Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ST1002-EM101109
Page 1 of 2 Keith Marvin - RE: Old Town Coppell - portion of Bethel Road Phase II From: Caleb Thornhill <bct@freese.com> To: Caleb Thornhill <bct@freese.com>, Keith Marvin <kmarvin@coppelltx.gov> Date: 11/9/2010 2:32 PM Subject: RE: Old Town Coppell - portion of Bethel Road Phase II CC:CPL03243 <CPL03243@freese.com>, CPL09446 <CPL09446@freese.com>, TriciaHa... Attachments: Bethel Phase II - Revised Limits.xlsx Keith, I’ve attached the spreadsheet we used to come up with the construction costs. Look through it and see if there is anything you want us to change or have questions about. Call me if you have any questions. B. Caleb Thornhill, P.E. Freese & Nichols, Inc. 214-217-2282 From: Caleb Thornhill Sent: Monday, November 08, 2010 3:53 PM To: Keith Marvin Cc: 'cpl03243@freese.com'; 'cpl09446@freese.com'; Tricia Hatley; Dan Prendergast Subject: Old Town Coppell - portion of Bethel Road Phase II Keith, Below is a breakdown of the costs to add portions of Bethel Road Phase II to the Old Town Coppell project. Bethel Road Phase II Limits: Bethel Road from Freeport to Coppell Road/ Main Street; Coppell Road from Bethel Road to Cooper Street Survey Cost: $10,000 Design Cost: $53,000 Construction Cost: $2,400,000 Construction Cost - Bethel Road from Coppell Road/ Main Street to Coppell Road South: $350,000 Take a look and let me know if you need additional information. B. Caleb Thornhill P.E. Project Manager Freese and Nichols, Inc. Main: 214-217-2200 Direct: 214-217-2282 Fax: 214-920-2565 file://C:\Documents and Settings\radloo\Local Settings\Temp\XPgrpwise\4CD95B6ECity...10/14/2011 Opinion of Probable construction cost October 14, 2011 ESTIMATORCHECKED BYACCOUNT NO DRPCJPcpl09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL GENERAL ITEMS 101Mobilization (Max. 5% of Contract) 1 LS$115,750.00$115,750.00 102Traffic Control 1 LS$20,000.00$20,000.00 103Prep ROW, Including Tree Removal 30 STA$2,000.00$60,000.00 104Prepare and Implement SWPPP 1 LS$6,000.00$6,000.00 105Temporary Sediment Control Fence 2,665 LF$2.75$7,328.75 106Storm Drain Inlet Protection 31 EA$260.00$8,060.00 107Project Signs 2 EA$550.00$1,100.00 108Project Trailer 1 LS$15,750.00$15,750.00 Paving Item Subtotal$233,988.75 PAVING IMPROVEMENTS 201Unclassified Street Excavation 7,306 CY$7.80$56,986.80 202Compacted Earth Fill 2,588 CY$12.00$31,056.00 203Remove and Dispose of Existing Asphalt 9,144 SY$4.40$40,233.60 204Remove Existing Concrete Pavement and Flatwork 565 SY$5.50$3,107.50 205Remove and Reinstall Existing Brick Pavers - SY$165.00$0.00 206Remove and Reset Existing Mailboxes 16 EA$200.00$3,200.00 207Remove Existing Concrete Pipe (<=24" Diam) 753 LF$12.00$9,036.00 208Remove Existing Concrete Pipe (>24" Diam) 132 LF$16.00$2,112.00 209Remove Existing Concrete Box Culvert 48 LF$28.00$1,344.00 210Remove Existing Inlet Box 9 EA$525.00$4,725.00 211Adjust Existing Sanitary Sewer Manholes to Grade 2 EA$775.00$1,550.00 212Adjust Existing Water and Meter Valve Boxes to Grade 3 EA$210.00$630.00 213Relocate Water Meters - EA$260.00$0.00 