HomeMy WebLinkAboutCost EstimateSCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
CASTLEGATE II SUBDIVISION - PARK A
Engineer's Final Cost Estimate Summary
Item
Description
Total
1
Site Preparation & Grading
$ 3,700.00
2
Park Features
$ 44,280.00
3
Electrical
$ 8,180.00
4
Irrigation
$ 1500.00
5
Water
$ 2,274.50
6
Landscape
$ 5,585.00
7
Accessibility Plan Review and Inspection
$ 725.00
8
Performance & Payment Bonds 3%
$ 1,987.34
Total: $ 68,231.84
s"-r 3
SCHULTZ ENGINEERING, LLC:
Page 1 of 1
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
CASTLEGATE H SUBDIVISION - PARKA
Engineer's Estimate of Final Construction Cost
Data
Description
Unit
IInnutelfl
Unit Price
Total
Site Preparation & Grading
1 IMobilimthon
& Construction Staking
LS
1
$ I,250.00
$ 1,250.00
2
Site Preparation
LS
1
$ 1,000.00
S 1,000.00
3
Site Grading
LS
1
$ 750.00
$ 750.00
4
Silt Fence, Construction Exit, and Erosion & SedinuN Control
LS
1
$ 700.00 1
$ 700.DO
Park Feeteres
5
Shelter - Slab, Fmmiug, Roof, Masonry and Electrical Work
(additional stone masonry)
LS
1
$ 32,000.00
$ 32,000.00
6
Table
LS
1
$ 1,200.00
$ 1,200.00
7
Grill
LS
1
$ 450.00
$ 450.00
8
Drinh g Fonnlein
EA
1
$ 5,000.00
$ 3,000.00
9
Trash Receptacle
LS
1
$ 600.00
$ 600.00
10
Park Beaches
EA
2
$ 1000.00
$ 2,00.W
II
Bike Rack
EA
1
$ 600.00
$ 600,00
12
Carteret. Sidewalk-4"thick
SF
400
$ 4,20
$ 1,680.OD
13
Sidewalk Trench Drain
EA
1
$ 750.00
$ 750.00
Electrical
14
Area LED Lights & Poles
EA
2
$ 3,200.00
$ 6,400.00
15
Electrical Work&Meter Pole
LS
I
$ 1,500.00
$ 1,500.00
16
1"Electrical Conduit
LF
801
$ 3.50
1 $ 280.00
Irrigation System
17 Imgation System Ls 1 $ 1,50riao 1 $ 1,500.00
Water & Sewer Service
18
1" Water Service (Connect to Existing Service)
LS
1
S 300.00
$ 300.00
19
I" Water Service Line
LF
73
S 6.50
S 474.50
20
Water Line Fittings & Hose Bibs
IS
1
$ 100.00
$ 100.00
21
Wk. Meta
LS
1
$ 500.00
$ 500.00
22
Sewer Service fm Water Fountain
LS
I
$ 900,00
$ 900.00
Landscape
22
Non -Campy Trees (>1.25" Caliper)
EA
12
$ 100.00
$ 1,200.00
23
Cmopy Trees(>2.5"Caliper)
EA
I]
$ 250.00
$ 4,250.00
1
24
lBerareelaGoess Seeding (Inside Disturbed Area Limits)
SY
1 450
$ 0.30
IS 135.00
Accessibility Plan Review and Inspection
25
Accessibilty Plan Review
LS
I
$ 425.00
$ d25.00
26
Accessibility lnspecluee
LS
1
$ 300.00
$ 300,00
Site Preliaration & Grading Subtotal
$ 3,700.00
Park Features Subtotal
$ 44,280.00
Electrical Subtotal
$ 81180.00
Irrigation System Subtotal
$ 11500.00
Water & Sewer Service Subtotal
$ 2,274.50
Landscape Subtotal
$ 5,585.00
Attessibffit, Plan Review end W eedoo Subtotal
S 725.00
Total Construction
$ 66,244.50
Performance & Payment Bonds 3 %
$ 1,987.34
TOTAL PROJECT I 1 1$ 68,231.8d
#i � v'i*
,31�.. . �f
dOSEPH�P �SCHU
���� 65E8
�� zs-j�
F-i 2327
5t518LU MQNEERING, LLC.
Page 1 of I