15,607,195.51 contractor's estimate package 12/07/18...

46
15,619,056.11 001514091 CONTRACT ID: PROJECT: NH 2012(691) CONTRACT: 09123001 PROJECTED AMOUNT: $244,285,017.09 CONTRACTOR: HIGHWAY: IH 35 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 050 JAMES CONSTRUCTION GROUP, L.L.C. Solomon Thomas, P.E. BELL ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/09/19 09/27/2012 AWARD DATE: ESTIMATE PERIOD: 0076 12/31/2018 LETTING DATE: NOTICE TO PROCEED DATE: 11/15/2012 09/06/2012 ESTIMATE PAID: 1,440 -2.00 320.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: PROG WORK BEGIN DATE: 09/11/2013 $259,904,073.20 CONTRACT: 12/01/2018 AWARD AMOUNT: $241,296,935.09 Waco % COMPLETE: % TIME USED: % RETAINAGE: 0.00 94.61 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 00/00/0000 00/00/0000 96.02 $2,919,123.80 $246,778,627.25 $249,697,751.05 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $125,000.00 $125,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,919,123.80 $246,653,627.25 $249,572,751.05 $0.00 $0.00 $0.00 $2,919,123.80 $249,572,751.05 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $246,653,627.25 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

Upload: truongphuc

Post on 20-Jan-2019

218 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

15,619,056.11

001514091CONTRACT ID:

PROJECT: NH 2012(691)

CONTRACT:

09123001

PROJECTED AMOUNT: $244,285,017.09

CONTRACTOR:

HIGHWAY: IH 35DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 050

JAMES CONSTRUCTION GROUP, L.L.C.

Solomon Thomas, P.E.

BELL

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/09/19

09/27/2012AWARD DATE:

ESTIMATE PERIOD:

0076

12/31/2018

LETTING DATE:

NOTICE TO PROCEED DATE: 11/15/2012

09/06/2012ESTIMATE PAID:

1,440-2.00 320.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: PROG WORK BEGIN DATE: 09/11/2013

$259,904,073.20

CONTRACT:

12/01/2018

AWARD AMOUNT: $241,296,935.09

Waco

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

94.61

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

00/00/0000

00/00/0000

96.02

$2,919,123.80 $246,778,627.25 $249,697,751.05

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $125,000.00 $125,000.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$2,919,123.80 $246,653,627.25 $249,572,751.05

$0.00 $0.00 $0.00

$2,919,123.80 $249,572,751.05

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $246,653,627.25

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

Page 2: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 46ESTIMATE 0076

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$2,590.00

$0.00

ASSESSED LIQ DAMAGES:

DAYS AT

$2,590.00PER DAY

0

0

C. O. ADJUSTED DAYS:

1,438

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

09/11/2013

05/14/2013

1,200

320

1,520

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

31 18 13

HOLIDAY 1

HOLIDAY TRAFFIC 7

SUNDAY 5

12/01/2018 1

12/02/2018 1 SUNDAY

12/03/2018 1

12/04/2018 1

12/05/2018 1

12/06/2018 1

12/07/2018 1

12/08/2018 1

12/09/2018 1 SUNDAY

12/10/2018 1

12/11/2018 1

12/12/2018 1

12/13/2018 1

12/14/2018 1

12/15/2018 1

12/16/2018 1 SUNDAY

12/17/2018 1

12/18/2018 1

12/19/2018 1

12/20/2018 1

12/21/2018 1

12/22/2018 1 HOLIDAY TRAFFIC

12/23/2018 1 SUNDAY

12/24/2018 1 HOLIDAY TRAFFIC

12/25/2018 1 HOLIDAY

12/26/2018 1 HOLIDAY TRAFFIC

12/27/2018 1 HOLIDAY TRAFFIC

12/28/2018 1 HOLIDAY TRAFFIC

12/29/2018 1 HOLIDAY TRAFFIC

12/30/2018 1 SUNDAY

12/31/2018 1 HOLIDAY TRAFFIC

Page 3: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 46ESTIMATE 0076

WORK PERFORMED THIS PERIOD

NH 2012(691) 001514091PROJECT CONTROL

CATEGORY 001 DESCRIPTION ALL ITEMS

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0085 01052011 REMOVING STAB BASE AND ASPH PAV (2"-6")000 SY 3.150 $236.25 75.000 20,755.47 9,899.00

0095 01052058 REMOVING STAB BASE & ASPH PAV (10"-12")000 SY 1.450 $2,041.60 1,408.000 303,624.91 339,786.00

0110 01322002 EMBANKMENT (FINAL)(DENS CONT)(TY A)010 CY 11.000 $2,772.00 252.000 256,526.00 252,918.00

0125 01602003 FURNISHING AND PLACING TOPSOIL (4")000 SY 2.200 $21,528.96 9,785.890 285,844.89 165,562.00

0195 01802001 WILDFLOWER SEEDING000 AC 1,208.410 $18,440.34 15.260 15.26 15.08

0280 03402106 D-GR HMA(METH) TY-D PG64-22003 TON 100.000 $8,835.00 88.350 1,167.11 817.00

0310 03542089 PLANE ASPH CONC PAV(1" TO 2")000 SY 6.500 $22,375.47 3,442.380 3,442.38 6,893.00

0315 03602002 CONC PVMT (CONT REINF-CRCP)(9")003 SY 37.500 $159,566.25 4,255.100 315,325.20 346,045.75

0335 03602008 CONC PVMT (CONT REINF-CRCP)(15")003 SY 55.000 $648,961.50 11,799.300 508,836.51 537,077.00

0355 03682001 WIDE FLANGE PAVEMENT TERMINALS000 LF 275.000 $24,750.00 90.000 1,016.00 1,214.00

0370 04002005 CEM STABIL BKFL000 CY 48.000 $5,136.00 107.000 26,615.16 7,683.00

0380 04022001 TRENCH EXCAVATION PROTECTION000 LF 3.000 $927.00 309.000 80,018.00 98,239.00

0471 04162029 DRILL SHAFT (RDWY ILL POLE) (30 IN)001 LF 327.900 -$1,967.40-6.000 0.00 16.00

0501 04202006 CL C CONC (RAIL FOUNDATION)002 CY 465.590 -$7,468.06-16.040 588.56 755.10

Added By CO 29 For T221 & T880SS Trf RailsSUPP DESCR

0535 04202033 CL S CONC (APPR SLAB)002 CY 345.000 $38,605.50 111.900 2,545.73 3,028.50

0560 04202087 CL F CONC (ABUT)002 CY 850.000 $32,640.00 38.400 148.50 148.50

0570 04222001 REINF CONC SLAB000 SF 12.000 $492,582.00 41,048.500 582,715.62 654,213.70

0600 04232011 RETAINING WALL (DRILL SHAFT)(FACIA)000 SF 36.000 $18,084.24 502.340 2,295.64 2,563.00

0611 04252004 PRESTR CONC BEAM (TY IV)001 LF 192.519 $110,428.63 573.600 2,867.35 2,867.35

CO 39 ~ Add U Bars To Ty IV Beams, BNSF ML & ShooFly

Brgs.

SUPP DESCR

0680 04322041 RIPRAP (STONE COMMON)(DRY)(18 IN)000 CY 70.000 $15,932.00 227.600 2,113.87 301.00

0685 04322048 RIPRAP (CONC)(FLUME)000 CY 450.000 $27,765.00 61.700 1,265.54 1,535.00

0730 04502013 RAIL (TY SSTR)001 LF 45.000 $98,145.00 2,181.000 3,151.00 8,483.00

0735 04502018 RAIL (TY C411)001 LF 105.000 $12,337.50 117.500 1,582.10 6,999.00

0745 04502028 RAIL (TY C411)(MOD)001 LF 110.000 $12,457.50 113.250 1,706.34 983.00

0900 04642005 RC PIPE (CL III)(24 IN)006 LF 52.000 $20,748.00 399.000 75,177.23 73,973.00

1000 04652027 INLET (COMPL)(CURB)(TY II)(10')001 EA 5,800.000 $27,550.00 4.750 174.50 205.00

1005 04652028 INLET (COMPL)(CURB)(TY II)(15')001 EA 7,000.000 $3,500.00 0.500 125.75 131.00

1035 04652259 INLET (COMPL)(CURB)(TY I)(10')001 EA 6,000.000 $4,500.00 0.750 51.50 44.00

1055 04652290 INLET(COMPL)(CURB)(TY 1)(15')001 EA 7,000.000 $7,000.00 1.000 31.50 28.00

1070 04652490 INLET EXT (SPL)001 EA 1,500.000 $54,000.00 36.000 468.00 548.00

1265 04812012 PVC PIPE (SCH 40)(6 IN)000 LF 30.000 $1,140.00 38.000 90.00 90.00

1305 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING033 MO 54,850.000 $54,850.00 1.000 59.00 61.00

1307 05022045 LANE CLOSURES EA 2,267.240 $20,405.16 9.000 250.00 83.00

CO 36~Sngl Ln Closure (Night)~ Asbestos Abate Median WallSUPP DESCR

1336 05062024 BACKHOE WORK (EROSION & SEDM CONT)011 HR 123.020 $615.10 5.000 326.00 100.00

Added By CO 28SUPP DESCR

1338 05062027 BLADING WORK (EROSION & SEDM CONT)011 HR 160.180 $1,601.80 10.000 60.00 100.00

Added By CO 28SUPP DESCR

1340 05062034 TEMPORARY SEDIMENT CONTROL FENCE011 LF 2.500 $230.00 92.000 72,640.00 58,934.00

1360 05122009 PORT CTB (FUR & INST)(LOW PROF)(TY 2)002 LF 61.000 $14,640.00 240.000 1,360.00 1,360.00

1370 05122022 PORT CTB (MOVE)(SNGL SLP) (TY 1)002 LF 3.200 $18,624.00 5,820.000 255,841.00 127,609.00

Page 4: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 46ESTIMATE 0076

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1375 05122026 PORT CTB (MOVE)(LOW PROF)(TY 1)002 LF 3.650 $1,241.00 340.000 114,810.00 43,140.00

1380 05122027 PORT CTB (MOVE)(LOW PROF)(TY 2)002 LF 11.100 -$2,220.00-200.000 7,680.00 2,720.00

1385 05122031 PORT CTB (STKPL)(SNGL SLP) (TY 1)002 LF 3.850 $5,428.50 1,410.000 32,550.00 107,944.00

1400 05142004 PERM CONC TRF BARR (SGL SLP)(TY 1)(42")002 LF 45.000 $124,380.00 2,764.000 15,754.00 27,301.00

1405 05142006 PERM CONC TRF BARR (SGL SLP)(TY 3)(42")002 LF 100.000 $49,600.00 496.000 1,274.00 3,559.00

1410 05142022 PERM CONC TRF BARR (SGL SLP)(TY 4)(42")002 LF 120.000 $3,600.00 30.000 450.00 290.00

1411 05142022 PERM CONC TRF BARR (SGL SLP)(TY 4)(42")002 LF 128.110 $1,281.10 10.000 10.00 10.00

1425 05292004 CONC CURB & GUTTER (TY II)000 LF 12.000 $19,488.00 1,624.000 8,791.75 2,523.00

1430 05292006 CONC CURB (MONO) (TY II)000 LF 1.600 $1,120.00 700.000 75,721.42 106,317.68

1435 05292030 CONC CURB (MONO) (TY II A)000 LF 1.250 $321.25 257.000 30,924.00 27,960.32

1455 05302010 DRIVEWAYS (CONC)000 SY 47.000 $6,324.32 134.560 13,324.42 12,544.00

1460 05302011 DRIVEWAYS (ACP)000 SY 27.000 $8,802.00 326.000 2,064.17 5,189.00

1465 05312005 CURB RAMPS (TY 1)000 EA 1,125.000 $3,375.00 3.000 38.00 97.00

1490 05312015 CONC SIDEWALKS (4")000 SY 34.650 $24,717.58 713.350 11,936.37 19,281.30

1515 05452001 CRASH CUSH ATTEN (INSTL)000 EA 12,895.000 $77,370.00 6.000 53.00 61.00

1525 05452050 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE)000 EA 1,350.000 $2,700.00 2.000 86.00 31.00

1530 05452051 CRASH CUSH ATTEN (REMOVE)(WORK ZONE)000 EA 900.000 $900.00 1.000 26.00 30.00

1600 06182018 CONDT (PVC) (SCHD 40) ( 2")000 LF 2.500 $3,745.00 1,498.000 54,320.00 62,152.00

1790 06502019 INS OH SN SUP(25 FT BAL TEE)000 EA 27,000.000 $20,250.00 0.750 3.93 5.00

1800 06502034 INS OH SN SUP(35 FT CANT)000 EA 62,000.000 $46,500.00 0.750 3.25 4.00

1815 06502098 INS OH SN SUP(95 FT BRDG)000 EA 74,000.000 $29,600.00 0.400 0.73 1.00

1830 06502113 INS OH SN SUP(110 FT BRDG)000 EA 83,000.000 $33,200.00 0.400 0.73 1.00

1890 06622001 WK ZN PAV MRK NON-REMOV (W) 4" (BRK)000 LF 0.230 $193.20 840.000 73,210.00 10,275.00

1895 06622004 WK ZN PAV MRK NON-REMOV (W) 4" (SLD)000 LF 0.210 $1,766.31 8,411.000 354,210.00 39,992.00

1900 06622032 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD)000 LF 0.210 $1,717.59 8,179.000 331,444.00 40,181.00

2035 06772001 ELIM EXT PAV MRK & MRKS ( 4")000 LF 0.360 $2,080.80 5,780.000 206,679.00 91,606.00

2270 07342002 LITTER REMOVAL000 CYC 1,100.000 $1,100.00 1.000 84.75 96.00

2272 07352001 DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) CYC 2,615.260 $2,615.26 1.000 68.00 144.00

CO 27 ~ Add Debris Removal ItemsSUPP DESCR

2275 07382001 CLEANING/SWEEPING (CENTER MEDIAN)000 CYC 800.000 $800.00 1.000 69.50 96.00

2280 07382003 CLEANING/SWEEPING (OUTSIDE MAIN LANE)000 CYC 800.000 $800.00 1.000 65.00 96.00

2285 07382005 CLEANING/SWEEPING (FRONTAGE ROAD)000 CYC 800.000 $800.00 1.000 104.00 96.00

2310 32242008 D-GR HMA(QCQA) TY-B PG64-22000 TON 56.750 $119,184.08 2,100.160 224,933.36 218,624.83

2325 32242028 D-GR HMA(QCQA) TY-C PG70-22000 TON 63.000 $24,239.25 384.750 2,792.37 2,872.43

2550 88802003 AUTO PORT SMRT TRF MONITOR SYS(PLAN 2)000 DAY 1,200.000 $2,400.00 2.000 67.00 45.00

2551 96012001 MATERIAL ON HAND000 DOL 1.000 -$136,102.39-136,102.390 1,912,357.76 1,000.00

2701 96062001 FORCE ACCOUNT ID 1 DOL 1.000 $1,326.04 1,326.040 288,331.32 24,500.00

CO # 7 ~ 3rd Party Damage Reimburse By Inv. (Part)SUPP DESCR

2702 96062002 FORCE ACCOUNT ID 2 DOL 1.000 $21,955.70 21,955.700 145,104.56 24,500.00

CO # 3 ~ 3rd Party Damage Reimburse By Inv. (Non-Part)SUPP DESCR

2703 96062003 FORCE ACCOUNT ID 3 DOL 1.000 $1,774.68 1,774.680 121,000.09 49,000.00

CO # 17 ~ Add Signage & TCP Devices Not Covered By TCPSUPP DESCR

9011 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 4,114.481 $28,801.37 7.000 335.00 20.00

CO 25 Rumble Strips Single Deployment Paid Per EASUPP DESCR

9016 96062007 FORCE ACCOUNT ID 7 DOL 1.000 $161,323.26 161,323.260 1,552,747.70 49,000.00

CO 11~Reimburs ~ RR Flagrs, RR Safe Train & Protect EquipSUPP DESCR

9018 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 3,330.480 $3,330.48 1.000 46.00 49.00

CO 33 ~ LONG TERM EOQWS (PLAN 1)(MAINTAIN) ~ MOSUPP DESCR

Page 5: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 46ESTIMATE 0076

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

9063 96082063 UNIQUE CHANGE ORDER ITEM 63 DOL 3,712.000 $3,712.00 1.000 2.00 12.00

CO 80 Mobilization ~ HMAC Move-Ins Per EASUPP DESCR

9069 96082069 UNIQUE CHANGE ORDER ITEM 69000 DOL 12,064.850 $217,167.30 18.000 238.00 304.00

CO 91~REIMB. OVERHEAD COSTSSUPP DESCR

ITEMS WITH NO CATEGORY

001514091CONTROLPROJECT NH 2012(691)

DESCRIPTIONCATEGORY NO CATEGORY MISC ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

Total Bid

Quantity

QTY

Paid To

Date

AMOUNT PAID

THIS ESTIMATE

1853 06502226 REMOVE OVERHD SIGN SUP(SIGN ONLY) EA 1,898.780 1.000 $1,898.78 2.00 10.00

CO 50 ~ Add Rmv Lg Sgn Panels Left Off Plans

$2,919,123.80TOTAL ITEM EARNINGS THIS ESTIMATE

Page 6: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 46ESTIMATE 0076

CONTRACT LINE ITEMS

001514091PROJECT CONTROLNH 2012(691)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0075 01002002 002 PREPARING ROW STA 12,000.000 415.000 0.000 417.00 5,004,000.00

0077 01042054 REMOVING CONCRETE(MOW STRIP) LF 8.650 0.000 180.000 180.00 1,557.00

CO 62 Rmv Mow Strip

0078 01032001 DISPOSAL OF WATER WELLS EA 2,781.810 0.000 1.000 1.00 2,781.81

Added By CO 15

0079 01042015 REMOVING CONC (SIDEWALKS) SY 39.530 0.000 203.000 271.44 10,730.02

CO 82 Demo Bridge Sidewalk

0080 01052005 000 REMOVING STAB BASE AND ASPH PAV (3") SY 0.600 165,283.000 0.000 64,984.19 38,990.51

0085 01052011 000 REMOVING STAB BASE AND ASPH PAV (2"-6") SY 3.150 9,899.000 0.000 20,755.47 65,379.73

0090 01052033 000 REMOVING STB BASE AND ASPH PAV(10-14") SY 2.000 86,557.000 0.000 122,334.85 244,669.70

0095 01052058 000 REMOVING STAB BASE & ASPH PAV (10"-12") SY 1.450 339,786.000 0.000 303,624.91 440,256.14

0100 01102001 000 EXCAVATION (ROADWAY) CY 7.200 1,824,530.000 1,267.000 1,897,733.00 13,663,677.60

0105 01102002 000 EXCAVATION (CHANNEL) CY 8.500 31,102.000 0.000 31,725.00 269,662.50

0110 01322002 010 EMBANKMENT (FINAL)(DENS CONT)(TY A) CY 11.000 248,120.000 4,798.000 256,526.00 2,821,786.00

0115 01322004 010 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 2.400 1,054,763.000 2,640.000 1,054,763.00 2,531,431.20

0120 01322006 010 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 5.500 6,111.000 0.000 5,355.00 29,452.50

0125 01602003 000 FURNISHING AND PLACING TOPSOIL (4") SY 2.200 164,352.000 1,210.000 285,844.89 628,858.76

0135 01622002 000 BLOCK SODDING SY 1.850 44,088.000 0.000 1,470.08 2,719.65

0140 01642029 002 CELL FBR MLCH SEED(TEMP)(WARM) SY 0.200 311,603.000 0.000 6,067.10 1,213.42

0150 01642039 002 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.120 164,352.000 1,210.000 164,051.13 19,686.14

0155 01642041 002 DRILL SEEDING (TEMP) (WARM) SY 0.100 97,280.500 0.000 31,399.89 3,139.99

0160 01642043 002 DRILL SEEDING (TEMP) (COOL) SY 0.100 213,937.000 0.000 38,030.54 3,803.07

0165 01642052 002 BROADCAST SEED (PERM)(SPECIAL MIX) SY 0.100 38,505.000 0.000 3,648.93 364.89

0170 01682001 000 VEGETATIVE WATERING MG 18.000 11,004.000 0.000 1,363.20 24,537.60

0175 01692001 002 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.890 4,626.000 0.000 36,560.08 32,538.47

0180 01692003 002 SOIL RETENTION BLANKETS (CL 1) (TY C) SY 0.890 7,152.000 0.000 12,735.50 11,334.60

0185 01692006 002 SOIL RETENTION BLANKETS (CL 2) (TY F) SY 1.190 4,129.000 0.000 1,143.34 1,360.57

0195 01802001 000 WILDFLOWER SEEDING AC 1,208.410 15.080 0.000 15.26 18,440.34

0230 02162001 000 PROOF ROLLING HR 100.000 28.000 0.000 13.00 1,300.00

0234 02472041 FL BS (CMP IN PLC)(TY A GR 1)(FNAL POS) CY 53.860 0.000 2,662.000 3,306.24 178,074.09

SUB BALLAST- CO 10 RR Shoo Fly

0235 02472056 033 FL BS (CMP IN PLC)(TY D GR 4)(FNAL POS) CY 40.000 8,297.000 0.000 9,807.38 392,295.20

0240 02602016 003 LIME (HYD, COM, OR QK(SLURRY)) TON 150.010 215.200 0.000 99.04 14,856.99

0245 02602027 003 LIME TRT (EXST MATL)(8") SY 3.000 11,929.000 0.000 5,280.35 15,841.05

0250 03052002 000 SALV, HAUL & STKPL RCL APH PV (0 TO 2") SY 2.250 59,674.000 0.000 28,762.58 64,715.81

0255 03052003 000 SALV, HAUL & STKPL RCL APH PV (2 TO 4") SY 1.150 139,098.000 0.000 111,688.54 128,441.82

0260 03052007 000 SLV,HAUL & STKPL RCL APH PV (10 TO 12") SY 3.000 205,134.000 0.000 172,102.83 516,308.49

0265 03102005 000 PRIME COAT (MC-30 OR AE-P) GAL 1.900 4,643.000 0.000 7,156.52 13,597.39

0270 03162022 016 ASPH (HFRS-2 OR CRS-2) GAL 3.150 21,813.000 0.000 9,960.00 31,374.00

0275 03162378 016 AGGR (TY-D GR-4 OR TY-L GR-4)(SAC-B) CY 85.000 390.000 0.000 247.80 21,063.00

0280 03402106 003 D-GR HMA(METH) TY-D PG64-22 TON 100.000 817.000 0.000 1,167.11 116,711.00

0285 03422002 002 PFC (ASPHALT) PG76-22 TON 110.000 81.630 0.000 99.75 10,972.50

0290 03422006 002 PFC (AGGREGATE)(PG76 MIX) SAC-A TON 110.000 1,084.450 0.000 1,339.30 147,323.00

Page 7: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0295 03462018 000 STONE-MTRX-ASPH SMA-D SAC-B PG76-22 TON 110.000 2,808.520 0.000 1,677.44 184,518.40

0300 03512004 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(8") SY 50.000 4,000.000 0.000 1,020.67 51,033.50

0305 03512008 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(12") SY 65.000 2,000.000 0.000 1,743.33 113,316.45

0307 03512012 FLEXIBLE PAVEMENT STRUCTURE REPAIR(2") SY 15.936 0.000 27,891.000 24,823.49 395,576.71

CO 35 ~ Add Pav Repair Items IH 35 Maintenance

0308 03512013 FLEXIBLE PAVEMENT STRUCTURE REPAIR(4") SY 31.882 0.000 4,545.000 181.34 5,781.54

CO 35 ~ Add Pav Repair Items IH 35 Maintenance

0310 03542089 000 PLANE ASPH CONC PAV(1" TO 2") SY 6.500 6,893.000 0.000 3,442.38 22,375.47

0315 03602002 003 CONC PVMT (CONT REINF-CRCP)(9") SY 37.500 370,694.750 -24,649.000 315,325.20 11,824,695.20

0316 03602002 CONC PVMT (CONT REINF-CRCP)(9") SY 51.159 0.000 2,050.000 2,701.90 138,225.26

CO 89 Addltl Costs, Alter Conc Pav Method

0335 03602008 003 CONC PVMT (CONT REINF-CRCP)(15") SY 55.000 537,077.000 0.000 508,836.51 27,986,008.05

0336 05852006 100 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 105,900.000 0.000 -530.00 -530.00

Conc Pavement, Frontage Roads, Schd 1

0337 05852006 200 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 65,800.000 0.000 -30,501.00 -30,501.00

Conc Pavement, Frontage Roads, Schd 2

0355 03682001 000 WIDE FLANGE PAVEMENT TERMINALS LF 275.000 1,214.000 0.000 1,016.00 279,400.00

0360 04002002 000 STRUCT EXCAV (BOX) CY 13.000 26,316.000 0.000 27,391.75 356,092.75

0365 04002003 000 STRUCT EXCAV (PIPE) CY 20.000 5,051.000 0.000 5,051.00 101,020.00

0370 04002005 000 CEM STABIL BKFL CY 48.000 7,683.000 0.000 26,615.16 1,277,527.68

0375 04002006 000 CUT & RESTORING PAV SY 100.000 1,330.000 1,528.590 3,403.02 340,302.00

0380 04022001 000 TRENCH EXCAVATION PROTECTION LF 3.000 98,239.000 0.000 80,018.00 240,054.00

0385 04032001 000 TEMPORARY SPL SHORING SF 18.000 228,849.000 2,691.600 385,976.74 6,947,581.32

0395 04032013 000 TEMPORARY SPL SHORING (RAILR TIE BACK) SF 20.000 1,565.000 0.000 1,565.00 31,300.00

0400 04162001 001 DRILL SHAFT (18 IN) LF 60.000 1,264.000 0.000 1,403.80 84,228.00

0405 04162002 001 DRILL SHAFT (24 IN) LF 81.000 372.000 0.000 331.50 26,851.50

0410 04162003 001 DRILL SHAFT (30 IN) LF 98.000 626.000 0.000 425.99 41,747.02

0415 04162004 001 DRILL SHAFT (36 IN) LF 130.000 15,766.000 0.000 15,470.65 2,011,184.50

0420 04162005 001 DRILL SHAFT (42 IN) LF 170.000 4,137.000 0.000 4,135.02 702,953.40

0425 04162006 001 DRILL SHAFT (48 IN) LF 200.000 2,970.000 0.000 2,047.70 409,540.00

0430 04162007 001 DRILL SHAFT (54 IN) LF 310.000 332.000 0.000 274.00 84,940.00

0435 04162008 001 DRILL SHAFT (60 IN) LF 270.000 615.000 0.000 844.00 227,880.00

0440 04162009 001 DRILL SHAFT (66 IN) LF 450.000 154.000 0.000 142.00 63,900.00

0445 04162010 001 DRILL SHAFT (72 IN) LF 550.000 100.000 0.000 100.00 55,000.00

0450 04162015 001 DRILL SHAFT (NON-REINFORCED)(12 IN) LF 35.000 21.000 0.000 7.00 245.00

0455 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 75.000 42.000 0.000 21.00 1,575.00

0465 04162023 001 DRILL SHAFT (SIGN MTS)(54 IN) LF 630.000 18.000 0.000 18.00 11,340.00

0470 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 115.000 244.000 0.000 210.67 24,227.05

0475 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 150.000 33.000 0.000 22.00 3,300.00

0480 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 160.000 182.000 0.000 156.00 24,960.00

0485 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 300.000 88.000 0.000 88.00 26,400.00

0490 04202003 002 CL C CONC (ABUT) CY 620.000 2,412.300 0.000 2,412.30 1,495,626.00

0495 04202004 002 CL C CONC (BENT) CY 550.000 6,906.400 -379.000 6,964.87 3,830,680.15

0500 04202005 002 CL C CONC (FOOTING) CY 380.000 54.900 0.000 73.60 27,968.00

0501 04202006 002 CL C CONC (RAIL FOUNDATION) CY 465.590 0.000 755.100 588.56 274,027.65

Added By CO 29 For T221 & T880SS Trf Rails

0505 04202008 002 CL C CONC (WINGWALLS) CY 1,050.000 21.000 0.000 28.33 29,746.50

Page 8: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0510 04202013 002 CL C CONC (MISC) CY 650.000 394.000 47.340 444.69 289,048.50

0513 04202017 CL C CONC (BENT)(MASS PLACEMENT) CY 682.040 0.000 379.000 1,266.82 864,021.91

CO 68 Add Mass Placement Conc Item

0515 04202019 002 CL C CONC (CAP) CY 600.000 286.000 0.000 286.00 171,600.00

0525 04202027 002 CL F CONC (BENT) CY 720.000 470.100 0.000 513.90 370,008.00

0530 04202031 002 CL S CONC (SHEAR KEY) CY 900.000 26.800 0.000 26.80 24,120.00

0535 04202033 002 CL S CONC (APPR SLAB) CY 345.000 3,028.500 0.000 2,545.73 878,276.85

0540 04202034 002 CL S CONC (BRIDGE SDWLK) CY 350.000 269.400 0.000 138.30 48,405.00

0545 04202051 002 CL C CONC (COLUMN) CY 880.000 189.000 0.000 189.00 166,320.00

0550 04202052 002 CL C CONC (PILASTER) CY 880.000 858.600 0.000 450.03 396,028.16

0555 04202076 002 CL C CONC (TRAFFIC RAIL) CY 540.000 102.700 0.000 40.80 22,032.00

0560 04202087 002 CL F CONC (ABUT) CY 850.000 148.500 0.000 148.50 126,225.00

0565 04202229 002 CL K CONC (BENT) CY 850.000 51.500 0.000 51.50 43,775.00

0570 04222001 000 REINF CONC SLAB SF 12.000 654,213.700 0.000 582,715.62 6,992,587.44

0575 04232001 000 RETAINING WALL (MSE) SF 35.000 420,855.000 -7,007.000 411,299.33 14,395,476.55

0590 04232007 000 RETAINING WALL (SPREAD FOOTING) SF 38.000 3,020.000 0.000 3,020.00 114,760.00

0595 04232010 000 RETAINING WALL (ROCK NAILED)(FACIA) SF 40.000 98,958.000 -13,096.000 83,886.63 3,355,465.20

0596 04232010 RETAINING WALL (ROCK NAILED)(FACIA) SF 46.060 0.000 13,096.000 11,786.20 542,872.37

CO 46 ~ Redesign Of Retaining Wall 64C

0597 04232010 RETAINING WALL (ROCK NAILED)(FACIA) SF 41.060 0.000 36,609.000 35,875.40 1,473,043.92

CO 88 ~ RW 1 REVISIONS

0600 04232011 000 RETAINING WALL (DRILL SHAFT)(FACIA) SF 36.000 2,563.000 0.000 2,295.64 82,643.04

0602 04232012 RETAINING WALL (CAST-IN-PLACE) SF 97.060 0.000 546.600 546.60 53,053.00

CO 71 Addition Of CIP Retaining Walls

0605 04232013 000 RETAINING WALL (TIEBACK) SF 58.000 89,527.000 -36,609.000 52,063.39 3,019,676.85

0611 04252004 001 PRESTR CONC BEAM (TY IV) LF 192.519 0.000 2,867.350 2,867.35 552,018.00

CO 39 ~ Add U Bars To Ty IV Beams, BNSF ML & ShooFly Brgs.

