ST9902-EM051101 OPINION OF PROBABLE CONSTRUCTION COST
PRELIMINARY DESIGN PHASE
TEAGUE NALL AND PERKINS, INC.
CONSULTING ENGINEERS
CLIENT: CITY OF COPPELL
DESCRIPTION: WEST SANDY LAKE ROAD - PHASE I
(S.H. 121 TO COPPELL ROAD NORTH)
DATE: NOVEMBER 2005
COST OPINION SUMMARY-PHASE I
I PAVING IMPROVEMENTS $2~900,806
II UTILITY IMPROVEMENTS $87~800
III STORM DRAIN IMPROVEMENTS $1,012,219
IV TRAFFIC SIGNAL IMPROVEMENTS $257,005
SUBTOTAL $4~257~830
CONTINGENCY (10%) $425,780
PROJECT TOTAL $4~684,000
lof3
OPINION OF PROBABLE CONSTRUCTION COST
FINAL DESIGN PHASE
TEAGUE NALL AND PERKINS, INC.
CONSULTING ENGINEERS
CLIENT: CiTY OF COPPELL
DESCRIPTION: WEST SANDY LAKE ROAD - PHASE I
(S.H. 121 TO COPPELL ROAD NORTH)
DATE: NOVEMBER 2005
I O ,ANT, I U.,T I UN,TCOST I TOTA'
I =AVlNG IMPROVEMENTS
~OBILIZATION 1 LS $200,000.00 $200,000
2 :IELD OFFICE I EA $25,000.00 $25,000
'MONUMENT SIGN 1 EA $10,000.00 $10,000
4 PROJECT SIGN 2 EA $750.00 $1,500
GENERAL SITE PREPARATION I LS $25,000.00 $25,000
(~ REMOVE EXISTING CONCRETE CURB OR CONCRETE CURB & GUTTE~ 130 LF $2.00 $260
7 REMOVE EXISTING CONCRETE PAVEMENT 2880 SY $5.00 $14~400
~ REMOVE EXISTING CONCRETE DRIVEWAYS AND SIDEWALKS 150 SY $5.00 $750
~ REMOVE HMAC PAVEMENT 15125 SY $5.00 $75,625
1(~ REMOVE & RELOCATE STREET LIGHT ASSEMBLY 2 EA $1,000.00 $2,000
11 UNCLASSIFIED STREET EXCAVATION 5730 CY $9.00 $51~570
12 BORROW MATERIAL 1975 CY $10.00 $19,750
13 8" LIME STABILIZED SUBGRADE 29221 SY $2.00 $58,442
14 LIME STABILIZATION (42~WSY) 614 TON $110.00 $67,540
1§ 8" CEMENT SUBGRADE TREATMENT 10700 SY $3.00 $32,100
16 CEMENT 225 TON $110.00 $24~750
17 6" REINFORCED CONCRETE PAVEMENT WITH 6" INTEGRAL CURB 590 SY $30.00 $17,700
18 8" REINFORCED CONCRETE PAVEMENT WITH 6" INTEGRAL CURB 35705 SY $32.00 $1,142r560
10 6" CURB & GUTTER 450 LF $15.00 $6,750
20 REINFORCED CONCRETE STREET HEADER 260 LF $15.00 $3,900
21 ENHANCED PAVEMENT 4525 SY $80.00 $362,000
22 MEDIAN NOSE 20 EA $1,000.00 $20~000
23 6" HMAC PAVEMENT, TYPE B 3315 SY $26.00 $82~875
24 4" HMAC PAVEMENT, TYPE B 1210 SY $25.00 $30,250
25 2" HMAC PAVEMENT, TYPE D 4525 SY $15.00 $67,875
