HomeMy WebLinkAboutCost Estimate SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS I $ 20,000.00 $ 20,000.00
2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00
3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00
4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00
5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00
Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence,
6 Construction Exit,Rock Filter Dam,etc.,complete in place LS 1 $ 5,000.00 $ 5,000.00
7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00
General Items Subtotal $ 54,906.00
Street Construction Items Concrete Pavement
8 Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00
9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70
10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70
11 Hydrated Lime,complete in place(27 lb/sy for 6"deep&36 Ib/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00
12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 32.00 $ 57,696.00
13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 35.00 $ 111,055.00
14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 2,806 $ 4.50 $ 12,627.00
complete in place
15 Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30
16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,697 $ 3.60 $ 56,509.20
17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00
Street Construction Concrete Pavement Items Subtotal $ 366,234.90
Page 1 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Storm Sewer Construction Items
18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00
19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00
20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00
21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50
22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00
23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00
24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00
25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00
26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00
27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00
28 Inlet-V-4330 complete in place EA 3 $ 3,500.00 $ 10,500.00
29 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00
30 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00
31 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60
32 18"S.E.T.s 6H:IV,complete in place EA 2 $ 1,250.00 $ 2,500.00
33 Channel Grading LS 1 $ 6,000.00 $ 6,000.00
34 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00
Storm Sewer Construction Items Subtotal $ 252,338.10
Water Construction Items
35 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00
36 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1327 $ 24.00 $ 31,848.00
37 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00
38 Connect to Existing 12"Water Line EA 1 $ 500.00 $ 500.00
39 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00
40 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00
41 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00
42 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00
43 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00
44 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750.00
45 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00
46 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00
47 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00
Water Construction Items Subtotal $ 89,106.00
Page 2 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Sanitary Sewer Construction Items
48 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00
49 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 74 $ 24.00 $ 1,776.00
50 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00
51 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00
52 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00
53 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00
54 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00
55 Tie-In to Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00
56 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00
57 TV Testing and Inspection,complete in place LF 658 $ 2.00 $ 1,316.00
58 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00
Sanitary Sewer Construction Items Subtotal $ 48,408.00
General Items Subtotal $ 54,906.00
Street Construction Concrete Pavement Items Subtotal $ 366,234.90
Storm Sewer Construction Items Subtotal $ 252,338.10
Water Construction Items Subtotal $ 89,106.00
Sanitary Sewer Construction Items Subtotal $ 48,408.00
TOTAL CONSTRUCTION $ 810,993.00
.+''
4. •1.« "�`
* * \*
autJOSEPH P. SCHULTZ
B5=8•
"„14,40,4
r,--/6-/
F-12327
SCHULTZ ENGINEERING, LLC.
Page 3 of 3
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00
2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00
3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00
4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00
5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00
6 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, LS 1 $ 5,000.00 $ 5,000.00
Construction Exit,Rock Filter Dam,etc.,complete in place
7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00
General Items Subtotal $ 54,906.00
Street Construction Items Concrete Pavement
8 'Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00
9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70
10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70
11 Hydrated Lime,complete in place(27 lb/sy for 6"deep&36 lb/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00
12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 36.00 $ 64,908.00
13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 40.00 $ 126,920.00
14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 2,806 $ 5.50 $ 15,433.00
complete in place
15 'Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30
16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,640 $ 3.80 $ 59,432.00
17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00
Street Construction Concrete Pavement Items Subtotal $ 395,040.70
Page 1 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Storm Sewer Construction Items
18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00
19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00
20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00
21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50
22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00
23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00
24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00
25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00
26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00
27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00
28 Inlet-2-V-4430 complete in place EA 1 $ 4,500.00 $ 4,500.00
29 Inlet-V-4330 complete in place EA 2 $ 3,500.00 $ 7,000.00
30 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00
31 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00
32 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60
33 18"S.E.T.s 6H:1V,complete in place EA 2 $ 1,250.00 $ 2,500.00
34 Channel Grading LS 1 $ 6,000.00 $ 6,000.00
35 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00
Storm Sewer Construction Items Subtotal $ 253,338.10
Water Construction Items
36 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00
37 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1257 $ 24.00 $ 30,168.00
38 6"C900 Water Pipe w/tracer wire-Restrained Joint,Spacers&End Seals, LF 70 $ 45.00 $ 3,150.00
complete in place
39 14"Casing,complete in place LF 62 $ 45.00 $ 2,790.00
40 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00
41 Connect to Existing 12"Water Line EA 1 $ 500.00 $ 500.00
42 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00
43 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00
44 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00
45 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00
46 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00
47 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750.00
48 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00
49 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00
50 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00
Water Construction Items Subtotal $ 93,366.00
Page 2 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Sanitary Sewer Construction Items
51 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00
53 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00
54 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00
55 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00
56 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00
57 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00
58 Tie-In to Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00
59 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00
60 TV Testing and Inspection,complete in place LF 584 $ 2.00 $ 1,168.00
61 Water Tight Manhole Cover-Install on existing 18"Sewerline along Old Wellborn LS 2 $ 500.00 $ 1,000.00
Road,complete in place
62 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00
Sanitary Sewer Construction Items Subtotal $ 47,484.00
General Items Subtotal $ 54,906.00
Street Construction Concrete Pavement Items Subtotal $ 395,040.70
Storm Sewer Construction Items Subtotal $ 253,338.10
Water Construction Items Subtotal $ 93,366.00
Sanitary Sewer Construction Items Subtotal $ 47,484.00
TOTAL CONSTRUCTION $ 844,134.80
est ".,s
.
