2,491,260.33 contractor's estimate package 11/09/17...
TRANSCRIPT
2,491,260.33
028101030CONTRACT ID:
PROJECT: C 281-1-030
CONTRACT:
04123201
PROJECTED AMOUNT: $24,849,236.19
CONTRACTOR:
HIGHWAY: SH 78DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 055
MARIO SINACOLA & SONS EXCAVATING, INC.
Jason Mashell, P.E.
COLLIN
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/17
04/26/2012AWARD DATE:
ESTIMATE PERIOD:
0054
05/16/2017
LETTING DATE:
NOTICE TO PROCEED DATE: 06/15/2012
04/04/2012ESTIMATE PAID:
857 227.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: FINL WORK BEGIN DATE: 12/13/2012
$27,340,496.52
CONTRACT:
03/18/2017
AWARD AMOUNT: $24,832,811.20
Dallas
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
100.00
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
03/17/2017
00/00/0000
100.00
$203,356.47 $26,588,427.45 $26,791,783.92
RECAPITULATION
PAID TO CONTRACTOR
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$203,356.47 $26,588,427.45 $26,791,783.92
$0.00 $0.00 $0.00
$203,356.47 $26,791,783.92
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $26,588,427.45
CONTRACT ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Contract Adjustments for this estimate***
LINE ITEM ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Line Item Adjustments for this estimate***
CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR
AREA/PROJECT ENGINEER
DATE
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 22ESTIMATE 0054
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:
857
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
12/13/2012
12/12/2012
630
227
857
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
3 0 3
AWAITING FINAL DOC 3
04/22/2017 1 AWAITING FINAL DOCUMENTATION
04/26/2017 1 AWAITING FINAL DOCUMENTATION
05/16/2017 1 AWAITING FINAL DOCUMENTATION
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 22ESTIMATE 0054
WORK PERFORMED THIS PERIOD
C 281-1-030 028101030PROJECT 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
0065 01002002 PREPARING ROW002 STA 8,800.000 $39,512.00 4.490 160.68 156.20
0085 01102001 EXCAVATION (ROADWAY)000 CY 4.000 $2,440.00 610.000 106,618.00 106,618.00
0090 01102002 EXCAVATION (CHANNEL)000 CY 6.000 $1,200.00 200.000 5,583.00 5,583.00
0135 03402011 D-GR HMA(METH) TY-B PG64-22003 TON 63.100 -$121.15-1.920 36,904.46 37,847.13
0335 04642005 RC PIPE (CL III)(24 IN)003 LF 42.000 $40,566.12 965.860 15,900.96 16,339.40
0375 04652500 INLET(COMPL)(DROP)(TY C)(3-GRATE)001 EA 2,300.000 $24,150.00 10.500 52.00 52.00
0385 04652747 INLET (COMPL)(CURB)(TY I)001 EA 3,000.000 $1,500.00 0.500 111.00 107.00
0435 04962004 REMOV STR (SET)000 EA 425.000 $1,275.00 3.000 17.00 17.00
0440 04962006 REMOV STR (HEADWALL)000 EA 600.000 $1,200.00 2.000 9.00 9.00
0445 04962007 REMOV STR (PIPE)000 LF 15.000 $615.00 41.000 1,755.50 2,052.00
0455 05002001 MOBILIZATION005 LS 2,200,000.000 $66,000.00 0.030 1.00 1.00
1146 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 5,995.290 $5,995.29 1.000 1.00 1.00
Added by CO # 35 Bridge Mounted Sign MountsSUPP DESCR
1153 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 19,024.210 $19,024.21 1.000 1.00 1.00
Added by CO # 40 Sidewalk Grinding pd by LSSUPP DESCR
$203,356.47TOTAL ITEM EARNINGS THIS ESTIMATE
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 22ESTIMATE 0054
CONTRACT LINE ITEMS
028101030PROJECT CONTROLC 281-1-030
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0065 01002002 002 PREPARING ROW STA 8,800.000 156.200 0.000 160.68 1,413,984.00
0070 01042017 000 REMOVING CONC (DRIVEWAYS) SY 6.000 3,226.970 25.000 3,251.97 19,511.82
0075 01042021 000 REMOVING CONC (CURB) LF 1.000 440.000 0.000 440.00 440.00
0080 01052094 000 REMOVING STAB BASE & ASPH PAV(12"-27") SY 3.500 74,257.850 1,094.000 74,286.99 260,004.49
0085 01102001 000 EXCAVATION (ROADWAY) CY 4.000 106,008.000 610.000 106,618.00 426,472.00
0090 01102002 000 EXCAVATION (CHANNEL) CY 6.000 5,583.000 0.000 5,583.00 33,498.00
0095 01322025 001 EMBANKMENT (FINAL) (DENS CONT) (TY C1) CY 1.000 82,154.000 0.000 82,154.00 82,154.00
0100 01322026 001 EMBANKMENT (FINAL) (DENS CONT) (TY C2) CY 2.000 14,323.000 0.000 14,323.00 28,646.00
0105 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.600 45,970.960 6,130.000 65,021.20 39,012.72
0110 01622002 000 BLOCK SODDING SY 1.770 45,970.960 0.000 62,514.31 110,650.32
0111 01642007 BROADCAST SEED (PERM) (URBAN) (CLAY) SY 0.570 0.000 6,130.000 10,989.01 6,263.74
Added by CO # 28 Addtnl Vegetative Establishment Bid Items
0112 01692003 SOIL RETENTION BLANKETS (CL 1) (TY C) SY 1.600 0.000 6,130.000 7,515.84 12,025.34
Added by CO # 28 Addtnl Vegetative Establishment Bid Items
0115 01642041 002 DRILL SEEDING (TEMP) (WARM) SY 0.130 15,323.000 0.000 3,525.84 458.36
0120 01682001 000 VEGETATIVE WATERING MG 10.000 1,577.780 0.000 2,008.69 20,086.85
0121 01702001 IRRIGATION SYSTEM LS 3,909.980 0.000 1.000 1.00 3,909.98
Added by CO # 24 Relocating Subdivision Entrance Sign
0125 02602002 003 LIME (HYDRATED LIME (SLURRY)) TON 140.000 4,443.370 0.000 4,183.81 585,732.70
0130 02602009 003 LIME TRT (EXST MATL)(10") SY 3.000 153,882.970 0.000 147,102.88 441,308.66
0135 03402011 003 D-GR HMA(METH) TY-B PG64-22 TON 63.100 36,560.980 1,286.153 36,904.46 2,328,671.43
0136 03402011 D-GR HMA(METH) TY-B PG64-22 TON 123.650 0.000 76.490 76.49 9,457.99
Added by CO # 37 Additional Drainage Work
0140 03402048 003 D-GR HMA(METH) TY-C SAC-B PG70-22 TON 92.000 1,667.310 125.000 1,423.41 130,953.72
0141 03542138 PLANE ASPH CONC PAV (11") SY 10.570 0.000 1,025.031 1,147.22 12,126.12
Added by CO # 17 Temporary Asphalt Lane
0142 03402048 D-GR HMA(METH) TY-C SAC-B PG70-22 TON 171.690 0.000 18.160 18.16 3,117.89
Added by CO # 37 Additional Drainage Work
0145 03602004 003 CONC PVMT (CONT REINF-CRCP)(11") SY 41.000 134,086.820 -1,025.031 128,768.26 5,279,498.66
0146 03602004 CONC PVMT (CONT REINF-CRCP)(11") SY 55.000 0.000 1,025.031 1,216.93 66,931.15
Added by CO # 17 Temporary Asphalt Lane (hand pour)
0170 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 24,072.260 150.000 23,126.90 23,126.90
0175 04032001 000 TEMPORARY SPL SHORING SF 7.000 23,351.000 0.000 16,372.00 114,604.00
0180 04162004 001 DRILL SHAFT (36 IN) LF 97.000 2,176.000 0.000 2,176.00 211,072.00
0185 04162005 001 DRILL SHAFT (42 IN) LF 136.000 1,600.000 -74.000 1,526.00 207,536.00
0190 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 100.000 20.000 0.000 20.00 2,000.00
0195 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 140.000 22.000 0.000 22.00 3,080.00
0200 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 180.000 26.000 26.000 52.00 9,360.00
0205 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 340.000 88.000 44.000 132.00 44,880.00
0210 04202041 002 CL C CONC (ABUT)(HPC) CY 660.000 157.800 0.000 157.80 104,148.00
0215 04202042 002 CL C CONC (BENT)(HPC) CY 685.000 371.300 19.500 390.80 267,698.00
0220 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 355.000 579.770 0.000 579.77 205,818.35
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0225 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 14.000 34,776.000 0.000 34,776.00 486,864.00
0230 04232001 000 RETAINING WALL (MSE) SF 41.500 42,236.000 0.000 42,236.00 1,752,794.03
0235 04252067 001 PRESTR CONC GIRDER (TX46) LF 115.000 5,171.150 0.000 5,171.15 594,682.25
0240 04282002 001 CONC SURF TREAT (CLASS II) SY 3.500 3,792.000 0.000 3,792.00 13,272.00
0245 04322001 000 RIPRAP (CONC)(4 IN) CY 350.000 109.100 0.000 116.84 40,892.95
0246 04322001 RIPRAP (CONC)(4 IN) CY 624.390 0.000 57.000 50.76 31,694.04
Added by CO 36 Add'tl RipRap, MBGF and Sidewalk Work
0250 04322002 000 RIPRAP (CONC)(5 IN) CY 300.000 92.930 0.000 110.05 33,016.20
0255 04322033 000 RIPRAP (STONE COMMON)(DRY)(12 IN) CY 90.000 108.000 0.000 156.17 14,055.30
0256 04322033 RIPRAP (STONE COMMON)(DRY)(12 IN) CY 619.700 0.000 23.000 26.41 16,366.28
Added by CO # 37 Additional Drainage Work
0260 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 475.000 107.200 0.000 107.08 50,862.54
0265 04322066 000 RIPRAP (CONC)(CL B) CY 500.000 4.000 0.000 3.41 1,705.00
0270 04502025 001 RAIL (TY PR1) LF 85.000 481.000 0.000 556.06 47,264.76
0275 04502612 001 RAIL (TY C221) (HPC) LF 65.000 4,856.000 0.000 4,856.00 315,640.00
0280 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 90.000 502.000 0.000 502.00 45,180.00
0284 04602011 CMP (GAL STL 60 IN) LF 277.670 0.000 57.000 57.00 15,827.19
Added by CO # 31 Intalling 60" CMP
0285 04622004 014 CONC BOX CULV (4 FT X 3 FT) LF 160.000 114.000 0.000 114.00 18,240.00
0290 04622005 014 CONC BOX CULV (4 FT X 4 FT) LF 203.000 134.000 0.000 134.00 27,202.00
0295 04622007 014 CONC BOX CULV (5 FT X 3 FT) LF 130.000 1,535.100 0.000 1,535.10 199,563.00
0300 04622010 014 CONC BOX CULV (6 FT X 3 FT) LF 175.000 466.900 0.000 466.90 81,707.50
0305 04622011 014 CONC BOX CULV (6 FT X 4 FT) LF 225.000 186.000 0.000 186.00 41,850.00
0310 04622012 014 CONC BOX CULV (6 FT X 5 FT) LF 200.000 334.000 0.000 334.00 66,800.00
0315 04622014 014 CONC BOX CULV (7 FT X 3 FT) LF 211.000 379.500 0.000 379.50 80,074.50
0320 04622019 014 CONC BOX CULV (8 FT X 4 FT) LF 300.000 116.000 0.000 116.00 34,800.00
0325 04622062 014 CONC BOX CULV (12 FT X 6 FT) LF 460.000 2,883.500 0.000 2,883.50 1,326,410.00
0330 04622088 014 CONC BOX CULV (12 FT X 4 FT) LF 420.000 1,127.000 0.000 1,127.00 473,340.00
0335 04642005 003 RC PIPE (CL III)(24 IN) LF 42.000 16,231.400 108.000 15,900.96 667,840.32
0337 04642005 RC PIPE (CL III)(24 IN) LF 155.450 0.000 124.500 124.50 19,353.53
Added by CO # 37 Additional Drainage Work
0340 04642007 003 RC PIPE (CL III)(30 IN) LF 54.000 713.700 0.000 713.70 38,539.80
0345 04642009 003 RC PIPE (CL III)(36 IN) LF 65.000 3,445.400 0.000 3,445.40 223,951.00
0350 04642010 003 RC PIPE (CL III)(42 IN) LF 84.000 247.800 0.000 247.80 20,815.20
0355 04642011 003 RC PIPE (CL III)(48 IN) LF 114.000 174.400 0.000 174.40 19,881.60
0360 04642021 003 RC PIPE (CL IV)(18 IN) LF 37.000 437.000 0.000 437.00 16,169.00
0365 04652115 001 INLET (COMPL)(TY I)(MOD) EA 6,000.000 44.000 0.000 46.00 276,000.00
0370 04652221 001 INLET EXT (TY I) EA 815.000 154.000 0.000 160.00 130,400.00
0375 04652500 001 INLET(COMPL)(DROP)(TY C)(3-GRATE) EA 2,300.000 47.000 5.000 52.00 119,600.00
0376 04652500 INLET(COMPL)(DROP)(TY C)(3-GRATE) EA 9,017.380 0.000 1.000 1.00 9,017.38
Added by CO # 29 Addtnl Drainage Work & Burleson Drive
0377 04652500 INLET(COMPL)(DROP)(TY C)(3-GRATE) EA 10,695.250 0.000 6.000 5.00 53,476.25
Added by CO # 37 Additional Drainage Work
0380 04652746 001 INLET (COMPL)(CURB)(TY 1-C) EA 3,350.000 47.000 0.000 42.00 140,700.00
0385 04652747 001 INLET (COMPL)(CURB)(TY I) EA 3,000.000 107.000 0.000 111.00 333,000.00
0386 04652750 JCT BOX SPL1 EA 13,092.690 0.000 3.000 3.00 39,278.07
Added by Co # 10 Junction Boxes
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0387 04652751 JCT BOX SPL2 EA 14,982.150 0.000 1.000 1.00 14,982.15
Added by CO # 10 Junction Boxes
0390 04662049 000 WINGWALL (PW)(HW=5 FT) EA 5,500.000 1.000 0.000 1.00 5,500.00
0395 04662050 000 WINGWALL (PW)(HW=6 FT) EA 7,000.000 2.000 0.000 2.00 14,000.00
0400 04662051 000 WINGWALL (PW)(HW=7 FT) EA 9,000.000 4.000 0.000 4.00 36,000.00
0405 04662052 000 WINGWALL (PW)(HW=8 FT) EA 10,000.000 2.000 0.000 2.00 20,000.00
0410 04662053 000 WINGWALL (PW)(HW=9 FT) EA 17,000.000 1.000 0.000 1.00 17,000.00
0415 04662054 000 WINGWALL (PW)(HW=10 FT) EA 22,000.000 1.000 0.000 1.00 22,000.00
0420 04662203 000 HEADWALL (SPECIAL) EA 27,000.000 1.000 0.000 1.00 27,000.00
0424 04672212 SET (TY II)(27 IN)(RCP)(3:1)(C) EA 2,862.050 0.000 1.000 1.00 2,862.05
Added by CO # 32 Addtl Drainage
0425 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 1,250.000 16.000 0.000 6.00 7,500.00
0430 04962001 000 REMOV STR (BOX CULVERT) EA 4,500.000 2.000 0.000 2.00 9,000.00
0435 04962004 000 REMOV STR (SET) EA 425.000 16.000 1.000 17.00 7,225.00
0440 04962006 000 REMOV STR (HEADWALL) EA 600.000 9.000 0.000 9.00 5,400.00
0445 04962007 000 REMOV STR (PIPE) LF 15.000 1,972.000 80.000 1,755.50 26,332.50
0450 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 50,000.000 1.000 0.000 1.00 50,000.00
0451 04962016 REMOV STR (PIPE) EA 5,295.230 0.000 1.000 1.00 5,295.23
Added by CO # 37 Additional Drainage Work
0455 05002001 005 MOBILIZATION LS 2,200,000.000 1.000 0.000 1.00 2,200,000.00
0456 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 7,148.830 0.000 2.000 2.00 14,297.66
Added by CO # 37 Additional Drainage Work
0460 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 5,000.000 30.000 0.000 25.00 125,000.00
0465 05062002 010 ROCK FILTER DAMS (INSTALL) (TY 2) LF 16.250 1,836.000 0.000 232.00 3,770.00
0470 05062009 010 ROCK FILTER DAMS (REMOVE) LF 5.000 1,836.000 0.000 205.00 1,025.00
0475 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 10.000 740.000 0.000 253.67 2,536.70
0480 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 2.000 740.000 0.000 253.67 507.34
0485 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.170 24,058.000 0.000 6,830.00 7,991.10
0490 05062052 010 TEMP SED CONT FENCE (INLET PROTECTION) LF 10.000 2,680.000 0.000 1,045.00 10,450.00
0495 05082002 000 CONSTRUCTING DETOURS SY 1.000 47,086.000 0.000 20,869.36 20,869.36
0500 05122001 002 PORT CTB (FUR & INST)(SAFETY SH)(TY 1) LF 14.000 3,060.000 0.000 4,500.00 63,000.00
0501 05122017 PORT CTB (DES SOURCE)(LOW PROF)(TY 1) LF 14.260 0.000 4,220.000 3,960.00 56,469.60
Added by CO # 4 Add Low Profile CTB
0502 05122018 PORT CTB (DES SOURCE)(LOW PROF)(TY 2) LF 14.260 0.000 120.000 200.00 2,852.00
Added by CO # 4 Add Low Profile CTB
0505 05122019 002 PORT CTB (MOVE)(SAFETY SH)(TY 1) LF 4.000 1,680.000 630.000 2,280.00 9,120.00
0510 05122037 002 PORT CTB (REMOVE)(SAFETY SH)(TY 1) LF 7.000 3,060.000 0.000 4,500.00 31,500.00
0511 05122049 PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) LF 10.430 0.000 3,630.000 3,630.00 37,860.90
CO#1 Add CTB NB SH 78, RT Shoulder Between 862+00 & 902 +75
0512 05122052 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 9.120 0.000 3,630.000 3,630.00 33,105.60
CO#1 Add CTB NB SH 78, RT Shoulder Between 862+00 to 902+75
0513 05122044 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 10.490 0.000 4,220.000 3,960.00 41,540.40
Added by CO # 4 Add Low Profile CTB
0514 05122045 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 10.490 0.000 120.000 200.00 2,098.00
Added by CO # 4 Add Low Profile CTB
0515 05292002 000 CONC CURB (TY II) LF 1.000 49,408.420 0.000 51,375.00 51,375.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0520 05302010 000 DRIVEWAYS (CONC) SY 55.000 3,683.000 0.000 3,094.15 170,178.25
0530 05312004 000 CONC SIDEWALKS (6") SY 30.000 17,551.930 0.000 16,670.69 500,120.70
0531 05312004 CONC SIDEWALKS (6") SY 87.560 0.000 362.000 273.33 23,932.77
Added by CO 36 Add'tl RipRap, MBGF and Sidewalk Work
0535 05312013 000 CURB RAMPS (TY 20) EA 1,000.000 6.000 0.000 6.00 6,000.00
0540 05312017 000 CURB RAMPS (TY 21) EA 1,200.000 5.000 0.000 5.00 6,000.00
0545 05312040 000 CURB RAMPS (TY 5) EA 1,200.000 15.000 1.000 14.00 16,800.00
0550 05312041 000 CURB RAMPS (TY 10) EA 1,000.000 29.000 0.000 29.00 29,000.00
0555 05362002 000 CONC MEDIAN SY 40.000 2,117.390 0.000 1,585.44 63,417.60
0565 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 18.000 160.000 3,950.000 4,110.00 73,980.00
0566 05402011 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,312.500 0.000 1.000 1.00 1,312.50
Added by CO # 34 MBGF Trans (Thrie Beam)
0570 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 3.000 350.000 0.000 3,205.00 9,615.00
0575 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,200.000 2.000 12.000 15.00 33,000.00
0580 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 300.000 4.000 0.000 10.00 3,000.00
0585 05452001 000 CRASH CUSH ATTEN (INSTL) EA 5,000.000 10.000 0.000 6.00 30,000.00
0590 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,000.000 8.000 2.000 8.00 8,000.00
0595 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 750.000 10.000 0.000 6.00 4,500.00
0600 06102036 010 INS RD IL AM (TY SA) 50S-8 (.4 KW)S EA 1,800.000 2.000 0.000 2.00 3,600.00
0605 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 4.000 36.000 0.000 36.00 144.00
0610 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.000 107.000 6.000 113.00 565.00
0615 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 6.000 358.000 105.000 484.00 2,904.00
0620 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 16.000 551.000 292.000 843.00 13,488.00
0625 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 7.000 231.000 30.000 261.00 1,827.00
0630 06182025 000 CONDT (PVC) (SCHD 40) (4") (BORE) LF 19.000 152.000 118.000 270.00 5,130.00
0635 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.000 1,339.000 535.000 1,874.00 1,874.00