26 FLEXIBLE BASE 1320 SY $12.00 $15r840
27 6" REINFORCED CONCRETE DRIVEWAY 980 SY $40.00 $39,200
28 REPAIR/REPLACE GRAVEL DRIVES 115 SY $15.00 $1,725
29 STREET LIGHT CONDUIT 4520 LF $6.00 $27~120
30 PVC CONDUIT SLEEVES 3075 LF $10.00 $30,750
31 PAVEMENT MARKINGS 1 LS $35,000.00 $35,000
32 4" ROUND WHITE REFLECTIVE TRAFFIC BUTTONS 1281 EA $3.00 $31843
33 4" ROUND YELLOW REFLECTIVE TRAFFIC BUTTONS 560 EA $3.00 $1~680
34 4" ROUND WHITE NON-REFLECTIVE TRAFFIC BUTTONS 594 EA $2.50 $1~485
35 4" ROUND WHITE/RED REFLECTIVE TRAFFIC BUTTONS 196 EA $3.50 $686
36 TYPE Ill BARRICADE I EA $2,000.00 $2~000
37 ROAR)SiDE SIGN ASSEMBLY (NEW INSTALLATION) 55 EA $500.00 $27,500
38 ROADSIDE SIGN ASSEMBLY (RELOCATION) 10 EA $300.00 $3,000
39 FURNISH, INSTALL, MAINTAIN TRAFFIC CONTROL DEVICES 1 LS $50,000.00 $50,000
40 FURNISH~ INSTALL, MAINTAIN AND REMOVE EROSION CONTROLS 1 LS $25,000.00 $25,000
41 4" REINFORCED CONCRETE SIDEWALK 110 SY $35.00 $3,850
42 6" REINFORCED CONCRETE TRAIL/BiKE PATH 990 SY $40.00 $39~600
43 BARRIER FREE RAMPS 14 EA $1,000.00 $14~000
44 STREETLIGHT FOUNDATION 33 EA $1,000.00 $33~000
45 SEGMENTAL RETAINING WALLS 615 SF $30.00 $18,450
46 RESTORE PARKWAYS AND DISTURBED AREAS 1 LS $20,000.00 $20,000 i
47 FURNISHING & PLACING TOPSOIL (6") 12040 SY $12.00 $144~480
48 REPAIR~ REPLACE AND/OR MODIFY EXISTING IRRIGATION SYSTEMS 1 LS $20~000.00 $20~000
SUBTOTAL PAVING $2,900,806
Page 1 of 3
OPINION OF PROBABLE CONSTRUCTION COST
FINAL DESIGN PHASE
TEAGUE NALL AND PERKINS, INC.
CONSULTtNG ENGINEERS
CLIENT: CITY OF COPPELL
DESCRIPTION: WEST SANDY LAKE ROAD - PHASE I
(S.H. 121 TO COPPELL ROAD NORTH)
DATE: NOVEMBER 2005
ITEM
II UTILITY IMPROVEMENTS
RELOCATE / ADJUST 12" WATER LiNE 3 EA $5,000.00 $15~000
2 ADJUST EXISTING VALVE BOX TO GRADE 28 EA $500.00 $14~000
3 ADJUST EXISTING WATER METER AND METER BOX 10 EA $500.00 $5~000
4 RELOCATE EXISTING WATER SERVICE, WATER METER AND METER B( 2 EA $1,000.00 $2~000
5 CONNECT EXISTING SERVICE TO EXISTING 24" WATER LINE 1 EA $2,000.00 $2,000
6 ABANDON EXISTING WATER SERVICE 4 EA $250.00 $11000
7 ABANDON EXISITNG WATER LINE I LS $10,000.00 $10~000
