ST9902-EM021219
-
I
i
II
.
.
.
.
.
.
.
II
.
.
.
.
.
.
.-
..
11
.
.
11
..
.
..
.
~
~
~
.
STqq 0'2.
A4~
OPINION OF PROBABLE CONSTRUCTION COST
SCHEMA TIC PHASE
TEAGUE NALL AND PERKINS, INC.
CONSULTING ENGINEERS
CLIENT: CITY OF COPPELL
DESCRIPTION: WEST SANDY LAKE ROAD
(SH 121 TO DENTON TAP ROAD)
DATE: DECEMBER, 2001
ITEM
NO. DESCRIPTION OF ITEMS QUANTITY UNIT UNIT COST TOTAl.
PAVING IMPROVEMENTS
1 RIGHT-OF-WAY PREPARATION 1 LS 52SO 000.00 5250 000
2 MOBILIZATION 1 LS $400 000.00 $400 000
3 REMOVE EXIST, CONC, CURB & GUTTER 3470 LF ~2.SO .. 875
4 REMOVE CONCRETE WAl.KS DRIVES ETC. 10000 SY $5.00 $50 000
5 UNCLASSIFIED STREET EXCAVATION 78200 CY $5.00 "''''1000
6 8" LIME STABLlZED SUBGRADE 44300 SY <1.85 $81 955
7 LIME ST ABILlZA TION /39#1SV\ 865 TON ~90.00 <n 850
8 8" CEMENT STABLlZED SUBGRADE 48800 SY ~1.85 ~on 280
9 CEMENT STABLlZATION '39#1SV\ 955 TON "..00 181175
10 8" REINFORCED CONCRETE PAVEMENT 877SO SY 27.SO 12413125
11 6' CONCRETE CURB 424SO LF ~2.00 .....900
126' HMAC TRANSITION PVMT 4SO SY 25.00 ~112SO
13 STEPPED BLOCK RETAINING WAl.LS 7100 SF <25.00 ln500
14 6' REINF. CONCRETE DRIVEWAY 1100 SY ""5.00 "''''500
15 PVC CONDUIT 22000 LF Ss.OO ~132 000
16 PAVEMENT MARKINGS AND SIGNAGE 1 LS =;000.00 100 000
17 BARRICADES SIGNS & TRAFFIC CONTROL 1 LS 000.00 <-.m 000
18 EROSION CONTROL 1 LS 000.00 ."" 000
1 9 TRAFFIC SIGNALS 3 EA "25000.00 ~75 000
20 10' BIKE PATH 5354 SF <3.SO "8739
21 5' SIDEWALK 12580 SF 03.00 "7 740
SUBTOTAl. PAVING $5169689
BRIDGE
1 DEMO EXISTING BRIDGE 1 EA .'5000.00 S35 000
2 FLEXIBLE BASE 280 CY "'''''.00 514000
3 18" DRILL PIERS 152 LF "100.00 15"'"
4 30' DRILLED PIERS 375 LF $100.00 37500
5 CONCRETE ABUTMENTS 105 CY USO.OO 7'SO
6 CONCRETE BENTS 83 CY $500.00 1500
7 8" THICK BRIDGE DECK 13004 SF S12.00 0156 048
8 EXPOXYWATERPROOFING" 36SO SF 1.00 ~650
9 CDNCRETE SURFACE TREATMENT 12716 SF 1.SO ',9074
10 TYPE C PRESTRESSED CONCRETE GIRDERS 1581 LF 070.00 5110870
11 CONCRETRE RIP-RAP 175 CY -':i5.00 513125
12 STRUCTURAL STEEL - ARMOR JOINT 6400 LB <1.75 $11200
13 SPECIAL TRAFFIC I PEDESTRIAN RAIL 193 LF <125.00 $24 125
14 SPECIAL TRAFFIC I BICYCLE RAIL 388 LF $140.00 S54 040
15 CDNCRETE APPROACH SLABS 144 CY $300.00 "3200
16 METAL BEAM GUARD FENCE 400 LF 525.00 "0000
17 ELECTRICAL CONDUIT 880 LF .'.00 "640
18 LIGHT STANDARDS 4 EA $ 1 500.00 .. 000
'9 MEDIAN PAVERS 2175 SF <..00 $10875
SUBTOTAL BRIDGE S855 097
WATER
1 RELOCATE I ADJUST 24" WATER LINE 700 LF $lSO.00 $105 000
2 ADJUST MISC. VALUES & BOXES 1 LS $SO 00000 $SO 000
SUBTOTAl. WATER RELOCATION 5105000
SANITARY SEWER
1 8' SS LINE 230 LF $100.00 $23 000
2 ADJUST MH $. Mise 1 LS <20 000.00 $20 000
SUBTOTAl. SANITARY SEWER RELO. $43,000
UTILITY ADJUSTMENTS
1 ADJUST ELEVATION OF 24' GAS LINE 1SO LF $2SO.OO $37 500
2 RELOCATE TXU OVERHEAD TRASMISSION POLES 4 EA $5 000.00 $20 000
SUBTOTAL UTILITY ADJUSTMENT 557 500
~
tI
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
I
.
