Loading...
ST0301-EM050209 4)T o!>o I City of CoppeD Bethel & CoppeD Road Paving & Utility Improvements -- BETHEL ROAD: FROM FREEPORT PARKWAY TO N. DENTON TAP ROAD COPPELL ROAD: FROM BETHEL ROAD TO COOPER LANE FREESE. NICHOLS Prepared by: SAM February 9, 2005 Reviewed bv: THH ITEM NO. I DESCRIPTION I QUANTITY I UNIT I PRICE I AMOUNT GENERAL ITEMS 10] Mobilization (Max. 5% of Contract) ] LS $232,562.39 $232,562.39 102 Traffic Control ] LS $50,400.00 $50,400.00 103 PreD ROW 60 STA $],000.00 $60,000.00 ]04 PreDare and ImDlement SWPPP 1 LS $35,000.00 $35,000.00 105 Proiect Sil!lls 3 EA $500.00 $1,500.00 106 Proiect Trailer ] LS $]5,000.00 $15,000.00 SUBTOTAL $394,462.39 PAVING ITEMS 20] Unclassified Street Excavation 16,175 CY $10.00 $16],750.00 202 ComDacted Earth Fill 6,280 CY $8.00 $50,240.00 203 Remove Existin" ASDhalt Pavement 2],527 SY $6.00 $]29,159.60 204 Remove Existin" Concrete Pavement and Flatwork ],795 SY $]0.00 $] 7,950.00 205 Remove and Reinstall Existin" Brick Pavers 151 SY $10.00 $1,510.00 206 Remove and Salva"e Existin" Brick Pavers 356 SY $10.00 $3,560.00 207 Remove and Reset Existin" Mailboxes 20 EA $200.00 $4,000.00 208 Remove Existin" Concrete Pine (<-24" Diam) 1,338 LF $10.00 $13,380.00 209 Remove Existin" Concrete PiDe (>24" Diam) ]64 LF $15.00 $2,460.00 2]0 Remove Existing Concrete Box Culvert 48 LF $25.00 $],200.00 2]1 Remove Existin" Inlet Box ]7 EA $500.00 $8,500.00 2]2 Adiust TOD of Existin" Manholes ]8 EA $750.00 $13,500.00 213 Ad'ust Valves 13 EA $200.00 $2,600.00 214 Relocate Water Meters 4 EA $200.00 $800.00 2]5 Relocate Fire Hvdrants 4 EA $750.00 $3,000.00 2]6 8" Lime Stablilzed Subl!T3de 30,4]5 SY $8.00 $243,320.00 2]7 Lime (Hvdrated) 532 TON $100.00 $53,226.25 2]8 8" Continuous Reinf. Concrete Pavement - Roadwav 26,54] SY $30.00 $796,230.00 2]9 8" Continuous Reinf. StamDed Concrete Pavement - Roadwav 527 SY $100.00 $52,700.00 220 ] 0" Continuous Reinf. Concrete Pavement - Roadwav 586 SY $35.00 $20,510.00 221 10" Continuous Reinf. Stamned Concrete Pavement - Roadwav 355 SY $]05.00 $37,275.00 222 6" Continuous Reinf. Concrete Pavement - Drivewavs 2,307 SY $42.00 $96,894.00 223 2" HMAC Drivewav Pavement 43] SY $20.00 $8,620.00 224 Gravel Drivewav 16" A""., "eotextile) 258 SY $]2.00 $3,096.00 225 6" Monolithic Concrete Curb ]3,464 LF $4.00 $53,856.00 226 Monolithic Median Nose 5 EA $1,000.00 $5,000.00 227 Concrete Street Header 132 LF $12.00 $1,584.00 228 5" Reinf. Concrete Sidewalks (Inel RamoS) 3,112 SY $30.00 $93,360.00 229 5" Reiof. StamDed Concrete Sidewalks 303 SY $100.00 $30,300.00 230 6" Reinf. Concrete Sidewalks (Incl Ramos)' 3,779 SY $33.00 $]24,707.00 231 6" Reinf. Stamned Concrete Sidewalks 547 SY $103.00 $56,341.00 232 Crushed Stone for Temnorarv Access Drives 2,738 SY $7.50 $20,535.00 233 TemJlOrary Pavement for Traffic Cootrol (2" HMAC, 6" Agg. Base) 14,]00 SY $10.00 $14],000.00 234 2" HMAC Surface Course (TV D) 578 SY $10.00 $5,780.00 235 4" HMAC Surface Course (TV D) 525 SY $15.00 $7,875.00 236 Raised Pavement