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 II Subdivision - Section 103 Engineer's Estimate of Construction Item Description Unit Estimated uanti Unit Price Total General Items l Mobilization, Overhead and Construction Staking LS 1 $ 7,500.00 $ 7,500.00 2 Topsoil Removal and Replacement, complete in place LS 1 $ 6,000.00 $ 6,000.00 3 Install End of Street Signs, complete in place EA 15 $ 150.00 $ 2,250.00 4 Street Name Signs, complete in place EA 6 $ 350.00 $ 1.400,00 5 Stop Signs, complete in place EA 6 $ 400.00 $ 1,600.00 6 Pavement Striping and Markings, complete in place LS 1 $ 4,500.00 $ 5,000.00 7 Erosion & Sediment Control - S WPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS I $ 2,500.00 $ 2,500.00 8 Hydroseed and Hydromulch, complete in place SY 6,860 $ 0.50 $ 3,430.00 General Items Subtotal $ 29,680.00 Page 1 of 4 Castlegate II Subdivision - Section 103 Engineer's Estimate of Construction Item Description Unit Estimated uantit Unit Price Total Water Construction Items 32 12" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 667 $ 40.00 $ 26,690.00 33 12" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 96 $ 35.00 $ 3,360.00 34 Connect to Existing 12" Water Line EA 1 $ 1,000.00 $ 1,000.00 35 12"x 12" M.J. Tee, complete in place EA 1 $ 800.00 $ 800.00 36 12"x 12" M.J. Cross, complete in place EA 1 $ 11000.00 $ 1,000.00 37 12" x 6" M.J. Reducer, complete in place EA 1 $ 550.00 $ 550.00 38 12" x 8" M.J. Reducer, complete in place EA 2 $ 550.00 $ 1,100.00 39 12" M.J. Gate Valve, complete in place EA 3 $ 1,850.00 $ 5,550.00 40 12" x 45' M.J. Bend, complete in place EA 2 $ 650.00 $ 1,300.00 41 V Water Service, < 15 R (avg length = 2 ft) (12" Line) EA 1 $ 750.00 $ 750.00 42 1.5" Water Service, < 15 ft (avg length = 2 ft) (12" Line) EA 4 $ 1,100.00 $ 4,400.00 43 1.5" Water Service, > 15 ft (avg length = 48 ft) (12" Line) EA 5 $ 1,600.00 $ 8,000.00 44 4" Blowoff Assembly, complete in place EA 1 $ 2,200.00 $ 2,200.00 45 Waterline Testing LS 1 $ 11000.00 $ 1,000.00 46 8" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 236 $ 28.00 $ 6,608.00 47 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 336 $ 23.00 $ 7,728.00 48 6" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 684 $ 28.00 $ 19,152.00 49 4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 10 $ 28.00 $ 280.00 50 Connect to Existing 8" Water Line EA 1 $ 11000.00 $ 1,000.00 51 Connect to Existing 6" Water Line EA 1 $ 11000.00 $ 11000.00 52 Fire Hydrant Assembly (w/valve, vert. extension), complete in place EA 3 $ 3,500.00 $ 10,500.00 53 6"x 6" M.J. Tee, complete in place EA 3 $ 500.00 $ 1,500.00 54 8"x 8" M.J. Cross, complete in place EA 1 $ 600.00 $ 600.00 55 8" x 6" M.J. Reducer, complete in place EA 2 $ 400.00 $ 800.00 56 6' x 4" M.J. Reducer, complete in place EA 1 $ 400.00 $ 400.00 57 8" M.J. Gate Valve, complete in place EA 2 $ 1,050.00 $ 2,100.00 58 6" M.J. Gate Valve, complete in place EA 3 $ 1,000.00 $ 3,000.00 59 1" Water Service, < 15 ft (avg length = 2 ft) (6" Line) EA 2 $ 650.00 $ 1,300.00 60 1" Water Service, < 15 R (avg length = 2 ft) (4" Line) EA 1 $ 650.00 $ 650.00 61 1" Water Service, > 15 ft (avg length = 48 ft) (6" Line) EA 4 $ 1,000.00 $ 4,000.00 62 1" Water Service, > 15 R (avg length = 2 R) (4" Line) EA 1 $ 1,000.00 $ 1,000.00 63 1.5" Water Service, < 15 R (avg length = 2 ft) (6" Line) EA 4 $ 800.00 $ 3,200.00 64 1.5" Water Service, > 15 ft (avg length = 48 ft) (6" Line) EA 3 $ 1,200.00 $ 3,600.00 65 2" Blowoff Assembly, complete in place EA 3 $ 1,000.00 $ 3,000.00 Water Construction Items Subtotal $ 129,108.00 Page 3 of 4 Castlegate II Subdivision - Section 103 Engineer's Estimate of Construction Item Description Unit Estimated uanti Unit Price Total Sanitary