1,013,858.57 contractor's estimate package 09/10/18...
TRANSCRIPT
1,013,858.57
168507019CONTRACT ID:
PROJECT: STP 2013(994)
CONTRACT:
08133014
PROJECTED AMOUNT: $13,370,256.00
CONTRACTOR:
HIGHWAY: BF1960ADISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 056
TEXAS STERLING CONSTRUCTION CO.
John Elam, P.E.
HARRIS
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18
08/29/2013AWARD DATE:
ESTIMATE PERIOD:
0052
10/29/2018
LETTING DATE:
NOTICE TO PROCEED DATE: 09/30/2014
08/06/2013ESTIMATE PAID:
382 118.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: PROG WORK BEGIN DATE: 11/10/2014
$14,384,114.57
CONTRACT:
09/27/2018
AWARD AMOUNT: $13,293,900.01
Houston
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
98.45
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
00/00/0000
00/00/0000
99.79
$0.00 $14,353,962.13 $14,353,962.13
RECAPITULATION
PAID TO CONTRACTOR
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $14,353,962.13 $14,353,962.13
$0.00 $0.00 $0.00
$0.00 $14,353,962.13
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $14,353,962.13
CONTRACT ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Contract Adjustments for this estimate***
LINE ITEM ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Line Item Adjustments for this estimate***
CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR
AREA/PROJECT ENGINEER
DATE
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 24ESTIMATE 0052
LIQ DAMAGE RATE:
LIQUIDATED DAMAGES:
TOTAL:
$1,285.00
$0.00
ASSESSED LIQ DAMAGES:
DAYS AT
$1,285.00PER DAY
0
0
C. O. ADJUSTED DAYS:
382
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
11/10/2014
11/10/2014
270
118
388
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
33 0 33
AWAITING AE ACCEPT 23
SATURDAY 5
SUNDAY 5
09/27/2018 1 AWAITING AE ACCEPTANCE
09/28/2018 1 AWAITING AE ACCEPTANCE
09/29/2018 1 SATURDAY
09/30/2018 1 SUNDAY
10/01/2018 1 AWAITING AE ACCEPTANCE
10/02/2018 1 AWAITING AE ACCEPTANCE
10/03/2018 1 AWAITING AE ACCEPTANCE
10/04/2018 1 AWAITING AE ACCEPTANCE
10/05/2018 1 AWAITING AE ACCEPTANCE
10/06/2018 1 SATURDAY
10/07/2018 1 SUNDAY
10/08/2018 1 AWAITING AE ACCEPTANCE
10/09/2018 1 AWAITING AE ACCEPTANCE
10/10/2018 1 AWAITING AE ACCEPTANCE
10/11/2018 1 AWAITING AE ACCEPTANCE
10/12/2018 1 AWAITING AE ACCEPTANCE
10/13/2018 1 SATURDAY
10/14/2018 1 SUNDAY
10/15/2018 1 AWAITING AE ACCEPTANCE
10/16/2018 1 AWAITING AE ACCEPTANCE
10/17/2018 1 AWAITING AE ACCEPTANCE
10/18/2018 1 AWAITING AE ACCEPTANCE
10/19/2018 1 AWAITING AE ACCEPTANCE
10/20/2018 1 SATURDAY
10/21/2018 1 SUNDAY
10/22/2018 1 AWAITING AE ACCEPTANCE
10/23/2018 1 AWAITING AE ACCEPTANCE
10/24/2018 1 AWAITING AE ACCEPTANCE
10/25/2018 1 AWAITING AE ACCEPTANCE
10/26/2018 1 AWAITING AE ACCEPTANCE
10/27/2018 1 SATURDAY
10/28/2018 1 SUNDAY
10/29/2018 1 AWAITING AE ACCEPTANCE
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 24ESTIMATE 0052
WORK PERFORMED THIS PERIOD *** NO ITEM EARNINGS THIS ESTIMATE***
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 24ESTIMATE 0052
CONTRACT LINE ITEMS
168507005PROJECT CONTROLC 1685-7-5
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0861 01002001 PREPARING ROW AC 19,317.000 0.000 4.940 4.94 95,425.99
CO No. 1 / Price Escalation
0866 01042015 REMOVING CONC (SIDEWALKS) SY 11.200 0.000 533.210 598.28 6,700.68
CO No. 1 / Price Escalation
0871 01042017 REMOVING CONC (DRIVEWAYS) SY 11.200 0.000 1,914.690 5,055.10 56,617.09
CO No. 1 / Price Escalation
0876 01042029 REMOVING CONC (CURB OR CURB & GUTTER) LF 3.400 0.000 2,035.000 2,436.49 8,284.07
CO No. 1 / Price Escalation
0881 01042032 REMOVING CONC (WHEELCHAIR RAMP) SY 11.600 0.000 113.902 113.90 1,321.27
CO No. 1 / Price Escalation
0886 01042040 REMOVING CONC (PAVERS) SY 11.500 0.000 155.000 204.17 2,347.96
CO No. 1 / Price Escalation
0891 01052043 REMOVING STAB BASE & ASPH PAV (0-6") SY 3.200 0.000 8,685.870 12,837.77 41,080.85
CO No. 1 / Price Escalation
0896 01102001 EXCAVATION (ROADWAY) CY 11.100 0.000 14,880.608 14,880.61 165,174.75
CO No. 1 / Price Escalation
0901 01122002 SUBGRADE WIDENING (DENS CONT) STA 1,391.900 0.000 194.340 194.34 270,501.86
CO No. 1 / Price Escalation
0906 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 5.900 0.000 8,957.320 8,957.32 52,848.20
CO No. 1 / Price Escalation
0911 01342001 BACKFILL (TY A) STA 679.500 0.000 28.361 28.36 19,271.30
CO No. 1 / Price Escalation
0915 01622002 000 BLOCK SODDING SY 2.500 57,703.670 -23,803.670 33,900.00 84,750.00
0920 01642037 002 DRILL SEEDING (PERM) (URBAN) (SANDY) SY 0.100 57,703.670 0.000 58,080.00 5,808.00
0925 01662001 001 FERTILIZER AC 450.000 11.920 0.000 12.00 5,400.00
0931 01682001 VEGETATIVE WATERING MG 13.500 0.000 1,430.670 771.20 10,411.20
CO No. 1 / Price Escalation
0936 03602003 CONC PVMT (CONT REINF-CRCP)(10") SY 312.300 0.000 421.145 837.94 261,687.11
CO No. 1 / Price Escalation
0956 04002002 STRUCT EXCAV (BOX) CY 7.000 0.000 3,116.000 2,810.91 19,676.37
CO No. 1 / Price Escalation
0961 04002003 STRUCT EXCAV (PIPE) CY 6.700 0.000 10,638.744 10,638.74 71,279.58
CO No. 1 / Price Escalation
0966 04002005 CEM STABIL BKFL CY 34.300 0.000 7,202.801 7,245.44 248,518.64
CO No. 1 / Price Escalation
0971 04002006 CUT & RESTORING PAV SY 61.300 0.000 2,565.338 2,565.34 157,255.22
CO No. 1 / Price Escalation
0976 04002016 CEMENT STAB BACKFILL (INLET OR MH) CY 34.300 0.000 387.250 594.82 20,402.39
CO No. 1 / Price Escalation
0981 04202016 CL C CONC (COLLAR) EA 1,374.500 0.000 8.000 27.00 37,111.50
CO No. 1 / Price Escalation
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0986 04302012 CL C CONC FOR EXT STRU (CULV)(3'X 2') LF 1,620.800 0.000 7.000 7.00 11,345.60
CO No. 1 / Price Escalation
0991 04302035 CL C CONC FOR EXT STRU (CULV)(4'X3') LF 1,906.800 0.000 4.000 4.00 7,627.20
CO No. 1 / Price Escalation
0996 04322072 RIPRAP (CONC)(CL B)(RR8&RR9) CY 411.200 0.000 357.228 357.23 146,892.16
CO No. 1 / Price Escalation
1006 04622003 CONC BOX CULV (4 FT X 2 FT) LF 233.000 0.000 390.000 384.00 89,472.00
CO No. 1 / Price Escalation
1011 04622005 CONC BOX CULV (4 FT X 4 FT) LF 290.900 0.000 783.000 783.00 227,774.70
CO No. 1 / Price Escalation
1016 04642001 RC PIPE (CL III)(12 IN) LF 65.100 0.000 24.000 30.00 1,953.00
CO No. 1 / Price Escalation
1021 04642003 RC PIPE (CL III)(18 IN) LF 69.700 0.000 441.000 708.00 49,347.60
CO No. 1 / Price Escalation
1026 04642005 RC PIPE (CL III)(24 IN) LF 74.200 0.000 8,279.000 8,864.00 657,708.80
CO No. 1 / Price Escalation
1031 04642007 RC PIPE (CL III)(30 IN) LF 116.700 0.000 128.000 106.00 12,370.20
CO No. 1 / Price Escalation
1036 04642009 RC PIPE (CL III)(36 IN) LF 127.000 0.000 129.000 153.00 19,431.00
CO No. 1 / Price Escalation
1041 04652001 INLET (COMPL)(TY C) EA 5,638.900 0.000 8.000 7.00 39,472.30
CO No. 1 / Price Escalation
1046 04652005 MANH (COMPL)(TY M) EA 3,128.600 0.000 1.000 2.00 6,257.20
CO No. 1 / Price Escalation
1051 04652007 INLET EXT (TY C) EA 1,599.100 0.000 2.000 3.00 4,797.30
CO No. 1 / Price Escalation
1056 04652010 INLET (COMPL)(TY AAD) EA 5,236.200 0.000 4.000 4.00 20,944.80
CO No. 1 / Price Escalation
1061 04652011 INLET (COMPL)(TY AD) EA 3,138.400 0.000 29.000 31.00 97,290.40
CO No. 1 / Price Escalation
1066 04652013 MANH (COMPL)(TY A) EA 3,704.600 0.000 11.000 8.00 29,636.80
CO No. 1 / Price Escalation
1071 04652119 INLET (COMPL)(TY AZ) EA 7,328.400 0.000 14.000 17.00 124,582.80
CO No. 1 / Price Escalation
1076 04652152 MANH (COMPL)(RISER ONLY) EA 2,163.100 0.000 4.000 4.00 8,652.40
CO No. 1 / Price Escalation
1081 04652255 INLET (COMP)(TY AZ2G) EA 11,531.900 0.000 2.000 8.00 92,255.20
CO No. 1 / Price Escalation
1091 04652419 INLET (COMPL)(TY C)(MOD 1) EA 6,103.900 0.000 8.000 7.00 42,727.30
CO No. 1 / Price Escalation
1096 04652420 INLET (COMPL)(TY C)(MOD 2) EA 6,303.900 0.000 3.000 3.00 18,911.70
CO No. 1 / Price Escalation
1111 04652492 INLET (COMPL)(CURB & GRATE)(TY III) EA 8,537.100 0.000 4.000 1.00 8,537.10
CO No. 1 / Price Escalation
1116 04662019 WINGWALL (FW-0)(HW=3 FT) EA 8,581.200 0.000 2.000 2.00 17,162.40
CO No. 1 / Price Escalation
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1121 04662020 WINGWALL (FW-0)(HW=4 FT) EA 10,686.800 0.000 1.000 1.00 10,686.80
CO No. 1 / Price Escalation
1126 04662123 HEADWALL (CH-PW-0)(DIA= 18 IN) EA 8,651.500 0.000 2.000 2.00 17,303.00
