HomeMy WebLinkAboutCOST ESTIMATE SCHULTZ ENGINEERING, LLC.
2730 Longmire Drive, Suite A
College Station, Texas 77845
Firm No. 12327
Castlegate II Subdivision
Section 100
Engineer's Estimate of Construction
Asphalt Pavement Option
Item Description Unit I Estimated Unit Price Total
Quantity
General Items
1 Mobilization, Overhead and Construction Staking LS 1 $ 5,500.00 $ 5,500.00
2 Topsoil Removal and Replacement, complete in place LS 1 $ 6,000.00 $ 6,000.00
3 Install End of Street Signs, complete in place EA 15 $ 150.00 $ 2,250.00
3a Install End of Sidewalk Signs, complete in place EA 8 $ 150.00 $ 1,200.00
4 Erosion & Sediment Control - SWPPP Implementation & Maintenance, Silt Fence, LS 1 $ 3,000.00 $ 3 ,000.00
Construction Exit, Rock Filter Dam, etc., complete in place
5 Hydroseed and Hydromulch, complete in place SY 10,000 $ 0.50 $ 5,000.00
General Items Subtotal $ 22,950.00
Street Construction Items Asphalt Pavement
6 Excavation & Grading, complete in place LS 1 $ 16,000.00 $ 16,000.00
7 Mixing & incorporation of lime, 6" deep, complete in place SY 6,910 $ 2.00 $ 13,820.00
8 Mixing & incorporation of lime, 8" deep, complete in place SY 6,260 $ 2.30 $ 14,398.00
9 Hydrated Lime, complete in place (271b /sy fot 6" deep & 36 lb /sy for 8" deep) Ton 205 $ 170.00 $ 34,850.00
10 Crushed Limestone Base Material - 6" thick, complete in place SY 4,981 $ 9.50 $ 47,319.50
11 Crushed Limestone Base Material - 8" thick, complete in place SY 4,701 $ 11.50 $ 54,061.50
12 HMAC - Type D Pavement 2" thick - includes prime coat, complete in place SY 9,685 $ 10.50 $ 101,692.50
13 HMAC - Type C Pavement 2" thick - includes prime coat, complete in place SY 4,701 $ 10.00 $ 47,010.00
14 Concrete Curb & Gutter (Standard), complete in place LF 2,322 $ 10.50 $ 24,381.00
15 Concrete Curb & Gutter (Laydown), complete in place LF 3,474 $ 10.50 $ 36,477.00
16 Reinforced Concrete Pavement - Aprons - 6" Thick w/ Monolithic Standard Curb, SF 6,680 $ 4.00 $ 26,720.00
complete in place
17 Concrete Sidewalk & Ramps - 4" thick, complete in place SF 31,550 $ 3.40 $ 107,270.00
17A Remove Concrete Sidewalk, complete in place SF 75 $ 2.50 $ 187.50
18 Sidewalk Trench Grate, complete in place EA 2 $ 250.00 $ 500.00
19 ADA Ramps - Detectable Warning Surfaces, complete in place EA 22 $ 400.00 $ 8,800.00
Street Construction Asphalt Pavement Items Subtotal $ 533,487.00
Page 1of3
Castlegate II Subdivision
Section 100
Engineer's Estimate of Construction
Asphalt Pavement Option
Water Construction Items
20 12" C900 Water Pipe w /tracer wire - Structural Backfill, complete in place LF 220 $ 38.00 $ 8,360.00
21 12" C900 Water Pipe w /tracer wire - Non - Structural Backfill, complete in place LF 1185 $ 32.00 $ 37,920.00
22 Fire Hydrant Assembly (w /12" x 6" Tee, valve, vert. extension), complete in place EA 1 $ 3,750.00 $ 3,750.00
23 Connect to Existing Water Line EA 1 $ 1,000.00 $ 1,000.00
24 12" x 45 M.J. Bend, complete in place EA 8 $ 650.00 $ 5,200.00
25 12" x 11.25 M.J. Bend, complete in place EA 1 $ 650.00 $ 650.00
26 12 "x 12" M.J. Tee, complete in place EA 1 $ 850.00 $ 850.00
27 12 "x 6" M.J. Tee, complete in place EA 1 $ 750.00 $ 750.00
28 12" M.J. Gate Valve, complete in place EA 4 $ 1,850.00 $ 7,400.00
29 1" Water Service, < 15 ft (avg length = 3 ft) (12" Line) EA 3 $ 750.00 $ 2,250.00
30 1.5" Water Service, < 15 ft (avg length = 3 ft) (12" Line) EA 6 $ 1,100.00 $ 6,600.00
31 1.5" Water Service, > 15 ft (avg length = 47 ft) (12" Line) EA 5 $ 1,600.00 $ 8,000.00
32 4" Blowoff Assembly, complete in place EA 2 $ 2,200.00 $ 4,400.00
33 Waterline Testing LS 1 $ 1,000.00 $ 1,000.00
