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 204 Oversize Participation Cost - Summary August 10, 2015 Water System w/12" Lines Water System w/8" Lines $ 105,881 Difference in Construction Cost $ 24,613 Performance and Payments Bonds and Fees $ 3,948 Overall Participation Estimate $ 28,561 G F-12327 SCHULTZ ENGINEERING, LLC. Page 1 of 1 130,494 G F-12327 SCHULTZ ENGINEERING, LLC. Page 1 of 1 130,494 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate 11 Subdivision - Section 204 Eneineer's Estimate of CnnstrnrHnn Descri tion - - - P 'Unit Estimated aazdi Omt Price Total %Complete uantf - AmouncCompleto(S) Amount. Remainin S Genial Item, 1 Mobilization, Overhead and Construction Staking LS I S 8,500.00 S 8,500.00 90 % S 7,650.00 S 850 2 Topsoil Removal and Replacement, complete in place LS I S 7,000.00 $ 7,000.00 60% S 4,200.00 $ 2,800 3 Street Name Signs, complete in place EA 7 $ 350.00 S 1,400.00 100% S 1,400.00 S 4 Stop Signs, complete in place EA 6 S 400.00 $ 1,600.00 0% S - S 1,600 5 Pavement Striping and Markings, complete in place IS 1 S 4,500.00 S 5,000.00 0% S - S 5,000 6 Erosion & Sediment Control - S WPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place [S 1 $ 2,750.00 S 2,750.00 60% $ 1,650.00 S 1,100 7 Hydmseed and Flydromuleb, complete in place SY 25,800 S 0.50 S 12,900.00 0% S - S 12,900 General lhm, Subtotal S 39,150.00 Remaining Subtotal S 24,280 Page 1 of 4 Castlegate II Subdivision - Section 204 Engineer's Estimate of Construcfinn Item Description Unit Estimated uanti Unit Price Total %Complete uanti Amount Complete ($) Amount Remainin $ 8 Excavation& Grading, complete in place LS I S 25,000.00 $ 25,000.00 90% $ 22,500.00 S 2,500 9 Mixing & incorporation of lime, 6" deep, complete in place SY 9,862 $ 2.10 S 18,610.20 100% S 18,610.20 S 10 Mixing & incorporation oflime, 8" deep, complete in place SY 7,934 S 2.80 S 22,215.20 100% $ 22,215.20 S I Hydrated Lime, complete in place (27 lb/sy for 6" deep & 36 lb/sy for 8" deep) Ton 262 S 170.00 S 44,540.00 100% $ 44,540.00 $ 12 7" Reinforced Concrete Pavement w/Cmb, complete in place SY 7,069 S 34.00 S 240,346.00 100% S 240,346.00 S S $ 13 Reinforced Concrete Pavement- Aprons- 6" Thick w/ Monolithic standard Curb, complete in place SF 7,812 $ 4.00 S 31,248.00 100% S 31,248.00 S 14 Concrete Sidewalk & Romps -4" thick, complete in place & WS Phillips Sidewalk SF 43,677 S 3.30 S 144,134.10 57% $ 92,156.44 $ 61,978 15 ADA Ramps- Detectable Warning Surfaces, complete in place EA 18 S 500.00 S. 9,000.00 72% S .6.480.00 S 2,520 Street Construction Concrete Pavement Items Subtotal S 535,093.50 Remaining Subtutall S 66,998 Storm sewer CONhnction Item3, 16 30"RCP Pipe, complete in place- Structural Backfill, complete in place LF 167 S 55.00 S 9,195.00 100% $ 9,195,00 $ - 17 30" HDPE Pipe, complete in place- structural Backfill, complete in place LF 204 $ 50.00 S 10,200.00 100% S 10,200.00 S 18 30" HDPE Pipe, complete in place - NonSwcuaal Backfill, complete in place LF 206 $ 45.00 $ 9,270.00 100% S 9,270.00 S 19 24" RCP Pipe, complete in piece - Strucimzl Backfill, complete in place LF 68 S 40.00 $ 2,720.00 100% S 2,720.00 S - 20 24" RCP Pipe, complete in place - Non-Stmduml Backfill, complete In place