0640 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.200 530.000 42.000 572.00 686.40
0645 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.000 1,490.000 970.000 2,460.00 2,460.00
0650 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.500 320.000 320.000 640.00 320.00
0655 06242007 014 GROUND BOX TY A (122311) EA 600.000 3.000 0.000 3.00 1,800.00
0656 06242008 GROUND BOX TY A (122311) W/APRON EA 949.330 0.000 1.000 1.00 949.33
Added by c.o.#027Signal at Grand Heritage
0660 06242012 014 GROUND BOX TY C (162911) W/APRON EA 630.000 13.000 0.000 14.00 8,820.00
0661 06242012 GROUND BOX TY C (162911) W/APRON EA 905.090 0.000 4.000 4.00 3,620.36
Added by c.o.#027Signal at Grand Heritage
0665 06282099 003 ELC SRV TY D 120/240 070 (NS)SS(E)GC(O) EA 4,000.000 2.000 0.000 2.00 8,000.00
0666 06282188 ELC SRV TY D 120/240 070 (NS)SS(E)PS(U) EA 5,596.480 0.000 1.000 1.00 5,596.48
Added by c.o.#027Signal at Grand Heritage
0670 06282267 003 ELC SRV TY T 120/240 000(NS)SS(N)GC(O) EA 3,000.000 1.000 0.000 1.00 3,000.00
0675 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 400.000 35.000 -3.000 32.00 12,800.00
0676 06442001 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 166.540 0.000 5.000 5.00 832.70
Added by CO # 4 Add Low Profile CTB
0680 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 530.000 10.000 -1.000 9.00 4,770.00
0685 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 580.000 4.000 0.000 4.00 2,320.00
0690 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 700.000 11.000 0.000 11.00 7,700.00
0695 06442030 000 IN SM RD SN SUP&AM TYS80(1)SA(U-BM) EA 800.000 4.000 0.000 4.00 3,200.00
0700 06442060 000 REMOVE SM RD SN SUP & AM EA 20.000 65.000 0.000 67.00 1,340.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0701 06442063 INS SM RD SN SUP&AM (RAIL MOUNT) EA 5,138.820 0.000 4.000 4.00 20,555.28
Added by CO # 35 Bridge Mounted Sign Mounts
0705 06582239 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)SRF(BR) EA 115.000 21.000 0.000 21.00 2,415.00
0710 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.420 51,402.000 989.000 54,258.00 22,788.36
0715 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.910 1,702.000 495.000 2,291.00 2,084.81
0720 06622016 000 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 5.070 189.000 0.000 70.00 354.90
0730 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.420 61,187.000 988.000 64,546.00 27,109.32
0731 06622065 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 1.020 0.000 200.000 60.00 61.20
Added by CO # 22 Additional Work Zone Striping Items
0735 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.560 29,958.000 1,956.000 31,963.00 17,899.28
0740 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.220 1,241.000 96.000 1,337.00 1,631.14
0745 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 8.110 125.000 0.000 138.00 1,119.18
0746 06622084 WK ZN PAV MRK REMOV (W) (ARROW) EA 106.050 0.000 12.000 3.00 318.15
Added by CO # 22 Additional Work Zone Striping Items
0747 06622094 WK ZN PAV MRK REMOV (W) (WORD) EA 192.150 0.000 12.000 3.00 576.45
Added by CO # 22 Additional Work Zone Striping Items
0755 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.560 28,924.000 735.000 35,089.00 19,649.84
0760 06662002 000 REFL PAV MRK TY I (W) 4" (BRK)(090MIL) LF 0.620 13,203.000 0.000 13,203.00 8,185.86
0765 06662011 000 REFL PAV MRK TY I (W) 4" (SLD)(090MIL) LF 0.600 30,574.000 0.000 30,574.00 18,344.40
0770 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 1.220 5,060.000 0.000 5,060.00 6,173.20
0775 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 3.040 1,345.000 0.000 1,345.00 4,088.80
0780 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.930 387.000 0.000 433.00 2,567.69
0785 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 101.320 32.000 2.000 34.00 3,444.88
0790 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 126.650 27.000 1.000 28.00 3,546.20
0795 06662099 000 REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) EA 69.910 9.000 0.000 9.00 629.19
0800 06662105 000 REFL PAV MRK TY I (Y) 4" (BRK)(100MIL) LF 1.010 30.000 0.000 30.00 30.30
0805 06662110 000 REFL PAV MRK TY I (Y) 4" (SLD)(090MIL) LF 0.600 31,830.000 0.000 31,830.00 19,098.00
0810 06662126 000 REFL PAV MRK TY I (Y) 12"(SLD)(100MIL) LF 4.050 164.000 0.000 164.00 664.20
0815 06662142 000 REF PAV MRK TY II (W) 4" (BRK) LF 0.120 13,203.000 0.000 13,203.00 1,584.36
0820 06662145 000 REF PAV MRK TY II (W) 4" (SLD) LF 0.120 29,009.000 0.000 29,009.00 3,481.08
0825 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.200 5,060.000 0.000 5,060.00 1,012.00
0830 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 0.460 1,423.000 0.000 1,423.00 654.58
0835 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 0.910 387.000 0.000 387.00 352.17
0840 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 23.300 32.000 0.000 32.00 745.60
0845 06662173 000 REF PAV MRK TY II (W) (WORD) EA 33.440 27.000 0.000 27.00 902.88
0850 06662174 000 REF PAV MRK TY II (W) 18" (YLD TRI) EA 7.090 9.000 0.000 9.00 63.81
0855 06662176 000 REF PAV MRK TY II (Y) 4" (BRK) LF 1.010 30.000 0.000 30.00 30.30
0860 06662178 000 REF PAV MRK TY II (Y) 4" (SLD) LF 0.560 27,823.000 0.000 27,823.00 15,580.88
0865 06722015 034 REFL PAV MRKR TY II-A-A EA 4.050 117.000 0.000 117.00 473.85
0870 06722017 034 REFL PAV MRKR TY II-C-R EA 4.050 661.000 0.000 661.00 2,677.05
0875 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.110 70,065.000 0.000 70,065.00 7,707.16
0880 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.220 5,060.000 0.000 5,060.00 1,113.20
0885 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.480 1,345.000 0.000 1,345.00 645.60
0890 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.910 387.000 0.000 387.00 352.17
0895 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 15.200 32.000 0.000 32.00 486.40
0900 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 25.330 27.000 0.000 27.00 683.91
0905 06782019 000 PAV SURF PREP FOR MRK (18") (YLD TRI) EA 5.070 9.000 0.000 9.00 45.63
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0910 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 18,000.000 2.000 0.000 2.00 36,000.00
0911 06802002 INSTALL HWY TRF SIG (ISOLATED) EA 29,468.620 0.000 1.000 1.00 29,468.62
Added by c.o.#027Signal at Grand Heritage
0915 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 13,000.000 1.000 0.000 1.00 13,000.00
0920 06812001 002 TEMP TRAF SIGNALS EA 30,000.000 2.000 0.000 2.00 60,000.00
0921 06812001 TEMP TRAF SIGNALS EA 66,294.960 0.000 1.000 1.00 66,294.96
Added by CO # 13 Temporary Signal
0925 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 110.000 19.000 0.000 19.00 2,090.00
0926 06822001 BACK PLATE (12 IN) (3 SEC) EA 99.910 0.000 5.000 5.00 499.55
Added by c.o.#027Signal at Grand Heritage
0927 06822002 BACK PLATE (12 IN) (4 SEC) EA 98.140 0.000 2.000 2.00 196.28
Added by c.o.#027Signal at Grand Heritage
0928 06822003 BACK PLATE (12 IN) (5 SEC) EA 101.700 0.000 1.000 1.00 101.70
Added by c.o.#027Signal at Grand Heritage
0930 06822003 001 BACK PLATE (12 IN) (5 SEC) EA 110.000 4.000 0.000 4.00 440.00
0935 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 220.000 4.000 0.000 4.00 880.00
0936 06822022 VEH SIG SEC (12 IN) LED (GRN ARW) EA 122.260 0.000 2.000 2.00 244.52
Added by c.o.#027Signal at Grand Heritage
0940 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 220.000 23.000 0.000 23.00 5,060.00
0941 06822023 VEH SIG SEC (12 IN) LED (GRN) EA 236.380 0.000 7.000 7.00 1,654.66
Added by c.o.#027Signal at Grand Heritage
0945 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 220.000 4.000 0.000 4.00 880.00
0946 06822024 VEH SIG SEC (12 IN) LED (YEL ARW) EA 61.130 0.000 4.000 4.00 244.52
Added by c.o.#027Signal at Grand Heritage
0950 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 220.000 23.000 0.000 23.00 5,060.00
0951 06822025 VEH SIG SEC (12 IN) LED (YEL) EA 236.380 0.000 7.000 7.00 1,654.66
Added by c.o.#027Signal at Grand Heritage
0952 06822026 VEH SIG SEC (12 IN) LED (RED ARW) EA 120.840 0.000 4.000 4.00 483.36
Added by c.o.#027Signal at Grand Heritage
0955 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 220.000 23.000 0.000 23.00 5,060.00
0956 06822027 VEH SIG SEC (12 IN) LED (RED) EA 123.440 0.000 7.000 7.00 864.08
Added by c.o.#027Signal at Grand Heritage
