TR9301-CS 921023Barton-A~c#msn Associates, inc.
5485 Belt Line Road, Suite 199 Phone: (214)991-1900
Dallas, Texas 75240 Fax: (214) 490-9261
USA Metro: 263-9138
......... I
October 23, 1992 ~ / J PA~[N~U~ ~
Ms. M. Shohre Daneshmand, P.E.
Civil Engineer
City of Coppell
P.O. Box 478
Coppell, TX 75019
RE: Submittal of Final Design Plans and Specifications
Dear Ms. Daneshmand:
The final plans and specifications were sent to you earlier today by messenger service. Please
call if you have not received them. Regrettably, the plans were sent to you with one pull box
missing. The new pullbox belongs at the Bethel Road/Coppell Road intersection where the
new detector was added on Coppell. The final plans which will be sent tothe Contractors will
include this revision.
The cost estimate is enclosed and has been revised according to the revisions to the final
plans.
If you have any questions, please call.
Sincerely,
BARTON*ASCHI~AN ASSOCIATES, INC.
Karen M. George
Associate
KMG:tdb
encl.
CONSTRUCTION COST ESTIMATE - INSTALLATION & MATERIALS
Mac, ARTHUR BLVD AT SAMUEL BLVD
DESCRiPTiON [ uNIT'
~EST MATED '~ ESTiMAyED': 'I:E~T!Mf~T:~Di;i
QUANTIFY i tJN ~::P_RiG~::: ~ ~3TA[;iI~C~
fNO.
1; MOBILIZATION
2! CONSTRUCTION TRAFFIC CONTROL
3 ! 1" PVC CONDUIT - TRENCHED
4;2' PVC CONDUIT - TRENCHED
5 2" PVC CONDUIT - BORED
6! 3" PVC CONDUIT - TRENCHED
I
7 3" PVC CONDUIT - BORED
8 1" RMC CONDUIT
9 2" RMC CONDUIT - TRENCHED
10 3 CONDUCTOR - NO. 6XHHW
LS
LF
LF
LF
, $1 ,o00. ,o00.00 ~
1 $600.001 $600.00;
601 $5.00 $3oo.ool
595i $7.50! $4,462.50
0 $14.00 $0.00
i '
280! $8.501 $2,380,00
LF 3101 $25.00i. $7,750.00!
LF 301 $6,001 $180.00i
LF 90 $7.50 $675.00!
ELECTRICAL CONDTR. - NO. 8 XHHW
12 ~i SIGNAL CABLE- 16 CONDTR. NO.12 AWG
13 SIGNAL CABLE- 7 CONDTR. NO.i 2 AWG
14 OPT1COM CABLE-3 CONDTR. NO.2OAWG
151LUMINAIRE WIRE-2 CONDTR, NO. 10 AWG
16] OPTICOM DETECTOR
LF 630 $1.50 $945.00
-" 590
LF $1.40 $826.00
25
LF 590
LF 0
EA 4{ $3oo,ooi ~
$2.00 $1,180.00
$1.50 $37.50
$1.00 $590.00
$1.00 $1 ,~$0~'~
· . DESCRiPTI'ON
17 DETECTOR LEAD-IN CABLE -
12 CONDTR. NO. 14 AWG
18 LOOP DETECTOR INSTALLATION
I (SAiN CUT AND WIRED)
'19 ,= DIGITAL LOOP DETECTOR VEHICLE
DETECTOR - 2 CHANNEL
20~
SIGNAL POLE W/16' MAST ARM AND FNDTN.
21 SIGNAL POLE W/18' MAST ARM AND FNDTN.
22 SIGNAL POLE W/20' MAST ARM AND FNDTN.
231 SIGNAL POLE W/24' MAST ARM AND FNDTN.
24 SIGNAL POLE W/32' MAST ARM AND FNDTN.
251 SIGNAL POLE W/36' MAST ARM AND FNDTN.
26' PEDESTAL POLE AND FNDTN.