CO No. 1 / Price Escalation
1131 04662125 HEADWALL (CH-PW-0)(DIA= 24 IN) EA 9,676.000 0.000 5.000 5.00 48,380.00
CO No. 1 / Price Escalation
1136 04662127 HEADWALL (CH-PW-0)(DIA= 30 IN) EA 10,718.700 0.000 1.000 1.00 10,718.70
CO No. 1 / Price Escalation
1151 04672209 SET (TY II)(18 IN)(RCP)(3:1)(C) EA 1,168.600 0.000 5.000 1.00 1,168.60
CO No. 1 / Price Escalation
1156 04672211 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 1,480.400 0.000 8.000 5.00 7,402.00
CO No. 1 / Price Escalation
1158 04672224 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 1,550.000 0.000 2.000 2.00 3,100.00
CO No. 3 Add pay Item Omitted from Plans
1166 04672236 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 1,897.600 0.000 2.000 8.00 15,180.80
CO No. 1 / Price Escalation
1176 04672286 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 1,377.500 0.000 109.000 96.00 132,240.00
CO No. 1 / Price Escalation
1181 04672288 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 1,997.200 0.000 137.000 142.00 283,602.40
CO No. 1 / Price Escalation
1186 04672290 SET (TY II)(30 IN)(RCP)(6:1)(P) EA 2,976.000 0.000 8.000 6.00 17,856.00
CO No. 1 / Price Escalation
1191 04672292 SET (TY II)(36 IN)(RCP)(6:1)(P) EA 5,246.200 0.000 1.000 1.00 5,246.20
CO No. 1 / Price Escalation
1196 04672356 SET (TY II)(24 IN)(RCP)(3:1)(P) EA 1,480.400 0.000 10.000 4.00 5,921.60
CO No. 1 / Price Escalation
1201 04672358 SET (TY II)(18 IN)(RCP)(3:1)(P) EA 1,168.600 0.000 8.000 5.00 5,843.00
CO No. 1 / Price Escalation
1206 04722003 REMOV & RE-LAY PIPE (18 IN) LF 58.800 0.000 900.000 665.00 39,102.00
CO No. 1 / Price Escalation
1211 04722005 REMOV & RE-LAY PIPE (24 IN) LF 64.000 0.000 875.000 648.00 41,472.00
CO No. 1 / Price Escalation
1216 04722007 REMOV & RE-LAY PIPE (30 IN) LF 149.400 0.000 18.000 18.00 2,689.20
CO No. 1 / Price Escalation
1221 04792006 ADJUST INLET (CAP) EA 2,118.900 0.000 5.000 15.00 31,783.50
CO No. 1 / Price Escalation
1226 04802002 CLEAN EXIST CULVS CY 71.500 0.000 114.040 17.09 1,221.94
CO No. 1 / Price Escalation
1231 04962002 REMOV STR (INLET) EA 566.300 0.000 29.000 25.00 14,157.50
CO No. 1 / Price Escalation
1236 04962003 REMOV STR (MANHOLE) EA 566.300 0.000 3.000 3.00 1,698.90
CO No. 1 / Price Escalation
1241 04962004 REMOV STR (SET) EA 541.400 0.000 24.000 77.00 41,687.80
CO No. 1 / Price Escalation
1246 04962005 REMOV STR (WINGWALL) EA 1,650.900 0.000 3.000 3.00 4,952.70
CO No. 1 / Price Escalation
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1251 04962007 REMOV STR (PIPE) LF 10.800 0.000 5,231.000 6,089.00 65,761.20
CO No. 1 / Price Escalation
1255 05002001 011 MOBILIZATION LS 1,200,000.000 0.478 0.000 0.48 573,600.00
1261 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 6,664.300 0.000 17.000 17.00 113,293.10
CO No. 1 / Price Escalation
1296 05282004 LANDSCAPE PAVERS SY 73.100 0.000 520.720 520.61 38,056.30
CO No. 1 / Price Escalation
1301 05292002 CONC CURB (TY II) LF 32.700 0.000 1,905.000 2,525.37 82,579.60
CO No. 1 / Price Escalation
1306 05292007 CONC CURB (DOWEL) LF 7.400 0.000 2,515.000 2,388.73 17,676.60
CO No. 1 / Price Escalation
1311 05292086 CONC CURB(DOWEL)(SLOTTED) LF 7.400 0.000 35,846.000 30,571.00 226,225.40
CO No. 1 / Price Escalation
1316 05302010 DRIVEWAYS (CONC) SY 81.400 0.000 3,703.488 3,712.49 302,196.53
CO No. 1 / Price Escalation
1321 05302011 DRIVEWAYS (ACP) SY 47.900 0.000 8,671.050 8,447.47 404,633.85
CO No. 1 / Price Escalation
1326 05312005 CURB RAMPS (TY 1) EA 1,306.300 0.000 7.000 13.00 16,981.90
CO No. 1 / Price Escalation
1331 05312010 CURB RAMPS (TY 7) EA 1,620.000 0.000 42.000 34.00 55,080.00
CO No. 1 / Price Escalation
1336 05312015 CONC SIDEWALKS (4") SY 54.700 0.000 9,423.084 9,517.15 520,588.11
CO No. 1 / Price Escalation
1341 05312040 CURB RAMPS (TY 5) EA 2,154.600 0.000 15.000 15.00 32,319.00
CO No. 1 / Price Escalation
1346 05312041 CURB RAMPS (TY 10) EA 1,620.000 0.000 6.000 7.00 11,340.00
CO No. 1 / Price Escalation
1351 05362001 CONC MEDIAN LF 57.000 0.000 157.500 189.00 10,773.00
CO No. 1 / Price Escalation
1356 05362003 CONC DIRECTIONAL ISLAND LF 43.300 0.000 2,438.500 2,396.00 103,746.80
CO No. 1 / Price Escalation
1370 05602032 001 MAILBOX INSTALLTION(SINGLE)INSTALL ONLY EA 150.000 14.000 0.000 11.00 1,650.00
1375 05602034 001 MAILBOX INSTLTION(MULTIPLE)INSTALL ONLY EA 400.000 1.000 0.000 4.00 1,600.00
1385 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 400.000 52.000 0.000 78.00 31,200.00
1390 06442058 000 RELOCATE SM RD SN SUP & AM TY S80 EA 450.000 49.000 0.000 49.00 22,050.00
1395 06442060 000 REMOVE SM RD SN SUP & AM EA 50.000 7.000 0.000 71.00 3,550.00
1400 11222002 001 ROCK FILTER DAMS (INSTALL) (TY 2) LF 23.000 210.000 0.000 180.00 4,140.00
1405 11222009 001 ROCK FILTER DAMS (REMOVE) LF 7.000 210.000 0.000 180.00 1,260.00
1420 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.800 11,090.000 0.000 7,134.32 12,841.78
1435 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
LF 0.400 11,090.000 0.000 7,134.32 2,853.73
1941 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL -1.000 1.000 0.000 600.00 -600.00
LANE CLOSURE ASSESSMENT FEE
1942 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 48,700.000 0.000 187,378.50 187,378.50
1944 96062056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 3,150.000 0.000 1,261.91 1,261.91
Category Subtotal $6,964,475.94
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 24ESTIMATE 0052
168507019PROJECT CONTROLSTP 2013(994)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0066 01052030 REMOVING STAB BASE & ASPH PAV (8"-14") SY 11.500 0.000 6,630.000 3,696.47 42,509.43
CO No. 1 / Price Escalation
0067 01052030 REMOVING STAB BASE & ASPH PAV (8"-14") SY 11.500 0.000 78.660 78.66 904.59
CO 30 - Kenswick, Charles, Wilson Corners Redesign
0070 02922007 000 ASPHALT STAB BASE (GR 2)(PG 64) TON 80.000 15,153.940 0.000 13,729.61 1,098,368.80
0076 03052001 SALV, HAUL & STKPL RECLM ASPH PAV CY 21.400 0.000 2,210.000 2,210.00 47,294.00
CO No. 1 / Price Escalation
0081 03512016 FLEXIBLE PAVEMENT STRUCTURE REPAIR(15") SY 115.100 0.000 9,198.530 3,662.46 421,549.15
CO No. 1 / Price Escalation
0086 03542021 PLANE ASPH CONC PAV(0" TO 2") SY 2.100 0.000 91,985.250 106,144.10 222,902.61
CO No. 1 / Price Escalation
0090 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 155.000 255.000 0.000 238.00 36,890.00
0095 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 275.000 88.000 0.000 88.00 24,200.00
0100 05002001 011 MOBILIZATION LS 1,200,000.000 0.522 0.000 0.42 506,400.00
0106 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 6,664.300 0.000 11.000 11.00 73,307.30
CO No. 1 / Price Escalation
0120 06182034 000 CONDT (PVC) (SCHD 80) (2") LF 6.000 31,745.000 5.000 31,750.00 190,500.00
0125 06182035 000 CONDT (PVC) (SCHD 80) (2") (BORE) LF 7.000 15,350.000 0.000 15,350.00 107,450.00
0130 06182038 000 CONDT (PVC) (SCHD 80) (3") LF 9.750 485.000 0.000 485.00 4,728.75
0135 06182039 000 CONDT (PVC) (SCHD 80) (3") (BORE) LF 11.000 1,100.000 0.000 1,100.00 12,100.00
0140 06182040 000 CONDT (PVC) (SCHD 80) (4") LF 23.000 70.000 0.000 70.00 1,610.00
0145 06182041 000 CONDT (PVC) (SCHD 80) (4") (BORE) LF 12.250 310.000 0.000 310.00 3,797.50
0150 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.700 535.000 0.000 535.00 909.50
0155 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.750 995.000 0.000 995.00 1,741.25
0160 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.250 10,680.000 5.000 10,685.00 13,356.26
0165 06212004 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.800 1,775.000 0.000 1,775.00 3,195.00
0170 06242004 014 GROUND BOX TY 2 (243636) W/APRON EA 1,375.000 92.000 0.000 84.00 115,500.00
0175 06242014 014 GROUND BOX TY D (162922) W/APRON EA 645.000 60.000 0.000 59.00 38,055.00
0180 06282100 003 ELC SRV TY D 120/240 070 (NS)SS(E)SP(O) EA 3,365.000 5.000 0.000 5.00 16,825.00
0185 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.250 7,550.000 0.000 898.00 224.50
0190 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.250 800.000 0.000 11,272.00 2,818.00
0195 06662003 014 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 0.500 850.000 0.000 730.00 365.00
0200 06662012 014 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.500 2,981.000 0.000 27,210.00 13,605.00
