ST9801-EM 080430TISEO PAVING COMPANY
PO Box 270040 Dallas, Texas 75227 -0040
Project BETHEL ROAD
Owner CITY OF Ct PPELL Tiseo Job No. 2478
Estimate No. 14
Est Period - From 4/1/08 TO 4130/08 Contract Amount $7,293,859.00
Percent Complete 67%
Days Used 362
Days Remaining 310
1 -2-CA I PREPARING RIGHT -OF -WAY
Le
1.00 $174,000,00
$174,01.1
0.90
1 -3-CA ROADWAY EXCAVATION
LS
0.80 $187,000.00
$133,800,00
0,50
1 -4-CA BORROW &EMBANKMENT
CY
29852.1
$8,00
$237,218.00
20,227.00
I -S-CA SA CUT CONCRETE & ASPHALT
CY
1395.00
$14.30
$19,948.50
697.00
I -B-CA REMOVE $DISPOSE OF CONCRETE PAVEMENT
LF
852.00
$4,15
$2,705.80
528.00
I -7 -CA REMOVE 8 DISPOSE OF ASPHALT PAVEMENT
SY
8180.00
$8.80
$40,854.00
4,955.67
I -9-CA 9" REINFORCED CONCRETE PAVEMENT W/ 8" MONO CURB
BY
17045.00
$7.15
$121,871.75
17,045.00
F10-CA HYDRATED LIME ( 42" SY)
BY
44448.1
$29.00 $1,288,021.00
1 -40 -CA 8' RECESSED CURB INLET
16,282.00
1 -11 -CA 8" STABILIZIED SUBGRADE
TON
920.00
$105.00
$98,600,00
571.80
1 -12-CA ASPHALT TRANSITIONS
BY
45970.00
$2.95
$135,611.50
27,771.00
1 -13-CA 5" REINFORCED CONCRETE SIDEWALK
BY
1133.00
$48.15
$52,287.95
87.00
I -14-CA 4" REINFORCED CONCRETE SIDEWALK
BY
1400.00
$36.00
$50,400.00
LS
1 -1 A 8" ONCRETE DRIVEWAY_
SY-
_ 122.00
$35.00
$4,270.00
-
I -17 -CA CEMENT TREATED BASE
to
I -18 -CA BARRIER FREE RAMPS
LF
I -19-CA REMOVE FENCE ( DFW PROPERTY)
EA
1 -20-CA REPLACE FENCE (DFW PROPERTY)
LS
1 -21 -CA STAMPED CONCRETE
LS
- A R EPL R K PAVER W! TAMPED C NC DRIVEWAY
BY
1.23 -CA 4" ROUND REFLEC &WHITE ROUND NON REFL BUTTONS
BY
1 -24 -CA REFLECTIVE PAVEMENT MARKINGS
EA
I -25-CA ROAD SIGN SUPPORTS & ASSM ( NEW INSTALL)
LS
t -28 -CA ROAD SIGN SUPPORTS & ASSM (RELOCATION)
EA
L27-CA STREET LIGHT FOUNDATION
EA
1-28-CA 2" CONDUIT SLEEVES &PULL BOXES
EA
1 -29-CA REMOVE & RELOCATE EXISTING STREET LIGHT ASSEMBLY
LF
I -30-CA PEDESTRIAN HANDRAILS
L3
I -32 -CA 38" RCP CLASS I9
LF
I -33-CA 33" RCP CLASS III
LF
1 -34-CA 30" RCP CLASS III
LF
1 -35-CA 27" RCP CLASS III
LF
1 -38-CA 24" RCP CLASS III
LF
I -37 -CA 21" RCP CLASS III
LF
1-38 -CA 18" RCP CLASS 111
LF
1 -39-CA V RECESSED CURB INLET
LF
1 -40 -CA 8' RECESSED CURB INLET
EA
1 -41 -CA 10' RECESSED CURB INLET
EA
1 -42-CA 12' RECESSED CURB INLET
EA
I -43-CA 14' RECESSED CURB INLET
EA
1 -48-CA 10' MODIFIED RECESSED CURB INLET
