CITY OF BUDA MAIN STREET IMPROVEMENTS OPINION OF PROBABLE CONSTRUCTION COST FINAL ROADWAY DESIGN Project Length = 0.715 miles RPS PROJ. # 1172.001.004 (007137) 4/25/2019 Refer to the City of Austin Specifications for item information CoA PRICE ITEM PER ESTIMATED AMOUNT NO. CoA DESCRIPTION UNIT UNIT QUANTITY ROADWAY ITEMS 101S-B PREPARING ROW STA $ 1,000.00 37.25 $ 37,250 110S-A STREET EXCAVATION CY $ 12.00 3,856 $ 46,272 130S-A CLASS A (SELECT BORROW), PLAN QUANTITY CY $ 22.00 5,158 $ 113,476 132S-A EMBANKMENT CY $ 12.00 5,574 $ 66,888 315S-A SURFACE MILLING SY $ 8.00 9,820 $ 78,560 340S-A HOT MIX ASPHALTIC CONCRETE PAVEMENT (TY C) (2 IN) TON $ 95.00 2,416 $ 229,520 340S-A HOT MIX ASPHALTIC CONCRETE PAVEMENT (TY B) (8 IN) TON $ 90.00 5,812 $ 523,080 430S-1 PC CONCRETE CURB AND GUTTER LF $ 18.00 4,030 $ 72,540 432S-4 PC CONCRETE SIDEWALK (4IN) SF $ 6.00 24,225 $ 145,350 432S-10 SINGLE MAILBOX EA $ 200.00 3 $ 600 432-PRC-1 PEDESTRIAN RAILING (STANDARD 707S-1) LF $ 125.00 281 $ 35,125 432-RP-COMB CURB RAMPS (COMBINATION) EA $ 1,800.00 13 $ 23,400 432-RP-1 CURB RAMPS (TY 1) EA $ 1,600.00 2 $ 3,200 432S-RP-1B CURB RAMPS (TY 1B) EA $ 1,200.00 10 $ 12,000 433-A TYPE II P.C. CONCRETE DRIVEWAY SF $ 10.00 7,459 $ 74,590 436S P.C. CONCRETE VALLEY GUTTER SF $ 25.00 256 $ 6,400 824S TRAFFIC SIGNS (REMOVE) EA $ 85.00 22 $ 1,870 824S TRAFFIC SIGNS (REMOVE & RESET) EA $ 750.00 10 $ 7,500 860S-A PAVEMENT MARKING PAINT (W)(4 IN)(SLD) LF $ 0.35 2,775 $ 971 860S-A PAVEMENT MARKING PAINT (W)(4 IN)(BRK) LF $ 0.35 590 $ 207 860S-A PAVEMENT MARKING PAINT (W)(8 IN)(SLD) LF $ 0.75 1,611 $ 1,208 860S-A PAVEMENT MARKING PAINT (W)(12 IN)(SLD) LF $ 2.50 832 $ 2,080 860S-A PAVEMENT MARKING PAINT (W)(24 IN)(SLD) LF $ 5.75 228 $ 1,311 860S-A PAVEMENT MARKING PAINT (Y)(4 IN)(SLD) LF $ 0.35 7,130 $ 2,496 860S-A PAVEMENT MARKING PAINT (Y)(4 IN)(BRK) LF $ 0.35 908 $ 318 860S-A PAVEMENT MARKING PAINT (Y)(12 IN)(SLD) LF $ 3.90 136 $ 530 860S-A PAVEMENT MARKING PAINT (ARROW) EA $ 100.00 14 $ 1,400 860S-A PAVEMENT MARKING PAINT (WORD) EA $ 100.00 14 $ 1,400 860S-A PAVEMENT MARKING PAINT (RR XING) EA $ 250.00 1 $ 250 860S-C THERMOPLASTIC PAVEMENT MARKINGS (W)(4 IN)(SLD) LF $ 0.50 2,775 $ 1,388 860S-C THERMOPLASTIC PAVEMENT MARKINGS (W)(4IN)(BRK) LF $ 0.50 590 $ 295 860S-C THERMOPLASTIC PAVEMENT MARKINGS (W)(8 IN)(SLD) LF $ 1.00 1,611 $ 1,611 860S-C THERMOPLASTIC PAVEMENT MARKINGS (W)(12 IN)(SLD) LF $ 2.50 832 $ 2,080 860S-C THERMOPLASTIC PAVEMENT MARKINGS (W)(24 IN)(SLD) LF $ 10.00 228 $ 2,280 860S-C THERMOPLASTIC PAVEMENT MARKINGS (Y)(4 IN)(SLD) LF $ 0.50 7,130 $ 3,565 860S-C THERMOPLASTIC