LF 40 S 36.00 S 1,440.00 100% S 1,440.00 S - 21 24" HDPE Pipe, complete in place- Structural Backfill, complete in place LF 58 S 32.00 S 1,956.00 100% $ 1.856.00 $ 22 18" RCP Pipe, complete in place- Structural Backfdi, complete in place EA 52 $ 35.00 S 1,820.00 100% $ _1,820.00 S 23 18"- 6H:1V Concrete SET, complete in place EA 1 2 IS 1,250.00 S 2,500.00 100% S 2,500.00 $ - 24 jCurb told - 15' wide, complete in place EA I S 4,000.00 S 4,000.00 100% $ 4,000.00 $ 25 Curb Inlet- 10' wide, complete in place EA 8 S 3,500.00 $ 29,000.00 100% $ 28,000.00 S 26 Curb told -$'wide, complete in place EA 2 S 2,750.00 $ 5,500.00 100% $ 5,500.00 E 27 24" Gone Wet complete in place EA 1 $ 3,000.00 S 3,000.00 100% S 3,000.00 S 28 Tx3' Junction Box, complete in place EA 1 $ 2,750.00 S 2,750.00 100% S 2,750.00 S 29 4'x4' Junction Box, complete in place EA 4 S 3,000.00 $ 12,000.00 100% $ 12,000.00 $ 30 TV Testing and Inspection, complete in place LF 795 S 2.00 S 1,590.00 100% $ 1,590.00 S Storm Sewer Construction Items Subtatall $ 95,831.00 I Remaining Subtatai S - Page 2 of 4 Castlegate 11 Subdivision - Section 204 Engineer's Estimate of Construction Item D<scri Lon P Unit Estimated uanti Unit Price Total %Complete uanti Amouot Complete (S) Amomt Remainin S i.. Water Construction Items 31 12" C900 Water Pipe w/tracer wife- Stmomrai Backfill, complete in place LF 1426 S 40.00 S 57,040.00 100% S 57,040.00 S - 32 12" Ductile Iron Wntef Pipe w/tracer wife- Structural Backfill, complete in place LF 20 S 60.00 S 1,200.00 100% S 1,200.00 S 33 Connect to Existing 12" Water Line EA 2 S 1,000.00 S 2,000.00 100% S 2,000.00 S 34 12"x 12" MJ. Tee, complete in place EA 1 $ 800.00 S 800.00 100% S 800.00 S 35 Fire Hydmot Assembly (w/valve, vat. extension), complete in place EA I S 3,500.00 $ 3,500.00 100% $ 3,500.00 S - 36 12" x 6" M.J. Tee, complete in place EA 2 S 600.00 S 1,200.00 100% $ 1,200.00 S - 37 12" M.J. Gate Valve, complete in place EA 4 S 1,850.00 S 7,400.00 100% S 7,400.00 $ - 38 12"x45"MJ. Bend complete in place EA 10 S 650.00 S 6,500.00 100% $ 6,500.00 $ 39 1" Water Service, < 15 It (avg length =2 ft) (12" Line) EA 1 2 S 750.00 S 1,500.00 100% S 1,500.00 S 40 1- Water Service,>15 ft(avg length =48 ft) (12"Line) EA 3 S 1,200.00 $ 3,600.00 100% S 3,600.00 S - 41 1.5" Water Service, < 15 ft (avg length =2 ft) (12" Line) EA 3 S 1,100.00 S 3,300.00 100% S 3,300.00 S 42 1.5"Water Service,>15 ft(avg length =48 ft)(12"Line) EA 7 S 1,600.00 $ 11,200.00 100% S 11,200,00 S 43 4" Blowoff Assembly, complete in place EA l S 2,200.00 S 2,200.00 100% S 2,200.00 S - 44 Waterline Testing IS 1 S 1,000.00 S 1,000.00 I00% S 1,000.00 S 45 6" C900 Water Pipe w/Lacer wive- Structural Backfil4 complete in place IF 14 S 28.00 S 392.00 100% S 392.00 S 46 6" C900 Water Pipe w/tracer wire-NonShucnual Backfill, complete in place IF 607 $ 23.00 S 13,961.00 100% S 13,961.00 S - 47 Connect to Existing 6' Water Line EA 1 S 1,000.00 S 1,000.00 100% S 1,000,00 $ 48 1. Hydrant Assembly (wNttive, vent exnsono.), wmplete I. place EA I S 3,500.00 S 3,500.00 100% S 3,500.00 S 49 6". 