1,266,025.87 contractor's estimate package 07/08/15...
TRANSCRIPT
1,266,025.87
061006076CONTRACT ID:
PROJECT: NH 2011(104)
CONTRACT:
08103202
PROJECTED AMOUNT: $16,093,105.70
CONTRACTOR:
HIGHWAY: IH 30DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 055
EAST TEXAS BRIDGE, INC.
Kenneth Icenhower
BOWIE
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 07/08/15
08/26/2010AWARD DATE:
ESTIMATE PERIOD:
0050
01/23/2015
LETTING DATE:
NOTICE TO PROCEED DATE: 10/07/2010
08/11/2010ESTIMATE PAID:
764 33.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: FINL WORK BEGIN DATE: 04/01/2011
$17,359,131.57
CONTRACT:
12/01/2014
AWARD AMOUNT: $15,994,499.70
Atlanta
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
100.00
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
12/17/2014
00/00/0000
100.00
$19,727.18 $18,779,538.54 $18,799,265.72
RECAPITULATION
PAID TO CONTRACTOR
$0.00 $0.00 $0.00
$0.00 ($4,650.00)($4,650.00)
$0.00 $0.00 $0.00
$31,000.00 ($31,000.00)$0.00
$0.00 $0.00 $0.00
($11,272.82)$18,815,188.54 $18,803,915.72
$0.00 $0.00 $0.00
($11,272.82)$18,803,915.72
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $18,815,188.54
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 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 25ESTIMATE 0050
LIQ DAMAGE RATE:
LIQUIDATED DAMAGES:
TOTAL:
$1,550.00
$0.00
ASSESSED LIQ DAMAGES:
DAYS AT
$1,550.00PER DAY
0
0
C. O. ADJUSTED DAYS:
764
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
04/01/2011
04/01/2011
731
33
764
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
18 0 18
OTHER - SEE RMRKS 17
WORK ACCEPTED 1
12/01/2014 1 AWAITING INSPECTION BY A.E.
12/02/2014 1 AWAITING INSPECTION BY A.E.
12/03/2014 1 AWAITING INSPECTION BY A.E.
12/04/2014 1 AWAITING INSPECTION BY A.E.
12/05/2014 1 AWAITING INSPECTION BY A.E.
12/06/2014 1 AWAITING INSPECTION BY A.E.
12/07/2014 1 AWAITING INSPECTION BY A.E.
12/08/2014 1 AWAITING INSPECTION BY A.E.
12/09/2014 1 AWAITING INSPECTION BY A.E.
12/10/2014 1 AWAITING INSPECTION A.E.
12/11/2014 1 AWAITING INSPECTION BY A.E.
12/12/2014 1 AWAITING INSPECTION BY A.E.
12/13/2014 1 AWAITING INSPECTION BY A.E.
12/14/2014 1 AWAITING INSPECTION BY A.E.
12/15/2014 1 AWAITING INSPECTION BY A.E.
12/16/2014 1 AWAITING INSPECTION BY A.E.
12/17/2014 1 WORK ACCEPTED
01/05/2015 1 Estimate purposes only.
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 25ESTIMATE 0050
WORK PERFORMED THIS PERIOD
NH 2011(104) 061006076PROJECT CONTROL
CATEGORY 001 DESCRIPTION ROADWAY
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0080 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C)000 CY 4.000 -$12,560.00-3,140.000 210,938.00 210,938.00
0425 05002001 MOBILIZATION005 LS 700,000.000 $70,000.00 0.100 1.00 1.00
0445 05062009 ROCK FILTER DAMS (REMOVE)010 LF 5.000 $130.00 26.000 775.00 285.00
0455 05062019 CONSTRUCTION EXITS (REMOVE)010 SY 5.000 $683.00 136.600 176.60 780.00
0480 05292004 CONC CURB & GUTTER (TY II)000 LF 15.000 $20,625.00 1,375.000 28,799.00 29,020.00
0691 06472001 INSTALL LRSS (STRUCT STEEL) LB 8.786 -$14,560.16-1,657.200 5,799.80 3,121.00
Contractor Provided Steel - Added by CO #13SUPP DESCR
0725 06622032 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD)000 LF 0.750 -$306.75-409.000 12,081.00 12,081.00
0770 06822025 VEH SIG SEC (12 IN) LED (YEL)001 EA 240.000 $960.00 4.000 4.00 4.00
0775 06822028 BACK PLATE (12 IN) (1 SEC)001 EA 70.000 $280.00 4.000 4.00 4.00
CATEGORY 004 DESCRIPTION SPUR 594 UNDERPASS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1080 04322001 RIPRAP (CONC)(4 IN)000 CY 265.000 -$212.00-0.800 572.04 220.00
STP 2011(105) 061010002PROJECT CONTROL
CATEGORY 001 DESCRIPTION ROADWAY
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1320 01042017 REMOVING CONC (DRIVEWAYS)000 SY 12.000 -$19,083.60-1,590.300 784.50 78.00
1560 05302010 DRIVEWAYS (CONC)000 SY 42.000 -$7,413.00-176.500 1,469.70 754.00
1791 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 227.250 -$51,415.31-226.250 1.00 1.00
Added by CO#35SUPP DESCR
1805 62662003 VIVDS SET-UP SYSTEM017 EA 1,600.000 $1,600.00 1.000 1.00 1.00
-$11,272.82TOTAL ITEM EARNINGS THIS ESTIMATE
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 25ESTIMATE 0050
CONTRACT LINE ITEMS
061006076PROJECT CONTROLNH 2011(104)
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0060 01002001 PREPARING ROW AC 7,422.520 0.000 2.500 2.50 18,556.30
Added by CO#48
0064 01042001 REMOVING CONC (PAV) SY 155.070 0.000 21.330 19.60 3,039.37
Added by CO#46
0065 01002002 002 PREPARING ROW STA 2,000.000 145.000 0.000 151.00 302,000.00
0066 01042001 REMOVING CONC (PAV) SY 15.630 0.000 1,445.000 1,545.00 24,148.35
Added by CO#47
0067 01042022 REMOVING CONC (CURB AND GUTTER) LF 5.200 0.000 400.000 1,166.00 6,063.20
ADDED BY CO #38
0068 01042022 REMOVING CONC (CURB AND GUTTER) LF 11.340 0.000 44.000 281.00 3,186.54
Added by CO#46
0069 01052008 REMOVING STAB BASE AND ASPH PAV (6") SY 10.880 0.000 2,000.000 24,406.50 265,542.72
ADDED BY CO #32
0070 01042009 000 REMOVING CONC (RIPRAP) SY 6.000 116.100 0.000 3,992.40 23,954.40
0071 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 2.000 0.000 24,530.000 35,102.00 70,204.00
0"-6" Milling Sub. Only - Pd by SY - Added by CO #20
0072 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 3.350 0.000 13,553.000 15,749.50 52,760.83
6"-12" Milling Sub. Only - Pd by SY - Added by CO #20
0073 01052022 REMOVING STAB BASE AND ASPH PAV (13") SY 13.090 0.000 8,545.000 9,204.50 120,486.91
Added by CO #16
0074 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 1.000 0.000 132,335.050 106,079.89 106,079.89
Work to Remove Millings - Pd by Force Account - CO #20
0075 01102001 000 EXCAVATION (ROADWAY) CY 3.500 80,518.000 41,411.200 121,929.20 426,752.20
0076 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 1.750 0.000 25,000.000 41,206.20 72,110.86
Extra Cost for Additional Excavation (Added by CO #43)
0077 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 4,247.400 4,247.00 4,247.00
Drying Deeper Than 6" - Pd by Invoice - CO #14
0080 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 4.000 161,444.000 49,494.000 210,938.00 843,752.00
0081 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 1.750 0.000 25,000.000 44,976.90 78,709.60
Extra Cost for Additional Embankment (Added by CO #43)
0085 01522001 000 ROAD GRADER WORK (ORD COMP) STA 125.000 145.000 0.000 145.00 18,125.00
0089 01602003 FURNISHING AND PLACING TOPSOIL (4") SY 0.920 0.000 174,204.000 204,751.90 188,371.74
Added by CO# 23
0095 01642009 002 BROADCAST SEED (TEMP) (WARM) SY 0.060 24,663.000 0.000 9,122.00 547.32
0100 01642011 002 BROADCAST SEED (TEMP) (COOL) SY 0.060 24,663.000 0.000 18,267.00 1,096.02
0105 01642013 002 STRAW/HAY MLCH SEED(PERM)(RURAL)(SANDY) SY 0.180 98,650.000 0.000 193,810.00 34,885.80
0110 01682001 000 VEGETATIVE WATERING MG 3.500 3,126.000 0.000 2,651.94 9,281.79
0116 02472054 FL BS (CMP IN PLC)(TY D GR 2)(FNAL POS) CY 59.300 0.000 6,409.000 6,409.00 380,053.70
Added by CO#36
0120 02472120 043 FL BS (RDWY DEL) (TY E GR 4) (IN VEH) CY 13.000 13,088.000 0.000 13,457.00 174,941.00
0125 02512029 000 REWORK BS MTL (TY C) (6") (ORD COMP) SY 2.000 37,439.000 0.000 23,659.00 47,318.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0126 02602004 LIME (QUICKLIME (DRY)) TON 195.780 0.000 111.000 527.99 103,369.88
ADDED BY CO #32
0127 02602005 LIME (QUICKLIME (SLURRY)) TON 256.690 0.000 10.000 457.72 117,492.16
Added by CO #12
0128 02602027 LIME TRT (EXST MATL)(8") SY 2.730 0.000 834.000 22,143.00 60,450.39
Added by CO #12
0129 02602011 LIME TRT (EXST MATL) (12") SY 4.590 0.000 4,100.000 20,161.90 92,543.13
ADDED BY CO #32
0130 02752001 002 CEMENT TON 100.000 2,251.000 94.000 2,876.44 287,644.00
0135 02752003 002 CEMENT TREAT (NEW BASE) (6") SY 1.250 54,919.000 0.000 58,088.70 72,610.88
0137 02752005 CEMENT TREAT (EXIST MATL)(12") SY 2.600 0.000 4,100.000 23,389.90 60,813.74
ADDED BY CO #32
0140 02752010 002 CEMENT TREAT (SUBGRADE) (8") SY 1.250 130,087.000 -40,071.100 90,015.90 112,519.88
0141 02752080 CEMENT TREAT (SUBGRADE)(12") SY 2.600 0.000 4,100.000 19,687.20 51,186.72
ADDED BY CO #32
0142 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 1.000 0.000 98,355.790 101,004.78 101,004.78
Unsuitable Subgrade Treatment - Pd by Force Account - CO #30
0145 03102008 000 PRIME COAT & BLOTTER (MC-30) GAL 5.000 13,731.000 0.000 12,170.00 60,850.00
0150 03162006 016 ASPH (AC-20-5TR) GAL 3.550 30,206.000 0.000 26,890.00 95,459.50
0155 03162414 016 AGGR (TY-PB GR-4 OR TY-PL GR-4 SAC-A) CY 73.000 1,172.000 0.000 988.00 72,124.00
0160 03412106 024 D-GR HMA(QCQA) TY-D PG64-22 TON 79.000 14,615.000 -7,465.490 7,149.51 564,811.29
0161 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 24,821.000 0.000 2,894.62 2,894.62
0162 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 22,148.000 0.000 1,824.87 1,824.87
