Gateway BP(2.2)-PT21070606-Jul-21
PROSS-NATERA
MATERIAL LABOR SUB/EQUIP
WORK ITEM QTY UNIT U.P. COST U.P. COST U.P. COST
PUBLIC PAVING 1758 SF 5.00 8,790$
PUBLIC SIDEWALKS 517 SF 6.50 3,360$
PRIVATE PAVING 92178 SF 4.73 436,000$
PRIVATE SIDEWALKS 7594 SF 6.50 49,363$
SUBTOTAL 497,513$
GRAND TOTAL 497,513$
Proposal
Page 1 of 3
Date:5/27/2021
Project:Pross-Naterra Revision 2
City / Location:Coppell
Civil Plan Date:3/29/21
Addenda Rec.:1
Tax Exempt:No
Bid Pricing is for budgeting purposes only.
Mobilization / Const. Staking
1 Mobilization / Construction Staking 1.00 LS $16,000.00 $16,000.00
Public Water Line
1 12"x08" Tapping Sleeve & valve 2.00 EA $4,875.00 $9,750.00
2 08" Water Line 195.00 LF $38.00 $7,410.00
3 Bore & Encase 08" WL 140.00 LF $398.00 $55,720.00
4 08" Double Check & Vault 2.00 EA $20,000.00 $40,000.00
5 08"x02" Domestic service & meter box.1.00 EA $3,512.00 $3,512.00
6 08"x02" Irrigation service & meter box.1.00 EA $3,512.00 $3,512.00
7 Water Line Testing 195.00 LF $1.50 $292.50
8 Trench Safety 195.00 LF $1.50 $292.50
$120,489.00
Private Water Line
1 08" PVC Fire Line 1,375.00 LF $35.00 $48,125.00
2 06" PVC 208.00 LF $32.00 $6,656.00
3 02" PVC Domestic line 208.00 LF $16.00 $3,328.00
4 08" Gate Valve 7.00 EA $1,767.00 $12,369.00
5 06" Gate Valve 5.00 EA $1,200.00 $6,000.00
6 Std. Fire Hydrant 5.00 EA $4,185.00 $20,925.00
7 Remote FDC 1.00 EA $4,470.00 $4,470.00
8 08" Fire line riser 1' a.f.f. & 1' inside bldg.1.00 EA $2,875.00 $2,875.00
9 06" Fire line riser 1' a.f.f. & 1' inside bldg.1.00 EA $2,300.00 $2,300.00
10 Ductile iron fittigns 1.50 TN $6,848.00 $10,272.00
11 Water Line Testing 1,751.00 LF $1.50 $2,626.50
12 Trench Safety 1,751.00 LF $1.00 $1,751.00
$121,697.50
We appreciate the opportunity to provide a site utilities budget for the above referenced project.
Scope of Work
Total Public Water Line:
Total Private Water Line:
3300 Rock Island Rd
Irving,TX 75060
Office:(214) 265-6569
Page 2 of 3
Private Sanitary Sewer
1 Connect to Existing SSMH 1.00 EA $3,203.00 $3,203.00
2 08" PVC Sewer 474.00 LF $32.00 $15,168.00
3 Cleanout 5.00 EA $1,051.00 $5,255.00
4 4' Dia. Std. Manhole 1.00 EA $6,990.00 $6,990.00
5 TV, Air, & Mandrel Testing 474.00 LF $3.50 $1,659.00
6 Trench Safety 474.00 LF $1.00 $474.00
$32,749.00
Public Storm Drain
1 Connect to Exist. 2-60" RCP 5.00 EA $1,543.00 $7,715.00
2 Connect to existing curb inlet 1.00 EA $1,334.00 $1,334.00
3 Cut & Plug 2-60" RCP 2.00 EA $2,775.00 $5,550.00
4 Remove Exist. 2-60" RCP 287.00 LF $47.50 $13,632.50
5 2-60" CL III RCP 532.00 LF $600.00 $319,200.00
6 24" CL III RCP 45.00 LF $70.00 $3,150.00
7 2-3'x5' Precast junction box w/riser 1.00 EA $23,000.00 $23,000.00
8 Convert inlet to junction box 1.00 EA $2,762.00 $2,762.00
9 10' Curb inlet 1.00 EA $6,145.00 $6,145.00
10 2-60" Winged headwawll 1.00 EA $25,500.00 $25,500.00
11 TV Test 577.00 LF $1.50 $865.50
12 Trench Safety 577.00 LF $1.00 $577.00
$409,431.00
