HomeMy WebLinkAboutEstimate SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Castlegate II Subdivision- Section 105
Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 7,500.00 $ 7,500.00
2 Topsoil Removal and Replacement,complete in place LS 1 $ 6,000.00 $ 6,000.00
3 Install End of Street Signs,complete in place EA 9 $ 150.00 $ 1,350.00
4 Street Name Signs,complete in place EA 3 $ 350.00 $ 1,400.00
5 Stop Signs,complete in place EA 3 $ 400.00 $ 1,600.00
6 Pavement Striping and Markings,complete in place LS 1 $ 4,500.00 $ 5,000.00
7 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt LS l $ 2,500.00 $ 2,500.00
Fence,Construction Exit,Rock Filter Dam,etc.,complete in place
8 Hydroseed and Hydromulch,complete in place SY 3,300 $ 0.50 $ 1,650.00
General Items Subtotal $ 27,000.00
Street Construction Items Concrete Pavement
9 Excavation&Grading,complete in place LS 1 $ 17,500.00 $ 17,500.00
10 Mixing&incorporation of lime,6"deep,complete in place SY 4,400 $ 2.30 $ 10,120.00
11 Mixing&incorporation of lime,8"deep,complete in place SY 2,730 $ 2.90 $ 7,917.00
12 Hydrated Lime,complete in place(27 Ib/sy for 6"deep&36 Ib/sy for 8"deep) Ton 110 $ 180.00 $ 19,800.00
13 6"Reinforced Concrete Pavement w/Curb,complete in place SY 3,446 $ 32.00 $ 110,272.00
14 7"Reinforced Concrete Pavement w/Curb,complete in place SY 2,406 $ 35.00 $ 84,210.00
15 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 4,390 $ 4.50 $ 19,755.00
complete in place
16 Concrete Sidewalk&Ramps-4"thick,complete in place&WS Phillips SF 13,230 $ 3.60 $ 47,628.00
Sidewalk
17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 12 $ 500.00 $ 6,000.00
Street Construction Concrete Pavement Items Subtotal $ 323,202.00
Page 1 of 3
Castlegate II Subdivision - Section 105
Engineer's Estimate of Construction
Item Description Estimated
P Unit Unit Price Total
Quantity
Storm Sewer Construction Items
18 36"RCP Pipe,complete in place-Structural Backfill,complete in place LF 403 $ 80.00 $ 32,240.00
19 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 360 $ 65.00 $ 23,400.00
20 24"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 210 $ 50.00 $ 10,500.00
21 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 146 $ 40.00 $ 5,840.00
22 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00
23 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00
24 4'x4'Junction Box,complete in place EA 2 $ 3,000.00 $ 6,000.00
25 TV Testing and Inspection,complete in place LF 1,119 $ 2.00 $ 2,238.00
Storm Sewer Construction Items Subtotal $ 106,218.00
Water Construction Items
26 8"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 170 $ 28.00 $ 4,760.00
27 8"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 409 $ 23.00 $ 9,407.00
28 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 214 $ 28.00 $ 5,992.00
29 6"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 1099 $ 23.00 $ 25,277.00
29 4"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 40 $ 28.00 $ 1,120.00
30 Connect to Existing 8"Water Line EA 1 $ 1,000.00 $ 1,000.00
31 Connect to Existing 6" Water Line EA 2 $ 1,000.00 $ 2,000.00
32 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 4 $ 3,500.00 $ 14,000.00
33 6"x 6"M.J.Tee,complete in place EA 4 $ 500.00 $ 2,000.00
34 8"x 8"M.J.Cross,complete in place EA 2 $ 600.00 $ 1,200.00
35 8"x 6"M.J.Reducer,complete in place EA 4 $ 400.00 $ 1,600.00
36 6"x 4"M.J.Reducer,complete in place EA 2 $ 400.00 $ 800.00
37 8"x 45°M.J.Bend,complete in place EA 4 $ 400.00 $ 1,600.00
38 6"x 45°M.J.Bend,complete in place EA 8 $ 350.00 $ 2,800.00
39 8"M.J.Gate Valve,complete in place EA 3 $ 1,050.00 $ 3,150.00
40 6"M.J.Gate Valve,complete in place EA 4 $ 850.00 $ 3,400.00
41 4"M.J.Gate Valve,complete in place EA 2 $ 600.00 $ 1,200.00
42 1" Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 4 $ 650.00 $ 2,600.00
43 1" Water Service,< 15 ft(avg length=2 ft)(4"Line) EA 2 $ 650.00 $ 1,300.00
