2
$500.00
$1,000.00
9
B" GATE VALVE
EA.
7
$625.00
$4,375.00
10
8" X 11.25 DEG BEND
EA.
1
$350.00
$350.00
11
8" X 22.5 DEG BEND
EA.
2
$350.00
$700.00
12
8" X 45 DEG BEND
EA.
7
$350.00
$2,450.00
13
2" BLOW -OFF ASSEMBLY
EA.
1
$375.00
$375.00
14
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
15
1" TYPE K WATER SERVICE
L.F.a4$20.00
$80.00
16
2"TYPE K WATER SERVICE
L.F.$20.00
$5,200.00
17
12"X1" TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$300.00
18
12"X2"TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$600.00
19
8"X2"TAPPING SLEEVE & VALVE FOR SERVICE
EA.300.00
$3,goo .00
Ak'
EXISTING MANHOLE ALONG SOUTHWEST PARKWAY: CHANGE
20
HEIGHT TO MATCH PROPOSED SIDEWALK, INSTALL
L.S.
1
$500.00
$500.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON JUNE 3, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL ESTIMATED CONSTRUCTION COST = $93,002.50
is
.. . . L . . . . . .
69104
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
6/3/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
MULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$4,500.00
$4,500.00
2
MULTI USE PATH 10-FOOT WIDE X 4n THK REINFORCED
S.F.
8188
$5.00
$40,940.00
3
WORK-OUT STATION 10'X10' COMPLETE IN PLACE
L.S.
1
$2,500.00
$2,500.00
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500,00
$1,500.DO
SUB TOTAL =
$49,440.00
6
RETAINING WALL#1
L.F.
205
$10oDO
$20,500.00
7
RETAINING WALL #2
L.F.
112
$100.00
$11,200.00
8
RETAINING WALL#3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
9
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
LS.
11$500.00
00.00
$500.00
10
6 & 8 FOOT WIDE SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.19335.00
$4,665.00
11
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L S
$500.00
SUB TOTAL =
$5,665.00
MULTI USE PATH = $49,440.00
RETAINING WALL = $41,900.00
SIDEWALK ALONG SOUTHWEST PARKWAY = $5,665.00
TOTAL ESTIMATED CONSTRUCTION COST = $97,005.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON JUNE 3, 2013
RELEASED FOR RECORD
MICAAEL G. HES_TER
Rr 89 104
lS / BgA��c�ZCENS��
NESTER ENGINEERING COMPANY#f-3476„S$/�;,,;; •FNp
HESTER ENGINEERING COMPANY #F-3476
7607 EASTMARK DRIVE, SUITE 253-8
COLLEGE STATION, TEXAS 77840
979-693-1100
June 3, 2013
Re: COPPER CREEK CONDOS SITE PLAN
CoCS STORM WATER DESIGN GUIDELINES SECTION III.C.1 CERTIFICAITON
This report (plan) for the drainage design of COPPER CREEK CONDOS was prepared by me (or under my
supervision) in accordance with provisions of the Bryan/College Station Unified Drainage Design
Guidelines for the owners of the property. All licenses and permits required by any and all state and
federal regulatory agencies for the proposed drainage improvements have been issued.
Michael G. Hester, P.E.
C-�_�n�,
Licensed Professional Engineer
State of Texas No. 69104
9t • � ,
t• -A
MICHEL O.*NE
ASTER
69104 ;�,
Hester Engineering Company #f-3476
7607 Eastmark Drive, Suite 253-B
College Station, Texas 77840
979-693-1100 mhester@hester-engrcom
June 3, 2013
Erika Bridges, EIT
CoCS Engineering Division
P.O. Box 9960
College Station, Tx 77840
979-764-3570
Re: Copper Creek Condos, 301 Southwest Parkway
Detention Exemption Letter
Erika,
Section II.C.3.b Unified Stormwater Design Guidelines.
I have conducted a topographic review and field investigation of the existing and proposed
flow patterns for stormwater runoff from (Copper Creek Condos) to the main stream of (Bee Creek
Tributary B). At build -out conditions allowable by zoning, restrictive covenant, or plat note, the
stormwater flows from the subject subdivision or site project will not cause any increase in flooding
conditions to the interior of existing building structures, including basement areas, for storms of
magnitude up through the 100-year event
The exemption that applies to this development.
(1). Adjacent to Primary System
Any development adjacent to the Primary System may demonstrate that detention is not beneficial to
the system with an engineering timing analysis. The analysis should include all upstream development
broken into basins of size similar to the development being studied and carried downstream until the
development represents less than 2% of the total drainage basin.
IN REFERENCE TO
Detention Timing Analysis Update prepared by J. Chris Harris, P.E., CFM with Kimley-Horn & Associates,
Inc. dated January 23, 2013,
Sincerely,
�ctI-
Michael G. Hester, P.E.
