Loading...
SS9901-EM031219City of Coppell, Texas I i 4 I 12/19/2003 DeForest & Sandy Lake Lift Stations ~-. I { -~---~ --- Opinion of Probable Construction Cost ~ ~ ..... [ I i ! T°tal I i ! Unit Unit ' Unit Item .... i Unit Qtyi _ Matl. I Instln. '! Cost DEFOREST LIFT STATION I i I Remove Existing Pavement _~ $ 10 $1,250 Remove Existing Inlet i EA I i _ $ 250 ~ $250 Abandon Existing Lift Station ! LS 1 $ 30,000 ~ ..... $_30,000 I LS 1 $ 5,000 ' $5,000 Dewatefing (during Station Demo) Remove 18" RCP Storm Drain LF 20 $ 20 $400 Remove Discharge Valve EA 1 ! $ 250 $250 Remove Elec~ic Box EA I I $ __ 250 $250 Remove Brick Wall & Shrubs ~_~ t101~ $ 200 $22,000 Remove 4-ft Wide Sidewalk ~-EA 240a! $ 21 $480 Cut & Plug Existing Pipe~ $ 1,000 ! $4,000 Irrigation System Modifications LS - 1 $ 5,000 $5,000 Flygt CP3356/715 Pump, 420 mm impeller, 150 H~ EA 3 $50,000 $20,000 $ 70,000 $210,000 EA 3 $10,000 $4,000 $ 14,000 $42,000 Standard Pump Accessories i 18" D.L Pump Discharge Pipe LF 9'0 . $ 80 $7,200 30" D.I. Discharge Header LF 721 i $ 100 $7,200 Di FminSg TN[ 5.05 ] $ 3,000 $15,150 18" Thrust Restraint Couplings EA I 3 $300 $120 $ 420 $1,260 30" Thrust Restraint Couplings EA 2 $500 $200 $ 700 $1,400 18" Plug Valves EA 3 $10,000 $4,000 $ 14,000 $42,000 EA $25~000 $10,000 $ 35,000 $35,000 30" Plug Valves 18" Swing Check Valves w/8" Surge Valves EA 33] $22,000 $8,800 $ 30,800 $92,400 --- EA $3,000 $1,200 $ 4,200 $12,600 2" Air Vacuum/Air Release Valves Excavation & Fill CY 6,200 $_ 6 $37,200 Structural Excavation & Backfill CY 1,500 $ 10 $15,000 --Stmct. Conc. Lift Station & Valve Vault I CY I 470 $ 300 $141,000 LS 1 $ 5,000 $5,000 Ground Water Control Hatches -- EA 9 $2,000 $800 ' $ 2,800 $25,200 SF 3,220i $~- $ 12 I _. $38,640 Wet Well Liner Total " Unit '~it Unit ~~~ Cost ~otal Concrete Slab on Grade SF 516' ~' Piers LF 60 I $ 30 $1,800 LF 117 ~ -$- -- 5~ - $5,850 Concrete Grade Beams i 'SF [ 1,038 -- - ~ i $ 8.00 $8,300 8" CMU (Exterior) .....~ 8" CMU Lintel LF 206 $ 9.25 $1,910 LF 27 --~¢- $ 13.40 $360 8"8,, CMUcMu Bond(interior) SF 192i/ ' $ 8.00 $1,540 Brick Veneer SF 1,038' ~1 $ 9.90 $10,280 Steel Lintels , LF 25 $ 30.00 I $750 Metal Gutters ! LF 109 $ 8.00 $870 ! LF 44' ~ $ 8.00 $350 Metal Downspouts Drip Edge LF 109 $ 1.25 $140 Fascia Panels SF 82 $ 7.50 i _ $620 Sofit Panels SF 1361 $ 7.00 $950 Misc. Ftmvi~xg LS 1 $1,500.00 $1,500 Wood Decking SF 6401 $ 1.50 $960 Wood Blocking LS ! $ 500.00 $500 Vapor Barrier SF 381' $ 1.25 $486- Asphalt Shingle Roofing SF 640 i $ 1.50 30# Felts SF 640 $ 1.00 $640 --Dmx~pgroofmg @ Ext. Walls SF 10381 $ 1.25 $l,300 Thru-Wall Flashing (S.S.) SF 157 $ 5.65 $890 Wall Insulation SF 1~80 $ 1.50 $1,560 Roof Insulation SF $ 1.10 $700 Caulking LS $ 500.00 $500 Exterior Doors 3070 PR EA 1 $1,500.00 $1,500 Exterior Doors 3070 EA $1,000.00 $1,000 - Exterior Doors 3086 PR EA 1 $1,800.00 $1,800 Exterior Louvers SF 3 $ 41.00 $120 Painted CMU Walls SF 1351 $ 1.25 $1,690 SF 381 $ 0.75 $290 Sealed Concrete (Floor) SF 381 $ 1.25 . $480 Gypsum Celing SF 381 : $ 1.00 $380 Painted Gypsum Sealing LS 1 $ 300.00 $300 Signage $3 Fire Extinguisher & Cabinet EA $ 325.00 Joists SF 5161 $ 2 $1,030 Air Conditioning