0205 06662027 014 REFL PAV MRK TY I (W) 8" (BRK)(100MIL) LF 1.000 114.000 0.000 156.00 156.00
0210 06662036 014 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.000 10,855.000 0.000 20,273.00 20,273.00
0215 06662042 014 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 2.500 3,983.000 0.000 7,240.00 18,100.00
0220 06662048 014 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.000 980.000 0.000 1,996.00 9,980.00
0225 06662054 014 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 100.000 124.000 0.000 192.00 19,200.00
0230 06662084 014 REFL PAV MRK TY I(W)(RR XING) (100MIL) EA 250.000 4.000 0.000 4.00 1,000.00
0235 06662096 014 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 100.000 61.000 0.000 99.00 9,900.00
0240 06662105 014 REFL PAV MRK TY I (Y) 4" (BRK)(100MIL) LF 0.500 3,780.000 0.000 11,962.00 5,981.00
0245 06662110 014 REFL PAV MRK TY I (Y) 4" (SLD)(090MIL) LF 0.500 27,324.000 0.000 72,855.00 36,427.50
0250 06662189 014 PAVEMENT SEALER 4" LF 0.100 34,935.000 0.000 24,730.00 2,473.00
0255 06662191 014 PAVEMENT SEALER 8" LF 0.200 10,969.000 0.000 9,059.00 1,811.80
0260 06662193 014 PAVEMENT SEALER 12" LF 0.300 3,983.000 0.000 3,451.00 1,035.30
0265 06662195 014 PAVEMENT SEALER 24" LF 0.600 980.000 0.000 610.50 366.30
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0270 06662219 014 PAVEMENT SEALER (ARROW) EA 15.000 124.000 0.000 65.00 975.00
0275 06662220 014 PAVEMENT SEALER (WORD) EA 15.000 61.000 0.000 37.00 555.00
0285 06722012 034 REFL PAV MRKR TY I-C EA 3.000 599.000 0.000 549.00 1,647.00
0290 06722015 034 REFL PAV MRKR TY II-A-A EA 3.000 651.000 -19.000 632.00 1,896.00
0295 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.350 8,350.000 0.000 2,320.00 812.00
0300 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.010 34,935.000 0.000 30,960.00 309.60
0305 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.020 10,969.000 -56.000 10,913.00 218.26
0310 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.030 3,983.000 0.000 5,131.00 153.93
0315 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.060 980.000 0.000 1,347.00 80.82
0320 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 1.000 124.000 0.000 90.00 90.00
0325 06782014 000 PAV SURF PREP FOR MRK (RR XING) EA 5.000 4.000 0.000 1.00 5.00
0330 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 1.000 61.000 0.000 49.00 49.00
0335 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 38,125.000 1.000 0.000 1.00 38,125.00
0340 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 18,985.000 5.000 0.000 5.00 94,925.00
0345 06812001 002 TEMP TRAF SIGNALS EA 31,150.000 5.000 0.000 5.00 155,750.00
0350 06822001 003 BACK PLATE (12 IN) (3 SEC) EA 85.000 40.000 0.000 40.00 3,400.00
0355 06822002 003 BACK PLATE (12 IN) (4 SEC) EA 98.000 20.000 0.000 20.00 1,960.00
0360 06822022 003 VEH SIG SEC (12 IN) LED (GRN ARW) EA 160.000 20.000 0.000 20.00 3,200.00
0365 06822023 003 VEH SIG SEC (12 IN) LED (GRN) EA 175.000 40.000 0.000 40.00 7,000.00
0370 06822024 003 VEH SIG SEC (12 IN) LED (YEL ARW) EA 160.000 20.000 0.000 20.00 3,200.00
0375 06822025 003 VEH SIG SEC (12 IN) LED (YEL) EA 175.000 40.000 0.000 40.00 7,000.00
0380 06822026 003 VEH SIG SEC (12 IN) LED (RED ARW) EA 160.000 40.000 0.000 40.00 6,400.00
0385 06822027 003 VEH SIG SEC (12 IN) LED (RED) EA 175.000 40.000 0.000 40.00 7,000.00
0390 06822066 003 PED SIG SEC (12 IN) LED (COUNTDOWN) EA 425.000 40.000 1.000 41.00 17,425.00
0395 06842007 000 TRF SIG CBL (TY A) (12 AWG) ( 2 CONDR) LF 0.950 4,390.000 255.000 4,645.00 4,412.76
0400 06842009 000 TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) LF 1.300 4,390.000 255.000 4,645.00 6,038.50
0405 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 1.750 7,490.000 0.000 7,490.00 13,107.50
0410 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 0.800 14,065.000 0.000 14,065.00 11,252.00
0415 06862023 000 INS TRF SIG PL AM(S) 1 ARM (24') EA 4,455.000 2.000 0.000 2.00 8,910.00
0420 06862027 000 INS TRF SIG PL AM(S) 1 ARM (28') EA 4,310.000 2.000 0.000 2.00 8,620.00
0425 06862031 000 INS TRF SIG PL AM(S) 1 ARM (32') EA 4,765.000 2.000 0.000 2.00 9,530.00
0430 06862033 000 INS TRF SIG PL AM(S) 1 ARM (32') LUM EA 5,685.000 1.000 0.000 1.00 5,685.00
0435 06862037 000 INS TRF SIG PL AM(S) 1 ARM (36') LUM EA 5,800.000 2.000 0.000 2.00 11,600.00
0440 06862039 000 INS TRF SIG PL AM(S) 1 ARM (40') EA 5,625.000 1.000 0.000 1.00 5,625.00
0445 06862041 000 INS TRF SIG PL AM(S) 1 ARM (40') LUM EA 6,835.000 2.000 0.000 2.00 13,670.00
0450 06862043 000 INS TRF SIG PL AM(S) 1 ARM (44') EA 5,915.000 2.000 0.000 2.00 11,830.00
0455 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 7,030.000 2.000 0.000 2.00 14,060.00
0461 06866055 INS TRF SIG PL AM(S)1 ARM(50')LUM EA 13,998.880 0.000 2.000 2.00 27,997.76
CO No 28
0465 06862055 000 INS TRF SIG PL AM(S) 1 ARM (55') EA 12,815.000 1.000 0.000 1.00 12,815.00
0470 06862061 000 INS TRF SIG PL AM(S) 1 ARM (60') LUM EA 14,735.000 1.000 0.000 1.00 14,735.00
0475 06872001 004 PED POLE ASSEMBLY EA 1,395.000 20.000 1.000 20.00 27,900.00
0480 06882002 000 VEH LP DETECT (SAWCUT) LF 8.950 9,931.000 0.000 9,931.00 88,882.46
0485 11222002 001 ROCK FILTER DAMS (INSTALL) (TY 2) LF 23.000 210.000 0.000 180.00 4,140.00
0490 11222009 001 ROCK FILTER DAMS (REMOVE) LF 7.000 210.000 0.000 180.00 1,260.00
0495 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 23.000 167.110 0.000 100.00 2,300.00
0500 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 7.000 167.110 0.000 100.00 700.00
0505 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.800 5,545.000 0.000 2,884.68 5,192.42
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0520 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
LF 0.400 5,545.000 0.000 2,884.68 1,153.87
0527 32682047 D-GR HMA TY-D SAC-A PG76-22 TON 101.500 0.000 12,092.340 13,177.84 1,337,550.78
CO No. 2
0528 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 0.000 1.000 20,091.38 20,091.38
CO No. 2
0529 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 0.000 1.000 20,881.15 20,881.15
CO No. 2
0531 32682068 D-GR HMA TY-D PG76-22 (LEVEL-UP) TON 111.700 0.000 4,113.850 4,113.85 459,517.05
CO No. 1 / Price Escalation
0535 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,750.000 5.000 0.000 5.00 13,750.00
0540 60142011 000 FIBER OPTIC CBL (SNGLE-MODE)(12 FIBER) LF 1.850 21,045.000 0.000 21,045.00 38,933.25
0545 60142014 000 FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER) LF 3.150 29,005.000 0.000 29,005.00 91,365.75
0550 60142019 000 FIBER OPTIC PIGTAIL (12 FIBER) LF 655.000 90.000 0.000 90.00 58,950.00
0555 62662007 017 VIVDS TEMPORARY EA 12,500.000 5.000 0.000 5.00 62,500.00
0560 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 6,700.000 6.000 0.000 6.00 40,200.00
0565 83682003 000 CONDUIT (PREPARE) LF 1.400 2,515.000 0.000 2,515.00 3,521.00
0575 87772001 000 LED RDWY LUMINAIRE (.25KW EQ) EA 915.000 10.000 0.000 10.00 9,150.00
0580 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,055.000 40.000 1.000 38.00 40,090.00
0585 89482001 000 RADAR PRESENCE DETECTOR EA 7,515.000 6.000 0.000 12.00 90,180.00
0872 01046014 REMOVING CONC (FOUNDATIONS) CY 1,334.256 0.000 0.780 0.78 1,040.72
DRILL SHAFT REMOVAL
0907 01322005 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 24.010 0.000 223.000 223.00 5,354.23
CO No 11 New Embankment
0997 04322050 RIPRAP (CONC)(CL B)(5 IN) CY 690.510 0.000 115.980 137.96 95,262.76
CO No. 11 New Rip Rap
1256 05002011 MOBILIZATION (CALLOUT 1) EA 1,513.570 0.000 3.000 3.00 4,540.71
Drain Crew Mobilization
1262 60016001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 87.358 0.000 4.000 7.00 611.50
CO #30 - Kenswick, Charles, Wilson redesign
1392 06856002 RELOCATE RDSD FLASH BEACON ASSEMBLY EA 856.850 0.000 1.000 1.00 856.85
CO 23 - Relocate Flashing Beacon
1440 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 5,352.480 0.000 1.000 1.00 5,352.48
CO No. 11 Riprap Rebar Hand-Tie (Paid as LS)
1450 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 24,264.240 0.000 1.000 1.00 24,264.24
CO No. 15: 2 Conflict Manholes: Wilson+Charles (paid as LS)
1460 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 451,992.600 0.000 1.000 1.00 451,992.60