Sewer Construction Items 66 6" PVC Sewer Line - D3034 -Structural Backfill, complete in place LF 172 $ I8.00 $ 3,096,00 67 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 320 $ 16.00 $ 5,120.00 68 6" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 40 $ 20.00 $ 800,00 69 8" PVC Sewer Line - D3034 - Non -Structural Backfill, complete in place LF 936 $ 22.00 $ 20,592.00 70 6" PVC Cap, complete in place EA 2 $ 200.00 $ 400.00 71 4" Sewer Service -Single (avg. length = 411), complete in place EA 3 $ 300.00 $ 900.00 72 4" Sewer Service -Double (avg length = 4 ft), complete in place EA 11 $ 400.00 $ 4,400,00 73 4" Sewer Service -Single (avg length = 48 ft), complete in place EA 2 $ 850.00 $ 1,700.00 74 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 11 $ 950.00 $ 10,450.00 75 Tie -In to Existing Manhole, complete in place EA 2 $ 750.00 $ 1,500.00 76 Concrete Manhole - 4' Dia. - complete in place EA 4 $ 2,800.00 $ 11,200.00 77 TV Testing and Inspection, complete in place LF 1 1,468 $ 2.00 $ 2,936.00 - Sanitary Sewer Construction Items Subtotal $ 63,094.00 General Items Subtotal $ 29,680.00 Street Construction Concrete Pavement Items Subtotal $ 440,471.90 Storm Sewer Construction Items Subtotal $ 206,097.00 Water Construction Items Subtotal $ 129,108.00 Sanitary Sewer Construction Items Subtotal $ 63,094.00 TOTAL CONSTRUCTION 1 $ 868,450.90 SGHWz ENGINEERING, LLC Page 4 of 4 (1 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate I1 Subdivision, Section 103 Engineer's Estimate of Oversize Participation Cost - Summary September 19, 2013 Water System w/12" Lines $ 129,108 Water System w/8" Lines $ 115,052 Difference in Construction Cost $ 14,056 Performance and Payments Bonds and Fees $ 4,500 Overall Participation Estimate $ 18,556 SGHULTL ENGINEERING, LLC: ,l 3 Page 1 of 3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate 11 Subdivision, Section 103 Engineer's Estimate of Oversize Participation Cost September 19, 2013 Item Description Unit Estimated snail Unit Price Total Water System w/12" Lines 1 12" C900 Water Pipe warmer wire Structural Backfill, complete in place LF 667 S 40.00 S 26,680.00 2 12" C900 Water Pipe w/tracervire- Non-Stmctuml Backfill, complete in place LF 96 $ 35.00 S 3,360.00 3 Connect to Existing 12" Water Line EA I $ 1,000.00 $ 1,000.00 4 12"x 12" M.J. Tee, co replete in place EA t $ 800.00 S 800.00 5 12"x 12" M.J. Cross, complete in place EA l $ 1,000.00 $ 1,000.00 6 12" x 6" M.J. Reducer, complete in place EA I $ 550.00 S 550.00 7 IT' x 8" M.1. Reducer, complete in place EA 2 S 550.00 $ 1,100.00 8 12" M.1. Gate Valve, complete in place EA 3 $ 1,850.00 $ 5,550.00 9 12" x 45" M.J. Bend, complete in place EA 2 S 650.00 S 1,300.00 10 V Water Servica, < 15 R (avg length= 2 R) (12" Line) EA 1 $ 750.00 S 750.00 11 1.5" Water Service, < 15 R (avg length =2 R) (12" Line) EA 4 S 1,100.01) S 4,400.00 12 1.5" Water Service, > 15 R (avg length = 48 R) (12" Line) EA 5 $ 1,600.00 $ 8,000.00 13 4" Blmvol£Assembly, complete in place EA 1 $ 2,200.OD $ 2,200.00 14 Waterline Testing LS 1 $ I,000.OD $ 1,000.00 15 8" C900 Water Pipe wpmcer wire - Structural Backfill, complete in place LF 236 $ 28.OD S 6,608.00 16 8" C900 Water Pipe w/imcervire- Non -Structural Backfill, complete in place LF 336 $ 23.00 $ 7,728.00 17 6" C90D Water Pipe wormer wire - Stuctural Backfill, complete in place LF 694 $ 29.00 $ 19,152.00 18 4" C900 Water Pipe wormer wire - Structural Backfill, complete in place LF 10 S 28.00 S 280.00 19 Colonel to Existing 8" Water Line EA 1 $ 1,000.00 $ 1,000.00 20 Connect to Existing 6" Water Line EA I $ 1,000.00 S 1,000.00 21 Fire Hydrant Assembly (w/valve, vert. extension), complete in place EA 3 $ 3,500.00 $ 10,500.00 22 6"x 6" M.J. Tee, complete