The URL can be used to link to this page

Home My WebLink AboutCost EstimateSCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Revised August 1, 2013 Item Description Unit Estimated Quantity Unit Price Total General Items I Mobilization, Overhead and Construction Staking LS 1 $ 3,000.00 $ 3,000.00 2 Topsoil Removal and Replacement, complete in place LS 1 $ 3,000.00 $ 3,000.00 3 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS I $ 1,500.00 $ 1,500.00 4 Hydroseed and Hydromulch, complete in place SY 1,720 $ 0.50 $ 860.00 General Items Subtotal $ 8,360.00 . Street Construction Items Concrete Pavement 5 Excavation & Grading, complete in place LS l $ 6,000.00 $ 6,000.00 6 Mixing & incorporation of lime, 8" deep, complete in place SY 3,257 $ 2.30 $ 7,491.10 7 Hydrated Lime, complete in place (27 Ib/sy fot 6" deep) Ton 44 $ 170.00 $ 7,480.00 8 6" Reinforced Concrete Pavement w/ Laydown Curb, complete in place SY 2,783 $ 32.00 $ 89,056.00 9 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF 820 $ 4.00 $ 3,280.00 10 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 5,830 $ 3.40 $ 19,822.00 It ADA Ramps - Detectable Warning Surfaces, complete in place EA 4 $ 500.00 $ 2,000.00 Street Construction Concrete Pavement Items Subtotal $ 135,129.10 Storm Sewer Construction Items- - 12 24" HDPE Pipe, complete in place (Structural) LF 231 $ 40.00 $ 9,240.00 13 Curb Inlet - 10' wide, complete in place EA l $ 3,000.00 $ 3,000.00 14 TV Testing and Inspection, complete in place LF 231 $ 2.00 $ 462.00 Storm Sewer Construction Items Subtotal $ 12,702.00 Page 1 of 3 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Revised August 1, 2013 Item Description Unit I Estimated uantit Unit Price Total Water Construction Items 15 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 141 $ 26.00 $ 3,666.00 16 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 331 $ 24.00 $ 7,944.00 17 6" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 245 $ 22.00 $ 5,390.00 18 6" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 38 $ 20,00 $ 760.00 19 4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 133 $ 23.00 $ 3,059.00 20 Fire Hydrant Assembly (w/ valve, vert. extension), complete in place EA 1 $ 3,500,00 $ 3,500,00 21 Connect to Existing Water Line EA 2 $ 300.00 $ 600.00 22 6" M.J. Gate Valve, complete in place EA 1 $ 850,00 $ 850.00 23 8" M.J. Gate Valve, complete in place EA 2 $ 650.00 $ 1,300.00 24 8" x 8" M.J. Tee, complete in place EA 1 $ 550.00 $ 550.00 25 8" x 6" M.J. Tee, complete in place EA 1 $ 500.00 $ 500.00 26 8" x 6" M.J. Reducer, complete in place EA 1 $ 250.00 $ 250.00 27 8" x 4" M.J. Reducer, complete in place EA 1 $ 200.00 $ 200.00 28 4" x 45" M.J. Bend, complete in place EA 1 $ 300.00 $ 300.00 29 1" Water Service, > 15 ft (avg length = 50 ft) EA 1 $ 1,000.00 $ 1,000.00 30 1.5" Water Service, < 15 ft (avg length = 1 ft) EA 14 $ 800.00 $ 11,200.00 31 1.5" Water Service, > 15 ft (avg length = 49.5 ft) EA 5 $ 1,200.00 $ 6,000.00 32 2" Blowoff Assembly, complete in place EA 1 $ 750.00 $ 750.00 33- Waterline Testing LS 1 $ 500.00 $ 500.00 Water Construction Items Subtotal $ 47,819.00 Page 2 of 3 A Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Revised August 1, 2013 Item Description Unit Estimated uan[it Unit Price Total Sanitary Sewer Construction Items 15 6" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 548 $ 20.00 $ 10,960.00 