The URL can be used to link to this page

Old Town-EM100312±´¼ ¬±©² ½±°°»´´ ó±®·¹·²¿´ ½±°» ·²º®¿¬®«½¬«®» ·³°®±ª»³»²¬ ½±°°»´´ô ¬¨ Ñ°·²·±² ±º Ð®±¾¿¾´» ½±²¬®«½¬·±² ½±¬ Ó¿®½¸ ïîô îðïð ESTIMATORCHECKED BYACCOUNT NO DRPCPL09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL PAVING IMPROVEMENTS 8" Reinforced Concrete Pavement9,450SY$35.00$330,750.00 8" Reinforced Stamped Concrete Pavement700SY$105.00$73,500.00 Remove and Dispose of Existing Asphalt (Bethel)1,500SY$6.00$9,000.00 Asphalt Transition560SY$20.00$11,200.00 8" Lime-Cement Stabilized Subgrade10,395SY$3.00$31,185.00 On-Street Parking6,800SY$29.00$197,200.00 Median Nose4EA$1,200.00$4,800.00 Monolithic Curb as part of Median Structures200LF$25.00$5,000.00 Lime (Hydrated)140TN$135.00$18,944.89 Temporary Pavement for Traffic Control (2" HMAC, 6" Agg, Base)1,000SY$135.00$135,000.00 Traffic Signs15EA$410.00$6,150.00 Pavement Markings7,500LF$1.25$9,375.00 Concrete Sidewalk24,000SF$4.20$100,800.00 Solid Pavement Markings240LF$4.00$960.00 Handicap Symbols12EA$150.00$1,800.00 Parking Space Striping5,700LF$0.60$3,420.00 Intersection Signalization (Bethel Rd & Main St)1LS$150,000.00$150,000.00 Paving Item Subtotal$1,089,084.89 DRAINAGE IMPOVEMENTS 18" RCP140LF$40.00$5,600.00 24" RCP560LF$45.00$25,200.00 30" RCP175LF$55.00$9,625.00 36" RCP630LF$65.00$40,950.00 Trench Safety & Support1,505LF$1.25$1,881.25 10' Curb Inlet9EA$2,500.00$22,500.00 15' Curb Inlet2EA$3,500.00$7,000.00 4' SDMH2EA$4,000.00$8,000.00 30" Headwall1EA$3,500.00$3,500.00 Rock Rip Rap12SY$80.00$960.00 Drainage Grading Improvements1LS$50,000.00$50,000.00 Drainage Item Subtotal$175,216.25 UTILITY IMPROVEMENTS 10" PVC C-900945LF$35.00$33,075.00 8" PVC C-9002,670LF$30.00$80,100.00 6" PVC C-900140LF$28.00$3,920.00 8" Gate Valve7EA$500.00$3,500.00 Fire Hydrant8EA$3,000.00$24,000.00 16"x10" TS&V2EA$5,000.00$10,000.00 16"x8" TS&V1EA$4,800.00$4,800.00 10"x8" TS&V2EA$4,500.00$9,000.00 8"x6" TS&V2EA$4,000.00$8,000.00 Fittings and Bends2TN$2,500.00$5,000.00 Water Service Connection (short)4EA$650.00$2,600.00 Water Service Connection (long)7EA$900.00$6,300.00 8" PVC SDR-35 (Sanitary Sewer)1,910LF$40.00$76,400.00 Sewer Service Connection (short)5EA$600.00$3,000.00 Sewer Service Connection (long)1EA$900.00$900.00 Manholes7EA$3,500.00$24,500.00 Trench Safety & Support5,665LF$1.25$7,081.25 Utility Item Subtotal$302,176.25 LANDSCAPE AND IRRIGATION IMPROVEMENTS Landscape Planting (3" Cal, 8' HT, 5' Spread)51EA$1,984.00$101,184.00 Landscape Planting (shrubs, etc)77EA$600.00$46,200.00 Planters40EA$800.00$32,000.00 Irrigation System1LS$35,000.00$35,000.00 Street Lighting Assembly42EA$3,000.00$126,550.00 Street Lighting Foundation42EA$750.00$31,637.50 2" PVC Electrical Conduit2,531LF$8.89$22,500.59 Landscape Item Subtotal$395,072.09 SUBTOTAL:$1,961,550 CONTINGENCY20%$392,310 PROJECT TOTAL$2,353,900 Developer's Responsibility On-Street Parking2,675SY$29.00$77,575.00 Water Service Connection (short)4EA$650.00$2,600.00 Water Service Connection (long)7EA$900.00$6,300.00 Sewer Service Connection (short)5EA$600.00$3,000.00 Sewer Service Connection (long)1EA$900.00$900.00 Developer Total$90,375 CITY OF COPPELL TOTAL$2,263,525 Page 1 of 1 Old Town OPCC-New