The URL can be used to link to this page

ST1002-EM110815 (2)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$65,000.00$65,000.00 102Traffic Control LS1$45,000.00$45,000.00 103Prep ROW AC2$5,000.00$7,750.00 104Prepare and Implement SWPPP1 LS$10,000.00$10,000.00 105Project Signs EA4$400.00$1,600.00 Paving Item Subtotal$129,350.00 PAVING IMPROVEMENTS 106Unclassified Excavation (Roadway and Channel)2,646 CY$5.50$14,553.00 107Embankment (on site) CY734$4.75$3,486.50 108Remove and Reset Existing Mailboxes9 EA$400.00$3,600.00 109Remove and Dispose of Asphalt Pavement6,494 SY$5.00$32,470.00 111Remove Existing Inlet Box EA2$625.00$1,250.00 112Adjust Existing Water Valve and Meter Boxes to Grade7 EA$210.00$1,470.00 115Relocate Fire Hydrants EA3$1,800.00$5,400.00 1168" Lime Subgrade Treatment8,942 SY$2.80$25,037.60 117Lime TON160$145.00$23,187.68 1188" Reinforced Concrete Pavement with 6" Integral Curb6,247 SY$38.00$237,386.00 1208" Reinforced Concrete Stamped Roadway - Crosswalks449 SY$85.00$38,165.00 1236" Reinforced Concrete Pavement - Driveways and Alleys578 SY$30.00$17,340.00 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)980 SY$37.00$36,260.00 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 1314" Reinf. Concrete Sidewalks2,007 SY$30.00$60,210.00 135TXDOT Type 5 Curb Ramps7 EA$1,400.00$9,800.00 132TXDOT Type 2185-1 Directional Curb Ramps4 EA$1,050.00$4,200.00 136TXDOT Type 8 Directional Curb Ramps2 EA$1,100.00$2,200.00 1384" Round yellow Acrylic Double Reflective Button (Houston Travis and Bethel)708 EA$3.90$2,761.20 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 Markings173 LF$4.00$692.00 1424" White, Solid Type I Pavement Markings84 LF$0.75$63.00 144Roadside Sign Assembly - Salvage and Remount Sign6 EA$350.00$2,100.00 145Roadside Sign Assembly (New Installation)1 EA$525.00$525.00 1464" Topsoil LS1$15,000.00$15,000.00 147Block Sodding LS1$4,000.00$4,000.00 148Hydromulch Seeding LS1$5,000.00$5,000.00 Paving Item Subtotal$574,412.58 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) LF23$45.00$1,035.00 18721" RCP (CL III) LF551$50.00$27,550.00 18824" RCP (CL III) LF49$65.00$3,185.00 18930" RCP (CL III) LF134$75.00$10,050.00 19036" RCP (CL III) LF385$88.00$33,880.00 19142" RCP (CL III) LF250$100.00$25,000.00 19248" RCP (CL III) LF11$115.00$1,265.00 195Trench Safety LF1,403$1.50$2,104.50 196Std. 5' Curb Inlet EA2$2,000.00$4,000.00 197Std. 10' Curb Inlet EA2$2,600.00$5,200.00 199Std. 5' Recessed Curb Inlet2 EA$3,000.00$6,000.00 200Std. 10' Recessed Curb Inlet5 EA$3,200.00$16,000.00 201Std. 15' Recessed Curb Inlet1 EA$3,700.00$3,700.00 2032'X 2' Grate Inlet EA1$1,800.00$1,800.00 2055' Square Storm Drain Manhole3 EA$3,500.00$10,500.00 206Adjust Existing Storm Drain Manhole1 EA$450.00$450.00 Drainage Item Subtotal$151,719.50 WATERLINE IMPROVEMENTS 20712" C905 DR 14 PVC Waterline 104 LF$40.00$4,160.00 209Trench Safety LF104$1.50$156.00 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 21612" Gate Valve EA2$3,000.00$6,000.00 218Fire Hydrant Assembly EA2$4,500.00$9,000.00 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 2278" PVC Pipe Lowering EA1$5,000.00$5,000.00 Waterline Item Subtotal$47,416.00 SEWER IMPROVEMENTS 2328" PVC Wastewater Pipe (SDR-35)339 EA$45.00$15,255.00 233Sanitary Sewer Manhole EA1$3,500.00$3,500.00 234Adjust Existing Sanitary Sewer Manhole2 EA$450.00$900.00 236Install New 4" Sewer Service4 EA$1,500.00$6,000.00 237Trench Safety-Sewer EA339$1.50$508.50 Sewer Item Subtotal$26,163.50 STREET LIGHTING IMPROVEMENTS 239Steet Light Pole Base Foundation20 EA$550.00$11,000.00 240Street Light type "A2" EA2$2,750.00$5,500.00 241Street Light Pullbox EA7$70.00$490.00 2462" PVC conduit, undergournd1,600 LF$8.00$12,800.00 Street Lighting Improvements Subtotal$29,790.00 LANDSCAPE IMPROVEMENTS 251Large Shade Tree - Cedar Elm11 EA$850.00$9,350.00 262Turf - Common Bermuda2,270 SY$6.00$13,620.00 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$138,490.00 SUBTOTAL:$1,282,860 CONTINGENCY10%$128,290 PROJECT TOTAL$1,411,150 Page 2 of 2 Old Town Coppell 100% 8-12-11