44 1" Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 8 $ 1,000.00 $ 8,000.00
45 I" Water Service,> 15 ft(avg length=48 ft)(4"Line) EA 2 $ 1,000.00 $ 2,000.00
46 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 8 $ 800.00 $ 6,400.00
47 1.5" Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 6 $ 1,200.00 $ 7,200.00
48 2"Blowoff Assembly,complete in place EA 3 $ 1,000.00 $ 3,000.00
Water Construction Items Subtotal $ 111,806.00
Page 2 of 3
Castlegate II Subdivision- Section 105
Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Sanitary Sewer Construction Items
49 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 134 $ 21.00 $ 2,814.00
50 6" PVC Sewer Line-D3034-Non-Structural Backfill,complete in place LF 58 $ 17.00 $ 986.00
51 6"PVC Sewer Line-ASTM D-2241 -Structural Backfill,complete in place LF 20 $ 24.00 $ 480.00
52 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 1,127 $ 24.00 $ 27,048.00
53 8"PVC Sewer Line-D3034-Non-Structural Backfill,complete in place LF 56 $ 20.00 $ 1,120.00
54 8"PVC Sewer Line-ASTM D-2241 -Non-Structural Backfill,complete in place LF 20 $ 26.00 $ 520.00
55 6"PVC Cap,complete in place EA I $ 100.00 $ 100.00
56 8"PVC Cap,complete in place EA 1 $ 100.00 $ 100.00
57 4"Sewer Service-Double(avg length=4 ft),complete in place EA 12 $ 400.00 $ 4,800.00
58 4" Sewer Service-Double(avg length=48 ft),complete in place EA 12 $ 950.00 $ 11,400.00
59 Tie-In to Existing Manhole,complete in place EA 2 $ 3,000.00 $ 6,000.00
60 Concrete Manhole-4'Dia.-complete in place EA 4 $ 2,800.00 $ 11,200.00
61 TV Testing and Inspection,complete in place LF 1,415 $ 2.00 $ 2,830.00
Sanitary Sewer Construction Items Subtotal $ 69,398.00
General Items Subtotal $ 27,000.00
Street Construction Concrete Pavement Items Subtotal $ 323,202.00
Storm Sewer Construction Items Subtotal $ 106,218.00
Water Construction Items Subtotal $ 111,806.00
Sanitary Sewer Construction Items Subtotal $ 69,398.00
TOTAL CONSTRUCTION $ 637,624.00
;APIS'siFif "...*****6\
.1.111�.
JOSEPH P. SCHULTZ
6588 A
;
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Castlegate 1I Subdivision - Section 105
Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 7,500.00 $ 7,500.00
2 Topsoil Removal and Replacement,complete in place LS 1 $ 6,000.00 $ 6,000.00
3 Install End of Street Signs,complete in place EA 9 $ 150.00 $ 1,350.00
4 Street Name Signs,complete in place EA 3 $ 350.00 $ 1,400.00
5 Stop Signs,complete in place EA 3 $ 400.00 $ 1,600.00
6 Pavement Striping and Markings,complete in place LS l $ 4,500.00 $ 5,000.00
7 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt LS 1 $ 2,500.00 $ 2,500.00
Fence,Construction Exit,Rock Filter Dam,etc.,complete in place
8 Hydroseed and Hydromulch,complete in place SY 3,300 $ 0.50 $ 1,650.00
General Items Subtotal $ 27,000.00
Street Construction Items Concrete Pavement
9 Excavation&Grading,complete in place LS 1 $ 17,500.00 $ 17,500.00
10 Mixing&incorporation of lime,6"deep,complete in place SY 4,400 $ 2.30 $ 10,120.00
11 Mixing&incorporation of lime,8"deep,complete in place SY 2,730 $ 2.90 $ 7,917.00
12 Hydrated Lime,complete in place(27 Ib/sy for 6"deep&361b/sy for 8"deep) Ton 110 $ 180.00 $ 19,800.00
13 6"Reinforced Concrete Pavement w/Curb,complete in place SY 3,446 $ 32.00 $ 110,272.00
14 7"Reinforced Concrete Pavement w/Curb,complete in place SY 2,406 $ 35.00 $ 84,210.00
15 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 4,390 $ 4.50 $ 19,755.00
complete in place
16 Concrete Sidewalk&Ramps-4"thick,complete in place&WS Phillips SF 13,230 $ 3.60 $ 47,628.00
Sidewalk
17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 12 $ 500.00 $ 6.000.00
Street Construction Concrete Pavement Items Subtotal $ 323,202.00
Page 1 of 3
Castlegate II Subdivision- Section 105
Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price Total
Quantity
Storm Sewer Construction Items
18 36"RCP Pipe,complete in place-Structural Backfill,complete in place LF 393 $ 80.00 $ 31,440.00
