Big Cedar-CS 900201 COST ANALYSIS
Bethel School Road Expansion
COPPELL, TEXAS
FEBRUARY, 1990 '
BETHEL SCHOOL ROAD EXPANSION
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
1,000 CY Street Excavation 1.50 $ 1,500.00
0.5 AC Clear and Grub 4,000.00 2,000.00
TOTAL- EARTHWORK $ 3,500.00
,~IITARY SEWER
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
360 LF 8" SDR 35 18.00 $ 6,480.00
I EA 4'-0 Standard Manhole 1,600.00 1,600.00
I EA Tap Existing Manhole 1,000.00 1,000.00
I I.~ Sanitary Sewer Test 1,500.00 1,500.00
360 LF Vicleo Camera Inapectlon 2.00 720.00
TOTAL -- SANITARY SEWER $ 11,300.00
OUANT. UNIT DESCRIPTION UNIT $ TOTAL
60 LF 21' RCP 35.00 $ 2,100.00
2 EA 21' Type "B" Headwall 750.00 1,500.00
1,200 LF Grade to Drain 2.00 2,400.00
TOTAL-- 81'ORM SEWER $ e,O00.00
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
950 LF 8" DR 14 18.00 $ 17,100.00
50 LF 6" DR 14 16.00 800.00
I EA 6" Gate Valves 400.00 400.00
I EA Fire Hydrants 1,200.00 1,200.00
2 EA 8" Gate Valves 500.00 1,000.00
1 TN Cast Iron Fittings 2,000.00 2,000.00
1 EA 8' Plug 100.00 100.00
3 EA Connect to Exlating Water 500.00 1,500.00
1 LS Test Water System 1,000.00 1,000.00
TOTAL-- WATER $ 26,100.00
ELECTRIC AND GAS
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
3 EA Relocate Power Pole~ 1,000.00 $ 3,000.00 _
TOTAL -- ELECTRIC AND GAS $ 3,000.00
T~ENCH SAFETY
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
I LS Trench Safety Design 1,000.00 $ 1,000.00
350 LF Trench Safety Program 0.50 175.00
TOTAL - TRENCH SAFETY $ 1,175.00
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
1 ~477 ~ Asphalt Pulverl-___~on 2.15 $ 3,175.55
2O0 GAL RC 25O 7.00 1.400.00
TOTAL- PAVING $ 57~'.25.55
TRAFFIC CONTROL
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
250 EA P15Y Button 4.50 $ 1,1 25.00
2 EA Stirnsonite Button 15.00 30.00
2 EA WI~tR Signs 250.00 5(X).00
1 EA W14~R Sign 250.00 250.00
1 EA W2~t Sign 250.00 250.00
1 EA W1-6 Sign 250.00 250.00
I EA W5-1 Sign 250.00 250.00
3 EA W-8 Sign 175.00 525.00
TOTAL -- TRAFFIC CONTROL $ 3,180.00
QUANT. UNIT DESCRIPTION UNIT $ TOTAL
I LS Subgrade and Paving 750.00 $ 750.00
I LS Densiti~ 1,000.00 1,000.00
TOTAL -- TESTING $ 1,750.00
SUMMARY
EARTHWORK $ 3,500.00
SANITARY SEWER $ 11,300.00
STORM SEWER $ 6,000.00
WATER $ 25,100.00
ELECTRIC AND GAS $ 3,000.00
TRENCH SAFETY $ 1,175.00
PAVING $ 57,225.55
TRAFFIC CONTROl. $ 3,180.00
TESTING ~
SUBTOTAL $ 112,230.55
CONTINGENCY (10~ OF 112,230.55) ~ .
SUBTOTAL -- CONSTRUCTION $ 123,453.60
Engineering Costs (12~ o~ $123,453.60) $ 14,814.43
GRAND TOTAL $ 138,268.03
NOI~4 ~ ~9.0.% .076