ST9601-CS 990101 CITY OF COPPELL PAGE
PO BOX 478
.OPPELI.., TEXAS 75019
PERIODICAL ESTIMATE NO. 8 PERIOD: 111/99 TO 1/31/99
PROJECT WRANGLER CONTRACTOR TISE0 PAVING CO
PROJECT NO. S. T9601 ADDRESS P.O. BOX 270040
FUND DALLAS. TX. 75243
ORIGINAL CONTRACT AMT $1,650.508.15 ORIGINAL CONTRACT TIME 300 CALNDER DAYS
PLUS CHANGE ORDERS WITH ADJUSTMENTS
VALUE OF WORK TO DATE TIME CHARGED TO DATE 205
ORIGINAL WORK VALUE OF
UNIT OF UNIT PRICE ESTIMATED CURRENT COMPLETED T( COMPLETED
DESCRIPTION MEASURE BID QUANTITIY WORK DATE WORK
UNIT 1 SECTION 1 -
PREPARE ROW LS $67,000.00 1.0 1.00 67,000.00
REM EX CONC CURB OR CONC LF $2.00 110.0 110.00 220.00
UNCLASSIFIED STREET EXCAVATION CY $4.50 421! 4,219.00 18,985.50
8" LIME STABILIZED SUBGRADE SY $1.50 5,555.00 8,332.50
LIME FOR SUBGRADE STABILIZATION TON $100.00 85.0~ 84.72 8,472.00
REINF. CONC. PAVEMENT WI 6" SY $23.50 5310.0~ 5,310.00 124,785.00
CONCRETE STREET HEADER LF $5.00 110.0~ -
CONCRETE PAVING-STONE PAVEMENT SY $70.00 125.0~ 106.14 7,429.80
3" PVC CONDUIT SLEEVE FOR LF $10.00 120.0~ 106.00 1,060.00
PULL BOXES EA $1,000.00 2.0t
ADJ EX WATER VALVE BOX TO GRADE EA $100.00 4.01 4.00 400.00
RESTORE PARKWAYS &YARDS BLOCK LS $5,000.00 1.0~ -
RESTORE PARKWAYS &YARDS LS $5,000.00 1.01 -
THERMOPLASTIC 18" STOP BARS TYPE LF $12.00 27.01 27.00 324.00
THERMOPLASTIC DIRECTIONAL ARROW, EA $220.00 3.0( 2.00 440.00
THERMOPLASTIC WORK (ONLY) PVMT EA $400.00 1.0( 1.00 400.00
TYPE P-7W 4" WHITE NON REFLECTIVE EA $4.00 10.0( 15.00 60.00
TYPE P-15W 4" WHITE REFLECTIVE EA $6.00 10.0 5.00 30.00
TYPE P-117Y 4" YELLOW DOUBLE EA $8.00 103.0 103.00 824.00
ROADSIDE SIGN ASSEMBLY EA $440.00 3.0 3.00 1,320.00
21" CL. 3 RCP LF $38.50 94.0( 270.00 10,395.00
30" CL. 3 RCP LF $52.50 118.0 118.00 6,195.00
36" CL. 3 RCP LF $70.50 117.0 117.00 8,248.50
42" CL. 3 RCP LF $96.00 14j 14.00 1,344.00
48" CL. 3 RCP LF $108.50 295.0 295.00 32,007.50
3 RCP LF $133.50 401.0, 401.00 53,533.50
50" CL. 3 RCP LF $178.50 18.0, 18.00 3,213.00
PLUG FOR 30" RCP EA $152.50 4.0, 4.00 610.00
REM TOP OF EX DROP INLET & $1,408.00 1.0, 1.00 1,400.00
¢' SQUARE STORM DRAIN MANHOLE $1,900.00 1.0, 1.00 1,900.00
10' REC CURB INLET $1,900.00' 1.0~ 2.00 3,800.00
12' REC CURB INLET $2,000.08 1.0~ 1.00 2,000.00
