3,814,296.09 contractor's estimate package 10/10/18...

31
3,814,296.09 027501166 CONTRACT ID: PROJECT: NH 1502(372) CONTRACT: 07153253 PROJECTED AMOUNT: $26,616,734.75 CONTRACTOR: HIGHWAY: IH 40 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 050 WEBBER, LLC Blair E. Johnson, P.E. POTTER ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18 07/30/2015 AWARD DATE: ESTIMATE PERIOD: 0042 10/25/2018 LETTING DATE: NOTICE TO PROCEED DATE: 10/06/2015 07/08/2015 ESTIMATE PAID: 628 -11.00 67.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: PROG WORK BEGIN DATE: 01/25/2016 $30,431,030.84 CONTRACT: 10/01/2018 AWARD AMOUNT: $26,403,959.25 Amarillo % COMPLETE: % TIME USED: % RETAINAGE: 0.00 98.41 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 00/00/0000 00/00/0000 100.00 $538,547.62 $30,327,985.15 $30,866,532.77 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $400,000.00 $400,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $538,547.62 $29,927,985.15 $30,466,532.77 $0.00 $0.00 $0.00 $538,547.62 $30,466,532.77 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $29,927,985.15 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: phungnga

Post on 11-Nov-2018

215 views

Category:

Documents


0 download

TRANSCRIPT

3,814,296.09

027501166CONTRACT ID:

PROJECT: NH 1502(372)

CONTRACT:

07153253

PROJECTED AMOUNT: $26,616,734.75

CONTRACTOR:

HIGHWAY: IH 40DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 050

WEBBER, LLC

Blair E. Johnson, P.E.

POTTER

ESTIMATE NUMBER:

to

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

07/30/2015AWARD DATE:

ESTIMATE PERIOD:

0042

10/25/2018

LETTING DATE:

NOTICE TO PROCEED DATE: 10/06/2015

07/08/2015ESTIMATE PAID:

628-11.00 67.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: PROG WORK BEGIN DATE: 01/25/2016

$30,431,030.84

CONTRACT:

10/01/2018

AWARD AMOUNT: $26,403,959.25

Amarillo

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

98.41

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

00/00/0000

00/00/0000

100.00

$538,547.62 $30,327,985.15 $30,866,532.77

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $400,000.00 $400,000.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$538,547.62 $29,927,985.15 $30,466,532.77

$0.00 $0.00 $0.00

$538,547.62 $30,466,532.77

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $29,927,985.15

CONTRACT ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

***There are no Contract Adjustments for this estimate***

LINE ITEM ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

***There are no Line Item Adjustments for this estimate***

CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR

AREA/PROJECT ENGINEER

DATE

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 31ESTIMATE 0042

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$2,590.00

$0.00

ASSESSED LIQ DAMAGES:

DAYS AT

$2,590.00PER DAY

0

0

C. O. ADJUSTED DAYS:

617

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

01/25/2016

11/02/2015

560

67

627

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

25 9 16

RAIN 3

SATURDAY 2

SUNDAY 2

TOO COLD 3

TOO WET 6

10/01/2018 1

10/02/2018 1

10/03/2018 1

10/04/2018 1

10/05/2018 1

10/06/2018 1 SATURDAY

10/07/2018 1 SUNDAY

10/08/2018 1 RAIN

10/09/2018 1 RAIN

10/10/2018 1 TOO WET

10/11/2018 1 TOO WET

10/12/2018 1 TOO WET

10/13/2018 1 SATURDAY

10/14/2018 1 SUNDAY

10/15/2018 1 TOO COLD

10/16/2018 1 TOO COLD

10/17/2018 1 TOO WET

10/18/2018 1 TOO COLD

10/19/2018 1 TOO WET

10/20/2018 1

10/21/2018 1

10/22/2018 1

10/23/2018 1 RAIN

10/24/2018 1 TOO WET

10/25/2018 1

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 31ESTIMATE 0042

WORK PERFORMED THIS PERIOD

NH 1502(294) 016810070PROJECT 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

1665 06366001 ALUMINUM SIGNS (TY A)000 SF 24.000 -$120.00-5.000 45.00 45.00

1675 06366003 ALUMINUM SIGNS (TY O)000 SF 47.000 $30,538.25 649.750 1,376.25 1,376.25

1676 06366007 REPLACE EXISTING ALUMINUM SIGNS(TY A) SF 35.000 $945.00 27.000 36.00 36.00

1677 06366009 REPLACE EXISTING ALUMINUM SIGNS(TY O) SF 50.000 -$31,237.50-624.750 93.50 93.50

1705 06446068 RELOCATE SM RD SN SUP&AM TY 10BWG000 EA 725.000 $362.50 0.500 8.00 8.00

NH 1502(372) 027501166PROJECT CONTROL

CATEGORY 001 DESCRIPTION ALL ITEMS

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0085 01046022 REMOVING CONC (CURB AND GUTTER)000 LF 5.750 $805.00 140.000 4,126.00 4,478.00

0191 03416084 D-GR HMA TY-C SAC-A, PG70-28 TON 124.770 -$14,847.63-119.000 4,222.45 4,692.25

Overall increase above 125%PQ for item 0341-6084 is shownSUPP DESCR

0196 03446051 SUPERPAVE MIXTURES SP-C SAC-A PG70-28 TON 120.000 $485,490.84 4,045.757 7,798.71 6,288.00

SUBSTITUTE SP-C FOR SP-DSUPP DESCR

0255 04206007 CL A CONC (FLUME)000 CY 395.000 $1,003.30 2.540 106.04 81.30

0305 04236008 RETAINING WALL (CAST - IN - PLACE)000 SF 50.000 $2,016.50 40.330 24,971.93 24,256.00

0325 04326001 RIPRAP (CONC)(4 IN)000 CY 420.000 $9,311.40 22.170 1,175.02 1,075.20

0520 05296008 CONC CURB & GUTTER (TY II)000 LF 16.000 $976.00 61.000 7,352.50 6,016.00

0540 05316006 CURB RAMPS (TY 3)000 EA 1,760.000 $3,520.00 2.000 4.00 2.00

0865 06666047 REFL PAV MRK TY I (W)24"(SLD)(090MIL)000 LF 2.150 $28.81 13.400 35.00 76.00

0870 06666053 REFL PAV MRK TY I (W)(ARROW)(090MIL)000 EA 99.250 $198.50 2.000 12.00 19.00

0880 06666062 REFL PAV MRK TY I(W)(UTURN ARW)(090MIL)000 EA 157.000 $628.00 4.000 4.00 3.00

0890 06666077 REFL PAV MRK TY I (W)(WORD)(090MIL)000 EA 157.000 $1,256.00 8.000 8.00 21.00

CATEGORY 002 DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

3605 96066056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 -$25,684.48-25,684.480 55,380.84 15,000.00

3611 96066001 FORCE ACCOUNT ID 1 DOL 1.000 $1,766.05 1,766.050 1,766.05 15,000.00

PUBLIC UTILITY FORCE ACCOUNT - XCEL, ELECTRICAL

SERVICE

SUPP DESCR

NH 1502(374) 263503017PROJECT 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

2455 05296008 CONC CURB & GUTTER (TY II)000 LF 16.000 $155.20 9.700 97.70 88.00

2460 05316001 CONC SIDEWALKS (4")000 SY 46.250 $2,011.60 43.494 112.49 69.00

NH 1502(374) 263504029PROJECT CONTROL

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 31ESTIMATE 0042

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

3030 04206002 CL A CONC (MISC)000 CY 855.000 $1,254.29 1.467 9.47 4.00

3050 04326001 RIPRAP (CONC)(4 IN)000 CY 420.000 $3,040.80 7.240 12.29 43.00

3100 05296008 CONC CURB & GUTTER (TY II)000 LF 16.000 $388.00 24.250 2,268.55 1,788.00

3120 05316001 CONC SIDEWALKS (4")000 SY 46.250 $3,599.18 77.820 2,007.03 1,540.00

3255 06666035 REFL PAV MRK TY I (W)8"(SLD)(090MIL)000 LF 0.700 $87.50 125.000 2,514.00 4,392.00

3260 06666041 REFL PAV MRK TY I (W)12"(SLD)(090MIL)000 LF 1.050 $1,413.93 1,346.600 1,424.00 1,603.00

3265 06666047 REFL PAV MRK TY I (W)24"(SLD)(090MIL)000 LF 2.150 $828.61 385.400 385.40 485.00

3270 06666053 REFL PAV MRK TY I (W)(ARROW)(090MIL)000 EA 99.250 $2,282.75 23.000 23.00 26.00

3275 06666056 REFL PAV MRK TY I(W)(DBL ARROW)(090MIL)000 EA 130.000 $390.00 3.000 3.00 1.00

3280 06666062 REFL PAV MRK TY I(W)(UTURN ARW)(090MIL)000 EA 157.000 $628.00 4.000 4.00 4.00

3285 06666077 REFL PAV MRK TY I (W)(WORD)(090MIL)000 EA 157.000 $3,768.00 24.000 24.00 26.00

3290 06666101 REF PAV MRK TY I(W)36"(YLD TRI)(090MIL)000 EA 11.500 $161.00 14.000 27.00 25.00

3300 06666226 PAVEMENT SEALER 8"000 LF 0.250 $27.25 109.000 1,160.00 1,220.00

3315 06666231 PAVEMENT SEALER (ARROW)000 EA 2.400 $14.40 6.000 6.00 6.00

3320 06666232 PAVEMENT SEALER (WORD)000 EA 4.800 $28.80 6.000 6.00 6.00

3325 06666238 PAVEMENT SEALER (U-L ARROW)000 EA 4.800 $19.20 4.000 4.00 4.00

3330 06666243 PAVEMENT SEALER (YLD TRI)000 EA 1.200 $1.20 1.000 1.00 1.00

3350 06776005 ELIM EXT PAV MRK & MRKS (12")000 LF 1.900 $399.00 210.000 210.00 78.00

3355 06776007 ELIM EXT PAV MRK & MRKS (24")000 LF 3.750 $2,298.75 613.000 791.00 442.00

3360 06776008 ELIM EXT PAV MRK & MRKS (ARROW)000 EA 15.700 $141.30 9.000 9.00 6.00

3365 06776009 ELIM EXT PAV MRK & MRKS (DBL ARROW)000 EA 20.900 $125.40 6.000 6.00 1.00

3370 06776012 ELIM EXT PAV MRK & MRKS (WORD)000 EA 20.900 $125.40 6.000 6.00 6.00

3371 06776019 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 11.500 $126.50 11.000 13.00 5.00

3555 96026001 PAYMENT ADJUSTMENT-POS DOL 1.000 $48,275.02 48,275.020 48,275.02 1,000.00

$538,547.62TOTAL ITEM EARNINGS THIS ESTIMATE

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 31ESTIMATE 0042

CONTRACT LINE ITEMS

016810070PROJECT CONTROLNH 1502(294)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1175 01006002 000 PREPARING ROW STA 78,000.000 17.950 0.000 17.95 1,400,100.00

1177 01006009 PREPARING ROW (TREE) (6" TO 24" DIA) EA 785.000 0.000 2.000 2.00 1,570.00

1180 01046001 000 REMOVING CONC (PAV) SY 15.000 1,478.000 119.000 1,716.63 25,749.45

1185 01046009 000 REMOVING CONC (RIPRAP) SY 5.200 14.000 57.000 99.00 514.80

1190 01046024 000 REMOVING CONC (RETAINING WALLS) SY 150.000 30.000 126.000 156.00 23,400.00

1192 01046037 REMOVE CONC (RAIL) LF 89.330 0.000 8.000 8.00 714.64

1195 01056011 000 REMOVING STAB BASE AND ASPH PAV (2"-6") SY 14.000 1,542.000 0.000 1,573.62 22,030.68

1200 01056059 000 REMOVING STAB BASE & ASPH PAV(13"-18") SY 25.000 936.000 -80.000 936.00 23,400.00

1205 01056084 000 REM STAB BASE & ASPH (6"-12") SY 15.000 615.000 0.000 615.00 9,225.00

1210 01106001 000 EXCAVATION (ROADWAY) CY 12.000 2,934.000 340.000 3,274.00 39,288.00

1215 01326006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 26.000 5,920.000 112.000 6,032.00 156,832.00

1220 01616017 000 COMPOST MANUF TOPSOIL (4") SY 3.550 8,296.000 -398.000 8,515.00 30,228.25

1225 01626003 000 STRAW OR HAY MULCH SY 0.650 8,296.000 -398.000 8,515.09 5,534.81

1230 01646037 000 DRILL SEEDING (PERM) (URBAN) (SANDY) SY 0.500 8,296.000 -398.000 8,515.00 4,257.50

1240 01666001 000 FERTILIZER AC 1,000.000 1.720 -0.080 1.75 1,750.00

1250 02166001 000 PROOF ROLLING HR 135.000 2.000 0.000 2.75 371.25

1255 02756001 000 CEMENT TON 220.000 55.000 2.000 55.82 12,280.40

1260 02756002 000 CEMENT TREAT (EXIST MATL) (6") SY 15.000 3,978.000 107.000 3,768.91 56,533.65

1265 02926002 000 ASPHALT STAB BASE (GR 2)(PG 64) TON 90.000 2,756.000 28.000 3,120.55 280,849.50

1270 03406050 000 D-GR HMA(SQ) TY-C PG70-22 TON 125.000 970.000 0.000 1,259.62 157,452.50

1275 03546023 000 PLANE ASPH CONC PAV(0" TO 4") SY 15.700 2,417.000 3.000 2,431.45 38,173.77

1277 03606004 CONC PVMT (CONT REINF - CRCP) (10") SY 183.050 0.000 120.000 120.00 21,966.00

APPROX STA 1008+13 TO STA 1009+21 RT

1280 04006005 000 CEM STABIL BKFL CY 152.000 1,061.000 -152.300 1,093.30 166,181.60

1285 04026001 000 TRENCH EXCAVATION PROTECTION LF 2.000 1,152.800 36.100 1,293.85 2,587.70

1290 04036001 000 TEMPORARY SPL SHORING SF 25.000 6,296.000 1,876.000 8,320.00 208,000.00

1292 04166003 DRILL SHAFT (30 IN) LF 441.910 0.000 53.000 53.00 23,421.23

1296 04166005 DRILL SHAFT (42 IN) LF 218.820 0.000 273.000 273.00 59,737.86

REVISED DRILLED SHAFTS AT ABUT#1

1300 04166008 000 DRILL SHAFT (60 IN) LF 400.000 1,567.000 0.000 1,567.00 626,800.00

1310 04166019 000 DRILL SHAFT (SIGN MTS) (30 IN) LF 435.000 56.000 0.000 56.00 24,360.00

1315 04166023 000 DRILL SHAFT (SIGN MTS) (54 IN) LF 760.000 29.000 0.000 29.00 22,040.00

1320 04166026 000 DRILL SHAFT (HIGH MAST POLE) (60 IN) LF 600.000 87.000 0.000 87.00 52,200.00

1330 04206014 000 CL C CONC (ABUT)(HPC) CY 1,000.000 48.400 3.500 51.90 51,900.00

1331 04206019 CL C CONC (ABUT)(EXTEND) CY 3,751.560 0.000 4.300 4.30 16,131.71

26th AVE ABUT

1335 04206030 000 CL C CONC (CAP)(HPC) CY 1,200.000 251.500 0.000 251.50 301,800.00

1340 04206038 000 CL C CONC (COLUMN)(HPC) CY 1,200.000 169.800 0.000 176.06 211,272.00

1345 04206044 000 CL C CONC (FOOTING)(HPC) CY 800.000 221.400 7.600 229.00 183,200.00

1350 04206066 000 CL C CONC (RAIL FOUNDATION) CY 450.000 312.200 -46.300 265.90 119,655.00

1355 04226002 000 REINF CONC SLAB (HPC) SF 25.000 32,708.000 0.000 32,708.00 817,700.00

1356 04396013 MULTI-LAYER POLYMER OVERLAY SY 41.273 0.000 3,257.000 3,257.00 134,427.01

Includes Mobilization; Shot Blasting & Multi-Layer Polymer

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1360 04226016 000 APPROACH SLAB (HPC) CY 750.000 41.800 0.000 41.80 31,350.00

1362 04226035 APPROACH SLAB (EXTEND) CY 1,083.800 0.000 11.000 11.00 11,921.80

1365 04236001 000 RETAINING WALL (MSE) SF 55.000 14,562.000 612.700 15,174.70 834,608.50

1366 96086014 UNIQUE CHANGE ORDER ITEM 14 DOL 544.950 0.000 110.000 110.00 59,944.50

RETAINING WALL CAST-IN-PLACE COPING (SPL), Paid by LF

1370 04236007 000 RETAINING WALL (DRILL SHAFT) (FACIA) SF 90.000 573.000 0.000 573.00 51,570.00

1375 04256039 000 PRESTR CONC GIRDER (TX54) LF 175.000 4,621.400 0.000 4,621.40 808,745.00

1380 04276004 000 SILICONE RESIN PAINT FINISH SF 2.000 5,018.000 80.000 4,634.54 9,269.08

1385 04326001 000 RIPRAP (CONC)(4 IN) CY 420.000 9.100 96.000 180.68 75,883.92

1390 04326002 000 RIPRAP (CONC)(5 IN) CY 432.000 129.000 -9.300 160.29 69,245.28

1395 04326045 000 RIPRAP (MOW STRIP)(4 IN) CY 490.000 116.000 -26.000 32.26 15,805.93

1396 96086024 UNIQUE CHANGE ORDER ITEM 24 DOL 3,380.340 0.000 1.000 1.00 3,380.34

Backfill Material Under Mow Strip, Paid by Lump Sum

1400 04426007 000 STR STEEL (MISC NON - BRIDGE) LB 12.000 3,588.000 0.000 3,588.00 43,056.00

1405 04506023 000 RAIL (TY SSTR) LF 58.500 1,624.000 -226.000 1,240.00 72,540.00

1410 04506027 000 RAIL (TY T80SS) LF 75.000 1,499.000 -95.000 291.00 21,825.00

1415 04506028 000 RAIL (TY T80SS)(HPC) LF 75.000 2,360.200 0.000 3,115.00 233,625.00

1420 04506054 000 RAIL (TY SSTR) (W/DRAIN SLOTS) LF 75.000 227.000 30.000 384.00 28,800.00

1422 04506062 RAIL (TY SSTR)(MOD) LF 528.900 0.000 161.000 161.00 85,152.90

1425 04506065 000 RAIL (TY T80SS) W/DRAIN SLOTS LF 100.000 33.000 0.000 312.00 31,200.00

1426 04516024 RETROFIT RAIL (TY SSTR) LF 54.540 0.000 211.000 211.00 11,507.94

APPROX STA 1006+22 TO STA 1008+13

1431 04546001 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 110.130 0.000 132.000 132.00 14,537.16

