HomeMy WebLinkAboutEngineer's Cost EstimateSCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Saddle Creek Subdivision, Phase 9
Engineer's Estimate of Waterline Construction
Item
Description
Unit
Estimated
Q uantit y
Unit Price
Total
Water System
l
8" C909 Water Pipe, non - structural backfill
LF
1093
24.00
26,232
2
6" C909 Water Pipe, non - structural backfill
LF
852
20.00
17,040
3
4" C909 Water Pipe, non - structural backfill
LF
493
16.00
7,888
4
Fire Hydrant Assembly (w /valve, vert. extension)
EA
2
3250.00
6,500
5
6" x 6" M.J. Tee
EA
1
400.00
400
6
8" x 6" M.J. Tee
EA
1
350.00
350
7
6" x 4" M.J. Reducer
EA
1
250.00
250
8
8" M.J. Gate Valve
EA
1
1000.00
1,000
9
6" M.J. Gate Valve
EA
1
800.00
800
10
4" M.J. Gate Valve
EA
1
600.00
600
11
8" 22.5° M.J. Bend
EA
1
250.00
250
12
8" 11.25 M.J. Bend
EA
2
250.00
500
13
4" 45° M.J. Bend
EA
2
150.00
300
14
2" Blowoff Assembly
EA
2
550.00
1,100
15
Connect to Existing Water Line
EA
2
500.00
1,000
16
l" Water Service - short side
EA
1
800.00
800
17
1" Water Service - long side w /PVC sleeve
EA
l
1,000.00
1,000
18
1.5" Water Service - short side
EA
7
1,000.00
7,000
19
1.5" Water Service - long side w /PVC sleeve
EA
4
1,250.00
5,000
20
Waterline Testing
LS
1
500.00
500
21
Meter Boxes
EA
24
100.00
2,400
ESTIMATED WATERLINE CONSTRUCTION
$80,91
. r......................
JOSEPH� P. SCHULT7j
F -12327
SCHULTZ ENGINEERING. LLC.
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Saddle Creek Subdivision, Phase 9
Engineer's Estimate of Street Construction
F -12327
Item
Description
Unit
Estimated
Q uantit y
Unit Price
Total
Sitework & Pavement
1
Mobilization/Construction Staking
LS
1
6,000.00
6,000
2
Site Pre aration/Clearing and Grubbing
AC
6
2,500.00
13,900
3
Topsoil Removal & Replacement
LS
1
5,000.00
5,000
4
Excavation/Grading
LS
1
20,000.00
20,000
5
Mixing & incorporation of lime, 6" deep
SY
9,695
2.00
19,390
6
Hydrated Lime (27 lb /s)
Ton
145
160.00
23,200
7
6" Crushed Limestone Base
SY
8,595
10.50
90,248
8
1.5" Hot Mix Asphaltic Concrete
SY
6,660
10.50
-
69,930
9
End of Street Signs
EA
2
100.00
200
10
Seeding (edge of pavement to ROW & easements)
SY
12,090
0.30
3,627
Sitework and
Paving Subtotal
$251,495
Drainage System
11
18" HDPE Culvert - structural backfill
LF
120
32.00
3,840
12
Silt Fence
LF
310
2.50
775
13
Rock Ri ra
SY
120
40.00
-
4,800
14
Drainage Channel Excavation and Grading
LF
115
12.00
1,380
15
Construction Exit
EA
2
1
2,000
16
SWPPP Implementation & Maintenance
LS
1
1,000.00
1,000
Drainage Subtotal
$13,795
Street Construction Subtotal
$265,290
10% Contin enc
0 ESTIMATED CONSTRUCTION 1
$26,529
$291818
OF
_,"*See
&/ 4r
. ct� .....................
JOSEPH P. HUL
....9040...... 0 9. 09 .
OJWL
SCHULTZ ENGINEERING, LLC.
SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Saddle Creek Subdivision, Phase 9
Engineer's Estimate of Waterline Construction
Item
Description
Unit
Estimated
Quantit
Unit Price
Total
Water System
1
8" C909 Water Pipe, non - structural backfill
LF
1 087
24.00
26,088
2
6 " C909 Wate P ipe, non - s b ackfi ll
LF
852
20.00
17, 040
3
4
4" C 909 Water Pie non - str bac
P>
Fire Hydrant Assembly ( /valve, v ert . extensio
LF
EA
49
_ 2
16. 00
3250.00
7,88
- -
6,500
5
6" x 6" M.J. Tee
EA
1
40 0.00
400
6
8" x 6" M.J. Tee
E A
1
350.
350
7
6" x 4" M.J. Reducer
EA
1
250.00
250
8
8" M.J. Gate Valve
EA
1
10 00.00
1,000
9
6" M.J. Gate Valve
EA
1
800.
800
10
4" M.J. Gate Valve
EA
1
600.00
600
11
4" 4 5° M.J. Be
EA
2
150.00
_300
12
2" Blow Assembly
EA
2
5 50.00
1,1 00
13
Connect to Existing Wa Line
_ EA
2
500.00
1,000
14
1" Wa ter Service - s hort side
EA
1
80 0.00
8 00
1 5
16
-
1 7
1" Water S ervic e - long side w /PVC sl eeve
1.5" Water Servic -short side
-- —
1. 5" Water Se rvic e - long sid w /PV sle eve
EA
EA
EA
1
7
- --
4,
1, 000.001
1,000.00'i
-
1,2 50.00
1,000
7,000
- --
5, 000
18
Waterlin Testing
LS
- - 1
- 500.00
- 50
19
Meter Boxes
EA
24
100.00
2,400
ESTIMATED WATERLINE CONSTRUCTION
$80,016
/vfz� OF
r
.
........... . ......... � : �' : .
JOSEPH P. SCHULTZ
10- 2S I
F -12327
SCHULTZ ENGINEERING, LLC.