$1.10 105. 1,057.00 1,162.70
UNIT 1 SECTION 2 - -
12 PVC WATER PIPEI $27.00 7 785.00 21,195.00
12" DI WATER CL. 51 LF $49.50 20.00 990.00
2/4/99 7:30 AM ~ 2341 .xls COPPELL
P~..RIODICAL ESTIMATE NO. PERIOD: 111199 TO ~ 1/31/99
PROJECT WRANGLER CONTRACTOR TISEO PAVING
"PVC WATER PIPE DR 14 LF $31.50 40.00 40.00 ' 1,260.00
"DI WATER CL. 51 LF $40.00 20.00 20.00 800.00
"PVC WATER PIPE CL. 51 LF $29.00 10.00 10.00 290.00
)1 FITTINGS TON $5,250.00 1.50 2.00 10,500.00
12" GATE VALVE EA $1,600.00 1.00 1.00 1,800.00
8" GATE VALVE EA $1,125.00 1.00 1.00 1,125,00
~}" GATE VALVE EA $975,00 1.00 1.00 975.00
FIRE HYDRANT EA $1,800.00 1.00 1,00 1,800.00
CONNECT TO EX. SYSTEM EA $895.00 2.00 2.00 t ,790.00
TRENCH SAFETY FOR WATER LINE LF $1.10 885,0~ 885.00 973.50
UNIT 2 SECTION 1
PREPARE ROW LS $128,000.00 1.0(:3 0.50 64,000.00
:REM EXIST CONC CURB OR CONC CUR LF $2.00 250.0~
.REM EX CONCRETE PAVEMENT SY $4.00 675.0(]
EA $5,000.00 1.0(3 -
UNCLASSIFIED STREET EXCAVATION CY $5.75 11447.00 4,071.00 23,408.25
8" LIME STABILIZED SUBGRADE SY $1.00 19665.00 4,357.00 4,357.50
LIME FOR SUBGRADE STABILIZATION TON $100.00 295.00 100,00 10,000.00
7, REINF, CONC. PVMT WI 6" INTEGRAL C SY $22.00 18815,00 4,131.00 90,882.00
CONCRETE STREET HEADER LF $5,00 215.00 - -
6" REINF. CONC DRIVEWAYS, DRIVEWAY SY $27.00 1645.00 335.00 9,645.00
6" TY A GRADE 1 FLEXIBLE CRUSHED ST ::) SY $7.00 860.00 401.00 2,807.50
2" TY B HMAC FOR DRIVEWAY & PAVEME SY $12.00 860.00 401.00 4,812.00
2" TY O HMAC FOR DRIVEWAY & PAVEME SY $12.00 860.00 401.00 4,812.00
4" REINF. CONCRETE SIDEWALK & BARR SF $3,00 2445.00 808,00 2,424,00
MODULAR CONCRETE-BLOCK RETAININ( SF $25,00 195.00
ADJ EXIST MANHOLE TO GRADE EA $600.00 9.00
ADJ EX WATER VALVE BOX TO GRADE EA $200.00 22.00 12,00 2,400.00
ADJ EX FIRE HYDRANT TO GRADE EA $800.00
REPLACE VEHICLE DETECTOR LOOPS LF $6.00 400.00
RECONSTRUCT EX BERMS AT ENTERPRI LS $2,000.00 1.00 -
RESTORE PARKWAYS &YARDS BLOCK ~ LS $40,000.00 1.00 -
RESTORE PARKWAYS &YARDS HYDROk LS $5,000.00 1.00 -
THERMOPLASTIC 18" STOP BARS TYPE 1 LF $12.00 145.00 23.00 276,00
THERMOPLASTIC DIRECTIONAL ARROW EA $220,00 7.00
THERMOPLASTIC WORK (ONLY) PVMT M~ EA $400.00 4.00