REVISED COST FOR MORE DURABLE JOINT

1435 04646017 000 RC PIPE (CL IV)(18 IN) LF 120.000 101.300 0.000 118.27 14,192.40

1437 04646017 RC PIPE (CL IV)(18 IN) LF 442.460 0.000 5.500 5.50 2,433.53

1440 04646018 000 RC PIPE (CL IV)(24 IN) LF 110.000 1,106.800 0.000 1,127.34 124,007.40

1442 04646018 RC PIPE (CL IV)(24 IN) LF 133.570 0.000 36.800 36.80 4,915.38

1445 04656001 000 INLET (COMPL)(TY S) EA 5,000.000 6.000 0.000 6.00 30,000.00

1450 04656002 000 MANH (COMPL)(PRM)(48IN) EA 5,000.000 3.000 0.000 5.00 25,000.00

1455 04656015 000 INLET (COMPL)(PCO)(3FT)(RIGHT) EA 5,000.000 1.000 0.000 1.00 5,000.00

1460 04656149 000 INLET (COMPL)(PAZD)(SL)(3FTX3FT) EA 5,000.000 2.000 0.000 2.00 10,000.00

1465 04656168 000 INLET (COMPL)(TY A) EA 5,000.000 4.000 0.000 4.00 20,000.00

1467 04656168 INLET (COMPL)(TY A) EA 10,817.100 0.000 1.000 1.00 10,817.10

1470 04656225 000 JCT BOX (COMPL)(SPL) EA 5,000.000 4.000 0.000 4.00 20,000.00

1472 04656225 JCT BOX (COMPL)(SPL) EA 10,573.190 0.000 1.000 1.00 10,573.19

1475 04796006 000 ADJUSTING INLET (CAP) EA 2,500.000 2.000 0.000 1.00 2,500.00

1480 04966002 000 REMOV STR (INLET) EA 800.000 11.000 0.000 11.00 8,800.00

1485 04966007 000 REMOV STR (PIPE) LF 30.000 726.000 0.000 726.00 21,780.00

1500 05066038 001 TEMP SEDMT CONT FENCE (INSTALL) LF 2.200 1,947.000 0.000 329.00 723.80

1505 05066039 001 TEMP SEDMT CONT FENCE (REMOVE) LF 1.000 1,947.000 0.000 239.00 239.00

1510 05066041 001 BIODEG EROSN CONT LOGS (INSTL) (12") LF 5.000 500.000 20.000 824.00 4,120.00

1515 05066043 001 BIODEG EROSN CONT LOGS (REMOVE) LF 1.000 500.000 20.000 645.00 645.00

1520 05126013 000 PORT CTB (DES SOURCE)(SGL SLP)(TY 1) LF 15.000 1,800.000 135.000 3,360.00 50,400.00

1525 05126021 000 PORT CTB (DES SOURCE)(LOW PROF)(TY 1) LF 12.000 1,190.000 0.000 1,220.00 14,640.00

1530 05126022 000 PORT CTB (DES SOURCE)(LOW PROF)(TY 2) LF 20.000 80.000 0.000 80.00 1,600.00

1535 05126025 000 PORT CTB (MOVE)(SGL SLP)(TY 1) LF 15.000 2,490.000 0.000 360.00 5,400.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1540 05126049 000 PORT CTB (REMOVE)(SGL SLP)(TY 1) LF 15.000 1,800.000 0.000 3,360.00 50,400.00

1545 05126057 000 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 12.000 1,190.000 0.000 1,560.00 18,720.00

1550 05126058 000 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 12.000 80.000 0.000 80.00 960.00

1555 05296011 000 CONC CURB (DOWEL) LF 9.600 1,057.000 0.000 552.00 5,299.20

1560 05296025 000 CONC CURB (TY III) LF 18.000 1,044.000 0.000 1,218.00 21,924.00

1571 05406002 MTL W-BEAM GD FEN (STEEL POST) LF 20.000 0.000 1,150.000 1,202.50 24,050.00

ADDED (STEEL POST) TO THIS CSJ

1575 05406006 000 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,550.000 1.000 0.000 1.00 1,550.00

1580 05406016 000 DOWNSTREAM ANCHOR TERMINAL SECTION EA 1,100.000 2.000 0.000 1.00 1,100.00

1581 05406017 MTL BM GD FEN (LONG SPAN SYSTEM) LF 42.420 0.000 50.000 50.00 2,121.00

Long Span Added to Span Inlet Along IH 27

1585 05426001 000 REMOVE METAL BEAM GUARD FENCE LF 3.000 1,012.500 0.000 1,097.00 3,291.00

1586 05426002 REMOVE TERMINAL ANCHOR SECTION EA 300.000 0.000 2.000 1.00 300.00

ADDING ITEM TO THIS CSJ

1590 05446001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,400.000 3.000 0.000 4.00 9,600.00

1591 05446003 GUARDRAIL END TREATMENT (REMOVE) EA 300.000 0.000 3.000 4.00 1,200.00

ADDING ITEM TO THIS CSJ

1595 05456001 000 CRASH CUSH ATTEN (INSTL) EA 13,500.000 3.000 -3.000 3.00 40,500.00

1596 05456002 CRASH CUSH ATTEN (DES SOURCE) EA 1,000.000 0.000 3.000 3.00 3,000.00

CLARIFY CCA ITEMS - TEMP AND PERM: RFI 3, 4, 5

1600 05456003 000 CRASH CUSH ATTEN (MOVE & RESET) EA 4,000.000 2.000 0.000 3.00 12,000.00

1605 05456005 000 CRASH CUSH ATTEN (REMOVE) EA 1,000.000 3.000 0.000 6.00 6,000.00

1610 05456019 000 CRASH CUSH ATTEN (INSTL)(S)(N)(TL3) EA 11,000.000 2.000 -1.000 1.00 11,000.00

1611 05456025 CRASH CUSHION ATTEN (INSTALL)(REACT)(N) EA 22,104.000 0.000 2.000 2.00 44,208.00

CLARIFY CCA ITEMS - TEMP AND PERM: RFI 3, 4, 5

1612 96086007 UNIQUE CHANGE ORDER ITEM 7 DOL 2,121.000 0.000 2.000 1.00 2,121.00

MOBILIZATION FOR REACT 350 INSTALL IF NECESSARY

1615 06106013 000 IN RD IL AM (U/P) (TY 2) (150W) S EA 2,400.000 1.000 0.000 1.00 2,400.00

1620 06136004 000 HI MST IL POLE (125 FT)(100 MPH) EA 30,530.000 3.000 0.000 3.00 91,590.00

1625 06186046 000 CONDT (PVC) (SCH 80) (2") LF 8.250 1,245.000 0.000 1,169.00 9,644.25

1630 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 22.000 295.000 0.000 322.00 7,084.00

1635 06186064 000 CONDT (RM) (1") LF 30.000 40.000 0.000 40.00 1,200.00

1640 06206007 000 ELEC CONDR (NO.8) BARE LF 1.000 1,630.000 0.000 1,817.00 1,817.00

1645 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.250 3,600.000 0.000 3,866.00 4,832.50

1650 06246001 000 GROUND BOX TY A (122311) EA 775.000 3.000 0.000 4.00 3,100.00

1655 06246002 000 GROUND BOX TY A (122311)W/APRON EA 950.000 5.000 0.000 7.00 6,650.00

1660 06286086 000 ELC SRV TY A 240/480 100(SS)SS(E)SP(O) EA 8,500.000 1.000 0.000 1.00 8,500.00

1665 06366001 000 ALUMINUM SIGNS (TY A) SF 24.000 197.000 -152.000 45.00 1,080.00

1675 06366003 000 ALUMINUM SIGNS (TY O) SF 47.000 1,376.000 0.250 1,376.25 64,683.75

1676 06366007 REPLACE EXISTING ALUMINUM SIGNS(TY A) SF 35.000 0.000 36.000 36.00 1,260.00

Added Item to Clarify Quantities

1677 06366009 REPLACE EXISTING ALUMINUM SIGNS(TY O) SF 50.000 0.000 93.500 93.50 4,675.00

Added Item to Clarify Quantities

1680 06446001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 750.000 10.000 -7.000 3.00 2,250.00

1685 06446004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 800.000 2.000 5.000 4.00 3,200.00

1687 06446030 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 1,100.000 0.000 2.000 3.00 3,300.00

Larger Sign Required to Meet Interstate Highway Spec

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1690 06446064 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 800.000 1.000 0.000 1.00 800.00

1695 06446065 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY S) EA 800.000 1.000 0.000 1.00 800.00

1700 06446066 000 IN SM RD SN SUP&AM (RAIL MOUNT) EA 2,000.000 1.000 0.000 1.00 2,000.00

1705 06446068 000 RELOCATE SM RD SN SUP&AM TY 10BWG EA 725.000 9.000 -1.000 8.00 5,800.00

1710 06446076 000 REMOVE SM RD SN SUP&AM EA 100.000 8.000 0.000 1.00 100.00

1720 06476002 000 RELOCATE LRSA EA 1,500.000 1.000 0.000 0.50 750.00

1725 06476003 000 REMOVE LRSA EA 1,000.000 2.000 0.000 2.00 2,000.00

1730 06506027 000 INS OH SN SUP(25 FT CANT)(SPAN ONLY) EA 17,950.000 1.000 0.000 1.00 17,950.00

1735 06506038 000 INS OH SN SUP(35 FT CANT) EA 23,650.000 2.000 0.000 2.00 47,300.00

1740 06506069 000 INS OH SN SUP(60 FT BRDG) EA 29,600.000 1.000 0.000 1.00 29,600.00

1745 06506204 000 REMOVE OVERHD SIGN SUP EA 6,600.000 1.000 0.000 1.00 6,600.00

1750 06506205 000 REMOVE OVERHD SIGN SUP (SIGN ONLY) EA 3,500.000 5.000 0.000 5.00 17,500.00

1780 06586063 000 INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2(BR) EA 50.000 13.000 0.000 56.00 2,800.00

1781 06626004 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.250 0.000 500.000 2,650.00 662.50

ADDED TO CSJ

1785 06626060 000 WK ZN PAV MRK REMOV (W)4"(BRK) LF 0.900 850.000 0.000 1,000.00 900.01

1790 06626063 000 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.900 5,870.000 0.000 6,808.00 6,127.20

1795 06626072 000 WK ZN PAV MRK REMOV (W)12"(LNDP) LF 2.650 138.000 0.000 129.00 341.85

1800 06626073 000 WK ZN PAV MRK REMOV (W)12"(SLD) LF 2.650 825.000 0.000 105.00 278.25

1815 06666006 000 REFL PAV MRK TY I (W)4"(DOT)(100MIL) LF 0.400 90.000 0.000 90.00 36.00

1820 06666042 000 REFL PAV MRK TY I (W)12"(SLD)(100MIL) LF 1.200 1,905.000 50.000 1,955.00 2,346.00

1825 06666081 000 REFL PAV MRK TY I(W)(ENTR GORE)(100MIL) EA 783.000 3.000 0.000 3.00 2,349.00

1830 06666084 000 REFL PAV MRK TY I(W)(EXIT GORE)(100MIL) EA 783.000 4.000 0.000 4.00 3,132.00

1835 06666224 000 PAVEMENT SEALER 4" LF 0.100 15,180.000 0.000 4,000.00 400.00

1855 06666300 000 RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) LF 0.400 1,620.000 -15.000 3,220.00 1,288.00

1860 06666303 000 RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF 0.400 5,950.000 14.000 6,676.00 2,670.40

1865 06666315 000 RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF 0.400 7,610.000 15.000 6,556.00 2,622.40

1870 06666350 000 REFL PAV MRK TY I (W)12"(DOT)(100MIL) LF 1.200 264.000 0.000 264.00 316.80

1875 06686077 000 PREFAB PAV MRK TY C (W) (ARROW) EA 235.000 3.000 0.000 3.00 705.00

1880 06686078 000 PREFAB PAV MRK TY C (W) (DBL ARROW) EA 417.000 1.000 0.000 1.00 417.00

1885 06686085 000 PREFAB PAV MRK TY C (W) (WORD) EA 313.000 4.000 0.000 3.00 939.00

1900 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.650 8,005.000 2,330.000 11,267.00 7,323.55

1901 06776003 ELIM EXT PAV MRK & MRKS (8") LF 1.250 0.000 150.000 193.00 241.25

ADDED TO CSJ

1905 06776005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.900 700.000 0.000 1,697.00 3,224.30

1906 06776007 ELIM EXT PAV MRK & MRKS (24") LF 3.750 0.000 20.000 20.00 75.00

ADDED TO CSJ

1910 06776019 000 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 11.500 10.000 0.000 20.00 230.00

1915 06786001 000 PAV SURF PREP FOR MRK (4") LF 0.650 15,180.000 0.000 4,924.00 3,200.60

1935 50006001 000 GEOGRID REINFORCE EMBANKMENTS (TY A) SY 5.000 500.000 0.000 1,075.00 5,375.00

1945 60006022 000 REMOVE ROADWAY ILLUM ASSEMBLY (HPS) EA 250.000 22.000 0.000 22.00 5,500.00

1950 60016002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 33,031.770 2.000 0.000 2.00 66,063.54

1952 60016001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 90.000 0.000 100.000 1,035.00 93,150.00

ADDED TO CONTRACT TO PAY FOR ADD'L PCMS AS NEEDED

1955 60536001 000 SHIFT OVERHEAD SIGN PANELS EA 1,350.000 1.000 0.000 1.00 1,350.00

1960 61116001 000 LED NFHM ILL ASSM (125') EA 48,750.000 3.000 0.000 3.00 146,250.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1970 96086001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 22,493.580 34,616.12 34,616.12

EXTRA WORK BY FULLER, CO#7, PD BY DOL

1971 96086002 UNIQUE CHANGE ORDER ITEM 2 DOL 1.000 0.000 13,561.140 13,561.14 13,561.14

EXTRA WORK BY FRANKLIN, CO#7, PD BY DOL

1972 96086003 UNIQUE CHANGE ORDER ITEM 3 DOL 1.000 0.000 2,074.340 2,074.34 2,074.34

EXTRA WORK BY A.U.C., CO#7, PD BY DOL

1973 96086004 UNIQUE CHANGE ORDER ITEM 4 DOL 1.000 0.000 450.710 450.71 450.71

EXTRA WORK BY M&D, CO#7, PD BY DOL

1974 96086005 UNIQUE CHANGE ORDER ITEM 5 DOL 1.000 0.000 1,087.240 1,087.24 1,087.24

EXTRA WORK BY WEBBER, CO#7, PD BY DOL

1975 96086006 UNIQUE CHANGE ORDER ITEM 6 DOL 1.000 0.000 73,904.900 73,904.90 73,904.90

EB to SB DETOUR, CO#7, PD BY DOL

1976 96086010 UNIQUE CHANGE ORDER ITEM 10 DOL 13,786.500 0.000 1.000 1.00 13,786.50

EXTRA WORK BY M&D AT BENT #4 D.S., PD BY LS

1979 96086011 UNIQUE CHANGE ORDER ITEM 11 DOL 6,326.290 0.000 1.000 1.00 6,326.29

EXTRA WORK AT ABUT#1 DUE TO UTILITY CONFLICT, PD BY LS

1981 96086012 UNIQUE CHANGE ORDER ITEM 12 DOL 11,759.540 0.000 1.000 1.00 11,759.54

EXTRA WORK AT BENT#4 DUE TO UTILITY CONFLICT, PD BY LS

1982 96086013 UNIQUE CHANGE ORDER ITEM 13 DOL 1.000 0.000 14,469.300 14,801.24 14,801.24

EXTRA WORK - PARTNERING RESOLUTION - CORRECT PONDING ISSUE

1984 96086017 UNIQUE CHANGE ORDER ITEM 17 DOL 114,524.140 0.000 1.000 1.00 114,524.14

MSE WALL DELAYS - PARTNERING RESOLUTION PAID BY LS

1985 96086018 UNIQUE CHANGE ORDER ITEM 18 DOL 43.140 0.000 382.025 382.00 16,479.48

Price to install MSE rock backfill of SB 26th Ave. exit ramp

Category Subtotal $9,506,888.45

027501166PROJECT CONTROLNH 1502(372)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0055 01006008 000 PREPARING ROW (TREE) (0" TO 6" DIA) EA 475.000 3.000 0.000 4.00 1,900.00

0060 01006009 000 PREPARING ROW (TREE) (6" TO 24" DIA) EA 785.000 6.000 0.000 6.00 4,710.00

0065 01046001 000 REMOVING CONC (PAV) SY 15.000 384.000 0.000 1,378.00 20,670.00

0070 01046009 000 REMOVING CONC (RIPRAP) SY 5.200 2,331.000 0.000 2,331.00 12,121.20

0075 01046011 000 REMOVING CONC (MEDIANS) SY 10.000 732.000 0.000 790.33 7,903.30

0080 01046021 000 REMOVING CONC (CURB) LF 5.600 248.000 0.000 328.00 1,836.80

0085 01046022 000 REMOVING CONC (CURB AND GUTTER) LF 5.750 3,789.000 689.000 4,126.00 23,724.50

0090 01056002 000 REMOVING STAB BASE AND ASPH PAV (2") SY 3.600 1,112.000 0.000 1,112.00 4,003.20

0095 01056008 000 REMOVING STAB BASE AND ASPH PAV (6") SY 9.500 384.000 0.000 707.00 6,716.50

0100 01056020 000 REMOVING STAB BASE & ASPH PAV (12") SY 10.300 598.000 1,116.000 1,745.00 17,973.50

0105 01056044 000 REMOVING STAB BASE AND ASPH PAV (10") SY 9.300 2,264.000 0.000 2,320.00 21,576.00

0110 01106001 000 EXCAVATION (ROADWAY) CY 12.000 19,120.000 4,191.000 23,238.50 278,862.00

0115 01326004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 18.000 7,532.000 182.000 9,802.30 176,441.40

0125 01646007 000 BROADCAST SEED (PERM) (URBAN) (CLAY) SY 0.300 16,376.000 0.000 2,389.00 716.70

0150 02166001 000 PROOF ROLLING HR 135.000 6.000 3.000 11.25 1,518.75

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0157 02476472 FL BS(CMP IN PLC)(TY A,B OR D GR4)(12") SY 18.930 0.000 3,933.000 7,225.00 136,769.26

WB Frt Rd Adj. to Ret. Wall 1A

0158 02476472 FL BS(CMP IN PLC)(TY A,B OR D GR4)(12") SY 18.930 0.000 19,284.000 16,071.34 304,230.46

Correcting 8" error in plans and typ section modifications

0160 02606004 000 LIME (QUICKLIME (DRY)) TON 200.000 79.000 271.700 696.64 139,328.00

0166 02606020 LIME TRT (EXST MATL)(15") SY 9.120 0.000 19,284.000 24,696.00 225,227.52

Added 15" item to address soft subgrade

0170 03106009 000 PRIME COAT (MC-30) GAL 5.000 5,273.000 1,570.000 5,601.90 28,009.50

0180 03166001 000 ASPH (MULTI OPTION) GAL 3.500 13,009.000 1,410.000 7,878.55 27,574.93

0185 03166175 000 AGGR(TY-B GR-4 SAC-B) CY 135.000 413.000 44.600 275.87 37,241.91

0190 03416084 000 D-GR HMA TY-C SAC-A, PG70-28 TON 120.000 5,584.000 1,566.750 7,150.75 858,090.00

0191 03416084 D-GR HMA TY-C SAC-A, PG70-28 TON 124.770 0.000 4,692.250 4,222.45 526,835.21

Overall increase above 125%PQ for item 0341-6084 is shown

0196 03446051 SUPERPAVE MIXTURES SP-C SAC-A PG70-28 TON 120.000 0.000 6,288.000 7,798.71 935,844.84

SUBSTITUTE SP-C FOR SP-D

0200 03546045 000 PLANE ASPH CONC PAV (2") SY 7.200 7,596.000 0.000 9,784.33 70,447.15

0205 04006005 000 CEM STABIL BKFL CY 152.000 484.000 46.000 749.25 113,886.00

0210 04006006 000 CUT & RESTORING PAV SY 66.000 338.000 22.000 289.00 19,074.00

0215 04016001 000 FLOWABLE BACKFILL CY 169.000 18.000 30.800 59.30 10,021.70

0220 04036001 000 TEMPORARY SPL SHORING SF 25.000 20,109.000 16,074.000 36,183.00 904,575.00

0225 04166004 000 DRILL SHAFT (36 IN) LF 200.000 1,222.000 0.000 1,222.00 244,400.00

0230 04166016 000 DRILL SHAFT (SIGN MTS) (12 IN) LF 50.000 21.000 0.000 21.00 1,050.00

0235 04166018 000 DRILL SHAFT (SIGN MTS) (24 IN) LF 175.000 24.000 21.000 45.00 7,875.00

0240 04166022 000 DRILL SHAFT (SIGN MTS) (48 IN) LF 500.000 62.000 0.000 62.00 31,000.00

0245 04166023 000 DRILL SHAFT (SIGN MTS) (54 IN) LF 760.000 78.000 0.000 78.00 59,280.00

0250 04166029 000 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 200.000 24.000 0.000 24.00 4,800.00

0255 04206007 000 CL A CONC (FLUME) CY 395.000 49.300 32.000 106.04 41,885.80

0260 04206009 000 CL A CONC (COLLAR) EA 1,400.000 5.000 1.000 5.00 7,000.00

0270 04206014 000 CL C CONC (ABUT)(HPC) CY 1,000.000 81.200 0.000 81.20 81,200.00

0275 04206026 000 CL C CONC (BENT)(HPC) CY 1,300.000 136.000 0.000 136.00 176,800.00

0285 04206074 000 CL C CONC (MISC) CY 1,270.000 38.000 0.000 38.00 48,260.00

0290 04206145 000 CL A CONC (SPANDREL) CY 1,000.000 20.000 0.000 20.00 20,000.00

0295 04226002 000 REINF CONC SLAB (HPC) SF 25.000 18,460.000 0.000 18,460.00 461,500.00

0300 04226016 000 APPROACH SLAB (HPC) CY 750.000 126.400 0.000 126.40 94,800.00

0305 04236008 000 RETAINING WALL (CAST - IN - PLACE) SF 50.000 24,256.000 0.000 24,971.93 1,248,596.50

0307 04236008 RETAINING WALL (CAST - IN - PLACE) SF 65.040 0.000 10,688.000 10,688.00 695,147.52

REVISED PRICE, WALL 1A

0308 96086023 UNIQUE CHANGE ORDER ITEM 23 DOL 13.440 0.000 1,856.000 1,856.00 24,944.64

SHEAR KEY REINFORCEMENT FOR WALLS SE1 AND SW1

0309 96086016 UNIQUE CHANGE ORDER ITEM 16 DOL 1.000 0.000 19,725.300 19,725.30 19,725.30

ADD'L FOOTING AT RW - SW1 PANELS 19, 20, & 21

0310 04256038 000 PRESTR CONC GIRDER (TX46) LF 175.000 2,287.000 0.000 2,287.00 400,225.00

0315 04276003 000 OPAQUE SEALER FINISH SF 2.000 6,025.000 0.000 6,025.00 12,050.00

0320 04276004 000 SILICONE RESIN PAINT FINISH SF 2.000 2,328.000 0.000 2,328.00 4,656.00

0325 04326001 000 RIPRAP (CONC)(4 IN) CY 420.000 952.000 123.200 1,175.02 493,506.30

0330 04326045 000 RIPRAP (MOW STRIP)(4 IN) CY 490.000 51.000 -18.000 157.47 77,157.85

0335 04506028 000 RAIL (TY T80SS)(HPC) LF 75.000 542.000 0.000 542.00 40,650.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0341 04546001 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 110.130 0.000 134.000 134.00 14,757.42

REVISED COST FOR MORE DURABLE JOINT

0345 04626003 000 CONC BOX CULV (4 FT X 2 FT) LF 250.000 302.000 0.000 308.00 77,000.00

0350 04626097 000 CONC BOX CULV (7 FT X 2 FT) LF 450.000 696.000 0.000 696.00 313,200.00

0355 04626119 000 CONC BOX CULV (4 FT X 1.5 FT) LF 350.000 52.000 0.000 52.00 18,200.00

0360 04646016 000 RC PIPE (CL IV)(12 IN) LF 350.000 4.000 0.000 4.00 1,400.00

0365 04646017 000 RC PIPE (CL IV)(18 IN) LF 120.000 7.000 0.000 7.00 840.00

0370 04646018 000 RC PIPE (CL IV)(24 IN) LF 110.000 880.000 58.000 844.00 92,840.00

0375 04646024 000 RC PIPE (CL V)(12 IN) LF 400.000 8.000 0.000 8.00 3,200.00

0380 04656012 000 JCTBOX(COMPL)(PJB)(8FTX8FT) EA 12,400.000 2.000 0.000 2.00 24,800.00

0385 04656070 000 INLET (COMPL)(PSL)(RC)(3FTX3FT) EA 4,000.000 1.000 0.000 1.00 4,000.00

0390 04656126 000 INLET (COMPL)(PSL)(FG)(3FTX3FT-3FTX3FT) EA 3,500.000 5.000 1.000 6.00 21,000.00

0395 04656256 000 INLET(COMPL)(CURB)(SPL) EA 4,000.000 3.000 0.000 2.97 11,888.00

0400 04656257 000 INLET(COMPL)(WALL)(SPL) EA 10,500.000 1.000 0.000 1.00 10,500.00

0405 04676132 000 SET (TY I)(S= 4 FT)(HW= 2 FT)(4:1) (C) EA 4,000.000 4.000 0.000 4.00 16,000.00

0410 04676136 000 SET (TY I) (S= 4 FT) (HW= 2FT) (6: 1) C EA 4,500.000 4.000 0.000 4.00 18,000.00

0415 04676243 000 SET (TY I)(S= 7 FT)(HW= 3 FT)(6:1) (P) EA 10,000.000 3.000 0.000 3.00 30,000.00

0420 04676395 000 SET (TY II) (24 IN) (RCP) (6: 1) (P) EA 3,000.000 1.000 0.000 1.00 3,000.00

0425 04966002 000 REMOV STR (INLET) EA 800.000 2.000 0.000 2.00 1,600.00

0430 04966005 000 REMOV STR (WINGWALL) EA 2,000.000 1.000 0.000 2.00 4,000.00

0435 04966007 000 REMOV STR (PIPE) LF 30.000 29.000 0.000 29.00 870.00

0440 04966008 000 REMOV STR (BOX CULVERT) LF 85.000 170.000 0.000 193.00 16,405.00

0445 04966010 000 REMOV STR (BRIDGE 100 - 499 FT LENGTH) EA 75,000.000 1.000 0.000 1.00 75,000.00

0450 04966035 000 REMOV STR (DRILL SHAFT) EA 20,000.000 1.000 0.000 1.00 20,000.00

0455 05006001 000 MOBILIZATION LS 2,600,000.000 1.000 0.000 0.90 2,340,000.00

0460 05026001 000 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 40,000.000 28.000 3.000 31.00 1,240,000.00

0470 05066040 001 BIODEG EROSN CONT LOGS (INSTL) (8") LF 5.000 623.000 0.000 2,705.10 13,525.50

0475 05066043 001 BIODEG EROSN CONT LOGS (REMOVE) LF 1.000 623.000 0.000 1,245.10 1,245.10

0480 05086001 000 CONSTRUCTING DETOURS SY 45.000 10,368.000 0.000 10,368.00 466,560.00

0485 05126077 000 PORT CTB (DES SOURCE)(SAFETY SH) LF 15.000 8,780.000 720.000 9,105.00 136,575.00

0490 05126078 000 PORT CTB (MOVE)(SAFETY SH) LF 15.000 12,260.000 1,200.000 14,280.00 214,200.00

0495 05126079 000 PORT CTB (STKPL)(SAFETY SH) LF 15.000 9,340.000 1,290.000 9,105.00 136,575.00

0500 05146002 000 PERM CTB (SGL SLOPE) (TY 2) (42 ) LF 100.000 3,060.000 0.000 2,589.00 258,900.00

0505 05146004 000 PERM CTB (SGL SLOPE) (TY 4) (42 ) LF 150.000 120.000 0.000 120.00 18,000.00

0510 05146032 000 PERM CTB(SGL SLOPE)(TY 1)(42)(HPC)(MOD) LF 130.000 44.400 0.000 44.40 5,772.00

0515 05296007 000 CONC CURB & GUTTER (TY I) LF 43.500 731.000 -48.000 631.30 27,461.55

0520 05296008 000 CONC CURB & GUTTER (TY II) LF 16.000 4,246.000 1,770.000 7,352.50 117,640.00

0540 05316006 000 CURB RAMPS (TY 3) EA 1,760.000 2.000 0.000 4.00 7,040.00

0545 05366002 000 CONC MEDIAN SY 51.750 368.000 393.000 833.72 43,145.22

0550 05406002 000 MTL W-BEAM GD FEN (STEEL POST) LF 20.000 3,150.000 0.000 3,344.00 66,880.00

0555 05406006 000 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,550.000 2.000 0.000 2.00 3,100.00

0560 05406016 000 DOWNSTREAM ANCHOR TERMINAL SECTION EA 1,100.000 3.000 0.000 3.00 3,300.00

0565 05426001 000 REMOVE METAL BEAM GUARD FENCE LF 3.000 3,445.000 0.000 3,438.00 10,314.00

0570 05426002 000 REMOVE TERMINAL ANCHOR SECTION EA 300.000 5.000 0.000 5.00 1,500.00

0575 05446001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,400.000 3.000 0.000 3.00 7,200.00

0580 05446003 000 GUARDRAIL END TREATMENT (REMOVE) EA 300.000 1.000 0.000 1.00 300.00

0590 05456002 000 CRASH CUSH ATTEN (DES SOURCE) EA 1,000.000 2.000 3.000 5.50 5,500.00

0595 05456004 000 CRASH CUSH ATTEN (STKPL) EA 1,000.000 2.000 3.000 1.00 1,000.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0596 05456025 CRASH CUSHION ATTEN (INSTALL)(REACT)(N) EA 22,104.000 0.000 1.000 1.00 22,104.00

CLARIFY CCA ITEMS - TEMP AND PERM: RFI 3, 4, 5

0598 96086009 UNIQUE CHANGE ORDER ITEM 9 DOL 11,383.550 0.000 3.000 3.00 34,150.65

WORK ZONE CRASH CUSHION ATTENUATOR (PROVIDE)

0600 06106008 000 REMOVE RD IL ASM (CTB MOUNT) EA 275.000 5.000 0.000 5.00 1,375.00

0605 06106009 000 REMOVE RD IL ASM (TRANS-BASE) EA 275.000 11.000 0.000 12.00 3,300.00

0610 06106106 000 IN RD IL (U/P) (TY 2) (150W EQ) LED EA 2,400.000 6.000 0.000 8.00 19,200.00

0615 06106191 000 IN RD IL (TY SP) 38S-8-8 (250W EQ) LED EA 4,400.000 12.000 0.000 12.00 52,800.00

0620 06106254 000 IN RD IL (TY ST) 40T-8 (250W EQ) LED EA 3,600.000 7.000 0.000 4.00 14,400.00

0625 06186019 000 CONDT (PVC) (SCH 40) (1 1/4") LF 6.000 3,670.000 0.000 3,301.00 19,806.00

0630 06186023 000 CONDT (PVC) (SCH 40) (2") LF 8.000 195.000 0.000 659.00 5,272.00

0635 06186043 000 CONDT (PVC) (SCH 80) (1 1/4") (BORE) LF 20.000 340.000 0.000 452.00 9,040.00

0645 06186066 000 CONDT (RM) (1 1/4") LF 30.000 410.000 0.000 504.00 15,120.00

0650 06206007 000 ELEC CONDR (NO.8) BARE LF 1.000 4,921.000 0.000 425.00 425.00

0655 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.250 9,552.000 0.000 850.00 1,062.50

0660 06246012 000 GROUND BOX TY E (122317)W/APRON EA 1,100.000 11.000 0.000 11.00 12,100.00

0665 06286084 000 ELC SRV TY A 240/480 100(SS)SS(E)PS(U) EA 5,700.000 1.000 0.000 1.00 5,700.00

0670 06366001 000 ALUMINUM SIGNS (TY A) SF 24.000 56.680 32.000 88.68 2,128.32

0675 06366002 000 ALUMINUM SIGNS (TY G) SF 33.000 300.500 13.000 313.50 10,345.50

0680 06366003 000 ALUMINUM SIGNS (TY O) SF 47.000 492.750 71.500 564.25 26,519.75

0690 06366009 000 REPLACE EXISTING ALUMINUM SIGNS(TY O) SF 50.000 759.250 -71.500 687.75 34,387.50

0695 06446001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 750.000 5.000 0.000 5.00 3,750.00

0700 06446004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 800.000 37.000 5.000 41.00 32,800.00

0705 06446017 000 IN SM RD SN SUP&AM TY10BWG(2)SA(P) EA 1,500.000 1.000 0.000 1.00 1,500.00

0710 06446030 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 1,100.000 9.000 0.000 9.00 9,900.00

0715 06446031 000 IN SM RD SN SUP&AM TYS80(1)SA(T-2EXT) EA 1,400.000 1.000 0.000 1.00 1,400.00

0720 06446033 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 1,200.000 4.000 0.000 4.00 4,800.00

0725 06446060 000 IN SM RD SN SUP&AM TYTWT(1)WS(P) EA 500.000 2.000 0.000 2.00 1,000.00

0730 06446064 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 800.000 1.000 0.000 1.00 800.00

0735 06446076 000 REMOVE SM RD SN SUP&AM EA 100.000 16.000 0.000 21.00 2,100.00

0740 06446078 000 REMOVE SM RD SN SUP&AM (SIGN ONLY) EA 100.000 16.000 0.000 16.00 1,600.00

0745 06476001 000 INSTALL LRSS (STRUCT STEEL) LB 7.000 1,759.350 0.000 1,759.35 12,315.45

0746 06476002 RELOCATE LRSA EA 1,500.000 0.000 1.000 1.00 1,500.00

Added Sign 16L

0750 06476003 000 REMOVE LRSA EA 1,000.000 3.000 1.000 3.00 3,000.00

0755 06506032 000 INS OH SN SUP(30 FT CANT) EA 24,500.000 1.000 0.000 1.00 24,500.00

0760 06506038 000 INS OH SN SUP(35 FT CANT) EA 23,650.000 1.000 0.000 1.00 23,650.00

0765 06506045 000 INS OH SN SUP(40 FT CANT) EA 35,250.000 2.000 0.000 2.00 70,500.00

0770 06506203 000 RELOCATE EXISTING OVERHD SIGN SUP EA 16,750.000 1.000 0.000 1.00 16,750.00

0785 06586015 000 INSTL DEL ASSM (D-SW)SZ (BRF)GF1 EA 75.000 31.000 0.000 3.00 225.00

0820 06626004 000 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.250 30,725.000 0.000 17,659.00 4,414.75

0821 06626012 WK ZN PAV MRK NON-REMOV (W)8"(SLD) LF 0.700 0.000 1,000.000 1,801.00 1,260.70

ADDED TO CONTRACT

0822 06626014 WK ZN PAV MRK NON-REMOV (W)12"(SLD) LF 1.050 0.000 1,000.000 181.00 190.05

ADDED TO CONTRACT

0835 06626034 000 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.250 52,825.000 0.000 34,148.00 8,537.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0836 06626063 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.900 0.000 8,000.000 7,394.00 6,654.60

ADDED TO CSJ

0837 06626095 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.900 0.000 8,000.000 14,285.00 12,856.50

ADDED TO CSJ

0840 06626109 000 WK ZN PAV MRK SHT TERM (TAB)TY W EA 1.550 1,440.000 0.000 1,661.00 2,574.55

0850 06666035 000 REFL PAV MRK TY I (W)8"(SLD)(090MIL) LF 0.700 10,613.000 1,090.000 2,638.00 1,846.60

0865 06666047 000 REFL PAV MRK TY I (W)24"(SLD)(090MIL) LF 2.150 38.000 38.000 35.00 75.25

0870 06666053 000 REFL PAV MRK TY I (W)(ARROW)(090MIL) EA 99.250 11.000 8.000 12.00 1,191.00

0875 06666056 000 REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) EA 130.000 2.000 2.000 4.00 520.00

0880 06666062 000 REFL PAV MRK TY I(W)(UTURN ARW)(090MIL) EA 157.000 1.000 2.000 4.00 628.00

0890 06666077 000 REFL PAV MRK TY I (W)(WORD)(090MIL) EA 157.000 11.000 10.000 8.00 1,256.00

0905 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.650 4,944.000 2,600.000 27,200.00 17,680.00

0910 06776003 000 ELIM EXT PAV MRK & MRKS (8") LF 1.250 982.000 0.000 3,873.00 4,841.25

0920 06776008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 15.700 2.000 6.000 4.00 62.80

0930 60016002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 33,031.770 2.000 0.000 2.00 66,063.54

