ST1002-BD111012
Page 1 of 1
Keith Marvin - Old Town Coppell Spreadsheet
From: Dan Prendergast <drp@freese.com>
To: Keith Marvin <kmarvin@coppelltx.gov>
Date: 10/12/2011 9:20 AM
Subject: Old Town Coppell Spreadsheet
Attachments: Old Town Coppell Bid Tabulation 9-1-11.xlsx
Keith,
Sorry for the confusion. Attached is the bid comparison spreadsheet.
Thanks
Dan
Please consider the environment before printing this message.
This electronic mail message is intended exclusively for the individual or entity to which it is addressed. This message, together with any attachment,
may contain the sender's organization's confidential and privileged information. The recipient is hereby notified to treat the information as confidential
and privileged and to not disclose or use the information except as authorized by sender's organization. Any unauthorized review, printing, retention,
copying, disclosure, distribution, retransmission, dissemination or other use of, or taking of any action in reliance upon, this information by persons or
entities other than the intended recipient is prohibited. If you received this message in error, please immediately contact the sender by reply email and
delete all copies of the material from any computer. Thank you for your cooperation.
file://C:\Documents and Settings\radloo\Local Settings\Temp\XPgrpwise\4E955BEFCity_...4/16/2012
old town coppell and bethel rd
infrastructure improvements
coppell, tx
bid tabulation
August 31, 2011
ESTIMATORCHECKED BYACCOUNT NO
DRPCJPCPL09446
FREESE AND NICHOLSJRJ PAVINGMCMAHON
ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTALUNIT PRICETOTALUNIT PRICETOTAL
GENERAL ITEMS
101Mobilization (Max. 5% of Contract) 1LS$290,000.00$290,000.00$106,327.10$106,327.10$212,557.00$212,557.00
102Traffic Control 1LS$50,000.00$50,000.00$25,021.50$25,021.50$11,300.00$11,300.00
103Prep ROW 26AC$5,000.00$130,000.00$1,329.91$34,577.66$554.00$14,404.00
104Prepare and Implement SWPPP 1LS$49,000.00$49,000.00$17,987.00$17,987.00$6,900.00$6,900.00
105Project Signs 4EA$400.00$1,600.00$500.00$2,000.00$400.00$1,600.00
Paving Item Subtotal$520,600.00$185,913.26$246,761.00
PAVING IMPROVEMENTS
106Unclassified Excavation (Roadway and Channel) 32,066CY$5.50$176,363.00$1.27$40,723.82$4.58$146,862.28
107Embankment (on site) 30,456CY$4.75$144,666.00$3.46$105,377.76$2.02$61,521.12
108Remove and Reset Existing Mailboxes 9EA$400.00$3,600.00$300.00$2,700.00$150.00$1,350.00
109Remove and Dispose of Asphalt Pavement 14,117SY$5.00$70,585.00$4.94$69,737.98$3.27$46,162.59
110Concrete Removal 180SY$5.50$990.00$13.62$2,451.60$5.50$990.00
111Remove Existing Inlet Box 7EA$625.00$4,375.00$587.10$4,109.70$550.00$3,850.00