0615 04252019 001 PRESTR CONC U-BEAM (U54) LF 160.000 34,010.680 0.000 34,010.68 5,441,708.80

0620 04252068 001 PRESTR CONC GIRDER (TX54) LF 185.000 3,580.000 0.000 3,580.00 662,300.00

0625 04252069 001 PRESTR CONC GIRDER (TX62) LF 185.000 9,684.800 0.000 9,684.80 1,791,688.00

0630 04252070 001 PRESTR CONC GIRDER (TX70) LF 180.000 14,508.000 0.000 14,508.00 2,611,440.00

0643 04292010 CNC STR REP (BRDG DECK)(FULL DEPTH) SF 395.400 0.000 16.000 16.00 6,326.40

CO 53~Conc Brg Deck Repair~Lampasas O/P

0645 04312001 001 PNEUM PLAC CONC (ENCASE) SF 1.970 1,038.000 0.000 1,014.00 1,997.58

0650 04322001 000 RIPRAP (CONC)(4 IN) CY 260.000 4,023.300 -219.530 2,390.86 621,622.30

0655 04322002 000 RIPRAP (CONC)(5 IN) CY 330.000 238.000 274.850 549.25 181,251.51

0660 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 60.000 689.000 -78.000 204.15 12,249.00

0665 04322030 000 RIPRAP (CONC)(CL C) CY 1,050.000 117.000 0.000 16.55 17,377.50

0670 04322037 000 RIPRAP (STONE TY R)(DRY)(18 IN) CY 120.000 250.000 0.000 83.28 9,993.00

0675 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 420.000 508.630 -17.000 117.26 49,249.20

0680 04322041 000 RIPRAP (STONE COMMON)(DRY)(18 IN) CY 70.000 301.000 0.000 2,113.87 147,970.90

0685 04322048 000 RIPRAP (CONC)(FLUME) CY 450.000 1,535.000 0.000 1,265.54 569,494.80

0690 04322066 000 RIPRAP (CONC)(CL B) CY 290.000 1,026.300 0.000 939.44 272,437.60

0696 04342030 LAMINATED ELASTOMERIC BEARING EA 1,978.840 0.000 40.000 40.00 79,153.60

CO 95 Modification Of Sole Plates / Bearing Pad Assemblies

0700 04342052 003 ELASTOMERIC BEAR (EE8) EA 1,400.000 20.000 0.000 20.00 28,000.00

0705 04342073 003 ELASTOMERIC BEAR (F8) EA 2,600.000 10.000 0.000 10.00 26,000.00

Page 9: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0710 04422002 016 STR STL (PLATE GIRDER) LB 1.350 1,227,969.000 0.000 1,227,969.00 1,657,758.15

0720 04422046 016 STRUCTURAL STEEL(RAILROAD DECK-GIRDER) LB 1.450 914,280.000 0.000 994,800.00 1,442,460.00

0725 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 4.000 39,398.000 0.000 4,560.00 18,240.00

0730 04502013 001 RAIL (TY SSTR) LF 45.000 8,483.000 0.000 3,151.00 141,795.00

0735 04502018 001 RAIL (TY C411) LF 105.000 6,999.000 0.000 1,582.10 166,120.50

0740 04502025 001 RAIL (TY PR1) LF 95.000 939.000 0.000 494.50 46,977.50

0745 04502028 001 RAIL (TY C411)(MOD) LF 110.000 983.000 0.000 1,706.34 187,697.40

0750 04502063 001 RAIL TYPE (TY T401) LF 80.000 14,849.800 -700.000 12,909.90 1,032,792.00

0755 04502071 001 RAIL (TY C402) LF 125.000 298.000 0.000 514.05 64,256.25

0775 04502079 001 RAIL (HANDRAIL)(SPL) LF 45.000 1,040.200 0.000 655.38 29,492.10

0780 04502080 001 RAIL (TY T221) LF 48.000 3,413.000 15,625.000 16,498.50 791,928.00

0785 04502164 001 RAIL (TY T80SS) LF 55.000 22,710.000 0.000 22,025.32 1,211,392.60

0790 04502203 001 RAIL(TY T221)(MOD) LF 55.000 18,109.000 -15,847.000 2,482.50 136,537.50

0795 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 84.000 4,548.600 0.000 3,993.90 335,487.60

0800 04582001 000 WATRPF (TY 1) SY 295.000 94.000 0.000 46.00 13,570.00

0805 04582008 000 WATRPF (TY RR-1) SY 170.000 4,934.700 0.000 2,467.20 419,424.00

0810 04622002 015 CONC BOX CULV (3 FT X 3 FT) LF 140.000 687.000 0.000 433.00 60,620.00

0815 04622003 015 CONC BOX CULV (4 FT X 2 FT) LF 110.000 296.000 0.000 236.00 25,960.00

0820 04622004 015 CONC BOX CULV (4 FT X 3 FT) LF 130.000 107.000 0.000 107.00 13,910.00

0825 04622005 015 CONC BOX CULV (4 FT X 4 FT) LF 200.000 165.000 0.000 165.00 33,000.00

0830 04622007 015 CONC BOX CULV (5 FT X 3 FT) LF 210.000 3,792.000 78.000 3,870.00 812,700.00

0835 04622010 015 CONC BOX CULV (6 FT X 3 FT) LF 270.000 654.000 0.000 654.00 176,580.00

0840 04622011 015 CONC BOX CULV (6 FT X 4 FT) LF 280.000 476.000 0.000 476.00 133,280.00

0845 04622012 015 CONC BOX CULV (6 FT X 5 FT) LF 290.000 365.000 0.000 365.00 105,850.00

0850 04622013 015 CONC BOX CULV (6 FT X 6 FT) LF 360.000 71.000 0.000 89.00 32,040.00

0855 04622015 015 CONC BOX CULV (7 FT X 4 FT) LF 340.000 101.000 0.000 101.00 34,340.00

0860 04622017 015 CONC BOX CULV (7 FT X 6 FT) LF 400.000 38.000 0.000 38.00 15,200.00

0865 04622019 015 CONC BOX CULV (8 FT X 4 FT) LF 280.000 1,577.000 0.000 1,577.00 441,560.00

0870 04622024 015 CONC BOX CULV (9 FT X 5 FT) LF 360.000 435.000 0.000 435.00 156,600.00

0875 04622030 015 CONC BOX CULV (10 FT X 6 FT) LF 430.000 274.000 0.000 274.00 117,820.00

0880 04622034 015 CONC BOX CULV (10 FT X 10 FT) LF 470.000 1,724.000 0.000 1,724.00 810,280.00

0885 04622074 015 CONC BOX CULV (12 FT X 10 FT) LF 800.000 672.000 0.000 672.00 537,600.00

0890 04642003 006 RC PIPE (CL III)(18 IN) LF 45.000 1,162.000 379.000 1,708.00 76,860.00

0895 04642004 006 RC PIPE (CL III)(21 IN) LF 45.000 729.000 0.000 721.00 32,445.00

0900 04642005 006 RC PIPE (CL III)(24 IN) LF 52.000 73,865.000 108.000 75,177.23 3,909,215.96

0905 04642007 006 RC PIPE (CL III)(30 IN) LF 75.000 9,748.000 208.000 9,462.00 709,650.00

0910 04642009 006 RC PIPE (CL III)(36 IN) LF 105.000 15,323.000 0.000 15,463.94 1,623,713.70

0915 04642010 006 RC PIPE (CL III)(42 IN) LF 140.000 6,338.000 307.000 6,489.10 908,474.00

0920 04642011 006 RC PIPE (CL III)(48 IN) LF 160.000 4,424.000 623.000 3,353.00 536,480.00

0925 04642012 006 RC PIPE (CL III)(54 IN) LF 200.000 640.000 0.000 512.00 102,400.00

0930 04642013 006 RC PIPE (CL III)(60 IN) LF 175.000 264.000 0.000 235.00 41,125.00

0950 04642029 006 RC PIPE (CL IV)(54 IN) LF 220.000 1,514.000 0.000 1,514.00 333,080.00

0955 04642035 006 RC PIPE (CL V)(18 IN) LF 75.000 193.500 0.000 320.00 24,000.00

0960 04642036 006 RC PIPE (CL V)(24 IN) LF 85.000 1,803.000 0.000 51.50 4,377.50

0965 04642038 006 RC PIPE (CL V)(30 IN) LF 85.000 96.000 0.000 83.00 7,055.00

0970 04642041 006 RC PIPE (CL V)(42 IN) LF 145.000 280.000 0.000 277.00 40,165.00

0975 04652003 001 INLET (COMPL)(TY H) EA 4,000.000 47.000 0.000 58.75 235,000.00

0980 04652005 001 MANH (COMPL)(TY M) EA 3,500.000 194.000 0.000 206.50 722,750.00

Page 10: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0995 04652021 001 INLET (COMPL)(CURB)(TY IIR)(10') EA 5,500.000 4.000 0.000 4.00 22,000.00

1000 04652027 001 INLET (COMPL)(CURB)(TY II)(10') EA 5,800.000 204.000 1.000 174.50 1,012,100.00

1005 04652028 001 INLET (COMPL)(CURB)(TY II)(15') EA 7,000.000 131.000 0.000 125.75 880,250.00

1010 04652105 001 MANH (COMPL)(TY M)(MOD) EA 3,000.000 159.000 0.000 150.00 450,000.00

1015 04652106 001 INLET EXT (TYII) EA 2,100.000 42.000 0.000 14.00 29,400.00

1020 04652161 001 INLET (COMPL)(TY H)(MOD) EA 5,000.000 1.000 0.000 4.00 20,000.00

1025 04652203 001 INLET (COMPL)(CTB)(TY S) EA 5,800.000 64.000 0.000 55.25 320,450.00

1030 04652235 001 INLET (COMPL)(TY C)(2 GRATE) EA 2,500.000 5.000 0.000 5.00 12,500.00

1035 04652259 001 INLET (COMPL)(CURB)(TY I)(10') EA 6,000.000 44.000 0.000 51.50 309,000.00

1040 04652271 001 INLET (COMPL)(CURB)(TY IR)(10') EA 5,800.000 3.000 0.000 2.75 15,950.00

1045 04652273 001 INLET (COMPL)(CURB)(TY II)(20') EA 9,000.000 28.000 0.000 30.00 270,000.00

1050 04652281 001 INLET (COMPL)(TY C 1-GRATE) EA 2,000.000 20.000 0.000 16.25 32,500.00

1055 04652290 001 INLET(COMPL)(CURB)(TY 1)(15') EA 7,000.000 28.000 0.000 31.50 220,500.00

1060 04652414 001 INLET (COMPL)(MSE WALL)(2 GRATE) EA 5,800.000 32.000 -2.000 33.00 191,400.00

1065 04652450 001 INLET (COMPL)(MSE WALL)(1 GRATE) EA 4,200.000 2.000 0.000 2.00 8,400.00

1070 04652490 001 INLET EXT (SPL) EA 1,500.000 548.000 0.000 468.00 702,000.00

1075 04652495 001 INLET (COMPL)(CURB)(TY II-G) EA 9,000.000 3.000 0.000 3.00 27,000.00

1080 04652500 001 INLET(COMPL)(DROP)(TY C)(3-GRATE) EA 3,500.000 6.000 0.000 6.00 21,000.00

1082 04652255 INLET (COMP)(TY AZ2G) EA 8,320.000 0.000 1.000 1.00 8,320.00

CO 70 ~ Chg Curb Inlets to AZ & AZ2G (SPL)

1085 04652562 001 JUNCTION BOX (SPL A) EA 23,000.000 2.000 0.000 2.00 46,000.00

1088 04652767 INLET (COMPL)(TY AZ 2G)(SPL) EA 22,074.010 0.000 1.000 1.00 22,074.01

CO 70 ~ Chg Curb Inlets to AZ & AZ2G (SPL)

1090 04662007 000 WINGWALL (SW-0)(HW=5 FT) EA 6,000.000 1.000 0.000 1.00 6,000.00

1095 04662008 000 WINGWALL (SW-0)(HW=6 FT) EA 5,000.000 2.000 0.000 2.00 10,000.00

1096 04662009 WINGWALL (SW-0)(HW=7 FT) EA 12,457.910 0.000 1.000 1.00 12,457.91

CO 12 ~ Replaces 466-2052 @ BC N5 ~ Buc'ees Ingress & Egress

1105 04662036 000 WINGWALL (FW-S)(HW=6 FT) EA 5,200.000 1.000 0.000 1.00 5,200.00

1110 04662038 000 WINGWALL (FW-S)(HW=8 FT) EA 9,500.000 1.000 0.000 1.00 9,500.00

1115 04662050 000 WINGWALL (PW)(HW=6 FT) EA 11,000.000 3.000 0.000 3.00 33,000.00

1120 04662052 000 WINGWALL (PW)(HW=8 FT) EA 14,500.000 2.000 -1.000 3.00 43,500.00

1125 04662054 000 WINGWALL (PW)(HW=10 FT) EA 26,000.000 1.000 0.000 1.00 26,000.00

1130 04662132 000 HEADWALL (CH-PW-0)(DIA= 54 IN) EA 13,000.000 1.000 0.000 1.00 13,000.00

1135 04662147 000 HEADWALL (CH-PW-S)(DIA= 54 IN) EA 20,000.000 1.000 0.000 1.00 20,000.00

1140 04662331 000 WINGWALL (PW-1)(HW=8 FT) EA 15,000.000 2.000 0.000 2.00 30,000.00

1145 04662335 000 WINGWALL (PW-1)(HW=12 FT) EA 35,000.000 1.000 0.000 1.00 35,000.00

1150 04662337 000 WINGWALL (PW-1)(HW=14 FT) EA 11,000.000 1.000 0.000 1.00 11,000.00

1155 04662357 000 WINGWALL (SW-O)(HW=7FT)(MOD) EA 12,000.000 2.000 0.000 1.00 12,000.00

1160 04672041 000 SET (TY I)(S= 5 FT)(HW= 6 FT)(3:1)(C) EA 6,500.000 1.000 0.000 1.00 6,500.00

1165 04672050 000 SET (TY I)(S= 6 FT)(HW= 6 FT)(3:1)(C) EA 7,000.000 1.000 0.000 0.80 5,600.00

1170 04672059 000 SET (TY I)(S= 7 FT)(HW= 6 FT)(3:1)(C) EA 9,900.000 2.000 1.000 2.60 25,740.00

1180 04672182 000 SET (TY I)(S= 5 FT)(HW= 3 FT)(6:1)(P) EA 5,500.000 2.000 0.000 2.00 11,000.00

1185 04672224 000 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 1,000.000 1.000 0.000 5.00 5,000.00

1190 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 1,200.000 3.000 2.000 3.00 3,600.00

1195 04672290 000 SET (TY II)(30 IN)(RCP)(6:1)(P) EA 2,400.000 2.000 4.000 6.00 14,400.00

1200 04672292 000 SET (TY II)(36 IN)(RCP)(6:1)(P) EA 3,600.000 1.000 0.000 2.00 7,200.00

1205 04672293 000 SET (TY II)(42 IN)(RCP)(6:1)(P) EA 4,000.000 1.000 0.000 1.00 4,000.00

Page 11: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1210 04672294 000 SET (TY II)(48 IN)(RCP)(6:1)(P) EA 9,500.000 2.000 0.000 2.00 19,000.00

1215 04672348 000 SET (TY II)(18 IN)(RCP)(4:1)(P) EA 900.000 2.000 0.000 2.00 1,800.00

1220 04672356 000 SET (TY II)(24 IN)(RCP)(3:1)(P) EA 950.000 5.000 1.000 6.00 5,700.00

1226 04762002 JACK BOR OR TUN PIPE(24 IN)(RC)(CL III) LF 483.000 0.000 67.000 67.00 32,361.00

CO 22 Reduced Qty & Adjusted Unit Price

1230 04762004 000 JACK BOR OR TUN PIPE(36 IN)(RC)(CL III) LF 580.000 184.000 0.000 597.00 346,260.00

1235 04762005 000 JACK BOR OR TUN PIPE(42 IN)(RC)(CL III) LF 650.000 278.000 -278.000 192.00 124,800.00

1236 04762005 JACK BOR OR TUN PIPE(42 IN)(RC)(CL III) LF 682.500 0.000 171.000 186.00 126,945.00

CO 22 Reduced Qty & Adjusted Unit Price

1240 04762006 000 JACK BOR OR TUN PIPE(48 IN)(RC)(CL III) LF 780.000 1,423.000 -1,223.000 200.00 156,000.00

1241 04762006 JACK BOR OR TUN PIPE(48 IN)(RC)(CL III) LF 897.000 0.000 600.000 600.00 538,200.00

CO 22 Reduced Qty & Adjusted Unit Price

1245 04762015 000 JACK BOR OR TUN PIPE(42 IN)(RC)(CL IV) LF 660.000 67.000 0.000 67.00 44,220.00

1255 04762025 000 JACK BOR OR TUN PIPE(42 IN)(RC)(CL V) LF 700.000 212.000 0.000 212.00 148,400.00

1260 04792006 000 ADJUST INLET (CAP) EA 3,000.000 2.000 28.500 53.50 160,500.00

1265 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 30.000 90.000 0.000 90.00 2,700.00

1275 04962008 000 REMOV STR (BOX CULVERT) LF 75.000 2,364.000 0.000 2,364.00 177,300.00

1280 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 55,000.000 11.000 0.000 10.00 550,000.00

1285 04962011 000 REMOV STR (BRIDGE 500-999 FT LENGTH) EA 115,000.000 4.000 0.000 4.00 460,000.00

1290 04962012 000 REMOV STR (BRIDGE 1000 FT OR GREATER) EA 420,000.000 3.000 0.000 3.00 1,260,000.00

1293 04962043 REMOV STR (SMALL FENCE) LF 3.080 0.000 230.000 230.00 708.40

CO 21 ~ Rmv CL Fence @ Security Mini Storage

1300 05002001 005 MOBILIZATION LS 20,300,000.000 1.000 0.000 0.90 18,270,000.00

1305 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 54,850.000 48.000 13.000 59.00 3,236,150.00

1307 05022045 LANE CLOSURES EA 2,267.240 0.000 83.000 250.00 566,810.00

CO 36~Sngl Ln Closure (Night)~ Asbestos Abate Median Wall

1310 05062002 011 ROCK FILTER DAMS (INSTALL) (TY 2) LF 16.000 6,057.000 0.000 1,282.00 20,512.00

1315 05062003 011 ROCK FILTER DAMS (INSTALL) (TY 3) LF 50.000 290.000 0.000 29.00 1,450.00

1320 05062009 011 ROCK FILTER DAMS (REMOVE) LF 7.000 6,153.000 0.000 93.00 651.00

1325 05062016 011 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.000 6,993.000 0.000 6,740.07 101,101.05

1330 05062019 011 CONSTRUCTION EXITS (REMOVE) SY 10.000 6,993.000 0.000 133.33 1,333.30

1336 05062024 011 BACKHOE WORK (EROSION & SEDM CONT) HR 123.020 0.000 100.000 326.00 40,104.52

Added By CO 28

1337 05062026 011 FRNT END LOADER WORK (ERSN & SEDM CONT) HR 158.160 0.000 100.000 24.00 3,795.84

Added By CO 28

1338 05062027 011 BLADING WORK (EROSION & SEDM CONT) HR 160.180 0.000 100.000 60.00 9,610.80

Added By CO 28

1340 05062034 011 TEMPORARY SEDIMENT CONTROL FENCE LF 2.500 58,934.000 0.000 72,640.00 181,600.00

1345 05082002 000 CONSTRUCTING DETOURS SY 45.000 152,830.000 -781.530 156,552.09 7,044,844.05

1350 05122004 002 PORT CTB (FUR & INST)(SNGL SLP)(TY 1) LF 51.400 77,739.000 0.000 77,739.00 3,995,784.60

1355 05122008 002 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 42.000 16,010.000 0.000 16,000.00 672,000.00

1360 05122009 002 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 61.000 1,360.000 0.000 1,360.00 82,960.00

1365 05122013 002 PORT CTB (DES SOURCE)(SNGL SLP)(TY 1) LF 4.800 18,251.000 0.000 19,729.31 94,700.69

1370 05122022 002 PORT CTB (MOVE)(SNGL SLP) (TY 1) LF 3.200 127,609.000 0.000 255,841.00 818,691.20

1375 05122026 002 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 3.650 44,960.000 -1,820.000 114,810.00 419,056.50

1380 05122027 002 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 11.100 2,720.000 0.000 7,680.00 85,248.00

1385 05122031 002 PORT CTB (STKPL)(SNGL SLP) (TY 1) LF 3.850 107,944.000 0.000 32,550.00 125,317.50

Page 12: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1390 05122035 002 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 4.200 21,289.000 0.000 4,500.00 18,900.00

1395 05122036 002 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 10.900 1,500.000 0.000 220.00 2,398.00

1400 05142004 002 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 45.000 25,083.000 2,218.000 15,754.00 708,930.00

1405 05142006 002 PERM CONC TRF BARR (SGL SLP)(TY 3)(42") LF 100.000 3,559.000 0.000 1,274.00 127,400.00

1410 05142022 002 PERM CONC TRF BARR (SGL SLP)(TY 4)(42") LF 120.000 290.000 0.000 450.00 54,000.00

1411 05142022 002 PERM CONC TRF BARR (SGL SLP)(TY 4)(42") LF 128.110 0.000 10.000 10.00 1,281.10

CO 97 Add Illum Lighting, NB 2385 & SB 2387

1415 05282004 000 LANDSCAPE PAVERS SY 46.000 8,326.000 0.000 1,761.63 81,034.98

1420 05292003 000 CONC CURB & GUTTER (TY I) LF 11.000 14,722.000 0.000 4,259.00 46,849.00

1425 05292004 000 CONC CURB & GUTTER (TY II) LF 12.000 2,523.000 0.000 8,791.75 105,501.00

1430 05292006 000 CONC CURB (MONO) (TY II) LF 1.600 112,854.680 -6,537.000 75,721.42 121,154.27

1435 05292030 000 CONC CURB (MONO) (TY II A) LF 1.250 27,960.320 0.000 30,924.00 38,655.00

1440 05292037 000 CONC CURB (TY II)(REINF) LF 12.000 15,603.000 7,603.000 236.00 2,832.00

1445 05292065 000 CONC CURB (TY F2) LF 60.000 554.000 0.000 651.60 39,096.00

1450 05302004 000 INTERSECTIONS (CONC) SY 40.000 8,301.110 0.000 8,154.07 326,162.80

1455 05302010 000 DRIVEWAYS (CONC) SY 47.000 12,544.000 0.000 13,324.42 626,247.60

1456 05302010 DRIVEWAYS (CONC) SY 54.830 0.000 1,694.000 1,631.82 89,472.69

CO 12 ~ Buc'ees Driveways

1460 05302011 000 DRIVEWAYS (ACP) SY 27.000 5,251.000 -62.000 2,064.17 55,732.59

1465 05312005 000 CURB RAMPS (TY 1) EA 1,125.000 97.000 0.000 38.00 42,750.00

1470 05312007 000 CURB RAMPS (TY 3) EA 1,225.000 12.000 0.000 7.00 8,575.00

1475 05312008 000 CURB RAMPS (TY 4) EA 1,330.000 4.000 0.000 3.00 3,990.00

1480 05312010 000 CURB RAMPS (TY 7) EA 1,060.000 8.000 0.000 11.00 11,660.00

1485 05312014 000 CURB RAMPS (TY 22) EA 2,000.000 4.000 0.000 2.00 4,000.00

1490 05312015 000 CONC SIDEWALKS (4") SY 34.650 19,281.300 0.000 11,936.37 413,595.08

1495 05312017 000 CURB RAMPS (TY 21) EA 1,450.000 4.000 0.000 3.00 4,350.00

1500 05312041 000 CURB RAMPS (TY 10) EA 1,140.000 8.000 0.000 6.00 6,840.00

1505 05402002 023 MTL W-BEAM GD FEN (STEEL POST) LF 21.000 75.000 0.000 62.00 1,302.00

1506 05402002 023 MTL W-BEAM GD FEN (STEEL POST) LF 25.200 0.000 362.500 362.50 9,135.00

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

1508 05402044 023 DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION EA 954.450 0.000 2.000 2.00 1,908.90

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

1510 05402011 023 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,330.000 1.000 0.000 1.00 1,330.00

1511 05422001 REMOVING METAL BEAM GUARD FENCE LF 7.620 0.000 305.000 305.00 2,324.10

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

1512 05422002 REMOVING TERMINAL ANCHOR SECTION EA 106.050 0.000 1.000 1.00 106.05

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

1514 05442001 GUARDRAIL END TREATMENT (INSTALL) EA 2,014.950 0.000 2.000 2.00 4,029.90

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

1515 05452001 000 CRASH CUSH ATTEN (INSTL) EA 12,895.000 61.000 0.000 53.00 683,435.00

1516 05442003 GUARDRAIL END TREATMENT (REMOVE) EA 265.130 0.000 1.000 1.00 265.13

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

1520 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 1,350.000 30.000 0.000 7.00 9,450.00

1521 05452049 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 17,191.770 0.000 10.000 22.00 378,218.94

CO 16 ~ ADD ML WZ CC Attenuators

1525 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 1,350.000 31.000 0.000 86.00 116,100.00

1530 05452051 000 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 900.000 30.000 0.000 26.00 23,400.00

Page 13: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1535 05502001 000 CHAIN LINK FENCE (INSTALL) (6') LF 23.500 572.000 0.000 307.00 7,214.50