CO No 13 Six Percent Overhead (Paid as LS)
1470 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 2,288.490 0.000 1.000 1.00 2,288.49
CO No. 16 Utility conflict Sta 226
1480 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 41,291.900 0.000 1.000 1.00 41,291.90
CO No. 17 - Phase 2 Utilities
1490 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 11,004.270 0.000 1.000 1.00 11,004.27
CO No.18 - Added drainage at Sidewalks
1500 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 4,847.660 0.000 1.000 1.00 4,847.66
CO No. 20 Un-used inlets
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1505 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 6,999.370 0.000 1.000 1.00 6,999.37
CO 29 - Splice Conduit & Replace Ground Boxes
1510 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 575.520 0.000 1.000 1.00 575.52
CO No. 10 Change SET (Paid as LS)
1515 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 17,010.170 0.000 1.000 1.00 17,010.17
CO 27 - STANDBY AT BENDER
1520 96082020 UNIQUE CHANGE ORDER ITEM 20 DOL 8,547.710 0.000 1.000 1.00 8,547.71
CO 21 - CHANGE OF WORK SEQUENCE
1525 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 3,151.400 0.000 1.000 1.00 3,151.40
Change Order No. 14 - Additional Saw-Cutting
1530 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 3,074.170 0.000 1.000 1.00 3,074.17
Kenswick Rd Repairs
1535 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 10,339.780 0.000 1.000 1.00 10,339.78
CO # 25, CONCRETE GIRDER, END SECTIONS, AND MIDDLE SECTION
1540 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 1,896.370 0.000 1.000 1.00 1,896.37
Bella Terra & Burger King Repairs
1550 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 580.610 0.000 1.000 1.00 580.61
Modify Inlet - Wilson Rd
1551 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 562.410 0.000 1.000 1.00 562.41
CO 30 - Kenswick, Charles, Wilson Corners Redesign
1555 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 487.190 0.000 1.000 1.00 487.19
Saw-cut Asphalt - Wilson Rd
1565 70586030 FIRE HYDRANT ADJUSTMENT EA 996.130 0.000 1.000 2.00 1,992.26
CO #30 - Kenswick, Charles, Wilson Redesign
1570 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 4,556.450 0.000 1.000 1.00 4,556.45
CO No. 11 Additional Traffic Control (Paid as LS)
1575 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 2,662.430 0.000 1.000 1.00 2,662.43
CO No. 11 Concrete Curb Raduis Finish (Paid as LS)
1580 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 3,713.020 0.000 1.000 1.00 3,713.02
CO No. 11 Hand Dig STA 159+00
1585 04022001 TRENCH EXCAVATION PROTECTION LF 332.346 0.000 20.000 20.00 6,646.92
CO # 31 - Incorrect Line Number
1590 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 7,386.090 0.000 1.000 1.00 7,386.09
CO # 31 - Incorrect Line Number
1600 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1,942.569 0.000 1.000 114.60 222,626.18
CO # 31 - Incorrect Line Number
1605 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 13,351.360 0.000 1.000 1.00 13,351.36
CO # 37 - Incorrect Line Number
1610 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 4,995.350 0.000 1.000 1.00 4,995.35
CO # 31 - Incorrect Line Number
1620 96066068 FORCE ACCOUNT - RAILROAD FLAGGERS DOL 1.000 0.000 11,987.500 11,987.50 11,987.50
CO 38 - Railroad Flaggers
1625 96086026 UNIQUE CHANGE ORDER ITEM 26 DOL 5,462.863 0.000 1.000 1.00 5,462.86
CO 35 Lee Rd. Redesign
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 24ESTIMATE 0052
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1630 06362001 ALUMINUM SIGNS (TY A) SF 56.283 0.000 18.100 18.10 1,018.73
CO 35 - LEE RD. REDESIGN
1635 06876003 RELOCATE PED POLE ASSEMBLY EA 864.117 0.000 1.000 1.00 864.12
CO 35 - LEE RD REDESIGN
1640 06902024 REMOVAL OF SIGNAL HEAD ASSM EA 279.090 0.000 1.000 1.00 279.09
CO 35 - LEE RD REDESIGN
1645 06906030 REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 139.545 0.000 2.000 2.00 279.09
CO 35 - LEE RD REDESIGN
1650 06442060 REMOVE SM RD SN SUP & AM EA 50.000 0.000 1.000 1.00 50.00
CO 35 LEE RD. REDESIGN
1655 05306017 DRIVEWAYS (CONC) (HES) SY 86.580 0.000 2,212.339 3,423.12 296,373.64
CO #33 Driveway Corrections
1660 04796002 ADJUSTING INLETS EA 983.784 0.000 3.000 4.00 3,935.14
CO # 36 - added barricades for driveway work + adj inlets
1665 04796001 ADJUSTING MANHOLES EA 709.773 0.000 2.000 4.00 2,839.09
CO #33 Barricades for DWY Corrections
1670 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 12,084.810 0.000 1.000 1.00 12,084.81
CO # 39 - Re-grade EB Ditch at Lee Rd
1675 01622002 BLOCK SODDING SY 5.833 0.000 1,050.000 1,091.11 6,364.17
Change order #39
Category Subtotal $7,389,486.19
168507005C 1685-7-5PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0860 01002001 002 PREPARING ROW AC 19,000.000 4.940 -4.940 0.000 0.00
0865 01042015 000 REMOVING CONC (SIDEWALKS) SY 10.000 477.110 -477.110 0.000 0.00
0870 01042017 000 REMOVING CONC (DRIVEWAYS) SY 10.000 1,914.690 -1,914.690 0.000 0.00
0875 01042029 000 REMOVING CONC (CURB OR CURB & GUTTER) LF 3.000 1,905.000 -1,905.000 0.000 0.00
0880 01042032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 10.000 87.340 -87.340 0.000 0.00
0885 01042040 000 REMOVING CONC (PAVERS) SY 10.000 155.000 -155.000 0.000 0.00
0890 01052043 000 REMOVING STAB BASE & ASPH PAV (0-6") SY 3.000 8,685.870 -8,685.870 0.000 0.00
0895 01102001 000 EXCAVATION (ROADWAY) CY 10.000 13,024.700 -13,024.700 0.000 0.00
0900 01122002 000 SUBGRADE WIDENING (DENS CONT) STA 1,300.000 194.340 -194.340 0.000 0.00
0905 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 5.000 7,614.280 -7,614.280 0.000 0.00
0910 01342001 000 BACKFILL (TY A) STA 600.000 194.340 -194.340 0.000 0.00
0930 01682001 000 VEGETATIVE WATERING MG 12.000 1,430.670 -1,430.670 0.000 0.00
0935 03602003 000 CONC PVMT (CONT REINF-CRCP)(10") SY 300.000 281.500 -281.500 0.000 0.00
0955 04002002 004 STRUCT EXCAV (BOX) CY 6.000 4,326.000 -4,326.000 0.000 0.00
0960 04002003 004 STRUCT EXCAV (PIPE) CY 6.000 10,170.000 -10,170.000 0.000 0.00
0965 04002005 004 CEM STABIL BKFL CY 32.000 6,269.000 -6,269.000 0.000 0.00
0970 04002006 004 CUT & RESTORING PAV SY 50.000 3,565.000 -3,565.000 0.000 0.00
0975 04002016 004 CEMENT STAB BACKFILL (INLET OR MH) CY 32.000 433.000 -433.000 0.000 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 24ESTIMATE 0052
0980 04202016 002 CL C CONC (COLLAR) EA 1,200.000 2.000 -2.000 0.000 0.00
0985 04302012 000 CL C CONC FOR EXT STRU (CULV)(3'X 2') LF 1,500.000 7.000 -7.000 0.000 0.00
0990 04302035 000 CL C CONC FOR EXT STRU (CULV)(4'X3') LF 1,800.000 4.000 -4.000 0.000 0.00
0995 04322072 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 375.000 1,185.000 -1,185.000 0.000 0.00
1000 04322084 000 RIPRAP (CONC) (CL B) (4") CY 375.000 359.000 -359.000 0.000 0.00
1001 04322084 RIPRAP (CONC) (CL B) (4") CY 411.300 0.000 0.000 0.000 0.00
CO No. 1 / Price Escalation
1005 04622003 015 CONC BOX CULV (4 FT X 2 FT) LF 220.000 2,243.000 -2,243.000 0.000 0.00
1010 04622005 015 CONC BOX CULV (4 FT X 4 FT) LF 275.000 778.000 -778.000 0.000 0.00
1015 04642001 006 RC PIPE (CL III)(12 IN) LF 60.000 24.000 -24.000 0.000 0.00
1020 04642003 006 RC PIPE (CL III)(18 IN) LF 65.000 146.000 -146.000 0.000 0.00
1025 04642005 006 RC PIPE (CL III)(24 IN) LF 70.000 7,723.000 -7,723.000 0.000 0.00
1030 04642007 006 RC PIPE (CL III)(30 IN) LF 110.000 128.000 -128.000 0.000 0.00
1035 04642009 006 RC PIPE (CL III)(36 IN) LF 120.000 169.000 -169.000 0.000 0.00
1040 04652001 001 INLET (COMPL)(TY C) EA 5,350.000 8.000 -8.000 0.000 0.00
1045 04652005 001 MANH (COMPL)(TY M) EA 2,973.850 1.000 -1.000 0.000 0.00
1050 04652007 001 INLET EXT (TY C) EA 1,500.000 2.000 -2.000 0.000 0.00
1055 04652010 001 INLET (COMPL)(TY AAD) EA 5,000.000 4.000 -4.000 0.000 0.00
1060 04652011 001 INLET (COMPL)(TY AD) EA 3,000.000 36.000 -36.000 0.000 0.00
1065 04652013 001 MANH (COMPL)(TY A) EA 3,500.000 8.000 -8.000 0.000 0.00
1070 04652119 001 INLET (COMPL)(TY AZ) EA 7,000.000 14.000 -14.000 0.000 0.00
1075 04652152 001 MANH (COMPL)(RISER ONLY) EA 2,000.000 4.000 -4.000 0.000 0.00
1080 04652255 001 INLET (COMP)(TY AZ2G) EA 11,000.000 2.000 -2.000 0.000 0.00
1085 04652305 001 INLET (COMP)(GRATE)(SPL) EA 7,500.000 6.000 -6.000 0.000 0.00
