TR0301-EM060425
Opinion of Probable Construction Cost
Traffic Signal Installation . Belt Line @ MacArthur
Item No. I Quantitv I Unit I Descriotion IUnit Price ITotal Price
Belt Line Road /f1) MacArthur Blvd.
1-A 1 LS Mobilization & Demobilization $12,500.00 $12,500.00
2-A 1 EA Installation of Highway Traffic Signals $20,000.00 $20,000.00
3-A 0 EA Traffic Signal Pole wi 20 Foot Mast Arm $4,20000 $0.00
4-A 0 EA Traffic Signal Pole wi 28 Foot Mast Arm $4,600 00 $0.00
5-A 0 EA Traffic Signal Pole wi 32 Foot Mast Arm $5,000 00 $0.00
6-A 1 EA Traffic Signal Pole wi 36 Foot Mast Arm $5,400 00 $5,400.00
7-A 2 EA Traffic Signal Pole wi 40 Foot Mast Arm $5,800.00 $11,600.00
8-A 1 EA Traffic Signal Pole wi 48 Foot Mast Arm $6,600 00 $6,600.00
9-A 11 EA 3-Section Signal Head wi Backplate $1,000.00 $11,000.00
10-A 5 EA 5-Section Signal Head wi Backplate $1,500.00 $7,500.00
11-A 8 EA Pedestrian Signal Section $600.00 $4,800.00
12-A 50 IF 2" PVC Conduit $6.00 $300.00
13-A 55 IF 3" PVC Conduit $700 $385.00
14-A 470 LF 4" PVC Conduit $8.00 $3,760.00
15-A 6 EA Install Ground Box Type A $700.00 $4,200.00
16-A 2 EA Install Ground Box Type C $1,000.00 $2,000.00
17-A 1 EA Traffic Signal Controller Foundation $1,250.00 $1,250.00
18-A 68 LF 3 Conductor #6 Gauge Wire $2.00 $136.00
19-A 8 LF 1 Conductor #6 Gauge Bare Wire $1.50 $12.00
20-A 560 LF 1 Conductor #8 Gauge Wire $1.00 $560 00
21-A 1064 LF 16 Conductor #12 Gauge Wire $3.25 $3,458.00
22-A 1143 LF 3 Conductor #14 Gauge Wire $1.50 $1,714.50
23-A 397 LF 5 Conductor #14 Gauge Wire $175 $694 75
24-A 321 LF 7 Conductor #14 Gauge Wire $2.00 $642.00
25-A 863 LF Opticom Cable $1.50 $1,294.50
26-A 954 LF Video Cable $3.25 $3,100.50
27-A 1 EA Power Service and Pedestal Equipment $3,500.00 $3,500.00
28-A 8 EA Pedestrian Push Button and Sign Assembly $125.00 $1,000.00
29-A 1 EA Spread Spectrum Radio System $2,500.00 $2,50000
30-A 1 EA Vagi Spread Spectrum Radio Antenna And Mounting $500.00 $500.00
31-A 63 IF SSR Coaxial Cable $5.00 $315.00
32-A 4 EA Traffic Signal Pole Foundation $2,500.00 $10,00000
33-A 1 EA Video Imaging Vehicle Detection System (VIVDS) $12,00000 $12,00000
34-A 1 EA Opticom Detector Phase Selector $4,500.00 $4,500 00
35-A 4 EA Uni-Directional Opticom Detector $800 00 $3,200.00
36-A 1 EA UPS System $12,000 00 $12,000.00
37-A 4 EA Traffic Signal Confirmation Lights $200 00 $800.00
38-A 4 EA Furnish and Install Illuminated Street Signs $2,50000 $10,000.00
39-A 0 LS Furnish and Install Standard Street Signs $4,000 00 $0.00
40-A 0 LS Furnish and Install Pavement Markings $4,000 00 $0.00
41-A 1 LS Remove Existing Traffic Signal $10,000.00 $10,000.00
Sub-Total $173,222.25
ContinQencies (10%) $17,322.23
Total $190,544.48
4/25/2006
OPCC_2
10f2
Project # TR03-01