1536 05502001 CHAIN LINK FENCE (INSTALL) (6') LF 30.790 0.000 193.000 193.00 5,942.47

CO 21 ~ Install CL Fence W/ Rail @ Security Mini Storage

1540 05502009 000 CHAIN LINK FENCE (INSTALL)(4') LF 20.000 234.000 0.000 231.00 4,620.00

1545 05502010 000 GATE (INSTALL)(SINGLE)(6'X 4') EA 225.000 4.000 1.000 4.00 900.00

1560 05562008 000 PIPE UNDERDRAINS (TY 8) (6") LF 33.000 787.000 0.000 1,611.00 53,163.00

1565 06102002 010 INS RD IL AM (TY AL) 30S-8-8 (.25 KW)S EA 3,375.000 2.000 0.000 1.50 5,062.50

1570 06102025 010 INS RD IL AM (TY SA) 40T-8 (.25 KW)S EA 2,345.000 37.000 0.000 24.00 56,280.00

1580 06102049 010 INS RD IL AM (TY SP) 48S-10-10(.4 KW)S EA 3,750.000 92.000 0.000 34.00 127,500.00

1585 06102060 010 INS RD IL AM (U/P) (TY 1) (.15KW)S EA 1,065.000 88.000 0.000 64.00 68,160.00

1591 06102072 REMOVE RDWY ILL ASSEM EA 630.250 0.000 112.000 107.00 67,436.75

CO 42 ~ Rmv Illum Assms

1595 06172004 003 TEMP RD IL (RD IL ASM) EA 5,500.000 89.000 0.000 2.00 11,000.00

1600 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 2.500 62,152.000 0.000 46,692.00 116,730.00

1601 06182018 CONDT (PVC) (SCHD 40) ( 2") LF 13.820 0.000 780.000 0.00 0.00

CO 97 Add Illum Lighting, NB 2385 & SB 2387

1605 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 4.050 3,073.000 0.000 2,346.00 9,501.30

1610 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 6.400 1,011.000 0.000 1,054.00 6,745.60

1615 06182035 000 CONDT (PVC) (SCHD 80) (2") (BORE) LF 11.050 12,901.000 0.000 9,601.00 106,091.05

1616 06182035 CONDT (PVC) (SCHD 80) (2") (BORE) LF 32.650 0.000 158.000 0.00 0.00

CO 97 Add Illum Lighting, NB 2385 & SB 2387

1620 06182039 000 CONDT (PVC) (SCHD 80) (3") (BORE) LF 11.200 4,875.000 0.000 3,932.00 44,038.40

1625 06182041 000 CONDT (PVC) (SCHD 80) (4") (BORE) LF 22.000 604.000 0.000 330.00 7,260.00

1640 06202009 001 ELEC CONDR (NO. 6) BARE LF 0.900 24,111.000 0.000 5,946.00 5,351.40

1641 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.940 0.000 938.000 22.00 42.68

CO 97 Add Illum Lighting, NB 2385 & SB 2387

1645 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 0.900 49,947.000 0.000 11,692.00 10,522.80

1650 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.650 49,998.000 0.000 14,031.00 9,120.15

1655 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.650 105,080.000 0.000 31,489.00 20,467.85

1660 06212002 000 TRAY CABLE (3 CONDR) (12 AWG) LF 1.600 3,083.000 0.000 3,083.00 4,932.80

1670 06242008 014 GROUND BOX TY A (122311) W/APRON EA 495.000 158.000 0.000 114.00 56,430.00

1671 06242008 014 GROUND BOX TY A (122311) W/APRON EA 1,058.600 0.000 4.000 0.00 0.00

CO 97 Add Illum Lighting, NB 2385 & SB 2387

1675 06242014 014 GROUND BOX TY D (162922) W/APRON EA 565.000 78.000 0.000 32.00 18,080.00

1680 06282035 003 ELC SRV TY A 240/480 100 (NS)SS(E)SP(U) EA 3,650.000 12.000 0.000 8.10 29,565.00

1690 06282173 003 ELC SRV TY D 120/240 100 (NS)SS(E)SP(U) EA 2,965.000 4.000 0.000 2.90 8,598.50

1695 06362001 014 ALUMINUM SIGNS (TY A) SF 12.400 3,507.100 0.000 1,681.07 20,845.27

1700 06362002 014 ALUMINUM SIGNS (TY G) SF 17.850 1,762.250 0.000 1,421.50 25,373.78

1705 06362003 014 ALUMINUM SIGNS (TY O) SF 14.950 9,198.920 0.000 2,823.75 42,215.07

1710 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 415.000 29.000 0.000 15.00 6,225.00

1715 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 515.000 55.000 -4.000 19.00 9,785.00

1720 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 715.000 10.000 0.000 4.00 2,860.00

1725 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 595.000 2.000 0.000 1.00 595.00

1730 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 715.000 54.000 -3.000 18.00 12,870.00

1735 06442028 000 IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) EA 665.000 2.000 0.000 3.00 1,995.00

1745 06442042 000 IN SM RD SN SUP&AM TYS80(2)SA(P) EA 1,175.000 33.000 0.000 8.00 9,400.00

1760 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 285.000 69.000 0.000 51.00 14,535.00

Page 14: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1763 06442060 REMOVE SM RD SN SUP & AM EA 74.260 0.000 54.000 8.00 594.08

CO 50 ~ Add Rmv Sgn Assms Left Off 0015-14-125

1770 06442081 000 IN SM RD SN SUP&AM TYTWT(1)WS(P) EA 270.000 199.000 -4.000 115.00 31,050.00

1775 06442082 000 IN SM RD SN SUP&AM TYTWT(1)WS(T) EA 325.000 77.000 0.000 35.00 11,375.00

1780 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 2.600 7,207.000 0.000 5,534.50 14,389.70

1790 06502019 000 INS OH SN SUP(25 FT BAL TEE) EA 27,000.000 5.000 0.000 3.93 105,975.00

1795 06502025 000 INS OH SN SUP(30 FT BAL TEE) EA 26,000.000 4.000 0.000 2.67 69,420.00

1800 06502034 000 INS OH SN SUP(35 FT CANT) EA 62,000.000 4.000 0.000 3.25 201,500.00

1805 06502040 000 INS OH SN SUP(40 FT CANT) EA 22,000.000 5.000 0.000 3.42 75,240.00

1810 06502088 000 INS OH SN SUP(85 FT BRDG) EA 73,000.000 1.000 0.000 0.67 48,910.00

1815 06502098 000 INS OH SN SUP(95 FT BRDG) EA 74,000.000 1.000 0.000 0.73 54,020.00

1820 06502108 000 INS OH SN SUP(105 FT BRDG) EA 88,000.000 1.000 0.000 0.40 35,200.00

1825 06502111 000 INS OH SN SUP(105 FT COMB) EA 88,000.000 1.000 0.000 0.33 29,040.00

1830 06502113 000 INS OH SN SUP(110 FT BRDG) EA 83,000.000 1.000 0.000 0.73 60,590.00

1835 06502121 000 INS OH SN SUP(115 FT COMB) EA 80,000.000 2.000 0.000 1.66 132,800.00

1840 06502126 000 INS OH SN SUP(120 FT COMB) EA 82,000.000 1.000 0.000 0.33 27,060.00

1845 06502171 000 INS OH SN SUP (200 FT BRDG) EA 118,000.000 1.000 0.000 1.00 118,000.00

1850 06502173 000 REMOVE OVERHD SIGN SUP EA 1,975.000 12.000 0.000 10.00 19,750.00

1865 06582278 000 INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) EA 11.750 319.000 0.000 21.00 246.75

1880 06582364 000 INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) EA 11.750 293.000 0.000 94.00 1,104.50

1885 06582365 000 INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) EA 11.750 398.000 0.000 99.00 1,163.25

1890 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.230 10,275.000 0.000 73,210.00 16,838.30

1892 06622016 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 4.850 0.000 66.000 886.00 4,297.10

Added By CO 19 ~ Detour 9

1893 06622017 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 71.720 0.000 3.000 4.00 286.88

Added By CO 19 ~ Detour 9

1895 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.210 39,992.000 0.000 354,210.00 74,384.10

1897 06622023 WK ZN PAV MRK NON-REMOV (W) (RR XING) EA 151.960 0.000 2.000 3.00 455.88

Added By CO 19 ~ Detour 9

1899 06622029 WK ZN PAV MRK NON-REMOV (W)36"(YLD TRI) EA 22.710 0.000 4.000 33.00 749.43

Added By CO 19 ~ Detour 9

1900 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.210 40,181.000 0.000 331,444.00 69,603.24

1905 06622054 000 WK ZN PAV MRK REMOV (REFL) TY II-A-A EA 3.450 124.000 0.000 582.00 2,007.90

1910 06622056 000 WK ZN PAV MRK REMOV (REFL) TY II-C-R EA 3.450 3,281.000 0.000 5,410.00 18,664.50

1915 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.450 182,369.000 0.000 33,838.00 15,227.10

1920 06622065 000 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 0.850 1,534.000 0.000 358.00 304.30

1925 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.420 329,443.000 0.000 218,746.00 91,873.32

1930 06622074 000 WK ZN PAV MRK REMOV (W) 8" (LNDP) LF 1.350 2,482.000 0.000 7,454.50 10,063.58

1935 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.000 32,263.000 0.000 52,717.00 52,717.00

1940 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 6.000 1,859.000 0.000 2,063.00 12,378.00

1945 06622084 000 WK ZN PAV MRK REMOV (W) (ARROW) EA 105.000 33.000 0.000 18.00 1,890.00

1950 06622086 000 WK ZN PAV MRK REMOV (W) (ENTR GORE) EA 775.000 18.000 0.000 10.00 7,750.00

1955 06622087 000 WK ZN PAV MRK REMOV (W) (EXIT GORE) EA 975.000 15.000 0.000 7.00 6,825.00

1960 06622094 000 WK ZN PAV MRK REMOV (W) (WORD) EA 125.000 36.000 0.000 8.00 1,000.00

1965 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.420 369,840.000 -2,148.000 264,095.00 110,919.90

1970 06622113 000 WK ZN PAV MRK SHT TERM (TAB) TY W EA 1.000 23,826.000 0.000 706.00 706.00

1995 06682112 000 PREFAB PAV MRK TY C (W) (RR XING) EA 445.000 4.000 0.000 4.00 1,780.00

Page 15: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2030 06722017 034 REFL PAV MRKR TY II-C-R EA 3.250 7,893.000 128.000 929.00 3,019.25

2035 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.360 96,406.000 -4,800.000 206,679.00 74,404.44

2037 06772002 ELIM EXT PAV MRK & MRKS ( 6") LF 0.530 0.000 4,800.000 6,585.00 3,490.05

Added By CO 19

2040 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.000 145.000 0.000 13,977.00 13,977.00

2045 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.000 695.000 0.000 2,314.00 2,314.00

2047 06772007 ELIM EXT PAV MRK & MRKS (24") LF 3.430 0.000 1,300.000 1,458.00 5,000.94

Added By CO 19

2050 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 35.000 2.000 0.000 13.00 455.00

2055 06772010 000 ELIM EXT PAV MRK & MRKS (ENTR GORE) EA 375.000 6.000 0.000 1.00 375.00

2056 06772009 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 88.360 0.000 1.000 4.00 353.44

Added By CO 19 ~ Detour 9

2057 06772014 ELIM EXT PAV MRK & MRKS (RR XING) EA 104.110 0.000 1.000 1.00 104.11

Added By CO 19 ~ Detour 9

2060 06772011 000 ELIM EXT PAV MRK & MRKS (EXIT GORE) EA 475.000 9.000 0.000 2.00 950.00

2061 06772019 ELIM EXT PAV MRK & MRKS (18")(YLD TRI) EA 31.820 0.000 28.000 7.00 222.74

Added By CO 19

2062 06772018 ELIM EXT PAV MRK & MRKS (WORD) EA 50.900 0.000 1.000 13.00 661.70

Added By CO 19

2063 06772020 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 31.820 0.000 4.000 8.00 254.56

Added By CO 19

2125 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 3,500.000 4.000 0.000 2.50 8,750.00

2135 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 170.000 17.000 0.000 2.00 340.00

2140 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 170.000 76.000 0.000 47.00 7,990.00

2145 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 160.000 15.000 0.000 2.00 320.00

2150 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 170.000 76.000 0.000 47.00 7,990.00

2160 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 160.000 80.000 0.000 47.00 7,520.00

2165 06822045 001 BACK PLATE (12 IN) (3 SEC) ALUM EA 50.000 81.000 0.000 45.00 2,250.00

2175 06822047 001 BACK PLATE (12 IN) (5 SEC) ALUM EA 70.000 4.000 0.000 2.00 140.00

2180 06842021 000 TRF SIG CBL (TY A) (12 AWG) (16 CONDR) LF 3.600 13,363.000 0.000 3,083.00 11,098.80

2190 06842031 000 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) LF 1.150 2,136.000 0.000 1,528.00 1,757.20

2220 06862048 000 INS TRF SIG PL AM(S) 1 ARM (48') ILSN EA 7,250.000 3.000 0.000 2.00 14,500.00

2225 06862050 000 INS TRF SIG PL AM(S) 1 ARM(48')LUM&ILSN EA 8,075.000 5.000 0.000 4.00 32,300.00

2245 06862218 000 INS TRF SG PL AM(S)2ARM(55-40')LUM&ILSN EA 20,300.000 2.000 0.000 2.00 40,600.00

2250 06862246 000 INS TRF SG PL AM(S)2ARM(60-40')LUM&ILSN EA 21,650.000 2.000 0.000 2.00 43,300.00

2255 06872001 004 PED POLE ASSEMBLY EA 1,000.000 29.000 0.000 14.00 14,000.00

2260 07002001 000 POTHOLE REPAIR (STANDARD) SY 80.000 500.000 3,572.800 3,680.32 294,425.76

2265 07302002 000 FULL-WIDTH MOWING AC 60.000 2,240.000 0.000 1,210.18 72,610.80

2270 07342002 000 LITTER REMOVAL CYC 1,100.000 96.000 0.000 84.75 93,225.00

2272 07352001 DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) CYC 2,615.260 0.000 144.000 68.00 177,837.68

CO 27 ~ Add Debris Removal Items

2273 07352007 DEBRIS REMOVAL (SPOT DEBRIS) MI 1,568.090 0.000 15.000 1.00 1,568.09

CO 27 ~ Add Debris Removal Items

2275 07382001 000 CLEANING/SWEEPING (CENTER MEDIAN) CYC 800.000 96.000 0.000 69.50 55,600.00

2280 07382003 000 CLEANING/SWEEPING (OUTSIDE MAIN LANE) CYC 800.000 96.000 0.000 65.00 52,000.00

2285 07382005 000 CLEANING/SWEEPING (FRONTAGE ROAD) CYC 800.000 96.000 0.000 104.00 83,200.00

Page 16: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2290 07382007 000 CLEANING/SWEEPING (ENTRANCE/EXIT RAMP) CYC 800.000 96.000 0.000 5.00 4,000.00

2300 31652001 000 CAM (ASPHALT) PG(76-22) TON 110.000 63.010 0.000 92.45 10,169.50

2305 31652003 000 CAM (AGGREGATE) TON 110.000 837.120 0.000 1,225.08 134,758.80

2310 32242008 000 D-GR HMA(QCQA) TY-B PG64-22 TON 56.750 211,048.830 7,576.000 224,933.36 12,764,968.35

2311 32242059 100 PRODUCTION BONUS/PENALTY DOL 1.000 299,400.000 0.000 148,110.10 148,110.10

HM (QCQA) TY B (PG 64-22)

2312 32242060 PLACEMENT BONUS/PENALTY DOL 1.000 0.000 180,000.000 96,193.75 96,193.75

CO 23 D-GR HM (QCQA) TY B (PG 64-22)

2316 32242059 200 PRODUCTION BONUS/PENALTY DOL 1.000 10,500.000 0.000 -10,506.51 -10,506.51

HM (QCQA) TY B (PG 70-22)

2317 32242060 PLACEMENT BONUS/PENALTY DOL 1.000 0.000 6,300.000 -8,880.21 -8,880.21

CO 23 D-GR HM (QCQA) TY B (PG 70-22)

2320 32242027 000 D-GR HMA(QCQA) TY-C SAC-B PG70-22 TON 63.000 2,145.000 2,281.000 3,162.66 199,247.58

2321 32242059 300 PRODUCTION BONUS/PENALTY DOL 1.000 3,400.000 0.000 10,506.51 10,506.51

HM (QCQA) TY C (PG 70-22)(SAC B)

2322 32242060 300 PLACEMENT BONUS/PENALTY DOL 1.000 2,000.000 0.000 8,880.21 8,880.21

HM (QCQA) TY C (PG 70-22)(SAC-B)

2325 32242028 000 D-GR HMA(QCQA) TY-C PG70-22 TON 63.000 2,872.430 0.000 2,792.37 175,919.31

2330 41162001 000 SOIL NAIL ANCHORS LF 13.000 23,136.000 -1,579.000 23,872.00 310,336.00

2331 41162001 SOIL NAIL ANCHORS LF 23.070 0.000 1,579.000 1,579.00 36,427.53

CO 46 ~ Redesign Of Retaining Wall 64C

2332 41162001 SOIL NAIL ANCHORS LF 17.500 0.000 12,110.000 12,563.00 219,852.50

CO 88 ~ RW 1 REVISIONS

2335 41182001 000 ROCK NAIL ANCHORS LF 13.000 52,872.000 -7,457.000 39,077.00 508,001.00

2336 41182001 ROCK NAIL ANCHORS LF 23.070 0.000 7,457.000 8,525.00 196,671.75

CO 46 ~ Redesign Of Retaining Wall 64C

2337 41182001 ROCK NAIL ANCHORS LF 22.400 0.000 53,019.000 53,019.00 1,187,625.60

CO 88 ~ RW 1 REVISIONS

2340 44022001 000 DECK DRAIN (HALF ROUND)(8 IN) LF 48.000 970.000 0.000 485.00 23,280.00

2345 45682001 000 MICROPILE EA 7,000.000 32.000 0.000 32.00 224,000.00

2350 55832001 000 CURB INLET SDMT CONTROL DEVICE(INSTALL) LF 8.000 12,884.000 0.000 51.00 408.00

2365 60062001 000 SPREAD SPECTRUM RADIO EA 2,300.000 4.000 0.000 1.00 2,300.00

2385 60062005 000 ANTENNA (UNI-DIRECTIONAL) EA 425.000 1.000 0.000 1.00 425.00

2390 60062013 000 ILSN(LED)(6S) EA 2,235.000 14.000 0.000 6.00 13,410.00

2395 60062014 000 ILSN(LED)(8S) EA 2,625.000 15.000 0.000 8.00 21,000.00

2400 60072001 000 REMOVING TRAFFIC SIGNALS EA 1,525.000 3.000 0.000 3.00 4,575.00

2405 62662001 017 VIVDS PROCESSOR SYSTEM EA 7,185.000 4.000 0.000 1.00 7,185.00

2410 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,310.000 18.000 0.000 4.00 5,240.00

2415 62662003 017 VIVDS SET-UP SYSTEM EA 550.000 4.000 0.000 1.00 550.00

2420 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 1.600 9,138.000 0.000 1,826.00 2,921.60

2500 68342001 000 PORTABLE CHANGEABLE MESSAGE SIGN DAY 50.000 1,991.000 0.000 243.00 12,150.00

2505 68342002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 20,000.000 12.000 0.000 14.00 280,000.00

2508 76022001 ASBESTOS ABATEMENT (COATINGS) SF 7.740 0.000 220,060.000 162,879.90 1,260,670.88

CO 36 Asbestos Abate Conc Median Barrier

2523 84592001 REMOVE HIGH MAST ILLUMINATION EA 10,074.610 0.000 4.000 4.00 40,298.44

CO 31 ~ Remove High Mast Structures

2525 86152001 000 RADAR ADVANCE DETECTION DEVICE EA 8,450.000 8.000 0.000 2.00 16,900.00

Page 17: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2545 88802002 000 AUTO PORT SMRT TRF MONITOR SYS(PLAN 1) DAY 750.000 135.000 0.000 70.00 52,500.00

2550 88802003 000 AUTO PORT SMRT TRF MONITOR SYS(PLAN 2) DAY 1,200.000 45.000 0.000 67.00 80,400.00

2551 96012001 000 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 1,912,357.76 1,912,357.76

2552 96022001 000 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 5,173.93 5,173.93

2554 96022603 000 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 50.000 0.000 37.00 4,625.00

2701 96062001 FORCE ACCOUNT ID 1 DOL 1.000 0.000 24,500.000 288,331.32 288,331.32

CO # 7 ~ 3rd Party Damage Reimburse By Inv. (Part)

2702 96062002 FORCE ACCOUNT ID 2 DOL 1.000 0.000 24,500.000 145,104.56 145,104.56

CO # 3 ~ 3rd Party Damage Reimburse By Inv. (Non-Part)

2703 96062003 FORCE ACCOUNT ID 3 DOL 1.000 0.000 49,000.000 121,000.09 121,000.09

CO # 17 ~ Add Signage & TCP Devices Not Covered By TCP

2705 96062054 PARTNERING DOL 2,094.920 0.000 1.000 1.00 2,094.92

CO 24 ~ Reimburse 1/2 The Expense Of Partnering #3

2708 96062010 FORCE ACCOUNT ID 10 DOL 1.000 0.000 40,000.000 8,480.97 8,480.97

CO 52~FA 10~TRF CNTRL/ RSTOR WRK AREA

2711 96062011 FORCE ACCOUNT ID 11 DOL 1.000 0.000 49,000.000 141,008.57 141,008.57

CO 14 - Addtl Temp Drainage, Future Phased Construction

2714 96062014 FORCE ACCOUNT ID 14 DOL 1.000 0.000 49,000.000 71,564.89 71,564.89

CO 75 ~ FA 14 Reloc T80SS Traf Rail

3238 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 2.640 0.000 17,000.000 26,922.00 71,074.08

CO 40 ~ Erosion Control (Shotcrete) Pd By SF

9001 96062054 PARTNERING DOL 1,764.650 0.000 2.023 2.02 3,569.89

Reimburse Partnering Costs added by Change Order #2

9002 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 5.335 0.000 10,100.000 30,761.00 164,097.32

Elim Exist Rumble Strips - Paid Per LF

9003 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 1,484.700 0.000 4.000 4.00 5,938.80

Lane Closure - Elim Rumble Stips - Paid Per EA

9004 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 39,402.620 0.000 1.000 1.00 39,402.62

CO #5 ~ Furnish Rumble Strips And Signs ~ Paid Per EA

9005 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 3,197.410 0.000 135.000 61.00 195,042.01

CO #5 ~ Rumble Strip Deployment - 1 Direction ~ Paid Per Day

9006 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 3,814.990 0.000 45.000 9.00 34,334.91

CO #5 ~ Rumble Strip Deployment - 2 Directions ~Paid Per Day

9009 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 3,250.720 0.000 1.000 1.00 3,250.72

CO 18 ~ Reimbursement For Material Costs Left Off CO 5

9011 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 4,114.481 0.000 20.000 335.00 1,378,351.14

CO 25 Rumble Strips Single Deployment Paid Per EA

9012 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 4,809.842 0.000 10.000 34.00 163,534.63

CO 25 Rumble Strips Double Deployment Paid Per EA

9015 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 91,846.310 0.000 1.000 1.00 91,846.31

CO 11~Reimburse Contractor For Purchase Of BNSF RR Insurance

9016 96062007 FORCE ACCOUNT ID 7 DOL 1.000 0.000 49,000.000 1,552,747.70 1,552,747.70

CO 11~Reimburs ~ RR Flagrs, RR Safe Train & Protect Equip

9017 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 74,521.340 0.000 1.000 1.00 74,521.34

CO 33 ~ LONG TERM EOQWS (PLAN 1)(MOB & INSTL) LS

Page 18: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

9018 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 3,330.480 0.000 49.000 46.00 153,202.08

CO 33 ~ LONG TERM EOQWS (PLAN 1)(MAINTAIN) ~ MO

9021 96062054 PARTNERING DOL 13,738.830 0.000 1.000 1.00 13,738.83

CO 64 ~ Reimburse 1/2 The Expense Of Partnering

9022 96062054 PARTNERING DOL 2,000.000 0.000 1.000 1.00 2,000.00

CO 72 Partnering Assessment

9023 96062005 FORCE ACCOUNT ID 5 DOL 1.000 0.000 2,439.040 2,439.04 2,439.04

CO 62 Addt'l Traf Control MBGF Installlation

9025 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 20,626.360 0.000 1.000 1.00 20,626.36

CO 32 ~ Relocate WW C1 Bore Due To Conflict W / Gas Line

9030 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 7.340 0.000 5,700.000 2,986.00 21,917.24

CO 34 ~ #5 Drvwy Dowels ~ Paid Per EA

9031 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 1,921.360 0.000 1.000 1.00 1,921.36

CO 45~Repair Bag-Wall & Rmv Debris @ Culv 3A, "Flooding"

9036 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 238.690 0.000 215.000 165.00 39,383.85

CO 47 ~ Additional Proof Nail Testing ~ Per EA

9046 96082046 UNIQUE CHANGE ORDER ITEM 46 DOL 121.300 0.000 1,131.000 1,204.60 146,117.98

CO 52 ~ RMV LEAD PAINT ~ STL BRG MBRS BELCO O/P

9053 96082053 UNIQUE CHANGE ORDER ITEM 53 DOL 1.000 0.000 961,043.660 961,043.66 961,043.66

CO 59 - Project Delay Costs - LS

9054 96082054 UNIQUE CHANGE ORDER ITEM 54 DOL 98.590 0.000 396.000 396.00 39,041.45

CO 61 ~ Rmv Lead Paint Stl Brg Mbrs, Ave D. O/P

9055 96082055 UNIQUE CHANGE ORDER ITEM 55 DOL 154.896 0.000 523.000 523.00 81,010.61

CO 61 ~ Rmv Lead Paint Stl Brg Mbrs@Central U/P & Adams U/P

9056 96082056 UNIQUE CHANGE ORDER ITEM 56 DOL 105.524 0.000 336.000 336.00 35,456.06

CO 61 ~ Rmv Lead Paint Stl Brg Mbrs @ BNSF Shoofly U/P

9057 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 54,850.000 0.000 5.000 5.00 274,250.00

#59 Additional Barricades during time suspension

9058 96082058 UNIQUE CHANGE ORDER ITEM 58 DOL 9,301.690 0.000 1.000 1.00 9,301.69

CO 65 Rmv / Repl Damgd Temp CTB (LS) - Non Part

9059 96082059 UNIQUE CHANGE ORDER ITEM 59 DOL 15,395.170 0.000 1.000 1.00 15,395.17

CO 65 ~ Repair Dmgd Ctr Med CTB (LS) - Non Part

9061 96082061 UNIQUE CHANGE ORDER ITEM 61 DOL 37,825.230 0.000 1.000 2.98 112,530.07

CO 73 Furnish BNSF Brg Demo Drawings

9062 96086062 UNIQUE CHANGE ORDER ITEM 62 DOL 11,328.080 0.000 1.000 1.00 11,328.08

CO 74 Repair CTB Damaged By 3rd Party

9063 96082063 UNIQUE CHANGE ORDER ITEM 63 DOL 3,712.000 0.000 12.000 1.00 3,712.00

CO 80 Mobilization ~ HMAC Move-Ins Per EA

9065 96082065 UNIQUE CHANGE ORDER ITEM 65 DOL 101,891.230 0.000 1.000 1.00 101,891.23

CO 85 Construct & Demo Industrial Brg Bracing / Shoring

9067 96082067 UNIQUE CHANGE ORDER ITEM 67 DOL 1.000 0.000 2,530.920 2,530.92 2,530.92

CO 56, Modify Bent Cap Reinf Stl (SBML Lamp)

9068 96082068 UNIQUE CHANGE ORDER ITEM 68 DOL 1.000 0.000 15,058.630 15,058.63 15,058.63

CO 92, Addt'l Wrk To Install DS 7, Bent 3 @ SBML Belco Brg

Page 19: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

9069 96082069 000 UNIQUE CHANGE ORDER ITEM 69 DOL 12,064.850 0.000 304.000 238.00 2,871,434.30

CO 91~REIMB. OVERHEAD COSTS

9074 96082074 UNIQUE CHANGE ORDER ITEM 74 DOL 1.000 0.000 6,112.830 6,112.83 6,112.83

CO 97 Rmv&Repl CRCP For Illum Lighting

Category Subtotal $236,472,593.74

002 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

2724 96062053 000 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 500,000.000 0.000 1,758,984.33 1,758,984.33

9045 96082045 UNIQUE CHANGE ORDER ITEM 45 DOL 142.660 0.000 726.000 726.40 103,628.22

CO 52 ~ RMV LEAD PAINT ~ STL BRG MBRS LAMPASAS O/P

Category Subtotal $1,862,612.55

001514123PROJECT CONTROLNH 2012(690)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2760 04032001 000 TEMPORARY SPL SHORING SF 18.000 43,578.000 8,362.000 16,649.60 299,692.80

2762 04792004 ADJ MANHS (SANITARY) EA 3,418.310 0.000 1.000 1.00 3,418.31

CO 69 Adj Exist COT MH G2 @ Ira Young Dr.

