The URL can be used to link to this page

ST1002-EM100523±´¼ ¬±©² ½±°°»´´ ·²º®¿¬®«½¬«®» ·³°®±ª»³»²¬ ½±°°»´´ô ¬¨ Ñ°·²·±² ±º Ð®±¾¿¾´» ½±²¬®«½¬·±² ½±¬ Ó¿§ îíô îðïð ESTIMATORCHECKED BYACCOUNT NO DRPCJPcpl09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL GENERAL ITEMS 101Mobilization (Max. 5% of Contract)1LS$140,000.00$140,000.00 102Traffic Control1LS$10,000.00$10,000.00 103Prep ROW43STA$2,000.00$86,000.00 104Prepare and Implement SWPPP1LS$6,000.00$6,000.00 105Project Signs2EA$400.00$800.00 Paving Item Subtotal$242,800.00 PAVING IMPROVEMENTS 106Unclassified Compacted Earth Fill3,533CY$4.90$17,311.70 107Remove and Dispose of Asphalt Pavement8,521SY$4.40$37,492.40 108Remove and Reset Existing Mailbox3EA$350.00$1,050.00 109Remove Existing Concrete Pipe (<=24" Diam)501LF$12.00$6,012.00 110Remove Existing Concrete Pipe (>24" Diam)43LF$15.00$645.00 111Remove Existing Inlet Box4EA$675.00$2,700.00 112Remove Existing Sanitary Sewer Manholes2EA$1,000.00$2,000.00 1138" Lime Subgrade Treatment23,471SY$3.00$70,413.00 114Lime493TON$140.00$69,004.74 1158" Reinforced Concrete Pavement with 6" Integral Curb20,726SY$38.00$787,588.00 1168" Reinforced Concrete Stamped Roadway - Crosswalks604SY$85.00$51,340.00 1176" Reinforced Concrete Stamped Pavement - Medians112SY$78.00$8,736.00 1186" Reinforced Concrete Driveways312SY$30.00$9,360.00 119Asphalt Pavement for Pave Transition (6" HMAC)647SY$37.00$23,939.00 120Monolithic Median Nose4EA$1,300.00$5,200.00 1214" Reinf. Concrete Sidewalks1,936SY$30.00$58,080.00 1224" Reinf. Stamped Concrete Sidewalks215SY$55.00$11,825.00 123Barrier Free Ramps48EA$750.00$36,000.00 124Raised Pavement Marker, Class C, Type Y (Houston and Travis St)35EA$2.85$99.75 125Raised Pavement Marker, Class C, Type II-A (Houston and Travis St)9EA$6.00$54.00 126Pavement Markings1LS$10,000.00$10,000.00 127Roadside Sign Assembly (New Installation)40EA$500.00$20,000.00 Paving Item Subtotal$1,228,850.59 TRAFFIC SIGNAL IMPROVEMENTS 128Remove and Relocate Existing Traffic Signal Assembly3EA$30,000.00$90,000.00 129Remove and Deliver Existing Pedestrian Pole Assembly1EA$750.00$750.00 130Traffic Signal Pole Assembly1EA$6,500.00$6,500.00 131Remove and Relocate Existing Traffic Signal Controller1EA$10,000.00$10,000.00 132Drill Shaft (36 in)55LF$350.00$19,250.00 133Pedestrian Push Button and Sign Assemblies2EA$125.00$250.00 1343" PVC Conduit388LF$7.50$2,910.00 1354" PVC Conduit17LF$13.00$221.00 136Ground Boxes (Small)3EA$450.00$1,350.00 137Ground Boxes (Large)2EA$750.00$1,500.00 138Backplate for 3-Section Signal Head1EA$75.00$75.00 139Backplate for 5-Section Signal Head1EA$95.00$95.00 140VEH SIG SEC (12 IN) LED (GRN ARW)1EA$260.00$260.00 141VEH SIG SEC (12 IN) LED (GRN)2EA$255.00$510.00 142VEH SIG SEC (12 IN) LED (YEL ARW)1EA$240.00$240.00 143VEH SIG SEC (12 IN) LED (YEL)2EA$265.00$530.00 144VEH SIG SEC (12 IN) LED (RED)2EA$230.00$460.00 145PED SIGNAL SECTION (12 IN) LED (2 INDICATIONS)2EA$500.00$1,000.00 1463 Conductor #6 Bare 15LF$1.20$18.00 1471 Conductor #12 XHHW Wire954LF$1.00$954.00 1481 