1086 04652305 INLET (COMP)(GRATE)(SPL) EA 7,792.500 0.000 6.000 0.000 0.00
CO No. 1 / Price Escalation
1090 04652419 001 INLET (COMPL)(TY C)(MOD 1) EA 5,800.000 8.000 -8.000 0.000 0.00
1095 04652420 001 INLET (COMPL)(TY C)(MOD 2) EA 6,000.000 3.000 -3.000 0.000 0.00
1100 04652432 001 INLET (COMPL)(GRATE)(TYC-1)(MOD) EA 3,000.000 2.000 -2.000 0.000 0.00
1101 04652432 INLET (COMPL)(GRATE)(TYC-1)(MOD) EA 3,219.400 0.000 2.000 0.000 0.00
CO No. 1 / Price Escalation
1105 04652491 001 INLET (COMPL) (TY A) (MOD) EA 7,000.000 1.000 -1.000 0.000 0.00
1106 04652491 INLET (COMPL) (TY A) (MOD) EA 7,382.500 0.000 1.000 0.000 0.00
CO No. 1 / Price Escalation
1110 04652492 001 INLET (COMPL)(CURB & GRATE)(TY III) EA 8,000.000 4.000 -4.000 0.000 0.00
1115 04662019 000 WINGWALL (FW-0)(HW=3 FT) EA 8,000.000 2.000 -2.000 0.000 0.00
1120 04662020 000 WINGWALL (FW-0)(HW=4 FT) EA 10,000.000 1.000 -1.000 0.000 0.00
1125 04662123 000 HEADWALL (CH-PW-0)(DIA= 18 IN) EA 8,000.000 1.000 -1.000 0.000 0.00
1130 04662125 000 HEADWALL (CH-PW-0)(DIA= 24 IN) EA 9,000.000 5.000 -5.000 0.000 0.00
1135 04662127 000 HEADWALL (CH-PW-0)(DIA= 30 IN) EA 10,000.000 1.000 -1.000 0.000 0.00
1140 04672177 000 SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(P) EA 5,500.000 1.000 -1.000 0.000 0.00
1141 04672177 SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(P) EA 5,964.700 0.000 0.000 0.000 0.00
CO No. 1 / Price Escalation
1145 04672178 000 SET (TY I)(S= 4 FT)(HW= 4 FT)(6:1)(P) EA 8,000.000 2.000 -2.000 0.000 0.00
1146 04672178 SET (TY I)(S= 4 FT)(HW= 4 FT)(6:1)(P) EA 8,580.000 0.000 0.000 0.000 0.00
CO No. 1 / Price Escalation
1150 04672209 000 SET (TY II)(18 IN)(RCP)(3:1)(C) EA 1,100.000 8.000 -8.000 0.000 0.00
1155 04672211 000 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 1,400.000 8.000 -8.000 0.000 0.00
1160 04672234 000 SET (TY II)(18 IN)(RCP)(6:1)(C) EA 1,300.000 2.000 -2.000 0.000 0.00
1161 04672234 SET (TY II)(18 IN)(RCP)(6:1)(C) EA 1,377.400 0.000 2.000 0.000 0.00
CO No. 1 / Price Escalation
1165 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 1,800.000 2.000 -2.000 0.000 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 24ESTIMATE 0052
1170 04672285 000 SET (TY II)(15 IN)(RCP)(6:1)(P) EA 1,200.000 2.000 -2.000 0.000 0.00
1171 04672285 SET (TY II)(15 IN)(RCP)(6:1)(P) EA 1,277.400 0.000 2.000 0.000 0.00
CO No. 1 / Price Escalation
1175 04672286 000 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 1,300.000 83.000 -83.000 0.000 0.00
1180 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 1,900.000 139.000 -139.000 0.000 0.00
1185 04672290 000 SET (TY II)(30 IN)(RCP)(6:1)(P) EA 2,800.000 8.000 -8.000 0.000 0.00
1190 04672292 000 SET (TY II)(36 IN)(RCP)(6:1)(P) EA 5,000.000 1.000 -1.000 0.000 0.00
1195 04672356 000 SET (TY II)(24 IN)(RCP)(3:1)(P) EA 1,400.000 8.000 -8.000 0.000 0.00
1200 04672358 000 SET (TY II)(18 IN)(RCP)(3:1)(P) EA 1,100.000 8.000 -8.000 0.000 0.00
1205 04722003 000 REMOV & RE-LAY PIPE (18 IN) LF 55.000 900.000 -900.000 0.000 0.00
1210 04722005 000 REMOV & RE-LAY PIPE (24 IN) LF 60.000 1,000.000 -1,000.000 0.000 0.00
1215 04722007 000 REMOV & RE-LAY PIPE (30 IN) LF 140.000 18.000 -18.000 0.000 0.00
1220 04792006 000 ADJUST INLET (CAP) EA 2,000.000 4.000 -4.000 0.000 0.00
1225 04802002 000 CLEAN EXIST CULVS CY 50.000 114.040 -114.040 0.000 0.00
1230 04962002 000 REMOV STR (INLET) EA 500.000 29.000 -29.000 0.000 0.00
1235 04962003 000 REMOV STR (MANHOLE) EA 500.000 2.000 -2.000 0.000 0.00
1240 04962004 000 REMOV STR (SET) EA 500.000 2.000 -2.000 0.000 0.00
1245 04962005 000 REMOV STR (WINGWALL) EA 1,500.000 3.000 -3.000 0.000 0.00
1250 04962007 000 REMOV STR (PIPE) LF 10.000 5,097.000 -5,097.000 0.000 0.00
1260 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 6,000.000 9.000 -9.000 0.000 0.00
1265 05122008 002 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 200.000 12.000 -12.000 0.000 0.00
1266 05122008 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 205.600 0.000 12.000 0.000 0.00
CO No. 1 / Price Escalation
1270 05122009 002 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 200.000 8.000 -8.000 0.000 0.00
1271 05122009 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 205.600 0.000 8.000 0.000 0.00
CO No. 1 / Price Escalation
1275 05122026 002 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 100.000 12.000 -12.000 0.000 0.00
1276 05122026 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 105.600 0.000 12.000 0.000 0.00
CO No. 1 / Price Escalation
1280 05122027 002 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 100.000 8.000 -8.000 0.000 0.00
1281 05122027 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 105.600 0.000 8.000 0.000 0.00
CO No. 1 / Price Escalation
1285 05122044 002 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 100.000 12.000 -12.000 0.000 0.00
1286 05122044 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 105.600 0.000 12.000 0.000 0.00
CO No. 1 / Price Escalation
1290 05122045 002 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 100.000 8.000 -8.000 0.000 0.00
1291 05122045 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 105.600 0.000 8.000 0.000 0.00
CO No. 1 / Price Escalation
1295 05282004 000 LANDSCAPE PAVERS SY 72.000 520.720 -520.720 0.000 0.00
1300 05292002 000 CONC CURB (TY II) LF 30.000 1,905.000 -1,905.000 0.000 0.00
1305 05292007 000 CONC CURB (DOWEL) LF 7.000 2,310.000 -2,310.000 0.000 0.00
1310 05292086 000 CONC CURB(DOWEL)(SLOTTED) LF 7.000 34,500.000 -34,500.000 0.000 0.00
1315 05302010 006 DRIVEWAYS (CONC) SY 75.000 2,447.250 -2,447.250 0.000 0.00
1320 05302011 006 DRIVEWAYS (ACP) SY 46.000 8,671.050 -8,671.050 0.000 0.00
1325 05312005 000 CURB RAMPS (TY 1) EA 1,200.000 7.000 -7.000 0.000 0.00
1330 05312010 000 CURB RAMPS (TY 7) EA 1,500.000 42.000 -42.000 0.000 0.00
1335 05312015 000 CONC SIDEWALKS (4") SY 50.000 10,165.300 -10,165.300 0.000 0.00
1340 05312040 000 CURB RAMPS (TY 5) EA 2,000.000 13.000 -13.000 0.000 0.00
1345 05312041 000 CURB RAMPS (TY 10) EA 1,500.000 6.000 -6.000 0.000 0.00
1350 05362001 000 CONC MEDIAN LF 50.000 157.500 -157.500 0.000 0.00
1355 05362003 000 CONC DIRECTIONAL ISLAND LF 40.000 2,438.500 -2,438.500 0.000 0.00
1360 05402001 031 MTL W-BEAM GD FEN (TIM POST) LF 45.000 600.000 -600.000 0.000 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 24ESTIMATE 0052
1361 05402001 MTL W-BEAM GD FEN (TIM POST) LF 47.500 0.000 0.000 0.000 0.00
CO No. 1 / Price Escalation
1365 05402005 031 TERMINAL ANCHOR SECTION EA 500.000 6.000 -6.000 0.000 0.00
1380 06362004 014 REFURBISH ALUMINUM SIGNS (TY A) EA 47.000 143.000 0.000 0.000 0.00
1410 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 23.000 167.110 0.000 0.000 0.00
1415 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 7.000 167.110 0.000 0.000 0.00
1425 11222049 001 BIOGRD EROSN CONT LOGS (18" DIA)INSTALL LF 5.000 936.000 0.000 0.000 0.00
1430 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 1.000 936.000 0.000 0.000 0.00
1935 96012001 MATERIAL ON HAND DOL 1.000 1.000 0.000 0.000 0.00
1936 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1.000 0.000 0.000 0.00
1937 05852017 RIDE BONUS/PENALTY (ITEM 3267) DOL 1.000 1.000 0.000 0.000 0.00
1938 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1.000 0.000 0.000 0.00
1939 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1.000 0.000 0.000 0.00
1940 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 1.000 1.000 0.000 0.000 0.00
1943 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 24,000.000 0.000 0.000 0.00
1945 96102001 ON THE JOB TRAINING DOL 1.000 500.000 0.000 0.000 0.00
1946 05852018 RIDE BONUS/PENALTY (ITEM 3268) DOL 1.000 1.000 0.000 0.000 0.00
0.00Category Subtotal
168507019STP 2013(994)PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0065 01052030 000 REMOVING STAB BASE & ASPH PAV (8"-14") SY 10.000 6,630.000 -6,630.000 0.000 0.00
0075 03052001 000 SALV, HAUL & STKPL RECLM ASPH PAV CY 20.000 2,210.000 -2,210.000 0.000 0.00
0080 03512016 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(15") SY 100.000 9,198.530 -9,198.530 0.000 0.00
0085 03542021 000 PLANE ASPH CONC PAV(0" TO 2") SY 2.000 91,985.250 -91,985.250 0.000 0.00
0105 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 6,000.000 9.000 -9.000 0.000 0.00
