Loading...
ST9902-ES041101 s-r ClC\-o2 A OPINION OF PROBABLE CONSTRUCTION COST PRELIMINARY DESIGN PHASE TEAGUE NALL AND PERKINS, INC. CONSULTING ENGINEERS CLIENT: CITY OF COPPELL DESCRIPTION: ROYAL LANE DATE: NOVEMBER 2004 ITEM NO. DESCRIPTION OF ITEMS QUANTITY UNIT UNIT COST TOTAL I PAVING IMPROVEMENTS 1 RIGHT OF WAY PREPARATION 1385 LF $25.00 $34,625 2 MOBILIZATION 1 LS $10.000.00 $10.000 3 CONCRETE REMOVAL 660 SY $10.00 $6,600 4 HMAC REMOVAL 230 SY $10.00 $2,300 5 IMPORT FILL 3700 CY $12.00 $44,400 68" LIME STABILIZED SUBGRADE 4110 SY $2.00 $8,220 7 LIME STABILIZATION (42#1SYl 87 TON $95.00 $8,265 8 8" REINFORCED CONCRETE PAVEMENT 3835 SY $35.00 $134,225 9 8" ENHANCED PAVEMENT 75 SY $100.00 $7,500 10 PVC CONDUIT 150 LF $10.00 $1,500 11 PAVEMENT MARKINGS AND SIGNAGE 1 LS $7,000.00 $7,000 12 BARRICADES, SIGNS & TRAFFIC CONTROL 1 LS $10,000.00 $10,000 13 EROSION CONTROL 1 LS $5,000.00 $5,000 14 STREETLIGHT FOUNDATION 1 EA $2.000.00 $2,000 15 RESTORE PARKWAYS 1385 LF $20.00 $27,700 SUBTOTAL PAVING $309,335 II UTILITY IMPROVEMENTS 1 RELOCATE I ADJUST 12" WATER LINE 1 EA $5,000.00 $5,000 2 ADJUST VALVES COVERS 10 EA $500.00 $5,000 3 ADJUST SANITARY SEWER MANHOLES 4 EA $750.00 $3,000 SUBTOTAL UTILITIES $13,000 III STORM DRAIN IMPROVEMENTS 1 DEMO RCB CULVERT & HEADWALLS 270 LF $60.00 $16,200 2 DEMO RCP STORM DRAIN & STRUCTURES 10 LF $30.00 $300 3 6'X3' RCB 750 LF $225.00 $168,750 4 4'X3' RCB 25 LF $210.00 $5,250 5 27" CLASS III RCP 430 LF $55.00 $23,650 6 24" CLASS III RCP 10 LF $50.00 $500 7 21" CLASS III RCP 15 LF $45.00 $675 8 18" CLASS III RCP 10 LF $40.00 $400 9 10' RECESSED CURB INLET 2 EA $3,000.00 $6,000 10 12' RECESSED CURB INLET 1 EA $3500.00 $3,500 11 4x4 DROP INLET 1 EA $3,500.00 $3,500 12 TYPE 'A' SDMH 1 EA $5.000.00 $5,000 13 MODIFIED TYPE 'B' SDMH 1 EA $6,000.00 $6,000 14 TRENCH SAFETY 1240 LF $2.00 $2,480 SUBTOTAL DRAINAGE $242,205 IV LANDSCAPING I IRRIGATION IMPROVEMENTS 1 ROYAL LANE 1 LS $120,000.00 $120,000 SUBTOTAL LANDSCAPING $120,000.00 2 of 3 - - - OPINION OF PROBABLE CONSTRUCTION COST PRELIMINARY DESIGN PHASE TEAGUE NALL AND PERKINS, INC. CONSULTING ENGINEERS CLIENT: CITY OF COPPELL DESCRIPTION: ROYAL LANE DATE: NOVEMBER 2004 COST OPINION SUMMARY I PAVING IMPROVEMENTS $309,335 II UTILITY IMPROVEMENTS $13,000 III STORM DRAIN IMPROVEMENTS $242,205 IV LANDSCAPING I IRRIGATION IMPROVEMENTS $120,000 SUBTOTAL $684,540 CONTINGENCY (10%) $68,450 PROJECT TOTAL $753,000 1 of 2 ~7.