Loading...
HomeMy WebLinkAboutEngineers Cost EstimateEngineer's Cost Estimate CREEK MEADOWS - SECTION 2, PHASE 1B - REV. #1 )C PAVING, DRAINAGE, & UTILITY IMPROVEMENTS TY, TEXAS PAVING IMPROVEMENT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 Mobilization, Construction Staking, All Required Testing by Contractor & Trench Safety SWPP Measures (Rock Rip -Rap, Seeding, Silt Fencing, Construction Entrance, Inlet Protection) Clearing & Grubbing (ROW & All Easements) In -Place Earthwork Excavation (Roadway, Alleys, Drainage Channels, Sitework, etc...) In -Pace Earthwork Embankment (Roadway, Alleys, Sitework, etc..) (Excavated On -Site) In -Place Earthwork Embankment Finishing (Topsoil, Landscape Berms & Miscellaneous) (Excavated On -Site) 4" Thick Reinforced Concrete Sidewalk (Includes H/C Ramps) 6" Raised Concrete Curb & Gutter 24" Laydown Concrete Gutter 6" Compacted Lime Stabilized Subgrade 6" Compacted Limestone Base (Residential Street) 8" Thick Reinforced Concrete (Driveway Apron) 6" Thick Reinforced Concrete Valley Gutter (Residential Street) 2" Compacted Hot -mix Asphaltic Concrete Temporary Fire Turnaround 1 1 1 839 519 733 8,270 43 2,172 4,920 3,561 183 107 3,561 1 LS LS LS CY CY CY SF LF LF SY SY SY SY SY LS $4,000.00 $3,000.00 $4,000.00 $3.00 $3.00 $3.00 $3.75 $10.75 $ 10. 75 $4.20 $9.00 $38.00 $36.00 $12.50 $5,500.00 $4,000.00 $3,000.00 $4,000.00 $2,517.00 $1,557.00 $2,199.00 $31,012.50 $462.25 $23,349.00 $20,664.00 $32,049.00 $6,954.00 $3,852.00 $44,512.50 $5,500.00 SUB -TOTAL = $185,628.25 DRAINAGE IMPROVEMENTS 1 2 3 Mobilization, Construction Staking, All Required Testing (Including TV) by Contractor & Trench Safety Recessed Curb Inlet (10' Opening) Recessed Curb Inlet (15' Opening) 1 4 1 LS EA EA $4,000.00 $3,500.00 $4,250.00 $4,000.00 $14,000.00 $4,250.00 4 Storm Sewer Junction Box 2 EA $2.000.00 $4.000.00 �� r TOTAL, Engineer's Cost Estimate CREEK MEADOWS - SECTION 2, PHASE 1B - REV. #1 )C PAVING, DRAINAGE, & UTILITY IMPROVEMENTS TY, TEXAS PAVING IMPROVEMENT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 Mobilization, Construction Staking, All Required Testing by Contractor & Trench Safety SWPP Measures (Rock Rip -Rap, Seeding, Silt Fencing, Construction Entrance, Inlet Protection) Clearing & Grubbing (ROW & All Easements) In -Place Earthwork Excavation (Roadway, Alleys, Drainage Channels, Sitework, etc...) In -Pace Earthwork Embankment (Roadway, Alleys, Sitework, etc..) (Excavated On -Site) In -Place Earthwork Embankment Finishing (Topsoil, Landscape Berms & Miscellaneous) (Excavated On -Site) 4" Thick Reinforced Concrete Sidewalk (Includes H/C Ramps) 6" Raised Concrete Curb & Gutter 24" Laydown Concrete Gutter 6" Compacted Lime Stabilized Subgrade 6" Compacted Limestone Base (Residential Street) 8" Thick Reinforced Concrete (Driveway Apron) 6" Thick Reinforced Concrete Valley Gutter (Residential Street) 2" Compacted Hot -mix Asphaltic Concrete Temporary Fire Turnaround 1 1 1 839 519 733 8,270 43 2,172 4,920 3,561 183 107 3,561 1 LS LS LS CY CY CY SF LF LF SY SY SY SY SY LS $4,000.00 $3,000.00 $4,000.00 $3.00 $3.00 $3.00 $3.75 $10.75 $ 10. 75 $4.20 $9.00 $38.00 $36.00 $12.50 $5,500.00 $4,000.00 $3,000.00 $4,000.00 $2,517.00 $1,557.00 $2,199.00 $31,012.50 $462.25 $23,349.00 $20,664.00 $32,049.00 $6,954.00 $3,852.00 $44,512.50 $5,500.00 SUB -TOTAL = $185,628.25 DRAINAGE IMPROVEMENTS 1 2 3 Mobilization, Construction Staking, All Required Testing (Including TV) by Contractor & Trench Safety Recessed Curb Inlet (10' Opening) Recessed Curb Inlet (15' Opening) 1 4 1 LS EA EA $4,000.00 $3,500.00 $4,250.00 $4,000.00 $14,000.00 $4,250.00 4 Storm Sewer Junction Box 2 EA $2.000.00 $4.000.00 neer's Cost Estimate CD1- 202 - 0316 -E25 2 of 4 WATER