2763 04792004 ADJ MANHS (SANITARY) EA 638.220 0.000 12.000 16.00 10,211.52

Added By CO 13

2765 59452002 002 WTR(PIPE WTR MAIN)PVC C900 CL150(8") LF 36.000 3,488.000 -483.000 4,764.00 171,504.00

2770 59452004 002 WTR(PIPE STEEL CASING)(12")OPEN CUT LF 75.000 707.000 462.000 1,622.00 121,650.00

2776 59452006 WTR(JACK,BORE OR TUNNEL)WTR MAIN(12") LF 86.260 0.000 41.000 41.00 3,536.66

CO 51 ~ Add Bore Item Left Off Estimate ~ S. WL H

2780 59452007 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(16") LF 195.000 1,478.000 -129.000 1,104.00 215,280.00

2785 59452008 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(12") LF 150.000 403.000 152.000 466.00 69,900.00

2790 59452012 002 WTR(GATE VALVE & BOX)COMPL(8") EA 1,375.000 13.000 0.000 35.00 48,125.00

2795 59452013 002 WTR(GATE VALVE & BOX)COMPL(6") EA 950.000 12.000 2.000 32.00 30,400.00

2800 59452016 002 WTR(FIRE HYDRANT W/6" VALVE & BOX) EA 4,075.000 27.000 0.000 37.00 150,775.00

2802 59452017 WTR(RELOCATE FIRE HYDRANT) EA 1,516.560 0.000 1.000 2.00 3,033.12

CO 51 ~ Relocate Fire Hydrant S. WL H

2805 59452019 002 WTR(AUTO AIR RELEASE VALVE)COMPL(4") EA 5,720.000 12.000 -11.000 2.00 11,440.00

2810 59452020 002 WTR(TRENCH EXCAV PROTECT)(5' TO 10') LF 1.000 7,694.000 492.000 17,156.00 17,156.00

2815 59452021 002 WTR(TRENCH EXCAV PROTECT)(10' TO 15') LF 1.250 1,164.000 1,180.000 5,176.00 6,470.00

2820 59452022 002 WTR(TIE-IN)COMPL(2") EA 800.000 1.000 2.000 7.00 5,600.00

2825 59452024 002 WTR(TIE-IN)COMPL(6") EA 900.000 11.000 -2.000 16.00 14,400.00

2830 59452025 002 WTR(TIE-IN)COMPL(8") EA 1,200.000 19.000 -1.000 17.00 20,400.00

2835 59452027 002 WTR(NEW SHORT SERVICE)(3/4")COPPER EA 760.000 36.000 0.000 33.00 25,080.00

2837 59452034 WTR(RECONN SHORT SERV)(1-1/2")COPPER EA 1,431.680 0.000 4.000 5.00 7,158.40

CO 51 ~ Connect Unknown Wtr Serv To COT Wtr Main

2840 59452044 002 WTR(CUT & REPLACE ASPHALT PAVEMENT) SY 37.000 454.000 760.000 27.08 1,001.96

Page 20: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2847 59452075 TAPPING SLEEVE(GATE VALVE & BOX)(8") EA 4,916.330 0.000 1.000 2.00 9,832.66

CO 30 ~ 8" TAPPING SLEEVE & VALVE, S. WTR F

2850 59452081 002 WTR(PIPE WTR MAIN)PVC 900 CL150(6") LF 26.900 5,631.000 1,811.000 8,903.00 239,490.70

2855 59452082 002 WTR(PIPE WTR MAIN)PVC 900 CL150(12") LF 94.260 3,276.000 -644.000 2,684.00 252,993.84

2860 59452083 002 WTR(PIPE STEEL CASING)(16")(OPEN CUT) LF 96.000 809.000 -81.000 1,044.00 100,224.00

2865 59452085 002 WTR(TIE-IN)COMPL(12") EA 1,830.000 4.000 1.000 6.00 10,980.00

2875 59452091 002 WTR(GATE VALVE & BOX)COMPL(12") EA 2,500.000 8.000 1.000 27.00 67,500.00

2880 59452095 002 WTR(PIPE STEEL CASING)(24")(OPEN CUT) LF 150.000 562.000 -30.000 1,409.00 211,350.00

2885 59452129 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(24") LF 300.000 501.000 561.000 755.00 226,500.00

2890 59452136 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(30") LF 455.000 517.000 -95.000 417.00 189,735.00

2891 59452136 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(30") LF 386.072 0.000 154.000 154.00 59,455.07

CO 43 ~ Casing Credit

2900 59452138 002 WTR(TIE-IN)COMPL(18") EA 9,960.000 3.000 0.000 3.00 29,880.00

2905 59452139 002 WTR(TIE-IN)COMPL(27") EA 15,355.000 3.000 -3.000 1.00 15,355.00

2910 59452140 002 WTR(NEW SHORT SERVICE)(2")COPPER EA 1,525.000 3.000 0.000 8.00 12,200.00

2915 59452141 002 WTR(PIPE STEEL CASING)(30")(OPEN CUT) LF 180.000 379.000 -101.000 238.00 42,840.00

2916 59452141 WTR(PIPE STEEL CASING)(30")(OPEN CUT) LF 111.072 0.000 346.000 346.00 38,430.88

CO 43 ~ Casing Credit

2925 59452144 002 WTR(GATE VALVE & BOX)COMPL(18") EA 13,930.000 3.000 2.000 11.00 153,230.00

2935 59452146 002 18" DUCTILE IRON PIPE LF 105.000 2,309.000 1,665.000 4,317.00 453,285.00

2945 59452148 002 WTR(RESTRAINED JOINT)(PVC C900)8" LF 37.500 1,067.000 0.000 994.00 37,275.00

2950 59452149 002 WTR(RESTRAINED JOINT)(PVC C900)12" LF 58.250 425.000 0.000 700.00 40,775.00

2955 59452152 002 REMOVE AND DISPOSE(2-INCH WATERLINE) LF 7.500 2,626.000 0.000 1,690.00 12,675.00

2960 59452153 002 REMOVE AND DISPOSE(6-INCH WATERLINE) LF 8.000 2,803.000 0.000 2,370.00 18,960.00

2965 59452154 002 REMOVE AND DISPOSE(8-INCH WATERLINE) LF 10.000 5,639.000 0.000 3,325.00 33,250.00

2970 59452155 002 REMOVE AND DISPOSE(12-INCH WATERLINE) LF 16.700 3,486.000 -238.000 2,250.00 37,575.00

2975 59452156 002 REMOVE AND DISPOSE(18-INCH WATERLINE) LF 32.000 2,725.000 -218.000 1,660.00 53,120.00

2980 59452157 002 REMOVE AND DISPOSE(27-INCH WATERLINE) LF 40.000 812.000 0.000 440.00 17,600.00

2985 59452158 002 REMOVE WATER METER EA 35.000 36.000 1.000 18.00 630.00

2990 59452159 002 REMOVE FIRE HYDRANT ASSEMBLY EA 575.000 18.000 1.000 39.00 22,425.00

2995 59452161 002 WTR(RESTRAINED JOINT)(DI) 18" LF 100.000 434.000 0.000 539.00 53,900.00

3005 59452174 002 EXTRA VALVES AND FITTINGS IN PLACE TON 8,300.000 7.000 0.000 20.67 171,561.00

3008 59452182 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(48") LF 762.690 0.000 452.000 344.00 262,365.36

Added By CO 13

3009 59452183 30" DUCTILE IRON PIPE LF 279.770 0.000 2,191.000 2,315.00 647,667.55

Added By CO 13

3015 59462010 001 SWR(CUT & REPLC ASPH PAVMNT W/ASPH) SY 37.000 488.000 2.000 25.00 925.00

3020 59462028 001 SWR(TRENCH EXCAV PRO)(5'TO 10') LF 1.150 2,561.000 15.000 2,556.00 2,939.40

3025 59462029 001 SWR(TRENCH EXCAV PRO)(10'TO 15') LF 1.750 658.000 82.000 1,047.00 1,832.25

3027 59462032 SWR(8")SDR 26 LF 43.770 0.000 3,440.000 5,682.00 248,701.14

Added By CO 13

3028 59462034 SWR(12")SDR 26 LF 55.770 0.000 632.000 3.00 167.31

Added By CO 13

3030 59462040 001 SWR(CASING)OPEN CUT(STEEL)(16") LF 107.000 954.000 104.000 1,176.00 125,832.00

3045 59462155 001 SWR(MANHOLE 4'DIA)DEPTH 2'-6' EA 2,300.000 4.000 -1.000 10.00 23,000.00

3050 59462156 001 SWR(MANHOLE 4'DIA)DEPTH 6'-8' EA 2,435.000 7.000 1.000 8.00 19,480.00

Page 21: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3051 59462156 SWR(MANHOLE 4'DIA)DEPTH 6'-8' EA 3,249.090 0.000 1.000 1.00 3,249.09

CO 51 ~ Redesign MHs I1 & C4 ~ Add Bases

3052 96082060 UNIQUE CHANGE ORDER ITEM 60 DOL 30,880.300 0.000 1.000 1.00 30,880.30

CO 67 ~ Reloc Exist South Wtr "N" Due To Utility Conflict

3055 59462157 001 SWR(MANHOLE 4'DIA)DEPTH 8'-10' EA 2,915.000 4.000 0.000 5.00 14,575.00

3060 59462158 001 SWR(MANHOLE 4'DIA)DEPTH 12'-14' EA 3,365.000 1.000 0.000 3.00 10,095.00

3062 59462163 SWR(RECONNECT EXIST SEWER SERVICES) EA 1,664.990 0.000 2.000 2.00 3,329.98

CO 51 ~ Connect Unknown Sewer Serv. To COT Sewer Mains

3065 59462202 001 SWR(CASING)OPEN CUT(STEEL)(24") LF 150.000 150.000 -8.000 131.00 19,650.00

3070 59462203 001 SWR(JACK BORE OR TUNNEL)STL PIPE(16") LF 230.000 588.000 0.000 944.00 217,120.00

3075 59462204 001 SWR(JACK BORE OR TUNNEL)STL PIPE(24") LF 320.000 230.000 0.000 280.00 89,600.00

3085 59462206 001 SWR(SDR26 PVC 8")DEPTH 6' TO 8' LF 35.000 1,843.000 -1,843.000 10.00 350.00

3100 59462209 001 SWR(MANHOLE 4' DIA)DEPTH 10'-12' EA 3,230.000 4.000 0.000 4.00 12,920.00

3105 59462210 001 SWR(DROP MANHOLE 4'DIA)DEPTH 8'-10' EA 3,230.000 2.000 0.000 4.00 12,920.00

3106 59462210 SWR(DROP MANHOLE 4'DIA)DEPTH 8'-10' EA 4,030.050 0.000 1.000 1.00 4,030.05

CO 51 ~ Redesign MHs I1 & C4 ~ Add Bases

3110 59462211 001 SWR(DROP MANHOLE 4'DIA)DEPTH 14'-16' EA 4,882.000 1.000 0.000 2.00 9,764.00

3120 59462213 001 SWR(NEW SHORT SERVICE)(4") EA 1,220.000 4.000 0.000 18.00 21,960.00

3130 59462215 001 REMOVE AND DISPOSE OF 8-INCH WW LINE LF 20.250 818.000 308.000 2,580.00 52,245.00

3135 59462216 001 REMOVE AND DISPOSE OF 12-INCH WW LINE LF 24.300 923.000 0.000 2,061.00 50,082.30

3140 59462217 001 REMOVE 4' DIA WW MANHOLE EA 850.000 8.000 5.000 29.00 24,650.00

3145 59472003 000 FO CABLE AERIAL(TELE) LF 2.550 2,838.000 0.000 5,043.00 12,859.65

3150 59472008 000 FIBER UG(TELE) LF 0.930 21,815.000 0.000 27,123.00 25,224.39

3155 59472012 000 CONDUIT 1-4" PVC-C DUCT(TELE) LF 8.280 70.000 0.000 118.00 977.04

3160 59472016 000 CONDT 1-4" HDPE(SDR11)DUCT(TELE) LF 8.280 15,393.000 0.000 14,402.00 119,248.56

3165 59472025 000 MANHOLE 12'X6'X7' (TELE) EA 7,155.000 4.000 0.000 4.00 28,620.00

3170 59472028 000 JACK AND BORE(TELE) LF 13.770 3,422.000 0.000 4,385.00 60,381.45

3175 59472038 000 INNERDUCT LF 1.190 15,943.000 0.000 24,878.00 29,604.82

3185 59472043 000 AT&T PEDESTAL EA 97.200 17.000 0.000 14.00 1,360.80

3190 59472044 000 AT&T HANDHOLE EA 1,800.000 8.000 0.000 4.00 7,200.00

3195 59472045 000 ANCHOR & GUY EA 347.000 3.000 0.000 24.00 8,328.00

3205 59472047 000 REMOVE CABLE(BURIED) LF 3.690 6,670.000 0.000 5,523.00 20,379.87

3210 59472048 000 REMOVE CABLE(AERIAL) LF 1.890 3,820.000 0.000 19,074.00 36,049.86

3220 59472050 000 REMOVE MANHOLE TOP & BACKFILL EA 2,844.000 2.000 0.000 3.00 8,532.00

3225 59472051 000 REMOVE AT&T POWER POLE EA 279.000 4.000 0.000 21.00 5,859.00

3230 59472052 000 REMOVE ANCHOR & GUY EA 237.000 1.000 0.000 3.00 711.00

3231 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 223.880 0.000 15.000 47.00 10,522.36

Added By CO 13 ~ Adj Water Valve Covers & Valve Stack Per EA

3232 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 27,130.000 0.000 2.000 2.00 54,260.00

Added By CO 13 ~ WTR (TIE IN)COMPL (30")

3233 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 41,226.150 0.000 4.000 6.00 247,356.90

Added By CO 13 ~ WTR (GT VLVE & BOX)COMPL 30" PER EA

3235 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 315.870 0.000 400.000 549.00 173,412.63

Added By CO 13~WTR(PIPE STEEL CASING)(48")(OPEN

3236 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 276.990 0.000 333.000 309.00 85,589.91

Added By CO 13 ~ WTR(RESTRAINED JOINT)(DI) 30"

Page 22: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3239 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 52,467.770 0.000 1.000 1.00 52,467.77

CO 51 Add Item @ Adj Price~Redsgn Of Tie @ Wtr C1 To Exist

3240 96082040 UNIQUE CHANGE ORDER ITEM 40 DOL 3,302.970 0.000 1.000 1.00 3,302.97

CO 51~ Extra Wrk To Construct S. WL L~ Gas Line Utll Cnflict

3241 96082041 UNIQUE CHANGE ORDER ITEM 41 DOL 1,875.040 0.000 1.000 1.00 1,875.04

CO 51 ~ Relocate Air Release Valve S. WL H

3249 96082049 UNIQUE CHANGE ORDER ITEM 49 DOL 4,250.480 0.000 1.000 1.00 4,250.48

CO 54 ~ RMV / REINSTALL WLS' D1 & K

3250 96082050 UNIQUE CHANGE ORDER ITEM 50 DOL 552.100 0.000 1.000 1.00 552.10

CO 54 ~ EXPLORE / INDENTIFY WTR SERVICE

3251 96082051 UNIQUE CHANGE ORDER ITEM 51 DOL 1,307.730 0.000 1.000 1.00 1,307.73

CO 54 ~ Rmv/Reinstall New FH, S WL L~Paid Per EA

3264 96062004 FORCE ACCOUNT ID 4 DOL 1.000 0.000 49,000.000 114,719.06 114,719.06

CO 79 Repair Exist. COT Utilities @ Tie-Ins to Proposed

Category Subtotal $6,874,545.04

001514124PROJECT CONTROLNH 2012(689)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2705 96062005 FORCE ACCOUNT ID 5 DOL 1.000 0.000 108,637.000 92,767.60 92,767.60

CO 26 ~ Cnnct Existing Fire Lines To Wtr Main

3388 04032001 TEMPORARY SPL SHORING SF 18.000 0.000 15,840.000 9,846.00 177,228.00

Adjusted By CO #8

3390 04022001 000 TRENCH EXCAVATION PROTECTION LF 3.000 4,850.000 0.000 1,088.00 3,264.00

3395 59452004 002 WTR(PIPE STEEL CASING)(12")OPEN CUT LF 75.000 95.000 4.000 99.00 7,425.00

3405 59452016 002 WTR(FIRE HYDRANT W/6" VALVE & BOX) EA 4,075.000 46.000 -1.000 39.00 158,925.00

3410 59452017 002 WTR(RELOCATE FIRE HYDRANT) EA 730.000 20.000 3.000 13.00 9,490.00

3415 59452020 002 WTR(TRENCH EXCAV PROTECT)(5' TO 10') LF 1.000 6,255.000 0.000 8,662.00 8,662.00

3420 59452025 002 WTR(TIE-IN)COMPL(8") EA 1,200.000 2.000 0.000 2.00 2,400.00

3423 59452034 WTR(RECONN SHORT SERV)(1-1/2")COPPER EA 1,431.680 0.000 3.000 3.00 4,295.04

CO 51 ~ Connect Unknown Wtr Serv To COT Wtr Main

3425 59452063 002 WTR(PIPE WTR MAIN)(PVC C900DR14)(6") LF 28.000 300.000 0.000 437.00 12,236.00

3427 59452079 002 RELOC EXIST METER(NEW METER BOX)COMPL EA 7,596.050 0.000 1.000 1.00 7,596.05

CO 37 Reloc New Instld Wtr Mtr @ Mtl 6-Conflict W / Drvwy

3430 59452083 002 WTR(PIPE STEEL CASING)(16")(OPEN CUT) LF 96.000 397.000 0.000 388.00 37,248.00

3435 59452085 002 WTR(TIE-IN)COMPL(12") EA 1,830.000 4.000 0.000 1.00 1,830.00

3440 59452095 002 WTR(PIPE STEEL CASING)(24")(OPEN CUT) LF 150.000 1,013.000 -49.000 630.00 94,500.00

3445 59452101 002 WTR STEEL CASING PIPE(36") LF 215.000 833.000 -498.000 454.00 97,610.00

3450 59452129 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(24") LF 300.000 775.000 -62.000 789.00 236,700.00

3455 59452138 002 WTR(TIE-IN)COMPL(18") EA 9,960.000 2.000 0.000 2.00 19,920.00

3457 59452146 002 18" DUCTILE IRON PIPE LF 105.000 0.000 40.000 45.00 4,725.00

Adjusted By CO #8

3460 59452153 002 REMOVE AND DISPOSE(6-INCH WATERLINE) LF 8.000 1,757.000 -125.000 1,630.00 13,040.00

3465 59452154 002 REMOVE AND DISPOSE(8-INCH WATERLINE) LF 10.000 1,454.000 1,711.000 2,970.00 29,700.00

Page 23: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3470 59452155 002 REMOVE AND DISPOSE(12-INCH WATERLINE) LF 16.700 3,944.000 1,464.000 2,595.00 43,336.50

3480 59452163 002 WTR(TIE-IN)COMPL(14") EA 4,360.000 2.000 -1.000 1.00 4,360.00

3485 59452164 002 WTR(PIPE WTR MAIN)(PVC DR18)(8") LF 34.000 3,281.000 -12.000 3,025.00 102,850.00

3490 59452165 002 WTR(PIPE WTR MAIN)(PVC DR18)(12") LF 51.000 6,299.000 -105.000 6,531.00 333,081.00

3500 59452167 002 WTR(PIPE WTR MAIN)PVC C900 CL150(14") LF 62.000 1,605.000 -42.000 1,583.00 98,146.00

3505 59452168 002 ABANDON 6" WATERLINE LF 5.700 1,575.000 -975.000 10.00 57.00

3530 59452173 002 REMOVE & DISPOSE(14-INCH WATERLINE) LF 17.000 644.000 691.000 1,120.00 19,040.00

3535 59452174 002 EXTRA VALVES AND FITTINGS IN PLACE TON 8,300.000 6.000 0.000 9.00 74,700.00

3555 59462019 001 SWR(ABANDON MANHOLE) EA 565.000 3.000 2.000 3.00 1,695.00

3560 59462021 001 SWR(PRE-CAST MANH)(EXTRA DEPTH) LF 170.000 90.000 0.000 149.00 25,330.00

3565 59462022 001 SWR(PRE-CAST MANH)COMPL EA 2,170.000 22.000 1.000 34.00 73,780.00

3566 59462022 SWR(PRE-CAST MANH)COMPL EA 5,702.560 0.000 2.000 2.00 11,405.12

CI 51 ~ Conshield MH Added @ FM A

3570 59462028 001 SWR(TRENCH EXCAV PRO)(5'TO 10') LF 1.150 6,043.000 0.000 5,665.00 6,514.75

3575 59462029 001 SWR(TRENCH EXCAV PRO)(10'TO 15') LF 1.750 1,650.000 0.000 2,565.00 4,488.75

3580 59462030 001 SWR(TRENCH EXCAV PRO)(15'TO 20') LF 2.250 110.000 0.000 715.00 1,608.75

3585 59462032 001 SWR(8")SDR 26 LF 34.300 583.000 3,672.000 5,111.00 175,307.30

3586 59462034 001 SWR(12")SDR 26 LF 58.080 0.000 980.000 1,784.00 103,614.72

Added By CO #8

3587 59462033 001 SWR(10")SDR 26 LF 45.400 0.000 960.000 963.00 43,720.20

Added By CO #8

3590 59462040 001 SWR(CASING)OPEN CUT(STEEL)(16") LF 107.000 1,253.000 -98.000 1,111.00 118,877.00

3597 59462163 SWR(RECONNECT EXIST SEWER SERVICES) EA 1,664.990 0.000 1.000 1.00 1,664.99

CO 51 ~ Connect Unknown Sewer Serv. To COT Sewer Mains

3600 59462176 001 SWR(REMOVE ABANDONED MANHOLES) EA 565.000 18.000 11.000 8.00 4,520.00

3605 59462202 001 SWR(CASING)OPEN CUT(STEEL)(24") LF 150.000 444.000 387.000 760.00 114,000.00

3615 59462215 001 REMOVE AND DISPOSE OF 8-INCH WW LINE LF 20.250 2,165.000 2,202.000 1,140.00 23,085.00

3620 59462216 001 REMOVE AND DISPOSE OF 12-INCH WW LINE LF 24.300 1,122.000 -192.000 630.00 15,309.00

3630 59462221 001 SWR(CASE PIPE,JACK,BOR OR TUNL)STL(16") LF 230.000 146.000 0.000 154.00 35,420.00

3635 59462222 001 SWR(CASE PIPE,JACK,BOR OR TUNL)STL(24") LF 320.000 999.000 -452.000 643.00 205,760.00

3640 59462223 001 SWR(FORCE MAIN)CI 160 SDR-26(12") LF 38.000 2,406.000 0.000 2,095.00 79,610.00

3645 59462224 001 SWRFM(CONN PROP 12"SWRFM)TO EX 12"SWRFM EA 4,280.000 2.000 0.000 2.00 8,560.00

3650 59462225 001 SWRFM(AIR RELEASE VALVE WITH MANHOLE) EA 7,710.000 1.000 0.000 1.00 7,710.00

3660 59462227 001 CNNCT EXISTING WW LINE TO PRPSD MANHOLE EA 1,100.000 2.000 0.000 34.00 37,400.00

3675 59462230 001 REMOVE AND DISPOSE OF 12-INCH WW LINE LF 24.300 2,389.000 0.000 1,480.00 35,964.00

3690 59472005 000 CABLE BURIED(TELE) LF 7.380 7,155.000 0.000 28,583.50 210,946.23

3695 59472012 000 CONDUIT 1-4" PVC-C DUCT(TELE) LF 8.280 6,865.000 0.000 8,439.00 69,874.92

3700 59472017 000 CONDT 2-4" HDPE(SDR11)DUCT(TELE) LF 17.460 390.000 0.000 425.00 7,420.50

3705 59472027 000 DIRECTIONAL BORE(TELE) LF 12.690 1,043.000 0.000 1,275.00 16,179.75

3710 59472033 000 REMOVE STRUCTURE(TELE) EA 756.000 6.000 0.000 1.00 756.00

3715 59472043 000 AT&T PEDESTAL EA 97.200 3.000 0.000 15.00 1,458.00

3725 59472053 000 CONDUIT 12-4" PVC-C DUCT LF 96.300 4,080.000 0.000 4,005.00 385,681.50

3730 59472054 000 AT&T HH EA 2,187.000 3.000 0.000 4.00 8,748.00

3735 59472055 000 AT&T MH EA 7,155.000 6.000 0.000 4.00 28,620.00

3740 59472056 000 AT&T MH REBUILT EA 29,160.000 3.000 0.000 3.00 87,480.00

3745 59472057 000 12" HDPE CASING(TELE) LF 183.330 426.000 0.000 418.00 76,631.94

3750 59472058 000 20" HDPE CASING(TELE) LF 459.000 495.000 0.000 520.00 238,680.00

Page 24: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 46ESTIMATE 0076

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3755 59472059 000 CONVENTIONAL BORE(TELE) LF 73.800 460.000 0.000 488.00 36,014.40

3800 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 16,259.700 0.000 1.000 1.00 16,259.70

CO 14 ~ 14" X 14" TAPPING VALVE & SLEEVE

9007 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 566.430 0.000 501.000 347.00 196,551.21

Added By CO 8 ~ WTR(CASE PIPE, JACK, BOR OR TUNL) STL (36")

9013 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 15,208.430 0.000 1.000 1.00 15,208.43

CO 30 ~ 6" Serv Connect To Brd Crk Mob Hm Park

9014 96082020 UNIQUE CHANGE ORDER ITEM 20 DOL 4,816.630 0.000 1.000 1.00 4,816.63

CO 30 ~ Cap Exist WLs @ Brd Crk Mob Hm Park

9026 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 732.890 0.000 1.000 2.00 1,465.78

CO 30 ~ WTR IDENTIFICATION TIME FOR 3"&4" CONNECTIONS

9027 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 5,046.240 0.000 1.000 1.00 5,046.24

CO 30 ~ STD WATER SERVICE CONNECTION (3")

9028 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 5,203.970 0.000 1.000 3.00 15,611.91

CO 30 ~ STD WATER SERVICE CONNECTION (4")

9029 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 4,772.550 0.000 1.000 1.00 4,772.55

CO 30 ~ WTR SERVICE CONNECTION AT REYNOLDS

9037 96062006 FORCE ACCOUNT ID 6 DOL 1.000 0.000 49,800.000 56,982.12 56,982.12

CO 48 ~ Rmv Strs & Apprats Not Remvd By ROW Contractor

9044 96082044 UNIQUE CHANGE ORDER ITEM 44 DOL 2,300.630 0.000 1.000 1.00 2,300.63

CO 51~Repair Damaged Unknown 18" RCP To Construct N. WL I

9047 96082047 UNIQUE CHANGE ORDER ITEM 47 DOL 23,457.790 0.000 1.000 1.00 23,457.79

CO 54 ~ RMV / REINSTALL N WL N 14"

9048 96082048 UNIQUE CHANGE ORDER ITEM 48 DOL 1,061.460 0.000 1.000 1.00 1,061.46

CO 54 ~ LOCATE SWR LINE N1

9052 96082052 UNIQUE CHANGE ORDER ITEM 52 DOL 2,986.130 0.000 2.000 2.00 5,972.26

CO 54 ~ Rmv/Reinstall New FH, N WL N~Paid Per EA

Category Subtotal $4,348,474.72

001514091NH 2012(691)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

0130 01612015 000 COMPOST MANUF TOPSOIL (BOS OR PB) CY 26.000 8,856.000 0.000 0.000 0.00

0145 01642031 002 CELL FBR MLCH SEED(TEMP)(COOL) SY 0.200 311,603.000 0.000 0.000 0.00

0190 01702001 004 IRRIGATION SYSTEM LS 60,000.000 2.000 0.000 0.000 0.00

0200 01922013 000 MULCH SY 2.910 12,016.000 0.000 0.000 0.00

0205 01922017 000 VEGETATION BARRIER SY 1.490 9,413.000 0.000 0.000 0.00

0210 01922023 000 PLANT MATERIAL (15 GAL) (TREE) EA 152.560 104.000 0.000 0.000 0.00

0215 01922024 000 PLANT MATERIAL (30 GAL) (TREE) EA 220.080 100.000 0.000 0.000 0.00

0220 01922028 000 PLANT MATERIAL (1 GAL) (SHRUB) EA 15.240 3,739.000 0.000 0.000 0.00

0225 01922031 000 PLANT MATERIAL (5 GAL) (SHRUB) EA 35.060 1,854.000 0.000 0.000 0.00

0306 03512012 FLEXIBLE PAVEMENT STRUCTURE REPAIR(2") SY 22.120 0.000 0.000 0.000 0.00

Page 25: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 46ESTIMATE 0076

CO 99 Flex Pav Repair, 2" Mill & Inlay

0390 04032007 000 TEMPORARY SPL SHORING (ROCK NAIL) SF 57.580 585.000 0.000 0.000 0.00

0460 04162022 001 DRILL SHAFT (SIGN MTS)(48 IN) LF 300.000 25.000 0.000 0.000 0.00

0471 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 327.900 0.000 16.000 0.000 0.00

