3,834,759.32 contractor's estimate package 09/10/18...

41
3,834,759.32 052104274 CONTRACT ID: PROJECT: C 521-4-274 CONTRACT: 06153001 PROJECTED AMOUNT: $81,882,606.04 CONTRACTOR: HIGHWAY: IH 410 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 058 WILLIAMS BROTHERS CONSTRUCTION CO., INC. Eddie Reyes, P.E. BEXAR ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18 06/25/2015 AWARD DATE: ESTIMATE PERIOD: 0037 10/31/2018 LETTING DATE: NOTICE TO PROCEED DATE: 07/31/2015 06/03/2015 ESTIMATE PAID: 823 194.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: PROG WORK BEGIN DATE: 10/12/2015 $85,717,365.36 CONTRACT: 10/01/2018 AWARD AMOUNT: $81,882,606.04 San Antonio % COMPLETE: % TIME USED: % RETAINAGE: 0.00 86.27 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 00/00/0000 00/00/0000 100.00 $324,856.14 $85,533,717.64 $85,858,573.78 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $324,856.14 $85,533,717.64 $85,858,573.78 $0.00 $0.00 $0.00 $324,856.14 $85,858,573.78 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $85,533,717.64 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: haquynh

Post on 21-Nov-2018

228 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

3,834,759.32

052104274CONTRACT ID:

PROJECT: C 521-4-274

CONTRACT:

06153001

PROJECTED AMOUNT: $81,882,606.04

CONTRACTOR:

HIGHWAY: IH 410DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 058

WILLIAMS BROTHERS CONSTRUCTION CO., INC.

Eddie Reyes, P.E.

BEXAR

ESTIMATE NUMBER:

to

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

06/25/2015AWARD DATE:

ESTIMATE PERIOD:

0037

10/31/2018

LETTING DATE:

NOTICE TO PROCEED DATE: 07/31/2015

06/03/2015ESTIMATE PAID:

823 194.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: PROG WORK BEGIN DATE: 10/12/2015

$85,717,365.36

CONTRACT:

10/01/2018

AWARD AMOUNT: $81,882,606.04

San Antonio

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

86.27

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

00/00/0000

00/00/0000

100.00

$324,856.14 $85,533,717.64 $85,858,573.78

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$324,856.14 $85,533,717.64 $85,858,573.78

$0.00 $0.00 $0.00

$324,856.14 $85,858,573.78

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $85,533,717.64

CONTRACT ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

LINE ITEM ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

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

AREA/PROJECT ENGINEER

DATE

Page 2: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 41ESTIMATE 0037

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:

823

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

10/12/2015

10/29/2015

760

194

954

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

31 27 4

SUNDAY 4

10/01/2018 1

10/02/2018 1

10/03/2018 1

10/04/2018 1

10/05/2018 1

10/06/2018 1

10/07/2018 1 SUNDAY

10/08/2018 1

10/09/2018 1

10/10/2018 1

10/11/2018 1

10/12/2018 1

10/13/2018 1

10/14/2018 1 SUNDAY

10/15/2018 1

10/16/2018 1

10/17/2018 1

10/18/2018 1

10/19/2018 1

10/20/2018 1

10/21/2018 1 SUNDAY

10/22/2018 1

10/23/2018 1

10/24/2018 1

10/25/2018 1

10/26/2018 1

10/27/2018 1

10/28/2018 1 SUNDAY

10/29/2018 1

10/30/2018 1

10/31/2018 1

Page 3: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 41ESTIMATE 0037

WORK PERFORMED THIS PERIOD

C 521-4-274 052104274PROJECT CONTROL

CATEGORY 001 DESCRIPTION Traffic Control PS 95-164

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0295 06776007 ELIM EXT PAV MRK & MRKS (24")000 LF 3.000 $198.00 66.000 1,116.00 1,000.00

CATEGORY 002 DESCRIPTION Roadway

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0490 04326006 RIPRAP (CONC)(CL B)000 CY 275.000 $10,714.00 38.960 7,069.15 5,407.00

0500 04326045 RIPRAP (MOW STRIP)(4 IN)000 CY 350.000 $1,890.00 5.400 1,113.44 970.00

0580 05296001 CONC CURB (TY I)000 LF 5.500 $429.00 78.000 30,496.10 31,297.00

0600 05316001 CONC SIDEWALKS (4")000 SY 31.500 $4,738.86 150.440 10,871.79 13,011.50

0601 96086007 UNIQUE CHANGE ORDER ITEM 7 DOL 15.910 $1,925.11 121.000 2,773.00 2,880.00

CO017 Hand rail foundSUPP DESCR

1080 06246009 GROUND BOX TY D (162922)000 EA 655.000 $2,620.00 4.000 15.00 5.00

1095 06826018 PED SIG SEC (LED)(COUNTDOWN)000 EA 585.000 $7,605.00 13.000 70.00 58.00

1120 06876001 PED POLE ASSEMBLY000 EA 825.000 $4,950.00 6.000 41.00 38.00

1125 06886001 PED DETECT PUSH BUTTON (APS)000 EA 950.000 $28,500.00 30.000 87.00 58.00

1185 06106050 IN RD IL AM (TY SA) 40T-8 (250W) S000 EA 2,385.000 $16,695.00 7.000 13.00 7.00

1190 06106104 IN RD IL (U/P) (TY 1) (150W EQ) LED000 EA 1,670.000 $23,380.00 14.000 94.00 94.00

1210 06176001 TEMP RD IL (RD IL ASM)000 EA 1,700.000 $11,900.00 7.000 7.00 15.00

1230 06186062 CONDT (RM) (3/4")000 LF 14.000 $5,950.00 425.000 1,741.00 1,686.00

1240 06206004 ELEC CONDR (NO.12) INSULATED000 LF 1.000 $1,965.00 1,965.000 8,073.00 8,822.00

1245 06206007 ELEC CONDR (NO.8) BARE000 LF 0.800 $768.80 961.000 10,124.00 17,251.00

1250 06206008 ELEC CONDR (NO.8) INSULATED000 LF 1.000 $1,922.00 1,922.000 26,635.00 40,146.00

1255 06206009 ELEC CONDR (NO.6) BARE000 LF 1.000 $3,024.00 3,024.000 15,406.00 7,661.00

1260 06206010 ELEC CONDR (NO.6) INSULATED000 LF 1.000 $11,044.00 11,044.000 34,106.00 15,582.00

1285 06286045 ELC SRV TY A 240/480 060(NS)SS(E)SP(O)000 EA 4,990.000 $9,980.00 2.000 7.00 8.00

1445 06366009 REPLACE EXISTING ALUMINUM SIGNS(TY O)000 SF 17.000 $3,357.50 197.500 197.50 198.00

1550 06586001 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND000 EA 35.000 $70.00 2.000 2.00 19.00

