Hard 8 BBQ-EM060712�o
4
Z-
4-
Z
Nk7l«.)IO
l b v o
I bIDOO
4�oO - 7
l $4iY-;
4-04 7
13�Lio
Z zoo
4¢vU
85
b Zoo
to
I5'Oo
2q)o
1000
back
J D J
J
5 Iv, IL,y, 33�r o �_ T 1ab�.'a� = S� Zvi :1
-.till
1 C;e) `o t
3
� a
4QS'o
119500
U"
r�o
4,5�o
14.6"o
co� e
z
zoo
4
Ca b C,
Jos
z
90
4-
CW10
t.� ¢
1000
4 " 5; (k- 5F
;L IZU
J 0000
- 4-N a y t•., (.-fin
S>T,
ICi I R
z� 3ls
235
aP �, �Nq r "L7 `3 4-
o
t 9
.4
o
ZOO
2 j::; 0 2- i )Z uq- Cv n � 44 2,4 - 4 - 6 5
3 2
7 b '30
1 C;e) `o t
3
1 ' \ C7 �f•�. S V R.`, lj':Q t./ �
I V V
G �c
— 7 S
Ito
(o�3 v
t.� ¢
S>T,
ICi I R
z� 3ls
b " P ate\ b0OUP-lp 3 - 1 v 9Q
t nQe,(oo P�
X3451 °I S
3 2
7 b '30
ENGINEER'S OPINION OF
PROBABLE CONSTRUCTION COST
Project Name: Hard Eight BBQ Restaurant
Prepared By: Pacheco Koch Consulting Engineers (CAJ)
IPaving Costs
Fffe
No.
Quant.
Unit
Description
Unit
Price
Total Price
Paving Costs
1
1600
CY
Compacted Fill (Haul in
$10.00
$16,000.00
2
4607
SY
6" Lime Treated Sub grade
$4.00
$18,428.00
3
4607
SY
5" Portland Cement Concrete Pavement (3000 psg_
$30.00
$138,210.00
4
2200
LF
Concrete Curb & Gutter
$2.00
$4,400.00
5
85
TN
Hydrated Lime (37#/SY)
$120.00
$10,227.54
6
6
EA
JCurb Stop
$250.00
$1,500.00
Sidewalk Costs
7
2500
SF
4" Concrete Sidewalk
$4.00
$10,000.00
7TF77 - 77777
Drainage Costs
Sub-Total $198,765.54
- 7
77M
FFe_mF
I No.
I Quant.
Unit
Description
Unit
Price
Total Price
8
70
LF
18" Class III Storm Sewer Pipe
$42.00
$2,940.00
9
1
EA
18" Type "B" Headwall
$2,000.00
$2,000.00
10
45
LF
12" Class III Storm Sewer Pipe
$30.00
$1,350.00
11
3
LS
Connection to Exist Drainage Appurtenances
$1,500.00
$4,500.00
12
2
EA
5' Curb Inlet
$2,500.00
$5,000.00
13
1
EA
10' Curb Inlet
$4,000.00
$4,000.00
Su �-Tota!
�$19,790.00
Waier& S Sewer Costs
Item
No.
Quant.
Unit
Description
Unit Unit
Price
Tot al Price
14
560
LF
8" Water Line
$30.00
$16,800.00
15
20
LF
6" Water Line
$23.00
$460.00
16
150
LF
2" Water Line
$15.00
$2,250.00
17
5
EA
8" Water Valve
$1,500.00
$7,500.00
18
3
EA
6" Water Valve
$1,000.00
$3,000.00
19
1
EA
2" Water Valve
$200.00
$200.00
20
2
EA
8" Detector Check w/ Vault
$6,000.00
$12,000.00
21
1
LS
Pipe Fittings
$3,000.00
$3,000.00
22
2
EA
Fire Hydrant
$2,500.00
$5,000.00
23
70
LF
6" PVC Sanitary Sewer Line
$25.00
$1,750.00
24
1
LS
Water Test
$2,500.00
$2,500.00
25
70
LF
Trench Safety
$1.00
$70.00
26
1
EA
Sanitary Sewer Double Cleanout
$350.00
$350.00
27
75
LF
Bore 8" PVC Water Line w/ Steel Casing
$125.00
$9,375.00
28
2
EA
16" X 8" Tapping sleeve
$3,500.00
$7,000.00
29
1
EA
Sanitary Sewer Connection to Main
$1,500.00
$1,500.00
—
Sub-Total
$72,755,00
L Erosion
Control
Costs
Item
I No, I
—
Quant. I
Unit
Description
Unit
Price
Tot al Price
30
1
EA
C onstruction Entrance
$1,500.00
$1,500.00
31
600
LF
Silt Fence
$2.00
$1,200.00
32
3
EA
Inlet Protection
$750.00
$2,250.00
Sub-Total
$4,950.00
The quantities and prices shown hereon are an indication of the Engineer's SUB-TOTAL
opinion of probable construction costs associated with the referenced 15% Contingency
project and are NO T a guarantee of individual or total construction costs. TOTAL
$296,260.54
$ 44,439.08
$340,�69962
PK No.: 2052-05.173
Date: 7/12/200 ct 6e
?, ou
O
C)
0
C
0
rL
E
0
0
00
00
N
as
a)
c
EL
0: 0: 0: 0: 0: O;0 :0 :0 :0 :0 :010 :0;0 :0 :0: 0: 0: 0: 0 0: 0: 0: 0: 010; 0: 010; 0: 0:
LO:
0 : 0 : 9; 9: 9: 9: 9: 9: 9: 9; 9: 9: 9: 9 9: 9; c?. of 0. of 0 c. oi o. o. o. Or o. 0. oi o. o.
