ST1002-CS110520(11/30/2011) Ken Griffin -Fwd: Old Town Coppell Updated Estimates and Review Page 1
From:
To:
CC:
Date:
Subject:
Attachments:
Town Coppell
Mindi,
Keith Marvin
Hurley, Mindi
Griffin, Ken
5/20/2011 4:08 PM
Fwd: Old Town Coppell Updated Estimates and Review Meeting
Old Town Coppell Developer Costs.pdf; Old Town Coppell 90% Cost Summary.pdf; Old
Project Breakdown Exhibit.pdf
Here is a revision to the cost breakdown we discussed yesterday. We're still working on the portion of the
design cost that would be attributable to the developer.
Keith
Keith Marvin, P.E.
Project Engineer
(972) 304 -3681
»> Dan Prendergast <drp@freese.com> 5/20/2011 10:36 AM »>
Keith,
Attached are the updated cost estimate spreadsheets and exhibit based on our conversation yesterday.
added in the private on street parking to the developer costs. I also removed the electrical conduit (bethel
to the pavilion) from the developer costs.
David Beckman will be at the Utility Coordination meeting on Tuesday so he should be able to answer
any questions that you have about the street lighting at that meeting.
How does 3:30 on Thursday (5/26) work for you guys to have our 90% plan review meeting? Let us know
and I'll set it up.
Have a great weekend
Dan Prendergast, E.I.T.
East Transportation /Infrastructure
Freese and Nichols, Inc.
1701 N. Market St., Suite 500
Dallas, Texas 75202
214- 217 -2216
www.freese-com
[cid:image0ol -gif@01 CC1 6D8.A97AB5001
Please consider the environment before printing this message.
This electronic mail message is intended exclusively for the individual or entity to which it is addressed.
This message, together with any attachment, may contain the sender's organization's confidential and
privileged information. The recipient is hereby notified to treat the information as confidential and
privileged and to not disclose or use the information except as authorized by sender's organization. Any
(11/30/2011) Ken Griffin -Fwd: Old Town Coppell Updated Estimates and Review Page 2
unauthorized review, printing, retention, copying, disclosure, distribution, retransmission, dissemination or
other use of, or taking of any action in reliance upon, this information by persons or entities other than the
intended recipient is prohibited. If you received this message in error, please immediately contact the
sender by reply email and delete all copies of the material from any computer. Thank you for your
cooperation.
OPINION OF PROBABLE CONSTRUCTION COST MAY 20, 2011
ESTIMATOR CHECKED BY ACCOUNT NO
DESCRIPTION ITEM
•
DEVELOPER IMPROVEMENTS
1 6" Reinforced Concrete Driveways and Alleys
4,828
SY
$30.00
$144,840.00
2 6" Reinforced Stamped Concrete Driveways
107
SY
$78.00
$8,346.00
3 8" Reinforced Concrete Pavementwith 6" Integral Curb (On Street Parking)
4,139
SY
$38.00
$157,282.00
4 8" Lime Subgrade Treatment
9,814
SY
$2.80
$27,479.20
5 Lime
206
TON
$145.00
$29,883.63
6121" RCP (CL IIII )
1,594
LF
$50.00
$79,700.00
7 24" RCP (CL III)
51
LF
$65.00
$3,315.00
8 4'x4' Grate Inlet
9
EA
$2,200.00
$19,800.00
9 4' SQUARE SDMH
1
EA
$3,200.00
$3,200.00
10 8" C900 DR 14 PVC Waterline
2,016
LF
$32.00
$64,512.00
11 Trench Safety
2,016
LF
$1.50
$3,024.00
12 Domestic Water Service Installation with meter
70
EA
$2,500.00
$175,000.00
13 Domestic Water Service Installation (4 ")
2
EA
$5,000.00
$10,000.00
14 Irrigation Water Service Installation (2 ")
1
EA
$3,500.00
$3,500.00
15 Fire Service Installation (4 ")
14
EA
$10,000.00
$140,000.00
16 Fire Service Installation (6 ")
1
EA
$12,000.00
$12,000.00
17 8" PVC Wastewater Pipe (SDR -35)
1,395
EA
$45.00
$62,775.00
18 Sanitary Sewer Manhole
6
EA
$3,500.00
$21,000.00
19 Install New 6" Sewer Service
3
EA
$1,800.00
$5,400.00
20 Install New 4" Sewer Service
67
EA
$1,500.00
$100,500.00
21 Trench Safety
1,395
EA
$1.50
$2,092.50
2212" PVC Conduit
10,671
EA
$6.50
$69,361.50
23 3" PVC Conduit
24 4" PVC Conduit
25 6" PVC Conduit
26 30 "X48 "X36" Pull Box
27 4'x8'x4' Pull Box
28 2'x3' Telecom Handhole
29 17 "x30" Telecom Handhole
420
EA
$7.50
$3,150.00
440
EA
$8.50
$3,740.00
4,397
EA
$10.00
$43,970.00
3
EA
$750.00
$2,250.00
1
EA
$1,100.00
$1,100.00
3
EA
$500.00
$1,500.00
22
EA
$750.00
$16,500.00
Developer Improvements Subtotal
$1,215,220.83
SUBTOTAL: $1,215,221
CONTINGENCY 10% $121,530
Old Town Coppell 90% Cost Estimate 5 -13 -11 Page 1 of 1
Old Town Coppel and Bethel
Rd Cost Summary
Project
Estimated Cost
Bethel
$1,913,930.00
Old Town (Developer Portion)
$1,336,751.00
Old Town (City Portion)
$2,763,779.00
Old Town (Total)
$4,100,530.00
Total Project
$6,014,460.00
NMOCA'73LO b — HS — NVno � . p ° ia° ji�e "� lil+ - o
louibiao�j H
a o a ie8 1— mi—
3 ry
103f 02id ��3dd00 NMOl 0�0 P"
TAIJ awr
S7oN71No�r S1NIAIAObdWl 3J f1 j
OlOisv jdNl a° a
NoLL�ndiSNO iON NSNN�Id a2j �]H1�8 GNb' �dd00 NMOl MO
o..
