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 Castlegate 11 Subdivision - Section 203 Engineer's Estimnn2r��Total Item Description General Items 1 Mobilization, Overhead and Construction Staking 2 LS Topsail Removal and Replacement, complete in 1 $ 5,500.00 $ 5,500.00 3 place LS Install End of Street Signs, complete in place 1 $ 6,000.00 $ 6,000.00 4 EA Sheet Name Signs, complete in place 9 $ 150.00 $ 1,350.00 5 EA Stop Signs, complete in place 4 $ 350.00 $ 1,400.00 6 EA Pavement Striping and Markings, complete in place 4 $ 400.00 $ 1,600.00 7 LS Erosion & Sediment Control • SWPPP Implementation & Maintenance, Silt 1 $ 5,000.00 $ 5,000.00 Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 2,500.00 $ 2,500.00 8 Ilydrosecd and Hydromulch, complete in place SY 4 670 $ 0.50 1 $5 2,335,00 General Items Subtotal $ 25,685.00 Street Construction Items Concrete Pavement v Excavation & Grading, complete in place LS 1 10 Mixing & incorporation of lime, 6" deep, complete in place $ 12,500.00 $ 12,500,00 11 Mixing & incorporation of lime, 8" deep, complete in place SY 4,690 $ 2.10 $ 9,849.00 12 Hydrated Lime, complete in place (27 Ib/sy fot 6" deep & 36 Ib/sy for 8" deep) SY Ton 3.741 $ 3.10 $ 11,597.10 13 6" Reinforced Concrete Pavement w/Curb, complete in place 131 $ 170.00 $ 22,270.00 14 7" Reinforced Concrete Pavement w/Curb, complete in place SY 3,770 $ 32.00 $ 120,640.00 15 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard SY 3,369 $ 36.00 $ 121,284.00 Curb. complete in place SF 3,775 $ 4.00 $ 15,100,00 16 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 9,525 $ 3.40 $ 32,385.00 17 ADA Ramps - Detectable Warning Surfaces, complete in place EA 10 s soo.00 a 5,000.00 Street Construction Concrete Pavement Items Sublotal $ 350,625.10 100% $ 5,500.00 100% $ 6,000.00 100% T 1,350.00 !"" $ 1,400.00 100% S 1,600.00 100% $ 5,000.00 90% $ 2,000.00 0% $ Remaining Subtotal 1006 $ 12,500.00 9,849.00 100% $ 11,597.10 100% $ 22,270.00 100%0 $ 120,640.00 100% $ 121,284,00 100% $ 15,100.00 10090L$I52,:311*0000 100%00. Remaining Subtotal Amount xu+tnin • r $ $0 $0 S0 $0 $0 $0 $0 So 50 ..6. a ui 3 Item Castlegate II Subdivision - Section 203 Engineer's Estimate to Co m Iete CottslTUC tIon Description Unit I Eslimated I Unit Price Total n s .. Storm Sewer Construction Items 36" RCP Pipe, complete in place - Structural Backfill, complete in place LF 108 S 75.01 36" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 72 $ 55.01 30" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 118 $ 56.01 24" RCP Pipe, complete in place - Structural Backfill, complete in place LF 425 $ 57.0( 24" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 146 $ 45.0( 18" RCP Pipe, complete in place - Structural Backfill, complete in place LF 200 $ 36.00 Temporary Drainage Channel Excavation and Grading, complete in place LF 533 $ 15.00 Curb Inlet - I O' wide, complete in place EA 8 $ 3,000.00 Oirb Inlet - 5' wide, complete in place EA 2 $ 2,500.00 3'x3' Junction Box, complete in place EA 3 $ TV Testing and Inspection, complete in place LF 1,067 ]2500.00 $ 2 00 Storm Sewer Construction