The URL can be used to link to this page

Home My WebLink AboutEngineers Cost EstimateSCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 The Traditions Subdivision Phase 23 - Biomedical Way Engineer's Preliminary Estimate of Construction Summary Sheet 'TOTAL CITY OF COLLEGE STATION PUBLIC INFRASTRUCTURE CONSTRUCTION $ 361,968.00 TOTAL SEWER CONSTRUCTION $ 36,925.00 TOTAL CONSTRUCTION $ 398,893.00 Q ........ SCHULTZ ............ 9 2 - If- F -12327 SCHULTZ ENGINEERING, LLC. Page 1 of 4 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 The Traditions Subdivision Phase 23 - Biomedical Way Engineer's Preliminary Estimate of Construction City of College Station Public Infrastructure Items Item Description p Unit Estimated Q uanti ty Unit Price Total General Items I Mobilization, Overhead and Construction Staking LS 1 $ 8,000.00 $ 8,000.00 2 Traffic Control - complete in place LS l $ 1,000.00 $ 1,000.00 3 Right of Way and Site Preparation LS 1 $ 5,000.00 $ 5,000.00 4 Topsoil Removal and Replacement, complete in place LS l $ 4,000.00 $ 4,000.00 5 Install 36" Stop Sign, complete in place EA 1 $ 400.00 $ 400.00 6 Rock RipRap, complete in place SY 14 $ 20.00 $ 280.00 7 Install End of Street Signs, complete in place EA 3 $ 250.00 $ 750.00 8 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, Construction Exit, Rock Filter Dam, etc., complete in place LS 1 $ 4,000.00 $ 4,000.00 9 Hydroseed and Hydromulch, complete in place SY 5,000 $ 0.60 $ 3,000.00 General Items Subtotal $ 26,430.00 Street Construction Items 10 Excavation & Grading, complete in place LS 1 $ 12,500.00 $ 12,500.00 I I Remove Concrete Curb & Gutter LF 90 $ 5.00 $ 450.00 12 Remove Concrete Sidewalk SF 806 $ 3.00 $ 2,418.00 13 Mixing & incorporation of lime, 8" deep, complete in place SY 5,500 $ 2.50 $ 13,750.00 14 Hydrated Lime, complete in place (36 Ibs /SY) Ton 100 $ 170.00 $ 17,000.00 15 Crushed Limestone Base Material - 8" thick, complete in place SY 3,825 $ I3.50 $ 51,637.50 16 Crushed Limestone Base Material - 6" thick, for temporary turnaround, complete in place SY 660 $ 11.50 $ 7,590.00 17 HMAC - Type D Pavement 2" thick - includes prime coat, complete in place SY 3,825 $ 12.00 $ 45,900.00 18 HMAC - Type D Pavement 1.5" thick - includes prime coat, for temporary turnaround, complete in place SY 600 $ 10.50 $ 6,300.00 19 Concrete Curb & Gutter (Standard), complete in place LF 2,020 $ 11.50 $ 23,230.00 20 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, complete in place SF 1,385 $ 5.00 $ 6,925.00 21 Concrete Sidewalk - 4" thick, complete in place SF 12,605 $ 3.80 $ 47,899.00 22 ADA Ramps - Detectable Warning Surfaces, complete in place EA 2 $ 650.00 $ 1,300.00 Street Construction Items Subtotal $ 236,899.50 Page 2 of 4 The Traditions Subdivision Phase 23 - Biomedical Way Engineer's Preliminary Estimate of Construction Citv of College Station Public Infrastructure Item.- Storm Sewer Construction Items 23 24" RCP Pipe, complete in place (Structural) LF 80 $ 70.00 $ 5,600.00 24 18" RCP Pipe, complete in place (Structural) LF 42 $ 55.00 $ 2,310.00 25 24" - 4H:1 V Concrete SET, complete in place EA 1 $ 2,000.00 $ 2,000.00 26 Curb Inlet - 5' wide, complete in place EA 2 $ 3,000.00 $ 6,000.00 27 Junction Box, complete in place EA I $ 3,000.00 $ 3,000.00 28 Channel Construction - Excavation and Grading, complete in place LS 1 $ 8,000.00 $ 8,000.00 29 Curlex 11 Blanket Ditch Lining, complete in place SY 220 $ 3.00 $ 660.00 30 TV Testing and Inspection, complete in place LF 122 $ 4.25 $ 518.50 Storm Sewer Construction Items $ 28,088.50 Water Construction Items 31 12" C900 Water Pipe - Structural Backfill, complete in place LF 1,105 $ 40.00 $ 44,200.00 32 Fire Hydrant Assembly (w /valve, vert. extension), complete in place EA 2 $ 3,600.00 $ 7,200.00 33 12" M.J. Gate Valve, complete in place EA 5 $ 2,250.00 $ 11,250.00 34 12" M.J. Tee, complete in place EA 2 $ 800.00 $ 1,600.00 35 12 "x 6" M.J. Tee, complete in place EA 1 $ 700.00 $ 700.00 36 4" BlowofFAssembly, complete in place EA 3 $ 1,200.00 $ 3,600.00 37 Remove 12" Plug and Blocking and Connect to Existing Water Line, complete in place EA 1 $ 1,000.00 $ 1,000.00 38 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00 Water Construction Items Subtotal $ 70,550.00 General Items Subtotal $ 26,430.00 Street Construction Items Subtotal $ 236,899.50 Storm Sewer Construction Items Subtotal $ 28,088.50 Water Construction Items Subtotal $ 70,550.00 TOTAL CITY OF COLLEGE STATION PUBLIC INFRASTRUCTURE CONSTRUCTION $ 361,968.00 F -12327 Page 3 of 4 SCHULTZ ENGINEERIN% LLC SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 The Traditions Subdivision Phase 23 - Biomedical Way Engineer's Preliminary Estimate of Construction City of Bryan Public Sewer Line Construction Item Description Unit Estimated Q uanti ty Unit Price Total Sanitary Sewer Construction Items l 8" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 350 $ 32.00 $ 11,200.00 2 12" PVC Sewer Line F D303 - Structural Backfill, complete in place LF 300 $ 44.00 $ 13,200.00 3 8" PVC Sewer Line ServVe Stubs, complete in place EA 2 $ 750.00 $ 1,500.00 4 Concrete Manhole - 4' Dia. - complete in place - 10 -12' depth EA I $ 3,250.00 $ 3,250.00 5 Concrete Manhole - 4' Dia. - complete in place - 16 -18' depth EA 1 $ 4,500.00 $ 4,500.00 6 Connect to Existing 6' Dia. Manhole EA 1 $ 1,000.00 $ 1,000.00 7 TV Testing and Inspection, complete in place LF 650 $ 3.50 $ 2,275.00 Sanitary Sewer Construction Items Subtotal $ 36,925.00 TOTAL SEWER CONSTRUCTION $ 36,925.00 OF T .NN..N�. JOSEPH P. SC V •000....0...... 65889 F -12327 SCHULTZ ENGINEERING, LLC. Page 4 of 4