Attachment- Kimley-Horn and Associates, Inc. Detention Timing Analysis Update, Lot 2 William
Brooke Hunter Estates
Copper Creek Condos
Multi Use Path, Retaining Wall and Sidewalk Engineers Preliminary Quantity and Cost Estimate
6/3; 2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
MULTI USE PATH LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$4,500.00
$4,500.00
2
MULTIUSE PATH 10-FOOT WIDE X 4" THK REINFORCED
PLAC
S.F.
L.S.
8188
1
$5.00
$2,500.00
$40,940.00
$2,500.00
3
WORK-OUT STATION 10'X1O' COMPLETE IN PLACE
4
RE -VEGETATION: CURLEX BLANKETS, HYDROMULCH TO
L.S.
1
$1,500.00
$1,500.00
SUB
TOTAL =
$49,440.00
6
RETAINING WALL#1
L.F.
205
$100.00
$20,500.00
7
RETAINING WALL#2
L.F.
112
$100.00
$11,200.00
8
RETAINING WALL#3
L.F.
102
$100.00
$10,200.00
SUB TOTAL =
$41,900.00
9
SIDEWALK LAYOUT, CLEAR & GRUB, EXCAVATION
L.S.
1
$500.00
$500.00
10
6 & 8 FOOT WIDE SIDEWALK ALONG SOUTHWEST PARKWAY
S.F.
933
$SOO
$4,665.00
11
RE-VEGATION: CURLEX BLANKET, HYDROMULCH TO
L.S.
1
$500.00
$500.00
SUB TOTAL =
$5,665.00
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON JUNE 3, 2013
RELEASED FOR RECORD
�uc�.-c�1-✓� 7 RG,
HESTER ENGINEERING COMPANY W-3476
MULTI USE PATH = $49,440.00
RETAINING WALL= $41,900.00
SIDEWALK ALONG SOUTHWEST PARKWAY = $5,665.00
TOTAL ESTIMATED CONSTRUCTION COST = $97,005.00
MICHAEL G. HESTER
69104
Copper Creek Condos
Water & Sanitary Sewer
Engineers Preliminary Quantity and Cost Estimate
6/3/2013
ITEM
DESCRIPTION
UNIT
QUANTITY
UNIT COST
EXTENSION
1
CUT IN 12"X12" TEE COMPLETE IN PLACE
EA
1
$5,000.00
$5,000.00
2
-
20" DIA. - 3/8" THK STEEL CASING, CASCADE SPACERS, END
CAPS BORED CONAPI FTF IN PI ACE
L.F.
60
$150,00
$9,000.00
3
8" C900 WATERLINE CL200 DR14
L.F.
1317
$22.50
$29,632.50
4
12" C900 WATERLINE CL200 DR14
L.F.
372
$52.50
$12,090.00
5
12"X45 DEG BEND
L.F.
4
$500.00
$2,000.00
6
12-GATE VALVE
EA.
4
$1,000.00
$4,000.00
7
12" X 8" REDUCER
EA.
1
$450.00
$450.00
8
8" X 8" TEE
EA.
2
$500.00
$1,000.00
9
8" GATE VALVE
EA.
7
$625.00
$4,37S.00
10
8" X 11.25 DEG BEND
EA.
1
$350.00
$350,00
11
8" X 22.5 DEG BEND
EA.
2
$350.00
$700.00
12
8" X 45 DEG BEND
EA.
7
$350.00
$2,450.00
13
2" BLOW -OFF ASSEMBLY
EA.
1
$375.00
$375.00
14
STANDARD FIRE HYDRANTS
EA.
4
$2,750.00
$11,000.00
15
1" TYPE K WATER SERVICE
L.F.
4
$20.00
$80.00
16
2" TYPE K WATER SERVICE
L.F.
260
$20.00
$5,200.00
17
12"X1" TAPPING SLEEVE & VALVE FOR SERVICE
EA.
1
$300.00
$300,02
18
12"X2" TAPPING SLEEVE & VALVE FOR SERVICE
EA.
2
$300.00
$600.00
19
8"X2" TAPPING SLEEVE & VALVE FOR SERVICE
EA.
13
$300.00
$3,900.00
61.0011F_1 TL9M4977
EXISTING MANHOLE ALONG SOUTHWEST PARKWAY: CHANGE
20
HEIGHT TO MATCH PROPOSED SIDEWALK, INSTALL
L.S.
1
$500.00F$500001
�LCP�-c _ jz I I F
THE SEAL APPEARNG ON THIS DOCUMENT WAS
AUTHORIZED BY MICHAEL G. HESTER, P.E. ON JUNE 3, 2013
RELEASED FOR RECORD
HESTER ENGINEERING COMPANY #f-3476
TOTAL ESTIMATED CONSTRUCTION COST = $93,002.50
�5�r-r,93p�11
MICHAEL G. HESTER
69104 .;qF