o: o o: o: 0: 0: 0: o: o: o p - c' o: o o o: o c o:olo:
N!
M, u
o
IQ C� Lq q C�:
c w c
(R: 2o
Lni ic : : : : :c"i i i i i
IT: 0
j5 CL CL
: o ffal;
. . . . . . . . . . . . . . . .
(D
O ioioioioioioioioioioioiololo:olo:o:o:o:o:0:o:0:0:o:0:0:olc) c:):c):
Ln
N: 8
0 W
L) -
:c o
6:0:o:olo:oloo:o:o:Lnlo:o: i:o:o:o:
-: r
C co 0
2
It o : o : ;: o : o : o : 04 : 0 : o: o:(DlcD:LDlol Ln: c 1 Lo: Ln: o (D i o 0: r,- ul :
c).(D,Ln,r 0 . M: C) u), ul.'T. ID. 0 pl� C� c? -
co: a) 'o
p -215
C6: Cli:
I, : c ?i i - 1 c" i c" : i c" CN - c1l:
p m
ox
. . . C4:
px
o o:c:o:o:o:o:o:c:ojc)jo:o:O:c) o!ojo:o:ojo:Ojcjo ojo:o:O:o:o:cjoj
o.
a) c . L f)
oc).o.o-o-o'O:O;o:o . . � 0 : c: i 16:616:6: c i: 6, 0 , o : ( b 1 c 5:6 1 c i: 6: 6:
ci : :o!
0 Lo
a . u -
c
c o
oo -
c:, (D o 1 0: o 1 o: 0: o -, o. C): 0: 0 1 Cl) 1 o: 0: 0: CO 1 OD (n 0 LO: 0: Lf): Lb: 0: (0: c) 1 c) ':
: - LQI'ql: ID: t- or Ll�j - C
Ull LQ: CI�ICL: CII: Ct:
m : �') o
v 2-,
(L)
':� � q: q: 04: q: R: (I�j VII C�j LQ: C�: C111 q: T: I q: 1: ?
LO: Cl) C4: CO CN: i :- : CO: : C�: CN L? C�
: :
l:
w
lwl HNI-1 , . . . .
. . . . .
CL
oxa
. . . . . . . . . . . .
o;o;o;oioi(=)ioi(:)ioioi(=vioioioio;cioio;oioioi S; 8 c ;8i0 ioioio;o;cio;
olq!o:o:o:q:o:(?:o:o:c:):c:o:olo:o:o:o:o:o:q:o:olo:o:c:o:o:o:o:o:o:
o to w.
c r- r:
6: o! 6:6: 6: c): 6: o: 6: ci: 6:6:6:61616:6: 6; 6:6: o: 6: 6:
Lo - (i
o; o : Ln : o: N : LO: '0' : '(n o : o : 0 : : :olo:l-:Ln:
oo 04 Cl G
,t q 1� CL CZ �. CI.q:q '�; ') i I
v cl) r-
L' v! Q
I
.2
co
'6; 04: LO 1 c" i
V ; i r,- 1- : co : c) ; i c'4i c o)
N : : . .
m (o
o
i . . . . . . . . . . . . . . . . .
o
o
. ; o; i Lf) i i C4; i - 77
LI) - : N 1 c : , * , : : : �: i N -: o
oN cj Lo m - cl `2 ` -o -211
izz
oic');c:)ioio;c); mic)i 041 111 1 0 1 o O i!0;Ti
MjT.C)iOi-iOl
i Ci U l 1 1 C - � M 1
ja ) 10
1 o o j-� .
Cl):NjQjOjC)j0: 04 :�::o:c:olol W
i CL
. 8 L') :o' Lf), LO. cl).