214Relocate Fire Hydrants 1 EA$1,700.00$1,700.00 2158" Lime Stablilzed Subgrade 12,077 SY$3.00$36,231.00 216Lime (Hydrated) 212 TON$140.00$29,708.00 2178" Continuous Reinf. Concrete Pavement - Roadway 10,633 SY$38.00$404,054.00 2188" Continuous Reinf. Stamped Concrete Pavement - Roadway 726 SY$85.00$61,710.00 2196" Continuous Reinf. Concrete Pavement - Driveways 1,096 SY$30.00$32,880.00 2202" HMAC Driveway Pavement 315 SY$20.00$6,300.00 221Gravel Driveway (6" Agg., geotextile) 258 SY$15.00$3,870.00 2226" Monolithic Concrete Curb 5,199 LF$2.00$10,398.00 223Concrete Street Header 55 LF$12.00$660.00 2245" Reinf. Concrete Sidewalks (Incl Ramps) 1,086 SY$50.00$54,300.00 2255" Reinf. Stamped Concrete Sidewalks 33 SY$105.00$3,465.00 2266" Reinf. Concrete Sidewalks (Incl Ramps) 2,701 SY$50.00$135,050.00 2276" Reinf. Stamped Concrete Sidewalks 206 SY$105.00$21,630.00 228Crushed Stone for Temporary Access Drives 1,463 SY$18.00$26,334.00 229Temporary Pavement for Traffic Control (2" HMAC, 6" Agg. Base) 500 SY$23.00$11,500.00 2302" HMAC Surface Course (TY D) 459 SY$15.00$6,885.00 2314" HMAC Surface Course (TY D) - SY$28.00$0.00 232Raised Pavement Marker, Class C, Type Y 1,600 EA$5.25$8,400.00 233Raised Pavement Marker, Class C, Type W 164 EA$5.25$861.00 234Raised Pavement Marker, Class C, Type I-A 628 EA$5.25$3,297.00 235Raised Pavement Marker, Class C, Type I-C 450 EA$5.25$2,362.50 23624" Yellow, Solid Type I Pavement Markings - LF$6.00$0.00 23718" White, Solid Type II Pavemnet Markings 108 LF$3.00$324.00 2384" White, Solid Type I Pavement Markings 1,155 LF$0.35$404.25 239Pavement Marking Symbols 12 EA$105.00$1,260.00 240Roadside Sign Assembly - Salvage and Remount Sign 18 EA$270.00$4,860.00 241Roadside Sign Assembly - Install New Sign 6 EA$525.00$3,150.00 242Seeding for Erosion Control (Cellulose F.M.) 2,380 SY$2.00$4,760.00 243Furnishing and Placing Topsoil (4") 2,380 SY$3.00$7,140.00 244Barb Wire Fence Installation - LF $4.15$0.00 Paving Item Subtotal$1,037,474.65 DRAINAGE IMPOVEMENTS 40118" RCP (CL III) 39 LF$45.00$1,755.00 40221" RCP (CL III) 573 LF$50.00$28,650.00 40324" RCP (CL III) 87 LF$65.00$5,655.00 40427" RCP (CL III) - LF$70.00$0.00 40530" RCP (CL III) 325 LF$75.00$24,375.00 40636" RCP (CL III) 667 LF$88.00$58,696.00 40742" RCP (CL III) 419 LF$100.00$41,900.00 40848" RCP (CL III) 92 LF$115.00$10,580.00 409Trench Safety System for Storm Drains 2,674 LF$1.50$4,011.00 4106' Standard Curb Inlet - EA$3,000.00$0.00 411Std. 6' Recessed Curb Inlet 1 EA$3,000.00$3,000.00 412Std. 10' Recessed Curb Inlet 10 EA$3,200.00$32,000.00 413Std. 12' Recessed Curb Inlet - EA$3,400.00$0.00 414Std. 14' Recessed Curb Inlet 2 EA$3,600.00$7,200.00 415Std. 20' Recessed Curb Inlet 1 EA$4,300.00$4,300.00 4164' x 4' Drop Inlet 2 EA$2,500.00$5,000.00 4176' x 4' Drop Inlet - EA$4,000.00$0.00 4186' x 6' Drop Inlet - EA$4,500.00$0.00 4198' x 8' Drop Inlet - EA$7,000.00$0.00 420Type A Storm Drain Manhole 1 EA$5,000.00$5,000.00 421Type B Storm Drain Manhole (36" Pipe) 2 EA$6,000.00$12,000.00 422Type B Storm Drain Manhole (42" Pipe) 1 EA$6,000.00$6,000.00 423Type B Storm Drain