Loading...
HomeMy WebLinkAboutCost EstimateTHE BARRACKS II SUBDIVISION - PARK 1 Parking Lot 31 lGrading LS l $ 500.00 1 $ 500.00 32 5" Reinforced Concrete Pavement w/Standard Curb, complete in place I SY 1 140 $ 30.00 1 $ 4,200.00 33 1 Stri in & Si na a LS l $ 500.00 1 $ 500.00 Irrigation System 34 l" Water Service EA 1 $800.00 $ 800.00 35 Water Meter EA 1 $500.00 $ 500.00 36 Irrigation Sleeve LF 3 $10.00 $ 30.00 37 Irrigation System LS 1 $2,500.00 $ 2,500.00 Landscape 38 Non -Canopy Trees >1.25" Caliper) EA 5 $100.00 $ 500.00 39 Canopy Trees (>2.5" Caliper) EA 10 $250.00 $ 2,500,60 40 Shrub min.5 Gallon) EA 25 $25,00 $ 625.00 41 Bermuda Grass Seeding Inside Disturbed Area Limits) SY 9401 $0,10 $ 94.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 21,378.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200.00 Irrigation System Subtotal $ 3,830.00 Landscape Subtotal $ 3,719.00 Performance & Payment Bonds $ 2,724.00 TOTALPROJECTI 1 $ 70,151.00 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 6 Engineer's Estimate of Final Construction Cost Item Description Unit Estimated Quantity Unit Price Total Site Preparation & Grading t Mobilization & Construction Staking LS 1 $1,000.001 $ 1,000.00 2 Site Grading LS I $1,000,001 $ 1,000.00 3 Silt Fence, Construction Exit, and Erosion & Sediment Control LS 1 $750.001 $ 750.00 Park Features 4 Park Bench EA 1 4 $1,250.00 $ 5,000.00 5 6' Concrete Sidewalk, 4" Thick SF 1,975 F $4.20 $ 8,295.00 6 Park Tables EA 1 $1,531.00 $ 1,531.00 7 14'x22' Shade Structure EA 1 1 %5,000.00 $ 5,000.00 Volleyball Court Equipment 8 Volleyball Sand SF 1 4,9021 $0.501 $ 2,451.00 9 Sand Volleyball Edge Guard LF 4101 $9.251 $ 3,792.50 10 Volleyball Nets and Poles EA 1 2 $2,000.001 $ 4,000.00 Irrigation System 11 I" Water Service EA I $800.00 $ 800.00 12 Water Meter EA I $500.00 $ 500.00 13 Irrigation Sleeve LF 2 $10.00 $ 20.00 14 Irrigation System LS 1 $2,500.00 $ 2,500.00 Landscape IS Non-CanopyTrees >1.25" Caliper) EA 13 $100.001 $ 1,300.00 16 Cano Trees >2.5" Caliper) EA 10 $250,00 $ 2,500.00 17 Bermuda Grass Seeding Inside Disturbed Area Limits SY 1 9701 $0.101 $ 97.00 Site Preparation & Grading Subtotal $ 2,750.00 Park Features Subtotal $ 19,826.00 Volleyball Court Equipment Subtotal $ 10,243.50 Irrigation System Subtotal $ 3,820.00 Landscape Subtotal $ 3,897.00 Performance & Payment Bonds $ 811.00 TOTAL CONSTRUCTION1 $ 4047.50 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction Summary February 28, 2013 Item Description Total 1 Site Preparation & Grading $ 2,500.00 2 Park Features $ 22,498.00 3 Fitness Equipment $ 30,800.00 4 Parkin Lot $ 5,200.00 5 Irrigation System $ 4,040.00 6 Landscape $ 3,719.00 7 Performance & Payment Bonds $ 1,375.00 Total: $ 70,132.00 THE BARRACKS II SUBDIVISION - PARK 6 Item Description Total 1 Site Preparation & Grading Subtotal $ 2,750.00 2 Park Features Subtotal $ 21,357.00 3 Volleyball Court Equipment $ 10,243.50 4 Irrigation System Subtotal $ 3,960.00 5 1 Landscape Subtotal 1 $ 3,897.00 6 1 Performance & Payraent Bonds $ 844.00 31: $ 43,051.50 V F=12327 2--z SCHULTZ ENGINE MNG LLC Page 1 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction February 28,2013 Item Description Unit Estimated uanti Unit Price Total Site Preparation & Grading 1 Mobilization & Construction Staking LS 1 $750.001 $ 750.00 2 Site Grading L 1,000-001 $ 1,000.00 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control LS 1 $750.001 $ 750.00 Park Features 4 Park Bench EA 2 $1,250.00 $ 2,500.00 5 6' Concrete Sidewalk, 4" Thick SF 900 $4.20 $ 3,780.00 6 4" Wide Recycled Plastic Edging LF 274 $4.00 $ 1,096.00 7 Crushed Granite SF 4,328 $1.25 $ 5,410.00 8 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 9 1 Park Tables EA I 2 $1,531.00 $ 3,062.no 10 ADASign EA 1 $250.00 $ 250,00 11 Wheel Stop EA 2 $100.00 $ 200.00 12 ADA Ramp EA 2 $600.00 $ 1,200.00 Fitness Equipment 13 Combo Press and Pull - CSPB - Sta. 1 EA 1 $3,970.00 $ 3,970.00 14 Leg Press - LEGP2 - Sta. 2 EA 1 $2,680.00 $ 2,680.00 15 Sit -Up Board -SITB1-Sta. 3 EA 1 $1,155.00 $ 1,155.00 16 17 Sit -Up Bench -STUP-Sta. 4 Back Extension Apparatus - BEXT- Sta, 5 EA EA 1 l $1,585.00 $1,295.00 $ 1,585.00 $ 1,295.00 18 Power Rower -RWRS-Sta. 6 EA 1 $1,625.00 $ 1,625.00 19 Rowing Machine -ROWR-Sta. 7 EA 1 $1,480.00 $ 1,480.00 20 21 War -Up Station -WMUP-Sta. 8 Rider - Single - RDRS - Sta. 9 EA EA 1 1 $3,290.00 $1,420.00 $ 3,290,00 $ 1,420.00 22 23 24 Two -Person Rotator -TSOR- Sta. 10 Pull -Up & Dip Station - PDIP - Sta. 11 Push -Up Bar -PSUP- Sta. 12 EA EA EA 1 1 1 $1,715.00 $1,690.00 $565.00 $ 1,715.00 $ 1,690.00 $ 565.00 25 Parallel Bars- PBAR- Sta. 13 EA l $850.00 $ 850.00 26 Horizontal Bar - Single -HBARI- Sta. 14 EA 1 $855.00 $ 855.00 27 28 1PlYo Horizontal Ladder -HLAD- Sta. 15 Boxes - Set of 3 - PBOX - Sta.16 EA EA i 1 $2,275.00 $1,945.00 $ 2,275.00 $ 1,945.00 29 Multi -Bars- MBAR - Sta. 17 EA 1 $1,550.00 $ 1,550.00 30 1 Balance Beam - BABM - Sta. 18 EA 1 $855.001 $ 855,00 Page 2 of 4 THE BARRACKS II SUBDIVISION - PARK 1 Parking Lot 31 Grading LS l $ 500.00 $ 500.00 32 5" Reinforced Concrete Pavement w/Standard Curb, complete in place SY 140 $ 30.00 $ 4,200.00 33 1 Stri in & Si na e LS 1 $ 500.00 $ 500.00 Irrigation System 34 I" Water Service EA 1 $800.00 $ 800.00 35 Water Meter EA 1 $500.00 $ 500.00 36 Irrigation Sleeve LF 24 $10.00 $ 240.00 37 Irrigation System LS 1 $2,500.00 $ 2,500.00 Landscape 38 Non -Canopy Trees (>1.25" Caliper) EA 5 $100.00 $ 500.00 39 Canopy Trees >2.5" Caliper) EA 10 $250.00 $ 2,500.00 40 Shrub min.5 Gallon EA 25 $25.00 $ 625.00 41 Bermuda Grass Seeding (Inside Disturbed Area Limits) SY 9401 $0.10 $ 94.