Sales Tax 09-EM100621 (3) TEAGUE NALL AND PERKINS, INC.
OPINION OF PROBABLE COST
PROJECT:COPPELL STREETSCLEAR CREEK LANE
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 PAVEMENT50035100SY9.00$ 45,900.00$
105REMOVE EX. CONCRETE DRIVEWAYS & SIDEWALKS13921400SY9.00$ 12,600.00$
1068" LIME TREATED SUBGRADE TREATMENT53195400SY3.50$ 18,900.00$
107HYDRATED LIME (40 LB/SY)108108TON140.00$ 15,120.00$
1086" REINFORCED CONCRETE PAVEMENT WITH CURB49785100SY35.00$ 178,500.00$
1098" REINFORCED CONCRETE PAVEMENT WITH CURB00SY40.00$ -$
1106" REINFORCED DRIVEWAY/ALLEY PAVEMENT2530SY45.00$ 1,350.00$
111REPAIR/REPLACE EX. AGGREGATE DRIVEWAY00SY60.00$ -$
1124" CONCRETE SIDEWALK13671380SY40.00$ 55,200.00$
113BARRIER FREE RAMP66EA1,200.00$ 7,200.00$
114VARIABLE HEIGHT RET. WALL W/INTEGRAL SIDEWALK00LF25.00$ -$
115CONCRETE SIDEWALK STEPS00EA50.00$ -$
116PAVEMENT MARKINGS00LS1,000.00$ -$
117TRAFFIC BUTTONS00LS7,500.00$ -$
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 INLET33EA2,500.00$ 7,500.00$
12210' CURB INLET00EA3,000.00$ -$
1235' INLET TOP RECONSTRUCTION00EA2,000.00$ -$
12410' INLET TOP RECONSTRUCTION11EA2,500.00$ 2,500.00$
12518" REINFORCED CONCRETE PIPE (CL III)5660LF35.00$ 2,100.00$
12621" REINFORCED CONCRETE PIPE (CL III)384390LF40.00$ 15,600.00$
12724" REINFORCED CONCRETE PIPE (CL III)7375LF45.00$ 3,375.00$
1284'x4' SQUARE STORM DRAIN MANHOLE11EA3,500.00$ 3,500.00$
1296" PVC C-900 DR-18 WATER LINE4650LF30.00$ 1,500.00$
1308" PVC C-900 DR-18 WATER LINE15571560LF35.00$ 54,600.00$
131WATER SERVICE W/ METER CAN (SHORT SIDE)2323EA1,000.00$ 23,000.00$
132WATER SERVICE W/ METER CAN (LONG SIDE)1717EA1,500.00$ 25,500.00$
1336" TAPPING SLEEVE AND VALVE11EA2,000.00$ 2,000.00$
1348" TAPPING SLEEVE AND VALVE00EA2,700.00$ -$
13512"x 8" TAPPING SLEEVE AND VALVE11EA4,000.00$ 4,000.00$
1366" GATE VALVE44EA800.00$ 3,200.00$
1378" GATE VALVE55EA1,100.00$ 5,500.00$
138SALVAGE & RELOCATE FIRE HYDRANT AND VALVE22EA2,000.00$ 4,000.00$
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 PIPE14521470LF35.00$ 51,450.00$
1434' SANITARY SEWER MANHOLE (ALL DEPTHS)55EA2,500.00$ 12,500.00$
144SANITARY SEWER SERVICE (SHORT SIDE)1717EA800.00$ 13,600.00$
145SANITARY SEWER SERVICE (LONG SIDE)2323EA1,000.00$ 23,000.00$
146ABANDON EXISTING SANITARY SEWER LINE11LS500.00$ 500.00$
147REMOVE EXISTING SANITARY SEWER MANHOLE11EA750.00$ 750.00$
148REMOVE EXISTING CLEANOUT11EA500.00$ 500.00$
149ADJUST EXISTING SANITARY SEWER MANHOLE RIM11EA500.00$ 500.00$
150TRENCH SAFETY FOR ALL UTILITIES35683600LF1.00$ 3,600.00$
151REPAIR/REPLACE/MODIFY EX. IRRIGATION SYSTEMS11LS5,000.00$ 5,000.00$
152INSTALL TREES55EA400.00$ 2,000.00$
153INSTALL TREE ROOT BARRIER584650LF20.00$ 13,000.00$
154REMOVE AND RESET LANDSCAPING11LS3,000.00$ 3,000.00$
155REMOVE AND REPLACE BRICK MAILBOX00EA800.00$ -$
156REMOVE AND RESET MAILBOX4040EA150.00$ 6,000.00$
Total Cost Opinion for Clear Creek Lane672,545.00$
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.