6" MJ. Tee, complete in place EA 1 $ 500.00 S 500.00 100% S 500.00 S 50 6" MJ. Gate Valve, complete in plan EA 1 S 1,000.00 $ 1,000.00 100% $ 1.000.00 $ 51 1" Water Service, > 15 ft (avg length =48 ft) (6" Line) EA 2 S 1,000.00 $ 2,000.00 100% $ 2,000.00 S 52 1.5" Water Service, < 15 It (avg length= 2 ft) (6" Line) EA 4 S 800.00 S 3,200.00 100% S 3.200.00 S 53 1.5" Water Service,> 15 It ("I, length = 48 ft) (6" Line) EA 3 S 1,200.00 S 3.600.00 100% $ 3,600.00 S Water Construction Items Subustill $ 131,593.00 1 Remaining Subtotal S - Page 3 of 4 Castlegate II Subdivision - Section 204 Engineer's Estimate of Construction Item Description P Unit Estimated vavli Urnt Price %Complete Total uavti Amount Complete ($) Amount Remairnn $ Sanitary,Sewee Construction Items 54 6" PVC Sewer U. - D3034 -Non-Structural BackfdL complete in place LF . _ . 432 $ 16.00 S 6,912.D0 100% S 6,912.00 S - 55 8" PVC Sewer Line- ASTM D-2241- Structural Backfill, complete in place LF 132 S 24.50 $ 3,234.00 100% S 3,234.00 S 56 S" PVC Sewer Lim -ASTM D-224I-Noa-Srructmat HackEll, complete in place LF 261 $ 22.50 S 6,322.50 100% S 6,322.50 $ - 57 8"PVC Sewer Lim -D3034- SWctuml Backfill, complete in place LF 59 S 24.00 $ 1,416.00 100% S 1,416.00 S - 58 8" PVC Sewer Line -D3034 - Non-Strucural Backfrll, complete in place LF 320 S 22.00 S 7,040.00 100% $ 7,040.00 S 59 8" Cleanouq complete is place EA I S 500.00 S 500.00 10D% $ $00.00 S 60 4" Sewer Service -Single (avg, length =4ft), complete in place EA 2 S 300.00 S 600.00 100% S 600.00 S 61 4" Sewer Service -Double (avg length =4 ft), complete in place EA 11 $ 400.00 S 4,400.00 100% S 4,400.00 $ 62 4" Sewer Service -Single (avg length = 48 ft), complete in place EA 7 S 850.00 S 5,950.00 100% S 5,950.00 S - 63 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 5 S 950.00 $ 4,750.00 100% S 4,750,00 S 64 Tie -In to Existing Mavhole, complete in place EA I $ 750.00 S 750.00 100% S 750.00 S 65 Concrete Manhole-4'Dia-complete in place EA 4 $ 2,800.00 S 11,200.00 100% S 11,200.00 S - 66 TV Testing and laspeclion, complete in place LF 1,224 S 2.00 S 2,449.00 100% S 2,448.00 $ Sanitary Sewer Construction Items Subtotal S 5552250 Remaining Subtotal S General Item Subtotal S 39,150.00 $ 24,250 Street Comtruction Concrete Pavement Items Subtotal S 535,093.50 $ 66,998 Storm Sewer Comtruction Items Subtotal S 95,831.00 $ Water Construction Items Subtatal S 131,593.00_ S _ - Smitary Sewer Comtruction Items Subtotal S 55,527 50 S - 50% Additional for Grass is 6,450 TOTAL CONSTRUCTION S 857,190.00 1 $ 91,248 SCHULTZ Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate II Subdivision - Section 204 Engineer's Estimate. of Cnnctrurtinn Item Description Unit Estimated uanti Unit Price Total General Items 1 Mobilization, Overhead and Construction Staking LS 1 $ 8,500.00 $ 8,500.00 2 Topsoil Removal and Replacement, complete in place LS I $ 7,000.00 $ 7,000.00 3 Street Name Signs, complete in place EA 7 $ 350.00 $ 1,400.00 4 Stop Signs, complete in place EA 6 $ 400.00 $ 1,600.00 5 Pavement Striping and Markings, complete in place LS 1 $ 4,500.00 $ 5,000.00 6 Erosion & Sediment Control - S WPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 2,750.00 $ 2,750.00 7 Hydmseed and Hydromulch, complete in place SY 25,800 $ 0.50 $ 12,900.00 General Items Subtotal $ 39,150.00 Page 1 of 4 Castlegate II Subdivision - Section 204 