0935 60086012 000 EQUIPMENT CABINET (CCTV)(GROUND) EA 13,200.000 1.000 0.000 1.00 13,200.00

0940 60106001 000 CCTV FIELD EQUIPMENT (ANALOG) EA 18,800.000 1.000 0.000 1.00 18,800.00

0945 60246002 000 HPPM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.450 6,921.000 1,280.000 3,023.00 1,360.35

0960 60726001 000 MODULAR GLARE SCREENS (FURN & INSTALL) LF 10.800 3,520.000 0.000 3,520.00 38,016.00

0965 60726002 000 MODULAR GLARE SCREENS (REMOVE) LF 4.000 3,520.000 0.000 3,520.00 14,080.00

0975 96086020 UNIQUE CHANGE ORDER ITEM 20 DOL 1.000 0.000 6,101.100 6,101.10 6,101.10

EXTRA WORK BY FULLER, SOFT SUBGRADE, PD BY DOL

0976 96086021 UNIQUE CHANGE ORDER ITEM 21 DOL 1.000 0.000 4,824.580 4,824.58 4,824.58

EXTRA WORK BY A BROTHERS, MILLING, PD BY DOL

0977 96086025 UNIQUE CHANGE ORDER ITEM 25 DOL 77,605.230 0.000 1.000 1.00 77,605.23

ACTUAL COSTS RELATED TO TECHWALL DESIGN ISSUES, PD AS LS

0978 96086026 UNIQUE CHANGE ORDER ITEM 26 DOL 20,265.140 0.000 1.000 1.00 20,265.14

ACTUAL COSTS RELATED TO TECHWALL DESIGN ISSUES, PD AS LS

0979 96086027 UNIQUE CHANGE ORDER ITEM 27 DOL 8,373.400 0.000 1.000 1.00 8,373.40

RETROFIT COLUMN EXTENSION FOR COSS(9L)

0980 96086028 UNIQUE CHANGE ORDER ITEM 28 DOL 416.630 0.000 4.000 4.00 1,666.52

ANCHOR BOLT ASSEMBLIES FOR BRIDGE MOUNT POLES

Category Subtotal $15,954,844.61

002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3605 96066056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 15,000.000 0.000 55,380.84 55,380.84

3610 96066055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 15,000.000 0.000 28,590.65 28,590.65

3611 96066001 FORCE ACCOUNT ID 1 DOL 1.000 0.000 15,000.000 1,766.05 1,766.05

PUBLIC UTILITY FORCE ACCOUNT - XCEL, ELECTRICAL SERVICE

Category Subtotal $85,737.54

027501167PROJECT CONTROLBR 1502(373)

001 ALL ITEMSCATEGORY DESCRIPTION

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2115 04006005 000 CEM STABIL BKFL CY 152.000 216.000 0.000 216.00 32,832.00

2120 04166004 000 DRILL SHAFT (36 IN) LF 200.000 984.000 0.000 984.00 196,800.00

2125 04206014 000 CL C CONC (ABUT)(HPC) CY 1,000.000 69.600 0.000 69.60 69,600.00

2130 04206026 000 CL C CONC (BENT)(HPC) CY 1,300.000 110.200 0.000 110.20 143,260.00

2135 04226002 000 REINF CONC SLAB (HPC) SF 25.000 15,337.000 0.000 15,337.00 383,425.00

2140 04226016 000 APPROACH SLAB (HPC) CY 750.000 105.000 0.000 105.00 78,750.00

2145 04256038 000 PRESTR CONC GIRDER (TX46) LF 175.000 1,919.000 0.000 1,919.00 335,825.00

2150 04276004 000 SILICONE RESIN PAINT FINISH SF 2.000 1,988.000 0.000 1,988.00 3,976.00

2155 04326001 000 RIPRAP (CONC)(4 IN) CY 420.000 78.000 0.000 80.00 33,600.00

2160 04506028 000 RAIL (TY T80SS)(HPC) LF 75.000 542.000 0.000 542.00 40,650.00

2166 04546001 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 110.130 0.000 110.000 110.00 12,114.31

REVISED COST FOR MORE DURABLE JOINT

2170 04966010 000 REMOV STR (BRIDGE 100 - 499 FT LENGTH) EA 75,000.000 1.000 0.000 1.00 75,000.00

2175 05086001 000 CONSTRUCTING DETOURS SY 45.000 10,368.000 0.000 10,368.00 466,560.00

2180 06446064 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 800.000 1.000 0.000 1.00 800.00

2185 06446065 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY S) EA 800.000 1.000 0.000 2.00 1,600.00

Category Subtotal $1,874,792.31

263503017PROJECT CONTROLNH 1502(374)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2340 01046011 000 REMOVING CONC (MEDIANS) SY 10.000 62.000 0.000 52.00 520.00

2345 01046015 000 REMOVING CONC (SIDEWALKS) SY 7.100 51.000 0.000 51.00 362.10

2350 01046017 000 REMOVING CONC (DRIVEWAYS) SY 11.900 18.000 0.000 18.00 214.20

2355 01046022 000 REMOVING CONC (CURB AND GUTTER) LF 5.750 102.000 0.000 102.00 586.50

2365 01106001 000 EXCAVATION (ROADWAY) CY 12.000 49.000 0.000 49.00 588.00

2370 01326004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 18.000 5.000 0.000 5.00 90.00

2375 01626002 000 BLOCK SODDING SY 22.600 216.000 0.000 269.00 6,079.40

2390 01686001 000 VEGETATIVE WATERING MG 30.000 74.000 0.000 4.00 120.00

2395 02476228 000 FL BS (CMP IN PLC)(TY A OR B GR 4)(9") SY 15.000 92.000 0.000 92.00 1,380.00

2400 02606004 000 LIME (QUICKLIME (DRY)) TON 200.000 1.000 0.000 0.50 100.00

2405 02606079 000 LIME TRT (SUBGRADE)(6") SY 3.000 92.000 0.000 92.00 276.00

2410 03106009 000 PRIME COAT (MC-30) GAL 5.000 28.000 0.000 30.00 150.00

2420 03416009 000 D-GR HMA TY-B PG64-28 TON 110.000 22.000 0.000 22.00 2,420.00

2425 03416084 000 D-GR HMA TY-C SAC-A, PG70-28 TON 120.000 43.000 0.000 10.00 1,200.00

2435 03546041 000 PLANE ASPH CONC PAV (1.5") SY 13.700 139.000 0.000 139.00 1,904.30

2440 03546049 000 PLANE ASPH CONC PAV (6") SY 44.750 475.000 0.000 890.00 39,827.50

2445 04166004 000 DRILL SHAFT (36 IN) LF 200.000 48.000 0.000 64.00 12,800.00

2450 04166006 000 DRILL SHAFT (48 IN) LF 300.000 110.000 0.000 110.00 33,000.00

2455 05296008 000 CONC CURB & GUTTER (TY II) LF 16.000 88.000 0.000 97.70 1,563.20

2460 05316001 000 CONC SIDEWALKS (4") SY 46.250 69.000 0.000 112.49 5,202.85

2465 05366002 000 CONC MEDIAN SY 51.750 525.000 0.000 525.00 27,168.75

2470 06186046 000 CONDT (PVC) (SCH 80) (2") LF 8.250 910.000 0.000 548.00 4,521.00

2475 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 22.000 830.000 0.000 852.00 18,744.00

2480 06186053 000 CONDT (PVC) (SCH 80) (3") LF 15.000 480.000 0.000 438.00 6,570.00

2485 06186054 000 CONDT (PVC) (SCH 80) (3") (BORE) LF 30.000 1,570.000 0.000 1,704.00 51,120.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2490 06206007 000 ELEC CONDR (NO.8) BARE LF 1.000 3,455.000 0.000 7,482.00 7,482.00

2495 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.250 1,660.000 0.000 7,112.00 8,890.00

2500 06206009 000 ELEC CONDR (NO.6) BARE LF 1.500 30.000 0.000 81.00 121.50

2505 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.750 40.000 0.000 162.00 283.50

2515 06246009 000 GROUND BOX TY D (162922) EA 925.000 4.000 0.000 1.00 925.00

2520 06246010 000 GROUND BOX TY D (162922)W/APRON EA 1,200.000 9.000 0.000 9.00 10,800.00

2530 06446001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 750.000 1.000 0.000 1.00 750.00

2535 06446078 000 REMOVE SM RD SN SUP&AM (SIGN ONLY) EA 100.000 1.000 0.000 1.00 100.00

2540 06626001 000 WK ZN PAV MRK NON-REMOV (W)4"(BRK) LF 0.250 320.000 0.000 635.00 158.75

2555 06666035 000 REFL PAV MRK TY I (W)8"(SLD)(090MIL) LF 0.700 2,099.000 0.000 2,099.00 1,469.30

2575 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.650 2,379.000 0.000 2,379.00 1,546.35

2580 06776003 000 ELIM EXT PAV MRK & MRKS (8") LF 1.250 99.000 0.000 99.00 123.75

2600 06806003 000 INSTALL HWY TRF SIG (SYSTEM) EA 41,000.000 3.000 0.000 3.00 123,000.00

2605 06806004 000 REMOVING TRAFFIC SIGNALS EA 7,500.000 2.000 0.000 2.00 15,000.00

2610 06826001 000 VEH SIG SEC (12")LED(GRN) EA 250.000 24.000 0.000 24.00 6,000.00

2615 06826002 000 VEH SIG SEC (12")LED(GRN ARW) EA 250.000 14.000 0.000 14.00 3,500.00

2620 06826003 000 VEH SIG SEC (12")LED(YEL) EA 250.000 24.000 0.000 24.00 6,000.00

2625 06826004 000 VEH SIG SEC (12")LED(YEL ARW) EA 250.000 24.000 0.000 24.00 6,000.00

2630 06826005 000 VEH SIG SEC (12")LED(RED) EA 250.000 24.000 0.000 24.00 6,000.00

2635 06826006 000 VEH SIG SEC (12")LED(RED ARW) EA 250.000 14.000 0.000 14.00 3,500.00

2640 06826018 000 PED SIG SEC (LED)(COUNTDOWN) EA 900.000 24.000 0.000 24.00 21,600.00

2645 06826023 000 BACK PLATE (12")(3 SEC) EA 100.000 28.000 0.000 28.00 2,800.00

2650 06826024 000 BACK PLATE (12")(4 SEC) EA 130.000 8.000 0.000 8.00 1,040.00

2655 06846046 000 TRF SIG CBL (TY A)(14 AWG)(20 CONDR) LF 6.500 1,480.000 0.000 1,721.00 11,186.50

2660 06846053 000 TRF SIG CBL (TY A)(18 AWG)(2 CONDR) LF 1.400 20.000 0.000 40.00 56.00

2665 06846055 000 TRF SIG CBL (TY A)(18 AWG)(4 CONDR) LF 1.500 40.000 0.000 80.00 120.00

2670 06846056 000 TRF SIG CBL (TY A)(18 AWG)(5 CONDR) LF 1.750 1,370.000 0.000 1,510.00 2,642.50

2675 06846057 000 TRF SIG CBL (TY A)(18 AWG)(7 CONDR) LF 2.000 1,350.000 0.000 1,367.00 2,734.00

2680 06866045 000 INS TRF SIG PL AM(S)1 ARM(44') EA 9,500.000 1.000 0.000 1.00 9,500.00

2685 06866047 000 INS TRF SIG PL AM(S)1 ARM(44')LUM EA 12,250.000 2.000 0.000 2.00 24,500.00

2690 06866053 000 INS TRF SIG PL AM(S)1 ARM(50') EA 19,500.000 3.000 0.000 3.00 58,500.00

2695 06866059 000 INS TRF SIG PL AM(S)1 ARM(55')LUM EA 23,500.000 1.000 0.000 1.00 23,500.00

2700 06866063 000 INS TRF SIG PL AM(S)1 ARM(60')LUM EA 24,000.000 1.000 0.000 1.00 24,000.00

2705 06876001 000 PED POLE ASSEMBLY EA 1,750.000 20.000 0.000 16.00 28,000.00

2710 06886001 000 PED DETECT PUSH BUTTON (APS) EA 1,500.000 24.000 0.000 24.00 36,000.00

2725 60246017 000 HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.450 6,289.000 0.000 10,561.00 4,752.45

2730 60256002 000 RADAR PRESENCE DETECTOR COMM CABLE LF 5.000 3,735.000 0.000 4,159.00 20,795.00

2735 60546001 000 SPREAD SPECTRUM RADIO EA 3,750.000 3.000 0.000 3.00 11,250.00

2740 60546005 000 ANTENNA (UNI-DIRECTIONAL) EA 800.000 3.000 0.000 3.00 2,400.00

2745 60576001 000 RADAR ADVANCED DETECTION DEVICE EA 10,500.000 8.000 0.000 8.00 84,000.00

Category Subtotal $787,534.40

263504029PROJECT CONTROLNH 1502(374)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2900 01006009 000 PREPARING ROW (TREE) (6" TO 24" DIA) EA 785.000 2.000 -1.000 2.00 1,570.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2905 01046001 000 REMOVING CONC (PAV) SY 15.000 1,026.000 0.000 836.00 12,540.00

2910 01046011 000 REMOVING CONC (MEDIANS) SY 10.000 595.000 -100.000 495.00 4,950.00

2915 01046015 000 REMOVING CONC (SIDEWALKS) SY 7.100 1,285.000 0.000 1,291.00 9,166.10

2920 01046017 000 REMOVING CONC (DRIVEWAYS) SY 11.900 364.000 0.000 463.00 5,509.70

2925 01046021 000 REMOVING CONC (CURB) LF 5.600 1,702.000 0.000 2,038.00 11,412.80

2930 01046022 000 REMOVING CONC (CURB AND GUTTER) LF 5.750 2,262.000 -230.000 2,181.00 12,540.75

2935 01046032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 15.600 129.000 0.000 139.00 2,168.40

2940 01106001 000 EXCAVATION (ROADWAY) CY 12.000 2,846.000 -89.000 3,697.50 44,370.00

2945 01326004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 18.000 53.000 0.000 38.00 684.00

2950 02476228 000 FL BS (CMP IN PLC)(TY A OR B GR 4)(9") SY 15.000 1,786.000 -158.000 1,423.00 21,345.00

2955 02606004 000 LIME (QUICKLIME (DRY)) TON 200.000 26.000 0.000 15.51 3,102.00

2960 02606079 000 LIME TRT (SUBGRADE)(6") SY 3.000 5,813.000 0.000 3,667.00 11,001.00

2965 03106009 000 PRIME COAT (MC-30) GAL 5.000 488.000 0.000 488.00 2,440.00

2970 03416009 000 D-GR HMA TY-B PG64-28 TON 110.000 1,335.000 0.000 1,463.05 160,935.50

2975 03416084 000 D-GR HMA TY-C SAC-A, PG70-28 TON 120.000 544.000 -24.000 461.90 55,428.00

2985 03546041 000 PLANE ASPH CONC PAV (1.5") SY 13.700 1,929.000 0.000 1,369.00 18,755.30

2990 03546049 000 PLANE ASPH CONC PAV (6") SY 44.750 484.000 0.000 428.00 19,153.00

2995 03606003 000 CONC PVMT (CONT REINF - CRCP) (9") SY 75.000 4,185.000 0.000 4,072.24 305,418.00

3015 04006005 000 CEM STABIL BKFL CY 152.000 5.000 0.000 6.50 988.00

3020 04166004 000 DRILL SHAFT (36 IN) LF 200.000 94.000 0.000 94.00 18,800.00

3025 04166006 000 DRILL SHAFT (48 IN) LF 300.000 132.000 0.000 110.00 33,000.00

3030 04206002 000 CL A CONC (MISC) CY 855.000 4.000 0.000 9.47 8,094.29

3035 04206007 000 CL A CONC (FLUME) CY 395.000 3.000 0.000 2.77 1,094.15

3040 04206009 000 CL A CONC (COLLAR) EA 1,400.000 1.000 0.000 1.00 1,400.00

3045 04206145 000 CL A CONC (SPANDREL) CY 1,000.000 19.000 0.000 31.60 31,600.00

3050 04326001 000 RIPRAP (CONC)(4 IN) CY 420.000 43.000 0.000 12.29 5,161.80

3055 04646018 000 RC PIPE (CL IV)(24 IN) LF 110.000 244.000 0.000 244.00 26,840.00

3060 04656006 000 JCTBOX(COMPL)(PJB)(4FTX4FT) EA 5,000.000 1.000 0.000 1.00 5,000.00

3065 04656014 000 INLET (COMPL)(PCO)(3FT)(LEFT) EA 3,600.000 2.000 0.000 2.00 7,200.00

3070 04656016 000 INLET (COMPL)(PCO)(3FT)(BOTH) EA 7,000.000 2.000 0.000 2.00 14,000.00

3075 04796002 000 ADJUSTING INLETS EA 2,000.000 2.000 0.000 2.00 4,000.00

3080 04966002 000 REMOV STR (INLET) EA 800.000 2.000 0.000 2.00 1,600.00

3085 04966007 000 REMOV STR (PIPE) LF 30.000 36.000 0.000 8.00 240.00

3090 05286004 000 LANDSCAPE PAVERS SY 97.750 373.000 -10.000 320.45 31,324.28

3095 05296005 000 CONC CURB (MONO) (TY II) LF 5.900 1,443.000 0.000 1,369.60 8,080.64

3100 05296008 000 CONC CURB & GUTTER (TY II) LF 16.000 1,826.000 -38.000 2,268.55 36,296.80

3105 05296013 000 CONC CURB (SPECIAL) (TYPE II) LF 9.350 181.000 25.000 128.20 1,198.67

3110 05306004 000 DRIVEWAYS (CONC) SY 67.000 174.000 0.000 940.93 63,042.44

3120 05316001 000 CONC SIDEWALKS (4") SY 46.250 1,530.000 10.000 2,007.03 92,825.05

3125 05316004 000 CURB RAMPS (TY 1) EA 1,710.000 11.000 2.000 13.00 22,230.00

3135 05316013 000 CURB RAMPS (TY 10) EA 2,040.000 3.000 0.000 4.00 8,160.00

3140 05366002 000 CONC MEDIAN SY 51.750 1,429.000 -40.000 1,392.78 72,076.47

3150 06186046 000 CONDT (PVC) (SCH 80) (2") LF 8.250 1,095.000 0.000 832.00 6,864.00

3155 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 22.000 1,635.000 0.000 1,644.00 36,168.00

3160 06186053 000 CONDT (PVC) (SCH 80) (3") LF 15.000 830.000 0.000 1,063.00 15,945.00

3165 06186054 000 CONDT (PVC) (SCH 80) (3") (BORE) LF 30.000 2,585.000 0.000 2,802.00 84,060.00

3170 06206007 000 ELEC CONDR (NO.8) BARE LF 1.000 5,840.000 0.000 6,687.00 6,687.00

3175 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.250 5,930.000 0.000 6,174.00 7,717.50

