Loading...
ST1002-EM110909 (2)ÛØÉÕØÑËÙ ÔÏ×ËÜÊÉËÈÚÉÈËØÔÐÍËÎÇØÐØÏÉÊ ÚÎÍÍØÑÑÉÅ íËÎÓØÚÉÚÎÊÉ êØÍÉØÐÛØË ESTIMATORCHECKED BYACCOUNT NO DRPCJPcpl09446 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL GENERAL ITEMS 101Mobilization (Max. 5% of Contract)1 LS$25,000.00$25,000.00 102Traffic Control LS1$25,021.50$25,021.50 103Prep ROW AC2$1,329.91$2,061.36 104Prepare and Implement SWPPP1 LS$17,987.00$17,987.00 105Project Signs EA4$500.00$2,000.00 Paving Item Subtotal$72,069.86 PAVING IMPROVEMENTS 106Unclassified Excavation (Roadway and Channel)2,646 CY$1.27$3,360.42 107Embankment (on site) CY734$3.46$2,539.64 108Remove and Reset Existing Mailboxes9 EA$300.00$2,700.00 109Remove and Dispose of Asphalt Pavement6,494 SY$4.94$32,080.36 111Remove Existing Inlet Box2 EA$587.10$1,174.20 112Adjust Existing Water Valve and Meter Boxes to Grade7 EA$278.10$1,946.70 115Relocate Fire Hydrants EA3$2,575.00$7,725.00 1168" Lime Subgrade Treatment8,942 SY$2.22$19,851.24 117Lime TON160$143.85$23,003.77 1188" Reinforced Concrete Pavement with 6" Integral Curb6,247 SY$37.75$235,824.25 1208" Reinforced Concrete Stamped Roadway - Crosswalks449 SY$82.43$37,011.07 1236" Reinforced Concrete Pavement - Driveways and Alleys578 SY$76.13$44,003.14 124Concrete Street Header141 LF$5.00$705.00 1252" HMAC Driveway Pavement129 SY$16.50$2,128.50 126GRAVEL DRIVEWAY (6" Agg., geotextile)145 SY$27.67$4,012.15 127Asphalt Pavement for Pave Transition (6" HMAC)980 SY$49.50$48,510.00 128Crushed Stone for Temporary Access Drives480 SY$6.89$3,307.20 129Temporary Pavement for Traffic Control (2" HMAC, 6" Agg. Base)541 SY$25.41$13,746.81 1314" Reinf. Concrete Sidewalks2,071 SY$30.31$62,772.01 135TXDOT Type 5 Curb Ramps7 EA$700.00$4,900.00 132TXDOT Type 2185-1 Directional Curb Ramps4 EA$750.00$3,000.00 136TXDOT Type 8 Directional Curb Ramps2 EA$700.00$1,400.00 1384" Round yellow Acrylic Double Reflective Button (Houston Travis and Bethel)708 EA$3.10$2,194.80 1394" White Acrylic Double Reflective Button (Bethel)8 EA$3.10$24.80 1404" White Acrlic Single Reflective Button (Bethel)44 EA$3.10$136.40 14124" White, Solid Type II Pavement Markings173 LF$25.20$4,359.60 1424" White, Solid Type I Pavement Markings84 LF$5.78$485.52 144Roadside Sign Assembly - Salvage and Remount Sign6 EA$315.00$1,890.00 145Roadside Sign Assembly (New Installation)1 EA$404.25$404.25 1464" Topsoil LS1$10,000.00$10,000.00 147Block Sodding LS1$6,000.00$6,000.00 148Hydromulch Seeding LS1$10,000.00$10,000.00 Paving Item Subtotal$591,196.83 TRAFFIC SIGNAL IMPROVEMENTS 149Confirmation Light with Extension4 EA$195.70$782.80 150Remove and Deliver Existing Traffic Signal Assembly, Demo Base3 EA$1,879.75$5,639.25 151Remove and Deliver Existing Pedestrian Pole Assembly, Demo Base1 EA$370.80$370.80 152Remove and Deliver Existing Traffic Signal Controller, Demo Base1 EA$602.55$602.55 153Furnishing and Installation of Highway Traffic Signals1 EA$24,359.50$24,359.50 15432' w/ ILSN - Traffic Signal Pole Assembly3 EA$9,548.10$28,644.30 15540' w/ ILSN - Traffic Signal Pole Assembly1 EA$10,840.75$10,840.75 156Drill Shaft (30 in) LF33$195.70$6,458.10 157Drill Shaft (36 in) LF12$206.00$2,472.00 158Pedestrian Push Button and Sign Assemblies8 EA$278.10$2,224.80 1592" RM Conduit LF30$13.70$411.00 1603" PVC Conduit LF2,100$5.26$11,046.00 1614" PVC Conduit LF20$6.70$134.00 162Ground Boxes (Ty A) w/ Apron5 EA$412.00$2,060.00 163Ground Boxes (Ty D) w/ Apron4 EA$473.80$1,895.20 164Backplate for 3-Section Signal Head6 EA$62.83$376.98 165Backplate for 5-Section Signal Head2 EA$85.49$170.98 166VEH SIG SEC (12 IN) LED (GRN ARW)4 EA$211.15$844.60 167VEH SIG SEC (12 IN) LED (GRN)6 EA$239.99$1,439.94 168VEH SIG SEC (12 IN) LED (YEL ARW)4 EA$203.94$815.76 169VEH SIG SEC (12 IN) LED (YEL)6 EA$216.30$1,297.80 170VEH SIG SEC (12 IN) LED (RED)8 EA$209.09$1,672.72 171PED SIGNAL SECTION (12 IN) LED (2 INDICATIONS)8 EA$545.90$4,367.20 1721 Conductor #6 Bare LF338$0.88$297.44 1731 Conductor #6 XHHW Wire26 LF$1.03$26.78 1741 Conductor #12 XHHW Wire1,668 LF$0.42$700.56 175ELC SRV TY D 120/240 100 (NS) AL (E) PS (U)1 EA$3,625.60$3,625.60 176Traffic Signal Cable, 5 Conductor (TY A)(14 AWG)365 LF$0.98$357.70 177Traffic Signal Cable, 7 Conductor (TY A)(14 AWG)110 LF$1.24$136.40 178Traffic Signal Cable, 16 Conductor (TY A)(14 AWG)444 LF$2.68$1,189.92 179Traffic Signal Cable, 3 Conductor (TY A)(16 AWG)794 LF$0.78$619.32 180Video Imaging Vehicle Detection System, Camera Assembly4 EA$4,794.65$19,178.60 181Video Imaging Vehicle Detection System, Processing Unit1 EA$3,351.62$3,351.62 182VIVDS Communication Cable624 LF$1.29$804.96 183Uni-Directional Opticom Detector4 EA$576.80$2,307.20 184Relocated Illuminated Street Name (ILSN) Sign3 EA$427.45$1,282.35 185Illuminated Street Name (ILSN) Sign1 EA$3,296.00$3,296.00 Traffic Item Subtotal$146,101.48 Page 1 of 2 Old Town Coppell Cost Breakout with Bid Pricing 9-8-11 ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTAL DRAINAGE IMPOVEMENTS 18618" RCP (CL III) LF23$36.05$829.15 18721" RCP (CL III) LF551$41.72$22,987.72 18824" RCP (CL III) LF49$46.35$2,271.15 18930" RCP (CL III) LF134$61.80$8,281.20 19036" RCP (CL III) LF385$76.22$29,344.70 19142" RCP (CL III) LF250$101.97$25,492.50 19248" RCP (CL III) LF11$123.60$1,359.60 195Trench Safety LF1,403$0.11$154.33 196Std. 5' Curb Inlet EA2$2,034.25$4,068.50 197Std. 10' Curb Inlet EA2$2,538.95$5,077.90 199Std. 5' Recessed Curb Inlet2 EA$2,034.25$4,068.50 200Std. 10' Recessed Curb Inlet5 EA$2,538.95$12,694.75 201Std. 15' Recessed Curb Inlet1 EA$3,435.05$3,435.05 2032'X 2' Grate Inlet EA1$1,848.85$1,848.85 2055' Square Storm Drain Manhole3 EA$2,750.10$8,250.30 206Adjust Existing Storm Drain Manhole1 EA$947.60$947.60 Drainage Item Subtotal$131,111.80 WATERLINE IMPROVEMENTS 20712" C905 DR 14 PVC Waterline 104 LF$77.00$8,008.00 209Trench Safety LF104$0.11$11.44 21016"X12" Tapping Sleeve and Valve (RCCP)1 EA$9,960.10$9,960.10 21116"X8" Tapping Sleeve and Valve (RCCP)1 EA$7,781.65$7,781.65 21216"X8" Tapping Sleeve and Valve (Ductile Iron)1 EA$6,375.70$6,375.70 21612" Gate Valve EA2$1,864.30$3,728.60 218Fire Hydrant Assembly EA2$3,244.50$6,489.00 2192" Water Service Tap (RCCP) (no meter)1 EA$2,451.40$2,451.40 2201" Water Service Tap (Ductile Iron)2 EA$1,318.40$2,636.80 2278" PVC Pipe Lowering EA1$5,386.90$5,386.90 Waterline Item Subtotal$52,829.59 SEWER IMPROVEMENTS 2328" PVC Wastewater Pipe (SDR-35)339 EA$28.12$9,532.68 233Sanitary Sewer Manhole EA1$2,904.60$2,904.60 234Adjust Existing Sanitary Sewer Manhole2 EA$1,833.40$3,666.80 236Install New 4" Sewer Service4 EA$442.90$1,771.60 237Trench Safety-Sewer EA339$0.11$37.29 Sewer Item Subtotal$17,912.97 STREET LIGHTING IMPROVEMENTS 239Steet Light Pole Base Foundation20 EA$561.35$11,227.00 240Street Light type "A2" EA2$6,051.25$12,102.50 241Street Light Pullbox EA7$432.60$3,028.20 2462" PVC conduit, undergournd1,600 LF$3.66$5,856.00 Street Lighting Improvements Subtotal$32,213.70 LANDSCAPE IMPROVEMENTS 251Large Shade Tree - Cedar Elm11 EA$288.75$3,176.25 262Turf - Common Bermuda2,270 SY$2.89$6,560.30 264Irrigation LS1$22,000.00$22,000.00 265Decorative Gateway Railing on Culvert Headwalls96 LF$519.75$49,896.00 266Banner Poles EA4$5,860.70$23,442.80 2706" PVC Conduit LF240$12.36$2,966.40 276Old Town Wayfinding Signs8EA$453.60$3,628.80 Landscape Improvements Subtotal$111,670.55 SUBTOTAL:$1,155,110 Max Incentive (paid only as earned)$245,000 PROJECT TOTAL$1,400,110 Page 2 of 2 Old Town Coppell Cost Breakout with Bid Pricing 9-8-11