112Adjust Existing Water Valve and Meter Boxes to Grade 7EA$210.00$1,470.00$278.10$1,946.70$150.00$1,050.00
113Remove and Relocate Water Meter 3EA$450.00$1,350.00$746.75$2,240.25$550.00$1,650.00
114Remove and Salvage Water Meter 5EA$200.00$1,000.00$272.95$1,364.75$250.00$1,250.00
115Relocate Fire Hydrants 3EA$1,800.00$5,400.00$2,575.00$7,725.00$1,750.00$5,250.00
1168" Lime Subgrade Treatment 35,240SY$2.80$98,672.00$2.22$78,232.80$1.66$58,498.40
117Lime 740TON$145.00$107,300.00$143.85$106,449.00$149.00$110,260.00
1188" Reinforced Concrete Pavement with 6" Integral Curb 26,872SY$38.00$1,021,136.00$37.75$1,014,418.00$35.39$951,000.08
119TXDOT Type 1 2"-4" Mountable Curb 70LF$25.00$1,750.00$15.00$1,050.00$2.50$175.00
1208" Reinforced Concrete Stamped Roadway - Crosswalks 957SY$85.00$81,345.00$82.43$78,885.51$86.35$82,636.95
1216" Reinforced Concrete Stamped Pavement - Medians 95SY$78.00$7,410.00$76.13$7,232.35$79.75$7,576.25
1226" Reinforced Concrete Stamped Pavement - Driveways 16SY$78.00$1,248.00$76.13$1,218.08$79.75$1,276.00
1236" Reinforced Concrete Pavement - Driveways and Alleys 5,849SY$30.00$175,470.00$29.78$174,183.22$29.97$175,294.53
124Concrete Street Header 141LF$12.00$1,692.00$5.00$705.00$8.50$1,198.50
1252" HMAC Driveway Pavement 129SY$24.00$3,096.00$16.50$2,128.50$20.60$2,657.40
126GRAVEL DRIVEWAY (6" Agg., geotextile) 145SY$15.00$2,175.00$27.67$4,012.15$14.00$2,030.00
127Asphalt Pavement for Pave Transition (6" HMAC) 1,060SY$37.00$39,220.00$49.50$52,470.00$32.30$34,238.00
128Crushed Stone for Temporary Access Drives 480SY$18.00$8,640.00$6.89$3,307.20$7.55$3,624.00
129Temporary Pavement for Traffic Control (2" HMAC, 6" Agg. Base) 541SY$23.00$12,443.00$25.41$13,746.81$18.55$10,035.55
130Monolithic Median Nose 4EA$1,300.00$5,200.00$1,200.00$4,800.00$550.00$2,200.00
1314" Reinf. Concrete Sidewalks 4,500SY$30.00$135,000.00$30.31$136,395.00$28.90$130,050.00
132TXDOT Type 2185-1 Directional Curb Ramps 32EA$1,050.00$33,600.00$750.00$24,000.00$750.00$24,000.00
133TXDOT Type 2 Parallel Curb Ramps 4EA$750.00$3,000.00$650.00$2,600.00$975.00$3,900.00
134TXDOT Type 3 Parallel Curb Ramps 5EA$1,900.00$9,500.00$675.00$3,375.00$975.00$4,875.00
135TXDOT Type 5 Curb Ramps 7EA$1,400.00$9,800.00$700.00$4,900.00$850.00$5,950.00
136TXDOT Type 8 Directional Curb Ramps 2EA$1,100.00$2,200.00$700.00$1,400.00$780.00$1,560.00
137Barrier Free Ramps (At Crockett St) 4EA$880.00$3,520.00$725.00$2,900.00$1,600.00$6,400.00
1384" Round yellow Acrylic Double Reflective Button (Houston Travis and Bethel) 1,350EA$3.90$5,265.00$3.10$4,185.00$3.25$4,387.50
1394" White Acrylic Double Reflective Button (Bethel) 8EA$4.20$33.60$3.10$24.80$3.25$26.00
