HomeMy WebLinkAboutCost EstimateSCHULTZ ENGINEERING, LLC,
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No.12327
Castlegate II Subdivision - Section 102
Engineer's Estimate of Construction
Item
Description
p
Unit
Estimated
uanti
Unit Price
Total
General Items
I
Mobilization, Overhead and Construction Slaking
LS
1
$ 5,500.00
$ 5,500.00
2
1 Topsoil Removal and Replacement, complete in place
LS
t
$ 6,000.00
$ 6,000.00
3
Install End of Street Signs, complete in place
EA
9
$ 150.00
$ 1,350.00
4
Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt
Fence, Construction Exit, Rock Filter Dam, etc., complete in place
LS
I
$ 2,500.00
$ 2,500.00
5
Hydroseed and Hydromulch, complete in place
SY
5,700 1
$ 0.50
$ 2,850,00
General Items Subtotal
$ 18200.00
Street Construction Items Concrete Pavement '.
6
Excavation & Grading, complete in place
LS
1
$ 12,500.00
$ 12,500.00
7
Mixing & incorporation of lime, 6" deep, complete in place
SY
3,495
$ 2.10
$ 7,339.50
8
Mixing & incorporation of lime, 8" deep, complete in place
SY
1,840
$ 3.10
$ 5,704.00
9
Hydrated Lime, complete in place (27 Ib/sy fot 6" deep & 36 Ib/sy for 8" deep)
Ton
81
$ 170.00
$ 13,770.00
10
6" Reinforced Concrete Pavement w/Curb, complete in place
SY
2,963
$ 32.00
$ 94,816.00
11
7" Reinforced Concrete Pavement w/Curb, complete in place
SY
1,646
$ 36.00
$ 59,256.00
l2
Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb,
complete in place
SF
1, l00
$ 4.00
$ 4,400.00
13
Concrete Sidewalk & Ramps - 4" thick, complete in place & WS Phillips
Sidewalk
SF
12,390
$ 3.40
$ 42,126.00
14 JADA Ramps - Detectable Warning Surfaces, complete in place EA 1 4 1 $
Street Construction Concrete Pavement Items
Storm Sewer Construction Items.
39 36" HDPE Pipe, complete in place -Structural Backfill, complete in place
40 30" HDPE Pipe, complete in place - Structural Backfill, complete in place
41 24" RCP Pipe, complete in place - Structural Backfill, complete in place
42 24" HDPE Pipe, complete. in place - Structural Backfill, complete in place
43 18" RCP Pipe, complete in place - Structural Backfill, complete in place
44 18" RCP Pipe, complete in place - Non -Structural Backfill, complete in plat
45 18" HDPE Pipe, complete in place - Structural Backfill, complete in place
46 Curb Inlet - 10' wide, complete in place
47 Curb Inlet - Y wide, complete in place
48 24" Area Grate Inlet
49 Sidewalk Trench Drain, complete in place
50 TV Testing and Inspection, complete in place
LF
112
$
LF
61
$
LF
109
$
LF
226
$
LF
114
$
e
LF
29
$
LF
339
$
EA
5
$
EA
1
$
EA
2
$
EA
2
$
LF
990
$
Storm Sewer Construction Items
500.00 1 $ 2,000.00
ubtotall $ 241,911.50
55.00
$
6,160.00
56.00
$
3,416.00
57.00
$
6,213.00
45.00
$
10,170.00
36.00
$
4,104.00
45.00
$
1,305.00
32.00
$
10,848.00
3,000.00
$
15,000.00
2,500.00
$
2,500.00
2,750.00
$
5,500.00
250.00
$
500.00
2.00
$
1,980.00
Subtotal
$
67,696.00
Page I of 3
Castlegate II Subdivision - Section 102
Engineer's Estimate of Construction
Item
Description
Unit
Estimated
uarti[
Unit Price
Total
Water Construction Items
15
12" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place
LF
185
$ 40.00
$ 7,400.00
16
12" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place
LF
153
$ 35.00
$ 5,355,00
17
Connect to Existing Water Line
EA
1
$ 1,000.00
$ 1,000.00
18
12"x 8" M.J. Tee, complete in place
EA
1
$ 800.00
$ 800.00
19
12" M.J. Gate Valve, complete in place
EA
2
$ 1,850.00
$ 3,700.00
20
12" x 11.25" M.J. Bend, complete in place
EA
1
$ 650.00
$ 650.00
21
12" x 22.50 M.J. Bend, complete in place
EA
1
$ 650.00
$ 650.00
22
12" x 45" M.J. Bend, complete in place
EA
1
$ 650.00
$ 650.00
23
1" Water Service, < 15 ft (avg length = 6 ft) (12" Line)
EA
2
$ 750.00