PAVEMENT MARKINGS (Y)(4 IN)(BRK) LF $ 0.50 908 $ 454 860S-C THERMOPLASTIC PAVEMENT MARKINGS (Y)(12 IN)(SLD) LF $ 5.00 136 $ 680 860S-C THERMOPLASTIC PAVEMENT MARKINGS (ARROW) EA $ 100.00 14 $ 1,400 860S-C THERMOPLASTIC PAVEMENT MARKINGS (WORD) EA $ 150.00 14 $ 2,100 863S-2 REFLECTIVE PAVEMENT MARKER (TY I-C) EA $ 3.00 142 $ 426 863S-3 REFLECTIVE PAVEMENT MARKER (TY II-A-A) EA $ 10.00 204 $ 2,040 863S-5 REFLECTIVE PAVEMENT MARKER (TY II-C-R) EA $ 12.00 6 $ 72 0340 6246 D-GR HMA (SQ) TY-D PG64_22 (LEVEL-UP) TON $ 85.00 10.0 $ 850 0644 6001 IN SM RD SN SUP&AM TY10BWG (1) SA (P) EA $ 375.00 14 $ 5,250 Roadway Sub-Total $ 1,514,282 DRAINAGE ITEMS 508-SET 18" RCP SAFETY END TREATMENT 18" DIA. RCP EA $ 1,200.00 14 $ 16,800 508S-H 7X3 BOX HEADWALLS, TYPE FLARED, 7'X3' BOX CULVERT EA $ 14,000.00 2 $ 28,000 508S-H PARALLEL HEADWALLS, TYPE PARALLEL, MULTIPLE BOX CULVERTS EA $ 10,000.00 4 $ 40,000 508S-IB INLET, BACKLESS EA $ 4,000.00 7 $ 28,000 508S-IG INLET, 4-WAY EA $ 4,200.00 3 $ 12,600 508S-I10S INLET STANDARD 10 FT EA $ 5,000.00 8 $ 40,000 510-ASD 18" DIA. PIPE 18" DIA. RCP LF $ 65.00 960 $ 62,400 559S-4X2 PRECAST CONCRETE BOX CULVERT (4 FT. X 2 FT.) LF $ 180.00 23 $ 4,140 559S-7X3 PRECAST CONCRETE BOX CULVERT (7 FT. X 3 FT.) LF $ 330.00 76 $ 25,080 559S-7X4 PRECAST CONCRETE BOX CULVERT (7 FT. X 4 FT.) LF $ 350.00 26 $ 9,100 559S-9X5 PRECAST CONCRETE BOX CULVERT (9 FT. X 5 FT.) LF $ 485.00 66 $ 32,010 591S CONCRETE RIPRAP, 5IN SY $ 330.00 303 $ 99,990 Drainage Sub-Total $ 398,120 Page 1 of 5 CITY OF BUDA MAIN STREET IMPROVEMENTS OPINION OF PROBABLE CONSTRUCTION COST FINAL ROADWAY DESIGN Project Length = 0.715 miles RPS PROJ. # 1172.001.004 (007137) 4/25/2019 Refer to the City of Austin Specifications for item information CoA PRICE ITEM PER ESTIMATED AMOUNT NO. CoA DESCRIPTION UNIT UNIT QUANTITY UTILITYROADWAY ITEMS ITEMS 402S CUT AND PLUG EXISTING 8" AC PIPE AND ABANDON WITH GROUT IN PLACE LF $ 18.00 1,575 $ 28,350 501S-16" STEEL ENCASEMENT PIPE - 16" LF $ 115.00 795 $ 91,425 501S-20" STEEL ENCASEMENT PIPE - 20" LF $ 130.00 102 $ 13,260 504S-3W ADJUSTING WATER VALVE BOXES TO GRADE EA $ 550.00 1 $ 550 506S M STANDARD PRE-CAST MANHOLE W/ PRE-CAST BASE, 48" DIA. EA $ 7,500.00 2 $ 15,000 506S M STANDARD PRE-CAST MANHOLE W/ PRE-CAST BASE, 48" DIA. WATERTIGHT EA $ 9,000.00 7 $ 63,000 509S-1 TRENCH EXCAVATION SAFETY PROTECTION SYSTEMS (ALL DEPTHS) LF $ 4.00 3,731 $ 14,924 FACTORY RESTRAINED JOINT PIPE, 6-IN DIA., CL 350 DUCTILE IRON (ALL 510-AWRJ-6 LF $ 100.00 23 $ 2,300 DEPTHS), INCLUDING EXCAVATION AND BACKFILL, COMPLETE IN PLACE RECONNECT EXISTING WATER