~ ~ '1.,000 , Mob', \.; ~~~ \ t.. \ t;, "'J. , ~GOO : . \ S 000 .J lO~..J'-oO ?ClV I'r. d- '? ,00 ~t 1(, ~ 2.S '25 $ C\ '110 Y. ~, Is, '1, ~ 17J 100 toO "7000 ..... L,' M-e., t.o",~ "I- JJ"~/~'" J II I.. ~o : . .<". 10 . 'r' ~ ').'!!- ; ,0 000 '1 ~, ~~.~'oto('''~ 4dOO ~,"f, x ' ?.I s. '(I ~ 9 ()o 0 "" to ~ '70 otJO -'i , ""II lit C. OMPo.c.1-tt/ ~ 'I '-'000 Co, "ft y. ~ ~ I~';(, " s~ 000 ! tiEl:: ~ 1M III ~ '0'50 I~~ t42}OOO: z:z:z ~ 8 j q. b QC e.. \ 1Jo4A4- "''''''' ,~ \ ').. 0 LJ-, ~8g . L' -I. :: _I"< ..f't; q>,e, c;~+- bQ1. lJ~ ~bo ""~I 1- $,,),,0 I L-f : $ld':3)zP.o! ... .... - , . . N"f'l ~ 50.5 I t,,f f'tf't" ..... ~..(,'f-4- he)( ,,",I~ ~~\'ZbfS ~. , *4-1 '('- ~ ~ ~ L.!. .,. ) ~4- " fL t.P "1.<<00 L,t.l '"J i,osIL.~ "'7-\ 0001 -:. J t 1..... ~ (10') + eQ ",^ ~ 1?'C!JooIPtIt ... $ tfJ ocOOi ~MItvQ.. ~~c.J;~"~ ~ eCl\.~ '1> $ ?oc ~ ~ soole~ 1- 1i15;{J(J{J ;('OOc!7'1orl h S)041r II ( I ~l~) lClt 'f>~S c..-.. ~ -.'t- 'do- 4'):.... ~ dt.- ~ ~ fo\o 000 if \r~~~~~ ~"\ J~ L Ca-;t L . . , ~ c; J r., 102.. ~ r " ~ I " , q ~ J I (e . . rpCJY If.-... . o/tCrlI ~ ~ ',01 e.~ { A- I/ ./)0 rY ~3 :(JOcf 171 - jJr?!!tI~if + // / () IIf4:/clYI-t ij,c4 ~ s~q.. ~ 2. b'1-4- b~ I , n at-.&. I, 1 Y\ : ~ ~ ~ b..."", ,. I'lIvha.Jl ~ ~~: . , I' 1 " , 1l"'\4Q, 'I I l ~ l I' , i I :.! 1. · ~ " ,('\, . '" ~. ' C-:>~.. . / / / / / / ~, '''-u ------------ ......-..r....... ..O'...... ROW DEDICA nON O. 11 A C 4908.60 SF 'C !~W~u__u_-- 1-11 : ,~ I '(:). ' P=l i ! ' I !I~-------------- Ii .1 :, Ii 1.1 l\__ . d w.... ;1 J1: 'I <:i . , :1 , i i i: ; II i ~ :1 i If.--- It- i;:...- _ _ _ _ _ _ _ _ _ _ _ _ _ __ I ROW DEDICA nON 1.10 AC 48051.59 SF DRAINAGE EASEMENT 31130 SF TIE NORTHPOINT PARTNERS, L TO. VOL. 96106, PG. 5188 5-24-1996 : ~ i I ; L _ __ _ _ _ _ _ ____ _ _ _ _ _ _ _ - - - - - - -- - - - - - - - - - - - - - - --- Ii iLU r j B /NC. GRAPHIC SCALE 100 0 50 100 200 ~. I 1" 200' .If! TEAGUE NALL AND PERKINS ENGINEERS . SURVEYORS MUNICIPAL CONSULTANTS RIGHT-OF-WAY EXHIBIT WEST SANOY LAKE RO & ROYAL LANE