Loading...
ST9604-EM 980904City of Coppell Pro~ect No: ST 94-04; P.O.# 98-0003203-001 Contractor: Pay Estimate No.: 1 Rebcon. inc. Project Name: Fairway Drive 1868 W. Northwest Hwy City of Coppell Dallas, TX 75220 Estimate Perfod: 8/03198 - 9/04/98 RI Job # 9811 UNIT CONTRACT QTY UNIT WORK COMP ITEM ~ DESCRIPTION MEAS QUANTITY TO DATE PRICE TO DATE PREP ROW LS 1.0 $32,000.00 ~ $32,000.0(~ 2 UNCL STREET EXCAV CY 140.0 0 $19.00 $0.0~ 3 E~ORROW CY 2750.0 2588 $10.00 $25,880.00 4 REM EXIST CONC PVMT SY 210.0 139 $10.00 $1,390.00 5 6" 650 FLEX (~ 7 DAY PVMT SY 520.1 0 $69.00 $0.00 6 6" CURB LF 273.0 0 $2.00 $0.00 7 CONC STREET HEADER LF 37.0 0 $9.00 $0.00 8 CONC RAILROAD HEADER LF 74.0 0 $15.00 $0.00 9 6" LIME STAB SUBGRADE SY 725.0 0 $7.00 10 LIME (30;WSY) TON 11.0 10 $98.00 $980.00 11 4" 3000 PSI CONC SIDEWALK SF 830.0 0 $4.00 $0.00 12 UNI-DECOR PAVING STONE ON CONC SF 620.0 0 $9.00 $0.00 13 HOLLAND PAVING STONE ON CONC LF 34.0 0 $20.00 $0.00 14 MONO MEDIAN SY 21.0 (: $90.00 $0.00 15: 6" TOPSOIL CY 375.(; 0 $25.00 $0.0(: 16 HYDROMULCH SY 1750.0 0 $3.00 $0.00 17 SOLID SOD BUFFALO GRASS SY 140.0 O $5.00 , $0.00 18 ~," LANE STRIPE WHITE LF 72.0 0 $2.00 $0.00 19 8" LANE STRIPE YELLOW LF 104J 0 $3.40 $0.00 20 18" WIDE STOP LINE WHITE LF 115.0 0 $7.00 $0.00 21 24" WIDE STOP LINE WHITE LF 36.0 0 $8.00 $0.00 22 ADV MARKER ARROW & ONLY EA 1.0 0 $500.00 $0.00 23 ADV MARKER STRAIGHT & ARROW EA 1.0 0 $400.00 $0.00 24 ADV MARKER R-X-R EA 2.0 0 $500.00 $0.00 25 MBGF W/TERM ANCH EA 2.0 0 $1,700.00 $0.00 26 PRE-CAST CONC RR CROSSING LF 63.0 0 $300.00 $0.00 27 RR TRACK WORK LS 1.0 0 $35,000.00 $0.00 28 EROSION CONTROL LS 1.0 0 $5.000.00 $0.00 29 1" PVC SCH 40 TRENCHED LF 172.0 0 $2.50 $0.00 30 2" PVC SCH 40 TRENCHED LF 3649.0 0 $3.40 $0.00 31 3" PVC SCH 40 TRENCHED LP 387.0 0 $5.30 $0.00 32 3" PVC SCH 40 BORED LF 204.0, C $17.00 $0.00 33 4" PVC SCH 40 TRENCHED LF 18.0 0 $10.00 $0.00 34 ELECT CONDTR #8 XHHW LF 465.0 0 $0.60 $0.00 35 SOLID COPPER 12 CONDTR #18 AWG LF 2809.0 0 $1.50 $0.0C 36 SIGNAL CABLE 16 CONDTR #12 AWG LF 526.(3 0 $4.00 I $0.00 37 NO 14 DETECTOR LOOP LEAD IN LF 7725.0 0 $0.60 $0.00 38 SIGNAL CABLE 5 CONDTR #16 AWG LF 468.0 0 $1.20 $0.00 39 SIGNAL CABLE 7 CONDTR #16 AWG LF 234.0 0 $1.70 $0.00 40 3 CONDTR #6 POWER LF 209.0 0 $2.00 $0.00 41 OPTICOM CABLE 3 CONDTR #20 AWG LF 673.0 0 $1.30 $0.00 42 3 M OPTICOM DETECTOR EA 4.0 0 $700.00 $0.00 43 INTERCONNECT 2 CONDTR #14 AWG LF 194.0 0 $1.10 $0.00 44 LOOP DET INSTALLATION LF 1820.0 0 $4.50 $0.00 45 DIGITAL LOOP DET VEHICLE DET 2 CHAN EA 7.0 0 $200.00 $0.00 46 S20A MULTISONIC 8 PHASE NEMA CONCTROi. LER WI CABINET EA 1.0 0 $24,000.00 $0.00 47 FOUNDATION TY 30-B WI CASING LF 13.0 0 $84.00 $0.00 4~" FOUNDATION TY 36-A W/CASING LF 45.0 0 $100.00 $0.00 4§ CONTROLLER FOUNDATION CY 2.0 0 $400.00 $0.00 5(] SIGNAL POLE W/30' MAST ARM EA 1.0: (: $3.000.00 $0.00 51 SIGNAL POLE W/36' MAST ARM EA 1.0 0 $3.200.00 $0.00 52 SIGNAL POLE W/44' MAST ARM EA 2.0 0 $4,000,00 $0.00 53 12" TRAFFIC SIGNAL HEAD EA 50,(] 0 $200.00 $0,00 54 TRAF SIG 3 SECT HEAD BACKPLATE EA 10.0 0 $60.00 $0.00 55 TRAF SIG 5 SECT HEAD BACKPLATE EA 4.0 0 $80.00 $0.0~ PRED SIG ASSEMBLEY 2 INDICATION PED PUSH BUTTON SERVICE ME[EH[ INSTALLATION GROUND PULL BOX TY C GROUND PULL BOX INTERSECTION DISPLAY BOARD TRAF SIGN W10-1 POLE & CONC FOUND TRAF SIGN W3-3 POLE & CONC FOUND TRAF SIGN W10-2L POLE & CONC FOUND TRAF SIGN W10-2R POLE & CONC FOUND TRAF SIGN R10-4bL TRAF SIGN R3-8LR BARREL MOUNTED BARRICADE UPLOAD/DOWNLOAD DEVICE EXTRA WORK Calendar Days for Final Completion: 180 R.ecommended for Payment: ~a~eth Ca~p'~ll, C~hs'tmction Ifspector ;enr~eth M. Griffin, P~E., I~rector of Engineering & Public Works REBCON. IN~/~) Robe~ C. Bibby ~ $600.00 $0.0~ $130.00 $0.00 $2,0O0.O0 $0.00 $5O0.00 $0.00 $500.00 $0.00 $9O0.00 $0.00 $400.O0 $0.00 $4O0.00 $0.00 $400.O0 $0.O0 $400.00 $0.00 $100.O0 i $0.00 $20.00 $0.0( $20.00 $0.0C $2O0.O0 $0.0~ $400.00 $0.0~ $20.00 $0.0~ S5,000.00 $0.0~ $0.00 ' $0.00 Work Completed to Date: $O0,250.00 Less 10% Retainage: $6,025.00 $54,225.00 Less Previous Payments: ~ Total Due This Estimate: ~ $54,225.00 Calendar Days Used To Date: 33 Remarks: