3,544,845.33 contractor's estimate package 10/10/18...

37
3,622,452.75 001416255 CONTRACT ID: PROJECT: IM 0355(151) CONTRACT: 09123201 PROJECTED AMOUNT: $124,910,981.30 CONTRACTOR: HIGHWAY: IH 35W DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 052 THE LANE CONSTRUCTION CORPORATION Minh Tran, P.E. TARRANT ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18 09/27/2012 AWARD DATE: ESTIMATE PERIOD: 0067 10/25/2018 LETTING DATE: NOTICE TO PROCEED DATE: 11/01/2012 09/07/2012 ESTIMATE PAID: 1,540 0.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: PROG WORK BEGIN DATE: 04/29/2013 $128,533,434.05 CONTRACT: 09/26/2018 AWARD AMOUNT: $123,285,892.60 Fort Worth % COMPLETE: % TIME USED: % RETAINAGE: 0.00 181.82 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 07/27/2018 00/00/0000 96.47 $77,607.42 $122,118,633.39 $122,196,240.81 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($1,794,870.00) ($1,794,870.00) $0.00 $0.00 $0.00 $77,607.42 $123,913,503.39 $123,991,110.81 $0.00 $0.00 $0.00 $77,607.42 $123,991,110.81 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $123,913,503.39 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: lylien

Post on 29-Nov-2018

226 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

3,622,452.75

001416255CONTRACT ID:

PROJECT: IM 0355(151)

CONTRACT:

09123201

PROJECTED AMOUNT: $124,910,981.30

CONTRACTOR:

HIGHWAY: IH 35WDISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 052

THE LANE CONSTRUCTION CORPORATION

Minh Tran, P.E.

TARRANT

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18

09/27/2012AWARD DATE:

ESTIMATE PERIOD:

0067

10/25/2018

LETTING DATE:

NOTICE TO PROCEED DATE: 11/01/2012

09/07/2012ESTIMATE PAID:

1,540 0.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: PROG WORK BEGIN DATE: 04/29/2013

$128,533,434.05

CONTRACT:

09/26/2018

AWARD AMOUNT: $123,285,892.60

Fort Worth

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

181.82

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

07/27/2018

00/00/0000

96.47

$77,607.42 $122,118,633.39 $122,196,240.81

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 ($1,794,870.00)($1,794,870.00)

$0.00 $0.00 $0.00

$77,607.42 $123,913,503.39 $123,991,110.81

$0.00 $0.00 $0.00

$77,607.42 $123,991,110.81

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $123,913,503.39

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: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 37ESTIMATE 0067

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$2,590.00

$1,794,870.00

ASSESSED LIQ DAMAGES:

DAYS AT

$2,590.00PER DAY

693

693

C. O. ADJUSTED DAYS:

1,540

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

04/29/2013

04/29/2013

847

0

847

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

1 0 1

OTHER - SEE RMRKS 1

10/15/2018 1 DWR CREATE FOR PAYMENT

REASONS ONLY

Page 3: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 37ESTIMATE 0067

WORK PERFORMED THIS PERIOD

IM 0355(151) 001416255PROJECT 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

3034 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 1.000 $39,200.65 39,200.650 48,624.70 48,624.70

3rd Party Damage Repair (CO #74)(UOM: LS)SUPP DESCR

3072 96082079 UNIQUE CHANGE ORDER ITEM 79000 DOL 38,406.770 $38,406.77 1.000 1.00 1.00

3rd Party Damage Repair NGP CCA (CO #116)(UOM: LS)SUPP DESCR

$77,607.42TOTAL ITEM EARNINGS THIS ESTIMATE

Page 4: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 37ESTIMATE 0067

CONTRACT LINE ITEMS

001416255PROJECT CONTROLIM 0355(151)

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 23,500.000 234.000 0.000 234.00 5,499,000.00

0067 01002002 902 PREPARING ROW STA 750.000 0.000 58.600 58.60 43,950.00

NBFR STA 1413+40.00 to 1472+00.00

0070 01042009 000 REMOVING CONC (RIPRAP) SY 8.700 3,300.000 1,598.858 5,332.02 46,388.56

0072 01042028 REMOVING CONC (MISC) SY 22.220 0.000 472.026 947.28 21,048.60

0075 01102001 000 EXCAVATION (ROADWAY) CY 3.900 999,999.000 102,325.850 1,113,472.63 4,342,543.25

0080 01102002 000 EXCAVATION (CHANNEL) CY 9.200 3,727.000 0.000 3,727.00 34,288.40

0085 01322006 007 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 2.850 335,406.000 28,260.850 373,925.74 1,065,688.35

0087 01322006 907 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 2.850 0.000 91.000 91.00 259.35

Thompson Road (CO #82)

0090 01322025 007 EMBANKMENT (FINAL) (DENS CONT) (TY C1) CY 7.600 223,983.000 -5,510.907 218,472.09 1,660,387.90

0095 01602003 000 FURNISHING AND PLACING TOPSOIL (4") SY 0.860 603,923.000 49,595.000 490,623.28 421,936.03

0097 01602003 FURNISHING AND PLACING TOPSOIL (4") SY 0.860 0.000 167.000 286.67 246.53

Thompson Road (CO #82)

0100 01622002 000 BLOCK SODDING SY 3.050 5,904.000 51.000 6,289.60 19,183.30

0105 01642007 002 BROADCAST SEED (PERM) (URBAN) (CLAY) SY 0.140 603,923.000 49,595.000 487,073.24 68,190.25

0107 01642007 902 BROADCAST SEED (PERM) (URBAN) (CLAY) SY 0.140 0.000 167.000 286.67 40.13

Thompson Road (CO #82)

0110 01642029 002 CELL FBR MLCH SEED(TEMP)(WARM) SY 0.240 301,965.000 24,800.000 108,795.56 26,110.93

0115 01642031 002 CELL FBR MLCH SEED(TEMP)(COOL) SY 0.250 301,965.000 24,800.000 249,069.09 62,267.29

0120 01682001 000 VEGETATIVE WATERING MG 13.000 21,138.000 -18,226.550 2,911.45 37,848.85

0125 01692003 002 SOIL RETENTION BLANKETS (CL 1) (TY C) SY 0.750 41,485.000 0.000 4,747.15 3,560.36

0130 01692006 002 SOIL RETENTION BLANKETS (CL 2) (TY F) SY 1.300 7,794.000 -400.000 665.56 865.22

0135 02472056 033 FL BS (CMP IN PLC)(TY D GR 4)(FNAL POS) CY 30.500 115,454.000 -8,391.524 107,347.06 3,274,085.40

0137 02472056 933 FL BS (CMP IN PLC)(TY D GR 4)(FNAL POS) CY 30.500 0.000 320.000 320.00 9,760.00

Thompson Road (CO #82)

0140 02472060 033 FL BS (CMP IN PLC)(TY E GR 4)(FNAL POS) CY 84.000 5,283.000 -1,893.482 3,389.52 284,719.52

0150 02602006 003 LIME TRT (EXST MATL) (6") SY 5.350 7,560.000 0.000 7,199.70 38,518.36

0155 02602009 003 LIME TRT (EXST MATL)(10") SY 1.500 148,494.000 -75,670.806 72,823.19 109,234.80

0160 02602016 003 LIME (HYD, COM, OR QK(SLURRY)) TON 138.000 47,181.000 -18,446.846 28,734.15 3,965,313.26

0163 02602016 903 LIME (HYD, COM, OR QK(SLURRY)) TON 138.000 0.000 34.560 34.56 4,769.28

Thompson Road (CO #82)

0165 02602022 003 LIME TRT (EXIST MATL)(18") SY 2.100 277,025.000 5,681.000 256,036.35 537,676.34

0170 02602023 003 LIME TRT (EXIST MATL)(36") SY 7.650 169,258.000 -7,977.989 195,197.44 1,493,260.41

0173 02602023 903 LIME TRT (EXIST MATL)(36") SY 7.650 0.000 320.000 320.00 2,448.00

Thompson Road (CO #82)

0175 02602026 003 LIME TRT (EXIST MATL)(24") SY 6.250 109,664.000 -33,630.692 76,033.31 475,208.17

0180 02602028 003 LIME TRT (EXST MATL)(8") SY 2.500 21,909.000 -10,292.000 11,644.15 29,110.37

0183 02602028 903 LIME TRT (EXST MATL)(8") SY 2.500 0.000 283.000 283.00 707.50

Thompson Road (CO #82)

0185 02752001 003 CEMENT TON 110.000 330.000 -121.000 162.28 17,850.91

0190 02752018 003 CEMENT TREAT (NEW BASE)(36") SY 16.000 5,194.000 796.000 5,375.82 86,013.09

0195 03052008 000 SALV, HAUL & STKPL RCL APH PV (0"TO 4") SY 1.700 130,773.000 -93,446.118 37,326.88 63,455.71

Page 5: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0200 03052022 000 SALV, HAUL & STKPL RCL APH PV (4") SY 2.000 268,614.000 -116,430.276 152,183.72 304,367.44

0205 03052055 000 SALV, HAUL & STKPL RCL APH PAV (4"-14") SY 6.700 85,871.000 43,616.694 129,487.69 867,567.57

0210 03102026 000 PRIME COAT (EC-30) GAL 3.050 154,749.000 -12,045.497 152,280.00 464,454.00

0213 03102026 900 PRIME COAT (EC-30) GAL 3.050 0.000 96.000 96.00 292.80

Thompson Road (CO #82)

0215 03462030 003 STONE-MTRX-ASPH SMA-F SAC-B PG76-22 TON 82.000 36,859.000 -5,024.860 32,699.10 2,681,326.28

0217 03462030 903 STONE-MTRX-ASPH SMA-F SAC-B PG76-22 TON 82.000 0.000 21.059 21.06 1,726.84

Thompson Road (CO #82)

0220 03602001 003 CONC PVMT (CONT REINF-CRCP)(8") SY 45.000 26,811.000 -9,805.387 17,005.61 765,252.62

0223 03602001 903 CONC PVMT (CONT REINF-CRCP)(8") SY 45.000 0.000 272.000 288.87 12,999.16

Thompson Road (CO #82)

0240 03602003 003 CONC PVMT (CONT REINF-CRCP)(10") SY 58.000 1,014.000 0.000 1,041.91 60,430.66

0260 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 71.000 1,781.000 67.000 2,015.75 143,118.45

0300 03602065 003 CONC PVMT (CONT REINF - CRCP)(7") SY 43.000 983.000 0.000 1,039.77 44,710.20

0320 04002005 000 CEM STABIL BKFL CY 90.000 3,394.000 -968.503 2,425.50 218,294.73

0325 04012001 000 FLOWABLE BACKFILL CY 120.000 1,578.000 -352.038 1,225.96 147,115.44

0327 04012001 900 FLOWABLE BACKFILL CY 106.600 0.000 1,129.709 1,118.49 119,231.03

0330 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 36,621.000 632.000 28,084.02 28,084.02

0335 04032001 000 TEMPORARY SPL SHORING SF 8.500 239,454.000 -60,294.436 179,159.56 1,522,856.31

0340 04162001 001 DRILL SHAFT (18 IN) LF 27.000 137.000 0.000 137.00 3,699.00

0345 04162002 001 DRILL SHAFT (24 IN) LF 52.000 1,151.000 -65.000 1,086.00 56,472.00

0350 04162003 001 DRILL SHAFT (30 IN) LF 85.000 648.000 0.000 648.00 55,080.00

0355 04162004 001 DRILL SHAFT (36 IN) LF 120.000 11,380.000 -167.700 11,211.84 1,345,420.80

0360 04162005 001 DRILL SHAFT (42 IN) LF 170.000 1,530.000 0.000 1,522.53 258,830.10

0365 04162006 001 DRILL SHAFT (48 IN) LF 230.000 1,008.000 -36.000 972.00 223,560.00

0370 04162007 001 DRILL SHAFT (54 IN) LF 320.000 41.000 -17.000 24.00 7,680.00

0375 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 99.000 197.000 -6.000 191.00 18,909.00

0380 04162019 001 DRILL SHAFT (SIGN MTS)(30 IN) LF 130.000 892.000 -107.240 824.67 107,206.58

0385 04162020 001 DRILL SHAFT (SIGN MTS)(36 IN) LF 140.000 406.000 -16.000 467.00 65,380.00

0390 04162021 001 DRILL SHAFT (SIGN MTS)(42 IN) LF 230.000 268.000 -40.000 265.00 60,950.00

0395 04162022 001 DRILL SHAFT (SIGN MTS)(48 IN) LF 260.000 155.000 58.000 218.00 56,680.00

0396 04162022 901 DRILL SHAFT (SIGN MTS)(48 IN) LF 376.560 0.000 20.000 20.00 7,531.20

100' CCTV Pole Foundation (Added Revision)

0400 04162023 001 DRILL SHAFT (SIGN MTS)(54 IN) LF 280.000 286.000 26.000 286.00 80,080.00

0401 04162023 901 DRILL SHAFT (SIGN MTS)(54 IN) LF 415.970 0.000 106.500 106.50 44,300.81

DMS Drilled Shafts (Added Revisions)

0405 04162026 001 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 330.000 692.000 0.000 692.00 228,360.00

0410 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 110.000 48.000 0.000 48.00 5,280.00

0415 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 180.000 23.000 0.000 22.67 4,079.88

0420 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 200.000 93.000 0.000 92.00 18,399.80

0421 04162032 901 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 306.990 0.000 143.190 143.19 43,957.91

(AVI MAST ARM PL) (Added Revision)

0423 04202001 002 CL A CONC (MISC) CY 583.280 0.000 23.309 18.23 10,635.52

0424 04202013 900 CL C CONC (MISC) CY 960.100 0.000 64.180 64.48 61,902.45

Toll Pads and Foundations (Added Revision)

0425 04202006 002 CL C CONC (RAIL FOUNDATION) CY 340.000 464.000 147.961 611.96 208,066.74

0430 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 480.000 1,833.700 0.000 1,833.70 880,176.00

Page 6: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0435 04202041 002 CL C CONC (ABUT)(HPC) CY 640.000 485.100 0.300 485.40 310,656.00

0440 04202042 002 CL C CONC (BENT)(HPC) CY 740.000 1,625.500 4.100 1,629.60 1,205,904.00

0450 04202092 002 CL C CONC (CAP)(MASS PLACEMENT)(HPC) CY 880.000 178.000 2.400 180.40 158,752.00

0455 04202093 002 CL C CONC (COLUMN)(MASS PLACE)(HPC) CY 530.000 448.100 10.000 458.10 242,793.00

0460 04202223 002 CL C CONC (COLUMN)(HPC) CY 460.000 113.400 0.000 113.40 52,164.00

0465 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 350.000 730.000 0.000 730.00 255,500.00

0470 04202269 002 CL C CONC (CAP)(HPC) CY 740.000 56.200 0.000 56.20 41,588.00

0475 04202278 002 CL F CONC (CAP) (MASS PLACEMENT) (HPC) CY 740.000 456.500 0.600 457.10 338,254.00

0480 04202292 002 CL S CONC (BRIDGE SDWLK)(HPC) CY 310.000 215.700 0.000 215.70 66,867.00

0485 04202302 002 CL F CONC (BENT)(MASS PLACEMENT)(HPC) CY 920.000 705.600 0.000 705.60 649,152.00

0490 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 14.000 219,907.000 0.000 219,907.00 3,078,698.00

0495 04222008 000 REINF CONC SLAB (EXT SLAB)(HPC)(CL S) SF 16.000 64,679.000 0.000 64,679.00 1,034,864.00

0500 04232001 000 RETAINING WALL (MSE) SF 39.500 155,795.000 945.000 156,740.00 6,191,230.04

0505 04232009 000 RETAINING WALL (SOIL NAILED)(FACIA) SF 33.000 5,915.000 -175.000 5,740.00 189,420.01

0510 04232011 000 RETAINING WALL (DRILL SHAFT)(FACIA) SF 54.000 8,120.000 0.000 8,120.00 438,480.00

0515 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 55.000 9,712.000 -1,268.000 8,444.00 464,420.00

0520 04252066 001 PRESTR CONC GIRDER (TX40) LF 160.000 4,774.780 0.000 4,774.78 763,964.80

0525 04252067 001 PRESTR CONC GIRDER (TX46) LF 150.000 8,871.410 0.000 8,871.41 1,330,711.50

0530 04252068 001 PRESTR CONC GIRDER (TX54) LF 130.000 17,179.400 0.000 17,179.40 2,233,322.00

0535 04262001 000 POST-TENSIONING (GROUTED) MKF 110.000 747.000 0.000 747.00 82,170.00

0540 04282002 001 CONC SURF TREAT (CLASS II) SY 3.250 38,468.000 1,823.470 42,433.00 137,907.26

0550 04292008 008 CNC STR REP (VERTICAL OR OVERHEAD) SF 150.000 220.000 0.000 252.82 37,922.55

0555 04292010 008 CNC STR REP (BRDG DECK)(FULL DEPTH) SF 200.000 48.000 0.000 48.00 9,600.00

0560 04302126 000 CL C CONC FOR EXT STR(ABUT)(HPC) CY 640.000 245.900 0.000 245.90 157,376.00

0570 04302232 000 CL S CONC FOR EXT STR(APPR SLAB)(HPC) CY 370.000 520.000 0.000 554.28 205,082.12

0575 04322001 000 RIPRAP (CONC)(4 IN) CY 300.000 992.000 32.640 1,145.81 343,742.10

0580 04322002 000 RIPRAP (CONC)(5 IN) CY 275.000 4,409.000 -353.075 4,456.64 1,225,575.82

0585 04322023 000 RIPRAP (STONE PROTECTION)(24 IN) CY 87.000 1,888.000 409.722 2,297.72 199,901.82

0590 04322040 000 RIPRAP (MOW STRIP)(5 IN) CY 310.000 1,374.000 19.000 1,520.16 471,248.36

0595 04322048 000 RIPRAP (CONC)(FLUME) CY 475.000 147.000 -94.000 46.93 22,292.71

0600 04322066 000 RIPRAP (CONC)(CL B) CY 560.000 3.000 0.000 1.93 1,080.24

0605 04342040 003 ELASTOMERIC BEAR (E9) EA 3,300.000 4.000 0.000 4.00 13,200.00

0610 04342041 003 ELASTOMERIC BEAR (F9) EA 3,100.000 8.000 0.000 8.00 24,800.00

0615 04342049 003 ELASTOMERIC BEAR (EE5) EA 1,500.000 1.000 0.000 1.00 1,500.00

0620 04342050 003 ELASTOMERIC BEAR (EE6) EA 1,600.000 11.000 0.000 11.00 17,600.00

0625 04342053 003 ELASTOMERIC BEAR (EE9) EA 2,500.000 1.000 0.000 1.00 2,500.00

0630 04342057 003 ELASTOMERIC BEAR (EF5) EA 1,500.000 1.000 0.000 1.00 1,500.00

0635 04342058 003 ELASTOMERIC BEAR (EF6) EA 1,500.000 3.000 0.000 3.00 4,500.00

0640 04342061 003 ELASTOMERIC BEAR (EF9) EA 1,600.000 1.000 0.000 1.00 1,600.00

0645 04342066 003 ELASTOMERIC BEAR (E5) EA 2,400.000 5.000 0.000 5.00 12,000.00

0650 04342071 003 ELASTOMERIC BEAR (F5) EA 2,400.000 5.000 0.000 5.00 12,000.00

0655 04342073 003 ELASTOMERIC BEAR (F8) EA 3,100.000 4.000 0.000 4.00 12,400.00

0660 04342077 003 SLIDING ELASTOMERIC BEAR (ES 4) EA 2,200.000 10.000 0.000 10.00 22,000.00

0665 04342087 003 ELASTOMERIC BEAR (EE4) EA 1,500.000 3.000 0.000 3.00 4,500.00

0670 04342088 003 ELASTOMERIC BEAR (EF4) EA 1,500.000 3.000 0.000 3.00 4,500.00

0675 04342118 003 ELASTOMERIC BEAR (ES5) EA 2,300.000 16.000 0.000 16.00 36,800.00

0680 04382002 000 CLEAN AND SEAL EXIST JOINTS LF 20.000 1,094.000 -564.830 412.00 8,240.00

0690 04422002 016 STR STL (PLATE GIRDER) LB 1.350 4,024,869.000 -19,469.000 4,005,400.00 5,407,290.00

Page 7: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0700 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 5.250 2,955.000 1,509.000 4,464.00 23,436.00

0701 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 4,418.750 0.000 1.000 1.00 4,418.75

36" Steel Casing at NB04 (UOM: LS)

0705 04502013 001 RAIL (TY SSTR) LF 46.000 17,550.000 -43.000 17,890.81 822,977.44

0710 04502026 001 RAIL (TY PR2) LF 100.000 147.000 0.000 147.00 14,700.00

0715 04502102 001 RAIL (TYPE SSTR)(HPC) LF 50.000 12,668.500 0.000 12,668.50 633,425.00

0720 04502635 001 RAIL (TY C402) (MOD) (HPC) LF 130.000 1,325.000 0.000 1,325.00 172,250.00

0725 04502636 001 RAIL (TY T401) (HPC) LF 110.000 1,286.300 0.000 1,286.30 141,493.00

0727 04502612 001 RAIL (TY C221) (HPC) LF 176.820 0.000 50.200 50.20 8,876.36

0728 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 1.000 0.000 5,015.650 5,015.65 5,015.65

RAIL (TY C201) (MOD) (SPL) (UOM: LS)

0730 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 80.000 1,751.000 0.000 1,751.00 140,080.00

0732 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 48.890 0.000 564.830 564.83 27,614.54

4" SEJ SF225 GLAND (UOM: LF)