1570 06586014 INSTL DEL ASSM (D-SW)SZ (BRF)CTB (BI)000 EA 8.000 $48.00 6.000 6.00 19.00

1585 06586020 INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF000 EA 80.000 $3,840.00 48.000 48.00 56.00

1595 06586026 INSTL DEL ASSM (D-SY)SZ (BRF)CTB000 EA 8.000 $72.00 9.000 9.00 18.00

1600 06586027 INSTL DEL ASSM (D-SY)SZ (BRF)CTB (BI)000 EA 8.000 $64.00 8.000 8.00 138.00

1610 06586036 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND000 EA 35.000 $140.00 4.000 4.00 61.00

1615 06586041 INSTL DEL ASSM (D-DY)SZ 1(FLX)GND000 EA 35.000 $35.00 1.000 1.00 27.00

1620 06586048 INSTL OM ASSM (OM-2Z)(FLX)GND000 EA 35.000 $595.00 17.000 17.00 40.00

1645 06666006 REFL PAV MRK TY I (W)4"(DOT)(100MIL)000 LF 1.000 $350.00 350.000 350.00 988.00

1650 06666033 REFL PAV MRK TY I (W)8"(LNDP)(100MIL)000 LF 2.000 $366.00 183.000 183.00 240.00

1655 06666036 REFL PAV MRK TY I (W)8"(SLD)(100MIL)000 LF 0.690 $12,250.95 17,755.000 25,194.00 35,479.00

1660 06666039 REFL PAV MRK TY I (W)12"(LNDP)(100MIL)000 LF 2.100 $1,421.70 677.000 2,039.00 2,680.00

1665 06666042 REFL PAV MRK TY I (W)12"(SLD)(100MIL)000 LF 1.900 $2,732.20 1,438.000 3,577.00 4,657.00

1670 06666048 REFL PAV MRK TY I (W)24"(SLD)(100MIL)000 LF 4.900 $7,203.00 1,470.000 2,169.00 3,543.00

1675 06666054 REFL PAV MRK TY I (W)(ARROW)(100MIL)000 EA 88.000 $1,848.00 21.000 51.00 87.00

1680 06666057 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL)000 EA 147.000 $2,646.00 18.000 32.00 50.00

1685 06666063 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL)000 EA 147.000 $294.00 2.000 20.00 20.00

Page 4: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 41ESTIMATE 0037

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1690 06666078 REFL PAV MRK TY I (W)(WORD)(100MIL)000 EA 97.000 $2,522.00 26.000 72.00 111.00

1695 06666138 REFL PAV MRK TY I (Y)8"(SLD)(100MIL)000 LF 0.800 $36.80 46.000 46.00 901.00

1700 06666147 REFL PAV MRK TY I (Y)24"(SLD)(100MIL)000 LF 5.000 $785.00 157.000 157.00 487.00

1705 06666156 REFL PAV MRK TY I(Y)(MED NOSE)(100MIL)000 EA 344.000 $688.00 2.000 2.00 7.00

1710 06666159 RE PV MRK TY I(BLACK)4"(SHADOW)(100MIL)000 LF 2.500 $1,625.00 650.000 1,320.00 730.00

1715 06666162 RE PV MRK TY I(BLACK)6"(SHADOW)(100MIL)000 LF 1.000 $410.00 410.000 3,310.00 3,220.00

1720 06666224 PAVEMENT SEALER 4"000 LF 0.080 $28.00 350.000 179,650.00 166,855.00

1740 06666230 PAVEMENT SEALER 24"000 LF 2.400 $3,904.80 1,627.000 2,326.00 4,030.00

1745 06666231 PAVEMENT SEALER (ARROW)000 EA 25.000 $550.00 22.000 57.00 87.00

1750 06666232 PAVEMENT SEALER (WORD)000 EA 25.000 $600.00 24.000 76.00 111.00

1760 06666234 PAVEMENT SEALER (DBL ARROW)000 EA 30.000 $510.00 17.000 31.00 50.00

1765 06666236 PAVEMENT SEALER (UTURN ARROW)000 EA 30.000 $60.00 2.000 20.00 20.00

1770 06666300 RE PM W/RET REQ TY I (W)4"(BRK)(100MIL)000 LF 0.370 $55.50 150.000 7,800.00 8,750.00

1775 06666303 RE PM W/RET REQ TY I (W)4"(SLD)(100MIL)000 LF 0.340 $3,050.82 8,973.000 10,777.00 10,883.00

1780 06666315 RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL)000 LF 0.340 $8,188.90 24,085.000 30,212.00 36,759.00

1785 06666306 RE PM W/RET REQ TY I (W)6"(BRK)(100MIL)000 LF 0.530 $3,169.40 5,980.000 37,380.00 26,290.00

1800 06686115 PREFAB PAV MRK TY C (MULTI) (SHIELD)000 EA 1,800.000 $14,400.00 8.000 11.00 8.00

1810 06726009 REFL PAV MRKR TY II-A-A000 EA 5.000 $420.00 84.000 84.00 264.00

1815 06726010 REFL PAV MRKR TY II-C-R000 EA 3.000 $7,515.00 2,505.000 5,319.00 4,398.00

1870 04166032 DRILL SHAFT (TRF SIG POLE) (36 IN)000 LF 205.000 $3,075.00 15.000 111.00 59.00

1945 06246002 GROUND BOX TY A (122311)W/APRON000 EA 475.000 $950.00 2.000 8.00 30.00

2000 60296001 RADAR VEHICLE SENSING DEVICE001 EA 10,600.000 $31,800.00 3.000 6.00 5.00

CATEGORY 003 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

2340 96016001 MATERIAL ON HAND DOL 1.000 -$826.01-826.010 94,755.18 1,000.00

2343 96066053 LAW ENFORCEMENT PERSONNEL DOL 1.000 $48,655.74 48,655.740 679,537.42 1,000.00

2354 96086001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 $2,034.80 2,034.800 248,815.54 6,317.99

CO 003 - Crash Cush Atten RepairSUPP DESCR

2355 96086002 UNIQUE CHANGE ORDER ITEM 2 DOL 1.000 $3,115.27 3,115.270 6,935.73 3,820.46

CO 003 - MBGF RepairSUPP DESCR

$324,856.14TOTAL ITEM EARNINGS THIS ESTIMATE

Page 5: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 41ESTIMATE 0037

CONTRACT LINE ITEMS

052104274PROJECT CONTROLC 521-4-274

001 Traffic Control PS 95-164CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0080 05026001 000 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 15,000.000 30.000 0.000 30.00 450,000.00

0085 05066004 001 ROCK FILTER DAMS (INSTALL) (TY 4) LF 22.000 2,307.000 216.000 1,512.00 33,264.00

0090 05066011 001 ROCK FILTER DAMS (REMOVE) LF 6.000 2,307.000 0.000 972.00 5,832.00

0095 05066020 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 14.000 10,000.000 0.000 233.34 3,266.76