27 '. 8' ARM W/LUMINAIRE - 250 W. HP SODIUM
28 8-PHASE NEMA CONTROLLER,CABINET
AND FOUNDATION
i_.32 TRAFFIC SIGN - SR10-9
33 TRAFFIC SiGN - W3-3 EA
· ! ESTIMATED ESTIMATEP=I;
.:UNIT i QOA~i~ 1.10N~P~i~Ei
____U:_ _ -i- . 2850i $0.80
1210i $5.00
ESTIMATED i
$2,280.00I
$350.00 $3,1S0.001
$4,000.00 $4,000.00
$4,200.00 $0.00
EA 0 $4,200.00 $0,00
EA 1 $4,400.00 $4,400.001
EA. ; I $4,500.00~ $4,500.00
I ~
I
EA 1: $4,600.00 ! $4,600.00;
EA 0 S2,000.00 $0.00
EA 0 S500.00; $0,00
EA 1 S7,500.00 $7,500.00
29 TRAFFIC SIGNAL HEAD-V3 W/MOUNTING EA 9 $400.00
30, TRAFFIC SIGNAL HEAD-V3LT W/MOUNTING EA 2 i $450.00tl $900.00
31 PEDESTRIAN SIGNAL ASSEMBLY EA 8! $450.001 $3,600.00
341 SERVICE METER INSTALLATION
21 $300.00 i
3 $300,001
$3,600 00!
$600.00
$900.00
1 ,~ $600.00 i $600.00
. NO.'i::' . ';DESCRIPTION · ...
351 PAVEMENT MARKING - 24" SOLID WHITE LINEJ
36 i PAVEMENT MARKING-4' DASHED WHITE LINi
LF
LF 60! $3.00! $I80.00
38i PAVEMENT M_ARKING - LT ARROW
39 ! PAVEMENT MARKING - WORD "ONLY'
40 CONCRETE PULL BOX
100~ $5.00' $500.00
2~ $300.00i $600.00
EA 16 ! $200.00 $3,200.00
SUBTOTAL $74,986.00
BETHEL RD AT COPPELL RD
i NO.. DESCRIPTION
1 , MOBILIZATION
2! CONSTRUCTION TRAFFIC CONTROL
3! 1· PVC CONDUIT - TRENCHED
4.2" PVC CONDUIT - TRENCHED
UNIT
LS
LS
ESTIMATED
QUANTITY
ESTIMATED I ESTIMATED]
UNIT PFIi~E
1 s1 ,ooo.oo . $1 ,ooo.oo
1 $600,00 $600.001
$250.00
, LF $4,312.50
[-- 5 2' PVC CONDUIT - BORED LF $0.00
I 6 3' PVC CONDUIT -
t TRENCHED LF $637.50
713" PVC CONDUIT - BORED LF $3,875,00
8 j 1 · RMC CONDUIT
0 $14.001
75 $8.50
155 $25.00
3O $6.00
$180.00
iESTIMATED:{ iESTIMATED!. !JEST MATED
NO: { .... ;~iJAN~:i~ } UNii~;:B~i~'~;:i:I.~(~A~'P'Ai~E
9[ 2' RMC.CONDUIT - TRENCHED $7.50[ $262.50'
10: 3 CONDUCTOR - NO. 6 XHHW
LF 35 i
LF 50i
ELECTRICAL CONDTR. - NO. 8 XHHW LF
ONDTR. NO.12 AWG ~
41oi
h LF 280
13 SIGNAL CABLE- 7 CONDTR. NO.12 AWG LF 1301
280
14 OPTICOM CABLE-3CONDTR. NO.20AWG i LF
15 LUMINAIRE WIRE-2 CONDTR. NO. 10 AWG LF
$1.50~ $75.00
$1.40i $574.00!
