The URL can be used to link to this page

ST0301C-EM130131 011) 10\\\ t .`I'I'I 1.1 \\1) Itl I 1 II I I:1 � � ,, 1\1R \I1 l l∎ I IIP 11\I'K.`\ I \II \ I- k r t 01'1'I I I _ IN FREESE � 1101 N Market St.,#500,1a51•Dallas,Texas 75202•214-211-2200•fax 214-217-2201 ••,v• • ,.`I'I\Il`\ `I PIt,`II AIII I C\-'I K K II■`\ k 0-I 1 vvlI y1 I. 'uI; t-S FIh1ATOk C HECKFD BY ACCOUNT NO 5t v «;v= 76:. , .DRP. .41, -;. m t»,4-cjpH t.x.M - - `CPL03243 ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE TOTAL GENERAL ITEMS 101 Mobilization(Max.5%of Contract) 1 LS $125,000.00 $125,000.00 102 Traffic Control 1 LS $20,000.00 $20,000.00 103 Prep ROW,Including Tree Removal 37 STA $1,300.00 $48,100.00 104 Prepare and Implement SWPPP 1 LS $12,000.00 $12,000.00 105 Project Signs 2 EA $1,600.00 $3,200.00 Paving Item Subtotal $208,300.00 PAVING IMPROVEMENTS 106 Unclassified Excavation(Roadway and Channel) 11,483 CY $5.00 $57,415.00 107 Embankment(on site) 2,357 CY $3.50 $8,249.50 108 Remove and Dispose of Existing Asphalt Pavement 12,157 SY $5.00 $60,785.00 109 Concrete Removal 1,588 SY $8.00 $12,704.00 110 Remove Existing Brick Pavers 108 SY $10.00 $1,080.00 111 Remove and Reset Existing Mailboxes 17 EA $350.00 $5,950.00 112 Remove Existing Concrete Box Culvert and Wingwalls 1 LS $8,000.00 $8,000.00 113 Remove Existing Inlet Box 10 EA $600.00 $6,000.00 114 Adjust Existing Sanitary Sewer Manholes to Grade 5 EA $1,200.00 $6,000.00 115 Adjust Existing Storm Drain Manhole to Grade and Replace Lid 2 EA $1,500.00 $3,000.00 116 Adjust Existing Water and Meter Valve Boxes to Grade 2 EA $210.00 $420.00 117 Remove and Relocate Water Meters 3 EA $600.00 $1,800.00 118 Abandon Existing Water Line 1 LS $2,000.00 $2,000.00 119 Abandon Existing Sewer Line 1 LS $2,000.00 $2,000.00 120 Relocate Fire Hydrants 1 EA $2,200.00 $2,200.00 121 8"Lime Subgrade Treatment 17,569 SY $2.50 $43,922.50 122 Lime 369 TON $150.00 $55,342.35 123 8"Reinforced Concrete Pavement with 6"Integral Curb 14,516 SY $38.00 $551,608.00 124 8"Reinforced Stamped Concrete 455 SY $85.00 $38,675.00 125 6"Reinforced Concrete Driveways 1,467 SY $30.00 $44,010.00 126 6"Reinforced Stamped Concrete 54 SY $78.00 $4,212.00 127 2"HMAC Driveway Pavement 185 SY $22.00 $4,070.00 128 Gravel Driveway(6"Aggregate and geotextile) 87 SY $20.00 $1,740.00 129 4"Reinforced Concrete Sidewalks(Intl Ramps) 4,085 SY $32.00 $130,720.00 130 Type I Barrier Free Ramp 9 EA $1,000.00 $9,000.00 131 Type II Barrier Free Ramp 2 EA $1,000.00 $2,000.00 132 Type Ill Barrier Free Ramp 2 EA $1,000.00 $2,000.00 133 Crushed Stone for Temporary Access Drives 1,706 SY $6.20 $10,577.20 134 Temporary Pavement for Traffic Control(2"HMAC,6"Agg.Base) 500 SY $23.00 $11,500.00 135 4"Round Yellow Acrylic Double Reflective Button 1,420 EA $3.50 $4,970.00 136 4"White Acrylic Double Reflective Button 12 EA $3.50 $42.00 137 4"White Acrylic Single Reflective Button 12 EA $3.50 $42.00 138 24"White,Solid Type II Pavemnet Markings 110 LF $25.00 $2,750.00 139 4"White,Solid Type I Pavement Markings 1,390 LF $8.00 $11,120.00 140 Pavement Marking Symbols 2 EA $500.00 $1,000.00 141 Roadside Sign Assembly-Salvage and Remount Sign 6 EA $330.00 $1,980.00 142 Roadside Sign Assembly(New Installation) 5 EA $420.00 $2,100.00 143 Roadside Sign(New Installation on Existing Assembly) 1 EA $50.00 $50.00 144 Hydromulch Seeding 1,162 SY $0.75 $871.50 145 Furnishing and Placing Topsoil(4") 