Loading...
Cost Estimate SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity General Items 1 Mobilization,Overhead and Construction Staking LS I $ 20,000.00 $ 20,000.00 2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00 3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00 4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00 5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, 6 Construction Exit,Rock Filter Dam,etc.,complete in place LS 1 $ 5,000.00 $ 5,000.00 7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00 General Items Subtotal $ 54,906.00 Street Construction Items Concrete Pavement 8 Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00 9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70 10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70 11 Hydrated Lime,complete in place(27 lb/sy for 6"deep&36 Ib/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00 12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 32.00 $ 57,696.00 13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 35.00 $ 111,055.00 14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 2,806 $ 4.50 $ 12,627.00 complete in place 15 Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30 16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,697 $ 3.60 $ 56,509.20 17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00 Street Construction Concrete Pavement Items Subtotal $ 366,234.90 Page 1 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity Storm Sewer Construction Items 18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00 19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00 20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00 21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50 22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00 23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00 24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00 25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00 26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00 27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00 28 Inlet-V-4330 complete in place EA 3 $ 3,500.00 $ 10,500.00 29 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00 30 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00 31 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60 32 18"S.E.T.s 6H:IV,complete in place EA 2 $ 1,250.00 $ 2,500.00 33 Channel Grading LS 1 $ 6,000.00 $ 6,000.00 34 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00 Storm Sewer Construction Items Subtotal $ 252,338.10 Water Construction Items 35 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00 36 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1327 $ 24.00 $ 31,848.00 37 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00 38 Connect to Existing 12"Water Line EA 1 $ 500.00 $ 500.00 39 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00 40 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00 41 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00 42 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00 43 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00 44 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750.00 45 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00 46 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00 47 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00 Water Construction Items Subtotal $ 89,106.00 Page 2 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity Sanitary Sewer Construction Items 48 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00 49 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 74 $ 24.00 $ 1,776.00 50 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00 51 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00 52 