Marker, Class C, Tvne Y 3,3]2 EA $5.00 $] 6,560.00 237 Raised Pavement Marker, Class C, Type W 164 EA $5.00 $820.00 238 Raised Pavement Marker, Class C, Type I-A 828 EA $5.00 $4,]40.00 239 Raised Pavemeot Marker, Class C, Tvne I-C 450 EA $5.00 $2,250.00 240 24" Yellow, Solid Tvne I Pavement Markin"s 278 LF $4.00 $1,112.00 241 18" White, Solid Tvne " Pavemnet Markings 108 LF $3.00 $324.00 242 4" White, Solid Tvne I Pavement Markin"s 1,395 LF $0.20 $279.00 243 Pavement Marking Symbols ]2 EA $100.00 $1,200.00 244 Roadside Si<m Assemblv - Salvage and Remount Silm 18 EA $250.00 $4,500.00 245 Roadside Sil!ll Assemblv - Install New Sil!O 6 EA $500.00 $3,000.00 246 Seedin" for Erosion control 5,690 SY $2.00 $11,380.00 247 4" Toosoil 5,690 SY $3.00 $17,070.00 248 Barb Wire Fence Installation 1,420 LF $4.11 $5,836.20 249 MBGF (Timber Posts) 850 LF $13.00 $ II ,050.00 250 Terminal Anchor Section 2 EA $600.00 $1,200.00 25] SafelY Guardrail Termination 6 EA $2,000.00 $12,000.00 252 TL2 Transition 4 EA $1,200.00 $4,800.00 SUBTOTAL $2,363,340.05 ITEM NO. I DESCRIPTION I QUANTITY I UNIT T PRICE I AMOUNT TRAFFIC SIGNAL ITEMS 301 Traffic Silmal (iiJ Bethel & N. Denton Tan Rd. 1 LS 1 $52,824.001 $52,824.00 302 Traffic Sil!Oal (iiJ Bethel & Connell Rd. 1 I LS I $114,128.001 $114,128.00 I 1 I I SUBTOTAL $166,952.00 STORM DRAINAGE ITEMS 40] 18" RCP CL III 682 LF $55.00 $37,510.00 402 21" RCP CL III 1,453 LF $65.00 $94,445.00 403 24" RCP CL III 340 LF $75.00 525,500.00 404 27" RCP CL III 8 LF $85.00 $680.00 405 30" RCP CL III 602 LF $90.00 $54,180.00 406 36" RCP CL III 1,093 LF $110.00 $120,230.00 407 42" RCP CL III 959 LF $130.00 $124,670.00 408 48" RCP CL III 92 LF $145.00 $13,340.00 409 Trench SafelY System for Storm Drains 5,101 LF $1.00 $5,101.00 410 6' Standard Curb Inlet 3 EA $3,000.00 $9,000.00 411 Std. 6' Recessed Curb Inlet 5 EA $3,000.00 $] 5,000.00 412 Std. 10' Recessed Curb Inlet ]6 EA $3,200.00 $5],200.00 413 Std. ]2' Recessed Curb Inlet 2 EA $3,400.00 $6,800.00 414 Std. ] 4' Recessed Curb Inlet 2 EA $3,600.00 $7,200.00 4]5 Std. 20' Recessed Curb Inlet 3 EA $4,000.00 $]2,000.00 416 4' x 4' Droo Inlet 7 EA $3,000.00 $2],000.00 4]7 6' x 4' Dro';-lnlet ] EA $4,000.00 $4,000.00 4]8 6' x 6' Dron Inlet ] EA $5,000.00 $5,000.00 419 8' x 8' Dron Inlet I EA $7,000.00 $7,000.00 420 Tvne A Storm Drain Manhole 3 EA $5,000.00 $]5,000.00 42] Type B Storm Drain Manhole 06" Pinel 2 EA $6,000.00 $]2,000.00 422 Tvne B Storm Drain Manhole (42" Pine I 2 EA $6,000.00 $12,000.00 423 Tvne B Storm Drain Droo Manhole (42" Pinel ] EA $6,500.00 $6,500.00 424 Tvne B Storm Drain Manhole (48" Pioe) 0 EA $7,500.00 $0.00 425 Concrete Headwall (36" RCP and smaller) 2 EA $500.00 $1,000.00 426 Concrete Headwall (42" RCP and larger) 2 EA $800.00 $],600.00 427 24" Rock Rio Rao 399 SY $40.00 $]5,960.00 428 Unelassified Channel Excavation 525 CY $]8.00 $9,450.00 429 Reiof. Concrete Culvert Headwalls & Winuwalls 2 EA $]5,000.00 $30,000.00 430 10' x 8' RCBC 284 LF $440.00 $ ]24,960.00 SUBTOTAL $842,326.00 WATER