Items Subtnta Water Construction Items, 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF4200$ 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF6" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF4" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in placs LFFire Hydrant Assembly (w/valve, vert extension), complete in place EA8"x 8" M.J. Cross, complete in place EA8"x 6" M.J. Tee, complete in place EA 6"x 6" M.J. Tee, complete in place EA 2 $ 6"x 4" M.J. Reducer, complete in place EA 2 $ 8" M J. Gate Valve, cotupleto in place EA 5 $ 1,1 6" M.J. Gate Valve, complete in place EA 2 $ 1,1 8" x 45' M.J. Bend, complele in place EA 2 $ 4" x 45' M,J. Bend, "mpfete in place EA 8 $ 1" Water Service, > 15 It (avg length - 48 ft) (8" Line) EA 2 $ 1,[ 1.5" Water Service, < 15 ft (avg length = 2 ft) (8" Line) EA 8 $ E 1.5" Water Service, > 15 ft (avg length - 48 ft) (8" Line) EA 7 $ 1,2 Connect to Existing Water Line, complete in place EA 1 $ Waterline Testing, complete in place LS 1 $ ;10 8lowuflAssembly, complete in race EA 5 $ Water Construction Items Su Amount $ 8,100.00 $ 3,960.00 100% 100°J $ 8,10000 $ 3,960.00 $0 $0 $ 6,608.00 100% $ 6,608.00 $0 $ 24,225.00 100% $ 24.225.00 $0 $ 6,570.00 100% $ 6,570.00 s0 $ 7,200.00 100% $ 7.200.00 $0 $ 7,995,00 100"h $ 7,995,00 $0 $ 24,000.00 100% $ 24,000.00 s0 $ 5,000.00 100% $ 5,000.00 $o $ 7,500,00 100% $ 7,500.00 $0 $ 2,134.00 l00% $ 2,134.00 s0 $ 95,192.00 Remaining Subtotal 50 $ 10,584.00 100%M7.000.00so 4.00 $0 g $ 11,960.00 100%0.00 $0 $ 924.00 l00%4.00 $0 $ 14,580.00 100°!0,00 en 15.00 $ 3,000.00 100%,00 s0 500.00 $ 7,000,00 100%.00 soi0000 $ 600.00 100%.00 so150.00 $ l,l00.00100%.00 $0;50.00 $ 1.100.00 10D°!o ,.00 $o 50.00 $ 700.00 100% $ 700.00 s0 �50.00 $ 5,250.00 100% S 5,250,00 $0 00.00 $ 2,000.00 100% $ 2,000.00 s0 50.00 S 700.00 IBM% $ 700.00 SO 50.00 00.00 D0.00 $ 2,000.00 $ 2,000.00 $ 6,400.00 100% $ 2,000.00 $0 IGO% $ 2,000.00 $0 100% $ 6,400.00 50 D0.00 )0.00 )0.00 ]0.00 btatal S 8,400.00 $ 1,000.00 $ 1,000,00 $ 5.000,00 S 85,298.00 lo0% $ 8,400.00 $0 100% $ 1,000.00 $0 100% $ 1,000.00 $0 100% $ 5.000,00 so Remaining Subtotal SO Page 2 of 3 Castlegate II Subdivision - Section 203 En lacer's Estimate to Com )etc Construction Item Description Unit Enunated Unit Price Total %Complete Amount ttanti Sanitary Sewer Construction Items uantity Com lete $ 49 8" PVC Sewer Line - D3034-Structural Backfill, complete in place 50 8" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in LF 46 $ 22.00 S 1,012.00 ° Iotl� $ 1,012.00 place 51 8" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in LF IA $ 24.00 $ 336.00 100% $ 336.00 place 52 6" PVC Sewer Line- D3034 -Structural Backfill, complete in place LF 20 $ 24.00 S 480.00 100% $ 480,00 53 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in LF 80 $ 18.00 $ 1,440.00 100% $ 1,440.00 place 54 6" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in LF 814 LF $ 20.00 $ 16,280.00 100% $ 16,280.00 place 55 8" PVC Cap, complete in place 40 $ 20.00 $ 800.00 100% $ 800.00 56 4" Sewer Service -Single (avg. length a 4ft), complete in place EA 1 $ 200.00 $ 200.00 100% $ 200.00 57 4" Sewer Service -Double (avg length - 4 ft), complete in place EA 2 $ 300.00 $ 600.00 100% $ 600,00 58 4" Sewer Service -Single (avg length - 48 ft), complete in place EA 4 $ 400.00 $ 1,600.00 100% $ 1,600.00 59 4" Sewer Service -Double (avg length a 48 ft), complete in place EA 4 $ 850.00 $ 3,400.00 l00% $ 3,400.00 io Tie -In to Existing 12" PVC Sewer Line, complete in place EA 9 $ 950,00 $ 8,550.00 100% $ 8,550.00 it Concrete Manhole - 4' Dia. - complete in place EA 3 $ 1,000.00 $ 3,000,00 100% $ 3,000.00 i2 TV Tasting and Inspection, complete in place EA 2 $ 2,800.00 $ 5,600.00 100% $ 5,600.00 LF 1,014 $ 2.00 $ 2,028.00 100% $ 2,028.00 Sanitary Sewer Construction Items Subtotal S 45,326.00 Remaining Subtotal Sheet Light Comkvction 3 Street Li ts, con Iete in ace EA 7 $ 1,600.00 S 11,200.00 0% $ Street Construction Items Subtotal $ 11,200,00 Remaining Subtotal Cepersl Items Subtotal Street Construction Concrete Pavement Items Subtotal Storm Sewer Construction Items Subtotal Water Construction items Subtotal SanHary Sewer Construction Items Subtotal Street Li it Construction 50%. Additional for Crass TOTAL CONSTRUCTION S 25.685.00 $ 350,625.19 S 95.192.00 $ 95,298,06 S 2,83" $ S S S 45,326.00 S 11,200.00 S 1,167.50 S 614,493.60 S S I1,200 S 11168 $ 15,203 v F ter :f /Z scHULYZ 061NEMK L.I,C. Amount maining ($) $o SO $0 $n $0 $0 $0 $0 d $11,200 $11.20 Page 3 of 3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite College Station, Texas 77845 Firm No.12327 Castlegate 11 Subdivision - Section 203 Eneineer's Estimate to Comolete Construction Item Description Unit Estimated i mH Unit Price Total %Complete uanti Amotmt Com late $ Ammar Remainin $ General Items 1 Mobilization, Overhead and Commutation Staking LS l $ 5,500.00 $ 5,500.00 100% $ 5,500.00 $0 2 Topsoil Removal and Replacement, complete in place LS 1 $ 6,000.00 $ 6,000.00 100% $ 6,000.00 $0 3 Install End of Street Signs, complete in place EA 9 $ 150.00 $ 1,350.00 100% $ 1,350.00 $0 4 Street Name Signs, complete in place EA 4 $ 350.00 S 1,400.00 100% $ 1,400.00 $0 5 Stop Signs, complete in place EA 4 S 400.00 $ 1,600.00 100% $ 1,600.00 $0 6 Pavement Striping and Markings, complete in place LS 1 $ 5,000.00 $ 5,000,00 100% $ 5,000.00 $0 7 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Data, etc., complete in place LS 1 $ 2,500.00 $ 2,500,00 80% $ 2,000.00 $500 8 Hydroseed and Hydromulch, complete in place SY 4,670 $ 0.50 $ 2,335.00 0% $ - $2,335 General Items S.btomll $ 25,685.00 Remaining Subtotal $2,835 .'Street Construction Items Concrete Pavement 9 Excavation & Grading, complete in place LS 1 $ 12,500.00 $ 12,500.00 100% 8 12,500.00 $0 10 Mixing & incorporation of lime, 6" deep, complete in place SY 4,690 $ 2.10 $ 9,849.00 100% $ 9,849 00 $0 11 Mixing & incorporation of brae, 8" deep, complete in place SY 3,741 $ 3.10 $ 11,597.10 100% $ 11,597.10 $0 12 Hydrated Lime, complete in place (27 lb/sy fnt 6" deep & 36 Way for 8" deep) Ton 131 $ 170.00 $ 22,270.00 100% $ 22,270.00 $0 13 6"Reinforced Concrete Pavement w/Curb, complete in place SY 3,770 $ 32.00 $120,640.00 