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00 53 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00 54 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00 55 Tie-In to Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00 56 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00 57 TV Testing and Inspection,complete in place LF 658 $ 2.00 $ 1,316.00 58 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00 Sanitary Sewer Construction Items Subtotal $ 48,408.00 General Items Subtotal $ 54,906.00 Street Construction Concrete Pavement Items Subtotal $ 366,234.90 Storm Sewer Construction Items Subtotal $ 252,338.10 Water Construction Items Subtotal $ 89,106.00 Sanitary Sewer Construction Items Subtotal $ 48,408.00 TOTAL CONSTRUCTION $ 810,993.00 .+'' 4. •1.« "�` * * \* autJOSEPH P. SCHULTZ B5=8• "„14,40,4 r,--/6-/ F-12327 SCHULTZ ENGINEERING, LLC. Page 3 of 3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity General Items 1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00 2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00 3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00 4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00 5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00 6 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, LS 1 $ 5,000.00 $ 5,000.00 Construction Exit,Rock Filter Dam,etc.,complete in place 7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00 General Items Subtotal $ 54,906.00 Street Construction Items Concrete Pavement 8 'Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00 9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70 10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70 11 Hydrated Lime,complete in place(27 lb/sy for 6"deep&36 lb/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00 12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 36.00 $ 64,908.00 13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 40.00 $ 126,920.00 14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, SF 2,806 $ 5.50 $ 15,433.00 complete in place 15 'Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30 16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,640 $ 3.80 $ 59,432.00 17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00 Street Construction Concrete Pavement Items Subtotal $ 395,040.70 Page 1 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity Storm Sewer Construction Items 18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00 19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00 20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00 21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50 22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00 23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00 24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00 25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00 26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00 27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00 28 Inlet-2-V-4430 complete in place EA 1 $ 4,500.00 $ 4,500.00 29 Inlet-V-4330 complete in place EA 2 $ 3,500.00 $ 7,000.00 30 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00 31 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00 32 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60 33 18"S.E.T.s 6H:1V,complete in place EA 2 $ 1,250.00 $ 2,500.00 34 Channel Grading LS 1 $ 6,000.00 $ 6,000.00 35 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00 Storm Sewer Construction Items Subtotal $ 253,338.10 Water Construction Items 36 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00 37 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1257 $ 24.00 $ 30,168.00 38 6"C900 Water Pipe w/tracer wire-Restrained Joint,Spacers&End Seals, LF 70 $ 45.00 $ 3,150.00 