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 22,498.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200:00 Irrigation System Subtotal $ 4,040.00 Landscape Subtotal $ 3,719.00 Performance & Pa ment Bonds $ 1,375.00 TOTAL CONSTRUCTION $ 70,132.00 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 6 Engineer's Estimate of Construction Fphruam 78 7t1t2 Item Description Unit Estimated uanti Unit Price Total Site Preparation &Grading I Mobilization Z.Construction StakingLS 1 $1,000.00 $ 1,000.00 2 Site Grading LS 1 $1,000.00 $ 1,000.00 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control I LS 1 $750.00 $ 750.00 Park Features 4 Park Bench EA 4 $1,250.00 $ 5,000.00 5 6' Concrete Sidewalk, 4" Thick SF 1,975 $4.20 $ 8,295.00 6 Park Tables EA 2 $1,531.00 $ 3,062.00 7 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 Volleyball Court Equipmeut 8 Volleyball Sand SF 4,902 $0.50 $ 2,451.00 9 Sand Volleyball Edge Guard LF 410 $9.25 $ 3,792.50 10 IVolleyball Nets and Poles EA 2 $2,000.00 $ 4,000.00 Irrigation System 11 1" Water Service EA I $800.00 $ 800.00 12 Water Meter EA 1 $500.05 $ 500.00 13 Irrigation Sleeve LF 16 $10.00 $ 160.00 14 Irrigation System LS 1 $2,500.00 $ 2,560.00 Landscape 15 Non -Caro Trees >1.25" Caliper)EA 13 $100.00 $ 1,300.00 16 Cano Trees >2.5" Caliper)EA 10 $250.00 $ 2,500.00 17 Bermuda Grass Seeding Inside Disturbed Area Limits SY 970 $0. t0 $ 97.00 Site Preparation & Grading Subtotal Park Features Subtotal Volleyball Court Equipment Subtotal Irrigation System Subtotal Landscape Subtotal Performance & Payment Bonds $ 2,750.00 $ 21,357.00 $ 10,243.50 $ 3,960.00 $ 3,897.00 $ 844.00 TOTAL CONSTRUCTION $ 43,051.50, Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction Summary February 28,2013 Item Description Total 1 Site Preparation & Grading $ 2,500. 10 2 Park Features $ 22,498.00 3 Fitness Equipment $ 30,800.00 4 Parkin Lot $ 5,200.00 5 Irrigation System $ 4,040.00 6 JLandscape $ 3,719.00 7 1 Performance & Payment Bonds $ 1,375.00 Total: $ 70,132.00 THE BARRACKS II SUBDIVISION - PARK 6 Item Description Total 1 Site Preparation & Grading Subtotal $ 2,750.00 2 Park Features Subtotal $ 21,357.00 3 Volleyball Court Equipment $ 10,243.50 4 Irrigation System Subtotal $ 3,960.00 5 1 Landscape Subtotal I $ 3,897.00 6 1 Performance & Payment Bonds 1 $ 844.00 al: $ 43,051.50 5CHULTZ ENGINEERING, LLC: Page 1 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction February 28,2013 Item Descri tion P Unit Estimated Price Total QuantityUnit Site Preparation &Grading 1 Mobilization & Construction StakingLS l $750.00 $ 750.00 2 Site Grading LS 1 $1,000.00 $ 1,000.0O 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control LS I $750.00 $ 750.00 Park Features 4 Park Bench EA 2 $1,250.00 $ 2,500.00 5 6' Concrete Sidewalk, 4" Thick SF 900 $4.20 $ 3,780,00 6 4" Wide Recycled Plastic Edging LF 274 $4.00 $ 1,096.00 7 Crushed Granite SF 4,328 $1.25 $ 5,410.00 8 14'x22' Shade Structure EA l $5,000.00 $ 5,000.00 9 Park Tables EA 7,1 ki ;-41 nni $ 3,062.no 10 ADA Sin EA I $250A0 $ 250.00 11 Wheel Stop EA 2 $100.00 $ 200.00 12 ADA Ram EA 1 2 $600.00 $ 1,200.00 Fitness Equipment 13 Combo Press and Pull - CSPB - Sta. 1 EA 1 $3,970.00 $ 3,970.00 14 Leg Press - LEGP2 - Sta. 2 EA 1 $2,680.00 $ 2,680.00 15 Sit -Up Board -SITB1-Sta. 3 EA l $1,155.00 $ 1,155.00 16 Sit -Up Bench -STUP-Sta. 4 EA 1 $1,585.00 $ 1,585.00 17 Back Extension Apparatus - BEXT - Sta. S EA 1 $1,295.00 $ 1,295,00 18 Power Rower -RWRS-Sta. 6 EA 1 $1,625.00 $ 1,625.00 19 Rowing Machine -ROWR-Sta. 7 EA l $1,480.00 $ 1,480.00 20 War -Up Station -WMUP-Sta. 8 EA 1 $3,290.00 $ 3,290.00 21 Rider - Single -RDRI-Sta. 9 EA 1 $1,420.00 $ 1,420.00 22 Two -Person Rotator -TSOR- Sta. 10 EA 1 $1,715.00 $ 1,715.00 23 Pull -Up & Dip Station - PDIP - Sta. it EA 1 $1,690.00 $ 1,690.00 24 Push -Up Bar - PSUP - Sta. 12 EA 1 $565.00 $ 565,00 25 Parallel Bars- PEAR- Sta. 13 EA 1 $850.00 $ 850.00 26 HorizontalBar - Single -HBAR1- Sta. 14 EA 1 $855.00 $ 855,00 27 Horizontal Ladder -HLAD- Sta. 15 EA 1 $2,275.00 $ 2,275.00 28 Plyo Boxes - Set of 3 - PBOX - Sta. 16 EA 1 $1,945.00 $ 1,945.00 29 Multi -Bars - MBAR - Sta. 17 EA 1 $1,550.00 $ 1,550,00 30 Balance Beam - BABM - Sta. 18 EA 1 $855.00 $ 855.22 Page 2 of 4 THE BARRACKS II SUBDIVISION - PARK i Parking Lot 31 Grading LS I $ 500.00 $ 500.00 32 5" Reinforced Concrete Pavement w/Standard Curb, complete in place SY i40 $ 30.00 $ 4,200.00 33 1 Stri in & Si na a LS 1 $ 500.00 $ 500.00 Irrigation System 34 1" Water Service EA I I $800.00 $ 800.00 35 Water Meter EA 1 $500.00 $ 500.00 36 Irrigation Sleeve LF 24 $10.001 $ 240,00 37 Irrigation System LS 1 $2,500.001 $ 2,500.00 Landscape 38 Non -Cann Trees >1.25"Caliper) EA 5 $100.00 $ 500.00 39 Canopy Trees >2.5" Caliper) EA 10 $250.001 $ 2,500.00 40 Shrub min. 5 Gallon EA 25 $25.001 $ 625.00 41 Bermuda Grass Seeding Inside Disturbed Area Limits SY 940 $0.10 $ 94.