HomeMy WebLinkAboutCost EstimateSCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Nordagate Proper Apartments
Water Lice, Public Sidewalk & Public Drainage Construction
Engineer's Estimate of Construction
Item
Description
unit
Esu,�n�N
UNa Prim
Toad
Ground uem$
1
Mobskeetion, Overhead and Construction Stuking
LS
I
$ 2,50000
S 2,500.00
Erosion&Sediment Cent"I- SWPPP M,conce Lion& Mdnwricus, Silt
2
Fevre, Cons -lion Exit. Rock Fiber Dvm, etc., wmplete,n p aro
LS
1
$ 2,500.00
$ 2,500,00
3
Toifiu Control
LS
1
S 1,250,00
S 1,250 cc
Caned Isms Satirical
S 62ser0
Public SMewulk
4
Concrete Sidewalk Under Brick Pavers, coni in plum
SF
1 2456
S 400
1 $ 9.824.00
5
Brick Pavers, wmplete in piece
SF
2456
$ 5,50
S 13,509eD
6
Tree Oramr, could. in place
EA
11
S 25000
$ 2,75000
Demo& Remove fouler, Pavelneut.Sidewalk,&Crux,
SF
3073
S 2,50
$ 7,68250
8
Demo& Salvage Brick Pavers
SF
35
3 500
$ 125,00
9
6"Cwcrete Pavement w/Standmd Curb, Complete in Plaza
Sit
1022
S 49M
$ 4,088.00
10
ADA Rwnps-Detectable Warring Surfocto, complete in place
EA
I
S 60000
$ 60000
Public Sidewalk llama S.1,10al
S 38,627.50
Public Storm: Sewer
ll
Cutb lNet Swide, complete in plem
EA
I
S 300000
$ 3.000.00
12
24" ftCP Pipe, complee in plea (Strucnud)
LP
20
$ 70,00
$ 1,40D.00
13
RemovelDin,Cuthict
EA
I
$ 1,00000
$ 1,00000
14
Remora Eenting Smrm Sewer Pipe
LF
20
$ ION
$ 200.00
Public Sturm Sewer Ins.$00"l
$ 5,600.00
PubtiS Wnrer tore
15
8"x6" MI Tee, wmplete in plue
EA
1
5 6D000
$ 600.00
16
6" x F' Tapping Saddle, complete in place
EA
2
$ 500 no
$ 100000
19
6" x 45' M.J. Bend, wmplete in once
EA
2
$ 350.00
$ 700,00
19
6"M.J. Oaae Valve, complon in place
EA
2
3 L25000
$ 2rrs)00
19
Demo& Remove Concrete Pavement
SF
320
S 250
$ am 00
2D
6" Counce, Pacuunt, wmplee in plaza
SF
320
S 400
$ 1,280.00
21
Connect W Exining Wahr Lin, complete in place
EA
1
$ 1,000.00
$ I'M 00
22
Weeerline Testing
LS
1
3 $0000
$ 500.00
Public Wirer Line lkme S.ental
S 8,580.00
TOTAL CONSTRUCTION $ 62,357.W
oaMt' i
$I!NLL
117
u I z:•
so�uer'i:rscnm:ataw. Lie
Page 2 of 2
SCHULTZ ENGINEERING, I.I.C.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No.12327
Northgate Proper Apartments
Water Line, Public Sidewalk & Public Drainage Construction
Engineer's Estimate of Construction
Item
Description
Unit
Estimated
Unit Price
TotI.-
Public
Quantity
General Item.
I Mobilizatioq Overhead and Construction Staking LS 1 $ 2,500 00 $ 2,5
Erosion & Sediment Control - SWPPP bnplementation & Maintenance, Silt
2 Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS I S 2,500.00 $ 2,5
3 Traffic Control LS I S 1250.00 $ 1,2
General Items Subtotal $ 6,2
Sidewalk
4 Concrete Sidewalk Under Brick Pavers, complete place SF 2456 $ 400 $ 9,824.M
5 Brick Pavers, complete in place SF N56 $ 5.50 $ 13.508.00
6 Tree Grates, complete in place EA 11 $ 25000 $ 2,750.00
7 Ceram & Remove Concrete Pavement, Sidewalk & Curb, SF 3073 $ 2.50 $ 7,692.50
8 Demo& Salvage Brick Pavers SF 35 $ 500 $ 17500
9 6" Concrete Pavement w/Standard Curb, Complete in Place SF 1022 S 4.00 $ 4,088.00
10 ADA Ramps -Detectable Warning Surfaces, complete in place EA 1 $ 60000 $ 600.00
Public Sidewalk Items Subtomll $ 38,627.50
Public Storm Sewer
Public Storm Sewer
II
Curb Inlet- 5' wide, complete in place
EA
1
$ 3,000.00
$ 3,000A0
12
24" RCP Pipe, complete in place (Structural)
LF
20
$ 70,00
$ 1,400,00
13
Remove Existing Curb Inlet
EA
1
S 1,000.00
$ 1,000.00
14
Remove Exising Storm Sewer Pipe
LF
20
$ 10.00
$ 200.00
Public Storm Sewer Items Subtotal
$ 5,600.00
Public Water Line
15
8"x 6" M.J. Tee, complete in place
EA
1
S 600,00
$ 600.00
16
6" x 2" Tapping Saddle, complete in place
EA
2
S 500.O0
$ 1 000,00
17
6" x 45' M.J. Bend, complete in place
EA
2
$ 350,00
$ 700.00
18
6" M.I. Gate Valve, complete in place
EA
2
$ 1,250.00
$ 2,500.00
19
Demo & Remove Concrete Pavement
SF
320
$ 2.50
$ 800.00
20
6" Concrete Pavement, complete in place
SF
320
S 4.00
$ 1,280.00
21
Connect to Existing Water Line, complete in place
EA
1
S 1,000.00
$ 1,000 00
22
Waterline Testing
LS
1
$ 500.00
$ 50000
Public Water Line Items Subtotal
$ 8,350.00
TOTAL CONSTRUCTION $ 58,85].50
U a""" " z
SCIULTz ENGUQ RM I1.C.
Page 1 of 1