0960 06842031 000 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) LF 1.000 1,009.000 370.000 1,379.00 1,379.00
0965 06842033 000 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.250 395.000 583.000 978.00 1,222.50
0970 06842035 000 TRF SIG CBL (TY A) (14 AWG) ( 9 CONDR) LF 1.500 727.000 0.000 727.00 1,090.50
0975 06842042 000 TRF SIG CBL (TY A) (14 AWG) (16 CONDR) LF 2.680 699.000 651.000 1,350.00 3,618.00
0977 06842079 TRF SIG CBL (TY C) (12 AWG) ( 2 CONDR) LF 1.170 0.000 633.000 633.00 740.61
Added by c.o.#027Signal at Grand Heritage
0980 06842046 000 TRF SIG CBL (TY A) (14 AWG) (20 CONDR) LF 3.100 780.000 0.000 780.00 2,418.00
0985 06862023 000 INS TRF SIG PL AM(S) 1 ARM (24') EA 3,300.000 2.000 0.000 2.00 6,600.00
0990 06862043 000 INS TRF SIG PL AM(S) 1 ARM (44') EA 4,800.000 1.000 0.000 1.00 4,800.00
0995 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 6,800.000 1.000 0.000 1.00 6,800.00
0996 06862049 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 9,733.310 0.000 2.000 2.00 19,466.62
Added by c.o.#027Signal at Grand Heritage
1000 06862057 000 INS TRF SIG PL AM(S) 1 ARM (55') LUM EA 12,500.000 1.000 0.000 1.00 12,500.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1001 06862057 INS TRF SIG PL AM(S) 1 ARM (55') LUM EA 18,907.700 0.000 1.000 1.00 18,907.70
Added by c.o.#027Signal at Grand Heritage
1005 06862059 000 INS TRF SIG PL AM(S) 1 ARM (60') EA 11,500.000 1.000 0.000 1.00 11,500.00
1008 06862061 INS TRF SIG PL AM(S) 1 ARM (60') LUM EA 19,595.970 0.000 1.000 1.00 19,595.97
Added by c.o.#027Signal at Grand Heritage
1010 06862065 000 INS TRF SIG PL AM(S) 1 ARM (65') LUM EA 13,000.000 2.000 0.000 2.00 26,000.00
1015 06872001 004 PED POLE ASSEMBLY EA 1,000.000 4.000 0.000 4.00 4,000.00
1016 06872001 PED POLE ASSEMBLY EA 2,602.530 0.000 2.000 2.00 5,205.06
Added by c.o.#027Signal at Grand Heritage
1020 50492002 000 BIODGRD EROSION CONTROL LOGS (18" DIA) LF 2.550 946.000 0.000 1,583.00 4,036.65
1025 60062001 000 SPREAD SPECTRUM RADIO EA 1,900.000 5.000 0.000 3.00 5,700.00
1030 60062002 000 COAXIAL CABLE LF 2.000 225.000 57.000 282.00 564.00
1031 60062001 SPREAD SPECTRUM RADIO EA 2,665.980 0.000 1.000 1.00 2,665.98
Added by c.o.#027Signal at Grand Heritage
1035 60062004 000 ANTENNA (OMNI-DIRECTIONAL) EA 500.000 1.000 0.000 1.00 500.00
1040 60062005 000 ANTENNA (UNI-DIRECTIONAL) EA 500.000 2.000 0.000 2.00 1,000.00
1045 60072001 000 REMOVING TRAFFIC SIGNALS EA 4,000.000 2.000 0.000 2.00 8,000.00
1050 62662001 017 VIVDS PROCESSOR SYSTEM EA 6,000.000 2.000 0.000 1.00 6,000.00
1055 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,200.000 9.000 0.000 4.00 4,800.00
1060 62662003 017 VIVDS SET-UP SYSTEM EA 500.000 2.000 0.000 1.00 500.00
1065 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.000 2,002.000 0.000 1,067.00 2,134.00
1066 60062005 ANTENNA (UNI-DIRECTIONAL) EA 708.860 0.000 1.000 1.00 708.86
Added by c.o.#027Signal at Grand Heritage
1070 68342002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 8,500.000 4.000 0.000 2.00 17,000.00
1075 82062001 000 LED COUNTDOWN PED SIGNAL MOD W HOUSING EA 440.000 8.000 0.000 8.00 3,520.00
1076 82062001 LED COUNTDOWN PED SIGNAL MOD W HOUSING EA 630.080 0.000 4.000 4.00 2,520.32
Added by c.o.#027Signal at Grand Heritage
1080 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 7,000.000 2.000 0.000 2.00 14,000.00
1081 83172001 BBU SYSTEM (EXTERNAL BATT CABINET) EA 8,394.390 0.000 1.000 1.00 8,394.39
Added by c.o.#027Signal at Grand Heritage
1085 86152001 000 RADAR ADVANCE DETECTION DEVICE EA 8,000.000 4.000 0.000 4.00 32,000.00
1086 86152001 RADAR ADVANCE DETECTION DEVICE EA 10,454.600 0.000 2.000 2.00 20,909.20
Added by c.o.#027Signal at Grand Heritage
1090 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 900.000 8.000 0.000 8.00 7,200.00
1093 96012001 MATERIAL ON HAND DOL 1.000 100,000.000 0.000 2,492,483.16 2,492,483.16
MATERIAL RECEIVED
1094 96012001 MATERIAL ON HAND DOL -1.000 100,000.000 0.000 2,492,483.16 -2,492,483.16
MATERIAL USED
1097 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 5,000.000 0.000 22,564.50 22,564.50
PAID BY INVOICE
1100 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 5.000 0.000 5.00 625.00
1102 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 10,000.000 0.000 -3,466.00 -3,466.00
1103 06772001 ELIM EXT PAV MRK & MRKS ( 4") LF 0.410 0.000 17,810.000 20,401.00 8,364.41
CO #2 Add Remove Pavement Markings 4"
1104 06772003 ELIM EXT PAV MRK & MRKS ( 8") LF 0.790 0.000 200.000 248.00 195.92
CO #2 Add Remove Pavement Markings 8"
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1105 06772005 ELIM EXT PAV MRK & MRKS (12") LF 1.050 0.000 180.000 180.00 189.00
CO #2 Add Remove Pavement Markings 12"
1106 06772007 ELIM EXT PAV MRK & MRKS (24") LF 2.100 0.000 50.000 71.00 149.10
CO #2 Add Remove Pavement Markings 24"
1107 06772008 ELIM EXT PAV MRK & MRKS (ARROW) EA 39.000 0.000 6.000 6.00 234.00
CO #2 Add Remove Pavement Markings Arrow
1108 06772018 ELIM EXT PAV MRK & MRKS (WORD) EA 50.000 0.000 6.000 6.00 300.00
CO #2 Add Remove Pavement Markings Word
1109 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 34,324.860 0.000 1.000 1.00 34,324.86
CO #3 Drill Shaft J Bent 4 added work. LS Payment.
1112 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 13,581.990 0.000 1.000 1.00 13,581.99
Added by CO # 7 Waterline Investigation
1113 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 25,471.760 0.000 1.000 1.00 25,471.76
Added by CO # 8 PCTB Removal and Add'tl Drop Off Protection
1114 05082002 CONSTRUCTING DETOURS SY 66.620 0.000 13,240.110 13,240.11 882,056.13
Adjusted Construction Detour Price
1115 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 28,868.150 0.000 1.000 1.00 28,868.15
Added by CO # 11 Temp Drainage Connections (pd by LS)
1116 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 1.000 0.000 25,000.000 32,898.32 32,898.32
Added by CO # 12 Pothole Repair (Pd by Invoice)
1117 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 17,171.250 0.000 1.000 1.00 17,171.25
Added by CO # 14 Resolve Treatment Density Testing pd by LS
1118 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 7,718.300 0.000 1.000 1.00 7,718.30
Added by CO # 16 Additional Temporary Signal Work (pd by LS)
1119 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 9,280.930 0.000 1.000 1.00 9,280.93
Added by CO # 17 Temporary Asphalt Lane (Traffic Control LS)
1120 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 19,929.740 0.000 1.000 1.00 19,929.74
Added by CO # 19 Additional Detour Asphalt (pd by LS)
1121 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 10,000.000 1,510.68 1,510.68
Added by CO # 20 Metal Beam Guardfence Repair Pd by Invoice
1122 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 9,418.450 0.000 1.000 1.00 9,418.45
Added by CO # 21 Add'l Wk/TCP @ Main St & SH 78 pd LS
1123 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 19,483.560 0.000 1.000 1.00 19,483.56
C.O. #23 Additinal drill shaft work at Moore St. Overpass
1124 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 18,317.370 0.000 1.000 1.00 18,317.38
Added by CO # 24 Demo Existing Sign/Reconstruct New pd by LS
1125 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 6,508.490 0.000 1.000 1.00 6,508.50
Added by CO # 24 Remove/Reinstall Landscaping pd by LS
1126 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 670.640 0.000 1.000 1.00 670.64
Added by CO # 24 Extra Survey Work pd by LS
1127 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 15,842.750 0.000 1.000 1.00 15,842.75
Added by CO # 25 Connect to existing box (pd by LS)
1128 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 5,975.510 0.000 1.000 1.00 5,975.51
Added by CO # 26 Additional Tie-in Work (Survey) pd by LS
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1129 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 1,575.000 0.000 1.000 1.00 1,575.00
Added by CO # 26 Addtl Tie-in Work (Milling Mob) pd by LS
1130 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 3,675.000 0.000 1.000 1.00 3,675.00
Added by CO # 26 Addtl Tie-in Work (Striping Mob) pd by LS
1131 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 12,577.280 0.000 1.000 1.00 12,577.28
Added by CO # 26 Addtl Tie-in Work (Addtl Signs) pd by LS
1132 96082020 UNIQUE CHANGE ORDER ITEM 20 DOL 3,157.350 0.000 1.000 1.00 3,157.35
c.o.#027 Additional survey work
1133 89412001 RADAR PRESENCE DETECTOR EA 7,461.830 0.000 4.000 4.00 29,847.32