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 22,498.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200:00 Irrigation System Subtotal $ 4,040.00 Landscape Subtotal $ 3,719.00 Performance & Payment Bonds $ 1,375.00 TOTAL CONSTRUCTION1 $ 70,132.00 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS 11 SUBDIVISION - PARK 6 Engineer's Estimate of Construction February 28, 2013 Item Description Unit Estimated uantit Unit Price Total Site Preparation &Grading t ization & Construction StakingLS 1 $1,000.00 $ 1,000.00 2 3nce, radin FISiltConstruction Exit, and Erosion &Sediment Control LS LS i 1 $1,000.00 $750.001 $ 1,000.00 $ 750.00 Park Features 4 Park Bench EA 4 $1,250,00 $ 5,000.00 5 6' Concrete Sidewalk, 4" Thick SF 1,975 $4.20 $ 8,295.00 6 Park Tables EA 2 $1,531.00 $ 3,062.00 7 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 Volleyball Court Equipment 8 Volleyball Sand SF 4,902 $0.50 $ 2,451.00 9 Sand Volleyball Edge Guard LF 410 $9.25 $ 3,792,50 ]0 Volleyball Nets and Poles EA 2 $2,000.00 $ 4,000.00 Irrigation System I1 1" Water Service EA 1 $800.00 $ 800,00 12 1 Water Meter EA 1 $500.00 $ 500.00 13 Irri ationSleeve LF 16 $10.00 $ 160,00 14 Irri ation System LS 1 $2,500.00 $ 2,500.00 Landscape 15 16 17 1 Non-CanopyTrees >1.25" Cali er Cano Trees >2.5" Caliper) Bermuda Grass Seeding Inside Disturbed Area Limits EA EA SY t3 l0 970 $100.001 $250.001 $0.101 $ 1,300.00 $ 2,500.00 $ 97.00 Site Preparation & Grading Subtotal Park Features Subtotal Volleyball Court Equipment Subtotal Irrigation System Subtotal Landscape Subtotal Performance & Payment Bonds $ 2,750.00 $ 21,357.00 $ 10,243.50 $ 3,960.00 $ 3,897.00 $ 844.00 TOTAL CONSTRUCTION $ 43,051.50 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction Summary February 4, 2013 Item Description Total 1 Site Preparation & Grading $ 2,500.00 2 Park Features $ 19,070.00 3 Fitness Equipment $ 30,800.00 4 Parkin Lot $ 5,200.00 5 Irrigation System $ 3,800.00 6 ILandscape $ 4,465.00 7 Performance & Payment Bonds $ 1,316.70 Total: $ 67,151.70 THE BARRACKS II SUBDIVISION - PARK 6 Item Description Total 1 Site Preparation & Grading Subtotal $ 2,750.00 2 Park Features Subtotal $ 14,049.00 3 Volleyball Court Equipment $ 8,269.50 4 Pavement Subtotal $ 7,400.00 5 1 Irrigation System Subtotal $ 3,800.00 6 JLandscape Subtotal $ 4,615.00 7 lPerformance & Payment Bonds $ 817.67 Total: $ 41,701.17 y3 F-12327 SCHULTZ ENGINEERING, LLC. Page 1 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction February 4, 2013 Item Description Unit Estimated uantit Unit Price Total Site Preparation & Grading 1 Mobilization & Construction Staking LS 1 $750.001 $ 750.00 2 ISiteGrading LS I $1,000ml $ 1,000.00 3 Silt Fence, Construction Exit, and Erosion & Sediment Control LS l $750.001 $ 750.00 Park Features 4 Park Bench EA 2 $1,250.00 $ 2,500.00 5 6' Concrete Path, 4" Thick SF 900 $4.20 $ 3,780.00 6 6" Wide Ribbon Curb LF 270 $5.00 $ 1,350.00 7 Crushed Granite SF 4,192 $1.25 $ 5,240.00 8 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 10 1 ADA Ramp EA 2 $600.00 $ 1,200.00 Fitness Equipment 11 Combo Press and Pull - CSPB - Sta. 1 EA 1 $3,970.00 $ 3,970.00 12 Leg Press - LEGP2 - Sta. 2 EA 1 $2,680.00 $ 2,680.00 13 Sit -Up Board -SITB1-Sta. 3 EA 1 $1,155.00 $ 1,155.00 14 Sit -Up Bench -STUP-Sta. 4 EA 1 $1,585.00 $ 1,585.00 15 Back Extension Apparatus - BEXT- Sta. 5 EA 1 $1,295.00 $ 1,295.00 16 Power Rower - RWRS - Sta. 6 EA 1 $1,625.00 $ 1,625.00 17 Rowing Machine -ROWR-Sta. 7 EA 1 $1,480.00 $ 1,480.00 18 lWar-Up Station -WMUP-Sta. 8 EA 1 $3,290.00 $ 3,290.00 19 lRider- Single -RDR1-Sta. 9 EA 1 $1,420.00 $ 1,420.00 20 Two -Person Rotator -TSOR- Sta. 10 EA 1 $1,715.00 $ 1,715.00 21 Pull -Up & Dip Station - PDIP - Sta. 11 EA 1 $1,690.00 $ 1,690.00 22 Push -Up Bar -PSUP- Sta. 12 EA 1 $565.00 $ 565.00 23 ParallelBars- PBAR- Sta. 13 EA 1 $850.00 $ 850.00 24 Horizontal Bar - Single -HBAR1- Sta. 14 EA 1 $855.00 $ 855.00 25 Horizontal Ladder -HLAD- Sta. 15 EA I 1 $2,275.00 $ 2,275.00 26 PI o Boxes - Set of 3 - PBOX - Sta. 16 EA 1 $1,945.00 $ 1,945.00 27 Multi -Bars- MBAR - Sta. 17 EA 1 $1,550.00 $ 1,550.00 28 jBalance Beam - BABM - Sta.18 EA I $855.00 $ 855.00 Parking Lot 29 lGrading I LS l $ 500.00 $ 500.00 30 5" Reinforced Concrete Pavement w/Standard Curb, complete in place I SY 1 140 $ 30.00 $ 4,200.00 31 IStriping&Signage I LS 1 1 $ 500.00 $ 500.00 Irrigation System 32 1" Water Service EA 1 $800.00 $ 800.00 33 Water Meter EA 1 $500.00 $ 500.00 34 lIrrigation System LS l $2,500.00 $ 2,500.00 Page 2 of 4 THE BARRACKS II SUBDIVISION - PARK 1 Landscape 35 Non -Cann Trees (>1.25" Caliper) EA 5 $100.00 $ 500.00 36 Canopy Trees (>2.5" Caliper) EA 10 $250.00 $ 2,500.00 37 Shrub min. 5 Gallon) EA 25 $25.00 $ 625.00 38 Bermuda Grass Seeding (Inside Disturbed Area Limits) SY 8.4001 $0.10 $ 840.