CO 97 Add Illum Lighting, NB 2385 & SB 2387

0520 04202020 002 CL C CONC (CRASHWALL) CY 400.000 1,405.000 0.000 0.000 0.00

0580 04232005 000 RETAINING WALL (TEMP WALL) SF 9.500 7,783.000 0.000 0.000 0.00

0585 04232006 000 RETAINING WALL (CONC BLOCK) SF 36.000 10,888.000 0.000 0.000 0.00

0610 04252004 001 PRESTR CONC BEAM (TY IV) LF 190.000 2,867.350 -2,867.350 0.000 0.00

0635 04272010 000 CONCRETE PAINT (NEW CONCRETE) SF 1.600 69,397.000 0.000 0.000 0.00

0640 04282002 001 CONC SURF TREAT (CLASS II) SY 1.750 75,445.300 0.000 0.000 0.00

0651 04322001 RIPRAP (CONC)(4 IN) CY 344.720 0.000 1.000 0.000 0.00

CO 97 Add Illum Lighting, NB 2385 & SB 2387

0695 04342030 003 LAMINATED ELASTOMERIC BEARING EA 1,000.000 40.000 -40.000 0.000 0.00

0715 04422005 016 STR STL (MISCELLANEOUS) LB 6.000 418.000 0.000 0.000 0.00

0760 04502072 001 RAIL (HANDRAIL)(TY A) LF 60.000 40.000 0.000 0.000 0.00

0765 04502074 001 RAIL (HANDRAIL)(TY C) LF 100.000 150.000 0.000 0.000 0.00

0770 04502076 001 RAIL (HANDRAIL)(TY E) LF 135.000 281.000 0.000 0.000 0.00

0935 04642022 006 RC PIPE (CL IV)(24 IN) LF 60.000 142.000 0.000 0.000 0.00

0940 04642026 006 RC PIPE (CL IV)(36 IN) LF 140.000 90.000 0.000 0.000 0.00

0945 04642027 006 RC PIPE (CL IV)(42 IN) LF 180.000 37.000 0.000 0.000 0.00

0985 04652006 001 MANH (COMPL)(JUNCT BOX)(TY M) EA 3,500.000 7.000 0.000 0.000 0.00

0990 04652013 001 MANH (COMPL)(TY A) EA 6,500.000 2.000 0.000 0.000 0.00

1087 04652589 001 INLET (COMPL) (BRIDGE DECK DRAIN)) EA 5,890.000 0.000 2.000 0.000 0.00

CO 98 Modify Brg Deck Drains, Ramp NB 2339

1100 04662035 000 WINGWALL (FW-S)(HW=5 FT) EA 7,500.000 1.000 0.000 0.000 0.00

1175 04672172 000 SET (TY I)(S= 3 FT)(HW= 3 FT)(6:1)(P) EA 4,000.000 1.000 0.000 0.000 0.00

1225 04762002 000 JACK BOR OR TUN PIPE(24 IN)(RC)(CL III) LF 420.000 267.000 -267.000 0.000 0.00

1250 04762024 000 JACK BOR OR TUN PIPE(36 IN)(RC)(CL V) LF 600.000 366.000 -366.000 0.000 0.00

1270 04812013 000 PVC PIPE (SCH 40)(8 IN) LF 45.000 106.000 0.000 0.000 0.00

1295 04972001 000 SALV MATRL (CREDIT ITEM) LS -1.000 1.000 0.000 0.000 0.00

1308 05022013 CLOSURE OF EXIT OR ENTRANCE RAMP EA 287.000 0.000 5.000 0.000 0.00

CO 35 ~ Add Pav Repair Items IH 35 Maintenance

1335 05062020 011 EXCAV (EROS & SEDM CONT, IN PLACE) CY 8.000 550.000 0.000 0.000 0.00

1550 05502027 000 CHAIN LINK FENCE(INSTALL)(8')(BARB TOP) LF 25.000 430.000 200.000 0.000 0.00

1555 05502060 000 GATE (INSTALL)(DOUBLE)(8' X 30.5') EA 2,150.000 1.000 0.000 0.000 0.00

1575 06102039 010 INS RD IL AM (TY SA) 50T-10-10(.4 KW)S EA 3,136.000 1.000 0.000 0.000 0.00

1590 06102072 010 REMOVE RDWY ILL ASSEM EA 550.000 1.000 -1.000 0.000 0.00

1630 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.650 170.000 0.000 0.000 0.00

1635 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.700 510.000 0.000 0.000 0.00

1646 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 2.820 0.000 1,876.000 0.000 0.00

CO 97 Add Illum Lighting, NB 2385 & SB 2387

1665 06212006 000 TRAY CABLE (4 CONDR) (10 AWG) LF 1.550 27,558.000 0.000 0.000 0.00

1685 06282125 003 ELC SRV TY D 120/240 100 (NS)SS(N)SP(O) EA 3,400.000 2.000 0.000 0.000 0.00

1723 06442010 IN SM RD SN SUP&AM TY10BWG(1)SB(T) EA 811.660 0.000 4.000 0.000 0.00

CO 83 Chg Sm Rdsd Sgn Assm Anchor Systems

1736 06442028 IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) EA 1,026.620 0.000 1.000 0.000 0.00

CO 83 Chg Sm Rdsd Sgn Assm Anchor Systems

1740 06442030 000 IN SM RD SN SUP&AM TYS80(1)SA(U-BM) EA 700.000 12.000 0.000 0.000 0.00

1743 06442037 IN SM RD SN SUP&AM TYS80(1)SB(U) EA 921.450 0.000 2.000 0.000 0.00

CO 83 Chg Sm Rdsd Sgn Assm Anchor Systems

1750 06442048 000 IN SM RD SN SUP&AM TYTWT(1)UA(P) EA 295.000 83.000 0.000 0.000 0.00

Page 26: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 46ESTIMATE 0076

1755 06442049 000 IN SM RD SN SUP&AM TYTWT(1)UA(T) EA 395.000 35.000 0.000 0.000 0.00

1757 06442051 IN SM RD SN SUP&AM TYTWT(1)UB(P) EA 390.740 0.000 4.000 0.000 0.00

CO 83 Chg Sm Rdsd Sgn Assm Anchor Systems

1765 06442063 000 INS SM RD SN SUP&AM (RAIL MOUNT) EA 1,525.000 20.000 0.000 0.000 0.00

1783 06472005 INSTALL LRSS (STRUCT STEEL) EA 10,241.150 0.000 0.000 0.000 0.00

CO 100 Reloc COSS 2106+82 To LP 363 Brg Rail

1785 06472002 000 RELOCATE LRSA EA 1,300.000 3.000 0.000 0.000 0.00

1788 06502007 INS OH SN SUP(15 FT BAL TEE) EA 25,727.000 0.000 0.000 0.000 0.00

CO 87 Add Resources For Ph Demo & Chg OSS Sgn Descriptions

1797 06502028 INS OH SN SUP(30 FT CANT) EA 61,812.000 0.000 0.000 0.000 0.00

CO 87 Add Resources For Ph Demo & Chg OSS Sgn Descriptions

1806 06502040 INS OH SN SUP(40 FT CANT) EA 23,265.710 0.000 0.000 0.000 0.00

CO 100 Reloc COSS 2106+82 To LP 363 Brg Rail

1855 06582255 000 INSTL DEL ASSM (D-SW)SZ 2(WC) GND EA 37.000 45.000 3.000 0.000 0.00

1860 06582275 000 INSTL DEL ASSM (D-SY)SZ 2(WC)GND EA 37.000 7.000 0.000 0.000 0.00

1870 06582292 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 41.500 23.000 4.000 0.000 0.00

1875 06582315 000 INSTL OM ASSM (OM-2Y)(WC) GND EA 42.500 48.000 0.000 0.000 0.00

1898 06622027 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 67.940 0.000 2.000 0.000 0.00

Added By CO 19 ~ Detour 9

1975 06622115 000 WK ZN PAV MRK SHT TERM (TAB) TY Y-2 EA 1.000 21,947.000 0.000 0.000 0.00

1980 06662141 000 REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) EA 325.000 3.000 0.000 0.000 0.00

1985 06682106 000 PREFAB PAV MRK TY C (W) (ARROW) EA 175.000 117.000 1.000 0.000 0.00

1990 06682107 000 PREFAB PAV MRK TY C (W) (DBL ARROW) EA 345.000 17.000 0.000 0.000 0.00

2000 06682115 000 PREFAB PAV MRK TY C (W) (UTURN ARROW) EA 275.000 17.000 0.000 0.000 0.00

2005 06682116 000 PREFAB PAV MRK TY C (W) (WORD) EA 205.000 106.000 2.000 0.000 0.00

2010 06682118 000 PREFAB PAV MRK TY C (W) (36")(YLD TRI) EA 43.000 99.000 0.000 0.000 0.00

2015 06682145 000 PREFAB PAV MRK TY C (W) (NUMBER) EA 245.000 11.000 0.000 0.000 0.00

2020 06722014 034 REFL PAV MRKR TY I-R EA 7.000 184.000 0.000 0.000 0.00

2025 06722015 034 REFL PAV MRKR TY II-A-A EA 3.250 612.000 0.000 0.000 0.00

2065 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.070 962,930.000 0.000 0.000 0.00

2070 06782002 000 PAV SURF PREP FOR MRK ( 6") LF 0.120 113,844.000 6,720.000 0.000 0.00

2075 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.160 51,774.000 624.000 0.000 0.00

2080 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.350 17,761.000 379.000 0.000 0.00

2085 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.700 54,575.000 0.000 0.000 0.00

2090 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 20.000 149.000 1.000 0.000 0.00

2095 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 40.000 87.000 0.000 0.000 0.00

2100 06782009 000 PAV SURF PREP FOR MRK (ENTR GORE) EA 175.000 19.000 0.000 0.000 0.00

2105 06782010 000 PAV SURF PREP FOR MRK (EXIT GORE) EA 275.000 15.000 0.000 0.000 0.00

2110 06782016 000 PAV SURF PREP FOR MRK (UTURN ARR) EA 45.000 10.000 0.000 0.000 0.00

2115 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 35.000 69.000 2.000 0.000 0.00

2120 06782020 000 PAV SURF PREP FOR MRK (36") (YLD TRI) EA 15.000 309.000 0.000 0.000 0.00

2130 06812001 002 TEMP TRAF SIGNALS EA 65,000.000 5.000 0.000 0.000 0.00

2155 06822026 001 VEH SIG SEC (12 IN) LED (RED ARW) EA 160.000 7.000 0.000 0.000 0.00

2170 06822046 001 BACK PLATE (12 IN) (4 SEC) ALUM EA 55.000 2.000 0.000 0.000 0.00

2185 06842028 000 TRF SIG CBL (TY A) (14 AWG) ( 2 CONDR) LF 0.900 2,086.000 0.000 0.000 0.00

2195 06842032 000 TRF SIG CBL (TY A) (14 AWG) ( 6 CONDR) LF 1.300 843.000 0.000 0.000 0.00

2200 06862034 000 INS TRF SIG PL AM(S) 1 ARM(32')LUM&ILSN EA 6,300.000 2.000 0.000 0.000 0.00

2205 06862036 000 INS TRF SIG PL AM(S) 1 ARM (36') ILSN EA 5,200.000 1.000 0.000 0.000 0.00

2210 06862038 000 INS TRF SIG PL AM(S) 1 ARM(36')LUM&ILSN EA 6,850.000 1.000 0.000 0.000 0.00

2215 06862042 000 INS TRF SIG PL AM(S) 1 ARM(40')LUM&ILSN EA 7,050.000 1.000 0.000 0.000 0.00

2230 06862102 000 INS TRF SG PL AM(S)2ARM(32-28')LUM&ILSN EA 8,700.000 1.000 0.000 0.000 0.00

2235 06862126 000 INS TRF SG PL AM(S)2ARM(36-36')LUM&ILSN EA 9,400.000 1.000 0.000 0.000 0.00

Page 27: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 46ESTIMATE 0076

2240 06862158 000 INS TRF SG PL AM(S)2ARM(44-28')LUM&ILSN EA 10,200.000 2.000 0.000 0.000 0.00

2295 10142001 000 LANDSCAPE AMENITY EA 190,000.000 1.000 0.000 0.000 0.00

2315 32242010 000 D-GR HMA(QCQA) TY-B PG70-22 TON 60.000 7,021.300 0.000 0.000 0.00

2326 32242059 400 PRODUCTION BONUS/PENALTY DOL 1.000 4,500.000 0.000 0.000 0.00

HM (QCQA) TY C (PG 70-22)

2327 32242060 400 PLACEMENT BONUS/PENALTY DOL 1.000 2,700.000 0.000 0.000 0.00

HM (QCQA) TY C (PG 70-22)

2328 32332001 MEMBRANE UNDERSEAL GAL 4.240 0.000 20,984.000 0.000 0.00

CO 80 Chg To Alternate Pav Design (Flexible)

2355 59972001 000 VEHICLE REMOVAL(LARGE) EA 800.000 3.000 0.000 0.000 0.00

2360 59972002 000 VEHICLE REMOVAL(SMALL) EA 300.000 8.000 0.000 0.000 0.00

2370 60062002 000 COAXIAL CABLE LF 4.600 185.000 0.000 0.000 0.00

2375 60062003 000 HELIAX CABLE LF 4.750 269.000 0.000 0.000 0.00

2380 60062004 000 ANTENNA (OMNI-DIRECTIONAL) EA 450.000 3.000 0.000 0.000 0.00

2425 62662007 017 VIVDS TEMPORARY EA 10,800.000 5.000 0.000 0.000 0.00

2430 64732001 001 MULTIPOLYMER PAV MRK (W)(4")(SLD) LF 0.450 8,236.000 0.000 0.000 0.00

2435 64732002 001 MULTIPOLYMER PAV MRK (W)(4")(BRK) LF 0.480 28,131.000 0.000 0.000 0.00

2440 64732003 001 MULTIPOLYMER PAV MRK (W)(4")(DOT) LF 1.000 1,140.000 0.000 0.000 0.00

2445 64732005 001 MULTIPOLYMER PAV MRK (W)(6")(BRK) LF 0.850 47,191.000 1,120.000 0.000 0.00

2450 64732007 001 MULTIPOLYMER PAV MRK (W)(8")(SLD) LF 1.000 58,879.000 624.000 0.000 0.00

2455 64732009 001 MULTIPOLYMER PAV MRK (W)(12")(SLD) LF 3.000 5,390.000 301.000 0.000 0.00

2460 64732010 001 MULTIPOLYMER PAV MRK (W)(12")(LNDP) LF 2.450 2,942.000 78.000 0.000 0.00

2465 64732011 001 MULTIPOLYMER PAV MRK (Y)(4")(SLD) LF 0.450 54,547.000 0.000 0.000 0.00

2470 64732012 001 MULTIPOLYMER PAV MRK (Y)(4")(BRK) LF 0.480 481.000 0.000 0.000 0.00

2475 64732017 001 MULTIPOLYMER PAV MRK (Y)(8")(SLD) LF 1.000 896.000 0.000 0.000 0.00

2480 64732020 001 MULTIPOLYMER PAV MRK (BLK)(6")(BRK) LF 0.930 115,694.000 1,120.000 0.000 0.00

2485 64732021 001 MULTIPOLYMER PAV MRK (W)(24")(SLD) LF 4.750 8,465.000 0.000 0.000 0.00

2490 64732022 001 MULTIPOLYMER PAV MRK (Y)(24")(SLD) LF 5.000 1,548.000 0.000 0.000 0.00

2495 64732024 001 MULTIPOLYMER PAV MRK (W)(8")(DOT) LF 1.250 930.000 0.000 0.000 0.00

2510 80202005 000 REF PROF PAV MRK TY I(W)6"(SLD)(100MIL) LF 1.230 98,872.000 2,240.000 0.000 0.00

2515 80202009 000 REF PROF PAV MRK TY I(Y)6"(SLD)(100MIL) LF 1.230 75,607.000 2,240.000 0.000 0.00

2520 82602001 000 LED COUNTDOWN PEDESTRIAN MODULE EA 270.000 38.000 0.000 0.000 0.00

2530 87912002 000 INSTALL DMS (FOUNDATION MTD CABINET) EA 20,560.000 4.000 0.000 0.000 0.00

2535 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 920.000 38.000 0.000 0.000 0.00

2540 88782001 000 DECORATIVE METALWORK LED BACKLIGHTING EA 6,445.000 8.000 0.000 0.000 0.00

2553 96022002 000 PAYMENT ADJUSTMENT-NEG DOL -1.000 2,000.000 0.000 0.000 0.00

2556 96052003 100 RUC DAMAGE ONLY DOL -12,000.000 1.000 0.000 0.000 0.00

Peak Traffic (No Credit Hours) (HR)

2557 96052003 200 RUC DAMAGE ONLY DOL -1,200.000 1.000 0.000 0.000 0.00

Low Traffic (Credit 2000 Hours) (HR)

2558 96052005 000 CALD CREDIT FOR EARLY COMPLETION DOL 1,000,000.000 2.000 0.000 0.000 0.00

GN "No Excuse" Completion Date Incentive

2559 96102001 000 ON THE JOB TRAINING DOL 0.800 1,040.000 0.000 0.000 0.00

James Construction is on the CY 12 List for OJT

9010 01032001 DISPOSAL OF WATER WELLS EA 1.000 0.000 0.000 0.000 0.00

Added By CO 5

9019 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 1,320.490 0.000 2.000 0.000 0.00

CO 33 ~ LONG TERM EOQWS (PLAN 1)(RELOCATE) ~ EA

9020 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 1,184.780 0.000 1.000 0.000 0.00

CO 33 ~ LONG TERM EOQWS (PLAN 1)(REMOVE) ~ EA

9064 96082064 UNIQUE CHANGE ORDER ITEM 64 DOL 16,000.000 0.000 0.000 0.000 0.00

CO 84 Demo Bent Caps 5 thru 7 Of Perm Shooflry U/P

Page 28: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 46ESTIMATE 0076

9066 96086066 UNIQUE CHANGE ORDER ITEM 66 DOL 1.000 0.000 0.000 0.000 0.00

CO 90 Repair CRCP Pavement Section

9070 96082070 UNIQUE CHANGE ORDER ITEM 70 DOL 1.000 0.000 0.000 0.000 0.00

CO 94 Additional Resources For Phased Demo

9071 96082071 UNIQUE CHANGE ORDER ITEM 71 DOL 1.000 0.000 0.000 0.000 0.00

CO 96 Add Bearing Seat Shim Plates, 57th St. Brg, Bent 2

9072 96082072 010 UNIQUE CHANGE ORDER ITEM 72 DOL 3,369.190 0.000 2.000 0.000 0.00

CO 97 IN RD IL (TY SA) 40T-8 (250W EQ) LED / EA

9073 96082073 UNIQUE CHANGE ORDER ITEM 73 DOL 3,181.050 0.000 0.000 0.000 0.00

CO 41 Reimb For Engr Costs ~ Redesign Of RW 11 & 12

9075 96082075 UNIQUE CHANGE ORDER ITEM 75 DOL 8,354.830 0.000 0.000 0.000 0.00

CO 100 Rmv & Relay Brg Sdwlk / Landscape Pavers

0.00Category Subtotal

001514123NH 2012(690)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

2775 59452006 002 WTR(JACK,BORE OR TUNNEL)WTR MAIN(12") LF 130.000 60.000 -60.000 0.000 0.00

2845 59452056 002 WTR(JACK,BORE OR TUNNEL)(WTR MAIN)(18") LF 200.000 60.000 0.000 0.000 0.00

2870 59452088 002 WTR(JACK,BORE OR TUNNEL)WTR MAIN(8") LF 105.000 34.000 0.000 0.000 0.00

2895 59452137 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(42") LF 550.000 392.000 0.000 0.000 0.00

2920 59452142 002 WTR(PIPE STEEL CASING)(42")(OPEN CUT) LF 255.000 173.000 -173.000 0.000 0.00

2930 59452145 002 WTR(GATE VALVE & BOX)COMPL(27") EA 32,550.000 1.000 -1.000 0.000 0.00

2940 59452147 002 27" DUCTILE IRON PIPE LF 195.000 512.000 -512.000 0.000 0.00

3000 59452162 002 WTR(RESTRAINED JOINT)(DI) 27" LF 245.000 450.000 -450.000 0.000 0.00

3010 59462004 001 SWR(ABANDON PIPE)(6") LF 7.000 550.000 0.000 0.000 0.00

3035 59462121 001 SWR (SDR 26 PVC 12")DEPTH 2' TO 6' LF 30.250 202.000 -202.000 0.000 0.00

3040 59462122 001 SWR (SDR 26 PVC 12")DEPTH 6' TO 8' LF 33.000 69.000 -69.000 0.000 0.00

3080 59462205 001 SWR(SDR26 PVC 8")DEPTH 2' TO 6' LF 30.250 624.000 -624.000 0.000 0.00

3090 59462207 001 SWR(SDR26 PVC 8")DEPTH 8' TO 10' LF 37.500 972.000 -972.000 0.000 0.00

3095 59462208 001 SWR(SDR26 PVC 8")DEPTH 10' TO 12' LF 45.000 31.000 -31.000 0.000 0.00

3115 59462212 001 SWR(NEW SHORT SERVICE)(2") EA 600.000 11.000 0.000 0.000 0.00

3125 59462214 001 REMOVE AND DISPOSE OF 6-INCH WW LINE LF 17.500 1,679.000 999.000 0.000 0.00

3180 59472039 000 DUCT BANK LF 96.300 501.000 0.000 0.000 0.00

3200 59472046 000 AT&T POWER POLE EA 1,638.000 2.000 0.000 0.000 0.00

3215 59472049 000 REMOVE AT&T DUCT BANK LF 50.600 2,281.000 0.000 0.000 0.00

3234 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 22.990 0.000 102.000 0.000 0.00

Added By CO 13~WTR(RESTRAINED JOINT(PVC 900)6"

3252 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 0.000 0.000 0.00

CO 76 Reloc WLs O & P, Reimb For Work Delay Costs Incurred

3253 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 4,082.930 0.000 0.000 0.000 0.00

CO 76 Reloc WLs O & P, Remob Utility Contractor

0.00Category Subtotal

001514124NH 2012(689)PROJECT CONTROL

Page 29: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 46ESTIMATE 0076

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

3400 59452007 002 WTR(CASE PIPE,JACK,BOR OR TUNL)STL(16") LF 195.000 78.000 0.000 0.000 0.00

3459 59452152 002 REMOVE AND DISPOSE(2-INCH WATERLINE) LF 7.500 0.000 650.000 0.000 0.00

Adjusted By CO #8

3475 59452156 002 REMOVE AND DISPOSE(18-INCH WATERLINE) LF 32.000 50.000 370.000 0.000 0.00

3495 59452166 002 WTR(PIPE WTR MAIN)(PVC DR18)(18") LF 73.000 353.000 0.000 0.000 0.00

3510 59452169 002 ABANDON 8" WATERLINE LF 8.000 1,248.000 -1,248.000 0.000 0.00

3515 59452170 002 ABANDON 10" WATERLINE LF 9.000 161.000 0.000 0.000 0.00

3520 59452171 002 ABANDON 12" WATERLINE LF 10.000 1,275.000 0.000 0.000 0.00

3525 59452172 002 ABANDON 18" WATERLINE LF 18.000 163.000 537.000 0.000 0.00

3540 59462004 001 SWR(ABANDON PIPE)(6") LF 7.000 29.000 0.000 0.000 0.00

3545 59462005 001 SWR(ABANDON PIPE)(8") LF 9.000 1,217.000 0.000 0.000 0.00

3550 59462007 001 SWR(ABANDON PIPE)(12") LF 12.000 436.000 0.000 0.000 0.00

3595 59462121 001 SWR (SDR 26 PVC 12")DEPTH 2' TO 6' LF 30.250 1,097.000 -1,097.000 0.000 0.00

3610 59462214 001 REMOVE AND DISPOSE OF 6-INCH WW LINE LF 17.500 299.000 0.000 0.000 0.00

3625 59462219 001 SWR(8")DI 150 LF 50.250 340.000 0.000 0.000 0.00

3655 59462226 001 REMOVE ABANDONED PIPE LF 17.500 1,134.000 0.000 0.000 0.00

3665 59462228 001 REMOVE AND DISPOSE OF 4-INCH WW LINE LF 15.600 78.000 0.000 0.000 0.00

3670 59462229 001 REMOVE AND DISPOSE OF 10-INCH WW LINE LF 17.500 730.000 255.000 0.000 0.00

3680 59462231 001 SWR(8")PVC C900 DR18 LF 34.250 3,678.000 0.000 0.000 0.00

3685 59462232 001 SWR(10")PVC C900 DR18 LF 39.000 960.000 0.000 0.000 0.00

3720 59472046 000 AT&T POWER POLE EA 1,638.000 3.000 0.000 0.000 0.00

0.00Category Subtotal

PROJECT NH 2012(691) CONTROL 001514091

CATEGORY DESCRIPTIONNO CATEGORY MISC

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE $

AMOUNT

SUPP DESCRIPTION

1787 06472003 REMOVE LRSA EA 512.920 0.000 32.000 2.00 1,025.84

CO 50 ~ Add LRSA Left Off 0015-14-125

1853 06502226 REMOVE OVERHD SIGN SUP(SIGN ONLY) EA 1,898.780 0.000 10.000 2.00 3,797.56

CO 50 ~ Add Rmv Lg Sgn Panels Left Off Plans

4,823.40Category Subtotal

PROJECT NH 2012(690) CONTROL 001514123

CATEGORY DESCRIPTIONNO CATEGORY MISC

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE $

AMOUNT

SUPP DESCRIPTION

9035 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 9,701.600 0.000 1.000 1.00 9,701.60

CO 45 ~ Repair Unforeseen 6" Sewer Line @ Culv 3A

9,701.60Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $249,572,751.05

Page 30: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 46ESTIMATE 0076

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002002 002 STA 12,000.000PREPARING ROW 417.000 5,004,000.00 415.00