0165 03412122 024 D-GR HMA(QCQA) TY-D PG70-22 TON 85.000 23,572.000 -5,716.280 17,855.72 1,517,736.20
0166 03412122 D-GR HMA(QCQA) TY-D PG70-22 TON 84.750 0.000 10,088.420 10,088.42 854,993.61
Added by CO#31
0169 03462026 STONE-MTRX-ASPH SMA-F SAC-A PG76-22 TON 110.000 0.000 5,898.000 6,351.24 698,636.40
Special Specification 3271 - Added by CO#37
0171 03462043 PRODUCTION BONUS/PENALTY DOL 1.000 8,000.000 0.000 23,792.35 23,792.35
0172 03462044 PLACEMENT BONUS/PENALTY DOL 1.000 8,000.000 0.000 29,957.91 29,957.91
0173 05852005 RIDE BONUS/PENALTY (ITEM 346) DOL 1.000 31,000.000 0.000 14,995.00 14,995.00
0175 03542041 000 PLANE ASPH CONC PAV (1.5") SY 1.000 85,477.000 0.000 86,378.00 86,378.00
0180 03562022 000 PAV JT UNDERSEAL (36") LF 8.500 7,585.000 0.000 29,600.00 251,600.00
0185 03602003 003 CONC PVMT (CONT REINF-CRCP)(10") SY 42.000 29,676.000 0.000 28,494.50 1,196,769.00
0186 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 35.150 0.000 50.000 289.00 10,158.35
ADDED BY CO #33
0187 03612041 FULL-DEPTH REPAIR CRCP (8") HES SY 228.210 0.000 53.330 193.30 44,112.99
Added by CO #24
0205 03682002 000 ANCHOR LUGS PAVEMENT TERMINALS LF 110.000 210.000 0.000 424.50 46,695.00
0206 04002008 CUT & RESTORING PAV (ASPH) SY 99.620 0.000 113.340 88.00 8,766.56
Added by CO #15
0210 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 120.000 128.000 0.000 152.00 18,240.00
0215 04162022 001 DRILL SHAFT (SIGN MTS)(48 IN) LF 395.000 70.000 0.000 70.00 27,650.00
0220 04162026 001 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 500.000 175.000 0.000 175.00 87,500.00
0225 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 163.000 70.000 0.000 50.00 8,150.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0227 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 100.050 0.000 100.000 132.00 13,206.60
Material only for seal slab-pd by cy-co#8
0228 04202084 CL A CONC (CURB OUTLET) (TY I) EA 1,546.260 0.000 12.000 12.00 18,555.12
added by co 54
0229 04202085 CL A CONC (CURB OUTLET) (TY II) EA 1,307.780 0.000 2.000 2.00 2,615.56
added by co 54
0230 04232001 000 RETAINING WALL (MSE) SF 26.000 14,670.000 0.000 14,670.00 381,420.00
0232 04272003 OPAQUE SEALER FINISH SF 0.960 0.000 7,756.000 7,756.00 7,445.76
ADDED BY CO 53
0236 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 1.000 0.000 52,160.830 52,160.83 52,160.83
Reimb. for FHWA Part. Expenses - Pd. by Invoice - CO #41
0237 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 1.000 0.000 45,478.880 45,478.88 45,478.88
Reimb. for FHWA Non-Part. Expenses - Pd. by Invoice - CO #40
0238 04202075 CL A CONC (FOOTING) CY 403.200 0.000 11.200 14.30 5,765.76
Added by CO# 9
0240 04302059 000 CL C CONC FOR EXT STRU(CULV)(8'X4') LF 360.000 126.500 0.000 126.50 45,540.00
0245 04302079 000 CL C CONC FOR EXT STRU (CULV)(2-5'X4') LF 600.000 44.000 0.000 44.00 26,400.00
0250 04302124 000 CL C CONC FOR EXT STRU (CULV)(3-6'X4') LF 750.000 103.000 0.000 103.00 77,250.00
0255 04302201 000 CL C CONC FOR EXT STRU(CULV)(7FTX4FT) LF 335.000 110.000 0.000 110.00 36,850.00
0256 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 6,059.900 0.000 2.000 2.00 12,119.80
Added by CO#42
0260 04322001 000 RIPRAP (CONC)(4 IN) CY 265.000 850.000 0.000 438.44 116,186.60
0265 04322002 000 RIPRAP (CONC)(5 IN) CY 300.000 26.500 0.000 29.41 8,823.00
0270 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 310.000 46.000 0.000 80.00 24,800.00
0275 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 9.000 836.000 0.000 836.00 7,524.00
0280 04502013 001 RAIL (TY SSTR) LF 55.000 1,149.000 0.000 1,149.00 63,195.00
0282 04542004 ARMOR JOINT LF 26.600 0.000 250.000 502.00 13,353.20
Added by CO #17
0285 04622001 000 CONC BOX CULV (3 FT X 2 FT) LF 95.000 1,133.000 0.000 1,133.00 107,635.00
0288 04642002 RC PIPE (CL III)(15 IN) LF 22.730 0.000 262.000 352.00 8,000.96
Added by CO# 9
0290 04642003 003 RC PIPE (CL III)(18 IN) LF 24.000 1,409.000 408.000 3,000.00 72,000.00
0295 04642005 003 RC PIPE (CL III)(24 IN) LF 31.000 889.000 243.000 1,070.00 33,170.00
0300 04642007 003 RC PIPE (CL III)(30 IN) LF 41.000 1,254.000 16.000 1,485.00 60,885.00
0305 04642009 003 RC PIPE (CL III)(36 IN) LF 54.000 1,092.000 0.000 1,092.00 58,968.00
0310 04652005 001 MANH (COMPL)(TY M) EA 4,000.000 7.000 1.000 11.00 44,000.00
0315 04652017 001 INLET (COMPL)(MEDIAN) EA 5,000.000 21.000 2.000 23.00 115,000.00
0318 04652102 INLET (COMPL)(TY 3) EA 6,700.000 0.000 1.000 1.00 6,700.00
Added to CSJ 0610-06-076 by CO# 25
0320 04652104 001 INLET EXT EA 1,000.000 12.000 0.000 12.00 12,000.00
0325 04662019 000 WINGWALL (FW-0)(HW=3 FT) EA 3,000.000 1.000 0.000 1.00 3,000.00
0330 04662021 000 WINGWALL (FW-0)(HW=5 FT) EA 4,800.000 4.000 0.000 4.00 19,200.00
0335 04662050 000 WINGWALL (PW)(HW=6 FT) EA 7,000.000 4.000 0.000 4.00 28,000.00
0340 04662065 000 HEADWALL (CH-FW-0)(DIA= 24 IN) EA 3,500.000 1.000 1.000 2.00 7,000.00
0345 04662097 000 HEADWALL (CH-FW-30)(DIA= 30 IN) EA 4,500.000 1.000 0.000 1.00 4,500.00
0350 04662112 000 HEADWALL (CH-FW-45)(DIA= 30 IN) EA 5,500.000 4.000 -1.000 3.00 16,500.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0351 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 4,377.660 0.000 1.000 1.00 4,377.66
Place and Remove Footing- Pd by LS- CO#27
0353 04672491 SET (TY II)(15 IN)(RCP)(12:1)(P) EA 1,480.150 0.000 2.000 2.00 2,960.30
Added by CO# 9
0355 04672209 001 SET (TY II)(18 IN)(RCP)(3:1)(C) EA 375.000 2.000 0.000 2.00 750.00
0360 04672211 001 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 475.000 4.000 0.000 4.00 1,900.00
0365 04672222 001 SET (TY II)(18 IN)(RCP)(4:1)(C) EA 390.000 7.000 1.000 8.00 3,120.00
0370 04672224 001 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 600.000 3.000 0.000 2.00 1,200.00
0375 04672225 001 SET (TY II)(30 IN)(RCP)(4:1)(C) EA 875.000 1.000 0.000 1.00 875.00
0380 04672236 001 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 715.000 1.000 0.000 2.00 1,430.00
0385 04672240 001 SET (TY II)(36 IN)(RCP)(6:1)(C) EA 2,500.000 1.000 0.000 1.00 2,500.00
0387 04672286 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 430.000 0.000 1.000 1.00 430.00
Added to CSJ 0610-06-076 by CO# 25
0389 04672290 SET (TY II)(30 IN)(RCP)(6:1)(P) EA 1,356.580 0.000 1.000 1.00 1,356.58
Added by CO# 25
0390 04792003 000 ADJ MANHS & INLETS EA 3,500.000 3.000 0.000 2.00 7,000.00
0391 04722003 REMOV & RE-LAY PIPE (18 IN) LF 21.550 0.000 168.000 168.00 3,620.40
Added by CO#34
0395 04962002 000 REMOV STR (INLET) EA 500.000 2.000 2.000 5.50 2,750.00
0400 04962004 000 REMOV STR (SET) EA 500.000 3.000 0.000 17.00 8,500.00
0405 04962006 000 REMOV STR (HEADWALL) EA 1,000.000 3.000 0.000 7.00 7,000.00
0410 04962007 000 REMOV STR (PIPE) LF 5.000 1,502.000 0.000 2,072.00 10,360.00
0415 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 60,000.000 1.000 0.000 1.00 60,000.00
0420 04962023 000 REMOVE STR (JUNCTION BOX) EA 2,500.000 2.000 0.000 2.00 5,000.00
0425 05002001 005 MOBILIZATION LS 700,000.000 1.000 0.000 1.00 700,000.00
0430 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 4,000.000 24.000 7.000 31.00 124,000.00
0431 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 121.050 0.000 331.000 343.00 41,520.15
Added by CO#21
0432 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 127.900 0.000 30.000 33.00 4,220.70
CO #44 TCP crew paid by the HR
0435 05062002 010 ROCK FILTER DAMS (INSTALL) (TY 2) LF 30.000 140.000 0.000 663.00 19,890.00
0440 05062003 010 ROCK FILTER DAMS (INSTALL) (TY 3) LF 48.000 145.000 0.000 112.00 5,376.00
0445 05062009 010 ROCK FILTER DAMS (REMOVE) LF 5.000 285.000 0.000 775.00 3,875.00
0450 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 5.000 780.000 0.000 176.60 883.00
0455 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 5.000 780.000 0.000 176.60 883.00
0460 05062022 010 EARTHWORK (ERSN & SEDM CONT, IN VEH) CY 6.000 2,000.000 0.000 5,891.00 35,346.00
0465 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.750 23,752.000 0.000 22,234.00 38,909.50
0466 05082002 CONSTRUCTING DETOURS SY 57.510 0.000 7,303.000 6,778.50 389,831.54
Added by CO #10
0467 05122093 PORT CBR (DES SOURCE) LF 13.450 0.000 2,000.000 2,000.00 26,900.00
Added by CO #1
0468 05122095 PORT CBR (STOCKPILE) LF 11.230 0.000 2,000.000 2,000.00 22,460.00
Added by CO #1
0470 05142015 002 PERM CONC TRF BARR (F-SHAPE)(TY 1) LF 80.000 60.000 0.000 60.00 4,800.00
0475 05142017 002 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 150.000 102.000 0.000 102.00 15,300.00
0480 05292004 000 CONC CURB & GUTTER (TY II) LF 15.000 29,020.000 0.000 28,799.00 431,985.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0484 05302004 INTERSECTIONS (CONC) SY 57.800 0.000 156.000 162.90 9,415.62
added by co#52
0485 05302010 000 DRIVEWAYS (CONC) SY 42.000 453.000 1,858.600 4,674.20 196,316.40
0495 05302027 000 DRIVEWAYS (ACP AND CONCRETE) SY 46.000 2,172.000 -1,858.600 313.40 14,416.40