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3180 06206009 000 ELEC CONDR (NO.6) BARE LF 1.500 40.000 0.000 108.00 162.00

3185 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.750 80.000 0.000 216.00 378.00

3190 06246007 000 GROUND BOX TY C (162911) EA 900.000 2.000 0.000 3.00 2,700.00

3195 06246008 000 GROUND BOX TY C (162911)W/APRON EA 1,150.000 7.000 0.000 3.00 3,450.00

3200 06246009 000 GROUND BOX TY D (162922) EA 925.000 9.000 0.000 10.00 9,250.00

3205 06246010 000 GROUND BOX TY D (162922)W/APRON EA 1,200.000 7.000 0.000 5.00 6,000.00

3210 06286188 000 ELC SRV TY D 120/240 070(NS)SS(E)SP(O) EA 6,000.000 2.000 0.000 5.00 30,000.00

3220 06446001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 750.000 7.000 0.000 7.00 5,250.00

3225 06446004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 800.000 6.000 0.000 5.00 4,000.00

3230 06446033 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 1,200.000 1.000 0.000 1.00 1,200.00

3235 06446078 000 REMOVE SM RD SN SUP&AM (SIGN ONLY) EA 100.000 11.000 0.000 11.00 1,100.00

3241 06626031 WK ZN PAV MRK NON-REMOV(W)36"(YLD TRI) EA 37.000 0.000 5.000 6.00 222.00

ADDED TO CONTRACT

3255 06666035 000 REFL PAV MRK TY I (W)8"(SLD)(090MIL) LF 0.700 4,392.000 0.000 2,514.00 1,759.80

3260 06666041 000 REFL PAV MRK TY I (W)12"(SLD)(090MIL) LF 1.050 1,603.000 0.000 1,424.00 1,495.20

3265 06666047 000 REFL PAV MRK TY I (W)24"(SLD)(090MIL) LF 2.150 485.000 0.000 385.40 828.61

3270 06666053 000 REFL PAV MRK TY I (W)(ARROW)(090MIL) EA 99.250 26.000 0.000 23.00 2,282.75

3275 06666056 000 REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) EA 130.000 1.000 0.000 3.00 390.00

3280 06666062 000 REFL PAV MRK TY I(W)(UTURN ARW)(090MIL) EA 157.000 4.000 0.000 4.00 628.00

3285 06666077 000 REFL PAV MRK TY I (W)(WORD)(090MIL) EA 157.000 26.000 0.000 24.00 3,768.00

3290 06666101 000 REF PAV MRK TY I(W)36"(YLD TRI)(090MIL) EA 11.500 25.000 0.000 27.00 310.50

3295 06666224 000 PAVEMENT SEALER 4" LF 0.100 4,133.000 0.000 3,966.00 396.60

3300 06666226 000 PAVEMENT SEALER 8" LF 0.250 1,220.000 0.000 1,160.00 290.00

3315 06666231 000 PAVEMENT SEALER (ARROW) EA 2.400 6.000 0.000 6.00 14.40

3320 06666232 000 PAVEMENT SEALER (WORD) EA 4.800 6.000 0.000 6.00 28.80

3325 06666238 000 PAVEMENT SEALER (U-L ARROW) EA 4.800 4.000 0.000 4.00 19.20

3330 06666243 000 PAVEMENT SEALER (YLD TRI) EA 1.200 1.000 0.000 1.00 1.20

3340 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.650 3,519.000 0.000 3,519.00 2,287.35

3345 06776003 000 ELIM EXT PAV MRK & MRKS (8") LF 1.250 66.000 0.000 66.00 82.50

3350 06776005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.900 78.000 0.000 210.00 399.00

3355 06776007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.750 442.000 0.000 791.00 2,966.25

3360 06776008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 15.700 6.000 0.000 9.00 141.30

3365 06776009 000 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 20.900 1.000 0.000 6.00 125.40

3370 06776012 000 ELIM EXT PAV MRK & MRKS (WORD) EA 20.900 6.000 0.000 6.00 125.40

3371 06776019 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 11.500 0.000 5.000 13.00 149.50

ADDED TO CSJ

3375 06806003 000 INSTALL HWY TRF SIG (SYSTEM) EA 41,000.000 3.000 0.000 3.00 123,000.00

3380 06806004 000 REMOVING TRAFFIC SIGNALS EA 7,500.000 3.000 0.000 3.00 22,500.00

3385 06826001 000 VEH SIG SEC (12")LED(GRN) EA 250.000 41.000 0.000 39.00 9,750.00

3390 06826002 000 VEH SIG SEC (12")LED(GRN ARW) EA 250.000 13.000 0.000 13.00 3,250.00

3395 06826003 000 VEH SIG SEC (12")LED(YEL) EA 250.000 41.000 0.000 39.00 9,750.00

3400 06826004 000 VEH SIG SEC (12")LED(YEL ARW) EA 250.000 15.000 0.000 17.00 4,250.00

3405 06826005 000 VEH SIG SEC (12")LED(RED) EA 250.000 41.000 0.000 39.00 9,750.00

3410 06826006 000 VEH SIG SEC (12")LED(RED ARW) EA 250.000 9.000 0.000 11.00 2,750.00

3415 06826018 000 PED SIG SEC (LED)(COUNTDOWN) EA 900.000 24.000 0.000 28.00 25,200.00

3420 06826023 000 BACK PLATE (12")(3 SEC) EA 100.000 42.000 0.000 42.00 4,200.00

3425 06826024 000 BACK PLATE (12")(4 SEC) EA 130.000 6.000 0.000 8.00 1,040.00

3435 06846046 000 TRF SIG CBL (TY A)(14 AWG)(20 CONDR) LF 6.500 2,680.000 0.000 3,243.00 21,079.50

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 31ESTIMATE 0042

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3440 06846053 000 TRF SIG CBL (TY A)(18 AWG)(2 CONDR) LF 1.400 30.000 0.000 35.00 49.00

3445 06846055 000 TRF SIG CBL (TY A)(18 AWG)(4 CONDR) LF 1.500 60.000 0.000 60.00 90.00

3450 06846056 000 TRF SIG CBL (TY A)(18 AWG)(5 CONDR) LF 1.750 2,240.000 0.000 2,273.00 3,977.75

3455 06846057 000 TRF SIG CBL (TY A)(18 AWG)(7 CONDR) LF 2.000 3,295.000 0.000 3,914.00 7,828.00

3460 06866014 000 INS TRF SIG PL AM (S)STR(TY C)(28')LUM EA 9,500.000 1.000 0.000 1.00 9,500.00

3465 06866043 000 INS TRF SIG PL AM(S)1 ARM(40')LUM EA 11,500.000 1.000 0.000 1.00 11,500.00

3470 06866047 000 INS TRF SIG PL AM(S)1 ARM(44')LUM EA 12,250.000 4.000 0.000 4.00 49,000.00

3475 06866055 000 INS TRF SIG PL AM(S)1 ARM(50')LUM EA 22,500.000 3.000 0.000 2.00 45,000.00

3480 06866057 000 INS TRF SIG PL AM(S)1 ARM(55') EA 21,000.000 1.000 0.000 1.00 21,000.00

3485 06866215 000 INS TRF SIG PL AM(S)2 ARM(55-36')LUM EA 26,650.000 1.000 0.000 1.00 26,650.00

3490 06866219 000 INS TRF SIG PL AM(S)2 ARM(55-40')LUM EA 27,500.000 1.000 0.000 1.00 27,500.00

3495 06876001 000 PED POLE ASSEMBLY EA 1,750.000 20.000 0.000 20.00 35,000.00

3500 06886001 000 PED DETECT PUSH BUTTON (APS) EA 1,500.000 24.000 0.000 28.00 42,000.00

3505 60246002 000 HPPM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.450 2,020.000 0.000 2,723.00 1,225.35

3510 60246005 000 HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.450 732.000 0.000 254.00 114.30

3515 60246014 000 HPPM W/RET REQ TY I(Y)4"(BRK)(090MIL) LF 0.450 10.000 0.000 10.00 4.50

3520 60246017 000 HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.450 6,014.000 0.000 3,058.00 1,376.10

3525 60256001 000 RADAR PRESENCE DETECTOR EA 9,600.000 10.000 0.000 10.00 96,000.00

3530 60256002 000 RADAR PRESENCE DETECTOR COMM CABLE LF 5.000 6,550.000 0.000 7,728.00 38,640.00

3535 60546001 000 SPREAD SPECTRUM RADIO EA 3,750.000 4.000 0.000 4.00 15,000.00

3540 60546005 000 ANTENNA (UNI-DIRECTIONAL) EA 800.000 4.000 0.000 4.00 3,200.00

3545 60576001 000 RADAR ADVANCED DETECTION DEVICE EA 10,500.000 10.000 0.000 10.00 105,000.00

3555 96026001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 48,275.02 48,275.02

3575 03446159 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 18,123.000 0.000 2,730.15 2,730.15

HMAC ITEM 344 PRODUCTION TESTING

3580 03446160 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 18,123.000 0.000 -6,829.61 -6,829.61

HMAC ITEM 344 PLACEMENT TESTING

Category Subtotal $2,256,735.46

016810070NH 1502(294)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

1186 01046021 REMOVING CONC (CURB) LF 5.600 0.000 30.000 0.000 0.00

APPROX STA 1007+00 RT

1187 01046022 REMOVING CONC (CURB AND GUTTER) LF 5.750 0.000 10.000 0.000 0.00

EXTRA WORK AT BENT#4 (CO#8)

1235 01646043 000 DRILL SEEDING (TEMP) (COOL) SY 0.400 8,296.000 -398.000 0.000 0.00

1245 01686001 000 VEGETATIVE WATERING MG 30.000 1,675.600 -80.400 0.000 0.00

1276 96086031 UNIQUE CHANGE ORDER ITEM 31 DOL -1.000 0.000 4,575.000 0.000 0.00

Corrective Action Taken by TxDOT to Correct Ride

1282 04006006 CUT & RESTORING PAV SY 66.000 0.000 20.000 0.000 0.00

1295 04166004 000 DRILL SHAFT (36 IN) LF 200.000 144.000 -144.000 0.000 0.00

1305 04166018 000 DRILL SHAFT (SIGN MTS) (24 IN) LF 175.000 14.000 0.000 0.000 0.00

1325 04206010 000 CL A CONC (PLUG) EA 72.500 3.000 0.000 0.000 0.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 31ESTIMATE 0042

1430 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 78.750 132.000 -132.000 0.000 0.00

1432 04546003 ARMOR JOINT LF 211.840 0.000 0.000 0.000 0.00

1490 05066020 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 50.000 78.000 0.000 0.000 0.00

1495 05066024 001 CONSTRUCTION EXITS (REMOVE) SY 30.000 78.000 0.000 0.000 0.00

1565 05296026 000 CONC CURB (TY IV) LF 30.000 74.000 0.000 0.000 0.00

1570 05406003 000 MTL THRIE-BEAM GD FEN (TIM POST) LF 21.000 1,150.000 -1,150.000 0.000 0.00

1614 96086008 UNIQUE CHANGE ORDER ITEM 8 DOL 636.300 0.000 1.000 0.000 0.00

BI-DIRECTIONAL TRANSITION FOR CRASH CUSHION ATTENUATOR

1670 06366002 000 ALUMINUM SIGNS (TY G) SF 33.000 96.000 -96.000 0.000 0.00

1686 96086019 UNIQUE CHANGE ORDER ITEM 19 DOL 1,976.140 0.000 1.000 0.000 0.00

Increased Material Price for Small Signs, Paid by Lump Sum

1715 06476001 000 INSTALL LRSS (STRUCT STEEL) LB 7.000 613.000 -613.000 0.000 0.00

1755 06586001 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 75.000 6.000 0.000 0.000 0.00

1760 06586013 000 INSTL DEL ASSM (D-SW)SZ (BRF)CTB EA 75.000 22.000 0.000 0.000 0.00

1765 06586018 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GND EA 75.000 3.000 0.000 0.000 0.00

1770 06586026 000 INSTL DEL ASSM (D-SY)SZ (BRF)CTB EA 75.000 10.000 0.000 0.000 0.00

1775 06586036 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 50.000 20.000 0.000 0.000 0.00

1782 06626014 WK ZN PAV MRK NON-REMOV (W)12"(SLD) LF 1.050 0.000 120.000 0.000 0.00

ADDED TO CONTRACT

1783 06626031 WK ZN PAV MRK NON-REMOV(W)36"(YLD TRI) EA 37.000 0.000 3.000 0.000 0.00

ADDED TO CONTRACT

1784 06626034 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.250 0.000 500.000 0.000 0.00

ADDED TO CSJ

1805 06626083 000 WK ZN PAV MRK REMOV (W)(EXIT GORE) EA 1,040.000 3.000 0.000 0.000 0.00

1810 06626095 000 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.900 3,575.000 0.000 0.000 0.00

1840 06666228 000 PAVEMENT SEALER 12" LF 0.350 2,169.000 0.000 0.000 0.00

1845 06666239 000 PAVEMENT SEALER (ENTR GORE) EA 7.200 3.000 0.000 0.000 0.00

1850 06666240 000 PAVEMENT SEALER (EXIT GORE) EA 7.200 4.000 0.000 0.000 0.00

1890 06726004 000 PLOWABLE REFL PAV MRKR TY II-C-R EA 43.750 171.000 -171.000 0.000 0.00

1895 06726010 000 REFL PAV MRKR TY II-C-R EA 3.150 43.000 0.000 0.000 0.00

1920 06786006 000 PAV SURF PREP FOR MRK (12") LF 1.900 2,169.000 0.000 0.000 0.00

1925 06786017 000 PAV SURF PREP FOR MRK (ENTR GORE) EA 610.000 3.000 0.000 0.000 0.00

1930 06786018 000 PAV SURF PREP FOR MRK (EXIT GORE) EA 610.000 4.000 0.000 0.000 0.00

1940 50016001 000 GEOGRID BASE REINFORCEMENT (TY I) SY 5.000 1,488.000 0.000 0.000 0.00

1983 96086015 UNIQUE CHANGE ORDER ITEM 15 DOL 114,524.140 0.000 0.000 0.000 0.00

MSE WALL DELAYS - PARTNERING RESOLUTION, Paid by LS

1988 96086033 UNIQUE CHANGE ORDER ITEM 33 DOL 1.000 0.000 4,824.890 0.000 0.00

Cost to secure TY G signs & steel for install on adj. proj.

0.00Category Subtotal

027501166NH 1502(372)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

0120 01346001 000 BACKFILL (TY A) STA 715.000 58.000 0.000 0.000 0.00

0130 01646011 000 BROADCAST SEED (TEMP) (COOL) SY 0.300 16,376.000 0.000 0.000 0.00

0135 01646039 000 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.300 30,509.000 0.000 0.000 0.00

0140 01646043 000 DRILL SEEDING (TEMP) (COOL) SY 0.400 30,509.000 0.000 0.000 0.00

0145 01686001 000 VEGETATIVE WATERING MG 30.000 789.000 0.000 0.000 0.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 31ESTIMATE 0042

0155 02476423 000 FL BS(CMP IN PLC)(TY A,B, OR D GR4)(8") SY 12.000 17,576.000 -17,576.000 0.000 0.00

0165 02606006 000 LIME TRT (EXST MATL) (6") SY 2.650 17,576.000 -13,643.000 0.000 0.00

0175 03146010 000 EMULS ASPH (EROSN CONT)(SS-1) GAL 8.000 2,930.000 0.000 0.000 0.00

0195 03446123 000 SUPERPAVE MIXTURES SP-D SAC-A PG70-28 TON 120.000 6,041.000 -6,041.000 0.000 0.00

0265 04206010 000 CL A CONC (PLUG) EA 72.500 1.000 0.000 0.000 0.00

0280 04206037 000 CL C CONC (COLUMN) CY 1,200.000 14.730 0.000 0.000 0.00

0340 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 78.750 134.000 -134.000 0.000 0.00

0465 05066035 001 SANDBAGS FOR EROSION CONTROL EA 10.000 66.000 0.000 0.000 0.00

0525 05306005 000 DRIVEWAYS (ACP) SY 71.500 176.000 0.000 0.000 0.00

0530 05306024 000 TURNOUTS (RAP) SY 16.500 484.000 0.000 0.000 0.00

0535 05316001 000 CONC SIDEWALKS (4") SY 46.250 398.000 0.000 0.000 0.00

0585 05456001 000 CRASH CUSH ATTEN (INSTL) EA 13,500.000 1.000 -1.000 0.000 0.00

0597 96086007 UNIQUE CHANGE ORDER ITEM 7 DOL 2,121.000 0.000 1.000 0.000 0.00

MOBILIZATION FOR REACT 350 INSTALL IF NECESSARY

0640 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 22.000 180.000 0.000 0.000 0.00

0685 06366008 000 REPLACE EXISTING ALUMINUM SIGNS(TY G) SF 40.000 54.000 -54.000 0.000 0.00

0775 06586001 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 75.000 22.000 0.000 0.000 0.00

0780 06586013 000 INSTL DEL ASSM (D-SW)SZ (BRF)CTB EA 75.000 6.000 0.000 0.000 0.00

0790 06586027 000 INSTL DEL ASSM (D-SY)SZ (BRF)CTB (BI) EA 80.000 13.000 0.000 0.000 0.00

0795 06586036 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 50.000 25.000 0.000 0.000 0.00

0800 06586047 000 INSTL OM ASSM (OM-2Y)(WC)GND EA 50.000 5.000 0.000 0.000 0.00

0805 06586048 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 60.000 4.000 0.000 0.000 0.00

0810 06586060 000 REMOVE DELIN & OBJECT MARKER ASSMS EA 30.000 78.000 0.000 0.000 0.00

0815 06586063 000 INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2(BR) EA 50.000 31.000 0.000 0.000 0.00

0825 06626017 000 WK ZN PAV MRK NON-REMOV (W)(ARROW) EA 99.250 2.000 0.000 0.000 0.00

0830 06626029 000 WK ZN PAV MRK NON-REMOV(W)(WORD) EA 157.000 2.000 0.000 0.000 0.00

0845 06666032 000 REFL PAV MRK TY I (W)8"(LNDP)(090MIL) LF 0.700 350.000 0.000 0.000 0.00

0855 06666038 000 REFL PAV MRK TY I (W)12"(LNDP)(090MIL) LF 1.050 717.000 0.000 0.000 0.00

0860 06666041 000 REFL PAV MRK TY I (W)12"(SLD)(090MIL) LF 1.050 1,622.000 76.000 0.000 0.00

0885 06666074 000 REFL PAV MRK TY I (W)(NUMBER)(090MIL) EA 193.000 2.000 0.000 0.000 0.00

0895 06666224 000 PAVEMENT SEALER 4" LF 0.100 1,413.000 0.000 0.000 0.00

0900 06666228 000 PAVEMENT SEALER 12" LF 0.350 455.000 0.000 0.000 0.00

0915 06776005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.900 950.000 0.000 0.000 0.00

