HomeMy WebLinkAboutEstimate Schultz Engineering, LLC
Office: 979.764.3900
Fax: 979.764.3910
December 18,2014
Kevin Ferrer
Graduate Civil Engineer
City of College Station
1101 Texas Avenue
College Station,TX 77840
Re: 12 at Rock Prairie Subdivision Phase 1- 14-00900181
Dear Mr. Ferrer:
Attached is the Engineer's Estimate for construction remaining for the 12 at Rock
Prairie financial guarantee.
If you have any questions,please do not hesitate to call.
Sincerely,
Schultz Engineering,LLC.
i
Ric y Flores
P.O. Box 11995 • College Station,Texas 77842
schultzengineeringllc.com
SCHULTZ ENGINEERING,LLC.
2730 Longmire Drive,Suite A
College Station,Texas 77845
Firm No.12327
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Item I Description Unit Estimated %Complete Amount Amount
I I Quantity Unit Price Total
1 Quantity Complete($)1 Remaining($)
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00 100% $20,000.00 $
2 Right of Way and Site Preparation LS 1 $ 10,000.00 $ 10,000.00 100% $10,000.00 $
3 Topsoil Removal and Replacement,complete in place LS 1 $ 6,500.00 $ 6,500.00 70% $ 4,550.00 $ 1,950 00
4 Install End of Street Signs,complete in place EA 12 $ 150.00 $ 1,800.00 0% $
- $ 1,800.00
4A Install Stop Signs,complete in place EA 8 $ 150.00 $ 1,200.00 0% $
5 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt $ 1,200.00
Fence,Construction Exit,Rock Filter Dam,etc.,complete in place LS 1 $ 7,500.00 $ 7,500.00 75% $ 5,625.00 $ 1,875.00
6 Hydroseed and Hydromulch,ROW Easements,Channels,Detention Ponds,
complete in place SY 22,830 $ 0.50 $ 11,415.15 0% $ - $ 11,415.15
7 Seeding of Disturbed Areas,complete in place SY 24,513 $ 0.10 $ 2,451.28 0% $
- $ 2,451.28
General Items Subtotal $ 60,866.43 Remaining Subtotal $ 20,691.43
Street Construction Items Asphalt Pavement
7 Excavation&Grading including Channel Grading,complete in place LS 1 $ 25,000.00 $ 25,000.00 90% $22,500.00 $ 2,500.00
8 Mixing&incorporation of lime,6"deep,complete in place SY 7,385 $ 3.00 $ 22,155.00 100% $22,155.00 $
9 Mixing&incorporation of lime,6"deep,complete in place-Towers Parkway SY 3,631 $ 3,00 $ 10,893.00 66% $ 7,189.38 $ 3,703 62
10 Hydrated Lime,complete in place(2716/sy foot 6"deep&36 Ib/sy for 8"deep) Ton 150 $ 180.00 $ 27,000.00 75% $20,250.00 $ 6,750.00
11 Crushed Limestone Base Material-6"thick,complete in place SY 549 $ 11.00 $ 6,039.00 95% $ 5,737.05 $ 301.95
12 Crushed Limestone Base Material-8"thick,complete in place SY 2,753 $ 14.00 $ 38,542.00 0%
$ - $ 38,542.00
14 HMAC-Type D Pavement 2"tuck-includes prime coat,complete in place-
Towers Parkway SY 2,753 $ 12.00 $ 33,036.00 0% $ - $ 33,036.00
15 Concrete Curb&Gutter(Standard),complete in place LF 1,291 $ 12.00 $ 15,492.00 0% $
Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb _
,
$ 15,492.00
17 SF 9,759 $ 5.50 $ 53,674.50 70% $37,814.05 $ 15,860.45
complete in place
18 Concrete Sidewalk&Ramps-4"thick,complete in place SF 27,165 $ 4.00 $ 108,660.00 0% $
- $ 108,660.00
19 ADA Ramps-Detectable Warning Surfaces,complete in place EA 20 $ 600.00 $ 12,000.00 0% $
- $ 12,000.00
75 6"Reinforced Concrete Pavement w/Curb,complete in place SY 5,254 $ 31.00 $ 162,874.00 100% $162,874.00 $ -
Street Construction Asphalt Pavement Items Subtotal $ 515,365.50 Remaining Subtotal $ 236,846.02
Page 1 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Storm Sewer Construction Items
20 18"RCP Pipe,complete in place(Structural) LF 226 $ 45.00 $ 10,170.00 100% $10,170.00 $
21 18"HDPE Pipe,complete in place(Structural) LF 218 $ 40.00 $ 8,720.00 100% $ 8,720.00 $
21A 15"x 24"Box Culvert,complete in place(Structural) LF 60 $ 40.00 $ 2,400.00 40% $ 960.00 $ 1,440 00
22 Curb Inlet-5'wide,complete in place EA 2 $ 2,800.00 $ 5,600.00 100% $ 5,600.00 $
23 Curb Inlet-10'wide,complete in place EA 2 $ 3,500.00 $ 7,000.00 100% $ 7,000.00 $
24 3'x3'Junction Box,complete in place EA 1 $ 2,750.00 $ 2,750.00 100% $ 2,750.00 $
25 Concrete Flume Inlet,complete in place EA 2 $ 3,500.00 $ 7,000.00 0% $
- $ 7,000.00
26 Rock RipRap,complete in place Ton 40 $ 60.00 $ 2,400.00 0% $
- $ 2,400.00
27 TV Testing and Inspection,complete in place LF _
444 $ 3.00 $ 1,332.00 0% $ - $ 1,332.00
28 Trench Drain,complete in place EA 7 $ 250.00 $ 1,750.00 0% $
$ 1,750.00
29 Concrete Channel,complete in place SF 1,927 $ 6.00 $ 11,562.00 0% $
- $ 11,562.00
Storm Sewer Construction Items Subtotal $ 60,684.00 Remaining Subtotal $ 25,484.00
Detention Pond 1 Construction Items
30 Pond Excavating and Grading,complete in place LS 1 $ 6,500.00
$6,500 100% $ 6,500.00 $ _
31 15"HDPE Pipe,complete in place(Non-Structural),complete in place LF 60 $ 30.00
$1,800 100% $ 1,800.00 $ -
32 15"-6H:1 V Concrete SET,complete in place EA 2 $ 1,500.00
$3,000 100% $ 3,000.00 $ -
33 4'Wide Concrete Flume,complete in place SF 1,050 $ 6.00
$6,300 0% $ - $ 6,300.00
Detention Pond 1 Construction Items Subtotal $17,600 Remaining Subtotal $ 6,300.00
Detention Pond 2 Construction Items
34 Pond Excavating and Grading,complete in place LS I $ 10,000.00
$10,000 100% $10,000.00 $ -