0505 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 18.000 1,000.000 0.000 1,450.00 26,100.00
0506 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 636.300 0.000 1.000 1.00 636.30
Pay Invoice for MBGF Freight
0507 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 1.000 0.000 2,412.890 2,412.89 2,412.89
repair MBGF radius damaged by 3rd party
0508 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 1.000 0.000 6,632.260 6,632.26 6,632.26
added MBGF, SGT, TAS station 1590+00
0510 05402005 023 TERMINAL ANCHOR SECTION EA 700.000 2.000 0.000 5.00 3,500.00
0515 05402011 023 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,500.000 7.000 0.000 9.00 13,500.00
0517 05422001 REMOVING METAL BEAM GUARD FENCE LF 2.220 0.000 450.000 1,400.00 3,108.00
Added by CO #2
0518 05422002 REMOVING TERMINAL ANCHOR SECTION EA 149.320 0.000 4.000 14.00 2,090.48
Added by CO #2
0520 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,000.000 3.000 0.000 7.00 14,000.00
0522 05442003 GUARDRAIL END TREATMENT (REMOVE) EA 194.590 0.000 2.000 4.00 778.36
Added by CO #2
0525 05452001 000 CRASH CUSH ATTEN (INSTL) EA 15,000.000 3.000 0.000 8.00 120,000.00
0527 05452003 CRASH CUSH ATTEN (REMOVE) EA 794.780 0.000 2.000 7.00 5,563.46
Added by CO #2
0528 05452050 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 2,189.930 0.000 4.000 4.00 8,759.72
Added by CO #1
0530 06102038 010 INS RD IL AM (TY SA) 50T-10 (.4 KW)S EA 3,150.000 2.000 0.000 5.00 15,750.00
0535 06102064 010 RELOCATE RD IL ASM (TRANS-BASE) EA 1,050.000 1.000 0.000 1.00 1,050.00
0540 06102072 010 REMOVE RDWY ILL ASSEM EA 525.000 8.000 0.000 8.00 4,200.00
0545 06132005 002 HI MST IL POLE (150 FT) ( 80 MPH) EA 23,000.000 7.000 0.000 7.00 161,000.00
0550 06142001 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY A) EA 24,000.000 7.000 0.000 7.00 168,000.00
0555 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.250 136.000 0.000 5,642.00 29,620.50
0560 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 19.000 785.000 0.000 1,578.00 29,982.00
0565 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 9.000 132.000 0.000 157.00 1,413.00
0570 06182025 000 CONDT (PVC) (SCHD 40) (4") (BORE) LF 21.000 245.000 0.000 245.00 5,145.00
0575 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 2.100 185.000 0.000 1,005.00 2,110.50
0580 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.900 1,853.000 0.000 2,336.00 4,438.40
0585 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.300 280.000 0.000 1,546.00 2,009.80
0590 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.100 785.000 0.000 7,368.00 8,104.80
0595 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.100 1,775.000 0.000 20,383.00 22,421.30
0600 06202016 001 ELEC CONDR (NO.12) INSULATED LF 1.000 530.000 0.000 480.00 480.00
0610 06242007 000 GROUND BOX TY A (122311) EA 525.000 7.000 0.000 7.00 3,675.00
0615 06242008 000 GROUND BOX TY A (122311) W/APRON EA 615.000 13.000 0.000 14.00 8,610.00
0620 06242014 000 GROUND BOX TY D (162922) W/APRON EA 655.000 2.000 0.000 2.00 1,310.00
0625 06282169 001 ELC SRV TY A 240/480 100 (NS)AL(E)SP(O) EA 4,200.000 4.000 0.000 4.00 16,800.00
0630 06282181 001 ELC SRV TY D 120/240 100 (NS)AL(N)PS(U) EA 4,800.000 2.000 0.000 3.00 14,400.00
0635 06362001 014 ALUMINUM SIGNS (TY A) SF 19.000 24.000 0.000 84.00 1,596.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0640 06362002 014 ALUMINUM SIGNS (TY G) SF 29.000 1,150.000 0.000 1,558.03 45,182.87
0650 06442004 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(T) EA 525.000 10.000 0.000 12.00 6,300.00
0655 06442025 000 INS SM RD SN SUP&AM TY S80(1) SA(T) EA 800.000 63.000 0.000 63.00 50,400.00
0660 06442029 000 INS SM RD SN SUP&AM TY S80(1)SA(U-2EXT) EA 1,000.000 9.000 0.000 10.00 10,000.00
0665 06442043 000 INS SM RD SN SUP&AM TY S80(2)SA(P-EXAL) EA 1,200.000 12.000 0.000 12.00 14,400.00
0670 06442060 000 REMOVE SM RD SN SUP & AM EA 25.000 69.000 0.000 63.00 1,575.00
0675 06442079 000 IN SM RD SN SUP&AM TY S80(1)SA(T-EXAL) EA 1,200.000 9.000 0.000 11.00 13,200.00
0680 06442081 000 INS SM RD SN SUP&AM TY TWT(1) WS(P) EA 400.000 4.000 0.000 5.00 2,000.00
0685 06442082 000 INS SM RD SN SUP&AM TY TWT(1) WS(T) EA 400.000 16.000 0.000 16.00 6,400.00
0691 06472001 INSTALL LRSS (STRUCT STEEL) LB 8.786 0.000 3,121.000 5,799.80 50,957.04
Contractor Provided Steel - Added by CO #13
0695 06472003 000 REMOVE LRSA EA 785.000 6.000 0.000 6.00 4,710.00
0700 06502184 000 INS OH SN SUP (45 FT CANT)(CIRC TUBE) EA 92,000.000 2.000 0.000 2.00 184,000.00
0705 06582246 000 INSTL DEL ASSM (D-SW)SZ 1(RCR)GND EA 115.000 48.000 0.000 48.00 5,520.00
0707 06582240 INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 EA 39.750 0.000 14.000 46.00 1,828.50
Added by CO #19
0708 06582258 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 21.200 0.000 12.000 21.00 445.20
Added by CO #19
0710 06582297 000 INSTL DEL ASSM (D-DW)SZ 1(RCR)GND EA 115.000 40.000 0.000 40.00 4,600.00
0715 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.750 14,854.000 0.000 11,790.00 8,842.50
0720 06622016 000 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 5.000 96.000 0.000 35.00 175.00
0725 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.750 12,081.000 0.000 12,081.00 9,060.75
0730 06622061 000 WK ZN PAV MRK REMOV (TRAF BTN) TY W LF 0.850 3,035.000 0.000 1,124.00 955.40
0735 06622063 000 WK ZN PAV MRK REMOV (TRAF BTN) TY Y LF 0.850 3,167.000 0.000 455.00 386.75
0736 06622064 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 1.500 0.000 375.000 12,440.00 18,660.00
Added by CO #44
0740 06682105 000 PREFAB PAV MRK TY C (W) (24") (SLD) LF 11.000 415.000 0.000 574.00 6,314.00
0745 06682128 000 PREFAB PAV MRK TY C (Y) (24") (SLD) LF 9.000 301.000 0.000 301.00 2,709.00
0748 06722012 REFL PAV MRKR TY I-C EA 3.180 0.000 75.000 75.00 238.50
added by co 55
0750 06722014 034 REFL PAV MRKR TY I-R EA 5.500 98.000 0.000 140.00 770.00
0755 06722017 034 REFL PAV MRKR TY II-C-R EA 3.400 1,228.000 0.000 1,228.00 4,175.20
0760 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.600 1,076.000 0.000 2,880.00 1,728.00
0765 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 0.600 12.000 0.000 228.00 136.80
0770 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 240.000 4.000 0.000 4.00 960.00
0775 06822028 001 BACK PLATE (12 IN) (1 SEC) EA 70.000 4.000 0.000 4.00 280.00
0780 06842008 000 TRF SIG CBL (TY A) (12 AWG) ( 3 CONDR) LF 1.250 240.000 0.000 240.00 300.00
0785 06902036 000 INSTALL OF FND FOR GROUND MNT CABINETS EA 2,100.000 1.000 0.000 1.00 2,100.00
0795 60252001 000 CCTV FIELD EQUIPMENT EA 12,000.000 2.000 0.000 2.00 24,000.00
0797 68342001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 78.120 0.000 100.000 694.00 54,215.28
Added by CO #2
0800 69862002 000 PREFB PV MK W/WNTY TY B (W)(4")(SLD) LF 2.750 3,376.000 0.000 2,414.00 6,638.50
0805 69862011 000 PREFB PV MK W/WNTY TY B (Y)(4")(BRK) LF 2.750 750.000 0.000 84.00 231.00
0807 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 4.080 0.000 340.000 340.00 1,387.20
PREFAB PV MK W/WNTY TY B (W)(4")(LNDP) - PD BY LF
0810 69862012 000 PREFB PV MK W/WNTY TY B (Y)(4")(SLD) LF 2.750 8,574.000 0.000 8,574.00 23,578.50
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0814 69862003 PREFB PV MK W/WNTY TY B(W)7"(BRK)CNTST LF 8.760 0.000 1,170.000 1,170.00 10,249.20
ADDED BY CO 55
0815 69862013 000 PREFB PV MK W/WNTY TY B(Y)7"(BRK)CNTST LF 6.000 13,390.000 -13,390.000 380.00 2,280.00
0816 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 5,061.130 0.000 1.000 1.00 5,061.13
RESTOCKING FEE FOR CONTRAST TAPE
0820 85812001 000 UPS (5.0 KVA) (TWR) EA 8,500.000 2.000 0.000 2.00 17,000.00
0825 85822001 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.900 17,848.000 0.000 22,453.00 20,207.70
0830 85822002 000 REFL PAV MRK TY I (W) 6" (BRK)(100MIL) LF 0.900 7,420.000 0.000 7,476.00 6,728.40
0835 85822003 000 REFL PAV MRK TY I (W) 6" (SLD)(100MIL) LF 0.900 27,853.000 0.000 30,147.00 27,132.30
0840 85822004 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.500 292.000 0.000 572.00 858.00
0845 85822005 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 1.700 14,166.000 0.000 13,238.00 22,504.60
0850 85822006 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 1.000 18,197.000 0.000 23,180.00 23,180.00
0855 85822007 000 REFL PAV MRK TY I (Y) 6" (SLD)(100MIL) LF 1.000 31,129.000 0.000 30,700.00 30,700.00
0860 86072001 000 INSTALL OF DYNAMIC MESSAGE SIGN SYSTEM EA 26,000.000 2.000 0.000 2.00 52,000.00
0866 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 21,200.000 7,826.49 7,826.49
Off-Duty Officer - Pd by INVOICE - CO #3
0867 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 6.420 0.000 1,200.000 1,223.00 7,851.66
Load, Haul, Spread RAP (6") - Pd by SY - CO #6
1386 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 1,738.000 0.000 1,106.07 1,106.07
1387 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 1,550.000 0.000 347.62 347.62