Wall Unit LS 1 $ 5,000 $5,000 Odor Control System & Piping __ LS I $50,000 $20,000 $ 70,000 $70,000 Elecl~ical Lump Sum LS I $200,000 Mobilization & Temporary Power - ~ LSLs ~ 11 t --- $$ 15,0005,000 Conduit ~ ~S I $ 5,500 Wire & Cable Concrete Encased Duct Bank LF 1801 $ 40 Indoor/Outdoor Lighting, 110v Recept. LS 11 I $ 7,500 LS i $ 2,000 Misc. Fittings LS $ 4,500 Grounding EA $50,000 $20,000 $ 70,000 MCC Transformer EA 11 $25,000 $I0,000 $ 35,000 Equip Stands & Jct Boxes L~ 1 $ 4,000 __ LS 1 $ 10,000 Miscellaneous LS 1 ~$ 10,000 Connmssioning & Starmp __ ~-- i Instrumentation: ~- ! SCADA / Insm~mentation i LS 1 $40,000 i $ 40,000 $40,000 [ I i Total I ~--" Unii I. Unit- Unit Item !UnitQty -] Mat1. i Instln. __Co i--- o alal $ lO01 $5,800 16" D.I. Pipe Force Main ...... LF . I 150 $13,500 30" D.I. Pipe Force Main LF 90 DI Fittings ~q 3.32. ___ 8,000 $26,560 30" PVC Gravity Sewer Pipe LF 50 ~' 150 $7,500 12" Bypass Line EA i 2 [ $ 5,000 $10,000 6'~-0" Dia. Manhole , EA 2 $5,000 i $2,000 ~ 7,000 $14,000 5'-0" Dia. Manhole [ EA 2~ $4,000 I $1,600 $ 5,600 $11,200 Manhole with Parshall Flume i EA 1 i $25,000 $5,000 $ 30,000 $30,000 16" Gate Valve ] EA 11 $6,000 $2,400 $ 8,400 [ $8,400 Pipe Connections I EA 2] $ 2,000 ~ $4,000 Mobilization LS 1 Utility Pole Relocation LS 1 $ 20,000 ~ $20,000 Install 18" RCP Storm Drain LF 1061 $ 50 $5,300 Standard Two Grate Inlet EA 2[ ~ $ 2,500 $5,000 Reflff. Conc. Electrical Pad [~ SY 11 ] I! $ - 40 $440 Install Brick Wall LF 1501 ~ $ 250 $37,500 Landscaping Bushes EA ~ 25 $ 100 $2,500 Seeding SY 2,600 $ 2 $5,200 Reinf. Concrete Pavement SY 285 ~ $ 40 $11,400 Lime Stabilizatinn ~ SY 285[ i$ 3 I $860 Lime (38.7 lb/SY)___. TON 6! $ 125 $690 Reinf. Conc. Bollard Pad SY 4 $ 40 ] $160 Install Bollards EA ] 8 I $ 100 ~ $800 Clearing & Grabbing SY 285 $ 4 $1,140 Grading SY 2,600 $ 2 $5,200 Replace 4-ft. Wide Sidewalk ! SF 240i $ 3 $720 Utility Pole EA 1' '$ 2,000 $2,000 Yard Hydrant EA 1 [ $_ 1,500 I $1,500 Irrigation System Modifications LS 1 $ 5,000 $5,000 Storm Water Controls EA 1 ~ $ 2,500 $2,500 Silt Fence LF :, 10 [ $ 2 $1,020 Stabilized Construction Exit SY 50 __ $ 8 $400 Inlet Protection LF 20 I $ 2 $40 Design Trench Safety System LS 1 $ 2,000 $2,000 Trench Safety Shoring LF 3-10) : $ 1 I $310 Design Trench Safety System LS I $ 2,000 $2,000 Trench Safety Shoring LF 3101 $ 1 $310 Storm Water Controls LF i 5101 $ 2 $1,020 Silt Fence IE~ i $ 2,500 $2,500 SY [ 501 $ 8 $400 Stabilized Construction Exit Inlet Protection ; LF [ 20 $ 2 $40 Item LIFT STATION Mechanical Equipment Electrical Equipment Miscellaneous LS Flygt NT3201.091 MT Pump, 352 mm impeller, 35 HP ~ Pump EA 20" DI Pipe 10" DI Pipe 6" DI Pipe 10" Thrust Restraint Couplings Total Unit Unit Matl. Cost Total $ 10,000 $15,000 10,000 $15,000 $ 5,000 $10,000 $ 28,000 $84,000 $ 2,100 $4,200 $ 9O $1,350 $ 5O $2,500 $ 40 $28O $ 280 $84O $ 490 $490 3,O0O $6,330 $ 50! $1,600 $20,000 $1,500 ~,0" Thrust Restraint Couplings 2" SCH. 80 PVC Pipe Clean & Paint Exist. Duct 16" Aluminum Duct 12" Aluminum Duct 10' Alominum Duct 8" Aluminum Duct Sidewall Register Manual Damper Exhaust Fan SupplyFan Gravity Ventilator Intake with Motorized Damper Odor