JOSEPH P. SCHULTZ
ilk 65889 ,1
F-12327 746-1(
SCHULTZ ENGINEERING. LlC
Page 3 of 3
a) a)
rd s o o
bz
S-1 ° moo a� o'�
=� � a)a z
� 3 � 3
P.
ri) p E''
Lso 9,
G0W A p,•.. - U , v.0
`" Q v , a +,
0aia� H � �� cd 000
W
° 0 x.,3cn�� aH
4wawOc. � •�
" a
Q +., >'
• n
cn
4.
CA 2oW 0 00, aA ' ta0> ° E
m >' rn~ Z � 00a; ea 0 , o0 -
Z..+ A A N 0 a) • L `d �� Qa M � -
p v �, OUx 0U G N
OAS "� W•C N ern ao CI o a) 0d
,e , y O aW 0 a) N N0
tza r ., iry cv t.1
� cv'cE'' � '+r � adi0'�s 0cSc
sally Z CA 0in
�' 0.a �•� � o �
Q O a) 4_, as . c.) 0 y tea' �'d
X ° cd p U cn v rd • G. p
.. O 0 ▪ 0 r0 cci
; °° Q)UE + ° � Q) a40
In Gy, d +�, zo a '' �
�
W 41 5 ° 0 y � O • N a) �r�" M
,. p+; 4. O O t-� O v, fa,b•O3 N
cci
i^ C, F- Q vp Cl v
11 CD �Ob 1 •12gv, waF -' E � c
cz
co
.5 � ¢07s Or� 'a,J'� � A
CI 0 3rd a0i o� a0 k a +J "Cl
cn
z dopa aa) °�
U
QQ •
H � 0, ao H-ia +-,f
— .i.
O
-c-. a• 0 E 4 2 N N O 3g3' 8 - 2 N h N N V
00w N C N 8 Y O N O .- .- C N NxQm
i iii O N AN F) A G 2 UN 0 P. : W S O N O
S W 8NpNWN 8 01N NN NN NNNN NNN 8
d OY pWN pp
S
r. O� �O
E a LL qp m. f�ppN0� Q N (0 N N Obi f�0. � N OppD� V f�p0p�
N N N N NCSI N N N N N
m
w
w
7 0.1 n 8 8 2 8 S 2 3 3 8 8 8 8 8i P o m o
"'• N N 0) S N 0 8 O O 0 F F N N (9) (o N
u co" oo c c co' co" h co" co" co' co' co' co' co'
to (o U)) coco" co' cococo
Cl)
O S O N N 2 2 g N N amz: S g 2 m O b
.J
E LL a2N WNN NWNpNNNNNN NNNN N N
N
N 01
E a 2
El 0.i (u � A 8) r' 8 2 Q8 4 2 2 o 8 m (`Qi 2 o $ c 0 `)
o
II N �y a a o _
u• N ^ 5 N 8 O O 8 8 O 8 O O 2 O N 8 2 & c c
` (0 (- n n n n r- h. h i. i. i. (- O O
(A U) 0 U) (n N U) N, co U) to U) U) U) U) (o CO CO U) v v
U V1 0 0
U v
X 22
0 0 0
Z u) `n
W N N
a
N u
2i 00
. N
C y N ,0 ° O O pp ° NN b • M 0 aWW n O.•
y > a
N '0' F r O� W OC co U) C Y (F) C .-- N N N N .- 2 v
OI L L
O U U
3 3
1E 1E
U 0 0 at apep as * *p * at at * 2R X X *p X X dap 2R �Xp
Vl (3 0 - i° h h $ v W n 4 8 2 N O O V V. B O 2 0"
' Cl) 0 C o C — C C cid C o C O a O O a C a a
0 U)
E E
L _
t dN pp pp M M N R p m 0 Y N p A p 8 N 0y O e•°iO O