1404" White Acrlic Single Reflective Button (Bethel) 44EA$4.00$176.00$3.10$136.40$3.25$143.00
14124" White, Solid Type II Pavement Markings 345LF$4.00$1,380.00$25.20$8,694.00$26.40$9,108.00
1424" White, Solid Type I Pavement Markings 9,462LF$0.75$7,096.50$5.78$54,690.36$6.05$57,245.10
143Pavement Marking Symbols 26EA$160.00$4,160.00$759.72$19,752.72$398.20$10,353.20
144Roadside Sign Assembly - Salvage and Remount Sign 6EA$350.00$2,100.00$315.00$1,890.00$330.00$1,980.00
145Roadside Sign Assembly (New Installation) 40EA$525.00$21,000.00$404.25$16,170.00$423.50$16,940.00
1464" Topsoil 1LS$52,000.00$52,000.00$41,659.00$41,659.00$175,000.00$175,000.00
147Block Sodding 1LS$8,500.00$8,500.00$16,689.20$16,689.20$16,690.00$16,690.00
148Hydromulch Seeding 1LS$30,000.00$30,000.00$43,419.20$43,419.20$43,419.00$43,419.00
Paving Item Subtotal$2,304,927.10$2,164,096.86$2,224,663.45
TRAFFIC SIGNAL IMPROVEMENTS
149Confirmation Light with Extension 4EA$650.00$2,600.00$195.70$782.80$209.00$836.00
150Remove and Deliver Existing Traffic Signal Assembly, Demo Base 3EA$9,200.00$27,600.00$1,879.75$5,639.25$2,008.00$6,024.00
151Remove and Deliver Existing Pedestrian Pole Assembly, Demo Base 1EA$862.50$862.50$370.80$370.80$396.00$396.00
152Remove and Deliver Existing Traffic Signal Controller, Demo Base 1EA$7,475.00$7,475.00$602.55$602.55$644.00$644.00
153Furnishing and Installation of Highway Traffic Signals 1EA$23,000.00$23,000.00$24,359.50$24,359.50$26,015.00$26,015.00
15432' w/ ILSN - Traffic Signal Pole Assembly 3EA$10,925.00$32,775.00$9,548.10$28,644.30$10,197.00$30,591.00
15540' w/ ILSN - Traffic Signal Pole Assembly 1EA$11,500.00$11,500.00$10,840.75$10,840.75$11,578.00$11,578.00
156Drill Shaft (30 in) 33LF$113.79$3,755.15$195.70$6,458.10$209.00$6,897.00
157Drill Shaft (36 in) 12LF$161.00$1,932.00$206.00$2,472.00$220.00$2,640.00
158Pedestrian Push Button and Sign Assemblies 8EA$184.00$1,472.00$278.10$2,224.80$297.00$2,376.00
1592" RM Conduit 30LF$27.60$828.00$13.70$411.00$14.63$438.90
1603" PVC Conduit 2,100LF$6.96$14,610.75$5.26$11,046.00$5.61$11,781.00
1614" PVC Conduit 20LF$8.68$173.65$6.70$134.00$7.15$143.00
162Ground Boxes (Ty A) w/ Apron 5EA$920.00$4,600.00$412.00$2,060.00$440.00$2,200.00
163Ground Boxes (Ty D) w/ Apron 4EA$1,035.00$4,140.00$473.80$1,895.20$506.00$2,024.00
164Backplate for 3-Section Signal Head 6EA$80.50$483.00$62.83$376.98$67.10$402.60
165Backplate for 5-Section Signal Head 2EA$109.25$218.50$85.49$170.98$91.30$182.60
166VEH SIG SEC (12 IN) LED (GRN ARW) 4EA$230.00$920.00$211.15$844.60$226.00$904.00
167VEH SIG SEC (12 IN) LED (GRN) 6EA$241.50$1,449.00$239.99$1,439.94$256.00$1,536.00