0735 04542009 000 SEALED EXPANSION JOINT (5 IN)(SEJ-A) LF 110.000 27.000 0.000 27.00 2,970.00

0740 04622002 015 CONC BOX CULV (3 FT X 3 FT) LF 130.000 46.000 0.000 46.00 5,980.00

0745 04622003 015 CONC BOX CULV (4 FT X 2 FT) LF 110.000 351.000 0.000 351.00 38,610.00

0750 04622004 015 CONC BOX CULV (4 FT X 3 FT) LF 140.000 1,086.000 0.000 1,086.00 152,040.00

0755 04622015 015 CONC BOX CULV (7 FT X 4 FT) LF 410.000 319.000 0.000 319.00 130,790.00

0760 04622016 015 CONC BOX CULV (7 FT X 5 FT) LF 280.000 831.000 186.000 1,017.00 284,760.00

0765 04622020 015 CONC BOX CULV (8 FT X 5 FT) LF 290.000 6,904.000 0.000 6,904.00 2,002,160.00

0770 04642003 006 RC PIPE (CL III)(18 IN) LF 31.000 19,350.000 1,055.490 20,405.49 632,570.19

0775 04642005 006 RC PIPE (CL III)(24 IN) LF 42.000 14,414.000 2,198.000 16,612.00 697,704.00

0780 04642007 006 RC PIPE (CL III)(30 IN) LF 57.000 10,137.000 941.000 11,078.00 631,446.00

0785 04642009 006 RC PIPE (CL III)(36 IN) LF 70.000 2,217.000 768.000 2,985.00 208,950.00

0790 04642010 006 RC PIPE (CL III)(42 IN) LF 92.000 1,823.000 -72.000 1,751.00 161,092.00

0795 04642011 006 RC PIPE (CL III)(48 IN) LF 140.000 258.000 0.000 258.00 36,120.00

0800 04642012 006 RC PIPE (CL III)(54 IN) LF 160.000 776.000 0.000 776.00 124,160.00

0805 04642013 006 RC PIPE (CL III)(60 IN) LF 190.000 75.000 0.000 75.00 14,250.00

0810 04642014 006 RC PIPE (CL III)(66 IN) LF 230.000 48.000 0.000 48.00 11,040.00

0815 04642035 006 RC PIPE (CL V)(18 IN) LF 53.000 389.000 24.000 413.00 21,889.00

0820 04652005 001 MANH (COMPL)(TY M) EA 3,000.000 32.000 7.000 39.00 117,000.00

0825 04652030 001 INLET (COMPL)(CURB)(TY 1)(5' X 4') EA 2,600.000 2.000 0.000 2.00 5,200.00

0830 04652032 001 INLET (COMPL)(CURB)(TY 1)(10' X 3') EA 3,300.000 34.000 15.000 49.00 161,700.00

0835 04652035 001 INLET (COMPL)(CURB)(TY 1)(15' X 3') EA 4,600.000 17.000 1.000 18.00 82,800.00

0840 04652036 001 INLET (COMPL)(CURB)(TY 1)(15' X 4') EA 5,800.000 4.000 1.000 5.00 29,000.00

0845 04652038 001 INLET (COMPL)(CURB)(TY 1)(20' X 3') EA 5,600.000 6.000 0.000 6.00 33,600.00

0850 04652039 001 INLET (COMPL)(CURB)(TY 1)(20' X 4') EA 8,200.000 4.000 1.000 5.00 41,000.00

0855 04652077 001 INLET (COMPL)(DROP)(TY 1) EA 2,600.000 105.000 -4.000 103.00 267,800.00

0860 04652081 001 INLET (COMPL)(GRATE)(TY 1) EA 2,700.000 54.000 1.000 50.25 135,675.00

0865 04652084 001 INLET (COMPL)(GRATE)(TY 2-C) EA 2,100.000 56.000 0.000 52.00 109,200.00

0870 04652089 001 MANH (COMPL)(JUNCT BOX)(TY 1) EA 5,300.000 1.000 3.000 4.00 21,200.00

0875 04652092 001 MANH (COMPL)(TY 1) EA 3,200.000 36.000 -3.000 33.00 105,600.00

0880 04652291 001 INLET (COMPL)CI(1)-02 FW(10'X4') EA 4,000.000 8.000 0.000 8.00 32,000.00

0885 04652292 001 INLET (COMPL)CI(1)-02 FW(5'X3') EA 2,100.000 9.000 1.000 10.00 21,000.00

0890 04652737 001 INLET (COMPL)(TY H WITH LID) EA 2,700.000 2.000 2.000 4.00 10,800.00

0895 04662227 000 HEADWALL (CH-PW-S)(DIA= 60 IN)(SPL) EA 7,900.000 1.000 0.000 1.00 7,900.00

0905 04662330 000 WINGWALL (PW-1)(HW=7 FT) EA 33,000.000 5.000 2.000 7.00 231,000.00

Page 8: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 37ESTIMATE 0067

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 04662331 000 WINGWALL (PW-1)(HW=8 FT) EA 38,000.000 3.000 0.000 3.00 114,000.00

0915 04672152 000 SET (TY I)(S= 3 FT)(HW= 4 FT)(6:1)(C) EA 5,400.000 1.000 1.000 2.00 10,800.00

0920 04672155 000 SET (TY I)(S= 4 FT)(HW= 4 FT)(6:1)(C) EA 6,100.000 6.000 0.000 6.00 36,600.00

0925 04672177 000 SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(P) EA 5,100.000 2.000 0.000 2.00 10,200.00

0930 04672234 000 SET (TY II)(18 IN)(RCP)(6:1)(C) EA 740.000 2.000 -1.000 4.00 2,960.00

0935 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 970.000 6.000 3.000 7.00 6,790.00

0940 04672240 000 SET (TY II)(36 IN)(RCP)(6:1)(C) EA 1,700.000 2.000 0.000 2.00 3,400.00

0945 04672290 000 SET (TY II)(30 IN)(RCP)(6:1)(P) EA 1,500.000 6.000 -1.000 6.00 9,000.00

0950 04672292 000 SET (TY II)(36 IN)(RCP)(6:1)(P) EA 2,200.000 2.000 0.000 2.00 4,400.00

0955 04672297 000 SET (TY II)(66 IN)(RCP)(6:1)(P) EA 8,700.000 1.000 0.000 1.00 8,700.00

0960 04712003 000 GRATE & FRAME EA 1,300.000 8.000 0.000 8.00 10,400.00

0965 04762001 000 JACK BOR OR TUN PIPE(18 IN)(RC)(CL III) LF 190.000 50.000 50.000 100.00 19,000.00

0970 04792001 000 ADJ MANHS EA 1,400.000 3.000 5.000 10.00 14,000.00

0975 04792006 000 ADJUST INLET (CAP) EA 650.000 5.000 0.000 5.00 3,250.00

0985 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 61.000 150.000 0.000 170.00 10,370.00

0990 04812013 000 PVC PIPE (SCH 40)(8 IN) LF 84.000 288.000 0.000 288.00 24,192.00

0992 04962002 REMOV STR (INLET) EA 717.820 0.000 1.000 1.00 717.82

0995 04962005 000 REMOV STR (WINGWALL) EA 1,800.000 11.000 0.000 11.00 19,800.00

1000 04962006 000 REMOV STR (HEADWALL) EA 820.000 3.000 0.000 3.00 2,460.00

1005 04962008 000 REMOV STR (BOX CULVERT) LF 31.000 3,564.000 33.000 3,597.00 111,507.00

1010 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 37,000.000 5.000 0.000 5.00 185,000.00

1015 04962040 000 REMOV STR (RET WALL) LF 29.000 3,380.000 0.000 3,380.00 98,020.00

1020 05002001 005 MOBILIZATION LS 12,300,000.000 0.970 0.000 0.97 11,931,000.00

1025 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 18,000.000 33.000 0.000 32.00 576,000.00

1026 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 1.000 0.000 2,301.900 2,301.90 2,301.90

FURNISH AND MAINTAIN ADDITIONAL TCP SIGNS(CO #73)(UOM: LS)

1027 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 604.440 0.000 1.000 1.00 604.44

Replace 50 MPH Speed Limit Signs (UOM: LS)

1028 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 1,373.330 0.000 1.000 1.00 1,373.33

Detour Signing BB to US287W (UOM: LS)

1029 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 686.880 0.000 1.000 1.00 686.88

FURNISH AND MAINTAIN ADDITIONAL SIGNS (UOM: LS)

1030 05062002 010 ROCK FILTER DAMS (INSTALL) (TY 2) LF 17.000 1,680.000 95.000 1,640.00 27,880.00

1035 05062009 010 ROCK FILTER DAMS (REMOVE) LF 5.600 1,680.000 95.000 1,640.00 9,184.00

1040 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 16.000 2,109.000 0.000 2,840.67 45,450.75

1045 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 5.600 2,109.000 0.000 2,840.67 15,907.76

1050 05062020 010 EXCAV (EROS & SEDM CONT, IN PLACE) CY 19.000 651.000 4.000 1,081.75 20,553.25

1055 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.200 35,080.000 1,214.000 43,891.30 52,669.56

1060 05082002 000 CONSTRUCTING DETOURS SY 26.000 31,225.000 -29,568.456 1,656.54 43,070.14

1062 05082002 900 CONSTRUCTING DETOURS SY 49.480 0.000 32,066.103 36,195.75 1,790,965.62

8" FB, 8" Ty B HMAC Detour Typical Section

1063 96082038 UNIQUE CHANGE ORDER ITEM 38 DOL 42.780 0.000 6,725.377 6,730.16 287,916.12

CONSTRUCT DETOURS (INSTL & MAINTAIN ONLY)(CO #76)(UOM: SY)

1065 05122004 002 PORT CTB (FUR & INST)(SNGL SLP)(TY 1) LF 40.000 62,080.000 0.000 50,460.00 2,018,400.00

1070 05122008 002 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 43.000 6,580.000 655.000 6,640.00 285,520.00

1075 05122009 002 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 56.000 400.000 40.000 340.00 19,040.00

1080 05122022 002 PORT CTB (MOVE)(SNGL SLP) (TY 1) LF 4.500 146,250.000 1,638.000 136,670.00 615,015.00

Page 9: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1085 05122026 002 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 6.500 19,460.000 1,515.000 20,140.00 130,910.00

1090 05122027 002 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 12.000 860.000 80.000 1,200.00 14,400.00

1092 05122049 002 PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) LF 10.150 0.000 4,400.000 9,090.00 92,263.50

1093 05122051 002 PORT CTB (STOCKPILE)(F-SHAPE)(TY 1) LF 6.500 0.000 4,400.000 4,320.00 28,080.00

1095 05122031 002 PORT CTB (STKPL)(SNGL SLP) (TY 1) LF 6.500 62,080.000 -18,580.000 43,500.00 282,750.00

1100 05122035 002 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 8.500 6,580.000 0.000 6,800.00 57,800.00

1105 05122036 002 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 11.000 400.000 0.000 340.00 3,740.00

1110 05142004 002 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 50.000 50,559.000 -8,913.410 40,214.04 2,010,702.00

1115 05142006 002 PERM CONC TRF BARR (SGL SLP)(TY 3)(42") LF 130.000 2,791.000 -1,427.800 1,363.20 177,216.00

1125 05142042 002 PERM CONC TRF BARR(SLG SLP)(TY 1)(MOD) LF 100.000 7,456.000 -4,270.500 3,185.50 318,550.00

1130 05142065 002 PRM CON TRF BAR(SAFETY SH)(TY 1)(HPC) LF 59.000 429.000 0.000 428.80 25,299.20

1135 05142066 002 PRM CON TRF BAR(SG SLP)(TY 1)(42")(HPC) LF 77.000 1,185.000 0.000 1,179.30 90,806.10

1137 59742001 BARRIER GATE EA 41,156.150 0.000 2.000 2.00 82,312.30

1140 05282006 000 COLORED TEXTURED CONC (5") SY 69.000 3,212.000 38.000 2,655.59 183,235.36

1142 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 1.000 0.000 4,957.960 4,957.96 4,957.96

COLORED TEXTURED CONC (5") (BROOM FINISH) (UOM: DOL)

1145 05292004 000 CONC CURB & GUTTER (TY II) LF 15.000 25,822.000 11,006.737 36,828.74 552,431.06

1147 05292004 900 CONC CURB & GUTTER (TY II) LF 15.000 0.000 245.000 225.04 3,375.60

Thompson Road (CO #82)

1150 05292006 000 CONC CURB (MONO) (TY II) LF 5.000 12,386.000 292.000 8,105.83 40,529.16

1153 05292006 900 CONC CURB (MONO) (TY II) LF 5.000 0.000 141.000 141.00 705.00

Thompson Road (CO #82)

1155 05302010 000 DRIVEWAYS (CONC) SY 47.000 3,620.000 -69.305 3,535.12 166,150.78

1160 05312005 000 CURB RAMPS (TY 1) EA 1,000.000 24.000 -1.000 25.00 25,000.00

1165 05312006 000 CURB RAMPS (TY 2) EA 1,100.000 3.000 0.000 3.00 3,300.00

1170 05312010 000 CURB RAMPS (TY 7) EA 1,100.000 7.000 1.000 16.00 17,600.00

1173 05312010 900 CURB RAMPS (TY 7) EA 1,100.000 0.000 2.000 2.00 2,200.00

Thompson Road (CO #82)

1175 05312013 000 CURB RAMPS (TY 20) EA 1,700.000 4.000 -1.000 3.00 5,100.00

1180 05312015 000 CONC SIDEWALKS (4") SY 33.000 13,566.000 2,600.000 14,766.36 487,289.75

1183 05312015 900 CONC SIDEWALKS (4") SY 33.000 0.000 170.000 170.00 5,610.00

Thompson Road (CO #82)

1185 05312017 000 CURB RAMPS (TY 21) EA 1,700.000 4.000 1.000 5.00 8,500.00

1187 05312017 900 CURB RAMPS (TY 21) EA 1,700.000 0.000 1.000 1.00 1,700.00

Thompson Road (CO #82)

1190 05312020 000 CURB RAMPS (TY 2)(MOD) EA 1,100.000 1.000 0.000 4.00 4,400.00

1195 05312062 000 CURB RAMPS (TY 21)(MOD) EA 2,400.000 1.000 0.000 1.00 2,400.00

1200 05332006 014 SHOULDER TEXTURING (MILLED)(ASPHALT) LF 0.150 125,910.000 -21,311.000 81,970.00 12,295.50

1202 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 7.870 0.000 2,410.000 4,127.00 32,479.49

Mill and Fill Existing Shoulder Texturing (UOM: LF)

1205 05402002 000 MTL W-BEAM GD FEN (STEEL POST) LF 17.000 12,732.000 988.500 14,072.50 239,232.50

1210 05402005 000 TERMINAL ANCHOR SECTION EA 450.000 2.000 -1.000 1.00 450.00

1215 05402011 000 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,300.000 32.000 -4.000 28.00 36,400.00

1220 05402012 000 MTL BEAM GD FEN TRANS (TL2) EA 600.000 2.000 0.000 2.00 1,200.00

1225 05402044 000 DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION EA 750.000 44.000 4.000 48.00 36,000.00

1230 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,800.000 73.000 3.000 76.00 136,800.00

1235 05452001 000 CRASH CUSH ATTEN (INSTL) EA 17,000.000 11.000 -5.000 6.00 102,000.00

Page 10: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1240 05452022 000 CRASH CUSH ATTEN (INSTL)(REACT)(N) EA 16,000.000 18.000 0.000 18.00 288,000.00

1245 05452023 000 CRASH CUSH ATTEN (MOVE&RESET)(REACT)(N) EA 1,900.000 51.000 2.000 44.00 83,600.00

1250 05452024 000 CRASH CUSH ATTEN (REMOVE)(REACT)(N) EA 500.000 18.000 0.000 15.00 7,500.00

1255 05452025 000 CRASH CUSH ATTEN (INSTL)(REACT)(W) EA 25,000.000 6.000 0.000 5.00 125,000.00

1260 05452026 000 CRASH CUSH ATTEN (MOVE&RESET)(REACT)(W) EA 2,000.000 5.000 1.000 6.00 12,000.00

1265 05452027 000 CRASH CUSH ATTEN (REMOVE)(REACT)(W) EA 840.000 6.000 0.000 5.00 4,200.00

1280 05562008 003 PIPE UNDERDRAINS (TY 8) (6") LF 22.000 15,651.000 0.000 13,062.90 287,383.80

1285 06102025 015 INS RD IL AM (TY SA) 40T-8 (.25 KW)S EA 2,600.000 6.000 0.000 6.00 15,600.00

1290 06102059 015 INS RD IL AM (U/P) (TY IF) (.15KW) EA 2,100.000 17.000 0.000 17.00 35,700.00

1295 06102067 015 REMOVE RD IL ASM (SHOE-BASE) EA 380.000 10.000 0.000 18.00 6,840.00

1300 06102069 015 REMOVE RD IL ASM (U/P) EA 310.000 16.000 0.000 16.00 4,960.00

1305 06102097 015 REMOVE RD IL ASM (FOUNDATION ONLY) EA 350.000 1.000 0.000 1.00 350.00

1310 06132006 002 HI MST IL POLE (150 FT) (100 MPH) EA 28,000.000 25.000 0.000 25.00 700,000.00

1315 06142002 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY B) EA 22,000.000 19.000 0.000 19.00 418,000.00

1320 06142004 000 HI MST IL ASM(12-400 WATT)(SYM) EA 22,000.000 5.000 0.000 5.00 110,000.00

1325 06142006 000 HI MST IL ASM(12-400 WT)ASYM(TY B)SHLD EA 23,000.000 1.000 0.000 1.00 23,000.00

1328 06182012 CONDT (PVC) (SCHD 40) (1") LF 12.470 0.000 480.000 480.00 5,985.60

1329 06182016 CONDT (PVC) (SCHD 40) (1 1/2") LF 12.710 0.000 580.000 580.00 7,371.80

1330 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 6.050 23,070.000 10,781.000 33,821.00 204,617.05

1331 06182018 900 CONDT (PVC) (SCHD 40) ( 2") LF 2.390 0.000 16,135.000 17,500.00 41,825.00

COFW Signal Conduit

1335 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 13.000 140.000 1,765.000 2,530.00 32,890.00

1337 06182019 900 CONDT (PVC) (SCHD 40) (2") (BORE) LF 13.020 0.000 4,375.000 3,010.00 39,190.20

COFW Signal Conduit

1340 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 12.000 655.000 605.000 1,200.00 14,400.00

1345 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 19.000 930.000 675.000 1,675.00 31,825.00

1350 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 7.600 28,425.000 -570.000 28,552.75 217,000.90

1355 06182025 000 CONDT (PVC) (SCHD 40) (4") (BORE) LF 14.000 9,405.000 2,361.000 11,680.00 163,520.00

1360 06182035 000 CONDT (PVC) (SCHD 80) (2") (BORE) LF 14.000 3,920.000 0.000 4,370.00 61,180.00

1365 06182046 000 CONDT (RM) (1") LF 28.000 721.000 35.000 713.00 19,964.00

1370 06182052 000 CONDT (RM) (2") LF 14.000 1,450.000 -140.000 1,160.00 16,240.00

1372 06182052 900 CONDT (RM) (2") LF 21.140 0.000 230.000 230.00 4,862.20

COFW Signal Conduit

1375 06182056 000 CONDT (RM) (3") LF 16.000 30.000 95.000 90.00 1,440.00

1380 06182080 000 CONDUIT (PVC)(SCHD 40)(2")(CONC ENCSE) LF 14.000 263.000 0.000 249.00 3,486.00

1385 06182091 000 CONDUIT (PVC)(SCHD 40)(1")(CONC ENCSE) LF 7.150 721.000 0.000 871.00 6,227.65

1390 06202001 001 ELEC CONDR (NO. 1) BARE LF 3.050 3,660.000 -2,495.000 690.00 2,104.50

1395 06202002 001 ELEC CONDR (NO. 1) INSULATED LF 3.250 9,510.000 -6,920.000 1,380.00 4,485.00

1400 06202003 001 ELEC CONDR (NO. 2) BARE LF 2.300 8,010.000 2,340.000 22,005.00 50,611.50

1405 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 2.450 23,630.000 5,395.000 50,605.00 123,982.25

1410 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.450 6,410.000 3,546.000 14,661.00 21,258.45

1415 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.600 19,260.000 6,852.000 26,932.00 43,091.20

1420 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.150 13,340.000 -2,169.000 11,654.00 13,402.10

1425 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.250 21,645.000 6,045.000 39,585.00 49,481.25

1430 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.970 8,151.000 2,175.000 11,035.00 10,703.95

1435 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.050 21,460.000 10,680.000 31,502.00 33,077.10

1440 06202015 001 ELEC CONDR (NO.12) BARE LF 0.800 1,490.000 2.000 873.00 698.40

1445 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.820 2,980.000 4.000 1,746.00 1,431.72

Page 11: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1450 06202018 001 ELEC CONDR (NO.14) INSULATED LF 0.760 85,315.000 5,395.000 77,560.00 58,945.60

1455 06202019 001 ELEC CONDR (NO.1/0) BARE LF 3.300 4,210.000 -2,315.000 480.00 1,584.00

1460 06202020 001 ELEC CONDR (NO.1/0) INSULATED LF 3.750 9,735.000 -6,185.000 1,900.00 7,125.00

1470 06202022 001 ELEC CONDR (NO.2/0) INSULATED LF 4.350 6,360.000 3,043.000 3,675.00 15,986.25

1474 06202023 ELEC CONDR (NO.3/0) BARE LF 5.650 0.000 1,178.000 695.00 3,926.75

1475 06202024 001 ELEC CONDR (NO.3/0) INSULATED LF 5.450 14,745.000 -5,225.000 6,910.00 37,659.50

1490 06212004 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.600 3,220.000 0.000 2,315.00 3,704.00

1495 06242007 014 GROUND BOX TY A (122311) EA 550.000 3.000 5.000 8.00 4,400.00

1500 06242008 014 GROUND BOX TY A (122311) W/APRON EA 730.000 91.000 15.000 105.00 76,650.00

1505 06242013 014 GROUND BOX TY D (162922) EA 630.000 29.000 0.000 29.00 18,270.00

1510 06242014 014 GROUND BOX TY D (162922) W/APRON EA 810.000 129.000 -1.000 127.00 102,870.00

1515 06242021 014 GROUND BOX TY AS W/APRON EA 1,700.000 102.000 0.000 102.00 173,400.00

1516 06242021 914 GROUND BOX TY AS W/APRON EA 1,880.290 0.000 12.000 13.00 24,443.78

(Material Increase)

