Sales Tax 09-EM100621 (2) TEAGUE NALL AND PERKINS, INC.
OPINION OF PROBABLE COST
PROJECT:COPPELL STREETSS. HEARTZ ROAD
NUMBER:CPL09132
CLIENT:CITY OF COPPELL
ITEMDESCRIPTIONACTUAL QTY.BID QTY.UNITUNIT COSTTOTAL
101MOBILIZATION11LS10,000.00$ 10,000.00$
102PROJECT SIGNS22EA500.00$ 1,000.00$
103RIGHT-OF-WAY PREPARATION11LS10,000.00$ 10,000.00$
104REMOVE EX. CONCRETE PAVEMENT51835300SY9.00$ 47,700.00$
105REMOVE EX. CONCRETE DRIVEWAYS & SIDEWALKS13491500SY9.00$ 13,500.00$
1068" LIME TREATED SUBGRADE TREATMENT47965000SY3.50$ 17,500.00$
107HYDRATED LIME (40 LB/SY)98100TON140.00$ 14,000.00$
1086" REINFORCED CONCRETE PAVEMENT WITH CURB00SY35.00$ -$
1098" REINFORCED CONCRETE PAVEMENT WITH CURB45294700SY40.00$ 188,000.00$
1106" REINFORCED DRIVEWAY/ALLEY PAVEMENT595700SY45.00$ 31,500.00$
111REPAIR/REPLACE EX. AGGREGATE DRIVEWAY00SY60.00$ -$
1124" CONCRETE SIDEWALK919950SY40.00$ 38,000.00$
113BARRIER FREE RAMP88EA1,200.00$ 9,600.00$
114VARIABLE HEIGHT RET. WALL W/INTEGRAL SIDEWALK286300LF25.00$ 7,500.00$
115CONCRETE SIDEWALK STEPS1414EA50.00$ 700.00$
116PAVEMENT MARKINGS11LS1,000.00$ 1,000.00$
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 INLET22EA2,500.00$ 5,000.00$
12210' CURB INLET11EA3,000.00$ 3,000.00$
1235' INLET TOP RECONSTRUCTION22EA2,000.00$ 4,000.00$
12410' INLET TOP RECONSTRUCTION33EA2,500.00$ 7,500.00$
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 LINE95100LF30.00$ 3,000.00$
1308" PVC C-900 DR-18 WATER LINE11891200LF35.00$ 42,000.00$
131WATER SERVICE W/ METER CAN (SHORT SIDE)00EA1,000.00$ -$
132WATER SERVICE W/ METER CAN (LONG SIDE)1414EA1,500.00$ 21,000.00$
1336" TAPPING SLEEVE AND VALVE00EA2,000.00$ -$
1348" TAPPING SLEEVE AND VALVE11EA2,700.00$ 2,700.00$
13512"x 8" TAPPING SLEEVE AND VALVE00EA4,000.00$ -$
1366" GATE VALVE66EA800.00$ 4,800.00$
1378" GATE VALVE77EA1,100.00$ 7,700.00$
138SALVAGE & RELOCATE FIRE HYDRANT AND VALVE33EA2,000.00$ 6,000.00$
139INSTALL NEW FIRE HYDRANT AND VALVE ASSEMBLY22EA1,500.00$ 3,000.00$
140ADJUST EXISTING VALVE BOX TO GRADE00EA300.00$ -$
141ABANDON EXISTING WATER LINE11LS1,000.00$ 1,000.00$
1428" PVC SDR-35 SANITARY SEWER PIPE12311300LF35.00$ 45,500.00$
1434' SANITARY SEWER MANHOLE (ALL DEPTHS)33EA2,500.00$ 7,500.00$
144SANITARY SEWER SERVICE (SHORT SIDE)1414EA800.00$ 11,200.00$
145SANITARY SEWER SERVICE (LONG SIDE)00EA1,000.00$ -$
146ABANDON EXISTING SANITARY SEWER LINE11LS500.00$ 500.00$
147REMOVE EXISTING SANITARY SEWER MANHOLE33EA750.00$ 2,250.00$
148REMOVE EXISTING CLEANOUT00EA500.00$ -$
149ADJUST EXISTING SANITARY SEWER MANHOLE RIM01EA500.00$ 500.00$
150TRENCH SAFETY FOR ALL UTILITIES25152600LF1.00$ 2,600.00$
151REPAIR/REPLACE/MODIFY EX. IRRIGATION SYSTEMS11LS5,000.00$ 5,000.00$
152INSTALL TREES22EA400.00$ 800.00$
153INSTALL TREE ROOT BARRIER214250LF20.00$ 5,000.00$
154REMOVE AND RESET LANDSCAPING11LS3,000.00$ 3,000.00$
155REMOVE AND REPLACE BRICK MAILBOX44EA800.00$ 3,200.00$
156REMOVE AND RESET MAILBOX88EA150.00$ 1,200.00$
Total Cost Opinion for S. Heartz Road615,950.00$
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
as 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.