Loading...
HomeMy WebLinkAboutCost EstimateSCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station,Texas 77845 Firm No. 12327 Saddle Creek Subdivision, Phase 6 Engineer's Estimate of Street Construction Item Description Unit Estimated uantit Unit Price Total Sitework & Pavement 1 Mobilization/Construction Staking LS 1 6,000.00 6,000 2 Site Preparation/Clearing and Grabbing AC_ 3 2,000.00 6,600 3 Topsoil Removal & Replacement LS 1 6,000.00 6,000 4 Excavation Grading LS 1 15,000.00 15,000 5 Mixing & incorporation of lime, 6" deep _ SY 4,612 2.20 10,146 6 Hydrated Lime (271b/sy) Ton 62 ___ 170.00 10,540 7 6" Crushed Limestone Base _ _ _ SY_ 4,112 11.06 45,232 8 2" Hot Mix Asphaltic Concrete SY _3,338 _ 11.00 36,718 9 Seeding (edge of pavement to ROW & easements SY 10,480 0.30 3,144 Sitework and Paving Subtotal $138,780 Drainage System 10 24" HDPE Pipe - Structural Backfill LF 60.00 12,060 11 Silt Fence LF 250 0 12 Rock Riprap4"to8" SY [:201 40.00 5,040 13 Drainage Channel Excavation and Grading LF 1500 8,175 14 Construction Exit EA 1,000.00 1,000 15 SWPPP Im lementation & Maintenance LS 1,000.00 1,000 Drainage Subtotal $27,275 STREET ESTIMATED CONSTRUCTION TOTAL $166,05511 (B - l3 swuLTZ ENGINEERING. LLCi q {o Z stied 'oll '9)NI833NWN3 Z.11nH3S V1 91'1 6LL`9£$ NOL land, LSN03 3NI7N3d tlM Q3d tlW1 LS3 Ob8$ 09$ bI V2 saxogxalaW 61 OOS$ OOS$ I S1 Bull SolouipaluM 81 Oob'Z$ _ 008$ £ tla apls 8u01- aalnaag 1a19M 1,51 Ll 096'I$ 099$ £ tlH apisuogs-aalvagaaleM ,S'I 91 080'1$ 01$ 80l d'7 sanaalSDAd�,b SI 099$ 099$ _ t _ tlff opts 8uol - 03lAI0s aaleM „I bt apis lJogs - aatnaas aalLM j £ t OOS$ OOS$ ! _ tlH aut-I xaleM 8upsira of laauu03 ZI OOS$ __ OOS$ _ t d3 Algwasstl,}}omolg „Z I I oSZ$ OSZ$ 1 tlH puag'f'W oSb „b OI OOZ$ OOZ$ I V3 pu08 'm ,SZ' l 1 „4 8 00L`1$ OS8$_ Z_ tlH anleAal-6'f'W„9 L 00£$ 00£$ __ I tld aaonpoll 'PW ,b X „9 9 OS£$ OS£$ [ tlH 1a3upa-Iv fW ,9 x ,18 S 006$ OSb$ _ Z ___va aay •f' W 119 X ,9 7 OOS'9$ OSZ'£$ _ .91$ Z _ dH (uolsualxa •IiaA `aAleA/m) ,Clgwassy luwp6g alid £ SZS`£$ — S£Z_ d1 IlmoeHlexnlon.pS-uofy-adldXaleM006n7b Z b81`171$ 81$ 88L d I — !lg>faeg lejnlamlS-uoN-adldaalgM 0063 „9 1 uials,Cg �aleM Isloy aalid llun !luunj� polewllsg Ilan uolldlaasa4 wall u01113n.>lsu03 cull ialeM;o alamilsd s,Jaau!Sud 9 asegd °uoisiAipgnS 31aa i,D aippvS UM 'ON WJIJ SVOL1 Sexal `uol}e;S 060110a d ellnS `GAlaa GllwBuol 0£LZ 'ail `JNIH33NIJN3 wnHaS SCHULTZ ENGINEERING, LLC, 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Saddle Creek Subdivision, Phase 6 Engineer's Estimate of Street Construction Item Description Unit Estimated Unit Price Total uantit Sitework &Pavement 1 Mobilization/Construction Staking LS 1 6,000.00 6,000 2 Site Preparation/Clearing and Grubbing AC 3 6,000 3 Topsoil Removal & Replacement - ---- _ LS 1 _2,000.00 6,000.00 6,000 4 Excavation/Grading LS 1 15,000.00 15,000 5 Mixing & incorporation of lime, 6" deep _ SY 4,612 2.20 _ 10,146 6 Hydrated _Lime (27 Ib/sy) Ton 62 170.00 _ 10,546 7 6" Crushed Limestone Base SY 4,112 11.00 45,232 8 2" Hot Mix Asphaltic Concrete SY 3,338 11.00 36,718 9 Seedin (edge of pavement to ROW &easements SY 10,480 0.30 3,144 Sitework and Paving Subtotal $138,780 Drainage S stem 10 24" HDPE Pipe - Structural Backfill LF 201 60.00 12,060 11 Silt Fence LF 2.50 0 12 Rock Riprap 4" to 8" SY 126 40.00 5,04o 13 Drainage Channel Excavation and_Grading LF 545 15.00 8,175 14 Construction Exit EA 1 1,000.00 1,000 15 SWPPP Implementation & Maintenance LS I 1,0 00.0-6 1,000 Drainage Subtotal $27,275 STREET ESTIMATED CONSTRUCTION TOTAL $166 O55 r6- 13 SCHULTZ ENGINEERING, LLC; SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Saddle Creek Subdivision, Phase 6 Engineer's Estimate of Waterline Construction Item Description p Unit Estimated Quanti Unit Price Total Water System l 6"C900Water Pipe - Non -Structural Backfill LF $14,184 2 4"C900WaterPipe - Non -Structural Backfill LF $IS_ $3,525 3 Fire Hydrant Assembly (w/valve, vert. extension) EA $3,250 $6,500 4 6" x 6" M.J. T_ee EA T788$I8 $450 $900 5 8" x 6" M.J. Reducer EA$350 $350 6 6" x 4" M.J. Reducer EA $300 $300 _ 7 6" M.J. Gate Valve EA 2 $850 $1,700 8 4" 11.25° M.J. Bend _ EA 1 $200 $200 10 4" 45° M.J. Bend _ EA 1 _ $250 _ $250 11 _ 2" BlowoffAssembly _ 1 $500 $500 12 Connect to Existing Water Line _EA EA 1 $500 $500 _ 13 l" Water Service - short side EA 1 $450 $450 14 _ l"Water Service -long side EA 1 $650 $650 15 4" PVC Sleeves LF _ 108 $10 $1,080 16 1.5" Water Service - short side EA 3 $6501 $1,950 17 1.5" Water Service - long side EA 3 _ $8001 $2,400 18 Waterline Testing LS 1 $500 $500 19 jMeterBoxes EA 14 $60 $840 ESTIMATED WATERLINE CONSTRUCTION $36,779 V — 1 cyi1 SCHULTZ ENGINEERING, LLC. Page 2 of 4