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 19 070.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200:00 Irrigation System Subtotal $ 3,800.00 Landscape Subtotal $ 4,465.00 Performance & Payment Bonds $ 1,316.70 TOTAL CONSTRUCTIONI $ 67,151.70 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 6 Engineer's Estimate of Construction February 4. 2013 Item Description P Unit Estimated uantit Unit Price Total Site Preparation & Grading 1 Mobilization & Construction Staking LS 1 $1,000.00 $ 1,000.00 2 SiteGradin LS i $1,000.00 $ 1,000.00 3 Silt Fence, Construction Exit, and Erosion & Sediment Control LS L $750.00 $ 750.00 Park Features 4 Park Bench EA 1 4 $1.250.00 $ 5,000.00 5 6' Concrete Path, 4" Thick SF 235 $4.20 $ 987.00 6 Park Tables EA 2 $1,531.00 $ 3,062.00 7 14'x22' Shade Structure EA i 1 $5,000.00 $ 5,000.00 Volleyball Court Equipment 8 Volleyball Sand SF 2,730 $0.50 $ 1,365.00 9 Sand Volleyball Edge Guard LF 314 $9.25 $ 2,904.50 TO Volle ball Nets and Poles EA 2 $2,000.001 $ 4,000.00 Parking Lot 11 lGrading 1 $ 500.00 $ 500.00 12 5" Reinforced Concrete Pavement w/Standard Curb, co m lete in lace SY 210 $ 30.00 $ 6,300.00 13 S triping & Si na e LS 1 $ 600.00 $ 600.00 Irrigation System 14 1" Water Service EA 1 $800.001 $ 800.00 11 Water Meter EA 1 $500.00 $ 500.00 16 Lri ation System LS 1 $2,500.001 $ 2,500.00 Landscape 17 Non -Canopy Trees (>1.25" Caliper) EA 8 $100.00 $ 800.00 18 Canopy Trees >25' Caliper) EA 10 $250.00 $ 21500.00 19 Shrub min. 5 Gallon EA 21 $25.00 $ 525.00 20 Bermuda Grass SeedingInside Disturbed Area Limits SY 7,900 $0.10 $ 790.00 Site Preparation & Grading Subtotal Park Features Subtotal Volleyball Court Equipment Subtotal Pavement Subtotal Irrigation System Subtotal Landscape Subtotal Performance & Payment Bonds $ 2,730.00 $ 14,049.00 $ 8,269.50 $ 7,400.00 $ 3,800.00 $ 4,615.00 $ 817.67 TOTAL CONSTRUCTION $ 41,701.17 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction Summary February 4, 2013 Item Description Total 1 Site Preparation & Grading $ 2,500.00 2 Park Features $ 19,070.00 3 Fitness Equipment $ 30,800.00 4 Parkin Lot $ 5,200.00 5 Irrigation System $ 3,800.00 6 ILandscape $ 4,465.00 7 jPerformance & Pa ment Bonds $ 1,316.70 Total: $ 67,151.70 THE BARRACKS II SUBDIVISION - PARK 6 Item Description Total 1 Site Preparation & Grading Subtotal $ 2,750.00 2 Park Features Subtotal $ 14,049.00 3 Volleyball Court Equipment $ 8,269.50 4 Pavement Subtotal $ 7,400.00 5 Ilrrigation System Subtotal I $ 3,800.00 6 Landsca e Subtotal $ 4,615.00 7 Performance & Payment Bonds $ 817.67 Total: $ 41,701.17 .�-13 F-12327 SCHULTZ ENGINEERING, LLC. Page i of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction February 4,2013 Item Description Unit Estimated uantit Unit Price Total Site Preparation & Grading 1 Mobilization & Construction Staking LS 1 $750.001 $ 750.00 2 Site Grading LS 1 $1,000.001 $ 1,000.00 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control LS 1 $750.001 $ 750.00 Park Features 4 Park Bench EA 2 $1,250.00 $ 2,500.00 5 6' Concrete Path, 4" Thick SF 900 $4.20 $ 3,780.00 6 6" Wide Ribbon Curb LF 270 $5.00 $ 1,350.00 7 Crushed Granite SF 4,192 $1.25 $ 5,240.00 8 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 10 1ADA Ramp EA 2 $600.00 $ 1,200.00 Fitness Equipment I l Combo Press and Pull - CSPB - Sta. 1 EA 1 $3,970.00 $ 3,970.00 12 Leg Press - LEGP2 - Sta. 2 EA 1 $2,680.00 $ 2,680.00 13 Sit -Up Board -SITB1-Sta. 3 EA l $1,155.00 $ 1,155.00 14 Sit -Up Bench -STUP-Sta. 4 EA l $1,585.00 $ 1,585.00 15 Back Extension Apparatus - BEXT- Sta. 5 EA 1 $1,295.00 $ 1,295.00 16 Power Rower -RWRS-Sta. 6 EA 1 $1,625.00 $ 1,625.00 17 Rowing Machine -ROWR-Sta. 7 EA t $1,480.00 $ 1,480.00 18 lWar-Up Station -WMUP-Sta. 8 EA 1 $3,290.00 $ 3,290.00 19 Rider - Single -RDR1-Sta. 9 EA l $1,420.00 $ 1,420.00 20 Two -Person Rotator -TSOR- Sta. 10 EA 1 $1,715.05 $ 1,715.00 21 Pull -Up & Di Station - PDIP - Sta. 11 EA l $1,690.00 $ 1,690.00 22 Push -Up Bar - PSUP - Sta. 12 EA 1 $565.00 $ 565.00 23 Parallel Bars- PEAR - Sta. 13 EA 1 $850.00 $ 850.00 24 Horizontal Bar - Single -HBARI- Sta. 14 EA 1 $855.00 $ 855.00 25 Horizontal Ladder- HLAD - Sta. IS EA 1 $2,275.00 $ 2,275.00 26 1 PI o Boxes - Set of 3 - PBOX - Sta. 16 EA 1 $1,945.00 $ 1,945.00 27 Multi-Bars-MBAR-Sta.17 EA 1 $1,550.00 $ 1,550.00 28 jBalance Beam - BABM -Sta. 18 EA L $855.00 $ 855.00 Parking Lot 29 lGrading LS 1 $ 500.00 $ 500.00 30 5" Reinforced Concrete Pavement w/Standard Curb, complete in place SY 140 $ 30.00 $ 4,200.00 31 1 Stri in & Si na e LS I $ 500.00 $ 500.00 Irrigation System 32 11" Water Service EA 1 $800.001 $ 800.00 33 lWater Meter EA 1 $500.001 $ 500.00 34 11rrigation System LS l $2,500.001 $ 2,500.00 Page 2 of 4 THE BARRACKS II SUBDIVISION - PARK 1 Landscape 35 Non -Canopy Trees (>L25" Caliper) EA 5 $100.00 $ 500.00 36 Canopy Trees (>2.5" Caliper) EA 10 $250.00 $ 2,500.00 37 Shrub (min. 5 Gallon EA 25 1 $25.00 $ 625.00 38 Bermuda Grass Seeding Inside Disturbed Area Limits) SY 8.400 $0.10 $ 840.