0100 05066024 001 CONSTRUCTION EXITS (REMOVE) SY 5.000 10,000.000 0.000 66.67 333.35

0105 05066038 001 TEMP SEDMT CONT FENCE (INSTALL) LF 2.000 15,062.000 0.000 21,534.00 43,068.00

0110 05066039 001 TEMP SEDMT CONT FENCE (REMOVE) LF 0.500 15,062.000 0.000 15,299.00 7,649.50

0115 05086001 000 CONSTRUCTING DETOURS SY 60.000 4,643.000 0.000 3,950.57 237,034.20

0120 05126005 000 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 10.000 30,115.000 510.000 34,416.00 344,160.00

0125 05126009 000 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 35.000 20,860.000 300.000 23,030.00 806,050.00

0130 05126010 000 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 35.000 1,000.000 20.000 940.00 32,900.00

0135 05126029 000 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 4.000 42,470.000 0.000 21,690.00 86,760.00

0140 05126033 000 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 4.000 12,190.000 0.000 18,240.00 72,960.00

0145 05126034 000 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 4.000 420.000 0.000 1,200.00 4,800.00

0150 05126053 000 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 4.000 30,115.000 0.000 34,416.00 137,664.00

0155 05126057 000 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 4.000 20,860.000 0.000 23,030.00 92,120.00

0160 05126058 000 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 4.000 1,000.000 0.000 1,160.00 4,640.00

0165 05456001 000 CRASH CUSH ATTEN (INSTL) EA 5,625.000 23.000 2.000 39.00 219,375.00

0170 05456003 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,500.000 34.000 0.000 12.00 18,000.00

0175 06626001 000 WK ZN PAV MRK NON-REMOV (W)4"(BRK) LF 0.260 19,600.000 0.000 61,680.00 16,036.80

0180 06626002 000 WK ZN PAV MRK NON-REMOV (W)4"(DOT) LF 0.300 688.000 0.000 200.00 60.00

0185 06626004 000 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.260 69,085.000 0.000 109,156.00 28,380.56

0190 06626010 000 WK ZN PAV MRK NON-REMOV (W)8"(DOT) LF 1.330 60.000 0.000 876.00 1,165.08

0195 06626011 000 WK ZN PAV MRK NON-REMOV (W)8"(LNDP) LF 1.330 45.000 0.000 1,104.00 1,468.32

0200 06626012 000 WK ZN PAV MRK NON-REMOV (W)8"(SLD) LF 0.600 13,568.000 0.000 49,682.00 29,809.20

0205 06626013 000 WK ZN PAV MRK NON-REMOV (W)12"(LNDP) LF 2.000 2,089.000 0.000 2,926.00 5,852.00

0210 06626014 000 WK ZN PAV MRK NON-REMOV (W)12"(SLD) LF 2.000 2,739.000 0.000 2,478.00 4,956.00

0215 06626017 000 WK ZN PAV MRK NON-REMOV (W)(ARROW) EA 81.000 48.000 3.000 32.00 2,592.00

0220 06626018 000 WK ZN PAV MRK NON-REMOV (W)(DBL ARW) EA 150.000 37.000 3.000 14.00 2,100.00

0225 06626026 000 WK ZN PAV MRK NON-REMOV (W)(UTURN ARW) EA 200.000 19.000 0.000 2.00 400.00

0230 06626029 000 WK ZN PAV MRK NON-REMOV(W)(WORD) EA 87.000 67.000 3.000 25.00 2,175.00

0235 06626034 000 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.260 30,538.000 0.000 134,427.00 34,951.02

0240 06626060 000 WK ZN PAV MRK REMOV (W)4"(BRK) LF 0.550 18,050.000 670.000 14,984.00 8,241.20

0245 06626063 000 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.470 37,927.000 1,056.000 63,086.00 29,650.42

0250 06626070 000 WK ZN PAV MRK REMOV (W)8"(LNDP) LF 2.000 69.000 0.000 2,253.00 4,506.00

0255 06626071 000 WK ZN PAV MRK REMOV (W)8"(SLD) LF 1.200 31,894.000 607.000 28,945.00 34,734.00

0260 06626072 000 WK ZN PAV MRK REMOV (W)12"(LNDP) LF 3.000 123.000 0.000 1,035.00 3,105.00

0265 06626075 000 WK ZN PAV MRK REMOV (W)24"(SLD) LF 6.000 270.000 0.000 285.00 1,710.00

0270 06626095 000 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.470 61,319.000 907.000 60,771.00 28,562.37

0280 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.300 85,429.000 1,247.000 133,190.00 39,957.00

0285 06776003 000 ELIM EXT PAV MRK & MRKS (8") LF 0.600 13,568.000 0.000 27,001.00 16,200.60

0290 06776005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.000 2,066.000 0.000 3,622.00 3,622.00

0295 06776007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.000 1,000.000 0.000 1,116.00 3,348.00

0300 06776008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 50.000 48.000 0.000 40.00 2,000.00

Page 6: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 41ESTIMATE 0037

001 Traffic Control PS 95-164CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0305 06776009 000 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 85.000 37.000 0.000 13.00 1,105.00

0310 06776012 000 ELIM EXT PAV MRK & MRKS (WORD) EA 50.000 67.000 0.000 34.00 1,700.00

0325 60016001 000 PORTABLE CHANGEABLE MESSAGE SIGN DAY 10.000 200.000 0.000 554.00 5,540.00

Category Subtotal $2,913,804.38

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0171 96086021 UNIQUE CHANGE ORDER ITEM 21 DOL 2,067.980 0.000 1.000 1.00 2,067.98

SH 151 OSB 3

0326 96086003 UNIQUE CHANGE ORDER ITEM 3 DOL 9,272.110 0.000 1.000 1.00 9,272.11

Temp Signal Connection

0350 01006002 000 PREPARING ROW STA 33,000.000 241.590 0.000 241.59 7,972,470.00

0355 01046009 000 REMOVING CONC (RIPRAP) SY 5.000 16,262.000 1,700.000 15,504.28 77,521.40

0360 01046011 000 REMOVING CONC (MEDIANS) SY 25.000 107.000 0.000 102.00 2,550.00

0365 01046017 000 REMOVING CONC (DRIVEWAYS) SY 6.000 2,552.000 0.000 2,570.29 15,421.74

0370 01046021 000 REMOVING CONC (CURB) LF 2.000 5,770.000 4.000 5,956.00 11,912.00

0375 01046036 000 REMOVING CONC (SIDEWALK OR RAMP) SY 50.000 104.000 2.500 583.76 29,188.00

0380 01046037 000 REMOVE CONC (RAIL) LF 8.000 960.000 0.000 1,545.00 12,360.00

0385 01066002 000 OBLITERATING ABANDONED ROAD SY 2.000 2,482.000 0.000 3,469.93 6,939.86

0390 01106001 000 EXCAVATION (ROADWAY) CY 9.000 49,428.000 0.000 49,428.00 444,852.00

0395 01326003 000 EMBANKMENT (FINAL)(ORD COMP)(TY B) CY 2.000 107,202.000 0.000 107,202.00 214,404.00

0400 01616017 000 COMPOST MANUF TOPSOIL (4") SY 1.000 77,502.000 0.000 69,136.43 69,136.43

0410 01646039 000 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.250 66,693.000 0.000 69,134.56 17,283.65

