Loading...
Park West CC(1)-EM011204 (3)Summary Paving Local Drainage Water and Sanitary Sewer Lighting Gas SUBTOTAL Estimated Engineering Fee (+/- 6.0%) Survey for Design Testing and Lab Service Design Contingency Total Estimated Cost (49' wide RD) $ 858,000.00 $ 348,000.00 $ 166,000.00 $ 68,000.00 $ 23,000.00 $ 1,463,000.00 $ 85,000.00 $ 10,000.00 $ 30,000.00 $ 9,000.00 $ 1,597,000.00 HALFF ASSOCIATES, INC. Engineers and Scientists 8616 Northwest Plaza Drive Dallas, TX 75225 214-346-6200 Client: Pac Trust Page No: 1 Project: Southwestern Blvd. Date: 11/20/01 By: Jorge Rodriguez, E.I.T. Checked by: BDL Statement of Probable Cost Item No. Description Quantity Unit Price Amount PAVING 1 Rough Gradin~l 10,000 CY $ 5.00 $ 50,000.00 2 Finished Grading 14,500 SY $ 2.50 $ 36,250.00 3 8" Pavement 11,500 SY $ 40.00 $ 460,000.00 4 Monolithic Curb 6,300 LF $ 3.00 $ 18,900.00 5 Asphalt Transition 1,500 SY $ 30.00 $ 45,000.00 ~ Grassing Etc. 1 LS $ 10,000.00 $ 10,000.00 71Replace Drive Turnouts 6 EA $ 5,000.00 $ 30,000.00 8 Demo existin~l asphalt roadway and drives 10,200 SY $ 5.00 $ 51,000.00 9 Asphalt Pavement 1,500 SY $ 30.00 $ 45,000.00; TOTAL $ 746,150.00 CONTINGENCY ( +/- 15%) $ 111,850.00 TOTAL COST $ 858,000.00 Note: Based on 49' B.B. Pavement width Reducing to 45' B.B, will reduce cost by approximate $50,000.00. HALFF ASSOCIATES, INC. Engineers and Scientists 8616 Northwest Plaza Drive Dallas, TX 75225 214-346-6200 Client: Pac Trust Page No: 2 Proiect: Southwestern Blvd. Date: 11/7/01 By: Jorge Rodriguez E.I.T. Checked by: BDL Statement of Probable Cost Item No. Description Quantity Unit Price Amount Local Drainage 1 10' Inlet 12 EA $ 3,000.00, $ 36,000.00 2 18" RCP 240 LF $ 40.00 $ 9,600.00 3 24" RCP 100 LF $ 55.00; $ 5,500.00 4 27" RCP 80 LF $ 60.00 $ 4,800.00 5 36" RCP 320 LF $ 75.00 $ 24,000.00 6 42" RCP 280 LF $ 105.00 $ 29,400.00 7 48" RCP 640 LF $ 125.00 $ 80,000.00 8 54" RCP 320 LF $ 150.00 $ 48,000.00 9 $0" RCP 180 LF $ 175.00 $ 31,500.00 10 Grassing Etc. 1 LS $ 30,000.00 $ 30,000.00 11 Headwalls 1 EA $ 5,000.005 5,000.00 TOTAL $ 303,800.00 CONTINGENCY ( +/- 15%) $ 44,200.00 , TOTAL $ 348,000.00 Item No. Description Quantity Unit Price Amount WATER 1 24" RCCP Waterline 600 LF $ 60.00 $ 36,000.00 2 24" Valve 1 EA $ 10,000.00 $ 10,000.00 3 12" PVC Waterline 1,500 LF $ 40.00 $ 60,000.00 4 Fire Hydrant 5 EA $ 1,500.00 $ 7,500.00 5 8" PVC Waterline 150 LF $ 30.00 $ 4,500.00 6 Valves (6", 8" & 12") 8 EA $ 1,250.00 $ 10,000.00 SANITARY SEWER I 8" Sanitary Sewer Line 300 LF $ 30.00 $ 9,000.00 2 Manhole 3 EA $ 2,500.00 $ 7,500.00 TOTAL $ 144,500.00 CONTINGENCY (+/- 15%) $ 21,500.00 TOTAL $ 166,000.00 This statement was prepared utilizing standard cost estimate practices. It is understood and agreed that this is an estimate only, and that Engineer shall not be liable to Owner or to a third party for any failure to accurately estimate the cost of the project, or any part thereof. HALFF ASSOCIATES, INC. Engineers and Scientists 8616 Northwest Plaza Drive Dallas, TX 75225 214-346-6200 Client: Pac Trust Parle No: 3 Project: Southwestern Blvd. Date: 11/3/0(3 By: Jorge Rodri~uez E.I.T. Checked by: BDL Statement of Probable Cost Item No. Description Quantity Unit Price Amount Street Ll~lhtin~l AT +200 FEET O.C. Spacing: 1 Bases 10 EA $ 400.00 $ 4,000.00 2 Poles 10 EA $ 1,500.00 $ 15,000.00 3 2" Conduit 2,00(; LF $ 10.00 $ 20,000.00 4 Relocate Power Poles 1 LS $ 20,000.00 $ 20,000.00 TOTAL $ 59,000.00 CONTINGENCY ( +/- 15%) $ 9,000.00 TOTAL COST for +/-200' O.C. SPACING $ 68,000.00 Item No. Description Quantity Unit Price Amount Gas Line 1 4" Gas Line 2,000 LF $ 10.00 $ 20,000.00 TOTAL $ 20,000.00 CONTINGENCY ( +/- 15%) $ 3,000.00 TOTAL $ 23,000.00 I / / 15' DR~ /, / / / t / 0 Z r~ r~ / / / I /1 / / I I I I / / I l/ .L_