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 19,070.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200:00 Irrigation System Subtotal $ 3,800.00 Landscape Subtotal $ 4,465.00 Performance & Payment Bonds $ 1316.70 TOTAL CONSTRUCTION $ 67,151.7 —01 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 6 Engineer's Estimate of Construction February 4.2013 Item Description p Unit Estimated Quantity Unit Price Total Site Preparation & Grading 1 Mobilization & Construction Staking LS I $1,000.001 $ 1,600.00 2 Site Grading LS l 1 $1,000.001 $ 1,000.00 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control LS l $750-001 $ 750.00 Park Features 4 Park Bench EA 1 4 $1.250.001 $ 5.000.00 5 6' Concrete Path, 4" Thick SF 235 $4.20 $ 987.00 6 Park Tables EA 2 $1,531.00 $ 3,062.00 7 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 Volleyball Court Equipment 8 Volleyball Sand SF 1 2,7301 $0.50 $ 1,365.00 9 Sand Volleyball Edge Guard LF 1 3141 $9.251 $ 2,904.50 l0 Volle ball Nets and Poles EA 1 2 $2,000.001 $ 4,000.00 Parking Lot 11 lGrading LS 1 $ 500.00 $ 500.00 12 5" Reinforced Concrete Pavement w/Standard Curb, complete in place SY 210 $ 30.00 1 $ 6,300.00 13 1 Stri in & Si na e LS J 1 $ 600.00 1 $ 600.00 Irrigation System 14 1" Water Service EA 1 $800.001 $ 800.00 15 Water Meter Mon EA l $500.00 $ 500.00 16 System LS 1 $2,500.001 $ 2,500.00 Landscape 17 Non -Canopy Trees >1.25" Caliper) EA 8 $100.00 $ 800.00 18 Canopy Trees >25' Caliper) EA 10 $250.00 $ 2,500.00 19 Shrub min. 5 Gallon EA 21 $25.00 $ 525.00 20 Bermuda Grass Seeding Inside Disturbed Area Limits SY 7,900 $0.10 $ 790.00 Site Preparation & Grading Subtotal Park Features Subtotal Volleyball Court Equipment Subtotal Pavement Subtotal Irrigation System Subtotal Landscape Subtotal Performance & Payment Bonds $ 2,790.00 $ 14 049.00 $ 8,269.50 $ 7,400.00 $ 3,800.00 $ 4,615.00 $ 817.67 TOTAL CONSTRUCTION $ 41,701.17 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Final Construction Cost Item Description Total 1 Site Preparation & Grading $ 2,500.00 2 Park Features $ 21,378.00 3 Fitness Equipment $ 30,800.00 4 Parkin Lot $ 5,200.00 5 Irrigation System $ 3,830.00 6 ILandscape $ 3,719.00 7 lPerformance & Payment Bonds $ 2,724.00 Total: $ 70,151.00 THE BARRACKS II SUBDIVISION - PARK 6 Item Description Total 1 Site Preparation & Grading Subtotal $ 2,750.00 2 Park Features Subtotal $ 19,826.00 3 Volleyball Court Equipment Subtotal $ 10 243.50 4 Irrigation System Subtotal $ 3,820.00 5 Landscape Subtotal $ 3,897.00 6 Performance & Pa ent Bonds $ 811.00 Total: $ 41,347.50 r-193 i SCHULTZ. ENQINEERINGa M9, Page 1 of 1 THE BARRACKS II SUBDIVISION - PARK I Parking Lot 31 lGrading LS l $ 500.00 1 $ 500.00 32 5" Reinforced Concrete Pavement w/Standard Curb, complete in place I SY 1 140 $ 30.00 1 $ 4,200.00 33 1 Stri in & Si na a LS l $ 500.00 1 $ 500.00 Irrigation System 34 I" Water Service EA 1 $800.001 $ 800.00 35 Water Meter EA l $500.00 $ 500.00 36 Irrigation Sleeve LF 3 $10.00 $ 30.00 37 Irrigation System LS 1 $2,500.001 $ 2,500.00 Landscape 38 Non -Canopy Trees >1.25"Caliper) EA 5 $100.00 $ 500.00 39 CanopyTrees >2.5" Caliper) EA 10 $250.00 $ 2,500.00 40 Shrub min. 5 Gallon EA 25 $25.00 $ 625.00 41 Bermuda Grass Seeding Inside Disturbed Area Limits SY 9401 $0.10 $ 94.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 21,378.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200.00 Irrigation System Subtotal $ 3,830.00 Landscape Subtotal $ 3,719.00 Performance & Payment Bonds $ 2,724.00 TOTAL PROJECTI $ 70,151.00 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 6 Engineer's Estimate of Final Construction Cost Item Description Unit Estimated Quantity Unit Price Total Site Preparation & Grading 1 I Mobilization & Construction Staking LS 1 $1,000.001 $ 1,000.00 2 2!Le Grading I LS I 1 1 $1,000.001 $ 1,000.00 3 Silt Fence, Construction Exit, and Erosion & Sediment Control I LS I 1 $750.001 $ 750.00 Park Features 4 Park Bench EA 4 $1,250.00 $ 5,000.00 5 6' Concrete Sidewalk, 4" Thick SF 1,975 $4.20 $ 8,295.00 6 Park Tables EA 1 $1,531.00 $ 1,531.00 7 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 Volleyball Court Equipment 8 lVolleyball Sand SF 1 4,9021 $0.50 $ 2,451.00 9 Sand Volleyball Edge Guard LF 410 $9.25 $ 3,792.50 (0 Volleyball Nets and Poles I EA 1 2 $2,000.00 $ 4,000.00 Irrigation System 11 1" Water Service EA 1 $800,00 $ 800.00 12 Water Meter EA 1 $500.00 $ 500.00 13 Irri ationSleeve LF 2 $10.00 $ 20.00 14 Irrigation System LS 1 $2,500.001 $ 2,500.00 Landscape 15 Non -Canopy Trees >1.25" Caliper) EA 1 13 $100.001 $ 1,300.00 16 Canopy Trees >2.5"Caliper) I EA 1 10 $250.001 $ 2,500.00 17 Bermuda Grass Seeding Inside Disturbed Area Limits SY 1 9701 $0.101 $ 97.00 Site Preparation & Grading Subtotal $ 2,750.00 Park Features Subtotal $ 19,826.00 Volleyball Court Equipment Subtotal $ 10,243.50 Irrigation System Subtotal $ 3,820.00 Landscape Subtotal $ 3,897.00 Performance & Payment Bonds $ 811.00 TOTAL CONSTRUCTION1 $ 41,347.50 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Final Construction Cost Item Description Unit Installed QuantityUnit Price Total Site Preparation & Grading 1 Mobilization & Construction Staking LS l $750.001 $ 750.00 2 Site GradingLS 1 $1,000.00 $ 1,000.00 3 Silt Fence, Construction Exit, and Erosion & Sediment Control I LS 1 $750,001 $ 750.00 Park Features 4 Park Bench EA 2 $1,250.00 $ 2,500.00 5 6' Concrete Sidewalk, 4" Thick SF 900 $4.20 $ 3,780.00 6 11" Mow Strip around Crushed Granite LF 274 $5.50 $ 1,507.00 7 Crushed Granite SF 4,328 $1.25 $ 5,410.00 8 14'x22' Shade Structure EA l $5,000.00 $ 5,000.00 9 Park Tables EA 1 $1,531.00 $ 1,531.00 10 ADA Si n EA 1 $250.00 $ 250.00 11 Wheel Stop EA 2 $100.00 $ 200.00 12 ADA Ramp EA 2 $600.00 $ 1,200.00 Fitness Equipment 13 Combo Press and Pull - CSPB - Sta. 1 EA 1 $3,970.00 $ 3,970.00 14 Leg Press - LEGP2 - Sta. 2 EA 1 $2,680.00 $ 2,680.00 15 Sit -Up Board -SITB1-Sta. 3 EA I $1,155.00 $ 1,155.00 16 Sit -Up Bench -STUP-Sta. 4 EA 1 $1,585.00 $ 1,585.00 17 Back Extension Apparatus -BEXT-Sta.5 EA 1 $1,295.00 $ 1,295.00 18 Power Rower -RWRS-Sta. 6 EA 1 $1,625.00 $ 1,625.00 19 RowingMachine -ROWR-Sta. 7 EA 1 $1,480.00 $ 1,480.00 20 lWar-Up Station -WMUP-Sta. 8 EA 1 $3,290.00 $ 3,290.00 21]Rider - Single -RDR1-Sta. 9 EA 1 $1,420.00 $ 1,420.00 22 Two -Person Rotator -TSOR- Sta. 10 EA 1 $1,715.00 $ 1,715.00 23 Pull -Up & Dip Station -PDIP- Sta. 11 EA 1 $1,690.00 $ 1,690.00 24 Push -Up Bar -PSUP- Sta. 12 EA 1 $565.00 $ 565.00 25 Parallel Bars - PBAR - Sta. 13 EA 1 $850.00 $ 850.00 26 Horizontal Bar -Single-HBARI- Sta. 14 EA 1 $855.00 $ 855.00 27 Horizontal Ladder -HLAD- Sta. 15 EA 1 $2,275.00 $ 2,275,50 28 Plyo Boxes - Set of 3 - PBOX - Sta. 16 EA t $1,945.00 $ 1,945.00 29 Multi -Bars- MBAR - Sta. 17 EA 1 $1,550.00 $ 1,550.00 30 Balance Beam- BABM - Sta.18 EA 1 $855.00 $ 855.00 Page 2 of 4 THE BARRACKS II SUBDIVISION - PARK 1 Parking Lot 31 lGrading LS t $ 500.00 $ 500.00 32 5" Reinforced Concrete Pavement w/Standard Curb, com lete in place SY 140 $ 30.00 $ 4,200.00 33 1 Striping & Si na a LS 1 $ 500.00 $ 500.00 Irrigation System 34 1" Water Service I EA 1 11 $800.00 $ 800.00 35 Water Meter EA i $500.00 $ 500,00 36 Irri ation Sleeve LF 24 240.00 37 Irrigation System LS2,500.00 Landscape 38 Non -Canopy Trees >1.25" Caliper) EA 5 $100.00 $ 500.00 39 Canopy Trees >2.5" Caliper) EA l0 $250.00 $ 2,500.00 40 Shrub min.5 Gallon)EA 25 $25.001 $ 625.00 41 Bermuda Grass Seeding Inside Disturbed Area Limits SY 940 $0.101 $ 94.00 Site Preparation & Grading Subtotal $ 2,500.00 Park Features Subtotal $ 22,498.00 Fitness Equipment Subtotal $ 30,800.00 Pavement Subtotal $ 5,200:00 Irrigation System Subtotal $ 4,040.00 Landscape Subtotal $ 3,719.00 Performance & Payment Bonds $ 1,375.00 TOTAL CONSTRUCTION $ 70,132.00 Page 3 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 THE BARRACKS II SUBDIVISION - PARK 6 Engineer's Estimate of Construction Fehruary 2R_ 2013 Item Description IUnit Estimated Unit Price Total uanti Site Preparation &Grading t Imobilization & Construction Staking LS I 1 $I,000.00 $ 1,000.00 2 ISiteGradin LS I 1 $1,000.00 $ 1,000.00 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control I LS 1 $750.00 $ 750.00 Park Features 4 Park Bench EA 4 $1,250.00 $ 5,000.00 5 6' Concrete Sidewalk, 4" Thick SF 1,975 $4.20 $ 8,295.00 6 Park Tables EA 2 $1,531.00 $ 3,062.00 7 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 Volleyball Court Equipment 8 JVolleyball Sand SF 4,902 $0.50 $ 2,451.00 9 Sand VolleyballEdge Guard LF 410 $9.25 $ 3,792.50 IO Volleyball Nets and Poles EA 2 $2,000.00 $ 4,000,00 Irrigation System 1I V Water Service EA 1 $800.00 $ 800,00 12 Water Meter EA 1 $500.00 $ 500.00 13 Irrigation Sleeve LF 16 $10.00 $ 160.00 14 Irrigation System LS t $2,500.00 $ 2,500.00 Landscape 15 Non -Can o Trees >1.25" Cali er EA 1 13 $100.00 $ 1,300.00 16 Canopy Trees >2.5"Caliper) I EA2,500.00 17 Bermuda Grass SeedingInside Disturbed Area Limits SY 970 $0.10 $ 9 .00 Site Preparation & Grading Subtotal Park Features Subtotal Volleyball Court Equipment Subtotal Irrigation System Subtotal Landscape Subtotal Performance & Payment Bonds $ 2,750.00 $ 21,357.00 $ 10,243.50 $ 3,960.00 $ 3,897.00 $ 844.00 TOTAL CONSTRUCTION r$ 43,051.507 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction February 28,2013 Item Description P Unit Estimated U nit Price Tota( uanti Site Preparation &Grading I Mobilization & Construction Stakin LS l 750.00 2 ISiteGradingLS 1 $1,000.00 $ 1,000.0O 3 1 Silt Fence, Construction Exit, and