1817 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 5.090 0.000 767.000 1,223.00 6,225.07
Added by CO#49
Category Subtotal $15,346,470.07
002 WEST FORK PANTHER CREEKCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0915 04302014 000 CL C CONC FOR EXT STRU (CULV)(9'X 8') LF 375.000 720.000 0.000 720.00 270,000.00
0920 04662054 000 WINGWALL (PW)(HW=10 FT) EA 20,000.000 2.000 0.000 2.00 40,000.00
Category Subtotal $310,000.00
003 EAST FORK PANTHER CREEKCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0975 04302032 000 CL C CONC FOR EXT STR (CULV)(4-7'X 6') LF 1,200.000 45.500 0.000 45.50 54,600.00
0980 04662023 000 WINGWALL (FW-0)(HW=7 FT) EA 7,000.000 1.000 0.000 1.00 7,000.00
0985 04662052 000 WINGWALL (PW)(HW=8 FT) EA 12,000.000 1.000 0.000 1.00 12,000.00
Category Subtotal $73,600.00
004 SPUR 594 UNDERPASSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1040 04002005 000 CEM STABIL BKFL CY 105.000 156.000 0.000 298.70 31,363.50
1045 04162003 001 DRILL SHAFT (30 IN) LF 100.000 870.000 0.000 870.00 87,000.00
1050 04202003 002 CL C CONC (ABUT) CY 600.000 59.000 0.000 59.00 35,400.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 25ESTIMATE 0050
004 SPUR 594 UNDERPASSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1055 04202004 002 CL C CONC (BENT) CY 600.000 102.600 0.000 102.60 61,560.00
1061 04202033 CL S CONC (APPR SLAB) CY 470.190 0.000 154.500 166.90 78,474.71
w/ EPOXY COATING - Added by CO #5
1066 04222003 REINF CONC SLAB (HPC)(CL S) SF 16.340 0.000 13,890.000 13,890.00 226,962.60
w/ EPOXY COATING - Added by CO #5
1070 04252003 001 PRESTR CONC BEAM (TY C) LF 115.000 1,580.820 0.000 1,611.40 185,311.00
1075 04282002 001 CONC SURF TREAT (CLASS II) SY 4.500 1,471.000 0.000 1,471.00 6,619.50
1080 04322001 000 RIPRAP (CONC)(4 IN) CY 265.000 220.000 0.000 572.04 151,590.60
1086 04502202 RAIL (TY T552)(MOD) LF 80.550 0.000 503.000 503.00 40,516.65
w/ EPOXY COATING - Added by CO #5
1090 04542005 000 ARMOR JOINT (WITH SEAL) LF 85.000 114.000 0.000 126.00 10,710.00
1095 06182052 000 CONDT (RM) (2") LF 16.000 1,006.000 0.000 1,006.00 16,096.00
Category Subtotal $931,604.56
005 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0082 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 9,087.330 0.000 1.000 1.00 9,087.33
co#51 backfill pavement edges
Category Subtotal $9,087.33
061010002PROJECT CONTROLSTP 2011(105)
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1315 01002002 002 PREPARING ROW STA 2,000.000 22.000 0.000 22.00 44,000.00
1320 01042017 000 REMOVING CONC (DRIVEWAYS) SY 12.000 78.000 0.000 784.50 9,414.00
1325 01042028 000 REMOVING CONC (MISC) SY 12.000 155.000 0.000 255.60 3,067.20
1327 01052018 REMOVING STAB BASE AND ASPH PAV (7") SY 5.530 0.000 1,766.000 1,766.00 9,765.98
Added by CO #11
1330 01102001 000 EXCAVATION (ROADWAY) CY 3.500 4,709.000 4,849.500 9,558.50 33,454.75
1331 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 1.750 0.000 4,000.000 4,849.50 8,486.63
Extra Cost for Additional Excavation (Added by CO #43)
1335 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 4.000 17,308.000 4,818.500 22,126.50 88,506.00
1336 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 1.750 0.000 4,000.000 4,818.50 8,432.37
Extra Cost for Additional Embankment (Added by CO #43)
1345 01622002 000 BLOCK SODDING SY 3.000 6,552.000 0.000 4,119.00 12,357.00
1370 01682001 000 VEGETATIVE WATERING MG 3.500 129.000 0.000 363.80 1,273.30
1375 02752001 002 CEMENT TON 100.000 193.000 0.000 151.87 15,187.00
1380 02752010 002 CEMENT TREAT (SUBGRADE) (8") SY 1.250 14,275.000 -3,561.300 10,713.70 13,392.13
1385 03412106 024 D-GR HMA(QCQA) TY-D PG64-22 TON 79.000 2,674.000 327.560 3,001.56 237,123.24
1390 03602003 003 CONC PVMT (CONT REINF-CRCP)(10") SY 42.000 12,155.000 0.000 12,281.00 515,802.00
1410 03682001 000 WIDE FLANGE PAVEMENT TERMINALS LF 300.000 42.000 0.000 42.00 12,600.00
1415 03682002 000 ANCHOR LUGS PAVEMENT TERMINALS LF 110.000 170.000 0.000 95.00 10,450.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1417 04022001 TRENCH EXCAVATION PROTECTION LF 7.080 0.000 2,760.000 1,418.00 10,039.44
Added by CO #4
1420 04162022 001 DRILL SHAFT (SIGN MTS)(48 IN) LF 395.000 35.000 0.000 35.00 13,825.00
1425 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 163.000 20.000 0.000 10.00 1,630.00
1430 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 173.000 23.000 0.000 22.60 3,909.80
1435 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 195.000 70.000 0.000 70.00 13,650.00
1440 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 405.000 22.000 0.000 22.00 8,910.00
1442 04542004 ARMOR JOINT LF 26.600 0.000 170.000 146.00 3,883.60
Added by CO #17
1445 04622002 000 CONC BOX CULV (3 FT X 3 FT) LF 97.000 95.000 0.000 95.00 9,215.00
1450 04622006 000 CONC BOX CULV (5 FT X 2 FT) LF 135.000 195.000 0.000 195.00 26,325.00
1455 04622007 000 CONC BOX CULV (5 FT X 3 FT) LF 150.000 404.000 0.000 404.00 60,600.00
1460 04642003 003 RC PIPE (CL III)(18 IN) LF 24.000 887.000 0.000 1,073.00 25,752.00
1465 04642004 003 RC PIPE (CL III)(21 IN) LF 27.000 143.000 0.000 143.00 3,861.00
1470 04642005 003 RC PIPE (CL III)(24 IN) LF 31.000 144.000 0.000 144.00 4,464.00
1475 04642007 003 RC PIPE (CL III)(30 IN) LF 41.000 169.000 0.000 181.00 7,421.00
1480 04642009 003 RC PIPE (CL III)(36 IN) LF 54.000 850.000 0.000 850.00 45,900.00
1485 04652014 001 MANH (COMPL)(JUNCT BOX) EA 4,000.000 1.000 0.000 1.00 4,000.00
1490 04652092 001 MANH (COMPL)(TY 1) EA 4,000.000 5.000 0.000 5.00 20,000.00
1495 04652100 001 INLET (COMPL)(TY 1) EA 3,500.000 12.000 0.000 12.00 42,000.00
1500 04652101 001 INLET (COMPL)(TY 2) EA 4,500.000 11.000 0.000 11.00 49,500.00
1505 04652102 001 INLET (COMPL)(TY 3) EA 6,700.000 3.000 0.000 3.00 20,100.00
1507 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 88.380 0.000 10.000 10.00 883.80
ADDED BY CO #38 PAID BY EA
1510 04662048 000 WINGWALL (PW)(HW=4 FT) EA 4,500.000 1.000 0.000 1.00 4,500.00
1515 04662067 000 HEADWALL (CH-FW-0)(DIA= 30 IN) EA 4,200.000 2.000 0.000 3.00 12,600.00
1520 04672286 001 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 430.000 2.000 0.000 2.00 860.00
1525 04962006 000 REMOV STR (HEADWALL) EA 1,000.000 4.000 0.000 4.00 4,000.00
1530 04962007 000 REMOV STR (PIPE) LF 5.000 184.000 0.000 78.00 390.00
1545 05062022 010 EARTHWORK (ERSN & SEDM CONT, IN VEH) CY 6.000 200.000 0.000 39.00 234.00
1550 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.750 3,842.000 0.000 1,930.00 3,377.50
1555 05292004 000 CONC CURB & GUTTER (TY II) LF 15.000 3,696.000 0.000 2,918.50 43,777.50
1560 05302010 000 DRIVEWAYS (CONC) SY 42.000 590.000 164.000 1,469.70 61,727.40
1567 05602006 MAILBOX INSTALL-S (RR-POST) TY 4 FND-TB EA 192.040 0.000 12.000 13.00 2,496.52
ADDED BY CO #38
1570 06102038 010 INS RD IL AM (TY SA) 50T-10 (.4 KW)S EA 3,150.000 2.000 0.000 2.00 6,300.00
1575 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.250 226.000 0.000 417.00 2,189.25
1580 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 19.000 186.000 0.000 171.00 3,249.00
1585 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 9.000 374.000 0.000 267.00 2,403.00
1590 06182025 000 CONDT (PVC) (SCHD 40) (4") (BORE) LF 21.000 646.000 0.000 430.00 9,030.00
1600 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 2.100 286.000 0.000 1,038.00 2,179.80
1605 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.300 1,735.000 0.000 631.00 820.30
1610 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.300 86.000 0.000 75.00 97.50
1615 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.100 4,104.000 0.000 810.00 891.00
1620 06202016 001 ELEC CONDR (NO.12) INSULATED LF 1.000 1,125.000 0.000 458.00 458.00
1625 06242014 000 GROUND BOX TY D (162922) W/APRON EA 655.000 13.000 0.000 10.00 6,550.00
1630 06282113 001 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 4,800.000 2.000 0.000 1.00 4,800.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1640 06362003 014 ALUMINUM SIGNS (TY O) SF 29.000 334.000 0.000 333.50 9,671.50
1645 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 500.000 6.000 0.000 6.00 3,000.00
1650 06442004 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(T) EA 525.000 3.000 0.000 3.00 1,575.00
1655 06442029 000 INS SM RD SN SUP&AM TY S80(1)SA(U-2EXT) EA 1,000.000 2.000 0.000 1.00 1,000.00
1660 06442043 000 INS SM RD SN SUP&AM TY S80(2)SA(P-EXAL) EA 1,200.000 1.000 0.000 1.00 1,200.00
1665 06442079 000 IN SM RD SN SUP&AM TY S80(1)SA(T-EXAL) EA 1,200.000 2.000 0.000 1.00 1,200.00
1670 06502184 000 INS OH SN SUP (45 FT CANT)(CIRC TUBE) EA 92,000.000 1.000 0.000 1.00 92,000.00
1680 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.750 2,088.000 0.000 4,268.00 3,201.00
1690 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 1.000 2,101.000 0.000 5,611.00 5,611.00
1695 06682105 000 PREFAB PAV MRK TY C (W) (24") (SLD) LF 11.000 47.000 0.000 50.00 550.00