EA
I -47 -CA 15' TXDOT CURB INLET Q BETHEL RD STA 26+50,19+00
EA
1 -50-CA CAST IN PLACE MULTIPLE BOX CULVERTS (3 - 5' X 10')
EA
151 -CS CAST IN PLACE MULTIPLE BOX CULVERTS (4 - 6'X 10')
1 -52 -CA WINGWALL MODIFICATIONS 0 BETHEL STA
LF LF
46 +35 (BOX CUL STA 0+1)
1 -53-CB NON SKEWED PARALLEL WINGWALL
LS
0 4 - 8' X 10' BOX CULVERT
1 -54-CA REMOVE PORTIONS OF BOX CULVERT HEADWALL & CONCRETE CHANNEL RIPRAP
EA
LS
1 -55-CS REMOVE & DISPOSE OF EXISTING BOX CULVERT (4' X 8') & WINGWALLS
1 -56-CB TIE EXISTING 42" OUTFALL INTO
LS
GABION STRUCTURE
1 -57 -CB TIE EXISTING 36" OUTFALL INTO GABION STRUCTURE
LS
1 -58-CB TIE EXISTING FLUME INTO GABION STRUCTURE
LS
I -59-CB TIE 48" STORM PIPE UNDER DRIVEWAY Q 820 LOCH LANE TO 8' X 10' BOX CULVERT
LS
LS
155-CB 1.5' X 3' PVC COATED GABION STRUCTURES
1.1
b88-CB TX X PVC COATED GABION STRUCTURES
CY
1 -67 -CS V GABION MATRESS STRUCTURES
CY
i-S&CA 8" PVC SANITARY SEWER LINE BY OPEN CUT, W/ EMBEDMENT
CY
$3,011 .
LF
1.00
$1,200.1 _ $25,200.00
0.00
$105.85
$205,349.00
5.00
$800.00
$4,000.00
0.80
$5,000.00
$4,01.1
F
D.80
$90,175.00
$72,140.00
).00
$83.00
$141,100.00
51.00
381.DC
868.00
818.1
788.1
911.1
813.1
3.1
1.1
13.1
3.1
2.1
2.1
2.1
1950.1
70.00
1.1
2.1
1.1
1.1
1.1
2.1
1.1
0 .25
0.75
125,250.00
6,000.00
26,227.00
209,818.00 I
100.00
797,00
11,397.10
$1,61.1
128.00
856.00
Y /
2,722.40 •
$725.1
$32,825.1
4,955.87
32,707.42
1,450.0(
$4.75
17,045.00
121,871.75
405.00 405.1
4,335.80
22,597.60
855,338.20
-
9.50
581.30
81,038.50
$21,875.1
450.80
26,221.80
83,254.31
$89.75
846.50
943.50
43,542.53
^
$79.1
$30,099.1
81.1
81.1
142.00
142.00
4,970.00 •
888.1
,64.0 0
59,024.1
$63.75
/la
3.0 0
5.00
6,000.00
(�
600.00
1, 850.00
195, 822.50
29,763.50
1.00
0.80
1.00
0.80
800.00
4,000.00 . ��
1,033.1
180.00
322.00
26,726.00
f
$28,500.00
$21,21.11
$425.1
$41.1
$1,61.1
-
_
$725.1
$32,825.1
-
2.00 2.1
1,450.0(
$4.75
$32,775.1
-
405.00 405.1
1,923.7;
$3,51.1
$3,51.1
-
-
$87.50
$21,875.1
250.1
250.1
21,875.00
$89.75
$4,577.25
-
_ -
$79.1
$30,099.1
81.1
81.1
_
8,3991
$68.1
$59,024.1
888.1
868.1
59,024.1
$63.75
$52,147.50
538.00
538.1
34,170.1
$61.75
$48,659.1
482.1
482.1
29,763.50
$60.50
$55,115.50
1,033.1
1,033.1
62,496.50
$58.25
$45,731.25
345.1
345.1
19,406.25
$2,51.1
$7,500.1
1.1
1.1
2,51.1
$3,01.1
$3,01.1
-
$3,011 .