complete in place 39 14"Casing,complete in place LF 62 $ 45.00 $ 2,790.00 40 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00 41 Connect to Existing 12"Water Line EA 1 $ 500.00 $ 500.00 42 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00 43 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00 44 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00 45 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00 46 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00 47 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750.00 48 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00 49 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00 50 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00 Water Construction Items Subtotal $ 93,366.00 Page 2 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity Sanitary Sewer Construction Items 51 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00 53 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00 54 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00 55 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00 56 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00 57 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00 58 Tie-In to Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00 59 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00 60 TV Testing and Inspection,complete in place LF 584 $ 2.00 $ 1,168.00 61 Water Tight Manhole Cover-Install on existing 18"Sewerline along Old Wellborn LS 2 $ 500.00 $ 1,000.00 Road,complete in place 62 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00 Sanitary Sewer Construction Items Subtotal $ 47,484.00 General Items Subtotal $ 54,906.00 Street Construction Concrete Pavement Items Subtotal $ 395,040.70 Storm Sewer Construction Items Subtotal $ 253,338.10 Water Construction Items Subtotal $ 93,366.00 Sanitary Sewer Construction Items Subtotal $ 47,484.00 TOTAL CONSTRUCTION $ 844,134.80 est ".,s . JOSEPH P. SCHULTZ ilk 65889 ,1 F-12327 746-1( SCHULTZ ENGINEERING. LlC Page 3 of 3 a) a) rd s o o bz S-1 ° moo a� o'� =� � a)a z � 3 � 3 P. ri) p E'' Lso 9, G0W A p,•.. - U , v.0 `" Q v , a +, 0aia� H � �� cd 000 W ° 0 x.,3cn�� aH 4wawOc. � •� " a Q +., >' • n cn 4. CA 2oW 0 00, aA ' ta0> ° E m >' rn~ Z � 00a; ea 0 , o0 - Z..+ A A N 0 a) • L `d �� Qa M � - p v �, OUx 0U G N OAS "� W•C N ern ao CI o a) 0d ,e , y O aW 0 a) N N0 tza r ., iry cv t.1 � cv'cE'' � '+r � adi0'�s 0cSc sally Z CA 0in �' 0.a �•� � o � Q O a) 4_, as . c.) 0 y tea' �'d X ° cd p U cn v rd • G. p .. O 0 ▪ 0 r0 cci ; °° Q)UE + ° � Q) a40 In Gy, d +�, zo a '' � � W 41 5 ° 0 y � O • N a) �r�" M ,. p+; 4. O O t-� O v, fa,b•O3 N cci i^ C, F- Q vp Cl v 11 CD �Ob 1 •12gv, waF -' E � c cz co .5 � ¢07s Or� 'a,J'� � A CI 0 3rd a0i o� a0 k a +J "Cl cn z dopa aa) °� U QQ • H � 0, ao H-ia +-,f — .i. O -c-. a• 0 E 4 2 N N O 3g3' 8 - 2 N h N N V 00w N C N 8 Y O N O .- .- C N NxQm i iii O N AN F) A G 2 UN 0 P. : W S O N O S W 8NpNWN 8 01N NN NN NNNN NNN 8 d OY pWN pp S r. O� �O E a LL qp m. f�ppN0� Q N (0 N N Obi f�0. � N OppD� V f�p0p� N N N N NCSI N N N N N m w w 7 0.1 n 8 8 2 8 S 2 3 3 8 8 8 8 8i P o m o "'• N N 0) S N 0 8 O O 0 F F N N (9) (o N u co" oo c c co' co" h co" co" co' co' co' co' co' to (o U)) coco" co' cococo Cl) O S O N N 2 2 g N N amz: S g 2 m O b .J E LL a2N WNN NWNpNNNNNN NNNN N N N N 01 E a 2 El 0.i (u � A 8) r' 8 2 Q8 4 2 2 o 8 m (`Qi 2 o $ c 0 `) o II N �y a a o _ u• N ^ 5 N 8 O O 8 8 O 8 O O 2 O N 8 2 & c c ` (0 (- n n n n r- h. h i. i. i. (- O O (A U) 0 U) (n N U) N, co U) to U) U) U) U) (o CO CO U) v v U V1 0 0 U v X 22 0 0 0 Z u) `n W N N a N u 2i 00 . N C y N ,0 ° O O pp ° NN b • M 0 aWW n O.• y > a N '0' F r O� W OC co U) C Y (F) C .-- N N N N .