100% $ 120,640.00 $0 14 7" Reinforced Concrete Pavement w/Crab, complete in place SY 3,369 $ 36.00 $ 121,284.00 100% $ 121,284.00 $0 IS Reinforced Concrete Pavement - Aprons -6"Thick w/ Monolithic Standard Cub, complete in place SF 3,775 $ 4.00 $ 15,100.00 100% $ 15,100.00 $0 16 Concrete Sidewalk&Ramps -4" thick, complete in place SF 9,525 S 3.40 $ 32,385.00 I00% $ 32,385.00 $0 17 ADA Ramps- Detectable Warning Surfaces, complete in place EA 10 $ 500.00 $ 5,000.00 100% $ 5,000.00 $0 Street Comtmedon Concrete Pavement Imms Subtotal $ 350,625.10 Remaining Subtotal $0 Page 1 of 3 Castlegate It Subdivision - Section 203 Item Description Unit Unit Price Total O1°p" m°pw' WantlN O ftv C nplate($) Rem " e($) Storm Sewer Construction Items 18 36" RCP Pipe, complete in place - Structural Backfill, complete in place LF 108 $ 75,00 $ 8,100.00 100% $ 8,100.00 $0 19 36" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 72 $ 55.00 $ 3,960.00 100% $ 3,960.00 $0 20 30" HDPE Pipe, complete in place - Stmctmal Backfill, complete in place LF 118 $ 56.00 $ 6,608.00 100% $ 6,608.00 $0 21 24" RCP Pipe, complete in place - Stmchnal Backfill, complete in place LF 425 $ 57.00 $ 24,225,00 100% $ 24,225.00 $0 22 24" HDPE Pipe, complete in place - Stmcnual Backfill, complete in place LF 146 $ 45.00 $ 6,570.00 100% $ 6,570,00 $0 23 18" RCP Pipe, complete in place - Structural Backfill, complete in place LF 200 $ 36.00 $ 7,200.00 100% $ 7,200.00 $0 24 Temporary Drainage Channel Excavation and Grading, complete in place LF 533 $ 15.00 $ 7,995.00 100% $ 7,995.00 $0 25 Curb Inlet - 10' wide, complete in place EA 8 $ 3,000.00 $ 24,000.00 100% $ 24,000.00 $0 26 Cmb Inlet - 5' wide, complete in place EA 2 $ 2,500.00 $ 5,000.00 100% $ 5,000.00 $0 27 3'x3' Jmction Box, complete in place EA 3 $ 2,500.00 $ 7,500.00 100% $ 7,500.00 $0 28 TV Testing and Inspection, complete in place LF 1,067 $ 2.00 $ 2,134.00 100% $ 2,134.00 $0 Storm Sewer Construction Items Subtotal $ 95,192.00 Remaining Subtotal $0 Water Construction Items 29 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 379 S 28.00 $ 10,584,00 100% $ 10,594.00 $0 30 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 520 S 23.00 $ 11,960.00 100% $ 11,960.00 $0 31 6" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 42 $ 22.00 $ 924.00 100% $ 924.00 $0 32 4" C900 Water Pipe w/tracer wive - Structural Backfill, complete in place LF 810 $ 18.00 $ 14,580.00 100% $ 14,580.00 $0 33 4" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 200 $ 15.00 $ 3,000.00 100% $ 3,000.00 $0 34 Fire Hydrant Assembly (w/valve, vmt. extension), complete in place EA 2 S 3,500.00 $ 7,000.00 100% $ 7,000.00 $0 35 8"x 8" M.I. Cross, complete in place EA 1 $ 600.00 $ 600.00 100% $ 600.00 $0 36 8"x 6" M.J. Tee, complete in place EA 2 $ 550.00 $ 1,100.00 100% S 1,100.00 $0 37 6"x 6" M.J. Tee, complete in place EA 2 S 550.00 S 1,100.00 100% $ 1,100.00 $0 38 6"x 4" M.J. Reducer, complete in place EA 2 $ 350.00 $ 700.00 100% S 700.00 $0 39 8" M.J. Gate Valve, complete in place EA 5 $ 1,050.00 $ 5,250.00 100% $ 5,250.00 $0 40 6" M.J. Gate Valve, complete in place EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $0 41 8" x 45' M.J. Bend, complete in place EA 2 $ 350.00 S 700.00 100% $ 700.00 $0 42 4" x 45" M.J. Bend, complete in place EA 8 $ 250.00 $ 2,000.00 100% $ 2,000.00 $0 43 1" Water Smite,> 15 it (avg length - 48 0) (8" Line) EA 2 $ 1,000.00 $ 2,000.00 100% $ 2,000.00 $0 44 1.5" Water Service, < 15 H (avg length = 2 ft) (8" Line) EA 8 $ 900,00 $ 6,400.00 100% $ 6,400.00 $o 45 1.5" Water Service, > 15 R (avg length = 48 fl) (8" Line) EA 7 $ 1,200.00 $ 9,400.00 100% $ 8,400.00 $0 46 Connect to Existing Water Line, complete in place EA I $ 1,000.00 $ 1,000.00 100% $ 1,000.00 $0 47 Waterline Testing, complete in place LS 1 $ 1,000.00 $ 1,000.00 100% $ 1,000.00 $o 48 2" BlowoffAssembly, complete in place EA 5 $ 1,000.00 $ 5,000.00 100% $ 5,000.00 $0 Water Construction Items Subtotal $ 85,298.00 Remaining Subtotal $0 Page 2 of 3 Castlegate 11 Subdivision - Section 203 Engineer's Estimate to Complete Construction Item Description Unit Estimated uann Unit Price Total %Complete nand Ammmt Com late $ Amomt Remainin $ Sanitary Sewer Constructibnitems 49 8"PVC Sewer Line-D3034-Structural Backfill, complete in place LF 46 $ 22.00 $ 1,012.00 100% $ 1,012.00 $0 50 8" PVC Sewer Line-D3034-Non-Structural Backfill, complete in place LF 14 $ 24.00 $ 336.00 100% $ 336.00 $0 51 8" PVC Sewer Line - ASTM D-2241 - Stmctuml Backfill, complete in place LF 20 $ 24.00 $ 480.00 100% $ 480.00 $0 52 6" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 80 $ 18.00 $ I,440A0 100% $ 1,440.00 $0 53 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 814 $ 20.00 $ 16,280A0 100% $ 16,280.00 $0 54 6" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 40 $ 20.00 $ 800.00 100% $ 800.00 $0 55 8" PVC Cap, complete in place EA 1 S 200.00 $ 200.00 I00% $ 200.00 $0 56 4" Sewer Service -Single (avg. length= 411), complete in place EA 2 $ 300.00 $ 600.00 100% $ 600.00 $0 57 4" Sewer Service -Double (avg length = 4 ft), complete in place EA 4 $ 400.00 $ 1,600.00 100% $ 1,600.00 $0 58 4" Sewer Service -Single (avg length =48 ft), complete in place EA 4 $ 850.00 $ 3,400.00 100% $ 3,400,00 $o 59 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 9 $ 950.00 $ 9,550.00 100% $ 9,550.00 $0 60 Tie -In to Existing 12" PVC Sewer Line, complete in place EA 3 $ 1,000.00 $ 3,000.00 100% $ 3,000.00 $0 61 Concrete Manhole - 4' Dia. - complete in place EA 2 $ 2,800.00 $ 5,600.00 100% $ 5,600.00 $0 62 TV Testing and Inspection, complete in place LF 1,014 $ 2.00 $ 2,028.00 100% $ 2,028.00 $0 Sanitary Sewer Construction Items Subtotal $ 45,326,00 Remaining Subtotal $0 Street Light Construction 63 Street Lights, complete in place EA 71 $ 1,600.00 $ 11,200.00 0% $ $1I,200 Street Construction Items Subtotal $ 11,200.00 Remaining Subtotal $11,200 Remalnin General Items Subtotal $ 25,685.00 9 S 2,835 Street Construction Concrete Pavement Items Subtotal S 350,625.10 S Storm Sewer Construction Items Subtotal S 95,192.00 $ Water Construction Items Subtotal $ $5,298.00 $ Sanitary Sewer Construction Items Subtotal $ 45,326.00 $ Street Light Construction $ 11,200.00 $ 11,200 