; : 1 Pq: 04: 04! i :
. . . . . . . . . . . . . . . . . .
c):o:olo:olo:o:o:o:o:o:o:o:o:c:):o:olo:o:o:olo:o:o:ololo:o:o:o:o:o:
g q L ":
O LO
O cN
colco:o1ololo: :o!Lr):c): :'q-1 :o: :P,: :Lc)lo:o: :q: : :g: :ojQ:r-j Lo :
"� i ci oi oi ol i i'n' 101 Ivi icl)'olol lLn . i i0; 'cILOI 'M:
Lr) w
v mi
:NiNio''i
�l i vl(6! cNi: c6 i csi: c6: :csi: �7! qr: L61 c'i! Lfi; csi:
d c6 a:
LO
i
In to: In
N CD:
04 Z
0: 04: 04: 01 CN:..T: �T; 0: �T C; U): N I I C4: 0:
LI), c'j 2 : c: c: c 1 c: ID : : 1 1 r-I r-: cl 1 C ; : 1
6
1c: I' 1
oD m
M
cr
CL
CL
u): m: c o: c: c:.!� 1 o 1 : w:.T: o: c: o:.T: o: �T: �T 1 c: -T! o: o c
:!P: o: N:.�� ( D
N Ni C4: 0: 0 Cl: Q: N: 0: M r 1): 1: 1: c: 0: c: c: 0: c: o: 0: U'):
c
Z
10 10: : : r : r : r : C: C: ; :
: c':
: 1 IV! : , :r o : , : cN iN :N '' : c' :
Wp 1 2 r
o:o:8:-I-lo:o:o:c):-Io:o:o:o:o; o:o:o:o:o'o:o:o:o:o:o:o:olo:o:olo:
cio.
o o a:
o o o.
"Fu
6:6:6:6 i 6:6:6:6:6:6 i 6: ci: ci: coi: 6 i 6: ci: 6: 6:6:6:6:6: 6:0: ci i 6:6; 6: 6:6 i ci:
0 6 o6:
(o:N:o:o:(f)lo:o:o:(D:ololo:o:N:o;o:o:o:oo: :o:o:tg: :m:o: :(o: : 1 ! :
Lo w):
N I-
O 'o.o.u)l
"t'(D' 'r- I . . .
:6:lq::cqiv':c4:c4:(6:v :c4:L6:c4: cli: U� cli: cq:
M to
O
co
o
c: o: N: 1 cl); o: N: (D: o: v: 0: u): C: l'T: ( D: ( D:.T:
co ! N : "o, o ul: OD: N: N Nr:
75
: I I c: c: c:: c: c: c:
LO . . . . . . cN :
CC
OD
Oo LT
- 2
(D: o: g: q 1 o 1 O; o: rte; g: o; o: o;('); o: o: o: (D: o! o: o: ( D: m!.T: L f�!'T:
r 1010 :-I-:r-:-Ir: c IC
"I' N i N : i co : . . . . . . . 1 CN . . .
. . . . . . . . . . . . . .
>4 i -N :
imi i i m i ") : . - : :
0:
IS,
a): F >J.
Q .
: , M.
o
i ( D: : . i �co:
o
. L). , -:x
:>: :x, : MIX: : .
-
0: o l c. cy c' . . . o :Lu
ZI
Ei5: IM: m El b 3: ,.
2Y E: �i � E CL: E. 1 u:a
0� 0 : *61 (L) : a): 0 IM Ci M a):
i � g
u) x. 0.
I
M
a): Q) u) .:a :0 : @;@ ; o.
- 5:.2:
�Z: c"
c LL : Lou u):
Cd
: v
: c :D-:
': : . (D: L) IL , r- 1
>1 > 12 o In: ul (D:
a)
a)
a). a): C, d).
F-: a): �. Z: C)
) :.q. ) r:
m
c
L): 0: m E: 0 T: L o a)! 2 1 al cl -el . 1 ot o 0: Fu: :
: col ):
> > ca: m o o. o cn: u 1 �EE: c l L):L):Ml I ml C X
0: E: : l in
: 0-
2
c:
a.: a_ -x (D 0: 0 0 - . c. u) 15: :
: . .
o 1 : - . 'o: o: � o: L) : a, :X.
=: b: ul ul -i -1 i �ni u: I X � ILU,
cc): w: 00 CD i
OD (0, 0: 04 (N cN.