8,072 SY $5.00 $40,360.00 Paving Item Subtotal $1,152,266.05 DRAINAGE IMPOVEMENTS 146 18"RCP(CL Ill) 106 LF $40.00 $4,240.00 147 21"RCP(CL III) 1,023 LF $46.00 $47,058.00 148 24"RCP(CL III) 394 LF $53.00 $20,882.00 149 30"RCP(CL III) 180 LF $65.00 $11,700.00 150 36"RCP(CL III) 599 LF $82.00 $49,118.00 151 42"RCP(CL III) 789 LF $100.00 $78,900.00 152 Trench Safety System for Storm Drains 3,446 LF $1.00 $3,446.00 153 5'Standard Curb Inlet 3 EA $2,000.00 $6,000.00 154 Std.5'Recessed Curb Inlet 3 EA $2,000.00 $6,000.00 155 Std.10'Recessed Curb Inlet 12 EA $3,500.00 $42,000.00 156 4'x 4'Drop Inlet 1 EA $2,400.00 $2,400.00 157 2'x 2'Drop Inlet 1 EA $1,800.00 $1,800.00 158 4'x4'Square Storm Drain Manhole 1 EA $3,200.00 $3,200.00 159 5'x5'Square Storm Drain Manhole 3 EA $3,800.00 $11,400.00 160 Gabion Baskets(Bedding and Geotextiles Included) 110 CY $225.00 $24,750.00 161 Gabion Mattress 246 CY $100.00 $24,600.00 162 Wingwall(PW)(H=12) 2 EA $65,000.00 $130,000.00 163 Cast-ln-Plaec Reinforced Concrete Box Culvert(10'x 8') 355 LF $500.00 $177,500.00 Drainage Item Subtotal $644,994.00 WATERLINE IMPROVEMENTS 164 12"C900 DR 14 PVC Waterline 1,520 LF $48.00 $72,960.00 165 8"C900 DR 14 PVC Waterline 16 LF $60.00 $960.00 166 6"C900 DR 14 PVC Waterline 149 LF $60.00 $8,940.00 167 12"Gate Valve 5 EA $2,200.00 $11,000.00 168 8"Gate Valve 2 EA $2,200.00 $4,400.00 169 6"Gate Valve 5 EA $1,500.00 $7,500.00 170 Remove and Salvage Fire Hydrant 2 EA $1,800.00 $3,600.00 171 Install New Fire Hydrant and Valve Assembly 5 EA $3,600.00 $18,000.00 172 1"Water Service Tapping and Long Side Crossing 11 EA $1,500.00 $16,500.00 173 1"Water Service Tapping and Short Side Crossing 7 EA $1,300.00 $9,100.00 174 2"Irrigation Service-With Meter 1 EA $3,200.00 $3,200.00 175 Flowable Fill-Waterline 125 LF $36.00 $4,500.00 176 Trench Safety System for Waterlines 1,685 LF $1.00 $1,685.00 Waterline Item Subtotal $162,345.00 SEWER IMPROVEMENTS 177 8"PVC Wastewater Pipe(SDR-35) 1,231 LF $32.00 $39,392.00 178 6"PVC Wastewater Pipe(SDR-35) 24 LF $30.00 $720.00 179 Sanitary Sewer Manhole 6 EA $4,200.00 $25,200.00 180 Remove Existing Sanitary Sewer Manhole 3 EA $800.00 $2,400.00 181 Abandon Sanitary Sewer Manhole 2 EA $800.00 $1,600.00 182 4"Sanitary Sewer Service and Short Side Crossing 9 EA $1,600.00 $14,400.00 183 4"Sanitary Sewer Service and Long Side Crossing 2 EA $1,300.00 $2,600.00 184 Trench Safety&Support-Sewer 1,255 LF $1.00 $1,255.00 185 Flowable Fill-Sewer 20 LF $36.00 $720.00 Sewer Item Subtotal $88,287.00 Miscellaneous Improvements 186 Banner Pole 4 EA $6,000.00 $24,000.00 187 Decorative Railing at Culverts 98 LF $230.00 $22,540.00 188 Street Light type"A2" 2 EA $6,500.00 $13,000.00 189 Street Light Pole base Foundation"Al" 19 EA $600.00 $11,400.00 190 3"SCH 40 PVC Conduit 1,838 LF $5.50 $10,109.00 191 Type A Pull Box 7 EA $450.00 $3,150.00 192 2"PVC Electrical Conduit 1,995 LF $4.00 $7,980.00 193 Street Light Pullbox 4 EA $440.00 $1,760.00 194 Cedar Elm 7 EA $500.00 $3,500.00 195 Tree Protection 1,000 LF $2.00 $2,000.00 196 Block Sod 6,910 SY $3.00 $20,730.00 197 36"Deep Dual-Purpose Root and Water Barrier 201 LF $12.00 $2,412.00 198 Irrigation System 1 LS $20,000.00 $20,000.00 Street Lighting Improvements Subtotal $142,581.00 SUBTOTAL: $2,398,780 CONTINGENCY - 10% $239,880 PROJECT TOTAL $2,638,660 Bethel and Coppell Rd Phase III 90%1-18-13-updated formatting.xlsx Page 1 of 1