IMPROVEMENTS 5 18" RCP (CL 3) Storm Sewer w /Rubber Gasket 126 LF $50.00 $6,300.00 6 18" ADS (N -12) Storm Sewer 56 LF $24.00 $1,344.00 7 24" RCP (CL 3) Storm Sewer w /Rubber Gasket 36 LF $58.00 $2,088.00 8 27" RCP (CL 3) Storm Sewer w /Rubber Gasket 85 LF $65.00 $5,525.00 9 30" ADS (N -12) Storm Sewer 384 LF $51.00 $19,584.00 10 30" RCP (CL 3) Storm Sewer w /Rubber Gasket 249 LF $65.00 $16,185.00 11 Structural Bedding for 18" Storm Sewer (Cement Stabilized Sand) 182 LF $7.00 $1,274.00 12 Structural Bedding for 24 " -30" Storm Sewer (Cement Stabilized Sand) 669 LF $8.00 $5,352.00 13 Concrete Headwall w /Flared Wingwalls (2 -18" Pipe) 1 EA $2,500.00 $2,500.00 14 Concrete Headwall w /Flared Wingwalls (2 -30" Pipe) 1 EA $3,000.00 $3,000.00 15 4' Wide Concrete Pilot Channel 407 LF $25.00 $10,175.00 16 Detention Pond Outlet Structure 1 LS $4,000.00 $4,000.00 17 Detention Pond Excavation 3500 CY $3.00 $10,500.00 18 6:1 S.E.T (18" Pipe) 2 EA $600.00 $1,200.00 ... 1r-. resrw1 @ 777 nn neer's Cost Estimate CD1- 202 - 0316 -E25 2 of 4 WATER IMPROVEMENTS 1 Mobilization, Staking, All Required Testing by Contractor & Trench Safety (Water Line) 1 LS $2,500.00 $2,500.00 2 6" PVC Water Line (C909, CL 200) -Non Structural Backfill 788 LF $14.00 $11,032.00 3 6" PVC Water Line (C909, CL 200) - Structural Backfill 61 LF $20.50 $1,250.50 4 4" PVC Water Line (C909, CL 200) -Non Structural Backfill 171 LF $12.50 $2,137.50 5 4" PVC Water Line (C909, CL 200) - Structural Backfill 65 LF $17.50 $1,137.50 6 Standard Fire Hydrant Assembly 2 EA $3,000.00 $6,000.00 7 16 "x6" Tapping Valve & Sleeve 1 EA $2,500.00 $2,500.00 8 6" (MJ) Gate Valve & Box 6 EA $750.00 $4,500.00 9 4" (MJ) Gate Valve & Box 1 EA $675.00 $675.00 neer's Cost Estimate CD1- 202 - 0316 -E25 2 of 4 ineer's Cost Estimate CD1- 202 - 0316 -E25 3 of 4 SANITARY SEWER 10 2" Blow -Off Valve & Riser 1 EA $950.00 $950.00 11 6" x 6" (MJ) Tee 4 EA $350.00 $1,400.00 12 6" (MJ) 45 deg Bend 2 EA $375.00 $750.00 13 6" (MJ) 22.5 deg Bend 2 EA $350.00 $700.00 14 6" (MJ) 11.25 deg Bend 2 EA $325.00 $650.00 15 6" (MJ) Plug 1 EA $150.00 $150.00 16 6" x 4" (MJ) Reducer 1 EA $325.00 $325.00 17 4" (MJ) Plug w /2" Tap 1 EA $125.00 $125.00 18 4" (MJ) 11.25 deg Bend 1 EA $225.00 $225.00 19 Dual Water Service (Long Side) 5 EA $1,675.00 $8,375.00 20 Dual Water Service (Short Side) 7 EA $850.00 $5,950.00 21 Single Water Service (Long Side) 3 EA $1,500.00 $4,500.00 22 Single Water Service (Short Side) 2 EA $500.00 $1,000.00 ,... n.c nen rn ineer's Cost Estimate CD1- 202 - 0316 -E25 3 of 4 SANITARY SEWER IMPROVEMENTS 1 Mobilization, Staking, Trench Safety & TV Inspection (Sewer Line) 1 LS $4,000.00 $4,000.00 2 8" PVC Sanitary Sewer (SDR -26, D3034) - Non Structural Backfill 290 LF $27.00 $7,830.00 3 8" PVC Sanitary Sewer (SDR -26, D3034) - Structural Backfill 225 LF $43.00 $9,675.00 4 6" PVC Sanitary Sewer (SDR -26, D3034) - Non Structural Backfill 413 LF $22.00 $9,086.00 5 6" PVC Sanitary Sewer (SDR -26, D3034) - Structural Backfill 63 LF $39.00 $2,457.00 6 4' Diameter Standard Manhole w/32" Opening (Ring & Cover) 6 EA $2,400.00 $14,400.00 7 Structural Bedding (Cement Stabilized Sand) 40 LF $18.00 $720.00 8 Dual Sanitary Sewer Service (Long Side) 7 EA $1,500.00 $10,500.00 9 Dual Sanitary Sewer Service (Short Side) 6 EA $450.00 $2,700.00 ineer's Cost Estimate CD1- 202 - 0316 -E25 3 of 4 10 Single Sanitary Sewer Service (Long Side) 5 EA $550.00 $2,750.00 1-'1 T # ! ! A 1 - @QA 1 1 u nn 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 -E25 411,. 144E°7- ..iir Consul-Pig" En Engineer's Cost Estimate ESTIMATED CONSTRUCTION COST = 10% CONTINGENCY = GRAND TOTAL = $464,041.33 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 $421,855.75 $42,185.58 4 of 4