1517 96082047 UNIQUE CHANGE ORDER ITEM 47 DOL 968.170 0.000 1.000 1.00 968.17

REPLACE GROUND BOX TY AS LID (CO #07)(UOM: EA)

1520 06242022 014 GROUND BOX TY DS EA 2,600.000 7.000 6.000 13.00 33,800.00

1521 06242022 914 GROUND BOX TY DS EA 2,831.990 0.000 15.000 15.00 42,479.85

(Material Increase)

1530 06282158 003 REMOVE ELECTRICAL SERVICES EA 190.000 1.000 0.000 1.00 190.00

1535 06282216 003 ELC SRV TY A 240/480 100 (NS)AL(E)PS(U) EA 6,000.000 2.000 0.000 2.00 12,000.00

1540 06282239 003 ELC SRV TY D 120/240 100 (NS)SS(N)GC(O) EA 4,400.000 7.000 4.000 12.00 52,800.00

1545 06282256 003 ELC SRV TY A 240/480 125(NS)AL(E)PS(U) EA 6,300.000 2.000 0.000 2.00 12,600.00

1550 06282257 003 ELC SRV TY A 240/480 150(NS)AL(E)PS(U) EA 6,400.000 1.000 0.000 1.00 6,400.00

1555 06282307 003 ELC SRV TY D 120/240 200 (NS)SS(N)GC(O) EA 4,700.000 7.000 -5.000 2.00 9,400.00

1565 06282370 003 ELC SRV TY D 120/240 100 (NS)SS(N)GC(U) EA 4,900.000 2.000 1.000 3.00 14,700.00

1575 06282372 003 ELC SRV TY D 120/240 175 (NS)SS(N)GC(U) EA 4,900.000 1.000 0.000 1.00 4,900.00

1580 06282373 003 ELC SRV TY D 120/240 200 (NS)SS(N)GC(U) EA 5,000.000 2.000 0.000 2.00 10,000.00

1581 96082048 UNIQUE CHANGE ORDER ITEM 48 DOL 5,719.240 0.000 2.000 2.00 11,438.48

ELC SRV TY D 120/240 175(NS)SS(N)GC(O) (CO #07)(UOM: EA)

1582 96082053 UNIQUE CHANGE ORDER ITEM 53 DOL 2,228.960 0.000 2.000 2.00 4,457.92

REM & RELOC EXIST ELEC SRV TY D (CO #85)(UOM: EA)

1585 06362001 014 ALUMINUM SIGNS (TY A) SF 19.000 725.000 -509.000 162.00 3,078.00

1590 06362002 014 ALUMINUM SIGNS (TY G) SF 16.000 1,978.000 -173.750 1,804.50 28,872.00

1595 06362003 014 ALUMINUM SIGNS (TY O) SF 18.000 6,123.000 1,530.000 7,400.00 133,200.00

1600 06442002 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) EA 540.000 7.000 0.000 7.00 3,780.00

1605 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 530.000 111.000 -2.000 96.00 50,880.00

1607 06442004 900 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 530.000 0.000 1.000 1.00 530.00

Thompson Road (CO #82)

1610 06442022 000 IN SM RD SN SUP&AM TYS80(1)SA(P) EA 540.000 2.000 3.000 3.00 1,620.00

1615 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 610.000 20.000 13.000 25.00 15,250.00

1620 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 700.000 10.000 0.000 10.00 7,000.00

1625 06442028 000 IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) EA 790.000 7.000 -2.000 5.00 3,950.00

1630 06442042 000 IN SM RD SN SUP&AM TYS80(2)SA(P) EA 1,200.000 10.000 -2.000 7.00 8,400.00

1631 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 303.810 0.000 10.000 10.00 3,038.11

Furnish and Maintain Driveway Signs (UOM: EA)

1632 06442056 RELOCATE SM RD SN SUP & AM TY 10BWG EA 392.390 0.000 12.000 12.00 4,708.68

Page 12: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1634 06442059 RELOCATE SM RD SN SUP & AM TY TWT EA 296.940 0.000 12.000 12.00 3,563.28

1635 06442060 000 REMOVE SM RD SN SUP & AM EA 80.000 128.000 6.000 134.00 10,720.00

1637 06442063 INS SM RD SN SUP&AM (RAIL MOUNT) EA 3,084.380 0.000 7.000 7.00 21,590.66

1640 06442081 000 IN SM RD SN SUP&AM TYTWT(1)WS(P) EA 290.000 47.000 5.000 49.00 14,210.00

1645 06442082 000 IN SM RD SN SUP&AM TYTWT(1)WS(T) EA 360.000 77.000 -2.000 76.00 27,360.00

1647 06442082 900 IN SM RD SN SUP&AM TYTWT(1)WS(T) EA 360.000 0.000 3.000 3.00 1,080.00

Thompson Road (CO #82)

1650 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 3.000 10,011.000 -893.800 9,117.10 27,351.30

1653 06472002 RELOCATE LRSA EA 3,198.000 0.000 3.000 7.00 22,386.00

1655 06472003 000 REMOVE LRSA EA 380.000 18.000 0.000 18.00 6,840.00

1660 06502022 000 INS OH SN SUP(25 FT CANT) EA 11,000.000 4.000 1.000 5.00 55,000.00

1665 06502028 000 INS OH SN SUP(30 FT CANT) EA 16,000.000 6.000 0.000 5.00 80,000.00

1670 06502034 000 INS OH SN SUP(35 FT CANT) EA 17,000.000 8.000 0.000 8.00 136,000.00

1675 06502040 000 INS OH SN SUP(40 FT CANT) EA 19,000.000 7.000 0.000 7.00 133,000.00

1676 96082054 UNIQUE CHANGE ORDER ITEM 54 DOL 42,955.670 0.000 1.000 1.00 42,955.67

INS OH SN SUP (43 FT BRDG)(TOLL GANTRY W/ WALKWAY & HANDRL)

1680 06502058 000 INS OH SN SUP(55 FT BRDG) EA 20,000.000 7.000 -6.000 1.00 20,000.00

1685 06502063 000 INS OH SN SUP(60 FT BRDG) EA 20,000.000 1.000 0.000 1.00 20,000.00

1690 06502068 000 INS OH SN SUP(65 FT BRDG) EA 21,000.000 3.000 -2.000 2.00 42,000.00

1692 96082059 UNIQUE CHANGE ORDER ITEM 59 DOL 39,144.710 0.000 1.000 1.00 39,144.71

INS OH SN SUP (75 FT BRDG)(TOLL GANTRY) (CO #85)(EOM: EA)

1695 06502083 000 INS OH SN SUP(80 FT BRDG) EA 26,000.000 4.000 -2.000 2.00 52,000.00

1700 06502093 000 INS OH SN SUP(90 FT BRDG) EA 31,000.000 2.000 -1.000 1.00 31,000.00

1705 06502108 000 INS OH SN SUP(105 FT BRDG) EA 47,000.000 1.000 0.000 1.00 47,000.00

1709 96082046 UNIQUE CHANGE ORDER ITEM 46 DOL 68,006.310 0.000 1.000 1.00 68,006.31

INS OH SN SUP (65 FT BRDG)(TOLL GANTRY W/ WALKWAY & HNDRL)

1710 06502173 000 REMOVE OVERHD SIGN SUP EA 3,400.000 8.000 1.000 9.00 30,600.00

1715 06582240 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 EA 26.000 164.000 -10.000 151.00 3,926.00

1725 06582269 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GF2 EA 26.000 45.000 23.000 73.00 1,898.00

1730 06582278 000 INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) EA 18.000 63.000 -19.000 40.00 720.00

1735 06582292 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 40.000 108.000 -14.000 94.00 3,760.00

1737 06582329 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 39.000 0.000 98.000 90.00 3,510.00

1740 06582364 000 INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) EA 18.000 251.000 -24.000 223.00 4,014.00

1745 06582365 000 INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) EA 18.000 298.000 -20.000 254.00 4,572.00

1750 06622056 000 WK ZN PAV MRK REMOV (REFL) TY II-C-R EA 3.500 5,283.000 161.000 5,746.00 20,111.00

1755 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.750 53,083.000 1,870.000 57,479.00 43,109.25

1760 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.600 170,830.000 771.000 171,799.00 103,079.40

1765 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.200 3,266.000 1,211.000 7,619.00 9,142.80

1770 06622077 000 WK ZN PAV MRK REMOV (W) 12" (SLD) LF 1.900 1,737.000 0.000 6,215.00 11,808.50

1775 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 6.000 520.000 0.000 508.00 3,048.00

1780 06622084 000 WK ZN PAV MRK REMOV (W) (ARROW) EA 170.000 22.000 14.000 50.00 8,500.00

1785 06622085 000 WK ZN PAV MRK REMOV (W) (DBL ARROW) EA 300.000 8.000 18.000 26.00 7,800.00

1790 06622086 000 WK ZN PAV MRK REMOV (W) (ENTR GORE) EA 500.000 44.000 -1.000 37.00 18,500.00

1795 06622087 000 WK ZN PAV MRK REMOV (W) (EXIT GORE) EA 750.000 36.000 -1.000 28.00 21,000.00

1800 06622093 000 WK ZN PAV MRK REMOV (W) (UTURN ARROW) EA 300.000 7.000 0.000 4.00 1,200.00

1805 06622094 000 WK ZN PAV MRK REMOV (W) (WORD) EA 230.000 30.000 4.000 38.00 8,740.00

1810 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.600 188,650.000 1,089.000 199,952.00 119,971.20

1815 06662003 000 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 0.420 28,789.000 -3,567.000 20,970.00 8,807.40

Page 13: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1820 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 1.000 202.000 0.000 299.00 299.00

1825 06662009 000 REFL PAV MRK TY I (W) 4" (LNDP)(100MIL) LF 1.000 246.000 -73.000 154.00 154.00

1830 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.380 142,267.000 -45,781.000 79,657.76 30,269.94

1831 06662012 900 REFL PAV MRK TY I (W) 4" (SLD) (100MIL) LF 0.380 0.000 343.000 343.00 130.34

Thompson Road (CO #82)

1832 06662015 REFL PAV MRK TY I (W) 6" (BRK) (100MIL) LF 0.960 0.000 4,430.000 3,570.00 3,427.20

1833 06662024 REFL PAV MRK TY I (W) 6" (SLD) (100MIL) LF 0.640 0.000 33,043.000 28,036.00 17,943.04

1835 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.850 32,284.000 -3,681.000 25,008.92 21,257.59

1837 06662036 900 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.850 0.000 225.000 225.00 191.25

Thompson Road (CO #82)

1840 06662039 000 REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) LF 2.900 4,720.000 -376.000 2,760.25 8,004.73

1845 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 2.900 8,244.000 -1,223.000 5,374.50 15,586.05

1850 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.000 4,978.000 -2,311.000 623.00 3,115.00

1853 06662048 900 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.000 0.000 69.000 69.00 345.00

Thompson Road (CO #82)

1855 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 140.000 44.000 6.000 50.00 7,000.00

1857 06662054 900 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 140.000 0.000 2.000 2.00 280.00

Thompson Road (CO #82)

1860 06662057 000 REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) EA 120.000 2.000 0.000 2.00 240.00

1865 06662063 000 REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) EA 120.000 2.000 0.000 2.00 240.00

1870 06662069 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 240.000 10.000 0.000 10.00 2,400.00

1875 06662093 000 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 250.000 7.000 0.000 7.00 1,750.00

1880 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 170.000 49.000 6.000 55.00 9,350.00

1883 06662096 900 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 170.000 0.000 2.000 2.00 340.00

Thompson Road (CO #82)

1885 06662099 000 REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) EA 30.000 60.000 0.000 40.00 1,200.00

1890 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.380 134,083.000 -42,014.000 77,295.38 29,372.24

1892 06662120 REFL PAV MRK TY I (Y) 6" (SLD) (100MIL) LF 0.660 0.000 32,894.000 29,732.00 19,623.12

1895 06662132 000 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 5.000 2,241.000 0.000 1,263.00 6,315.00

1900 06662142 000 REF PAV MRK TY II (W) 4" (BRK) LF 0.200 4,585.000 310.000 5,390.00 1,078.00

1905 06662143 000 REF PAV MRK TY II (W) 4" (DOT) LF 1.000 85.000 0.000 147.00 147.00

1910 06662145 000 REF PAV MRK TY II (W) 4" (SLD) LF 0.200 15,256.000 -4,382.000 15,672.80 3,134.56

1912 06662146 REF PAV MRK TY II (W) 6" (BRK) LF 0.260 0.000 261.000 410.00 106.60

1913 06662149 REF PAV MRK TY II (W) 6" (SLD) LF 0.180 0.000 5,514.000 6,459.00 1,162.62

1915 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.350 4,663.000 687.000 8,294.88 2,903.21

1920 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 2.000 1,232.000 0.000 1,546.00 3,092.00

1925 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 3.000 322.000 0.000 322.00 966.00

1927 06662157 900 REF PAV MRK TY II (W) 24" (SLD) LF 3.000 0.000 69.000 69.00 207.00

Thompson Road (CO #82)

1930 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 40.000 14.000 5.000 21.00 840.00

1935 06662165 000 REF PAV MRK TY II (W) (DBL ARROW) EA 100.000 4.000 0.000 4.00 400.00

1940 06662172 000 REF PAV MRK TY II (W) (UTURN ARROW) EA 100.000 3.000 0.000 3.00 300.00

1945 06662173 000 REF PAV MRK TY II (W) (WORD) EA 50.000 15.000 5.000 20.00 1,000.00

1950 06662174 000 REF PAV MRK TY II (W) 18" (YLD TRI) EA 30.000 30.000 0.000 40.00 1,200.00

1955 06662178 000 REF PAV MRK TY II (Y) 4" (SLD) LF 0.200 12,671.000 -4,661.000 18,313.50 3,662.70

1957 06662181 REF PAV MRK TY II (Y) 6" (SLD) LF 0.180 0.000 5,506.000 6,453.00 1,161.54

1960 06662185 000 REF PAV MRK TY II (Y) 24" (SLD) LF 2.500 1,232.000 0.000 1,263.00 3,157.50

Page 14: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1965 06722012 034 REFL PAV MRKR TY I-C EA 3.500 253.000 0.000 253.00 885.50

1970 06722014 034 REFL PAV MRKR TY I-R EA 3.500 98.000 0.000 84.00 294.00

1975 06722015 034 REFL PAV MRKR TY II-A-A EA 3.500 30.000 0.000 38.00 133.00

1980 06722017 034 REFL PAV MRKR TY II-C-R EA 3.500 3,742.000 -242.000 2,986.00 10,451.00

1982 06722024 034 TRAFFIC BUTTON TY W EA 3.710 0.000 95.000 92.00 341.32

1983 06722025 034 TRAFFIC BUTTON TY Y EA 3.710 0.000 8.000 13.00 48.23

1985 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.380 21,394.000 2,158.000 61,263.00 23,279.94

1990 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 0.520 1,831.000 670.000 6,075.00 3,159.00

1995 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.000 885.000 0.000 432.00 432.00

2000 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 1.000 321.000 0.000 196.00 196.00

2005 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 20.000 16.000 8.000 15.00 300.00

2010 06772009 000 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 35.000 2.000 2.000 4.00 140.00

2015 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 35.000 16.000 3.000 8.00 280.00

2020 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.010 412,143.000 2,248.000 429,230.00 4,292.30

2025 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.010 3,266.000 0.000 7,619.00 76.19

2030 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.010 1,737.000 0.000 6,215.00 62.15

2035 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.010 520.000 0.000 508.00 5.08

2037 06782006 900 PAV SURF PREP FOR MRK (24") LF 0.010 0.000 69.000 69.00 0.69

Thompson Road (CO #82)

2040 06782009 000 PAV SURF PREP FOR MRK (ENTR GORE) EA 1.000 44.000 0.000 37.00 37.00

2041 96082049 UNIQUE CHANGE ORDER ITEM 49 DOL 3,331.440 0.000 4.000 4.00 13,325.76

COSS ANCHOR BOLTS (CO #07)(UOM:EA)

2045 06782010 000 PAV SURF PREP FOR MRK (EXIT GORE) EA 1.000 36.000 1.000 28.00 28.00

2050 06782013 000 PAV SURF PREP FOR MRK (RPM) EA 0.010 9,406.000 299.000 9,056.00 90.56

2055 06782016 000 PAV SURF PREP FOR MRK (UTURN ARR) EA 1.000 7.000 0.000 7.00 7.00

2060 06782021 000 PAV SURF PREP FOR MRK (BLAST CLN)(4") LF 0.030 305,413.000 -6,275.000 192,411.64 5,772.35

2065 06782023 000 PAV SURF PREP FOR MRK (BLAST CLN)(12") LF 0.250 12,964.000 -1,611.000 5,950.50 1,487.63

2070 06782024 000 PAV SURF PREP FOR MRK (BLAST CLN)(24") LF 0.550 7,219.000 -2,311.000 1,955.00 1,075.25

2075 06782027 000 PAV SURF PREP FOR MRK (BLAST CLN)(8") LF 0.050 32,284.000 -3,681.000 25,699.92 1,285.00

2080 06782028 000 PAV SURF PREP FOR MRK (BLST CLN)(ARRWS) EA 15.000 44.000 3.000 50.00 750.00

2085 06782029 000 PAV SURF PREP FOR MRK (BLST CLN)(WORDS) EA 15.000 49.000 3.000 50.00 750.00

2090 06782031 000 PAV SURF PREP MRKS (BLAST CLN)(DBLARW) EA 15.000 10.000 0.000 10.00 150.00

2095 06782036 000 PV SRF PRP FOR MRK(BLT CLN)(18"YLD TRI) LF 15.000 60.000 0.000 60.00 900.00

2100 06782045 000 PAV SURF PREP FOR MRK (BIKE SYMBOL) EA 15.000 2.000 0.000 2.00 30.00

2105 06782047 000 PAV SURF PREP FOR MRK (BIKE ARROW) EA 15.000 2.000 0.000 2.00 30.00

2110 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 12,000.000 2.000 0.000 2.00 24,000.00

2115 06812001 002 TEMP TRAF SIGNALS EA 55,000.000 2.000 0.000 2.00 110,000.00

2117 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1.000 0.000 5,071.110 5,071.11 5,071.11

Inter-Connect Temp Traffic Signals (UOM: LS)

2120 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 110.000 40.000 0.000 27.00 2,970.00

2125 06822003 001 BACK PLATE (12 IN) (5 SEC) EA 120.000 4.000 0.000 2.00 240.00

2130 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 280.000 6.000 0.000 4.00 1,120.00

2135 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 280.000 42.000 0.000 27.00 7,560.00

2140 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 280.000 6.000 0.000 4.00 1,120.00

2145 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 290.000 42.000 0.000 27.00 7,830.00

2150 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 270.000 44.000 0.000 29.00 7,830.00

2155 06842031 000 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) LF 1.050 2,855.000 64.000 2,019.00 2,119.95

2160 06842033 000 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.050 365.000 0.000 140.00 147.00

Page 15: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2165 06842036 000 TRF SIG CBL (TY A) (14 AWG) (10 CONDR) LF 2.100 3,170.000 0.000 3,135.00 6,583.50

2170 06842042 000 TRF SIG CBL (TY A) (14 AWG) (16 CONDR) LF 3.200 3,110.000 0.000 3,110.00 9,952.00

2172 06842046 TRF SIG CBL (TY A) (14 AWG) (20 CONDR) LF 3.860 0.000 542.000 542.00 2,092.12

2175 06862031 000 INS TRF SIG PL AM(S) 1 ARM (32') EA 5,000.000 2.000 0.000 2.00 10,000.00

2180 06862039 000 INS TRF SIG PL AM(S) 1 ARM (40') EA 5,800.000 1.000 0.000 1.00 5,800.00

2185 06862041 000 INS TRF SIG PL AM(S) 1 ARM (40') LUM EA 6,800.000 2.000 0.000 2.00 13,600.00

2190 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 7,000.000 2.000 0.000 2.00 14,000.00

2195 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 8,000.000 2.000 0.000 2.00 16,000.00

2200 06872001 004 PED POLE ASSEMBLY EA 1,600.000 15.000 4.000 19.00 30,400.00

2205 06902009 000 REMOVAL OF CABLES LF 0.560 650.000 0.000 1,210.00 677.60

2210 06902063 000 REMOVAL OF CONCRETE FOUNDATIONS EA 870.000 3.000 16.000 15.00 13,050.00

2215 07642006 000 STORM SEWER CLEANING(PIPE)(12"-18" DIA) LF 2.900 1,721.000 0.000 762.00 2,209.80

2220 07642007 000 STORM SEWER CLEANING(PIPE)(19"-24" DIA) LF 3.450 2,716.000 0.000 1,677.00 5,785.65

2225 07642008 000 STORM SEWER CLEANING(PIPE)(25"-30" DIA) LF 4.600 1,832.000 0.000 176.00 809.60

2230 07642009 000 STORM SEWER CLEANING(PIPE)(31"-36" DIA) LF 5.200 2,116.000 0.000 1,398.00 7,269.60

2235 07642010 000 STORM SEWER CLEANING(PIPE)(37"-42" DIA) LF 5.750 648.000 0.000 344.00 1,978.00

2245 07642012 000 STORM SEWER CLEANING(PIPE)(55"-74" DIA) LF 12.000 2,957.000 0.000 1,227.00 14,724.00

2250 07642013 000 STORM SEWER CLEANING(PIPE)(75"-96" DIA) LF 14.000 590.000 0.000 587.00 8,218.00

2270 07742010 000 REPAIR (REACT) EA 4,600.000 20.000 0.000 33.00 151,800.00

2275 07802001 000 EPOXY INJECTION (TY IX) LF 130.000 302.000 0.000 307.84 40,019.20

2281 32242008 900 D-GR HMA(QCQA) TY-B PG64-22 TON 51.000 0.000 84.238 87.68 4,471.68

Thompson Road (CO #82)

2282 32242008 900 D-GR HMA(QCQA) TY-B PG64-22 TON 62.740 0.000 240,942.051 238,441.66 14,959,829.75

2285 32242040 000 D-GR HMA(QCQA) TY-D PG64-22 TON 58.000 6,294.000 -1,090.260 5,203.74 301,816.92

2287 32242040 900 D-GR HMA(QCQA) TY-D PG64-22 TON 58.000 0.000 68.310 87.15 5,054.70

Thompson Road (CO #82)