50% Additional for Grass $ 1,167.50 $ 1,169 TOTAL CONSTRUCTION $ 614,493.60 1 $ 15,203 SCHOLIZ Page 3 of 3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate II Subdivision - Section 203 —' v1 l.Xlatl action Item Description Unit Estimated Unit Price Total General Items I Mobilization, Overhead and Construction Staking LS 1 $ 5,500.00 $ 5,500.00 2 3 4 5 6 7 Topsoil Removal and Replacement, complete in place Install End of Street Signs, complete in place Street Name Signs, complete in place Stop Signs, complete in place Pavement Striping and Markings, complete in place Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS EA EA EA LS LS 1 9 4 4 t 1 $ 6,000.00 $ 150.00 $ 350.00 $ 400.00 $ 5,000.00 $ 2,500.00 $ 6,000.00 $ L350.00 $ 1,400.00 $ 1,600.00 $ 5,000.00 $ 2,500.00 8 Hydroseed and Hydromulch, complete in place SY 4,670 $ 0.50 $ 2,335.00 General Items Subtotal $ 25,685.00 Street Construction Items Concrete Pavement 9 10 11 12 13 14 15 Excavation & Grading, complete in place Mixing & incorporation of lime, 6" deep, complete in place Mixing & incorporation of lime, 8" deep, complete in place Hydrated Lime, complete in place (27 Ib/sy fot 6" deep & 36 Ib/sy for 8" deep) 6" Reinforced Concrete Pavement w/Curb, complete in place 7" Reinforced Concrete Pavement w/Curb, complete in place Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place LS SY SY Ton SY SY SF 1 4,690 3,741 131 3,770 3,369 3,775 $ 12,500.00 $ 2.10 $ 3.10 $ 170.00 $ 32.00 $ 36.00 $ 4.00 $ 12,500.00 $ 9,849.00 $ 11,597.10 $ 22,270.00 $ 120,640.00 $ 121,284.00 $ 15,100.00 16 Concrete Sidewalk & Ramps - 4" thick, complete in place & WS Phillips Sidewalk SF 99525 $ 3.40 $ 32,385.00 17 ADA Ramps - Detectable Warning Surfaces, complete in place EA 10 $ 500.00 $ 5,000.00 Street Construction Concrete Pavement Items Subtotal $ 350,625.10 Pagel of 3 Castlegate II Subdivision - Section 203 Item Description Unit Estimated Ouantitv Unit Price Total Storm Sewer. Construction Items 18 36" RCP Pipe, complete in place - Structural Backfill, complete in place LF 108 $ 75.00 $ 8,100.00 19 36" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 72 $ 55.00 $ 3,960.00 20 30" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 118 $ 56.00 $ 6,608.00 21 24" RCP Pipe, complete in place - Structural Backfill, complete in place LF 425 $ 57.00 $ 24,225.00 22 24" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 146 $ 45.00 $ 6,570.00 23 18" RCP Pipe, complete in place - Structural Backfill, complete in place LF 200 $ 36.00 $ 7,200.00 24 Temporary Drainage Channel Excavation and Grading, complete in place LF 533 $ 15.00 $ 7,995.00 25 Curb Inlet - IO' wide, complete in place EA 8 $ 3,000.00 $ 24,000.00 26 Curb Inlet - 5' wide, complete in place EA 2 $ 2,500.00 $ 5,000.00 27 3'x3' Junction Box, complete in place EA 3 $ 2,500.00 $ 7,500.00 28 TV Testing and Inspection, complete in place LF 1,067 $ 2.00 $ 2,134.00 Storm Sewer Construction Items Subtotal $ 95,192.00 Water Construction Items 29 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 378 $ 28.00 $ IQ 584.00 30 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 