WA9402A-EM000217• ~ •
Estimate No. 3 and Final
Project: Dallas Water Supply Line No. 3, Section 3A-2
Contractor: Mora Construction, Inc
Address: PO Box 154897
Irving, Texas 75015
Contract Time: 45 Working Days
Time Used: 22 Working Days
Time Remaining: 23 Working Days
Estimate Period: 2-1-00 Thru 2-17-00
Work Order Date:
PO Number: P0038985,P0038987 (Testing)
Account Number: 5411-3206-75901-999146
Contract Amount: $ 389,793.00
Testing Amount: $ 7,197.00
Payable this Estimate: $ 25,664.65
Contract Amount Remaining: $ -
Percent Expended: 100.0%
File name: Dallas Water Supply Line No. 3,Section 3A, Phase 2
Item Item Contract Previous This Total Unit
No Description Quantity Unit Estimate Estimate Quantity Price Amount
1 60" RCCP (Class200) E-301 by Open Cut 1180 LF 1180.00 1180.00 $ 259.00 $ 305,620.00
2 12-inch Blow Off Valve with 5' Manhole 1 EA 1.00 1.00 $ 6,200.00 $ 6,200.00
3 Wet Connection incl 60-inch Closure Piece 1 EA 1.00 1.00 $ 21,500.00 $ 21,500.00
4 60" Plug 1 LS 1.00 1.00 $ 6,800.00 $ 6,800.00
5 Rem & Salvage Exist 60" Plug 1 LS 1.00 1.00 $ 2,500.00 $ 2,500.00
6 Furn and Install Steel Mesh Fence 1072 LF 1170.00 -98.00 1072.00 $ 5.00 $ 5,360.00
7 Rem & Repl Exist Barbed Wire Fence 149 LF 149.00 149.00 $ 7.00 $ 1,043.00
8 Rem & Repl Exist Chain Link Fence 280 LF 280.00 280.00 $ 21.00 $ 5,880.00
9 Furn and Inst Extra 2000 PSI Conc for Embed 20 CY 20.00 20.00 $ 110.00 $ 2,200.00
10 Des and Implement Strm Wtr Poll Prev Plan 1 LS 1.00 1.00 $ 7,500.00 $ 7,500.00
11 Des and Provide Trench Safety Systems 1180 LF 1180.00 1180.00 $ 15.00 $ 17,700.00
12 Furn and Install Project Sign 1 EA 1.00 1.00 $ 500.00 $ 500.00
0.00 $ -
Change Order #1 0.00 $ -
6A Furn and Install Steel Mesh Fence 98 LF 98.00 98.00 $ 5.00 $ 490.00
13A Removal of Conc Beams in path of 60" Water Main 1 LS 1.00 1.00 $ 6,500.00 $ 6,500.00
Total Estimate: $ 389,793.00
Engineering Inspections Supervisor
\~
Less Previous Payments: $ 364,128.35
Amount payable this Estimate: $ 25,664.65
Jack Angel, Director of Pul1~c Works Date
Workman's Comp Expire
General Liability Expires:
F na mate: Contractor
CITY OF IRVING
PUBLIC WORKS DEPARTMENT • ENGINEERING DIVISION
P.O. Boy. 152288, IRVING, TX 75015-2288 • 825 W. IRVING BLVD, IRVING, TX 75060
972.721.2611 • FAX 972.721.2592
L.S.
•
•
Trench safety system
~~
g. i OWNER'S ALLOWANCE for
Each SCADA System
/o: rz~
$800,000
TOTAL BASE BID PRICE (BID SCHEDULE ITEMS 1 THROUGH 9)
$800,000
For the lump sum of $ ~ ~~ /
(P ice in Fi ores)
.~.~.~ ic.~ ~- ~~~{u~t. iuiti~ ~~"~rrE. ~- i 1t~ '~~ 7 J"!
(Price in Words) X ~7~"JS ~1'~~'~/ ?~i~
Item Approx. Unit Price Total Price
No. Quantity Description of Items (Figures) (Figures)
B1D ALTERNATIVES (BA)
BA1 1 Construct the meter vault at ~ G~~ ~~~
the Elm Fork Water Treatment
Plant, including piping, valves,
and all other related work (Area 7).
BA2
1,000 c~
Imported Class 2 trench _ c~0 ot~
01~, 00C~
Cu. Yd backfill, complete, including _
transportation, handling,
placement and compaction
BA3
2,000 ao
Imported backfill, complete ~U c~
~4, 0~~
Cu. Yd including transportation,
handling, placement and compaction
BA4 750 Reinforced 6" concrete lining, ~~~ ~O~ d(~0~
Sq. Yd complete, including
transportation, handling,
and placement
BA5
1,000 ' Qp
Gravel road per detail C-132, !O acs
~O QC~(~
Sq. Yd complete, including material ~
transportation, handling,
placement and compaction
~ BP-6 (Rev. #2)
Todd Reck
Wednesday June 25, 2003 8:03 AM
Micah Reed
„~; SCADA Cost for the Elm Fork Meter Vault
Capital Cost for 2 RTUs - $67,414
Installation Cost - $5,537.19 per RTU (need to multiply by 2)