0925 06776012 000 ELIM EXT PAV MRK & MRKS (WORD) EA 20.900 2.000 4.000 0.000 0.00

0950 60246005 000 HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.450 12,793.000 0.000 0.000 0.00

0955 60246017 000 HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.450 15,536.000 0.000 0.000 0.00

0981 96086029 UNIQUE CHANGE ORDER ITEM 29 DOL 1.000 0.000 2,000.000 0.000 0.00

SPECIAL DRAINAGE WORK AT NW CORNER SL335 AND IH40

0982 96086030 UNIQUE CHANGE ORDER ITEM 30 DOL 1.000 0.000 2,000.000 0.000 0.00

ADD'L COSTS TO PROVIDE DRAINAGE STRUCTURE AT STA 695+36 WBFR

0983 96076001 STOCK ACCOUNT MATERIAL PURCHASE DOL 1.000 0.000 0.000 0.000 0.00

District + Account: 040000-D293

0984 96076001 STOCK ACCOUNT MATERIAL PURCHASE DOL 1.000 0.000 0.000 0.000 0.00

District + Account: 040002-D293

0985 96086034 UNIQUE CHANGE ORDER ITEM 34 DOL 1.000 0.000 0.000 0.000 0.00

Cost to pay price difference in W4-3 signs

0986 96086035 UNIQUE CHANGE ORDER ITEM 35 DOL 1.000 0.000 0.000 0.000 0.00

Cost to pay for Metal Stars of Texas

0987 96086036 UNIQUE CHANGE ORDER ITEM 36 DOL 1.000 0.000 0.000 0.000 0.00

Cost to pay for seven TY 22 ADA Ramps Turnkey

0.00Category Subtotal

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 31ESTIMATE 0042

027501167BR 1502(373)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

2165 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 78.750 110.000 -110.000 0.000 0.00

0.00Category Subtotal

263503017NH 1502(374)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

2360 01046032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 15.600 2.000 0.000 0.000 0.00

2380 01646007 000 BROADCAST SEED (PERM) (URBAN) (CLAY) SY 0.300 4,198.000 0.000 0.000 0.00

2385 01646011 000 BROADCAST SEED (TEMP) (COOL) SY 0.300 4,198.000 0.000 0.000 0.00

2415 03146010 000 EMULS ASPH (EROSN CONT)(SS-1) GAL 8.000 262.000 0.000 0.000 0.00

2430 03516002 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(6") SY 110.000 17.000 0.000 0.000 0.00

2510 06246008 000 GROUND BOX TY C (162911)W/APRON EA 1,150.000 3.000 0.000 0.000 0.00

2525 06286189 000 ELC SRV TY D 120/240 070(NS)SS(E)SP(U) EA 5,250.000 2.000 0.000 0.000 0.00

2545 06626004 000 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.250 12,305.000 0.000 0.000 0.00

2546 06626031 WK ZN PAV MRK NON-REMOV(W)36"(YLD TRI) EA 37.000 0.000 5.000 0.000 0.00

ADDED TO CONTRACT

2550 06626034 000 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.250 9,070.000 0.000 0.000 0.00

2551 06626060 WK ZN PAV MRK REMOV (W)4"(BRK) LF 0.900 0.000 500.000 0.000 0.00

ADDED TO CSJ

2552 06626063 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.900 0.000 5,000.000 0.000 0.00

ADDED TO CSJ

2553 06626095 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.900 0.000 5,000.000 0.000 0.00

ADDED TO CSJ

2560 06666047 000 REFL PAV MRK TY I (W)24"(SLD)(090MIL) LF 2.150 216.000 0.000 0.000 0.00

2565 06666053 000 REFL PAV MRK TY I (W)(ARROW)(090MIL) EA 99.250 10.000 0.000 0.000 0.00

2570 06666077 000 REFL PAV MRK TY I (W)(WORD)(090MIL) EA 157.000 10.000 0.000 0.000 0.00

2585 06776007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.750 220.000 0.000 0.000 0.00

2590 06776008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 15.700 4.000 0.000 0.000 0.00

2595 06776012 000 ELIM EXT PAV MRK & MRKS (WORD) EA 20.900 4.000 0.000 0.000 0.00

2596 06776019 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 11.500 0.000 5.000 0.000 0.00

ADDED TO CSJ

2715 06906007 000 REPLACE OF GROUND BOXES EA 1,100.000 3.000 0.000 0.000 0.00

2720 60246005 000 HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.450 806.000 0.000 0.000 0.00

0.00Category Subtotal

263504029NH 1502(374)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

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 31ESTIMATE 0042

2980 03516002 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(6") SY 110.000 40.000 0.000 0.000 0.00

3115 05306005 000 DRIVEWAYS (ACP) SY 71.500 65.000 0.000 0.000 0.00

3130 05316008 000 CURB RAMPS (TY 5) EA 1,920.000 1.000 0.000 0.000 0.00

3145 06106007 000 REMOVE RD IL ASM (SHOE-BASE) EA 275.000 1.000 -1.000 0.000 0.00

3215 06286189 000 ELC SRV TY D 120/240 070(NS)SS(E)SP(U) EA 5,250.000 1.000 0.000 0.000 0.00

3240 06626004 000 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.250 3,780.000 0.000 0.000 0.00

3245 06626034 000 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.250 16,985.000 0.000 0.000 0.00

3246 06626063 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.900 0.000 2,000.000 0.000 0.00

ADDED TO CSJ

3247 06626095 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.900 0.000 10,000.000 0.000 0.00

ADDED TO CSJ

3250 06666005 000 REFL PAV MRK TY I (W)4"(DOT)(090MIL) LF 0.350 112.000 0.000 0.000 0.00

3305 06666228 000 PAVEMENT SEALER 12" LF 0.350 282.000 0.000 0.000 0.00

3310 06666230 000 PAVEMENT SEALER 24" LF 0.700 89.000 0.000 0.000 0.00

3335 06726015 000 TRAFFIC BUTTON TY I-R EA 2.600 13.000 0.000 0.000 0.00

3430 06826025 000 BACK PLATE (12")(5 SEC) EA 150.000 2.000 0.000 0.000 0.00

3550 96016001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 0.000 0.00

3560 96026002 PAYMENT ADJUSTMENT-NEG DOL -1.000 2,000.000 0.000 0.000 0.00

3565 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 22,244.750 0.000 0.000 0.00

HMAC ITEM 341 PRODUCTION TESTING

3570 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 22,244.750 0.000 0.000 0.00

HMAC ITEM 341 PLACEMENT TESTING

3585 05856001 RIDE PAYMENT ADJUSTMENT (ITEM 340) DOL 1.000 13,226.000 0.000 0.000 0.00

HMAC RIDE QUALITY ITEM 340

3590 05856002 RIDE PAYMENT ADJUSTMENT (ITEM 341) DOL 1.000 74,634.000 0.000 0.000 0.00

HMAC RIDE QUALITY ITEM 341

3595 05856004 RIDE PAYMENT ADJUSTMENT (ITEM 344) DOL 1.000 7,953.000 0.000 0.000 0.00

HMAC RIDE QUALITY ITEM 344

3600 05856006 RIDE PAYMENT ADJUSTMENT (ITEM 360) DOL 1.000 6,227.000 0.000 0.000 0.00

CONCRETE RIDE PAVEMENT RIDE

0.00Category Subtotal

016810070NH 1502(294)PROJECT CONTROL

CATEGORY DESCRIPTION

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)

NO CATEGORY MISC

SUPP DESCRIPTION

1987 96086032 UNIQUE CHANGE ORDER ITEM 32 DOL 1.000 0.000 3,017.530 0.000 0.00

Cost to secure TY O & TY A signs for install on adj. project

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $30,466,532.77

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 31ESTIMATE 0042

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01006002 000 STA 78,000.000PREPARING ROW 17.950 1,400,100.00 17.95

01006008 000 EA 475.000PREPARING ROW (TREE) (0" TO 6" DIA) 4.000 1,900.00 3.00

01006009 000 EA 785.000PREPARING ROW (TREE) (6" TO 24" DIA) 10.000 7,850.00 8.00

01046001 000 SY 15.000REMOVING CONC (PAV) 3,930.630 58,959.45 2,888.00

01046009 000 SY 5.200REMOVING CONC (RIPRAP) 2,430.000 12,636.00 2,345.00

01046011 000 SY 10.000REMOVING CONC (MEDIANS) 1,337.330 13,373.30 1,389.00

01046015 000 SY 7.100REMOVING CONC (SIDEWALKS) 1,342.000 9,528.20 1,336.00

01046017 000 SY 11.900REMOVING CONC (DRIVEWAYS) 481.000 5,723.90 382.00

01046021 000 LF 5.600REMOVING CONC (CURB) 2,366.000 13,249.60 1,950.00

01046022 000 LF 5.750REMOVING CONC (CURB AND GUTTER) 6,409.000 36,851.75 6,153.00

01046024 000 SY 150.000REMOVING CONC (RETAINING WALLS) 156.000 23,400.00 30.00

01046032 000 SY 15.600REMOVING CONC (WHEELCHAIR RAMP) 139.000 2,168.40 129.00

01046037 LF 89.330REMOVE CONC (RAIL) 8.000 714.64 0.00

01056002 000 SY 3.600REMOVING STAB BASE AND ASPH PAV (2") 1,112.000 4,003.20 1,112.00

01056008 000 SY 9.500REMOVING STAB BASE AND ASPH PAV (6") 707.000 6,716.50 384.00

01056011 000 SY 14.000REMOVING STAB BASE AND ASPH PAV (2"-6") 1,573.620 22,030.68 1,542.00

01056020 000 SY 10.300REMOVING STAB BASE & ASPH PAV (12") 1,745.000 17,973.50 598.00

01056044 000 SY 9.300REMOVING STAB BASE AND ASPH PAV (10") 2,320.000 21,576.00 2,264.00

01056059 000 SY 25.000REMOVING STAB BASE & ASPH PAV(13"-18") 936.000 23,400.00 936.00

01056084 000 SY 15.000REM STAB BASE & ASPH (6"-12") 615.000 9,225.00 615.00

01106001 000 CY 12.000EXCAVATION (ROADWAY) 30,259.000 363,108.00 24,949.00

01326004 000 CY 18.000EMBANKMENT (FINAL)(DENS CONT)(TY B) 9,845.300 177,215.40 7,590.00

01326006 000 CY 26.000EMBANKMENT (FINAL)(DENS CONT)(TY C) 6,032.000 156,832.00 5,920.00

01616017 000 SY 3.550COMPOST MANUF TOPSOIL (4") 8,515.000 30,228.25 8,296.00

01626002 000 SY 22.600BLOCK SODDING 269.000 6,079.40 216.00

01626003 000 SY 0.650STRAW OR HAY MULCH 8,515.085 5,534.81 8,296.00

01646007 000 SY 0.300BROADCAST SEED (PERM) (URBAN) (CLAY) 2,389.000 716.70 16,376.00

01646037 000 SY 0.500DRILL SEEDING (PERM) (URBAN) (SANDY) 8,515.000 4,257.50 8,296.00

01666001 000 AC 1,000.000FERTILIZER 1.750 1,750.00 1.72

01686001 000 MG 30.000VEGETATIVE WATERING 4.000 120.00 74.00

02166001 000 HR 135.000PROOF ROLLING 14.000 1,890.00 8.00

02476228 000 SY 15.000FL BS (CMP IN PLC)(TY A OR B GR 4)(9") 1,515.000 22,725.00 1,878.00

02476472 SY 18.930FL BS(CMP IN PLC)(TY A,B OR D GR4)(12") 23,296.340 440,999.72 0.00

02606004 000 TON 200.000LIME (QUICKLIME (DRY)) 712.650 142,530.00 106.00

02606020 SY 9.120LIME TRT (EXST MATL)(15") 24,696.000 225,227.52 0.00

02606079 000 SY 3.000LIME TRT (SUBGRADE)(6") 3,759.000 11,277.00 5,905.00

02756001 000 TON 220.000CEMENT 55.820 12,280.40 55.00

02756002 000 SY 15.000CEMENT TREAT (EXIST MATL) (6") 3,768.910 56,533.65 3,978.00

02926002 000 TON 90.000ASPHALT STAB BASE (GR 2)(PG 64) 3,120.550 280,849.50 2,756.00

03106009 000 GAL 5.000PRIME COAT (MC-30) 6,119.900 30,599.50 5,789.00

03166001 000 GAL 3.500ASPH (MULTI OPTION) 7,878.550 27,574.93 13,009.00

03166175 000 CY 135.000AGGR(TY-B GR-4 SAC-B) 275.866 37,241.91 413.00

03406050 000 TON 125.000D-GR HMA(SQ) TY-C PG70-22 1,259.620 157,452.50 970.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 31ESTIMATE 0042

03416009 000 TON 110.000D-GR HMA TY-B PG64-28 1,485.050 163,355.50 1,357.00

03416084 000 TON 120.000D-GR HMA TY-C SAC-A, PG70-28 7,622.650 914,718.00 6,171.00

03416084 TON 124.770D-GR HMA TY-C SAC-A, PG70-28 4,222.451 526,835.21 6,171.00

Overall increase above 125%PQ for item 0341-6084 is shown

03446051 TON 120.000SUPERPAVE MIXTURES SP-C SAC-A PG70-28 7,798.707 935,844.84 0.00

SUBSTITUTE SP-C FOR SP-D

03446159 DOL 1.000PRODUCTION PAYMENT ADJUSTMENT 2,730.150 2,730.15 18,123.00

HMAC ITEM 344 PRODUCTION TESTING

03446160 DOL 1.000PLACEMENT PAYMENT ADJUSTMENT -6,829.610 -6,829.61 18,123.00

HMAC ITEM 344 PLACEMENT TESTING

03546023 000 SY 15.700PLANE ASPH CONC PAV(0" TO 4") 2,431.450 38,173.77 2,417.00

03546041 000 SY 13.700PLANE ASPH CONC PAV (1.5") 1,508.000 20,659.60 2,068.00

03546045 000 SY 7.200PLANE ASPH CONC PAV (2") 9,784.325 70,447.15 7,596.00

03546049 000 SY 44.750PLANE ASPH CONC PAV (6") 1,318.000 58,980.50 959.00

03606003 000 SY 75.000CONC PVMT (CONT REINF - CRCP) (9") 4,072.240 305,418.00 4,185.00

03606004 SY 183.050CONC PVMT (CONT REINF - CRCP) (10") 120.000 21,966.00 0.00

04006005 000 CY 152.000CEM STABIL BKFL 2,065.050 313,887.60 1,766.00

04006006 000 SY 66.000CUT & RESTORING PAV 289.000 19,074.00 338.00

04016001 000 CY 169.000FLOWABLE BACKFILL 59.300 10,021.70 18.00

04026001 000 LF 2.000TRENCH EXCAVATION PROTECTION 1,293.850 2,587.70 1,152.80

04036001 000 SF 25.000TEMPORARY SPL SHORING 44,503.000 1,112,575.00 26,405.00

04166003 LF 441.910DRILL SHAFT (30 IN) 53.000 23,421.23 0.00

04166004 000 LF 200.000DRILL SHAFT (36 IN) 2,364.000 472,800.00 2,348.00

04166005 LF 218.820DRILL SHAFT (42 IN) 273.000 59,737.86 0.00

REVISED DRILLED SHAFTS AT ABUT#1

04166006 000 LF 300.000DRILL SHAFT (48 IN) 220.000 66,000.00 242.00

04166008 000 LF 400.000DRILL SHAFT (60 IN) 1,567.000 626,800.00 1,567.00

04166016 000 LF 50.000DRILL SHAFT (SIGN MTS) (12 IN) 21.000 1,050.00 21.00

04166018 000 LF 175.000DRILL SHAFT (SIGN MTS) (24 IN) 45.000 7,875.00 24.00

04166019 000 LF 435.000DRILL SHAFT (SIGN MTS) (30 IN) 56.000 24,360.00 56.00

04166022 000 LF 500.000DRILL SHAFT (SIGN MTS) (48 IN) 62.000 31,000.00 62.00

04166023 000 LF 760.000DRILL SHAFT (SIGN MTS) (54 IN) 107.000 81,320.00 107.00

04166026 000 LF 600.000DRILL SHAFT (HIGH MAST POLE) (60 IN) 87.000 52,200.00 87.00

04166029 000 LF 200.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 24.000 4,800.00 24.00

