Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ST0501-BD111020 (2)
CITY OF COPPELL, TEXAS DEFOREST ROAD RECONSTRUCTION - PROJ. NO. ST 05-01 BID PROPOSAL TABULATION BID NO. Q-1011-01 BID DATE: OCTOBER 20, 2011 Engineers EstimateTiseo Paving Co.XITMcMahon Contracting LPJim Bowman Construction Co. LPCPS CivilSYB Construction Company Inc.Camino Construction, LPREBCOM, INC. PROJECT: DEFOREST ROAD RECONSTRUCTION ITEM NO.DESCRIPTION OF UNITQUANTITYUNITUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNT GENERAL ITEMS 101Mobilization (Max 5% of Contract)1LS$100,000.00$100,000.00$50,000.00$50,000.00$81,694.38$81,694.38$105,000.00$105,000.00$114,000.00$114,000.00$110,000.00$110,000.00$125,000.00$125,000.00$130,000.0 0$130,000.00$145,000.00$145,000.00 102Traffic Control1LS$30,000.00$30,000.00$30,000.00$30,000.00$53,050.39$53,050.39$57,000.00$57,000.00$21,000.00$21,000.00$55,000.00$55,000.00$49,060.00$49,060.00$25,000.00$25,000.00$65,000.00$65,000. 00 103ROW Preparation32.33STA$1,500.00$48,495.00$700.00$22,631.00$3,544.91$114,606.94$1,868.00$60,392.44$2,950.00$95,373.50$7,000.00$226,310.00$8,000.00$258,640.00$1,200.00$38,796.00$1,250.00$40,412.50 104Prepare and Implement SWPPP1LS$5,000.00$5,000.00$9,000.00$9,000.00$4,957.65$4,957.65$4,000.00$4,000.00$4,000.00$4,000.00$10,000.00$10,000.00$23,000.00$23,000.00$5,400.00$5,400.00$7,500.00$7,500.00 105Project Signs2EA$500.00$1,000.00$500.00$1,000.00$385.00$770.00$400.00$800.00$500.00$1,000.00$500.00$1,000.00$500.00$1,000.00$500.00$1,000.00$750.00$1,500.00 201Unclassified Street Excavation5136CY$10.00$51,360.00$14.50$74,472.00$13.34$68,514.24$6.50$33,384.00$11.85$60,861.60$10.00$51,360.00$15.00$77,040.00$15.00$77,040.00$12.00$61,632.00 202Unclassified Compacted Earth Fill1144CY$8.00$9,152.00$7.55$8,637.20$6.27$7,172.88$3.05$3,489.20$2.50$2,860.00$15.00$17,160.00$6.50$7,436.00$4.00$4,576.00$18.00$20,592.00 203Remove Existing Asphalt Pavement7111SY$5.00$35,555.00$2.80$19,910.80$4.11$29,226.21$3.25$23,110.75$3.25$23,110.75$3.00$21,333.00$7.00$49,777.00$5.00$35,555.00$4.50$31,999.50 204Remove Existing Concrete Pavement and Flatwork2604SY$7.00$18,228.00$4.95$12,889.80$5.74$14,946.96$5.26$13,697.04$4.10$10,676.40$7.00$18,228.00$7.00$18,228.00$6.00$15,624.00$10.00$26,040.00 205Remove and Reset or Replace Existing Brick or Stone Mailboxes8EA$1,000.00$8,000.00$1,500.00$12,000.00$2,200.00$17,600.00$133.00$1,064.00$900.00$7,200.00$400.00$3,200.00$1,550.00$12,400.00$800.00$6 ,400.00$550.00$4,400.00 206Remove Existing Concrete Pipe (<=24" Diameter)684LF$12.00$8,208.00$11.00$7,524.00$5.02$3,433.68$5.48$3,748.32$15.00$10,260.00$10.00$6,840.00$13.00$8,892.00$8.00$5,472.00$9.00$6,156.00 207Remove Existing Concrete Pipe (>24" Diameter)26LF$16.00$416.00$16.50$429.00$7.07$183.82$13.27$345.02$16.00$416.00$15.00$390.00$15.00$390.00$12.00$312.00$13.00$338.00 208Cut & Plug Existing RCP (regardless of size)9EA$900.00$8,100.00$165.00$1,485.00$379.73$3,417.57$357.00$3,213.00$450.00$4,050.00$500.00$4,500.00$500.00$4,500.00$500.00$4,500.00$160.00$1,440.00 209Remove Existing Inlet (regardless type or size)5EA$900.00$4,500.00$550.00$2,750.00$226.58$1,132.90$500.00$2,500.00$550.00$2,750.00$500.00$2,500.00$400.00$2,000.00$325.00$1,625.00$842.00$4,210.00 210Adjust Top of Existing San Sewer Manhole to