Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
WA9301-CS 970320
PRO J: FILE #: '.':' NO :UNITS: 200D LF 200G LF 201G LF 510F EA 5101 EA 51011 EA 5101( EA 510L EA 511JJ EA 515C EA 516A EA· 516B EA 550L LF 558G EA 693C EA 693E EA :693J ~ EA 1693L I EA 700 CY 701 .CY' 703 CY · REMARKS . I coppe,- P.R.v.'s PREP'D BY: R. Wagner SE~,~T 1 of 658W-676 Sh. 11 A,11B CHECK'D BY: s. Hardy ~VIEW BY: ITEM '; G'~'~'~ZSH~E..i.~iTi:.Ei:SI. iEE~:SHEE'~'F'~'i':SHEE"~"iEE'I: '~A'~"' ;h(~tJNOt'~. SIn DESCRIPTION :rTL"MS #11A · # # It , # # It11 ' QhrI"Y ":. QN'IY ;) $200 $18,000 ................. 2 $3,500 $7,000 ~:i!i!~Z"==========================....... """:"""""":':';';';"';": 2 25(XX) $50,000 Z~;Z~Z!Z!"' "' ':""""""""""""':"'""" ""':""""""""""':"""""""""""' :,...,.vv....,.,........--.................--.·.-........,.......................,............--.-............. I 29(XX) $29,000 i!iiiiii!?~"' """""""""""""" """""""":""""""' """"""""""""""""""" I 5000 $5,000 i~i~!i~Z~"""""""""""""'::"""""'::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::: 2 7800 $15,600 I 12300 $12,300 ii!?i~"' ............... """" ................. ::.................................... """""""" c,":.'.'.'--'-'-""""""""""""""' ............................. I 7000 $7,000 Z~iZ~i~i "':"""""""""" """""""""""""' """""""" """"""""' I 1503 $1,500 !!!~E~iiEii~E~""""""""""""""""""""""""""""""':':"';':"""""""""""""""""""""" 54 20 $1,080 ............... :.:.:gg~g~g~g!!~!iiii:i:i:i::::::::::':': Eiigiii::igigEgEiEi .......................................... . ........ -.. ....... 3 17 $51 02:11 PM 16' Pre{enSl0ned ConCrete Pipe · '.. '. "... . . 24' Pretensioned Concrete Pipe 84 84.00 90 90 42' Prestressed Cor~Crete PiPe· . .. " 161 '. 161:00 ~70 16" Gate Valve 2 2.03 2 24' Gate Valve 2 ".2.00 2 _.~ 24' P.R.V. With Vault 2 2.03 2 36' Gate Valve .. I 1.03 · · I. 42' Gate Valve I 1.03 1 60 X '42' Tapping Sleeve / 1.00 1 60' Access Manhole 1 60' D~ameter Water Manhole · · 2 '.2.00.... · 2 72* Diameter Water Manhole 2 2.00 2 42' Wate~ Main .(N~ O~en Cut) .. ~ 27 27.00 30 Test Fitting w! Internal Test Plug 1 1.00 1 24* Closure Section 1 1.03 1 36' Ciosuie sectiOn . · .2 .. .2.00 · "'2 1.03 1 iRemove Internal Test Plug i 1 i i 2.00 2 I Pipe to Soil Potential Station I ._2 i f Rock for Pipe Embedment 53.95 I 53.95 54 PROJ.: coppe,, P.R.V.'s PREP'D BY: R. Wagner SHEET FILE #: 658W-676 Sh. 1 ~ A,~ 1 e CHECK'D BY: s. Hardy REVIEW BY: EST.: 70713 CY Class B Concrete 83.4 83.40 84 84 ....... 