LINE ITEMS 50] ]6" C905 DR]8 PVC Waterline 713 LF $80.00 $57,040.00 502 ]2" C900 DR ]4 PVC Waterline ],768 LF $62.00 $109,616.00 503 8" C900 DR ]4 PVC Waterline 30 LF $49.00 $],470.00 504 6" C900 DR ]4 PVC Waterline 215 LF $40.00 $8,600.00 505 ]6" x ]2" Taooing Sleeve and Valve ] EA $5,800.00 $5,800.00 506 ]6" x 8" Taooin" Sleeve and Valve 0 EA $4,000.00 $0.00 507 ] 6" x 6" Tanoio" Sleeve and Valve I EA $3,600.00 $3,600.00 508 16" Gate Valye I EA $2,500.00 $2,500.00 509 12" Gate Valve 5 EA $1,550.00 $7,750.00 510 8" Gate Valve 2 EA $925.00 $1,850.00 511 6" Gate Valve 7 EA $750.00 $5,250.00 5]2 2" Air Release Valve I EA $2,000.00 $2,000.00 513 Remove Fire Hydrant 4 EA $200.00 5800.00 514 Fire Hydrant 8 EA $2,400.00 $]9,200.00 515 ] " Water Service Taooing and Long Side Crossing 13 EA $1,000.00 $]3,000.00 516 I" Water Service Taooin" and Short Side Crossin" II EA $700.00 $7,700.00 5]7 Trench SafetVSvstem for Waterlines 2,726 LF $1.00 $2,726.00 SUBTOTAL 5248,902.00 SANITARY SEWER ITEMS 601 12" PVC Wastewater Pioe (SDR-3Sl 50 LF $60.00 $3,000.00 602 8" PVC Wastewater Pine (SDR-35l 1,583 LF $42.00 $66,486.00 603 48" Wastewater Manhole 8 EA $3,200.00 $25,600.00 604 60" DrooManhole ] EA $4,200.00 $4,200.00 605 Abandon Existinv Manho]e 5 EA $] ,000.00 $5,000.00 606 Vacuum Test for Wastewater Manhole 9 EA $]50.00 $1,350.00 607 Television Insnection - Existin" and Pronosed 3,224 LF $l.50 $4,836.00 608 6" Sanitarv Sewer Service and Short Side Crossin" 6 EA $700.00 $4,200.00 609 6" SanitarY Sewer Service and Lon" Side Crossin" 5 EA $2,000.00 $10,000.00 610 Trench SafetY & Suooort - Sewer 1,633 LF $1.00 $1,633.00 SUBTOTAL 5126,305.00 ITEM NO. I DESCRIPTION I QUANTITY I UNIT I PRICE I AMOUNT STRUCTURAL ITEMS 701 IGranevine Creek Bridl!e Renlacement I LS $525,852.751 $525,852.75 702 I Modular Block Retaining Walls 2,500 SF $30.001 $75,000.00 I SUBTOTAL S600,852.75 LANDSCAPING, STREETSCAPING, AND ELECTRICAL ITEMS 801 Tree Grate 2 EA $] ,000.00 $2,000.00 802 Trash Recentaele 2 EA $],200.00 $2,400.00 803 Bench 4 EA $2,000.00 $8,000.00 804 Banner Pole 12 EA $2,000.00 $24,000.00 805 Decorative Railing at Culverts ]96 LF $]20.00 $23,520.00 806 Lace Bark Elm (3" Cal) ]9 EA $600.00 $11,400.00 807 Gulf Stream Nandina (5 gal) 56 EA $50.00 $2,800.00 808 Irrigation System I LS $25,000.00 $25,000.00 809 Street Liuht Foundation 32 EA $500.00 $16,000.00 810 2" PVC Electrical Conduit 2,555 LF $10.00 $25,550.00 SUBTOTAL SI40,670,00 SUBTOTAL $4,883,810 10% CONTINGENCY $488,381 PROJECT SUBTOTAL $5,372,191 .. F...... and Nichols OPINION OF PROBABLE CONSTRUCTION COST BETHEL ROAD BRIDGE REPLACEMENT CITY OF COPPELL 90% ESTIMATE 1.- CPL03243 _..t- JMC :1 -.~ JMC/BJL ~. Februa 4, 2005 DESCRIPTION 1 LS $35,000.00 $35,000.00 119 LF $45.00 $5.355.00 300 LF $120.00 $36,000.00 72 CY $600.00 $43,200.00 28 CY $600.00 $16,800.00 5,376 SF $15.00 $80,640.00 1,792 SF $5.00 $8.960.00 768 LF $120.00 $92,160.00 337 CY $275.00 $92,675.00 1,567 LB $3.25 55.092.75 36 EA $900.00 $32,400.00 316 LF $120.00 537,920.00 122 CY $325.00 $39,650.00 BRIDGE REPLACEMENT TOTAL $578,438.03 ( Cr-.JTIN'. Er'j = y 1 C SC'L 58~) :'8 SUBTOTAL: $525,852.75 NOTES: 1. THE ABOVE ESTIMATE IS FOR THE DEMOLITION OF THE EXISTING BETHEL ROAD BRIDGE AND THE CONSTRUCTION OF A NEW BRIDGE. 