The URL can be used to link to this page

ST1002-EM110815±´¼ ¬±©² ½±°°»´´ ¿²¼ ¾»¬¸»´ ®¼ ·²º®¿¬®«½¬«®» ·³°®±ª»³»²¬ ½±°°»´´ô ¬¨ Ñ°·²·±² ±º Ð®±¾¿¾´» ½±²¬®«½¬·±² ½±¬ ß«¹«¬ ïëô îðïï ESTIMATORCHECKED BYACCOUNT NO DRPCJPCPL09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL GENERAL ITEMS 101Mobilization (Max. 5% of Contract)1 LS$290,000.00$290,000.00 102Traffic Control LS1$50,000.00$50,000.00 103Prep ROW AC26$5,000.00$130,000.00 104Prepare and Implement SWPPP1 LS$49,000.00$49,000.00 105Project Signs EA4$400.00$1,600.00 Paving Item Subtotal$520,600.00 PAVING IMPROVEMENTS 106Unclassified Excavation (Roadway and Channel)32,066 CY$5.50$176,363.00 107Embankment (on site)30,456 CY$4.75$144,666.00 108Remove and Reset Existing Mailboxes9 EA$400.00$3,600.00 109Remove and Dispose of Asphalt Pavement14,117 SY$5.00$70,585.00 110Concrete Removal SY180$5.50$990.00 111Remove Existing Inlet Box EA7$625.00$4,375.00 112Adjust Existing Water Valve and Meter Boxes to Grade7 EA$210.00$1,470.00 113Remove and Relocate Water Meter 3 EA$450.00$1,350.00 114Remove and Salvage Water Meter5 EA$200.00$1,000.00 115Relocate Fire Hydrants EA3$1,800.00$5,400.00 1168" Lime Subgrade Treatment35,240 SY$2.80$98,672.00 117Lime TON740$145.00$107,305.80 1188" Reinforced Concrete Pavement with 6" Integral Curb26,872 SY$38.00$1,021,136.00 119TXDOT Type 1 2"-4" Mountable Curb70 LF$25.00$1,750.00 1208" Reinforced Concrete Stamped Roadway - Crosswalks957 SY$85.00$81,345.00 1216" Reinforced Concrete Stamped Pavement - Medians95 SY$78.00$7,410.00 1226" Reinforced Concrete Stamped Pavement - Driveways16 SY$78.00$1,248.00 1236" Reinforced Concrete Pavement - Driveways and Alleys5,849 SY$30.00$175,470.00 124Concrete Street Header LF141$12.00$1,692.00 1252" HMAC Driveway Pavement129 SY$24.00$3,096.00 126GRAVEL DRIVEWAY (6" Agg., geotextile)145 SY$15.00$2,175.00 127Asphalt Pavement for Pave Transition (6" HMAC)1,060 SY$37.00$39,220.00 128Crushed Stone for Temporary Access Drives480 SY$18.00$8,640.00 129Temporary Pavement for Traffic Control (2" HMAC, 6" Agg. Base)541 SY$23.00$12,443.00 130Monolithic Median Nose EA4$1,300.00$5,200.00 1314" Reinf. Concrete Sidewalks4,544 SY$30.00$136,320.00 132TXDOT Type 2185-1 Directional Curb Ramps32 EA$1,050.00$33,600.00 133TXDOT Type 2 Parallel Curb Ramps4 EA$750.00$3,000.00 134TXDOT Type 3 Parallel Curb Ramps5 EA$1,900.00$9,500.00 135TXDOT Type 5 Curb Ramps7 EA$1,400.00$9,800.00 136TXDOT Type 8 Directional Curb Ramps2 EA$1,100.00$2,200.00 137Barrier Free Ramps (At Crockett St)4 EA$880.00$3,520.00 1384" Round yellow Acrylic Double Reflective Button (Houston Travis and Bethel)1,350 EA$3.90$5,265.00 1394" White Acrylic Double Reflective Button (Bethel)8 EA$4.20$33.60 1404" White Acrlic Single