01032001 EA 2,781.810DISPOSAL OF WATER WELLS 1.000 2,781.81 0.00

Added By CO 15

01042015 SY 39.530REMOVING CONC (SIDEWALKS) 271.440 10,730.02 0.00

CO 82 Demo Bridge Sidewalk

01042054 LF 8.650REMOVING CONCRETE(MOW STRIP) 180.000 1,557.00 0.00

CO 62 Rmv Mow Strip

01052005 000 SY 0.600REMOVING STAB BASE AND ASPH PAV (3") 64,984.190 38,990.51 165,283.00

01052011 000 SY 3.150REMOVING STAB BASE AND ASPH PAV (2"-6") 20,755.470 65,379.73 9,899.00

01052033 000 SY 2.000REMOVING STB BASE AND ASPH PAV(10-14") 122,334.850 244,669.70 86,557.00

01052058 000 SY 1.450REMOVING STAB BASE & ASPH PAV (10"-12") 303,624.910 440,256.14 339,786.00

01102001 000 CY 7.200EXCAVATION (ROADWAY) 1,897,733.000 13,663,677.60 1,824,530.00

01102002 000 CY 8.500EXCAVATION (CHANNEL) 31,725.000 269,662.50 31,102.00

01322002 010 CY 11.000EMBANKMENT (FINAL)(DENS CONT)(TY A) 256,526.000 2,821,786.00 248,120.00

01322004 010 CY 2.400EMBANKMENT (FINAL)(DENS CONT)(TY B) 1,054,763.000 2,531,431.20 1,054,763.00

01322006 010 CY 5.500EMBANKMENT (FINAL)(DENS CONT)(TY C) 5,355.000 29,452.50 6,111.00

01602003 000 SY 2.200FURNISHING AND PLACING TOPSOIL (4") 285,844.890 628,858.76 164,352.00

01622002 000 SY 1.850BLOCK SODDING 1,470.080 2,719.65 44,088.00

01642029 002 SY 0.200CELL FBR MLCH SEED(TEMP)(WARM) 6,067.100 1,213.42 311,603.00

01642039 002 SY 0.120DRILL SEEDING (PERM) (URBAN) (CLAY) 164,051.130 19,686.14 164,352.00

01642041 002 SY 0.100DRILL SEEDING (TEMP) (WARM) 31,399.890 3,139.99 97,280.50

01642043 002 SY 0.100DRILL SEEDING (TEMP) (COOL) 38,030.540 3,803.07 213,937.00

01642052 002 SY 0.100BROADCAST SEED (PERM)(SPECIAL MIX) 3,648.930 364.89 38,505.00

01682001 000 MG 18.000VEGETATIVE WATERING 1,363.200 24,537.60 11,004.00

01692001 002 SY 0.890SOIL RETENTION BLANKETS (CL 1) (TY A) 36,560.080 32,538.47 4,626.00

01692003 002 SY 0.890SOIL RETENTION BLANKETS (CL 1) (TY C) 12,735.500 11,334.60 7,152.00

01692006 002 SY 1.190SOIL RETENTION BLANKETS (CL 2) (TY F) 1,143.340 1,360.57 4,129.00

01802001 000 AC 1,208.410WILDFLOWER SEEDING 15.260 18,440.34 15.08

02162001 000 HR 100.000PROOF ROLLING 13.000 1,300.00 28.00

02472041 CY 53.860FL BS (CMP IN PLC)(TY A GR 1)(FNAL POS) 3,306.240 178,074.09 0.00

SUB BALLAST- CO 10 RR Shoo Fly

02472056 033 CY 40.000FL BS (CMP IN PLC)(TY D GR 4)(FNAL POS) 9,807.380 392,295.20 8,297.00

02602016 003 TON 150.010LIME (HYD, COM, OR QK(SLURRY)) 99.040 14,856.99 215.20

02602027 003 SY 3.000LIME TRT (EXST MATL)(8") 5,280.350 15,841.05 11,929.00

03052002 000 SY 2.250SALV, HAUL & STKPL RCL APH PV (0 TO 2") 28,762.580 64,715.81 59,674.00

03052003 000 SY 1.150SALV, HAUL & STKPL RCL APH PV (2 TO 4") 111,688.540 128,441.82 139,098.00

03052007 000 SY 3.000SLV,HAUL & STKPL RCL APH PV (10 TO 12") 172,102.830 516,308.49 205,134.00

03102005 000 GAL 1.900PRIME COAT (MC-30 OR AE-P) 7,156.520 13,597.39 4,643.00

03162022 016 GAL 3.150ASPH (HFRS-2 OR CRS-2) 9,960.000 31,374.00 21,813.00

03162378 016 CY 85.000AGGR (TY-D GR-4 OR TY-L GR-4)(SAC-B) 247.800 21,063.00 390.00

03402106 003 TON 100.000D-GR HMA(METH) TY-D PG64-22 1,167.110 116,711.00 817.00

03422002 002 TON 110.000PFC (ASPHALT) PG76-22 99.750 10,972.50 81.63

03422006 002 TON 110.000PFC (AGGREGATE)(PG76 MIX) SAC-A 1,339.300 147,323.00 1,084.45

03462018 000 TON 110.000STONE-MTRX-ASPH SMA-D SAC-B PG76-22 1,677.440 184,518.40 2,808.52

Page 31: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 46ESTIMATE 0076

03512004 000 SY 50.000FLEXIBLE PAVEMENT STRUCTURE REPAIR(8") 1,020.670 51,033.50 4,000.00

03512008 000 SY 65.000FLEXIBLE PAVEMENT STRUCTURE REPAIR(12") 1,743.330 113,316.45 2,000.00

03512012 SY 15.940FLEXIBLE PAVEMENT STRUCTURE REPAIR(2") 24,823.490 395,576.71 0.00

CO 35 ~ Add Pav Repair Items IH 35 Maintenance

03512013 SY 31.880FLEXIBLE PAVEMENT STRUCTURE REPAIR(4") 181.340 5,781.54 0.00

CO 35 ~ Add Pav Repair Items IH 35 Maintenance

03542089 000 SY 6.500PLANE ASPH CONC PAV(1" TO 2") 3,442.380 22,375.47 6,893.00

03602002 003 SY 37.500CONC PVMT (CONT REINF-CRCP)(9") 315,325.204 11,824,695.20 370,694.75

03602002 SY 51.160CONC PVMT (CONT REINF-CRCP)(9") 2,701.900 138,225.26 370,694.75

03602008 003 SY 55.000CONC PVMT (CONT REINF-CRCP)(15") 508,836.510 27,986,008.05 537,077.00

03682001 000 LF 275.000WIDE FLANGE PAVEMENT TERMINALS 1,016.000 279,400.00 1,214.00

04002002 000 CY 13.000STRUCT EXCAV (BOX) 27,391.750 356,092.75 26,316.00

04002003 000 CY 20.000STRUCT EXCAV (PIPE) 5,051.000 101,020.00 5,051.00

04002005 000 CY 48.000CEM STABIL BKFL 26,615.160 1,277,527.68 7,683.00

04002006 000 SY 100.000CUT & RESTORING PAV 3,403.020 340,302.00 1,330.00

04022001 000 LF 3.000TRENCH EXCAVATION PROTECTION 81,106.000 243,318.00 103,089.00

04032001 000 SF 18.000TEMPORARY SPL SHORING 412,472.340 7,424,502.12 272,427.00

04032013 000 SF 20.000TEMPORARY SPL SHORING (RAILR TIE BACK) 1,565.000 31,300.00 1,565.00

04162001 001 LF 60.000DRILL SHAFT (18 IN) 1,403.800 84,228.00 1,264.00

04162002 001 LF 81.000DRILL SHAFT (24 IN) 331.500 26,851.50 372.00

04162003 001 LF 98.000DRILL SHAFT (30 IN) 425.990 41,747.02 626.00

04162004 001 LF 130.000DRILL SHAFT (36 IN) 15,470.650 2,011,184.50 15,766.00

04162005 001 LF 170.000DRILL SHAFT (42 IN) 4,135.020 702,953.40 4,137.00

04162006 001 LF 200.000DRILL SHAFT (48 IN) 2,047.700 409,540.00 2,970.00

04162007 001 LF 310.000DRILL SHAFT (54 IN) 274.000 84,940.00 332.00

04162008 001 LF 270.000DRILL SHAFT (60 IN) 844.000 227,880.00 615.00

04162009 001 LF 450.000DRILL SHAFT (66 IN) 142.000 63,900.00 154.00

04162010 001 LF 550.000DRILL SHAFT (72 IN) 100.000 55,000.00 100.00

04162015 001 LF 35.000DRILL SHAFT (NON-REINFORCED)(12 IN) 7.000 245.00 21.00

04162018 001 LF 75.000DRILL SHAFT (SIGN MTS)(24 IN) 21.000 1,575.00 42.00

04162023 001 LF 630.000DRILL SHAFT (SIGN MTS)(54 IN) 18.000 11,340.00 18.00

04162029 001 LF 115.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 210.670 24,227.05 244.00

04162029 001 LF 327.900DRILL SHAFT (RDWY ILL POLE) (30 IN) 0.000 0.00 244.00

04162031 001 LF 150.000DRILL SHAFT (TRF SIG POLE) (30 IN) 22.000 3,300.00 33.00

04162032 001 LF 160.000DRILL SHAFT (TRF SIG POLE) (36 IN) 156.000 24,960.00 182.00

04162034 001 LF 300.000DRILL SHAFT (TRF SIG POLE) (48 IN) 88.000 26,400.00 88.00

04202003 002 CY 620.000CL C CONC (ABUT) 2,412.300 1,495,626.00 2,412.30

04202004 002 CY 550.000CL C CONC (BENT) 6,964.873 3,830,680.15 6,906.40

04202005 002 CY 380.000CL C CONC (FOOTING) 73.600 27,968.00 54.90

04202006 002 CY 465.590CL C CONC (RAIL FOUNDATION) 588.560 274,027.65 0.00

Added By CO 29 For T221 & T880SS Trf Rails

04202008 002 CY 1,050.000CL C CONC (WINGWALLS) 28.330 29,746.50 21.00

04202013 002 CY 650.000CL C CONC (MISC) 444.690 289,048.50 394.00

04202017 CY 682.040CL C CONC (BENT)(MASS PLACEMENT) 1,266.820 864,021.91 0.00

CO 68 Add Mass Placement Conc Item

04202019 002 CY 600.000CL C CONC (CAP) 286.000 171,600.00 286.00

04202027 002 CY 720.000CL F CONC (BENT) 513.900 370,008.00 470.10

04202031 002 CY 900.000CL S CONC (SHEAR KEY) 26.800 24,120.00 26.80

04202033 002 CY 345.000CL S CONC (APPR SLAB) 2,545.730 878,276.85 3,028.50

Page 32: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 46ESTIMATE 0076

04202034 002 CY 350.000CL S CONC (BRIDGE SDWLK) 138.300 48,405.00 269.40

04202051 002 CY 880.000CL C CONC (COLUMN) 189.000 166,320.00 189.00

04202052 002 CY 880.000CL C CONC (PILASTER) 450.032 396,028.16 858.60

04202076 002 CY 540.000CL C CONC (TRAFFIC RAIL) 40.800 22,032.00 102.70

04202087 002 CY 850.000CL F CONC (ABUT) 148.500 126,225.00 148.50

04202229 002 CY 850.000CL K CONC (BENT) 51.500 43,775.00 51.50

04222001 000 SF 12.000REINF CONC SLAB 582,715.620 6,992,587.44 654,213.70

04232001 000 SF 35.000RETAINING WALL (MSE) 411,299.330 14,395,476.55 420,855.00

04232007 000 SF 38.000RETAINING WALL (SPREAD FOOTING) 3,020.000 114,760.00 3,020.00

04232010 000 SF 40.000RETAINING WALL (ROCK NAILED)(FACIA) 83,886.630 3,355,465.20 98,958.00

04232010 SF 41.060RETAINING WALL (ROCK NAILED)(FACIA) 35,875.400 1,473,043.92 98,958.00

04232010 SF 46.060RETAINING WALL (ROCK NAILED)(FACIA) 11,786.200 542,872.37 98,958.00

CO 46 ~ Redesign Of Retaining Wall 64C

04232011 000 SF 36.000RETAINING WALL (DRILL SHAFT)(FACIA) 2,295.640 82,643.04 2,563.00

04232012 SF 97.060RETAINING WALL (CAST-IN-PLACE) 546.600 53,053.00 0.00

CO 71 Addition Of CIP Retaining Walls

04232013 000 SF 58.000RETAINING WALL (TIEBACK) 52,063.394 3,019,676.85 89,527.00

04252004 001 LF 190.000PRESTR CONC BEAM (TY IV) 0.000 0.00 0.00

04252004 001 LF 192.520PRESTR CONC BEAM (TY IV) 2,867.350 552,018.00 0.00

CO 39 ~ Add U Bars To Ty IV Beams, BNSF ML & ShooFly

Brgs.

04252019 001 LF 160.000PRESTR CONC U-BEAM (U54) 34,010.680 5,441,708.80 34,010.68

04252068 001 LF 185.000PRESTR CONC GIRDER (TX54) 3,580.000 662,300.00 3,580.00

04252069 001 LF 185.000PRESTR CONC GIRDER (TX62) 9,684.800 1,791,688.00 9,684.80

04252070 001 LF 180.000PRESTR CONC GIRDER (TX70) 14,508.000 2,611,440.00 14,508.00

04292010 SF 395.400CNC STR REP (BRDG DECK)(FULL DEPTH) 16.000 6,326.40 0.00

CO 53~Conc Brg Deck Repair~Lampasas O/P

04312001 001 SF 1.970PNEUM PLAC CONC (ENCASE) 1,014.000 1,997.58 1,038.00

04322001 000 CY 260.000RIPRAP (CONC)(4 IN) 2,390.855 621,622.30 4,023.30

04322002 000 CY 330.000RIPRAP (CONC)(5 IN) 549.247 181,251.51 238.00

04322021 000 CY 60.000RIPRAP (STONE PROTECTION)(18 IN) 204.150 12,249.00 689.00

04322030 000 CY 1,050.000RIPRAP (CONC)(CL C) 16.550 17,377.50 117.00

04322037 000 CY 120.000RIPRAP (STONE TY R)(DRY)(18 IN) 83.275 9,993.00 250.00

04322039 000 CY 420.000RIPRAP (MOW STRIP)(4 IN) 117.260 49,249.20 508.63

04322041 000 CY 70.000RIPRAP (STONE COMMON)(DRY)(18 IN) 2,113.870 147,970.90 301.00

04322048 000 CY 450.000RIPRAP (CONC)(FLUME) 1,265.544 569,494.80 1,535.00

04322066 000 CY 290.000RIPRAP (CONC)(CL B) 939.440 272,437.60 1,026.30

04342030 003 EA 1,000.000LAMINATED ELASTOMERIC BEARING 0.000 0.00 0.00

04342030 EA 1,978.840LAMINATED ELASTOMERIC BEARING 40.000 79,153.60 0.00

04342052 003 EA 1,400.000ELASTOMERIC BEAR (EE8) 20.000 28,000.00 20.00

04342073 003 EA 2,600.000ELASTOMERIC BEAR (F8) 10.000 26,000.00 10.00

04422002 016 LB 1.350STR STL (PLATE GIRDER) 1,227,969.000 1,657,758.15 1,227,969.00

04422046 016 LB 1.450STRUCTURAL STEEL(RAILROAD DECK-GIRDER) 994,800.000 1,442,460.00 914,280.00

04422048 016 LB 4.000STRUCTURAL STEEL(MISC NON-BRIDGE) 4,560.000 18,240.00 39,398.00

04502013 001 LF 45.000RAIL (TY SSTR) 3,151.000 141,795.00 8,483.00

04502018 001 LF 105.000RAIL (TY C411) 1,582.100 166,120.50 6,999.00

04502025 001 LF 95.000RAIL (TY PR1) 494.500 46,977.50 939.00

04502028 001 LF 110.000RAIL (TY C411)(MOD) 1,706.340 187,697.40 983.00

04502063 001 LF 80.000RAIL TYPE (TY T401) 12,909.900 1,032,792.00 14,849.80

Page 33: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 33 of 46ESTIMATE 0076

04502071 001 LF 125.000RAIL (TY C402) 514.050 64,256.25 298.00

04502079 001 LF 45.000RAIL (HANDRAIL)(SPL) 655.380 29,492.10 1,040.20

04502080 001 LF 48.000RAIL (TY T221) 16,498.500 791,928.00 3,413.00

04502164 001 LF 55.000RAIL (TY T80SS) 22,025.320 1,211,392.60 22,710.00

04502203 001 LF 55.000RAIL(TY T221)(MOD) 2,482.500 136,537.50 18,109.00

04542001 000 LF 84.000SEALED EXPANSION JOINT (4 IN)(SEJ-A) 3,993.900 335,487.60 4,548.60

04582001 000 SY 295.000WATRPF (TY 1) 46.000 13,570.00 94.00

04582008 000 SY 170.000WATRPF (TY RR-1) 2,467.200 419,424.00 4,934.70

04622002 015 LF 140.000CONC BOX CULV (3 FT X 3 FT) 433.000 60,620.00 687.00

04622003 015 LF 110.000CONC BOX CULV (4 FT X 2 FT) 236.000 25,960.00 296.00

04622004 015 LF 130.000CONC BOX CULV (4 FT X 3 FT) 107.000 13,910.00 107.00

04622005 015 LF 200.000CONC BOX CULV (4 FT X 4 FT) 165.000 33,000.00 165.00

04622007 015 LF 210.000CONC BOX CULV (5 FT X 3 FT) 3,870.000 812,700.00 3,792.00

04622010 015 LF 270.000CONC BOX CULV (6 FT X 3 FT) 654.000 176,580.00 654.00

04622011 015 LF 280.000CONC BOX CULV (6 FT X 4 FT) 476.000 133,280.00 476.00

04622012 015 LF 290.000CONC BOX CULV (6 FT X 5 FT) 365.000 105,850.00 365.00

04622013 015 LF 360.000CONC BOX CULV (6 FT X 6 FT) 89.000 32,040.00 71.00

04622015 015 LF 340.000CONC BOX CULV (7 FT X 4 FT) 101.000 34,340.00 101.00

04622017 015 LF 400.000CONC BOX CULV (7 FT X 6 FT) 38.000 15,200.00 38.00

04622019 015 LF 280.000CONC BOX CULV (8 FT X 4 FT) 1,577.000 441,560.00 1,577.00

04622024 015 LF 360.000CONC BOX CULV (9 FT X 5 FT) 435.000 156,600.00 435.00

04622030 015 LF 430.000CONC BOX CULV (10 FT X 6 FT) 274.000 117,820.00 274.00

04622034 015 LF 470.000CONC BOX CULV (10 FT X 10 FT) 1,724.000 810,280.00 1,724.00

04622074 015 LF 800.000CONC BOX CULV (12 FT X 10 FT) 672.000 537,600.00 672.00

04642003 006 LF 45.000RC PIPE (CL III)(18 IN) 1,708.000 76,860.00 1,162.00

04642004 006 LF 45.000RC PIPE (CL III)(21 IN) 721.000 32,445.00 729.00

04642005 006 LF 52.000RC PIPE (CL III)(24 IN) 75,177.230 3,909,215.96 73,865.00

04642007 006 LF 75.000RC PIPE (CL III)(30 IN) 9,462.000 709,650.00 9,748.00

04642009 006 LF 105.000RC PIPE (CL III)(36 IN) 15,463.940 1,623,713.70 15,323.00

04642010 006 LF 140.000RC PIPE (CL III)(42 IN) 6,489.100 908,474.00 6,338.00

04642011 006 LF 160.000RC PIPE (CL III)(48 IN) 3,353.000 536,480.00 4,424.00

04642012 006 LF 200.000RC PIPE (CL III)(54 IN) 512.000 102,400.00 640.00

04642013 006 LF 175.000RC PIPE (CL III)(60 IN) 235.000 41,125.00 264.00

04642029 006 LF 220.000RC PIPE (CL IV)(54 IN) 1,514.000 333,080.00 1,514.00

04642035 006 LF 75.000RC PIPE (CL V)(18 IN) 320.000 24,000.00 193.50

04642036 006 LF 85.000RC PIPE (CL V)(24 IN) 51.500 4,377.50 1,803.00

04642038 006 LF 85.000RC PIPE (CL V)(30 IN) 83.000 7,055.00 96.00

04642041 006 LF 145.000RC PIPE (CL V)(42 IN) 277.000 40,165.00 280.00

04652003 001 EA 4,000.000INLET (COMPL)(TY H) 58.750 235,000.00 47.00

04652005 001 EA 3,500.000MANH (COMPL)(TY M) 206.500 722,750.00 194.00

04652021 001 EA 5,500.000INLET (COMPL)(CURB)(TY IIR)(10') 4.000 22,000.00 4.00

04652027 001 EA 5,800.000INLET (COMPL)(CURB)(TY II)(10') 174.500 1,012,100.00 204.00

04652028 001 EA 7,000.000INLET (COMPL)(CURB)(TY II)(15') 125.750 880,250.00 131.00

04652105 001 EA 3,000.000MANH (COMPL)(TY M)(MOD) 150.000 450,000.00 159.00

04652106 001 EA 2,100.000INLET EXT (TYII) 14.000 29,400.00 42.00

04652161 001 EA 5,000.000INLET (COMPL)(TY H)(MOD) 4.000 20,000.00 1.00

04652203 001 EA 5,800.000INLET (COMPL)(CTB)(TY S) 55.250 320,450.00 64.00

04652235 001 EA 2,500.000INLET (COMPL)(TY C)(2 GRATE) 5.000 12,500.00 5.00

04652255 EA 8,320.000INLET (COMP)(TY AZ2G) 1.000 8,320.00 0.00

Page 34: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 34 of 46ESTIMATE 0076

CO 70 ~ Chg Curb Inlets to AZ & AZ2G (SPL)

04652259 001 EA 6,000.000INLET (COMPL)(CURB)(TY I)(10') 51.500 309,000.00 44.00

04652271 001 EA 5,800.000INLET (COMPL)(CURB)(TY IR)(10') 2.750 15,950.00 3.00

04652273 001 EA 9,000.000INLET (COMPL)(CURB)(TY II)(20') 30.000 270,000.00 28.00

04652281 001 EA 2,000.000INLET (COMPL)(TY C 1-GRATE) 16.250 32,500.00 20.00

04652290 001 EA 7,000.000INLET(COMPL)(CURB)(TY 1)(15') 31.500 220,500.00 28.00

04652414 001 EA 5,800.000INLET (COMPL)(MSE WALL)(2 GRATE) 33.000 191,400.00 32.00

04652450 001 EA 4,200.000INLET (COMPL)(MSE WALL)(1 GRATE) 2.000 8,400.00 2.00

04652490 001 EA 1,500.000INLET EXT (SPL) 468.000 702,000.00 548.00

04652495 001 EA 9,000.000INLET (COMPL)(CURB)(TY II-G) 3.000 27,000.00 3.00

04652500 001 EA 3,500.000INLET(COMPL)(DROP)(TY C)(3-GRATE) 6.000 21,000.00 6.00

04652562 001 EA 23,000.000JUNCTION BOX (SPL A) 2.000 46,000.00 2.00

04652767 EA 22,074.010INLET (COMPL)(TY AZ 2G)(SPL) 1.000 22,074.01 0.00

CO 70 ~ Chg Curb Inlets to AZ & AZ2G (SPL)

04662007 000 EA 6,000.000WINGWALL (SW-0)(HW=5 FT) 1.000 6,000.00 1.00

04662008 000 EA 5,000.000WINGWALL (SW-0)(HW=6 FT) 2.000 10,000.00 2.00

04662009 EA 12,457.910WINGWALL (SW-0)(HW=7 FT) 1.000 12,457.91 0.00

CO 12 ~ Replaces 466-2052 @ BC N5 ~ Buc'ees Ingress &

Egress

04662036 000 EA 5,200.000WINGWALL (FW-S)(HW=6 FT) 1.000 5,200.00 1.00

04662038 000 EA 9,500.000WINGWALL (FW-S)(HW=8 FT) 1.000 9,500.00 1.00

04662050 000 EA 11,000.000WINGWALL (PW)(HW=6 FT) 3.000 33,000.00 3.00

04662052 000 EA 14,500.000WINGWALL (PW)(HW=8 FT) 3.000 43,500.00 2.00

04662054 000 EA 26,000.000WINGWALL (PW)(HW=10 FT) 1.000 26,000.00 1.00

04662132 000 EA 13,000.000HEADWALL (CH-PW-0)(DIA= 54 IN) 1.000 13,000.00 1.00

04662147 000 EA 20,000.000HEADWALL (CH-PW-S)(DIA= 54 IN) 1.000 20,000.00 1.00

04662331 000 EA 15,000.000WINGWALL (PW-1)(HW=8 FT) 2.000 30,000.00 2.00

04662335 000 EA 35,000.000WINGWALL (PW-1)(HW=12 FT) 1.000 35,000.00 1.00

04662337 000 EA 11,000.000WINGWALL (PW-1)(HW=14 FT) 1.000 11,000.00 1.00

04662357 000 EA 12,000.000WINGWALL (SW-O)(HW=7FT)(MOD) 1.000 12,000.00 2.00

04672041 000 EA 6,500.000SET (TY I)(S= 5 FT)(HW= 6 FT)(3:1)(C) 1.000 6,500.00 1.00

04672050 000 EA 7,000.000SET (TY I)(S= 6 FT)(HW= 6 FT)(3:1)(C) 0.800 5,600.00 1.00

04672059 000 EA 9,900.000SET (TY I)(S= 7 FT)(HW= 6 FT)(3:1)(C) 2.600 25,740.00 2.00

04672182 000 EA 5,500.000SET (TY I)(S= 5 FT)(HW= 3 FT)(6:1)(P) 2.000 11,000.00 2.00

04672224 000 EA 1,000.000SET (TY II)(24 IN)(RCP)(4:1)(C) 5.000 5,000.00 1.00

04672288 000 EA 1,200.000SET (TY II)(24 IN)(RCP)(6:1)(P) 3.000 3,600.00 3.00

04672290 000 EA 2,400.000SET (TY II)(30 IN)(RCP)(6:1)(P) 6.000 14,400.00 2.00

04672292 000 EA 3,600.000SET (TY II)(36 IN)(RCP)(6:1)(P) 2.000 7,200.00 1.00

04672293 000 EA 4,000.000SET (TY II)(42 IN)(RCP)(6:1)(P) 1.000 4,000.00 1.00

04672294 000 EA 9,500.000SET (TY II)(48 IN)(RCP)(6:1)(P) 2.000 19,000.00 2.00

04672348 000 EA 900.000SET (TY II)(18 IN)(RCP)(4:1)(P) 2.000 1,800.00 2.00

04672356 000 EA 950.000SET (TY II)(24 IN)(RCP)(3:1)(P) 6.000 5,700.00 5.00

04762002 000 LF 420.000JACK BOR OR TUN PIPE(24 IN)(RC)(CL III) 0.000 0.00 0.00

04762002 LF 483.000JACK BOR OR TUN PIPE(24 IN)(RC)(CL III) 67.000 32,361.00 0.00

CO 22 Reduced Qty & Adjusted Unit Price

04762004 000 LF 580.000JACK BOR OR TUN PIPE(36 IN)(RC)(CL III) 597.000 346,260.00 184.00

04762005 000 LF 650.000JACK BOR OR TUN PIPE(42 IN)(RC)(CL III) 192.000 124,800.00 278.00

04762005 LF 682.500JACK BOR OR TUN PIPE(42 IN)(RC)(CL III) 186.000 126,945.00 278.00

CO 22 Reduced Qty & Adjusted Unit Price

Page 35: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 35 of 46ESTIMATE 0076

04762006 000 LF 780.000JACK BOR OR TUN PIPE(48 IN)(RC)(CL III) 200.000 156,000.00 1,423.00

04762006 LF 897.000JACK BOR OR TUN PIPE(48 IN)(RC)(CL III) 600.000 538,200.00 1,423.00

CO 22 Reduced Qty & Adjusted Unit Price

04762015 000 LF 660.000JACK BOR OR TUN PIPE(42 IN)(RC)(CL IV) 67.000 44,220.00 67.00

04762025 000 LF 700.000JACK BOR OR TUN PIPE(42 IN)(RC)(CL V) 212.000 148,400.00 212.00

04792004 EA 638.220ADJ MANHS (SANITARY) 16.000 10,211.52 0.00

Added By CO 13

04792004 EA 3,418.310ADJ MANHS (SANITARY) 1.000 3,418.31 0.00

CO 69 Adj Exist COT MH G2 @ Ira Young Dr.