2. IT IS ASSUMED THAT THE ABOVE BRIDGE REPLACEMENT WILL BE ASSOCIATED WITH A LARGER ROAD CONSTRUCTION PROJECT, THEREFORE, THE FOLLOWING WORK ITEMS WERE NOT INCLUDED IN THE ABOVE ESTIMATE BUT ASSUMED TO BE INCLUDED IN THE OVERALL ROAD CONSTRUCTION ESTIMATE: > MOBILIZATION > TRAFFIC CONTROL (INCLUDING SIGNS, BARRICADES, ETC.) > PREP OF R.OW. INCLUDING BRIDGE SECTION > EROSION I SEDIMENTATION CONTROL > PAVEMENT MARKINGS > SEEDING I HYDROMULCHING CPL03243 Bethel Road Bridge.xls 1 6010 Salvage Traffic Signals 1 LS $5.000.00 $5,000.00 2 686 Traffic Signal Pole Assemblies (Antique) 3 EA $15,000.00 $45,000.00 3 686 Pedestrian Pole Assemblies (Antique) 1 EA $6.000.00 $6,000.00 4 656 Traffic Signal Pole Foundations 4 EA $1,500.00 $6,000.00 5 656 Traffic Signal Controller Foundation 1 EA $1,000.00 $1,000.00 6 682 Furnish and Install (LEO's)(AII Colors) 21 EA $150.00 $3,150.00 7 624 Furnish and Install Traffic Signal Ground Boxes (Small) 4 EA $500.00 $2,000.00 8 624 Furnish and Install Traffic Signal Ground Boxes (Large) 1 EA $600.00 $600.00 9 618 Furnish and Install 3" Conduit (Sch 40 PVC) (Open Cut) 362 LF $4.00 $1,448.00 10 618 Furnish and Install 1-1/2" Conduit (RM) 30 LF $5.00 $150.00 11 620 Furnish and Install Conductor Cable/Opticom Cable 1 LS $4,000.00 $4,000.00 12 8230 Furnish and Install International Pedestrian Signal (LED) 8 EA $350.00 $2,800.00 13 688 Furnish and Install Pedestrian Pushbuttons & Signal 8 EA $150.00 $1,200.00 14 6959 VIVOS Processor System 1 EA $8,000.00 $8,000.00 15 6959 VIVOS Camera Assembly 3 EA $2,500.00 $7,500.00 16 6959 VIVOS Set-up System 1 LS $1,500.00 $1,500.00 17 6959 VIVOS Communication Cable (Coaxial Cable) 260 LF $3.00 $780.00 18 6000 Traffic Signal Controller & Cabinet Assembly (Antique) 1 EA $12,000.00 $12,000.00 19 680 Installation of Highway Traffic Signals (Isolated) 1 LS $6,000.00 $6,000.00 Traffic Signal Construction Cost Estimate 1 6010 Salvage Traffic Signals 1 LS $5,000.00 $5,000.00 2 686 Traffic Signal Pole Assemblies (TxDOT Standard) 2 EA $10,000.00 $20,000.00 3 656 Traffic Signal Pole Foundations 2 EA $1,500.00 $3,000.00 4 682 Furnish and Install Vehicle Signal Section Head 30 EA $300.00 $9,000.00 5 624 Furnish and Install Traffic Signal Ground Boxes (Small) 2 EA $500.00 $1,000.00 6 618 Furnish and Install 3" Conduit (Sch 40 PVC) (Open Cut) 156 LF $4.00 $624.00 7 620 Furnish and Install Conductor Cable/Opticom Cable 1 LS $3,000.00 $3,000.00 8 8230 Furnish and Install International Pedestrian Signal (LED) 4 EA $350.00 $1,400.00 9 682 Furnish and Install Pedestrian Pushbuttons & Signal 4 EA $150.00 $600.00 10 688 Loop Detector 400 LF $8. 00 $3,200.00 11 680 Instalation of Highway Traffic Signals (Isolated) 1 LS $6,000.00 $6,000.00 Traffic Signal Construction Cost Estimate