Loading...
ST0102-EM030801 TISEO PAVING COMPANY PO Box 270040 Dallas, Texas 75227-0040 Monthly Estimate Project Name: RUBY ROAD Tiseo Job No.: 2412 OWNER: CITY OF COPPELL, TEXAS Estimate NO.: 9 ContractAmount: $ 804,394.92 Est Period - From: 08/61/03 te FINAL Percent Complete: 102.31% Item Description I I Unit Q~'. Price Contract $ Previous Current Total Done $ Amount I-1 Sawcut Concrete &Asphalt LF 272.0¢ $3.25 884.00 272.06 272.00 ' 884.00' I-2 Concrete Removal SY 15.0C $35.00 525.00 15.00 15.00~ ~ 525.00 I-3 Remove Cable Fence & Gate LF 1380.0¢ $2.20 3,036.00 1 ~350.00 1 ~350.0,0' ' 2,970.00~ 14 Re-install Cable Fence & Gate LF 1150.0C $16.00 18,400.00 1,150.00 1~150.00~ 18,400.00 I-5 Remove existing RCP Pipe Sizes 12"to38" LF 345.0C $17.50 6~037.50 345.00 345.00 ' 6~037.50 I-6 Remove and Dispese of Asphalt Pavement SY 5955.0C $2.10 12,505.50 5,955.00 5,955.00 12~505.50 I-7 DELETED DELETED DELETED LS 0.0C $0.00 I-8 Abandon San8aly Sewer Line & Manholes LF 1190.0C $1.58 1 ~880.20 1,190.00 1 ~190.00~ 1,880.20 I-9 8" Sanitary Sewer Plu9 EA 1.0C $105.00 105.00 1.00 1.00 ' ' 105.00 1-10 Clear~ Grub & Grade LS 1.00 $37~600.00 37,600.00 1.00 1.00'~ 37,600.00 I-11 Remove Concrete Headwall EA 5.0C $525.00 2,625.00 5.00 5.00- " 2,625.00 r-12 T' Concrete Pavement w / 6" Monolithic Curb SY 10349.00 $23.60 244~236.40 10,599.50 ,,- ~ 10,599.50 1-13 Lime ~l~ 40# / Sy TONS 218.00 $90.00 19,620.00 220.999 220.,989' 19~889.91 1-14 StabilizedSub~rade . SY 10905.00 $1.75 19,083.75 ~'11,050~2(TM ~ ~O~'~[Z~ "P1~O50~20 19,337.85 1-15 4" Round Double Reflective & Rou nd Non-Relective Buttons (Acrylic) EA 350.00 $4.00 1~400.00 824.00 824.00~/~ 3~296.00 1-16 Stop Si~ns w/24" Stop Bars complete in place ThermoPlastic EA 2.00 $800.00 1,600.00 2.00I 2.00 ~'~ 1,600.00 1-17 Hydromulch Completein Place SY 8032.00 $0.60 4,819.20 8,032.00 ~,~-~, ~- . 8~032.00 ~ 4,819.20 1-19 DELETED DELETED DELETED LF 0.00 $0.00 ~,~ - 1-20 36" RCP~ Class III LF 483.00 $68.25 32,964.75 483.0{) 483.00 1-21 36" RCP~ Class IV LF 198.00 $72.45 14,345.10 198.00 198.00 14,345.10 1-22 24" RCP, Class IV LF 82.00 $40.95 3~357.90 82.00' 82.00 3,357.90 1-23 21" RCP, Classlll LF 25.00 $36.75 955.50 20.00~ 26.00 955.50 1-24 18" RCP~Class~II LF 418.0{] $32.55 13,605.90 418.00" 418.00 13~605.90 1-25 12" RCP~ Class IV LF 172.00 $28.35 4,876.20 172.00~ 172.00 4,876.20 1-26 DELETED DELETED DELETED EA 0.00 $0.00 1-27 Double 12" Type "C" Headwall EA 2.00 $1,018.501 2~037.00 2.00 2.00 2~037.00 1-28 Grouted Rock-Rip-Rap On a Filter Fabric (minimum 70% 12"size) CY 8.40 $63.00! 529.20 8~40 8~40 529.20 1-29 Type "B" Manhole Lar~erMH's EA 1.00 $2,698.50! 2,698.50 1.00 1.00 2,698.50 1-30 ~.0' Curb Inlet Com@lete in Place EA 7.00 $2,142.00! 14~994.00 7.00, 7.00 14~994.00 1-32 12'* PVC Water Pipe (C-900) LF 2454.00 $23.1( 56~687.40 2~490.00 2,490.00 57~519.00 1-33 E~" PVC Water Pipe (C-900) LF 295.00 $24.1! 7~124.25 295.00 295.00 7~124.25 1-34 Fire Hydrant Assembly w/6 Valve & Necessary 6" PVC Pi~e (C-900) EA 7.00 $2,761.5( 19,330.50 7.00 "' 7.00 19,330.50 $1,417.59 5,670.00 5,670.00 12" Gate Valve 8"GateValve ~ & Meter Relocation 4" WaterLine lanhole nlet Protection Sediment Trap Water & Sewer ~ I N. side of Ruby__Road 54" RCP Class III ~lace 5'X 5' RBC com~ s III CO--lace __LSta 13 + 54.9)_ ydrant Asse~lace OUT APPROVED: CITY OF COPPELL, TEXAS by: date: LS LF $787.50 $918.78 $550.00 6.00 TOTAL AMOUNT OF WORK COMPLETED $ LESS: Retainage 0% Other 822,992.23 APPROVED~TEXAS AMOUNT PAYABLE ON CONTRACT LESS: Payments Material Other DUE THIS ESTIMATE $ 788,662,58