1700 06682106 000 PREFAB PAV MRK TY C (W) (ARROW) EA 200.000 7.000 0.000 12.00 2,400.00
1705 06682116 000 PREFAB PAV MRK TY C (W) (WORD) EA 300.000 2.000 0.000 5.00 1,500.00
1710 06682128 000 PREFAB PAV MRK TY C (Y) (24") (SLD) LF 9.000 66.000 0.000 51.00 459.00
1715 06722015 034 REFL PAV MRKR TY II-A-A EA 3.400 85.000 0.000 272.00 924.80
1720 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 16,000.000 2.000 0.000 2.00 32,000.00
1725 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 90.000 20.000 0.000 20.00 1,800.00
1730 06822003 001 BACK PLATE (12 IN) (5 SEC) EA 100.000 6.000 0.000 6.00 600.00
1735 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 240.000 6.000 0.000 6.00 1,440.00
1740 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 240.000 26.000 0.000 26.00 6,240.00
1745 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 240.000 6.000 0.000 6.00 1,440.00
1750 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 240.000 26.000 0.000 26.00 6,240.00
1755 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 240.000 26.000 0.000 26.00 6,240.00
1760 06842010 000 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.650 3,735.000 0.000 4,085.00 6,740.25
1765 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 1.750 1,829.000 0.000 1,940.00 3,395.00
1770 06862034 000 INS TRF SIG PL AM(S) 1 ARM(32')LUM&ILSN EA 5,300.000 2.000 0.000 2.00 10,600.00
1775 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 5,300.000 2.000 0.000 2.00 10,600.00
1780 06862050 000 INS TRF SIG PL AM(S) 1 ARM(48')LUM&ILSN EA 7,500.000 1.000 0.000 1.00 7,500.00
1785 06862062 000 INS TRF SIG PL AM(S) 1 ARM(60')LUM&ILSN EA 21,000.000 1.000 0.000 1.00 21,000.00
1790 06862165 000 INS TRF SIG PL AM(S) 2 ARM (44-36')LUM EA 9,500.000 2.000 0.000 2.00 19,000.00
1791 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 227.250 0.000 1.000 1.00 227.25
Added by CO#35
1795 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,700.000 1.000 0.000 1.00 2,700.00
1800 60252001 000 CCTV FIELD EQUIPMENT EA 12,000.000 2.000 0.000 2.00 24,000.00
1805 62662003 017 VIVDS SET-UP SYSTEM EA 1,600.000 1.000 0.000 1.00 1,600.00
1810 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 3.250 3,579.000 0.000 4,266.00 13,864.50
1815 69862002 000 PREFB PV MK W/WNTY TY B (W)(4")(SLD) LF 2.750 1,259.000 0.000 1,351.00 3,715.25
1820 69862011 000 PREFB PV MK W/WNTY TY B (Y)(4")(BRK) LF 2.750 860.000 0.000 800.00 2,200.00
1825 69862012 000 PREFB PV MK W/WNTY TY B (Y)(4")(SLD) LF 2.750 4,996.000 0.000 5,676.00 15,609.00
Category Subtotal $1,895,155.56
061010003PROJECT CONTROLRW 610-10-3
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1995 58752011 000 DEM/REMOV OF EXIST SEWER MANHOLES EA 700.000 5.000 0.000 6.00 4,200.00
2000 58752016 000 DEMOLITION OF EXISTING SEWER MAINS LS 30,000.000 1.000 0.000 1.00 30,000.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 25ESTIMATE 0050
001 ROADWAYCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2005 58752002 000 INSTALL 6" PVC WATER MAIN LF 22.000 1,391.000 420.000 1,645.00 36,190.00
2006 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 1.000 0.000 3,795.610 3,795.61 3,795.61
Additional Water Line Expenses - Pd by Invoice - CO #28
2010 58752012 000 INSTALL FIRE HYDRANT ASSEMBLY EA 4,500.000 1.000 0.000 2.00 9,000.00
2015 58752008 000 INSTALL WATER SERVICE CONNECTIONS EA 750.000 10.000 1.000 15.00 11,250.00
2020 58752014 000 6" X 6" TAPP. SLEEVE & VALVE EA LF 2,300.000 1.000 1.000 2.00 4,600.00
2025 58752009 000 CONNECT TO EXIST WTR MAIN BY 45 BEND EA 1,600.000 3.000 1.000 2.00 3,200.00
2030 58752001 000 INSTALL 6" PVC SEWER MAIN(0-6' DEPTH) LF 22.000 484.000 0.000 568.00 12,496.00
2035 58752003 000 INSTALL 6" PVC SEWER MAIN(0-8' DEPTH) LF 22.000 433.000 0.000 433.00 9,526.00
2040 58752005 000 INSTALL 6" PVC SEWER MAIN(8-10' DEPTH) LF 27.000 283.000 0.000 283.00 7,641.00
2045 58752004 000 INSTALL 6" PVC SEWER MAIN(10-12' DEPTH) LF 25.000 283.000 0.000 283.00 7,075.00
2050 58752006 000 INSTALL 6" PVC SEWER MAIN(12-14' DEPTH) LF 33.000 62.000 0.000 62.00 2,046.00
2055 58752007 000 INSTALL 12" STEEL CASING LF 85.000 204.000 0.000 204.00 17,340.00
2060 58752013 000 INSTALL 4' DIA MANHOLE (0-8' DEPTH) EA 3,000.000 8.000 0.000 8.00 24,000.00
2065 58752015 000 INSTALL EXTRA VERTICAL DEPTH (MANHOLE) EA 200.000 1.000 0.000 3.00 600.00
2070 58752010 000 INSTALL SEWER CONNECTIONS EA 1,300.000 9.000 0.000 13.00 16,900.00
2072 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 890.420 0.000 2.000 2.00 1,780.84
6" x 2" Hot Tap - Pd by EA - CO #7
2074 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 700.450 0.000 2.000 2.00 1,400.90
2" Gate Valve & Box - Pd by EA - CO #7
2076 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 450.500 0.000 2.000 2.00 901.00
2" Waterline Connection - Pd by EA - CO #7
2078 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 31.800 0.000 545.000 545.00 17,331.00
4" Bore w/ 4" Sch 40 PVC - Pd by LF - CO #7
2080 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 8.480 0.000 160.000 160.00 1,356.80
2" Sch 40 PVC - Pd by LF - CO #7
2081 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 3,681.140 0.000 1.000 1.00 3,681.14
CO#39
2082 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 1.000 0.000 7,372.750 7,372.75 7,372.75
sewer investigation of line on Spur 594
2083 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 1.000 0.000 4,314.160 4,314.16 4,314.16
sewer repair and tie in Spur 594
Category Subtotal $237,998.20
061006076NH 2011(104)PROJECT CONTROL
001CATEGORY DESCRIPTION ROADWAY
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0090 01622005 000 MULCH SODDING CY 6.000 29,034.000 -29,034.000 0.000 0.00
0115 02472056 043 FL BS (CMP IN PLC)(TY D GR 4)(FNAL POS) CY 58.000 6,409.000 -6,409.000 0.000 0.00
0170 03462026 000 STONE-MTRX-ASPH SMA-F SAC-A PG76-22 TON 110.000 5,898.000 -5,898.000 0.000 0.00
0207 04022001 TRENCH EXCAVATION PROTECTION LF 7.080 0.000 375.000 0.000 0.00
Added by CO #4
0235 04232009 000 RETAINING WALL (SOIL NAILED)(FACIA) SF 26.000 11,933.000 -11,933.000 0.000 0.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 25ESTIMATE 0050
0490 05302012 000 DRIVEWAYS (SURF TREAT) SY 32.000 1,010.000 0.000 0.000 0.00
0500 05312005 000 CURB RAMPS (TY 1) EA 1,200.000 2.000 0.000 0.000 0.00
0605 06222004 000 DUCT CBL (3 NO. 8)(2 INSULATED 1 BARE) LF 9.000 4,896.000 0.000 0.000 0.00
0645 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 500.000 4.000 0.000 0.000 0.00
0690 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.400 3,121.000 -3,121.000 0.000 0.00
0790 41162001 000 SOIL NAIL ANCHORS LF 12.000 16,856.000 -16,856.000 0.000 0.00
0865 96012001 MATERIAL ON HAND DOL 1.000 1.000 0.000 0.000 0.00
0.00Category Subtotal
004CATEGORY DESCRIPTION SPUR 594 UNDERPASS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1046 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 478.000 0.000 0.000 0.00
1047 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 870.000 0.000 0.000 0.00
1060 04202033 002 CL S CONC (APPR SLAB) CY 425.000 75.210 -75.210 0.000 0.00
1065 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 15.500 13,890.000 -13,890.000 0.000 0.00
1085 04502202 000 RAIL (TY T552)(MOD) LF 58.000 503.000 -503.000 0.000 0.00
0.00Category Subtotal
061010002STP 2011(105)PROJECT CONTROL
001CATEGORY DESCRIPTION ROADWAY
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1340 01522001 000 ROAD GRADER WORK (ORD COMP) STA 125.000 22.000 0.000 0.000 0.00
1349 01602003 FURNISHING AND PLACING TOPSOIL (4") SY 0.920 0.000 300.000 0.000 0.00
Added by CO# 23
1350 01622005 000 MULCH SODDING CY 6.000 50.000 -50.000 0.000 0.00
1355 01642009 002 BROADCAST SEED (TEMP) (WARM) SY 0.060 1,948.000 0.000 0.000 0.00
1360 01642011 002 BROADCAST SEED (TEMP) (COOL) SY 0.060 1,948.000 0.000 0.000 0.00
1365 01642013 002 STRAW/HAY MLCH SEED(PERM)(RURAL)(SANDY) SY 0.180 1,241.000 0.000 0.000 0.00
1535 05062002 010 ROCK FILTER DAMS (INSTALL) (TY 2) LF 30.000 30.000 0.000 0.000 0.00
1540 05062009 010 ROCK FILTER DAMS (REMOVE) LF 5.000 30.000 0.000 0.000 0.00
1565 05302027 000 DRIVEWAYS (ACP AND CONCRETE) SY 46.000 164.000 -164.000 0.000 0.00
1595 06182080 000 CONDUIT (PVC)(SCHD 40)(2")(CONC ENCSE) LF 16.000 1,000.000 0.000 0.000 0.00
1635 06362001 014 ALUMINUM SIGNS (TY A) SF 19.000 24.000 0.000 0.000 0.00
1667 06582241 INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2(BI) EA 40.280 0.000 12.000 0.000 0.00
Added by CO #19
1668 06582259 INSTL DEL ASSM (D-SW)SZ (TYC)CTB(BI) EA 22.260 0.000 6.000 0.000 0.00
Added by CO #19
1675 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.750 2,088.000 0.000 0.000 0.00
1685 06622061 000 WK ZN PAV MRK REMOV (TRAF BTN) TY W LF 0.850 2,101.000 0.000 0.000 0.00
1830 85822004 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.500 296.000 -296.000 0.000 0.00
0.00Category Subtotal