520 $ 23.00 $ 11,960.00 31 6" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 42 $ 22.00 $ 924.00 32 4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 810 $ 18.00 $ 14,580.00 33 4" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 200 $ 15.00 $ 3,000.00 34 Fire Hydrant Assembly (w/valve, vent. extension), complete in place EA 2 $ 3,500.00 $ 7,000.00 35 8"x 8" M.T. Cross, complete in place EA I $ 600.00 $ 600.00 36 8"x 6" M.J. Tee, complete in place EA 2 $ 550.00 $ 1,100.0o 37 6"x 6" M.J. Tee, complete in place EA 2 $ 550.00 $ 1,100.00 38 6"x 4" M.J. Reducer, complete in place EA 2 $ 350.00 $ 700.00 39 8" M.T. Gate Valve, complete in place EA 5 $ 1,050.00 $ 5,250.00 40 6" M.J. Gate Valve, complete in place EA 2 $ 1,000.00 $ 2,000.00 41 8" x 45" M.J. Bend, complete in place EA 2 $ 350.00 $ 700.00 42 4" x 450 M.J. Bend, complete in place EA 8 $ 250.00 $ 2,000.00 43 1" Water Service, > 15 ft (avg length = 48 ft) (8" Line) EA 2 $ 1,000.00 $ 2,000.00 44 45 1.5" 1.5" Water Service, a 15 ft (avg length=2 ft) (8" Line) Water Service, > 15 ft (avg length = 48 ft) (8" Line) EA EA 8 7 $ 800.00 $ 1,200.00 $ 6,400.00 $ 8,400.00 46 Connect to Existing Water Line, complete in place EA l $ 1,000.00 $ 1,000.00 47 Waterline Testing, complete in place LS I $ 1,000.00 48 2" Blowoff Assembly, complete in place EA 5 $ 1,000.00 Water Construction Items Subtotal $ 1,000,00 $ 5,000.00 $ 85,298.00 Page 2 of 3 Castlegate I1 Subdivision - Section 203 F.noinpprle Item Description 41Unit Estimated uantit Unit Price Total Sanitary Sewer Construction Items 49 8" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 46 $ 22.00 $ 1,012.00 50 8" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 14 $ 24.00 $ 336.00 51 8" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 20 $ 24.00 $ 480.00 52 6" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 80 $ 18.00 $ 1,440.00 53 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 814 $ 20.00 $ 16,280.00 54 6" PVC Sewer Line - ASTM 13-2241 - Structural Backfill, complete in place LF 40 $ 20.00 $ 800.00 55 8" PVC Cap, complete in place EA 1 $ 200.00 $ 200.00 56 4" Sewer Service -Single (avg. length = 4ft), complete in place EA 2 $ 300.00 $ 600.00 57 4" Sewer Service -Double (avg length = 4 ft), complete in place EA 4 $ 400.00 $ 1,600.00 58 4" Sewer Service -Single (avg length = 48 ft), complete in place EA 4 $ 850.00 $ 3,400.00 59 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 9 $ 950.00 $ 8,550.00 60 Tie -In to Existing 12" PVC Sewer Line, complete in place EA 3 $ 1,000.00 $ 3,000.00 61 Concrete Manhole - 4' Dia. - complete in place EA 2 $ 2,800.00 $ 5,600.00 62 TV Testing and Inspection, complete in place LF 1,014 $ 2.00 $ 2,028.00 Sanitary Sewer Construction Items Subtotal $ 45,326.00 General Items Subtotal $ 25,685.00 Street Construction Concrete Pavement Items Subtotal $ 350,625.10 Storm Sewer Coostruetion Items Subtotal $ 95,192.00 Water Construction Items Subtotal $ 85,298.00 Sanitary Sewer Construction Items Subtotal $ 45,326.00 TOTAL CONSTRUCTION $ 602,126.10 F-12327 SCHULTZ ENGINEERING. LLC. Page 3 of 3