Reflective Button (Bethel)44 EA$4.00$176.00 14124" White, Solid Type II Pavement Markings345 LF$4.00$1,380.00 1424" White, Solid Type I Pavement Markings9,462 LF$0.75$7,096.50 143Pavement Marking Symbols26 EA$160.00$4,160.00 144Roadside Sign Assembly - Salvage and Remount Sign6 EA$350.00$2,100.00 145Roadside Sign Assembly (New Installation)40 EA$525.00$21,000.00 1464" Topsoil LS1$52,000.00$52,000.00 147Block Sodding LS1$8,500.00$8,500.00 148Hydromulch Seeding LS1$30,000.00$30,000.00 Paving Item Subtotal$2,306,252.90 TRAFFIC SIGNAL IMPROVEMENTS 149Confirmation Light with Extension4 EA$650.00$2,600.00 150Remove and Deliver Existing Traffic Signal Assembly, Demo Base3 EA$9,200.00$27,600.00 151Remove and Deliver Existing Pedestrian Pole Assembly, Demo Base1 EA$862.50$862.50 152Remove and Deliver Existing Traffic Signal Controller, Demo Base1 EA$7,475.00$7,475.00 153Furnishing and Installation of Highway Traffic Signals1 EA$23,000.00$23,000.00 15432' w/ ILSN - Traffic Signal Pole Assembly3 EA$10,925.00$32,775.00 15540' w/ ILSN - Traffic Signal Pole Assembly1 EA$11,500.00$11,500.00 156Drill Shaft (30 in) LF33$113.79$3,755.15 157Drill Shaft (36 in) LF12$161.00$1,932.00 158Pedestrian Push Button and Sign Assemblies8 EA$184.00$1,472.00 1592" RM Conduit LF30$27.60$828.00 1603" PVC Conduit LF2,100$6.96$14,610.75 1614" PVC Conduit LF20$8.68$173.65 162Ground Boxes (Ty A) w/ Apron5 EA$920.00$4,600.00 163Ground Boxes (Ty D) w/ Apron4 EA$1,035.00$4,140.00 164Backplate for 3-Section Signal Head6 EA$80.50$483.00 165Backplate for 5-Section Signal Head2 EA$109.25$218.50 166VEH SIG SEC (12 IN) LED (GRN ARW)4 EA$230.00$920.00 167VEH SIG SEC (12 IN) LED (GRN)6 EA$241.50$1,449.00 168VEH SIG SEC (12 IN) LED (YEL ARW)4 EA$230.00$920.00 169VEH SIG SEC (12 IN) LED (YEL)6 EA$241.50$1,449.00 170VEH SIG SEC (12 IN) LED (RED)8 EA$212.75$1,702.00 171PED SIGNAL SECTION (12 IN) LED (2 INDICATIONS)8 EA$540.50$4,324.00 1721 Conductor #6 Bare LF338$0.98$330.40 1731 Conductor #6 XHHW Wire26 LF$1.04$26.91 1741 Conductor #12 XHHW Wire1,668 LF$0.92$1,534.56 175ELC SRV TY D 120/240 100 (NS) AL (E) PS (U)1 EA$3,047.50$3,047.50 176Traffic Signal Cable, 5 Conductor (TY A)(14 AWG)365 LF$1.50$545.68 177Traffic Signal Cable, 7 Conductor (TY A)(14 AWG)110 LF$1.61$177.10 178Traffic Signal Cable, 16 Conductor (TY A)(14 AWG)444 LF$3.57$1,582.86 179Traffic Signal Cable, 3 Conductor (TY A)(16 AWG)794 LF$1.27$1,004.41 180Video Imaging Vehicle Detection System, Camera Assembly4 EA$1,725.00$6,900.00 181Video Imaging Vehicle Detection System, Processing Unit1 EA$8,740.00$8,740.00 182VIVDS Communication Cable624 LF$2.88$1,794.00 183Uni-Directional Opticom Detector4 EA$1,610.00$6,440.00 184Relocated Illuminated Street Name (ILSN) Sign3 