The URL can be used to link to this page

Home My WebLink AboutEnineers Cost Estimate . 1 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Meadow Creek Subdivision, Phase 4B Engineer's Estimate of Construction Item ( Description Quantity Unit Estimated Unit Price Total Sitework & Pavement 1 Mobilization/Construction Staking LS 1 6,000.00 6,000 2 Site Preparation AC 7 1,000.00 7,000 3 Topsoil Removal & Replacement LS 1 8,000.00 8,000 4 Excavation/Grading LS 1 10,000.00 10,000 5 Mixing & incorporation of lime, 6" deep SY 4,753 2.50 11,882 6 Hydrated Lime (271b /sy) Ton 135 100.00 13,500 7 6" Crushed Limestone Base SY 3,444 10.50 36,162 8 Hot Mix Asphaltic Concrete 2" SY 3,444 11.00 37,884 9 End of Street Signs EA 6 150.00 900 10 Seeding (All disturbed are) SY 25,000 0.30 7,500 11 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 582 $ 3.40 $1,979 12 Concrete Curb & Gutter (Standard), complete in place LF 3,670 $ 10.50 $38,535 Landscape and Irrigation Sleeves - 2 - 4" PVC, complete in LF 41 $ 10.00 $410 13 place Reinforced Concrete Pavement - Aprons - 6" Thick w/ SF 1,180 $ 3.90 $4,602 14 Monolithic Standard Curb, complete in place Hydromulch Seeding (edge of pavement to ROW & 15 easements) SY 8,000 0.60 4,800 Sitework and Paving Subtotal $189,155 Drainage System & Erosion Control 16 Remove and Replace Piping LS 1 750.00 750.00 17 36" RCP Pipe, structural backfill LF 210 95.00 19,922 18 30" HDPE Pipe, structural backfill LF 287 75.00 21,495 19 24" HDPE Pipe, structural backfill LF 140 60.00 8,412 20 18" HDPE Pipe, structural backfill LF 272 50.00 13,615 21 10' Recessed Inlet EA 7 4,000.00 28,000 22 Silt Fence LF 1,700 3.00 5,100 19 Rock Riprap Ton 20 20 Inlet Protection EA 7 75.00 525 21 Construction Exit EA 2 1,000.00 2,000 22 SWPPP Implementation & Maintenance LS 1 1,500.00 1,500 23 TV Inspection LF 909 3.50 3,181 Drainage Subtotal $103,749 Water System 1 8" C909 Water Pipe, non - structural backfill LF 1321 24.00 31,704 2 8" C909 Water Pipe, structural backfill LF 94 28.00 2,632 3 Fire Hydrant Assembly (w /valve, vert. extension) EA 2 3250.00 6,500 4 8" x 8" M.J. Tee EA 2 500.00 1,000 5 8" M.J. Gate Valve EA 6 1100.00 6,600 6 8" 45° M.J. Bend EA 2 400.00 800 7 _8" 22.5° M.J. Bend EA 4 400.00 1,600 Meadow Creek Subdivision, Phase 4B Engineer's Estimate of Construction Estimated Item Description Unit Quantity 1 Unit Price Total 8 2" Blowoff Assembly EA 2 550.00 1,100 9 Connect to Existing Water Line EA 2 500.00 1,000 10 1" Water Service - short side EA 3 600.00 1,800 11 1" Water Service - long side w /PVC sleeve EA 2 900.00 1,800 12 1.5" Water Service - short side EA 8 800.00 6,400 13 1.5" Water Service - long side w /PVC sleeve EA 9 1,200.00 10,800 14 12" PVC Sleeve (36 LF) EA 2 500.00 1,000 15 Waterline Testing LS 1 5,000.00 5,000 16 Meter Boxes EA 38 80.00 3,040 Waterline Construction Subtotal $82,776 Sewer System 17 6" PVC Sewer Line, D3034, SDR 26, non - structural backfill LF 706 24.00 16,937 18 6" PVC Sewer Line, D3034, SDR 26, structural backfill LF 38 28.00 1,061 19 6" PVC Sewer Line, D2241, SDR 26, structural backfill LF 20 28.00 560 20 8" PVC Sewer Line, D3034, SDR 26, non - structural backfill LF 342 28.00 9,562 21 Standard 4' Manhole, 6.01 -8.00 ft depth EA 1 2,600.00 2,600 22 Standard 4' Manhole, 8.01 -10.00 ft depth EA 3 3,000.00 9,000 23 Standard 4' Manhole, 10.01 -12.00 ft depth EA 1 3,200.00 3,200 24 TV Inspection LF 1,105 3.00 3,315 25 4" Sewer Service - Single (avg. length = 4 ft) EA 2 350.00 700 26 4" Sewer Service - Single (avg. length = 47 ft) EA 4 950.00 3,800 27 4" Sewer Service - Double (avg length = 4 ft) EA 8 450.00 3,600 28 4" Sewer Service- Double (avg length = 47 ft) EA 7 1,050.00 7,350 4" Sewer Service - Double (avg length = 4 ft) on Existing 29 Service Stack EA' 1 450.00 450 4" Sewer Service- Double (avg length = 47 ft) on Existing 30 Service Stack EA 1 1,050.00 1,050 Sewer Subtotal $63,185 ESTIMATED CONSTRUCTION TOTAL $438,865 ADDITIONAL ITEMS NOT INCLUDED: 1: ELECTRICAL CONDUIT INSTALLATION 2: STREET LIGHTS 10111" �O 3: PROPANE GAS SYSTEM 4: STREET SIGNS # * 5: CONSTRUCTION MATERIALS TESTING � pgEpH P. SCHULTZ 6: COMMON AREA IMPROVEMENTS OR LANDSCAPING :5 r / \ ONM. F -12327 SCHULTZ ENGINEERING, LLC.