Private Storm Drain
1 36" CL III RCP 208.00 LF $115.00 $23,920.00
2 24" CL III RCP 200.00 LF $65.00 $13,000.00
3 18" CL III RCP 434.00 LF $51.00 $22,134.00
4 18" HDPE soil tight 269.00 LF $40.00 $10,760.00
5 10" HDPE soil tight 246.00 LF $29.00 $7,134.00
6 3'x3' Grate Inlet 3.00 EA $2,770.00 $8,310.00
5' Curb Inlet 4.00 EA $3,100.00 $12,400.00
7 Roof Drain Tie-ins 13.00 EA $561.00 $7,293.00
8 HDPE Fittings soil tight 1.00 LS $6,422.00 $6,422.00
9 TV Test 1,357.00 LF $2.00 $2,714.00
10 Trench Safety 1,357.00 LF $1.00 $1,357.00
$115,444.00
Total Public Storm Drain:
Total Private Sanitary Sewer:
Total Private Storm Drain:
Page 3 of 3
$11,000.00
$529,920.00
Public Inspection fees:$23,316.48
$269,890.50
Discount -$42,000.00
1 Haul Off Utility Spoils 3,750.00 CY $8.00 $30,000.00
2 02" Domestic meter 1.00 EA $1,200.00 $1,200.00
3 02" Irrigation meter 1.00 EA $1,200.00 $1,200.00
4
$840,526.98
Add / Alternate
2 Add alt. Bollards shown but not called 8.00 EA $495.00 $3,960.00
3 Add alt. Armormax ARVS 1,065.00 SY $45.00 $47,925.00
4 Private inspection fees (3%)1.00 LS $8,906.00 $8,906.00
Master Plumber M38546, Case Whitfield Texas Department of Insurance
Regulated by: Texas State Board of Plumbing Examiners Underground Fire Line License
PO Box 4200 - Austin, TX 78765 SCR-U-2132138 Moss Utilities, LLC
(512) 936-5200 RME-U-1973297 Garrett J. Moss
You are authorized to proceed with the work as proposed.
Respectfully Submitted By:
Daniel Villanueva
ACCEPTED: Daniel Villanueva
Senior Estimator
BY:Moss Utilities
469-371-9991
DATE:daniel@mossutilities.com
Installation, maintenance or removal of erosion control devices is excluded.
Maint. Bonds:
Total Public Utilities:
Total Private Utilities:
Grand Total Base Bid:
Exclusions / Qualifications
Our proposal is based on our work being installed prior to any new gas, phone, electric or other utilities.
Our proposal includes survey and layout for our work only. Onsite control and elevation by others.
Our proposal is based on the Civil plans only, utility work not shown on Civil plans is excluded.
BIM Models or CAD As-Builts are excluded, (third-party services provided for additional costs).
Seeding, sod or landscape work is excluded. Landscape irrigation repair is excluded.
The above prices, specifications, and conditions are satisfactory and are hereby accepted.
Paving repair or replacement is excluded unless a line item is provided.
Handling or hauling off spoils generated by other trades is excluded.
Relocation, adjustment or bracing of existing utilities is excluded.
Inlet throat connections to new / proposed paving are excluded.
Geo-tech compaction or materials testing costs are excluded.
All permanent water meters 02" or smaller are excluded.
Impact, tap, connection or inspection fees are excluded.
Well points and excessive water mitigation is excluded.
Haul off of spoils generated by our work is excluded.
Rock trenching / excavation is excluded.