04206002 000 CY 855.000CL A CONC (MISC) 9.467 8,094.29 4.00

04206007 000 CY 395.000CL A CONC (FLUME) 108.810 42,979.95 52.30

04206009 000 EA 1,400.000CL A CONC (COLLAR) 6.000 8,400.00 6.00

04206014 000 CY 1,000.000CL C CONC (ABUT)(HPC) 202.700 202,700.00 199.20

04206019 CY 3,751.560CL C CONC (ABUT)(EXTEND) 4.300 16,131.71 0.00

26th AVE ABUT

04206026 000 CY 1,300.000CL C CONC (BENT)(HPC) 246.200 320,060.00 246.20

04206030 000 CY 1,200.000CL C CONC (CAP)(HPC) 251.500 301,800.00 251.50

04206038 000 CY 1,200.000CL C CONC (COLUMN)(HPC) 176.060 211,272.00 169.80

04206044 000 CY 800.000CL C CONC (FOOTING)(HPC) 229.000 183,200.00 221.40

04206066 000 CY 450.000CL C CONC (RAIL FOUNDATION) 265.900 119,655.00 312.20

04206074 000 CY 1,270.000CL C CONC (MISC) 38.000 48,260.00 38.00

04206145 000 CY 1,000.000CL A CONC (SPANDREL) 51.600 51,600.00 39.00

04226002 000 SF 25.000REINF CONC SLAB (HPC) 66,505.000 1,662,625.00 66,505.00

04226016 000 CY 750.000APPROACH SLAB (HPC) 273.200 204,900.00 273.20

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 31ESTIMATE 0042

04226035 CY 1,083.800APPROACH SLAB (EXTEND) 11.000 11,921.80 0.00

04236001 000 SF 55.000RETAINING WALL (MSE) 15,174.700 834,608.50 14,562.00

04236007 000 SF 90.000RETAINING WALL (DRILL SHAFT) (FACIA) 573.000 51,570.00 573.00

04236008 000 SF 50.000RETAINING WALL (CAST - IN - PLACE) 24,971.930 1,248,596.50 24,256.00

04236008 SF 65.040RETAINING WALL (CAST - IN - PLACE) 10,688.000 695,147.52 24,256.00

REVISED PRICE, WALL 1A

04256038 000 LF 175.000PRESTR CONC GIRDER (TX46) 4,206.000 736,050.00 4,206.00

04256039 000 LF 175.000PRESTR CONC GIRDER (TX54) 4,621.400 808,745.00 4,621.40

04276003 000 SF 2.000OPAQUE SEALER FINISH 6,025.000 12,050.00 6,025.00

04276004 000 SF 2.000SILICONE RESIN PAINT FINISH 8,950.540 17,901.08 9,334.00

04326001 000 CY 420.000RIPRAP (CONC)(4 IN) 1,447.981 608,152.02 1,082.10

04326002 000 CY 432.000RIPRAP (CONC)(5 IN) 160.290 69,245.28 129.00

04326045 000 CY 490.000RIPRAP (MOW STRIP)(4 IN) 189.722 92,963.78 167.00

04396013 SY 41.270MULTI-LAYER POLYMER OVERLAY 3,257.000 134,427.01 0.00

Includes Mobilization; Shot Blasting & Multi-Layer Polymer

04426007 000 LB 12.000STR STEEL (MISC NON - BRIDGE) 3,588.000 43,056.00 3,588.00

04506023 000 LF 58.500RAIL (TY SSTR) 1,240.000 72,540.00 1,624.00

04506027 000 LF 75.000RAIL (TY T80SS) 291.000 21,825.00 1,499.00

04506028 000 LF 75.000RAIL (TY T80SS)(HPC) 4,199.000 314,925.00 3,444.20

04506054 000 LF 75.000RAIL (TY SSTR) (W/DRAIN SLOTS) 384.000 28,800.00 227.00

04506062 LF 528.900RAIL (TY SSTR)(MOD) 161.000 85,152.90 0.00

04506065 000 LF 100.000RAIL (TY T80SS) W/DRAIN SLOTS 312.000 31,200.00 33.00

04516024 LF 54.540RETROFIT RAIL (TY SSTR) 211.000 11,507.94 0.00

04546001 000 LF 78.750SEALED EXPANSION JOINT (4 IN) (SEJ - A) 0.000 0.00 0.00

04546001 LF 110.130SEALED EXPANSION JOINT (4 IN) (SEJ - A) 376.000 41,408.89 0.00

REVISED COST FOR MORE DURABLE JOINT

04626003 000 LF 250.000CONC BOX CULV (4 FT X 2 FT) 308.000 77,000.00 302.00

04626097 000 LF 450.000CONC BOX CULV (7 FT X 2 FT) 696.000 313,200.00 696.00

04626119 000 LF 350.000CONC BOX CULV (4 FT X 1.5 FT) 52.000 18,200.00 52.00

04646016 000 LF 350.000RC PIPE (CL IV)(12 IN) 4.000 1,400.00 4.00

04646017 000 LF 120.000RC PIPE (CL IV)(18 IN) 125.270 15,032.40 108.30

04646017 LF 442.460RC PIPE (CL IV)(18 IN) 5.500 2,433.53 108.30

04646018 000 LF 110.000RC PIPE (CL IV)(24 IN) 2,215.340 243,687.40 2,230.80

04646018 LF 133.570RC PIPE (CL IV)(24 IN) 36.800 4,915.38 2,230.80

04646024 000 LF 400.000RC PIPE (CL V)(12 IN) 8.000 3,200.00 8.00

04656001 000 EA 5,000.000INLET (COMPL)(TY S) 6.000 30,000.00 6.00

04656002 000 EA 5,000.000MANH (COMPL)(PRM)(48IN) 5.000 25,000.00 3.00

04656006 000 EA 5,000.000JCTBOX(COMPL)(PJB)(4FTX4FT) 1.000 5,000.00 1.00

04656012 000 EA 12,400.000JCTBOX(COMPL)(PJB)(8FTX8FT) 2.000 24,800.00 2.00

04656014 000 EA 3,600.000INLET (COMPL)(PCO)(3FT)(LEFT) 2.000 7,200.00 2.00

04656015 000 EA 5,000.000INLET (COMPL)(PCO)(3FT)(RIGHT) 1.000 5,000.00 1.00

04656016 000 EA 7,000.000INLET (COMPL)(PCO)(3FT)(BOTH) 2.000 14,000.00 2.00

04656070 000 EA 4,000.000INLET (COMPL)(PSL)(RC)(3FTX3FT) 1.000 4,000.00 1.00

04656126 000 EA 3,500.000INLET (COMPL)(PSL)(FG)(3FTX3FT-3FTX3FT) 6.000 21,000.00 5.00

04656149 000 EA 5,000.000INLET (COMPL)(PAZD)(SL)(3FTX3FT) 2.000 10,000.00 2.00

04656168 000 EA 5,000.000INLET (COMPL)(TY A) 4.000 20,000.00 4.00

04656168 EA 10,817.100INLET (COMPL)(TY A) 1.000 10,817.10 4.00

04656225 000 EA 5,000.000JCT BOX (COMPL)(SPL) 4.000 20,000.00 4.00

04656225 EA 10,573.190JCT BOX (COMPL)(SPL) 1.000 10,573.19 4.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 31ESTIMATE 0042

04656256 000 EA 4,000.000INLET(COMPL)(CURB)(SPL) 2.972 11,888.00 3.00

04656257 000 EA 10,500.000INLET(COMPL)(WALL)(SPL) 1.000 10,500.00 1.00

04676132 000 EA 4,000.000SET (TY I)(S= 4 FT)(HW= 2 FT)(4:1) (C) 4.000 16,000.00 4.00

04676136 000 EA 4,500.000SET (TY I) (S= 4 FT) (HW= 2FT) (6: 1) C 4.000 18,000.00 4.00

04676243 000 EA 10,000.000SET (TY I)(S= 7 FT)(HW= 3 FT)(6:1) (P) 3.000 30,000.00 3.00

04676395 000 EA 3,000.000SET (TY II) (24 IN) (RCP) (6: 1) (P) 1.000 3,000.00 1.00

04796002 000 EA 2,000.000ADJUSTING INLETS 2.000 4,000.00 2.00

04796006 000 EA 2,500.000ADJUSTING INLET (CAP) 1.000 2,500.00 2.00

04966002 000 EA 800.000REMOV STR (INLET) 15.000 12,000.00 15.00

04966005 000 EA 2,000.000REMOV STR (WINGWALL) 2.000 4,000.00 1.00

04966007 000 LF 30.000REMOV STR (PIPE) 763.000 22,890.00 791.00

04966008 000 LF 85.000REMOV STR (BOX CULVERT) 193.000 16,405.00 170.00

04966010 000 EA 75,000.000REMOV STR (BRIDGE 100 - 499 FT LENGTH) 2.000 150,000.00 2.00

04966035 000 EA 20,000.000REMOV STR (DRILL SHAFT) 1.000 20,000.00 1.00

05006001 000 LS 2,600,000.000MOBILIZATION 0.900 2,340,000.00 1.00

05026001 000 MO 40,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 31.000 1,240,000.00 28.00

05066038 001 LF 2.200TEMP SEDMT CONT FENCE (INSTALL) 329.000 723.80 1,947.00

05066039 001 LF 1.000TEMP SEDMT CONT FENCE (REMOVE) 239.000 239.00 1,947.00

05066040 001 LF 5.000BIODEG EROSN CONT LOGS (INSTL) (8") 2,705.100 13,525.50 623.00

05066041 001 LF 5.000BIODEG EROSN CONT LOGS (INSTL) (12") 824.000 4,120.00 500.00

05066043 001 LF 1.000BIODEG EROSN CONT LOGS (REMOVE) 1,890.100 1,890.10 1,123.00

05086001 000 SY 45.000CONSTRUCTING DETOURS 20,736.000 933,120.00 20,736.00

05126013 000 LF 15.000PORT CTB (DES SOURCE)(SGL SLP)(TY 1) 3,360.000 50,400.00 1,800.00

05126021 000 LF 12.000PORT CTB (DES SOURCE)(LOW PROF)(TY 1) 1,220.000 14,640.00 1,190.00

05126022 000 LF 20.000PORT CTB (DES SOURCE)(LOW PROF)(TY 2) 80.000 1,600.00 80.00

05126025 000 LF 15.000PORT CTB (MOVE)(SGL SLP)(TY 1) 360.000 5,400.00 2,490.00

05126049 000 LF 15.000PORT CTB (REMOVE)(SGL SLP)(TY 1) 3,360.000 50,400.00 1,800.00

05126057 000 LF 12.000PORT CTB (REMOVE)(LOW PROF)(TY 1) 1,560.000 18,720.00 1,190.00

05126058 000 LF 12.000PORT CTB (REMOVE)(LOW PROF)(TY 2) 80.000 960.00 80.00

05126077 000 LF 15.000PORT CTB (DES SOURCE)(SAFETY SH) 9,105.000 136,575.00 8,780.00

05126078 000 LF 15.000PORT CTB (MOVE)(SAFETY SH) 14,280.000 214,200.00 12,260.00

05126079 000 LF 15.000PORT CTB (STKPL)(SAFETY SH) 9,105.000 136,575.00 9,340.00

05146002 000 LF 100.000PERM CTB (SGL SLOPE) (TY 2) (42 ) 2,589.000 258,900.00 3,060.00

05146004 000 LF 150.000PERM CTB (SGL SLOPE) (TY 4) (42 ) 120.000 18,000.00 120.00

05146032 000 LF 130.000PERM CTB(SGL SLOPE)(TY 1)(42)(HPC)(MOD) 44.400 5,772.00 44.40

05286004 000 SY 97.750LANDSCAPE PAVERS 320.453 31,324.28 373.00

05296005 000 LF 5.900CONC CURB (MONO) (TY II) 1,369.600 8,080.64 1,443.00

05296007 000 LF 43.500CONC CURB & GUTTER (TY I) 631.300 27,461.55 731.00

05296008 000 LF 16.000CONC CURB & GUTTER (TY II) 9,718.750 155,500.00 6,160.00

05296011 000 LF 9.600CONC CURB (DOWEL) 552.000 5,299.20 1,057.00

05296013 000 LF 9.350CONC CURB (SPECIAL) (TYPE II) 128.200 1,198.67 181.00

05296025 000 LF 18.000CONC CURB (TY III) 1,218.000 21,924.00 1,044.00

05306004 000 SY 67.000DRIVEWAYS (CONC) 940.932 63,042.44 174.00

05316001 000 SY 46.250CONC SIDEWALKS (4") 2,119.522 98,027.90 1,599.00

05316004 000 EA 1,710.000CURB RAMPS (TY 1) 13.000 22,230.00 11.00

05316006 000 EA 1,760.000CURB RAMPS (TY 3) 4.000 7,040.00 2.00

05316013 000 EA 2,040.000CURB RAMPS (TY 10) 4.000 8,160.00 3.00

05366002 000 SY 51.750CONC MEDIAN 2,751.506 142,390.44 2,322.00

05406002 000 LF 20.000MTL W-BEAM GD FEN (STEEL POST) 4,546.500 90,930.00 3,150.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 31ESTIMATE 0042

05406006 000 EA 1,550.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 3.000 4,650.00 3.00

05406016 000 EA 1,100.000DOWNSTREAM ANCHOR TERMINAL SECTION 4.000 4,400.00 5.00

05406017 LF 42.420MTL BM GD FEN (LONG SPAN SYSTEM) 50.000 2,121.00 0.00

Long Span Added to Span Inlet Along IH 27

05426001 000 LF 3.000REMOVE METAL BEAM GUARD FENCE 4,535.000 13,605.00 4,457.50

05426002 000 EA 300.000REMOVE TERMINAL ANCHOR SECTION 6.000 1,800.00 5.00

05446001 000 EA 2,400.000GUARDRAIL END TREATMENT (INSTALL) 7.000 16,800.00 6.00

05446003 000 EA 300.000GUARDRAIL END TREATMENT (REMOVE) 5.000 1,500.00 1.00

05456001 000 EA 13,500.000CRASH CUSH ATTEN (INSTL) 3.000 40,500.00 3.00

05456002 000 EA 1,000.000CRASH CUSH ATTEN (DES SOURCE) 8.500 8,500.00 2.00

05456003 000 EA 4,000.000CRASH CUSH ATTEN (MOVE & RESET) 3.000 12,000.00 2.00

05456004 000 EA 1,000.000CRASH CUSH ATTEN (STKPL) 1.000 1,000.00 2.00

05456005 000 EA 1,000.000CRASH CUSH ATTEN (REMOVE) 6.000 6,000.00 3.00

05456019 000 EA 11,000.000CRASH CUSH ATTEN (INSTL)(S)(N)(TL3) 1.000 11,000.00 2.00

05456025 EA 22,104.000CRASH CUSHION ATTEN (INSTALL)(REACT)(N) 3.000 66,312.00 0.00

06106008 000 EA 275.000REMOVE RD IL ASM (CTB MOUNT) 5.000 1,375.00 5.00

06106009 000 EA 275.000REMOVE RD IL ASM (TRANS-BASE) 12.000 3,300.00 11.00

06106013 000 EA 2,400.000IN RD IL AM (U/P) (TY 2) (150W) S 1.000 2,400.00 1.00

06106106 000 EA 2,400.000IN RD IL (U/P) (TY 2) (150W EQ) LED 8.000 19,200.00 6.00

06106191 000 EA 4,400.000IN RD IL (TY SP) 38S-8-8 (250W EQ) LED 12.000 52,800.00 12.00

06106254 000 EA 3,600.000IN RD IL (TY ST) 40T-8 (250W EQ) LED 4.000 14,400.00 7.00

06136004 000 EA 30,530.000HI MST IL POLE (125 FT)(100 MPH) 3.000 91,590.00 3.00

06186019 000 LF 6.000CONDT (PVC) (SCH 40) (1 1/4") 3,301.000 19,806.00 3,670.00

06186023 000 LF 8.000CONDT (PVC) (SCH 40) (2") 659.000 5,272.00 195.00

06186043 000 LF 20.000CONDT (PVC) (SCH 80) (1 1/4") (BORE) 452.000 9,040.00 340.00

06186046 000 LF 8.250CONDT (PVC) (SCH 80) (2") 2,549.000 21,029.25 3,250.00

06186047 000 LF 22.000CONDT (PVC) (SCH 80) (2") (BORE) 2,818.000 61,996.00 2,760.00

06186053 000 LF 15.000CONDT (PVC) (SCH 80) (3") 1,501.000 22,515.00 1,310.00

06186054 000 LF 30.000CONDT (PVC) (SCH 80) (3") (BORE) 4,506.000 135,180.00 4,155.00

06186064 000 LF 30.000CONDT (RM) (1") 40.000 1,200.00 40.00

06186066 000 LF 30.000CONDT (RM) (1 1/4") 504.000 15,120.00 410.00

06206007 000 LF 1.000ELEC CONDR (NO.8) BARE 16,411.000 16,411.00 15,846.00

06206008 000 LF 1.250ELEC CONDR (NO.8) INSULATED 18,002.000 22,502.50 20,742.00

06206009 000 LF 1.500ELEC CONDR (NO.6) BARE 189.000 283.50 70.00

06206010 000 LF 1.750ELEC CONDR (NO.6) INSULATED 378.000 661.50 120.00

06246001 000 EA 775.000GROUND BOX TY A (122311) 4.000 3,100.00 3.00

06246002 000 EA 950.000GROUND BOX TY A (122311)W/APRON 7.000 6,650.00 5.00

06246007 000 EA 900.000GROUND BOX TY C (162911) 3.000 2,700.00 2.00

06246008 000 EA 1,150.000GROUND BOX TY C (162911)W/APRON 3.000 3,450.00 7.00

06246009 000 EA 925.000GROUND BOX TY D (162922) 11.000 10,175.00 13.00

06246010 000 EA 1,200.000GROUND BOX TY D (162922)W/APRON 14.000 16,800.00 16.00

06246012 000 EA 1,100.000GROUND BOX TY E (122317)W/APRON 11.000 12,100.00 11.00

06286084 000 EA 5,700.000ELC SRV TY A 240/480 100(SS)SS(E)PS(U) 1.000 5,700.00 1.00

06286086 000 EA 8,500.000ELC SRV TY A 240/480 100(SS)SS(E)SP(O) 1.000 8,500.00 1.00

06286188 000 EA 6,000.000ELC SRV TY D 120/240 070(NS)SS(E)SP(O) 5.000 30,000.00 2.00

06366001 000 SF 24.000ALUMINUM SIGNS (TY A) 133.680 3,208.32 253.68

06366002 000 SF 33.000ALUMINUM SIGNS (TY G) 313.500 10,345.50 300.50

06366003 000 SF 47.000ALUMINUM SIGNS (TY O) 1,940.500 91,203.50 1,868.75

06366007 SF 35.000REPLACE EXISTING ALUMINUM SIGNS(TY A) 36.000 1,260.00 0.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 31ESTIMATE 0042

06366009 000 SF 50.000REPLACE EXISTING ALUMINUM SIGNS(TY O) 781.250 39,062.50 759.25

06446001 000 EA 750.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 16.000 12,000.00 23.00

06446004 000 EA 800.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 50.000 40,000.00 45.00

06446017 000 EA 1,500.000IN SM RD SN SUP&AM TY10BWG(2)SA(P) 1.000 1,500.00 1.00

06446030 000 EA 1,100.000IN SM RD SN SUP&AM TYS80(1)SA(T) 12.000 13,200.00 9.00

06446031 000 EA 1,400.000IN SM RD SN SUP&AM TYS80(1)SA(T-2EXT) 1.000 1,400.00 1.00

06446033 000 EA 1,200.000IN SM RD SN SUP&AM TYS80(1)SA(U) 5.000 6,000.00 5.00

06446060 000 EA 500.000IN SM RD SN SUP&AM TYTWT(1)WS(P) 2.000 1,000.00 2.00

06446064 000 EA 800.000IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) 3.000 2,400.00 3.00