168VEH SIG SEC (12 IN) LED (YEL ARW) 4EA$230.00$920.00$203.94$815.76$218.00$872.00
169VEH SIG SEC (12 IN) LED (YEL) 6EA$241.50$1,449.00$216.30$1,297.80$231.00$1,386.00
170VEH SIG SEC (12 IN) LED (RED) 8EA$212.75$1,702.00$209.09$1,672.72$223.00$1,784.00
171PED SIGNAL SECTION (12 IN) LED (2 INDICATIONS) 8EA$540.50$4,324.00$545.90$4,367.20$583.00$4,664.00
1721 Conductor #6 Bare 338LF$0.98$330.40$0.88$297.44$0.94$317.72
1731 Conductor #6 XHHW Wire 26LF$1.04$26.91$1.03$26.78$1.10$28.60
1741 Conductor #12 XHHW Wire 1,668LF$0.92$1,534.56$0.42$700.56$0.44$733.92
175ELC SRV TY D 120/240 100 (NS) AL (E) PS (U) 1EA$3,047.50$3,047.50$3,625.60$3,625.60$3,872.00$3,872.00
176Traffic Signal Cable, 5 Conductor (TY A)(14 AWG) 365LF$1.50$545.68$0.98$357.70$1.05$383.25
177Traffic Signal Cable, 7 Conductor (TY A)(14 AWG) 110LF$1.61$177.10$1.24$136.40$1.32$145.20
178Traffic Signal Cable, 16 Conductor (TY A)(14 AWG) 444LF$3.57$1,582.86$2.68$1,189.92$2.86$1,269.84
179Traffic Signal Cable, 3 Conductor (TY A)(16 AWG) 794LF$1.27$1,004.41$0.78$619.32$0.83$659.02
180Video Imaging Vehicle Detection System, Camera Assembly 4EA$1,725.00$6,900.00$4,794.65$19,178.60$5,121.00$20,484.00
181Video Imaging Vehicle Detection System, Processing Unit 1EA$8,740.00$8,740.00$3,351.62$3,351.62$3,580.00$3,580.00
182VIVDS Communication Cable 624LF$2.88$1,794.00$1.29$804.96$1.38$861.12
183Uni-Directional Opticom Detector 4EA$1,610.00$6,440.00$576.80$2,307.20$616.00$2,464.00
184Relocated Illuminated Street Name (ILSN) Sign 3EA$575.00$1,725.00$427.45$1,282.35$457.00$1,371.00
185Illuminated Street Name (ILSN) Sign 1EA$2,875.00$2,875.00$3,296.00$3,296.00$3,520.00$3,520.00
Traffic Item Subtotal$185,512.96$146,101.48$156,004.77
Page 1 of 2
Old Town Coppell Bid Tabulation 9-1-11.xlsx
FREESE AND NICHOLSJRJ PAVINGMCMAHON
ITEMDESCRIPTIONQUANTITYUNITUNIT PRICETOTALUNIT PRICETOTALUNIT PRICETOTAL
DRAINAGE IMPOVEMENTS
18618" RCP (CL III) 418LF$45.00$18,810.00$36.05$15,068.90$40.50$16,929.00
18721" RCP (CL III) 3,564LF$50.00$178,200.00$41.72$148,690.08$45.50$162,162.00
18824" RCP (CL III) 534LF$65.00$34,710.00$46.35$24,750.90$53.50$28,569.00
18930" RCP (CL III) 364LF$75.00$27,300.00$61.80$22,495.20$64.80$23,587.20
19036" RCP (CL III) 843LF$88.00$74,184.00$76.22$64,253.46$81.50$68,704.50
19142" RCP (CL III) 734LF$100.00$73,400.00$101.97$74,845.98$98.50$72,299.00
19248" RCP (CL III) 434LF$115.00$49,910.00$123.60$53,642.40$119.80$51,993.20
1936" PVC Drain Pipe 58LF$15.00$870.00$24.98$1,448.84$40.00$2,320.00
194Class B Concrete Plugs 4EA$500.00$2,000.00$51.50$206.00$150.00$600.00
195Trench Safety 6,442LF$1.50$9,663.00$0.11$708.62$1.00$6,442.00