8 RELOCATE EXISTING AIR RELEASE VEN AND BOX 1 EA $1,000.00 $1,000
9 RELOCATE EXISTING BLOW OFF PiPE I EA $1,000.00 $1,000
10 CONNECT EXISTING 10" WATER LINE TO EX[STING 24" WATER LINE 1 EA $1,500,00 $1,500
11 CONNECT EXISTING 6" WATER LINE TO EXISTING 24" WATER LINE I EA $1,000.00 $1,000
12 8" WATER LINE STUB-OUT 5 EA $1,000.00 $5,000
13 12" WATER LINE STUB-OUT 2 EA $1~500.00 $3~000
14 SALVAGE & RELOCATE FIRE HYDRANT & VALVE ASSEMBLY 8 EA $2~000.00 $16~000
15 ADJUST FIRE HYDRANT 1 EA $500.00 $500
16 REMOVE FIRE HYDRANT & VALVE ASSEMBLY 1 EA $2,000.00 $2,000
17 ADJUST EXISTING SANITARY SEWER MANHOLES 8 EA $750.00 $6~000
18 CONCRETE ENCASEMENT OF SANITARY SEWER 45 LF $40.00 $1,800
SUBTOTAL UTILITIES $87,800
III STORM DRAIN IMPROVEMENTS
1 7'X3' REINFORCED CONCRETE BOX (RCB) 1288 LF $270.00 $347,760
2 6'X3' REINFORCED CONCRETE BOX (RCB) 762 LF $240.00 $182,880
3 4'X3' REINFORCED CONCRETE BOX (RCB} 205 LF $190.00 $38,950
4 48" REINFORCED CONCRETE PIPE (RCP) 333 LF $150.00 $49~950
5 36" REINFORCED CONCRETE PiPE (RCP) 140 LF $110.00 $15r400
6 33" REINFORCED CONCRETE PIPE (RCP) 301 LF $90.00 $27~090
7 30" REINFORCED CONCRETE PIPE (RCP) 389 LF $80.00 $31~120
8 27" REINFORCED CONCRETE PIPE (RCP) 998 LF $70.00 $69,860
9 24" REINFORCED CONCRETE PiPE (RCP) 677 LF $60.00 $40,620
10 21" REINFORCED CONCRETE PIPE (RCP) 540 LF $55.00 $29,700
11 18" REINFORCED CONCRETE PIPE (RCP) 274 LF $50.00 $13~700
12 10' RECESSED CURB INLET 16 EA $3,000.00 $48~000
13 12' RECESSED CURB INLET 6 EA $3,500.00 $2%000
14 14' RECESSED CURB INLET 2 EA $4,000.00 $8~000
15 4x4 DROP INLET 2 EA $2~500.00 $5r000
16 4X4 GRATE INLET 1 EA $3,500.00 $3,500
17 TYPE A STORM DRAIN MANHOLE 4 EA $5,000.00 $20,000
18 TYPE B STORM DRAIN MANHOLE 2 EA $6,000.00 $12~000
19 MODIFIED TYPE B STORM DRAIN MANHOLE 2 EA $6,000.00 $12,000
20 TRENCH SAFETY 5907 LF $2.00 $11~814
21 RIPRAP. TYPE A 25 SY $55.00 $1~375
22 CONCRETE RIPRAP 150 SY $50.00 $7~500
23 HEADWALL FOR MULTIPLE BOX CULVERT I EA $15~000.00 $15,000
SUBTOTAL DRAINAGE $t,0t2,2t9
Page 2 of 3
OPINION OF PROBABLE CONSTRUCTION COST
FINAL DESIGN PHASE
TEAGUE NALL AND PERKINS, INC.