0110 05332006 014 SHOULDER TEXTURING (MILLED)(ASPHALT) LF 0.260 41,200.000 -41,200.000 0.000 0.00
0111 05332006 SHOULDER TEXTURING (MILLED)(ASPHALT) LF 0.300 0.000 41,200.000 0.000 0.00
CO No. 1 / Price Escalation
0115 06182032 000 CONDT (PVC) (SCHD 80) (1 1/4") LF 6.500 1,130.000 -1,130.000 0.000 0.00
0280 06662228 014 PAVEMENT SEALER RR XING EA 50.000 4.000 0.000 0.000 0.00
0460 06862051 000 INS TRF SIG PL AM(S) 1 ARM (50') EA 12,675.000 2.000 -2.000 0.000 0.00
0510 11222049 001 BIOGRD EROSN CONT LOGS (18" DIA)INSTALL LF 5.000 478.000 0.000 0.000 0.00
0515 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 1.000 478.000 0.000 0.000 0.00
0525 32672135 000 D-GR HMA(SQ) TY-D SAC-A PG76-22 TON 95.000 12,092.340 -12,092.340 0.000 0.00
0526 32672135 D-GR HMA(SQ) TY-D SAC-A PG76-22 TON 101.500 0.000 0.000 0.000 0.00
CO No. 1 / Price Escalation
0530 32682068 000 D-GR HMA TY-D PG76-22 (LEVEL-UP) TON 100.000 2,701.260 -2,701.260 0.000 0.00
0570 84642001 000 FIB OPTIC RS-232 DROP AND REPEAT DATA EA 1,305.000 27.000 0.000 0.000 0.00
0587 05852018 RIDE BONUS/PENALTY (ITEM 3268) DOL 1.000 0.000 1.000 0.000 0.00
CO No. 2
1360 04022001 TRENCH EXCAVATION PROTECTION LF 332.346 0.000 0.000 0.000 0.00
CO No 12
1370 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 7,386.090 0.000 0.000 0.000 0.00
CO No. 4 Off-load BC&Inlets to TxDOT facility(Paid as LS)
1380 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1,942.569 0.000 0.000 0.000 0.00
CO No 12 Additional Traffic Control (Paid as LS)
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 24ESTIMATE 0052
1390 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 13,351.360 0.000 0.000 0.000 0.00
CO No. 5 MOH Markup
1400 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 4,995.350 0.000 0.000 0.000 0.00
CO No 7 Water Line Conflicts (Paid as LS)
1560 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 562.410 0.000 0.000 0.000 0.00
0.00Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $14,353,962.13
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 24ESTIMATE 0052
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002001 002 AC 19,000.000PREPARING ROW 0.000 0.00 0.00
01002001 AC 19,317.000PREPARING ROW 4.940 95,425.99 0.00
CO No. 1 / Price Escalation
01042015 SY 11.200REMOVING CONC (SIDEWALKS) 598.275 6,700.68 0.00
CO No. 1 / Price Escalation
01042017 SY 11.200REMOVING CONC (DRIVEWAYS) 5,055.098 56,617.09 0.00
CO No. 1 / Price Escalation
01042029 LF 3.400REMOVING CONC (CURB OR CURB & GUTTER) 2,436.490 8,284.07 0.00
CO No. 1 / Price Escalation
01042032 SY 11.600REMOVING CONC (WHEELCHAIR RAMP) 113.902 1,321.27 0.00
CO No. 1 / Price Escalation
01042040 SY 11.500REMOVING CONC (PAVERS) 204.170 2,347.96 0.00
CO No. 1 / Price Escalation
01046014 CY 1,334.260REMOVING CONC (FOUNDATIONS) 0.780 1,040.72 0.00
01052030 000 SY 10.000REMOVING STAB BASE & ASPH PAV (8"-14") 0.000 0.00 0.00
01052030 SY 11.500REMOVING STAB BASE & ASPH PAV (8"-14") 3,775.133 43,414.02 0.00
CO No. 1 / Price Escalation
01052043 SY 3.200REMOVING STAB BASE & ASPH PAV (0-6") 12,837.765 41,080.85 0.00
CO No. 1 / Price Escalation
01102001 CY 11.100EXCAVATION (ROADWAY) 14,880.608 165,174.75 0.00
CO No. 1 / Price Escalation
01122002 STA 1,391.900SUBGRADE WIDENING (DENS CONT) 194.340 270,501.86 0.00
CO No. 1 / Price Escalation
01322005 CY 24.010EMBANKMENT (FINAL)(ORD COMP)(TY C) 223.000 5,354.23 0.00
CO No 11 New Embankment
01322006 CY 5.900EMBANKMENT (FINAL)(DENS CONT)(TY C) 8,957.320 52,848.20 0.00
CO No. 1 / Price Escalation
01342001 STA 679.500BACKFILL (TY A) 28.361 19,271.30 0.00
CO No. 1 / Price Escalation
01622002 000 SY 2.500BLOCK SODDING 33,900.000 84,750.00 57,703.67
01622002 SY 5.830BLOCK SODDING 1,091.110 6,364.17 57,703.67
Change order #39
01642037 002 SY 0.100DRILL SEEDING (PERM) (URBAN) (SANDY) 58,080.000 5,808.00 57,703.67
01662001 001 AC 450.000FERTILIZER 12.000 5,400.00 11.92
01682001 MG 13.500VEGETATIVE WATERING 771.200 10,411.20 0.00
CO No. 1 / Price Escalation
02922007 000 TON 80.000ASPHALT STAB BASE (GR 2)(PG 64) 13,729.610 1,098,368.80 15,153.94
03052001 CY 21.400SALV, HAUL & STKPL RECLM ASPH PAV 2,210.000 47,294.00 0.00
CO No. 1 / Price Escalation
03512016 SY 115.100FLEXIBLE PAVEMENT STRUCTURE REPAIR(15") 3,662.460 421,549.15 0.00
CO No. 1 / Price Escalation
03542021 SY 2.100PLANE ASPH CONC PAV(0" TO 2") 106,144.100 222,902.61 0.00
CO No. 1 / Price Escalation
03602003 SY 312.300CONC PVMT (CONT REINF-CRCP)(10") 837.935 261,687.11 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 24ESTIMATE 0052
CO No. 1 / Price Escalation
04002002 CY 7.000STRUCT EXCAV (BOX) 2,810.910 19,676.37 0.00
CO No. 1 / Price Escalation
04002003 004 CY 6.000STRUCT EXCAV (PIPE) 0.000 -0.01 0.00
04002003 CY 6.700STRUCT EXCAV (PIPE) 10,638.744 71,279.58 0.00
CO No. 1 / Price Escalation
04002005 004 CY 32.000CEM STABIL BKFL 0.000 0.01 0.00
04002005 CY 34.300CEM STABIL BKFL 7,245.442 248,518.64 0.00
CO No. 1 / Price Escalation
04002006 004 SY 50.000CUT & RESTORING PAV 0.000 0.00 0.00
04002006 SY 61.300CUT & RESTORING PAV 2,565.338 157,255.22 0.00
CO No. 1 / Price Escalation
04002016 004 CY 32.000CEMENT STAB BACKFILL (INLET OR MH) 0.000 0.00 0.00
04002016 CY 34.300CEMENT STAB BACKFILL (INLET OR MH) 594.821 20,402.39 0.00
CO No. 1 / Price Escalation
04022001 LF 332.350TRENCH EXCAVATION PROTECTION 0.000 0.00 0.00
CO No 12
04022001 LF 332.350TRENCH EXCAVATION PROTECTION 20.000 6,646.92 0.00
04162032 001 LF 155.000DRILL SHAFT (TRF SIG POLE) (36 IN) 238.000 36,890.00 255.00
04162034 001 LF 275.000DRILL SHAFT (TRF SIG POLE) (48 IN) 88.000 24,200.00 88.00
04202016 002 EA 1,200.000CL C CONC (COLLAR) 0.000 0.00 0.00
04202016 EA 1,374.500CL C CONC (COLLAR) 27.000 37,111.50 0.00
CO No. 1 / Price Escalation
04302012 LF 1,620.800CL C CONC FOR EXT STRU (CULV)(3'X 2') 7.000 11,345.60 0.00
CO No. 1 / Price Escalation
04302035 LF 1,906.800CL C CONC FOR EXT STRU (CULV)(4'X3') 4.000 7,627.20 0.00
CO No. 1 / Price Escalation
04322050 CY 690.510RIPRAP (CONC)(CL B)(5 IN) 137.960 95,262.76 0.00
CO No. 11 New Rip Rap
04322072 CY 411.200RIPRAP (CONC)(CL B)(RR8&RR9) 357.228 146,892.16 0.00
CO No. 1 / Price Escalation
04622003 LF 233.000CONC BOX CULV (4 FT X 2 FT) 384.000 89,472.00 0.00
CO No. 1 / Price Escalation
04622005 LF 290.900CONC BOX CULV (4 FT X 4 FT) 783.000 227,774.70 0.00
CO No. 1 / Price Escalation
04642001 LF 65.100RC PIPE (CL III)(12 IN) 30.000 1,953.00 0.00
CO No. 1 / Price Escalation
04642003 006 LF 65.000RC PIPE (CL III)(18 IN) 0.000 0.00 0.00
04642003 LF 69.700RC PIPE (CL III)(18 IN) 708.000 49,347.60 0.00
CO No. 1 / Price Escalation
04642005 006 LF 70.000RC PIPE (CL III)(24 IN) 0.000 0.00 0.00
04642005 LF 74.200RC PIPE (CL III)(24 IN) 8,864.000 657,708.80 0.00
CO No. 1 / Price Escalation
04642007 LF 116.700RC PIPE (CL III)(30 IN) 106.000 12,370.20 0.00
CO No. 1 / Price Escalation
04642009 006 LF 120.000RC PIPE (CL III)(36 IN) 0.000 0.00 0.00
04642009 LF 127.000RC PIPE (CL III)(36 IN) 153.000 19,431.00 0.00
CO No. 1 / Price Escalation
04652001 EA 5,638.900INLET (COMPL)(TY C) 7.000 39,472.30 0.00
CO No. 1 / Price Escalation
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 24ESTIMATE 0052
04652005 EA 3,128.600MANH (COMPL)(TY M) 2.000 6,257.20 0.00
CO No. 1 / Price Escalation
04652007 EA 1,599.100INLET EXT (TY C) 3.000 4,797.30 0.00
CO No. 1 / Price Escalation
04652010 EA 5,236.200INLET (COMPL)(TY AAD) 4.000 20,944.80 0.00
CO No. 1 / Price Escalation
04652011 EA 3,138.400INLET (COMPL)(TY AD) 31.000 97,290.40 0.00
CO No. 1 / Price Escalation
04652013 EA 3,704.600MANH (COMPL)(TY A) 8.000 29,636.80 0.00
CO No. 1 / Price Escalation
04652119 EA 7,328.400INLET (COMPL)(TY AZ) 17.000 124,582.80 0.00
CO No. 1 / Price Escalation
04652152 EA 2,163.100MANH (COMPL)(RISER ONLY) 4.000 8,652.40 0.00
CO No. 1 / Price Escalation
04652255 001 EA 11,000.000INLET (COMP)(TY AZ2G) 0.000 0.00 0.00
04652255 EA 11,531.900INLET (COMP)(TY AZ2G) 8.000 92,255.20 0.00
CO No. 1 / Price Escalation
04652419 EA 6,103.900INLET (COMPL)(TY C)(MOD 1) 7.000 42,727.30 0.00
CO No. 1 / Price Escalation
04652420 001 EA 6,000.000INLET (COMPL)(TY C)(MOD 2) 0.000 0.00 0.00
04652420 EA 6,303.900INLET (COMPL)(TY C)(MOD 2) 3.000 18,911.70 0.00
CO No. 1 / Price Escalation
04652492 EA 8,537.100INLET (COMPL)(CURB & GRATE)(TY III) 1.000 8,537.10 0.00