35 Connect to Existing Inlet-including remove&replace existing fence and repairs
to the yard,complete in place LS 1 $ 2,000.00 $2,000 100% $ 2,000.00 $ -
36 18"HDPE Pipe,complete in place(Non-Structural) LF 75 $ 35,000
$2,625 100% $ 2,625.00 $
37 Concrete Pond Outlet Structure,complete in place EA 1 $ 2,500.00 $2,500 0% $ - $ 2,500.00
Detention Pond 2 Construction Items Subtotal $17,125 Remaining Subtotal $ 2,500.00
Page 2 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Water Construction Items
38 8"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1164 $ 30.00 $ 34,920.00 100%
39 8"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 14 0 $34,920.00 $
$ 28.00 $ 392.00 100% $ 392.00 $
40 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF
786 $ 25.00 $ 19,650.00 100% $19,650.00 $
41 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2
$ 3,500.00 $ 7,000.00 100% $ 7,000.00 $
42 8"x 8"M.J.Cross,complete in place EA ( $ 450.00 $ 450.00 100% $ 450.00 $
43 8"x 8"M.J.Tee,complete in place EA 1 $ 400.00 $ 400.00 100% $ 400.00 $
44 8"x 6"M.J.Tee,complete in place EA 2 $ 400.00 $ 800.00 100% $ 800.00 $
45 6"x 6"M.J.Tee,complete in place EA 1
$ 350.00 $ 350.00 100% $ 350.00 $
46 8"x 6"M.J.Reducer,complete in place EA 2 $ 550.00 $ 1,100.00 100% $ 1,100.00 $
47 8"M.J.Gate Valve,complete in place EA 5 $ 1,250.00 $ 6,250.00 100% $ 6,250.00 $
48 6"M.J.Gate Valve,complete in place EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $
49 8"x 45°M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00 100% $ 700.00 $
50 6"x 45°M.J.Bend,complete in place EA 5 $ 350.00 $ 1,750.00 100% $ 1,750.00 $
51 6"x 22.5°M.J.Bend,complete in place EA 2
$ 350.00 $ 700.00 100% $ 700.00 $
52 I"Water Service,<15 ft(avg length=3 ft)(6"Line) EA 4 $ 800.00 $ 3,200.00 100% $ 3,200.00 $
53 1"Water Service,>15 ft(avg length=47 ft)(6"Line) EA 2 $ 1,000.00 $ 2,000.00 100%
$ 2,000.00 $ _
54 1.5"Water Service,<15 ft(avg length=3 ft)(6"Line) EA 4 $ 850.00 $ 3,400.00 100% $ 3,400.00 $
55 1.5"Water Service,>15 ft(avg length=47 ft)(6"Line) EA 7 $ 1,250.00 $ 8,750.00 100% $ 8,750.00 $
56 1"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 2 $ 800.00 $ 1,600.00 100% $ 1,600.00 $
57 1.5"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 4 $ 850.00 $ 3,400.00 100% $ 3,400.00 $
58 1.5"Water Service,>15 ft(avg length=47 ft)(8"Line) EA 7 $ 1,250.00 $ 8,750.00 100% $ 8,750.00 $
59 Meter Boxes,complete in place EA 52 $ 100.00
$5,200 100% $ 5,200.00 $ -
60 2"Blowoff Assembly,complete in place EA 3 $ 1,000.00 $ 3,000.00 100% $ 3,000.00 $
61 Connect to Existing 8"Water Line EA 1 $ 1,500.00 $ 1,500.00 100% $ 1,500.00 $
62 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00 50% $ 500.00 $ 500.00
Water Construction Items Subtotal S 118,262.00 Remaining Subtotal $ 500.00
Page 3 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Sanitary Sewer Construction Items
63 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 1,112 $ 22.00 $ 24,459.60 0% $
- $ 24,459.60
64 6"PVC Sewer Line-ASTM D-2241-Structural Backfill,complete in place LF 40 $ 24.00 $ 960.00 0% $
- $ 960.00
65 4"Sewer Service-Single(avg.length=2 ft),complete in place EA 5 $ 450.00 $ 2,250.00 0% $
- $ 2,250.00
66 4"Sewer Service-Double(avg length=2 ft),complete in place EA 13 $ 600.00 $ 7,800.00 0% $
$ 7,800.00
67 4"Sewer Service-Double(avg length=51 ft),complete in place EA 10 $ 1,000.00 $ 10,000.00 0% $
- $ 10,000.00
68 Tie-In to Existing Manhole,complete in place EA 1 $ 1,000.00 $ 1,000.00 0% $
- $ 1,000.00
69 Concrete Drop Manhole-4'Dia.-complete in place EA 5 $ 3,500.00 $ 17,500.00 0%
$ - $ 17,500.00
70 Concrete Manhole-4'Dia.-complete in place EA 1 $ 3,250.00 $ 3,250.00 0% $
- $ 3,250.00
71 TV Testing and Inspection,complete in place LF 1,152 $ 2.00 $ 2,303.60 0% $
- $ 2,303.60
Sanitary Sewer Construction Items Subtotal $ 69,523.20 Remaining Subtotal $ 69,523.20
Remaining
General Items Subtotal $ 60,866.43 $ 20,691.43
Street Construction Asphalt Pavement Items Subtotal $ 515,365.50 $ 236,846.02
Storm Sewer Construction Items Subtotal $ 60,684.00 $ 25,484.00
Detention Pond 1 Construction Items Subtotal $17,600 $ 6,300.00
Detention Pond 2 Construction Items Subtotal $17,125 $ 2,500.00
Water Construction Items Subtotal $ 118,262.00 $ 500.00
Sanitary Sewer Construction Items Subtotal $ 69,523.20 $ 69,523.20
50%Additional for Grass - $ 5,707.58
TOTAL CONSTRUCTION $ 859,426.13 I$ 367,552.23
• DEVEN L. DOYEN 41
•
10';
=ice•i•I//1I i 7j IN 14
FIRM # 12327
SCHULTZ ENGINEERING, LLC
Page 4 of 4
to to PROSPERITY BANK'
ilk
FROM: DWS Development, Inc.
ISSUER: Prosperity Bank
12995 FM 2154 Rd, College Station, TX 77845
IRREVOCABLE LETTER OF CREDIT
DATE: December 15,2014
TO BENEFICIARY: City of College Station
Attention: Director of Development Services
1101 Texas Avenue
College Station,Texas 77840
IRREVOCABLE LETTER OF CREDIT NO.: 1827
ISSUE DATE: 12:00 Noon Central Standard Time, December 15,2014
EXPIRATION DATE: 12:00 Noon Central Standard Time, December 15,2015, or upon the completion
and final payment to all contractors,whichever occurs first.