0415 01686001 000 VEGETATIVE WATERING MG 15.000 1,550.000 0.000 45.16 677.40

0420 01696001 000 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 1.000 66,693.000 0.000 65,044.59 65,044.59

0425 02476467 000 FL BS (CMP IN PLC)(TY D GR 1-2 OR 5)6" SY 6.000 116,616.000 -1,515.150 92,604.35 555,626.10

0426 03106009 PRIME COAT (MC-30) GAL 3.700 0.000 34,985.000 15,264.68 56,479.32

CO010 Items 310, 340 and DMS

0429 03406011 D-GR HMA(SQ) TY-B PG64-22 TON 48.000 0.000 500.000 375.87 18,041.76

CO010_Items 310, 340 and DMS

0430 03416008 000 D-GR HMA TY-B PG64-22 TON 48.000 33,476.000 0.000 41,350.17 1,984,808.02

0431 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 3,582.10 3,582.10

D-GR HMA Ty-B PG 64-22

0432 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 57.69 -57.69

D-GR HMA Ty-B PG 64-22

0433 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 4,037.56 4,037.56

D-GR HMA Ty-B PG 64-22

0434 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 2,241.98 -2,241.98

D-GR HMA Ty-B PG 64-22

0440 03416042 000 D-GR HMA TY-D SAC-B PG70-22 TON 64.000 12,180.000 0.000 12,646.45 809,372.80

0445 03546022 000 PLANE ASPH CONC PAV(0" TO 3") SY 2.000 34,143.000 0.000 38,406.68 76,813.36

0446 03516002 FLEXIBLE PAVEMENT STRUCTURE REPAIR(6") SY 50.400 0.000 3,400.000 3,612.90 182,090.16

CO013 Flex Pav Repairs 6 in

0455 03606006 000 CONC PVMT (CONT REINF - CRCP) (12") SY 35.000 14,391.000 0.000 16,392.58 573,740.20

Page 7: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0456 04006006 CUT & RESTORING PAV SY 101.610 0.000 2,481.900 2,481.90 252,185.86

Drainage and Pav. Damage due to Footings

0457 04016001 FLOWABLE BACKFILL CY 144.000 0.000 452.000 2,656.42 382,524.48

Drainage and Pav Damage due to Footings

0473 04206002 CL A CONC (MISC) CY 170.000 0.000 35.000 8.75 1,487.50

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

0475 04206066 000 CL C CONC (RAIL FOUNDATION) CY 200.000 1,876.000 0.000 1,917.83 383,565.40

0485 04326005 000 RIPRAP (CONC) (CL A ) CY 275.000 1,146.000 30.000 416.48 114,532.00

0490 04326006 000 RIPRAP (CONC)(CL B) CY 275.000 5,390.000 17.000 7,069.15 1,944,014.88

0491 96086020 UNIQUE CHANGE ORDER ITEM 20 DOL 275.000 0.000 248.290 248.29 68,279.75

CL B Seal Slab $275/CY

0495 04326033 000 RIPRAP (STONE PROTECTION)(18 IN) CY 80.000 2,689.000 0.000 869.05 69,524.00

0500 04326045 000 RIPRAP (MOW STRIP)(4 IN) CY 350.000 970.000 0.000 1,113.44 389,704.00

0505 04386009 000 CLEANING EXISTING JOINTS LF 20.000 2,712.000 0.000 1,983.83 39,676.60

0510 04506023 000 RAIL (TY SSTR) LF 30.000 5,245.000 0.000 6,686.60 200,598.00

0515 04506042 000 RAIL (TY PR1) LF 100.000 311.000 0.000 155.00 15,500.00

0520 04506048 000 RAIL (HANDRAIL)(TY B) LF 90.000 3,571.000 0.000 2,384.00 214,560.00

0525 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 12,044.000 0.000 11,457.00 572,850.00

0530 04506064 000 RAIL (TY SSTR) (W/DRAIN SLOTS) (MOD) LF 50.000 3,918.000 0.000 4,283.40 214,170.00

0535 04546008 000 HEADER TYPE EXPANSION JOINT CF 600.000 108.000 0.000 136.79 82,074.00

0540 04546009 000 JOINT SEALANT LF 10.000 1,680.000 0.000 1,983.83 19,838.30

0545 04966005 000 REMOV STR (WINGWALL) EA 1,410.000 5.000 0.000 2.00 2,820.00

0550 04966008 000 REMOV STR (BOX CULVERT) LF 27.400 25.000 0.000 26.00 712.40

0555 04966010 000 REMOV STR (BRIDGE 100 - 499 FT LENGTH) EA 25,000.000 2.000 0.000 2.00 50,000.00

0560 04966011 000 REMOV STR (BRIDGE 500 - 999 FT LENGTH) EA 80,000.000 2.000 0.000 2.00 160,000.00

0565 05006001 000 MOBILIZATION LS 8,585,922.000 1.000 0.000 0.90 7,727,329.80

0566 05066035 SANDBAGS FOR EROSION CONTROL EA 4.850 0.000 311.000 368.00 1,784.80

CO016 BMP's and Illumination

0567 05146001 PERM CTB (SGL SLOPE) (TY 1) (42 ) LF 48.450 0.000 80.000 320.00 15,504.00

CO#12 EBNB Conn Bent 23 Column Protection

0568 05066041 BIODEG EROSN CONT LOGS (INSTL) (12") LF 3.000 0.000 400.000 520.00 1,560.00

CO016 BMP's and Illumination

0569 05066043 BIODEG EROSN CONT LOGS (REMOVE) LF 0.500 0.000 400.000 520.00 260.00

CO016 BMP's and Illumination

0570 05146003 000 PERM CTB (SGL SLOPE) (TY 3) (42 ) LF 130.000 535.000 0.000 677.00 88,010.00

0571 96086036 UNIQUE CHANGE ORDER ITEM 36 DOL 210.990 0.000 360.000 360.00 75,956.40

CO030 CTB (SGL SLOPE) (TY 3) (42) MOD

0575 05146015 000 PERM CTB (F-SHAPE) (TY 3) LF 120.000 425.000 0.000 300.00 36,000.00

0580 05296001 000 CONC CURB (TY I) LF 5.500 31,173.000 124.000 30,496.10 167,728.55

0585 05296015 000 CONC CURB (TY C1) LF 70.000 100.000 0.000 516.50 36,155.00

0590 05296016 000 CONC CURB (TY F1) LF 88.000 2,850.000 -2,194.000 464.50 40,876.00

0591 05296017 CONC CURB (TY F2) LF 116.660 0.000 183.000 183.00 21,348.78

CO017 TY F2 Curb

0592 05296018 CONC CURB (TY F3) LF 148.470 0.000 1,072.000 1,098.00 163,020.06

CO017 TY F3 Curb

0595 05306017 000 DRIVEWAYS (CONC) (HES) SY 115.000 2,151.000 0.000 2,568.07 295,328.05

Page 8: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0600 05316001 000 CONC SIDEWALKS (4") SY 31.500 11,704.000 1,307.500 10,871.79 342,461.45

