HomeMy WebLinkAboutSP2025-000013 Engr EstimateItem Description Unit
Estimated
Quantity Unit Price Total
1 Mobilization, Overhead and Construction Staking LS 1 25,000.00$ 25,000.00$
2 Erosion & Sediment Control - SWPPP NOI, Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam,
Removal of Silt Fence, etc., complete in place LS 1 1,500.00$ 1,500.00$
3 Hydroseed and Hydromulch and Fertilizer per specification BCS 32 92 13 and establishment of grass, complete in place SY 2,500 1.00$ 2,500.00$
29,000.00$
4 ADA Ramps - Detectable Warning Surfaces, complete in place EA 2 1,200.00$ 2,400.00$
5 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 157 6.00$ 942.00$
6 Demolish, Sawcut, and Remove Concrete Sidewalk SF 293 4.00$ 1,172.00$
7 Demolish, Sawcut, and Remove Curb LF 71 14.00$ 994.00$
8 Demolish, Sawcut, and Remove Concrete Pavement SF 96 4.00$ 384.00$
5,892.00$
9 8" PVC DR-14, C900 Water Pipe w/tracer wire - Structural Backfill, complete in place LF 66 75.00$ 4,950.00$
10 8" PVC DR-14, C900 Water Pipe w/tracer wire - Non-Structural Backfill, complete in place LF 43 65.00$ 2,795.00$
11 16" Casing, complete in place LF 66 120.00$ 7,920.00$
12 Fire Hydrant Assembly (w/valve, vert. extension), complete in place EA 1 7,000.00$ 7,000.00$
13 8" x 8" M.J. Tee, complete in place EA 1 900.00$ 900.00$
14 8" x 6" M.J. Reducer, complete in place EA 2 650.00$ 1,300.00$
15 8" M.J. Gate Valve, Box and Test Station, complete in place EA 3 2,500.00$ 7,500.00$
16 8" x 45o M.J. Bend, complete in place EA 4 650.00$ 2,600.00$
17 Connect to Existing 6" Water Line EA 2 1,500.00$ 3,000.00$
18 Trench Safety, complete in place LF 109 2.00$ 218.00$
19 Waterline Testing LS 1 1,500.00$ 1,500.00$
39,683.00$
20 8" PVC Sewer Line - D3034, SDR-26 - Non-Structural Backfill, complete in place LF 10 44.00$ 440.00$
21 12" PVC Sleeve, complete in place LF 9 110.00$ 990.00$
22 4" Sewer Service-Single, complete in place EA 1 3,750.00$ 3,750.00$
5,180.00$
23 4'x3' Junction Box, complete in place EA 1 2,400.00$ 2,400.00$
2,400.00$
Sanitary Sewer Construction Items
General Items Subtotal
Water Construction Items Subtotal
SCHULTZ ENGINEERING, LLC.
911 Southwest Pkwy E.
College Station, Texas 77840
Firm No. 12327
Brazos Valley Endodontic Associates
Engineer's Estimate of Construction Costs
General Items
Sidewalk and Demolition Construction Items
Sidewalk and Demolition Construction Items Subtotal
Water Construction Items
Sanitary Sewer Construction Items
Sanitary Sewer Construction Items Subtotal
TOTAL CONSTRUCTION 82,155.00$
Water Construction Items Subtotal
Storm Sewer Construction Items
Storm Sewer Construction Items Subtotal
General Items Subtotal 29,000.00$
Storm Sewer Construction Items Subtotal 2,400.00$
Sidewalk and Demolition Construction Items Subtotal 5,892.00$
39,683.00$
5,180.00$
Page 1 of 1
5/7/2025