in place EA 3 $ 500.00 S 1,500.00 23 8"x 8" M.1. Cross, complete in place EA 1 $ 600.00 $ 600.00 24 8" x 6" M.J. Reducer, complete in place EA 2 $ 400.00 S 800.00 25 6" x 4" M.J. Reducer, complete in place EA 1 $ 400.00 S 400.00 26 8" M.1. Gate Valve, complete in place EA 2 S 1,050.00 S 2,100.00 27 6" M.J. Gate Valve, complete in place EA 3 S 1,000.00 S 3,000.00 28 V Water Service, < 15 R (avg length = 2 R) (6" Line) EA 2 $ 650.00 $ 1,300.00 29 P Water Service, < 15 R (avg length = 2 0) (4" Line) EA 1 $ 650.00 $ 650.00 30 VWater Service,>15 R(avg length =480)(6"Line) EA 4 $ 1,000.00 S 4,000.00 31 V Were, Service,1 15 it (avg length = 2 0) (4" Line) EA 1 $ 1,000.00 $ 1,000.00 32 L5"Ware, Service,< 15 it (avg length =2 it) (6"Line) EA 4 $ 800.00 $ 3,200.00 33 1.5"Water Service, >15 R(avg length =48 R)to" Lim) EA 3 S 1,200.00 $ 3,600.00 34 2" Blow.JYM,cmbly, complete in place EA 3 $ 1,000.00 S 3,000.00 Water System w/12"Linty $ 129,108.00 Page 1 of 2 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate II Subdivision, Section 103 Engineer's Estimate of Oversize Participation Cost September 19, 2013 Rem Description unit Emanated Qlanotity unit Price Total Wafer System will".Lines 1 8" C900 Water Pipe w/lower wire- Structural Backfill, complete in place LF 667 S 28.00 $ 18,676.00 2 8" C900 Water Pipe w/vacerwire -Non-Slmchual Backfill, complete in place LF 96 $ 23.00 S 2,208.00 3 Cormect to Existing 12" Water Line EA 1 $ 1,000.00 S 1,000.00 4 8"x 8" M.L Tee, complete in place EA 1 $ 550.00 $ 550.00 5 8"x 8" M.1. Cross, complete in place EA l $ 600.00 S 600.00 6 8" x 6" M.J. Reducer, complete in place EA 1 S 400.00 $ 400.00 7 8 8" M.J. Gate Valve, complete in place EA 3 $ 1,050.00 $ 3,150.00 9 8" x 45" M.J. Bend, complete in place EA 2 $ 350.00 $ 700,00 10 V Water Service, < 15 it (avg length = 2 fi) (I2" Line) EA 1 $ 750.00 $ 750.00 Il 1,5"Water Service, <15 fi(a, length =2 fi)(12"Line) EA 4 $ 1,100.00 S 4,400.00 12 1.5"Water Servics,> 15 fi(avg length =48 it) (12"Line) EA 5 S 1,600.00 $ 9,000.00 13 4" Blowoff Assembly, complete in place EA 1 S 2,200.00 S 2,200.00 14 Wmorline Testing LS I S 1,000.00 $ 1,000.00 15 8" C900 Water Pipe whracer wire - Structural Backfill, complete in place LF 236 $ 28.00 S 6,608.00 16 8" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 336 S 23.00 S 7,729.00 17 6" C900 Water Pipe w/tracer who - Slmaural Backfill, complete in place LF 684 $ 28.00 S 19,152.00 18 4" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF to S 28.00 $ 280.00 19 Connect to Existing 8" Water Line EA 1 $ 1,000.00 $ 1,000.00 20 Connect to Existing 6" Water Line EA I S 1,000.00 $ 1,000.00 21 Fire Hydrant Assembly (w/valve, von. extension), complete in place EA 3 $ 3,500.00 S 10,500.00 22 6"x 6" M.L Tee, complete in place EA 3 $ 500.00 $ 1,500.00 23 8"X 8" M.1. Cross, Complete in place EA 1 $ 600.00 $ 600.00 24 8" x 6" M.J. Reducer, complete in place EA 2 $ 400.00 $ 800.00 25 6" x 4" M.J. Reducer, complete in place EA 1 $ 400.00 S 400.00 26 8" M.J. Gate Valve, complete in place EA 2 $ 1,050.00 $ 2,100.00 27 6" M.1. One Valve, complete in place EAJ 3 $ 1,000.00 S 3,000.00 28 1" Water Service,< 15 fi(nvg length =2 fi)(6"Line) EA 2 $ 650.00 S 1,300.00 29 I" Water Service, < 15 fi (avg length = 2 it) (4" Line) EA l S 650.00 S 650.00 30 1" Water Service, > 15 fi (avg length = 48 fi) (6" Line) EA 4 $ 1,000.00 S 4,000.00 31 1"Water Service, >15 a(tog length =2 fl)(4"Line) EA 1 $ 1,000.00 $ 1,000.00 32 1.5" Water Service, < 15 fi (avg length= 2 R) (6" Line) EA 4 $ 800.00 S 3,200.00 33 1.5"Water Service, >15 fthrg length =48 fi)(6"Line) EA 3 $ 1,200.00 S 3,600.00 34 2" Blewoff Assembly, complete in place EA 3 S 1,000.00 $ 3,000.00 Water System 11/8"Lines $115,052 Page 2 of 2