The URL can be used to link to this page

Home My WebLink AboutCost EstimatesStreet Construction Items 10 Excavation & Grading, complete in place LS 1 $ 36,000.00 $36,000 11 Mixing & incorporation of lime, 6" deep, complete in place SY 14,926 $ 2.20 $32,837 12 Hydrated Lime, complete in place Ton 210 $ 150.00 $31,500 13 Crushed Limestone Base Material - 6" thick, complete in place SY 8,315 $ 10.00 $83,150 14 HMAC - Type D Pavement 2" thick - includes prime coat, complete in place SY 8,315 $ 10.00 $83,150 15 Concrete Curb & Gutter (Standard), complete in place LF 877 $ 10.50 $9,209 16 Concrete Curb & Gutter (Laydown), complete in place LF 4,543 $ 10.50 $47,702 17 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF 11,555 $ 3.90 $45,065 18 Reinforced Concrete Pavement - Alleys - 6" thick, complete in place SF 18,496 $ 3.90 $72,133 19 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 21,624 $ 3.40 $73,522 20 Pipeline Protection - Concrete Pads, complete in place SF 529 $ 6.00 $3,171 21 ADA Ramps - Detectable Warning Surfaces, complete in place EA 22 $ 500.00 $11,000 Street Construction Items Subtotal 5528,437 Item I Description Unit I Estimated Quantity Unit Price Total General Items 1 Mobilization, Overhead and Construction Staking LS 1 $ 25,000.00 $25,000 2 Traffic Control - complete in place LS 1 $ 2,000.00 $2,000 3 Right of Way and Site Preparation LS 1 $ 10,000.00 $10,000 4 Topsoil Removal and Replacement, complete in place LS 1 $ 20,000.00 $20,000 5 Install End of Street Signs, complete in place EA 18 $ 150.00 $2,700 6 Remove Existing Driveways EA 3 $ 500.00 $1,500 7 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 7,500.00 $7,500 8 Landscape and Irrigation Sleeves - 2 - 4" PVC, complete in place LF 60 $ 10.00 $600 9 Hydroseed and Hydromulch, complete in place SY 40,000 $ 0.55 $22,000 General Items Subtotal 591,300 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 University Heights Subdivision Phase 1 Engineer's Estimate of Construction Revised July 27, 2011 Page 1 of 4 Storm Sewer Construction Items 22 30" RCP Pipe, complete in place (Structural) LF 740 $ 70.00 $51,800 23 30" RCP Pipe, complete in place (Non - Structural) LF 686 $ 60.00 $41,178 24 24" RCP Pipe, complete in place (Structural) LF 626 $ 55.00 $34,430 25 18" RCP Pipe, complete in place (Structural) LF 218 $ 45.00 $9,810 26 18" RCP Pipe, complete in place (Non - Structural) LF 91 $ 40.00 $3,640 27 18" - 6H:I V Concrete SET, complete in place EA 4 $ 1,000.00 $4,000 28 Curb Inlet - 5' wide, complete in place EA 2 $ 2,600.00 $5,200 29 Curb Inlet - 10' wide, complete in place EA 7 $ 3,500.00 $24,500 30 Curb Inlet - 15' wide, complete in place EA 3 $ 4,000.00 $12,000 31 Alley Gutter Area Inlet - 2 -V -4430, complete in place EA 1 $ 3,500.00 $3,500 32 Alley Gutter Area Inlet - 3 -V -4430, complete in place EA 1 $ 3,500.00 $3,500 29 Junction Box, complete in place EA 4 $ 2,500.00 $10,000 30 Channel No. 1 Construction - Excavation and Grading, complete in place LS I $ 2,000.00 $2,000 31 Rock RipRap, complete in place SY 23 $ 60.00 $1,380 32 Concrete RipRap, complete in place SF 32 $ 5.00 $160 33 TV Testing and Inspection, complete in place LF 2,361 $ 3.50 $8,265 Storm Sewer Construction Items Subtotal $215,363 Detention Pond 2 Construction Items 34 Pond Excavating and Grading, complete in place LS 1 $ 2,500.00 $2,500 35 18" HDPE Pipe, complete in place (Non - Structural) LF 32 $ 35.00 $1,106 36 12" HDPE Pipe, complete in place (Non - Structural) LF 78 $ 25.00 $1,950 37 Concrete Pond Outlet Structure, complete in place EA 1 $ 1,500.00 $1,500 38 18" - 6H:I V Concrete SET, complete in place EA 1 $ 1,000.00 $1,000 39 Concrete End Treatment for 12" Pipe, complete in place SF 60 $ 6.00 $360 40 4' Wide Concrete Flume, complete in place SF 370 $ 5.00 $1,850 Detention Pond 2 Construction Items Subtotal $10,266 Existing Detention Pond Construction Items 41 Pond Excavating and Grading, complete in place LS 1 $ 32,000.00 $32,000 44 Remove Existing Concrete Flume LS 1 $ 1,500.00 $1,500 Existing Detention Pond Construction Items Subtotal $33,500 University Heights Subdivision Phase 1 Engineer's Estimate of Construction Page 2 of 4 Water Construction Items 45a 12" C900 Water Pipe - Structural Backfill, complete in place LF 110 $ 35.00 53,850 45b 10" C900 Water Pipe - Structural Backfill, complete in place LF 91 $ 30.00 $2,730 45c 8" C900 Water Pipe - Structural Backfill, complete in place LF 445 $ 26.00 $11,570 46a 12" C900 Water Pipe - Non - Structural