2290 32242062 000 D-GR HMA(QCQA) TY-D PG64-22(LEVEL-UP) TON 57.000 716.000 -716.000 1,346.74 76,764.18

2295 41162001 000 SOIL NAIL ANCHORS LF 22.000 7,776.000 -120.000 7,656.00 168,432.00

2300 50492001 000 BIODGRD EROSION CONTROL LOGS (8" DIA) LF 2.250 4,405.000 320.000 7,045.50 15,852.39

2303 50492001 900 BIODGRD EROSION CONTROL LOGS (8" DIA) LF 2.250 0.000 409.000 150.00 337.50

Thompson Road (CO #82)

2305 60072001 000 REMOVING TRAFFIC SIGNALS EA 5,600.000 2.000 0.000 2.00 11,200.00

2310 60082002 000 REMOVE OVERHEAD SIGN PANELS EA 390.000 1.000 0.000 1.00 390.00

2315 62662001 017 VIVDS PROCESSOR SYSTEM EA 7,400.000 2.000 0.000 2.00 14,800.00

2320 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,300.000 6.000 0.000 6.00 7,800.00

2325 62662003 017 VIVDS SET-UP SYSTEM EA 530.000 3.000 0.000 3.00 1,590.00

2330 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.100 4,750.000 1,626.000 6,376.00 13,389.60

2335 62662009 000 VIVIDS CAMERA SYS (INSTALLATION ONLY) EA 270.000 6.000 0.000 6.00 1,620.00

2340 62662014 000 VIVDS PROCESSOR ASSEM (INSTALL ONLY) EA 270.000 1.000 0.000 1.00 270.00

2343 68342001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 146.530 0.000 100.000 188.00 27,547.64

2345 68342002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,000.000 6.000 0.000 6.00 96,000.00

2350 82602002 000 LED COUNTDOWN PED SIGNAL MOD W/HOUSING EA 640.000 30.000 0.000 28.00 17,920.00

2355 83682003 000 CONDUIT (PREPARE) LF 2.100 1,000.000 0.000 1,000.00 2,100.00

2360 83682008 000 GROUND BOX (PREPARE) EA 160.000 8.000 0.000 8.00 1,280.00

2365 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,200.000 30.000 0.000 28.00 33,600.00

2370 88982001 000 REM AND REL EXIST CCTV FIELD EQUIPMENT EA 5,700.000 1.000 0.000 1.00 5,700.00

2375 88982002 000 REMOVE AND REL EXIST LED DMS SYSTEM EA 17,000.000 2.000 0.000 2.00 34,000.00

2380 88982003 000 REMOVE AND RELOCATE EXISTING RVSD EA 3,800.000 1.000 0.000 1.00 3,800.00

Page 16: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2385 88982004 000 REMOVE AND RELOCATE SSR LINK EA 1,800.000 3.000 -2.000 1.00 1,800.00

2390 88982005 000 REMOVE AND RELOCATE WER LINK EA 3,700.000 1.000 0.000 1.00 3,700.00

2395 88992001 000 MULTI-DUCT CONDUIT SYS (SCH 40) (4") LF 13.000 43,965.000 9,549.250 53,514.25 695,685.25

2400 88992002 000 MULTI-DUCT COND SYS (SCH 40)(4")(BORE) LF 16.000 24,335.000 -7,654.000 16,681.00 266,896.00

2407 96082041 UNIQUE CHANGE ORDER ITEM 41 DOL 78.330 0.000 680.000 680.00 53,264.40

MULTI-DUCT CONDUIT SYSTEM (RM)(4")(CO#07)(UOM:LF)

2957 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 1.000 0.000 71,597.610 71,597.61 71,597.61

Big Fossil Creek Concrete Boring Cap (UOM: LS)

2970 03462043 PRODUCTION BONUS/PENALTY DOL 1.000 151,121.900 0.000 398,163.34 398,163.34

2975 03462044 PLACEMENT BONUS/PENALTY DOL 1.000 151,121.900 0.000 399,217.78 399,217.78

2980 05852005 RIDE BONUS/PENALTY (ITEM 346) DOL 1.000 318,000.000 0.000 3,224.00 3,224.00

2981 05852005 RIDE BONUS/PENALTY (ITEM 346) DOL -1.000 1.000 0.000 312,570.00 -312,570.00

2990 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 1.000 15,000.000 0.000 7,625.00 7,625.00

3000 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 282,000.000 5,303.000 485,298.74 485,298.81

3005 96012001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 40,752.75 40,752.75

3008 96062054 PARTNERING DOL 1.000 0.000 559.860 559.86 559.86

3010 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 5,190.600 5,190.60 5,190.60

ADDITIONAL COMPUTERS (UOM: LS)

3012 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 1.000 0.000 17,280.000 17,280.00 17,280.00

REVISED FIELD OFFICE STRUCTURE (UOM: LS)

3013 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 1.000 0.000 6,790.460 6,790.46 6,790.46

CMV Component Kit (UOM: LS)

3014 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 74.240 0.000 8.000 8.00 593.92

CORE HOLE (8 IN) (UOM: EA)

3016 96082020 UNIQUE CHANGE ORDER ITEM 20 DOL 175.000 0.000 157.417 157.42 27,547.98

TEMPORARY ASPHALT PAVING REPAIR (UOM: LF)

3017 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 1,120.340 0.000 24.000 58.00 64,979.72

DRIVER FEEDBACK SPEED SIGN (UOM: MO)

3018 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 95.610 0.000 24.000 6.00 573.66

PLACE/RELOCATE DRIVER FEEDBACK SPEED SIGN (UOM: EA)

3019 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 1.000 0.000 582,907.800 582,907.80 582,907.80

POTHOLE AND PAVEMENT FAILURE REPAIR (UOM: DOL)

3021 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 9,699.350 0.000 1.000 1.00 9,699.35

PATCH EXISTING DRILL SHAFTS (UOM: LS)

3022 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 1,346.840 0.000 1.000 1.00 1,346.84

SB08 SHOP DRAWING REVISIONS (UOM: LS)

3023 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 34,497.820 0.000 1.000 1.00 34,497.82

Excavation/Trucking/Placement (UOM: LS)

3024 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 1,088.740 0.000 1.000 1.00 1,088.74

REMOVING HMAC AND SUBGRADE (NB10 WALL CONFLICT)(UOM:LS)

3026 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 0.160 0.000 11,281.000 14,412.00 2,305.92

PAV SURF PREP FOR MRK (BLST CLN)(6") (UOM:LF)

3027 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 8,190.720 0.000 1.000 1.00 8,190.72

SB03 Wall Elevation Adjustments (UOM:LS)

3028 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 1,145.250 0.000 1.000 1.00 1,145.25

STEEL PLATE UTILITY EXCAVATION (UOM: LS)

Page 17: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3031 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 409.540 0.000 1.000 1.00 409.54

SBFR Detour Additional Signs (UOM: LS)

3032 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 2,622.890 0.000 1.000 1.00 2,622.89

FURNISH/INSTALL TEMP INFORMATION SIGNS(UOM: LS)

3033 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 256.280 0.000 1.000 1.00 256.28

REMOVE TEMP DVWY (CO #73)(UOM: LS)

3034 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 1.000 0.000 48,624.700 48,624.70 48,624.70

3rd Party Damage Repair (CO #74)(UOM: LS)

3036 96082037 UNIQUE CHANGE ORDER ITEM 37 DOL 10,982.610 0.000 1.000 1.00 10,982.61

Reworking of RCP Line 02B (CO #075)(UOM: LS)

3038 96082040 UNIQUE CHANGE ORDER ITEM 40 DOL 24,035.530 0.000 1.000 1.00 24,035.53

SBFR Utility Pavement Failure Repair (CO# 78)(UOM: LS)

3041 96082050 UNIQUE CHANGE ORDER ITEM 50 DOL 0.310 0.000 387,267.580 385,924.16 119,636.50

Painting & Rub Finishing Conc Structures (CO #82)(UOM: SF)

3042 96082051 UNIQUE CHANGE ORDER ITEM 51 DOL 3,003.870 0.000 1.000 1.00 3,003.87

3rd Party Damage Repair - MBGF 18 (CO #79)(UOM: LS)

3043 96082052 UNIQUE CHANGE ORDER ITEM 52 DOL 2,979.480 0.000 1.000 1.00 2,979.48

3rd Party Damage Repair - MBGF 26 (CO #80)(UOM: LS)

3045 96082056 UNIQUE CHANGE ORDER ITEM 56 DOL 14,316.750 0.000 1.000 1.00 14,316.75

3rd Party Damage Repair - Basswood Blvd S-N U-Turn Beam

3046 96082057 UNIQUE CHANGE ORDER ITEM 57 DOL 1.880 0.000 102,952.630 102,952.63 193,550.95

Sandblasting Existing Structures (CO #91)(UOM:LS)

3047 96082058 UNIQUE CHANGE ORDER ITEM 58 DOL 365.870 0.000 3.000 3.00 1,097.61

Downstream Anchor Terminal Adjustment (CO #86) (UOM:EA)

3048 96082060 UNIQUE CHANGE ORDER ITEM 60 DOL 1.000 0.000 42,550.450 42,550.45 42,550.45

GEOTECHNICAL INVESTIGATION (CO #96)(UOM: LS)

3049 96082061 UNIQUE CHANGE ORDER ITEM 61 DOL 21,311.570 0.000 1.000 1.00 21,311.57

3rd Party Damage Repair (COSS #18 and MBGF #34)

3051 96082062 UNIQUE CHANGE ORDER ITEM 62 DOL 1.000 0.000 4,528.200 4,528.20 4,528.20

Concrete Barrier Removal (CO #98) (UOM: LS)

3052 96082063 UNIQUE CHANGE ORDER ITEM 63 DOL 36,929.590 0.000 1.000 1.00 36,929.59

ITS ONCOR POWER SUPPLY (CO #100)(UOM: LS)

3054 96082065 UNIQUE CHANGE ORDER ITEM 65 DOL 79.540 0.000 350.000 350.00 27,839.00

Epoxy Inject Cap 5 (CO #103)(UOM: LF)

3056 96082066 UNIQUE CHANGE ORDER ITEM 66 DOL 58.990 0.000 2,940.000 2,940.00 173,430.60

CFRP Wrap BB-MLS Cap 5 (CO #103)(UOM: SF)

3057 96082067 UNIQUE CHANGE ORDER ITEM 67 DOL 123.650 0.000 1,736.000 1,736.00 214,656.40

CFRP Wrap MLN-BB Cap 7 (CO #103)(UOM: SF)

3058 96082068 UNIQUE CHANGE ORDER ITEM 68 DOL 20,225.610 0.000 1.000 1.00 20,225.61

TCP & Cleanup for Project Painting (CO #104)(UOM: LS)

3059 96082069 UNIQUE CHANGE ORDER ITEM 69 DOL 136,554.340 0.000 1.000 1.00 136,554.34

Approach Slab Repair NB WCB Abutment 4 (CO #108)(UOM:LS)

3061 96082070 UNIQUE CHANGE ORDER ITEM 70 DOL 4,894.410 0.000 1.000 1.00 4,894.41

Traffic Control (Appr Slab Replacement) (CO #108)(UOM:LS)

3062 96082071 UNIQUE CHANGE ORDER ITEM 71 DOL 806.920 0.000 1.000 1.00 806.92

Traffic Control (FWD Testing) (CO #110)(UOM: LS)

Page 18: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3063 96082072 UNIQUE CHANGE ORDER ITEM 72 DOL 721.750 0.000 1.000 1.00 721.75

Traffic Control (Punch List) (CO #110)(UOM: LS)

3064 96082073 UNIQUE CHANGE ORDER ITEM 73 DOL 13,276.550 0.000 1.000 1.00 13,276.55

Traffic Control & Repairs (RW Testing)(CO #110)(UOM: LS)

3066 96082074 UNIQUE CHANGE ORDER ITEM 74 DOL 0.690 0.000 4,770.000 4,770.00 3,291.30

Remove & Replace ITS Power Conductor (CO #111) (UOM: LF)

3067 96082075 UNIQUE CHANGE ORDER ITEM 75 DOL 60,891.500 0.000 1.000 1.00 60,891.50

Traffic Control Bent Cap Structural Repairs

3068 96082076 UNIQUE CHANGE ORDER ITEM 76 DOL 2,782.090 0.000 1.000 1.00 2,782.09

Traffic Control for TxDOT (CO #110)(UOM: LS)

3069 96082077 UNIQUE CHANGE ORDER ITEM 77 DOL 444.960 0.000 1.000 1.00 444.96

Patching of DCP Test Holes (CO #110)(UOM: LS)

3071 96082078 UNIQUE CHANGE ORDER ITEM 78 DOL 5,573.900 0.000 1.000 1.00 5,573.90

3rd Party Damage Repair NBFR RCP (CO #115)(UOM: LS)

3072 96082079 000 UNIQUE CHANGE ORDER ITEM 79 DOL 38,406.770 0.000 1.000 1.00 38,406.77

3rd Party Damage Repair NGP CCA (CO #116)(UOM: LS)

3073 96082081 000 UNIQUE CHANGE ORDER ITEM 81 DOL 850.190 0.000 1.000 1.00 850.19

TY-III Barricade Replacement (CO #120)(UOM:LS)

Category Subtotal $121,358,284.10

001416267PROJECT CONTROLNH 2012(657)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2570 20532001 000 WATER LINE GROUTING CY 10.000 135.000 0.000 77.00 770.00

2585 20532004 000 12" WATER ABANDONMENT PLUG EA 200.000 4.000 0.000 4.00 800.00

2590 20532005 000 24" WATER ABANDONMENT PLUG EA 910.000 7.000 0.000 7.00 6,370.00

2595 20532006 000 REMOVE 6" WATER VALVE EA 100.000 2.000 0.000 2.00 200.00

2605 20532008 000 REMOVE 12" WATER VALVE EA 150.000 1.000 0.000 1.00 150.00

2610 20532009 000 SALVAGE FIRE HYDRANT EA 410.000 2.000 0.000 2.00 820.00

2615 20532010 000 SALVAGE 1" WATER METER EA 250.000 1.000 0.000 1.00 250.00

2620 20532011 000 SALVAGE 1-1/2" WATER METER EA 250.000 3.000 0.000 3.00 750.00

2625 20532012 000 SALVAGE 2" WATER METER EA 250.000 4.000 0.000 4.00 1,000.00

2630 20532013 000 SALVAGE WATER SAMPLING STATION EA 250.000 1.000 0.000 1.00 250.00

2635 20532014 000 REMOVE CONCRETE WATER VAULT EA 510.000 5.000 0.000 3.00 1,530.00

2640 20532015 000 SANITARY LINE GROUTING CY 240.000 240.000 0.000 155.00 37,200.00

2643 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 16,253.560 16,253.56 16,253.56

Re-Route 12" Water Main (UOM: LS)

2645 20532016 000 10" SEWER ABANDONMENT PLUG EA 300.000 1.000 0.000 1.00 300.00

2650 20532017 000 36" SEWER ABANDONMENT PLUG EA 1,000.000 1.000 0.000 1.00 1,000.00

2655 20532018 000 42" SEWER ABANDONMENT PLUG EA 1,600.000 1.000 0.000 1.00 1,600.00

2660 20532019 000 REMOVE 4' SEWER MANHOLE EA 510.000 6.000 0.000 5.00 2,550.00

2665 20532020 000 REMOVE 5' SEWER MANHOLE EA 510.000 3.000 0.000 3.00 1,530.00

2670 20532021 000 REMOVE SEWER JUNCTION STRUCTURE LS 1,500.000 1.000 0.000 1.00 1,500.00

2675 20532022 000 SWPPP 2 1 ACRE LS 15,000.000 1.000 0.000 1.00 15,000.00

2680 20532023 000 TEMPORARY ASPHALT PAVING REPAIR LF 175.000 180.000 0.000 127.00 22,225.00

Page 19: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2685 20532024 000 6" CONCRETE PAVING REPAIR SY 50.000 490.000 -470.000 15.00 750.00

2695 20532026 000 4" CONCRETE SIDEWALK SF 7.000 200.000 0.000 217.39 1,521.71

2700 20532027 000 7" CONCRETE DRIVEWAY SF 8.000 815.000 0.000 1,043.00 8,344.00

2730 20532034 000 POST-CCTV INSPECTION LF 2.050 1,267.000 2.000 1,269.00 2,601.45

2735 20532035 000 MANHOLE VACUUM TESTING EA 150.000 8.000 0.000 7.00 1,050.00

2740 20532036 000 BYPASS PUMPING LS 134,000.000 1.000 0.000 1.00 134,000.00

2745 20532038 000 EXPL EXCAVATION OF EXISTING UTILITIES EA 1,000.000 5.000 0.000 5.00 5,000.00

2750 20532039 000 TRENCH SAFETY LF 1.000 1,737.000 -198.000 1,237.02 1,237.02

2755 20532040 000 UTILITY MARKERS LS 510.000 1.000 0.000 1.00 510.00

2760 20532041 000 CONCRETE COLLAR EA 460.000 8.000 0.000 3.00 1,380.00

2764 20532043 24" CASING BY OPEN CUT LF 374.230 0.000 144.000 29.00 10,852.67

2765 20532044 000 24" CASING BY OTHER THAN OPEN CUT LF 440.000 245.000 -155.000 90.00 39,600.00

2766 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 846.990 0.000 200.000 200.00 169,398.00

30" Steel Casing (Other than Open Cut)(UOM: LF)

2770 20532045 000 42" CASING BY OTHER THAN OPEN CUT LF 650.000 575.000 0.000 575.00 373,750.00

2775 20532047 000 60" CAS/TUN LINER PLT OTHER THAN OPN CT LF 1,200.000 744.000 0.000 744.00 892,800.00

2780 20532048 000 12" WATER CARRIER PIPE LF 81.000 245.000 0.000 119.00 9,639.00

2785 20532049 000 24" WATER CARRIER PIPE LF 170.000 575.000 0.000 575.00 97,750.00

2786 20532050 12" SEWER CARRIER PIPE LF 147.110 0.000 200.000 200.00 29,422.00

2790 20532051 000 42" SEWER CARRIER PIPE LF 220.000 744.000 0.000 744.00 163,680.00

2795 20532052 000 DUCTILE IRON WATER FITTINGS TON 3,800.000 12.000 0.000 3.12 11,871.20

2800 20532053 000 C303 FITTINGS LS 5,100.000 1.000 0.000 1.00 5,100.00

2817 20532060 12" PVC WATER PIPE LF 82.000 0.000 706.000 857.00 70,274.00

2820 20532061 000 24' WATER PIPE LF 250.000 288.000 0.000 287.00 71,750.00

2825 20532062 000 FIRE HYDRANT EA 3,000.000 2.000 0.000 2.00 6,000.00

2830 20532063 000 WATER SAMPLING STATION EA 1,400.000 1.000 0.000 1.00 1,400.00

2835 20532064 000 CONNECT TO EXISTING 10" WATER MAIN EA 1,600.000 1.000 0.000 1.00 1,600.00

2840 20532065 000 CONNECT TO EXISTING 12" WATER MAIN EA 1,700.000 1.000 0.000 3.00 5,100.00

2845 20532066 000 CONNECT TO EXISTING 24" WATER MAIN EA 8,800.000 2.000 0.000 2.00 17,600.00

2850 20532069 000 1" WATER SERVICE, METER RELOCATION EA 1,200.000 1.000 0.000 1.00 1,200.00

2855 20532070 000 1" WATER SERVICE EA 1,200.000 1.000 0.000 1.00 1,200.00

2865 20532072 000 1-1/2" WATER SERVICE, METER RELOCATION EA 1,700.000 3.000 0.000 3.00 5,100.00

2870 20532073 000 1-1/2" WATER SERVICE EA 1,700.000 3.000 0.000 4.00 6,800.00

2880 20532075 000 WATER SERVICE, METER RELOCATION EA 2,100.000 4.000 0.000 4.00 8,400.00

2885 20532076 000 WATER SERVICE EA 2,100.000 4.000 0.000 4.00 8,400.00

2890 20532077 000 2" PRIVATE SERVICE LF 34.000 140.000 0.000 12.00 408.00

2892 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 1.000 0.000 9,381.340 9,381.34 9,381.34

Install/Remove Temporary Water Service (UOM: LS)

2895 20532079 000 6" GATE VALVE EA 710.000 2.000 0.000 2.00 1,420.00

2900 20532081 000 12" GATE VALVE EA 2,000.000 2.000 0.000 2.00 4,000.00

2905 20532082 000 24" GATE VALVE AND VAULT EA 27,000.000 3.000 0.000 3.00 81,000.00

2910 20532084 000 6" SEWER SERVICE EA 540.000 1.000 0.000 1.00 540.00

2915 20532085 000 12" DIP SEWER LF 190.000 394.000 -198.000 185.17 35,182.30

2920 20532087 000 42" FIBERGLASS SEWER PIPE LF 460.000 129.000 0.000 129.00 59,340.00

2925 20532088 000 EPOXY MANHOLE LINER LF 180.000 179.000 0.000 179.00 32,220.00

2930 20532089 000 4' MANHOLE EA 3,000.000 3.000 0.000 2.00 6,000.00

2935 20532090 000 4' EXTRA DEPTH MANHOLE LF 290.000 43.000 0.000 30.00 8,700.00

2940 20532091 000 5' EXTRA DEPTH MANHOLE LF 350.000 54.000 0.000 54.00 18,900.00

Page 20: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 37ESTIMATE 0067

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2945 20532092 000 5' TYPE A MANHOLE EA 5,700.000 2.000 0.000 2.00 11,400.00