0601 96086007 UNIQUE CHANGE ORDER ITEM 7 DOL 15.910 0.000 2,880.000 2,773.00 44,118.43

CO017 Hand rail found

0602 96086008 UNIQUE CHANGE ORDER ITEM 8 DOL 21.210 0.000 431.000 431.00 9,141.51

CO017 Riprap toe ditch

0605 05316004 000 CURB RAMPS (TY 1) EA 950.000 21.000 0.000 12.00 11,400.00

0610 05316005 000 CURB RAMPS (TY 2) EA 950.000 11.000 0.000 10.00 9,500.00

0615 05316006 000 CURB RAMPS (TY 3) EA 950.000 5.000 0.000 4.00 3,800.00

0625 05316010 000 CURB RAMPS (TY 7) EA 950.000 2.000 0.000 2.00 1,900.00

0630 05316013 000 CURB RAMPS (TY 10) EA 950.000 5.000 0.000 3.00 2,850.00

0635 05316017 000 CURB RAMPS (TY 22) EA 950.000 13.000 0.000 6.00 5,700.00

0640 05406001 000 MTL W-BEAM GD FEN (TIM POST) LF 16.950 19,500.000 0.000 19,639.80 332,894.62

0645 05406006 000 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,645.000 28.000 0.000 27.00 44,415.00

0650 05406016 000 DOWNSTREAM ANCHOR TERMINAL SECTION EA 775.000 28.000 0.000 27.00 20,925.00

0655 05406018 000 MTL BM GD FEN TRANS (NON - SYM) EA 647.000 21.000 0.000 21.00 13,587.00

0656 96086022 UNIQUE CHANGE ORDER ITEM 22 DOL 673.420 0.000 4.000 4.00 2,693.68

Thrie-beam Trans plates

0660 05426001 000 REMOVE METAL BEAM GUARD FENCE LF 4.000 11,433.000 0.000 10,009.05 40,036.20

0665 05426002 000 REMOVE TERMINAL ANCHOR SECTION EA 188.000 37.000 0.000 27.00 5,076.00

0670 05426004 000 RM MTL BM GD FENCE TRANS (THRIE-BEAM) EA 245.000 32.000 0.000 24.00 5,880.00

0671 05436019 CABLE BARRIER TERMINAL SECTION (TL-3) EA 3,870.830 0.000 5.000 5.00 19,354.15

CO021 Cable Barrier Terminal Section

0672 05436022 REMOVE CABLE BARRIER TERMINAL SECTION EA 477.230 0.000 5.000 5.00 2,386.15

CO021 Cable Barrier Terminal Sections

0675 05446001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,011.000 35.000 0.000 30.00 60,330.00

0680 05446003 000 GUARDRAIL END TREATMENT (REMOVE) EA 350.000 37.000 0.000 34.00 11,900.00

0685 05456001 000 CRASH CUSH ATTEN (INSTL) EA 5,625.000 9.000 1.000 9.00 50,625.00

0690 05456005 000 CRASH CUSH ATTEN (REMOVE) EA 750.000 1.000 0.000 37.00 27,750.00

0705 03476001 000 TOM (ASPHALT) PG 76-22 TON 102.450 1,360.000 0.000 1,498.33 153,503.91

0710 03476002 000 TOM-C (AGGREGATE) SAC-A TON 102.450 18,731.000 0.000 21,406.10 2,193,054.95

0711 30026001 MEMBRANE UNDERSEAL GAL 2.950 0.000 115,809.000 44,333.00 130,782.35

CO030

0735 01046024 000 REMOVING CONC (RETAINING WALLS) SY 60.000 3,436.000 0.000 3,151.04 189,062.40

0740 04036001 000 TEMPORARY SPL SHORING SF 1.000 76,369.000 0.000 63,940.46 63,940.46

0745 04236001 000 RETAINING WALL (MSE) SF 25.000 153,093.000 0.000 150,332.00 3,758,300.00

0746 05566006 PIPE UNDERDRAINS (TY 6) (6") LF 14.295 0.000 5,720.000 5,425.00 77,550.38

CO009 MSE Walls Underdrain Pipe

0751 96086035 UNIQUE CHANGE ORDER ITEM 35 DOL 0.840 0.000 20,040.500 25,277.88 21,233.42

CO030 Grafitti Removal

0755 04506023 000 RAIL (TY SSTR) LF 30.000 1,093.000 0.000 1,157.00 34,710.00

0780 04326002 000 RIPRAP (CONC)(5 IN) CY 275.000 1.000 0.000 817.81 224,897.75

0785 04656233 000 INLET (COMP) (TY SIDEWALK BRIDGE) EA 4,092.000 2.000 0.000 4.00 16,368.00

0825 04026001 000 TRENCH EXCAVATION PROTECTION LF 1.000 4,545.000 67.000 1,576.70 1,576.70

0830 04326001 000 RIPRAP (CONC)(4 IN) CY 275.000 144.600 0.000 97.74 26,878.50

0831 96086034 UNIQUE CHANGE ORDER ITEM 34 DOL 2,316.130 0.000 1.000 1.00 2,316.13

CO030

Page 9: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0835 04326022 000 RIPRAP (STONE COMMON)(DRY)(6 IN) CY 150.000 28.500 0.000 8.74 1,311.00