Grade3EA$750.00$2,250.00$330.00$990.00$570.09$1,710.27$168.67$506.01$500.00$1,500.00$300.00$900.00$350.00$1,050.00$375.00$1,125.00$480.00$1,440.00 211Adjust Mainline San. Sewer Cleanout to Grade1EA$300.00$300.00$165.00$165.00$218.96$218.96$333.50$333.50$620.00$620.00$200.00$200.00$250.00$250.00$260.00$260.00$115.00$115.00 212Adjust San. Sewer Service Cleanout to Grade1EA$250.00$250.00$165.00$165.00$196.61$196.61$276.00$276.00$520.00$520.00$200.00$200.00$100.00$100.00$200.00$200.00$95.00$95.00 213Adjust Water Valve to Grade7EA$200.00$1,400.00$55.00$385.00$209.00$1,463.00$147.20$1,030.40$500.00$3,500.00$200.00$1,400.00$50.00$350.00$100.00$700.00$100.00$700.00 214Adjust Water Meter to Grade7EA$150.00$1,050.00$110.00$770.00$171.53$1,200.71$207.00$1,449.00$850.00$5,950.00$200.00$1,400.00$50.00$350.00$400.00$2,800.00$230.00$1,610.00 215Relocate and Adjust Water Meter to Grade9EA$250.00$2,250.00$275.00$2,475.00$471.16$4,240.44$270.25$2,432.25$860.00$7,740.00$300.00$2,700.00$250.00$2,250.00$700.00$6,300.00$370.00$3,330.00 216Remove and Salvage Fire Hydrant4EA$750.00$3,000.00$275.00$1,100.00$428.92$1,715.68$406.81$1,627.24$660.00$2,640.00$600.00$2,400.00$500.00$2,000.00$200.00$800.00$150.00$600.00 217Adjust or Relocate Fire Hydrant to Grade4EA$1,500.00$6,000.00$825.00$3,300.00$811.77$3,247.08$775.00$3,100.00$1,200.00$4,800.00$1,300.00$5,200.00$500.00$2,000.00$2,500.00$10,000.00$800.00$3,200.00 2188" Lime Stabilization Subgrade12499SY$4.00$49,996.00$3.95$49,371.05$2.15$26,872.85$2.34$29,247.66$2.80$34,997.20$3.50$43,746.50$5.25$65,619.75$2.30$28,747.70$4.00$49,996.00 219Lime (hydrated)(42 Lbs/SY)262.5TON$160.00$42,000.00$160.00$42,000.00$151.80$39,847.50$148.00$38,850.00$150.00$39,375.00$150.00$39,375.00$155.00$40,687.50$160.00$42,000.00$137.00$35,962.50 2208" Thick Continuous Reinf. Concrete Pavement - Roadway11629SY$36.00$418,644.00$36.70$426,784.30$34.28$398,642.12$36.86$428,644.94$41.80$486,092.20$35.00$407,015.00$42.75$497,139.75$41.00$476,789.0 0$57.00$662,853.00 2218" Thick Continuous Reinf. Stamped Concrete Pavement - Roadway34SY$80.00$2,720.00$90.00$3,060.00$211.20$7,180.80$120.00$4,080.00$100.00$3,400.00$70.00$2,380.00$211.00$7,174.00$200.00$6,800.00$110. 00$3,740.00 2226" Thick Continuous Reinf. Stamped Concrete Pavement - Median Nose67SY$48.00$3,216.00$80.00$5,360.00$103.40$6,927.80$109.00$7,303.00$90.00$6,030.00$60.00$4,020.00$103.00$6,901.00$150.00$10,050.00$ 100.00$6,700.00 2236" Thick Continuous Reinf. Concrete Pavement - Driveways & Alleys721SY$40.00$28,840.00$37.00$26,677.00$33.05$23,829.05$38.41$27,693.61$42.80$30,858.80$50.00$36,050.00$38.00$27,398.00$38.00$27,398. 00$60.00$43,260.00 224Concrete Construction Joint (18" #4 bars drilled and epoxy grouted on 12" centers)725LF$12.00$8,700.00$5.00$3,625.00$7.81$5,662.25$4.34$3,146.50$2.40$1,740.00$5.00$3,625.00$5.50$3,987.50$5.00$3,62 5.00$6.59$4,777.75 2254" Thick, 5' wide Reinf. Concrete Sidewalks Adjacent To Curb2333SY$35.00$81,655.00$30.00$69,990.00$26.68$62,244.44$31.70$73,956.10$35.40$82,588.20$30.00$69,990.00$28.85$67,307.05$34.00$79,322.00$4 7.00$109,651.00 2265' Wide Reinf. Concrete Sidewalks adjacent to Retaining Wall (Ret. Wall Paid Separately)907SY$40.00$36,280.00$30.00$27,210.00$56.35$51,109.45$40.88$37,078.16$47.85$43,399.95$35.00$31,745.00$40.23$ 36,488.61$81.00$73,467.00$71.00$64,397.00 227Reinf. Concrete Retaining Wall Integral With Sidewalks (Sidewalk Paid Separately)3416SF$8.00$27,328.00$25.00$85,400.00$25.30$86,424.80$16.45$56,193.20$11.75$40,138.00$17.50$59,780.00$15.00$51,240. 