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 25ESTIMATE 0050
TOTAL ITEM EARNINGS THIS CONTRACT $18,803,915.72
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 25ESTIMATE 0050
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002001 AC 7,422.520PREPARING ROW 2.500 18,556.30 0.00
Added by CO#48
01002002 002 STA 2,000.000PREPARING ROW 173.000 346,000.00 167.00
01042001 SY 15.630REMOVING CONC (PAV) 1,545.000 24,148.35 0.00
Added by CO#47
01042001 SY 155.070REMOVING CONC (PAV) 19.600 3,039.37 0.00
Added by CO#46
01042009 000 SY 6.000REMOVING CONC (RIPRAP) 3,992.400 23,954.40 116.10
01042017 000 SY 12.000REMOVING CONC (DRIVEWAYS) 784.500 9,414.00 78.00
01042022 LF 5.200REMOVING CONC (CURB AND GUTTER) 1,166.000 6,063.20 0.00
ADDED BY CO #38
01042022 LF 11.340REMOVING CONC (CURB AND GUTTER) 281.000 3,186.54 0.00
Added by CO#46
01042028 000 SY 12.000REMOVING CONC (MISC) 255.600 3,067.20 155.00
01052008 SY 10.880REMOVING STAB BASE AND ASPH PAV (6") 24,406.500 265,542.72 0.00
ADDED BY CO #32
01052018 SY 5.530REMOVING STAB BASE AND ASPH PAV (7") 1,766.000 9,765.98 0.00
Added by CO #11
01052022 SY 13.090REMOVING STAB BASE AND ASPH PAV (13") 9,204.500 120,486.91 0.00
Added by CO #16
01102001 000 CY 3.500EXCAVATION (ROADWAY) 131,487.700 460,206.95 85,227.00
01322006 000 CY 4.000EMBANKMENT (FINAL)(DENS CONT)(TY C) 233,064.500 932,258.00 178,752.00
01522001 000 STA 125.000ROAD GRADER WORK (ORD COMP) 145.000 18,125.00 145.00
01602003 SY 0.920FURNISHING AND PLACING TOPSOIL (4") 204,751.900 188,371.74 0.00
Added by CO# 23
01622002 000 SY 3.000BLOCK SODDING 4,119.000 12,357.00 6,552.00
01642009 002 SY 0.060BROADCAST SEED (TEMP) (WARM) 9,122.000 547.32 24,663.00
01642011 002 SY 0.060BROADCAST SEED (TEMP) (COOL) 18,267.000 1,096.02 24,663.00
01642013 002 SY 0.180STRAW/HAY MLCH SEED(PERM)(RURAL)(SANDY) 193,810.000 34,885.80 98,650.00
01682001 000 MG 3.500VEGETATIVE WATERING 3,015.740 10,555.09 3,255.00
02472054 CY 59.300FL BS (CMP IN PLC)(TY D GR 2)(FNAL POS) 6,409.000 380,053.70 0.00
02472120 043 CY 13.000FL BS (RDWY DEL) (TY E GR 4) (IN VEH) 13,457.000 174,941.00 13,088.00
02512029 000 SY 2.000REWORK BS MTL (TY C) (6") (ORD COMP) 23,659.000 47,318.00 37,439.00
02602004 TON 195.780LIME (QUICKLIME (DRY)) 527.990 103,369.88 0.00
ADDED BY CO #32
02602005 TON 256.690LIME (QUICKLIME (SLURRY)) 457.720 117,492.16 0.00
Added by CO #12
02602011 SY 4.590LIME TRT (EXST MATL) (12") 20,161.900 92,543.13 0.00
ADDED BY CO #32
02602027 SY 2.730LIME TRT (EXST MATL)(8") 22,143.000 60,450.39 0.00
Added by CO #12
02752001 002 TON 100.000CEMENT 3,028.310 302,831.00 2,444.00
02752003 002 SY 1.250CEMENT TREAT (NEW BASE) (6") 58,088.700 72,610.88 54,919.00
02752005 SY 2.600CEMENT TREAT (EXIST MATL)(12") 23,389.900 60,813.74 0.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 25ESTIMATE 0050
ADDED BY CO #32
02752010 002 SY 1.250CEMENT TREAT (SUBGRADE) (8") 100,729.600 125,912.01 144,362.00
02752080 SY 2.600CEMENT TREAT (SUBGRADE)(12") 19,687.200 51,186.72 0.00
ADDED BY CO #32
03102008 000 GAL 5.000PRIME COAT & BLOTTER (MC-30) 12,170.000 60,850.00 13,731.00
03162006 016 GAL 3.550ASPH (AC-20-5TR) 26,890.000 95,459.50 30,206.00
03162414 016 CY 73.000AGGR (TY-PB GR-4 OR TY-PL GR-4 SAC-A) 988.000 72,124.00 1,172.00
03412106 024 TON 79.000D-GR HMA(QCQA) TY-D PG64-22 10,151.070 801,934.53 17,289.00
03412122 TON 84.750D-GR HMA(QCQA) TY-D PG70-22 10,088.420 854,993.61 23,572.00
03412122 024 TON 85.000D-GR HMA(QCQA) TY-D PG70-22 17,855.720 1,517,736.20 23,572.00
03412231 DOL 1.000PRODUCTION BONUS/PENALTY 4,000.690 4,000.69 26,559.00
03412232 DOL 1.000PLACEMENT BONUS/PENALTY 2,172.490 2,172.49 23,698.00
03462026 TON 110.000STONE-MTRX-ASPH SMA-F SAC-A PG76-22 6,351.240 698,636.40 0.00
Special Specification 3271 - Added by CO#37
03462043 DOL 1.000PRODUCTION BONUS/PENALTY 23,792.350 23,792.35 8,000.00
03462044 DOL 1.000PLACEMENT BONUS/PENALTY 29,957.910 29,957.91 8,000.00
03542041 000 SY 1.000PLANE ASPH CONC PAV (1.5") 86,378.000 86,378.00 85,477.00
03562022 000 LF 8.500PAV JT UNDERSEAL (36") 29,600.000 251,600.00 7,585.00
03602003 003 SY 42.000CONC PVMT (CONT REINF-CRCP)(10") 40,775.500 1,712,571.00 41,831.00
03612041 SY 228.210FULL-DEPTH REPAIR CRCP (8") HES 193.300 44,112.99 0.00
Added by CO #24
03682001 000 LF 300.000WIDE FLANGE PAVEMENT TERMINALS 42.000 12,600.00 42.00
03682002 000 LF 110.000ANCHOR LUGS PAVEMENT TERMINALS 519.500 57,145.00 380.00
04002005 000 CY 105.000CEM STABIL BKFL 298.700 31,363.50 156.00
04002008 SY 99.620CUT & RESTORING PAV (ASPH) 88.000 8,766.56 0.00
Added by CO #15
04022001 LF 7.080TRENCH EXCAVATION PROTECTION 1,418.000 10,039.44 0.00
Added by CO #4
04162003 001 LF 100.000DRILL SHAFT (30 IN) 870.000 87,000.00 870.00
04162018 001 LF 120.000DRILL SHAFT (SIGN MTS)(24 IN) 152.000 18,240.00 128.00
04162022 001 LF 395.000DRILL SHAFT (SIGN MTS)(48 IN) 105.000 41,475.00 105.00
04162026 001 LF 500.000DRILL SHAFT (HIGH MAST POLE)(60 IN) 175.000 87,500.00 175.00
04162029 001 LF 163.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 60.000 9,780.00 90.00
04162031 001 LF 173.000DRILL SHAFT (TRF SIG POLE) (30 IN) 22.600 3,909.80 23.00
04162032 001 LF 195.000DRILL SHAFT (TRF SIG POLE) (36 IN) 70.000 13,650.00 70.00
04162034 001 LF 405.000DRILL SHAFT (TRF SIG POLE) (48 IN) 22.000 8,910.00 22.00
04202003 002 CY 600.000CL C CONC (ABUT) 59.000 35,400.00 59.00
04202004 002 CY 600.000CL C CONC (BENT) 102.600 61,560.00 102.60
04202033 CY 470.190CL S CONC (APPR SLAB) 166.900 78,474.71 0.00
w/ EPOXY COATING - Added by CO #5
04202075 CY 403.200CL A CONC (FOOTING) 14.300 5,765.76 0.00
Added by CO# 9
04202084 EA 1,546.260CL A CONC (CURB OUTLET) (TY I) 12.000 18,555.12 0.00
added by co 54
04202085 EA 1,307.780CL A CONC (CURB OUTLET) (TY II) 2.000 2,615.56 0.00
added by co 54
04222003 SF 16.340REINF CONC SLAB (HPC)(CL S) 13,890.000 226,962.60 0.00
w/ EPOXY COATING - Added by CO #5
04232001 000 SF 26.000RETAINING WALL (MSE) 14,670.000 381,420.00 14,670.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 25ESTIMATE 0050
04252003 001 LF 115.000PRESTR CONC BEAM (TY C) 1,611.400 185,311.00 1,580.82
04272003 SF 0.960OPAQUE SEALER FINISH 7,756.000 7,445.76 0.00
ADDED BY CO 53
04282002 001 SY 4.500CONC SURF TREAT (CLASS II) 1,471.000 6,619.50 1,471.00
04302014 000 LF 375.000CL C CONC FOR EXT STRU (CULV)(9'X 8') 720.000 270,000.00 720.00
04302032 000 LF 1,200.000CL C CONC FOR EXT STR (CULV)(4-7'X 6') 45.500 54,600.00 45.50
04302059 000 LF 360.000CL C CONC FOR EXT STRU(CULV)(8'X4') 126.500 45,540.00 126.50
04302079 000 LF 600.000CL C CONC FOR EXT STRU (CULV)(2-5'X4') 44.000 26,400.00 44.00
04302124 000 LF 750.000CL C CONC FOR EXT STRU (CULV)(3-6'X4') 103.000 77,250.00 103.00
04302201 000 LF 335.000CL C CONC FOR EXT STRU(CULV)(7FTX4FT) 110.000 36,850.00 110.00
04322001 000 CY 265.000RIPRAP (CONC)(4 IN) 1,010.480 267,777.20 1,070.00
04322002 000 CY 300.000RIPRAP (CONC)(5 IN) 29.410 8,823.00 26.50
04322039 000 CY 310.000RIPRAP (MOW STRIP)(4 IN) 80.000 24,800.00 46.00
04422048 016 LB 9.000STRUCTURAL STEEL(MISC NON-BRIDGE) 836.000 7,524.00 836.00
04502013 001 LF 55.000RAIL (TY SSTR) 1,149.000 63,195.00 1,149.00
04502202 LF 80.550RAIL (TY T552)(MOD) 503.000 40,516.65 0.00
w/ EPOXY COATING - Added by CO #5
04542004 LF 26.600ARMOR JOINT 648.000 17,236.80 0.00
Added by CO #17
04542005 000 LF 85.000ARMOR JOINT (WITH SEAL) 126.000 10,710.00 114.00
04622001 000 LF 95.000CONC BOX CULV (3 FT X 2 FT) 1,133.000 107,635.00 1,133.00
04622002 000 LF 97.000CONC BOX CULV (3 FT X 3 FT) 95.000 9,215.00 95.00
04622006 000 LF 135.000CONC BOX CULV (5 FT X 2 FT) 195.000 26,325.00 195.00
04622007 000 LF 150.000CONC BOX CULV (5 FT X 3 FT) 404.000 60,600.00 404.00
04642002 LF 22.730RC PIPE (CL III)(15 IN) 352.000 8,000.96 0.00
Added by CO# 9
04642003 003 LF 24.000RC PIPE (CL III)(18 IN) 4,073.000 97,752.00 2,296.00
04642004 003 LF 27.000RC PIPE (CL III)(21 IN) 143.000 3,861.00 143.00
04642005 003 LF 31.000RC PIPE (CL III)(24 IN) 1,214.000 37,634.00 1,033.00
04642007 003 LF 41.000RC PIPE (CL III)(30 IN) 1,666.000 68,306.00 1,423.00
04642009 003 LF 54.000RC PIPE (CL III)(36 IN) 1,942.000 104,868.00 1,942.00
04652005 001 EA 4,000.000MANH (COMPL)(TY M) 11.000 44,000.00 7.00
04652014 001 EA 4,000.000MANH (COMPL)(JUNCT BOX) 1.000 4,000.00 1.00
04652017 001 EA 5,000.000INLET (COMPL)(MEDIAN) 23.000 115,000.00 21.00
04652092 001 EA 4,000.000MANH (COMPL)(TY 1) 5.000 20,000.00 5.00
04652100 001 EA 3,500.000INLET (COMPL)(TY 1) 12.000 42,000.00 12.00
04652101 001 EA 4,500.000INLET (COMPL)(TY 2) 11.000 49,500.00 11.00
04652102 001 EA 6,700.000INLET (COMPL)(TY 3) 4.000 26,800.00 3.00
04652104 001 EA 1,000.000INLET EXT 12.000 12,000.00 12.00
04662019 000 EA 3,000.000WINGWALL (FW-0)(HW=3 FT) 1.000 3,000.00 1.00
04662021 000 EA 4,800.000WINGWALL (FW-0)(HW=5 FT) 4.000 19,200.00 4.00
04662023 000 EA 7,000.000WINGWALL (FW-0)(HW=7 FT) 1.000 7,000.00 1.00
04662048 000 EA 4,500.000WINGWALL (PW)(HW=4 FT) 1.000 4,500.00 1.00
