HomeMy WebLinkAboutEstimate Cost SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Castlegate II Subdivision Phase 200-6" Waterline
Engineer's Estimate of Construction
Item Description Unit Estimated Unit Price "Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 1,000.00 $ 1,000.00
2 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence,
Construction Exit,Rock Filter Dam,etc.,complete in place LS 1 $ 500.00 $ 500.00
General Items Subtotal $ 1,500.00
Demolition&Sidewalk Construction Items
Remove and Replace Sidewalk SF 845 $ 6.00 $ 5,068.32
Demolition&Sidewalk Construction Items Subtotal S 5,068.32
Water Construction Items
4 Waterline Testing LS 1 $ 1,000.00 S 1,000.00
5 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 159 $ 26.00 $ 4,134.00
6 Connect to Existing 8"Water Line EA 1 $ 1,500.00 $ 1,500.00
7 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 1 $ 3,500.00 $ 3,500.00
8 8"x6"M.J.Reducer,complete in place EA 1 $ 400.00 5 400.00
9 6"x 6"M.J.Tee,complete in place EA 1 $ 500.00 $ 500.00
10 6"Isolation Valve,complete in place EA 1 $ 1,000.00 $ 1,000.00
11 6"x 45°M.J.Bend,complete in place EA 2 $ 400.00 $ 800.00
12 6"x 22.5°M.J.Bend,complete in place EA 2 $ 400.00 $ 800.00
13 Extend Existing 1"Water Service into Proposed 6"Waterline EA 1 $ 700.00 $ 700.00
14 Tie Existing 1"Water Service into Proposed 6"Waterline EA 2 $ 500.00 $ 1,000.00
15 Replace Existing Service with 5 LF of 1.5"Water Service EA 1 $ 750.00 $ 750.00
Water Construction Items Subtotal $ 16,084.00
General Items Subtotal $ 1,500.00
Demolition&Sidewalk Construction Items Subtotal $ 5,068.32
ir4p F 744Water Construction Items Subtotal $ 16,084.00
*if ""4:.N.\\*
A. TOTAL CONSTRUCTION $ 22,652.32
JOSEPH P. SCHULTZ
65889
, 40 0. 41 fil
F-12327
8- 1144
SCHULTZ ENGINEERING, LLC.
Page 1 of 1
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station,Texas 77845
Firm No. 12327
Castlegate II Subdivision Phase 200-6" Waterline
Engineer's Estimate of Construction
Item Descri tion Estimated
P Unit Unit Price Total
Quantity
General Items
1 Mobilization,Overhead and Construction Staking LS 1 $ 1,000.00 $ 1,000.00
2 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, LS 1 $ 500.00 $ 500.00
Construction Exit,Rock Filter Dam,etc.,complete in place
General Items Subtotal $ 1,500.00
Demolition&Sidewalk Construction Items
3 Remove and Replace Sidewalk SF 845 $ 6.00 $ 5,068.32
Demolition&Sidewalk Construction Items Subtotal $ 5,068.32
Water Construction Items
4 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00
5 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 159 $ 26.00 $ 4,134.00
6 Connect to Existing 8"Water Line EA 1 $ 1,500.00 $ 1,500.00
7 Fire Hydrant Assembly(w/valve,vert extension),complete in place EA 1 $ 3,500.00 $ 3,500.00
8 8"x6"M.J.Reducer,complete in place EA 1 $ 400.00 $ 400.00
9 6"x 6"M.J.Tee,complete in place EA 1 $ 500.00 $ 500.00
10 6"Isolation Valve,complete in place EA 1 $ 1,000.00 $ 1,000.00
11 6"x 45°M.J.Bend,complete in place EA 2 $ 400.00 $ 800.00
12 6"x 22.5°M.J.Bend,complete in place EA 2 $ 400.00 $ 800.00
13 Extend Existing 1"Water Service into Proposed 6"Waterline EA 1 $ 700.00 $ 700.00
14 Tie Existing 1"Water Service into Proposed 6"Waterline EA 2 $ 500.00 $ 1,000.00
15 Replace Existing Service with 5 LF of 1.5"Water Service EA 1 $ 750.00 $ 750.00
Water Construction Items Subtotal $ 16,084.00
General Items Subtotal $ 1,500.00
Demolition&Sidewalk Construction Items Subtotal $ 5,068.32
P'tt
OF7411*
Water Construction Items Subtotal $ 16,084.00
A* * TOTAL CONSTRUCTION $ 22,652.32
.....N.....+.......* i#.!
JOSEPH P. SCHULTZ
404 *00.040‘0400.40140•1146 ...
65889
�i �, I,
F-12327 8- it-t 4
SCHULTZ ENGINEERING, LLC.
Page 1 of 1