16 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 48 $ 18.00 $ 864.00 17 6" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 20 $ 20.00 $ 400.00 18 4" Sewer Service -Single (avg. length = 6 ft), complete in place EA 1 $ 300.00 $ 300,00 19 4" Sewer Service -Double (avg length = 3 ft), complete in place EA 5 $ 400,00 $ 2,000.00 20 4" Sewer Service -Single (avg length = 73 ft), complete in place EA 1 $ 850.00 $ 850.00 21 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 12 $ 950.00 $ 11,400.00 22 Tie -In to Existing 8" PVC Sewer Line, complete in place EA 1 $ 500.00 $ 500.00 23 Concrete Manhole - 4' Dia. - complete in place EA 3 $ 2,800.00 $ 8,400.00 24 TV Testing and Inspection, complete in place LF 616 $ 2.00 $ 1,232.00 Sanitary Sewer Construction Items Subtotal $ 36,906.00 General Items Subtotal $ 8,360.00 Street Construction Concrete Pavement Items Subtotal $ 135,129.10 Storm Sewer Construction Items Subtotal $ 12,702.00 Water Construction Items Subtotal $ 47,819.00 Sanitary Sewer Construction Items Subtotal $ 36,906.00 TOTAL CONSTRUCTION 1 $ 240,916.10 r-144" SCHUM ENCINEERINC, LLC, Page 3 of 3 �,/3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Concrete Pavement Option Item Description Unit Estimated Quantity Unit Price Total General Items 1 Mobilization, Overhead and Construction Staking LS 1 $ 3,000.00 $ 3,000.00 2 Topsoil Removal and Replacement, complete in place LS 1 $ 3,000.00 $ 3,000.00 3 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 1,500.00 $ 1,500.00 4 Hydroseed and Hydromulch, complete in place SY 1,720 $ 0.50 $ 860.00 General Items Subtotal $ 8,360.00 Street Construction Items Concrete Pavement 5 Excavation & Grading, complete in place LS 1 $ 6,000.00 $ 6,000.00 6 Mixing & incorporation of lime, 8" deep, complete in place SY 3,257 $ 2.30 $ 7,491.10 7 Hydrated Lime, complete in place (27 Ib/sy frt 6" deep) Ton 44 $ 170.00 $ 7,480.00 8 6" Reinforced Concrete Pavement w/ Laydown Curb, complete in place SY 2,783 $ 32.00 $ 89,056.00 9 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF 820 $ 4,00 $ 3,280.00 10 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 5,000 $ 3.40 $ 17,000.00 11 ADA Ramps - Detectable Warning Surfaces, complete in place EA 4 $ 500.00 $ 2,000.00 Street Construction Concrete Pavement Items Subtotal $ 132,307.10 Storm Sewer Construction Items 12 24" HDPE Pipe, complete in place (Structural) LF 231 $ 40.00 $ 9,240.00 13 Curb Inlet - IO' wide, complete in place EA I $ 3,000.00 $ 3,000.00 14 TV Testing and Inspection, complete in place LF 231 $ 2.00 $ 462.00 Storm Sewer Construction Items Subtotal $ 12,702.00 Page 1 of 3 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Concrete Pavement Option Item Description Unit Estimated Quantity Unit Price Total Water Construction Items 15 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 141 $ 26.00 $ 3,666.00 16 8" C900 Water Pipe w/tracer wire -Non-Structural Backfill, complete in place LF 331 $ 24.00 $ 7,944.00 17 6" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 245 $ 22.00 $ 5,390.00 18 6" C900 Water Pipe w/tracer wire -Non-Structural Backfill, complete in place LF 38 $ 20.00 $ 760.00 19 4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 133 $ 23.00 $ 3,059.00 20 Fire Hydrant Assembly (w/ valve, vert. extension), complete in place EA 1 $ 3,500.00 $ 3,500.00 21 Connect to Existing Water Line EA 2 $ 300,00 $ 600.00 