Opinion of Probable Construction Cost
Traffic Signal Installation - MacArthur @ Bethel School
Item No. IQuantity I Unit I Descriotion IUnit Price I Total Price
MacArthur Blvd. @ Bethel School Road
1-B 1 LS Mobilization & Demobilization $12,500 00 $12,500.00
2-B 1 EA Installation of Highway Traffic Signals $20,00000 $20,000.00
3-B 1 EA Traffic Signal Pole wi 20 Foot Mast Arm $4,200 00 $4,200.00
4-B 1 EA Traffic Signal Pole wi 28 Foot Mast Arm $4,600 00 $4,600.00
5-B 1 EA Traffic Signal Pole wi 32 Foot Mast Arm $5,00000 $5,000.00
6-B 0 EA Traffic Signal Pole wi 36 Foot Mast Arm $5,400 00 $0.00
7-B 1 EA Traffic Signal Pole wi 40 Foot Mast Arm $5,800 00 $5,800.00
8-B 0 EA Traffic Signal Pole wi 48 Foot Mast Arm $6,600 00 $0.00
9-B 6 EA 3-Section Signal Head wi Backplate $1,000.00 $6,000.00
10-B 4 EA 5-Section Signal Head wi Backplate $1,500.00 $6,000.00
11-B 8 EA Pedestrian Signal Section $600.00 $4,800.00
12-B 50 LF 2" PVC Conduit $6.00 $300.00
13-B 100 LF 3" PVC Conduit $700 $700 00
14-B 260 LF 4" PVC Conduit $8.00 $2,080.00
15-B 4 EA Install Ground Box Type A $700.00 $2,800.00
16-B 1 EA Install Ground Box Type C $1,000.00 $1,000 00
17-B 1 EA Traffic Signal Controller Foundation $1,250.00 $1,250.00
18-B 103 LF 3 Conductor #6 Gauge Wire $2.00 $206.00
19-B 103 LF 1 Conductor #6 Gauge Bare Wire $1.50 $154.50
20-B 454 LF 1 Conductor #8 Gauge Wire $100 $454 00
21-B 564 LF 16 Conductor #12 Gauge Wire $3.25 $1,833 00
22-B 964 LF 3 Conductor #14 Gauge Wire $1.50 $1,446 00
23-B 275 LF 5 Conductor #14 Gauge Wire $175 $481.25
24-B 220 LF 7 Conductor #14 Gauge Wire $2.00 $440.00
25-B 684 LF Opticom Cable $150 $1,026.00
26-B 785 LF Video Cable $3.25 $2,551.25
27-B 1 EA Power Service and Pedestal Equipment $3,500.00 $3,50000
28-B 8 EA Pedestrian Push Button and Sign Assembly $12500 $1,000.00
29-B 1 EA Spread Spectrum Radio System $2,500.00 $2,500.00
30-B 1 EA Vagi Spread Spectrum Radio Antenna And Mounting $500 00 $500.00
31-B 85 LF SSR Coaxial Cable $5.00 $425.00
32-B 4 EA Traffic Signal Pole Foundation $2,500 00 $10,000.00
33-B 1 EA Video Imaging Vehicle Detection System (VIVDS) $12,000.00 $12,000.00
34-B 1 EA Opticom Detector Phase Selector $4,50000 $4,500.00
35-B 4 EA Uni-Directional Opticom Detector $800.00 $3,200.00
36-B 1 EA UPS System $12,000.00 $12,00000
37-B 4 EA Traffic Signal Confirmation Lights $200 00 $800.00
38-B 0 EA Furnish and Install Illuminated Street Signs $2,500.00 $0.00
39-B 1 LS Furnish and Install Standard Street Signs $4,000.00 $4,000.00
40-B 1 LS Furnish and Install Pavement Markings $4,000.00 $4,000.00
41-B 0 LS Remove Existing Traffic Signal $10,000.00 $0.00
Sub-Total $144,047.00
ContinQencies (10%) $14,404.70
Total $158,451 70
Grand Total A +B $348,996.18
4/25/2006
OPCC _2
20f2
Project # ST97 -03 TR