Added by c.o.#027Signal at Grand Heritage
1134 88352001 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,708.820 0.000 4.000 4.00 6,835.28
Added by c.o.#027Signal at Grand Heritage
1135 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 2,517.140 0.000 1.000 1.00 2,517.14
Added by CO # 27 Misc. Hardware (Astro-Bracket) pd by LS
1136 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 2,669.320 0.000 1.000 1.00 2,669.32
Added by CO # 29 Breaking Ext Pipe & Install New pd by LS
1137 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 1,525.570 0.000 1.000 1.00 1,525.57
Added by CO # 29 Plugging Temp Hole in RCP pd by LS
1138 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 4,842.600 0.000 1.000 1.00 4,842.60
Added by CO # 29 Mob for Drainage & Burleson Dr pd by LS
1139 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 1,051.400 0.000 1.000 1.00 1,051.40
Added by CO # 29 Survey for Drainage @ Burleson Dr pd by LS
1140 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 7,646.100 0.000 1.000 1.00 7,646.10
Added by CO # 31 Mob for 60" CMP Work (pd by LS)
1141 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 751.000 0.000 1.000 1.00 751.00
Added by CO # 31 Survey Costs for 60" CMP Work (pd by LS)
1142 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 4,027.900 0.000 3.000 3.00 12,083.70
Added by CO # 32 Connecting to Existing RCP
1143 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 4,244.400 0.000 1.000 1.00 4,244.40
Added by CO # 32 Mob for CO 32 work
1144 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 1,952.590 0.000 1.000 1.00 1,952.59
Added by CO # 32 Survey for CO 32 work
1145 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 1.000 0.000 44,058.950 44,058.95 44,058.95
Added by CO # 33 Flume Work @ RW1 & RW2 pd by force account
1146 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 5,995.290 0.000 1.000 1.00 5,995.29
Added by CO # 35 Bridge Mounted Sign Mounts
1147 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 8,578.590 0.000 1.000 1.00 8,578.59
CO No 36 Traffic Control for Additional Work pd by LS
1148 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 7,953.750 0.000 1.000 1.00 7,953.75
Added by CO # 37 HMA Mobilization pd by LS
1149 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 3,426.270 0.000 1.000 1.00 3,426.27
Added by CO # 37 Capping of Inlet pd by LS
1150 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 39,480.550 0.000 1.000 1.00 39,480.55
Added by CO # 38 Survey & Mob Costs pd by LS
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 22ESTIMATE 0054
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1151 96082037 UNIQUE CHANGE ORDER ITEM 37 DOL 3,250.180 0.000 1.000 1.00 3,250.18
Added by Co # 38 Overhead Costs for Drainage Work pd by LS
1152 96082038 UNIQUE CHANGE ORDER ITEM 38 DOL 153,016.100 0.000 1.000 1.00 153,016.10
Added by CO # 39 Delay and Overhead pd by LS
1153 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 19,024.210 0.000 1.000 1.00 19,024.21
Added by CO # 40 Sidewalk Grinding pd by LS
Category Subtotal $26,788,456.86
028101030C 281-1-030PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0165 04002006 000 CUT & RESTORING PAV SY 100.000 543.200 -543.000 0.000 0.00
0336 04652006 MANH (COMPL)(JUNCT BOX)(TY M) EA 106.230 0.000 42.000 0.000 0.00
Added by CO # 32 Addtl Drainage
0525 05302011 000 DRIVEWAYS (ACP) SY 139.000 32.220 0.000 0.000 0.00
0560 05382001 000 RIGHT OF WAY MARKERS EA 170.000 38.000 0.000 0.000 0.00
0725 06622030 000 WK ZN PAV MRK NON-REMOV (Y) 4" (BRK) LF 0.460 1,988.000 0.000 0.000 0.00
0750 06622097 000 WK ZN PAV MRK REMOV (Y) 4" (BRK) LF 0.630 2,026.000 0.000 0.000 0.00
1091 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00
1092 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 1,000.000 0.000 0.000 0.00
1095 96102001 ON THE JOB TRAINING DOL 0.800 1,000.000 0.000 0.000 0.00
PAID BY THE HOUR
1096 96092003 SBE GOAL SHORTFALL DOL -1.000 1,000.000 0.000 0.000 0.00
1098 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1099 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1101 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00
1111 05082002 CONSTRUCTING DETOURS SY 57.470 0.000 0.000 0.000 0.00
Added by CO # 6 Add Item for Reconstructing Detour
0.00Category Subtotal
PROJECT C 281-1-030 CONTROL 028101030
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
1110 06442056 RELOCATE SM RD SN SUP & AM TY 10BWG EA 100.820 0.000 33.000 33.00 3,327.06
Added by CO # 5 Add Item for Relocating Small Signs
3,327.06Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $26,791,783.92
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 22ESTIMATE 0054
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002002 002 STA 8,800.000PREPARING ROW 160.680 1,413,984.00 156.20
01042017 000 SY 6.000REMOVING CONC (DRIVEWAYS) 3,251.970 19,511.82 3,226.97
01042021 000 LF 1.000REMOVING CONC (CURB) 440.000 440.00 440.00
01052094 000 SY 3.500REMOVING STAB BASE & ASPH PAV(12"-27") 74,286.994 260,004.49 74,257.85
01102001 000 CY 4.000EXCAVATION (ROADWAY) 106,618.000 426,472.00 106,008.00
01102002 000 CY 6.000EXCAVATION (CHANNEL) 5,583.000 33,498.00 5,583.00
01322025 001 CY 1.000EMBANKMENT (FINAL) (DENS CONT) (TY C1) 82,154.000 82,154.00 82,154.00
01322026 001 CY 2.000EMBANKMENT (FINAL) (DENS CONT) (TY C2) 14,323.000 28,646.00 14,323.00
01612002 006 SY 0.600COMPOST MANUF TOPSOIL (BOS) (4") 65,021.200 39,012.72 45,970.96
01622002 000 SY 1.770BLOCK SODDING 62,514.310 110,650.32 45,970.96
01642007 SY 0.570BROADCAST SEED (PERM) (URBAN) (CLAY) 10,989.010 6,263.74 0.00
Added by CO # 28 Addtnl Vegetative Establishment Bid Items
01642041 002 SY 0.130DRILL SEEDING (TEMP) (WARM) 3,525.840 458.36 15,323.00
01682001 000 MG 10.000VEGETATIVE WATERING 2,008.685 20,086.85 1,577.78
01692003 SY 1.600SOIL RETENTION BLANKETS (CL 1) (TY C) 7,515.840 12,025.34 0.00
Added by CO # 28 Addtnl Vegetative Establishment Bid Items
01702001 LS 3,909.980IRRIGATION SYSTEM 1.000 3,909.98 0.00
Added by CO # 24 Relocating Subdivision Entrance Sign
02602002 003 TON 140.000LIME (HYDRATED LIME (SLURRY)) 4,183.805 585,732.70 4,443.37
02602009 003 SY 3.000LIME TRT (EXST MATL)(10") 147,102.884 441,308.66 153,882.97
03402011 003 TON 63.100D-GR HMA(METH) TY-B PG64-22 36,904.460 2,328,671.43 36,560.98
03402011 TON 123.650D-GR HMA(METH) TY-B PG64-22 76.490 9,457.99 36,560.98
Added by CO # 37 Additional Drainage Work
03402048 003 TON 92.000D-GR HMA(METH) TY-C SAC-B PG70-22 1,423.410 130,953.72 1,667.31
03402048 TON 171.690D-GR HMA(METH) TY-C SAC-B PG70-22 18.160 3,117.89 1,667.31
Added by CO # 37 Additional Drainage Work
03542138 SY 10.570PLANE ASPH CONC PAV (11") 1,147.220 12,126.12 0.00
Added by CO # 17 Temporary Asphalt Lane
03602004 003 SY 41.000CONC PVMT (CONT REINF-CRCP)(11") 128,768.260 5,279,498.66 134,086.82
03602004 SY 55.000CONC PVMT (CONT REINF-CRCP)(11") 1,216.930 66,931.15 134,086.82
Added by CO # 17 Temporary Asphalt Lane (hand pour)
04022001 000 LF 1.000TRENCH EXCAVATION PROTECTION 23,126.900 23,126.90 24,072.26
04032001 000 SF 7.000TEMPORARY SPL SHORING 16,372.000 114,604.00 23,351.00
04162004 001 LF 97.000DRILL SHAFT (36 IN) 2,176.000 211,072.00 2,176.00
04162005 001 LF 136.000DRILL SHAFT (42 IN) 1,526.000 207,536.00 1,600.00
04162029 001 LF 100.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 20.000 2,000.00 20.00
04162031 001 LF 140.000DRILL SHAFT (TRF SIG POLE) (30 IN) 22.000 3,080.00 22.00
04162032 001 LF 180.000DRILL SHAFT (TRF SIG POLE) (36 IN) 52.000 9,360.00 26.00
04162034 001 LF 340.000DRILL SHAFT (TRF SIG POLE) (48 IN) 132.000 44,880.00 88.00
04202041 002 CY 660.000CL C CONC (ABUT)(HPC) 157.800 104,148.00 157.80
04202042 002 CY 685.000CL C CONC (BENT)(HPC) 390.800 267,698.00 371.30
04202256 002 CY 355.000CL S CONC(APPR SLAB)(HPC) 579.770 205,818.35 579.77
04222003 000 SF 14.000REINF CONC SLAB (HPC)(CL S) 34,776.000 486,864.00 34,776.00
04232001 000 SF 41.500RETAINING WALL (MSE) 42,236.000 1,752,794.03 42,236.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 22ESTIMATE 0054
04252067 001 LF 115.000PRESTR CONC GIRDER (TX46) 5,171.150 594,682.25 5,171.15
04282002 001 SY 3.500CONC SURF TREAT (CLASS II) 3,792.000 13,272.00 3,792.00
04322001 000 CY 350.000RIPRAP (CONC)(4 IN) 116.837 40,892.95 109.10
04322001 CY 624.390RIPRAP (CONC)(4 IN) 50.760 31,694.04 109.10
Added by CO 36 Add'tl RipRap, MBGF and Sidewalk Work