00$36.00$122,976.00$31.00$105,896.00 228Formliner for Ret. Wall Integral with Sidewalks (Ret Wall Paid for Separately)3416SF$2.00$6,832.00$5.75$19,642.00$5.29$18,070.64$4.32$14,757.12$5.85$19,983.60$5.00$17,080.00$11.00$37,576.00$6.25$2 1,350.00$5.30$18,104.80 229Addition of Integral Color for Ret. Wall Integral with Sidewalks (Ret Wall Paid for Separately)3416SF$4.00$13,664.00$2.75$9,394.00$1.44$4,919.04$8.00$27,328.00$3.50$11,956.00$3.50$11,956.00$2.50$8 ,540.00$5.50$18,788.00$4.60$15,713.60 230TXDOT Spread Footing Retaining Wall Per Detail “RW 1 (H) C (MOD)”5768SF$15.00$86,520.00$28.00$161,504.00$55.78$321,739.04$46.82$270,057.76$40.13$231,469.84$30.00$173,040.00$50.00$288,400.00$80.40$ 463,747.20$71.00$409,528.00 231Formliner for TXDOT Spread Footing Retaining Wall Per Detail “RW 1 (H) C (MOD)”5768SF$2.00$11,536.00$5.75$33,166.00$5.29$30,512.72$4.32$24,917.76$8.00$46,144.00$5.00$28,840.00$13.50$77,868.00$16.0 0$92,288.00$13.50$77,868.00 232Addition of Integral Color for TXDOT Spread Footing Retaining Wall Per Detail “RW 1 (H) C (MOD)”5768SF$4.00$23,072.00$2.75$15,862.00$1.44$8,305.92$5.00$28,840.00$2.10$12,112.80$4.00$23,072.00$4.20 $24,225.60$20.00$115,360.00$16.80$96,902.40 233Temporary Asphalt Pavement (2" HMAC)1846SY$12.00$22,152.00$33.00$60,918.00$8.21$15,155.66$18.75$34,612.50$24.30$44,857.80$9.00$16,614.00$16.20$29,905.20$8.00$14,768.00$14.09$26,010.14 234Temporary Asphalt Pavement (2" HMAC with 4" aggregate base)159SY$16.00$2,544.00$55.00$8,745.00$17.86$2,839.74$100.00$15,900.00$25.00$3,975.00$12.00$1,908.00$30.00$4,770.00$25.00$3,975.00$102.00$16 ,218.00 235Raised Pavement Markers, Class C, Type W28EA$5.00$140.00$11.00$308.00$6.60$184.80$6.60$184.80$10.00$280.00$10.00$280.00$11.00$308.00$15.00$420.00$4.40$123.20 236Raised Pavement Markers, Class C, Type I-C6EA$5.00$30.00$16.50$99.00$8.80$52.80$11.00$66.00$15.00$90.00$15.00$90.00$17.00$102.00$20.00$120.00$4.40$26.40 237Raised Pavement Markers, Class C, Type I-R8EA$5.00$40.00$16.50$132.00$8.80$70.40$16.50$132.00$15.00$120.00$16.00$128.00$17.00$136.00$20.00$160.00$4.40$35.20 238Raised Pavement Markers, Class C, Type II A-A948EA$8.00$7,584.00$3.60$3,412.80$5.50$5,214.00$5.47$5,185.56$3.25$3,081.00$8.00$7,584.00$3.60$3,412.80$4.00$3,792.00$4.40$4,171.20 23918" White, Solid Pavement Markings572LF$4.00$2,288.00$24.20$13,842.40$20.90$11,954.80$16.70$9,552.40$22.00$12,584.00$10.00$5,720.00$24.20$13,842.40$25.00$14,300.00$3.60$2,059.20 240Pavement Marking Symbols4EA$120.00$480.00$140.00$560.00$244.20$976.80$834.00$3,336.00$125.00$500.00$225.00$900.00$140.00$560.00$150.00$600.00$127.00$508.00 241Tree Removal and Disposal77EA$650.00$50,050.00$215.00$16,555.00$278.02$21,407.54$345.00$26,565.00$83.00$6,391.00$250.00$19,250.00$927.00$71,379.00$385.00$29,645.00$488.00$37,576.00 242Tree Installation6EA$1,800.00$10,800.00$360.00$2,160.00$537.90$3,227.40$575.00$3,450.00$450.00$2,700.00$300.00$1,800.00$500.00$3,000.00$500.00$3,000.00$500.00$3,000.00 243Turf Establishment5092SY$5.00$25,460.00$5.25$26,733.00$3.76$19,145.92$6.16$31,366.72$3.25$16,549.00$5.00$25,460.00$6.75$34,371.00$5.20$26,478.40$5.00$25,460.00 