19 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 270 $ 65.00 $ 17,550.00
20 24" RCP Pipe,complete in place-Structural Backfill,complete in place LF 90 $ 55.00 $ 4,950.00
21 24"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 210 $ 50.00 $ 10,500.00
22 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 146 $ 40.00 $ 5,840.00
23 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00
24 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00
25 4'x4'Junction Box,complete in place EA 2 $ 3,000.00 $ 6,000.00
26 TV Testing and Inspection,complete in place LF 1,109 $ 2.00 $ 2,218.00
Storm Sewer Construction Items Subtotal $ 104,498.00
Water Construction Items
27 8"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 170 $ 28.00 $ 4,760.00
28 8"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 398 $ 23.00 $ 9,154.00
29 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 214 $ 28.00 $ 5,992.00
30 6"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 1094 $ 23.00 $ 25,162.00
30 4"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 40 $ 28.00 $ 1,120.00
31 Connect to Existing 8" Water Line EA 1 $ 1,000.00 $ 1,000.00
32 Connect to Existing 6"Water Line EA 2 $ 1,000.00 $ 2,000.00
33 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 4 $ 3,500.00 $ 14,000.00
34 6"x 6"M.J.Tee,complete in place EA 4 $ 500.00 $ 2,000.00
35 8"x 8"M.J.Cross,complete in place EA 2 $ 600.00 $ 1,200.00
36 8"x 6" M.J.Reducer,complete in place EA 4 $ 400.00 $ 1,600.00
37 6"x 4"M.J.Reducer,complete in place EA 2 $ 400.00 $ 800.00
38 8"M.J.Gate Valve,complete in place EA 2 $ 1,050.00 $ 2,100.00
39 6"M.J.Gate Valve,complete in place EA 4 $ 850.00 $ 3,400.00
40 4"M.J.Gate Valve,complete in place EA 2 $ 600.00 $ 1,200.00
41 1" Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 4 $ 650.00 $ 2,600.00
42 1" Water Service,< 15 ft(avg length=2 ft)(4" Line) EA 2 $ 650.00 $ 1,300.00
43 1"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 8 $ 1,000.00 $ 8,000.00
44 1" Water Service,> 15 ft(avg length=48 ft)(4"Line) EA 2 $ 1,000.00 $ 2,000.00
45 1.5" Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 8 $ 800.00 $ 6,400.00
46 1.5" Water Service,> 15 ft(avg length=48 ft)(6" Line) EA 6 $ 1,200.00 $ 7,200.00
47 2"Blowoff Assembly,complete in place EA 3 $ 1.000.00 $ 3,000.00
Water Construction Items Subtotal $ 105,988.00
Page 2 of 3
Castlegate II Subdivision - Section 105
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 134 $ 21.00 $ 2.814.00
49 6" PVC Sewer Line-D3034-Non-Structural Backfill,complete in place LF 58 $ 17.00 $ 986.00
50 6"PVC Sewer Line-ASTM D-2241 -Structural Backfill,complete in place LF 20 $ 24.00 $ 480.00
51 8"PVC Sewer Line-D3034-Non-Structural Backfill,complete in place LF 1,127 $ 24.00 $ 27,048.00
52 8"PVC Sewer Line-D3034-Non-Structural Backfill,complete in place LF 56 $ 20.00 $ 1,120.00
53 8"PVC Sewer Line-ASTM D-2241 -Non-Structural Backfill,complete in place LF 20 $ 26.00 $ 520.00
54 6"PVC Cap,complete in place EA I $ 100.00 $ 100.00
55 8"PVC Cap,complete in place EA 1 $ 100.00 $ 100.00
56 4"Sewer Service-Double(avg length=4 ft),complete in place EA 12 $ 400.00 $ 4,800.00
57 4"Sewer Service-Double(avg length=48 ft),complete in place EA 12 $ 950.00 $ 11,400.00
58 Tie-In to Existing Manhole,complete in place EA 2 $ 3,000.00 $ 6,000.00
59 Concrete Manhole-4'Dia.-complete in place EA 4 $ 2,800.00 $ 11,200.00
60 TV Testing and Inspection,complete in place LF 1,415 $ 2.00 $ 2,830.00
Sanitary Sewer Construction Items Subtotal $ 69,398.00
General Items Subtotal $ 27,000.00
Street Construction Concrete Pavement Items Subtotal $ 323,202.00
Storm Sewer Construction Items Subtotal $ 104,498.00
Water Construction Items Subtotal $ 105,988.00
Sanitary Sewer Construction Items Subtotal $ 69,398.00
TOTAL CONSTRUCTION $ 630,086.00
OF r
.i * ni
JOSEPH P. SCHULTZ
• ,\ 6588'
eftto 17�
/ 1 F-12327 r( 0 4
�(
SCHULTZ ENGINEERING. LLC.
Page 3 of 3