04792006 000 EA 3,000.000ADJUST INLET (CAP) 53.500 160,500.00 2.00

04812012 000 LF 30.000PVC PIPE (SCH 40)(6 IN) 90.000 2,700.00 90.00

04962008 000 LF 75.000REMOV STR (BOX CULVERT) 2,364.000 177,300.00 2,364.00

04962010 000 EA 55,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 10.000 550,000.00 11.00

04962011 000 EA 115,000.000REMOV STR (BRIDGE 500-999 FT LENGTH) 4.000 460,000.00 4.00

04962012 000 EA 420,000.000REMOV STR (BRIDGE 1000 FT OR GREATER) 3.000 1,260,000.00 3.00

04962043 LF 3.080REMOV STR (SMALL FENCE) 230.000 708.40 0.00

CO 21 ~ Rmv CL Fence @ Security Mini Storage

05002001 005 LS 20,300,000.000MOBILIZATION 0.900 18,270,000.00 1.00

05022001 033 MO 54,850.000BARRICADES, SIGNS AND TRAFFIC HANDLING 64.000 3,510,400.00 48.00

05022045 EA 2,267.240LANE CLOSURES 250.000 566,810.00 0.00

CO 36~Sngl Ln Closure (Night)~ Asbestos Abate Median Wall

05062002 011 LF 16.000ROCK FILTER DAMS (INSTALL) (TY 2) 1,282.000 20,512.00 6,057.00

05062003 011 LF 50.000ROCK FILTER DAMS (INSTALL) (TY 3) 29.000 1,450.00 290.00

05062009 011 LF 7.000ROCK FILTER DAMS (REMOVE) 93.000 651.00 6,153.00

05062016 011 SY 15.000CONSTRUCTION EXITS (INSTALL) (TY 1) 6,740.070 101,101.05 6,993.00

05062019 011 SY 10.000CONSTRUCTION EXITS (REMOVE) 133.330 1,333.30 6,993.00

05062024 011 HR 123.020BACKHOE WORK (EROSION & SEDM CONT) 326.000 40,104.52 0.00

Added By CO 28

05062026 011 HR 158.160FRNT END LOADER WORK (ERSN & SEDM CONT) 24.000 3,795.84 0.00

Added By CO 28

05062027 011 HR 160.180BLADING WORK (EROSION & SEDM CONT) 60.000 9,610.80 0.00

Added By CO 28

05062034 011 LF 2.500TEMPORARY SEDIMENT CONTROL FENCE 72,640.000 181,600.00 58,934.00

05082002 000 SY 45.000CONSTRUCTING DETOURS 156,552.090 7,044,844.05 152,830.00

05122004 002 LF 51.400PORT CTB (FUR & INST)(SNGL SLP)(TY 1) 77,739.000 3,995,784.60 77,739.00

05122008 002 LF 42.000PORT CTB (FUR & INST)(LOW PROF)(TY 1) 16,000.000 672,000.00 16,010.00

05122009 002 LF 61.000PORT CTB (FUR & INST)(LOW PROF)(TY 2) 1,360.000 82,960.00 1,360.00

05122013 002 LF 4.800PORT CTB (DES SOURCE)(SNGL SLP)(TY 1) 19,729.310 94,700.69 18,251.00

05122022 002 LF 3.200PORT CTB (MOVE)(SNGL SLP) (TY 1) 255,841.000 818,691.20 127,609.00

05122026 002 LF 3.650PORT CTB (MOVE)(LOW PROF)(TY 1) 114,810.000 419,056.50 44,960.00

05122027 002 LF 11.100PORT CTB (MOVE)(LOW PROF)(TY 2) 7,680.000 85,248.00 2,720.00

05122031 002 LF 3.850PORT CTB (STKPL)(SNGL SLP) (TY 1) 32,550.000 125,317.50 107,944.00

05122035 002 LF 4.200PORT CTB (STKPL)(LOW PROF)(TY 1) 4,500.000 18,900.00 21,289.00

05122036 002 LF 10.900PORT CTB (STKPL)(LOW PROF)(TY 2) 220.000 2,398.00 1,500.00

05142004 002 LF 45.000PERM CONC TRF BARR (SGL SLP)(TY 1)(42") 15,754.000 708,930.00 25,083.00

05142006 002 LF 100.000PERM CONC TRF BARR (SGL SLP)(TY 3)(42") 1,274.000 127,400.00 3,559.00

05142022 002 LF 120.000PERM CONC TRF BARR (SGL SLP)(TY 4)(42") 450.000 54,000.00 290.00

05142022 002 LF 128.110PERM CONC TRF BARR (SGL SLP)(TY 4)(42") 10.000 1,281.10 290.00

05282004 000 SY 46.000LANDSCAPE PAVERS 1,761.630 81,034.98 8,326.00

Page 36: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 36 of 46ESTIMATE 0076

05292003 000 LF 11.000CONC CURB & GUTTER (TY I) 4,259.000 46,849.00 14,722.00

05292004 000 LF 12.000CONC CURB & GUTTER (TY II) 8,791.750 105,501.00 2,523.00

05292006 000 LF 1.600CONC CURB (MONO) (TY II) 75,721.420 121,154.27 112,854.68

05292030 000 LF 1.250CONC CURB (MONO) (TY II A) 30,924.000 38,655.00 27,960.32

05292037 000 LF 12.000CONC CURB (TY II)(REINF) 236.000 2,832.00 15,603.00

05292065 000 LF 60.000CONC CURB (TY F2) 651.600 39,096.00 554.00

05302004 000 SY 40.000INTERSECTIONS (CONC) 8,154.070 326,162.80 8,301.11

05302010 000 SY 47.000DRIVEWAYS (CONC) 13,324.417 626,247.60 12,544.00

05302010 SY 54.830DRIVEWAYS (CONC) 1,631.820 89,472.69 12,544.00

CO 12 ~ Buc'ees Driveways

05302011 000 SY 27.000DRIVEWAYS (ACP) 2,064.170 55,732.59 5,251.00

05312005 000 EA 1,125.000CURB RAMPS (TY 1) 38.000 42,750.00 97.00

05312007 000 EA 1,225.000CURB RAMPS (TY 3) 7.000 8,575.00 12.00

05312008 000 EA 1,330.000CURB RAMPS (TY 4) 3.000 3,990.00 4.00

05312010 000 EA 1,060.000CURB RAMPS (TY 7) 11.000 11,660.00 8.00

05312014 000 EA 2,000.000CURB RAMPS (TY 22) 2.000 4,000.00 4.00

05312015 000 SY 34.650CONC SIDEWALKS (4") 11,936.365 413,595.08 19,281.30

05312017 000 EA 1,450.000CURB RAMPS (TY 21) 3.000 4,350.00 4.00

05312041 000 EA 1,140.000CURB RAMPS (TY 10) 6.000 6,840.00 8.00

05402002 023 LF 21.000MTL W-BEAM GD FEN (STEEL POST) 62.000 1,302.00 75.00

05402002 023 LF 25.200MTL W-BEAM GD FEN (STEEL POST) 362.500 9,135.00 75.00

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

05402011 023 EA 1,330.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 1.000 1,330.00 1.00

05402044 023 EA 954.450DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION 2.000 1,908.90 0.00

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

05422001 LF 7.620REMOVING METAL BEAM GUARD FENCE 305.000 2,324.10 0.00

05422002 EA 106.050REMOVING TERMINAL ANCHOR SECTION 1.000 106.05 0.00

05442001 EA 2,014.950GUARDRAIL END TREATMENT (INSTALL) 2.000 4,029.90 0.00

CO 62 ~ Install MBGF Elements & Upgrade To Current Std Shts

05442003 EA 265.130GUARDRAIL END TREATMENT (REMOVE) 1.000 265.13 0.00

05452001 000 EA 12,895.000CRASH CUSH ATTEN (INSTL) 53.000 683,435.00 61.00

05452049 000 EA 1,350.000CRASH CUSH ATTEN (INSTL)(WORK ZONE) 7.000 9,450.00 30.00

05452049 EA 17,191.770CRASH CUSH ATTEN (INSTL)(WORK ZONE) 22.000 378,218.94 30.00

CO 16 ~ ADD ML WZ CC Attenuators

05452050 000 EA 1,350.000CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) 86.000 116,100.00 31.00

05452051 000 EA 900.000CRASH CUSH ATTEN (REMOVE)(WORK ZONE) 26.000 23,400.00 30.00

05502001 000 LF 23.500CHAIN LINK FENCE (INSTALL) (6') 307.000 7,214.50 572.00

05502001 LF 30.790CHAIN LINK FENCE (INSTALL) (6') 193.000 5,942.47 572.00

CO 21 ~ Install CL Fence W/ Rail @ Security Mini Storage

05502009 000 LF 20.000CHAIN LINK FENCE (INSTALL)(4') 231.000 4,620.00 234.00

05502010 000 EA 225.000GATE (INSTALL)(SINGLE)(6'X 4') 4.000 900.00 4.00

05562008 000 LF 33.000PIPE UNDERDRAINS (TY 8) (6") 1,611.000 53,163.00 787.00

05852006 100 DOL 1.000RIDE BONUS/PENALTY (ITEM 360) -31,031.000 -31,031.00 171,700.00

Conc Pavement, Frontage Roads, Schd 1

06102002 010 EA 3,375.000INS RD IL AM (TY AL) 30S-8-8 (.25 KW)S 1.500 5,062.50 2.00

06102025 010 EA 2,345.000INS RD IL AM (TY SA) 40T-8 (.25 KW)S 24.000 56,280.00 37.00

06102049 010 EA 3,750.000INS RD IL AM (TY SP) 48S-10-10(.4 KW)S 34.000 127,500.00 92.00

06102060 010 EA 1,065.000INS RD IL AM (U/P) (TY 1) (.15KW)S 64.000 68,160.00 88.00

06102072 010 EA 550.000REMOVE RDWY ILL ASSEM 0.000 0.00 0.00

Page 37: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 37 of 46ESTIMATE 0076

06102072 EA 630.250REMOVE RDWY ILL ASSEM 107.000 67,436.75 0.00

CO 42 ~ Rmv Illum Assms

06172004 003 EA 5,500.000TEMP RD IL (RD IL ASM) 2.000 11,000.00 89.00

06182018 000 LF 2.500CONDT (PVC) (SCHD 40) ( 2") 46,692.000 116,730.00 62,152.00

06182022 000 LF 4.050CONDT (PVC) (SCHD 40) (3") 2,346.000 9,501.30 3,073.00

06182024 000 LF 6.400CONDT (PVC) (SCHD 40) (4") 1,054.000 6,745.60 1,011.00

06182035 000 LF 11.050CONDT (PVC) (SCHD 80) (2") (BORE) 9,601.000 106,091.05 12,901.00

06182039 000 LF 11.200CONDT (PVC) (SCHD 80) (3") (BORE) 3,932.000 44,038.40 4,875.00

06182041 000 LF 22.000CONDT (PVC) (SCHD 80) (4") (BORE) 330.000 7,260.00 604.00

06202009 001 LF 0.900ELEC CONDR (NO. 6) BARE 5,946.000 5,351.40 24,111.00

06202009 001 LF 1.940ELEC CONDR (NO. 6) BARE 22.000 42.68 24,111.00

06202010 001 LF 0.900ELEC CONDR (NO. 6) INSULATED 11,692.000 10,522.80 49,947.00

06202011 001 LF 0.650ELEC CONDR (NO. 8) BARE 14,031.000 9,120.15 49,998.00

06202012 001 LF 0.650ELEC CONDR (NO. 8) INSULATED 31,489.000 20,467.85 105,080.00

06212002 000 LF 1.600TRAY CABLE (3 CONDR) (12 AWG) 3,083.000 4,932.80 3,083.00

06242008 014 EA 495.000GROUND BOX TY A (122311) W/APRON 114.000 56,430.00 158.00

06242014 014 EA 565.000GROUND BOX TY D (162922) W/APRON 32.000 18,080.00 78.00

06282035 003 EA 3,650.000ELC SRV TY A 240/480 100 (NS)SS(E)SP(U) 8.100 29,565.00 12.00

06282173 003 EA 2,965.000ELC SRV TY D 120/240 100 (NS)SS(E)SP(U) 2.900 8,598.50 4.00

06362001 014 SF 12.400ALUMINUM SIGNS (TY A) 1,681.069 20,845.27 3,507.10

06362002 014 SF 17.850ALUMINUM SIGNS (TY G) 1,421.500 25,373.78 1,762.25

06362003 014 SF 14.950ALUMINUM SIGNS (TY O) 2,823.750 42,215.07 9,198.92

06442001 000 EA 415.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 15.000 6,225.00 29.00

06442004 000 EA 515.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 19.000 9,785.00 55.00

06442006 000 EA 715.000IN SM RD SN SUP&AM TY10BWG(1)SA(U) 4.000 2,860.00 10.00

06442025 000 EA 595.000IN SM RD SN SUP&AM TYS80(1)SA(T) 1.000 595.00 2.00

06442027 000 EA 715.000IN SM RD SN SUP&AM TYS80(1)SA(U) 18.000 12,870.00 54.00

06442028 000 EA 665.000IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) 3.000 1,995.00 2.00

06442042 000 EA 1,175.000IN SM RD SN SUP&AM TYS80(2)SA(P) 8.000 9,400.00 33.00

06442056 000 EA 285.000RELOCATE SM RD SN SUP & AM TY 10BWG 51.000 14,535.00 69.00

06442060 EA 74.260REMOVE SM RD SN SUP & AM 8.000 594.08 0.00

CO 50 ~ Add Rmv Sgn Assms Left Off 0015-14-125

06442081 000 EA 270.000IN SM RD SN SUP&AM TYTWT(1)WS(P) 115.000 31,050.00 199.00

06442082 000 EA 325.000IN SM RD SN SUP&AM TYTWT(1)WS(T) 35.000 11,375.00 77.00

06472001 000 LB 2.600INSTALL LRSS (STRUCT STEEL) 5,534.500 14,389.70 7,207.00

06472003 EA 512.920REMOVE LRSA 2.000 1,025.84 0.00

CO 50 ~ Add LRSA Left Off 0015-14-125

06502019 000 EA 27,000.000INS OH SN SUP(25 FT BAL TEE) 3.925 105,975.00 5.00

06502025 000 EA 26,000.000INS OH SN SUP(30 FT BAL TEE) 2.670 69,420.00 4.00

06502034 000 EA 62,000.000INS OH SN SUP(35 FT CANT) 3.250 201,500.00 4.00

06502040 000 EA 22,000.000INS OH SN SUP(40 FT CANT) 3.420 75,240.00 5.00

06502088 000 EA 73,000.000INS OH SN SUP(85 FT BRDG) 0.670 48,910.00 1.00

06502098 000 EA 74,000.000INS OH SN SUP(95 FT BRDG) 0.730 54,020.00 1.00

06502108 000 EA 88,000.000INS OH SN SUP(105 FT BRDG) 0.400 35,200.00 1.00

06502111 000 EA 88,000.000INS OH SN SUP(105 FT COMB) 0.330 29,040.00 1.00

06502113 000 EA 83,000.000INS OH SN SUP(110 FT BRDG) 0.730 60,590.00 1.00

06502121 000 EA 80,000.000INS OH SN SUP(115 FT COMB) 1.660 132,800.00 2.00

06502126 000 EA 82,000.000INS OH SN SUP(120 FT COMB) 0.330 27,060.00 1.00

06502171 000 EA 118,000.000INS OH SN SUP (200 FT BRDG) 1.000 118,000.00 1.00

Page 38: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 38 of 46ESTIMATE 0076

06502173 000 EA 1,975.000REMOVE OVERHD SIGN SUP 10.000 19,750.00 12.00

06502226 EA 1,898.780REMOVE OVERHD SIGN SUP(SIGN ONLY) 2.000 3,797.56 0.00

CO 50 ~ Add Rmv Lg Sgn Panels Left Off Plans

06582278 000 EA 11.750INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) 21.000 246.75 319.00

06582364 000 EA 11.750INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) 94.000 1,104.50 293.00

06582365 000 EA 11.750INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) 99.000 1,163.25 398.00

06622001 000 LF 0.230WK ZN PAV MRK NON-REMOV (W) 4" (BRK) 73,210.000 16,838.30 10,275.00

06622004 000 LF 0.210WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 354,210.000 74,384.10 39,992.00

06622016 LF 4.850WK ZN PAV MRK NON-REMOV (W) 24" (SLD) 886.000 4,297.10 0.00

Added By CO 19 ~ Detour 9

06622017 EA 71.720WK ZN PAV MRK NON-REMOV (W) (ARROW) 4.000 286.88 0.00

Added By CO 19 ~ Detour 9

06622023 EA 151.960WK ZN PAV MRK NON-REMOV (W) (RR XING) 3.000 455.88 0.00

Added By CO 19 ~ Detour 9

06622029 EA 22.710WK ZN PAV MRK NON-REMOV (W)36"(YLD TRI) 33.000 749.43 0.00

Added By CO 19 ~ Detour 9

06622032 000 LF 0.210WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 331,444.000 69,603.24 40,181.00

06622054 000 EA 3.450WK ZN PAV MRK REMOV (REFL) TY II-A-A 582.000 2,007.90 124.00

06622056 000 EA 3.450WK ZN PAV MRK REMOV (REFL) TY II-C-R 5,410.000 18,664.50 3,281.00

06622064 000 LF 0.450WK ZN PAV MRK REMOV (W) 4" (BRK) 33,838.000 15,227.10 182,369.00

06622065 000 LF 0.850WK ZN PAV MRK REMOV (W) 4" (DOT) 358.000 304.30 1,534.00

06622067 000 LF 0.420WK ZN PAV MRK REMOV (W) 4" (SLD) 218,746.000 91,873.32 329,443.00

06622074 000 LF 1.350WK ZN PAV MRK REMOV (W) 8" (LNDP) 7,454.500 10,063.58 2,482.00

06622075 000 LF 1.000WK ZN PAV MRK REMOV (W) 8" (SLD) 52,717.000 52,717.00 32,263.00

06622079 000 LF 6.000WK ZN PAV MRK REMOV (W) 24" (SLD) 2,063.000 12,378.00 1,859.00

06622084 000 EA 105.000WK ZN PAV MRK REMOV (W) (ARROW) 18.000 1,890.00 33.00

06622086 000 EA 775.000WK ZN PAV MRK REMOV (W) (ENTR GORE) 10.000 7,750.00 18.00

06622087 000 EA 975.000WK ZN PAV MRK REMOV (W) (EXIT GORE) 7.000 6,825.00 15.00

06622094 000 EA 125.000WK ZN PAV MRK REMOV (W) (WORD) 8.000 1,000.00 36.00

06622099 000 LF 0.420WK ZN PAV MRK REMOV (Y) 4" (SLD) 264,095.000 110,919.90 369,840.00

06622113 000 EA 1.000WK ZN PAV MRK SHT TERM (TAB) TY W 706.000 706.00 23,826.00

06682112 000 EA 445.000PREFAB PAV MRK TY C (W) (RR XING) 4.000 1,780.00 4.00

06722017 034 EA 3.250REFL PAV MRKR TY II-C-R 929.000 3,019.25 7,893.00

06772001 000 LF 0.360ELIM EXT PAV MRK & MRKS ( 4") 206,679.000 74,404.44 96,406.00

06772002 LF 0.530ELIM EXT PAV MRK & MRKS ( 6") 6,585.000 3,490.05 0.00

Added By CO 19

06772003 000 LF 1.000ELIM EXT PAV MRK & MRKS ( 8") 13,977.000 13,977.00 145.00

06772005 000 LF 1.000ELIM EXT PAV MRK & MRKS (12") 2,314.000 2,314.00 695.00

06772007 LF 3.430ELIM EXT PAV MRK & MRKS (24") 1,458.000 5,000.94 0.00

Added By CO 19

06772008 000 EA 35.000ELIM EXT PAV MRK & MRKS (ARROW) 13.000 455.00 2.00

06772009 EA 88.360ELIM EXT PAV MRK & MRKS (DBL ARROW) 4.000 353.44 0.00

Added By CO 19 ~ Detour 9

06772010 000 EA 375.000ELIM EXT PAV MRK & MRKS (ENTR GORE) 1.000 375.00 6.00

06772011 000 EA 475.000ELIM EXT PAV MRK & MRKS (EXIT GORE) 2.000 950.00 9.00

06772014 EA 104.110ELIM EXT PAV MRK & MRKS (RR XING) 1.000 104.11 0.00

Added By CO 19 ~ Detour 9

06772018 EA 50.900ELIM EXT PAV MRK & MRKS (WORD) 13.000 661.70 0.00

Added By CO 19

Page 39: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 39 of 46ESTIMATE 0076

06772019 EA 31.820ELIM EXT PAV MRK & MRKS (18")(YLD TRI) 7.000 222.74 0.00

Added By CO 19

06772020 EA 31.820ELIM EXT PAV MRK & MRKS (36")(YLD TRI) 8.000 254.56 0.00

Added By CO 19

06802002 000 EA 3,500.000INSTALL HWY TRF SIG (ISOLATED) 2.500 8,750.00 4.00

06822022 001 EA 170.000VEH SIG SEC (12 IN) LED (GRN ARW) 2.000 340.00 17.00

06822023 001 EA 170.000VEH SIG SEC (12 IN) LED (GRN) 47.000 7,990.00 76.00

06822024 001 EA 160.000VEH SIG SEC (12 IN) LED (YEL ARW) 2.000 320.00 15.00

06822025 001 EA 170.000VEH SIG SEC (12 IN) LED (YEL) 47.000 7,990.00 76.00

06822027 001 EA 160.000VEH SIG SEC (12 IN) LED (RED) 47.000 7,520.00 80.00

06822045 001 EA 50.000BACK PLATE (12 IN) (3 SEC) ALUM 45.000 2,250.00 81.00

06822047 001 EA 70.000BACK PLATE (12 IN) (5 SEC) ALUM 2.000 140.00 4.00

06842021 000 LF 3.600TRF SIG CBL (TY A) (12 AWG) (16 CONDR) 3,083.000 11,098.80 13,363.00

06842031 000 LF 1.150TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) 1,528.000 1,757.20 2,136.00

06862048 000 EA 7,250.000INS TRF SIG PL AM(S) 1 ARM (48') ILSN 2.000 14,500.00 3.00

06862050 000 EA 8,075.000INS TRF SIG PL AM(S) 1 ARM(48')LUM&ILSN 4.000 32,300.00 5.00

06862218 000 EA 20,300.000INS TRF SG PL AM(S)2ARM(55-40')LUM&ILSN 2.000 40,600.00 2.00

06862246 000 EA 21,650.000INS TRF SG PL AM(S)2ARM(60-40')LUM&ILSN 2.000 43,300.00 2.00

06872001 004 EA 1,000.000PED POLE ASSEMBLY 14.000 14,000.00 29.00

07002001 000 SY 80.000POTHOLE REPAIR (STANDARD) 3,680.322 294,425.76 500.00

07302002 000 AC 60.000FULL-WIDTH MOWING 1,210.180 72,610.80 2,240.00

07342002 000 CYC 1,100.000LITTER REMOVAL 84.750 93,225.00 96.00

07352001 CYC 2,615.260DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) 68.000 177,837.68 0.00

CO 27 ~ Add Debris Removal Items

07352007 MI 1,568.090DEBRIS REMOVAL (SPOT DEBRIS) 1.000 1,568.09 0.00

CO 27 ~ Add Debris Removal Items

07382001 000 CYC 800.000CLEANING/SWEEPING (CENTER MEDIAN) 69.500 55,600.00 96.00

07382003 000 CYC 800.000CLEANING/SWEEPING (OUTSIDE MAIN LANE) 65.000 52,000.00 96.00

07382005 000 CYC 800.000CLEANING/SWEEPING (FRONTAGE ROAD) 104.000 83,200.00 96.00

07382007 000 CYC 800.000CLEANING/SWEEPING (ENTRANCE/EXIT RAMP) 5.000 4,000.00 96.00

31652001 000 TON 110.000CAM (ASPHALT) PG(76-22) 92.450 10,169.50 63.01

31652003 000 TON 110.000CAM (AGGREGATE) 1,225.080 134,758.80 837.12

32242008 000 TON 56.750D-GR HMA(QCQA) TY-B PG64-22 224,933.362 12,764,968.35 211,048.83

32242027 000 TON 63.000D-GR HMA(QCQA) TY-C SAC-B PG70-22 3,162.660 199,247.58 2,145.00

32242028 000 TON 63.000D-GR HMA(QCQA) TY-C PG70-22 2,792.370 175,919.31 2,872.43

32242059 100 DOL 1.000PRODUCTION BONUS/PENALTY 148,110.100 148,110.10 313,300.00

HM (QCQA) TY B (PG 64-22)

32242060 300 DOL 1.000PLACEMENT BONUS/PENALTY 96,193.750 96,193.75 2,000.00

HM (QCQA) TY C (PG 70-22)(SAC-B)

41162001 000 LF 13.000SOIL NAIL ANCHORS 23,872.000 310,336.00 23,136.00

41162001 LF 17.500SOIL NAIL ANCHORS 12,563.000 219,852.50 23,136.00

41162001 LF 23.070SOIL NAIL ANCHORS 1,579.000 36,427.53 23,136.00

CO 46 ~ Redesign Of Retaining Wall 64C

41182001 000 LF 13.000ROCK NAIL ANCHORS 39,077.000 508,001.00 52,872.00

41182001 LF 22.400ROCK NAIL ANCHORS 53,019.000 1,187,625.60 52,872.00

41182001 LF 23.070ROCK NAIL ANCHORS 8,525.000 196,671.75 52,872.00

CO 46 ~ Redesign Of Retaining Wall 64C

44022001 000 LF 48.000DECK DRAIN (HALF ROUND)(8 IN) 485.000 23,280.00 970.00

45682001 000 EA 7,000.000MICROPILE 32.000 224,000.00 32.00

Page 40: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 40 of 46ESTIMATE 0076

55832001 000 LF 8.000CURB INLET SDMT CONTROL DEVICE(INSTALL) 51.000 408.00 12,884.00

59452002 002 LF 36.000WTR(PIPE WTR MAIN)PVC C900 CL150(8") 4,764.000 171,504.00 3,488.00

59452004 002 LF 75.000WTR(PIPE STEEL CASING)(12")OPEN CUT 1,721.000 129,075.00 802.00

59452006 LF 86.260WTR(JACK,BORE OR TUNNEL)WTR MAIN(12") 41.000 3,536.66 0.00

CO 51 ~ Add Bore Item Left Off Estimate ~ S. WL H

59452006 002 LF 130.000WTR(JACK,BORE OR TUNNEL)WTR MAIN(12") 0.000 0.00 0.00

59452007 002 LF 195.000WTR(CASE PIPE,JACK,BOR OR TUNL)STL(16") 1,104.000 215,280.00 1,478.00

59452008 002 LF 150.000WTR(CASE PIPE,JACK,BOR OR TUNL)STL(12") 466.000 69,900.00 403.00

59452012 002 EA 1,375.000WTR(GATE VALVE & BOX)COMPL(8") 35.000 48,125.00 13.00

59452013 002 EA 950.000WTR(GATE VALVE & BOX)COMPL(6") 32.000 30,400.00 12.00

59452016 002 EA 4,075.000WTR(FIRE HYDRANT W/6" VALVE & BOX) 76.000 309,700.00 73.00

59452017 002 EA 730.000WTR(RELOCATE FIRE HYDRANT) 13.000 9,490.00 20.00

59452017 EA 1,516.560WTR(RELOCATE FIRE HYDRANT) 2.000 3,033.12 20.00

CO 51 ~ Relocate Fire Hydrant S. WL H

59452019 002 EA 5,720.000WTR(AUTO AIR RELEASE VALVE)COMPL(4") 2.000 11,440.00 12.00

59452020 002 LF 1.000WTR(TRENCH EXCAV PROTECT)(5' TO 10') 25,818.000 25,818.00 13,949.00

59452021 002 LF 1.250WTR(TRENCH EXCAV PROTECT)(10' TO 15') 5,176.000 6,470.00 1,164.00

59452022 002 EA 800.000WTR(TIE-IN)COMPL(2") 7.000 5,600.00 1.00

59452024 002 EA 900.000WTR(TIE-IN)COMPL(6") 16.000 14,400.00 11.00

59452025 002 EA 1,200.000WTR(TIE-IN)COMPL(8") 19.000 22,800.00 21.00

59452027 002 EA 760.000WTR(NEW SHORT SERVICE)(3/4")COPPER 33.000 25,080.00 36.00

59452034 EA 1,431.680WTR(RECONN SHORT SERV)(1-1/2")COPPER 8.000 11,453.44 0.00

CO 51 ~ Connect Unknown Wtr Serv To COT Wtr Main

59452044 002 SY 37.000WTR(CUT & REPLACE ASPHALT PAVEMENT) 27.080 1,001.96 454.00

59452063 002 LF 28.000WTR(PIPE WTR MAIN)(PVC C900DR14)(6") 437.000 12,236.00 300.00

59452075 EA 4,916.330TAPPING SLEEVE(GATE VALVE & BOX)(8") 2.000 9,832.66 0.00

CO 30 ~ 8" TAPPING SLEEVE & VALVE, S. WTR F

59452079 002 EA 7,596.050RELOC EXIST METER(NEW METER BOX)COMPL 1.000 7,596.05 0.00

CO 37 Reloc New Instld Wtr Mtr @ Mtl 6-Conflict W / Drvwy

59452081 002 LF 26.900WTR(PIPE WTR MAIN)PVC 900 CL150(6") 8,903.000 239,490.70 5,631.00

59452082 002 LF 94.260WTR(PIPE WTR MAIN)PVC 900 CL150(12") 2,684.000 252,993.84 3,276.00

59452083 002 LF 96.000WTR(PIPE STEEL CASING)(16")(OPEN CUT) 1,432.000 137,472.00 1,206.00

59452085 002 EA 1,830.000WTR(TIE-IN)COMPL(12") 7.000 12,810.00 8.00

59452091 002 EA 2,500.000WTR(GATE VALVE & BOX)COMPL(12") 27.000 67,500.00 8.00

59452095 002 LF 150.000WTR(PIPE STEEL CASING)(24")(OPEN CUT) 2,039.000 305,850.00 1,575.00

59452101 002 LF 215.000WTR STEEL CASING PIPE(36") 454.000 97,610.00 833.00

59452129 002 LF 300.000WTR(CASE PIPE,JACK,BOR OR TUNL)STL(24") 1,544.000 463,200.00 1,276.00

59452136 002 LF 386.070WTR(CASE PIPE,JACK,BOR OR TUNL)STL(30") 154.000 59,455.07 517.00

CO 43 ~ Casing Credit

59452136 002 LF 455.000WTR(CASE PIPE,JACK,BOR OR TUNL)STL(30") 417.000 189,735.00 517.00

59452138 002 EA 9,960.000WTR(TIE-IN)COMPL(18") 5.000 49,800.00 5.00

59452139 002 EA 15,355.000WTR(TIE-IN)COMPL(27") 1.000 15,355.00 3.00

59452140 002 EA 1,525.000WTR(NEW SHORT SERVICE)(2")COPPER 8.000 12,200.00 3.00

59452141 LF 111.070WTR(PIPE STEEL CASING)(30")(OPEN CUT) 346.000 38,430.88 379.00

CO 43 ~ Casing Credit

59452141 002 LF 180.000WTR(PIPE STEEL CASING)(30")(OPEN CUT) 238.000 42,840.00 379.00

59452144 002 EA 13,930.000WTR(GATE VALVE & BOX)COMPL(18") 11.000 153,230.00 3.00

59452146 002 LF 105.00018" DUCTILE IRON PIPE 4,362.000 458,010.00 2,309.00

59452148 002 LF 37.500WTR(RESTRAINED JOINT)(PVC C900)8" 994.000 37,275.00 1,067.00

Page 41: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 41 of 46ESTIMATE 0076