$ 1,500.00
24
1.5" Water Service, < 15 It (avg length = 4 ft) (12" Line)
EA
1
$ 1,100.00
$ 1,100.00
25
4" Blowoff Assembly, complete in place
EA
1
$ 2,200.00
$ 2,200.00
26 1
Waterline Testing
LS
1
$ 1,000.00
$ 1,000.00
27
8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place
LF
684
$ 28.00
$ 19,152.00
28
8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place
LF
107
$ 23.00
$ 2,461.00
29 1
Fire Hydrant Assembly (w/valve, vert. extension), complete in place
EA
1
$ 3,500.00
$ 3,500,00
30
8"x 6" M.J. Tee, complete in place
EA
I
$ 500.00
$ 500.00
31
8"x 8" M.J. Tee, complete in place
EA
1
$ 550.00
$ 550.00
32
8" M.J. Gate Valve, complete in place
EA
3
$ 1,050.00
$ 3,150.00
33
8" x 11.250 M.J. Bend, complete in place
EA
1
$ 350.00
$ 350.00
34
8" x 45" M.J. Bend, complete in place
EA
2
$ 350.00
$ 700.00
35
1" Water Service, > 15 ft (avg length = 48 ft) (8" Line)
EA
3
$ 1,000.00
$ 3,000.00
36
1.5" Water Service, < 15 ft (avg length = 2 ft) (8" Line)
EA
5
$ 800.00
$ 4,000.00
37
1.5" Water Service, > 15 ft (avg length = 48 ft) (8" Line)
EA
3
$ 1,200.00
$ 3,600.00
38
2" Blowoff Assembly, complete in place
EA
2
$ 1,000.00
$ 2,000,00
Water Construction Items Subtotal
$ 68,968.00
Page 2 of 3
Castlegate II Subdivision - Section 102
Engineer's Estimate of Cnnctrortino
Item
Description
Unit
Estimated
uanti
Unit Price
'Dotal
Sanitary Sewer Construction Items
51
6" PVC Sewer Line - D3034 -Structural Backfill, complete in place
LF
521
$ 18.00
$ 9,378.00
52
6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place
LF
100
$ 20.00
$ 2,000.00
53
8" PVC Sewer Line - D3034 -Structural Backfill, complete in place
LF
121
$ 22.00
$ 2,662,00
54
6" PVC Cap, complete in place
EA
1
$ 200.00
$ 200.00
55
4" Sewer Service -Single (avg, length = 4ft), complete in place
EA
1
$ 300.00
$ 300.00
56
4" Sewer Service -Double (avg length = 4 ft), complete in place
EA
4
$ 400.00
$ 1,600.00
57
4" Sewer Service -Single (avg length = 48 ft), complete in place
EA
3
$ 850.00
$ 2,550.00
58
4" Sewer Service -Double (avg length = 48 it), complete in place
EA
6
$ 950.00
$ 5,700.00
59
Tie -In to Existing 6" PVC Sewer Line, complete in place
EA
1
$ 1,000.00
$ 1,000.00
60
Tie -In to Existing 8" PVC Sewer Line, complete in place
EA
1
$ 1,000.00
$ 1,000.00
61
Concrete Manhole - 4' Dia. - complete in place
EA
3
$ 2,800.00
$ 8,400.00
62
TV Testing and Inspection, complete in place
LF 1
742
$ 2.00
$ 1,484.00
Sanitary Sewer Construction Items Subtotal
$ 36,274.00
General Items Subtotal
$
18,200.00
Street Construction Concrete Pavement Items Subtotal
$
241,911.50
Storm Sewer Construction Items Subtotal
$
67,696.00
Water Construction Items Subtotal
$
68,968.00
Sanitary Sewer Construction Items Subtotal
$
36,274.00
TOTAL CONSTRUCTION
$
433,049.50
SCHULTZ ENGINEERING; LLG;
13
Page 3 of 3
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No.12327
Castlegate II Subdivision, Section 102
Engineer's Estimate of Oversize Participation Cost - Summary
July 11,2013
Water System w/12" Lines
$
68,968
Water System w/S" Lines
$
60,662
Difference in Construction Cost
$
8,306
Performance and Payments Bonds
$
4,000
Overall Participation Estimate
$
12,306
0E-123x7 7- 4-13
5CH1117E ENGINEFRING, U.C,
Page 1 of 3
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No.12327
Castlegate II Subdivision, Section 102
Engineer's Estimate of Oversize Participation Cost
July 11, 2013
Item
Descri tion
p
Unit
Estimated
uanti
Unit Price
Total
Water System w/12" Lines
1
12" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place
LF
185
$ 40.00
$ 7,400.00
2
12" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place
LF
153
$ 35.00
$ 5,355.00
3
Connect to Existing Water Line
EA
1
$ 1,000.00