06446065 000 EA 800.000IN BRIDGE MNT CLEARANCE SGN ASSM(TY S) 3.000 2,400.00 2.00

06446066 000 EA 2,000.000IN SM RD SN SUP&AM (RAIL MOUNT) 1.000 2,000.00 1.00

06446068 000 EA 725.000RELOCATE SM RD SN SUP&AM TY 10BWG 8.000 5,800.00 9.00

06446076 000 EA 100.000REMOVE SM RD SN SUP&AM 22.000 2,200.00 24.00

06446078 000 EA 100.000REMOVE SM RD SN SUP&AM (SIGN ONLY) 28.000 2,800.00 28.00

06476001 000 LB 7.000INSTALL LRSS (STRUCT STEEL) 1,759.350 12,315.45 1,759.35

06476002 000 EA 1,500.000RELOCATE LRSA 1.500 2,250.00 1.00

06476003 000 EA 1,000.000REMOVE LRSA 5.000 5,000.00 5.00

06506027 000 EA 17,950.000INS OH SN SUP(25 FT CANT)(SPAN ONLY) 1.000 17,950.00 1.00

06506032 000 EA 24,500.000INS OH SN SUP(30 FT CANT) 1.000 24,500.00 1.00

06506038 000 EA 23,650.000INS OH SN SUP(35 FT CANT) 3.000 70,950.00 3.00

06506045 000 EA 35,250.000INS OH SN SUP(40 FT CANT) 2.000 70,500.00 2.00

06506069 000 EA 29,600.000INS OH SN SUP(60 FT BRDG) 1.000 29,600.00 1.00

06506203 000 EA 16,750.000RELOCATE EXISTING OVERHD SIGN SUP 1.000 16,750.00 1.00

06506204 000 EA 6,600.000REMOVE OVERHD SIGN SUP 1.000 6,600.00 1.00

06506205 000 EA 3,500.000REMOVE OVERHD SIGN SUP (SIGN ONLY) 5.000 17,500.00 5.00

06586015 000 EA 75.000INSTL DEL ASSM (D-SW)SZ (BRF)GF1 3.000 225.00 31.00

06586063 000 EA 50.000INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2(BR) 56.000 2,800.00 13.00

06626001 000 LF 0.250WK ZN PAV MRK NON-REMOV (W)4"(BRK) 635.000 158.75 320.00

06626004 000 LF 0.250WK ZN PAV MRK NON-REMOV (W)4"(SLD) 20,309.000 5,077.25 30,725.00

06626012 LF 0.700WK ZN PAV MRK NON-REMOV (W)8"(SLD) 1,801.000 1,260.70 0.00

06626014 LF 1.050WK ZN PAV MRK NON-REMOV (W)12"(SLD) 181.000 190.05 0.00

06626031 EA 37.000WK ZN PAV MRK NON-REMOV(W)36"(YLD TRI) 6.000 222.00 0.00

06626034 000 LF 0.250WK ZN PAV MRK NON-REMOV (Y)4"(SLD) 34,148.000 8,537.00 52,825.00

06626060 000 LF 0.900WK ZN PAV MRK REMOV (W)4"(BRK) 1,000.000 900.01 850.00

06626063 000 LF 0.900WK ZN PAV MRK REMOV (W)4"(SLD) 14,202.000 12,781.80 5,870.00

06626072 000 LF 2.650WK ZN PAV MRK REMOV (W)12"(LNDP) 129.000 341.85 138.00

06626073 000 LF 2.650WK ZN PAV MRK REMOV (W)12"(SLD) 105.000 278.25 825.00

06626095 LF 0.900WK ZN PAV MRK REMOV (Y)4"(SLD) 14,285.000 12,856.50 0.00

06626109 000 EA 1.550WK ZN PAV MRK SHT TERM (TAB)TY W 1,661.000 2,574.55 1,440.00

06666006 000 LF 0.400REFL PAV MRK TY I (W)4"(DOT)(100MIL) 90.000 36.00 90.00

06666035 000 LF 0.700REFL PAV MRK TY I (W)8"(SLD)(090MIL) 7,251.000 5,075.70 17,104.00

06666041 000 LF 1.050REFL PAV MRK TY I (W)12"(SLD)(090MIL) 1,424.000 1,495.20 1,603.00

06666042 000 LF 1.200REFL PAV MRK TY I (W)12"(SLD)(100MIL) 1,955.000 2,346.00 1,905.00

06666047 000 LF 2.150REFL PAV MRK TY I (W)24"(SLD)(090MIL) 420.400 903.86 523.00

06666053 000 EA 99.250REFL PAV MRK TY I (W)(ARROW)(090MIL) 35.000 3,473.75 37.00

06666056 000 EA 130.000REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) 7.000 910.00 3.00

06666062 000 EA 157.000REFL PAV MRK TY I(W)(UTURN ARW)(090MIL) 8.000 1,256.00 5.00

06666077 000 EA 157.000REFL PAV MRK TY I (W)(WORD)(090MIL) 32.000 5,024.00 37.00

06666081 000 EA 783.000REFL PAV MRK TY I(W)(ENTR GORE)(100MIL) 3.000 2,349.00 3.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 31ESTIMATE 0042

06666084 000 EA 783.000REFL PAV MRK TY I(W)(EXIT GORE)(100MIL) 4.000 3,132.00 4.00

06666101 000 EA 11.500REF PAV MRK TY I(W)36"(YLD TRI)(090MIL) 27.000 310.50 25.00

06666224 000 LF 0.100PAVEMENT SEALER 4" 7,966.000 796.60 19,313.00

06666226 000 LF 0.250PAVEMENT SEALER 8" 1,160.000 290.00 1,220.00

06666231 000 EA 2.400PAVEMENT SEALER (ARROW) 6.000 14.40 6.00

06666232 000 EA 4.800PAVEMENT SEALER (WORD) 6.000 28.80 6.00

06666238 000 EA 4.800PAVEMENT SEALER (U-L ARROW) 4.000 19.20 4.00

06666243 000 EA 1.200PAVEMENT SEALER (YLD TRI) 1.000 1.20 1.00

06666300 000 LF 0.400RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) 3,220.000 1,288.00 1,620.00

06666303 000 LF 0.400RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) 6,676.000 2,670.40 5,950.00

06666315 000 LF 0.400RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) 6,556.000 2,622.40 7,610.00

06666350 000 LF 1.200REFL PAV MRK TY I (W)12"(DOT)(100MIL) 264.000 316.80 264.00

06686077 000 EA 235.000PREFAB PAV MRK TY C (W) (ARROW) 3.000 705.00 3.00

06686078 000 EA 417.000PREFAB PAV MRK TY C (W) (DBL ARROW) 1.000 417.00 1.00

06686085 000 EA 313.000PREFAB PAV MRK TY C (W) (WORD) 3.000 939.00 4.00

06776001 000 LF 0.650ELIM EXT PAV MRK & MRKS (4") 44,365.000 28,837.25 18,847.00

06776003 000 LF 1.250ELIM EXT PAV MRK & MRKS (8") 4,231.000 5,288.75 1,147.00

06776005 000 LF 1.900ELIM EXT PAV MRK & MRKS (12") 1,907.000 3,623.30 778.00

06776007 000 LF 3.750ELIM EXT PAV MRK & MRKS (24") 811.000 3,041.25 442.00

06776008 000 EA 15.700ELIM EXT PAV MRK & MRKS (ARROW) 13.000 204.10 8.00

06776009 000 EA 20.900ELIM EXT PAV MRK & MRKS (DBL ARROW) 6.000 125.40 1.00

06776012 000 EA 20.900ELIM EXT PAV MRK & MRKS (WORD) 6.000 125.40 6.00

06776019 000 EA 11.500ELIM EXT PAV MRK & MRKS (36")(YLD TRI) 33.000 379.50 10.00

06786001 000 LF 0.650PAV SURF PREP FOR MRK (4") 4,924.000 3,200.60 15,180.00

06806003 000 EA 41,000.000INSTALL HWY TRF SIG (SYSTEM) 6.000 246,000.00 6.00

06806004 000 EA 7,500.000REMOVING TRAFFIC SIGNALS 5.000 37,500.00 5.00

06826001 000 EA 250.000VEH SIG SEC (12")LED(GRN) 63.000 15,750.00 65.00

06826002 000 EA 250.000VEH SIG SEC (12")LED(GRN ARW) 27.000 6,750.00 27.00

06826003 000 EA 250.000VEH SIG SEC (12")LED(YEL) 63.000 15,750.00 65.00

06826004 000 EA 250.000VEH SIG SEC (12")LED(YEL ARW) 41.000 10,250.00 39.00

06826005 000 EA 250.000VEH SIG SEC (12")LED(RED) 63.000 15,750.00 65.00

06826006 000 EA 250.000VEH SIG SEC (12")LED(RED ARW) 25.000 6,250.00 23.00

06826018 000 EA 900.000PED SIG SEC (LED)(COUNTDOWN) 52.000 46,800.00 48.00

06826023 000 EA 100.000BACK PLATE (12")(3 SEC) 70.000 7,000.00 70.00

06826024 000 EA 130.000BACK PLATE (12")(4 SEC) 16.000 2,080.00 14.00

06846046 000 LF 6.500TRF SIG CBL (TY A)(14 AWG)(20 CONDR) 4,964.000 32,266.00 4,160.00

06846053 000 LF 1.400TRF SIG CBL (TY A)(18 AWG)(2 CONDR) 75.000 105.00 50.00

06846055 000 LF 1.500TRF SIG CBL (TY A)(18 AWG)(4 CONDR) 140.000 210.00 100.00

06846056 000 LF 1.750TRF SIG CBL (TY A)(18 AWG)(5 CONDR) 3,783.000 6,620.25 3,610.00

06846057 000 LF 2.000TRF SIG CBL (TY A)(18 AWG)(7 CONDR) 5,281.000 10,562.00 4,645.00

06866014 000 EA 9,500.000INS TRF SIG PL AM (S)STR(TY C)(28')LUM 1.000 9,500.00 1.00

06866043 000 EA 11,500.000INS TRF SIG PL AM(S)1 ARM(40')LUM 1.000 11,500.00 1.00

06866045 000 EA 9,500.000INS TRF SIG PL AM(S)1 ARM(44') 1.000 9,500.00 1.00

06866047 000 EA 12,250.000INS TRF SIG PL AM(S)1 ARM(44')LUM 6.000 73,500.00 6.00

06866053 000 EA 19,500.000INS TRF SIG PL AM(S)1 ARM(50') 3.000 58,500.00 3.00

06866055 000 EA 22,500.000INS TRF SIG PL AM(S)1 ARM(50')LUM 2.000 45,000.00 3.00

06866057 000 EA 21,000.000INS TRF SIG PL AM(S)1 ARM(55') 1.000 21,000.00 1.00

06866059 000 EA 23,500.000INS TRF SIG PL AM(S)1 ARM(55')LUM 1.000 23,500.00 1.00

06866063 000 EA 24,000.000INS TRF SIG PL AM(S)1 ARM(60')LUM 1.000 24,000.00 1.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 31ESTIMATE 0042

06866215 000 EA 26,650.000INS TRF SIG PL AM(S)2 ARM(55-36')LUM 1.000 26,650.00 1.00

06866219 000 EA 27,500.000INS TRF SIG PL AM(S)2 ARM(55-40')LUM 1.000 27,500.00 1.00

06876001 000 EA 1,750.000PED POLE ASSEMBLY 36.000 63,000.00 40.00

06886001 000 EA 1,500.000PED DETECT PUSH BUTTON (APS) 52.000 78,000.00 48.00

50006001 000 SY 5.000GEOGRID REINFORCE EMBANKMENTS (TY A) 1,075.000 5,375.00 500.00

60006022 000 EA 250.000REMOVE ROADWAY ILLUM ASSEMBLY (HPS) 22.000 5,500.00 22.00

60016001 DAY 90.000PORTABLE CHANGEABLE MESSAGE SIGN 1,035.000 93,150.00 0.00

ADDED TO CONTRACT TO PAY FOR ADD'L PCMS AS

NEEDED

60016002 000 EA 33,031.770PORTABLE CHANGEABLE MESSAGE SIGN 4.000 132,127.08 4.00

60086012 000 EA 13,200.000EQUIPMENT CABINET (CCTV)(GROUND) 1.000 13,200.00 1.00

60106001 000 EA 18,800.000CCTV FIELD EQUIPMENT (ANALOG) 1.000 18,800.00 1.00

60246002 000 LF 0.450HPPM W/RET REQ TY I(W)4"(BRK)(090MIL) 5,746.000 2,585.70 8,941.00

60246005 000 LF 0.450HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) 254.000 114.30 732.00

60246014 000 LF 0.450HPPM W/RET REQ TY I(Y)4"(BRK)(090MIL) 10.000 4.50 10.00

60246017 000 LF 0.450HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) 13,619.000 6,128.55 12,303.00

60256001 000 EA 9,600.000RADAR PRESENCE DETECTOR 10.000 96,000.00 10.00

60256002 000 LF 5.000RADAR PRESENCE DETECTOR COMM CABLE 11,887.000 59,435.00 10,285.00

60536001 000 EA 1,350.000SHIFT OVERHEAD SIGN PANELS 1.000 1,350.00 1.00

60546001 000 EA 3,750.000SPREAD SPECTRUM RADIO 7.000 26,250.00 7.00

60546005 000 EA 800.000ANTENNA (UNI-DIRECTIONAL) 7.000 5,600.00 7.00

60576001 000 EA 10,500.000RADAR ADVANCED DETECTION DEVICE 18.000 189,000.00 18.00

60726001 000 LF 10.800MODULAR GLARE SCREENS (FURN & INSTALL) 3,520.000 38,016.00 3,520.00

60726002 000 LF 4.000MODULAR GLARE SCREENS (REMOVE) 3,520.000 14,080.00 3,520.00

61116001 000 EA 48,750.000LED NFHM ILL ASSM (125') 3.000 146,250.00 3.00

96026001 DOL 1.000PAYMENT ADJUSTMENT-POS 48,275.020 48,275.02 1,000.00

96066001 DOL 1.000FORCE ACCOUNT ID 1 1,766.050 1,766.05 0.00

PUBLIC UTILITY FORCE ACCOUNT - XCEL, ELECTRICAL

SERVICE

96066055 DOL 1.000FORCE ACCT-EROSION CONTROL MAINTENANCE 28,590.650 28,590.65 15,000.00

96066056 DOL 1.000FORCE ACCOUNT - SAFETY CONTINGENCY 55,380.840 55,380.84 15,000.00

96086001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 34,616.120 34,616.12 0.00

EXTRA WORK BY FULLER, CO#7, PD BY DOL

96086002 DOL 1.000UNIQUE CHANGE ORDER ITEM 2 13,561.140 13,561.14 0.00

EXTRA WORK BY FRANKLIN, CO#7, PD BY DOL

96086003 DOL 1.000UNIQUE CHANGE ORDER ITEM 3 2,074.340 2,074.34 0.00

EXTRA WORK BY A.U.C., CO#7, PD BY DOL

96086004 DOL 1.000UNIQUE CHANGE ORDER ITEM 4 450.710 450.71 0.00

EXTRA WORK BY M&D, CO#7, PD BY DOL

96086005 DOL 1.000UNIQUE CHANGE ORDER ITEM 5 1,087.240 1,087.24 0.00

EXTRA WORK BY WEBBER, CO#7, PD BY DOL

96086006 DOL 1.000UNIQUE CHANGE ORDER ITEM 6 73,904.900 73,904.90 0.00

EB to SB DETOUR, CO#7, PD BY DOL

96086007 DOL 2,121.000UNIQUE CHANGE ORDER ITEM 7 1.000 2,121.00 0.00

MOBILIZATION FOR REACT 350 INSTALL IF NECESSARY

96086009 DOL 11,383.550UNIQUE CHANGE ORDER ITEM 9 3.000 34,150.65 0.00

WORK ZONE CRASH CUSHION ATTENUATOR (PROVIDE)

96086010 DOL 13,786.500UNIQUE CHANGE ORDER ITEM 10 1.000 13,786.50 0.00

EXTRA WORK BY M&D AT BENT #4 D.S., PD BY LS

96086011 DOL 6,326.290UNIQUE CHANGE ORDER ITEM 11 1.000 6,326.29 0.00

CONTRACT ID 027501166 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 31ESTIMATE 0042

EXTRA WORK AT ABUT#1 DUE TO UTILITY CONFLICT, PD

BY LS

96086012 DOL 11,759.540UNIQUE CHANGE ORDER ITEM 12 1.000 11,759.54 0.00

EXTRA WORK AT BENT#4 DUE TO UTILITY CONFLICT, PD

BY LS

96086013 DOL 1.000UNIQUE CHANGE ORDER ITEM 13 14,801.240 14,801.24 0.00

EXTRA WORK - PARTNERING RESOLUTION - CORRECT

PONDING ISSUE

96086014 DOL 544.950UNIQUE CHANGE ORDER ITEM 14 110.000 59,944.50 0.00

RETAINING WALL CAST-IN-PLACE COPING (SPL), Paid by LF

96086016 DOL 1.000UNIQUE CHANGE ORDER ITEM 16 19,725.300 19,725.30 0.00

ADD'L FOOTING AT RW - SW1 PANELS 19, 20, & 21

96086017 DOL 114,524.140UNIQUE CHANGE ORDER ITEM 17 1.000 114,524.14 0.00

MSE WALL DELAYS - PARTNERING RESOLUTION PAID BY

LS

96086018 DOL 43.140UNIQUE CHANGE ORDER ITEM 18 382.000 16,479.48 0.00

Price to install MSE rock backfill of SB 26th Ave. exit ramp

96086020 DOL 1.000UNIQUE CHANGE ORDER ITEM 20 6,101.100 6,101.10 0.00

EXTRA WORK BY FULLER, SOFT SUBGRADE, PD BY DOL

96086021 DOL 1.000UNIQUE CHANGE ORDER ITEM 21 4,824.580 4,824.58 0.00

EXTRA WORK BY A BROTHERS, MILLING, PD BY DOL

96086023 DOL 13.440UNIQUE CHANGE ORDER ITEM 23 1,856.000 24,944.64 0.00

SHEAR KEY REINFORCEMENT FOR WALLS SE1 AND SW1

96086024 DOL 3,380.340UNIQUE CHANGE ORDER ITEM 24 1.000 3,380.34 0.00

Backfill Material Under Mow Strip, Paid by Lump Sum

96086025 DOL 77,605.230UNIQUE CHANGE ORDER ITEM 25 1.000 77,605.23 0.00

ACTUAL COSTS RELATED TO TECHWALL DESIGN ISSUES,

PD AS LS

96086026 DOL 20,265.140UNIQUE CHANGE ORDER ITEM 26 1.000 20,265.14 0.00

ACTUAL COSTS RELATED TO TECHWALL DESIGN ISSUES,

PD AS LS

96086027 DOL 8,373.400UNIQUE CHANGE ORDER ITEM 27 1.000 8,373.40 0.00

RETROFIT COLUMN EXTENSION FOR COSS(9L)

96086028 DOL 416.630UNIQUE CHANGE ORDER ITEM 28 4.000 1,666.52 0.00

ANCHOR BOLT ASSEMBLIES FOR BRIDGE MOUNT POLES

$30,466,532.77TOTAL ITEM EARNINGS TO DATE