SERVICES (ALL DEPTHS), INCLUDING 510-AW-S EA $ 2,000.00 8 $ 16,000 EXCAVATION AND BACKFILL, COMPLETE IN PLACE FACTORY RESTRAINED JOINT PIPE, 8-IN DIA., C-900 PVC (ALL DEPTHS), 510-AW-8 LF $ 115.00 491 $ 56,465 INCLUDING EXCAVATION AND BACKFILL, COMPLETE IN PLACE 510-JW 8" X 8" WET CONNECTIONS, 8" DIA. X 8" DIA. EA $ 3,500.00 2 $ 7,000 510-KW DUCTILE IRON FITTINGS TON $ 5,000.00 1.2 $ 6,000 510S-1 CONCRETE TRENCH CAP (8" THICK) LF $ 50.00 81 $ 4,050 510-W-6 6" WATER PIPE (DIP) LF $ 100.00 23 $ 2,300 510-W-8 8" WATER PIPE (PVC) LF $ 36.00 1,523 $ 54,828 510-W-8 8" WATER PIPE (PVC-YELOMINE) LF $ 75.00 101 $ 7,575 510-S-8 8" WASTEWATER PIPE (PVC) LF $ 115.00 40 $ 4,600 510-S-8 8" WASTEWATER PIPE (HDPE) LF $ 60.00 517 $ 31,020 510-S-10 10" WASTEWATER PIPE (PVC) REPLACE IN PLACE LF $ 135.00 575 $ 77,625 510-S-10 10" WASTEWATER PIPE (PVC) LF $ 130.00 239 $ 31,070 510-S-10 10" WASTEWATER PIPE (HDPE) LF $ 80.00 118 $ 9,440 510-S-A-LS ABANDONMENT OF LIFT STATION LS $ 20,000.00 1 $ 20,000 510-W-8-DD DIRECTIONAL DRILLING LF $ 100.00 101 $ 10,100 511-AW-1 1" GATE VALVE EA $ 500.00 2 $ 1,000 511-AW-2 2" GATE VALVE EA $ 900.00 2 $ 1,800 511-AW-6 6" GATE VALVE EA $ 390.00 4 $ 1,560 511-AW-8 8" GATE VALVE EA $ 630.00 3 $ 1,890 511-AW-02 FIRE HYDRANT EA $ 1,200.00 3 $ 3,600 511-AW-02 REMOVE EXISTING FIRE HYDRANT EA $ 500.00 2 $ 1,000 Utility Sub-Total $ 577,732 EROSION CONTROL & LANDSCAPING ITEMS 601S SALVAGING AND PLACING TOPSOIL SY $ 4.00 8,345 $ 33,380 604S-C SEEDING FOR EROSION CONTORL SY $ 1.00 8,345 $ 8,345 606S-A FERTILIZER TON $ 870.00 0.52 $ 452 610S-A PROTECTIVE FENCING TYPE A CHAIN LINK FENCE LF $ 3.00 869 $ 2,607 628 INLET PROTECTION EA $ 150.00 19 $ 2,850 639-S ROCK BERM LF $ 25.00 150 $ 3,750 641S STABILIZED CONSTRUCTION ENTRANCE EA $ 1,500.00 4 $ 6,000 642S SILT FENCE LF $ 1.50 3,765 $ 5,648 Erosion Control Sub-Total $ 63,032 ILLUMINATION ITEMS 0416 6029 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF $ 200.00 360 $ 72,000 0610 XXXX INSTALL DECORATIVE STREET LIGHTING(150W) EA $ 3,500.00 60 $ 210,000 0618 6023 CONDUIT (PVC) (SCH 40) (2") LF $ 10.00 5,229 $ 52,290 0618 6024 CONDUIT (PVC) (SCH 40) (2") (BORE) LF $ 21.00 418 $ 8,778 0620 6007 ELEC CONDR (NO. 8) BARE LF $ 1.20 5,647 $ 6,776 0620 6008 ELEC CONDR (NO. 8) INSULATED LF $ 1.80 12,980 $ 23,364 0624 6002 GROUND BOX TY A (122311) W/ APRON EA $ 915.00 11 $ 10,065 0628 6009 ELC SRV TY A 120/240 EA $ 4,535.00 2 $ 9,070 Illumination Sub-Total $ 392,343 Page 2 of 5 CITY OF BUDA MAIN STREET IMPROVEMENTS OPINION OF PROBABLE CONSTRUCTION COST FINAL ROADWAY DESIGN Project Length = 0.715 miles RPS PROJ.