EnEineer's Estimate of Construction Item Description Unit Estimated uanti Unit Price Total 8 Excavation & Grading, complete in place LS I $ 25,000.00 $ 25,000.00 9 Mixing & incorporation of lime, 6" deep, complete in place SY 8.862 $ 2.10 $ 18,610.20 10 Mixing & incorporation of lime, 8" deep, complete in place SY 7,934 $ 2.80 $ 22,215.20 11 Hydrated Lime, complete in place (27 Ib/sy for 6" deep & 36 lb/sy for 8" deep) Ton 262 $ 170.00 $ 44,540.00 12 6" Reinforced Concrete Pavement w/Curb, complete in place SY 7,101 $ 31.00 $ 220,131.00 13 7" Reinforced Concrete Pavement w/Curb, complete in place SY 7,069 $ 34.00 $ 240,346.00 14 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF 7,812 $ 4.00 $ 31,248,00 15 Concrete Sidewalk & Ramps - 4" thick, complete in place & WS Phillips Sidewalk SF 43,677 $ 3.30 $ 144,134.10 16 ADA Ramps - Detectable Warning Surfaces, complete in place EA 18 $ 500.00 $ 9,000.00 Street Construction Concrete Pavement Items Subtotal $ 755,224.50 Storm Sewer Construction Items -. 17 30" RCP Pipe, complete in place - Structural Backfill, complete in place LF 1 167 $ 55.00 $ 9,185.00 18 30" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 204 $ 50.00 $ 10,200.00 19 30" HDPE Pipe, complete in place -Non-Structural Backfill, complete in place LF 206 $ 45.00 $ 9,270.00 20 24" RCP Pipe, complete in place - Structural Backfill, complete in place LF 68 $ 40.00 $ 2,720.00 21 24" RCP Pipe, complete in place - Non -Structural Backfill, complete in place LF 40 $ 36.00 $ 1,440.00 22 24" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 58 $ 32.00 $ 1,856.00 23 18" RCP Pipe, complete in place - Structural Backfill, complete in place EA 52 $ 35.00 $ 1,820.00 24 1 18" - 6H:1 V Concrete SET, complete in place EA 2 $ 1,250.00 $ 2,500.00 25 Curb Inlet - 15' wide, complete in place EA 1 $ 4,000.00 $ 4,000.00 26 Curb Inlet - 10' wide, complete in place EA 8 $ 3,500.00 $ 28,000.00 27 1 Curb Inlet - T wide, complete in place EA 2 $ 2,750.00 $ 5,500.00 28 24" Grate Inlet, complete in place EA 1 $ 3,000.00 $ 3,000.00 29 3'x3' Junction Box, complete in place EA 1 $ 2,750.00 $ 2,750.00 30 4'x4' Junction Box, complete in place EA 4 $ 3,000.00 $ 12,000.00 31 TV Testing and Inspection, complete in place LF 795 $ 2.00 $ 1,590.00 Storm Sewer Construction Items Subtotal $ 95,831.00 Page 2 of 4 Castlegate II Subdivision - Section 204 Eneineer's Estimate of Construction Item Description Unit Estimated uanti Unit Price Total Water Construction Items - 32 12" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 1426 $ 40.00 $ 57,040.00 33 12" Ductile Iron Water Pipe w/tracer wire - Structural Backfill, complete in place LF 20 $ 60.00 $ 1,200.00 34 Connect to Existing 12" Water Line EA 2 $ 1,000.00 $ 2,000.00 35 12"x 12" M.J. Tee, complete in place EA 1 $ 800.00 $ 800.00 36 Fire Hydrant Assembly (w/valve, vert. extension), complete in place EA 1 $ 3,500.00 $ 3,500.00 37 12" x 6" M.J. Tee, complete in place EA 2 $ 600.00 $ 1,200,00 38 12" M.J. Gate Valve, complete in place EA 4 $ 1,850.00 $ 7,400.00 39 12" x 450 M.J. Bend, complete in place EA 10 $ 650.00 $ 6,500.00 40 1" Water Service, < 15 ft (avg length= 2 ft) (12" Line) EA 2 $ 750.00 $ 1,500.00 41 1" Water Service, > 15 ft (avg length = 48 ft) (12" Line) EA 3 $ 1,200.00 $ 3,600.00 42 1.5" Water Service, < 15 ft (avg length = 2 ft) (12" Line) EA 3 $ 1,100.00 $ 3,300.00 43 1.5" Water Service, > 15 ft (avg length = 48 ft) (12" Line) EA 7 $ 1,600.00 $ 11,200.00 44 4" Blowoff Assembly, complete in place EA 1 $ 2,200.00 $ 2,200.00 45 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00 46 6" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 14 $ 28.00 $ 392.00 47 6" C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 607 $ 23.00 $ 13,961.00 48 Connect to Existing 6" Water Line EA 1 $ 1,000.00 $ 1,000.00 49 Fire Hydrant Assembly (w/valve, vert. extension), complete in place EA 1 $ 3,500.00 $ 3,500.00 50 6"x 6" M.J. Tee, complete in place EA I $ 500.00 $ 500.00 51 6" M.J. Gate Valve, complete in place EA 1 $ 1,000.00 $ 1,000.00 52 1" Water Service, > 15 ft (avg length = 48 ft) (6" Line) EA 2 $ 1,000.00 $ 2,000.00 53 1.5" Water Service, < 15 ft (avg length = 2 ft) (6" Line) EA 4 $ 800.00 $ 3,200.00 54 1.5" Water Service, > 15 ft (avg length = 48 ft) (6" Line) EA 3 $ 1,200.00 $ 3,600.00 Water Construction Items Subtotal $ 131,593.00 Page 3 of 4 Castlegate II Subdivision - Section 204 Engineer's Estimate of Construction Item Description Unit Estimated uan[i Unit Price Total Sanitary Sewer Construction Items 55 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 432 $ 16.00 $ 6,912.00 56 8" PVC Sewer Line - ASTM D-2241 - Structural Backfill, complete in place LF 132 $ 24.50 $ 3,234.00 57 8" PVC Sewer Line - ASTM D-2241 - Non -Structural Backfill, complete in place LF 281 $ 22.50 $ 6,322.50 58 8" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 59 $ 24.00 $ 1,416.00 59 8" PVC Sewer Line - D3034 - Non -Structural Backfill, complete in place LF 320 $ 22.00 $ 7,040.00 60 8" Cleanout, complete in place EA 1 1 $ 500.00 $ 500.00 61 4" Sewer Service -Single (avg. length = 4ft), complete in place EA 2 $ 300.00 $ 600.00 62 4" Sewer Service -Double (avg length = 4 ft), complete in place EA 11 $ 400.00 $ 4,400.00 63 4" Sewer Service -Single (avg length = 48 ft), complete in place EA 7 $ 850.00 $ 5,950.00 64 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 5 $ 950.00 $ 4,750.00 65 Tie -In to Existing Manhole, complete in place EA 1 $ 750.00 $ 750.00 66 Concrete Manhole - 4' Dia. -complete in place EA 4 $ 2,800.00 $ 11,200.00 67 TV Testing and Inspection, complete in place LF 1 1,224 $ 2.00 $ 2,448.00 Sanitary Sewer Construction Items Subtotal $ 55,522.50 General Items Subtotal S 39,150.00 Street Construction Concrete Pavement Items Subtotal $ 755,224.50 Storm Sewer Construction Items Subtotal $ 95,831.00 Water Construction Items Subtotal $ 131,593.00 Sanitary Sewer Construction Items Subtotal $ 55,522.50 TOTAL CONSTRUCTION S 1,077,321.00 r-tz " .. SCNULTZ ENGINHE iM LLC 3-r3 Page 4 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No.12327 Castlegate II Subdivision - Section 204 Eneineer's Estimate of Conetnictian Item Description P Unit Estimated uanti Unit Price Total General Items 1 Mobilization, Overhead and Construction Staking LS 1 $ 8,500.00 $ 8,500.00 2 Topsoil Removal and Replacement, complete in place LS 1 $ 7,000.00 $ 7,000.00 3 Street Name Signs, complete in place EA 7 $ 350.00 $ 1,400.00 4 Stop