Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
PA1903- CS150507
May 7, 2015 PK No.: 3641-14.425, 3642-14.426 Mr. John Elias 816 S. Coppell Rd. Coppell, Tx 75019 Re: MacArthur Blvd. Trail Grapevine Creek Trail Coppell, Texas Dear Mr. Elias: Transmitted herewith, via hand delivery, please find enclosed the following items for your use: No. Date Description 1 05/07/15 MacArthur Blvd. Trail 30% Plans (11X17) and Opinion of Probable Costs 1 05/07/15 Grapevine Creek Trail 30% Plans (11X17) and Opinion of Probable Costs 2 05/07/15 MacArthur Blvd. Trail 30% Plans (22X34) and Opinion of Probable Costs* 2 05/07/15 Grapevine Creek Trail 30% Plans (22X34) and Opinion of Probable Costs* *Delivered to Mike Garza, P.E., 265 Parkway Blvd., Coppell, TX 75019 If the enclosures are not as noted above, please contact this office immediately. If you have any questions regarding the enclosed items or need any additional information, please call me at your convenience. Sincerely, Nicholas G. Nelson, ASLA, LEED AP LLG/DMC/3641-14.425_LOT1 ME" 6100 Western Place • Suite 1001 Fort Worth, TX 76107-4654 • T: 817.412.7155 • F: 817.412.7156 • pkce.com OPINION OF PROBABLE COST 30% Submittal 6 -May -15 Project: Grapevine Creek Trail Prepared By: Pacheco Koch, LLC Estimate Qty. Unit Description Unit Cost Total Demolition 58 EA Tree Removal $ 1,000.00 $ 58,000.00 3 AC Clearing & Grubbing $ 6,000.00 $ 18,000.00 3 AC Grading $ 5,000.00 $ 15,000.00 140 LF Saw Cut Concrete $ 2.50 $ 350.00 110 SY Concrete Removals $ 5.00 $ 550.00 Tree Protection and Erosion Control 1 LS Tree Protection $ 10,000.00 $ 10,000.00 1 LS Eroison Control $ 50,000.00 $ 50,000.00 Trail $ - 72323 SF 4" Concrete Trail -8' to 12' wide $ 5.00 $ 361,615.00 225 SF Truncated Pavers $ 15.00 $ 3,375.00 661 SF Cross Walk -stamped concrete $ 10.00 $ 6,610.00 141 LF Curb -depressed $ 20.00 $ 2,820.00 2052 SF Accessible Ramp Switchback $ 10.00 $ 20,520.00 400 LF Pipe Railing $ 25.00 $ 10,000.00 755 SF Concrete Landings at Intersections $ 6.50 $ 4,907.50 100 SFF Trailhead wall $ 120.00 $ 12,000.00 30 LF Guide Rail $ 50.00 $ 1,500.00 Pedestrian Bridge $ - $ - 1 EA Pedestrian Bridge -100 If $ 200,000.00 $ 200,000.00 1 LS Bridge Abuttments (2) $ 50,000.00 $ 50,000.00 336 SF 6" Concrete Landing/Transition $ 6.50 $ 2,184.00 700 SFF Retaining walls $ 120.00 $ 84,000.00 Stream Stabilization $ - $ - 350 SY Gabion-12" Mattress $ 110.00 $ 38,500.00 10000 SF Swale Stabilization $ 5.00 $ 50,000.00 Utilities $ - $ - 14 LF 36" RCP $ 175.00 $ 2,450.00 34 LF 18" RCP $ 125.00 $ 4,250.00 45 LF 4'x4" Box Culvert $ 250.00 $ 11,250.00 2 EA Sloped End Headwall $ 2,000.00 $ 4,000.00 2 EA Parallel Wing Headwall (Retaining Wall) $ 3,750.00 $ 7,500.00 21 SQYD Rip -Rap $ 200.00 $ 4,200.00 2 EA Connect to Existing Storm $ 1,000.00 $ 2,000.00 2 EA Remove Existing Headwall $ 500.00 $ 1,000.00 Planting $ - $ - 166300 SF Seed -lawn or mix $ 1.50 $ 249,450.00 Subtotal $ 1,286,031.50 Contingency -20% $ 257,206.30 Total $ 1,543,237.80 OPINION OF PROBABLE COST 30% Submittal 6 -May -15 Project: Grapevine Creek Trail Prepared By: Pacheco Koch, LLC Estimate Qty. Unit Description Demolition 58 EA Tree Removal 3 AC Clearing & Grubbing 3 AC Grading 140 LF Saw Cut Concrete 110 SY Concrete Removals Tree Protection and Erosion Control 1 LS Tree Protection 1 LS Eroison Control Trail $ 72323 SF 225 SF 661 SF 141 LF 2052 SF 400 LF 755 SF 100 SFF 30 LF Pedestrian Bridge 1 EA 1 LS 336 SF 700 SFF Stream Stabilization 350 SY 10000 SF Utilities Planting 14 LF 34 LF 45 LF 2 EA 2 EA 21 SQYD 2 EA 2 EA 166300 SF 4" Concrete Trail -8' to 12' wide