VariSpace Coppell-PT210630Adolfson & Peterson Construction
1600 N. Collins Blvd, Suite 2000
Richardson, TX 75080
Phone: 972-387-1700
Varispace Coppell Estimator: CM
Coppell, TX Taxes:Excluded
Site - Civil Scope GMP
Project SF: 184,252
Schedule: 12.5
Date: 6/30/2021
DESCRIPTION QUANTITY UNIT UNIT $ TOTAL $ $/SF
DIVISION 3 Concrete
Concrete
032000 Concrete Reinforcing 1 LS included included
316329 Drilled Concrete Piers 1 LS included included
Building & Garage Connector Canopy - Cased Piers 1 LS included included
321314 Concrete Paving for Landscape Flatwork 1 LS included included
9" Approach & Decel Lane off 121 Frontage 1 LS not included not included
Private Scope - Concrete Paving 722,200.00 722,200.00
Pumping of Paving 1 LS included included
5" Paving at Parking Spaces 1 LS included included
6" Paving at Drive Isles 1 LS included included
Public Paving Scope - Concrete Paving 73,000.00 73,000.00
6" Paving at Decel lanes at Northwestern 1 LS included included
6" Mono Curb 1 LS included included
Mow Strip - Landscaping Curb 1 LS included included
Transformer Pad - No Foundation 1 LS included included
4" Standard Gray Sidewalk 1 LS included included
Public/ROW Scope - Sidewalks 1 LS 90,500.00 90,500.00
Private Scope - Sidewalks 1 LS 97,000.00 97,000.00
Light Pole Foundation - Pier Size Note Listed 3/S3.01 1 LS included included
ADA Pavers 1 LS included included
Monument Sign Foundations 1 LS 5,000.00 5,000
Traffic Control Allowance 1 LS 25,000.00 25,000
Pad for "Signage NIC" - A1.01 - Not Designed (6 Shown)1 LS 15,000.00 15,000
1,027,700$ $5.58/SF
DIVISION 33 Utilities
Utilities
Public/ROW Scope 1 LS included included
Maintenance Bond 1 LS included included
City Inspection Fee 1 LS included included
Traffic Control 1 LS included included
Storm 1 LS 53,063.00 53,063.00
24" RCP 62 LF included included
10' Inlet 1 LS included included
Remove & Replace Street Paving 538 SF included included
TV Storm 1 LS included included
Concrete TOTAL
Water 1 LS 48,789.00 48,789.00
Connect Existing 8" Stub out 2 EA included included
8x8 Tee 1 EA included included
8" DR18 PVC 32 LF included included
4" Valve 1 EA included included
8" Valve 3 EA included included
2" Meter & Service Deadhead 1 EA included included
Domestic Water 5' Max Depth 1 LS 90,000.00 90,000.00
Connect Existing 8" via Cut In Tee 1 EA included included
8x4 Tee 1 EA included included
4" Meter & Service 1 EA included included
Sanitary 1 LS 1,500.00 1,500.00
Connect Existing 1 LS included included
Private Scope 1 LS included included
Domestic Water 5' Max Depth 1 LS 53,537.00 53,537.00
4" DR18 PVC Piping 285 LF included included
Fire Water 1 LS 43,155.00 43,155.00
8" DDC 2 EA included included
6" Valve 7 EA included included
8" Valve 7 EA included included
Fire Hydrants 6 EA included included
6" DR14 PVC Piping 457 LF included included
8" DR18 PVC Piping 2,186 LF included included
Remote FDC 1 EA included included
8" Riser 2 EA included included
Storm Drain 8' Max Depth 1 LS 188,798.00 188,798.00
Connect to Existing 1 EA included included
Piping - RCP 1 LS included included
12"373 LF included included
18"568 LF included included
24"1,300 LF included included
30"195 LF included included
36"82 LF included included
Inlets 1 LS included included
5' Curb Inlet 3 EA included included
10' Curb 2 EA included included
24x24 Grate inlet Std Depth 6 EA included included
4' Manhole 2 EA included included
SWPPP 8 EA included included
Sanitary Sewer 11' Max Depth 1 LS 78,096.00 78,096.00
6" Clean out 5 EA included included
6" SDR35 PVC Piping 816 LF included included
4' Manhole 3 EA included included
Spoils Haul Off 2,250 CY included included
556,938$ $3.02/SF
Site - Civil Scope TOTALS 1,584,638$ $8.60/SF
Utilities TOTAL