$ 1,000.00
4
12"x 8" M.J. Tee, complete in place
EA
1
$ 800.00
$ 800.00
5
12" M.J. Gate Valve, complete in place
EA
2
$ 1,850.00
$ 3,700.00
6
12" x 11.25" M.J. Bend, complete in place
EA
1
$ 650.00
$ 650.00
7
12" x 22.50 M.J. Bend, complete in place
EA
1
$ 650.00
$ 650.00
8
12" x 45' M.J. Bend, complete in place
EA
1
$ 650.00
$ 650.00
9
1" Water Service, < 15 ft (avg length = 6 ft) (12" Line)
EA
2
$ 750.00
$ 1,500.00
10
1.5" Water Service, < 15 ft (avg length = 4 ft) (12" Line)
EA
1
$ 1,100.00
$ 1,100.00
11
4" Blowoff Assembly, complete in place
EA
I
$ 2,200.00
$ 2,200.00
12
Waterline Testing
LS
1
$ 1,000.00
$ 1,000.00
13
8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place
LF
684
$ 28.00
$ 19,152.00
14
8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place
LF
107
$ 23.00
$ 2,461.00
15
Fire Hydrant Assembly (w/valve, veil, extension), complete in place
EA
1
$ 3,500.00
$ 3,500.00
16
8"x 6" M.J. Tee, complete in place
EA
1
$ 500.00
$ 500.00
17
8"x 8" M.J. Tee, complete in place
EA
1
$ 550.00
$ 550.00
18
8" M.J. Gate Valve, complete in place
EA
3
$ 1,050.00
$ 3,150.00
19
8" x 11.250 M.J. Bend, complete in place
EA
1
$ 350.00
$ 350.00
20
8" x 450 M.J. Bend, complete in place
EA
2
$ 350.00
$ 700.00
21
1" Water Service, > 15 ft (avg length = 48 ft) (8" Line)
EA
3
$ 1,000.00
$ 3,000.00
22
1.5" Water Service, < 15 ft (avg length = 2 ft) (8" Line)
EA
5
$ 800.00
$ 4,000.00
23
1.5" Water Service, > 15 ft (avg length = 48 ft) (8" Line)
EA
3
$ 1,200.00
$ 3,600.00
24
2" Blowoff Assembly, complete in place
EA
2
$ 1,000.00
$ 2,000.00
Water System w/12" Linesi
$ 68,968.00
Page 2 of 3
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No.12327
Castlegate II Subdivision, Section 102
Engineer's Estimate of Oversize Participation Cost
July 11, 2013
Item
Descri tion
p
Unit
Estimated
uanti
Unit Price
Total
- ` Water System w/8" Lines
1
8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place
LF
185
$ 28.00
$ 5,180.00
2
8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place
LF
153
$ 23.00
$ 3,519.00
3
Connect to Existing Water Line
EA
1
$ 1,000.00
$ 1,000.00
4
8"x 8" M.J. Tee, complete in place
EA
1
$ 550.00
$ 550.00
5
8" M.J. Gate Valve, complete in place
EA
2
$ 1,050.00
$ 2,100.00
6
8" x 11.25° M.J. Bend, complete in place
EA
1
$ 350.00
$ 350.00
7
8" x 22.V M.J. Bend, complete in place
EA
1
$ 350.00
$ 350.00
8
8" x 45' M.J. Bend, complete in place
EA
1
$ 350.00
$ 350.00
9
l" Water Service, < 15 ft (avg length = 6 ft) (8" Line)
EA
2
$ 750,00
$ 1,500.00
10
1.5" Water Service, < 15 ft (avg length = 4 ft) (8" Line)
EA
1
$ 800.00
$ 800.00
1 t
2" Blowoff Assembly, complete in place
EA
I
$ 1,000.00
$ 1,000.00
12
Waterline Testing
LS
1
$ 1,000.00
$ 1,000.00
13 1
8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place
LF
684
$ 28.00
$ 19,152.00
14
8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place
LF
107
$ 23.00
$ 2,461.00
15
Fire Hydrant Assembly (w/valve, veil, extension), complete in place
EA
1
$ 3,500.00
$ 3,500.00
16
8"x 6" M.J. Tee, complete in place
EA
1
$ 500.00
$ 500.00
17
8"x 8" M.J. Tee, complete in place
EA
1
$ 550,00
$ 550.00
18
8" M.J. Gate Valve, complete in place
EA
3
$ 1,050.00
$ 3,150.00
19
8" x 11.25" M.J. Bend, complete in place
EA
t
$ 350.00
$ 350.00
20
8" x 45" M.J. Bend, complete in place
EA
2
$ 350.00
$ 700.00
21
1" Water Service, > 15 ft (avg length = 48 ft) (8" Line)
EA
3
$ 1,000.00
$ 3,000.00
22
1.5" Water Service, < 15 ft (avg length = 2 ft) (8" Line)
EA
5
$ 800.00
$ 4,000.00
23
1.5" Water Service, > 15 ft (avg length = 48 ft) (8" Line)
EA
3
$ 1,200.00
$ 3,600.00
24
2" BlowoffAssembly, complete in place
EA
2
$ 1,000.00
$ 2,000.00
Water System w/8" Lines
$60,662
Page 3 of 3