04322002 000 CY 300.000RIPRAP (CONC)(5 IN) 110.054 33,016.20 92.93
04322033 000 CY 90.000RIPRAP (STONE COMMON)(DRY)(12 IN) 156.170 14,055.30 108.00
04322033 CY 619.700RIPRAP (STONE COMMON)(DRY)(12 IN) 26.410 16,366.28 108.00
Added by CO # 37 Additional Drainage Work
04322039 000 CY 475.000RIPRAP (MOW STRIP)(4 IN) 107.079 50,862.54 107.20
04322066 000 CY 500.000RIPRAP (CONC)(CL B) 3.410 1,705.00 4.00
04502025 001 LF 85.000RAIL (TY PR1) 556.056 47,264.76 481.00
04502612 001 LF 65.000RAIL (TY C221) (HPC) 4,856.000 315,640.00 4,856.00
04542001 000 LF 90.000SEALED EXPANSION JOINT (4 IN)(SEJ-A) 502.000 45,180.00 502.00
04602011 LF 277.670CMP (GAL STL 60 IN) 57.000 15,827.19 0.00
Added by CO # 31 Intalling 60" CMP
04622004 014 LF 160.000CONC BOX CULV (4 FT X 3 FT) 114.000 18,240.00 114.00
04622005 014 LF 203.000CONC BOX CULV (4 FT X 4 FT) 134.000 27,202.00 134.00
04622007 014 LF 130.000CONC BOX CULV (5 FT X 3 FT) 1,535.100 199,563.00 1,535.10
04622010 014 LF 175.000CONC BOX CULV (6 FT X 3 FT) 466.900 81,707.50 466.90
04622011 014 LF 225.000CONC BOX CULV (6 FT X 4 FT) 186.000 41,850.00 186.00
04622012 014 LF 200.000CONC BOX CULV (6 FT X 5 FT) 334.000 66,800.00 334.00
04622014 014 LF 211.000CONC BOX CULV (7 FT X 3 FT) 379.500 80,074.50 379.50
04622019 014 LF 300.000CONC BOX CULV (8 FT X 4 FT) 116.000 34,800.00 116.00
04622062 014 LF 460.000CONC BOX CULV (12 FT X 6 FT) 2,883.500 1,326,410.00 2,883.50
04622088 014 LF 420.000CONC BOX CULV (12 FT X 4 FT) 1,127.000 473,340.00 1,127.00
04642005 003 LF 42.000RC PIPE (CL III)(24 IN) 15,900.960 667,840.32 16,231.40
04642005 LF 155.450RC PIPE (CL III)(24 IN) 124.500 19,353.53 16,231.40
Added by CO # 37 Additional Drainage Work
04642007 003 LF 54.000RC PIPE (CL III)(30 IN) 713.700 38,539.80 713.70
04642009 003 LF 65.000RC PIPE (CL III)(36 IN) 3,445.400 223,951.00 3,445.40
04642010 003 LF 84.000RC PIPE (CL III)(42 IN) 247.800 20,815.20 247.80
04642011 003 LF 114.000RC PIPE (CL III)(48 IN) 174.400 19,881.60 174.40
04642021 003 LF 37.000RC PIPE (CL IV)(18 IN) 437.000 16,169.00 437.00
04652115 001 EA 6,000.000INLET (COMPL)(TY I)(MOD) 46.000 276,000.00 44.00
04652221 001 EA 815.000INLET EXT (TY I) 160.000 130,400.00 154.00
04652500 001 EA 2,300.000INLET(COMPL)(DROP)(TY C)(3-GRATE) 52.000 119,600.00 47.00
04652500 EA 9,017.380INLET(COMPL)(DROP)(TY C)(3-GRATE) 1.000 9,017.38 47.00
Added by CO # 29 Addtnl Drainage Work & Burleson Drive
04652500 EA 10,695.250INLET(COMPL)(DROP)(TY C)(3-GRATE) 5.000 53,476.25 47.00
Added by CO # 37 Additional Drainage Work
04652746 001 EA 3,350.000INLET (COMPL)(CURB)(TY 1-C) 42.000 140,700.00 47.00
04652747 001 EA 3,000.000INLET (COMPL)(CURB)(TY I) 111.000 333,000.00 107.00
04652750 EA 13,092.690JCT BOX SPL1 3.000 39,278.07 0.00
Added by Co # 10 Junction Boxes
04652751 EA 14,982.150JCT BOX SPL2 1.000 14,982.15 0.00
Added by CO # 10 Junction Boxes
04662049 000 EA 5,500.000WINGWALL (PW)(HW=5 FT) 1.000 5,500.00 1.00
04662050 000 EA 7,000.000WINGWALL (PW)(HW=6 FT) 2.000 14,000.00 2.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 22ESTIMATE 0054
04662051 000 EA 9,000.000WINGWALL (PW)(HW=7 FT) 4.000 36,000.00 4.00
04662052 000 EA 10,000.000WINGWALL (PW)(HW=8 FT) 2.000 20,000.00 2.00
04662053 000 EA 17,000.000WINGWALL (PW)(HW=9 FT) 1.000 17,000.00 1.00
04662054 000 EA 22,000.000WINGWALL (PW)(HW=10 FT) 1.000 22,000.00 1.00
04662203 000 EA 27,000.000HEADWALL (SPECIAL) 1.000 27,000.00 1.00
04672212 EA 2,862.050SET (TY II)(27 IN)(RCP)(3:1)(C) 1.000 2,862.05 0.00
Added by CO # 32 Addtl Drainage
04672288 000 EA 1,250.000SET (TY II)(24 IN)(RCP)(6:1)(P) 6.000 7,500.00 16.00
04962001 000 EA 4,500.000REMOV STR (BOX CULVERT) 2.000 9,000.00 2.00
04962004 000 EA 425.000REMOV STR (SET) 17.000 7,225.00 16.00
04962006 000 EA 600.000REMOV STR (HEADWALL) 9.000 5,400.00 9.00
04962007 000 LF 15.000REMOV STR (PIPE) 1,755.500 26,332.50 1,972.00
04962010 000 EA 50,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 1.000 50,000.00 1.00
04962016 EA 5,295.230REMOV STR (PIPE) 1.000 5,295.23 0.00
Added by CO # 37 Additional Drainage Work
05002001 005 LS 2,200,000.000MOBILIZATION 1.000 2,200,000.00 1.00
05022001 033 MO 5,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 25.000 125,000.00 30.00
05022001 MO 7,148.830BARRICADES, SIGNS AND TRAFFIC HANDLING 2.000 14,297.66 30.00
Added by CO # 37 Additional Drainage Work
05062002 010 LF 16.250ROCK FILTER DAMS (INSTALL) (TY 2) 232.000 3,770.00 1,836.00
05062009 010 LF 5.000ROCK FILTER DAMS (REMOVE) 205.000 1,025.00 1,836.00
05062016 010 SY 10.000CONSTRUCTION EXITS (INSTALL) (TY 1) 253.670 2,536.70 740.00
05062019 010 SY 2.000CONSTRUCTION EXITS (REMOVE) 253.670 507.34 740.00
05062034 010 LF 1.170TEMPORARY SEDIMENT CONTROL FENCE 6,830.000 7,991.10 24,058.00
05062052 010 LF 10.000TEMP SED CONT FENCE (INLET PROTECTION) 1,045.000 10,450.00 2,680.00
05082002 000 SY 1.000CONSTRUCTING DETOURS 20,869.357 20,869.36 47,086.00
05082002 SY 57.470CONSTRUCTING DETOURS 0.000 0.00 47,086.00
Added by CO # 6 Add Item for Reconstructing Detour
05082002 SY 66.620CONSTRUCTING DETOURS 13,240.110 882,056.13 47,086.00
Adjusted Construction Detour Price
05122001 002 LF 14.000PORT CTB (FUR & INST)(SAFETY SH)(TY 1) 4,500.000 63,000.00 3,060.00
05122017 LF 14.260PORT CTB (DES SOURCE)(LOW PROF)(TY 1) 3,960.000 56,469.60 0.00
Added by CO # 4 Add Low Profile CTB
05122018 LF 14.260PORT CTB (DES SOURCE)(LOW PROF)(TY 2) 200.000 2,852.00 0.00
Added by CO # 4 Add Low Profile CTB
05122019 002 LF 4.000PORT CTB (MOVE)(SAFETY SH)(TY 1) 2,280.000 9,120.00 1,680.00
05122037 002 LF 7.000PORT CTB (REMOVE)(SAFETY SH)(TY 1) 4,500.000 31,500.00 3,060.00
05122044 LF 10.490PORT CTB (REMOVE)(LOW PROF)(TY 1) 3,960.000 41,540.40 0.00
Added by CO # 4 Add Low Profile CTB
05122045 LF 10.490PORT CTB (REMOVE)(LOW PROF)(TY 2) 200.000 2,098.00 0.00
Added by CO # 4 Add Low Profile CTB
05122049 LF 10.430PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) 3,630.000 37,860.90 0.00
CO#1 Add CTB NB SH 78, RT Shoulder Between 862+00 & 902
+75
05122052 LF 9.120PORT CTB (REMOVE)(F-SHAPE)(TY 1) 3,630.000 33,105.60 0.00
CO#1 Add CTB NB SH 78, RT Shoulder Between 862+00 to
902+75
05292002 000 LF 1.000CONC CURB (TY II) 51,375.000 51,375.00 49,408.42
05302010 000 SY 55.000DRIVEWAYS (CONC) 3,094.150 170,178.25 3,683.00
05312004 000 SY 30.000CONC SIDEWALKS (6") 16,670.690 500,120.70 17,551.93
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 22ESTIMATE 0054
05312004 SY 87.560CONC SIDEWALKS (6") 273.330 23,932.77 17,551.93
Added by CO 36 Add'tl RipRap, MBGF and Sidewalk Work
05312013 000 EA 1,000.000CURB RAMPS (TY 20) 6.000 6,000.00 6.00
05312017 000 EA 1,200.000CURB RAMPS (TY 21) 5.000 6,000.00 5.00
05312040 000 EA 1,200.000CURB RAMPS (TY 5) 14.000 16,800.00 15.00
05312041 000 EA 1,000.000CURB RAMPS (TY 10) 29.000 29,000.00 29.00
05362002 000 SY 40.000CONC MEDIAN 1,585.440 63,417.60 2,117.39
05402001 023 LF 18.000MTL W-BEAM GD FEN (TIM POST) 4,110.000 73,980.00 160.00
05402011 EA 1,312.500MTL BEAM GD FEN TRANS (THRIE-BEAM) 1.000 1,312.50 0.00
Added by CO # 34 MBGF Trans (Thrie Beam)
05422001 000 LF 3.000REMOVING METAL BEAM GUARD FENCE 3,205.000 9,615.00 350.00
05442001 000 EA 2,200.000GUARDRAIL END TREATMENT (INSTALL) 15.000 33,000.00 2.00
05442003 000 EA 300.000GUARDRAIL END TREATMENT (REMOVE) 10.000 3,000.00 4.00
05452001 000 EA 5,000.000CRASH CUSH ATTEN (INSTL) 6.000 30,000.00 10.00
05452002 000 EA 1,000.000CRASH CUSH ATTEN (MOVE & RESET) 8.000 8,000.00 8.00
05452003 000 EA 750.000CRASH CUSH ATTEN (REMOVE) 6.000 4,500.00 10.00
05852006 DOL 1.000RIDE BONUS/PENALTY (ITEM 360) -3,466.000 -3,466.00 10,000.00
06102036 010 EA 1,800.000INS RD IL AM (TY SA) 50S-8 (.4 KW)S 2.000 3,600.00 2.00
06182012 000 LF 4.000CONDT (PVC) (SCHD 40) (1") 36.000 144.00 36.00
06182018 000 LF 5.000CONDT (PVC) (SCHD 40) ( 2") 113.000 565.00 107.00
06182022 000 LF 6.000CONDT (PVC) (SCHD 40) (3") 484.000 2,904.00 358.00
06182023 000 LF 16.000CONDT (PVC) (SCHD 40) (3") (BORE) 843.000 13,488.00 551.00
06182024 000 LF 7.000CONDT (PVC) (SCHD 40) (4") 261.000 1,827.00 231.00
06182025 000 LF 19.000CONDT (PVC) (SCHD 40) (4") (BORE) 270.000 5,130.00 152.00
06202009 001 LF 1.000ELEC CONDR (NO. 6) BARE 1,874.000 1,874.00 1,339.00
06202010 001 LF 1.200ELEC CONDR (NO. 6) INSULATED 572.000 686.40 530.00
06202012 001 LF 1.000ELEC CONDR (NO. 8) INSULATED 2,460.000 2,460.00 1,490.00
06202016 001 LF 0.500ELEC CONDR (NO.12) INSULATED 640.000 320.00 320.00
