SWM-ES020610BETHEL ROAD PROJECT
COPPELL, TEXAS
"PRELIMINAR.Y" OPINION OF PROBABLE COST
TRANSY'STEMS PROJECT NO. 2000-0890.00
Prepared by: TranSystems Corporation Consultants
6/10/2002
Bethel Road 6668 Linear Feet
ROW WIDTH = 90 FT., STREET WIDTH = 27 FT.
Project No. ST 99 -055
Quantity Units Unit Price Total Price
PAVING IMPROVEMENTS
1 Remove Ex. Asphalt Pavement ( 8 ")
2 Remove Ex. Driveways (7)
3 Reinforced Con. Pvmt (7) Placement
4 6" Concrete Driveways
5 Temporary Asphalt Pavement
6 Unclassified Excavation (Cut)
7 Place Fill Material
8 Subgrade Preparation (6" lime stabilize)
9 5' Sidewalk (each side of Bethel)
10 Rod Iron Fence (along open channel)
11 Wingwall Modifications
12 Traffic Buttons/Stripping
13 Brick Pavers @Medians
14 Street Signs
15 Street Lighting
16 Project Sign
17
20805
2538
45303
1316
4137
21070
6013
20805
7650
1575
6
41400
6520
12
Sub -total
15% Contingency
TOTAL PAVING COSTS
SY
SY
SY
SY
SY
CY
CY
SY
SY
LF
EA
LF
SF
EA
2 EA
$ 8.00
$ 11.00
$ 38.00
$ 35.00
$ 21.50
$ 9.00
$ 12.00
$ 3.00
$ 30.00
$ 22.00
$ 7,500.00
$ 0.75
$ 10.00
$ 400.00
Not Included
$ 500.00
$ 166,440.00
$ 27,918.00
$ 1,721,514.00
$ 46,060.00
$ 88,945.50
$ 189,630.00
$ 72,156.00
$ 62,415.00
$ 229,500.00
$ 34,650.00
$ 45,000.00
$ 31,050.00
$ 65,200.00
$ 4,800.00
$
1,000.00
$
2,786,278.50
$
417,941.78
$
3,204,220.28
SIGNALIZATION
1 Signals @Bethel Rd & Royal Lane 1 LS $ 150,000.00 $ 150,000.00
2 Boxes/Conduit @Bethel Rd & Freeport 1 LS $ 12,000.00 $ 12,000.00
Sub -total $ 162,000.00
15% Contingency $ 24,300.00
TOTAL SIGNALIZATION $ 186,300.00
LANDSCAPE & IRRIGATION
1 Landscaping 1 LS $ 85,000.00 $ 85,000.00
2 Irrigation (median & parkways) 1 LS $ 110,000.00 $ 110,000.00
Sub -total $ 195,000.00
15% Contingency $ 29,250.00
TOTAL LANDSCAPE & IRRIGATION $ 224,250.00
P:\ 202\ 98 \98039WDM\BethelRdCost6- 10 -02, 6/112002 Page 1 of 2
BETHEL ROAD PROJECT
COPPELL, TEXAS
"PRELIMINAR.Y" OPINION OF PROBABLE COST
TRANSY STEMS PROJECT NO. 2000-0890.00
Prepared by: TranSystems Corporation Consultants
6/10/2002
Bethel Road 6668 Linear Feet
ROW WIDTH = 90 FT., STREET WIDTH = 27 FT.
Proiect No. ST 99 -055
SANITARY SEWER
1 Adjust Ex. Manhole Cover 6 EA $ 475.00 $ 2,850.00
2 $
Sub -total $ 2,850.00
15% Contingency $ 427.50
TOTAL SANITARY SEWER COSTS $ 3,277.50
STORM DRAIN(DETENTION
1 See Attached Estimate 1 EA $ 5,146,700.00 $ 5,146,700.00
Sub -total $ 5,146,700.00
15% Contingency $ 772,005.00
TOTAL STORM DRAIN & DETENTION COSTS $ 5,918,705.00
SUB -TOTAL $ 9,616,339.68
MOBILIZATION (5% Subtotal) $ 480,816.98
TOTAL PAVING, WATER, SANITARY R: STORM/DETENTION $ 10,097,156.66
Since ENGINEER has no control over the cost of labor, materials, equipment or services furnished by others, or over the Contractor(s) methods
of determining prices, or over competitive bidding or market conditions, ENGINEER's opinions of probable Total project Costs and Construction
Cost provided for herein are made on the basis of ENGINEER's experience and qualificaitons and represent ENGINEER's best judgment as an
experienced and qualified professional engineer, familiar with the construction industry; but ENGINEER cannot and does not guarantee that
proposals, bids or actual Total Projector Construction Costs will not vary from opinions of probable cost prepared by ENGINEER. If prior to
the Bidding or Negotiating Phase OWNER wishes greater assurance to the Construction Cost he shall employ an independent cost estimator.
P: \202\98\98039 WDM\BethelRdCost6- 10 -02, 6/11/2002 Page 2 of 2
Quantity
Units
Unit Price
Total Price
WATER
I
ADJUSTMENTS
Abandon Ex. Water Valve
3
EA
$
350.00
$
1,050.00
2
Adjust Ex. Water Valve Box
22
EA
$
500.00
$
11,000.00
3
Relocate Air Valve
1
EA
$
700.00
$
700.00
4
Relocate Fire Hydrant
17
EA
$
1,500.00
$
25,500.00
5
Lower 16" Water Main
3
EA
$
2,000.00
$
6,000.00
6
6" Water Line Relocation
527
LF
$
28.00
$
14,756.00
7
6" Tapping Sleve & Valve
2
EA
$
4,950.00
$
9,900.00
8
6" Plug
2
EA
$
150.00
$
300.00
9
$
-
$
Sub -total
$
69,206.00
15% Contingency
$
10,380.90
TOTAL WATER
COSTS
$
79,586.90
SANITARY SEWER
1 Adjust Ex. Manhole Cover 6 EA $ 475.00 $ 2,850.00
2 $
Sub -total $ 2,850.00
15% Contingency $ 427.50
TOTAL SANITARY SEWER COSTS $ 3,277.50
STORM DRAIN(DETENTION
1 See Attached Estimate 1 EA $ 5,146,700.00 $ 5,146,700.00
Sub -total $ 5,146,700.00
15% Contingency $ 772,005.00
TOTAL STORM DRAIN & DETENTION COSTS $ 5,918,705.00
SUB -TOTAL $ 9,616,339.68
MOBILIZATION (5% Subtotal) $ 480,816.98
TOTAL PAVING, WATER, SANITARY R: STORM/DETENTION $ 10,097,156.66
Since ENGINEER has no control over the cost of labor, materials, equipment or services furnished by others, or over the Contractor(s) methods
of determining prices, or over competitive bidding or market conditions, ENGINEER's opinions of probable Total project Costs and Construction
Cost provided for herein are made on the basis of ENGINEER's experience and qualificaitons and represent ENGINEER's best judgment as an
experienced and qualified professional engineer, familiar with the construction industry; but ENGINEER cannot and does not guarantee that
proposals, bids or actual Total Projector Construction Costs will not vary from opinions of probable cost prepared by ENGINEER. If prior to
the Bidding or Negotiating Phase OWNER wishes greater assurance to the Construction Cost he shall employ an independent cost estimator.
P: \202\98\98039 WDM\BethelRdCost6- 10 -02, 6/11/2002 Page 2 of 2