196Std. 5' Curb Inlet 11EA$2,000.00$22,000.00$2,034.25$22,376.75$1,925.00$21,175.00
197Std. 10' Curb Inlet 16EA$2,600.00$41,600.00$2,538.95$40,623.20$2,640.00$42,240.00
198Std. 15' Curb Inlet 2EA$4,200.00$8,400.00$3,435.05$6,870.10$3,300.00$6,600.00
199Std. 5' Recessed Curb Inlet 2EA$3,000.00$6,000.00$2,034.25$4,068.50$2,035.00$4,070.00
200Std. 10' Recessed Curb Inlet 6EA$3,200.00$19,200.00$2,538.95$15,233.70$2,805.00$16,830.00
201Std. 15' Recessed Curb Inlet 1EA$3,700.00$3,700.00$3,435.05$3,435.05$3,465.00$3,465.00
2024' x 4' Grate Inlet 11EA$2,200.00$24,200.00$4,120.00$45,320.00$4,400.00$48,400.00
2032'X 2' Grate Inlet 1EA$1,800.00$1,800.00$1,848.85$1,848.85$1,540.00$1,540.00
2044' Square Storm Drain Manhole 4EA$3,200.00$12,800.00$2,538.95$10,155.80$3,245.00$12,980.00
2055' Square Storm Drain Manhole 6EA$3,500.00$21,000.00$2,750.10$16,500.60$3,795.00$22,770.00
206Adjust Existing Storm Drain Manhole 1EA$450.00$450.00$947.60$947.60$2,200.00$2,200.00
Drainage Item Subtotal$630,197.00$573,490.53$615,875.90
WATERLINE IMPROVEMENTS
20712" C905 DR 14 PVC Waterline 104LF$40.00$4,160.00$77.00$8,008.00$64.50$6,708.00
2088" C900 DR 14 PVC Waterline 5,129LF$32.00$164,128.00$28.79$147,663.91$35.23$180,694.67
209Trench Safety 5,253LF$1.50$7,879.50$0.11$577.83$1.00$5,253.00
21016"X12" Tapping Sleeve and Valve (RCCP) 1EA$7,500.00$7,500.00$9,960.10$9,960.10$7,200.00$7,200.00
21116"X8" Tapping Sleeve and Valve (RCCP) 1EA$6,500.00$6,500.00$7,781.65$7,781.65$4,900.00$4,900.00
21216"X8" Tapping Sleeve and Valve (Ductile Iron) 1EA$6,000.00$6,000.00$6,375.70$6,375.70$3,400.00$3,400.00
21316"X8" Tapping Sleeve and Valve (PVC) 1EA$5,900.00$5,900.00$6,375.70$6,375.70$3,400.00$3,400.00
2148"X8" Tapping Sleeve and Valve 2EA$3,500.00$7,000.00$3,625.60$7,251.20$2,800.00$5,600.00
2158" Gate Valve 16EA$1,500.00$24,000.00$999.10$15,985.60$1,160.00$18,560.00
21612" Gate Valve 1EA$3,000.00$3,000.00$1,864.30$1,864.30$2,140.00$2,140.00
21716" Gate Valve 1EA$4,800.00$4,800.00$5,809.20$5,809.20$17,500.00$17,500.00
218Fire Hydrant Assembly 15EA$4,500.00$67,500.00$3,244.50$48,667.50$3,600.00$54,000.00
2192" Water Service Tap (RCCP) (no meter) 1EA$1,500.00$1,500.00$2,451.40$2,451.40$3,350.00$3,350.00
2201" Water Service Tap (Ductile Iron) 2EA$800.00$1,600.00$1,318.40$2,636.80$1,750.00$3,500.00
2211" Domestic Service (no meter) 46EA$775.00$35,650.00$963.05$44,300.30$1,140.00$52,440.00
2222" Domestic Service with 1" Domestic and 1" Irrigation (no meter) 21EA$925.00$19,425.00$1,771.60$37,203.60$3,300.00$69,300.00
2232" Domestic Service (no meter) 2EA$900.00$1,800.00$1,663.45$3,326.90$3,380.00$6,760.00