LOCATION OF PROJECT: Rock Prairie Subdivision -Phase I,College Station,TX
AMOUNT: Three Hundred Sixty-Seven Thousand Five Hundred Fifty-Two and 23/100
DOLLARS($367,552.23)
ACCOUNT OF: DWS Development, Inc.,(herein"DEVELOPER")
P.O. Box 4508
Bryan,TX 77805
GENERAL TERMS&CONDITIONS:
The Issuing Bank set out above hereby issues its IRREVOCABLE LETTER OF CREDIT NO. 1827 in favor
of the CITY OF COLLEGE STATION,TEXAS, in accordance with CHAPTER 5,V.T.C.A.TEXAS BUSINESS
AND COMMERCE CODE as varied by and pursuant to the CITY OF COLLEGE STATION UNIFIED
DEVELOPMENT ORDINANCE for the Account of DEVELOPER for an aggregate amount of up to Three
Hundred Sixty-Seven Thousand Five Hundred Fifty-Two and 23/100 DOLLARS ($367,552.23). This
amount is available by your draft(s)payable at sight when accompanied by the following:
1. Sworn Statement by a duly authorized representative of the City of College Station,Texas, stating
that Developer(s)has/have defaulted and failed to complete the performance and construction of the
improvements described below in accordance with the UNIFIED DEVELOPMENT ORDINANCE
of the CITY OF COLLEGE STATION,Texas,and that the proceeds from this Letter of Credit will either
be utilized by the City of College Station,Texas,to complete such construction or will be returned
by the City of College Station to the Issuing Bank:
Paving,drainage and utility improvements to 12 at Rock Prairie Subdivision - Phase 1
Prepared by: sdavison 12-12-2014
4
SPECIAL TERMS&CONDITIONS:
1. All banking fees/expenses/charges incurred are for the account of Developer. The City of College
Station is not responsible for any charges in connection with a drawing under this Letter of Credit.
This Letter of Credit is issued in conjunction with the development of Developer in the City of
College Station,Texas,specifically for the following:
To guarantee the payment and performance of the proposed construction
improvements in 12 at Rock Prairie Subdivision-Phase I,a proposed subdivision
in the City of College Station, Texas, for a period not to exceed one (1)year(s)
from the date hereof.
2. Disbursements pursuant to this Letter of Credit will never exceed the above-stated amount, less any
amount released by the City of College Station, Texas. The amount of credit under this Letter of
Credit may be reduced upon approval and acceptance by the City of College Station of completed
improvements,which reduction may only be made with the written authorization of the Director of
Planning and Development Services of the City of College Station.
3. In accordance with SECTION 5.106 of the TEXAS BUSINESS AND COMMERCE CODE, this Letter of
Credit may be modified, upon the execution and delivery to Issuer of a sworn statement giving
consent to modification by the Director of Planning and Development Services of the City of
College Station.
4. The Issuer of this Letter of Credit has caused this Letter to be signed by the undersigned officer who
has attached proof of his authorization to sign, together with attestation by Issuer's authorized
attesting officer and sealed with the seal of Issuer.
ISSUER: Prosperity Bank
BY:Ili �1.4-4-, ea-4-0.✓
Blake Stev Osina, Bankin Center President
Attested By: , Vt.�
STATE OF TEXAS *
*
COUNTY OF BRAZOS *
This instrument was acknowledged before me on December 15, 2014, by Blake Steven Osina, Banking
Center President,the authorized officer of Prosperity Bank, Issuer, a Texas Banking Corporation, on behalf
of said Banking Corporation and in the capacity stated.
." MARY L. HEGAR t
9 *C-)* Notary Public,State of Texas j NotaryPubli State of Texas
My Commission Expires
< , '�� FEBRUARY 20,2016 f
Prepared by: sdavison 12-12-2014
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Equinox Subdivision
Phase 1
Engineer's Estimate of Construction
Item Descri tion Estimated
P Unit Quantity Unit Price Total
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00
2 Right of Way and Site Preparation LS 1 $ 10,000.00 $ 10,000.00
3 Topsoil Removal and Replacement,complete in place LS 1 $ 6,500.00 $ 6,500.00
4 Install End of Street Signs,complete in place EA 12 $ 150.00 $ 1,800.00
4A Install Stop Signs,complete in place EA 8 $ 150.00 $ 1,200.00
5 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, LS 1 $ 7,500.00 $ 7,500.00
Construction Exit,Rock Filter Dam,etc.,complete in place
6 Hydroseed and Hydromulch,ROW Easements,Channels,Detention Ponds, SY 22,830 $ 0.50 $ 11,415.15
complete in place
7 Seeding of Disturbed Areas,complete in place SY 24,513 $ 0.10 $ 2,451.28
General Items Subtotal $ 60,866.43
Street Construction Items Asphalt Pavement
7 Excavation&Grading including Channel Grading,complete in place LS 1 $ 25,000.00 $ 25,000.00
8 Mixing&incorporation of lime,6"deep,complete in place SY 7,385 $ 3.00 $ 22,155.00
9 Mixing&incorporation of lime,6"deep,complete in place-Towers Parkway SY 3,631 $ 3.00 $ 10,893.00
10 Hydrated Lime,complete in place(27 lb/sy foot 6"deep&36 lb/sy for 8"deep) Ton 150 $ 180.00 $ 27,000.00
11 Crushed Limestone Base Material-6"thick,complete in place SY 5,232 $ 11.00 $ 57,552.00
12 Crushed Limestone Base Material-8"thick,complete in place SY 2,753 $ 14.00 $ 38,542.00
13 HMAC-Type D Pavement 2"thick-includes prime coat,complete in place SY 4,683 $ 12.00 $ 56,196.00
14 HMAC-Type D Pavement 2"thick-includes prime coat,complete in place-
Towers Parkway SY 2,753 $ 12.00 $ 33,036.00
15 Concrete Curb&Gutter(Standard),complete in place LF 1,291 $ 12.00 $ 15,492.00
16 Concrete Curb&Gutter(Laydown),complete in place LF 2,571 $ 12.00 $ 30,852.00
17 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 9,759 $ 5.50 $ 53,674.50
complete in place
18 Concrete Sidewalk&Ramps-4"thick,complete in place SF 27,165 $ 4.00 $ 108,660.00
19 ADA Ramps-Detectable Warning Surfaces,complete in place EA 20 $ 600.00 $ 12,000.00
Street Construction Asphalt Pavement Items Subtotal $ 491,052.50
Page 1 of 4
Equinox Subdivision
Phase 1
Engineer's Estimate of Construction
Storm Sewer Construction Items
20 18"RCP Pipe,complete in place(Structural) LF 226 $ 45.00 $ 10,170.00