,
a W .' N N N N N N N C — — C N ." ." F— .-
co co
c Lci O
sFF N
03
O - NO h h ° p p 8 N - pm $ OZ — O O O
> d
O CO 4 4 of O O O e) Y 'm < (C N () M 4 4 (+) N N
a 0
O °) (.a(pp• al
f0 pppp N W Q m r' O O 2 Or. N V Y O O
a° 1° V R (O N N OG ,o r N c- (4 OG (6 0 8
0 % 0)
CO a a
V E..a
>' 0) E
O 0 y
E E
V! co N
>, a. o u t9 pf N N M l7 n W l+) 8 (�) tlJ N OD l� 11 N l7 c•1 N
CU d O o 0 0 0 0 0 0 0 0 0' a 0 0 0 0 0 0
C I N v o 0
tit ut
rn 0 r« t° O b bl (A '° n o is U O 1. O 01 —. 01 O p 0 0
is. 74rn cy 0p p �° �y (� N
O d d ,w°•• N N N N h 1) 1- < CO N .- ° N ° N ,- CO CO O O
l" Q c 0
0 0. -0 ro
N
h
c c
N N p 1 amO O D OD OD D O N • f N Nd 00a d N C
CO
N N
Yy O O
U) c c
c)
0 0cu CC m a0 N W S O O O O O O N N p M S HO ((z h i. F. is i. h I. h n
n h h h F. F• F O C i
LL
MI a+
as CO L _ z- N
9
vorminrimommirommorimi
77 O cg n d b A m ta 2 $ a w S 3 V m A A lAn 2 A 8
=0 m w e, O O N .- C .- .— G C d G C C ci G C d O
C > 8 A �a2OD 3 �2 8A 83 OO g2 :2 P. <O 4 pN �8O pr pm m (pOH
2 W M (S N N N § § 8 � 8 N pN pN l'� 1M § § N (�
. J Y Q O0 & O 8 Mpg �pN f0 4 N 8 8 W 2O pp2 �: Q m
E a LL NN N N N N N N N N N N N N N N N NN N
ill
T a i Ips 2 V 8 8 8 4 2 3 3 A 2 8 fh, 2 NO . 4
O W NN pp pp� O�� W iNi fV o 8 W Oi pp�� 0 8 p p p•
F-W pl N N N t0 g N l0 f0 N N N § lO M M g
13 N N N p O O O 8 �OO 8
17
1 r .ANo N NA
co co co
2 N N N U) U) U) co co co co co co co co co co co co co
H
Z2 8 N N IN F2 (ppb O N N 3 < 2I V OD (F--- l0 2
d LL N N N N N N N N N N N N N N g
E _ • • _ , + ami ami
a i VI 8 8 ppVp� p8� pp8 88 4 '�v`2 u2 poi `pAi� p8� `pA 88i o o$ po 18 m `m
C H W M N N N N § f0 l0 g N N N l+) COCO l� M 10 ii
O
N 2 8. O O 8 8 a p OO N N N O p N C C
2 7) n 0 iii (A A A w A A AAn m Auy An iii in O.O
N 2U
> >(..▪3
X 22
3 o 0
z `n `n
W N N
a ° °
a " '
Q a) CD
^r N
Is
NN g 8 2 V 2 TO-
a hO 8 h o 22
0_
0 > tz. f•) Ill O O t0 C') O co A .- co O .- N 'O N co O co `I `I
O .c .c
L U U
(y g at p y p y .c .c
N (3 O OI W o
f7 m Vol O Ol f0 O P-II 8 O - p) N m 2 c.,—
.
�.�.