00
00
N
as
a)
c
EL
ATA.CONST
DONNIE WARD
2199 E. DOVE
SOUTHLAKE TX. 76092
OFF. 817- 329 -6449
MOB. 817 988 -0784
HARD 8 BQ
688 FREEPORT PARKWAY
COPPELL
TX75091
PARKING/ PAVING/ UTILITIES/ PARKING LIGHTING
JOHNSON EXCAVATION
$16,275.00
JOHNSON EXCAVATON
$16,470.00
JOHNSON EXCAVATON
$18,830.00
PACHECO KOCH
$1,387.00
PACHECO KOCH
$1,663.00
ROB WEST CONCRETE INC.
$92,966.00
JACKSON CONSTRUCTION/ UTILITIES
$127,302.00
STRIPE A ZONE
$504.00
RONE ENGINEERING
$287.00
JOHNSON EXCACATION
$14,833.00
DANIEL ELECTRIC/ PARKING LOT LIGHTING
$4,936.00-'
ROB WEST CONCRETE BACKFILL
$658.00
DANIEL ELECTRIC
$1,006.00
LITTLE REDS/ LIGHT POLE BASE'S ONLY
$5,082.00_.
WITWORTH ENGINEERING
$150.00
JACKSON CONSTRUCTION
$2,500.00
PACHECO KOCH
$875.00
RONE ENGINEERING
$391.00
DANIEL ELECTRIC/ PARKING LIGHTING
$2,844.00- -
ROB WEST CONETE INC.
$2,815.00
ROB WEST CONCRETE INC.
$38,374.00
TOTAL SPENT TO DATE 3/15/07
$350,148.00
DANIEL ELECTRIC
$3,800.00 -
ROB WEST CONCRETE
$19,851.00
JOHNSON EXCAVATION
$7,850.00
ROB WEST CONCRETE INC
$11,901.00
TOTAL SPENT FROM 3/15/07 THRU 5/29/07
$393,550.00
GENERIAL LIABILITY INS. 1%
$3,935.00
PROFIT/ OVERHEAD 15%
$59,032.00
TOTAL TO DATE
$456,517.00
NOT INCLUDED IN ABOVE COST
STAMPED APPROACH AT BETHEL
EST. COST $1800
LANDSCAPING
EST. COST
$65,000.00
PARKING LOT STRIPING
$3,500.00
130 -205
CALCULATION SHEET
3
3
3
3
3
3'
2 9
2
2
2 6
2 5
2 4
2
2
21
20
19
18
17
16
15
14
13
12
11
10
9
8
7
6
5
4
3
2
1
0
s� _
5 �- - - -' -- - --
3 J- j d � iv►a� 1 cl - 7 97 ISr0 =
2 w S �2� 1 S%3 � b$ �1 5
10b4210 -75
✓v�a
I
8 _ `�q -G►��a 1 6 . 2 ,1 0 t i e *% 2
7 +ad -� 43 I zv + )�I- = 49 7�
- - -
F
�
3
2
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
COMPANY, DEPARTMENT. LOCATION
SUBJECT
BY DATE FILE SECTION SHEET
OF
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
COMPANY, DEPARTMENT. LOCATION
SUBJECT
BY DATE FILE SECTION SHEET
OF
ATA.CONST HARD 8 BQ
DONNIE WARD 688 FREEPORT PARKWAY
2199 E. DOVE COPPELL
SOUTHLAKE TX. 76092 TX75091
OFF. 817- 329 -6449
I
MOB. 817 988 -0784
f
PARKING/ PAVING/ UTIL TIES/ PARKING LIGHTING
JOHNSON EXCAVATION
$16,275.00
JOHNSON EXCAVATON
$16,470.00
JOHNSON EXCAVATON
$18;830.00
PACHECO KOCH
$1,387.00 {
PACHECO KOCH
$1,663.00
ROB WEST CONCRETE INC.
$92,966.00
JACKSON CONSTRUCTION/ UTILITIES
$127,302.00
STRIPE A ZONE
$504.00
RONE ENGINEERING
$287.00
JOHNSON EXCACATION
$14,833.00
DANIEL ELECTRIC/ PARKING LOT LIGHTING
$4,936.00
ROB WEST CONCRETE BACKFILL
$658.00
DANIEL ELECTRIC;
41,006.0
LITTLE REDS/ LIGHT POLE BASE'S ONLY
$5,062.00
WITWORTH ENGINEERI IG
$150.00
JACKSON CONSTRUCTI )N
$2,500.00
PACHECO KOCH
$875.00
RONE ENGINEERING
$391.00
DANIEL ELECTRIC/ PARKING LIGHTING
$2,844.00
ROB WEST CONETE INC
$2,815.00
ROB WEST CONCRETE NC.
$38,374.00
TOTAL SPENT TO DATE 8/15/07 $350,148.00
GENERIAL LIABILITY IN:. 1% $3,500.00
PROFIT/ OVERHEAD 15% $52,522.00
TOTAL TO DATE $406,170.00