CONSULTING ENGINEERS
CLIENT: CITY OF COPPELL
DESCRIPTION: WEST SANDY LAKE ROAD - PHASE I
(S.H. 121 TO COPPELL ROAD NORTH)
DATE: NOVEMBER 2005
iTEM
IV rRAFFIC SIGNAL IMPROVEMENTS
NSTALLATION OF HIGHWAY TRAFFIC SIGNALS 3 EA $10,000.00 $30r000.00
I'RAFFIC SIGNAL POLE W/28 FOOT MAST ARM I EA $2,600.00 $2,600.00
rRAFFIC SIGNAL POLE W/32 FOOT MAST ARM I EA $3~000.00 $3,000.00
,~ I'RAFF[C SIGNAL POLE W/36 FOOT MAST ARM 2 EA $3,400.00 $6,800.00
rRAFFIC SIGNAL POLE WI40 FOOT MAST ARM I EA $3~700.00 $3,700.00
I'RAFFIC SIGNAL POLE W/44 FOOT MAST ARM 3 EA $4,000.00 $12,000.00
rRAFFIC SIGNAL POLE W/48 FOOT MAST ARM I EA $4~300.00 $4,300.00
~-SECTION SIGNAL HEAD W/BACKPLATE 22 EA $800.00 $17~600.00
~-SECTION SIGNAL HEAD W/BACKPLATE 3 EA $1~060.00 $3,180.00
1(~ 5-SECTION SIGNAL HEAD W/BACKPLATE 3 EA $1.353.00 $4~059.00
11 2" PVC CONDUIT 215 LF $3.60 $774.00
12 3" PVC CONDUIT 1160 LF $5.50 $6~380.00
12 ~ROUND BOXES 23 EA $530.00 $12,190.00
14 rRAFFIC SIGNAL CONTROLLER FOUNDATION 3 EA $1,300.00 $3~900.00
1~ 1 CONDUCTOR #8 BARE WIRE 1498 LF $0.55 I $823.90
1( 1 CONDUCTOR #6 XRHW WIRE 128 LF $2.70 $345.60
17 1 CONDUCTOR #*SXHHW WIRE 1500 LF $0.65 i $975.00
1~ 1 CONDUCTOR #12 XHHW WIRE 90 LF $0.60 ! $54.00
1c~ 5 CONDUCTOR #12 GAUGE WIRE 1104 LF $1.05 $1~159.20
2£ ? CONDUCTOR #12 GAUGE WIRE 687 LF $1.20 $824.40
21 10 CONDUCTOR #12 GAUGE WIRE 261 LF $1.60; $417.60
22 16 CONDUCTOR #12 GAUGE WiRE 1307 LF $2.00 $2~614.00
2." 3 CONDUCTOR #18 GAUGE WIRE 1945 LF $0.80 $1~556.00
24 POWER SERVICE AND PEDESTAL EQUIPMENT 3 EA $2~800.00 $8,400.00
2.= PEDESTRIAN PUSH BUTI'ON AND SIGN ASSEMBLIES 14 EA $100.00 $11400.00
2E SPREAD SPECTRUM RADIO SYSTEM 3 EA $1~800.00 $5~400.00
27 YAGI SPREAD SPECTRUM RADIO ANTENNAAND MOUNTING BRACKET 3 EA $375.00 $1,125.00
2`= SSR COAXIAL CABLE 276 LF $2.25 $821.00
2`= TRAFFIC SIGNAL FOUNDATIONS 119 LF $130.75 $15~560.00
3C PEDESTRIAN SIGNAL SECTIONS 14 EA $535.00 $7,490.00
31 PEDESTAL POLE ASSEMBLIES 3 EA $650.00 $1~950.00
3;= VIDEO IMAGING VEHICLE DETECTION SYSTEM (VIVDS) 3 EA $15,000.00 I $45,000.00
3.'* VIVDS COAXIAL CABLE 2019 LF $1.65I $3~331.35
3~ 3PTICOM DETECTOR PHASE SELECTOR 3 EA $3~500.00 $10~500.00
3.= INi-DIRECTIONAL OPTICOM DETECTOR 9 EA $750.00 $6~750.00
3~ [.JPS SYSTEM 3 EA $%000.00 $3,000.00
37 TRAFFIC SIGNAL CONFIRMATION LIGHTS 9 EA $25.00 ~ $225.00
3~ FURNISHING ILLUMINATED STREET SIGN 9 EA $2,500.00 $22,500.00
3`= INSTALLATION OF ILLUMINATED STREET SIGN NAMES 9 EA $500.00 $4,500.00
SUBTOTAL SIGNALIZATION $257,005.05
Page 3 of 3