- 2 v OI L L O U U 3 3 1E 1E U 0 0 at apep as * *p * at at * 2R X X *p X X dap 2R �Xp Vl (3 0 - i° h h $ v W n 4 8 2 N O O V V. B O 2 0" ' Cl) 0 C o C — C C cid C o C O a O O a C a a 0 U) E E L _ t dN pp pp M M N R p m 0 Y N p A p 8 N 0y O e•°iO O , a W .' N N N N N N N C — — C N ." ." F— .- co co c Lci O sFF N 03 O - NO h h ° p p 8 N - pm $ OZ — O O O > d O CO 4 4 of O O O e) Y 'm < (C N () M 4 4 (+) N N a 0 O °) (.a(pp• al f0 pppp N W Q m r' O O 2 Or. N V Y O O a° 1° V R (O N N OG ,o r N c- (4 OG (6 0 8 0 % 0) CO a a V E..a >' 0) E O 0 y E E V! co N >, a. o u t9 pf N N M l7 n W l+) 8 (�) tlJ N OD l� 11 N l7 c•1 N CU d O o 0 0 0 0 0 0 0 0 0' a 0 0 0 0 0 0 C I N v o 0 tit ut rn 0 r« t° O b bl (A '° n o is U O 1. O 01 —. 01 O p 0 0 is. 74rn cy 0p p �° �y (� N O d d ,w°•• N N N N h 1) 1- < CO N .- ° N ° N ,- CO CO O O l" Q c 0 0 0. -0 ro N h c c N N p 1 amO O D OD OD D O N • f N Nd 00a d N C CO N N Yy O O U) c c c) 0 0cu CC m a0 N W S O O O O O O N N p M S HO ((z h i. F. is i. h I. h n n h h h F. F• F O C i LL MI a+ as CO L _ z- N 9 vorminrimommirommorimi 77 O cg n d b A m ta 2 $ a w S 3 V m A A lAn 2 A 8 =0 m w e, O O N .- C .- .— G C d G C C ci G C d O C > 8 A �a2OD 3 �2 8A 83 OO g2 :2 P. <O 4 pN �8O pr pm m (pOH 2 W M (S N N N § § 8 � 8 N pN pN l'� 1M § § N (� . J Y Q O0 & O 8 Mpg �pN f0 4 N 8 8 W 2O pp2 �: Q m E a LL NN N N N N N N N N N N N N N N N NN N ill T a i Ips 2 V 8 8 8 4 2 3 3 A 2 8 fh, 2 NO . 4 O W NN pp pp� O�� W iNi fV o 8 W Oi pp�� 0 8 p p p• F-W pl N N N t0 g N l0 f0 N N N § lO M M g 13 N N N p O O O 8 �OO 8 17 1 r .ANo N NA co co co 2 N N N U) U) U) co co co co co co co co co co co co co H Z2 8 N N IN F2 (ppb O N N 3 < 2I V OD (F--- l0 2 d LL N N N N N N N N N N N N N N g E _ • • _ , + ami ami a i VI 8 8 ppVp� p8� pp8 88 4 '�v`2 u2 poi `pAi� p8� `pA 88i o o$ po 18 m `m C H W M N N N N § f0 l0 g N N N l+) COCO l� M 10 ii O N 2 8. O O 8 8 a p OO N N N O p N C C 2 7) n 0 iii (A A A w A A AAn m Auy An iii in O.O N 2U > >(..▪3 X 22 3 o 0 z `n `n W N N a ° ° a " ' Q a) CD ^r N Is NN g 8 2 V 2 TO- a hO 8 h o 22 0_ 0 > tz. f•) Ill O O t0 C') O co A .- co O .- N 'O N co O co `I `I O .c .c L U U (y g at p y p y .c .c N (3 O OI W o f7 m Vol O Ol f0 O P-II 8 O - p) N m 2 c.,— . �.�. = 0 O d N N O O d O O O O O O O O n n „ N N NN i a m raj 8 a 8 143 8 8 8 8 8 8 2 f9i, 143 8a a dp .tom... — — N N N N N N N N .- N .- .- (D bo- o N O m — N G � 01 01 CO o' N f0 O O m f0 .N- f0 O/ N r N a0 N fA l7 IO O O z a > _. e r v) I/) co o d v aS v o) m co N M l+) v I/) a CO CO CO m v v y 5 � Oo 4 `- O O O $ W N N N n O— .- 3 rn 3 N N E E p a p a O O E 5 . d '4 fe fO f0 8 l2+l lA•l N V fG N l+) V d 6 O' U U � 0) 0) ♦ N l0 CO 0) N nn >. Q 0- 0 O :y y E E co , 43 0 0 cu N>. C. C' pp ppN N o p n p o 8 8 p 2 8 p p 8 p p ci F.aNV O c d d d c c d o .- d d v d d d o 0 d C O O Q , , . . , 0 0 .� a rn- 8p. 8 �8 �8 r pa`8p p3 /2I 2I P. s boy a X01 s P' 8 8 0 0 Nd w, N N N n u) t i Y OD N If1 N IO M C0 O O J N C_ C_ y d E E co(a it Q N fp �p Q p p Q p C C a • d N C N m 8 8 8 8 8 8 lg a0 fA m f0 f0 N 2 N N 0 0 O O U O OC S O O O O O O O .- NtfN N pm y L S Z CD A A r A A A A A A A A A r r A A O it 11 MI u) _ ZEN SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity General Items 1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00 2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00 3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00 4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00 5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00 6 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, Construction Exit,Rock Filter Dam,etc.,complete in place LS I $ 5,000.00 $ 5,000.00 7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00 General Items Subtotal $ 54,906.00 Street Construction Items Concrete Pavement 8 Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00 