21 18"HDPE Pipe,complete in place(Structural) LF 218 $ 40.00 $ 8,720.00
21A 15"x 24"Box Culvert,complete in place(Structural) LF 60 $ 40.00 $ 2,400.00
22 Curb Inlet-5'wide,complete in place EA 2 $ 2,800.00 $ 5,600.00
23 Curb Inlet- 10'wide,complete in place EA 2 $ 3,500.00 $ 7,000.00
24 3'x3'Junction Box,complete in place EA 1 $ 2,750.00 $ 2,750.00
25 Concrete Flume Inlet,complete in place EA 2 $ 3,500.00 $ 7,000.00
26 Rock RipRap,complete in place Ton 40 $ 60.00 $ 2,400.00
27 TV Testing and Inspection,complete in place LF 444 $ 3.00 $ 1,332.00
28 Trench Drain,complete in place EA 7 $ 250.00 $ 1,750.00
29 Concrete Channel,complete in place SF 1,927 $ 6.00 $ 11,562.00
Storm Sewer Construction Items Subtotal $ 60,684.00
Detention Pond 1 Construction Items
30 Pond Excavating and Grading,complete in place LS 1 $ 6,500.00 $6,500
31 15"HDPE Pipe,complete in place(Non-Structural),complete in place LF 60 $ 30.00 $1,800
32 15"-6H:IV Concrete SET,complete in place EA 2 $ 1,500.00 $3,000
33 4'Wide Concrete Flume,complete in place SF 1,050 $ 6.00 $6,300
Detention Pond 1 Construction Items Subtotal $17,600
Detention Pond 2 Construction Items
34 Pond Excavating and Grading,complete in place LS 1 $ 10,000.00 $10,000
35 Connect to Existing Inlet-including remove&replace existing fence and repairs to LS 1 $ 2,000.00 $2,000
the yard,complete in place
36 18"HDPE Pipe,complete in place(Non-Structural) LF 75 $ 35.00 $2,625
37 Concrete Pond Outlet Structure,complete in place EA 1 $ 2,500.00 $2,500
Detention Pond 2 Construction Items Subtotal $17,125
Page 2 of 4
Equinox Subdivision
Phase 1
Engineer's Estimate of Construction
Water Construction Items
38 8"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1164 $ 30.00 $ 34,920.00
39 8"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 14 $ 28.00 $ 392.00
40 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 786 $ 25.00 $ 19,650.00
41 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00
42 8"x 8"M.J.Cross,complete in place EA 1 $ 450.00 $ 450.00
43 8"x 8"M.J.Tee,complete in place EA 1 $ 400.00 $ 400.00
44 8"x 6"M.J.Tee,complete in place EA 2 $ 400.00 $ 800.00
45 6"x 6"M.J.Tee,complete in place EA 1 $ 350.00 $ 350.00
46 8"x 6"M.J.Reducer,complete in place EA 2 $ 550.00 $ 1,100.00
47 8"M.J.Gate Valve,complete in place EA 5 $ 1,250.00 $ 6,250.00
48 6"M.J.Gate Valve,complete in place EA 2 $ 1,000.00 $ 2,000.00
49 8"x 45°M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00
50 6"x 45°M.J.Bend,complete in place EA 5 $ 350.00 $ 1,750.00
51 6"x 22.5°M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00
52 1"Water Service,< 15 ft(avg length=3 ft)(6"Line) EA 4 $ 800.00 $ 3,200.00
53 I"Water Service,> 15 ft(avg length=47 ft)(6"Line) EA 2 $ 1,000.00 $ 2,000.00
54 1.5"Water Service,< 15 ft(avg length=3 ft)(6"Line) EA 4 $ 850.00 $ 3,400.00
55 1.5"Water Service,> 15 ft(avg length=47 ft)(6"Line) EA 7 $ 1,250.00 $ 8,750.00
56 1"Water Service,< 15 ft(avg length=3 ft)(8"Line) EA 2 $ 800.00 $ 1,600.00
57 1.5"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 4 $ 850.00 $ 3,400.00
58 1.5"Water Service,> 15 ft(avg length=47 ft)(8"Line) EA 7 $ 1,250.00 $ 8,750.00
59 Meter Boxes,complete in place EA 52 $ 100.00 $5,200
60 2"Blowoff Assembly,complete in place EA 3 $ 1,000,00 $ 3,000.00
61 Connect to Existing 8"Water Line EA 1 $ 1,500.00 $ 1,500.00
62 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00
Water Construction Items Subtotal $ 118,262.00
Page 3 of 4
Equinox Subdivision
Phase 1
Engineer's Estimate of Construction
Sanitary Sewer Construction Items
63 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 1,112 $ 22.00 $ 24,459.60
64 6"PVC Sewer Line-ASTM D-2241 -Structural Backfill,complete in place LF 40 $ 24.00 $ 960.00
65 4"Sewer Service-Single(avg. length=2 ft),complete in place EA 5 $ 450.00 $ 2,250.00
66 4"Sewer Service-Double(avg length=2 ft),complete in place EA 13 $ 600.00 $ 7,800.00
67 4"Sewer Service-Double(avg length=51 ft),complete in place EA 10 $ 1,000.00 $ 10,000.00
68 Tie-In to Existing Manhole,complete in place EA 1 $ 1,000.00 $ 1,000.00
69 Concrete Drop Manhole-4'Dia.-complete in place EA 5 $ 3,500.00 $ 17,500.00
70 Concrete Manhole-4'Dia.-complete in place EA 1 $ 3,250.00 $ 3,250.00
71 TV Testing and Inspection,complete in place LF 1,152 $ 2.00 $ 2,303.60
Sanitary Sewer Construction Items Subtotal $ 69,523.20
General Items Subtotal $ 60,866.43
Street Construction Asphalt Pavement Items Subtotal $ 491,052.50
Storm Sewer Construction Items Subtotal $ 60,684.00
Detention Pond 1 Construction Items Subtotal $17,600
Detention Pond 2 Construction Items Subtotal $17,125
Water Construction Items Subtotal $ 118,262.00
Sanitary Sewer Construction Items Subtotal $ 69,523.20
TOTAL CONSTRUCTION $ 835,113.13
*
JOSEPH P. SCHULTZ
. 65889 # /
/ F-12327 "if 441
SCHULTZ ENGINEERING, LLC.
Page 4 of 4
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station,Texas 77845
Firm No. 12327
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Estimated %Complete Amount Amount
Item Description Unit Unit Price Total
Quantity Quantity Complete($) Remaining($)
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00 100% $20,000.00 $ -
2 Right of Way and Site Preparation LS I $ 10,000.00 $ 10,000.00 100% $10,000.00 $ -
3 Topsoil Removal and Replacement,complete in place LS 1 $ 6,500.00 $ 6,500.00 70% $ 4,550.00 $ 1,950.00
4 Install End of Street Signs,complete in place EA 12 $ 150.00 $ 1,800.00 0% $ - $ 1,800.00
4A Install Stop Signs,complete in place EA 8 $ 150.00 $ 1,200.00 0% $ - $ 1,200.00
5 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt LS I $ 7,500.00 $ 7,500.00 75% $ 5,625.00 $ 1,875.00
Fence,Construction Exit,Rock Filter Dam,etc.,complete in place
6 Hydroseed and Hydromulch,ROW Easements,Channels,Detention Ponds, SY 22,830 $ 0.50 $ 11,415.15 0% $ $ 11,415.15
complete in place
7 Seeding of Disturbed Areas,complete in place SY 24,513 $ 0.10 $ 2,451.28 0% $ - $ 2,451.28
General Items Subtotal $ 60,866.43 Remaining Subtotal $ 20,691.43
Street Construction Items Asphalt Pavement