59452149 002 LF 58.250WTR(RESTRAINED JOINT)(PVC C900)12" 700.000 40,775.00 425.00

59452152 002 LF 7.500REMOVE AND DISPOSE(2-INCH WATERLINE) 1,690.000 12,675.00 2,626.00

59452153 002 LF 8.000REMOVE AND DISPOSE(6-INCH WATERLINE) 4,000.000 32,000.00 4,560.00

59452154 002 LF 10.000REMOVE AND DISPOSE(8-INCH WATERLINE) 6,295.000 62,950.00 7,093.00

59452155 002 LF 16.700REMOVE AND DISPOSE(12-INCH WATERLINE) 4,845.000 80,911.50 7,430.00

59452156 002 LF 32.000REMOVE AND DISPOSE(18-INCH WATERLINE) 1,660.000 53,120.00 2,725.00

59452157 002 LF 40.000REMOVE AND DISPOSE(27-INCH WATERLINE) 440.000 17,600.00 812.00

59452158 002 EA 35.000REMOVE WATER METER 18.000 630.00 36.00

59452159 002 EA 575.000REMOVE FIRE HYDRANT ASSEMBLY 39.000 22,425.00 18.00

59452161 002 LF 100.000WTR(RESTRAINED JOINT)(DI) 18" 539.000 53,900.00 434.00

59452163 002 EA 4,360.000WTR(TIE-IN)COMPL(14") 1.000 4,360.00 2.00

59452164 002 LF 34.000WTR(PIPE WTR MAIN)(PVC DR18)(8") 3,025.000 102,850.00 3,281.00

59452165 002 LF 51.000WTR(PIPE WTR MAIN)(PVC DR18)(12") 6,531.000 333,081.00 6,299.00

59452167 002 LF 62.000WTR(PIPE WTR MAIN)PVC C900 CL150(14") 1,583.000 98,146.00 1,605.00

59452168 002 LF 5.700ABANDON 6" WATERLINE 10.000 57.00 1,575.00

59452173 002 LF 17.000REMOVE & DISPOSE(14-INCH WATERLINE) 1,120.000 19,040.00 644.00

59452174 002 TON 8,300.000EXTRA VALVES AND FITTINGS IN PLACE 29.670 246,261.00 13.00

59452182 LF 762.690WTR(CASE PIPE,JACK,BOR OR TUNL)STL(48") 344.000 262,365.36 0.00

Added By CO 13

59452183 LF 279.77030" DUCTILE IRON PIPE 2,315.000 647,667.55 0.00

Added By CO 13

59462010 001 SY 37.000SWR(CUT & REPLC ASPH PAVMNT W/ASPH) 25.000 925.00 488.00

59462019 001 EA 565.000SWR(ABANDON MANHOLE) 3.000 1,695.00 3.00

59462021 001 LF 170.000SWR(PRE-CAST MANH)(EXTRA DEPTH) 149.000 25,330.00 90.00

59462022 001 EA 2,170.000SWR(PRE-CAST MANH)COMPL 34.000 73,780.00 22.00

59462022 EA 5,702.560SWR(PRE-CAST MANH)COMPL 2.000 11,405.12 22.00

CI 51 ~ Conshield MH Added @ FM A

59462028 001 LF 1.150SWR(TRENCH EXCAV PRO)(5'TO 10') 8,221.000 9,454.15 8,604.00

59462029 001 LF 1.750SWR(TRENCH EXCAV PRO)(10'TO 15') 3,612.000 6,321.00 2,308.00

59462030 001 LF 2.250SWR(TRENCH EXCAV PRO)(15'TO 20') 715.000 1,608.75 110.00

59462032 001 LF 34.300SWR(8")SDR 26 5,111.000 175,307.30 583.00

59462032 LF 43.770SWR(8")SDR 26 5,682.000 248,701.14 583.00

Added By CO 13

59462033 001 LF 45.400SWR(10")SDR 26 963.000 43,720.20 0.00

Added By CO #8

59462034 LF 55.770SWR(12")SDR 26 3.000 167.31 0.00

Added By CO 13

59462034 001 LF 58.080SWR(12")SDR 26 1,784.000 103,614.72 0.00

Added By CO #8

59462040 001 LF 107.000SWR(CASING)OPEN CUT(STEEL)(16") 2,287.000 244,709.00 2,207.00

59462155 001 EA 2,300.000SWR(MANHOLE 4'DIA)DEPTH 2'-6' 10.000 23,000.00 4.00

59462156 001 EA 2,435.000SWR(MANHOLE 4'DIA)DEPTH 6'-8' 8.000 19,480.00 7.00

59462156 EA 3,249.090SWR(MANHOLE 4'DIA)DEPTH 6'-8' 1.000 3,249.09 7.00

CO 51 ~ Redesign MHs I1 & C4 ~ Add Bases

59462157 001 EA 2,915.000SWR(MANHOLE 4'DIA)DEPTH 8'-10' 5.000 14,575.00 4.00

59462158 001 EA 3,365.000SWR(MANHOLE 4'DIA)DEPTH 12'-14' 3.000 10,095.00 1.00

59462163 EA 1,664.990SWR(RECONNECT EXIST SEWER SERVICES) 3.000 4,994.97 0.00

CO 51 ~ Connect Unknown Sewer Serv. To COT Sewer Mains

59462176 001 EA 565.000SWR(REMOVE ABANDONED MANHOLES) 8.000 4,520.00 18.00

Page 42: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 42 of 46ESTIMATE 0076

59462202 001 LF 150.000SWR(CASING)OPEN CUT(STEEL)(24") 891.000 133,650.00 594.00

59462203 001 LF 230.000SWR(JACK BORE OR TUNNEL)STL PIPE(16") 944.000 217,120.00 588.00

59462204 001 LF 320.000SWR(JACK BORE OR TUNNEL)STL PIPE(24") 280.000 89,600.00 230.00

59462206 001 LF 35.000SWR(SDR26 PVC 8")DEPTH 6' TO 8' 10.000 350.00 1,843.00

59462209 001 EA 3,230.000SWR(MANHOLE 4' DIA)DEPTH 10'-12' 4.000 12,920.00 4.00

59462210 001 EA 3,230.000SWR(DROP MANHOLE 4'DIA)DEPTH 8'-10' 4.000 12,920.00 2.00

59462210 EA 4,030.050SWR(DROP MANHOLE 4'DIA)DEPTH 8'-10' 1.000 4,030.05 2.00

CO 51 ~ Redesign MHs I1 & C4 ~ Add Bases

59462211 001 EA 4,882.000SWR(DROP MANHOLE 4'DIA)DEPTH 14'-16' 2.000 9,764.00 1.00

59462213 001 EA 1,220.000SWR(NEW SHORT SERVICE)(4") 18.000 21,960.00 4.00

59462215 001 LF 20.250REMOVE AND DISPOSE OF 8-INCH WW LINE 3,720.000 75,330.00 2,983.00

59462216 001 LF 24.300REMOVE AND DISPOSE OF 12-INCH WW LINE 2,691.000 65,391.30 2,045.00

59462217 001 EA 850.000REMOVE 4' DIA WW MANHOLE 29.000 24,650.00 8.00

59462221 001 LF 230.000SWR(CASE PIPE,JACK,BOR OR TUNL)STL(16") 154.000 35,420.00 146.00

59462222 001 LF 320.000SWR(CASE PIPE,JACK,BOR OR TUNL)STL(24") 643.000 205,760.00 999.00

59462223 001 LF 38.000SWR(FORCE MAIN)CI 160 SDR-26(12") 2,095.000 79,610.00 2,406.00

59462224 001 EA 4,280.000SWRFM(CONN PROP 12"SWRFM)TO EX 12"SWRFM 2.000 8,560.00 2.00

59462225 001 EA 7,710.000SWRFM(AIR RELEASE VALVE WITH MANHOLE) 1.000 7,710.00 1.00

59462227 001 EA 1,100.000CNNCT EXISTING WW LINE TO PRPSD MANHOLE 34.000 37,400.00 2.00

59462230 001 LF 24.300REMOVE AND DISPOSE OF 12-INCH WW LINE 1,480.000 35,964.00 2,389.00

59472003 000 LF 2.550FO CABLE AERIAL(TELE) 5,043.000 12,859.65 2,838.00

59472005 000 LF 7.380CABLE BURIED(TELE) 28,583.500 210,946.23 7,155.00

59472008 000 LF 0.930FIBER UG(TELE) 27,123.000 25,224.39 21,815.00

59472012 000 LF 8.280CONDUIT 1-4" PVC-C DUCT(TELE) 8,557.000 70,851.96 6,935.00

59472016 000 LF 8.280CONDT 1-4" HDPE(SDR11)DUCT(TELE) 14,402.000 119,248.56 15,393.00

59472017 000 LF 17.460CONDT 2-4" HDPE(SDR11)DUCT(TELE) 425.000 7,420.50 390.00

59472025 000 EA 7,155.000MANHOLE 12'X6'X7' (TELE) 4.000 28,620.00 4.00

59472027 000 LF 12.690DIRECTIONAL BORE(TELE) 1,275.000 16,179.75 1,043.00

59472028 000 LF 13.770JACK AND BORE(TELE) 4,385.000 60,381.45 3,422.00

59472033 000 EA 756.000REMOVE STRUCTURE(TELE) 1.000 756.00 6.00

59472038 000 LF 1.190INNERDUCT 24,878.000 29,604.82 15,943.00

59472043 000 EA 97.200AT&T PEDESTAL 29.000 2,818.80 20.00

59472044 000 EA 1,800.000AT&T HANDHOLE 4.000 7,200.00 8.00

59472045 000 EA 347.000ANCHOR & GUY 24.000 8,328.00 3.00

59472047 000 LF 3.690REMOVE CABLE(BURIED) 5,523.000 20,379.87 6,670.00

59472048 000 LF 1.890REMOVE CABLE(AERIAL) 19,074.000 36,049.86 3,820.00

59472050 000 EA 2,844.000REMOVE MANHOLE TOP & BACKFILL 3.000 8,532.00 2.00

59472051 000 EA 279.000REMOVE AT&T POWER POLE 21.000 5,859.00 4.00

59472052 000 EA 237.000REMOVE ANCHOR & GUY 3.000 711.00 1.00

59472053 000 LF 96.300CONDUIT 12-4" PVC-C DUCT 4,005.000 385,681.50 4,080.00

59472054 000 EA 2,187.000AT&T HH 4.000 8,748.00 3.00

59472055 000 EA 7,155.000AT&T MH 4.000 28,620.00 6.00

59472056 000 EA 29,160.000AT&T MH REBUILT 3.000 87,480.00 3.00

59472057 000 LF 183.33012" HDPE CASING(TELE) 418.000 76,631.94 426.00

59472058 000 LF 459.00020" HDPE CASING(TELE) 520.000 238,680.00 495.00

59472059 000 LF 73.800CONVENTIONAL BORE(TELE) 488.000 36,014.40 460.00

60062001 000 EA 2,300.000SPREAD SPECTRUM RADIO 1.000 2,300.00 4.00

60062005 000 EA 425.000ANTENNA (UNI-DIRECTIONAL) 1.000 425.00 1.00

60062013 000 EA 2,235.000ILSN(LED)(6S) 6.000 13,410.00 14.00

Page 43: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 43 of 46ESTIMATE 0076

60062014 000 EA 2,625.000ILSN(LED)(8S) 8.000 21,000.00 15.00

60072001 000 EA 1,525.000REMOVING TRAFFIC SIGNALS 3.000 4,575.00 3.00

62662001 017 EA 7,185.000VIVDS PROCESSOR SYSTEM 1.000 7,185.00 4.00

62662002 017 EA 1,310.000VIVDS CAMERA ASSEMBLY 4.000 5,240.00 18.00

62662003 017 EA 550.000VIVDS SET-UP SYSTEM 1.000 550.00 4.00

62662005 017 LF 1.600VIVDS COMMUNICATION CABLE (COAXIAL) 1,826.000 2,921.60 9,138.00

68342001 000 DAY 50.000PORTABLE CHANGEABLE MESSAGE SIGN 243.000 12,150.00 1,991.00

68342002 000 EA 20,000.000PORTABLE CHANGEABLE MESSAGE SIGN 14.000 280,000.00 12.00

76022001 SF 7.740ASBESTOS ABATEMENT (COATINGS) 162,879.900 1,260,670.88 0.00

CO 36 Asbestos Abate Conc Median Barrier

84592001 EA 10,074.610REMOVE HIGH MAST ILLUMINATION 4.000 40,298.44 0.00

CO 31 ~ Remove High Mast Structures

86152001 000 EA 8,450.000RADAR ADVANCE DETECTION DEVICE 2.000 16,900.00 8.00

88802002 000 DAY 750.000AUTO PORT SMRT TRF MONITOR SYS(PLAN 1) 70.000 52,500.00 135.00

88802003 000 DAY 1,200.000AUTO PORT SMRT TRF MONITOR SYS(PLAN 2) 67.000 80,400.00 45.00

96012001 000 DOL 1.000MATERIAL ON HAND 1,912,357.760 1,912,357.76 1,000.00

96022001 000 DOL 1.000PAYMENT ADJUSTMENT-POS 5,173.930 5,173.93 1,000.00

96022603 000 DOL 125.000DRILL SHAFT CORE HOLE PAYMENT 37.000 4,625.00 50.00

96062001 DOL 1.000FORCE ACCOUNT ID 1 288,331.320 288,331.32 0.00

CO # 7 ~ 3rd Party Damage Reimburse By Inv. (Part)

96062002 DOL 1.000FORCE ACCOUNT ID 2 145,104.560 145,104.56 0.00

CO # 3 ~ 3rd Party Damage Reimburse By Inv. (Non-Part)

96062003 DOL 1.000FORCE ACCOUNT ID 3 121,000.090 121,000.09 0.00

CO # 17 ~ Add Signage & TCP Devices Not Covered By TCP

96062004 DOL 1.000FORCE ACCOUNT ID 4 114,719.060 114,719.06 0.00

CO 79 Repair Exist. COT Utilities @ Tie-Ins to Proposed

96062005 DOL 1.000FORCE ACCOUNT ID 5 95,206.640 95,206.64 0.00

CO 26 ~ Cnnct Existing Fire Lines To Wtr Main

96062006 DOL 1.000FORCE ACCOUNT ID 6 56,982.120 56,982.12 0.00

CO 48 ~ Rmv Strs & Apprats Not Remvd By ROW Contractor

96062007 DOL 1.000FORCE ACCOUNT ID 7 1,552,747.700 1,552,747.70 0.00

CO 11~Reimburs ~ RR Flagrs, RR Safe Train & Protect Equip

96062010 DOL 1.000FORCE ACCOUNT ID 10 8,480.970 8,480.97 0.00

CO 52~FA 10~TRF CNTRL/ RSTOR WRK AREA

96062011 DOL 1.000FORCE ACCOUNT ID 11 141,008.570 141,008.57 0.00

CO 14 - Addtl Temp Drainage, Future Phased Construction

96062014 DOL 1.000FORCE ACCOUNT ID 14 71,564.890 71,564.89 0.00

CO 75 ~ FA 14 Reloc T80SS Traf Rail

96062053 000 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 1,758,984.330 1,758,984.33 500,000.00

96062054 DOL 1,764.650PARTNERING 2.023 3,569.89 0.00

Reimburse Partnering Costs added by Change Order #2

96062054 DOL 2,000.000PARTNERING 1.000 2,000.00 0.00

CO 72 Partnering Assessment

96062054 DOL 2,094.920PARTNERING 1.000 2,094.92 0.00

CO 24 ~ Reimburse 1/2 The Expense Of Partnering #3

96062054 DOL 13,738.830PARTNERING 1.000 13,738.83 0.00

CO 64 ~ Reimburse 1/2 The Expense Of Partnering

96082002 DOL 39,402.620UNIQUE CHANGE ORDER ITEM 2 1.000 39,402.62 0.00

CO #5 ~ Furnish Rumble Strips And Signs ~ Paid Per EA

96082003 DOL 3,197.410UNIQUE CHANGE ORDER ITEM 3 61.000 195,042.01 0.00

Page 44: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 44 of 46ESTIMATE 0076

CO #5 ~ Rumble Strip Deployment - 1 Direction ~ Paid Per Day

96082004 DOL 3,814.990UNIQUE CHANGE ORDER ITEM 4 9.000 34,334.91 0.00

CO #5 ~ Rumble Strip Deployment - 2 Directions ~Paid Per Day

96082005 DOL 5.330UNIQUE CHANGE ORDER ITEM 5 30,761.000 164,097.32 0.00

Elim Exist Rumble Strips - Paid Per LF

96082006 DOL 1,484.700UNIQUE CHANGE ORDER ITEM 6 4.000 5,938.80 0.00

Lane Closure - Elim Rumble Stips - Paid Per EA

96082007 DOL 566.430UNIQUE CHANGE ORDER ITEM 7 347.000 196,551.21 0.00

Added By CO 8 ~ WTR(CASE PIPE, JACK, BOR OR TUNL)

STL (36")

96082009 DOL 3,250.720UNIQUE CHANGE ORDER ITEM 9 1.000 3,250.72 0.00

CO 18 ~ Reimbursement For Material Costs Left Off CO 5

96082010 DOL 223.880UNIQUE CHANGE ORDER ITEM 10 47.000 10,522.36 0.00

Added By CO 13 ~ Adj Water Valve Covers & Valve Stack Per

EA

96082011 DOL 27,130.000UNIQUE CHANGE ORDER ITEM 11 2.000 54,260.00 0.00

Added By CO 13 ~ WTR (TIE IN)COMPL (30")

96082011 DOL 52,467.770UNIQUE CHANGE ORDER ITEM 11 1.000 52,467.77 0.00

CO 51 Add Item @ Adj Price~Redsgn Of Tie @ Wtr C1 To Exist

96082012 DOL 41,226.150UNIQUE CHANGE ORDER ITEM 12 6.000 247,356.90 0.00

Added By CO 13 ~ WTR (GT VLVE & BOX)COMPL 30" PER EA

96082013 DOL 276.990UNIQUE CHANGE ORDER ITEM 13 309.000 85,589.91 0.00

Added By CO 13 ~ WTR(RESTRAINED JOINT)(DI) 30"

96082014 DOL 16,259.700UNIQUE CHANGE ORDER ITEM 14 1.000 16,259.70 0.00

CO 14 ~ 14" X 14" TAPPING VALVE & SLEEVE

96082016 DOL 315.870UNIQUE CHANGE ORDER ITEM 16 549.000 173,412.63 0.00

Added By CO 13~WTR(PIPE STEEL CASING)(48")(OPEN

96082017 DOL 4,114.480UNIQUE CHANGE ORDER ITEM 17 335.000 1,378,351.14 0.00

CO 25 Rumble Strips Single Deployment Paid Per EA

96082018 DOL 4,809.840UNIQUE CHANGE ORDER ITEM 18 34.000 163,534.63 0.00

CO 25 Rumble Strips Double Deployment Paid Per EA

96082019 DOL 15,208.430UNIQUE CHANGE ORDER ITEM 19 1.000 15,208.43 0.00

CO 30 ~ 6" Serv Connect To Brd Crk Mob Hm Park

96082020 DOL 4,816.630UNIQUE CHANGE ORDER ITEM 20 1.000 4,816.63 0.00

CO 30 ~ Cap Exist WLs @ Brd Crk Mob Hm Park

96082021 DOL 91,846.310UNIQUE CHANGE ORDER ITEM 21 1.000 91,846.31 0.00

CO 11~Reimburse Contractor For Purchase Of BNSF RR

Insurance

96082022 DOL 74,521.340UNIQUE CHANGE ORDER ITEM 22 1.000 74,521.34 0.00

CO 33 ~ LONG TERM EOQWS (PLAN 1)(MOB & INSTL) LS

96082023 DOL 3,330.480UNIQUE CHANGE ORDER ITEM 23 46.000 153,202.08 0.00

CO 33 ~ LONG TERM EOQWS (PLAN 1)(MAINTAIN) ~ MO

96082026 DOL 732.890UNIQUE CHANGE ORDER ITEM 26 2.000 1,465.78 0.00

CO 30 ~ WTR IDENTIFICATION TIME FOR 3"&4"

CONNECTIONS

96082027 DOL 5,046.240UNIQUE CHANGE ORDER ITEM 27 1.000 5,046.24 0.00

CO 30 ~ STD WATER SERVICE CONNECTION (3")

96082028 DOL 5,203.970UNIQUE CHANGE ORDER ITEM 28 3.000 15,611.91 0.00

CO 30 ~ STD WATER SERVICE CONNECTION (4")

96082029 DOL 4,772.550UNIQUE CHANGE ORDER ITEM 29 1.000 4,772.55 0.00

CO 30 ~ WTR SERVICE CONNECTION AT REYNOLDS

96082030 DOL 7.340UNIQUE CHANGE ORDER ITEM 30 2,986.000 21,917.24 0.00

Page 45: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 45 of 46ESTIMATE 0076

CO 34 ~ #5 Drvwy Dowels ~ Paid Per EA

96082031 DOL 1,921.360UNIQUE CHANGE ORDER ITEM 31 1.000 1,921.36 0.00

CO 45~Repair Bag-Wall & Rmv Debris @ Culv 3A, "Flooding"

96082032 DOL 20,626.360UNIQUE CHANGE ORDER ITEM 32 1.000 20,626.36 0.00

CO 32 ~ Relocate WW C1 Bore Due To Conflict W / Gas Line

96082034 DOL 2.640UNIQUE CHANGE ORDER ITEM 34 26,922.000 71,074.08 0.00

CO 40 ~ Erosion Control (Shotcrete) Pd By SF

96082035 DOL 9,701.600UNIQUE CHANGE ORDER ITEM 35 1.000 9,701.60 0.00

CO 45 ~ Repair Unforeseen 6" Sewer Line @ Culv 3A

96082036 DOL 238.690UNIQUE CHANGE ORDER ITEM 36 165.000 39,383.85 0.00

CO 47 ~ Additional Proof Nail Testing ~ Per EA

96082040 DOL 3,302.970UNIQUE CHANGE ORDER ITEM 40 1.000 3,302.97 0.00

CO 51~ Extra Wrk To Construct S. WL L~ Gas Line Utll Cnflict

96082041 DOL 1,875.040UNIQUE CHANGE ORDER ITEM 41 1.000 1,875.04 0.00

CO 51 ~ Relocate Air Release Valve S. WL H

96082044 DOL 2,300.630UNIQUE CHANGE ORDER ITEM 44 1.000 2,300.63 0.00

CO 51~Repair Damaged Unknown 18" RCP To Construct N.

WL I

96082045 DOL 142.660UNIQUE CHANGE ORDER ITEM 45 726.400 103,628.22 0.00

CO 52 ~ RMV LEAD PAINT ~ STL BRG MBRS LAMPASAS O/P

96082046 DOL 121.300UNIQUE CHANGE ORDER ITEM 46 1,204.600 146,117.98 0.00

CO 52 ~ RMV LEAD PAINT ~ STL BRG MBRS BELCO O/P

96082047 DOL 23,457.790UNIQUE CHANGE ORDER ITEM 47 1.000 23,457.79 0.00

CO 54 ~ RMV / REINSTALL N WL N 14"

96082048 DOL 1,061.460UNIQUE CHANGE ORDER ITEM 48 1.000 1,061.46 0.00

CO 54 ~ LOCATE SWR LINE N1

96082049 DOL 4,250.480UNIQUE CHANGE ORDER ITEM 49 1.000 4,250.48 0.00

CO 54 ~ RMV / REINSTALL WLS' D1 & K

96082050 DOL 552.100UNIQUE CHANGE ORDER ITEM 50 1.000 552.10 0.00

CO 54 ~ EXPLORE / INDENTIFY WTR SERVICE

96082051 DOL 1,307.730UNIQUE CHANGE ORDER ITEM 51 1.000 1,307.73 0.00

CO 54 ~ Rmv/Reinstall New FH, S WL L~Paid Per EA

96082052 DOL 2,986.130UNIQUE CHANGE ORDER ITEM 52 2.000 5,972.26 0.00

CO 54 ~ Rmv/Reinstall New FH, N WL N~Paid Per EA

96082053 DOL 1.000UNIQUE CHANGE ORDER ITEM 53 961,043.660 961,043.66 0.00

CO 59 - Project Delay Costs - LS

96082054 DOL 98.590UNIQUE CHANGE ORDER ITEM 54 396.000 39,041.45 0.00

CO 61 ~ Rmv Lead Paint Stl Brg Mbrs, Ave D. O/P

96082055 DOL 154.900UNIQUE CHANGE ORDER ITEM 55 523.000 81,010.61 0.00

CO 61 ~ Rmv Lead Paint Stl Brg Mbrs@Central U/P & Adams

U/P

96082056 DOL 105.520UNIQUE CHANGE ORDER ITEM 56 336.000 35,456.06 0.00

CO 61 ~ Rmv Lead Paint Stl Brg Mbrs @ BNSF Shoofly U/P

96082058 DOL 9,301.690UNIQUE CHANGE ORDER ITEM 58 1.000 9,301.69 0.00

CO 65 Rmv / Repl Damgd Temp CTB (LS) - Non Part

96082059 DOL 15,395.170UNIQUE CHANGE ORDER ITEM 59 1.000 15,395.17 0.00

CO 65 ~ Repair Dmgd Ctr Med CTB (LS) - Non Part

96082060 DOL 30,880.300UNIQUE CHANGE ORDER ITEM 60 1.000 30,880.30 0.00

CO 67 ~ Reloc Exist South Wtr "N" Due To Utility Conflict

96082061 DOL 37,825.230UNIQUE CHANGE ORDER ITEM 61 2.975 112,530.07 0.00

CO 73 Furnish BNSF Brg Demo Drawings

Page 46: 15,607,195.51 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001514091.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date

CONTRACT ID 001514091 CONTRACTOR'S ESTIMATE PACKAGE Page 46 of 46ESTIMATE 0076

96082063 DOL 3,712.000UNIQUE CHANGE ORDER ITEM 63 1.000 3,712.00 0.00

CO 80 Mobilization ~ HMAC Move-Ins Per EA

96082065 DOL 101,891.230UNIQUE CHANGE ORDER ITEM 65 1.000 101,891.23 0.00

CO 85 Construct & Demo Industrial Brg Bracing / Shoring

96082067 DOL 1.000UNIQUE CHANGE ORDER ITEM 67 2,530.920 2,530.92 0.00

CO 56, Modify Bent Cap Reinf Stl (SBML Lamp)

96082068 DOL 1.000UNIQUE CHANGE ORDER ITEM 68 15,058.630 15,058.63 0.00

CO 92, Addt'l Wrk To Install DS 7, Bent 3 @ SBML Belco Brg

96082069 000 DOL 12,064.850UNIQUE CHANGE ORDER ITEM 69 238.000 2,871,434.30 0.00

CO 91~REIMB. OVERHEAD COSTS

96082074 DOL 1.000UNIQUE CHANGE ORDER ITEM 74 6,112.830 6,112.83 0.00

CO 97 Rmv&Repl CRCP For Illum Lighting

96086062 DOL 11,328.080UNIQUE CHANGE ORDER ITEM 62 1.000 11,328.08 0.00

CO 74 Repair CTB Damaged By 3rd Party

$249,572,751.05TOTAL ITEM EARNINGS TO DATE