$39,011 .
8.00
8.1
_
24,011
$3,31.00 $3,31.00
$9,91.1
2.1
2.1
8,61.1
$3,71.1
$7,41.1
2.1
2.1
7,41.1
$2,91.1
$5,81.1
$5,300.1
$10,81.1
-
_
$978.50
1,9D4,175.1
1,440. 1
_
1 1
325 1,765
_
1,723,522 50
$1,325.1
$92,750.1
70.29
70.29
93,134.25
$10,10.1
$10,01.1
1.1
1.1
10,01.1
$27,01.1
$54,000.1
2.1
2.1
54,10.1
130,01.1
$130,10.1
1.1
1.1
130,01.1
$5,01.1
$5,01.1
1.1
1.1
5,01.1
$3,01.00
$3,01.1
_
$8,01.1
$12,01.00
_
-
_
$5,01.1
$5,10.1
-
$3,025.1
$3,025.1
1.1
11
3,0251
$195.1 $187,21.00
-
$165.1
$79,21.00
_
$195.50
$15,640.1
-
$83.75
$41,248.25
647.1
647.1
41,248.25
n C) 0 O MOO
_r r
4 Q ww O aw � Q oyn()Y PY'000gom�— omm In --- r - -r-
$$ N WN C OW6(�" N }}pp,� �V f(1N� V�P YYWm VghhqVOoG�VVAV.IN.V�
mm8AO =1(�O DDDD DDO OyyDD�DDpoDD�DDD�DD�Dn"���� Q�
O qC AW a 302-1 -I dl (n ?��1y 0- I ADDDDDmD DDD
O g - i ZO m m s y af b z pm — A� 'owwrnu DD o 41 " . m.. C10
O `L iaz�TT «p r O m (/1 .� �00'r� l RT2 TmN �' 0
m° -°
[ mxlam pOO -I m ��� , - ��O - mi xx0 <Naiai
p Z.lir T o mUI .11 fn f/1 (n,,> T ym f7 mA"�� a {
1_T'O yIOTI yDD�D<GDDD DAD p (/ D �D m -I-1
rn 'Ix pO r m D.A•Ir �.., wm(znmAi Zi �bamz2Z2 SA m m A im - D nNA
O- < <Z m T <- Y z 3pr m «- i- i- .azm�m -.� V1
mz mm - z f�OGip0000mGOD(f��c mm000r�Z�DADD
a; OG) .TA O A 01 Tv�... �� { z 2� $ m tDn� ZZ ZZ Z.
r �D NW � �m Am mm m,rm$m<Z Si Simm" m�A'm UImDD
< r O O c ZIP
A
m G y p O �m <t4�zzzz r� 1a�0 0 1
m m ;u p.
z �z D� c>Q6Q _° zzagAOAOD?A�mm
-1 m R. mw riac�o�l® aiu A ��DOZ�z�a zmm
mm DZ o°m�y� l rm
= A aAra�zxx�";'g AA aa*immpcb�;b
m 1- �oD��.+z Tf y - f m
z
r co � 0
� ° p - m z m� p �A�^ ;� ; �0
� a 8 rr'f m3m3Z mm
0 i X X
1f - mma
�� � - M ;b 'z z MO30�Z
EmAF rZym - 1 -i zmMmm �O
m
; uzm <
( f% < 0
D m
V N
mpr 8
zC X
m
O m 4
m O
� X
D t�l
G I
m ^�
O
v (! Tw Ul r (n Ul (rn &; r [- ( � rrrm11 �m 1T1 rr�llrrrrrlr- m(��11 (mf� mmmm mmmmml7�mmm mm (m(gymm
(A F, (nw 0
{D D(dW mw b) W UI OI D DD DmmmmD DmD DD DD A D T TT mmNDmD D
AA O- ������pOp��NOpOppp —00—
S S S S 5 9 9 9 8 S S O S S S S 9 9 0 9 S p S S O S O S p S S S S O O S S S O O p p S 0 0 0 S S S 9 9 S 9 5