7 Excavation&Grading including Channel Grading,complete in place LS I $ 25,000.00 $ 25,000.00 90% $22,500.00 $ 2,500.00
8 Mixing&incorporation of lime,6"deep,complete in place SY 7,385 $ 3.00 $ 22,155.00 100% $22,155.00 $ -
9 Mixing&incorporation of lime,6"deep,complete in place-Towers Parkway SY 3,631 $ 3.00 $ 10,893.00 66% $ 7,189.38 $ 3,703.62
10 Hydrated Lime,complete in place(27 lb/sy foot 6"deep&36 lb/sy for 8"deep) Ton 150 $ 180.00 $ 27,000.00 75% $20,250.00 $ 6,750.00
11 Crushed Limestone Base Material-6"thick,complete in place SY 549 $ 11.00 $ 6,039.00 95% $ 5,737.05 $ 301.95
12 Crushed Limestone Base Material-8"thick,complete in place SY 2,753 $ 14.00 $ 38,542.00 0% $ - $ 38,542.00
14 HMAC-Type D Pavement 2"thick-includes prime coat,complete in place- SY 2,753 $ 12.00 $ 33,036.00 0% $ $ 33,036.00
Towers Parkway
15 Concrete Curb&Gutter(Standard),complete in place LF 1,291 $ 12.00 $ 15,492.00 0% $ - $ 15,492.00
17 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 9,759 $ 5.50 $ 53,674.50 25% $13,418.63 $ 40,255.88
complete in place
18 Concrete Sidewalk&Ramps-4"thick,complete in place SF 27,165 $ 4.00 $ 108,660.00 0% $ - $ 108,660.00
19 ADA Ramps-Detectable Warning Surfaces,complete in place EA 20 $ 600.00 $ 12,000.00 0% $ - $ 12,000.00
75 6"Reinforced Concrete Pavement w/Curb,complete in place SY 5,254 $ 31.00 $ 162,874.00 73% $118,898.02 $ 43,975.98
Street Construction Asphalt Pavement Items Subtotal $ 515,365.50 Remaining Subtotal $ 305,217.43
Page 1 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Storm Sewer Construction Items
20 18"RCP Pipe,complete in place(Structural) LF 226 $ 45.00 $ 10,170.00 100% $10,170.00 $ -
21 18"HDPE Pipe,complete in place(Structural) LF 218 $ 40.00 $ 8,720.00 100% $ 8,720.00 $ -
21A 15"x 24"Box Culvert,complete in place(Structural) LF 60 $ 40.00 $ 2,400.00 40% $ 960.00 $ 1,440.00
22 Curb Inlet-5'wide,complete in place EA 2 $ 2,800.00 $ 5,600.00 100% $ 5,600.00 $ -
23 Curb Inlet-10'wide,complete in place EA 2 $ 3,500.00 $ 7,000.00 100% $ 7,000.00 $ -
24 3'x3'Junction Box,complete in place EA 1 $ 2,750.00 $ 2,750.00 100% $ 2,750.00 $ -
25 Concrete Flume Inlet,complete in place EA 2 $ 3,500.00 $ 7,000.00 0% $ - $ 7,000.00
26 Rock RipRap,complete in place Ton 40 $ 60.00 $ 2,400.00 0% $ - $ 2,400.00
27 TV Testing and Inspection,complete in place LF 444 $ 3.00 $ 1,332.00 0% $ - $ 1,332.00
28 Trench Drain,complete in place EA 7 $ 250.00 $ 1,750.00 0% $ - $ 1,750.00
29 Concrete Channel,complete in place SF 1,927 $ 6.00 $ 11,562.00 0% $ - $ 11,562.00
Storm Sewer Construction Items Subtotal $ 60,684.00 Remaining Subtotal $ 25,484.00
Detention Pond 1 Construction Items
30 Pond Excavating and Grading,complete in place LS 1 $ 6,500.00 $6,500 100% $ 6,500.00 $ -
31 15"HDPE Pipe,complete in place(Non-Structural),complete in place LF 60 $ 30.00 $1,800 100% $ 1,800.00 $ -
32 15"-6H:1 V Concrete SET,complete in place EA 2 $ 1,500.00 $3,000 100% $ 3,000.00 $ -
33 4'Wide Concrete Flume,complete in place SF 1,050 $ 6.00 $6,300 0% $ - $ 6,300.00
Detention Pond 1 Construction Items Subtotal $17,600 Remaining Subtotal $ 6,300.00
Detention Pond 2 Construction Items
34 Pond Excavating and Grading,complete in place LS I $ 10,000.00 $10,000 100% $10,000.00 $ -
35 Connect to Existing Inlet-including remove&replace existing fence and repairs LS 1 $ 2,000.00 $2,000 100% $ 2,000.00 $
to the yard,complete in place
36 18"HDPE Pipe,complete in place(Non-Structural) LF 75 $ 35.00 $2,625 100% $ 2,625.00 $ -
37 Concrete Pond Outlet Structure,complete in place EA 1 $ 2,500.00 $2,500 0% $ - $ 2,500.00
Detention Pond 2 Construction Items Subtotal $17,125 Remaining Subtotal $ 2,500.00
Page 2 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Water Construction Items
38 8"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1164 $ 30.00 $ 34,920.00 100% $34,920.00 $ -
39 8"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 14 $ 28.00 $ 392.00 100% $ 392.00 $ -
40 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 786 $ 25.00 $ 19,650.00 100% $ 19,650.00 $ -
41 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00 100% $ 7,000.00 $ -
42 8"x 8"M.J.Cross,complete in place EA 1 $ 450.00 $ 450.00 100% $ 450.00 $ -
43 8"x 8"M.J.Tee,complete in place EA 1 $ 400.00 $ 400.00 100% $ 400.00 $ -
44 8"x 6"M.J.Tee,complete in place EA 2 $ 400.00 $ 800.00 100% $ 800.00 $ -
45 6"x 6"M.J.Tee,complete in place EA 1 $ 350.00 $ 350.00 100% $ 350.00 $ -
46 8"x 6"M.J.Reducer,complete in place EA 2 $ 550.00 $ 1,100.00 100% $ 1,100.00 $ -
47 8"M.J.Gate Valve,complete in place EA 5 $ 1,250.00 $ 6,250.00 100% $ 6,250.00 $ -
48 6"M.J.Gate Valve,complete in place EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $ -
49 8"x 45"M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00 100% $ 700.00 $ -
50 6"x 45°M.J.Bend,complete in place EA 5 $ 350.00 $ 1,750.00 100% $ 1,750.00 $ -
51 6"x 22.5"M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00 100% $ 700.00 $ -
52 1"Water Service,<15 ft(avg length=3 ft)(6"Line) EA 4 $ 800.00 $ 3,200.00 100% $ 3,200.00 $ -
53 1"Water Service,>15 ft(avg length=47 ft)(6"Line) EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $ -
54 1.5"Water Service,<15 ft(avg length=3 ft)(6"Line) EA 4 $ 850.00 $ 3,400.00 100% $ 3,400.00 $ -
55 1.5"Water Service,>15 ft(avg length=47 ft)(6"Line) EA 7 $ 1,250.00 $ 8,750.00 100% $ 8,750.00 $ -
56 1"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 2 $ 800.00 $ 1,600.00 100% $ 1,600.00 $ -
57 1.5"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 4 $ 850.00 $ 3,400.00 100% $ 3,400.00 $ -
58 1.5"Water Service,>15 ft(avg length=47 ft)(8"Line) EA 7 $ 1,250.00 $ 8,750.00 100% $ 8,750.00 $ -
59 Meter Boxes,complete in place EA 52 $ 100.00 $5,200 100% $ 5,200.00 $ -
60 2"Blowoff Assembly,complete in place EA 3 $ 1,000.00 $ 3,000.00 100% $ 3,000.00 $ -
61 Connect to Existing 8"Water Line EA 1 $ 1,500.00 $ 1,500.00 100% $ 1,500.00 $ -
62 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00 50% $ 500.00 $ 500.00