22 6" M.J. Gate Valve, complete in place EA 1 $ 850.00 $ 850.00 23 4" M.J. Gate Valve, complete in place EA I $ 650.00 $ 650.00 24 8" x 8" M.J. Tee, complete in place EA 1 $ 550.00 $ 550.00 25 8" x 6" M.J. Tee, complete in place EA 1 $ 500.00 $ 500.00 26 8" x 6" M.J. Reducer, complete in place EA 1 $ 250.00 $ 250.00 27 8" x 4" M.J. Reducer, complete in place EA 1 $ 200.00 $ 200.00 28 4" x 45" M.J. Bend, complete in place EA 1 $ 300.00 $ 300.00 29 1" Water Service, > 15 ft (avg length = 50 ft) EA 1 $ 1,000.00 $ 1,000.00 30 1.5" Water Service, < 15 ft (avg length = I ft) EA 14 $ 800.00 $ 11,200.00 31 1.5" Water Service, > 15 ft (avg length = 49.5 it) EA 5 $ 1,200.00 $ 6,000.00 32 2" BlowoffAssembly, complete in place EA l $ 750.00 $ 750.00 33 Waterline Testing LS l $ 500.00 $ 500.00 Water Construction Items Subtotal $ 47,169.00 Page 2 of 3 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Concrete Pavement Option Item Description Unit Estimated uantit Unit Price Total Sanitary Sewer Construction Items 15 6" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 548 $ 20.00 $ 10,960.00 16 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 48 $ 18.00 $ 864.00 17 6" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 20 $ 20.00 $ 400.00 18 4" Sewer Service -Single (avg. length = 6 ft), complete in place EA 1 $ 300.00 $ 300.00 19 4" Sewer Service -Double (avg length = 3 ft), complete in place EA 5 $ 400.00 $ 2,000.00 20 4" Sewer Service -Single (avg length = 73 ft), complete in place EA I $ 850.00 $ 850.00 21 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 12 $ 950.00 $ 11,400.00 22 Tie -In to Existing 8" PVC Sewer Line, complete in place EA l $ 500.00 $ 500.00 23 Concrete Manhole - T Dia. -complete in place EA 3 $ 2,800.00 $ 8,400.00 24 TV Testing and Inspection, complete in place LF 616 $ 2.00 $ 1,232.00 Sanitary Sewer Construction Items Subtotal $ 36,906.00 General Items Subtotal $ 8,360.00 Street Construction Concrete Pavement Items Subtotal $ 132,307.10 Storm Sewer Construction Items Subtotal $ 12,702.00 Water Construction Items Subtotal $ 47,169.00 Sanitary Sewer Construction Items Subtotal $ 36,906.00 TOTAL CONSTRUCTION1 $ 237,444.10 +JOSEB J: P.. SCHUi�T�Z� F-12327 7- r� 3 SCHULTZ ENGINEERING. I.I.C. Page 3 of 3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Concrete Pavement Option Item Description Unit Estimated Quantity Unit Price Total - General Items 1 Mobilization, Overhead and Construction Staking LS 1 $ 3,000.00 $ 3,000.00 2 Topsoil Removal and Replacement, complete in place LS 1 $ 3,000.00 $ 3,000.00 3 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 1,500.00 $ 1,500.00 4 Hydroseed and Hydromulch, complete in place SY 1,720 $ 0.50 $ 860.00 General Items Subtotal $ 8,360.00 Street Construction Items Concrete Pavement 5 Excavation & Grading, complete in place LS I $ 6,000.00 $ 6,000.00 6 Mixing & incorporation of lime, 8" deep, complete in place SY 3,257 $ 2.30 $ 7,491.10 7 Hydrated Lime, complete in place (27 lb/sy lot 6" deep) Ton 44 $ 170.00 $ 7,480.00 8 6" Reinforced Concrete Pavement w/ Laydown Curb, complete in place SY 2,783 $ 32.00 $ 89,056.00 9 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF I 820 $ 4.00 - $ 3,280.00 l0 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 5,000 $ 3.40 $ 17,000.00 I l ADA Ramps - Detectable Warning Surfaces, complete in place EA 4 $ 500.00 $ 2,000.00 Street