244Remove and Replace Metal Beam Guard Fence332LF$50.00$16,600.00$38.50$12,782.00$31.43$10,434.76$42.48$14,103.36$37.00$12,284.00$25.00$8,300.00$38.50$12,782.00$40.00$13,280.00$35.00$11,620.00 245TxDOT PR-1 Railing672LF$60.00$40,320.00$76.00$51,072.00$88.10$59,203.20$104.00$69,888.00$73.40$49,324.80$125.00$84,000.00$78.00$52,416.00$60.00$40,320.00$76.00$51,072.00 246Remove and Replace 4' Wire Fence with Wood Posts Like Existing140LF$30.00$4,200.00$16.00$2,240.00$20.04$2,805.60$12.00$1,680.00$12.00$1,680.00$20.00$2,800.00$20.00$2,800.00$15.00$2,100.00$10.00$1, 400.00 247Irrigation System Repair/Adjustment1LS$25,000.00$25,000.00$13,200.00$13,200.00$9,807.44$9,807.44$20,000.00$20,000.00$5,000.00$5,000.00$4,000.00$4,000.00$10,700.00$10,700.00$16,385.00$16,385.00$10, 000.00$10,000.00 248Remove and Reset Traffic Sign6EA$500.00$3,000.00$360.00$2,160.00$238.24$1,429.44$165.00$990.00$345.00$2,070.00$300.00$1,800.00$360.00$2,160.00$360.00$2,160.00$417.00$2,502.00 249Furnish and Install Traffic Sign (New Installation)6EA$750.00$4,500.00$475.00$2,850.00$495.00$2,970.00$495.00$2,970.00$450.00$2,700.00$450.00$2,700.00$470.00$2,820.00$475.00$2,850.00$431.00$2,586. 00 250Construct Barrier Free Ramp at Intersection19EA$1,100.00$20,900.00$900.00$17,100.00$872.56$16,578.64$650.00$12,350.00$700.00$13,300.00$1,200.00$22,800.00$1,125.00$21,375.00$1,400.00$26,600.00$1,71 8.00$32,642.00 251Construct Barrier Free Ramp at Alley2EA$900.00$1,800.00$825.00$1,650.00$697.19$1,394.38$636.00$1,272.00$400.00$800.00$1,100.00$2,200.00$825.00$1,650.00$900.00$1,800.00$1,718.00$3,436.00 2522" Concrete Mow Strip for Spread Footing Walls255SY$25.00$6,375.00$50.00$12,750.00$18.06$4,605.30$28.75$7,331.25$41.00$10,455.00$30.00$7,650.00$29.00$7,395.00$40.00$10,200.00$54.00$13,770.00 253TxDOT C411 Rail550SY$500.00$275,000.00$173.00$95,150.00$110.00$60,500.00$225.00$123,750.00$126.00$69,300.00$200.00$110,000.00$169.00$92,950.00$50.00$27,500.00$218.00$119,900.00 254Metal Beam Guard Rail Transition1EA$3,500.00$3,500.00$1,400.00$1,400.00$617.10$617.10$1,320.00$1,320.00$1,300.00$1,300.00$2,470.00$2,470.00$2,000.00$2,000.00$2,000.00$2,000.00$286.00$286.00 255Grout280CY$90.00$25,200.00$99.00$27,720.00$5.00$1,400.00$87.00$24,360.00$195.00$54,600.00$90.00$25,200.00$100.00$28,000.00$110.00$30,800.00$126.50$35,420.00 30112" RCP (CL III) - Rubber Gasketed16LF$48.00$768.00$42.00$672.00$44.65$714.40$58.51$936.16$52.20$835.20$50.00$800.00$46.00$736.00$45.00$720.00$40.00$640.00 30218" RCP (CL III) - Rubber Gasketed537LF$52.00$27,924.00$48.40$25,990.80$46.57$25,008.09$49.27$26,457.99$58.00$31,146.00$60.00$32,220.00$56.00$30,072.00$54.00$28,998.00$42.00$22,554.00 30321" RCP (CL III) - Rubber Gasketed251LF$62.00$15,562.00$51.70$12,976.70$47.53$11,930.03$50.93$12,783.43$62.00$15,562.00$70.00$17,570.00$60.00$15,060.00$68.00$17,068.00$46.00$11,546.00 30424" RCP (CL III) - Rubber Gasketed401LF$67.00$26,867.00$68.20$27,348.20$53.86$21,597.86$68.38$27,420.38$67.00$26,867.00$75.00$30,075.00$76.00$30,476.00$90.00$36,090.00$54.00$21,654.00 30530" RCP (CL III) - Rubber Gasketed191LF$82.00$15,662.00$83.60$15,967.60$67.34$12,861.94$76.11$14,537.01$79.00$15,089.00$90.00$17,190.00$108.00$20,628.00$114.00$21,774.00$71.00$13,561.00 