Drop Manhole (42" Pipe) - EA$6,500.00$0.00 424Concrete Headwall (36" RCP and smaller) - EA$3,000.00$0.00 425Concrete Headwall (42" RCP and larger) 1 EA$8,000.00$8,000.00 42624" Rock Rip Rap 385 SY$60.00$23,100.00 427Unclassified Channel Excavation 525 CY$18.00$9,450.00 428Reinf. Concrete Culvert Headwalls & Wingwalls 2 EA$15,000.00$30,000.00 42910' x 8' RCBC 284 LF$485.00$137,740.00 Drainage Item Subtotal$458,412.00 WATERLINE IMPROVEMENTS 50116" C905 DR 18 PVC Waterline - LF$60.00$0.00 50212" C900 DR 14 PVC Waterline 1,635 LF$40.00$65,400.00 5038" C900 DR 14 PVC Waterline - LF$32.00$0.00 5046" C900 DR 14 PVC Waterline 198 LF$28.00$5,544.00 50516" x 12" Tapping Sleeve and Valve - EA$6,500.00$0.00 50616" Gate Valve - EA$2,800.00$0.00 50712" Gate Valve 5 EA$2,200.00$11,000.00 5088" Gate Valve - EA$1,000.00$0.00 5096" Gate Valve 6 EA$800.00$4,800.00 510Air Release Valve (Type I) - EA$2,000.00$0.00 511Remove Fire Hydrant 2 EA$2,500.00$5,000.00 512Fire Hydrant 6 EA$3,500.00$21,000.00 5131" Water Service Tapping and Long Side Crossing 11 EA$1,600.00$17,600.00 5141" Water Service Tapping and Short Side Crossing 7 EA$1,400.00$9,800.00 515Trench Safety System for Waterlines 1,833 LF$1.00$1,833.00 Waterline Item Subtotal$141,977.00 SEWER IMPROVEMENTS 60112" PVC Wastewater Pipe (SDR-35) - LF$80.00$0.00 6028" PVC Wastewater Pipe (SDR-35) 1,297 LF$55.00$71,335.00 60348" Wastewater Manhole 6 EA$3,200.00$19,200.00 604Sanitary Sewer Manhole - EA$4,800.00$0.00 605Remove Existing Manhole 2 EA$1,000.00$2,000.00 606Vacuum Test for Wastewater Manhole 7 EA$150.00$1,050.00 607Television Inspection - Existing and Proposed 2,636 LF$3.00$7,908.00 6086" Sanitary Sewer Service and Short Side Crossing 6 EA$1,500.00$9,000.00 6096" Sanitary Sewer Service and Long Side Crossing 3 EA$2,200.00$6,600.00 610Trench Safety & Support - Sewer 1,339 LF$1.00$1,339.00 Sewer Item Subtotal$118,432.00 STREET LIGHTING AND LANDSCAPE IMPROVEMENTS 701Tree Grate 1 EA$1,000.00$1,000.00 702Trash Receptacle 1 EA$1,200.00$1,200.00 703Bench 2 EA$2,000.00$4,000.00 704Banner Pole 8 EA$5,000.00$40,000.00 705Decorative Railing at Culverts 196 LF$200.00$39,200.00 706Lace Bark Elm (3" Cal) 8 EA$600.00$4,800.00 707Gulf Stream Nandina (5 gal) 19 EA$50.00$950.00 708Irrigation System 1 LS$25,000.00$25,000.00 709Street Light Foundation 14 EA$500.00$7,000.00 7102" PVC Electrical Conduit 1,455 LF$15.00$21,825.00 Street Lighting Improvements Subtotal$144,975.00 SUBTOTAL:$2,135,259 CONTINGENCY10%$2,348,785 PROJECT TOTAL$2,348,785 Estimate includes Bethel Road (Freeport to Coppell/ Main Street) Coppell Road (Bethel Road to Cooper Lane) Opinion of Probable construction cost October 14, 2010 ESTIMATORCHECKED BYACCOUNT NO DRPCJPcpl09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL GENERAL ITEMS 101Mobilization (Max. 5% of Contract) -LS$115,750.00$0.00 102Traffic Control -LS$20,000.00$0.00 103Prep ROW, Including Tree Removal -STA$2,000.00$0.00 104Prepare and Implement SWPPP -LS$6,000.00$0.00 105Temporary Sediment Control Fence 500 LF$2.75$1,375.00 106Storm Drain Inlet Protection 3 EA$260.00$780.00 107Project Signs -EA$550.00$0.00 108Project Trailer -LS$15,750.00$0.00 Paving Item Subtotal$2,155.00 PAVING IMPROVEMENTS 201Unclassified Street Excavation 1,821 CY$7.80$14,203.80 202Compacted Earth Fill 29 CY$12.00$348.00 203Remove and Dispose of Existing Asphalt 1,300 SY$4.40$5,720.00 204Remove Existing Concrete Pavement and Flatwork 403 SY$5.50$2,216.50 205Remove and Reinstall Existing Brick Pavers -SY$165.00$0.00 206Remove and Reset Existing Mailboxes 2 EA$200.00$400.00 207Remove Existing Concrete Pipe (<=24" Diam) 159 LF$12.00$1,908.00 208Remove Existing Concrete Pipe (>24" Diam) -LF$16.00$0.00 209Remove Existing Concrete Box Culvert -LF$28.00$0.00 210Remove Existing Inlet Box 1 EA$525.00$525.00 211Adjust Existing Sanitary Sewer Manholes to Grade 2 EA$775.00$1,550.00 212Adjust Existing Water and Meter Valve Boxes to Grade 4 EA$210.00$840.00 213Relocate Water Meters 3 EA$260.00$780.00 214Relocate Fire Hydrants 1 EA$1,700.00$1,700.00 2158" Lime Stablilzed Subgrade 2,623 SY$3.00$7,869.00 216Lime (Hydrated) 48 TON$140.00$6,720.00 2178" Continuous Reinf. Concrete Pavement - Roadway 2,150 SY$38.00$81,700.00 2188" Continuous Reinf. Stamped Concrete Pavement - Roadway 129 SY$85.00$10,965.00 2196" Continuous Reinf. Concrete Pavement - Driveways 478 SY$30.00$14,340.00 2202" HMAC Driveway Pavement 12 SY$20.00$240.00 221Gravel Driveway (6" Agg., geotextile) 17 SY$15.00$255.00 2226" Monolithic Concrete Curb 1,200 LF$2.00$2,400.00 223Concrete Street Header 55 LF$12.00$660.00 2245" Reinf. Concrete Sidewalks (Incl Ramps) 94 SY$50.00$4,700.00 2255" Reinf. Stamped Concrete Sidewalks 5 SY$105.00$525.00 2266" Reinf. Concrete Sidewalks (Incl Ramps) 616 SY$50.00$30,800.00 2276" Reinf. Stamped Concrete Sidewalks 154 SY$105.00$16,170.00 228Crushed Stone for Temporary Access Drives 500 SY$18.00$9,000.00 229Temporary Pavement for Traffic Control (2" HMAC, 6" Agg. Base) 500 SY$23.00$11,500.00 2302" HMAC Surface Course (TY D) 119 SY$15.00$1,785.00 2314" HMAC Surface Course (TY D) 525 SY$28.00$14,700.00 232Raised Pavement Marker, Class C, Type Y 215 EA$5.25$1,128.75 233Raised Pavement Marker, Class C, Type W 40 EA$5.25$210.00 234Raised Pavement Marker, Class C, Type I-A 54 EA$5.25$283.50 235Raised Pavement Marker, Class C, Type I-C 10 EA$5.25$52.50 23624" Yellow, Solid Type I Pavement Markings -LF$6.00$0.00 23718" White, Solid Type II Pavemnet Markings 30 LF$3.00$90.00 2384" White, Solid Type I Pavement Markings 240 LF$0.35$84.00 239Pavement Marking Symbols 6 EA$105.00$630.00 240Roadside Sign Assembly - Salvage and Remount Sign 2 EA$270.00$540.00 241Roadside Sign Assembly - Install New Sign 4 EA$525.00$2,100.00 242Seeding for Erosion Control (Cellulose F.M.) 320 SY$2.00$640.00 243Furnishing and Placing Topsoil (4") 320 SY$3.00$960.00 244Barb Wire Fence Installation -LF $4.15$0.00 Paving Item Subtotal$251,239.05 DRAINAGE IMPOVEMENTS 40118" RCP (CL III) 40 LF$45.00$1,800.00 40221" RCP (CL III) 30 LF$50.00$1,500.00 40324" RCP (CL III) -LF$65.00$0.00 40427" RCP (CL III) -LF$70.00$0.00 40530" RCP (CL III) -LF$75.00$0.00 40636" RCP (CL III) -LF$88.00$0.00 40742" RCP (CL III) -LF$100.00$0.00 40848" RCP (CL