06242007 014 EA 600.000GROUND BOX TY A (122311) 3.000 1,800.00 3.00
06242008 EA 949.330GROUND BOX TY A (122311) W/APRON 1.000 949.33 0.00
Added by c.o.#027Signal at Grand Heritage
06242012 014 EA 630.000GROUND BOX TY C (162911) W/APRON 14.000 8,820.00 13.00
06242012 EA 905.090GROUND BOX TY C (162911) W/APRON 4.000 3,620.36 13.00
Added by c.o.#027Signal at Grand Heritage
06282099 003 EA 4,000.000ELC SRV TY D 120/240 070 (NS)SS(E)GC(O) 2.000 8,000.00 2.00
06282188 EA 5,596.480ELC SRV TY D 120/240 070 (NS)SS(E)PS(U) 1.000 5,596.48 0.00
Added by c.o.#027Signal at Grand Heritage
06282267 003 EA 3,000.000ELC SRV TY T 120/240 000(NS)SS(N)GC(O) 1.000 3,000.00 1.00
06442001 EA 166.540IN SM RD SN SUP&AM TY10BWG(1)SA(P) 5.000 832.70 35.00
Added by CO # 4 Add Low Profile CTB
06442001 000 EA 400.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 32.000 12,800.00 35.00
06442004 000 EA 530.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 9.000 4,770.00 10.00
06442006 000 EA 580.000IN SM RD SN SUP&AM TY10BWG(1)SA(U) 4.000 2,320.00 4.00
06442027 000 EA 700.000IN SM RD SN SUP&AM TYS80(1)SA(U) 11.000 7,700.00 11.00
06442030 000 EA 800.000IN SM RD SN SUP&AM TYS80(1)SA(U-BM) 4.000 3,200.00 4.00
06442056 EA 100.820RELOCATE SM RD SN SUP & AM TY 10BWG 33.000 3,327.06 0.00
Added by CO # 5 Add Item for Relocating Small Signs
06442060 000 EA 20.000REMOVE SM RD SN SUP & AM 67.000 1,340.00 65.00
06442063 EA 5,138.820INS SM RD SN SUP&AM (RAIL MOUNT) 4.000 20,555.28 0.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 22ESTIMATE 0054
Added by CO # 35 Bridge Mounted Sign Mounts
06582239 000 EA 115.000INSTL DEL ASSM (D-SW)SZ 1(FLX)SRF(BR) 21.000 2,415.00 21.00
06622004 000 LF 0.420WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 54,258.000 22,788.36 51,402.00
06622012 000 LF 0.910WK ZN PAV MRK NON-REMOV (W) 8" (SLD) 2,291.000 2,084.81 1,702.00
06622016 000 LF 5.070WK ZN PAV MRK NON-REMOV (W) 24" (SLD) 70.000 354.90 189.00
06622032 000 LF 0.420WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 64,546.000 27,109.32 61,187.00
06622065 LF 1.020WK ZN PAV MRK REMOV (W) 4" (DOT) 60.000 61.20 0.00
Added by CO # 22 Additional Work Zone Striping Items
06622067 000 LF 0.560WK ZN PAV MRK REMOV (W) 4" (SLD) 31,963.000 17,899.28 29,958.00
06622075 000 LF 1.220WK ZN PAV MRK REMOV (W) 8" (SLD) 1,337.000 1,631.14 1,241.00
06622079 000 LF 8.110WK ZN PAV MRK REMOV (W) 24" (SLD) 138.000 1,119.18 125.00
06622084 EA 106.050WK ZN PAV MRK REMOV (W) (ARROW) 3.000 318.15 0.00
Added by CO # 22 Additional Work Zone Striping Items
06622094 EA 192.150WK ZN PAV MRK REMOV (W) (WORD) 3.000 576.45 0.00
Added by CO # 22 Additional Work Zone Striping Items
06622099 000 LF 0.560WK ZN PAV MRK REMOV (Y) 4" (SLD) 35,089.000 19,649.84 28,924.00
06662002 000 LF 0.620REFL PAV MRK TY I (W) 4" (BRK)(090MIL) 13,203.000 8,185.86 13,203.00
06662011 000 LF 0.600REFL PAV MRK TY I (W) 4" (SLD)(090MIL) 30,574.000 18,344.40 30,574.00
06662035 000 LF 1.220REFL PAV MRK TY I (W) 8" (SLD)(090MIL) 5,060.000 6,173.20 5,060.00
06662041 000 LF 3.040REFL PAV MRK TY I (W) 12"(SLD)(090MIL) 1,345.000 4,088.80 1,345.00
06662047 000 LF 5.930REFL PAV MRK TY I (W) 24"(SLD)(090MIL) 433.000 2,567.69 387.00
06662053 000 EA 101.320REFL PAV MRK TY I (W) (ARROW) (090MIL) 34.000 3,444.88 32.00
06662095 000 EA 126.650REFL PAV MRK TY I (W) (WORD) (090MIL) 28.000 3,546.20 27.00
06662099 000 EA 69.910REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) 9.000 629.19 9.00
06662105 000 LF 1.010REFL PAV MRK TY I (Y) 4" (BRK)(100MIL) 30.000 30.30 30.00
06662110 000 LF 0.600REFL PAV MRK TY I (Y) 4" (SLD)(090MIL) 31,830.000 19,098.00 31,830.00
06662126 000 LF 4.050REFL PAV MRK TY I (Y) 12"(SLD)(100MIL) 164.000 664.20 164.00
06662142 000 LF 0.120REF PAV MRK TY II (W) 4" (BRK) 13,203.000 1,584.36 13,203.00
06662145 000 LF 0.120REF PAV MRK TY II (W) 4" (SLD) 29,009.000 3,481.08 29,009.00
06662153 000 LF 0.200REF PAV MRK TY II (W) 8" (SLD) 5,060.000 1,012.00 5,060.00
06662155 000 LF 0.460REF PAV MRK TY II (W) 12" (SLD) 1,423.000 654.58 1,423.00
06662157 000 LF 0.910REF PAV MRK TY II (W) 24" (SLD) 387.000 352.17 387.00
06662160 000 EA 23.300REF PAV MRK TY II (W) (ARROW) 32.000 745.60 32.00
06662173 000 EA 33.440REF PAV MRK TY II (W) (WORD) 27.000 902.88 27.00
06662174 000 EA 7.090REF PAV MRK TY II (W) 18" (YLD TRI) 9.000 63.81 9.00
06662176 000 LF 1.010REF PAV MRK TY II (Y) 4" (BRK) 30.000 30.30 30.00
06662178 000 LF 0.560REF PAV MRK TY II (Y) 4" (SLD) 27,823.000 15,580.88 27,823.00
06722015 034 EA 4.050REFL PAV MRKR TY II-A-A 117.000 473.85 117.00
06722017 034 EA 4.050REFL PAV MRKR TY II-C-R 661.000 2,677.05 661.00
06772001 LF 0.410ELIM EXT PAV MRK & MRKS ( 4") 20,401.000 8,364.41 0.00
CO #2 Add Remove Pavement Markings 4"
06772003 LF 0.790ELIM EXT PAV MRK & MRKS ( 8") 248.000 195.92 0.00
CO #2 Add Remove Pavement Markings 8"
06772005 LF 1.050ELIM EXT PAV MRK & MRKS (12") 180.000 189.00 0.00
CO #2 Add Remove Pavement Markings 12"
06772007 LF 2.100ELIM EXT PAV MRK & MRKS (24") 71.000 149.10 0.00
CO #2 Add Remove Pavement Markings 24"
06772008 EA 39.000ELIM EXT PAV MRK & MRKS (ARROW) 6.000 234.00 0.00
CO #2 Add Remove Pavement Markings Arrow
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 22ESTIMATE 0054
06772018 EA 50.000ELIM EXT PAV MRK & MRKS (WORD) 6.000 300.00 0.00
CO #2 Add Remove Pavement Markings Word
06782001 000 LF 0.110PAV SURF PREP FOR MRK ( 4") 70,065.000 7,707.16 70,065.00
06782003 000 LF 0.220PAV SURF PREP FOR MRK ( 8") 5,060.000 1,113.20 5,060.00
06782004 000 LF 0.480PAV SURF PREP FOR MRK (12") 1,345.000 645.60 1,345.00
06782006 000 LF 0.910PAV SURF PREP FOR MRK (24") 387.000 352.17 387.00
06782007 000 EA 15.200PAV SURF PREP FOR MRK (ARROW) 32.000 486.40 32.00
06782018 000 EA 25.330PAV SURF PREP FOR MRK (WORD) 27.000 683.91 27.00
06782019 000 EA 5.070PAV SURF PREP FOR MRK (18") (YLD TRI) 9.000 45.63 9.00
06802002 000 EA 18,000.000INSTALL HWY TRF SIG (ISOLATED) 2.000 36,000.00 2.00
06802002 EA 29,468.620INSTALL HWY TRF SIG (ISOLATED) 1.000 29,468.62 2.00
Added by c.o.#027Signal at Grand Heritage
06802003 000 EA 13,000.000INSTALL HWY TRF SIG (SYSTEM) 1.000 13,000.00 1.00
06812001 002 EA 30,000.000TEMP TRAF SIGNALS 2.000 60,000.00 2.00
06812001 EA 66,294.960TEMP TRAF SIGNALS 1.000 66,294.96 2.00
Added by CO # 13 Temporary Signal
06822001 EA 99.910BACK PLATE (12 IN) (3 SEC) 5.000 499.55 19.00
Added by c.o.#027Signal at Grand Heritage
06822001 001 EA 110.000BACK PLATE (12 IN) (3 SEC) 19.000 2,090.00 19.00
06822002 EA 98.140BACK PLATE (12 IN) (4 SEC) 2.000 196.28 0.00
Added by c.o.#027Signal at Grand Heritage
06822003 EA 101.700BACK PLATE (12 IN) (5 SEC) 1.000 101.70 4.00
Added by c.o.#027Signal at Grand Heritage
06822003 001 EA 110.000BACK PLATE (12 IN) (5 SEC) 4.000 440.00 4.00
06822022 EA 122.260VEH SIG SEC (12 IN) LED (GRN ARW) 2.000 244.52 4.00
Added by c.o.#027Signal at Grand Heritage
06822022 001 EA 220.000VEH SIG SEC (12 IN) LED (GRN ARW) 4.000 880.00 4.00
06822023 001 EA 220.000VEH SIG SEC (12 IN) LED (GRN) 23.000 5,060.00 23.00
06822023 EA 236.380VEH SIG SEC (12 IN) LED (GRN) 7.000 1,654.66 23.00
Added by c.o.#027Signal at Grand Heritage
06822024 EA 61.130VEH SIG SEC (12 IN) LED (YEL ARW) 4.000 244.52 4.00
Added by c.o.#027Signal at Grand Heritage
06822024 001 EA 220.000VEH SIG SEC (12 IN) LED (YEL ARW) 4.000 880.00 4.00
06822025 001 EA 220.000VEH SIG SEC (12 IN) LED (YEL) 23.000 5,060.00 23.00
06822025 EA 236.380VEH SIG SEC (12 IN) LED (YEL) 7.000 1,654.66 23.00
Added by c.o.#027Signal at Grand Heritage
06822026 EA 120.840VEH SIG SEC (12 IN) LED (RED ARW) 4.000 483.36 0.00
Added by c.o.#027Signal at Grand Heritage
06822027 EA 123.440VEH SIG SEC (12 IN) LED (RED) 7.000 864.08 23.00
Added by c.o.#027Signal at Grand Heritage
06822027 001 EA 220.000VEH SIG SEC (12 IN) LED (RED) 23.000 5,060.00 23.00
06842031 000 LF 1.000TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) 1,379.000 1,379.00 1,009.00
06842033 000 LF 1.250TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) 978.000 1,222.50 395.00
06842035 000 LF 1.500TRF SIG CBL (TY A) (14 AWG) ( 9 CONDR) 727.000 1,090.50 727.00
06842042 000 LF 2.680TRF SIG CBL (TY A) (14 AWG) (16 CONDR) 1,350.000 3,618.00 699.00
06842046 000 LF 3.100TRF SIG CBL (TY A) (14 AWG) (20 CONDR) 780.000 2,418.00 780.00
06842079 LF 1.170TRF SIG CBL (TY C) (12 AWG) ( 2 CONDR) 633.000 740.61 0.00
Added by c.o.#027Signal at Grand Heritage