9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70 10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70 11 Hydrated Lime,complete in place(271b/sy for 6"deep&36 lb/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00 12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 32.00 $ 57,696.00 13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 35.00 $ 111,055.00 14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, complete in place SF 2,806 $ 4.50 $ 12,627.00 15 Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30 16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,697 $ 3.60 $ 56,509.20 17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00 Street Construction Concrete Pavement Items Subtotal $ 366,234.90 Page 1 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Descri tion Estimated p Unit Unit Price Total Quantity Storm Sewer Construction Items 18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00 19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00 20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00 21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50 22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00 23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00 24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00 25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00 26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00 27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00 28 Inlet-V-4330 complete in place EA 3 $ 3,500.00 $ 10,500.00 29 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00 30 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00 31 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60 32 18"S.E.T.s 6H:IV,complete in place EA 2 $ 1,250.00 $ 2,500.00 33 Channel Grading LS 1 $ 6,000.00 $ 6,000.00 34 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00 Storm Sewer Construction Items Subtotal $ 252,338.10 Water Construction Items 35 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00 36 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1327 $ 24.00 $ 31,848.00 37 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00 38 Connect to Existing 12"Water Line EA 1 $ 500.00 $ 500.00 39 Fire Hydrant Assembly(w/valve,vert.extension),complete in place EA 2 $ 3,500.00 $ 7,000.00 40 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00 41 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00 42 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00 43 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00 44 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750,00 45 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00 46 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00 47 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00 Water Construction Items Subtotal $ 89,106.00 Page 2 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Descri tion Estimated p Unit Unit Price Total Quantity Sanitary Sewer Construction Items 48 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00 49 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 74 $ 24.00 $ 1,776.00 50 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00 51 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00 52 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00 53 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00 54 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00 55 Tie-In to Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00 56 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00 57 TV Testing and Inspection,complete in place LF 658 $ 2.00 $ 1,316.00 58 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00 Sanitary Sewer Construction Items Subtotal $ 48,408.00 General Items Subtotal $ 54,906.00 Street Construction Concrete Pavement Items Subtotal $ 366,234.90 Storm Sewer Construction Items Subtotal $ 252,338.0 Water Construction Items Subtotal $ 89,106.00 Sanitary Sewer Construction Items Subtotal $ 48,408.00 TOTAL CONSTRUCTION $ 810,993.00 *1 * %.