Erosion & Sediment Control LS t $750.001 $ 750.00 Park Features 4 Park Bench EA 2 $1,250.00 $ 2,500.00 5 6' Concrete Sidewalk, 4" Thick SF 900 $4.20 $ 3,780.00 6 4" Wide Recycled Plastic Ed in LF 274 $4.00 $ 1,096.00 7 Crushed Granite SF 4,328 $1.25 $ 5,410.00 8 14'x22' Shade Structure EA 1 $5,000.00 $ 5,000.00 9 IParkTables EA 2 $1,531.00 $ 3,062.00 10 ADA Sign EA 1 $250,00 $ 250.00 11 Wheel Stop EA 2 $100.00 $ 200,00 12 ADA Ramp EA 2 $600,00 $ 1,200.00 Fitness Equipment 13 Combo Press and Pull - CSPB - Ste. 1 EA 1 $3,970.00 $ 3,970.00 14 Leg Press - LEGP2 - Ste. 2 EA 1 $2,680.00 $ 2,680.00 15 Sit -Up Board -SITB3-Sta. 3 EA 1 $1,155.00 $ 1,155.00 16 Sit -Up Bench -STUP-Sta. 4 EA I $1,585.00 $ 1,585.00 17 Back Extension Apparatus -BEXT-Sta. 5 EA 1 $1,295.00 $ 1,295.00 18 Power Rower - RWRS - Sta. 6 EA I $1,625.00 $ 1,625.00 19 Rowing Machine -ROWR-Sta. 7 EA 1 $1,480.00 $ 1,480,00 20 War -Up Station - WMUP - Sta. 8 EA 1 $3,290.00 $ 3,290.00 21 Rider - Single -RDR1-Sta. 9 EA l $1,420.00 $ 1,420.00 22 Two -Person Rotator -TSOR- Sta. 10 EA I $1,715.00 $ 1,715.00 23 Pull -Up & Dip Station -PDIP- Sta. 11 EA 1 $1,690.00 $ 1,690.00 24 Push -Up Bar -PSUP- Sta. 12 EA 1 $565.00 $ 565.00 25 Parallel Bars- PBAR- Sta. 13 EA 1 $850.00 $ 850.00 26 Horizontal Bar - Single -HBAR1- Sta. 14 EA 1 $855.00 $ 855.00 27 1 Horizontal Ladder -HLAD- Ste. 15 EA l $2,275.00 $ 2,275.00 28 Plyo Boxes - Set of 3 - PBOX - Sta. 16 EA 1 $1,945.00 $ 1,945.00 29 Multi -Bars- MBAR - Sta. 17 EA l $1,550.00 $ 1,550,00 30 1 Balance Beam - BABM - Sta. 18 EA 1 $855.00 $ 855.00 Page 2 of 4 SCHULTZ ENGINEERING, LLC, 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 THE BARRACKS II SUBDIVISION - PARK 1 Engineer's Estimate of Construction Summary February 28, 2013 Item Description Total 1 Site Preparation & Grading $ 2,500.00 2 Park Features $ 22,498.00 3 Fitness Equipment $ 30,800.00 4 Parkin Lot $ 5,200.00 5 Irrigation System $ 4,040.00 6 ILandscape $ 3,719.00 7 1 Performance & Payment Bonds $ 1,375.00 Total: $ 70,132.00 THE BARRACKS II SUBDIVISION - PARK 6 Item Description Total 1 Site Preparation & Grading Subtotal $ 2,750.00 2 Park Features Subtotal $ 21,357.00 3 Volleyball Court Equipment $ 10,243.50 4 Irri ation System Subtotal $ 3,960.00 5 Landsca a Subtotal $ 3,897.00 6 Performance & Payment Bonds $ 844.00 al: $ 43,051.50 5CHULTZ ENGINEEFIINO LLC. Page 1 of 4 (* 41 CITY OF COLLP:GH STATION Home of Texas A6M University' MEMORANDUM February 28, 2013 /AL— TO: Heath Phillips; via: heath@barrackstownhomes.com�// FROM: Matt Robinson, Staff Planner SUBJECT: The Barracks II Parks 1 & 6 (Sp) - Site Plan Staff reviewed the above -mentioned site plan as requested. The following page is a list of staff review comments detailing items that need to be addressed. The next submittal will be the third and final review by staff for this round of reviews. Please address the comments and submit the following information by any Monday at 10:00 a.m. for further staff review: City of College Station Transmittal Letter Seven (7) complete sets of site civil construction documents for the proposed development with the revised site and landscaping plans attached (one set will be returned to you, please submit additional copies if you want more than one approved set) Letter of credit Please note that this application will expire in 90 days from the date of this memo, if the applicant has not provided written response comments and revised documents to the Administrator that seek to address the staff review comments contained herein. If there are comments that you are not addressing with the revised site plan, please attach a letter explaining the details. If you have any questions or need additional information, please call me at 979.764.3570. Attachments: Staff review comments cc: Joe Schultz, Schultz Engineering, LLC; via: joeschultz84@verizon.net Case file #13-00900033 Planning & Development Services P.O. BOX 9960 • 1 [01 TEXAS ANT.NUL. • COI LEGE STATION - TEXAS • 77942 TEL 979.764, i570 - IAX. 479.764.3496 cstx.gov/devservices STAFF REVIEW COMMENTS NO. 2 Project: The Barracks II Parks 1 & 6 (Sp) - 13-00900033 PLANNING 1. Based on the cost estimate provided, 313 lots will be credited towards meeting the neighborhood parkland development fees (113,183.50 / 362 = 313). 