0840 04626003 000 CONC BOX CULV (4 FT X 2 FT) LF 140.250 138.000 0.000 102.00 14,305.50

0845 04626004 000 CONC BOX CULV (4 FT X 3 FT) LF 151.000 164.000 0.000 164.00 24,764.00

0850 04646003 000 RC PIPE (CL III)(18 IN) LF 97.350 445.000 0.000 653.00 63,569.55

0855 04646005 000 RC PIPE (CL III)(24 IN) LF 47.800 6,954.000 78.000 6,341.80 303,138.05

0860 04646007 000 RC PIPE (CL III)(30 IN) LF 78.450 3,042.000 0.000 3,040.30 238,511.53

0865 04646008 000 RC PIPE (CL III)(36 IN) LF 118.400 981.000 0.000 981.04 116,155.13

0870 04656002 000 MANH (COMPL)(PRM)(48IN) EA 4,008.000 10.000 -1.000 9.00 36,072.00

0885 04656005 000 JCTBOX(COMPL)(PJB)(3FTX3FT) EA 2,314.000 1.000 0.000 3.00 6,942.00

0890 04656006 000 JCTBOX(COMPL)(PJB)(4FTX4FT) EA 3,505.000 1.000 0.000 2.00 7,010.00

0895 04656011 000 JCTBOX(COMPL)(PJB)(6FTX6FT) EA 6,160.000 2.000 1.000 2.00 12,320.00

0905 04656015 000 INLET (COMPL)(PCO)(3FT)(RIGHT) EA 2,763.000 3.000 0.000 3.00 8,289.00

0915 04656030 000 INLET (COMPL)(PCU)(3FT)(LEFT) EA 3,002.000 4.000 0.000 5.00 15,010.00

0920 04656045 000 INLET (COMPL)(PMBD)(4FT) EA 3,418.000 23.000 0.000 34.00 116,212.00

0925 04656048 000 INLET (COMPL)(POD)(FG)(3FTX3FT) EA 3,233.000 10.000 0.000 8.00 25,864.00

0930 04656049 000 INLET (COMPL)(POD)(FG)(4FTX4FT) EA 4,315.000 1.000 0.000 1.00 4,315.00

0935 04656054 000 INLET (COMPL)(PSL)(SL)(3FTX3FT) EA 2,863.000 22.000 -8.000 17.50 50,102.50

0940 04656055 000 INLET (COMPL)(PSL)(SL)(4FTX4FT) EA 3,748.000 21.000 5.000 22.60 84,704.80

0945 04656233 000 INLET (COMP) (TY SIDEWALK BRIDGE) EA 4,092.000 4.000 0.000 4.00 16,368.00

0950 04666207 000 WINGWALL (SW - 0) (HW=4 FT) EA 8,132.000 1.000 0.000 3.00 24,396.00

0960 04676006 000 SET (TY I) (24 IN) (4: 1) (C) EA 990.000 11.000 0.000 11.00 10,890.00

0970 04716007 000 GRATE AND FRAME (BRIDGE DRAIN) EA 3,500.000 52.000 0.000 52.00 182,000.00

0975 04796006 000 ADJUSTING INLET (CAP) EA 1,423.000 8.000 0.000 6.00 8,538.00

0980 04816013 000 PIPE (PVC) (SCH 40) (6 IN) LF 40.000 3,255.000 0.000 3,255.00 130,200.00

0985 04966002 000 REMOV STR (INLET) EA 809.000 10.000 0.000 3.00 2,427.00

1010 04966007 000 REMOV STR (PIPE) LF 16.850 1,597.000 0.000 24.00 404.40

1015 05296020 000 CONC CURB & GUTTER (ARMOR CURB) LF 125.000 308.000 0.000 310.00 38,750.00

1040 04166030 000 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 136.000 222.000 6.000 134.00 18,224.00

1041 96086009 UNIQUE CHANGE ORDER ITEM 9 DOL 629.940 0.000 4.000 4.00 2,519.76

CO018 TRF D/S at 410/151

1042 96086010 UNIQUE CHANGE ORDER ITEM 10 DOL 959.750 0.000 4.000 4.00 3,839.00

CO018 TRF D/S at 410/151

1045 06186046 000 CONDT (PVC) (SCH 80) (2") LF 5.000 2,910.000 450.000 807.00 4,035.00

1050 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 25.000 2,400.000 1,420.000 2,518.00 62,950.00

1055 06186053 000 CONDT (PVC) (SCH 80) (3") LF 10.000 770.000 4,850.000 3,909.00 39,090.00

1060 06186054 000 CONDT (PVC) (SCH 80) (3") (BORE) LF 37.000 850.000 1,380.000 1,294.00 47,878.00

1073 06206009 ELEC CONDR (NO.6) BARE LF 1.000 0.000 1,060.000 4,290.00 4,290.00

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

1075 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.000 7,680.000 0.000 600.00 600.00

1080 06246009 000 GROUND BOX TY D (162922) EA 655.000 9.000 -4.000 15.00 9,825.00

1085 06246010 000 GROUND BOX TY D (162922)W/APRON EA 655.000 19.000 9.000 12.00 7,860.00

1087 06246028 REMOVE GROUND BOX EA 175.000 0.000 5.000 5.00 875.00

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

1095 06826018 000 PED SIG SEC (LED)(COUNTDOWN) EA 585.000 58.000 0.000 70.00 40,950.00

1100 06846007 000 TRF SIG CBL (TY A)(12 AWG)(2 CONDR) LF 1.200 17,510.000 -6,440.000 5,123.00 6,147.60

1105 06846009 000 TRF SIG CBL (TY A)(12 AWG)(4 CONDR) LF 1.500 17,810.000 -6,690.000 8,943.00 13,414.50

Page 10: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1107 06846012 TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF 1.700 0.000 925.000 925.00 1,572.50

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

1109 06846012 TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF 2.180 0.000 2,880.000 3,330.00 7,259.40

CO014 Traffic

1110 06846014 000 TRF SIG CBL (TY A)(12 AWG)(9 CONDR) LF 2.250 3,470.000 -3,470.000 8,200.00 18,450.00

1120 06876001 000 PED POLE ASSEMBLY EA 825.000 37.000 1.000 41.00 33,825.00

1125 06886001 000 PED DETECT PUSH BUTTON (APS) EA 950.000 58.000 0.000 87.00 82,650.00

1137 60256001 RADAR PRESENCE DETECTOR EA 6,850.000 0.000 4.000 4.00 27,400.00

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

1138 60256002 RADAR PRESENCE DETECTOR COMM CABLE LF 2.700 0.000 1,865.000 9,180.00 24,786.00

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

1139 60576001 RADAR ADVANCED DETECTION DEVICE EA 7,600.000 0.000 3.000 3.00 22,800.00

CO#12 EBNB Conn Bent 23 Traffic Signal Conduit

1140 96086006 UNIQUE CHANGE ORDER ITEM 6 DOL 6,193.260 0.000 1.000 1.00 6,193.26

CO012_Subcontracting and bond cost markups for Traff Signal

1160 04166026 000 DRILL SHAFT (HIGH MAST POLE) (60 IN) LF 650.000 418.000 0.000 422.00 274,300.00

1165 04166029 000 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 155.000 56.000 0.000 99.00 15,345.00

1175 06106008 000 REMOVE RD IL ASM (CTB MOUNT) EA 265.000 34.000 0.000 34.00 9,010.00

1180 06106009 000 REMOVE RD IL ASM (TRANS-BASE) EA 625.000 40.000 0.000 29.00 18,125.00

1185 06106050 000 IN RD IL AM (TY SA) 40T-8 (250W) S EA 2,385.000 7.000 0.000 13.00 31,005.00

1190 06106104 000 IN RD IL (U/P) (TY 1) (150W EQ) LED EA 1,670.000 38.000 56.000 94.00 156,980.00

1200 06136005 000 HI MST IL POLE (150 FT)( 80 MPH) EA 25,600.000 19.000 0.000 19.00 486,400.00

1205 06146002 000 HI MST IL ASM (12-400W)(ASYM)(TY B) EA 27,500.000 19.000 0.000 19.00 522,500.00

1210 06176001 000 TEMP RD IL (RD IL ASM) EA 1,700.000 15.000 0.000 7.00 11,900.00

1215 06186042 000 CONDT (PVC) (SCH 80) (1 1/4") LF 4.500 1,187.000 0.000 1,002.00 4,509.00

1220 06186046 000 CONDT (PVC) (SCH 80) (2") LF 5.000 15,504.000 0.000 10,174.00 50,870.00

1225 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 25.000 2,710.000 0.000 4,401.00 110,025.00