III) -LF$115.00$0.00 409Trench Safety System for Storm Drains 30 LF$1.50$45.00 4106' Standard Curb Inlet -EA$3,000.00$0.00 411Std. 6' Recessed Curb Inlet -EA$3,000.00$0.00 412Std. 10' Recessed Curb Inlet 4 EA$3,200.00$12,800.00 413Std. 12' Recessed Curb Inlet -EA$3,400.00$0.00 414Std. 14' Recessed Curb Inlet -EA$3,600.00$0.00 415Std. 20' Recessed Curb Inlet -EA$4,300.00$0.00 4164' x 4' Drop Inlet 2 EA$2,500.00$5,000.00 4176' x 4' Drop Inlet -EA$4,000.00$0.00 4186' x 6' Drop Inlet -EA$4,500.00$0.00 4198' x 8' Drop Inlet -EA$7,000.00$0.00 420Type A Storm Drain Manhole -EA$5,000.00$0.00 421Type B Storm Drain Manhole (36" Pipe) -EA$6,000.00$0.00 422Type B Storm Drain Manhole (42" Pipe) -EA$6,000.00$0.00 423Type B Storm Drain Drop Manhole (42" Pipe) -EA$6,500.00$0.00 424Concrete Headwall (36" RCP and smaller) -EA$3,000.00$0.00 425Concrete Headwall (42" RCP and larger) -EA$8,000.00$0.00 42624" Rock Rip Rap -SY$60.00$0.00 427Unclassified Channel Excavation -CY$18.00$0.00 428Reinf. Concrete Culvert Headwalls & Wingwalls -EA$15,000.00$0.00 42910' x 8' RCBC -LF$485.00$0.00 Drainage Item Subtotal$21,145.00 WATERLINE IMPROVEMENTS 50116" C905 DR 18 PVC Waterline -LF$80.00$0.00 50212" C900 DR 14 PVC Waterline -LF$40.00$0.00 5038" C900 DR 14 PVC Waterline -LF$32.00$0.00 5046" C900 DR 14 PVC Waterline -LF$28.00$0.00 50516" x 12" Tapping Sleeve and Valve -EA$6,500.00$0.00 50616" Gate Valve -EA$2,800.00$0.00 50712" Gate Valve -EA$2,200.00$0.00 5088" Gate Valve -EA$1,000.00$0.00 5096" Gate Valve -EA$800.00$0.00 510Air Release Valve (Type I) -EA$2,000.00$0.00 511Remove Fire Hydrant -EA$2,500.00$0.00 512Fire Hydrant -EA$3,500.00$0.00 5131" Water Service Tapping and Long Side Crossing -EA$1,600.00$0.00 5141" Water Service Tapping and Short Side Crossing -EA$1,400.00$0.00 515Trench Safety System for Waterlines -LF$1.00$0.00 Waterline Item Subtotal$0.00 SEWER IMPROVEMENTS 60112" PVC Wastewater Pipe (SDR-35) -LF$80.00$0.00 6028" PVC Wastewater Pipe (SDR-35) -LF$55.00$0.00 60348" Wastewater Manhole -EA$3,200.00$0.00 604Sanitary Sewer Manhole -EA$4,800.00$0.00 605Remove Existing Manhole -EA$1,000.00$0.00 606Vacuum Test for Wastewater Manhole -EA$150.00$0.00 607Television Inspection - Existing and Proposed -LF$3.00$0.00 6086" Sanitary Sewer Service and Short Side Crossing -EA$1,500.00$0.00 6096" Sanitary Sewer Service and Long Side Crossing -EA$2,200.00$0.00 610Trench Safety & Support - Sewer -LF$1.00$0.00 Sewer Item Subtotal$0.00 STREET LIGHTING AND LANDSCAPE IMPROVEMENTS 701Tree Grate 1 EA$1,000.00$1,000.00 702Trash Receptacle 1 EA$1,200.00$1,200.00 703Bench 2 EA$2,000.00$4,000.00 704Banner Pole -EA$5,000.00$0.00 705Decorative Railing at Culverts -LF$200.00$0.00 706Lace Bark Elm (3" Cal) 11 EA$600.00$6,600.00 707Gulf Stream Nandina (5 gal) 37 EA$50.00$1,850.00 708Irrigation System -LS$25,000.00$0.00 709Street Light Foundation 16 EA$500.00$8,000.00 7102" PVC Electrical Conduit 1,000 LF$15.00$15,000.00 Street Lighting Improvements Subtotal$37,650.00 SUBTOTAL:$312,189 CONTINGENCY10%$343,408 PROJECT TOTAL$343,408 Estimate includes Bethel Road (Coppell/ Main St to Coppell Rd South)