svx'3i '113ddo D jo N N11
J
Z WN WN W2 co
m
3 �K W¢V a5 u)
N - z a �3 zw p �3 a a� o
0
f1f
i
- --
J f
l W
� w
� � I
r
-- -
v _
GVOa �3HEO
3 m
z �
-- — -- a
i0 I
SS
m. reo mwo - - - - -- - - - - -_
I
A311V
� I
I
;41W„
133b15 NO1SnOH
II I
I. I ss � 3
I w `
�I
r
lo tl
° o
w a '
's
r C w . i w r
3
s N
p -
�
w
13381 s sineai
f
I
. I
d3ad08tsVadva — \N P-- odol ld llv noA —VJIAN 3us ld nv — ADA3 —\-IAN aavHS ld lJ A3A 3sveV IA N'13M139 311s ld lN A3A3NHOavA1 —\JIAN 'w , — ld — 1 — AIN3V zea S Ij 31NI —ld c
z'89Z lSIM1 l :SLlsj a°'l 51l 'WV j, aZ/81/1,
dvw n3v nLnlLn zc an-L sMa LHS— NvnoAssNlmvaaAjlVN[woa 3s33a ��aslvaj[etteolda7
ewe ,�as L swU wea lad avov
(11/30/2011) Ken Griffin - Re: Fwd: Old Town Coppell Updated Estimates and Page 1
From:
Mindi Hurley
To:
Marvin, Keith
CC:
Griffin, Ken
Date:
5/20/2011 4:15 PM
Subject:
Re: Fwd: Old Town Coppell Updated Estimates and Review Meeting
Okay. Thank you. We don't have anything on the next Council agenda to discuss Old Town so I will just
wait until you have the final numbers (including design cost) to show it to Clay if you are okay with that.
Mindi Hurley
Economic Development Coordinator
City of Coppell
255 Parkway Blvd.
Coppell, TX 75019
(972) 304 -3677
(972) 304 -3673 (fax)
mhurley @coppelltx.gov
www.coppelltx.gov
»> Keith Marvin 5/20/2011 4:08 PM »>
Mindi,
Here is a revision to the cost breakdown we discussed yesterday. We're still working on the portion of the
design cost that would be attributable to the developer.
Keith
Keith Marvin, P.E.
Project Engineer
(972) 304 -3681
»> Dan Prendergast <drp@freese.com> 5/20/2011 10:36 AM »>
Keith,
Attached are the updated cost estimate spreadsheets and exhibit based on our conversation yesterday.
added in the private on street parking to the developer costs. I also removed the electrical conduit (bethel
to the pavilion) from the developer costs.
David Beckman will be at the Utility Coordination meeting on Tuesday so he should be able to answer
any questions that you have about the street lighting at that meeting.
How does 3:30 on Thursday (5/26) work for you guys to have our 90% plan review meeting? Let us know
and I'll set it up.
Have a great weekend
Dan Prendergast, E.I.T.
East Transportation /Infrastructure
Freese and Nichols, Inc.
1701 N. Market St., Suite 500
Dallas, Texas 75202
214- 217 -2216
(11/30/2011) Ken Griffin - Re: Fwd: Old Town Coppell Updated Estimates and Page 2
www.freese-com
[cid:image0ol -gif@01 CC1 6D8.A97AB5001
Please consider the environment before printing this message.
This electronic mail message is intended exclusively for the individual or entity to which it is addressed.
This message, together with any attachment, may contain the sender's organization's confidential and
privileged information. The recipient is hereby notified to treat the information as confidential and
privileged and to not disclose or use the information except as authorized by sender's organization. Any
unauthorized review, printing, retention, copying, disclosure, distribution, retransmission, dissemination or
other use of, or taking of any action in reliance upon, this information by persons or entities other than the
intended recipient is prohibited. If you received this message in error, please immediately contact the
sender by reply email and delete all copies of the material from any computer. Thank you for your
cooperation.