EA$575.00$1,725.00 185Illuminated Street Name (ILSN) Sign1 EA$2,875.00$2,875.00 Traffic Item Subtotal$185,512.96 Page 1 of 2 Old Town Coppell 100% 8-12-11 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL DRAINAGE IMPOVEMENTS 18618" RCP (CL III) LF418$45.00$18,810.00 18721" RCP (CL III) LF3,564$50.00$178,200.00 18824" RCP (CL III) LF534$65.00$34,710.00 18930" RCP (CL III) LF364$75.00$27,300.00 19036" RCP (CL III) LF843$88.00$74,184.00 19142" RCP (CL III) LF734$100.00$73,400.00 19248" RCP (CL III) LF434$115.00$49,910.00 1936" PVC Drain Pipe LF58$15.00$870.00 194Class B Concrete Plugs EA4$500.00$2,000.00 195Trench Safety LF6,442$1.50$9,663.00 196Std. 5' Curb Inlet EA11$2,000.00$22,000.00 197Std. 10' Curb Inlet EA16$2,600.00$41,600.00 198Std. 15' Curb Inlet EA2$4,200.00$8,400.00 199Std. 5' Recessed Curb Inlet2 EA$3,000.00$6,000.00 200Std. 10' Recessed Curb Inlet6 EA$3,200.00$19,200.00 201Std. 15' Recessed Curb Inlet1 EA$3,700.00$3,700.00 2024' x 4' Grate Inlet EA11$2,200.00$24,200.00 2032'X 2' Grate Inlet EA1$1,800.00$1,800.00 2044' Square Storm Drain Manhole4 EA$3,200.00$12,800.00 2055' Square Storm Drain Manhole6 EA$3,500.00$21,000.00 206Adjust Existing Storm Drain Manhole1 EA$450.00$450.00 Drainage Item Subtotal$630,197.00 WATERLINE IMPROVEMENTS 20712" C905 DR 14 PVC Waterline 104 LF$40.00$4,160.00 2088" C900 DR 14 PVC Waterline5,129 LF$32.00$164,128.00 209Trench Safety LF5,253$1.50$7,879.50 21016"X12" Tapping Sleeve and Valve (RCCP)1 EA$7,500.00$7,500.00 21116"X8" Tapping Sleeve and Valve (RCCP)1 EA$6,500.00$6,500.00 21216"X8" Tapping Sleeve and Valve (Ductile Iron)1 EA$6,000.00$6,000.00 21316"X8" Tapping Sleeve and Valve (PVC)1 EA$5,900.00$5,900.00 2148"X8" Tapping Sleeve and Valve2 EA$3,500.00$7,000.00 2158" Gate Valve EA18$1,500.00$27,000.00 21612" Gate Valve EA1$3,000.00$3,000.00 21716" Gate Valve EA1$4,800.00$4,800.00 218Fire Hydrant Assembly EA13$4,500.00$58,500.00 2192" Water Service Tap (RCCP) (no meter)1 EA$1,500.00$1,500.00 2201" Water Service Tap (Ductile Iron)2 EA$800.00$1,600.00 2211" Domestic Service (no meter)46 EA$775.00$35,650.00 2222" Domestic Service with 1" Domestic and 1" Irrigation (no meter)24 EA$925.00$22,200.00 2232" Domestic Service (no meter)4 EA$900.00$3,600.00 2241" Irrigation Service (no meter)2 EA$750.00$1,500.00 2252" Irrigation Service (no meter)1 EA$850.00$850.00 2262" Irrigation Service (with meter)2 EA$1,200.00$2,400.00 2278" PVC Pipe Lowering EA1$5,000.00$5,000.00 228Fire Service Installation (4") ( Including Valve)11 EA$10,000.00$110,000.00 229Concrete Encasement LF25$800.00$20,000.00 230Flowable Fill - Waterline224 LF$20.00$4,480.00 2312" PVC Conduit (Irrigation)70 LF$7.50$525.00 Waterline Item Subtotal$511,672.50 SEWER IMPROVEMENTS 