Construction Concrete Pavement Items Subtotal $ 132,307.10 Storm Sewer Construction Items - 12 24" HOPE Pipe, complete in place (Structural) LF 231 $ 40.00 $ 9,240.00 13 Curb Inlet - 10' wide, complete in place EA I $ 3,000.00 $ 3,000.00 14 TV Testing and Inspection, complete in place LF 231 $ 2.00 $ 462.00 Storm Sewer Construction Items Subtotal $ 12,702.00 Page 1 of 3 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Concrete Pavement Option Item Description Unit Estimated uantit Unit Price Total Water Construction Items 15 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 141 $ 26,00 $ 3,666.00 16 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 331 $ 24.00 $ 7,944.00 17 6" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 245 $ 22.00 $ 5,390.00 18 6" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 38 $ 20.00 $ 760.00 19 4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 133 $ 23.00 $ 3,059.00 20 Fire Hydrant Assembly (w/ valve, vert. extension), complete in place EA 1 $ 3,500.00 $ 3,500.00 21 Connect to Existing Water Line EA 2 $ 300.00 $ 600.00 22 6" M.J. Gate Valve, complete in place EA 1 $ 850.00 $ 850.00 23 4" M.J. Gate Valve, complete in place EA 1 $ 650.00 $ 650.00 24 8" x 8" M.J. Tee, complete in place EA 1 $ 550.00 $ 550,00 25 8" x 6" M.J. Tee, complete in place EA 1 $ 500.00 $ 500.00 26 8" x 6" M.J. Reducer, complete in place EA 1 $ 250.00 $ 250.00 27 8" x 4" M.J. Reducer, complete in place EA 1 $ 200.00 $ 200.00 28 4" x 45' M.J. Bend, complete in place EA 1 $ 300.00 $ 300.00 29 1" Water Service, > 15 ft (avg length = 50 ft) EA 1 $ 1,000,00 $ 1,000.00 30 1.5" Water Service, < 15 ft (avg length = I ft) EA 14 $ 800.00 $ 11,200.00 31 1.5" Water Service, > 15 ft (avg length = 49.5 ft) EA 5 $ 1,200.00 $ 6,000.00 32 2" Blowoff Assembly, complete in place EA I $ 750.00 $ 750.00 33 Waterline Testing LS I $ 500.00 $ 500.00 Water Construction Items Subtotal $ 47,169.00 Page 2 of 3 Spring Creek Townhomes Phase 3 Engineer's Estimate of Construction Concrete Pavement Option Item Description Unit Estimated Quantity Unit Price Total Sanitary Sewer Construction Items 15 6" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 548 $ 20.00 $ 10,960.00 16 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 48 $ 18.00 $ 864.00 17 6" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 20 $ 20.00 $ 400.00 18 4" Sewer Service -Single (avg. length = 6 ft), complete in place EA I $ 300.00 $ 300.00 19 4" Sewer Service -Double (avg length = 3 ft), complete in place EA 5 $ 400.00 $ 2,000,00 20 4" Sewer Service -Single (avg length = 73 ft), complete in place EA 1 $ 850.00 $ 850.00 21 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 12 $ 950.00 $ 11,400.00 22 Tie -In to Existing 8" PVC Sewer Line, complete in place EA I $ 500.00 $ 500.00 23 Concrete Manhole - T Dia. - complete in place EA 3 $ 2,800.00 $ 8,400.00 24 TV Testing and Inspection, complete in place LF 616 $ 2.00 $ 1,232.00 Sanitary Sewer Construction Items Subtotal $ 36,906.00 General Items Subtotal $ 8,360.00 Street Construction Concrete Pavement Items Subtotal $ 132,307.10 Storm Sewer Construction Items Subtotal $ 12,702.00 Water Construction Items Subtotal $ 47,169.00 Sanitary Sewer Construction Items Subtotal $ 36,906.00 TOTAL CONSTRUCTION1 $ 237,444.10 ,00 OF JCSEPH P, SCHULfZ U. ...00.4.4.." ..... A.. 8588 F-12327 74,1 SCHULTZ, ENGINEERING. I.I.C. Page 3 of 3