2950 20532093 000 5' FIBERGLASS TYPE A MANHOLE EA 6,100.000 1.000 0.000 1.00 6,100.00

2955 20532095 000 SANITARY SEWER JUNCTION STRUCTURE LS 28,000.000 2.000 0.000 2.00 56,000.00

2960 20532096 000 TRAFFIC CONTROL MO 3,600.000 5.000 0.000 5.00 18,000.00

Category Subtotal $2,625,721.25

001416255IM 0355(151)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

0145 02472064 033 FL BS (CMP IN PLC)(TY A GR 4) (6") SY 12.000 814.000 -814.000 0.000 0.00

0280 03602044 003 CONC PVMT (CONT REINF-CRCP)(HES)(8") SY 69.000 1,387.000 0.000 0.000 0.00

0445 04202091 002 CL B CONC (MISC) CY 950.000 48.000 -48.000 0.000 0.00

0545 04292007 008 CNC STR REP (HORIZONTAL) SF 100.000 154.000 0.000 0.000 0.00

0565 04302135 000 CL C CONC FOR EXT STRU (CULV)(2-6'X3') LF 710.000 12.000 -12.000 0.000 0.00

0685 04382006 000 CLEAN AND SEAL CRACKS LF 5.000 549.000 0.000 0.000 0.00

0695 04422047 016 STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) LB 7.700 897.000 -897.000 0.000 0.00

0773 04642003 906 RC PIPE (CL III)(18 IN) LF 31.000 0.000 10.000 0.000 0.00

Thompson Road (CO #82)

0900 04662329 000 WINGWALL (PW-1)(HW=6 FT) EA 15,000.000 1.000 -1.000 0.000 0.00

0980 04792007 000 ADJ MANH (CAP) EA 780.000 1.000 0.000 0.000 0.00

1120 05142015 002 PERM CONC TRF BARR (F-SHAPE)(TY 1) LF 68.000 65.000 0.000 0.000 0.00

1270 05502027 000 CHAIN LINK FENCE(INSTALL)(8')(BARB TOP) LF 18.000 280.000 -280.000 0.000 0.00

1275 05502069 000 GATE (INSTALL)(DBL)(BARB TOP)(8'X 18') EA 2,000.000 1.000 -1.000 0.000 0.00

1465 06202021 001 ELEC CONDR (NO.2/0) BARE LF 3.850 2,640.000 -1,669.000 0.000 0.00

1480 06202025 001 ELEC CONDR (NO.4/0) BARE LF 53.000 995.000 -170.000 0.000 0.00

1485 06202027 001 ELEC CONDR (350 KCMIL) INSULATED LF 9.400 5,490.000 -5,490.000 0.000 0.00

1525 06282144 003 ELC SRV TY T 120/240 000 (NS)GS(L)TP(O) EA 5,300.000 1.000 0.000 0.000 0.00

1560 06282369 003 ELC SRV TY D 120/240 125 (NS)SS(N)GC(O) EA 4,600.000 1.000 -1.000 0.000 0.00

1570 06282371 003 ELC SRV TY D 120/240 150 (NS)SS(N)GC(U) EA 5,000.000 2.000 -2.000 0.000 0.00

1596 06362003 914 ALUMINUM SIGNS (TY O) SF 24.130 0.000 494.000 0.000 0.00

(ADDED Revision)

1638 06442063 900 INS SM RD SN SUP&AM (RAIL MOUNT) EA 3,041.870 0.000 10.000 0.000 0.00

1691 06506079 INS OH SN SUP(70 FT BRDG) EA 34,813.900 0.000 1.000 0.000 0.00

1706 96082043 UNIQUE CHANGE ORDER ITEM 43 DOL 39,628.580 0.000 0.000 0.000 0.00

INS OH SN SUP (40 FT BRDG)(TOLL GANTRY W/ WALKWAY & HNDRL)

1707 96082044 UNIQUE CHANGE ORDER ITEM 44 DOL 52,721.470 0.000 0.000 0.000 0.00

INS OH SN SUP (44 FT BRDG)(TOLL GANTRY W/ WALKWAY & HNDRL)

1708 96082045 UNIQUE CHANGE ORDER ITEM 45 DOL 46,206.730 0.000 1.000 0.000 0.00

INS OH SN SUP (52 FT BRDG)(TOLL GANTRY W/ WALKWAY & HNDRL)

1720 06582263 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GND EA 39.000 98.000 -98.000 0.000 0.00

2240 07642011 000 STORM SEWER CLEANING(PIPE)(43"-54" DIA) LF 9.200 418.000 0.000 0.000 0.00

2255 07642015 000 STORM SEWER CLEAN(BOX CULV)(6-<12 SF) LF 10.000 120.000 0.000 0.000 0.00

2260 07642016 000 STORM SEWER CLEAN(BOX CULV)(12-<24 SF) LF 12.000 102.000 0.000 0.000 0.00

2265 07642017 000 STORM SEWER CLEAN(BOX CULV)(24-<48 SF) LF 14.000 325.000 0.000 0.000 0.00

Page 21: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 37ESTIMATE 0067

2280 32242008 000 D-GR HMA(QCQA) TY-B PG64-22 TON 51.000 258,666.000 -258,666.000 0.000 0.00

2405 88992003 000 MULTI-DUCT CONDUIT SYS (SCH 80) (4") LF 40.000 680.000 -680.000 0.000 0.00

2971 03462043 PRODUCTION BONUS/PENALTY DOL -1.000 1.000 0.000 0.000 0.00

2972 32242043 D-GR HMA(QCQA) TY-D PG70-22 TON 1.000 338,925.450 0.000 0.000 0.00

2973 32242043 D-GR HMA(QCQA) TY-D PG70-22 TON -1.000 1.000 0.000 0.000 0.00

2976 03462044 PLACEMENT BONUS/PENALTY DOL -1.000 1.000 0.000 0.000 0.00

2977 32242044 D-GR HMA(QCQA) TY-D SAC-A PG70-28 TON 1.000 338,925.450 0.000 0.000 0.00

2978 32242044 D-GR HMA(QCQA) TY-D SAC-A PG70-28 TON -1.000 1.000 0.000 0.000 0.00

2985 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 30,000.000 0.000 0.000 0.00

2986 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL -1.000 1.000 0.000 0.000 0.00

3006 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00

3007 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 2,000.000 0.000 0.000 0.00

3039 96082042 UNIQUE CHANGE ORDER ITEM 42 DOL 499.770 0.000 25.000 0.000 0.00

OH SN BRACKET REPLACEMENT(CO #07)(UOM:EA)

3076 96082082 UNIQUE CHANGE ORDER ITEM 82 DOL 1.000 0.000 0.000 0.000 0.00

Total Project Close-out Settlement (CO # 121)(UOM:LS)

3077 96082083 UNIQUE CHANGE ORDER ITEM 83 DOL 40,347.020 0.000 0.000 0.000 0.00

FABRICATE AND DELIVER UNUSED MATERIALS (CO #113)(UOM: LS)

3078 96082084 UNIQUE CHANGE ORDER ITEM 84 DOL 12,145.910 0.000 0.000 0.000 0.00

FABRICATE AND DELIVER UNUSED MATERIALS RELATED TO CO #117

0.00Category Subtotal

001416267NH 2012(657)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

2565 05002001 005 MOBILIZATION LS 12,300,000.000 0.030 0.000 0.000 0.00

2575 20532002 000 6" WATER ABANDONMENT PLUG EA 130.000 2.000 0.000 0.000 0.00

2580 20532003 000 8" WATER ABANDONMENT PLUG EA 230.000 1.000 0.000 0.000 0.00

2600 20532007 000 REMOVE 8" WATER VALVE EA 130.000 1.000 0.000 0.000 0.00

2690 20532025 000 11" CONCRETE PAVING REPAIR SY 75.000 510.000 0.000 0.000 0.00

2705 20532028 000 7" CONCRETE CURB AND GUTTER SF 9.000 560.000 -200.000 0.000 0.00

2710 20532029 000 4" SOLID PAVEMENT MARKING PAINT (Y) LF 5.000 110.000 0.000 0.000 0.00

2715 20532030 000 REFLECTIVE RAISED MARKER, TYPE W EA 10.000 40.000 0.000 0.000 0.00

2720 20532032 000 SEEDING, HYDROMULCH SY 1.000 3,200.000 -30.000 0.000 0.00

2725 20532033 000 PRE-CCTV INSPECTION LF 3.050 2,530.000 0.000 0.000 0.00

2805 20532054 000 HYDROCARBON RESISTANT GASKETS LS 39,000.000 1.000 -1.000 0.000 0.00

2810 20532055 000 6" DIP WATER LF 55.000 20.000 0.000 0.000 0.00

2815 20532059 000 12" DIP WATER LF 84.000 906.000 -906.000 0.000 0.00

2860 20532071 000 1" PRIVATE SERVICE LF 20.000 90.000 0.000 0.000 0.00

2875 20532074 000 1-1/2" PRIVATE SERVICE LF 25.000 110.000 0.000 0.000 0.00

2902 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 7,159.340 0.000 2.000 0.000 0.00

Cut in 12" Gate Valves (UOM: EA)

0.00Category Subtotal

Page 22: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 37ESTIMATE 0067

PROJECT IM 0355(151) CONTROL 001416255

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

3053 96082064 UNIQUE CHANGE ORDER ITEM 64 DOL 7,105.460 0.000 1.000 1.00 7,105.46

3rd Party Damage Repair MBGF 16,18,19, & 26 (CO#101)(UOM:LS)

7,105.46Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $123,991,110.81

Page 23: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 37ESTIMATE 0067

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002002 902 STA 750.000PREPARING ROW 58.600 43,950.00 234.00

NBFR STA 1413+40.00 to 1472+00.00

01002002 002 STA 23,500.000PREPARING ROW 234.000 5,499,000.00 234.00

01042009 000 SY 8.700REMOVING CONC (RIPRAP) 5,332.018 46,388.56 3,300.00

01042028 SY 22.220REMOVING CONC (MISC) 947.282 21,048.60 0.00

01102001 000 CY 3.900EXCAVATION (ROADWAY) 1,113,472.628 4,342,543.25 999,999.00

01102002 000 CY 9.200EXCAVATION (CHANNEL) 3,727.000 34,288.40 3,727.00

01322006 007 CY 2.850EMBANKMENT (FINAL)(DENS CONT)(TY C) 374,016.739 1,065,947.70 335,406.00

01322025 007 CY 7.600EMBANKMENT (FINAL) (DENS CONT) (TY C1) 218,472.093 1,660,387.90 223,983.00

01602003 000 SY 0.860FURNISHING AND PLACING TOPSOIL (4") 490,909.943 422,182.56 603,923.00

01622002 000 SY 3.050BLOCK SODDING 6,289.602 19,183.30 5,904.00

01642007 002 SY 0.140BROADCAST SEED (PERM) (URBAN) (CLAY) 487,359.908 68,230.38 603,923.00

01642029 002 SY 0.240CELL FBR MLCH SEED(TEMP)(WARM) 108,795.557 26,110.93 301,965.00

01642031 002 SY 0.250CELL FBR MLCH SEED(TEMP)(COOL) 249,069.094 62,267.29 301,965.00

01682001 000 MG 13.000VEGETATIVE WATERING 2,911.450 37,848.85 21,138.00

01692003 002 SY 0.750SOIL RETENTION BLANKETS (CL 1) (TY C) 4,747.152 3,560.36 41,485.00

01692006 002 SY 1.300SOIL RETENTION BLANKETS (CL 2) (TY F) 665.556 865.22 7,794.00

02472056 033 CY 30.500FL BS (CMP IN PLC)(TY D GR 4)(FNAL POS) 107,667.063 3,283,845.40 115,454.00

02472060 033 CY 84.000FL BS (CMP IN PLC)(TY E GR 4)(FNAL POS) 3,389.518 284,719.52 5,283.00

02602006 003 SY 5.350LIME TRT (EXST MATL) (6") 7,199.695 38,518.36 7,560.00

02602009 003 SY 1.500LIME TRT (EXST MATL)(10") 72,823.194 109,234.80 148,494.00

02602016 003 TON 138.000LIME (HYD, COM, OR QK(SLURRY)) 28,768.714 3,970,082.54 47,181.00

02602022 003 SY 2.100LIME TRT (EXIST MATL)(18") 256,036.347 537,676.34 277,025.00

02602023 003 SY 7.650LIME TRT (EXIST MATL)(36") 195,517.440 1,495,708.41 169,258.00

02602026 003 SY 6.250LIME TRT (EXIST MATL)(24") 76,033.308 475,208.17 109,664.00

02602028 003 SY 2.500LIME TRT (EXST MATL)(8") 11,927.145 29,817.87 21,909.00

02752001 003 TON 110.000CEMENT 162.281 17,850.91 330.00

02752018 003 SY 16.000CEMENT TREAT (NEW BASE)(36") 5,375.819 86,013.09 5,194.00

03052008 000 SY 1.700SALV, HAUL & STKPL RCL APH PV (0"TO 4") 37,326.882 63,455.71 130,773.00

03052022 000 SY 2.000SALV, HAUL & STKPL RCL APH PV (4") 152,183.724 304,367.44 268,614.00

03052055 000 SY 6.700SALV, HAUL & STKPL RCL APH PAV (4"-14") 129,487.694 867,567.57 85,871.00

03102026 000 GAL 3.050PRIME COAT (EC-30) 152,376.000 464,746.80 154,749.00

03462030 003 TON 82.000STONE-MTRX-ASPH SMA-F SAC-B PG76-22 32,720.160 2,683,053.12 36,859.00

03462043 DOL -1.000PRODUCTION BONUS/PENALTY 0.000 0.00 151,121.90

03462043 DOL 1.000PRODUCTION BONUS/PENALTY 398,163.340 398,163.34 151,121.90

03462044 DOL -1.000PLACEMENT BONUS/PENALTY 0.000 0.00 151,121.90

03462044 DOL 1.000PLACEMENT BONUS/PENALTY 399,217.780 399,217.78 151,121.90

03602001 003 SY 45.000CONC PVMT (CONT REINF-CRCP)(8") 17,294.483 778,251.78 26,811.00

03602003 003 SY 58.000CONC PVMT (CONT REINF-CRCP)(10") 1,041.908 60,430.66 1,014.00

03602006 003 SY 71.000CONC PVMT (CONT REINF-CRCP)(13") 2,015.753 143,118.45 1,781.00

03602065 003 SY 43.000CONC PVMT (CONT REINF - CRCP)(7") 1,039.772 44,710.20 983.00

04002005 000 CY 90.000CEM STABIL BKFL 2,425.497 218,294.73 3,394.00

04012001 900 CY 106.600FLOWABLE BACKFILL 1,118.490 119,231.03 1,578.00

Page 24: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 37ESTIMATE 0067

04012001 000 CY 120.000FLOWABLE BACKFILL 1,225.962 147,115.44 1,578.00

04022001 000 LF 1.000TRENCH EXCAVATION PROTECTION 28,084.020 28,084.02 36,621.00

04032001 000 SF 8.500TEMPORARY SPL SHORING 179,159.564 1,522,856.31 239,454.00

04162001 001 LF 27.000DRILL SHAFT (18 IN) 137.000 3,699.00 137.00

04162002 001 LF 52.000DRILL SHAFT (24 IN) 1,086.000 56,472.00 1,151.00

04162003 001 LF 85.000DRILL SHAFT (30 IN) 648.000 55,080.00 648.00

04162004 001 LF 120.000DRILL SHAFT (36 IN) 11,211.840 1,345,420.80 11,380.00

04162005 001 LF 170.000DRILL SHAFT (42 IN) 1,522.530 258,830.10 1,530.00

04162006 001 LF 230.000DRILL SHAFT (48 IN) 972.000 223,560.00 1,008.00

04162007 001 LF 320.000DRILL SHAFT (54 IN) 24.000 7,680.00 41.00

04162018 001 LF 99.000DRILL SHAFT (SIGN MTS)(24 IN) 191.000 18,909.00 197.00

04162019 001 LF 130.000DRILL SHAFT (SIGN MTS)(30 IN) 824.666 107,206.58 892.00

04162020 001 LF 140.000DRILL SHAFT (SIGN MTS)(36 IN) 467.000 65,380.00 406.00

04162021 001 LF 230.000DRILL SHAFT (SIGN MTS)(42 IN) 265.000 60,950.00 268.00

04162022 001 LF 260.000DRILL SHAFT (SIGN MTS)(48 IN) 218.000 56,680.00 155.00

04162022 901 LF 376.560DRILL SHAFT (SIGN MTS)(48 IN) 20.000 7,531.20 155.00

100' CCTV Pole Foundation (Added Revision)

04162023 001 LF 280.000DRILL SHAFT (SIGN MTS)(54 IN) 286.000 80,080.00 286.00

04162023 901 LF 415.970DRILL SHAFT (SIGN MTS)(54 IN) 106.500 44,300.81 286.00

DMS Drilled Shafts (Added Revisions)

04162026 001 LF 330.000DRILL SHAFT (HIGH MAST POLE)(60 IN) 692.000 228,360.00 692.00

04162029 001 LF 110.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 48.000 5,280.00 48.00

04162031 001 LF 180.000DRILL SHAFT (TRF SIG POLE) (30 IN) 22.666 4,079.88 23.00

04162032 001 LF 200.000DRILL SHAFT (TRF SIG POLE) (36 IN) 91.999 18,399.80 93.00

04162032 901 LF 306.990DRILL SHAFT (TRF SIG POLE) (36 IN) 143.190 43,957.91 93.00

(AVI MAST ARM PL) (Added Revision)

04202001 002 CY 583.280CL A CONC (MISC) 18.234 10,635.52 0.00

04202006 002 CY 340.000CL C CONC (RAIL FOUNDATION) 611.961 208,066.74 464.00

04202013 900 CY 960.100CL C CONC (MISC) 64.475 61,902.45 0.00

Toll Pads and Foundations (Added Revision)