30636" RCP (CL III) - Rubber Gasketed574LF$92.00$52,808.00$110.00$63,140.00$93.01$53,387.74$118.14$67,812.36$100.00$57,400.00$100.00$57,400.00$112.00$64,288.00$150.00$86,100.00$94.00$53,956.00 307Trench Safety and Support1970LF$1.00$1,970.00$1.10$2,167.00$2.04$4,018.80$0.96$1,891.20$0.55$1,083.50$2.00$3,940.00$1.00$1,970.00$0.50$985.00$1.00$1,970.00 308Storm Drain Manhole Structure including proposed and ex. pipe connections1EA$4,500.00$4,500.00$6,380.00$6,380.00$7,980.12$7,980.12$7,095.00$7,095.00$5,600.00$5,600.00$10,000.00$10,000.00$7,600.00$ 7,600.00$13,100.00$13,100.00$3,047.50$3,047.50 309Type 1 Inlet13EA$2,775.00$36,075.00$3,630.00$47,190.00$2,204.39$28,657.07$2,750.00$35,750.00$3,700.00$48,100.00$2,400.00$31,200.00$3,500.00$45,500.00$3,200.00$41,600.00$2,898.00$37,674.00 310Extensions for Type 1 Inlets21EA$500.00$10,500.00$1,045.00$21,945.00$566.16$11,889.36$990.00$20,790.00$900.00$18,900.00$500.00$10,500.00$1,100.00$23,100.00$900.00$18,900.00$1,000.50$21,010.50 311Furnish and Install 2'x2' Drop Inlet with Curb.1EA$3,200.00$3,200.00$2,310.00$2,310.00$1,616.62$1,616.62$2,200.00$2,200.00$3,200.00$3,200.00$1,100.00$1,100.00$3,000.00$3,000.00$2,000.00$2,000.00$6 00.00$600.00 312Furnish and Install 2'x2' Drop Inlet1EA$2,250.00$2,250.00$2,150.00$2,150.00$1,420.56$1,420.56$1,925.00$1,925.00$2,650.00$2,650.00$900.00$900.00$2,500.00$2,500.00$1,900.00$1,900.00$552.00$552.00 313Connect to Existing Storm Drainage Manhole1EA$1,500.00$1,500.00$660.00$660.00$4,278.32$4,278.32$471.50$471.50$1,800.00$1,800.00$5,428.00$5,428.00$750.00$750.00$2,200.00$2,200.00$743.00$743.00 31410" Sch. 40 PVC for connect to Ex. Storm Piping14LF$40.00$560.00$38.50$539.00$41.97$587.58$41.50$581.00$420.00$5,880.00$50.00$700.00$43.00$602.00$104.00$1,456.00$61.00$854.00 31514" Grate Inlet1EA$400.00$400.00$1,500.00$1,500.00$790.15$790.15$990.00$990.00$1,970.00$1,970.00$450.00$450.00$1,000.00$1,000.00$600.00$600.00$2,250.00$2,250.00 4018" PVC Wastewater Pipe (SDR-35) with Class "A-1" Embedment148LF$42.00$6,216.00$40.70$6,023.60$35.94$5,319.12$45.91$6,794.68$20.00$2,960.00$50.00$7,400.00$35.00$5,180.00$62.00$9,176.00$35.00$5,180. 00 402Wastewater Mainline Cleanout1EA$1,800.00$1,800.00$500.00$500.00$819.29$819.29$505.00$505.00$841.67$841.67$600.00$600.00$650.00$650.00$1,200.00$1,200.00$471.50$471.50 403Connection to Existing Wastewater Manhole1EA$1,200.00$1,200.00$550.00$550.00$968.22$968.22$675.00$675.00$952.50$952.50$500.00$500.00$750.00$750.00$700.00$700.00$743.00$743.00 404Sanitary Sewer Service1EA$850.00$850.00$825.00$825.00$830.67$830.67$762.02$762.02$443.83$443.83$1,000.00$1,000.00$1,100.00$1,100.00$1,000.00$1,000.00$506.00$506.00 405Trench Safety & Support148LF$1.00$148.00$1.10$162.80$2.27$335.96$0.78$115.44$3.25$481.00$2.00$296.00$1.00$148.00$1.00$148.00$1.00$148.00 5018" PVC Water Pipe70LF$32.00$2,240.00$88.00$6,160.00$87.81$6,146.70$70.20$4,914.00$70.75$4,952.50$60.00$4,200.00$105.00$7,350.00$76.00$5,320.00$103.50$7,245.00 5026" PVC Water Pipe75LF$28.00$2,100.00$66.00$4,950.00$55.64$4,173.00$41.68$3,126.00$47.50$3,562.50$50.00$3,750.00$77.00$5,775.00$71.00$5,325.00$108.00$8,100.00 50312" Gate Valve1EA$1,500.00$1,500.00$2,600.00$2,600.00$2,885.35$2,885.35$2,054.76$2,054.76$2,612.50$2,612.50$2,000.00$2,000.00$2,100.00$2,100.00$2,100.00$2,100.00$2,360.00$2,360.00 