= 0 O d N N O O d O O O O O O O O n n
„ N
N NN
i a m raj 8 a 8 143 8 8 8 8 8 8 2 f9i, 143 8a a
dp .tom... — — N N N N N N N N .- N .- .- (D bo-
o N O
m — N
G � 01 01
CO o' N f0 O O m f0 .N- f0 O/ N r N a0 N fA l7 IO O O
z a
> _. e r v) I/) co o d v aS v o) m co N M l+) v I/) a CO CO
CO m
v v
y 5 �
Oo 4 `- O O O $ W N N N n O— .- 3 rn 3 N N E E
p a p a O O
E 5 . d '4 fe fO f0 8 l2+l lA•l N V fG N l+) V d 6 O' U U
� 0) 0)
♦ N l0
CO 0) N
nn
>. Q 0-
0
O :y y
E E
co ,
43 0
0 cu N>. C. C' pp ppN N o p n p o 8 8 p 2 8 p p 8 p p
ci F.aNV O c d d d c c d o .- d d v d d d o 0 d
C
O O
Q , , . . , 0 0
.� a rn- 8p. 8 �8 �8 r pa`8p p3 /2I 2I P. s boy a X01 s P' 8 8 0 0
Nd w, N N N n u) t i Y OD N If1 N IO M C0 O O
J N C_ C_
y d E E
co(a it Q N fp �p Q p p Q p C C
a • d N C N m 8 8 8 8 8 8 lg a0 fA m f0 f0 N 2 N N 0 0
O O
U
O OC S O O O O O O O .- NtfN N pm y L S Z
CD A A r A A A A A A A A A r r A A O it 11
MI u) _ ZEN
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00
2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00
3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00
4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00
5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00
6 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence,
Construction Exit,Rock Filter Dam,etc.,complete in place LS I $ 5,000.00 $ 5,000.00
7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00
General Items Subtotal $ 54,906.00
Street Construction Items Concrete Pavement
8 Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00
9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70
10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70
11 Hydrated Lime,complete in place(271b/sy for 6"deep&36 lb/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00
12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 32.00 $ 57,696.00
13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 35.00 $ 111,055.00
14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb,
complete in place SF 2,806 $ 4.50 $ 12,627.00
15 Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30
16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,697 $ 3.60 $ 56,509.20
17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00
Street Construction Concrete Pavement Items Subtotal $ 366,234.90
Page 1 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Descri tion Estimated
p Unit Unit Price Total
Quantity
Storm Sewer Construction Items
18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00
19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00
20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00
21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50
22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00
23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00
24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00
25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00
26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00
27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00
28 Inlet-V-4330 complete in place EA 3 $ 3,500.00 $ 10,500.00
29 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00
30 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00
31 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60
32 18"S.E.T.s 6H:IV,complete in place EA 2 $ 1,250.00 $ 2,500.00
33 Channel Grading LS 1 $ 6,000.00 $ 6,000.00
34 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00
Storm Sewer Construction Items Subtotal $ 252,338.10
Water Construction Items
35 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00
36 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1327 $ 24.00 $ 31,848.00
37 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00
38 Connect to Existing 12"Water Line EA 1 $ 500.00 $ 500.00
39 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00
40 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00
41 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00
42 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00
43 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00
44 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750,00
45 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00
46 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00
47 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00
Water Construction Items Subtotal $ 89,106.00
Page 2 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Descri tion Estimated
p Unit Unit Price Total
Quantity
Sanitary Sewer Construction Items
48 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00
49 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 74 $ 24.00 $ 1,776.00
50 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00
51 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00
52 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00
53 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00
54 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00
55 Tie-In to Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00
56 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00
57 TV Testing and Inspection,complete in place LF 658 $ 2.00 $ 1,316.00
58 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00
Sanitary Sewer Construction Items Subtotal $ 48,408.00
General Items Subtotal $ 54,906.00
Street Construction Concrete Pavement Items Subtotal $ 366,234.90
Storm Sewer Construction Items Subtotal $ 252,338.0
Water Construction Items Subtotal $ 89,106.00
Sanitary Sewer Construction Items Subtotal $ 48,408.00
TOTAL CONSTRUCTION $ 810,993.00
*1 * %.\*
AI *.
JOSEPH P. SCHULTZ
65:89'
, , .
F-12327
SCHULTZ ENGINEERING. LLC.