Truncated Pavers Cross Walk -stamped concrete Curb -depressed Accessible Ramp Switchback Pipe Railing Concrete Landings at Intersections Trailhead wall Guide Rail Pedestrian Bridge -100 If Bridge Abuttments (2) 6" Concrete Landing/Transition Retaining walls Gabion-12" Mattress Swale Stabilization 36" RCP 18" RCP 4'x4" Box Culvert Sloped End Headwall Parallel Wing Headwall (Retaining Wall) Rip -Rap Connect to Existing Storm Remove Existing Headwall Seed -lawn or mix Unit Cost Total $ 1,000.00 $ 58,000.00 $ 6,000.00 $ 18,000.00 $ 5,000.00 $ 15,000.00 $ 2.50 $ 350.00 $ 5.00 $ 550.00 $ 10,000.00 $ 10,000.00 $ 50,000.00 $ 50,000.00 $ 5.00 $ 361,615.00 $ 15.00 $ 3,375.00 $ 10.00 $ 6,610.00 $ 20.00 $ 2,820.00 $ 10.00 $ 20,520.00 $ 25.00 $ 10,000.00 $ 6.50 $ 4,907.50 $ 120.00 $ 12,000.00 $ 50.00 $ 1,500.00 $ 200,000.00 $ 200,000.00 $ 50,000.00 $ 50,000.00 $ 6.50 $ 2,184.00 $ 120.00 $ 84,000.00 $ 110.00 $ 38,500.00 $ 5.00 $ 50,000.00 $ 175.00 $ 2,450.00 $ 125.00 $ 4,250.00 $ 250.00 $ 11,250.00 $ 2,000.00 $ 4,000.00 $ 3,750.00 $ 7,500.00 $ 200.00 $ 4,200.00 $ 1,000.00 $ 2,000.00 $ 500.00 $ 1,000.00 $ 1.50 $ 249,450.00 Subtotal $ 1,286,031.50 Contingency -20% $ 257,206.30 Total $ 1,543,237.80 OPINION OF PROBABLE COST 30% Submittal 6 -May -15 Project: MacArthur Trail Prepared By: Pacheco Koch, LLC Estimate Qty. Unit Description Unit Cost Total Demolition 48 EA Tree Removal $ 100.00 $ 4,800.00 5632 SY Clearing & removal of existng sidewalk $ 5.00 $ 28,160.00 38 EA Sign Removal/Replace $ 100.00 $ 3,800.00 2639 LF Saw Cut Concrete $ 2.50 $ 6,597.50 395 SY Removal of Curb and Crosswalks $ 5.00 $ 1,975.00 Tree Protection and Erosion Control 215 EA Tree Protection $ 18.00 $ 3,870.00 14195 SY Erosion Control $ 0.66 $ 9,368.70 Conduit 10125 LF Conduit $ 10.00 $ 101,250.00 6 EA Install Ground Boxes $ 500.00 $ 3,000.00 Utilities 1 LS Trail Drainage Structure near Starleaf $ 5,000.00 $ 5,000.00 2 EA Adjust Manhole Rim Elevation $ 1,000.00 $ 2,000.00 Trail $ - 64682 SF 4" Concrete Trail -varies $ 5.00 $ 323,410.00 7563 SF Concrete Landings at Intersections $ 6.50 $ 49,159.50 1218 SF Truncated Pavers $ 15.00 $ 18,270.00 1800 SF 6" Cross Walk -Patterned Concrete $ 10.00 $ 18,000.00 2200 LF 4" Line Striping $ 2.50 $ 5,500.00 Planting $ - 7245 SY Sod $ 5.00 $ 36,225.00 65280 SF Irrigation $ 2.50 $ 163,200.00 Subtotal $ 783,585.70 Contingency -20% $ 156,717.14 TOTAL $ 940,302.84 OPINION OF PROBABLE COST 30% Submittal 6 -May -15 Project: MacArthur Trail Prepared By: Pacheco Koch, LLC Estimate Qty. Unit Description Unit Cost Total Demolition 48 EA Tree Removal $ 100.00 $ 4,800.00 5632 SY Clearing & removal of existng sidewalk $ 5.00 $ 28,160.00 38 EA Sign Removal/Replace $ 100.00 $ 3,800.00 2639 LF Saw Cut Concrete $ 2.50 $ 6,597.50 395 SY Removal of Curb and Crosswalks $ 5.00 $ 1,975.00 Tree Protection and Erosion Control 215 EA Tree Protection $ 18.00 $ 3,870.00 14195 SY Erosion Control $ 0.66 $ 9,368.70 Conduit 10125 LF Conduit $ 10.00 $ 101,250.00 6 EA Install Ground Boxes $ 500.00 $ 3,000.00 Utilities 1 LS Trail Drainage Structure near Starleaf $ 5,000.00 $ 5,000.00 2 EA Adjust Manhole Rim Elevation $ 1,000.00 $ 2,000.00 Trail $ - 64682 SF 4" Concrete Trail -varies $ 5.00 $ 323,410.00 7563 SF Concrete Landings at Intersections $ 6.50 $ 49,159.50 1218 SF Truncated Pavers $ 15.00 $ 18,270.00 1800 SF 6" Cross Walk -Patterned Concrete $ 10.00 $ 18,000.00 2200 LF 4" Line Striping $ 2.50 $ 5,500.00 Planting $ - 7245 SY Sod $ 5.00 $ 36,225.00 65280 SF Irrigation $ 2.50 $ 163,200.00 Subtotal $ 783,585.70 Contingency -20% $ 156,717.14 TOTAL $ 940,302.84