Water Construction Items Subtotal $ 118,262.00 Remaining Subtotal $ 500.00
Page 3 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Sanitary Sewer Construction Items
63 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 1,112 $ 22.00 $ 24,459.60 100% $24,459.60 $ -
64 6"PVC Sewer Line-ASTM D-2241-Structural Backfill,complete in place LF 40 $ 24.00 $ 960.00 100% $ 960.00 $ -
65 4"Sewer Service-Single(avg.length=2 ft),complete in place EA 5 $ 450.00 $ 2,250.00 100% $ 2,250.00 $ -
66 4"Sewer Service-Double(avg length=2 ft),complete in place EA 13 $ 600.00 $ 7,800.00 100% $ 7,800.00 $ -
67 4"Sewer Service-Double(avg length=51 ft),complete in place EA 10 $ 1,000.00 $ 10,000.00 100% $10,000.00 $ -
68 Tie-In to Existing Manhole,complete in place EA 1 $ 1,000.00 $ 1,000.00 100% $ 1,000.00 $ -
69 Concrete Drop Manhole-4'Dia.-complete in place EA 5 $ 3,500.00 $ 17,500.00 100% $17,500.00 $ -
70 Concrete Manhole-4'Dia.-complete in place EA 1 $ 3,250.00 $ 3,250.00 100% $ 3,250.00 $ -
71 TV Testing and Inspection,complete in place LF 1,152 $ 2.00 $ 2,303.60 50% $ 1,151.80 $ 1,151.80
Sanitary Sewer Construction Items Subtotal $ 69,523.20 Remaining Subtotal $ 1,151.80
Remaining
General Items Subtotal $ 60,866.43 $ 20,691.43
Street Construction Asphalt Pavement Items Subtotal $ 515,365.50 $ 305,217.43
Storm Sewer Construction Items Subtotal $ 60,684.00 $ 25,484.00
Detention Pond 1 Construction Items Subtotal $17,600 $ 6,300.00
Detention Pond 2 Construction Items Subtotal $17,125 $ 2,500.00
Water Construction Items Subtotal $ 118,262.00 $ 500.00
Sanitary Sewer Construction Items Subtotal $ 69,523.20 $ 1,151.80
50%Additional for Grass - $ 5,707.58
TOTAL CONSTRUCTION $ 859,426.13 I$ 367,552.23
•
tit : °.*
DEVEN L. DOYEN \ ^ \
\ , Y
109835
•
4P•000
FIRM # 12327
SCHULTZ ENGINEERING, LLC
Page 4 of 4
Schultz Engineering, LLC
Office: 979.764.3900
Fax: 979.764.3910
December 15,2014
Matt Bombek
Staff Planner
City of College Station
1101 Texas Avenue
College Station,TX 77840
Re: 12 at Rock Prairie Subdivision Phase 1-14-00900181
Dear Mr. Bombek:
Attached is the Engineer's Estimate for construction remaining for the 12 at Rock
Prairie financial guarantee and the financial guarantee.
If you have any questions,please do not hesitate to call.
Sincerely,
Schultz Engineering,LLC.
ify,r .—`---C_—
cky ores
P.O. Box 11995 • College Station,Texas 77842
schultzengineeringllc.com
vionsommimormi
4,WJ
t II PROSPERITY BANK'
14/
FROM: DWS Development, Inc.
ISSUER: Prosperity Bank
12995 FM 2154 Rd, College Station,TX 77845
IRREVOCABLE LETTER OF CREDIT
DATE: December 15,2014
TO BENEFICIARY: City of College Station
Attention: Director of Development Services
1101 'Texas Avenue
College Station,Texas 77840
IRREVOCABLE LETTER OF CREDIT NO.: 1827
ISSUE DATE: 12:00 Noon Central Standard Time, December 15,2014
EXPIRATION DATE: 12:00 Noon Central Standard Time, December 15,2015,or upon the completion
and final payment to all contractors,whichever occurs first.
LOCATION OF PROJECT: Rock Prairie Subdivision -Phase 1,College Station,TX
AMOUNT: Three Hundred Sixty-Seven Thousand Five Hundred Fifty-Two and 23/100
DOLLARS($367,552.23)
ACCOUNT OF: DWS Development,Inc.,(herein"DEVELOPER")
P.O. Box 4508
Bryan,TX 77805
GENERAL TERMS&CONDITIONS:
The Issuing Bank set out above hereby issues its IRREVOCABLE LEITER OF CREDIT NO. 1827 in favor
of the CITY OF COLLEGE STATION,TEXAS,in accordance with CHAPTER 5,V.T.C,A.TEXAS BUSINESS
AND COMMERCE CODE as varied by and pursuant to the CITY OF COLLEGE STATION UNIFIED
DEVELOPMENT ORDINANCE for the Account of DEVELOPER for an aggregate amount of up to Three
Hundred Sixty-Seven Thousand Five Hundred Fifty-Two and 23/100 DOLLARS ($367,552.23). This
amount is available by your draft(s)payable at sight when accompanied by the following:
1. Sworn Statement by a duly authorized representative of the City of College Station,Texas, stating
that Developer(s)has/have defaulted and failed to complete the performance and construction of the
improvements described below in accordance with the UNIFIED DEVELOPMENT ORDINANCE
of the Crry OF COLLEGE STATION,Texas,and that the proceeds from this Letter of Credit will either
be utilized by the City of College Station,Texas,to complete such construction or will be returned
by the City of College Station to the Issuing Bank:
Paving,drainage and utility improvements to 12 at Rock Prairie Subdivision -Phase 1
Prepared by: sdavison 12-12-2014
SPECIAL TERMS&CONDITIONS:
1. All banking fees/expenses/charges incurred are for the account of Developer. The City of College
Station is not responsible for any charges in connection with a drawing under this Letter of Credit.
This Letter of Credit is issued in conjunction with the development of Developer in the City of
College Station,Texas,specifically for the following:
To guarantee the payment and performance of the proposed construction
improvements in 12 at Rock Prairie Subdivision-Phase I,a proposed subdivision
in the City of College Station,Texas, for a period not to exceed one (1)year(s)
from the date hereof.
2. Disbursements pursuant to this Letter of Credit will never exceed the above-stated amount, less any
amount released by the City of College Station, Texas. The amount of credit under this Letter of
Credit may be reduced upon approval and acceptance by the City of College Station of completed
improvements,which reduction may only be made with the written authorization of the Director of
Planning and Development Services of the City of College Station.
3. In accordance with SECTION 5,106 of the TEXAS BUSINESS AND COMMERCE CODE, this Letter of
Credit may be modified, upon the execution and delivery to Issuer of a sworn statement giving
consent to modification by the Director of Planning and Development Services of the City of
College Station.
4. The Issuer of this Letter of Credit has caused this Letter to be signed by the undersigned officer who
has attached proof of his authorization to sign, together with attestation by Issuer's authorized
attesting officer and sealed with the seal of Issuer.