.
.
OPINION OF PROBABLE CONSTRUCTION COST
SCHEMA TIC PHASE
TEAGUE NALL AND PERKINS, INC.
CONSULTING ENGINEERS
CLIENT: CITY OF COPPELL
DESCRIPTION: WEST SANDY LAKE ROAD
(S.H. 121 TO DENTON TAP ROAD)
DATE: DECEMBER, 2001
ITEM
NO. DESCRIPTION OF ITEMS QUANTITY UNrr UNIT COST TDTAl.
DRAINAGE
1 DEMO 8)(3 CULVERT & HEADWAl.LS 1 EA 55 0.00 ~
2 DEMO 48" PIPE 80 LF 7.50
3 DEMO 36" PIPE 70 LF 7.SO
4 DEMO 30' PIPE 475 LF 7.SO "l563
5 DEMO 27" PIPE 515 LF 7.SO 863
6 DEMO 24" PIPE 140 LF 7.SO 1050
7 DEMO 18" PIPE 287 LF 7.SO 2153
8 DEMO CURB INLETS 4 EA 5400.00 1800
9 DEMO HEADWALLS 8 EA "'OW1.oo Uooo
10 CONNECT TO EXISTING RCP 14 EA 00.00 ....800
11 CONNECT TO EXISTING lOx8 RCB 1 EA <I 500.00 OJ 500
12 CONNECT TO EXISTING 2-6'x4' RCB 3 EA ~ 1 000.00 <, 000
13 5')(3' RCB 382 LF "60.00 "'1120
14 5')(3' RCB 189 LF 180.00 =-
15 5'X4' RCB 3045 LF 200.00
15 9'X6' RCB 130 LF .00 9000
17 10'X8' RCB SO LF .00 <18000
18 60" CLASS III RCP 348 LF lSO.00 ~52 200
19 54' CLASS III RCP 1078 LF 135.00 "45530
20 48' CLASS III RCP 872 LF 110.00 '73 920
21 42" CLASS III RCP 1275 LF 100.00 <127500
22 39' CLASS III RCP 266 LF 90.00 ~23 940
23 36" CLASS III RCP 756 LF 0.00 $60 480
24 33" CLASS III RCP 510 LF 75.00 ""250
25 30" CLASS III RCP 232 LF 5.00 15080
26 27" CLASS III RCP 310 LF 60.00 18800
27 24' CLASS III RCP 1646 LF SO.OO "'2300
28 21' CLASS III RCP 908 LF ~O.OO 6320
29 18" CLASS III RCP 1389 LF 37.SO 2088
30 10' RECESSED CURB INLET 14 EA 'S2 500.00 '000
31 12' RECESSED CURB INLET 18 EA 52 7SO.OO 9500
32 14' RECESSED CURB INLET 8 EA <1000.00 24 000
33 20' RECESSED CURB INLET 16 EA ..., 500.00 '''''000
34 4' COMBINATION INLET 2 EA $2 500.00 ....000
35 6<6 DRDP INLET 1 EA 000.00 ""000
36 5' SQUARE MANHOLE 4 EA <3 500.00 14000
37 5' SQUARE MANHOLE 5 EA $3 000.00 15000
38 4' SQUARE MANHOLE 12 EA S2 500.00 "0000
39 TRENCH SAFETY 13188 LF '2.00 26 372
40 WINGWALL FOR MBC 8x4 , EA <12000.00 12000
41 WINGWALL FOR MBC 9x6 I EA "0000.00 10000
42 54' HEADWALL 4 EA 's..OOO.OO 16000
43 42" HEADWALL 2 EA <, 000.00 ~OOO
44 27" HEADWALL I EA <2000.00 <2000
SUBTOTAl. DRAINAGE $18191n
LANDSCAPING (IRRIGATION
1 WEST SANDY lAKE ROAD I ENTRY MONUMENT , LS $1100000.00 " 100 000
2 ROYAL LANE , LS 5100 000.00 100 000
SUBTOTAL LANDSCAPING $1.200 000
PROJECT SUBTOTAl $9,049,458
10% CONTINGENCY 5950 SoU
I
-j
PROJECT TOTAL 510,000,000
.,..