5048" Gate Valve1EA$1,000.00$1,000.00$1,700.00$1,700.00$1,761.48$1,761.48$1,120.96$1,120.96$1,712.50$1,712.50$1,200.00$1,200.00$1,150.00$1,150.00$1,300.00$1,300.00$1,260.00$1,260.00 5056" Gate Valve3EA$800.00$2,400.00$935.00$2,805.00$1,569.11$4,707.33$800.30$2,400.90$2,612.50$7,837.50$600.00$1,800.00$725.00$2,175.00$1,000.00$3,000.00$842.00$2,526.00 506Cut & Plug Ex. Waterline, regardless of size.1EA$250.00$250.00$385.00$385.00$737.02$737.02$369.00$369.00$942.50$942.50$500.00$500.00$500.00$500.00$600.00$600.00$838.00$838.00 507Connect to Ex. 12" Waterline2EA$1,200.00$2,400.00$2,200.00$4,400.00$3,081.66$6,163.32$1,675.00$3,350.00$3,612.50$7,225.00$500.00$1,000.00$2,750.00$5,500.00$1,100.00$2,200.00$2,024.00$4,048.00 508Connect to Ex. 8" Waterline1EA$1,000.00$1,000.00$1,500.00$1,500.00$1,658.89$1,658.89$544.00$544.00$1,142.50$1,142.50$500.00$500.00$1,500.00$1,500.00$900.00$900.00$1,667.50$1,667.50 509Install Fire Hydrant and Valve Assembly3EA$2,500.00$7,500.00$5,000.00$15,000.00$5,235.01$15,705.03$2,581.18$7,743.54$3,412.50$10,237.50$3,500.00$10,500.00$2,400.00$7,200.00$2,700.00$8,100.00$2,712 .00$8,136.00 510Trench Safety & Support229LF$1.00$229.00$1.10$251.90$5.59$1,280.11$0.50$114.50$3.25$744.25$1.00$229.00$1.00$229.00$1.00$229.00$1.00$229.00 51110" Water Main Lowering at Paving Sta 25+751LS$4,500.00$4,500.00$15,000.00$15,000.00$13,048.20$13,048.20$4,706.38$4,706.38$8,050.00$8,050.00$7,000.00$7,000.00$9,700.00$9,700.00$7,700.00$7,700.00$1 3,284.00$13,284.00 512Install New 1" Water Service2EA$1,200.00$2,400.00$2,500.00$5,000.00$2,229.69$4,459.38$1,577.80$3,155.60$1,170.83$2,341.66$2,453.00$4,906.00$2,300.00$4,600.00$1,500.00$3,000.00$1,771.00$3,542.00 601Installation of Highway Traffic Signals:1EA$11,000.00$36,500.00$36,300.00$41,342.00$33,125.00$33,125.00$40,000.00$40,000.00$42,000.00$42,000.00$41,000.00$41,000.00$36,438.00$36,438.00 $ 11,000.00 $ 36,500.00 $ 36,300.00 $ 41,342.00 602Traffic Signal Pole w/ 28 foot Mast Arm w/ Lum1EA$ 3,300.00 $3,300.00$ 6,000.00$6,000.00$ 6,050.00$6,050.00$ 5,940.00$5,940.00$5,400.00$8,500.00$8,300.00$8,300.00$8,000.00$8,000.00$5,940.00$5,940.00 $ 5,400.00 $ 8,500.00 603Traffic Signal Pole w/ 32 foot Mast Arm w/ Lum1EA$ 3,600.00 $3,600.00$ 6,200.00$6,200.00$ 6,160.00$6,160.00$ 6,160.00$6,160.00$ 5,600.00$5,600.00$ 9,000.00$9,000.00$8,300.00$8,000.00$6,160.00 $ 8,300.00 $ 8,000.00 $ 6,160.00 604Traffic Signal Pole w/ 36 foot Mast Arm w/ Lum1EA$ 4,400.00 $4,400.00$ 6,900.00$6,900.00$ 6,380.00$6,380.00$ 6,820.00$6,820.00$ 6,200.00$6,200.00$ 9,500.00$9,500.00$ 9,000.00$9,000.00$ 8,700.00$8,700.00$ 6,820.00$6,820.00 605Traffic Signal Pole w/ 44 foot Mast Arm w/ Lum1EA$ 5,000.00 $5,000.00$ 7,400.00$7,400.00$ 7,700.00$7,700.00$ 7,370.00$7,370.00$ 6,700.00$6,700.00$ 10,500.00 $10,500.00$ 10,300.00 $10,300.00$ 9,900.00$9,900.00$ 7,370.00$7,370.00 Page 1 of 2 CITY OF COPPELL, TEXAS DEFOREST ROAD RECONSTRUCTION - PROJ. NO. ST 05-01 BID PROPOSAL TABULATION BID NO. Q-1011-01 BID DATE: OCTOBER 20, 2011 Engineers EstimateTiseo Paving Co.XITMcMahon Contracting LPJim Bowman Construction Co. LPCPS CivilSYB Construction Company Inc.Camino Construction, LPREBCOM, INC. PROJECT: DEFOREST ROAD RECONSTRUCTION ITEM NO.DESCRIPTION OF UNITQUANTITYUNITUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNTUNIT PRICETOTAL AMOUNT 606Pedestrian Signal Pole:2EA$ 1,300.00 $2,600.00$ 580.00$1,160.00$ 880.00$1,760.00$ 578.00$1,156.00$ 525.00$1,050.00$ 1,125.00$2,250.00$ 700.00$1,400.00$ 700.00$1,400.00$ 578.00$1,156.00 607Traffic Signal Pole Foundation 24-A12LF$ 59.00 $708.00$ 132.00$1,584.00$ 159.50$1,914.00$ 132.00$1,584.00$ 120.00$1,440.00$ 145.00$1,740.00$ 120.00$1,440.00$ 200.00$2,400.00$ 132.00$1,584.00 608Traffic Signal Pole Foundation 30-A24LF$ 170.00 $4,080.00$ 182.00$4,368.00$ 223.67$5,368.08$ 182.00$4,368.00$ 165.00$3,960.00$ 170.00$4,080.00$ 200.00$4,800.00$ 200.00$4,800.00$ 182.00$4,368.00 609Traffic Signal Pole Foundation 36-A28LF$ 190.00 $5,320.00$ 195.00$5,460.00$ 198.00$5,544.00$ 193.00$5,404.00$ 175.00$4,900.00$ 180.00$5,040.00$ 210.00$5,880.00$ 200.00$5,600.00$ 192.50$5,390.00 610Traffic Signal Controller Foundation:1LS$ 5,000.00 $5,000.00$ 1,350.00$1,350.00$ 1,321.84$1,321.84$ 1,320.00$1,320.00$ 1,200.00$1,200.00$ 2,000.00$2,000.00$ 2,000.00$2,000.00$ 1,900.00$1,900.00$ 1,320.00$1,320.00 6113-Section Signal Head w/ Backplate8EA$ 842.00 $6,736.00$ 880.00$7,040.00$ 880.00$7,040.00$ 880.00$7,040.00$ 800.00$6,400.00$ 1,500.00$12,000.00$ 850.00$6,800.00$ 900.00$7,200.00$ 880.00$7,040.00 6125-Section Signal Head w/ Backplate4EA$ 1,350.00 $5,400.00$ 1,100.00$4,400.00$ 1,061.50$4,246.00$ 1,062.00$4,248.00$ 965.00$3,860.00$ 2,100.00$8,400.00$ 1,300.00$5,200.00$ 1,300.00$5,200.00$ 1,061.50$4,246.00 613Pedestrian Signal Sections:8EA$ 330.00 $2,640.00$ 540.00$4,320.00$ 539.00$4,312.00$ 539.00$4,312.00$ 490.00$3,920.00$ 1,000.00$8,000.00$ 615.00$4,920.00$ 600.00$4,800.00$ 539.00$4,312.00 614Pedestrian Push Button and Sign Assemblies:8EA$ 190.00 $1,520.00$ 260.00$2,080.00$ 258.50$2,068.00$ 259.00$2,072.00$ 235.00$1,880.00$ 500.00$4,000.00$ 310.00$2,480.00$ 300.00$2,400.00$ 258.50$2,068.00 615Uni-Directional Opticom Detector:1LS$ 8,000.00$8,000.00$ 6,200.00$6,200.00$ 6,160.00$6,160.00$ 6,160.00$6,160.00$ 5,600.00$5,600.00$ 6,000.00$6,000.00$ 11,700.00 $11,700.00$ 12,000.00 $12,000.00$ 6,160.00$6,160.00 616Video Imaging Vehicle Detection System:1LS$ 21,665.00 $21,665.00$ 23,000.00 $23,000.00$ 23,100.00 $23,100.00$ 22,825.00 $22,825.00$ 20,750.00 $20,750.00$ 22,000.00 $22,000.00$ 27,500.00 $27,500.00$ 27,000.00 $27,000.00$ 22,825.00 $22,825.00 61712 Strand Corning AnyLan Pre-terminated Fiber1067LF$ 4.00 $4,268.00$ 4.13 $4,406.71$ 3.30 $3,521.10$ 4.13 $4,406.71$ 3.75 $4,001.25$ 5.00 $5,335.00$ 2.65 $2,827.55$ 3.00 $3,201.00$ 5.00 $5,335.00 618Conduit (PVC) (SCHD 40) (2") (Trench)890LF$ 5.00 $4,450.00$ 6.60 $5,874.00$ 8.80 $7,832.00$ 6.60 $5,874.00$ 6.00 $5,340.00$ 8.00 $7,120.00$ 4.30 $3,827.00$ 5.00 $4,450.00$ 7.00 $6,230.00 619Conduit (PVC) (SCHD 40) (4") (Trench)85LF$ 13.00 $1,105.00$ 7.70 $654.50$ 11.00 $935.00$ 7.70 $654.50$ 7.00 $595.00$ 10.00 $850.00$ 11.60 $986.00$ 12.00 $1,020.00$ 8.00 $680.00 620Conduit (PVC) (SCHD 40) (4") (Bore)360LF$ 13.00 $4,680.00$ 19.80 $7,128.00$ 19.80 $7,128.00$ 19.80 $7,128.00$ 18.00 $6,480.00$ 20.00 $7,200.00$ 21.50 $7,740.00$ 21.00 $7,560.00$ 20.00 $7,200.00 621Furnish & Install Type ‘C’ Ground Box:8EA$ 600.00 $4,800.00$ 550.00$4,400.00$ 748.00$5,984.00$ 550.00$4,400.00$ 500.00$4,000.00$ 750.00$6,000.00$ 560.00$4,480.00$ 600.00$4,800.00$ 550.00$4,400.00 6223 Conductor #6 Gauge