04202018 002 CY 480.000CL C CONC (FOOTING)(MASS PLACEMENT) 1,833.700 880,176.00 1,833.70

04202041 002 CY 640.000CL C CONC (ABUT)(HPC) 485.400 310,656.00 485.10

04202042 002 CY 740.000CL C CONC (BENT)(HPC) 1,629.600 1,205,904.00 1,625.50

04202092 002 CY 880.000CL C CONC (CAP)(MASS PLACEMENT)(HPC) 180.400 158,752.00 178.00

04202093 002 CY 530.000CL C CONC (COLUMN)(MASS PLACE)(HPC) 458.100 242,793.00 448.10

04202223 002 CY 460.000CL C CONC (COLUMN)(HPC) 113.400 52,164.00 113.40

04202256 002 CY 350.000CL S CONC(APPR SLAB)(HPC) 730.000 255,500.00 730.00

04202269 002 CY 740.000CL C CONC (CAP)(HPC) 56.200 41,588.00 56.20

04202278 002 CY 740.000CL F CONC (CAP) (MASS PLACEMENT) (HPC) 457.100 338,254.00 456.50

04202292 002 CY 310.000CL S CONC (BRIDGE SDWLK)(HPC) 215.700 66,867.00 215.70

04202302 002 CY 920.000CL F CONC (BENT)(MASS PLACEMENT)(HPC) 705.600 649,152.00 705.60

04222003 000 SF 14.000REINF CONC SLAB (HPC)(CL S) 219,907.000 3,078,698.00 219,907.00

04222008 000 SF 16.000REINF CONC SLAB (EXT SLAB)(HPC)(CL S) 64,679.000 1,034,864.00 64,679.00

04232001 000 SF 39.500RETAINING WALL (MSE) 156,740.000 6,191,230.04 155,795.00

04232009 000 SF 33.000RETAINING WALL (SOIL NAILED)(FACIA) 5,740.000 189,420.01 5,915.00

04232011 000 SF 54.000RETAINING WALL (DRILL SHAFT)(FACIA) 8,120.000 438,480.00 8,120.00

04232012 000 SF 55.000RETAINING WALL (CAST-IN-PLACE) 8,444.000 464,420.00 9,712.00

04252066 001 LF 160.000PRESTR CONC GIRDER (TX40) 4,774.780 763,964.80 4,774.78

04252067 001 LF 150.000PRESTR CONC GIRDER (TX46) 8,871.410 1,330,711.50 8,871.41

Page 25: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 37ESTIMATE 0067

04252068 001 LF 130.000PRESTR CONC GIRDER (TX54) 17,179.400 2,233,322.00 17,179.40

04262001 000 MKF 110.000POST-TENSIONING (GROUTED) 747.000 82,170.00 747.00

04282002 001 SY 3.250CONC SURF TREAT (CLASS II) 42,432.998 137,907.26 38,468.00

04292008 008 SF 150.000CNC STR REP (VERTICAL OR OVERHEAD) 252.817 37,922.55 220.00

04292010 008 SF 200.000CNC STR REP (BRDG DECK)(FULL DEPTH) 48.000 9,600.00 48.00

04302126 000 CY 640.000CL C CONC FOR EXT STR(ABUT)(HPC) 245.900 157,376.00 245.90

04302232 000 CY 370.000CL S CONC FOR EXT STR(APPR SLAB)(HPC) 554.276 205,082.12 520.00

04322001 000 CY 300.000RIPRAP (CONC)(4 IN) 1,145.807 343,742.10 992.00

04322002 000 CY 275.000RIPRAP (CONC)(5 IN) 4,456.639 1,225,575.82 4,409.00

04322023 000 CY 87.000RIPRAP (STONE PROTECTION)(24 IN) 2,297.722 199,901.82 1,888.00

04322040 000 CY 310.000RIPRAP (MOW STRIP)(5 IN) 1,520.156 471,248.36 1,374.00

04322048 000 CY 475.000RIPRAP (CONC)(FLUME) 46.932 22,292.71 147.00

04322066 000 CY 560.000RIPRAP (CONC)(CL B) 1.929 1,080.24 3.00

04342040 003 EA 3,300.000ELASTOMERIC BEAR (E9) 4.000 13,200.00 4.00

04342041 003 EA 3,100.000ELASTOMERIC BEAR (F9) 8.000 24,800.00 8.00

04342049 003 EA 1,500.000ELASTOMERIC BEAR (EE5) 1.000 1,500.00 1.00

04342050 003 EA 1,600.000ELASTOMERIC BEAR (EE6) 11.000 17,600.00 11.00

04342053 003 EA 2,500.000ELASTOMERIC BEAR (EE9) 1.000 2,500.00 1.00

04342057 003 EA 1,500.000ELASTOMERIC BEAR (EF5) 1.000 1,500.00 1.00

04342058 003 EA 1,500.000ELASTOMERIC BEAR (EF6) 3.000 4,500.00 3.00

04342061 003 EA 1,600.000ELASTOMERIC BEAR (EF9) 1.000 1,600.00 1.00

04342066 003 EA 2,400.000ELASTOMERIC BEAR (E5) 5.000 12,000.00 5.00

04342071 003 EA 2,400.000ELASTOMERIC BEAR (F5) 5.000 12,000.00 5.00

04342073 003 EA 3,100.000ELASTOMERIC BEAR (F8) 4.000 12,400.00 4.00

04342077 003 EA 2,200.000SLIDING ELASTOMERIC BEAR (ES 4) 10.000 22,000.00 10.00

04342087 003 EA 1,500.000ELASTOMERIC BEAR (EE4) 3.000 4,500.00 3.00

04342088 003 EA 1,500.000ELASTOMERIC BEAR (EF4) 3.000 4,500.00 3.00

04342118 003 EA 2,300.000ELASTOMERIC BEAR (ES5) 16.000 36,800.00 16.00

04382002 000 LF 20.000CLEAN AND SEAL EXIST JOINTS 412.000 8,240.00 1,094.00

04422002 016 LB 1.350STR STL (PLATE GIRDER) 4,005,400.000 5,407,290.00 4,024,869.00

04422048 016 LB 5.250STRUCTURAL STEEL(MISC NON-BRIDGE) 4,464.000 23,436.00 2,955.00

04502013 001 LF 46.000RAIL (TY SSTR) 17,890.814 822,977.44 17,550.00

04502026 001 LF 100.000RAIL (TY PR2) 147.000 14,700.00 147.00

04502102 001 LF 50.000RAIL (TYPE SSTR)(HPC) 12,668.500 633,425.00 12,668.50

04502612 001 LF 176.820RAIL (TY C221) (HPC) 50.200 8,876.36 0.00

04502635 001 LF 130.000RAIL (TY C402) (MOD) (HPC) 1,325.000 172,250.00 1,325.00

04502636 001 LF 110.000RAIL (TY T401) (HPC) 1,286.300 141,493.00 1,286.30

04542001 000 LF 80.000SEALED EXPANSION JOINT (4 IN)(SEJ-A) 1,751.000 140,080.00 1,751.00

04542009 000 LF 110.000SEALED EXPANSION JOINT (5 IN)(SEJ-A) 27.000 2,970.00 27.00

04622002 015 LF 130.000CONC BOX CULV (3 FT X 3 FT) 46.000 5,980.00 46.00

04622003 015 LF 110.000CONC BOX CULV (4 FT X 2 FT) 351.000 38,610.00 351.00

04622004 015 LF 140.000CONC BOX CULV (4 FT X 3 FT) 1,086.000 152,040.00 1,086.00

04622015 015 LF 410.000CONC BOX CULV (7 FT X 4 FT) 319.000 130,790.00 319.00

04622016 015 LF 280.000CONC BOX CULV (7 FT X 5 FT) 1,017.000 284,760.00 831.00

04622020 015 LF 290.000CONC BOX CULV (8 FT X 5 FT) 6,904.000 2,002,160.00 6,904.00

04642003 006 LF 31.000RC PIPE (CL III)(18 IN) 20,405.490 632,570.19 19,350.00

04642005 006 LF 42.000RC PIPE (CL III)(24 IN) 16,612.000 697,704.00 14,414.00

04642007 006 LF 57.000RC PIPE (CL III)(30 IN) 11,078.000 631,446.00 10,137.00

04642009 006 LF 70.000RC PIPE (CL III)(36 IN) 2,985.000 208,950.00 2,217.00

Page 26: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 37ESTIMATE 0067

04642010 006 LF 92.000RC PIPE (CL III)(42 IN) 1,751.000 161,092.00 1,823.00

04642011 006 LF 140.000RC PIPE (CL III)(48 IN) 258.000 36,120.00 258.00

04642012 006 LF 160.000RC PIPE (CL III)(54 IN) 776.000 124,160.00 776.00

04642013 006 LF 190.000RC PIPE (CL III)(60 IN) 75.000 14,250.00 75.00

04642014 006 LF 230.000RC PIPE (CL III)(66 IN) 48.000 11,040.00 48.00

04642035 006 LF 53.000RC PIPE (CL V)(18 IN) 413.000 21,889.00 389.00

04652005 001 EA 3,000.000MANH (COMPL)(TY M) 39.000 117,000.00 32.00

04652030 001 EA 2,600.000INLET (COMPL)(CURB)(TY 1)(5' X 4') 2.000 5,200.00 2.00

04652032 001 EA 3,300.000INLET (COMPL)(CURB)(TY 1)(10' X 3') 49.000 161,700.00 34.00

04652035 001 EA 4,600.000INLET (COMPL)(CURB)(TY 1)(15' X 3') 18.000 82,800.00 17.00

04652036 001 EA 5,800.000INLET (COMPL)(CURB)(TY 1)(15' X 4') 5.000 29,000.00 4.00

04652038 001 EA 5,600.000INLET (COMPL)(CURB)(TY 1)(20' X 3') 6.000 33,600.00 6.00

04652039 001 EA 8,200.000INLET (COMPL)(CURB)(TY 1)(20' X 4') 5.000 41,000.00 4.00

04652077 001 EA 2,600.000INLET (COMPL)(DROP)(TY 1) 103.000 267,800.00 105.00

04652081 001 EA 2,700.000INLET (COMPL)(GRATE)(TY 1) 50.250 135,675.00 54.00

04652084 001 EA 2,100.000INLET (COMPL)(GRATE)(TY 2-C) 52.000 109,200.00 56.00

04652089 001 EA 5,300.000MANH (COMPL)(JUNCT BOX)(TY 1) 4.000 21,200.00 1.00

04652092 001 EA 3,200.000MANH (COMPL)(TY 1) 33.000 105,600.00 36.00

04652291 001 EA 4,000.000INLET (COMPL)CI(1)-02 FW(10'X4') 8.000 32,000.00 8.00

04652292 001 EA 2,100.000INLET (COMPL)CI(1)-02 FW(5'X3') 10.000 21,000.00 9.00

04652737 001 EA 2,700.000INLET (COMPL)(TY H WITH LID) 4.000 10,800.00 2.00

04662227 000 EA 7,900.000HEADWALL (CH-PW-S)(DIA= 60 IN)(SPL) 1.000 7,900.00 1.00

04662330 000 EA 33,000.000WINGWALL (PW-1)(HW=7 FT) 7.000 231,000.00 5.00

04662331 000 EA 38,000.000WINGWALL (PW-1)(HW=8 FT) 3.000 114,000.00 3.00

04672152 000 EA 5,400.000SET (TY I)(S= 3 FT)(HW= 4 FT)(6:1)(C) 2.000 10,800.00 1.00

04672155 000 EA 6,100.000SET (TY I)(S= 4 FT)(HW= 4 FT)(6:1)(C) 6.000 36,600.00 6.00

04672177 000 EA 5,100.000SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(P) 2.000 10,200.00 2.00

04672234 000 EA 740.000SET (TY II)(18 IN)(RCP)(6:1)(C) 4.000 2,960.00 2.00

04672236 000 EA 970.000SET (TY II)(24 IN)(RCP)(6:1)(C) 7.000 6,790.00 6.00

04672240 000 EA 1,700.000SET (TY II)(36 IN)(RCP)(6:1)(C) 2.000 3,400.00 2.00

04672290 000 EA 1,500.000SET (TY II)(30 IN)(RCP)(6:1)(P) 6.000 9,000.00 6.00

04672292 000 EA 2,200.000SET (TY II)(36 IN)(RCP)(6:1)(P) 2.000 4,400.00 2.00

04672297 000 EA 8,700.000SET (TY II)(66 IN)(RCP)(6:1)(P) 1.000 8,700.00 1.00

04712003 000 EA 1,300.000GRATE & FRAME 8.000 10,400.00 8.00

04762001 000 LF 190.000JACK BOR OR TUN PIPE(18 IN)(RC)(CL III) 100.000 19,000.00 50.00

04792001 000 EA 1,400.000ADJ MANHS 10.000 14,000.00 3.00

04792006 000 EA 650.000ADJUST INLET (CAP) 5.000 3,250.00 5.00

04812012 000 LF 61.000PVC PIPE (SCH 40)(6 IN) 170.000 10,370.00 150.00

04812013 000 LF 84.000PVC PIPE (SCH 40)(8 IN) 288.000 24,192.00 288.00

04962002 EA 717.820REMOV STR (INLET) 1.000 717.82 0.00

04962005 000 EA 1,800.000REMOV STR (WINGWALL) 11.000 19,800.00 11.00

04962006 000 EA 820.000REMOV STR (HEADWALL) 3.000 2,460.00 3.00

04962008 000 LF 31.000REMOV STR (BOX CULVERT) 3,597.000 111,507.00 3,564.00

04962010 000 EA 37,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 5.000 185,000.00 5.00

04962040 000 LF 29.000REMOV STR (RET WALL) 3,380.000 98,020.00 3,380.00

05002001 005 LS 12,300,000.000MOBILIZATION 0.970 11,931,000.00 0.97

05022001 033 MO 18,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 32.000 576,000.00 33.00

05062002 010 LF 17.000ROCK FILTER DAMS (INSTALL) (TY 2) 1,640.000 27,880.00 1,680.00

05062009 010 LF 5.600ROCK FILTER DAMS (REMOVE) 1,640.000 9,184.00 1,680.00

Page 27: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 37ESTIMATE 0067

05062016 010 SY 16.000CONSTRUCTION EXITS (INSTALL) (TY 1) 2,840.671 45,450.75 2,109.00

05062019 010 SY 5.600CONSTRUCTION EXITS (REMOVE) 2,840.671 15,907.76 2,109.00

05062020 010 CY 19.000EXCAV (EROS & SEDM CONT, IN PLACE) 1,081.750 20,553.25 651.00

05062034 010 LF 1.200TEMPORARY SEDIMENT CONTROL FENCE 43,891.300 52,669.56 35,080.00

05082002 000 SY 26.000CONSTRUCTING DETOURS 1,656.544 43,070.14 31,225.00

05082002 900 SY 49.480CONSTRUCTING DETOURS 36,195.748 1,790,965.62 31,225.00

8" FB, 8" Ty B HMAC Detour Typical Section

05122004 002 LF 40.000PORT CTB (FUR & INST)(SNGL SLP)(TY 1) 50,460.000 2,018,400.00 62,080.00

05122008 002 LF 43.000PORT CTB (FUR & INST)(LOW PROF)(TY 1) 6,640.000 285,520.00 6,580.00

05122009 002 LF 56.000PORT CTB (FUR & INST)(LOW PROF)(TY 2) 340.000 19,040.00 400.00

05122022 002 LF 4.500PORT CTB (MOVE)(SNGL SLP) (TY 1) 136,670.000 615,015.00 146,250.00

05122026 002 LF 6.500PORT CTB (MOVE)(LOW PROF)(TY 1) 20,140.000 130,910.00 19,460.00

05122027 002 LF 12.000PORT CTB (MOVE)(LOW PROF)(TY 2) 1,200.000 14,400.00 860.00

05122031 002 LF 6.500PORT CTB (STKPL)(SNGL SLP) (TY 1) 43,500.000 282,750.00 62,080.00

05122035 002 LF 8.500PORT CTB (STKPL)(LOW PROF)(TY 1) 6,800.000 57,800.00 6,580.00

05122036 002 LF 11.000PORT CTB (STKPL)(LOW PROF)(TY 2) 340.000 3,740.00 400.00

05122049 002 LF 10.150PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) 9,090.000 92,263.50 0.00

05122051 002 LF 6.500PORT CTB (STOCKPILE)(F-SHAPE)(TY 1) 4,320.000 28,080.00 0.00

05142004 002 LF 50.000PERM CONC TRF BARR (SGL SLP)(TY 1)(42") 40,214.040 2,010,702.00 50,559.00

05142006 002 LF 130.000PERM CONC TRF BARR (SGL SLP)(TY 3)(42") 1,363.200 177,216.00 2,791.00

05142042 002 LF 100.000PERM CONC TRF BARR(SLG SLP)(TY 1)(MOD) 3,185.500 318,550.00 7,456.00

05142065 002 LF 59.000PRM CON TRF BAR(SAFETY SH)(TY 1)(HPC) 428.800 25,299.20 429.00

05142066 002 LF 77.000PRM CON TRF BAR(SG SLP)(TY 1)(42")(HPC) 1,179.300 90,806.10 1,185.00

05282006 000 SY 69.000COLORED TEXTURED CONC (5") 2,655.585 183,235.36 3,212.00

05292004 000 LF 15.000CONC CURB & GUTTER (TY II) 37,053.777 555,806.66 25,822.00

05292006 000 LF 5.000CONC CURB (MONO) (TY II) 8,246.833 41,234.16 12,386.00

05302010 000 SY 47.000DRIVEWAYS (CONC) 3,535.123 166,150.78 3,620.00

05312005 000 EA 1,000.000CURB RAMPS (TY 1) 25.000 25,000.00 24.00

05312006 000 EA 1,100.000CURB RAMPS (TY 2) 3.000 3,300.00 3.00

05312010 000 EA 1,100.000CURB RAMPS (TY 7) 18.000 19,800.00 7.00

05312013 000 EA 1,700.000CURB RAMPS (TY 20) 3.000 5,100.00 4.00

05312015 000 SY 33.000CONC SIDEWALKS (4") 14,936.355 492,899.75 13,566.00

05312017 000 EA 1,700.000CURB RAMPS (TY 21) 6.000 10,200.00 4.00

05312020 000 EA 1,100.000CURB RAMPS (TY 2)(MOD) 4.000 4,400.00 1.00

05312062 000 EA 2,400.000CURB RAMPS (TY 21)(MOD) 1.000 2,400.00 1.00

05332006 014 LF 0.150SHOULDER TEXTURING (MILLED)(ASPHALT) 81,970.000 12,295.50 125,910.00

05402002 000 LF 17.000MTL W-BEAM GD FEN (STEEL POST) 14,072.500 239,232.50 12,732.00

05402005 000 EA 450.000TERMINAL ANCHOR SECTION 1.000 450.00 2.00

05402011 000 EA 1,300.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 28.000 36,400.00 32.00

05402012 000 EA 600.000MTL BEAM GD FEN TRANS (TL2) 2.000 1,200.00 2.00

05402044 000 EA 750.000DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION 48.000 36,000.00 44.00

05442001 000 EA 1,800.000GUARDRAIL END TREATMENT (INSTALL) 76.000 136,800.00 73.00

05452001 000 EA 17,000.000CRASH CUSH ATTEN (INSTL) 6.000 102,000.00 11.00

05452022 000 EA 16,000.000CRASH CUSH ATTEN (INSTL)(REACT)(N) 18.000 288,000.00 18.00

05452023 000 EA 1,900.000CRASH CUSH ATTEN (MOVE&RESET)(REACT)(N) 44.000 83,600.00 51.00

05452024 000 EA 500.000CRASH CUSH ATTEN (REMOVE)(REACT)(N) 15.000 7,500.00 18.00

05452025 000 EA 25,000.000CRASH CUSH ATTEN (INSTL)(REACT)(W) 5.000 125,000.00 6.00

05452026 000 EA 2,000.000CRASH CUSH ATTEN (MOVE&RESET)(REACT)(W) 6.000 12,000.00 5.00

05452027 000 EA 840.000CRASH CUSH ATTEN (REMOVE)(REACT)(W) 5.000 4,200.00 6.00

Page 28: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 37ESTIMATE 0067

05562008 003 LF 22.000PIPE UNDERDRAINS (TY 8) (6") 13,062.900 287,383.80 15,651.00

05852005 DOL -1.000RIDE BONUS/PENALTY (ITEM 346) 312,570.000 -312,570.00 318,001.00

05852005 DOL 1.000RIDE BONUS/PENALTY (ITEM 346) 3,224.000 3,224.00 318,001.00

06102025 015 EA 2,600.000INS RD IL AM (TY SA) 40T-8 (.25 KW)S 6.000 15,600.00 6.00

06102059 015 EA 2,100.000INS RD IL AM (U/P) (TY IF) (.15KW) 17.000 35,700.00 17.00

06102067 015 EA 380.000REMOVE RD IL ASM (SHOE-BASE) 18.000 6,840.00 10.00

06102069 015 EA 310.000REMOVE RD IL ASM (U/P) 16.000 4,960.00 16.00

06102097 015 EA 350.000REMOVE RD IL ASM (FOUNDATION ONLY) 1.000 350.00 1.00

06132006 002 EA 28,000.000HI MST IL POLE (150 FT) (100 MPH) 25.000 700,000.00 25.00

06142002 000 EA 22,000.000HI MST IL ASM(12-400 WATT)(ASYM)(TY B) 19.000 418,000.00 19.00

06142004 000 EA 22,000.000HI MST IL ASM(12-400 WATT)(SYM) 5.000 110,000.00 5.00

06142006 000 EA 23,000.000HI MST IL ASM(12-400 WT)ASYM(TY B)SHLD 1.000 23,000.00 1.00

06182012 LF 12.470CONDT (PVC) (SCHD 40) (1") 480.000 5,985.60 0.00

06182016 LF 12.710CONDT (PVC) (SCHD 40) (1 1/2") 580.000 7,371.80 0.00

06182018 900 LF 2.390CONDT (PVC) (SCHD 40) ( 2") 17,500.000 41,825.00 23,070.00

COFW Signal Conduit

06182018 000 LF 6.050CONDT (PVC) (SCHD 40) ( 2") 33,821.000 204,617.05 23,070.00

06182019 000 LF 13.000CONDT (PVC) (SCHD 40) (2") (BORE) 2,530.000 32,890.00 140.00

06182019 900 LF 13.020CONDT (PVC) (SCHD 40) (2") (BORE) 3,010.000 39,190.20 140.00

COFW Signal Conduit

06182022 000 LF 12.000CONDT (PVC) (SCHD 40) (3") 1,200.000 14,400.00 655.00

06182023 000 LF 19.000CONDT (PVC) (SCHD 40) (3") (BORE) 1,675.000 31,825.00 930.00

06182024 000 LF 7.600CONDT (PVC) (SCHD 40) (4") 28,552.750 217,000.90 28,425.00

06182025 000 LF 14.000CONDT (PVC) (SCHD 40) (4") (BORE) 11,680.000 163,520.00 9,405.00

06182035 000 LF 14.000CONDT (PVC) (SCHD 80) (2") (BORE) 4,370.000 61,180.00 3,920.00

06182046 000 LF 28.000CONDT (RM) (1") 713.000 19,964.00 721.00

06182052 000 LF 14.000CONDT (RM) (2") 1,160.000 16,240.00 1,450.00

06182052 900 LF 21.140CONDT (RM) (2") 230.000 4,862.20 1,450.00

COFW Signal Conduit

06182056 000 LF 16.000CONDT (RM) (3") 90.000 1,440.00 30.00

06182080 000 LF 14.000CONDUIT (PVC)(SCHD 40)(2")(CONC ENCSE) 249.000 3,486.00 263.00

06182091 000 LF 7.150CONDUIT (PVC)(SCHD 40)(1")(CONC ENCSE) 871.000 6,227.65 721.00

06202001 001 LF 3.050ELEC CONDR (NO. 1) BARE 690.000 2,104.50 3,660.00

06202002 001 LF 3.250ELEC CONDR (NO. 1) INSULATED 1,380.000 4,485.00 9,510.00

06202003 001 LF 2.300ELEC CONDR (NO. 2) BARE 22,005.000 50,611.50 8,010.00

06202004 001 LF 2.450ELEC CONDR (NO. 2) INSULATED 50,605.000 123,982.25 23,630.00

06202007 001 LF 1.450ELEC CONDR (NO. 4) BARE 14,661.000 21,258.45 6,410.00

06202008 001 LF 1.600ELEC CONDR (NO. 4) INSULATED 26,932.000 43,091.20 19,260.00

06202009 001 LF 1.150ELEC CONDR (NO. 6) BARE 11,654.000 13,402.10 13,340.00

06202010 001 LF 1.250ELEC CONDR (NO. 6) INSULATED 39,585.000 49,481.25 21,645.00

06202011 001 LF 0.970ELEC CONDR (NO. 8) BARE 11,035.000 10,703.95 8,151.00

06202012 001 LF 1.050ELEC CONDR (NO. 8) INSULATED 31,502.000 33,077.10 21,460.00

06202015 001 LF 0.800ELEC CONDR (NO.12) BARE 873.000 698.40 1,490.00

06202016 001 LF 0.820ELEC CONDR (NO.12) INSULATED 1,746.000 1,431.72 2,980.00

06202018 001 LF 0.760ELEC CONDR (NO.14) INSULATED 77,560.000 58,945.60 85,315.00

06202019 001 LF 3.300ELEC CONDR (NO.1/0) BARE 480.000 1,584.00 4,210.00

06202020 001 LF 3.750ELEC CONDR (NO.1/0) INSULATED 1,900.000 7,125.00 9,735.00

06202022 001 LF 4.350ELEC CONDR (NO.2/0) INSULATED 3,675.000 15,986.25 6,360.00

06202023 LF 5.650ELEC CONDR (NO.3/0) BARE 695.000 3,926.75 0.00

Page 29: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 37ESTIMATE 0067

06202024 001 LF 5.450ELEC CONDR (NO.3/0) INSULATED 6,910.000 37,659.50 14,745.00

06212004 000 LF 1.600TRAY CABLE (4 CONDR) (12 AWG) 2,315.000 3,704.00 3,220.00

06242007 014 EA 550.000GROUND BOX TY A (122311) 8.000 4,400.00 3.00

06242008 014 EA 730.000GROUND BOX TY A (122311) W/APRON 105.000 76,650.00 91.00

06242013 014 EA 630.000GROUND BOX TY D (162922) 29.000 18,270.00 29.00

06242014 014 EA 810.000GROUND BOX TY D (162922) W/APRON 127.000 102,870.00 129.00

06242021 014 EA 1,700.000GROUND BOX TY AS W/APRON 102.000 173,400.00 102.00

06242021 914 EA 1,880.290GROUND BOX TY AS W/APRON 13.000 24,443.78 102.00

(Material Increase)