Signs, complete in place EA 6 $ 400.00 $ 1,600.00 5 Pavement Striping and Markings, complete in place LS 1 $ 4,500.00 $ 5,000.00 6 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 2,750.00 $ 2,750.00 7 Hydroseed and Hydromulch, complete in place SY 25,800 $ 0.50 $ 12,900.00 General Items Subtotal $ 39,150.00 Page 1 of 4 Castlegate II Subdivision - Section 204 Enzineer's Estimate of Construction Item Description Unit Estimated uanti Unit Price Total 8 Excavation & Grading, complete in place LS l $ 25,000.00 $ 25,000.00 9 Mixing & incorporation of lime, 6" deep, complete in place SY 8,862 $ 2.10 $ 18,610.20 10 Mixing & incorporation of lime, 8" deep, complete in place SY 7,934 $ 2.80 $ 22,215.20 11 Hydrated Lime, complete in place (27 lb/sy fot 6" deep & 361b/sy for 8" deep) Ton 262 $ 170.00 $ 44,540.00 12 6" Reinforced Concrete Pavement w/Curb, complete in place SY 7,101 $ 31.00 $ 220,131.00 13 7" Reinforced Concrete Pavement w/Curb, complete in place SY 7,069 $ 34.00 $ 240,346.00 14 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF 7,812 $ 4.00 $ 31,248.00 15 Concrete Sidewalk & Ramps - 4" thick, complete in place & WS Phillips Sidewalk SF 43,677 $ 3.30 $ 144,134.10 16 ADA Ramps - Detectable Warning Surfaces, complete in place EA 18 $ 500.00 $ 9,000.00 Street Construction Concrete Pavement Items Subtotal $ 755,224.50 Storm Sewer Construction Items 17 30" RCP Pipe, complete in place - Structural Backfill, complete in place LF 167 $ 55.00 $ 9,185.00 18 30" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 204 $ 50.00 $ 10,200.00 19 30" HDPE Pipe, complete in place - Non -Structural Backfill, complete in place LF 206 $ 45.00 $ 9,270.00 20 24" RCP Pipe, complete in place - Structural Backfill, complete in place LF 68 $ 40.00 $ 2,720.00 21 24" RCP Pipe, complete in place - Non -Structural Backfill, complete in place LF 40 $ 36.00 $ 1,440.00 22 24" HDPE Pipe, complete in place - Structural Backfill, complete in place LF 58 1 $ 32.00 $ 1,856.00 23 18" RCP Pipe, complete in place - Structural Backfill, complete in place EA 52 $ 35.00 $ 1,820.00 24 18" - 6H:1 V Concrete SET, complete in place EA 2 $ 1,250.00 $ 2,500.00 25 Curb Inlet - 15' wide, complete in place EA 1 $ 4,000.00 $ 4,000.00 26 Curb Inlet - 10' wide, complete in place EA 8 $ 3,500.00 $ 29,000.00 27 Curb Inlet - T wide, complete in place EA 2 $ 2,750.00 $ 5,500.00 28 24" Grate Inlet, complete in place EA 1 $ 3,000.00 $ 3,000.00 29 3'x3' Junction Box, complete in place EA I $ 2,750.00 $ 2,750.00 30 4'x4' Junction Box, complete in place EA 4 $ 3,000.00 $ 12,000.00 31 1 TV Testing and Inspection, complete in place LF 795 $ 2.00 $ 1,590.00 Storm Sewer Construction Items Subtotal $ 95,831.00 Page 2 of 4 Castlegate II Subdivision - Section 204 En ineer's Estimate of Construction Item Description Unit Estimated uanti Unit Price Total Sanitary Sewer Construction Items 55 6" PVC Sewer Line - D3034 -Non-Structural Backfill, complete in place LF 432 $ 16.00 $ 6,912.00 56 8" PVC Sewer Line - ASTM D-2241 -Structural Backfill, complete in place LF 132 $ 24.50 $ 3,234.00 57 8" PVC Sewer Line - ASTM D-2241 - Non -Structural Backfill, complete in place LF 281 $ 22.50 $ 6,322.50 58 8" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 