Backfill, complete in place LF 1,321 $ 28.00 $36,988 46b 10" C900 Water Pipe - Non - Structural Backfill, complete in place LF 627 $ 25.00 $15,675 46c 8" C900 Water Pipe - Non - Structural Backfill, complete in place LF 1,901 $ 22.00 $41,822 47 Fire Hydrant Assembly (w /valve, vert. extension), complete in place EA 5 $ 3,500.00 $17,500 48a 12" M.J. Gate Valve, complete in place EA 3 $ 2,100.00 $6,300 48b 10" M.J. Gate Valve, complete in place EA 2 $ 1,650.00 $3,300 48c 8" M.J. Gate Valve, complete in place EA 9 $ 1,050.00 $9,450 49a 12 "x10" M.J. Tee, complete in place EA 1 $ 600.00 $600 49b 12 "x8" M.J. Tee, complete in place EA 1 $ 600.00 $600 49c 10 "x8" M.J. Tee, complete in place EA 1 $ 500.00 $500 49d 10 "x6" M.J. Tee, complete in place EA 2 $ 500.00 $1,000 49e 8" M.J. Tee, complete in place EA 2 $ 400.00 $800 50a 8 "x6" M.J. Tee, complete in place EA 3 $ 400.00 $1,200 51a 2" Blowoff Assembly, complete in place EA 4 $ 200.00 $800 51b 4" Blowoff Assembly, complete in place EA 2 $ 1,600.00 $3,200 52a 10" x 22.5 M.J. Bend, complete in place EA 8 $ 450.00 $3,600 52b 8" x 22.5 M.J. Bend, complete in place EA 16 $ 350.00 $5,600 53a 12" x 11.25 M.J. Bend, complete in place EA 2 $ 500.00 $1,000 53b 10" x 11.25 M.J. Bend, complete in place EA 2 $ 450.00 $900 53c 8" x 11.25 M.J. Bend, complete in place EA 2 $ 350.00 $700 53d 8 "x12" M.J. Reducer, complete in place EA 1 $ 500.00 $500 54a 1" Water Service < 15 ft (avg. length = 5 ft), complete in place -10" Line EA 2 $ 650.00 $1,300 54b 1" Water Service < 15 ft (avg. length = 5 ft), complete in place -8" Line EA 7 $ 500.00 $3,500 55a 1" Water Service >15 ft (avg. length = 48 ft), complete in place -8" Line EA 2 $ 1,000.00 $2,000 56a 1.5" Water Service < 15 ft (avg. length = 5 ft), complete in place -10" Line EA 8 $ 700.00 $5,600 56b 1.5" Water Service < 15 ft (avg. length = 5 ft), complete in place -8" Line EA 15 $ 600.00 $9,000 57a 1.5" Water Service > 15 ft (avg. length = 48 ft), complete in place -8" Line EA 13 $ 1,200.00 $15,600 58 Meter Boxes, complete in place EA 83 $ 100.00 $8,300 59 Connect to Existing Water Line, complete in place EA 1 $ 250.00 $250 60 Fence Removal & Replacement, complete in place LS 1 $ 300.00 $300 61 Waterline Testing LS I $ 500.00 $500 Water Construction Items Subtotal $216,535 University Heights Subdivision Phase 1 Engineer's Estimate of Construction Revised July 27, 2011 Page 3of4 Sanitary Sewer Construction Items 62 6" PVC Sewer Line - D3034 - Non - Structural Backfill, complete in place LF 1,314 $ 28.00 $36,792 63 8" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 251 $ 34.00 $8,534 64 8" PVC Sewer Line - D3034 - Non - Structural Backfill, complete in place LF 1,281 $ 30.00 $38,430 65 10" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 223 $ 38.00 $8,474 66 10" PVC Sewer Line - D3034 - Non - Structural Backfill, complete in place LF 305 $ 34.00 510,370 67 6" PVC Sewer Line - ASTM D -2241 - Structural Backfill, complete in place LF 20 $ 30.00 $600 68 8" PVC Sewer Line - ASTM D -2241 - Structural Backfill, complete in place LF 60 $ 34.00 $2,040 Sanitary Sewer Construction Items Continued 69 4" Sewer Service - Single (avg. length = 4 ft), complete in place EA 2 $ 350.00 $700 70 4" Sewer Service - Double (avg length = 4 ft), complete in place EA 13 $ 450.00 $5,850 71 4" Sewer Service- Single (avg length = 47 ft), complete in place EA 4 $ 950.00 $3,800 72 4" Sewer Service - Double (avg length = 47 ft), complete in place EA 25 $ 1,050.00 $26,250 73 6" Clean out, complete in place EA 1 $ 500.00 $500 74 Tie -In to Existing Manhole, complete in place EA 1 $ 1,000.00 $1,000 75 Concrete Manhole - 4' Dia. - complete in place EA 14 $ 3,250.00 $45,500 76 TV Testing and Inspection, complete in place LF 3,454 $ 3.50 $12,089 Sanitary Sewer Construction Items Subtotal 5200,929 General Items Subtotal $91,300 Street Construction Items Subtotal 5528,437 Storm Sewer Construction Items Subtotal S215,363 Detention Pond 2 Construction Items Subtotal 510,266 Existing Detention Pond Construction Items Subtotal 533,500 Water Construction Items Subtotal 5216,535 Sanitary Sewer Construction Items Subtotal 5200,929 TOTAL CONSTRUCTION $1,296,330 University Heights Subdivision Phase 1 Engineer's Estimate of Construction Revised July 27, 2011 Not Included: 1. Conduit for Electrical Service 2. Conduit for Street Lights 3. Street Lights 4. Street Name Signs Page 4 of 4 t� ' ~ if I � � JOSEPHP.S ; 65 ��ONA •MI••• F -12327 SCHULTZ ENGINEERING, LLC. Z 7 .-l/