Sales Tax 09-EM100621 TEAGUE NALL AND PERKINS, INC.
OPINION OF PROBABLE COST
PROJECT:COPPELL STREETSDOBECKA DRIVE
NUMBER:CPL09132
CLIENT:CITY OF COPPELL
ITEMDESCRIPTIONACTUAL QTY.BID QTY.UNITUNIT COSTTOTAL
101MOBILIZATION11LS10,000.00$ 10,000.00$
102PROJECT SIGNS11EA500.00$ 500.00$
103RIGHT-OF-WAY PREPARATION11LS10,000.00$ 10,000.00$
104REMOVE EX. CONCRETE PAVEMENT24292500SY9.00$ 22,500.00$
105REMOVE EX. CONCRETE DRIVEWAYS & SIDEWALKS14931600SY9.00$ 14,400.00$
1068" LIME TREATED SUBGRADE TREATMENT25410SY3.50$ -$
107HYDRATED LIME (40 LB/SY)520TON140.00$ -$
1086" REINFORCED CONCRETE PAVEMENT WITH CURB00SY35.00$ -$
1098" REINFORCED CONCRETE PAVEMENT WITH CURB23612600SY40.00$ 104,000.00$
1106" REINFORCED DRIVEWAY/ALLEY PAVEMENT235260SY45.00$ 11,700.00$
111REPAIR/REPLACE EX. AGGREGATE DRIVEWAY5155SY60.00$ 3,300.00$
1124" CONCRETE SIDEWALK12071220SY40.00$ 48,800.00$
113BARRIER FREE RAMP00EA1,200.00$ -$
114VARIABLE HEIGHT RET. WALL W/INTEGRAL SIDEWALK00LF25.00$ -$
115CONCRETE SIDEWALK STEPS00EA50.00$ -$
116PAVEMENT MARKINGS00LS1,000.00$ -$
117TRAFFIC BUTTONS11LS7,500.00$ 7,500.00$
118FURNISH, INSTALL, MAINTAIN TRAFFIC CONTROL DEV.11LS5,000.00$ 5,000.00$
119FURNISH, INST., MAINT., REMOVE EROSION CONTROL11LS2,000.00$ 2,000.00$
120RESTORE PARKWAYS & DISTURBED AREAS11LS12,500.00$ 12,500.00$
1215' CURB INLET00EA2,500.00$ -$
12210' CURB INLET00EA3,000.00$ -$
1235' INLET TOP RECONSTRUCTION00EA2,000.00$ -$
12410' INLET TOP RECONSTRUCTION22EA2,500.00$ 5,000.00$
12518" REINFORCED CONCRETE PIPE (CL III)00LF35.00$ -$
12621" REINFORCED CONCRETE PIPE (CL III)00LF40.00$ -$
12724" REINFORCED CONCRETE PIPE (CL III)00LF45.00$ -$
1284'x4' SQUARE STORM DRAIN MANHOLE00EA3,500.00$ -$
1296" PVC C-900 DR-18 WATER LINE1820LF30.00$ 600.00$
1308" PVC C-900 DR-18 WATER LINE732750LF35.00$ 26,250.00$
131WATER SERVICE W/ METER CAN (SHORT SIDE)88EA1,000.00$ 8,000.00$
132WATER SERVICE W/ METER CAN (LONG SIDE)77EA1,500.00$ 10,500.00$
1336" TAPPING SLEEVE AND VALVE00EA2,000.00$ -$
1348" TAPPING SLEEVE AND VALVE00EA2,700.00$ -$
13512"x 8" TAPPING SLEEVE AND VALVE00EA4,000.00$ -$
1366" GATE VALVE22EA800.00$ 1,600.00$
1378" GATE VALVE22EA1,100.00$ 2,200.00$
138SALVAGE & RELOCATE FIRE HYDRANT AND VALVE11EA2,000.00$ 2,000.00$
139INSTALL NEW FIRE HYDRANT AND VALVE ASSEMBLY11EA1,500.00$ 1,500.00$
140ADJUST EXISTING VALVE BOX TO GRADE00EA300.00$ -$
141ABANDON EXISTING WATER LINE11LS1,000.00$ 1,000.00$
1428" PVC SDR-35 SANITARY SEWER PIPE00LF35.00$ -$
1434' SANITARY SEWER MANHOLE (ALL DEPTHS)22EA2,500.00$ 5,000.00$
144SANITARY SEWER SERVICE (SHORT SIDE)55EA800.00$ 4,000.00$
145SANITARY SEWER SERVICE (LONG SIDE)1010EA1,000.00$ 10,000.00$
146ABANDON EXISTING SANITARY SEWER LINE00LS500.00$ -$
147REMOVE EXISTING SANITARY SEWER MANHOLE00EA750.00$ -$
148REMOVE EXISTING CLEANOUT11EA500.00$ 500.00$
149ADJUST EXISTING SANITARY SEWER MANHOLE RIM00EA500.00$ -$
150TRENCH SAFETY FOR ALL UTILITIES750770LF1.00$ 770.00$
151REPAIR/REPLACE/MODIFY EX. IRRIGATION SYSTEMS11LS5,000.00$ 5,000.00$
152INSTALL TREES22EA400.00$ 800.00$
153INSTALL TREE ROOT BARRIER247300LF20.00$ 6,000.00$
154REMOVE AND RESET LANDSCAPING11LS3,000.00$ 3,000.00$
155REMOVE AND REPLACE BRICK MAILBOX99EA800.00$ 7,200.00$
156REMOVE AND RESET MAILBOX66EA150.00$ 900.00$
Total Cost Opinion for Dobecka Drive354,020.00$
Teague Nall and Perkins, Inc. has no control over the cost of labor, materials, equipment, or services furnished by others, or over methods of
determining price, or over competitive bidding or market conditions, any and all opinions as to the cost herein, including but not limited to opinions a
to the costs of construction materials, shall be made on the basis of experience and best available data. Teague Nall and Perkins, Inc. cannot and does
not guarantee that proposals, bids, or actual costs will not vary from the opinions on costs shown herein.