Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ST0501-EM101124
1111. Bur Burgess & Ni le Inc. OPINION OF PROBABLE COST g Nip le, 100% Submittal TBPE Firm Registration No. 10834 OWNER: City of Coppell, Texas BURGESS & NIPLE 11117 Shady Trail • Dallas, TX 75229 Job # 39413 972.620.1255.972.620.8028 Fax DATE: 11/24/2010 PREPARED BY: LDD PROJECT: DeFOREST ROAD RECONSTRUCTION • ITEM NO. DESCRIPTION OF UNIT QUANTITY UNIT UNIT PRICE TOTAL AMOUNT _ , GENERAL ITEMS 101 Mobilization (Max 5% of Contract) 1 LS $100,000.00 $100,000.00 102 Traffic Control L 1 LS $30,000.00 $30,000.00 103 ROW Preparation 32.33 STA $1,500.00 $48,495.00 104 Prepare and Implement SWPPP 1 LS $5,000.00 $5,000.00 105 Project Signs 2 EA $500.00 $1,000.00 SUBTOTAL: $184,495.00 PAVING, REMOVAL & UTILITY ADJUSTMENT ITEMS 201 Unclassified Street Excavation 5136 CY $10.00 $51,360.00 202 Unclassified Compacted Earth Fill 1144 CY $8.00 $9,152.00 203 Remove Existing Asphalt Pavement 7111 SY $5.00 $35,555.00 204 Remove Existing Concrete Pavement and Flatwork 2604 SY $7.00 $18,228.00 205 Remove and Reset or Replace Existing Brick or Stone Mailboxes 8 EA $1,000.00 $8,000.00 206 Remove Existing Concrete Pipe ( < =24" Diameter) 796 LF $12.00 $9,552.00 207 Remove Existing Concrete Pipe ( >24" Diameter) 26 LF $16.00 $416.00 208 Cut & Plug Existing RCP (regardless of size) 7 EA $900.00 $6,300.00 209 Remove Existing Inlet (regardless type or size) 5 EA $900.00 $4,500.00 210 Adjust Top of Existing San Sewer Manhole to Grade 3 EA $750.00 $2,250.00 211 Adjust Mainline San. Sewer Cleanout to Grade 1 EA $300.00 $300.00 212 Adjust San. Sewer Service Cleanout to Grade 1 EA $250.00 $250.00 213 Adjust Water Valve to Grade 7 EA $200.00 $1,400.00 214 Adjust Water Meter to Grade 7 EA $150.00 $1,050.00 215 Relocate and Adjust Water Meter to Grade 9 EA $250.00 $2,250.00 216 Remove and Salvage Fire Hydrant 4 EA $750.00 $3,000.00 217 Adjust or Relocate Fire Hydrant to Grade 4 EA $1,500.00 $6,000.00 218 8" Lime Stabilization Subgrade 12499 SY $4.00 $49,996.00 219 Lime (hydrated)(42 Lbs/SY) 262.48 TON $160.00 $41,996.80 220 8" Thick Continuous Reinf. Concrete Pavement - Roadway 11629 SY $36.00 $418,644.00 221 8" Thick Continuous Reinf. Stamped Concrete Pavement - Roadway 34 SY $80.00 $2,720.00 Reinf. Stamped Con - .. ... • -- $48.0n -- $3,21..81- 223 6" Thick Continuous Reinf. Concrete Pavement - Driveways & Alleys 707 SY $40.00 $28,280.00 224 6" Integral Concrete Curb 6086 LF $14.00 $85,204.00 225 Concrete Street Header 725 LF $12.00 $8,700.00 226 4" Thick, 5' wide Reinf. Concrete Sidewalks Adjacent To Curb 2319 SY $35.00 $81,165.00 227 5' Wide Reinf. Concrete Sidewalks adjacent to Retaining Wall (Ret. Wall Paid Separately; 907 SY $40.00 $36,280.00 228 Reinf. Concrete Retaining Wall Integral With Sidewalks (Sidewalk Paid Separately) 3416 SF $5.00 $17,080.00 229 Spread Footing Retaining Wall Per Detail 5768 SF $10.00 $57,680.00 230 Temporary Asphalt Pavement (2" HMAC) 1846 SY $12.00 $22,152.00 231 Temporary Asphalt Pavement (2" HMAC with 4" aggregate base) 159 SY $16.00 $2,544.00 232 Raised Pavement Markers, Class C, Type W 28 EA $5.00 $140.00 233 Raised Pavement Markers, Class C, Type I -C 6 EA $5.00 $30.00 234 Raised Pavement Markers, Class C, Type I -R 8 EA $5.00 $40.00 235 Raised Pavement Markers, Class C, Type II A -A 948 EA $8.00 $7,584.00 236 18" White, Solid Type I Pavement Markings 572 LF $4.00 $2,288.00 237 Pavement Marking Symbols 12 EA $120.00 $1,440.00 238 Tree Removal and Disposal 77 EA $650.00 $50,050.00 239 Tree Installation 6 EA $1,800.00 $10,800.00 240 Turf Establishment 5120 SY $5.00 $25,600.00 241 4" Top Soil 5120 SY $3.00 $15,360.00 242 Metal Beam Guard Fence 307 LF $35.00 $10,745.00 243 TxDOT PR -1 Railing 1235 LF $60.00 $74,100.00 PROJECT: DeFOREST ROAD RECONSTRUCTION ITEM NO. DESCRIPTION OF UNIT QUANTITY UNIT UNIT PRICE TOTAL AMOUNT 244 4' Wrought Iron Fence 140 LF $30.00 $4,200.00 245 Irrigation System Repair /Adjustment 1 LS $25,000.00 $25,000.00 246 Remove and Reset Traffic Sign 6 EA _ $500.00 $3,000.00 247 Furnish and Install Traffic Sign (New Installation) 5 EA $750.00 $3,750.00 248 Construct Barrier Free Ramp at Intersection 18 EA $1,100.00 $19,800.00 249 Construct Barrier Free Ramp at Alley 2 EA $900.00 $1,800.00 SUBTOTAL: $1,270,947.80 STORM DRAINAGE ITEMS 301 12" RCP (CL III) - Rubber Gasketed 16 LF $48.00 $768.00 302 18" RCP (CL III) - Rubber Gasketed 486 LF $52.00 $25,272.00 303 21" RCP (CL III) - Rubber Gasketed 251 LF _ $62.00 $15,562.00 304 24" RCP (CL III) - Rubber Gasketed 401 LF $67.00 $26,867.00 305 30" RCP (CL III) - Rubber Gasketed 191 LF $82.00 $15,662.00 306 36" RCP (CL III) - Rubber Gasketed 574 LF $92.00 $52,808.00 307 Trench Safety and Support 1919 LF $1.00 $1,919.00 308 Storm Drain Manhole Structure including proposed and ex. pipe connections 1 EA $4,500.00 $4,500.00 309 Type 1 Inlet 12 EA $2,775.00 $33,300.00 310 Extensions for Type 1 Inlets 21 EA $500.00 $10,500.00 311 Furnish and Install 2'x2' Drop Inlet with Curb. 1 EA $3,200.00 $3,200.00 312 Connect to Existing Storm Drainage Manhole 1 EA $1,500.00 $1,500.00 313 10" Sch. 40 PVC for connect to Ex. Storm Piping 14 LF $40.00 $560.00 SUBTOTAL: _ $192,418.00 SANITARY SEWER ITEMS 401 8" PVC Wastewater Pipe (SDR -35) 148 LF $42.00 $6,216.00 402 Wastewater Mainline Cleanout 1 EA $1,800.00 $1,800.00 403 Connection to Existing Wastewater Manhole 1 EA $1,200.00 $1,200.00 404 Sanitary Sewer Service 1 EA $850.00 $850.00 405 Trench Safety & Support 148 LF $1.00 $148.00 SUBTOTAL: $10,214.00 WATERLINE ITEMS 501 8" PVC Water Pipe 70 LF $32.00 $2,240.00 502 6" PVC Water Pipe 75 LF $28.00 $2,100.00 503 8" Gate Valve 1 EA $1,000.00 $1,000.00 504 6" Gate Valve 3 EA $800.00 $2,400.00 505 Cut & Plug Ex. Waterline, regardless of size. 1 EA $250.00 $250.00 506 Connect to Ex. 12" Waterline 2 EA $1,200.00 $2,400.00 507 Connect to Ex. 8" Waterline 1 EA $1,000.00 $1,000.00 508 Ductile Iron Fittings 4 TON $3,800.00 $15,200.00 509 Install Fire Hydrant and Valve Assembly 3 EA $2,500.00 $7,500.00 510 Trench Safety & Support 229 LF $1.00 $229.00 511 10" Water Main Lowering at Paving Sta 25 +75 1 LS $4,500.00 $4,500.00 512 Install New 1" Water Service 2 EA $1,200.00 $2,400.00 SUBTOTAL: $41,219.00 TRAFFIC SIGNAL - MACARTHUR BLVD. & DeFOREST