750A TN Temporary Paving (Hot/Cold Mix) 3,7 3,70 4 4 760 CY Reinforced Co~ete Base 7.4 7.40 8 765B TN Asphalt Pavement ( Hot MIx ) 3,7 3.70 4 4 773A LS Dtsp. Hear. Chlor. Water I .I 1.00 I 1 ·., I 1 of 5000 $152 $280 CUSTOMER CITY METERING FACILITIES COPPELL II METER VAULT COST ESTIMATE ITEM DMSION 2 1. Clearing & Grubbing 2. Fill a. Haul Off Spoil b. Spread c. Compact 3. Trench Safety a. Sheeting/Shoring (Reused in 200 R) SF b. Slope Back at Meter Vault Area CY (Included with Meter Vault Item) UNIT AMOUNT UNII UNIT MAT, LAB01~ TOTAL CY 200.00 $0.00 $1.30 $0.00 $292.63 CY 313.00 $0.00 $7.74 $0.00 CY 219.00 $0.00 $1.13 $0.00 CY 219.00 $0.00 $0.63 $0.00 $2,570.16 $262.54 $146.37 0.00 $1.38 $2.93 $0.00 $0.00 0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.00 $0.00 $0.00 $0.00 4. Driveway & ParIcing Area a. Grading SY 392.00 $0.00 $1.12 b. Gravel Subase SY 392.00 $4.16 $0.52 c. Concrete Pavement SY 392.00 $13.90 $1.25 5. Drain Culverts LF 200.00 $15.73 $3.61 $0.00 $1,730.03 $5,780.63 $3,337.59 $465.78 $216.25 $519.84 $765.97 =) Coppell 2 Meter Vault 94-81/1 03/19/97 6. Chain Link Gates EA 1.00 $297.00 $435.00 $315.09 $461.49 7. Chain Link Fence 8. 24-Inch Meter Vault Line + Temp 24" a. Excavation b. Gravel Embedmeat c. Select Fill d. Backfill 9. 12-Inch Bypass Line a. Excavation b. Gravel Embedmeat c. Select Fill d. Backfill 10. Meter Vault a. Excavation b. Gravel Fill c. Select Fill d. BackfiB 11. Drain Channel Modifications a. Excavation b. Concrete 12. Utilities Trenching a. Instntmeatation b. Electrical Service LF CY CY CY CY CY CY CY CY CY CY CY CY CY CY LF LF 225.00 188.00 55.00 55.00 118.00 0.00 0.00 0.00 0.00 1420.00 28.00 182.00 1101.00 143.00 42.00 250.00 150.00 $5.55 $0.00 $14.25 $7.50 $0.00 $0.00 $14.25 $7.50 $0.00 $0.00 $14.25 $0.00 $0.00 $4.53 $3.19 $3.79 $3.79 $1.28 Part of Meter Vattit Part of Metex Vault Part of Meter Vault Part of Meter Vatfit $7.52 $3.79 $4.50 $1.58 $3.19 $3.79 $0.56 $0.56 $1,324.80 $0.00 $882.11 $464.27 $0.00 $0.00 $449.07 $1,536.31 $0.00 $0.00 $673.61 $0.00 $0.00 $1,081.32 $636.24 $234.61 $234.61 $170.00 $0.00 $0.00 $0.00 $0.00 $12,018.54 $119.44 $921.78 $1,957.90 $513.42 $179.16 $157.57 $94.54 Coppell 2 Meter Vault 94-8112 03/19~97 13. Dewatering 14. Pipe Bollards 15. FinalGrading 16. Seeding & Mulchlng 17. Miscellaneous @ 10% DMSION 3 DAY 20.00 $0.00 $69.00 $0.00 $1,553.19 EA 6.00 $25.00 $175.00 $168.83 CY 200.00 $0.00 $1.12 $0.00 $252.11 SF 4500.00 $0.25 $0.05 $1,266.19 $253.24 LS 