ST0004-EM000216
2/16/00
ESTIMATED FREEPORT PARKWAY CONSTRUCTION COSTS
4 Lane Divided Roadway (50' paving)
STREET: 3200 feet from Bethel Road to Ruby
1800 feet from Bethel Road to "New Road"
Developer's share 1800/3200 = 56.25%
1400 feet from "New Road" to Ruby
City share 1400/3200 = 43.75%
PAVING
Excavation: (3200 x 27 x 2) x 2 x $10 = $128,000
27
Stab. Subgrade: (3200 x 27) x 2 x $2.50 = $48,000
9
Lime: (3200 x 27) x 2 x 40 x 1 x $100 = $38,400
9 2000
Paving: (3200 x 25) x 2 x 30 = $533,600
9
$748,000
Drainage @ 40% $299,200
Incidentals @ 35% $261,800
Estimated total paving cost $1,309,000
City cost of paving: $1,309,000 x 43.75% = $572,687
ESTIMATED CITY PAVING COST ABOUT $575,000
WATER
3200 x 65=$208,000
City cost of water: $208,000 x 43.75% = $91,000
ESTIMATED CITY WATER COST ABOUT $91,000
2/16/00
443,000 Assume 20% Office
448,000 80% Warehouse
624,000
58,000
92,000
92,000
97,500
184,500
2,039,000
Roadway Impact Fees
2039000 (.80) (1.06) x 300 = 518,721
1000
2039000 (.20) (4.05) x 300 = 495,477
1000
$1,014,198
Estimated Right-of-Way Valve
Bethel 25' x 1850' = 46,250
Freeport 110' x 3150' = 346,500
ûù÷÷÷÷÷÷÷÷÷
ûù÷÷÷÷÷÷÷÷÷
Normal
Normal
Default Paragraph Font
Default Paragraph Font
City User2C:\WINDOWS\TEMP\AutoRecovery save of Document1.asd City
User<\\ENG_COURT\USERS\Pcrocker\PROJECTS\STREET\FREEPORTPKWAY.doc
City User2C:\WINDOWS\TEMP\AutoRecovery save of Document1.asd City
User<\\ENG_COURT\USERS\Pcrocker\PROJECTS\STREET\FREEPORTPKWAY.doc
Times New Roman
Times New Roman
Symbol
Symbol
CG Times
2/16/00
CG Times
BfN‚BfD‚Bf
#FREEPORT PARKWAY CONSTRUCTION COSTS
#FREEPORT PARKWAY CONSTRUCTION COSTS
City User City User
City User City User
FREEPORT PARKWAY CONSTRUCTION COSTS
City User
Normal
City User
Microsoft Word 8.0
City of Coppell
FREEPORT PARKWAY CONSTRUCTION COSTS
_PID_GUID
{ACACBD1F-3D10-4C8B-BA75-93D529726B21}
{ACACBD1F-3D10-4C8B-BA75-93D529726B21}
Root Entry
1Table
1Table
WordDocument
WordDocument
SummaryInformation
SummaryInformation
DocumentSummaryInformation
DocumentSummaryInformation
CompObj
CompObj
ObjectPool
ObjectPool
Microsoft Word Document
MSWordDoc
Word.Document.8