2. Please note that any changes made to the plans, that have not been requested by the City of College Station, must be explained in your next transmittal letter and "bubbled" on your plans. Any additional changes on these plans that the City has not been made aware of will constitute a completely new review. Reviewed by: Matt Robinson ENGINEERING COMMENTS NO. 2 Date: 2/28/13 1. FYI -The sidewalk on Park 1 does not line up correctly with the existing parkland across the alley. If constructed in this way, it may need to be demolished and reconstructed in the future. Reviewed by: Danielle Singh Date: 2/28/13 ro 0�9 w. CITY Olz COI LFCGP. STATION Home of Texas A6,M Uninersiiy' MEMORANDUM February 22, 2013 TO: Heath Phillips; via: heath@barrackstownhomes.com FROM: Matt Robinson, AICP, Senior Planner SUBJECT: The Barracks II Parks 7 & 6 (SP) - Site Plan Staff reviewed the above -mentioned site plan as requested. The following page is a list of staff review comments detailing items that need to be addressed. Please address the comments and submit the following information by any Monday at 10:00 a.m. for further staff review: City of College Station Transmittal Letter; Memo providing written responses to all of staff's comments (identify the specific page that each comment was addressed on or the reason for not addressing the comment); Two (2) revised site plans; One (1) landscaping plan; One (1) 11x17 grading and erosion control plan. Please note that this application will expire in 90 days from the date of this memo, if the applicant has not provided written response comments and revised documents to the Administrator that seek to address the staff review comments contained herein. If there are comments that you are not addressing with the revised site plan, please attach a letter explaining the details. If you have any questions or need additional information, please contact me at 979.764.3570, Attachments: Staff review comments PC: Joe Schultz, Schultz Engineering, LLC; via: joeschultz84@verizon.ne Case file #13-00900033 Planning & Development Services V.O. BOX 9960 - 1101 TT.XAS AVENIT - COLUGF. STATION • FFXAS - 77542 'I F.L. 979.761.7570 • FAX. 979.7Gti.3496 cstx.gov/devservices STAFF REVIEW COMMENTS NO. 1 Project: The Barracks II Parks 1 & 6 (SP) — 13-00900033 PLANNING 1. We will calculate the lot credit for the neighborhood park development fee, when the cost estimate is revised. Lots platted after approval of this site plan will be credited towards meeting this requirement, any plats filed prior to approval of this site plan will not be credited back. The sidewalk shown on the preliminary plan (Park 6) is not reflected on the site plan (only a callout that does not point to a sidewalk). Please note that any changes made to the plans, that have not been requested by the City of College Station, must be explained in your next transmittal letter and "bubbled" on your plans. Any additional changes on these plans that the City has not be made of aware of will constitute a completely new review. Reviewed by: Matt Robinson Date: 2/21/13 LAN DSCAPING/STREETSCAPING/BUFFER The areas surrounding the volleyball court and workout stations will need to be treated with groundcover (no label is provided in the legend/on plan). Provide a general note that 100% coverage of groundcover, decorative paving, decorative rock (not loose), or a perennial grass is required in parking lot islands, swales and drainage areas, the parking lot setback, rights -of -way, and adjacent property disturbed during construction. Reviewed by: Matt Robinson Date: 2/21/13 MISCELLANEOUS 1. Irrigation system must be protected by either a Pressure Vacuum Breaker, a Reduced Pressure Principle Back Flow Device, or a Double -Check Back Flow Device, and installed as per City Ordinance 2394. 2. All BackFlow devices must be installed and tested upon installation as per City Ordinance 2394. ENGINEERING 1. Please provide a grading plan with existing contours. 2. Please label the surface material surrounding the exercise stations in Park 1. 3. Based on the notes, will each station be located on a concrete pad? Please label dimensions. Based on the engineer's estimate, I assume the border for Park 1 is a ribbon curb. Please label and provide a detail. What is the surface and border surrounding the volleyball courts? Details are needed for this. The scale at the bottom of sheet C2 is not correct. Parking maneuvers are required to be made onsite, unless there is access off of an alley. Park 6 will need to remove the parking or provide an area to accommodate parking and onsite maneuvering. 8. On the preliminary plan, the sidewalk in Park 1 is intended to connect to the nearby parkland. I think the end of the sidewalk may need to be adjusted to accommodate the future connection. 9. Please provide an acknowledgement that the project was designed according to City standards. Reviewed by: Danielle Singh SANITATION 1. Sanitation is ok with this project. Date: 2/14/2013 Reviewed by: Wally Urrutia Date: February 13, 2013 may. CITY OF Coi i FiGF STATION Hoare ofTexra l cW University` MEMORANDUM February 7, 2013 TO: Heath Phillips; via: heath@barrackstownhomes.com FROM: Jason Schubert, AICP Principal Planner SUBJECT: THE BARRACKS II PARKS 1 & 6 (SP) Thank you for the submittal of your SITE PLAN application. This project will be distributed to staff next week for their review. cc: Joe Schultz, Schultz Engineering, LLC; via: joeschultz84@verizon.net f/ Case file no. 13-00900033 Planning & Development Services P.O. BOX9960 • 1101 "PEXAS AVENIIE - COLLEGESIAI ION •'PE;XAS •'7784a 117.1. 979.764.3570 -FAX, 979.764.349(, cs6(.gov/devse rvices