ISSUER: Prosperity Bank
BY: ff./e. � e. t�
Blake Steven 0 ina, Banking Center President
Attested By:_ A_ 111
STATE OF TEXAS
*
COUNTY OF BRAZOS *
This instrument was acknowledged before me on December 15, 2014, by Blake Steven Osina, Banking
Center President,the authorized officer of Prosperity Bank, Issuer,a Texas Banking Corporation, on behalf
of said Banking Corporation and in the capacity stated.
j MARY Lc, HEGAR ,� i�—' -1"'_
���j Notary Public,State of Texas / � ��'�'�..
,V► My Commission Expires NotaryPublic tate of Texas
4 " FEBRUARY 20, 2016 'r
Prepared by sdavison 12-12-2014
` ito
PROSPERITY BANK?'
volk 4r
STANDBY LETTER OF CREDIT AMENDMENT
Date: January 26, 2015
Letter of Credit Number: 1827
Amendment No: 1
Beneficiary: City of College Station
1101 Texas Avenue
College Station,TX 77840
Applicant: DWS Development, Inc.
P.O. Box 4508
Bryan, TX 77840
Irrevocable Letter of Credit No. 1827 Issued on December 15, 2014 for the account of DWS
Development, Inc, in favor of City of College Station, in the amount of USD$367,552.23 is hereby
amended as follows:
AMOUNT: From: $367,552.23
To: 257,015.71
All other terms and conditions remain unchanged.
Please acknowledge acceptance and return the copy of this amendment in the envelope provided.
Prosperity Bank
Blake Steven Osina, Banking Center President
Acknowledgement:
City of College Station hereby acknowledges and accepts this amendment and all changes as described
herein.
By: ..1 0✓
ue,•I'�, ��Y reY PDS
(printed name and title)
Prepared by: ydiaz 1/26/2015
SCHULTZ ENGINEERING,LLC.
2730 Longmire Drive,Suite A
College Station,Texas 77845
Firm No.12327
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Estimated %Complete Amount Amount
Item Description Unit Unit Price Total
Quantity Quantity Complete($) Remaining($)
General Items
I Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00 100% $20,000.00 $ -
2 Right of Way and Site Preparation LS 1 $ 10,000.00 $ 10,000.00 100% $10,000.00 $ -
3 Topsoil Removal and Replacement,complete in place LS 1 $ 6,500.00 $ 6,500.00 85% $ 5,525.00 $ 975.00
4 Install End of Street Signs,complete in place EA 12 $ 150.00 $ 1,800.00 0% $ - $ 1,800.00
4A Install Stop Signs,complete in place EA 8 $ 150.00 $ 1,200.00 0% $ - $ 1,200.00
5 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt LS 1 $ 7,500.00 $ 7,500.00 85% $ 6,375.00 $ 1,125.00
Fence,Construction Exit,Rock Filter Dam,etc.,complete in place
6 Hydroseed and Hydromulch,ROW Easements,Channels,Detention Ponds, SY 22,830 $ 0.50 $ 11,415.15 0% $ $ 11,415.15
complete in place
7 Seeding of Disturbed Areas,complete in place SY 24,513 $ 0.10 $ 2,451.28 0% $ - $ 2,451.28
General Items Subtotal $ 60,866.43 Remaining Subtotal $ 18,966.43
Street Construction Items Asphalt Pavement
7 Excavation&Grading including Channel Grading,complete in place LS 1 $ 25,000.00 $ 25,000.00 90% $22,500.00 $ 2,500 00
8 Mixing&incorporation of lime,6"deep,complete in place SY 7,385 $ 3.00 $ 22,155.00 100% $22,155.00 $ -
9 Mixing&incorporation of lime,6"deep,complete in place-Towers Parkway SY 3,631 $ 3.00 $ 10,893.00 100% $10,893.00 $ -
10 Hydrated Lime,complete in place(27 lb/sy foot 6"deep&36 Ib/sy for 8"deep) Ton 150 $ 180.00 $ 27,000.00 100% $27,000.00 $ -
11 Crushed Limestone Base Material-6"thick,complete in place SY 549 $ 11.00 $ 6,039.00 100% $ 6,039.00 $ -
12 Crushed Limestone Base Material-8"thick,complete in place SY 2,753 $ 14.00 $ 38,542.00 90% $34,687.80 $ 3,854.20
14 HMAC-Type D Pavement 2"thick-includes prime coat,complete in place- SY 2,753 $ 12.00 $ 33,036.00 0% $ $ 33,036.00
Towers Parkway
15 Concrete Curb&Gutter(Standard),complete in place LF 1,291 $ 12.00 $ 15,492.00 100% $15,492.00 $ -
17 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 9,759 $ 5.50 $ 53,674.50 100% $53,674.50 $
complete in place
18 Concrete Sidewalk&Ramps-4"thick,complete in place SF 27,165 $ 4.00 $ 108,660.00 10% $10,866.00 $ 97,794.00
19 ADA Ramps-Detectable Warning Surfaces,complete in place EA 20 $ 600.00 $ 12,000.00 0% $ - $ 12,000.00
75 6"Reinforced Concrete Pavement w/Curb,complete in place SY 5,254 $ 31.00 $ 162,874.00 100% $ 162,874.00 $ -
Street Construction Asphalt Pavement Items Subtotal $515,365.50 Remaining Subtotal $149,184.20
Page 1 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Storm Sewer Construction Items
20 18"RCP Pipe,complete in place(Structural) LF 226 $ 45.00 $ 10,170.00 100% $10,170.00 $ -
21 18"HDPE Pipe,complete in place(Structural) LF 218 $ 40.00 $ 8,720.00 100% $ 8,720.00 $ -
2lA 15"x 24"Box Culvert,complete in place(Structural) LF 60 $ 40.00 $ 2,400.00 100% $ 2,400.00 $ -
22 Curb Inlet-5'wide,complete in place EA 2 $ 2,800.00 $ 5,600.00 100% $ 5,600.00 $ -
23 Curb Inlet-10'wide,complete in place EA 2 $ 3,500.00 $ 7,000.00 100% $ 7,000.00 $ -
24 3'x3'Junction Box,complete in place EA I $ 2,750.00 $ 2,750.00 100% $ 2,750.00 $ -
25 Concrete Flume Inlet,complete in place EA 2 $ 3,500.00 $ 7,000.00 25% $ 1,750.00 $ 5,250.00
26 Rock RipRap,complete in place Ton 40 $ 60.00 $ 2,400.00 0% $ - $ 2,400.00
27 TV Testing and Inspection,complete in place LF 444 $ 3.00 $ 1,332.00 100% $ 1,332.00 $ -
28 Trench Drain,complete in place EA 7 $ 250.00 $ 1,750.00 0% $ - $ 1,750.00
29 Concrete Channel,complete in place SF 1,927 $ 6.00 $ 11,562.00 85% $ 9,827.70 $ 1,734.30
Storm Sewer Construction Items Subtotal $ 60,684.00 Remaining Subtotal $ 11,134.30