1.00 $1,792.85 $2,607.87 Sub Total Division 2 Adjustment For Dallas $19,721.38 $28,686.57 $19,721.38 $28,686.57 18. Meter Vatfit Formwork a. Floor b. Walls c. Roof d. Blockouts e. VTU Base ' f- Exterior Light Base g. Keyway&Waterstop h. Small Piping Sleeves L Anchor Bobs j. Appurtenances ~ 5%- 19. Meter Vault Rebar a. Koof b. Walls LF 98.00 $1.61 $2.95 SF 1824.00 $1.27 $1.78 SF 462.00 $1.60 $2.20 EA 4.00 $14.70 $44.33 LF 16.00 $1.64 $6.70 LF 5.00 $1.64 $6.70 LF 163.00 $1.72 $1.54 EA 8.00 $2.25 $1.96 EA 20.00 $1.20 $2.07 LS 1.00 $177.58 $325.38 $2,607.20 $3,654.18 $831.97 $1,143.96 $66.18 $199.57 $29.53 $120.65 $9.23 $37.70 $315.55 $282.52 $20.26 $17.65 $27.01 $46.60 $204.23 $291.41 LB 1430.00 $0.25 $0.13 $402.37 $209.23 LB 3361.00 $0.25 $0.13 $945.70 $491.76 Coppell 2 Meter Vault 94-81/3 03/19~97 c. Floor d. Light Base e. VTU Support Base f. Small Dowels g. Large Dowels h. Incidentals @ 10% 20. Meter Vault Concrete a. Floor b. Walls c.. Roof d. F'mish Roof e. Fini,qh Walls £ Finish Floor g. Ready-Mix Concrete 21. Curing Meter Vault 22. Protection 23. Misc For Div. 3 ~ 10% DMSION 5 24. Meter Vault Stairway a. Plate Tread & Frame b. Phte Landing c. Handrail LB LB LB EA LB LS 2690.00 50.00 43.00 60.00 3100.00 1.00 $0.25 $0.21 $0.16 $0.45 $0.29 $0.18 $756.90 $544.97 $3.06 $11.82 $172.20 $0.18 $7.74 $8.71 $3.06 $30.39 $206.64 $0.85 $1,011.82 $2,965.69 $776.60 $459.92 CY 28.00 $0.00 $17.35 $0.00 $546.77 CY 45.00 $0.00 $22.40 $0.00 $1,134.50 CY 17.00 $0.00 $15.50 $0.00 $296.57 SF 462.00 $0.00 $0.37 $0.00 $192.39 SF 912.00 $0.00 $1.03 $0.00 $1,057.25 SF 360.00 $0.00 $0.37 $0.00 $149~92 CY 90.00 $52.00 $0.00 $5,267.34 $0.00 SF 2650.00 $0.00 $0.10 $0.00 $298.26 SF 820.00 $0.00 1.00 Sub Total Divim'on 3 Adjustment For Dallas LS $5.45 $0.00 $5,029.86 $1,349.94 $1,988.43 $14,849.35 $21,872.71 $14,849.35 $21,872.71 RI 13.00 $96.00 $30.44 $1,404.62 $445.38 8F 5.00 $15.00 $8.53 $84.41 $48.00 LF 31.00 $6.85 $5.35 $239.00 $186.66 Coppell 2 Meter Vault 94-81/4 03/19/97 = d. Accessories @ 5% LS 1.00 $86.40 $34.00 25. Snmp a. Angle fram/ng b. Grating c. Add 15% 26. Roof Access Doors a. 4 x 6 Equipment b. 3 x 5 Access DIVISION 6 27. Telephone Board a. AB Grade Plywood b. Oak Moulding c. Hardware DIVISION 7 28. Waterproofing (Not Used) 29. Dampproofing Coppell 2 Meter Vault LF 16.00 $5.61 SF 4.00 $12.95 LS 1.00 EA EA SF LF LS $3.06 $1.01 1.00 $1,650.00 $115.50 1.00 $1,614.00 $96.00 Sub Total Division 5 Adjustment For Dallas $4.15 '$0.34 32.00 24.00 1.00 Sub Total Division 6 Adjustment For Dallas $1.64 $0.73 $101.02 $55.10 $58.30 $4.55 .