\* AI *. JOSEPH P. SCHULTZ 65:89' , , . F-12327 SCHULTZ ENGINEERING. LLC. Page 3 of 3 SCHULTZ ENGINEERING, LLC. 2730 Longmire Drive, Suite A College Station, Texas 77845 Firm No. 12327 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity General Items 1 Mobilization,Overhead and Construction Staking LS 1 $ 20,000.00 $ 20,000.00 2 Topsoil Removal and Replacement,complete in place LS 1 $ 12,000.00 $ 12,000.00 3 Street Name Signs,complete in place EA 2 $ 350.00 $ 700.00 4 Stop Signs,complete in place EA 2 $ 400.00 $ 800.00 5 Pavement Striping and Markings,complete in place LS 1 $ 2,000.00 $ 5,000.00 6 Erosion&Sediment Control-SWPPP Implementation&Maintenance,Silt Fence, Construction Exit,Rock Filter Dam,etc.,complete in place LS 1 $ 5,000.00 $ 5,000.00 7 Hydroseed and Hydromulch,complete in place SY 22,812 $ 0.50 $ 11,406.00 General Items Subtotal $ 54,906.00 Street Construction Items Concrete Pavement 8 Excavation&Grading,complete in place LS 1 $ 30,000.00 $ 30,000.00 9 Mixing&incorporation of lime,6"deep,complete in place SY 3,999 $ 2.30 $ 9,197.70 10 Mixing&incorporation of lime,8"deep,complete in place SY 3,663 $ 2.90 $ 10,622.70 11 Hydrated Lime,complete in place(27 Ib/sy for 6"deep&36 Ib/sy for 8"deep) Ton 120 $ 180.00 $ 21,600.00 12 6"Reinforced Concrete Pavement w/Curb,complete in place SY 1,803 $ 36.00 $ 64,908.00 13 7"Reinforced Concrete Pavement w/Curb,complete in place SY 3,173 $ 40.00 $ 126,920.00 14 Reinforced Concrete Pavement-Aprons-6"Thick w/Monolithic Standard Curb, complete in place SF 2,806 $ 5.50 $ 15,433.00 15 Reinforced Concrete Pavement-Alleys-6"Thick,complete in place SF 13,153 $ 4.10 $ 53,927.30 16 Concrete Sidewalk&Ramps-4"thick,complete in place SF 15,640 $ 3.80 $ 59,432.00 17 ADA Ramps-Detectable Warning Surfaces,complete in place EA 6 $ 500.00 $ 3,000.00 Street Construction Concrete Pavement Items Subtotal $ 395,040.70 Page 1 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Estimated Item Description Unit Quantity Unit Price Total Storm Sewer Construction Items 18 36"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 16 $ 62.00 $ 992.00 19 36"HDPE Pipe,complete in place-Non-Structural Backfill,complete in place LF 994 $ 56.00 $ 55,664.00 20 30"RCP Pipe,complete in place-Structural Backfill,complete in place LF 991 $ 75.00 $ 74,340.00 21 30"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 351 $ 75.00 $ 26,332.50 22 24"RCP Pipe,complete in place-Structural Backfill,complete in place LF 161 $ 55.00 $ 8,855.00 23 18"HDPE Pipe,complete in place-Structural Backfill,complete in place LF 59 $ 30.00 $ 1,770.00 24 18"RCP Pipe,complete in place-Structural Backfill,complete in place LF 220 $ 40.00 $ 8,800.00 25 Curb Inlet- 10'wide,complete in place EA 6 $ 3,500.00 $ 21,000.00 26 Curb Inlet-5'wide,complete in place EA 2 $ 2,500.00 $ 5,000.00 27 Inlet-3-V-4430 complete in place EA 1 $ 5,000.00 $ 5,000.00 28 Inlet-2-V-4430 complete in place EA 1 $ 4,500.00 $ 4,500.00 29 Inlet-V-4330 complete in place EA 2 $ 3,500.00 $ 7,000.00 30 8'x5'Junction Box,complete in place EA 2 $ 3,500.00 $ 7,000.00 31 8'x4'Junction Box,complete in place EA 3 $ 3,000.00 $ 9,000.00 32 TV Testing and Inspection,complete in place LF 2,792 $ 2.00 $ 5,584.60 33 18"S.E.T.s 6H:1V,complete in place EA 2 $ 1,250.00 $ 2,500.00 34 Channel Grading LS 1 $ 6,000.00 $ 6,000.00 35 Ditch Grading,complete in place LS 1 $ 4,000.00 $ 4,000.00 Storm Sewer Construction Items Subtotal $ 253,338.10 Water Construction Items 36 12"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 253 $ 36.00 $ 9,108.00 37 