'"" / A
...,.
~~~~~~
gggggg
..,..,<t)<l)"""
~~~~~~
:i:wwwh
~.~~~~~
'~~t;jtu~~
oo~~~;aCrl
~~~m
~~~~~~
M'''''''''''N'''
-...........
?T"ItJo"t.
. ~J,,((t. ~ l. \*-__ to +LdI...~ : C;h,t,.. "to t.,..e...
I-\.o~ "" C((... \;).)1. ~~'SO ': 4- 2.1100
so..-h--. -,j ~ 1').. ~ >>1.'\0 :. 3~;bQ
61"SbOA :: ~O...Q .,. 2; ,So ~ '2..46 boO
q 0 4-0 "1- \. 'OS :: I\, 12.+
qO'fO )f. 30, l. ~o IS '640 , :lfwo\
y: ~ ,,\:, i- ::.
( ~~I.;_lt) 1~2./l '8000 1- S ~ooOI,]
'5j1Sv ~ '\04'0 :: e..,cp< .
11 'S2.\ I b 4-
,
i . AJ.,e: H..,....o.( c.o..f To ~':>~t'"et.~'1"" Lc.l'l(,.
I
i~ ? "J 'I \').:~O:: :'0750/0, 0:.. ~4/1o"" 2..,.~O "'- c:;~q4-o
~Ib )( l.'ds : b~l '\
C2..' )('12.3oJ/~ /
J( -; C; "' 1(NQ 72..f.. cro :: bHo
, '6 ::loa", '3044 y. S IS2tO
~ ..,,-:.o)( "4/ Co ::
?l S't "2.. ,,~O 'I( ZoOO :: \1.1>000
:z.. 1- ~SO..;J . 1000
1"'3000 -: ">000
1" 1000 -- 1000
I '#.SOu .... '7 0-9
ns -l 1 C, 0 z.b'1.S0
S/'5 "f- \;,";) :: bl1<;lS
4~" "':.0 ~ 2.:1.'50
:f~S7 465
o
L...."'J~c.."'P< I ;J:,.,..: ~",J..'-
''f I ~OOlllO" ~f; 12.00 oo~
t ,e1 g p'SO :L
JI -.J ~ i a bS
ff 2o(,(D~ooi
,.
dPw>o
00"
s+ "
'2.4 If
COURT ORDER
'-11
ERNo.2001 814
APR 242001
STATE OF TEXAS
1
COUNTY OF DALLAS
1
BE IT REM:EMBERED, at a regular meeting of the Commissioners Court of Dallas County, Texas, held on
the
24th
day of
April
. 200 I, on motion made
by Kenneth A, Mayfield, Commissioner of District No, 4
, and seconded
by Mike Cantrell, Commissioner of District No.2
. the following order was adopted:
WHEREAS, the matter set forth below was briefed before Commissioners Court on January 9,2001 and April 3, 2001;
and .
