Loading...
Park West CC(1)-EM011204 (2)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 (45' wide RD) $ 398,000.00 $ 140,000.00 $ 79,000.00 $ 31,400.00 $ 16,000.00 $ 664,400.00 $ 40,000.00 $ 10,000.00 $ 25,000.00 $ 6,600.00 $ 746,000.00 HALFF ASSOCIATES, INC. Engineers and Scientists 8616 Northwest Plaza Drive Dallas, TX 75225 214-346-6200 Client: Pac Trust Page No: 1 Proiect: Southwestern Blvd. Date: 11/27/01 By: Jorge Rodriguez, E.I.T. Checked by: BDL Statement of Probable Cost Item No. Description Quantity Unit Price Amount PAVING 1 Rou~lh Grading 4,200 CY $ 5.00 $ 21,000.00 2 Finished Grading 6,000 SY $ 2.50 $ 15,000.00 3 8" Pavement 5,000 SY $ 40.00 $ 200,000.00 4 Monolithic Curb 2,400 LF $ 3.00 $ 7,200.00 5 Asphalt Transition 1,000 SY $ 30.00 $ 30,000.00 (~Grassing Etc. 1 LS $ 8,000.00 $ 8,000.00 7 Replace Drive Turnouts 9 EA $ 5,000.00 $ 45,000.00 8 Demo existing asphalt roadway and drives 4,000 SY $ 5.00 $ 20,000.00 TOTAL $ 346,200.00 CONTINGENCY ( +/- 15%) $ 51,800.00 TOTAL COST $ 398,000.00 Note: Based on 45' B.B. Pavement width HALFF ASSOCIATES, INC. Engineers and Scientists 8616 Northwest Plaza Drive Dallas, TX 75225 214-346-6200 )lient: Pac Trust Page No: 2 Project: Southwestern Blvd. Date: 11/27/01 E~¥: Jor~e Rodri~uez E.I.T. Checked by: BDL Statement of Probable Cost Item No. Description Quantity Unit Price Amount Local Dralna~le 1 10' Inlet 6 EA $ 3,000.00 $ 18,000.00 2 18" RCP 160 LF $ 40.00 $ 6,400.00 3 24" RCP 280 LF $ 55.00 $ 15,400.00 4 30" RCP 80 LF $ 65.00 $ 5,200.00 5 36" RCP 420 LF $ 75.00 $ 31,500.00 6 42" RCP 150 LF $ 105.00 $ 15,750.00 7 Grassing Etc. 1 LS $ 25,000.00 $ 25,000.00 8 Headwalls 1 EA $ 5,000.00 $ 5,000.00 TOTAL $ 122,250.00 CONTINGENCY ( +/- 15%) $ 17,750.00 TOTAL $ 140,000.00 Item No. Description Quantity Unit Price Amount WATER 1 12" PVC Waterline 1,20(~ LF $ 40.00 $ 48,000.00 2 Fire Hydrant 3 EA $ 1,500.00 $ 4,500.00 3 Valves (8" & 12") ~1 EA $ 1,250.00 $ 5,000.00 SANITARY SEWER 1 8" Sanitary Sewer Line 20(; LF ' $ 30.00 $ 6,000.00 2 Manhole 2 EA $ 2,500.00 $ 5,000.00 TOTAL $ 68,500.00 CONTINGENCY (+/- 15%) $ 10,500.00 TOTAL $ 79,000.00 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 Pa~e No: 3 Project: Southwestern Blvd, Date: 11/27/01 By: Jorge Rodri~uez E.I.T. Checked by: BDL Statement of Probable Cost Item No. Description Quantity Unit Price Amount Street Ll~lhtln~l AT.+200 FEET O.C. Spacln~l: 1 Bases 7 EA $ 400.00 $ 2,800.00 2 Poles 7 EA $ 1,500.00 $ 10,500.00 3 2" Conduit 1,400 LF $ 10.00 $ 14,000.00 $ TOTAL $ 27,300.00 CONTINGENCY ( +/- 15%) $ 4,100.00 TOTAL COST for +/-200' O.C. SPACING $ 31,400.00 Item No. Description Quantity Unit Price Amount Gas Line 4" Gas Line 1,400 LF $ 10.00 $ 14,000.00 TOTAL $ 14,000.00 CONTINGENCY ( +/- 15%) $ 2,000.00 TOTAL $ 16,000.00 l \