1230 06186062 000 CONDT (RM) (3/4") LF 14.000 626.000 1,060.000 1,741.00 24,374.00

1235 06186070 000 CONDT (RM) (2") LF 18.000 1,167.000 0.000 515.00 9,270.00

1240 06206004 000 ELEC CONDR (NO.12) INSULATED LF 1.000 3,822.000 5,000.000 8,073.00 8,073.00

1245 06206007 000 ELEC CONDR (NO.8) BARE LF 0.800 16,151.000 1,100.000 10,124.00 8,099.20

1250 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.000 37,946.000 2,200.000 26,635.00 26,635.00

1255 06206009 000 ELEC CONDR (NO.6) BARE LF 1.000 5,901.000 1,760.000 15,406.00 15,406.00

1260 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.000 11,802.000 3,780.000 34,106.00 34,106.00

1265 06246010 000 GROUND BOX TY D (162922)W/APRON EA 655.000 83.000 -13.000 66.40 43,492.00

1280 06286012 000 ELC SRV TY A 120/240 060(NS)SS(T)TP(O) EA 4,940.000 2.000 0.000 2.00 9,880.00

1285 06286045 000 ELC SRV TY A 240/480 060(NS)SS(E)SP(O) EA 4,990.000 5.000 3.000 7.00 34,930.00

1290 06286076 000 ELC SRV TY A 240/480 100(NS)SS(E)SP(O) EA 4,760.000 3.000 0.000 3.00 14,280.00

1295 61026001 000 REMOVE HIGH MAST ILLUMINATION EA 7,305.000 1.000 0.000 1.00 7,305.00

1325 06446001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 370.000 54.000 0.000 49.00 18,130.00

1330 06446004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 472.000 205.000 0.000 196.00 92,512.00

1335 06446007 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 605.000 21.000 0.000 21.00 12,705.00

1350 06446066 000 IN SM RD SN SUP&AM (RAIL MOUNT) EA 2,400.000 24.000 0.000 24.00 57,600.00

1351 96086023 UNIQUE CHANGE ORDER ITEM 23 DOL 2,121.000 0.000 10.000 5.00 10,605.00

Temporary Large Signs

1355 06446076 000 REMOVE SM RD SN SUP&AM EA 135.000 267.000 0.000 125.00 16,875.00

1395 04166018 000 DRILL SHAFT (SIGN MTS) (24 IN) LF 90.000 64.000 0.000 42.50 3,825.00

Page 11: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1400 04166020 000 DRILL SHAFT (SIGN MTS) (36 IN) LF 175.000 68.000 60.000 181.00 31,675.00

1405 04166021 000 DRILL SHAFT (SIGN MTS) (42 IN) LF 275.000 998.000 0.000 954.42 262,465.50

1410 04206043 000 CL C CONC (FOOTING) CY 400.000 373.000 0.000 341.00 136,400.00

1415 04206068 000 CL C CONC (SIGN COLUMN) CY 600.000 630.000 19.980 632.93 379,758.00

1430 06366001 000 ALUMINUM SIGNS (TY A) SF 16.500 513.000 0.000 247.80 4,088.70

1435 06366002 000 ALUMINUM SIGNS (TY G) SF 22.500 382.000 0.000 455.60 10,251.00

1440 06366003 000 ALUMINUM SIGNS (TY O) SF 17.000 4,915.000 0.000 3,322.00 56,474.00

1441 96086036 UNIQUE CHANGE ORDER ITEM 36 DOL 4,134.850 0.000 1.000 1.00 4,134.85

CO030 Green Shield Covers

1445 06366009 000 REPLACE EXISTING ALUMINUM SIGNS(TY O) SF 17.000 198.000 0.000 197.50 3,357.50

1460 06476003 000 REMOVE LRSA EA 750.000 12.000 0.000 10.00 7,500.00

1465 06506041 000 INS OH SN SUP(35 FT CANT)(SPAN ONLY) EA 11,200.000 1.000 0.000 1.00 11,200.00

1470 06506048 000 INS OH SN SUP(40 FT CANT)(SPAN ONLY) EA 13,080.000 1.000 0.000 1.00 13,080.00

1475 06506054 000 INS OH SN SUP(45 FT BRDG) EA 24,600.000 1.000 0.000 1.00 24,600.00

1480 06506069 000 INS OH SN SUP(60 FT BRDG) EA 31,800.000 2.000 0.000 2.00 63,600.00

1485 06506074 000 INS OH SN SUP(65 FT BRDG) EA 28,800.000 1.000 0.000 1.00 28,800.00

1490 06506084 000 INS OH SN SUP(75 FT BRDG) EA 35,400.000 1.000 0.000 1.00 35,400.00

1495 06506091 000 INS OH SN SUP(80 FT BRDG)(SPAN ONLY) EA 27,000.000 1.000 0.000 1.00 27,000.00

1500 06506101 000 INS OH SN SUP(90 FT BRDG)(SPAN ONLY) EA 31,900.000 5.000 0.000 5.00 159,500.00

1505 06506106 000 INS OH SN SUP(95 FT BRDG)(SPAN ONLY) EA 34,300.000 2.000 0.000 2.00 68,600.00

1510 06506111 000 INS OH SN SUP(100 FT BRDG)(SPAN ONLY) EA 35,900.000 2.000 0.000 2.00 71,800.00

1516 96086026 UNIQUE CHANGE ORDER ITEM 26 DOL 26,733.000 0.000 1.000 1.00 26,733.00

Item 06506116 MOH Buyback

1517 96086027 UNIQUE CHANGE ORDER ITEM 27 DOL 582.000 0.000 -1.000 2.00 1,164.00

OSB #4 SH 151

1520 06506121 000 INS OH SN SUP(110 FT BRDG)(SPAN ONLY) EA 41,900.000 1.000 0.000 1.00 41,900.00

1521 06506136 INS OH SN SUP(125 FT BRDG)(SPAN ONLY) EA 57,899.060 0.000 1.000 1.00 57,899.06

OSB#4 Structure

1525 06506204 000 REMOVE OVERHD SIGN SUP EA 5,100.000 4.000 0.000 3.00 15,300.00

1550 06586001 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 35.000 19.000 0.000 2.00 70.00

