WA9601-CS 981003SHI~IBK~ JACOBS & FINBBA~ L.L.P. Project No. gs150
CONSULTING ENGINEERS
Client: CITY OF COPPELL, TEXAS Date: 03-Oct-98
Project: Sandy Lake Road Water Line (Completion) By: G.C.H.
Wagon Wheel Ranch Elevated Tank to Denton Tap Road
ENGINEER'S OPINION OF CONSTRUCTION COST
Item No. I Descri'ption Quantity Unit Price Amount
I For Furnishing and Installing 24-Inch Water Line including
1 Embedment 8,588 L.F. $73.00 $626,924.00
For Furnishing and Installing 24-Inch Water Line by other
2 than Open Cut 257 L.F. $200.00 $51,400.00
~For Furnishing and Installing 24-Inch Water Line with
!36-Inch 3/16-Inch Thick Steel Encasemerit Pipe by other
3 than Open Cut 189 L.F. $325.00 $61,425,00
For Furnishing and Installing 24-Inch Water Line with
4 Concrete Encasement 179 L.F. $92.00 $16,468.00
For Furnishing and Installing 24-Inch Water Line with
5 Class "C" Embedment and Flowable Backfill 407 L.F. $105.00 $42,735.00
For Furnishing and Installing 16-Inch RCCP or PVC
6 Waterline with Embedment 16 L.F. $75.00 $1,200.00
For Furnishing and Installing 12-Inch PVC Waterline with
7 Embedment 141 L.F. $45.00 $6,345.00
For Furnishing and Installing 12-Inch PVC or DIP
8 Waterline by other than Open Cut 35 L.F. $150.00 $5,250.00
For Furnishing and Installing 8-Inch PVC Water Line with
9 Embedment 110 L.F. $28.00 $3,080.00
For Furnishing and Installing 6-Inch D.I.P. Water Line with
10 Embedment 74 L.F. $30.00 $2,220.00
11 For Furnishing and Installing 24-Inch Butterfly Valve 5 Ea. $5,000.00 $25,000.00
12 For Furnishing and Installing 12-Inch Gate Valve 5 Ea. $1,400.00 $7,000.00
13 For Furnishing and Installing 8-Inch Gate Valve 6 Ea. $1,100.00 $6,600.00
14 For Furnishing and Installing 6-Inch Gate Valve 4 Ea. $1,000.00 $4,000.00
For Furnishing and Installing 8" x 8" Tapping Sleeve and
15 Valve 4 Ea. $1,800.00 $7,200.00
For Furnishing and Installing 12" x 12" Tapping Sleeve
16 and Valve 1 Ea. $2,100.00 $2,100.00
For Furnishing and Installing 16" x 16" Tapping Sleeve
17 and Valve 1 Ea. ~ $6,000.00 $6,000.00
For Furnishing and Installing 3-Inch Air & Vacuum
18 Release Valve 4 s Ea. ! $3,800.00 $15,200.00
19 For Furnishing and Installing 6-Inch Blow-OffValve Ea. $1,800.00 $7,200.00
20 For Furnishing and Installing 24-Inch Dished-Head Plug Ea. $1,800.00 $1,800.00
i:\FormsXEstimate~ENG-ES T WK4
T
SHIMEK, JACOBS & FINKLEA, L.L.P. ProjectNo. 96150
CONSULTING ENGINEERS
Client: CITY OF COPPELL, TEXAS Date: 03-Oct-98
Project: Sandy Lake Road Water Line (Completion) By: G.C.H.