Page 3 of 3
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00
2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00
3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00
4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00
5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00
6 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence,
Construction Exit,Rock Filter Dam,etc.,complete in place LS 1 $ 5,000.00 $ 5,000.00
7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00
General Items Subtotal $ 54,906.00
Street Construction Items Concrete Pavement
8 Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00
9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70
10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70
11 Hydrated Lime,complete in place(27 Ib/sy for 6"deep&36 Ib/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00
12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 36.00 $ 64,908.00
13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 40.00 $ 126,920.00
14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb,
complete in place SF 2,806 $ 5.50 $ 15,433.00
15 Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30
16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,640 $ 3.80 $ 59,432.00
17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00
Street Construction Concrete Pavement Items Subtotal $ 395,040.70
Page 1 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Estimated
Item Description Unit Quantity Unit Price Total
Storm Sewer Construction Items
18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00
19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00
20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00
21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50
22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00
23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00
24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00
25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00
26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00
27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00
28 Inlet-2-V-4430 complete in place EA 1 $ 4,500.00 $ 4,500.00
29 Inlet-V-4330 complete in place EA 2 $ 3,500.00 $ 7,000.00
30 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00
31 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00
32 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60
33 18"S.E.T.s 6H:1V,complete in place EA 2 $ 1,250.00 $ 2,500.00
34 Channel Grading LS 1 $ 6,000.00 $ 6,000.00
35 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00
Storm Sewer Construction Items Subtotal $ 253,338.10
Water Construction Items
36 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00
37 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1257 $ 24.00 $ 30,168.00
38 6"C900 Water Pipe w/tracer wire-Restrained Joint,Spacers&End Seals, LF 70 $ 45.00 $ 3,150.00
complete in place
39 14"Casing,complete in place LF 62 $ 45.00 $ 2,790.00
40 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00
41 Connect to Existing 12"Water Line EA l $ 500.00 $ 500.00
42 Fire Hydrant Assembly(w/valve,vert extension),complete in place EA 2 $ 3,500.00 $ 7,000.00
43 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00
44 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00
45 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00
46 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00
47 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750.00
48 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00
49 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00
50 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00
Water Construction Items Subtotal $ 93,366.00
Page 2 of 3
Barracks II Subdivision Phases 107
Revised Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Sanitary Sewer Construction Items
51 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00
52 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 74 $ 24.00 $ 1,776.00
53 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00
54 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00
55 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00
56 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00
57 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00
58 Tie-Into Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00
59 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00
60 TV Testing and Inspection,complete in place LF 658 $ 2.00 $ 1,316.00
61 Water Tight Manhole Cover-Install on existing 18"Sewerline along Old Wellborn LS 2 $ 500.00 $ 1,000.00
Road,complete in place
62 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00
Sanitary Sewer Construction Items Subtotal $ 49,408.00
General Items Subtotal $ 54,906.00
Street Construction Concrete Pavement Items Subtotal $ 395,040.70
Storm Sewer Construction Items Subtotal $ 253,338.10
Water Construction Items Subtotal $ 93,366.00
Sanitary Sewer Construction Items Subtotal $ 49,408.00
TOTAL CONSTRUCTION $ 846,058.80
*****.\\*
JOSEPH P. SCHULTZ
65889
At Pe •
F-12327
SCHULTZ ENGINEERING. LLC.
Page 3 of 3
1
C N co � 00
T CO (Y)
E L
�
0 a .
•+ a)
M p
RI E i co CO r
} O O O O
O
O '
r
rcb co in
a w I� Nr . N.
M a O
0 (0 I` N M N- ti
0c I- 0 0 N- N- O C M aa)N 0 00)
0 M 11) M 10 co U) T C) ,- N 0
E a
L
O N M I� V M ON
N Cn N- (0 N "
0 CO In 0) CO
� M N •- (0 V N E N . 1- 0
0 O O O O O O R O O 0 O
a)
}
O
O 4
O U co V V 4 v. 4 o in t) N CON
(� N I-: M a- N u . M N a0 M
-0 .
a" 2
Q .C 0 coOco to co co Q= (7 co '- N-
M V N V to V E V ... '-- ' N
N
� � v
C
xtr, 0
_ 'C N 0)
o co
to co
' O 0 CO CD
4 a1 O C
0 — O O O co; V CO cC G C ' N CO N N
O O
C Q -e-
5
N E y
X3 —
_ R
la e2
O n0
�Mrfco
0O C O r N- N
W V c i N M a0 Vl C 0 1 I O 0
c O O
N-
a. C
o.Q oo U •-
Ha C
N � c�
�_ O O O E v < $ a) aD uN) CMO
C c $ a
U) ri
Q — U)
C >,
p) o
o_
co
d 0
D N
a) Ili
O. = m m c C a)
E c c
45 c
N.,
O 0 O co O O a) a) CO N > > 0 0
r C Q ti ti N- N- 'C �• O O
N) +N'' coLO C00 0 M co
N - 0)
00 c
C U a) > > >
a d O O M N
= 3
Yas > o
� a) o
c Lo _ L
C — CO co 0 .- M N a) y a) _
` O 0 N_ N_ M M M _d L N O 0 N N
rt O Z M M Cl) CO N.
u) Cl) 0 N
Ca U) CC N co
i Q