2241" Irrigation Service (no meter) 4EA$750.00$3,000.00$896.10$3,584.40$1,850.00$7,400.00
2252" Irrigation Service (no meter) 1EA$850.00$850.00$2,034.25$2,034.25$3,000.00$3,000.00
2262" Irrigation Service (with meter) 2EA$1,200.00$2,400.00$2,544.10$5,088.20$3,110.00$6,220.00
2278" PVC Pipe Lowering 1EA$5,000.00$5,000.00$5,386.90$5,386.90$4,050.00$4,050.00
228Fire Service Installation (6") ( Including Valve) 11EA$10,000.00$110,000.00$1,524.40$16,768.40$8,950.00$98,450.00
229Concrete Encasement 25LF$800.00$20,000.00$30.90$772.50$25.00$625.00
230Flowable Fill - Waterline 224LF$20.00$4,480.00$30.90$6,921.60$35.00$7,840.00
2312" PVC Conduit (Irrigation) 70LF$7.50$525.00$9.17$641.90$15.00$1,050.00
Waterline Item Subtotal$514,597.50$397,437.84$573,340.67
SEWER IMPROVEMENTS
2328" PVC Wastewater Pipe (SDR-35) 3,039LF$45.00$136,755.00$28.12$85,456.68$31.95$97,096.05
233Sanitary Sewer Manhole 13EA$3,500.00$45,500.00$2,904.60$37,759.80$4,070.00$52,910.00
234Adjust Existing Sanitary Sewer Manhole 2EA$450.00$900.00$1,833.40$3,666.80$750.00$1,500.00
235Install New 6" Sewer Service 3EA$1,800.00$5,400.00$757.05$2,271.15$1,665.00$4,995.00
236Install New 4" Sewer Service 71EA$1,500.00$106,500.00$442.90$31,445.90$810.00$57,510.00
237Trench Safety-Sewer 3,039LF$1.50$4,558.50$0.11$334.29$1.00$3,039.00
238Flowable Fill - Sewer 63LF$85.00$5,355.00$30.90$1,946.70$35.00$2,205.00
Sewer Item Subtotal$304,968.50$162,881.32$219,255.05
STREET LIGHTING IMPROVEMENTS
239Steet Light Pole Base Foundation 114EA$550.00$62,700.00$561.35$63,993.90$600.00$68,400.00
240Street Light type "A2" 2EA$2,750.00$5,500.00$6,051.25$12,102.50$6,463.00$12,926.00
241Street Light Pullbox 5EA$70.00$350.00$432.60$2,163.00$462.00$2,310.00
242Tree Well Receptacle 66EA$165.00$10,890.00$365.65$24,132.90$391.00$25,806.00
243Electrical Service 2EA$3,500.00$7,000.00$4,377.50$8,755.00$4,675.00$9,350.00
244Electrical Panel 2EA$5,500.00$11,000.00$3,646.20$7,292.40$3,894.00$7,788.00
2454" PVC conduit, underground 360LF$6.00$2,160.00$6.70$2,412.00$7.15$2,574.00
2462" PVC conduit, undergournd 8,420LF$8.00$67,360.00$3.66$30,817.20$3.91$32,922.20
247Circuits for receptacles, 2#10,#10G, 1" PVC conduit, underground 3,410LF$5.10$17,391.00$5.26$17,936.60$5.61$19,130.10
248Circuits for receptacles, 2#8,#10G, 1" PVC conduit, underground 5,818LF$5.00$29,090.00$6.18$35,955.24$6.60$38,398.80
Street Lighting Improvements Subtotal$213,441.00$205,560.74$219,605.10
LANDSCAPE IMPROVEMENTS
249Large Shade Tree - Southern Live Oak 2EA$850.00$1,700.00$288.75$577.50$302.50$605.00
250Large Shade Tree - Shumard Oak 12EA$850.00$10,200.00$288.75$3,465.00$302.50$3,630.00
251Large Shade Tree - Cedar Elm 23EA$850.00$19,550.00$288.75$6,641.25$302.50$6,957.50