WHEREAS. In December 1999. Commissioners Court issued a call for projects to the cities to identify candidate
thoroughfare improvement projeclS for potential County funding; and
WHEREAS. on October 17.2000. Dallas County Commissioners Court approved participation in Transportation Major
Capital Improvement Projects for the Program Years 2004. 2005. and a portion of 2006 by Court Order
2000-2117 with a list of proposed accepted projeclS attached to the Court Order. In order to implement the
proposed projects it is necessary for the impacted cities to execute a MASTER AGREEMENT GOVERNING
TRANSPORTATION MAJOR CAPITAL IMPROVEMEL'lT PROJECTS; and
WHEREAS. by execution of the attached documents, the cities of Cam>lIton, Cedar Hill, Coppell, Duncanville, Glenn
HeighlS, Grand Prairie, Irving, Sachse and Rowlett. which were briefed on January 9, 2001, and the cities
of Balch Springs. Dallas, DeSoto and Lancaster. which were briefed on April 3, 2001 have agreed to
participate on at least a fifty/fifty basis with Dallas County; and
WHEREAS. it is desirable to have the impacted cities committed to funding projects they have put forward. The
MASTER AGREEMENT will initiate this effort by clearly defining County and City partnership and roles.
A supplemental agreement will be implemented once a predesign charrette meeting is held that will identify
project specifics such as proposed alignment, scope, project teams and cost estimates.
IT IS THEREFORE ORDERED, ADJUDGED AND DECREED by the Dallas County Commissioners Court that the County
Judge is hereby authorized and directed to execute the attached MASTER AGREEMENTS for the cities of Carrollton,
Cedar Hill, Coppell, Duncanville, Glenn Heights. Grand Prairie, Irving, Sachse, Rowlett, Balch Springs, Dallas,
DeSoto and Lancaster..
24th day of
\tw:hmeIUs
KeMeth A. Mayfiel
Recom~nded DJ1 (U~
For Approval: Donald R. Hol%warth. P A, Director of Public Worb~
~
Public WOfb
Program Year - County Fundfng Only
2004 2005 2006 2007 2008 2009 2010
- -
- -
0 1,250,000 1,250,000, 1,250,000 1.250,000
3,750,000 5,000,000' 5,000,000 5,000,000 5,000,000
1,688,500 1,666,500 1,666,500 1,666,500 1,666,500
5,416,500 7,916,500 7,916.500 7,916,500 7,916,500 0
'nljec:ted Pn>joct Coob
_GIouP 1 Danas ~ 51,917
loll LIne Rd. SH 268/Presl Dallas IMCIP-T21 444,778 547,448
nwood Rd C Lov8l$ Lan. D.lias MCIP.T21 75,713
l"'-r VIew lJl- N_ Farmers Branch MCIP.T21 520,001 520,001
:.mpbeII Rd . Jay EI Rd Ie Richardson MCIP.T21 3,519,700
Addison MCIP-Thor 196,000 196,000 196,000 392,000
Addison MCIP. Thor 1.432,812 1,432,812 12,895,308 14,328 120
CanoIIton MCIP-Thor 2,500,000 2,500,000 2.500,000 5,000,000
CarroI1ton MCIP.Thor 419,521 3,830,479 4.250,000 4,250,000 8,500,000
I MCIP.Thor 1,300,000 1,300,000 6,975,000 8.275 000
D.... MCIP.Thor 899,000 699.000 2.201,000 3,100,000
DeIIas MCIP.Thor 737,500 737,500 737,500 1,475,000
I MCIP. Thor 1,500,000 500,000 2,000,000 8,000,000 10,000,000
Lewisvllle MCIP.Thor 300,000 300,000 1,500,000 1,800,000
RIchard... MCIP. Thor 175,000 175,000 175,000 350,000
RIchardson MCIP- Thor 475,000 475,000 475,000 950,000
RIchardson MCIP-Thor 2n,721 55,479 333,200 346.800 680,000
S75 Ric:hordson MClp. Thor 200,000 200,000 200,000 400,000
Total Eatlmltect Co." Per Y.ar 3,7110,000 6.250,000 5,763.291' 0 0 0 11,513.211 65,176,671 84,110,112
Annual Unprogl'lltI'UMd Balance ~ 1,666,500 1,666,500 2,153.~ 7.916,1100 7,816,500 0 22.965,709
-
-
-
-
-
<S.