06862023 000 EA 3,300.000INS TRF SIG PL AM(S) 1 ARM (24') 2.000 6,600.00 2.00
06862043 000 EA 4,800.000INS TRF SIG PL AM(S) 1 ARM (44') 1.000 4,800.00 1.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 22ESTIMATE 0054
06862049 000 EA 6,800.000INS TRF SIG PL AM(S) 1 ARM (48') LUM 1.000 6,800.00 1.00
06862049 EA 9,733.310INS TRF SIG PL AM(S) 1 ARM (48') LUM 2.000 19,466.62 1.00
Added by c.o.#027Signal at Grand Heritage
06862057 000 EA 12,500.000INS TRF SIG PL AM(S) 1 ARM (55') LUM 1.000 12,500.00 1.00
06862057 EA 18,907.700INS TRF SIG PL AM(S) 1 ARM (55') LUM 1.000 18,907.70 1.00
Added by c.o.#027Signal at Grand Heritage
06862059 000 EA 11,500.000INS TRF SIG PL AM(S) 1 ARM (60') 1.000 11,500.00 1.00
06862061 EA 19,595.970INS TRF SIG PL AM(S) 1 ARM (60') LUM 1.000 19,595.97 0.00
Added by c.o.#027Signal at Grand Heritage
06862065 000 EA 13,000.000INS TRF SIG PL AM(S) 1 ARM (65') LUM 2.000 26,000.00 2.00
06872001 004 EA 1,000.000PED POLE ASSEMBLY 4.000 4,000.00 4.00
06872001 EA 2,602.530PED POLE ASSEMBLY 2.000 5,205.06 4.00
Added by c.o.#027Signal at Grand Heritage
50492002 000 LF 2.550BIODGRD EROSION CONTROL LOGS (18" DIA) 1,583.000 4,036.65 946.00
60062001 000 EA 1,900.000SPREAD SPECTRUM RADIO 3.000 5,700.00 5.00
60062001 EA 2,665.980SPREAD SPECTRUM RADIO 1.000 2,665.98 5.00
Added by c.o.#027Signal at Grand Heritage
60062002 000 LF 2.000COAXIAL CABLE 282.000 564.00 225.00
60062004 000 EA 500.000ANTENNA (OMNI-DIRECTIONAL) 1.000 500.00 1.00
60062005 000 EA 500.000ANTENNA (UNI-DIRECTIONAL) 2.000 1,000.00 2.00
60062005 EA 708.860ANTENNA (UNI-DIRECTIONAL) 1.000 708.86 2.00
Added by c.o.#027Signal at Grand Heritage
60072001 000 EA 4,000.000REMOVING TRAFFIC SIGNALS 2.000 8,000.00 2.00
62662001 017 EA 6,000.000VIVDS PROCESSOR SYSTEM 1.000 6,000.00 2.00
62662002 017 EA 1,200.000VIVDS CAMERA ASSEMBLY 4.000 4,800.00 9.00
62662003 017 EA 500.000VIVDS SET-UP SYSTEM 1.000 500.00 2.00
62662005 017 LF 2.000VIVDS COMMUNICATION CABLE (COAXIAL) 1,067.000 2,134.00 2,002.00
68342002 000 EA 8,500.000PORTABLE CHANGEABLE MESSAGE SIGN 2.000 17,000.00 4.00
82062001 000 EA 440.000LED COUNTDOWN PED SIGNAL MOD W HOUSING 8.000 3,520.00 8.00
82062001 EA 630.080LED COUNTDOWN PED SIGNAL MOD W HOUSING 4.000 2,520.32 8.00
Added by c.o.#027Signal at Grand Heritage
83172001 000 EA 7,000.000BBU SYSTEM (EXTERNAL BATT CABINET) 2.000 14,000.00 2.00
83172001 EA 8,394.390BBU SYSTEM (EXTERNAL BATT CABINET) 1.000 8,394.39 2.00
Added by c.o.#027Signal at Grand Heritage
86152001 000 EA 8,000.000RADAR ADVANCE DETECTION DEVICE 4.000 32,000.00 4.00
86152001 EA 10,454.600RADAR ADVANCE DETECTION DEVICE 2.000 20,909.20 4.00
Added by c.o.#027Signal at Grand Heritage
88352001 000 EA 900.000ACCESSIBLE PEDESTRIAN SIGNAL UNITS 8.000 7,200.00 8.00
88352001 EA 1,708.820ACCESSIBLE PEDESTRIAN SIGNAL UNITS 4.000 6,835.28 8.00
Added by c.o.#027Signal at Grand Heritage
89412001 EA 7,461.830RADAR PRESENCE DETECTOR 4.000 29,847.32 0.00
Added by c.o.#027Signal at Grand Heritage
96012001 DOL -1.000MATERIAL ON HAND 2,492,483.160 -2,492,483.16 200,000.00
MATERIAL USED
96012001 DOL 1.000MATERIAL ON HAND 2,492,483.160 2,492,483.16 200,000.00
MATERIAL RECEIVED
96022603 DOL 125.000DRILL SHAFT CORE HOLE PAYMENT 5.000 625.00 5.00
96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 22,564.500 22,564.50 5,000.00
PAID BY INVOICE
96082001 DOL 34,324.860UNIQUE CHANGE ORDER ITEM 1 1.000 34,324.86 0.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 22ESTIMATE 0054
CO #3 Drill Shaft J Bent 4 added work. LS Payment.
96082002 DOL 13,581.990UNIQUE CHANGE ORDER ITEM 2 1.000 13,581.99 0.00
Added by CO # 7 Waterline Investigation
96082003 DOL 25,471.760UNIQUE CHANGE ORDER ITEM 3 1.000 25,471.76 0.00
Added by CO # 8 PCTB Removal and Add'tl Drop Off Protection
96082004 DOL 28,868.150UNIQUE CHANGE ORDER ITEM 4 1.000 28,868.15 0.00
Added by CO # 11 Temp Drainage Connections (pd by LS)
96082005 DOL 1.000UNIQUE CHANGE ORDER ITEM 5 32,898.320 32,898.32 0.00
Added by CO # 12 Pothole Repair (Pd by Invoice)
96082006 DOL 17,171.250UNIQUE CHANGE ORDER ITEM 6 1.000 17,171.25 0.00
Added by CO # 14 Resolve Treatment Density Testing pd by LS
96082007 DOL 7,718.300UNIQUE CHANGE ORDER ITEM 7 1.000 7,718.30 0.00
Added by CO # 16 Additional Temporary Signal Work (pd by LS)
96082008 DOL 9,280.930UNIQUE CHANGE ORDER ITEM 8 1.000 9,280.93 0.00
Added by CO # 17 Temporary Asphalt Lane (Traffic Control LS)
96082008 DOL 19,929.740UNIQUE CHANGE ORDER ITEM 8 1.000 19,929.74 0.00
Added by CO # 19 Additional Detour Asphalt (pd by LS)
96082009 DOL 1.000UNIQUE CHANGE ORDER ITEM 9 1,510.680 1,510.68 0.00
Added by CO # 20 Metal Beam Guardfence Repair Pd by Invoice
96082010 DOL 9,418.450UNIQUE CHANGE ORDER ITEM 10 1.000 9,418.45 0.00
Added by CO # 21 Add'l Wk/TCP @ Main St & SH 78 pd LS
96082011 DOL 19,483.560UNIQUE CHANGE ORDER ITEM 11 1.000 19,483.56 0.00
C.O. #23 Additinal drill shaft work at Moore St. Overpass
96082012 DOL 18,317.370UNIQUE CHANGE ORDER ITEM 12 1.000 18,317.38 0.00
Added by CO # 24 Demo Existing Sign/Reconstruct New pd by
LS
96082013 DOL 6,508.490UNIQUE CHANGE ORDER ITEM 13 1.000 6,508.50 0.00
Added by CO # 24 Remove/Reinstall Landscaping pd by LS
96082014 DOL 670.640UNIQUE CHANGE ORDER ITEM 14 1.000 670.64 0.00
Added by CO # 24 Extra Survey Work pd by LS
96082015 DOL 15,842.750UNIQUE CHANGE ORDER ITEM 15 1.000 15,842.75 0.00
Added by CO # 25 Connect to existing box (pd by LS)
96082016 DOL 5,975.510UNIQUE CHANGE ORDER ITEM 16 1.000 5,975.51 0.00
Added by CO # 26 Additional Tie-in Work (Survey) pd by LS
96082017 DOL 1,575.000UNIQUE CHANGE ORDER ITEM 17 1.000 1,575.00 0.00
Added by CO # 26 Addtl Tie-in Work (Milling Mob) pd by LS
96082018 DOL 3,675.000UNIQUE CHANGE ORDER ITEM 18 1.000 3,675.00 0.00
Added by CO # 26 Addtl Tie-in Work (Striping Mob) pd by LS
96082019 DOL 12,577.280UNIQUE CHANGE ORDER ITEM 19 1.000 12,577.28 0.00
Added by CO # 26 Addtl Tie-in Work (Addtl Signs) pd by LS
96082020 DOL 3,157.350UNIQUE CHANGE ORDER ITEM 20 1.000 3,157.35 0.00
c.o.#027 Additional survey work
96082021 DOL 2,517.140UNIQUE CHANGE ORDER ITEM 21 1.000 2,517.14 0.00
Added by CO # 27 Misc. Hardware (Astro-Bracket) pd by LS
96082022 DOL 2,669.320UNIQUE CHANGE ORDER ITEM 22 1.000 2,669.32 0.00
Added by CO # 29 Breaking Ext Pipe & Install New pd by LS
96082023 DOL 1,525.570UNIQUE CHANGE ORDER ITEM 23 1.000 1,525.57 0.00
Added by CO # 29 Plugging Temp Hole in RCP pd by LS
96082024 DOL 4,842.600UNIQUE CHANGE ORDER ITEM 24 1.000 4,842.60 0.00
Added by CO # 29 Mob for Drainage & Burleson Dr pd by LS
96082025 DOL 1,051.400UNIQUE CHANGE ORDER ITEM 25 1.000 1,051.40 0.00
CONTRACT ID 028101030 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 22ESTIMATE 0054
Added by CO # 29 Survey for Drainage @ Burleson Dr pd by LS
96082026 DOL 7,646.100UNIQUE CHANGE ORDER ITEM 26 1.000 7,646.10 0.00
Added by CO # 31 Mob for 60" CMP Work (pd by LS)
96082027 DOL 751.000UNIQUE CHANGE ORDER ITEM 27 1.000 751.00 0.00
Added by CO # 31 Survey Costs for 60" CMP Work (pd by LS)
96082028 DOL 4,027.900UNIQUE CHANGE ORDER ITEM 28 3.000 12,083.70 0.00
Added by CO # 32 Connecting to Existing RCP
96082029 DOL 4,244.400UNIQUE CHANGE ORDER ITEM 29 1.000 4,244.40 0.00
Added by CO # 32 Mob for CO 32 work
96082030 DOL 1,952.590UNIQUE CHANGE ORDER ITEM 30 1.000 1,952.59 0.00
Added by CO # 32 Survey for CO 32 work
96082031 DOL 1.000UNIQUE CHANGE ORDER ITEM 31 44,058.950 44,058.95 0.00
Added by CO # 33 Flume Work @ RW1 & RW2 pd by force
account
96082032 DOL 5,995.290UNIQUE CHANGE ORDER ITEM 32 1.000 5,995.29 0.00
Added by CO # 35 Bridge Mounted Sign Mounts
96082033 DOL 8,578.590UNIQUE CHANGE ORDER ITEM 33 1.000 8,578.59 0.00
CO No 36 Traffic Control for Additional Work pd by LS
96082034 DOL 7,953.750UNIQUE CHANGE ORDER ITEM 34 1.000 7,953.75 0.00
Added by CO # 37 HMA Mobilization pd by LS
96082035 DOL 3,426.270UNIQUE CHANGE ORDER ITEM 35 1.000 3,426.27 0.00
Added by CO # 37 Capping of Inlet pd by LS
96082036 DOL 39,480.550UNIQUE CHANGE ORDER ITEM 36 1.000 39,480.55 0.00
Added by CO # 38 Survey & Mob Costs pd by LS
96082037 DOL 3,250.180UNIQUE CHANGE ORDER ITEM 37 1.000 3,250.18 0.00
Added by Co # 38 Overhead Costs for Drainage Work pd by LS
96082038 DOL 153,016.100UNIQUE CHANGE ORDER ITEM 38 1.000 153,016.10 0.00
Added by CO # 39 Delay and Overhead pd by LS
96082039 DOL 19,024.210UNIQUE CHANGE ORDER ITEM 39 1.000 19,024.21 0.00
Added by CO # 40 Sidewalk Grinding pd by LS
$26,791,783.92TOTAL ITEM EARNINGS TO DATE