CO No. 1 / Price Escalation
04662019 EA 8,581.200WINGWALL (FW-0)(HW=3 FT) 2.000 17,162.40 0.00
CO No. 1 / Price Escalation
04662020 EA 10,686.800WINGWALL (FW-0)(HW=4 FT) 1.000 10,686.80 0.00
CO No. 1 / Price Escalation
04662123 EA 8,651.500HEADWALL (CH-PW-0)(DIA= 18 IN) 2.000 17,303.00 0.00
CO No. 1 / Price Escalation
04662125 EA 9,676.000HEADWALL (CH-PW-0)(DIA= 24 IN) 5.000 48,380.00 0.00
CO No. 1 / Price Escalation
04662127 EA 10,718.700HEADWALL (CH-PW-0)(DIA= 30 IN) 1.000 10,718.70 0.00
CO No. 1 / Price Escalation
04672209 EA 1,168.600SET (TY II)(18 IN)(RCP)(3:1)(C) 1.000 1,168.60 0.00
CO No. 1 / Price Escalation
04672211 EA 1,480.400SET (TY II)(24 IN)(RCP)(3:1)(C) 5.000 7,402.00 0.00
CO No. 1 / Price Escalation
04672224 EA 1,550.000SET (TY II)(24 IN)(RCP)(4:1)(C) 2.000 3,100.00 0.00
CO No. 3 Add pay Item Omitted from Plans
04672236 000 EA 1,800.000SET (TY II)(24 IN)(RCP)(6:1)(C) 0.000 0.00 0.00
04672236 EA 1,897.600SET (TY II)(24 IN)(RCP)(6:1)(C) 8.000 15,180.80 0.00
CO No. 1 / Price Escalation
04672286 000 EA 1,300.000SET (TY II)(18 IN)(RCP)(6:1)(P) 0.000 0.00 0.00
04672286 EA 1,377.500SET (TY II)(18 IN)(RCP)(6:1)(P) 96.000 132,240.00 0.00
CO No. 1 / Price Escalation
04672288 000 EA 1,900.000SET (TY II)(24 IN)(RCP)(6:1)(P) 0.000 0.00 0.00
04672288 EA 1,997.200SET (TY II)(24 IN)(RCP)(6:1)(P) 142.000 283,602.40 0.00
CO No. 1 / Price Escalation
04672290 000 EA 2,800.000SET (TY II)(30 IN)(RCP)(6:1)(P) 0.000 0.00 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 24ESTIMATE 0052
04672290 EA 2,976.000SET (TY II)(30 IN)(RCP)(6:1)(P) 6.000 17,856.00 0.00
CO No. 1 / Price Escalation
04672292 000 EA 5,000.000SET (TY II)(36 IN)(RCP)(6:1)(P) 0.000 0.00 0.00
04672292 EA 5,246.200SET (TY II)(36 IN)(RCP)(6:1)(P) 1.000 5,246.20 0.00
CO No. 1 / Price Escalation
04672356 EA 1,480.400SET (TY II)(24 IN)(RCP)(3:1)(P) 4.000 5,921.60 0.00
CO No. 1 / Price Escalation
04672358 EA 1,168.600SET (TY II)(18 IN)(RCP)(3:1)(P) 5.000 5,843.00 0.00
CO No. 1 / Price Escalation
04722003 000 LF 55.000REMOV & RE-LAY PIPE (18 IN) 0.000 0.00 0.00
04722003 LF 58.800REMOV & RE-LAY PIPE (18 IN) 665.000 39,102.00 0.00
CO No. 1 / Price Escalation
04722005 000 LF 60.000REMOV & RE-LAY PIPE (24 IN) 0.000 0.00 0.00
04722005 LF 64.000REMOV & RE-LAY PIPE (24 IN) 648.000 41,472.00 0.00
CO No. 1 / Price Escalation
04722007 000 LF 140.000REMOV & RE-LAY PIPE (30 IN) 0.000 0.00 0.00
04722007 LF 149.400REMOV & RE-LAY PIPE (30 IN) 18.000 2,689.20 0.00
CO No. 1 / Price Escalation
04792006 EA 2,118.900ADJUST INLET (CAP) 15.000 31,783.50 0.00
CO No. 1 / Price Escalation
04796001 EA 709.770ADJUSTING MANHOLES 4.000 2,839.09 0.00
04796002 EA 983.780ADJUSTING INLETS 4.000 3,935.14 0.00
04802002 CY 71.500CLEAN EXIST CULVS 17.090 1,221.94 0.00
CO No. 1 / Price Escalation
04962002 EA 566.300REMOV STR (INLET) 25.000 14,157.50 0.00
CO No. 1 / Price Escalation
04962003 EA 566.300REMOV STR (MANHOLE) 3.000 1,698.90 0.00
CO No. 1 / Price Escalation
04962004 000 EA 500.000REMOV STR (SET) 0.000 0.00 0.00
04962004 EA 541.400REMOV STR (SET) 77.000 41,687.80 0.00
CO No. 1 / Price Escalation
04962005 EA 1,650.900REMOV STR (WINGWALL) 3.000 4,952.70 0.00
CO No. 1 / Price Escalation
04962007 000 LF 10.000REMOV STR (PIPE) 0.000 0.00 0.00
04962007 LF 10.800REMOV STR (PIPE) 6,089.000 65,761.20 0.00
CO No. 1 / Price Escalation
05002001 011 LS 1,200,000.000MOBILIZATION 0.900 1,080,000.00 1.00
05002011 EA 1,513.570MOBILIZATION (CALLOUT 1) 3.000 4,540.71 0.00
05022001 033 MO 6,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 0.000 0.00 0.00
05022001 MO 6,664.300BARRICADES, SIGNS AND TRAFFIC HANDLING 28.000 186,600.40 0.00
CO No. 1 / Price Escalation
05282004 SY 73.100LANDSCAPE PAVERS 520.606 38,056.30 0.00
CO No. 1 / Price Escalation
05292002 LF 32.700CONC CURB (TY II) 2,525.370 82,579.60 0.00
CO No. 1 / Price Escalation
05292007 LF 7.400CONC CURB (DOWEL) 2,388.730 17,676.60 0.00
CO No. 1 / Price Escalation
05292086 LF 7.400CONC CURB(DOWEL)(SLOTTED) 30,571.000 226,225.40 0.00
CO No. 1 / Price Escalation
05302010 SY 81.400DRIVEWAYS (CONC) 3,712.488 302,196.53 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 24ESTIMATE 0052
CO No. 1 / Price Escalation
05302011 SY 47.900DRIVEWAYS (ACP) 8,447.471 404,633.85 0.00
CO No. 1 / Price Escalation
05306017 SY 86.580DRIVEWAYS (CONC) (HES) 3,423.119 296,373.64 0.00
05312005 EA 1,306.300CURB RAMPS (TY 1) 13.000 16,981.90 0.00
CO No. 1 / Price Escalation
05312010 EA 1,620.000CURB RAMPS (TY 7) 34.000 55,080.00 0.00
CO No. 1 / Price Escalation
05312015 SY 54.700CONC SIDEWALKS (4") 9,517.150 520,588.11 0.00
CO No. 1 / Price Escalation
05312040 EA 2,154.600CURB RAMPS (TY 5) 15.000 32,319.00 0.00
CO No. 1 / Price Escalation
05312041 EA 1,620.000CURB RAMPS (TY 10) 7.000 11,340.00 0.00
CO No. 1 / Price Escalation
05362001 LF 57.000CONC MEDIAN 189.000 10,773.00 0.00
CO No. 1 / Price Escalation
05362003 LF 43.300CONC DIRECTIONAL ISLAND 2,396.000 103,746.80 0.00
CO No. 1 / Price Escalation
05602032 001 EA 150.000MAILBOX INSTALLTION(SINGLE)INSTALL ONLY 11.000 1,650.00 14.00
05602034 001 EA 400.000MAILBOX INSTLTION(MULTIPLE)INSTALL ONLY 4.000 1,600.00 1.00
06182034 000 LF 6.000CONDT (PVC) (SCHD 80) (2") 31,750.000 190,500.00 31,745.00
06182035 000 LF 7.000CONDT (PVC) (SCHD 80) (2") (BORE) 15,350.000 107,450.00 15,350.00
06182038 000 LF 9.750CONDT (PVC) (SCHD 80) (3") 485.000 4,728.75 485.00
06182039 000 LF 11.000CONDT (PVC) (SCHD 80) (3") (BORE) 1,100.000 12,100.00 1,100.00
06182040 000 LF 23.000CONDT (PVC) (SCHD 80) (4") 70.000 1,610.00 70.00
06182041 000 LF 12.250CONDT (PVC) (SCHD 80) (4") (BORE) 310.000 3,797.50 310.00
06202007 001 LF 1.700ELEC CONDR (NO. 4) BARE 535.000 909.50 535.00
06202008 001 LF 1.750ELEC CONDR (NO. 4) INSULATED 995.000 1,741.25 995.00
06202009 001 LF 1.250ELEC CONDR (NO. 6) BARE 10,685.000 13,356.26 10,680.00
06212004 000 LF 1.800TRAY CABLE (4 CONDR) (12 AWG) 1,775.000 3,195.00 1,775.00
06242004 014 EA 1,375.000GROUND BOX TY 2 (243636) W/APRON 84.000 115,500.00 92.00
06242014 014 EA 645.000GROUND BOX TY D (162922) W/APRON 59.000 38,055.00 60.00
06282100 003 EA 3,365.000ELC SRV TY D 120/240 070 (NS)SS(E)SP(O) 5.000 16,825.00 5.00
06362001 SF 56.280ALUMINUM SIGNS (TY A) 18.100 1,018.73 0.00
06442001 000 EA 400.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 78.000 31,200.00 52.00
06442058 000 EA 450.000RELOCATE SM RD SN SUP & AM TY S80 49.000 22,050.00 49.00
06442060 000 EA 50.000REMOVE SM RD SN SUP & AM 72.000 3,600.00 7.00
06622067 000 LF 0.250WK ZN PAV MRK REMOV (W) 4" (SLD) 898.000 224.50 7,550.00
06622099 000 LF 0.250WK ZN PAV MRK REMOV (Y) 4" (SLD) 11,272.000 2,818.00 800.00
06662003 014 LF 0.500REFL PAV MRK TY I (W) 4" (BRK)(100MIL) 730.000 365.00 850.00
06662012 014 LF 0.500REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 27,210.000 13,605.00 2,981.00
06662027 014 LF 1.000REFL PAV MRK TY I (W) 8" (BRK)(100MIL) 156.000 156.00 114.00
06662036 014 LF 1.000REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 20,273.000 20,273.00 10,855.00
06662042 014 LF 2.500REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 7,240.000 18,100.00 3,983.00
06662048 014 LF 5.000REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 1,996.000 9,980.00 980.00
06662054 014 EA 100.000REFL PAV MRK TY I (W) (ARROW) (100MIL) 192.000 19,200.00 124.00
06662084 014 EA 250.000REFL PAV MRK TY I(W)(RR XING) (100MIL) 4.000 1,000.00 4.00
06662096 014 EA 100.000REFL PAV MRK TY I (W) (WORD) (100MIL) 99.000 9,900.00 61.00
06662105 014 LF 0.500REFL PAV MRK TY I (Y) 4" (BRK)(100MIL) 11,962.000 5,981.00 3,780.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 24ESTIMATE 0052
06662110 014 LF 0.500REFL PAV MRK TY I (Y) 4" (SLD)(090MIL) 72,855.000 36,427.50 27,324.00
06662189 014 LF 0.100PAVEMENT SEALER 4" 24,730.000 2,473.00 34,935.00
06662191 014 LF 0.200PAVEMENT SEALER 8" 9,059.000 1,811.80 10,969.00
06662193 014 LF 0.300PAVEMENT SEALER 12" 3,451.000 1,035.30 3,983.00
06662195 014 LF 0.600PAVEMENT SEALER 24" 610.500 366.30 980.00
06662219 014 EA 15.000PAVEMENT SEALER (ARROW) 65.000 975.00 124.00
06662220 014 EA 15.000PAVEMENT SEALER (WORD) 37.000 555.00 61.00
06722012 034 EA 3.000REFL PAV MRKR TY I-C 549.000 1,647.00 599.00
06722015 034 EA 3.000REFL PAV MRKR TY II-A-A 632.000 1,896.00 651.00
06772001 000 LF 0.350ELIM EXT PAV MRK & MRKS ( 4") 2,320.000 812.00 8,350.00