59 $ 24.00 $ 1,416.00 59 8" PVC Sewer Line - D3034 - Non -Structural Backfill, complete in place LF 320 $ 22.00 $ 7,040.00 60 8" Cleanout, complete in place EA 1 $ 500.00 $ 500.00 61 4" Sewer Service -Single (avg. length = 411), complete in place EA 2 $ 300.00 $ 600.00 62 4" Sewer Service -Double (avg length = 4 ft), complete in place EA 11 $ 400.00 $ 4,400.00 63 4" Sewer Service -Single (avg length = 48 ft), complete in place EA 7 $ 850.00 $ 5,950.00 64 4" Sewer Service -Double (avg length = 48 ft), complete in place EA 5 $ 950.00 $ 4,750.00 65 Tie -In to Existing Manhole, complete in place EA 1 $ 750.00 $ 750.00 66 Concrete Manhole - 4' Dia. - complete in place EA 4 $ 2,800.00 $ 11,200.00 67 TV Testing and Inspection, complete in place LF 1,,224 $ 2.00 $ 2,448.00 Sanitary Sewer Construction Items Subtotal $ 55,522.50 General Items Subtotal $ 39,150.00 Street Construction Concrete Pavement Items Subtotal $ 755,224.50 Storm Sewer Construction Items Subtotal $ 95,831.00 Water Construction Items Subtotal $ 131,593.00 Sanitary Sewer Construction Items Subtotal $ - 55,522.50 TOTAL CONSTRUCTION $ 1,077,321.00 SCHULTZ ENGINEERING, LLC. Page 4 of 4 Castlegate II Subdivision - Section 204 Eneineer's Estimate of Constructinn Item Description Uni[ Estimated Quantity Unit Price Total Water Construction Items 32 12" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 1426 $ 40.00 $ 57,040.00 33 12" Ductile Iron Water Pipe w/tracer wire - Structural Backfill, complete in place LF 20 $ 60.00 $ 1,200.00 34 Connect to Existing 12" Water Line EA 2 $ 1,000.00 $ 2,000.00 35 12"x 12" M.J. Tee, complete in place EA 1 $ 800.00 $ 800.00 36 Fire Hydrant Assembly (w/valve, vent. extension), complete in place EA I $ 3,500.00 $ 3,500.00 37 12" x 6" M.J. Tee, complete in place EA 2 $ 600.00 $ 1,200.00 38 12" M.J. Gate Valve, complete in place EA 4 $ 1,850.00 $ 7,400.00 39 12" x 45° M.J. Bend, complete in place EA 10 $ 650.00 $ 6,500.00 40 1" Water Service, < 15 ft (avg length = 2 ft) (12" Line) EA 2 $ 750.00 $ 1,500.00 41 1" Water Service,> 15 ft (avg length =48 ft) (12" Line) EA 3 $ 1,200.00 $ 3,600.00 42 1.5" Water Service, < 15 ft (avg length = 2 ft) (12" Line) EA 3 $ 1,100.00 $ 3,300.00 43 1.5" Water Service, > 15 ft (avg length = 48 ft) (12" Line) EA 7 $ 1,600.00 $ 11,200.00 44 4" Blowoff Assembly, complete in place EA 1 $ 2,900.00 $ 2,200,00 45 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00 46 6" C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 14 $ 28.00 $ 392.00 47 6' C900 Water Pipe w/tracer wire - Non -Structural Backfill, complete in place LF 607 $ 23.00 $ 13,961.00 48 Connect to Existing 6" Water Line EA 1 $ 1,000.00 $ 1,000.00 49 Fire Hydrant Assembly (w/valve, vert. extension), complete in place EA 1 $ 3,500.00 $ 3,500.00 50 6"x 6" M.J. Tee, complete in place EA 1 $ 500.00 $ 500.00 51 6" M.J. Gate Valve, complete in place EA 1 $ 1,000.00 $ 1,000.00 52 1" Water Service, > 15 ft (avg length = 48 ft) (6" Line) EA 2 $ 1,000.00 $ 2,000.00 53 1.5" Water Service, < 15 ft (avg length = 2 ft) (6" Line) EA 4 $ 800.00 $ 3,200.00 54 1.5" Water Service, > 15 ft (avg length = 48 ft) (6' Line) EA 3 $ 1,200.00 $ 3,600.00 Water Construction Items Subtotal $ 131,593.00 Page 3 of 4