Detention Pond 1 Construction Items
30 Pond Excavating and Grading,complete in place LS I $ 6,500.00 $6,500 100% $ 6,500.00 $ -
31 15"HDPE Pipe,complete in place(Non-Structural),complete in place LF 60 $ 30.00 $1,800 100% $ 1,800.00 $ -
32 15"-6H:IV Concrete SET,complete in place EA 2 $ 1,500.00 $3,000 100% $ 3,000.00 $ -
33 4'Wide Concrete Flume,complete in place SF 1,050 $ 6.00 $6,300 100% $ 6,300.00 $ -
Detention Pond 1 Construction Items Subtotal $17,600 Remaining Subtotal $ -
Detention Pond 2 Construction Items
34 Pond Excavating and Grading,complete in place LS 1 $ 10,000.00 $10,000 100% $10,000.00 $ -
35 Connect to Existing Inlet-including remove&replace existing fence and repairs LS 1 $ 2,000.00 $2,000 100% $ 2,000.00 $
to the yard,complete in place _
36 18"HDPE Pipe,complete in place(Non-Structural) LF 75 $ 35.00 $2,625 100% $ 2,625.00 $ -
37 Concrete Pond Outlet Structure,complete in place EA I $ 2,500.00 $2,500 0% $ - $ 2,500.00
Detention Pond 2 Construction Items Subtotal $17,125 Remaining Subtotal $ 2,500.00
Page 2 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Water Construction Items
38 8"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1164 $ 30.00 $ 34,920.00 100% $34,920.00 $ -
39 8"C900 Water Pipe w/tracer wire-Non-Structural Backfill,complete in place LF 14 $ 28.00 $ 392.00 100% $ 392.00 $ -
40 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 786 $ 25.00 $ 19,650.00 100% $19,650.00 $ -
41 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00 100% $ 7,000.00 $ -
42 8"x 8"M.J.Cross,complete in place EA 1 $ 450.00 $ 450.00 100% $ 450.00 $ -
43 8"x 8"M.J.Tee,complete in place EA I $ 400.00 $ 400.00 100% $ 400.00 $ -
44 8"x 6"M.J.Tee,complete in place EA 2 $ 400.00 $ 800.00 100% $ 800.00 $ -
45 6"x 6"M.J.Tee,complete in place EA 1 $ 350.00 $ 350.00 100% $ 350.00 $ -
46 8"x 6"M.J.Reducer,complete in place EA 2 $ 550.00 $ 1,100.00 100% $ 1,100.00 $ -
47 8"M.J.Gate Valve,complete in place EA 5 $ 1,250.00 $ 6,250.00 100% $ 6,250.00 $ -
48 6"M.J.Gate Valve,complete in place EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $ -
49 8"x 45°M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00 100% $ 700.00 $ -
50 6"x 45°M.J.Bend,complete in place EA 5 $ 350.00 $ 1,750.00 100% $ 1,750.00 $ -
51 6"x 22.5°M.J.Bend,complete in place EA 2 $ 350.00 $ 700.00 100% $ 700.00 $ -
52 1"Water Service,<15 ft(avg length=3 ft)(6"Line) EA 4 $ 800.00 $ 3,200.00 100% $ 3,200.00 $ -
53 1"Water Service,>15 ft(avg length=47 ft)(6"Line) EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $ -
54 1.5"Water Service,<15 ft(avg length=3 ft)(6"Line) EA 4 $ 850.00 $ 3,400.00 100% $ 3,400.00 $ -
55 1.5"Water Service,>15 ft(avg length=47 ft)(6"Line) EA 7 $ 1,250.00 $ 8,750,00 100% $ 8,750.00 $ -
56 1"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 2 $ 800.00 $ 1,600.00 100% $ 1,600.00 $ -
57 1.5"Water Service,<15 ft(avg length=3 ft)(8"Line) EA 4 $ 850.00 $ 3,400.00 100% $ 3,400.00 $ -
58 1.5"Water Service,>15 ft(avg length=47 ft)(8"Line) EA 7 $ 1,250.00 $ 8,750.00 100% $ 8,750.00 $ -
59 Meter Boxes,complete in place EA 52 $ 100.00 $5,200 100% $ 5,200.00 $ -
60 2"Blowoff Assembly,complete in place EA 3 $ 1,000.00 $ 3,000.00 100% $ 3,000.00 $ -
61 Connect to Existing 8"Water Line EA 1 $ 1,500.00 $ 1,500.00 100% $ 1,500.00 $ -
62 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00 100% $ 1,000.00 $ -
Water Construction Items Subtotal $118,262.00 Remaining Subtotal $ -
Page 3 of 4
12 at Rock Prairie Subdivision
Phase 1
Engineer's Estimate to Complete Construction
Sanitary Sewer Construction Items
63 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 1,112 $ 22.00 $ 24,459.60 0% $ - $ 24,459.60
64 6"PVC Sewer Line-ASTM D-2241-Structural Backfill,complete in place LF 40 $ 24.00 $ 960.00 0% $ - $ 960.00
65 4"Sewer Service-Single(avg.length=2 ft),complete in place EA 5 $ 450.00 $ 2,250.00 0% $ - $ 2,250.00
66 4"Sewer Service-Double(avg length=2 ft),complete in place EA 13 $ 600.00 $ 7,800.00 0% $ - $ 7,800.00
67 4"Sewer Service-Double(avg length=51 ft),complete in place EA 10 $ 1,000.00 $ 10,000.00 0% $ - $ 10,000.00
68 Tie-In to Existing Manhole,complete in place EA I $ 1,000.00 $ 1,000.00 0% $ - $ 1,000.00
69 Concrete Drop Manhole-4'Dia.-complete in place EA 5 $ 3,500.00 $ 17,500.00 0% $ - $ 17,500.00
70 Concrete Manhole-4'Dia.-complete in place EA 1 $ 3,250.00 $ 3,250.00 0% $ - $ 3,250.00
71 TV Testing and Inspection,complete in place LF 1,152 $ 2.00 $ 2,303.60 0% $ - $ 2,303.60
Sanitary Sewer Construction Items Subtotal $ 69,523.20 Remaining Subtotal $ 69,523.20
Remaining
General Items Subtotal $ 60,866.43 $ 18,966.43
Street Construction Asphalt Pavement Items Subtotal $ 515,365.50 $ 149,184.20
Storm Sewer Construction Items Subtotal $ 60,684.00 $ 11,134.30
Detention Pond 1 Construction Items Subtotal $17,600 $ -
Detention Pond 2 Construction Items Subtotal $17,125 $ 2,500.00
Water Construction Items Subtotal $ 118,262.00 $ -
Sanitary Sewer Construction Items Subtotal $ 69,523.20 $ 69,523.20
50%Additional for Grass - $ 5,707.58
TOTAL CONSTRUCTION $ 859,426.13 I $ 257,015.71
t')F
JOSEPH P. SCHULTZ
B5$88
S37oi
F-12327
SCHULTZ ENGINEERING, LLC.
Page 4 of 4
» 22
4 2
\ ( §
> c /
CA. _ § ) (
} ( (
) / �
� )
k
& [• \
g.
V 44
01 0
k k f
§ § }
03 0
k k® (
) ; � } (
, , |
«
§
k \
x
co
2 k
E k
a §
2 § -
E° in
; I
CO 0
) f
P
k »
!
§ ) k
§ ®k\k