The URL can be used to link to this page

Home My WebLink AboutENGINEERS ESTIMATESCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Meadowcreek Subdivision, Phase 5 Engineer's Estimate of Construction tion Estimated Item Description i Unit I, Unit Price Total Q uanti ty Sitework & Pavement I Mobilization/Construction Staking LS 1 $ 10,000.00 $ 10,000.00 2 Site Preparation AC 13 $ 600.00 $ 7,800.00 3 Topsoil Removal & Replacement LS 1 $ 8,000.00 $ 8,000.00 4 Excavation/Grading LS l $ 25,000.00 $ 25,000.00 5 Im ort Fill Material LS 1 $ 35,000.00 $ 35,000.00 6 Mixing & incorporation of lime, 6" deep SY 8,250 $ 2.50 $ 20,625.00 7 Hydrated Lime (27 lb /s) Ton 112 $ 170.00 $ 19,040.00 8 6" Crushed Limestone Base SY 5,990 $ 10.00 $ 59,900.00 9 Hot Mix Asphaltic Concrete 2" SY 5,990 $ 11.00 $ 65,890.00 10 End of Street Signs EA 3 $ 200.00 $ 600.00 11 Concrete Sidewalks - 4" thick, complete in place SF 10,085 $ 3.40 $ 34,289.00 12 ADA Ramps - Detectable Warning Surfaces, complete in lace EA 6 $ 500.00 $ 3,000.00 13 Concrete Curb & Gutter (Lay Down), complete in place LF 4,078 $ 10.00 $ 40,780.00 14 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic La Down Curb, complete in lace SF 3,292 $ 4.50 $ 14,814.00 15 Hydromulch Seeding (edge of pavement to ROW& Easements SY 4,350 $ 0.50 $ 2,175.00 16 Seeding (A11 disturbed areas) SY 37,500 $ 0.10 $ 3,750.00 Sitework and Paving Subtotal $ 350,663.00 Drainage System & Erosion Control 16 Connect to Existing Storm Sewer Pie EA 2 $ 750.00 $ 1,500.00 l7 5'x2.5' Concrete Box Culvert Structure (60 LF Each Barrel) (Pipes 601 A -D), complete in place LS 1 $ 32,000.00 $ 32,000.00 18 Headwalls, Wingwalls & Splash Pan 5'x2.5' Concrete Box Culvert Structure (Pipes 601 A -D), complete in place EA 2 $ 5,000.00 $ 10,000.00 19 Headwalls, Wingwalls & Splash Pan 36" Culvert Structure I (Pipes 501 A -F) EA 2 $ 5,000.00 $ 10,000.00 20 36" RCP Pipe, structural backfill LF 580 $ 95.00 $ 55,100.00 21 30" RCP Pipe, structural backfill LF 36 $ 80.00 $ 2,880.00 22 24" RCP Pipe, structural backfill LF 31 $ 65.00 $ 2,015.00 23 18" RCP Pipe, structural backfill LF 62 $ 55.00 $ 3,410.00 24 24" HDPE Pipe, structural backfill LF 270 $ 50.00 $ 13,500.00 25 18" HDPE Pipe, structural backfill LF 34 $ 40.00 $ 1,360.00 26 Junction Box EA 1 $ 2,500.00 $ 2,500.00 27 10' Recessed Inlet EA 9 $ 3,500.00 $ 31,500.00 28 24" Safe End Treatment EA 1 $ 1,500.00 $ 1,500.00 29 Rock Riprap SY 47 $ 40.00 $ 1,880.00 30 Concrete Ri ra , complete in place SF 1,277 $ 5.00 $ 6,385.00 31 Concrete Flume (Channels), complete in place - T width LF 890 $ 20.00 $ 17,800.00 Meadowereek Subdivision, Phase 5 Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity 32 Erosion & Sediment Controls - Silt fence, inlet protection, construction exit, erosion control logs, SWPPP Implementation & Maintenance, etc. complete in place LS 1 $ 5,000.00 $ 5,000.00 33 ITV Inspection LF 653 $ 3.50 $ 2,285.50 Drainage Suotal bt $ 200,615.50 Water System 34 8" C909 Water Pipe, non - structural backfill LF 1029 $ 24.00 $ 24,696.00 35 8" C909 Water Pipe, structural backfill LF 106 $ 28.00 $ 2,968.00 36 6" C909 Water