6"C900 Water Pipe w/tracer wire-Structural Backfill,complete in place LF 1257 $ 24.00 $ 30,168.00 38 6"C900 Water Pipe w/tracer wire-Restrained Joint,Spacers&End Seals, LF 70 $ 45.00 $ 3,150.00 complete in place 39 14"Casing,complete in place LF 62 $ 45.00 $ 2,790.00 40 Connect to Existing 6"Water Line EA 1 $ 500.00 $ 500.00 41 Connect to Existing 12"Water Line EA l $ 500.00 $ 500.00 42 Fire Hydrant Assembly(w/valve,vert extension),complete in place EA 2 $ 3,500.00 $ 7,000.00 43 6"x 6"M.J.Tee,complete in place EA 2 $ 500.00 $ 1,000.00 44 12"x 6"M.J.Reducer,complete in place EA 1 $ 500.00 $ 500.00 45 6"M.J.Gate Valve,complete in place EA 3 $ 900.00 $ 2,700.00 46 6"x 45°M.J.Bend,complete in place EA 10 $ 400.00 $ 4,000.00 47 1.0"Water Service,23 ft(6"Line) EA 1 $ 750.00 $ 750.00 48 1.5"Water Service,< 15 ft(avg length=2 ft)(6"Line) EA 10 $ 800.00 $ 8,000.00 49 1.5"Water Service,> 15 ft(avg length=48 ft)(6"Line) EA 15 $ 1,200.00 $ 18,000.00 50 1.5"Water Service,> 15 ft(avg length=48 ft)(12"Line) EA 4 $ 1,300.00 $ 5,200.00 Water Construction Items Subtotal $ 93,366.00 Page 2 of 3 Barracks II Subdivision Phases 107 Revised Engineer's Estimate of Construction Item Description Unit Estimated Unit Price Total Quantity Sanitary Sewer Construction Items 51 6"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 584 $ 24.00 $ 14,016.00 52 8"PVC Sewer Line-D3034-Structural Backfill,complete in place LF 74 $ 24.00 $ 1,776.00 53 4"Sewer Service-Single(avg.length=4ft),complete in place EA 2 $ 300.00 $ 600.00 54 4"Sewer Service-Double(avg length=4 ft),complete in place EA 20 $ 400.00 $ 8,000.00 55 4"Sewer Service-Single(avg length=48 ft),complete in place EA 4 $ 850.00 $ 3,400.00 56 4"Sewer Service-Double(avg length=48 ft),complete in place EA 8 $ 950.00 $ 7,600.00 57 Complete 4"Sewer Service-Single(avg length=4 ft),complete in place EA 1 $ 700.00 $ 700.00 58 Tie-Into Existing 12"PVC Sewer Line,complete in place EA 1 $ 1,000.00 $ 1,000.00 59 Concrete Manhole-4'Dia.-complete in place EA 3 $ 3,000.00 $ 9,000.00 60 TV Testing and Inspection,complete in place LF 658 $ 2.00 $ 1,316.00 61 Water Tight Manhole Cover-Install on existing 18"Sewerline along Old Wellborn LS 2 $ 500.00 $ 1,000.00 Road,complete in place 62 Adjust Rim Elevation of existing Manhole,complete in place EA 2 $ 500.00 $ 1,000.00 Sanitary Sewer Construction Items Subtotal $ 49,408.00 General Items Subtotal $ 54,906.00 Street Construction Concrete Pavement Items Subtotal $ 395,040.70 Storm Sewer Construction Items Subtotal $ 253,338.10 Water Construction Items Subtotal $ 93,366.00 Sanitary Sewer Construction Items Subtotal $ 49,408.00 TOTAL CONSTRUCTION $ 846,058.80 *****.\\* JOSEPH P. SCHULTZ 65889 At Pe • F-12327 SCHULTZ ENGINEERING. LLC. Page 3 of 3 1 C N co � 00 T CO (Y) E L � 0 a . •+ a) M p RI E i co CO r } O O O O O O ' r rcb co in a w I� Nr . N. M a O 0 (0 I` N M N- ti 0c I- 0 0 N- N- O C M aa)N 0 00) 0 M 11) M 10 co U) T C) ,- N 0 E a L O N M I� V M ON N Cn N- (0 N " 0 CO In 0) CO � M N •- (0 V N E N . 1- 0 0 O O O O O O R O O 0 O a) } O O 4 O U co V V 4 v. 4 o in t) N CON (� N I-: M a- N u . M N a0 M -0 . a" 2 Q .C 0 coOco to co co Q= (7 co '- N- M V N V to V E V ... '-- ' N N � � v C xtr, 0 _ 'C N 0) o co to co ' O 0 CO CD 4 a1 O C 0 — O O O co; V CO cC G C ' N CO N N O O C Q -e- 5 N E y X3 — _ R la e2 O n0 �Mrfco 0O C O r N- N W V c i N M a0 Vl C 0 1 I O 0 c O O N- a. C o.Q oo U •- Ha C N � c� �_ O O O E v < $ a) aD uN) CMO C c $ a U) ri Q — U) C >, p) o o_ co d 0 D N a) Ili O. = m m c C a) E c c 45 c N., O 0 O co O O a) a) CO N > > 0 0 r C Q ti ti N- N- 'C �• O O N) +N'' coLO C00 0 M co N - 0) 00 c C U a) > > > a d O O M N = 3 Yas > o � a) o c Lo _ L C — CO co 0 .- M N a) y a) _ ` O 0 N_ N_ M M M _d L N O 0 N N rt O Z M M Cl) CO N. u) Cl) 0 N Ca U) CC N co i Q