06782001 000 LF 0.010PAV SURF PREP FOR MRK ( 4") 30,960.000 309.60 34,935.00
06782003 000 LF 0.020PAV SURF PREP FOR MRK ( 8") 10,913.000 218.26 10,969.00
06782004 000 LF 0.030PAV SURF PREP FOR MRK (12") 5,131.000 153.93 3,983.00
06782006 000 LF 0.060PAV SURF PREP FOR MRK (24") 1,347.000 80.82 980.00
06782007 000 EA 1.000PAV SURF PREP FOR MRK (ARROW) 90.000 90.00 124.00
06782014 000 EA 5.000PAV SURF PREP FOR MRK (RR XING) 1.000 5.00 4.00
06782018 000 EA 1.000PAV SURF PREP FOR MRK (WORD) 49.000 49.00 61.00
06802002 000 EA 38,125.000INSTALL HWY TRF SIG (ISOLATED) 1.000 38,125.00 1.00
06802003 000 EA 18,985.000INSTALL HWY TRF SIG (SYSTEM) 5.000 94,925.00 5.00
06812001 002 EA 31,150.000TEMP TRAF SIGNALS 5.000 155,750.00 5.00
06822001 003 EA 85.000BACK PLATE (12 IN) (3 SEC) 40.000 3,400.00 40.00
06822002 003 EA 98.000BACK PLATE (12 IN) (4 SEC) 20.000 1,960.00 20.00
06822022 003 EA 160.000VEH SIG SEC (12 IN) LED (GRN ARW) 20.000 3,200.00 20.00
06822023 003 EA 175.000VEH SIG SEC (12 IN) LED (GRN) 40.000 7,000.00 40.00
06822024 003 EA 160.000VEH SIG SEC (12 IN) LED (YEL ARW) 20.000 3,200.00 20.00
06822025 003 EA 175.000VEH SIG SEC (12 IN) LED (YEL) 40.000 7,000.00 40.00
06822026 003 EA 160.000VEH SIG SEC (12 IN) LED (RED ARW) 40.000 6,400.00 40.00
06822027 003 EA 175.000VEH SIG SEC (12 IN) LED (RED) 40.000 7,000.00 40.00
06822066 003 EA 425.000PED SIG SEC (12 IN) LED (COUNTDOWN) 41.000 17,425.00 40.00
06842007 000 LF 0.950TRF SIG CBL (TY A) (12 AWG) ( 2 CONDR) 4,645.000 4,412.76 4,390.00
06842009 000 LF 1.300TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) 4,645.000 6,038.50 4,390.00
06842012 000 LF 1.750TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 7,490.000 13,107.50 7,490.00
06842080 000 LF 0.800TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) 14,065.000 11,252.00 14,065.00
06856002 EA 856.850RELOCATE RDSD FLASH BEACON ASSEMBLY 1.000 856.85 0.00
06862023 000 EA 4,455.000INS TRF SIG PL AM(S) 1 ARM (24') 2.000 8,910.00 2.00
06862027 000 EA 4,310.000INS TRF SIG PL AM(S) 1 ARM (28') 2.000 8,620.00 2.00
06862031 000 EA 4,765.000INS TRF SIG PL AM(S) 1 ARM (32') 2.000 9,530.00 2.00
06862033 000 EA 5,685.000INS TRF SIG PL AM(S) 1 ARM (32') LUM 1.000 5,685.00 1.00
06862037 000 EA 5,800.000INS TRF SIG PL AM(S) 1 ARM (36') LUM 2.000 11,600.00 2.00
06862039 000 EA 5,625.000INS TRF SIG PL AM(S) 1 ARM (40') 1.000 5,625.00 1.00
06862041 000 EA 6,835.000INS TRF SIG PL AM(S) 1 ARM (40') LUM 2.000 13,670.00 2.00
06862043 000 EA 5,915.000INS TRF SIG PL AM(S) 1 ARM (44') 2.000 11,830.00 2.00
06862045 000 EA 7,030.000INS TRF SIG PL AM(S) 1 ARM (44') LUM 2.000 14,060.00 2.00
06862055 000 EA 12,815.000INS TRF SIG PL AM(S) 1 ARM (55') 1.000 12,815.00 1.00
06862061 000 EA 14,735.000INS TRF SIG PL AM(S) 1 ARM (60') LUM 1.000 14,735.00 1.00
06866055 EA 13,998.880INS TRF SIG PL AM(S)1 ARM(50')LUM 2.000 27,997.76 0.00
CO No 28
06872001 004 EA 1,395.000PED POLE ASSEMBLY 20.000 27,900.00 20.00
06876003 EA 864.120RELOCATE PED POLE ASSEMBLY 1.000 864.12 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 24ESTIMATE 0052
CO 35 - LEE RD REDESIGN
06882002 000 LF 8.950VEH LP DETECT (SAWCUT) 9,931.000 88,882.46 9,931.00
06902024 EA 279.090REMOVAL OF SIGNAL HEAD ASSM 1.000 279.09 0.00
CO 35 - LEE RD REDESIGN
06906030 EA 139.550REMOVAL OF PEDESTRIAN PUSH BUTTONS 2.000 279.09 0.00
CO 35 - LEE RD REDESIGN
11222002 001 LF 23.000ROCK FILTER DAMS (INSTALL) (TY 2) 360.000 8,280.00 420.00
11222009 001 LF 7.000ROCK FILTER DAMS (REMOVE) 360.000 2,520.00 420.00
11222016 001 SY 23.000CONSTRUCTION EXITS (INSTALL) (TY 1) 100.000 2,300.00 167.11
11222019 001 SY 7.000CONSTRUCTION EXITS (REMOVE) 100.000 700.00 167.11
11222037 001 LF 1.800TEMPORARY SEDIMENT CONTROL FENCE INSTLL 10,019.000 18,034.20 16,635.00
11222057 001 LF 0.400TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
10,019.000 4,007.60 16,635.00
32682047 TON 101.500D-GR HMA TY-D SAC-A PG76-22 13,177.840 1,337,550.78 0.00
CO No. 2
32682059 DOL 1.000PRODUCTION BONUS/PENALTY 20,091.380 20,091.38 0.00
CO No. 2
32682060 DOL 1.000PLACEMENT BONUS/PENALTY 20,881.150 20,881.15 0.00
CO No. 2
32682068 TON 111.700D-GR HMA TY-D PG76-22 (LEVEL-UP) 4,113.850 459,517.05 0.00
CO No. 1 / Price Escalation
60016001 DAY 87.360PORTABLE CHANGEABLE MESSAGE SIGN 7.000 611.50 0.00
60072001 000 EA 2,750.000REMOVING TRAFFIC SIGNALS 5.000 13,750.00 5.00
60142011 000 LF 1.850FIBER OPTIC CBL (SNGLE-MODE)(12 FIBER) 21,045.000 38,933.25 21,045.00
60142014 000 LF 3.150FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER) 29,005.000 91,365.75 29,005.00
60142019 000 LF 655.000FIBER OPTIC PIGTAIL (12 FIBER) 90.000 58,950.00 90.00
62662007 017 EA 12,500.000VIVDS TEMPORARY 5.000 62,500.00 5.00
70586030 EA 996.130FIRE HYDRANT ADJUSTMENT 2.000 1,992.26 0.00
83172001 000 EA 6,700.000BBU SYSTEM (EXTERNAL BATT CABINET) 6.000 40,200.00 6.00
83682003 000 LF 1.400CONDUIT (PREPARE) 2,515.000 3,521.00 2,515.00
87772001 000 EA 915.000LED RDWY LUMINAIRE (.25KW EQ) 10.000 9,150.00 10.00
88352001 000 EA 1,055.000ACCESSIBLE PEDESTRIAN SIGNAL UNITS 38.000 40,090.00 40.00
89482001 000 EA 7,515.000RADAR PRESENCE DETECTOR 12.000 90,180.00 6.00
96042001 DOL -1.000CONTRACTOR FORCE ACCOUNT 1 600.000 -600.00 1.00
LANE CLOSURE ASSESSMENT FEE
96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 187,378.500 187,378.50 48,700.00
96062056 DOL 1.000FORCE ACCOUNT - SAFETY CONTINGENCY 1,261.910 1,261.91 3,150.00
96066068 DOL 1.000FORCE ACCOUNT - RAILROAD FLAGGERS 11,987.500 11,987.50 0.00
96082001 DOL 7,386.090UNIQUE CHANGE ORDER ITEM 1 1.000 7,386.09 0.00
CO No. 4 Off-load BC&Inlets to TxDOT facility(Paid as LS)
96082002 DOL 13,351.360UNIQUE CHANGE ORDER ITEM 2 1.000 13,351.36 0.00
CO No. 5 MOH Markup
96082003 DOL 1,942.570UNIQUE CHANGE ORDER ITEM 3 114.604 222,626.18 0.00
CO No 12 Additional Traffic Control (Paid as LS)
96082004 DOL 4,995.350UNIQUE CHANGE ORDER ITEM 4 1.000 4,995.35 0.00
CO No 7 Water Line Conflicts (Paid as LS)
96082005 DOL 4,556.450UNIQUE CHANGE ORDER ITEM 5 1.000 4,556.45 0.00
96082006 DOL 2,662.430UNIQUE CHANGE ORDER ITEM 6 1.000 2,662.43 0.00
CO No. 11 Concrete Curb Raduis Finish (Paid as LS)
96082007 DOL 3,713.020UNIQUE CHANGE ORDER ITEM 7 1.000 3,713.02 0.00
CONTRACT ID 168507019 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 24ESTIMATE 0052
CO No. 11 Hand Dig STA 159+00
96082008 DOL 5,352.480UNIQUE CHANGE ORDER ITEM 8 1.000 5,352.48 0.00
CO No. 11 Riprap Rebar Hand-Tie (Paid as LS)
96082009 DOL 24,264.240UNIQUE CHANGE ORDER ITEM 9 1.000 24,264.24 0.00
96082010 DOL 451,992.600UNIQUE CHANGE ORDER ITEM 10 1.000 451,992.60 0.00
CO No 13 Six Percent Overhead (Paid as LS)
96082011 DOL 2,288.490UNIQUE CHANGE ORDER ITEM 11 1.000 2,288.49 0.00
CO No. 16 Utility conflict Sta 226
96082012 DOL 41,291.900UNIQUE CHANGE ORDER ITEM 12 1.000 41,291.90 0.00
CO No. 17 - Phase 2 Utilities
96082013 DOL 11,004.270UNIQUE CHANGE ORDER ITEM 13 1.000 11,004.27 0.00
CO No.18 - Added drainage at Sidewalks
96082014 DOL 4,847.660UNIQUE CHANGE ORDER ITEM 14 1.000 4,847.66 0.00
CO No. 20 Un-used inlets
96082015 DOL 575.520UNIQUE CHANGE ORDER ITEM 15 1.000 575.52 0.00
CO No. 10 Change SET (Paid as LS)
96082016 DOL 3,151.400UNIQUE CHANGE ORDER ITEM 16 1.000 3,151.40 0.00
Change Order No. 14 - Additional Saw-Cutting
96082017 DOL 3,074.170UNIQUE CHANGE ORDER ITEM 17 1.000 3,074.17 0.00
Kenswick Rd Repairs
96082018 DOL 10,339.780UNIQUE CHANGE ORDER ITEM 18 1.000 10,339.78 0.00
CO # 25, CONCRETE GIRDER, END SECTIONS, AND
MIDDLE SECTION
96082019 DOL 6,999.370UNIQUE CHANGE ORDER ITEM 19 1.000 6,999.37 0.00
96082020 DOL 8,547.710UNIQUE CHANGE ORDER ITEM 20 1.000 8,547.71 0.00
96082021 DOL 17,010.170UNIQUE CHANGE ORDER ITEM 21 1.000 17,010.17 0.00
96082022 DOL 580.610UNIQUE CHANGE ORDER ITEM 22 1.000 580.61 0.00
Modify Inlet - Wilson Rd
96082023 DOL 487.190UNIQUE CHANGE ORDER ITEM 23 1.000 487.19 0.00
Saw-cut Asphalt - Wilson Rd
96082024 DOL 562.410UNIQUE CHANGE ORDER ITEM 24 1.000 562.41 0.00
96082027 DOL 12,084.810UNIQUE CHANGE ORDER ITEM 27 1.000 12,084.81 0.00
96082034 DOL 1,896.370UNIQUE CHANGE ORDER ITEM 34 1.000 1,896.37 0.00
Bella Terra & Burger King Repairs
96086026 DOL 5,462.860UNIQUE CHANGE ORDER ITEM 26 1.000 5,462.86 0.00
CO 35 Lee Rd. Redesign
$14,353,962.13TOTAL ITEM EARNINGS TO DATE