Control Sy~tc~n & Piping $2OO $350 $35 $30 $2O 20i $15 $200 $1,750 $l,750 $500 $50,000 $2,000 $3,500 $750 $50 $1,000 $15 $ 40 $3,600 $ 45 $2,031~ $ 40 $1,200 $ 301 $150 $ 25 $500 $ 150 $300 $ 280 $1,120 2,450 $4,900 2,450 $4,900 $ 700 $700 $ 70,000 $70,000 Valve 10" Check Valve Valve 2" PVC Gate Valve $ 2,800 $19,600 $ 4,900 $29,400 $ 1,050 $1,100 $ 70 $100 1,400 $2,800 $ 25 $3,000 $ 10 $1,200 10 $600 $ 35 $100 Access Hatch Jails Roof Panel Floor Grote Solid Cover Seal Roof Openings CF Seal Walls CF I ~F 475I I SF 1000 SF 2200 SF 3885i SF 1480 Seal Louver Opening 5000 PSI Grout Clean & Paint Metal Surfaces (doors, stairs, access hatch, etc.) Clean & Paint Concrete Floors Clean & Paint Walls Wet Well Liner (Clean & Install) $10 $10 $25 $0 $ 15 $ 15 $100 $ 15 $200 $7,100 $7,000 $11,000 5 $ 5 $19,400 $ 20 $29,600 Unit Unit ~it Item ~ Unit Mati. r Instln. Cost Total Electxical Lump Sum LS ~ i $135,000 Mobilization & Temporary Power LS 1 $ 15,000 I ii 4,000 -- Conduit LS Wire & Cable Indoor/Outdoor Lighting, 110v Recept. LS _ I ' $ 7,500 Misc. Fittings LS ] $ 2,000 ~ Grounding ~ LS { ' I $ 4,500 MCC ~ EA 11{ $20,000~ $8,000. $ 28,000~ - I $ 1,500 Floats & Accessories Equip Stands & Jet Boxes I LS 1 $ ._ 4,000 Miscellaneous LS 1 $ 2,500 ~omssioning & Startup LS ~strumentation: I , SCADA / Instrumentation LS 1 $25,000 $ 25,000 $25,000 12"Bypass Line { EA 2i $5,000 , $ 5,000 $10,000 Install Bollards [ EA 4 $ 100 $400 24" Resilient Wedge Gate Valve EA I $12,000 $4,800 $ 16,800 $16,800 20" Resilient Wedge Gate Valve EA 3 $8,000 $3,200 $ 11,200 , $33,600 EA 4i $4,000 $1,600 $ 5,600 ' $22,400 5'-0" Manhole i EA 1 ~ $5,500 i $2,200 $ 7,700 $7,700 6,_6,, Manhole 24" SDR 26 PVC LF 40 ~$ 130 $5,200 20" DI Piping LF 135 $ 110 $14,900 DI Fj~ng~ TN I 1.77{ $ 8,000 $14,200 Bypass Pumping LS 1 ~ , $ 20,000 $20,000 Remove 30" CI Pipe __ LF 35~ $20 $ 20 $700 Remove20" CIPipe LF 921 $15 $ 1~5 $1,380 Remove 8"Bypass Line EAi $150 $ 150 ' $150 LS $ $0 ByPass Pumping : EA $ 500 $500 Remove 30" Sluice Gate Connect to Wet Well (24") EA I $ 2,500 $2,500 Connect to Junction Box (24") EA $ 2,500 $2,500 Connect to 20" RCCP Force Main EA 2 i $ 2,500 $5,000 Connect to 30"x30"x20" DI Tee EA 11 $ 250 $250 Connect to 20"x20"x20" DI Tee EA 1 ' $_ 250 $250 Utility Pole EA ! 1 $ 2,000 $2,000 Storm Water Controls EA ] 1 $ 2,500 $2,500 Silt Fence LF 565 '. I $ 2 ~ $1,130 Stabilized Construction Exit S~Y 50 $_ 8 $400 Design Trench Safety System LS 1 $ __2,000 $2,000 $ 1 $180 .~Trench Safety Shoring LF 1751 Design Trench Safety System LS 1 $ 2,000 $2,000 Trench Safety Shoring ~ ~LF~ [~1_75 $ 1 $180 Storm Water Controls EA 3615 $_ 2,500 $2,500 Silt Fence LF 2-_ __$_ ~2_ $1,130 Stabilized Construction Exit I SY I 50 $_ ..... 8 $400 FORCE MAIN CONNECTI~ Unit Matl. Total Unit Unit Cost Total Remove 20" 45 deg Bend and Concrete Thrust Block EA Install 20" Plug in RCCP Install 20" DI Pipe LF Install 20" Gasketed by MJ Adapter Remove 30" DI Pipe Install 30" Plug in DI Pipe Install 30" DI Pipe Install 30" DI 45 deg Bends Install 30" CI Sleeve $ 1,500 $1,500 $ 1,000 $1,000 $ 75 $500 $ 2,000 $2,000 22; $5OO iS 5OO I$ 2,500 $2,500 150 $3,300 $ 3,500 $7,000 $ 500 $500 $107,600 5%~