06242022 014 EA 2,600.000GROUND BOX TY DS 13.000 33,800.00 7.00

06242022 914 EA 2,831.990GROUND BOX TY DS 15.000 42,479.85 7.00

(Material Increase)

06282158 003 EA 190.000REMOVE ELECTRICAL SERVICES 1.000 190.00 1.00

06282216 003 EA 6,000.000ELC SRV TY A 240/480 100 (NS)AL(E)PS(U) 2.000 12,000.00 2.00

06282239 003 EA 4,400.000ELC SRV TY D 120/240 100 (NS)SS(N)GC(O) 12.000 52,800.00 7.00

06282256 003 EA 6,300.000ELC SRV TY A 240/480 125(NS)AL(E)PS(U) 2.000 12,600.00 2.00

06282257 003 EA 6,400.000ELC SRV TY A 240/480 150(NS)AL(E)PS(U) 1.000 6,400.00 1.00

06282307 003 EA 4,700.000ELC SRV TY D 120/240 200 (NS)SS(N)GC(O) 2.000 9,400.00 7.00

06282370 003 EA 4,900.000ELC SRV TY D 120/240 100 (NS)SS(N)GC(U) 3.000 14,700.00 2.00

06282372 003 EA 4,900.000ELC SRV TY D 120/240 175 (NS)SS(N)GC(U) 1.000 4,900.00 1.00

06282373 003 EA 5,000.000ELC SRV TY D 120/240 200 (NS)SS(N)GC(U) 2.000 10,000.00 2.00

06362001 014 SF 19.000ALUMINUM SIGNS (TY A) 162.000 3,078.00 725.00

06362002 014 SF 16.000ALUMINUM SIGNS (TY G) 1,804.500 28,872.00 1,978.00

06362003 014 SF 18.000ALUMINUM SIGNS (TY O) 7,400.000 133,200.00 6,123.00

06442002 000 EA 540.000IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) 7.000 3,780.00 7.00

06442004 000 EA 530.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 97.000 51,410.00 111.00

06442022 000 EA 540.000IN SM RD SN SUP&AM TYS80(1)SA(P) 3.000 1,620.00 2.00

06442025 000 EA 610.000IN SM RD SN SUP&AM TYS80(1)SA(T) 25.000 15,250.00 20.00

06442027 000 EA 700.000IN SM RD SN SUP&AM TYS80(1)SA(U) 10.000 7,000.00 10.00

06442028 000 EA 790.000IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) 5.000 3,950.00 7.00

06442042 000 EA 1,200.000IN SM RD SN SUP&AM TYS80(2)SA(P) 7.000 8,400.00 10.00

06442056 EA 392.390RELOCATE SM RD SN SUP & AM TY 10BWG 12.000 4,708.68 0.00

06442059 EA 296.940RELOCATE SM RD SN SUP & AM TY TWT 12.000 3,563.28 0.00

06442060 000 EA 80.000REMOVE SM RD SN SUP & AM 134.000 10,720.00 128.00

06442063 EA 3,084.380INS SM RD SN SUP&AM (RAIL MOUNT) 7.000 21,590.66 0.00

06442081 000 EA 290.000IN SM RD SN SUP&AM TYTWT(1)WS(P) 49.000 14,210.00 47.00

06442082 000 EA 360.000IN SM RD SN SUP&AM TYTWT(1)WS(T) 79.000 28,440.00 77.00

06472001 000 LB 3.000INSTALL LRSS (STRUCT STEEL) 9,117.100 27,351.30 10,011.00

06472002 EA 3,198.000RELOCATE LRSA 7.000 22,386.00 0.00

06472003 000 EA 380.000REMOVE LRSA 18.000 6,840.00 18.00

06502022 000 EA 11,000.000INS OH SN SUP(25 FT CANT) 5.000 55,000.00 4.00

06502028 000 EA 16,000.000INS OH SN SUP(30 FT CANT) 5.000 80,000.00 6.00

06502034 000 EA 17,000.000INS OH SN SUP(35 FT CANT) 8.000 136,000.00 8.00

06502040 000 EA 19,000.000INS OH SN SUP(40 FT CANT) 7.000 133,000.00 7.00

06502058 000 EA 20,000.000INS OH SN SUP(55 FT BRDG) 1.000 20,000.00 7.00

06502063 000 EA 20,000.000INS OH SN SUP(60 FT BRDG) 1.000 20,000.00 1.00

06502068 000 EA 21,000.000INS OH SN SUP(65 FT BRDG) 2.000 42,000.00 3.00

06502083 000 EA 26,000.000INS OH SN SUP(80 FT BRDG) 2.000 52,000.00 4.00

06502093 000 EA 31,000.000INS OH SN SUP(90 FT BRDG) 1.000 31,000.00 2.00

Page 30: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 37ESTIMATE 0067

06502108 000 EA 47,000.000INS OH SN SUP(105 FT BRDG) 1.000 47,000.00 1.00

06502173 000 EA 3,400.000REMOVE OVERHD SIGN SUP 9.000 30,600.00 8.00

06582240 000 EA 26.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 151.000 3,926.00 164.00

06582269 000 EA 26.000INSTL DEL ASSM (D-SY)SZ 1(FLX)GF2 73.000 1,898.00 45.00

06582278 000 EA 18.000INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) 40.000 720.00 63.00

06582292 000 EA 40.000INSTL DEL ASSM (D-DW)SZ 1(FLX)GND 94.000 3,760.00 108.00

06582329 EA 39.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GND 90.000 3,510.00 0.00

06582364 000 EA 18.000INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) 223.000 4,014.00 251.00

06582365 000 EA 18.000INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) 254.000 4,572.00 298.00

06622056 000 EA 3.500WK ZN PAV MRK REMOV (REFL) TY II-C-R 5,746.000 20,111.00 5,283.00

06622064 000 LF 0.750WK ZN PAV MRK REMOV (W) 4" (BRK) 57,479.000 43,109.25 53,083.00

06622067 000 LF 0.600WK ZN PAV MRK REMOV (W) 4" (SLD) 171,799.000 103,079.40 170,830.00

06622075 000 LF 1.200WK ZN PAV MRK REMOV (W) 8" (SLD) 7,619.000 9,142.80 3,266.00

06622077 000 LF 1.900WK ZN PAV MRK REMOV (W) 12" (SLD) 6,215.000 11,808.50 1,737.00

06622079 000 LF 6.000WK ZN PAV MRK REMOV (W) 24" (SLD) 508.000 3,048.00 520.00

06622084 000 EA 170.000WK ZN PAV MRK REMOV (W) (ARROW) 50.000 8,500.00 22.00

06622085 000 EA 300.000WK ZN PAV MRK REMOV (W) (DBL ARROW) 26.000 7,800.00 8.00

06622086 000 EA 500.000WK ZN PAV MRK REMOV (W) (ENTR GORE) 37.000 18,500.00 44.00

06622087 000 EA 750.000WK ZN PAV MRK REMOV (W) (EXIT GORE) 28.000 21,000.00 36.00

06622093 000 EA 300.000WK ZN PAV MRK REMOV (W) (UTURN ARROW) 4.000 1,200.00 7.00

06622094 000 EA 230.000WK ZN PAV MRK REMOV (W) (WORD) 38.000 8,740.00 30.00

06622099 000 LF 0.600WK ZN PAV MRK REMOV (Y) 4" (SLD) 199,952.000 119,971.20 188,650.00

06662003 000 LF 0.420REFL PAV MRK TY I (W) 4" (BRK)(100MIL) 20,970.000 8,807.40 28,789.00

06662006 000 LF 1.000REFL PAV MRK TY I (W) 4" (DOT)(100MIL) 299.000 299.00 202.00

06662009 000 LF 1.000REFL PAV MRK TY I (W) 4" (LNDP)(100MIL) 154.000 154.00 246.00

06662012 000 LF 0.380REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 80,000.760 30,400.28 142,267.00

06662015 LF 0.960REFL PAV MRK TY I (W) 6" (BRK) (100MIL) 3,570.000 3,427.20 0.00

06662024 LF 0.640REFL PAV MRK TY I (W) 6" (SLD) (100MIL) 28,036.000 17,943.04 0.00

06662036 000 LF 0.850REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 25,233.920 21,448.84 32,284.00

06662039 000 LF 2.900REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) 2,760.250 8,004.73 4,720.00

06662042 000 LF 2.900REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 5,374.500 15,586.05 8,244.00

06662048 000 LF 5.000REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 692.000 3,460.00 4,978.00

06662054 000 EA 140.000REFL PAV MRK TY I (W) (ARROW) (100MIL) 52.000 7,280.00 44.00

06662057 000 EA 120.000REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) 2.000 240.00 2.00

06662063 000 EA 120.000REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) 2.000 240.00 2.00

06662069 000 EA 240.000REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 10.000 2,400.00 10.00

06662093 000 EA 250.000REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 7.000 1,750.00 7.00

06662096 000 EA 170.000REFL PAV MRK TY I (W) (WORD) (100MIL) 57.000 9,690.00 49.00

06662099 000 EA 30.000REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) 40.000 1,200.00 60.00

06662111 000 LF 0.380REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 77,295.380 29,372.24 134,083.00

06662120 LF 0.660REFL PAV MRK TY I (Y) 6" (SLD) (100MIL) 29,732.000 19,623.12 0.00

06662132 000 LF 5.000REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) 1,263.000 6,315.00 2,241.00

06662142 000 LF 0.200REF PAV MRK TY II (W) 4" (BRK) 5,390.000 1,078.00 4,585.00

06662143 000 LF 1.000REF PAV MRK TY II (W) 4" (DOT) 147.000 147.00 85.00

06662145 000 LF 0.200REF PAV MRK TY II (W) 4" (SLD) 15,672.800 3,134.56 15,256.00

06662146 LF 0.260REF PAV MRK TY II (W) 6" (BRK) 410.000 106.60 0.00

06662149 LF 0.180REF PAV MRK TY II (W) 6" (SLD) 6,459.000 1,162.62 0.00

06662153 000 LF 0.350REF PAV MRK TY II (W) 8" (SLD) 8,294.880 2,903.21 4,663.00

06662155 000 LF 2.000REF PAV MRK TY II (W) 12" (SLD) 1,546.000 3,092.00 1,232.00

Page 31: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 37ESTIMATE 0067

06662157 000 LF 3.000REF PAV MRK TY II (W) 24" (SLD) 391.000 1,173.00 322.00

06662160 000 EA 40.000REF PAV MRK TY II (W) (ARROW) 21.000 840.00 14.00

06662165 000 EA 100.000REF PAV MRK TY II (W) (DBL ARROW) 4.000 400.00 4.00

06662172 000 EA 100.000REF PAV MRK TY II (W) (UTURN ARROW) 3.000 300.00 3.00

06662173 000 EA 50.000REF PAV MRK TY II (W) (WORD) 20.000 1,000.00 15.00

06662174 000 EA 30.000REF PAV MRK TY II (W) 18" (YLD TRI) 40.000 1,200.00 30.00

06662178 000 LF 0.200REF PAV MRK TY II (Y) 4" (SLD) 18,313.500 3,662.70 12,671.00

06662181 LF 0.180REF PAV MRK TY II (Y) 6" (SLD) 6,453.000 1,161.54 0.00

06662185 000 LF 2.500REF PAV MRK TY II (Y) 24" (SLD) 1,263.000 3,157.50 1,232.00

06722012 034 EA 3.500REFL PAV MRKR TY I-C 253.000 885.50 253.00

06722014 034 EA 3.500REFL PAV MRKR TY I-R 84.000 294.00 98.00

06722015 034 EA 3.500REFL PAV MRKR TY II-A-A 38.000 133.00 30.00

06722017 034 EA 3.500REFL PAV MRKR TY II-C-R 2,986.000 10,451.00 3,742.00

06722024 034 EA 3.710TRAFFIC BUTTON TY W 92.000 341.32 0.00

06722025 034 EA 3.710TRAFFIC BUTTON TY Y 13.000 48.23 0.00

06772001 000 LF 0.380ELIM EXT PAV MRK & MRKS ( 4") 61,263.000 23,279.94 21,394.00

06772003 000 LF 0.520ELIM EXT PAV MRK & MRKS ( 8") 6,075.000 3,159.00 1,831.00

06772005 000 LF 1.000ELIM EXT PAV MRK & MRKS (12") 432.000 432.00 885.00

06772007 000 LF 1.000ELIM EXT PAV MRK & MRKS (24") 196.000 196.00 321.00

06772008 000 EA 20.000ELIM EXT PAV MRK & MRKS (ARROW) 15.000 300.00 16.00

06772009 000 EA 35.000ELIM EXT PAV MRK & MRKS (DBL ARROW) 4.000 140.00 2.00

06772018 000 EA 35.000ELIM EXT PAV MRK & MRKS (WORD) 8.000 280.00 16.00

06782001 000 LF 0.010PAV SURF PREP FOR MRK ( 4") 429,230.000 4,292.30 412,143.00

06782003 000 LF 0.010PAV SURF PREP FOR MRK ( 8") 7,619.000 76.19 3,266.00

06782004 000 LF 0.010PAV SURF PREP FOR MRK (12") 6,215.000 62.15 1,737.00

06782006 000 LF 0.010PAV SURF PREP FOR MRK (24") 577.000 5.77 520.00

06782009 000 EA 1.000PAV SURF PREP FOR MRK (ENTR GORE) 37.000 37.00 44.00

06782010 000 EA 1.000PAV SURF PREP FOR MRK (EXIT GORE) 28.000 28.00 36.00

06782013 000 EA 0.010PAV SURF PREP FOR MRK (RPM) 9,056.000 90.56 9,406.00

06782016 000 EA 1.000PAV SURF PREP FOR MRK (UTURN ARR) 7.000 7.00 7.00

06782021 000 LF 0.030PAV SURF PREP FOR MRK (BLAST CLN)(4") 192,411.640 5,772.35 305,413.00

06782023 000 LF 0.250PAV SURF PREP FOR MRK (BLAST CLN)(12") 5,950.500 1,487.63 12,964.00

06782024 000 LF 0.550PAV SURF PREP FOR MRK (BLAST CLN)(24") 1,955.000 1,075.25 7,219.00

06782027 000 LF 0.050PAV SURF PREP FOR MRK (BLAST CLN)(8") 25,699.920 1,285.00 32,284.00

06782028 000 EA 15.000PAV SURF PREP FOR MRK (BLST CLN)(ARRWS) 50.000 750.00 44.00

06782029 000 EA 15.000PAV SURF PREP FOR MRK (BLST CLN)(WORDS) 50.000 750.00 49.00

06782031 000 EA 15.000PAV SURF PREP MRKS (BLAST CLN)(DBLARW) 10.000 150.00 10.00

06782036 000 LF 15.000PV SRF PRP FOR MRK(BLT CLN)(18"YLD TRI) 60.000 900.00 60.00

06782045 000 EA 15.000PAV SURF PREP FOR MRK (BIKE SYMBOL) 2.000 30.00 2.00

06782047 000 EA 15.000PAV SURF PREP FOR MRK (BIKE ARROW) 2.000 30.00 2.00

06802002 000 EA 12,000.000INSTALL HWY TRF SIG (ISOLATED) 2.000 24,000.00 2.00

06812001 002 EA 55,000.000TEMP TRAF SIGNALS 2.000 110,000.00 2.00

06822001 001 EA 110.000BACK PLATE (12 IN) (3 SEC) 27.000 2,970.00 40.00

06822003 001 EA 120.000BACK PLATE (12 IN) (5 SEC) 2.000 240.00 4.00

06822022 001 EA 280.000VEH SIG SEC (12 IN) LED (GRN ARW) 4.000 1,120.00 6.00

06822023 001 EA 280.000VEH SIG SEC (12 IN) LED (GRN) 27.000 7,560.00 42.00

06822024 001 EA 280.000VEH SIG SEC (12 IN) LED (YEL ARW) 4.000 1,120.00 6.00

06822025 001 EA 290.000VEH SIG SEC (12 IN) LED (YEL) 27.000 7,830.00 42.00

06822027 001 EA 270.000VEH SIG SEC (12 IN) LED (RED) 29.000 7,830.00 44.00

Page 32: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 37ESTIMATE 0067

06842031 000 LF 1.050TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) 2,019.000 2,119.95 2,855.00

06842033 000 LF 1.050TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) 140.000 147.00 365.00

06842036 000 LF 2.100TRF SIG CBL (TY A) (14 AWG) (10 CONDR) 3,135.000 6,583.50 3,170.00

06842042 000 LF 3.200TRF SIG CBL (TY A) (14 AWG) (16 CONDR) 3,110.000 9,952.00 3,110.00

06842046 LF 3.860TRF SIG CBL (TY A) (14 AWG) (20 CONDR) 542.000 2,092.12 0.00

06862031 000 EA 5,000.000INS TRF SIG PL AM(S) 1 ARM (32') 2.000 10,000.00 2.00

06862039 000 EA 5,800.000INS TRF SIG PL AM(S) 1 ARM (40') 1.000 5,800.00 1.00

06862041 000 EA 6,800.000INS TRF SIG PL AM(S) 1 ARM (40') LUM 2.000 13,600.00 2.00

06862045 000 EA 7,000.000INS TRF SIG PL AM(S) 1 ARM (44') LUM 2.000 14,000.00 2.00

06862049 000 EA 8,000.000INS TRF SIG PL AM(S) 1 ARM (48') LUM 2.000 16,000.00 2.00

06872001 004 EA 1,600.000PED POLE ASSEMBLY 19.000 30,400.00 15.00

06902009 000 LF 0.560REMOVAL OF CABLES 1,210.000 677.60 650.00

06902063 000 EA 870.000REMOVAL OF CONCRETE FOUNDATIONS 15.000 13,050.00 3.00

07642006 000 LF 2.900STORM SEWER CLEANING(PIPE)(12"-18" DIA) 762.000 2,209.80 1,721.00

07642007 000 LF 3.450STORM SEWER CLEANING(PIPE)(19"-24" DIA) 1,677.000 5,785.65 2,716.00

07642008 000 LF 4.600STORM SEWER CLEANING(PIPE)(25"-30" DIA) 176.000 809.60 1,832.00

07642009 000 LF 5.200STORM SEWER CLEANING(PIPE)(31"-36" DIA) 1,398.000 7,269.60 2,116.00

07642010 000 LF 5.750STORM SEWER CLEANING(PIPE)(37"-42" DIA) 344.000 1,978.00 648.00

07642012 000 LF 12.000STORM SEWER CLEANING(PIPE)(55"-74" DIA) 1,227.000 14,724.00 2,957.00

07642013 000 LF 14.000STORM SEWER CLEANING(PIPE)(75"-96" DIA) 587.000 8,218.00 590.00

07742010 000 EA 4,600.000REPAIR (REACT) 33.000 151,800.00 20.00

07802001 000 LF 130.000EPOXY INJECTION (TY IX) 307.840 40,019.20 302.00

20532001 000 CY 10.000WATER LINE GROUTING 77.000 770.00 135.00

20532004 000 EA 200.00012" WATER ABANDONMENT PLUG 4.000 800.00 4.00

20532005 000 EA 910.00024" WATER ABANDONMENT PLUG 7.000 6,370.00 7.00

20532006 000 EA 100.000REMOVE 6" WATER VALVE 2.000 200.00 2.00

20532008 000 EA 150.000REMOVE 12" WATER VALVE 1.000 150.00 1.00

20532009 000 EA 410.000SALVAGE FIRE HYDRANT 2.000 820.00 2.00

20532010 000 EA 250.000SALVAGE 1" WATER METER 1.000 250.00 1.00

20532011 000 EA 250.000SALVAGE 1-1/2" WATER METER 3.000 750.00 3.00

20532012 000 EA 250.000SALVAGE 2" WATER METER 4.000 1,000.00 4.00

20532013 000 EA 250.000SALVAGE WATER SAMPLING STATION 1.000 250.00 1.00

20532014 000 EA 510.000REMOVE CONCRETE WATER VAULT 3.000 1,530.00 5.00

20532015 000 CY 240.000SANITARY LINE GROUTING 155.000 37,200.00 240.00

20532016 000 EA 300.00010" SEWER ABANDONMENT PLUG 1.000 300.00 1.00

20532017 000 EA 1,000.00036" SEWER ABANDONMENT PLUG 1.000 1,000.00 1.00

20532018 000 EA 1,600.00042" SEWER ABANDONMENT PLUG 1.000 1,600.00 1.00

20532019 000 EA 510.000REMOVE 4' SEWER MANHOLE 5.000 2,550.00 6.00

20532020 000 EA 510.000REMOVE 5' SEWER MANHOLE 3.000 1,530.00 3.00

20532021 000 LS 1,500.000REMOVE SEWER JUNCTION STRUCTURE 1.000 1,500.00 1.00

20532022 000 LS 15,000.000SWPPP 2 1 ACRE 1.000 15,000.00 1.00

20532023 000 LF 175.000TEMPORARY ASPHALT PAVING REPAIR 127.000 22,225.00 180.00

20532024 000 SY 50.0006" CONCRETE PAVING REPAIR 15.000 750.00 490.00

20532026 000 SF 7.0004" CONCRETE SIDEWALK 217.387 1,521.71 200.00

20532027 000 SF 8.0007" CONCRETE DRIVEWAY 1,043.000 8,344.00 815.00

20532034 000 LF 2.050POST-CCTV INSPECTION 1,269.000 2,601.45 1,267.00

20532035 000 EA 150.000MANHOLE VACUUM TESTING 7.000 1,050.00 8.00

20532036 000 LS 134,000.000BYPASS PUMPING 1.000 134,000.00 1.00

20532038 000 EA 1,000.000EXPL EXCAVATION OF EXISTING UTILITIES 5.000 5,000.00 5.00

Page 33: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 33 of 37ESTIMATE 0067