ip 0 W (N� m � m �' (Npp(JJ��tJpW(p�� (Ni� pa�Q�� W mpWm W ayD MA f/� a S N f_9 �pWp ( B N dlH (per ��N�O� (uA ( q p » (
S A V
8880 88888 S 9$$888$888N $88$$$$8888$888888$$$"8$8$$$888
W 9 WQ p�S- �'W�SU -� A W O NNmA NO m
NNd1 H(q NM+ ANWNH�+ Vd!!A (q
mON V NN W MNlM W(p N �+ A AN
9988 58888 8 88 88899$$9$ 888898 88888 9,999$89888 "8899 9899
8899 99999 S O 98 288 . � N- W ( q O q _a N p W N dO `J m 88 W
O 88 &SS' UDm(/�SSWO 8N`-'SSOSOOSSOSS 9S ' 9
A m
W
O:p A OOOOO „ W p�m OOO V N+V N V tp
8 °ss Mig 8 9" ss 88$' N��8888'9N888$898$98$88'$8" 888;
W a. m pp�NN pp N O W S p
NN SO W 9C 00 O m N W m [n 0�.�.� m� Y tAmN+N ON SS V A m W+N AN
9899 99899 9 9" 99 99N 8889999 999 9999998988"8 88 988"
g 00000
_ 0 000 $0 o $0000
1nAwn1+ Q�
m p = �D AM C, ! > IAi qy r_r_ru ,y p
ammo zyODO RCM ou
z Oza z4 - m imz0n >N -4
r o mzaZr 0 0% ! - Z � -mi m o�01m mR a
G "AzTI z mm � Z m zz "Mzf;" z
z. m�000 z u <, m OZZO M
p�^a'm:i m c �m = <' mm�' m A
m
m z D Z O Z$ O O T p, m
Z mZ i o i v� D i>>Z
IM �
MIS- "' �A m vv�
D W m z a0 2 �
r O= z w- '
+0) m O r f a CD
N zy IM5
0 Z m Z
r, O U1 L1
mmm1 IM
X�
('n -
z W
O Z
C
fC
F 1
it
m1
�qm
< DWNDD -< -<z IncnC { {Z «T {414,
A N++WW OIANN� N O.
$ 8s88S 88888 888$8$$88$$$$
(per {p pp II�� pp � ( J�f (q N yP 8 8
S OO NOS 00N N t0 N OB Nf p l�f0 V A A 00
8 88$88 8 8
8 N W pN +ppAp N�M N+ N�psp tO WW Mp W
O 8N08 AOmNt NWO 8QtWJ�W a W 0000
$ $5888 $8088 SS8888S88N888
N W W
88885
° o
A N + + W p W
S S S S 8 S ' • • • • � • • • • •
N
a
N
y
a
�
O
z
S O
p S
S 8 . . . . . . . . . . . . . . . . . .
t8`\
0
n
O c
m
O
m
m
N
z
o
�
D
0
G
m
m
m �
S
O
D
y
mmSr
O
z
35
o $ x
G
0
00
LA
-
Z
v
'1
0
m
0
m
r
D
A
V
{
m
N m
g 00000
_ 0 000 $0 o $0000
1nAwn1+ Q�
m p = �D AM C, ! > IAi qy r_r_ru ,y p
ammo zyODO RCM ou
z Oza z4 - m imz0n >N -4
r o mzaZr 0 0% ! - Z � -mi m o�01m mR a
G "AzTI z mm � Z m zz "Mzf;" z
z. m�000 z u <, m OZZO M
p�^a'm:i m c �m = <' mm�' m A
m
m z D Z O Z$ O O T p, m
Z mZ i o i v� D i>>Z
IM �
MIS- "' �A m vv�
D W m z a0 2 �
r O= z w- '
+0) m O r f a CD
N zy IM5
0 Z m Z
r, O U1 L1
mmm1 IM
X�
('n -
z W
O Z
C
fC
F 1
it
m1
�qm
< DWNDD -< -<z IncnC { {Z «T {414,
A N++WW OIANN� N O.