RD. 601 Installation of Highway Traffic Signals: 1 EA $ 7,600.00 $7,600.00 602 Traffic Signal Pole w/ 28 foot Mast Arm w/ Lum 1 EA $ 3,100.00 $3,100.00 603 Traffic Signal Pole w/ 32 foot Mast Arm w/ Lum 1 EA $ 3,600.00 $3,600.00 604 Traffic Signal Pole w/ 36 foot Mast Arm w/ Lum 1 EA $ 5,000.00 $5,000.00 605 Traffic Signal Pole w/ 44 foot Mast Arm w/ Lum 1 EA $ 5,900.00 $5,900.00 606 Pedestrian Signal Pole: 1 EA $ 760.00 $760.00 607 Traffic Signal Pole Foundation 24 -A 5 LF $ 85.00 $425.00 608 Traffic Signal Pole Foundation 30 -A 20 LF $ 115.00 $2,300.00 609 Traffic Signal Pole Foundation 36 -A 24 LF $ 185.00 $4,440.00 610 Traffic Signal Controller Foundation: 1 LS $ 5,000.00 $5,000.00 611 3- Section Signal Head w/ Backplate 8 EA $ 762.00 $6,096.00 612 5- Section Signal Head w/ Backplate 4 EA $ 1,230.00 $4,920.00 PROJECT: DeFOREST ROAD RECONSTRUCTION ITEM NO. DESCRIPTION OF UNIT QUANTITY UNIT UNIT PRICE TOTAL AMOUNT 613 Pedestrian Signal Sections: 8 EA $ 432.00 $3,456.00 614 Pedestrian Push Button and Sign Assemblies: 8 EA $ 125.00 $1,000.00 615 Uni- Directional Opticom Detector: 1 LS $ 6,000.00 $6,000.00 616 Video Imaging Vehicle Detection System: 1 LS $ 16,000.00 $16,000.00 617 12 Strand Coming AnyLan Pre- terminated Fiber 1067 LF $ 3.00 $3,201.00 618 Conduit (PVC) (SCHD 40) (2 ") (Trench) 882 LF $ 5.00 $4,410.00 619 Conduit (PVC) (SCHD 40) (4 ") (Trench) 77 LF $ 9.75 $750.75 620 Conduit (PVC) (SCHD 40) (4 ") (Bore) 395 LF $ 20.00 $7,900.00 621 Furnish & Install Type 'C' Ground Box: 8 EA $ 615.00 $4,920.00 622 3 Conductor #6 Gauge Wire: 558 LF $ 1.00 $558.00 623 1 Conductor #6 Gauge Bare Wire: 1331 LF $ 0.75 $998.25 624 1 Conductor #8 Gauge Wire: 850 LF $ 0.90 $765.00 625 1 Conductor #12 Gauge Wire: _ 280 LF $ 0.48 $134.40 626 Opticom Cable 2386 LF $ 3.00 $7,158.00 627 Video Cable: 648 LF $ 2.10 $1,360.80 628 Power Service and Pedestal Equipment: 1 EA $ 3,500.00 $3,500.00 629 Fumish and Install Miscellaneous Signs: 1 LS $ 1,050.00 $1,050.00 630 5 Conductor #14 Gauge Wire: 328 LF $ 2.00 $656.00 631 7 Conductor #14 Gauge Wire: 205 LF $ 2.00 $410.00 632 10 Conductor #12 Gauge Wire: 140 LF $ 2.00 $280.00 633 20 Conductor #12 Gauge Wire: 482 LF $ 4.00 $1,928.00 634 UPS System _ 1 EA $ 5,000.00 $5,000.00 635 Furnish and Install Illuminated Street Signs 4 EA $ 2,500.00 $10,000.00 636 Traffic Signal Confirmation Lights: 4 EA $ 250.00 $1,000.00 637 Cabinet Mounted Communication Equipment 1 LS $ 2,500.00 $2,500.00 SUBTOTAL: $134,077.20 • TOTAL: $1,833,371.00 10% CONTINGENCY: $183,337.10 TOTAL WITH 10% CONTINGENCY: $2,016,708.10 In providing opinions of probable construction cost, the Client understands that the Consultant has no control over the cost or availability of labor, equipment or materials, or over market conditions or the Contractor's method of pricing, and that the Consultant's opinions of probable construction cost are made on the basis of the consultant's professional judgment and experience. The Consultant makes no warranty, express or implied, that the bids or the negotiated cost of the Work will not vary from the Consultant's opinion of probable construction cost.