Pipe, non - structural backfill LF 480 $ 22.00 $ 10,560.00 37 6" C909 Water Pipe, structural backfill LF 48 $ 25.00 $ 1,200.00 38 4" C909 Water Pipe, non- structural backfill LF 418 $ 18.00 $ 7,524.00 39 Fire Hydrant Assembly (w /valve, vert. extension) EA 2 $ 3,250.00 $ 6,500.00 40 8" x 8" M.J. Cross EA 1 $ 1,000.00 $ 1,000.00 41 8" M.J. Gate Valve EA 3 $ 1,200.00 $ 3,600.00 42 8" 22.5° M.J. Bend EA 4 $ 500.00 $ 2,000.00 43 8" x 6" M.J. Reducer EA 2 $ 500.00 $ 1,000.00 44 8" x 4" M.J. Reducer EA l $ 500.00 $ 500.00 45 6" x 4" M.J. Tee EA l $ 750.00 $ 750.00 46 6" M.J. Gate Valve EA 2 $ 1,000.00 $ 2,000.00 47 6" 22.5° M.J. Bend EA 4 $ 400.00 $ 1,600.00 48 4" M.J. Gate Valve EA 2 $ 500.00 $ 1,000.00 49 4" 22.5° M.J. Bend EA 2 $ 200.00 $ 400.00 50 2" BlowofJ'Assembly EA 3 $ 900.00 $ 2,700.00 51 Connect to Existing Water Line EA 2 $ 1,000.00 $ 2,000.00 52 l" Water Service - short side EA 8 $ 600.00 $ 4,800.00 53 l" Water Service - long side in PVC sleeve EA 9 $ 900.00 $ 8,100.00 54 1.5" Water Service - short side EA 10 $ 800.00 $ 8,000.00 55 1.5" Water Service - long side in PVC sleeve EA 11 $ 1,200.00 $ 13,200.00 56 4" PVC Sleeve (36 LF) EA 18 $ 250.00 $ 4,500.00 57 4" PVC Sleeve (48 LF) EA I $ 251.00 $ 251.00 58 4" PVC Sleeve (72 LF) EA 2 $ 252.00 $ 504.00 59 12" PVC Sleeve (36 LF) EA 3 $ 500.00 $ 1,500.00 60 14" PVC Sleeve under headwall LF 40 $ 50.00 $ 2,000.00 61 16" PVC Sleeve under headwall LF 40 $ 60.00 $ 2,400.00 62 Waterline Testing LS I $ 1,000.00 $ 1,000.00 63 Meter Boxes EA 59 $ 80.00 $ 4,720.00 Waterline Construction $ 122,973.00 Sewer System 64 8" PVC Sewer Line, D3034, SDR 26, non - structural backfill LF 277 $ 28.00 $ 7,756.00 65 8" PVC Sewer Line, D3034, SDR 26, structural backfill LF 48 $ 30.00 $ 1,440.00 66 8" PVC Sewer Line, D2241, SDR 26, structural backfill LF 20 $ 30.00 $ 600.00 67 6" PVC Sewer Line, D3034, SDR 26, non - structural backfill LF 161 $ 24.00 $ 3,864.00 68 6" PVC Sewer Line, D3034, SDR 26, structural backfill LF 48 $ 28.00 $ 1,344.00 69 6" PVC Sewer Line, D2241, SDR 26, structural backfill LF 20 $ 28.00 $ 560.00 70 Standard 4' Manhole, 6.01 -8.00 ft depth EA 2 $ 2,600.00 $ 5,200.00 71 Standard 4' Manhole, 10.01 -12.00 ft depth EA 1 $ 3,200.00 $ 3,200.00 72 TV Inspection LF 574 $ 3.00 $ 1,722.00 73 4" Sewer Service-Single (avg. length = 47 ft) EA 5 $ 950.00 $ 4,750.00 Meadowcreek Subdivision, Phase 5 Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Q uanti ty 74 4" Sewer Service - Double (avg length = 4 ft) EA 4 $ 550.00 $ 2,200.00 75 4" Sewer Service - Double (avg length = 47 ft) EA 7 $ 1,050.00 $ 7,350.00 4" Sewer Service - Single (avg length = 4 ft) on Existing 76 Service Stack EA' 1 $ 450.00 $ 450.00 4" Sewer Service - Single (avg length = 47 ft) on Existing 77 Service Stack EA 1 $ 950.00 $ 950.00 4" Sewer Service- Double (avg length = 4 ft) on Existing 78 Service Stack EA' 10 $ 550.00 $ 5,500.00 4" Sewer Service- Double (avg length = 47 ft) on Existing 79 Service Stack EA 4 $ 1,050.00 $ 4,200.00 Sewer Subtotal $ 51,086.00 ESTIMATED CONSTRUCTION TOTAL S 725,337.50 JOSEPH P� SCHULTZ �- 7 7.17.1 Z�, F -12327 SCHULTZ ENGINEERING, LLC.