$ 8s88S 88888 888$8$$88$$$$
(per {p pp II�� pp � ( J�f (q N yP 8 8
S OO NOS 00N N t0 N OB Nf p l�f0 V A A 00
8 88$88 8 8
8 N W pN +ppAp N�M N+ N�psp tO WW Mp W
O 8N08 AOmNt NWO 8QtWJ�W a W 0000
$ $5888 $8088 SS8888S88N888
N W W
88885
° o
A N + + W p W
S S S S 8 S ' • • • • � • • • • •
N
NNE
N
1
O
S O
p S
S 8 . . . . . . . . . . . . . . . . . .
t8`\
r
o c
g a
M
m
N
z
c0
Z
�
D
1
G
m
m
S
po z
y
mmSr
O
z
35
o $ x
IM
0
O
-
Z
3
m
n
m
0
m
N
A
V
( W p
0
m
N m
t0
W WW
� m
�pN
. W N
g 00000
_ 0 000 $0 o $0000
1nAwn1+ Q�
m p = �D AM C, ! > IAi qy r_r_ru ,y p
ammo zyODO RCM ou
z Oza z4 - m imz0n >N -4
r o mzaZr 0 0% ! - Z � -mi m o�01m mR a
G "AzTI z mm � Z m zz "Mzf;" z
z. m�000 z u <, m OZZO M
p�^a'm:i m c �m = <' mm�' m A
m
m z D Z O Z$ O O T p, m
Z mZ i o i v� D i>>Z
IM �
MIS- "' �A m vv�
D W m z a0 2 �
r O= z w- '
+0) m O r f a CD
N zy IM5
0 Z m Z
r, O U1 L1
mmm1 IM
X�
('n -
z W
O Z
C
fC
F 1
it
m1
�qm
< DWNDD -< -<z IncnC { {Z «T {414,
A N++WW OIANN� N O.
$ 8s88S 88888 888$8$$88$$$$
(per {p pp II�� pp � ( J�f (q N yP 8 8
S OO NOS 00N N t0 N OB Nf p l�f0 V A A 00
8 88$88 8 8
8 N W pN +ppAp N�M N+ N�psp tO WW Mp W
O 8N08 AOmNt NWO 8QtWJ�W a W 0000
$ $5888 $8088 SS8888S88N888
N W W
88885
° o
A N + + W p W
S S S S 8 S ' • • • • � • • • • •
N
NNE
N
p
8 O
O
S O
p S
S 8 . . . . . . . . . . . . . . . . . .
t8`\
0 0000000 0000
00000000` 0008
YPPPYYYNPNVYYY Oo0
6 V
N N N N + + + + + + + + ++ �" N 9 P P P P
fJ N+ O fp W V W N A W N+ p N W N+
D0mm170�N� O i a p O mw"�O NWaa�
� OD� 1r�m�mOOS ti <8z2i'oxooy
ozMC aoo. czi2Nf��°°ao�
Oa m � 0 ;5;f � 1v - 1-iZ
�jmm��� D�m��m �0ajr�ra-ra -IZII
m { � n ;�m c -m -'>
c
m 00
z AAm im'1 u°lomp°y00$
a 3 m� z P � z
A film W 1 N
IM D x �� cpulma O
;u G).- 1mG r
y 20' m
A
CID
1 A
om
N j V mm
D T4U141 W 41 T41 T T4D4(r/)
V N V V + N + + N + + + + m + N N + + + +
88888888888888 8 88888888
Iq - - fx SS � . N
W 9HON tTS000
W C NNfO
$8888
N O A A H N + N N
990 9 - — o�S
O S N O 8 0 N 8 S S S S S 0
� � W
8�8 888888
V fil V tJ V N V
8m0�0��88
$08888855
m
(T N + +V+N(N1++++
S SS 88 8888885SS
W
V N (
p T p p p
O S S S 8 S S O 8 0 0 5 0 0
( {(+�� + tN��tpq+� W t�
m o S 0 0 0 0 0
0 8 0 S O S U O S S S 8 S S