$23.90 $8.95 $1,857.08 $130.00 $1,816.56 $108.05 $5,671.29 $1,020.69 '$5,671.29 $1,020.69 $149.47 $59.07 $9.18 $19.72 $15.87 $7.88 $174.52 $86.66 $174.52 $86.66 SF 0.00 $1.05 $0.69 $0.00 $0.00 SF 1083.60 $0.10 $0.25 $121.96 $304.90 94-81/5 03/19/97 DMSION 9 30. Interior Meter Vault 31. Meter Vault Piping 32. PRV Vault Piping 33. Pipe Bollards 34. Miscellaneous 35. Waste @ 5% DIVISION 10 36. Name Tags (Not Used) DIVISION 11 37. Snmpth,mp DMSION 13 38. 12-hch Turbine Meter SF SF SF SF SF LS EA EA LS Sub Total Division 7 Adjustment For Dalhs 1375.00 210.00 110.00 76.00 88.55 1.00 $0. I5 $0.15 $0.15 $0.15 $0.15 Sub Total DMsion 9 Adjustment For Dalhs $121.96 $304.90 $121.96 $304.90 $0.44 $232.13 $680.93 $5.36 $35.45 $1,266.86 $5.36 $18.57 $663.59 $5.36 $12.83 $458.48 $5.36 $14.95 $534.19 $15.70 $0.00 $329.64 $3,604.06 $329.64 $3,604.06 0.00 $11.05 $5.50 $0.00 $0.00 1.00 $109.00 $34.00 $122.68 $38.27 1.00 $5,117.50 $2,587.50 $5,759.75 $2,912.23 Coppell 2 Meter Vault 94-81/6 03/19/97 39. Venturi Flow Tube 40. Vault Terminal Unit 41. ROF Controller 42. Instrumentation 43. Electronics 44. Miscellaneous DMSION 15 45. Concrete Cylinder Pipe a. 24-Inch Pipe b. 12-Inch Bypass c. Fittings d. Spocial Spool Pieces e. Miscellaneous 46. DuetBe Iron Pipe a. 24-Inch Pipe b. 12-Inch Bypass c. Miscellaneous LS LS LS LS LS LS LF LF EA EA LS 1.00 $26,666.67 $4,666.67 $30,013.33 $5,252.33 1.00 $0.00 $1,500.00 $0.00 $1,688.25 1.00 $15,000.00 $1,666.67 $16,882.50 $1,875.83 1.00 $7,920.00 $5,280.00 $8,913.96 $5,942.64 1.00 $2,300.00 $1,200.00 $2,588.65 $1,350.60 1.00 $3,207.91 $951.09 Sub Total Division 13 Adjustm~at For Dallas 380.00 $131.68 $24.43 140.00 $101.68 $24.43 11.00 $1,188.00 $112.00 3.00 $720.00 $87.00 1.00 LF 35.00 $82.23 LF 17.00 $54.37 LS 1.00 $20.36 $7.51 $67,366.10 $19,972.98 $67,366.10 $19,972.98 $56,317.15 $10,449.32 $16,021.32 $3,849.75 $14,708.03 $1,386.62 $2,431.08 $293.76 $4,473.88 $798.97 $3,239.25 $802.03 $1,040.24 $143.69 $641.92 $141.86 Coppell 2 Meter Vault 94-81/7 03/19/97 47. Valves a. 24-Inch Gate Valves b. 12-Inch Gate Valves c. 24-Inch ROF Valve d. 12-Inch Butterfly e. 36-hch Gate Valves f.. Ball Valves g. 1-1/2" Cheok Valve h. 1-1/2" Gate Valve i. Hose Bibb 48. B, p Piping a. Inside Vault b. 4" PVC Pipe 49. Mechanical Pipe Supports 50. Valve Manhole hstalhtion 51. Copp rHphg 52. Air Distribution a. Intake Vent b. Exhaust Ventilator c. Duct