Format 3-12-10.xlsx ±´¼ ¬±©² ½±°°»´´ óº«´´ ¾«·´¼ ±«¬ ·²º®¿¬®«½¬«®» ·³°®±ª»³»²¬ ½±°°»´´ô ¬¨ Ñ°·²·±² ±º Ð®±¾¿¾´» ½±²¬®«½¬·±² ½±¬ Ó¿®½¸ ïîô îðïð ESTIMATORCHECKED BYACCOUNT NO DRPCPL09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL PAVING IMPROVEMENTS 8" Reinforced Concrete Pavement13,600SY$35.00$476,000.00 8" Reinforced Stamped Concrete Pavement850SY$105.00$89,250.00 Remove and Dispose of Existing Asphalt (Bethel)1,500SY$6.00$9,000.00 Asphalt Transition560SY$20.00$11,200.00 8" Lime-Cement Stabilized Subgrade14,960SY$3.00$44,880.00 On-Street Parking9,110SY$29.00$264,190.00 Median Nose4EA$1,200.00$4,800.00 Monolithic Curb as part of Median Structures200LF$25.00$5,000.00 Lime (Hydrated)202TN$135.00$27,264.60 Temporary Pavement for Traffic Control (2" HMAC, 6" Agg, Base)1,000SY$135.00$135,000.00 Traffic Signs15EA$410.00$6,150.00 Pavement Markings8,500LF$1.25$10,625.00 Concrete Sidewalk24,000SF$4.20$100,800.00 Solid Pavement Markings240LF$4.00$960.00 Handicap Symbols18EA$150.00$2,700.00 Parking Space Striping5,920LF$0.60$3,552.00 Intersection Signalization (Bethel Rd & Main St)1LS$150,000.00$150,000.00 Paving Item Subtotal$1,341,371.60 DRAINAGE IMPOVEMENTS 18" RCP200LF$40.00$8,000.00 24" RCP800LF$45.00$36,000.00 30" RCP250LF$55.00$13,750.00 36" RCP900LF$65.00$58,500.00 Trench Safety & Support2,150LF$1.25$2,687.50 10' Curb Inlet9EA$2,500.00$22,500.00 15' Curb Inlet2EA$3,500.00$7,000.00 4' SDMH2EA$4,000.00$8,000.00 30" Headwall1EA$3,500.00$3,500.00 Rock Rip Rap12SY$80.00$960.00 Drainage Grading Improvements1LS$50,000.00$50,000.00 Drainage Item Subtotal$210,897.50 UTILITY IMPROVEMENTS 10" PVC C-900945LF$35.00$33,075.00 8" PVC C-9003,065LF$30.00$91,950.00 6" PVC C-900290LF$28.00$8,120.00 8" Gate Valve9EA$500.00$4,500.00 Fire Hydrant10EA$3,000.00$30,000.00 16"x10" TS&V2EA$5,000.00$10,000.00 16"x8" TS&V2EA$4,800.00$9,600.00 10"x8" TS&V2EA$4,500.00$9,000.00 8"x6" TS&V2EA$4,000.00$8,000.00 Fittings and Bends2TN$2,500.00$5,000.00 Water Service Connection (short)7EA$650.00$4,550.00 Water Service Connection (long)9EA$900.00$8,100.00 8" PVC SDR-35 (Sanitary Sewer)2,545LF$40.00$101,800.00 Sewer Service Connection (short)19EA$600.00$11,400.00 Sewer Service Connection (long)1EA$900.00$900.00 Manholes11EA$3,500.00$38,500.00 Trench Safety & Support6,845LF$1.25$8,556.25 Utility Item Subtotal$383,051.25 LANDSCAPE AND IRRIGATION IMPROVEMENTS Landscape Planting (3" Cal, 8' HT, 5' Spread)51EA$1,984.00$101,184.00 Landscape Planting (shrubs, etc)77EA$600.00$46,200.00 Planters40EA$800.00$32,000.00 Irrigation System1LS$35,000.00$35,000.00 Street Lighting Assembly42EA$3,000.00$126,550.00 Street Lighting Foundation42EA$750.00$31,637.50 2" PVC Electrical Conduit2,531LF$8.89$22,500.59 Landscape Item Subtotal$395,072.09 SUBTOTAL:$2,330,400 CONTINGENCY20%$466,080 PROJECT TOTAL$2,796,500 Developer's Responsibility On-Street Parking4,300SY$29.00$124,700.00 Water Service Connection (short)7EA$650.00$4,550.00 Water Service Connection (long)9EA$900.00$8,100.00 Sewer Service Connection (short)19EA$600.00$11,400.00 Sewer Service Connection (long)1EA$900.00$900.00 Developer Total$149,650 CITY OF COPPELL TOTAL$2,646,850 Page 1 of 1 Old Town OPCC-New Format-FULL BUILD-OUT3-12-10.xlsx