Conductor #12 Bare Wire537LF$1.10$590.70 149Traffic Signal Cable, 5 Conductor (TY A)(14 AWG)350LF$2.40$840.00 150Traffic Signal Cable, 7 Conductor (TY A)(14 AWG)115LF$3.60$414.00 151Traffic Signal Cable, 16 Conductor (TY A)(14 AWG)425LF$4.80$2,040.00 152Traffic Signal Cable, 3 Conductor (TY A)(14 AWG)635LF$2.30$1,460.50 153Video Imaging Vehicle Detection System, Camera Assembly4EA$5,000.00$20,000.00 154Video Imaging Vehicle Detection System, Processing Unit1EA$3,200.00$3,200.00 155Video Imaging Vehicle Detection System, Setup1EA$500.00$500.00 156VIVDS Communication Cable590LF$1.50$885.00 157Uni-Directional Opticom Detector1EA$2,400.00$2,400.00 158Illuminated Street Name (ILSN) Sign1EA$500.00$500.00 Traffic Item Subtotal$169,703.20 DRAINAGE IMPOVEMENTS 15918" RCP (CL III)349LF$45.00$15,705.00 16021" RCP (CL III)809LF$50.00$40,450.00 16124" RCP (CL III)553LF$65.00$35,945.00 16230" RCP (CL III)446LF$75.00$33,450.00 16336" RCP (CL III)775LF$88.00$68,200.00 16442" RCP (CL III)391LF$100.00$39,100.00 16548" RCP (CL III)745LF$115.00$85,675.00 166Trench Safety4,068LF$1.50$6,102.00 167Std. 5' Curb Inlet2EA$2,000.00$4,000.00 168Std. 10' Curb Inlet18EA$2,600.00$46,800.00 169Std. 15' Curb Inlet3EA$4,200.00$12,600.00 1704' x 4' Drop Inlet2EA$2,500.00$5,000.00 171Storm Drain Manhole1EA$3,500.00$3,500.00 172Hanson 5'x5' Standard Junction Box7EA$4,500.00$31,500.00 Drainage Item Subtotal$428,027.00 WATERLINE IMPROVEMENTS 17312" C905 DR 18 PVC Waterline 103LF$40.00$4,130.40 1748" C900 DR 18 PVC Waterline3,635LF$32.00$116,326.40 1758" X 8" Tapping Sleeve and Valve2EA$5,300.00$10,600.00 17612" X 12" Tapping Sleeve and Valve1EA$4,500.00$4,500.00 17716"X12" Tapping Sleeve and Valve1EA$6,500.00$6,500.00 1788" Gate Valve9EA$2,200.00$19,800.00 179Fire Hydrant10EA$3,500.00$35,000.00 Waterline Item Subtotal$196,856.80 SEWER IMPROVEMENTS 1808" PVC Wastewater Pipe (SDR-35)1,770EA$55.00$97,350.00 181Sanitary Sewer Manhole12EA$3,500.00$42,000.00 182Trench Safety1,770EA$1.50$2,655.00 Sewer Item Subtotal$142,005.00 STREET LIGHTING IMPROVEMENTS 183Steet Light Foundation47EA$550.00$25,850.00 184Street Light Pullbox10EA$70.00$700.00 185GFI Receptacle in WP Box25EA$165.00$4,125.00 1867.5KVA Dry-Type Transformer4EA$520.00$2,080.00 187Photocel/Lighting Contractor4EA$350.00$1,400.00 188Service Entrance/Meter For Receptacles1LS$5,000.00$5,000.00 189Load Center (Receptacles Only)4EA$350.00$1,400.00 190Wire and Conduit1LS$51,136.61$51,136.61 Street Lighting Improvements Subtotal$91,691.61 LANDSCAPE IMPROVEMENTS 191Large Shade Trees35EA$850.00$29,750.00 192Small Shade Trees (3.5" Caliper, 10' HT, 4' Spread)48EA$450.00$21,600.00 193Multi Trunk Trees (4-5 Trunks, 1.5" Caliper, 7' HT, 4' Spread)88EA$350.00$30,800.00 194Shrubs/Grasses/Groundcovers18,960SF$7.00$132,720.00 195Block Sodding (between back of curb and ROW)5,015SY$2.50$12,537.50 196Irrigation1LS$50,000.00$50,000.00 Landscape Improvements Subtotal$277,407.50 SUBTOTAL:$2,777,350 CONTINGENCY15%$416,610 PROJECT TOTAL$3,193,960 Page 1 of 1 Old Town Coppell 60% Cost Estimate.xlsx