04662050 000 EA 7,000.000WINGWALL (PW)(HW=6 FT) 4.000 28,000.00 4.00
04662052 000 EA 12,000.000WINGWALL (PW)(HW=8 FT) 1.000 12,000.00 1.00
04662054 000 EA 20,000.000WINGWALL (PW)(HW=10 FT) 2.000 40,000.00 2.00
04662065 000 EA 3,500.000HEADWALL (CH-FW-0)(DIA= 24 IN) 2.000 7,000.00 1.00
04662067 000 EA 4,200.000HEADWALL (CH-FW-0)(DIA= 30 IN) 3.000 12,600.00 2.00
04662097 000 EA 4,500.000HEADWALL (CH-FW-30)(DIA= 30 IN) 1.000 4,500.00 1.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 25ESTIMATE 0050
04662112 000 EA 5,500.000HEADWALL (CH-FW-45)(DIA= 30 IN) 3.000 16,500.00 4.00
04672209 001 EA 375.000SET (TY II)(18 IN)(RCP)(3:1)(C) 2.000 750.00 2.00
04672211 001 EA 475.000SET (TY II)(24 IN)(RCP)(3:1)(C) 4.000 1,900.00 4.00
04672222 001 EA 390.000SET (TY II)(18 IN)(RCP)(4:1)(C) 8.000 3,120.00 7.00
04672224 001 EA 600.000SET (TY II)(24 IN)(RCP)(4:1)(C) 2.000 1,200.00 3.00
04672225 001 EA 875.000SET (TY II)(30 IN)(RCP)(4:1)(C) 1.000 875.00 1.00
04672236 001 EA 715.000SET (TY II)(24 IN)(RCP)(6:1)(C) 2.000 1,430.00 1.00
04672240 001 EA 2,500.000SET (TY II)(36 IN)(RCP)(6:1)(C) 1.000 2,500.00 1.00
04672286 001 EA 430.000SET (TY II)(18 IN)(RCP)(6:1)(P) 3.000 1,290.00 2.00
04672290 EA 1,356.580SET (TY II)(30 IN)(RCP)(6:1)(P) 1.000 1,356.58 0.00
Added by CO# 25
04672491 EA 1,480.150SET (TY II)(15 IN)(RCP)(12:1)(P) 2.000 2,960.30 0.00
Added by CO# 9
04722003 LF 21.550REMOV & RE-LAY PIPE (18 IN) 168.000 3,620.40 0.00
Added by CO#34
04792003 000 EA 3,500.000ADJ MANHS & INLETS 2.000 7,000.00 3.00
04962002 000 EA 500.000REMOV STR (INLET) 5.500 2,750.00 2.00
04962004 000 EA 500.000REMOV STR (SET) 17.000 8,500.00 3.00
04962006 000 EA 1,000.000REMOV STR (HEADWALL) 11.000 11,000.00 7.00
04962007 000 LF 5.000REMOV STR (PIPE) 2,150.000 10,750.00 1,686.00
04962010 000 EA 60,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 1.000 60,000.00 1.00
04962023 000 EA 2,500.000REMOVE STR (JUNCTION BOX) 2.000 5,000.00 2.00
05002001 005 LS 700,000.000MOBILIZATION 1.000 700,000.00 1.00
05022001 033 MO 4,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 31.000 124,000.00 24.00
05062002 010 LF 30.000ROCK FILTER DAMS (INSTALL) (TY 2) 663.000 19,890.00 140.00
05062003 010 LF 48.000ROCK FILTER DAMS (INSTALL) (TY 3) 112.000 5,376.00 145.00
05062009 010 LF 5.000ROCK FILTER DAMS (REMOVE) 775.000 3,875.00 285.00
05062016 010 SY 5.000CONSTRUCTION EXITS (INSTALL) (TY 1) 176.600 883.00 780.00
05062019 010 SY 5.000CONSTRUCTION EXITS (REMOVE) 176.600 883.00 780.00
05062022 010 CY 6.000EARTHWORK (ERSN & SEDM CONT, IN VEH) 5,930.000 35,580.00 2,200.00
05062034 010 LF 1.750TEMPORARY SEDIMENT CONTROL FENCE 24,164.000 42,287.00 27,594.00
05082002 SY 57.510CONSTRUCTING DETOURS 6,778.500 389,831.54 0.00
Added by CO #10
05122093 LF 13.450PORT CBR (DES SOURCE) 2,000.000 26,900.00 0.00
Added by CO #1
05122095 LF 11.230PORT CBR (STOCKPILE) 2,000.000 22,460.00 0.00
Added by CO #1
05142015 002 LF 80.000PERM CONC TRF BARR (F-SHAPE)(TY 1) 60.000 4,800.00 60.00
05142017 002 LF 150.000PERM CONC TRF BARR (F-SHAPE)(TY 3) 102.000 15,300.00 102.00
05292004 000 LF 15.000CONC CURB & GUTTER (TY II) 31,717.500 475,762.50 32,716.00
05302004 SY 57.800INTERSECTIONS (CONC) 162.900 9,415.62 0.00
added by co#52
05302010 000 SY 42.000DRIVEWAYS (CONC) 6,143.900 258,043.80 1,043.00
05302027 000 SY 46.000DRIVEWAYS (ACP AND CONCRETE) 313.400 14,416.40 2,172.00
05402001 023 LF 18.000MTL W-BEAM GD FEN (TIM POST) 1,450.000 26,100.00 1,000.00
05402005 023 EA 700.000TERMINAL ANCHOR SECTION 5.000 3,500.00 2.00
05402011 023 EA 1,500.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 9.000 13,500.00 7.00
05422001 LF 2.220REMOVING METAL BEAM GUARD FENCE 1,400.000 3,108.00 0.00
Added by CO #2
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 25ESTIMATE 0050
05422002 EA 149.320REMOVING TERMINAL ANCHOR SECTION 14.000 2,090.48 0.00
Added by CO #2
05442001 000 EA 2,000.000GUARDRAIL END TREATMENT (INSTALL) 7.000 14,000.00 3.00
05442003 EA 194.590GUARDRAIL END TREATMENT (REMOVE) 4.000 778.36 0.00
Added by CO #2
05452001 000 EA 15,000.000CRASH CUSH ATTEN (INSTL) 8.000 120,000.00 3.00
05452003 EA 794.780CRASH CUSH ATTEN (REMOVE) 7.000 5,563.46 0.00
Added by CO #2
05452050 EA 2,189.930CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) 4.000 8,759.72 0.00
Added by CO #1
05602006 EA 192.040MAILBOX INSTALL-S (RR-POST) TY 4 FND-TB 13.000 2,496.52 0.00
ADDED BY CO #38
05852005 DOL 1.000RIDE BONUS/PENALTY (ITEM 346) 14,995.000 14,995.00 31,000.00
06102038 010 EA 3,150.000INS RD IL AM (TY SA) 50T-10 (.4 KW)S 7.000 22,050.00 4.00
06102064 010 EA 1,050.000RELOCATE RD IL ASM (TRANS-BASE) 1.000 1,050.00 1.00
06102072 010 EA 525.000REMOVE RDWY ILL ASSEM 8.000 4,200.00 8.00
06132005 002 EA 23,000.000HI MST IL POLE (150 FT) ( 80 MPH) 7.000 161,000.00 7.00
06142001 000 EA 24,000.000HI MST IL ASM(12-400 WATT)(ASYM)(TY A) 7.000 168,000.00 7.00
06182018 000 LF 5.250CONDT (PVC) (SCHD 40) ( 2") 6,059.000 31,809.75 362.00
06182019 000 LF 19.000CONDT (PVC) (SCHD 40) (2") (BORE) 1,749.000 33,231.00 971.00
06182024 000 LF 9.000CONDT (PVC) (SCHD 40) (4") 424.000 3,816.00 506.00
06182025 000 LF 21.000CONDT (PVC) (SCHD 40) (4") (BORE) 675.000 14,175.00 891.00
06182052 000 LF 16.000CONDT (RM) (2") 1,006.000 16,096.00 1,006.00
06202004 001 LF 2.100ELEC CONDR (NO. 2) INSULATED 2,043.000 4,290.30 471.00
06202008 001 LF 1.900ELEC CONDR (NO. 4) INSULATED 2,336.000 4,438.40 1,853.00
06202009 001 LF 1.300ELEC CONDR (NO. 6) BARE 2,177.000 2,830.10 2,015.00
06202010 001 LF 1.300ELEC CONDR (NO. 6) INSULATED 75.000 97.50 86.00
06202011 001 LF 1.100ELEC CONDR (NO. 8) BARE 7,368.000 8,104.80 785.00
06202012 001 LF 1.100ELEC CONDR (NO. 8) INSULATED 21,193.000 23,312.30 5,879.00
06202016 001 LF 1.000ELEC CONDR (NO.12) INSULATED 938.000 938.00 1,655.00
06242007 000 EA 525.000GROUND BOX TY A (122311) 7.000 3,675.00 7.00
06242008 000 EA 615.000GROUND BOX TY A (122311) W/APRON 14.000 8,610.00 13.00
06242014 000 EA 655.000GROUND BOX TY D (162922) W/APRON 12.000 7,860.00 15.00
06282113 001 EA 4,800.000ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) 1.000 4,800.00 2.00
06282169 001 EA 4,200.000ELC SRV TY A 240/480 100 (NS)AL(E)SP(O) 4.000 16,800.00 4.00
06282181 001 EA 4,800.000ELC SRV TY D 120/240 100 (NS)AL(N)PS(U) 3.000 14,400.00 2.00
06362001 014 SF 19.000ALUMINUM SIGNS (TY A) 84.000 1,596.00 24.00
06362002 014 SF 29.000ALUMINUM SIGNS (TY G) 1,558.030 45,182.87 1,150.00
06362003 014 SF 29.000ALUMINUM SIGNS (TY O) 333.500 9,671.50 334.00
06442001 000 EA 500.000INS SM RD SN SUP&AM TY 10BWG(1) SA(P) 6.000 3,000.00 6.00
06442004 000 EA 525.000INS SM RD SN SUP&AM TY 10BWG(1) SA(T) 15.000 7,875.00 13.00
06442025 000 EA 800.000INS SM RD SN SUP&AM TY S80(1) SA(T) 63.000 50,400.00 63.00
06442029 000 EA 1,000.000INS SM RD SN SUP&AM TY S80(1)SA(U-2EXT) 11.000 11,000.00 11.00
06442043 000 EA 1,200.000INS SM RD SN SUP&AM TY S80(2)SA(P-EXAL) 13.000 15,600.00 13.00
06442060 000 EA 25.000REMOVE SM RD SN SUP & AM 63.000 1,575.00 69.00
06442079 000 EA 1,200.000IN SM RD SN SUP&AM TY S80(1)SA(T-EXAL) 12.000 14,400.00 11.00
06442081 000 EA 400.000INS SM RD SN SUP&AM TY TWT(1) WS(P) 5.000 2,000.00 4.00
06442082 000 EA 400.000INS SM RD SN SUP&AM TY TWT(1) WS(T) 16.000 6,400.00 16.00
06472001 LB 8.790INSTALL LRSS (STRUCT STEEL) 5,799.800 50,957.04 0.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 25ESTIMATE 0050
Contractor Provided Steel - Added by CO #13
06472003 000 EA 785.000REMOVE LRSA 6.000 4,710.00 6.00
06502184 000 EA 92,000.000INS OH SN SUP (45 FT CANT)(CIRC TUBE) 3.000 276,000.00 3.00
06582240 EA 39.750INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 46.000 1,828.50 0.00
Added by CO #19
06582246 000 EA 115.000INSTL DEL ASSM (D-SW)SZ 1(RCR)GND 48.000 5,520.00 48.00
06582258 EA 21.200INSTL DEL ASSM (D-SW)SZ (TYC)CTB 21.000 445.20 0.00
Added by CO #19
06582297 000 EA 115.000INSTL DEL ASSM (D-DW)SZ 1(RCR)GND 40.000 4,600.00 40.00
06622004 000 LF 0.750WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 11,790.000 8,842.50 14,854.00
06622016 000 LF 5.000WK ZN PAV MRK NON-REMOV (W) 24" (SLD) 35.000 175.00 96.00
06622032 000 LF 0.750WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 16,349.000 12,261.75 14,169.00
06622061 000 LF 0.850WK ZN PAV MRK REMOV (TRAF BTN) TY W 1,124.000 955.40 3,035.00
06622063 000 LF 0.850WK ZN PAV MRK REMOV (TRAF BTN) TY Y 455.000 386.75 3,167.00
06622064 LF 1.500WK ZN PAV MRK REMOV (W) 4" (BRK) 12,440.000 18,660.00 0.00
Added by CO #44
06622099 000 LF 1.000WK ZN PAV MRK REMOV (Y) 4" (SLD) 5,611.000 5,611.00 2,101.00
06682105 000 LF 11.000PREFAB PAV MRK TY C (W) (24") (SLD) 624.000 6,864.00 462.00
06682106 000 EA 200.000PREFAB PAV MRK TY C (W) (ARROW) 12.000 2,400.00 7.00
06682116 000 EA 300.000PREFAB PAV MRK TY C (W) (WORD) 5.000 1,500.00 2.00
06682128 000 LF 9.000PREFAB PAV MRK TY C (Y) (24") (SLD) 352.000 3,168.00 367.00
06722012 EA 3.180REFL PAV MRKR TY I-C 75.000 238.50 0.00