20532039 000 LF 1.000TRENCH SAFETY 1,237.020 1,237.02 1,737.00

20532040 000 LS 510.000UTILITY MARKERS 1.000 510.00 1.00

20532041 000 EA 460.000CONCRETE COLLAR 3.000 1,380.00 8.00

20532043 LF 374.23024" CASING BY OPEN CUT 29.000 10,852.67 0.00

20532044 000 LF 440.00024" CASING BY OTHER THAN OPEN CUT 90.000 39,600.00 245.00

20532045 000 LF 650.00042" CASING BY OTHER THAN OPEN CUT 575.000 373,750.00 575.00

20532047 000 LF 1,200.00060" CAS/TUN LINER PLT OTHER THAN OPN CT 744.000 892,800.00 744.00

20532048 000 LF 81.00012" WATER CARRIER PIPE 119.000 9,639.00 245.00

20532049 000 LF 170.00024" WATER CARRIER PIPE 575.000 97,750.00 575.00

20532050 LF 147.11012" SEWER CARRIER PIPE 200.000 29,422.00 0.00

20532051 000 LF 220.00042" SEWER CARRIER PIPE 744.000 163,680.00 744.00

20532052 000 TON 3,800.000DUCTILE IRON WATER FITTINGS 3.124 11,871.20 12.00

20532053 000 LS 5,100.000C303 FITTINGS 1.000 5,100.00 1.00

20532060 LF 82.00012" PVC WATER PIPE 857.000 70,274.00 0.00

20532061 000 LF 250.00024' WATER PIPE 287.000 71,750.00 288.00

20532062 000 EA 3,000.000FIRE HYDRANT 2.000 6,000.00 2.00

20532063 000 EA 1,400.000WATER SAMPLING STATION 1.000 1,400.00 1.00

20532064 000 EA 1,600.000CONNECT TO EXISTING 10" WATER MAIN 1.000 1,600.00 1.00

20532065 000 EA 1,700.000CONNECT TO EXISTING 12" WATER MAIN 3.000 5,100.00 1.00

20532066 000 EA 8,800.000CONNECT TO EXISTING 24" WATER MAIN 2.000 17,600.00 2.00

20532069 000 EA 1,200.0001" WATER SERVICE, METER RELOCATION 1.000 1,200.00 1.00

20532070 000 EA 1,200.0001" WATER SERVICE 1.000 1,200.00 1.00

20532072 000 EA 1,700.0001-1/2" WATER SERVICE, METER RELOCATION 3.000 5,100.00 3.00

20532073 000 EA 1,700.0001-1/2" WATER SERVICE 4.000 6,800.00 3.00

20532075 000 EA 2,100.000WATER SERVICE, METER RELOCATION 4.000 8,400.00 4.00

20532076 000 EA 2,100.000WATER SERVICE 4.000 8,400.00 4.00

20532077 000 LF 34.0002" PRIVATE SERVICE 12.000 408.00 140.00

20532079 000 EA 710.0006" GATE VALVE 2.000 1,420.00 2.00

20532081 000 EA 2,000.00012" GATE VALVE 2.000 4,000.00 2.00

20532082 000 EA 27,000.00024" GATE VALVE AND VAULT 3.000 81,000.00 3.00

20532084 000 EA 540.0006" SEWER SERVICE 1.000 540.00 1.00

20532085 000 LF 190.00012" DIP SEWER 185.170 35,182.30 394.00

20532087 000 LF 460.00042" FIBERGLASS SEWER PIPE 129.000 59,340.00 129.00

20532088 000 LF 180.000EPOXY MANHOLE LINER 179.000 32,220.00 179.00

20532089 000 EA 3,000.0004' MANHOLE 2.000 6,000.00 3.00

20532090 000 LF 290.0004' EXTRA DEPTH MANHOLE 30.000 8,700.00 43.00

20532091 000 LF 350.0005' EXTRA DEPTH MANHOLE 54.000 18,900.00 54.00

20532092 000 EA 5,700.0005' TYPE A MANHOLE 2.000 11,400.00 2.00

20532093 000 EA 6,100.0005' FIBERGLASS TYPE A MANHOLE 1.000 6,100.00 1.00

20532095 000 LS 28,000.000SANITARY SEWER JUNCTION STRUCTURE 2.000 56,000.00 2.00

20532096 000 MO 3,600.000TRAFFIC CONTROL 5.000 18,000.00 5.00

32242008 000 TON 51.000D-GR HMA(QCQA) TY-B PG64-22 87.680 4,471.68 0.00

32242008 900 TON 62.740D-GR HMA(QCQA) TY-B PG64-22 238,441.660 14,959,829.75 0.00

32242040 000 TON 58.000D-GR HMA(QCQA) TY-D PG64-22 5,290.890 306,871.62 6,294.00

32242062 000 TON 57.000D-GR HMA(QCQA) TY-D PG64-22(LEVEL-UP) 1,346.740 76,764.18 716.00

41162001 000 LF 22.000SOIL NAIL ANCHORS 7,656.000 168,432.00 7,776.00

50492001 000 LF 2.250BIODGRD EROSION CONTROL LOGS (8" DIA) 7,195.500 16,189.89 4,405.00

59742001 EA 41,156.150BARRIER GATE 2.000 82,312.30 0.00

60072001 000 EA 5,600.000REMOVING TRAFFIC SIGNALS 2.000 11,200.00 2.00

Page 34: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 34 of 37ESTIMATE 0067

60082002 000 EA 390.000REMOVE OVERHEAD SIGN PANELS 1.000 390.00 1.00

62662001 017 EA 7,400.000VIVDS PROCESSOR SYSTEM 2.000 14,800.00 2.00

62662002 017 EA 1,300.000VIVDS CAMERA ASSEMBLY 6.000 7,800.00 6.00

62662003 017 EA 530.000VIVDS SET-UP SYSTEM 3.000 1,590.00 3.00

62662005 017 LF 2.100VIVDS COMMUNICATION CABLE (COAXIAL) 6,376.000 13,389.60 4,750.00

62662009 000 EA 270.000VIVIDS CAMERA SYS (INSTALLATION ONLY) 6.000 1,620.00 6.00

62662014 000 EA 270.000VIVDS PROCESSOR ASSEM (INSTALL ONLY) 1.000 270.00 1.00

68342001 DAY 146.530PORTABLE CHANGEABLE MESSAGE SIGN 188.000 27,547.64 0.00

68342002 000 EA 16,000.000PORTABLE CHANGEABLE MESSAGE SIGN 6.000 96,000.00 6.00

82602002 000 EA 640.000LED COUNTDOWN PED SIGNAL MOD W/HOUSING 28.000 17,920.00 30.00

83682003 000 LF 2.100CONDUIT (PREPARE) 1,000.000 2,100.00 1,000.00

83682008 000 EA 160.000GROUND BOX (PREPARE) 8.000 1,280.00 8.00

88352001 000 EA 1,200.000ACCESSIBLE PEDESTRIAN SIGNAL UNITS 28.000 33,600.00 30.00

88982001 000 EA 5,700.000REM AND REL EXIST CCTV FIELD EQUIPMENT 1.000 5,700.00 1.00

88982002 000 EA 17,000.000REMOVE AND REL EXIST LED DMS SYSTEM 2.000 34,000.00 2.00

88982003 000 EA 3,800.000REMOVE AND RELOCATE EXISTING RVSD 1.000 3,800.00 1.00

88982004 000 EA 1,800.000REMOVE AND RELOCATE SSR LINK 1.000 1,800.00 3.00

88982005 000 EA 3,700.000REMOVE AND RELOCATE WER LINK 1.000 3,700.00 1.00

88992001 000 LF 13.000MULTI-DUCT CONDUIT SYS (SCH 40) (4") 53,514.250 695,685.25 43,965.00

88992002 000 LF 16.000MULTI-DUCT COND SYS (SCH 40)(4")(BORE) 16,681.000 266,896.00 24,335.00

96012001 DOL 1.000MATERIAL ON HAND 40,752.750 40,752.75 1,000.00

96022603 DOL 1.000DRILL SHAFT CORE HOLE PAYMENT 7,625.000 7,625.00 15,000.00

96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 485,298.743 485,298.81 282,000.00

96062054 DOL 1.000PARTNERING 559.860 559.86 0.00

96082001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 5,190.600 5,190.60 0.00

ADDITIONAL COMPUTERS (UOM: LS)

96082002 DOL 1.000UNIQUE CHANGE ORDER ITEM 2 17,280.000 17,280.00 0.00

REVISED FIELD OFFICE STRUCTURE (UOM: LS)

96082003 DOL 1.000UNIQUE CHANGE ORDER ITEM 3 5,071.110 5,071.11 0.00

Inter-Connect Temp Traffic Signals (UOM: LS)

96082004 DOL 7.870UNIQUE CHANGE ORDER ITEM 4 4,127.000 32,479.49 0.00

Mill and Fill Existing Shoulder Texturing (UOM: LF)

96082005 DOL 604.440UNIQUE CHANGE ORDER ITEM 5 1.000 604.44 0.00

Replace 50 MPH Speed Limit Signs (UOM: LS)

96082006 DOL 48.890UNIQUE CHANGE ORDER ITEM 6 564.830 27,614.54 0.00

4" SEJ SF225 GLAND (UOM: LF)

96082007 DOL 303.810UNIQUE CHANGE ORDER ITEM 7 10.000 3,038.11 0.00

Furnish and Maintain Driveway Signs (UOM: EA)

96082008 DOL 846.990UNIQUE CHANGE ORDER ITEM 8 200.000 169,398.00 0.00

30" Steel Casing (Other than Open Cut)(UOM: LF)

96082009 DOL 1.000UNIQUE CHANGE ORDER ITEM 9 16,253.560 16,253.56 0.00

Re-Route 12" Water Main (UOM: LS)

96082011 DOL 1.000UNIQUE CHANGE ORDER ITEM 11 9,381.340 9,381.34 0.00

Install/Remove Temporary Water Service (UOM: LS)

96082012 DOL 4,418.750UNIQUE CHANGE ORDER ITEM 12 1.000 4,418.75 0.00

36" Steel Casing at NB04 (UOM: LS)

96082013 DOL 1.000UNIQUE CHANGE ORDER ITEM 13 6,790.460 6,790.46 0.00

CMV Component Kit (UOM: LS)

96082014 DOL 74.240UNIQUE CHANGE ORDER ITEM 14 8.000 593.92 0.00

CORE HOLE (8 IN) (UOM: EA)

Page 35: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 35 of 37ESTIMATE 0067

96082015 DOL 1,373.330UNIQUE CHANGE ORDER ITEM 15 1.000 1,373.33 0.00

Detour Signing BB to US287W (UOM: LS)

96082016 DOL 686.880UNIQUE CHANGE ORDER ITEM 16 1.000 686.88 0.00

FURNISH AND MAINTAIN ADDITIONAL SIGNS (UOM: LS)

96082017 DOL 1.000UNIQUE CHANGE ORDER ITEM 17 4,957.960 4,957.96 0.00

COLORED TEXTURED CONC (5") (BROOM FINISH) (UOM:

DOL)

96082018 DOL 1.000UNIQUE CHANGE ORDER ITEM 18 5,015.650 5,015.65 0.00

RAIL (TY C201) (MOD) (SPL) (UOM: LS)

96082019 DOL 1.000UNIQUE CHANGE ORDER ITEM 19 71,597.610 71,597.61 0.00

Big Fossil Creek Concrete Boring Cap (UOM: LS)

96082020 DOL 175.000UNIQUE CHANGE ORDER ITEM 20 157.417 27,547.98 0.00

TEMPORARY ASPHALT PAVING REPAIR (UOM: LF)

96082021 DOL 1,120.340UNIQUE CHANGE ORDER ITEM 21 58.000 64,979.72 0.00

DRIVER FEEDBACK SPEED SIGN (UOM: MO)

96082022 DOL 95.610UNIQUE CHANGE ORDER ITEM 22 6.000 573.66 0.00

PLACE/RELOCATE DRIVER FEEDBACK SPEED SIGN (UOM:

EA)

96082023 DOL 1.000UNIQUE CHANGE ORDER ITEM 23 582,907.800 582,907.80 0.00

POTHOLE AND PAVEMENT FAILURE REPAIR (UOM: DOL)

96082024 DOL 9,699.350UNIQUE CHANGE ORDER ITEM 24 1.000 9,699.35 0.00

PATCH EXISTING DRILL SHAFTS (UOM: LS)

96082025 DOL 1,346.840UNIQUE CHANGE ORDER ITEM 25 1.000 1,346.84 0.00

SB08 SHOP DRAWING REVISIONS (UOM: LS)

96082026 DOL 34,497.820UNIQUE CHANGE ORDER ITEM 26 1.000 34,497.82 0.00

Excavation/Trucking/Placement (UOM: LS)

96082027 DOL 1,088.740UNIQUE CHANGE ORDER ITEM 27 1.000 1,088.74 0.00

REMOVING HMAC AND SUBGRADE (NB10 WALL CONFLICT)

(UOM:LS)

96082028 DOL 1,145.250UNIQUE CHANGE ORDER ITEM 28 1.000 1,145.25 0.00

STEEL PLATE UTILITY EXCAVATION (UOM: LS)

96082030 DOL 0.160UNIQUE CHANGE ORDER ITEM 30 14,412.000 2,305.92 0.00

PAV SURF PREP FOR MRK (BLST CLN)(6") (UOM:LF)

96082031 DOL 409.540UNIQUE CHANGE ORDER ITEM 31 1.000 409.54 0.00

SBFR Detour Additional Signs (UOM: LS)

96082032 DOL 2,622.890UNIQUE CHANGE ORDER ITEM 32 1.000 2,622.89 0.00

FURNISH/INSTALL TEMP INFORMATION SIGNS(UOM: LS)

96082033 DOL 8,190.720UNIQUE CHANGE ORDER ITEM 33 1.000 8,190.72 0.00

SB03 Wall Elevation Adjustments (UOM:LS)

96082034 DOL 256.280UNIQUE CHANGE ORDER ITEM 34 1.000 256.28 0.00

REMOVE TEMP DVWY (CO #73)(UOM: LS)

96082035 DOL 1.000UNIQUE CHANGE ORDER ITEM 35 2,301.900 2,301.90 0.00

FURNISH AND MAINTAIN ADDITIONAL TCP SIGNS(CO #73)

(UOM: LS)

96082036 DOL 1.000UNIQUE CHANGE ORDER ITEM 36 48,624.700 48,624.70 0.00

3rd Party Damage Repair (CO #74)(UOM: LS)

96082037 DOL 10,982.610UNIQUE CHANGE ORDER ITEM 37 1.000 10,982.61 0.00

Reworking of RCP Line 02B (CO #075)(UOM: LS)

96082038 DOL 42.780UNIQUE CHANGE ORDER ITEM 38 6,730.157 287,916.12 0.00

CONSTRUCT DETOURS (INSTL & MAINTAIN ONLY)(CO #76)

(UOM: SY)

96082040 DOL 24,035.530UNIQUE CHANGE ORDER ITEM 40 1.000 24,035.53 0.00

Page 36: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 36 of 37ESTIMATE 0067

SBFR Utility Pavement Failure Repair (CO# 78)(UOM: LS)

96082041 DOL 78.330UNIQUE CHANGE ORDER ITEM 41 680.000 53,264.40 0.00

MULTI-DUCT CONDUIT SYSTEM (RM)(4")(CO#07)(UOM:LF)

96082046 DOL 68,006.310UNIQUE CHANGE ORDER ITEM 46 1.000 68,006.31 0.00

INS OH SN SUP (65 FT BRDG)(TOLL GANTRY W/ WALKWAY

& HNDRL)

96082047 DOL 968.170UNIQUE CHANGE ORDER ITEM 47 1.000 968.17 0.00

REPLACE GROUND BOX TY AS LID (CO #07)(UOM: EA)

96082048 DOL 5,719.240UNIQUE CHANGE ORDER ITEM 48 2.000 11,438.48 0.00

ELC SRV TY D 120/240 175(NS)SS(N)GC(O) (CO #07)(UOM:

EA)

96082049 DOL 3,331.440UNIQUE CHANGE ORDER ITEM 49 4.000 13,325.76 0.00

COSS ANCHOR BOLTS (CO #07)(UOM:EA)

96082050 DOL 0.310UNIQUE CHANGE ORDER ITEM 50 385,924.160 119,636.50 0.00

Painting & Rub Finishing Conc Structures (CO #82)(UOM: SF)

96082051 DOL 3,003.870UNIQUE CHANGE ORDER ITEM 51 1.000 3,003.87 0.00

3rd Party Damage Repair - MBGF 18 (CO #79)(UOM: LS)

96082052 DOL 2,979.480UNIQUE CHANGE ORDER ITEM 52 1.000 2,979.48 0.00

3rd Party Damage Repair - MBGF 26 (CO #80)(UOM: LS)

96082053 DOL 2,228.960UNIQUE CHANGE ORDER ITEM 53 2.000 4,457.92 0.00

REM & RELOC EXIST ELEC SRV TY D (CO #85)(UOM: EA)

96082054 DOL 42,955.670UNIQUE CHANGE ORDER ITEM 54 1.000 42,955.67 0.00

INS OH SN SUP (43 FT BRDG)(TOLL GANTRY W/ WALKWAY

& HANDRL)

96082056 DOL 14,316.750UNIQUE CHANGE ORDER ITEM 56 1.000 14,316.75 0.00

3rd Party Damage Repair - Basswood Blvd S-N U-Turn Beam

96082057 DOL 1.880UNIQUE CHANGE ORDER ITEM 57 102,952.630 193,550.95 0.00

Sandblasting Existing Structures (CO #91)(UOM:LS)

96082058 DOL 365.870UNIQUE CHANGE ORDER ITEM 58 3.000 1,097.61 0.00

Downstream Anchor Terminal Adjustment (CO #86) (UOM:EA)

96082059 DOL 39,144.710UNIQUE CHANGE ORDER ITEM 59 1.000 39,144.71 0.00

INS OH SN SUP (75 FT BRDG)(TOLL GANTRY) (CO #85)

(EOM: EA)

96082060 DOL 1.000UNIQUE CHANGE ORDER ITEM 60 42,550.450 42,550.45 0.00

GEOTECHNICAL INVESTIGATION (CO #96)(UOM: LS)

96082061 DOL 21,311.570UNIQUE CHANGE ORDER ITEM 61 1.000 21,311.57 0.00

3rd Party Damage Repair (COSS #18 and MBGF #34)

96082062 DOL 1.000UNIQUE CHANGE ORDER ITEM 62 4,528.200 4,528.20 0.00

Concrete Barrier Removal (CO #98) (UOM: LS)

96082063 DOL 36,929.590UNIQUE CHANGE ORDER ITEM 63 1.000 36,929.59 0.00

ITS ONCOR POWER SUPPLY (CO #100)(UOM: LS)

96082064 DOL 7,105.460UNIQUE CHANGE ORDER ITEM 64 1.000 7,105.46 0.00

3rd Party Damage Repair MBGF 16,18,19, & 26 (CO#101)

(UOM:LS)

96082065 DOL 79.540UNIQUE CHANGE ORDER ITEM 65 350.000 27,839.00 0.00

Epoxy Inject Cap 5 (CO #103)(UOM: LF)

96082066 DOL 58.990UNIQUE CHANGE ORDER ITEM 66 2,940.000 173,430.60 0.00

CFRP Wrap BB-MLS Cap 5 (CO #103)(UOM: SF)

96082067 DOL 123.650UNIQUE CHANGE ORDER ITEM 67 1,736.000 214,656.40 0.00

CFRP Wrap MLN-BB Cap 7 (CO #103)(UOM: SF)

96082068 DOL 20,225.610UNIQUE CHANGE ORDER ITEM 68 1.000 20,225.61 0.00

TCP & Cleanup for Project Painting (CO #104)(UOM: LS)

Page 37: 3,544,845.33 CONTRACTOR'S ESTIMATE PACKAGE 10/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/001416255.pdf · NBR LINE NBR Total Bid Quantity QTY Paid To Date AMOUNT

CONTRACT ID 001416255 CONTRACTOR'S ESTIMATE PACKAGE Page 37 of 37ESTIMATE 0067

96082069 DOL 136,554.340UNIQUE CHANGE ORDER ITEM 69 1.000 136,554.34 0.00

Approach Slab Repair NB WCB Abutment 4 (CO #108)

(UOM:LS)

96082070 DOL 4,894.410UNIQUE CHANGE ORDER ITEM 70 1.000 4,894.41 0.00

Traffic Control (Appr Slab Replacement) (CO #108)(UOM:LS)

96082071 DOL 806.920UNIQUE CHANGE ORDER ITEM 71 1.000 806.92 0.00

Traffic Control (FWD Testing) (CO #110)(UOM: LS)

96082072 DOL 721.750UNIQUE CHANGE ORDER ITEM 72 1.000 721.75 0.00

Traffic Control (Punch List) (CO #110)(UOM: LS)

96082073 DOL 13,276.550UNIQUE CHANGE ORDER ITEM 73 1.000 13,276.55 0.00

Traffic Control & Repairs (RW Testing)(CO #110)(UOM: LS)

96082074 DOL 0.690UNIQUE CHANGE ORDER ITEM 74 4,770.000 3,291.30 0.00

Remove & Replace ITS Power Conductor (CO #111) (UOM: LF)

96082075 DOL 60,891.500UNIQUE CHANGE ORDER ITEM 75 1.000 60,891.50 0.00

Traffic Control Bent Cap Structural Repairs

96082076 DOL 2,782.090UNIQUE CHANGE ORDER ITEM 76 1.000 2,782.09 0.00

Traffic Control for TxDOT (CO #110)(UOM: LS)

96082077 DOL 444.960UNIQUE CHANGE ORDER ITEM 77 1.000 444.96 0.00

Patching of DCP Test Holes (CO #110)(UOM: LS)

96082078 DOL 5,573.900UNIQUE CHANGE ORDER ITEM 78 1.000 5,573.90 0.00

3rd Party Damage Repair NBFR RCP (CO #115)(UOM: LS)

96082079 000 DOL 38,406.770UNIQUE CHANGE ORDER ITEM 79 1.000 38,406.77 0.00

3rd Party Damage Repair NGP CCA (CO #116)(UOM: LS)

96082081 000 DOL 850.190UNIQUE CHANGE ORDER ITEM 81 1.000 850.19 0.00

TY-III Barricade Replacement (CO #120)(UOM:LS)

$123,991,110.81TOTAL ITEM EARNINGS TO DATE