Loading...
WA9403-CS 941017 -"-  Coppell, Texas 75019 214-462~22 ~ ~O. 2~4/393~948 FAX ADVICE SHEET NAME; Charlie Staples FIRM: Rady & Assoc. DATE: 10/17/94 P~E D~I~ ~ FO~G PA~S ~, - f ...... / ~S~O~: l / ' ~ OF PAGES IF YOU DO NOT RKCEIVK p.T.T. OF THK PACES, PLF-A-~E CALL BACK AS SOON AS POSSIBLK. T~-~PllONE NO: (214) 462-0022 AND ASK FOR Pxm-e, ON SENDINC THIS FAX. THANK YOU. ' "~ COST ESTIMATE SCHEDULE 1 Qty. Description Unit Price Amount 10,000 LF 45" Conc., 0-6' $ 48.00 $480,000.00 2,400LF 45" Conc., 6-8' 50.00 120,000.00 14,800 LF 39" VCP, 0-6' 53.00 784,400.00 3,600 LF 39" VCP, 6-8' 54.00 194,400.00 7,200 LF 33" VCP, 0-6' 46.00 331,200.00 1,800 LF 33" VCP, 6-8' 47.00 84,600.00 6,800 LF 10" VCP, 0-6' 5.00 34,000.00 2,400 LF 10" VCP, 6-8' 5.50 13,200.00 2,200 LF 10" VCP, 8-10' 6.25 13,750.00 29,800 LF .. 8" VCP, 0-6' 3.75 111,750.00 15,000 LF 8" VCP, 6-8' 4.10 61,500.00 9,000 LF 8" VCP, 8-10' 5.25 5,800 LF 8" VCP, 10-12' 6.50 ' '37;700.00 ' 300 LF 45" Bore &Case 100. O0 :>, 30 ~.qO0. .00 300 LF !8" Bore &Case 27.50 8,250.00 215 Ea. 4' Diameter Manhole 500.00 180 VF Extra Depth Manhole 40.00 ..... 7,200.00 -' 30 Ea. Cleanouts 150.00 .':: ~)(.,.00 185 Ea. Services 250.00 46,250.00 Total Comtruction Costs - Schedule 1 $2,517,450.00 SCHEDULE 2 3,600 LF 21" VCP, 0-6' $ 15.50 $ 55,800.00 800 LF 21" VCP, 6-8' 16.00 12~800.00 1,400 LF 18" VCP, 0-6' 11.00 15,400.00 400 LF 18"' VCP, 6-8' 11.75 4,700.00' 8,000 LF 15" VCP, 0-6' 7.00 56,000.00 2,000 LF 15" VCP, 6-8' 7.75 15,500. 00 36 Ea. 4' Diameter Manhole 500.00 18,000.00 40 VF Extra Depth Manhole 40.00 . 1,600.00 Total Comtruction Cost - Schedule 2 $ '179,800.00 I nflow/I nfiltratlon E llml nation 10,000.00 Total Comtruction Costs $ 2,707,250.00 -7- Cost Estimate continued Total Construction Costs $2,707,250.00 OTHER COST Engineering Design $184, 100.00 Surveying &Staking 25,000.00 Resident I mpectlon 36,000.00 Soils Testing 4,500.00 Operation Mm ual ' 2,500.00 Step 1 Application Costs 30,000.00 Legal &Administrative 35,000.00 Pmject Contingency 175,650.00 Total Other Costs $ 492,750.00 Total Estimated Project Cost $3,200,000.00 Texas Water Quality Board Grant (75%) $2,400,000.00 Local Share $ 800,000.00 -8-