Wagon Wheel Ranch Elevated Tank to Denton Tap Road
ENGINEER'S OPINION OF CONSTRUCTION COST
Item No. Description Quantity l Unit Price ~ Amount
21 For Connecting to Existing 24-Inch Water Line 3! Ea. $3,600.00 $10,800.00
22 For Connecting to Existing 10-Inch Water Line 1 i Ea. $1,500.00 $1,500.00
23 For Connecting to Existing 8-Inch Water Line 1 Ea. $1,200.00 $1,200.00
24 For Cutting and Plugging Existing 10-Inch Water Line 1 Ea. $600.00 $600.00
25 For Cutting and Plugging Existing 8-Inch Water Line 2 Ea. $550.00 $1,100.00
26 For Furnishing and Installing Ductile Iron Fittings 2,760 Lbs. $1.25 $3,450.00
For Removing and Replacing Existing Concrete
27 Pavement 47 S.Y. $60.00 $2,820.00
28 For Removing and Replacing Existing Asphalt Pavement 41 S.Y. $45.00 $1,845.00
29 For Removing and Replacing Existing Gravel Drive 15 S.Y. $20.00 $300.00
For Removing and Replacing Existing Concrete Curb and
30 Gutter 12 L.F. $25.00 $300.00
31 For Removing and Replacing Existing Concrete Sidewalk 56 S.Y. $15.00 $840.00
32 For Removing and Replacing Existing Pipe Rail Fence 40 L.F. $35.00 $1,400.00
33 For Extra Concrete for Encasement 30 C.Y. $70.00 $2,100.00
34 For Extra Crushed Stone for Embedment 30 C.Y. $25.00 $750.00
For Furnishing, Installing, Maintaining and Removal of
35 Erosion Control Devices 1 L.S. $20,000.00 $20,000.00
For Furnishing, Installing and Maintaining Traffic Control
36 Devices 1 L.S. $7,000.00 $7,000.00
37 For Designing and Installing Trench Safety Systems 9,441 L.F. $2.00 $18,882.00
For Furnishing and Installing Bermuda or St. Augustine
38 Grass Solid Block Sod, including Fertilizer and Watering 3,778 S.Y. $4.50 $17,000.00
39 For Replacing Sprinkler Heads 15 Ea. $150.00 $2,250.00
For Removing and Replacing 1-Inch or 2-Inch Irrigation
40 System Lines 200 L.F. $15.00 $3,000.00
Subtotal: $996,284
Contingencies and Miscellaneous Items: 5% $49,814
Total: $1,046,098
USE: $1,050,000
i:~Forms\Estimate~ENG-EST.WK4
SHIMEK, JACOBS & FINKLEA, L.L.P. ProjectNo. 96150
CONSULTING ENGINEERS
Client: CITY OF COPPELL, TEXAS Date: 03-Oct-98
Project: Sandy Lake Road Water Line By: G.C.H.
Coppell Road to Whispering Hills Drive
SUMMARY OF CONSTRUCTION COST
Change
Order
Item No. Description Quantity Unit Price ~ Amount
2 24" Water Line, incl. Embedment 1,673 L.F. $76.30 $127,649.90
3 24" Water Line other than Open Cut 141 L.F. $300.00
4 24" W.L. w/36" Encasement Pipe 136 L.F. $350.00 $47,600.00
5 8" PVC Water Line with Embedment 40 L.F. $27.00 $1,080.00
6 24" Butterfly Valve 2 Ea. $6,000.00 $12,000.00
7 12" Gate Valve 2 Ea. $1,200.00 $2,400.00
8 8" Gate Valve 5 Ea. $1,000.00 $5,000.00
9 3" Air &Vacuum Release Valve 1 Ea. $3,600.00 $3,600.00
10 24" Push-on-Dished-Head Plug w/Conc Blocking 2 Ea. $1,200.00 $2,400.00
11 Asphalt Pavement 70 S.Y. $45.00 $3,150.00
12 Extra Crushed Stone for Embedment 0 C.Y. $20.00 $0.00
13 Erosion Control Devices 1 L.S. $1,200.00 $1,200.00
...... 14 Traffic Control Devices 1 L.S. $2,300.00 $2,300.00
15 !Trench Safety Systems 1,709 L.F. $1.00 $1,709.00
16 Profit &Overhead (Items 2 - 15) 1 L.S. $20,000.00 $20,000.00
Subtotal, Change Order %lumber 1:
~TOTAL (Completion + Change Order qumber I): $1,322,389
USE: $1,330~
i:~FormsXEstimate~ENG-EST WK4