2328" PVC Wastewater Pipe (SDR-35)3,039 LF$45.00$136,755.00 233Sanitary Sewer Manhole EA13$3,500.00$45,500.00 234Adjust Existing Sanitary Sewer Manhole2 EA$450.00$900.00 235Install New 6" Sewer Service5 EA$1,800.00$9,000.00 236Install New 4" Sewer Service69 EA$1,500.00$103,500.00 237Trench Safety-Sewer LF3,039$1.50$4,558.50 238Flowable Fill - Sewer LF63$85.00$5,355.00 Sewer Item Subtotal$305,568.50 STREET LIGHTING IMPROVEMENTS 239Steet Light Pole Base Foundation114 EA$550.00$62,700.00 240Street Light type "A2" EA2$2,750.00$5,500.00 241Street Light Pullbox EA5$70.00$350.00 242Tree Well Receptacle EA66$165.00$10,890.00 243Electrical Service EA2$3,500.00$7,000.00 244Electrical Panel EA2$5,500.00$11,000.00 2454" PVC conduit, underground360 LF$6.00$2,160.00 2462" PVC conduit, undergournd8,420 LF$8.00$67,360.00 247Circuits for receptacles, 2#10,#10G, 1" PVC conduit, underground3,410 LF$5.10$17,391.00 248Circuits for receptacles, 2#8,#10G, 1" PVC conduit, underground5,818 LF$5.00$29,090.00 Street Lighting Improvements Subtotal$213,441.00 LANDSCAPE IMPROVEMENTS 249Large Shade Tree - Southern Live Oak2 EA$850.00$1,700.00 250Large Shade Tree - Shumard Oak12 EA$850.00$10,200.00 251Large Shade Tree - Cedar Elm23 EA$850.00$19,550.00 252Multi Trunk Tree - Potomac Crape Myrtle15 EA$500.00$7,500.00 253Multi Trunk Tree - Tree Yaupon Holly4 EA$500.00$2,000.00 254Evergreen Tree - Little Gem Magnolia12 EA$450.00$5,400.00 255Evergreen Tree - Savannah Holly4 EA$450.00$1,800.00 256Shrubs/Grasses - Dwarf Yaupon Holly385 EA$200.00$77,000.00 257Shrubs/Grasses - Indian Hawthorn156 EA$200.00$31,200.00 258Shrubs/Grasses - Mexican Feathergrass288 EA$200.00$57,600.00 259Shrubs/Grasses - Upright Rosemary8 EA$200.00$1,600.00 260Shrubs/Grasses - Knock-out Red Rose34 EA$200.00$6,800.00 261Groundcover - Big Blue Liriope4,374 SY$3.00$13,122.00 262Turf - Common Bermuda324 SY$6.00$1,944.00 26336" Deep Dual-Purpose Root and Water Barrier1,600 LF$4.00$6,400.00 264Irrigation LS1$80,000.00$80,000.00 265Decorative Gateway Railing on Culvert Headwalls96 LF$120.00$11,520.00 266Banner Poles EA4$6,000.00$24,000.00 Landscape Improvements Subtotal$359,336.00 FRANCHISE UTILITY IMPROVEMENTS 2672" PVC Conduit LF18,234$6.50$118,521.00 2683" PVC Conduit LF1,856$7.50$13,920.00 2694" PVC Conduit LF3,690$8.50$31,365.00 2706" PVC Conduit LF240$10.00$2,400.00 2712" Gas Main LS1$135,000.00$135,000.00 27230"X48"X36" Pull Box EA2$750.00$1,500.00 2734'x8'x4' Pull Box EA1$1,100.00$1,100.00 2742'x3' Telecom Handhole EA30$500.00$15,000.00 27517"x30" Telecom Handhole27 EA$750.00$20,250.00 Franchise Utility Improvements Subtotal$339,056.00 SUBTOTAL:$5,371,640 CONTINGENCY10%$537,170 PROJECT TOTAL$5,908,810 Page 2 of 2 Old Town Coppell 100% 8-12-11