added by co 55
06722014 034 EA 5.500REFL PAV MRKR TY I-R 140.000 770.00 98.00
06722015 034 EA 3.400REFL PAV MRKR TY II-A-A 272.000 924.80 85.00
06722017 034 EA 3.400REFL PAV MRKR TY II-C-R 1,228.000 4,175.20 1,228.00
06772001 000 LF 0.600ELIM EXT PAV MRK & MRKS ( 4") 2,880.000 1,728.00 1,076.00
06772007 000 LF 0.600ELIM EXT PAV MRK & MRKS (24") 228.000 136.80 12.00
06802002 000 EA 16,000.000INSTALL HWY TRF SIG (ISOLATED) 2.000 32,000.00 2.00
06822001 001 EA 90.000BACK PLATE (12 IN) (3 SEC) 20.000 1,800.00 20.00
06822003 001 EA 100.000BACK PLATE (12 IN) (5 SEC) 6.000 600.00 6.00
06822022 001 EA 240.000VEH SIG SEC (12 IN) LED (GRN ARW) 6.000 1,440.00 6.00
06822023 001 EA 240.000VEH SIG SEC (12 IN) LED (GRN) 26.000 6,240.00 26.00
06822024 001 EA 240.000VEH SIG SEC (12 IN) LED (YEL ARW) 6.000 1,440.00 6.00
06822025 001 EA 240.000VEH SIG SEC (12 IN) LED (YEL) 30.000 7,200.00 30.00
06822027 001 EA 240.000VEH SIG SEC (12 IN) LED (RED) 26.000 6,240.00 26.00
06822028 001 EA 70.000BACK PLATE (12 IN) (1 SEC) 4.000 280.00 4.00
06842008 000 LF 1.250TRF SIG CBL (TY A) (12 AWG) ( 3 CONDR) 240.000 300.00 240.00
06842010 000 LF 1.650TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) 4,085.000 6,740.25 3,735.00
06842012 000 LF 1.750TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 1,940.000 3,395.00 1,829.00
06862034 000 EA 5,300.000INS TRF SIG PL AM(S) 1 ARM(32')LUM&ILSN 2.000 10,600.00 2.00
06862049 000 EA 5,300.000INS TRF SIG PL AM(S) 1 ARM (48') LUM 2.000 10,600.00 2.00
06862050 000 EA 7,500.000INS TRF SIG PL AM(S) 1 ARM(48')LUM&ILSN 1.000 7,500.00 1.00
06862062 000 EA 21,000.000INS TRF SIG PL AM(S) 1 ARM(60')LUM&ILSN 1.000 21,000.00 1.00
06862165 000 EA 9,500.000INS TRF SIG PL AM(S) 2 ARM (44-36')LUM 2.000 19,000.00 2.00
06902036 000 EA 2,100.000INSTALL OF FND FOR GROUND MNT CABINETS 1.000 2,100.00 1.00
58752001 000 LF 22.000INSTALL 6" PVC SEWER MAIN(0-6' DEPTH) 568.000 12,496.00 484.00
58752002 000 LF 22.000INSTALL 6" PVC WATER MAIN 1,645.000 36,190.00 1,391.00
58752003 000 LF 22.000INSTALL 6" PVC SEWER MAIN(0-8' DEPTH) 433.000 9,526.00 433.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 25ESTIMATE 0050
58752004 000 LF 25.000INSTALL 6" PVC SEWER MAIN(10-12' DEPTH) 283.000 7,075.00 283.00
58752005 000 LF 27.000INSTALL 6" PVC SEWER MAIN(8-10' DEPTH) 283.000 7,641.00 283.00
58752006 000 LF 33.000INSTALL 6" PVC SEWER MAIN(12-14' DEPTH) 62.000 2,046.00 62.00
58752007 000 LF 85.000INSTALL 12" STEEL CASING 204.000 17,340.00 204.00
58752008 000 EA 750.000INSTALL WATER SERVICE CONNECTIONS 15.000 11,250.00 10.00
58752009 000 EA 1,600.000CONNECT TO EXIST WTR MAIN BY 45 BEND 2.000 3,200.00 3.00
58752010 000 EA 1,300.000INSTALL SEWER CONNECTIONS 13.000 16,900.00 9.00
58752011 000 EA 700.000DEM/REMOV OF EXIST SEWER MANHOLES 6.000 4,200.00 5.00
58752012 000 EA 4,500.000INSTALL FIRE HYDRANT ASSEMBLY 2.000 9,000.00 1.00
58752013 000 EA 3,000.000INSTALL 4' DIA MANHOLE (0-8' DEPTH) 8.000 24,000.00 8.00
58752014 000 LF 2,300.0006" X 6" TAPP. SLEEVE & VALVE EA 2.000 4,600.00 1.00
58752015 000 EA 200.000INSTALL EXTRA VERTICAL DEPTH (MANHOLE) 3.000 600.00 1.00
58752016 000 LS 30,000.000DEMOLITION OF EXISTING SEWER MAINS 1.000 30,000.00 1.00
60072001 000 EA 2,700.000REMOVING TRAFFIC SIGNALS 1.000 2,700.00 1.00
60252001 000 EA 12,000.000CCTV FIELD EQUIPMENT 4.000 48,000.00 4.00
62662003 017 EA 1,600.000VIVDS SET-UP SYSTEM 1.000 1,600.00 1.00
62662005 017 LF 3.250VIVDS COMMUNICATION CABLE (COAXIAL) 4,266.000 13,864.50 3,579.00
68342001 DAY 78.120PORTABLE CHANGEABLE MESSAGE SIGN 694.000 54,215.28 0.00
Added by CO #2
69862002 000 LF 2.750PREFB PV MK W/WNTY TY B (W)(4")(SLD) 3,765.000 10,353.75 4,635.00
69862003 LF 8.760PREFB PV MK W/WNTY TY B(W)7"(BRK)CNTST 1,170.000 10,249.20 0.00
ADDED BY CO 55
69862011 000 LF 2.750PREFB PV MK W/WNTY TY B (Y)(4")(BRK) 884.000 2,431.00 1,610.00
69862012 000 LF 2.750PREFB PV MK W/WNTY TY B (Y)(4")(SLD) 14,250.000 39,187.50 13,570.00
69862013 000 LF 6.000PREFB PV MK W/WNTY TY B(Y)7"(BRK)CNTST 380.000 2,280.00 13,390.00
85812001 000 EA 8,500.000UPS (5.0 KVA) (TWR) 2.000 17,000.00 2.00
85822001 000 LF 0.900REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 22,453.000 20,207.70 17,848.00
85822002 000 LF 0.900REFL PAV MRK TY I (W) 6" (BRK)(100MIL) 7,476.000 6,728.40 7,420.00
85822003 000 LF 0.900REFL PAV MRK TY I (W) 6" (SLD)(100MIL) 30,147.000 27,132.30 27,853.00
85822004 000 LF 1.500REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 572.000 858.00 292.00
85822005 000 LF 1.700REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 13,238.000 22,504.60 14,166.00
85822006 000 LF 1.000REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 23,180.000 23,180.00 18,197.00
85822007 000 LF 1.000REFL PAV MRK TY I (Y) 6" (SLD)(100MIL) 30,700.000 30,700.00 31,129.00
86072001 000 EA 26,000.000INSTALL OF DYNAMIC MESSAGE SIGN SYSTEM 2.000 52,000.00 2.00
96082001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 7,826.490 7,826.49 0.00
Off-Duty Officer - Pd by INVOICE - CO #3
96082002 DOL 890.420UNIQUE CHANGE ORDER ITEM 2 2.000 1,780.84 0.00
6" x 2" Hot Tap - Pd by EA - CO #7
96082003 DOL 700.450UNIQUE CHANGE ORDER ITEM 3 2.000 1,400.90 0.00
2" Gate Valve & Box - Pd by EA - CO #7
96082004 DOL 450.500UNIQUE CHANGE ORDER ITEM 4 2.000 901.00 0.00
2" Waterline Connection - Pd by EA - CO #7
96082005 DOL 31.800UNIQUE CHANGE ORDER ITEM 5 545.000 17,331.00 0.00
4" Bore w/ 4" Sch 40 PVC - Pd by LF - CO #7
96082006 DOL 8.480UNIQUE CHANGE ORDER ITEM 6 160.000 1,356.80 0.00
2" Sch 40 PVC - Pd by LF - CO #7
96082007 DOL 100.050UNIQUE CHANGE ORDER ITEM 7 132.000 13,206.60 0.00
Material only for seal slab-pd by cy-co#8
96082008 DOL 6.420UNIQUE CHANGE ORDER ITEM 8 1,223.000 7,851.66 0.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 25ESTIMATE 0050
Load, Haul, Spread RAP (6") - Pd by SY - CO #6
96082009 DOL 1.000UNIQUE CHANGE ORDER ITEM 9 4,247.000 4,247.00 0.00
Drying Deeper Than 6" - Pd by Invoice - CO #14
96082010 DOL 4,377.660UNIQUE CHANGE ORDER ITEM 10 1.000 4,377.66 0.00
Place and Remove Footing- Pd by LS- CO#27
96082011 DOL 1.000UNIQUE CHANGE ORDER ITEM 11 3,795.610 3,795.61 0.00
Additional Water Line Expenses - Pd by Invoice - CO #28
96082012 DOL 1.000UNIQUE CHANGE ORDER ITEM 12 106,079.890 106,079.89 0.00
Work to Remove Millings - Pd by Force Account - CO #20
96082013 DOL 2.000UNIQUE CHANGE ORDER ITEM 13 35,102.000 70,204.00 0.00
0"-6" Milling Sub. Only - Pd by SY - Added by CO #20
96082014 DOL 3.350UNIQUE CHANGE ORDER ITEM 14 15,749.500 52,760.83 0.00
6"-12" Milling Sub. Only - Pd by SY - Added by CO #20
96082015 DOL 1.000UNIQUE CHANGE ORDER ITEM 15 101,004.780 101,004.78 0.00
Unsuitable Subgrade Treatment - Pd by Force Account - CO #30
96082016 DOL 35.150UNIQUE CHANGE ORDER ITEM 16 289.000 10,158.35 0.00
ADDED BY CO #33
96082017 DOL 227.250UNIQUE CHANGE ORDER ITEM 17 1.000 227.25 0.00
Added by CO#35
96082017 DOL 3,681.140UNIQUE CHANGE ORDER ITEM 17 1.000 3,681.14 0.00
CO#39
96082018 DOL 88.380UNIQUE CHANGE ORDER ITEM 18 10.000 883.80 0.00
ADDED BY CO #38 PAID BY EA
96082019 DOL 6,059.900UNIQUE CHANGE ORDER ITEM 19 2.000 12,119.80 0.00
Added by CO#42
96082021 DOL 121.050UNIQUE CHANGE ORDER ITEM 21 343.000 41,520.15 0.00
Added by CO#21
96082022 DOL 1.000UNIQUE CHANGE ORDER ITEM 22 52,160.830 52,160.83 0.00
Reimb. for FHWA Part. Expenses - Pd. by Invoice - CO #41
96082023 DOL 1.000UNIQUE CHANGE ORDER ITEM 23 45,478.880 45,478.88 0.00
Reimb. for FHWA Non-Part. Expenses - Pd. by Invoice - CO #40
96082024 DOL 1.750UNIQUE CHANGE ORDER ITEM 24 46,055.700 80,597.49 0.00
Extra Cost for Additional Excavation (Added by CO #43)
96082025 DOL 1.750UNIQUE CHANGE ORDER ITEM 25 49,795.400 87,141.97 0.00
Extra Cost for Additional Embankment (Added by CO #43)
96082026 DOL 127.900UNIQUE CHANGE ORDER ITEM 26 33.000 4,220.70 0.00
CO #44 TCP crew paid by the HR
96082027 DOL 636.300UNIQUE CHANGE ORDER ITEM 27 1.000 636.30 0.00
Pay Invoice for MBGF Freight
96082028 DOL 5.090UNIQUE CHANGE ORDER ITEM 28 1,223.000 6,225.07 0.00
Added by CO#49
96082029 DOL 9,087.330UNIQUE CHANGE ORDER ITEM 29 1.000 9,087.33 0.00
co#51 backfill pavement edges
96082030 DOL 4.080UNIQUE CHANGE ORDER ITEM 30 340.000 1,387.20 0.00
PREFAB PV MK W/WNTY TY B (W)(4")(LNDP) - PD BY LF
96082031 DOL 5,061.130UNIQUE CHANGE ORDER ITEM 31 1.000 5,061.13 0.00
RESTOCKING FEE FOR CONTRAST TAPE
96082032 DOL 1.000UNIQUE CHANGE ORDER ITEM 32 2,412.890 2,412.89 0.00
repair MBGF radius damaged by 3rd party
96082033 DOL 1.000UNIQUE CHANGE ORDER ITEM 33 6,632.260 6,632.26 0.00
CONTRACT ID 061006076 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 25ESTIMATE 0050
added MBGF, SGT, TAS station 1590+00
96082034 DOL 1.000UNIQUE CHANGE ORDER ITEM 34 7,372.750 7,372.75 0.00
sewer investigation of line on Spur 594
96082035 DOL 1.000UNIQUE CHANGE ORDER ITEM 35 4,314.160 4,314.16 0.00
sewer repair and tie in Spur 594
$18,803,915.72TOTAL ITEM EARNINGS TO DATE