d. Miscellaneous EA EA EA EA EA EA EA EA EA 4.00 $9,000.00 $356.67 2.00 $2,482.50 $190.00 1.00 $1,910.00 $253.33 1.00 $955.00 $190.00 2.00 $17,375.25 $0.00 3.00 $9.25 $10.70 1.00 $25.00 $15.65 1.00 $24.00 $15.65 4.OO $10.00 $10.00 LF 12.00 $2.26 LF 100.00 $1.96 EA 10.00 $37.50 EA 6.00 $3,375.00 LF 385.00 $2.45 EA EA LB LS $40,518.00 $1,605.71 $5,588.11 $427.69 $2,149.71 $285.13 $1,074.85 $213.85 $39,111.69 $0.00 $31.23 $36.13 $28.14 $17.61 $27.01 $17.61 $45.02 $45.02 $4.12 $30.52 $55.64 $3.92 $207.94 $415.87 $10.00 $422.06 $112.55 $375.00 $22,791.38 $2,532.38 $2.99 $1,061.63 $1,295.62 1.00 $225.00 $36.00 1.00 $430.00 $45.00 52.00 $0.75 $2.38 1.00 Sub Total Division 15 Adjustment For Dallas $253.24 $40.52 $483.97 $50.65 $43.89 $139.29 $53.00 $78.00 $212,794.25 $25,235.27 $212,794.25 $25,235.27 Coppell 2 Meter Vault 94-81/8 03/19/97 DMSION 16 53. Electrical Conduit a. 2-Inch Service b. 2-inch Telephone c. All Other Conduit 54. Boxes And Fittings a. Junction Boxes b. Receptacle & Switches c. Condulets d. Flex Connections 55.' Wire & Cable a. Service Wire b. All Other Wire c. Service Terminations d. AllOther 56. Panelboard 57. Alarm & Detection System 58. Heater 59. Lighting a. Exterior b. Exterior Light Pole c. Interior LF LF LF EA EA EA EA LF LF EA EA EA LS EA EA EA EA 100.00 200.00 630.00 6.00 15.00 8.00 10.00 500.00 1770.00 15.00 100.00 1.00 1.00 1.00 1.00 1.00 3.00 $2.50 $2.58 $2.OO $13.60 $1.10 $2.38 $2.95 $0.43 $0.14 $2.90 $0.21 $545.00 $370.00 $685.00 $381.00 $48.00 $4.47 $4.47 $3.10 $20.00 $7.45 $5.05 $25.00 $0.38 $0.20 $9.15 $4.02 $335.00 $43.00 $91.00 $110.00 $38.00 $281.38 $580.76 $1,418.13 $91.84 $18.57 $21.43 $33.20 $241.98 $278.90 $48.96 $23.64 $613.40 $3,700.00 $416.44 $770.97 $428.82 $162.07 $503.10 $1,006.20 $2,198.10 $135.06 $125.77 $45.47 $281.38 $213.85 $398.43 $154.47 $452.45 $377.04 $0.00 $48.40 $102.42 $123.81 $128.31 Coppell 2 Meter Vault 94-81/9 03/19~97 60. Blcctrical Service a. Meter Service Pole EA b. Meter Base EA c. Disconnect EA 1.00 $220.00 $205.00 $247.61 $230.73 1.00 $120.00 $60.00 $135.06 $67.53 ~1:00 $65.00 $87.00 $73.16 $97.92 61. Miscellaneous Div. 16 LS 62. SUB TOTAL ALL DWISIONS (DALLAS) 63. MOBILIZATION 64. OVERHEAD & PROFIT 65. GRAND TOTAL 1.00 Sub Total Division 16 Adjustment For Dallas TOTAL $958.63 $669.04 $10,544.93 $7,359.46 $10,544.93 $7,359.46 $331,696.09 $108,181.58 $16,584.80 $5,409.08 $87,070.22 $28,397.67 $435,351.12 $141,988.33 $577,339.45 Coppell 2 Meter Vault 94-81/10 03/19/97