Wire:210LF$ 1.00 $210.00$ 2.20 $462.00$ 3.30 $693.00$ 2.20 $462.00$ 2.00 $420.00$ 4.00 $840.00$ 3.75 $787.50$ 4.00 $840.00$ 3.00 $630.00 6231 Conductor #6 Gauge Bare Wire:1331LF$ 1.25 $1,663.75$ 0.77 $1,024.87$ 1.10 $1,464.10$ 0.77 $1,024.87$ 0.70 $931.70$ 2.00 $2,662.00$ 0.95 $1,264.45$ 1.00 $1,331.00$ 1.00 $1,331.00 6241 Conductor #8 Gauge Wire:975LF$ 1.00 $975.00$ 0.72 $702.00$ 1.10 $1,072.50$ 0.72 $702.00$ 0.65 $633.75$ 1.00 $975.00$ 0.80 $780.00$ 1.00 $975.00$ 1.00 $975.00 6251 Conductor #12 Gauge Wire:3880LF$ 0.75 $2,910.00$ 0.44 $1,707.20$ 1.10 $4,268.00$ 0.44 $1,707.20$ 0.40 $1,552.00$ 2.00 $7,760.00$ 0.50 $1,940.00$ 0.50 $1,940.00$ 0.50 $1,940.00 626Opticom Cable725LF$ 3.00 $2,175.00$ 1.10 $797.50$ 1.10 $797.50$ 1.10 $797.50$ 1.00 $725.00$ 2.00 $1,450.00$ 0.80 $580.00$ 1.00 $725.00$ 1.00 $725.00 627Video Cable:616LF$ 2.00 $1,232.00$ 1.60 $985.60$ 2.20 $1,355.20$ 1.60 $985.60$ 1.45 $893.20$ 2.00 $1,232.00$ 1.60 $985.60$ 2.00 $1,232.00$ 1.60 $985.60 628Power Service and Pedestal Equipment:1EA$ 4,200.00 $4,200.00$ 4,300.00$4,300.00$ 4,620.00$4,620.00$ 4,263.00$4,263.00$ 3,875.00$3,875.00$ 5,000.00$5,000.00$ 3,900.00$3,900.00$ 3,800.00$3,800.00$ 4,263.00$4,263.00 629Furnish and Install Miscellaneous Signs:1LS$ 2,800.00 $2,800.00$ 1,200.00$1,200.00$ 1,925.00$1,925.00$ 1,175.00$1,175.00$ 1,067.50$1,067.50$ 1,800.00$1,800.00$ 650.00$650.00$ 700.00$700.00$ 1,173.70$1,173.70 6305 Conductor #14 Gauge Wire:358LF$ 2.00 $716.00$ 1.10 $393.80$ 1.10 $393.80$ 1.10 $393.80$ 1.00 $358.00$ 3.00 $1,074.00$ 1.15 $411.70$ 2.00 $716.00$ 1.00 $358.00 6317 Conductor #14 Gauge Wire:205LF$ 2.00 $410.00$ 1.40 $287.00$ 1.10 $225.50$ 1.38 $282.90$ 1.25 $256.25$ 5.00 $1,025.00$ 1.50 $307.50$ 2.00 $410.00$ 1.40 $287.00 63210 Conductor #12 Gauge Wire:160LF$ 2.25 $360.00$ 3.03 $484.80$ 2.20 $352.00$ 3.03 $484.80$ 2.75 $440.00$ 6.00 $960.00$ 2.20 $352.00$ 3.00 $480.00$ 3.00 $480.00 63320 Conductor #12 Gauge Wire:482LF$ 4.50 $2,169.00$ 4.40 $2,120.80$ 3.30 $1,590.60$ 4.40 $2,120.80$ 4.00 $1,928.00$ 10.00 $4,820.00$ 3.65 $1,759.30$ 4.00 $1,928.00$ 4.40 $2,120.80 634UPS System1EA$ 5,000.00 $5,000.00$ 9,700.00$9,700.00$ 6,050.00$6,050.00$ 9,626.00$9,626.00$ 8,750.00$8,750.00$ 5,500.00$5,500.00$ 9,000.00$9,000.00$ 9,000.00$9,000.00$ 9,625.00$9,625.00 635Furnish and Install Illuminated Street Signs4EA$ 2,500.00 $10,000.00$ 2,400.00$9,600.00$ 2,530.00$10,120.00$ 2,365.00$9,460.00$ 2,150.00$8,600.00$ 2,250.00$9,000.00$ 3,300.00$13,200.00$ 3,100.00$12,400.00$ 2,365.00$9,460.00 636Traffic Signal Confirmation Lights:4EA$ 300.00 $1,200.00$ 165.00$660.00$ 770.00$3,080.00$ 165.00$660.00$ 150.00$600.00$ 750.00$3,000.00$ 190.00$760.00$ 200.00$800.00$ 165.00$660.00 637Cabinet Mounted Communication Equipment1LS$ 2,500.00 $2,500.00$ 2,200.00$2,200.00$ 2,856.70$2,856.70$ 2,200.00$2,200.00$ 2,000.00$2,000.00$ 5,000.00$5,000.00$ 5,300.00$5,300.00$ 46,000.00 $46,000.00$ 2,200.00$2,200.00 "A" - SUBTOTAL:$2,120,551.75$2,096,463.73$2,208,390.14$2,255,980.06$2,247,610.00$2,346,056.50$2,801,847.76$2,809,543.30$2,969,633.49 Indicates where there was an error in the Contractor's bid proposal"B" - TOTAL CALENDAR DAYS BID300320300350300400395380 TOTAL A + B*1000$2,396,463.73$2,528,390.14$2,555,980.06$2,597,610.00$2,646,056.50$3,201,847.76$3,204,543.30$3,349,633.49 Page 2 of 2