$2.00 S560.001
- 1
$1 :~01 $195.001
$1.00 $280.00~
r.~_0PTICOM DETECTOR
~-DETECTOR LEAD-IN CABLE -
2 CONDTR. NO. 14AWG
181 LOOP DETECTOR INSTALLATION
19 (SAW CUT AND WIRED)
· DIGITAL LOOP DETECTOR VEHICLE
· DETECTOR - 2 CHANNEL
2O
21
22
23
24
25
SIGNAL POLE W/16' MAST ARM AND FNDTN.
SIGNAL POLE W/18' MAST ARM AND FNDTN.
SIGNAL POLE W/20' MAST ARM AND FNDTN.
SIGNAL POLE W/24' MAST ARM AND FNDTN.
SIGNAL POLE W/32' MAST ARM AND FNDTN.
SIGNAL POLE W/36' MAST ARM AND FNDTN,
LF
LF
170
3
95O
420·
$1.o0 $170.00
$900.00~
$300.00!
$0.80: S760.00
$5.00 $2,100.00
$350.00
$1,050.00
$4,000.00
$4,000.00
$4,200.00! $4,200.00
$4,200.00
$4,400.00
$4,200.00
~.oo
$4,500.00
$4,5oo.ooi $o.oo'
$2,000.00{ $2,000.00
i 26I PEDESTAL POLE AND FNDTN. __. EA
· .: DES,C:RIPTION:
2718 ARM W/LUMINA RE - 250W. HP SODIUM
28 8-PHASE NEMA CONTROLLER, CABINET,
AND FOUNDAT ON
29 TRAFFIC SIGNAL HEAD-V3 W/MOUNTING
uNi~
E^
30i TRAFFIC SIGNAL HEAD-V3LT W/MOUNTING
31 PEDESTRIAN SIGNAL ASSEMBLY
EA
E^
EA
i ~VEMENT MARKING - 24' SOLID WHITE LINE: LF
36 PAVEMENT MARKING-4" DASHED WHITE LINE LF
ES~tMA'FED: E$~!. ,M.. ~!~P;:
QUANT T'¥
1 ~ $500.00
1 $7,500.00
6 $400.001
0 $450.00
4 ': $450.00
ES1;IMATED:I
$5oo.ooI
$2,400.00
$0.00
$1,800.0O:
32 TRAFFIC SIGN - SR10-9 EA
33 I TRAFFIC SIGN - W3-3 EA
341 SERVICE METER INSTALLATION I EA
0 S300.00 $0.00:
2 $3oo.oo i $6oo.ooi
lj $600.00 0.0 j
0 $10.00. $400.00
0 $3.00 S0.00
37 PAVEMENT MARKING-4" YELLOW BUTTONS EA
38 i PAVEMENT MARKING - LT ARROW F_..A
39~ PAVEMENT MARKING - WORD 'ONLY'
40 CONCRETE PULL BOX
EA
o S5.00 $0.00
o $3oo.o0 $0.00
$0.00
o ~ $200.00
8 $200.0O
SUBTOTAL
$1,600.00
$47,581.50
CONSTRUCTION COST ESTIMATE TOTALS
MacARTHU R BLVD AT SAMUEL BLVD $74,986.00
I BETHEL RD AT COPPEL RD $47,581 50
. . I $122,567,50
L__ TOTAL ESTIMATED COSTS
RUNS'CHART.
CH
MH
kaph<
0PP
/G
! LF
LF
LF
LF,
LF
LF
LF
, EA
LF
SODIUM
TION
I)
CHANNEL
EA
, EA
EA
EA
EA
~EA
EA
EA
EA
~ EA
63.0
59'0
30 dO
~0
~10
590
85
590
880
130
880
170
4 3
2.,850 I 950
1~.210 4-20
9 3
1 1
1_
1
1
1
9
2
EA 8
1) EA 8
3
1
130
60
100
EA
EA
LF
LF
EA
EA
EA
EA
ITTONS
2
2
16
1
6
4
2
40
8
OU
125
680
1,000
870
155
870
170
7
3,800
[ ,65.0
~2
1
1
1
1
1
2
15
2
12
2
5
2
t70
60
100
2