TYPE P-TW 4" WHITE NON REFLECTIVE T EA $4.00 18.00
TYPE P-15W 4" WHITE REFLECTIVE TRAF EA $6.00 18.00
TYPE P-117Y 4" YELLOW DOUBLE REFLEi EA $8.00 375,00 88.00 764.00
ROADSIDE SIGN ASSEMBLY ~ $450.00 6.00
18' CL. 3 RCP LF $34.50 216,00 158,00 5,451,00
21" CL. 3 RCP LF $39.00 116.00 37.00 1,443.00
24" CL. 3 RCP LF $71.00 10.00 10.00 710.00
27' CL. 3 RCP LF $47,00 263.00 252.00 11,844,00
36" CL, 3 RCP LF $75.00 66.00 4,950.00
42" CL 3 RCP LF $96.00 40.00 40,00 3,640.00
432.50 420.00 51,030.00
5 X 3 CONCRETE BOX CULVERT LF $135.50 1298.00 1,280.00 173,440.00
6 X 3 CONCRETE BOX CULVERT LF $173.50 2 234.00 40,598.00
::)OUBLE 6 X 3 CONCRETE BOX CULVER'I LF $342.00 39.00 13,338.00
2/4/99 7:30 AM 2341 .xts COPPELL
· PERIODICAL ESTIMATE NO. 8 PERIOD: 111/99 TO
PROJECT WRANGLER CONTRACTOR TISEO PAVING
5' SQUARE STORM DRAIN MANHOLE EA $2,000.00 1.00 . 1.00 2,000.00
EA $2,100.00 1.00 . .
SPECIAL 4' SQUARE STORM DRAIN ACE,~ EA $1,725.00 25. . 1.00 1,725.00
12' REC CURB INLET EA $1,950.00 0.50 975.00
5.00
PLUG FOR 18" RCP EA $132.00 1.00 1.00 132.00
PLUG FOR 30" RCP EA $158.00 ;:0~~ . .
PLUG FOR 6 X 3 CONCRETE BOX CULVEI EA $945.00! .
TRENCH SAFETY FOR STORM DRAIN LF $1.10!
898.00 898.00 987.80
SAFETY FOR BOX CULVERT LF $2.1(3 2019.00 2,019.00 4,239.90
UNIT 2 SECTION 2 .
ADJ/LOWER EX 12" WATER STA 9-14 LS $4,200.00 1.00 1.00 4,200.00
ADJ/LOWER EX 12"WATER STA 18+00 LS $3,400.00 1.00 1.00 3,400.00
N:)J/LOWER EX 12" WATER STA 23+00 LS $3,150.00 1.00
12" WATER STA 28+00 LS $3,150.00 1.00
ADJ/LOWER EX 12" WATER STA 29+65 LS $3,700.00 1.00 1.00 3,7,00.00
12" WATER STA 37+20 LS $3,150.00 1.00 1.00 1.00 3,150.00
12" WATER 43+57 LS $3,300.00 11 :~l
EX 8" WATER STA 33+50 LS $2,000.00 1.00 2,000.00
REM/RELOCATE EX FIRE HYDRANT EA $1,900.00 1.00 1,900.00
FIRE HYDRANT EA $1,600.50 1.00r
6" GATE VALVE EA $685.00 150
TRENCH SAFETY FOR UTILITY ADJUSTM LF $1.10 398:00
REMARKS:
VALUE OF ORIGINAL CONTRACT PERFORMED 982,803,95
VALUE OF EXTRA WORK PERFORMED 0.00
TOTAL VALUE OF WORK TO DATE 982,803.95
LESS RETAINAGE 5% 49,140.20
TOTAL LESS RETAINAGE 933,663.75
LESS PREVIOUS PAYMENTS 92S321.50
CURRENT PAYMENT DUE 8,336.25
RECOMMENDED FOR PAYMENT BY:
DATE:
APPROVED:
CITYENGINEER
DATE:
2/4/99 7:30 AM 2341Jds COPPELL