252Multi Trunk Tree - Potomac Crape Myrtle 15EA$500.00$7,500.00$294.00$4,410.00$308.00$4,620.00
253Multi Trunk Tree - Tree Yaupon Holly 4EA$500.00$2,000.00$262.50$1,050.00$275.00$1,100.00
254Evergreen Tree - Little Gem Magnolia 12EA$450.00$5,400.00$273.00$3,276.00$286.00$3,432.00
255Evergreen Tree - Savannah Holly 4EA$450.00$1,800.00$273.00$1,092.00$286.00$1,144.00
256Shrubs/Grasses - Dwarf Yaupon Holly 385EA$200.00$77,000.00$15.23$5,863.55$15.40$5,929.00
257Shrubs/Grasses - Indian Hawthorn 156EA$200.00$31,200.00$14.70$2,293.20$15.40$2,402.40
258Shrubs/Grasses - Mexican Feathergrass 288EA$200.00$57,600.00$12.60$3,628.80$13.20$3,801.60
259Shrubs/Grasses - Upright Rosemary 8EA$200.00$1,600.00$14.70$117.60$15.40$123.20
260Shrubs/Grasses - Knock-out Red Rose 34EA$200.00$6,800.00$25.20$856.80$26.40$897.60
261Groundcover - Big Blue Liriope 4,374SY$3.00$13,122.00$2.05$8,966.70$2.15$9,404.10
262Turf - Common Bermuda 324SY$6.00$1,944.00$2.89$936.36$3.00$972.00
26336" Deep Dual-Purpose Root and Water Barrier 1,600LF$4.00$6,400.00$8.40$13,440.00$8.80$14,080.00
264Irrigation 1LS$80,000.00$80,000.00$44,625.00$44,625.00$46,750.00$46,750.00
265Decorative Gateway Railing on Culvert Headwalls 96LF$120.00$11,520.00$519.75$49,896.00$175.00$16,800.00
266Banner Poles 4EA$6,000.00$24,000.00$5,860.70$23,442.80$6,259.00$25,036.00
Landscape Improvements Subtotal$359,336.00$174,578.56$147,684.40
FRANCHISE UTILITY IMPROVEMENTS
2672" PVC Conduit 18,234LF$6.50$118,521.00$8.24$150,248.16$3.25$59,260.50
2683" PVC Conduit 1,856LF$7.50$13,920.00$8.24$15,293.44$3.60$6,681.60
2694" PVC Conduit 3,690LF$8.50$31,365.00$10.30$38,007.00$3.75$13,837.50
2706" PVC Conduit 240LF$10.00$2,400.00$12.36$2,966.40$7.50$1,800.00
2712" Gas Main 1LS$135,000.00$135,000.00$102,279.00$102,279.00$110,000.00$110,000.00
27230"X48"X36" Pull Box 2EA$750.00$1,500.00$3,090.00$6,180.00$550.00$1,100.00
2734'x8'x4' Pull Box 1EA$1,100.00$1,100.00$8,240.00$8,240.00$750.00$750.00
2742'x3' Telecom Handhole 30EA$500.00$15,000.00$257.50$7,725.00$350.00$10,500.00
27517"x30" Telecom Handhole 27EA$750.00$20,250.00$206.00$5,562.00$300.00$8,100.00
276Old Town Wayfinding Signs 8EA$500.00$4,000.00$453.60$3,628.80$500.00$4,000.00
Franchise Utility Improvements Subtotal$343,056.00$340,129.80$216,029.60
SUBTOTAL:$5,376,640$4,350,190.39$4,619,219.94
CONTINGENCY10%$537,670
Bid Time = 350275
Bid B = $350,000.00$275,000.00
BASIS FOR COMPARISON$5,914,310$4,700,190.39$4,894,219.94
Max Incentive$295,000.00$295,000.00
TOTAL AMOUNT FOR CONTRACT (Base Bid + Max Incentive)$4,645,190.39$4,914,219.94
Page 2 of 2
Old Town Coppell Bid Tabulation 9-1-11.xlsx