34 6" C900 Water Pipe w /tracer wire - Structural Backfill, complete in place LF 51 $ 22.00 $ 1,122.00
35 6" C900 Water Pipe w /tracer wire - Non - Structural Backfill, complete in place LF 228 $ 18.00 $ 4,104.00
36 Fire Hydrant Assembly (w /6" x 6" Tee, valve, vert. extension), complete in place EA 1 $ 3,500.00 $ 3,500.00
37 6" M.J. Gate Valve, complete in place EA 2 $ 1,000.00 $ 2,000.00
38 1" Water Service, > 15 ft (avg length = 47 ft) (6" Line) EA 3 $ 1,000.00 $ 3,000.00
39 1.5" Water Service, < 15 ft (avg length = 3 ft) (6" Line) EA 4 $ 800.00 $ 3,200.00
40 1.5" Water Service, > 15 ft (avg length = 47 ft) (6" Line) EA 3 $ 1,200.00 $ 3,600.00
41 2" Blowoff Assembly, complete in place EA 1 $ 1,000.00 $ 1,000.00
Water Construction Items Subtotal $ 109,656.00
Storm Sewer Construction Items
42 36" RCP Pipe, complete in place (Structural) LF 789 $ 75.00 $ 59,175.00
43 36" HDPE Pipe, complete in place (Structural) LF 1,211 $ 55.00 $ 66,605.00
44 30" RCP Pipe, complete in place (Structural) LF 193 $ 60.00 $ 11,580.00
45 30" HDPE Pipe, complete in place (Structural) LF 1,048 $ 50.00 $ 52,400.00
46 24" RCP Pipe, complete in place (Structural) LF 697 $ 45.00 $ 31,365.00
47 18" RCP Pipe, complete in place (Structural) LF 128 $ 36.00 $ 4,608.00
48 18" RCP Pipe, complete in place (Non - Structural) LF 33 $ 32.00 $ 1,056.00
49 Curb Inlet - 5' wide, complete in place EA 1 $ 2,600.00 $ 2,600.00
50 Curb Inlet - 10' wide, complete in place EA 8 $ 3,000.00 $ 24,000.00
51 Area Grate Inlet EA 1 $ 2,750.00 $ 2,750.00
52 10'x4' Junction Box, complete in place EA 3 $ 3,500.00 $ 10,500.00
53 5'x5' Junction Box, complete in place EA 2 $ 2,500.00 $ 5,000.00
54 Rock RipRap, complete in place SY 402 $ 20.00 $ 8,040.00
55 TV Testing and Inspection, complete in place LF 4,099 $ 2.00 $ 8,198.00
Storm Sewer Construction Items Subtotal $ 287,877.00
Page 2 of 3
Castlegate II Subdivision
Section 100
Engineer's Estimate of Construction
Asphalt Pavement Option
Sanitary Sewer Construction Items
56 6" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 1,404 $ 18.00 $ 25,272.00
57 6" PVC Sewer Line - ASTM D -2241 - Structural Backfill, complete in place LF 20 $ 20.00 $ 400.00
58 8" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 713 $ 22.00 $ 15,686.00
59 12" PVC Sewer Line - D3034 - Structural Backfill, complete in place LF 522 $ 30.00 $ 15,660.00
60 12" PVC Sewer Line - ASTM D -2241 - Structural Backfill, complete in place LF 40 $ 32.00 $ 1,280.00
61 12" PVC Sewer Line - PVC Lock Joint Pipe, complete in place LF 65 $ 36.00 $ 2,340.00
62 4" Sewer Service - Single (avg. length = 4 ft), complete in place EA 5 $ 300.00 $ 1,500.00
63 4" Sewer Service- Double (avg length = 4 ft), complete in place EA 6 $ 400.00 $ 2,400.00
64 4" Sewer Service - Single (avg length = 47 ft), complete in place EA 4 $ 850.00 $ 3,400.00
65 4" Sewer Service - Double (avg length = 47 ft), complete in place EA 10 $ 950.00 $ 9,500.00
66 Tie -In to Existing Manhole, complete in place EA 1 $ 1,000.00 $ 1,000.00
67 Concrete Manhole - 4' Dia. - complete in place EA 8 $ 2,800.00 $ 22,400.00
68 20" Diameter - 3/8" Thick Steel Casing, complete in place LF 55 $ 40.00 $ 2,200.00
69 TV Testing and Inspection, complete in place LF 2,659 $ 2.00 $ 5,318.00
Sanitary Sewer Construction Items Subtotal $ 108,356.00
General Items Subtotal $ 22,950.00
Street Construction Asphalt Pavement Items Subtotal $ 533,487.00
Water Construction Items Subtotal $ 109,656.00
Storm Sewer Construction Items Subtotal $ 287,877.00
Sanitary Sewer Construction Items Subtotal $ 108,356.00
TOTAL CONSTRUCTIONS $ 1,062,326.00
J OSEPH P. SCH ULIZ
65880
** 4,,.Z -8(3
F-12327
SCHULTZ ENGINEERING, LLC.
Page 3 of 3