1570 06586014 000 INSTL DEL ASSM (D-SW)SZ (BRF)CTB (BI) EA 8.000 19.000 0.000 6.00 48.00

1585 06586020 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF EA 80.000 56.000 0.000 48.00 3,840.00

1590 06586064 000 INSTL DEL ASSM (D-SY)SZ 1(BRF)GF2 EA 8.000 12.000 0.000 40.00 320.00

1595 06586026 000 INSTL DEL ASSM (D-SY)SZ (BRF)CTB EA 8.000 18.000 0.000 9.00 72.00

1600 06586027 000 INSTL DEL ASSM (D-SY)SZ (BRF)CTB (BI) EA 8.000 138.000 0.000 8.00 64.00

1610 06586036 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 35.000 61.000 0.000 4.00 140.00

1615 06586041 000 INSTL DEL ASSM (D-DY)SZ 1(FLX)GND EA 35.000 27.000 0.000 1.00 35.00

1620 06586048 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 35.000 40.000 0.000 17.00 595.00

1630 06586061 000 INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2 EA 8.000 24.000 0.000 151.00 1,208.00

1640 06586067 000 INSTL DEL ASSM (D-DW)SZ 1(BRF)GF2 EA 8.000 20.000 0.000 55.00 440.00

1645 06666006 000 REFL PAV MRK TY I (W)4"(DOT)(100MIL) LF 1.000 988.000 0.000 350.00 350.00

1650 06666033 000 REFL PAV MRK TY I (W)8"(LNDP)(100MIL) LF 2.000 240.000 0.000 183.00 366.00

1655 06666036 000 REFL PAV MRK TY I (W)8"(SLD)(100MIL) LF 0.690 35,479.000 0.000 25,194.00 17,383.86

1660 06666039 000 REFL PAV MRK TY I (W)12"(LNDP)(100MIL) LF 2.100 2,680.000 0.000 2,039.00 4,281.90

1665 06666042 000 REFL PAV MRK TY I (W)12"(SLD)(100MIL) LF 1.900 4,657.000 0.000 3,577.00 6,796.30

1670 06666048 000 REFL PAV MRK TY I (W)24"(SLD)(100MIL) LF 4.900 3,543.000 0.000 2,169.00 10,628.10

1675 06666054 000 REFL PAV MRK TY I (W)(ARROW)(100MIL) EA 88.000 87.000 0.000 51.00 4,488.00

Page 12: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1680 06666057 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 147.000 50.000 0.000 32.00 4,704.00

1685 06666063 000 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 147.000 20.000 0.000 20.00 2,940.00

1690 06666078 000 REFL PAV MRK TY I (W)(WORD)(100MIL) EA 97.000 111.000 0.000 72.00 6,984.00

1695 06666138 000 REFL PAV MRK TY I (Y)8"(SLD)(100MIL) LF 0.800 901.000 0.000 46.00 36.80

1700 06666147 000 REFL PAV MRK TY I (Y)24"(SLD)(100MIL) LF 5.000 487.000 0.000 157.00 785.00

1705 06666156 000 REFL PAV MRK TY I(Y)(MED NOSE)(100MIL) EA 344.000 7.000 0.000 2.00 688.00

1710 06666159 000 RE PV MRK TY I(BLACK)4"(SHADOW)(100MIL) LF 2.500 730.000 0.000 1,320.00 3,300.00

1715 06666162 000 RE PV MRK TY I(BLACK)6"(SHADOW)(100MIL) LF 1.000 3,220.000 0.000 3,310.00 3,310.00

1720 06666224 000 PAVEMENT SEALER 4" LF 0.080 166,855.000 0.000 179,650.00 14,372.00

1725 06666225 000 PAVEMENT SEALER 6" LF 0.150 26,290.000 0.000 24,967.00 3,745.05

1730 06666226 000 PAVEMENT SEALER 8" LF 0.250 36,620.000 0.000 28,431.00 7,107.75

1735 06666228 000 PAVEMENT SEALER 12" LF 1.000 7,337.000 0.000 10,247.00 10,247.00

1740 06666230 000 PAVEMENT SEALER 24" LF 2.400 4,030.000 0.000 2,326.00 5,582.40

1745 06666231 000 PAVEMENT SEALER (ARROW) EA 25.000 87.000 0.000 57.00 1,425.00

1750 06666232 000 PAVEMENT SEALER (WORD) EA 25.000 111.000 0.000 76.00 1,900.00

1760 06666234 000 PAVEMENT SEALER (DBL ARROW) EA 30.000 50.000 0.000 31.00 930.00

1765 06666236 000 PAVEMENT SEALER (UTURN ARROW) EA 30.000 20.000 0.000 20.00 600.00

1770 06666300 000 RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) LF 0.370 8,750.000 0.000 7,800.00 2,886.00

1775 06666303 000 RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF 0.340 10,883.000 0.000 10,777.00 3,664.18

1780 06666315 000 RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF 0.340 36,759.000 0.000 30,212.00 10,272.08

1785 06666306 000 RE PM W/RET REQ TY I (W)6"(BRK)(100MIL) LF 0.530 26,290.000 0.000 37,380.00 19,811.40

1790 06666342 000 REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) LF 0.740 55,463.000 0.000 53,702.00 39,739.48

1795 06666345 000 REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) LF 0.740 54,012.000 0.000 54,579.00 40,388.46

1800 06686115 000 PREFAB PAV MRK TY C (MULTI) (SHIELD) EA 1,800.000 8.000 0.000 11.00 19,800.00

1805 06726008 000 REFL PAV MRKR TY I-R EA 6.000 196.000 0.000 56.00 336.00

1810 06726009 000 REFL PAV MRKR TY II-A-A EA 5.000 264.000 0.000 84.00 420.00

1815 06726010 000 REFL PAV MRKR TY II-C-R EA 3.000 4,398.000 0.000 5,319.00 15,957.00

1820 06786001 000 PAV SURF PREP FOR MRK (4") LF 0.080 33,264.000 0.000 18,473.00 1,477.84

1830 06786004 000 PAV SURF PREP FOR MRK (8") LF 0.350 1,071.000 0.000 1,299.00 454.65

1855 04166020 000 DRILL SHAFT (SIGN MTS) (36 IN) LF 175.000 20.000 0.000 20.00 3,500.00

1860 04166022 000 DRILL SHAFT (SIGN MTS) (48 IN) LF 300.000 20.000 0.000 20.00 6,000.00

1865 04166023 000 DRILL SHAFT (SIGN MTS) (54 IN) LF 350.000 28.000 0.000 28.00 9,800.00

1869 04162031 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 196.190 0.000 11.000 11.00 2,158.09

CO022 TRF 410 at Military

1870 04166032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 205.000 15.000 44.000 111.00 22,755.00

1880 04656006 000 JCTBOX(COMPL)(PJB)(4FTX4FT) EA 3,505.000 24.000 0.000 21.00 73,605.00

1885 04656011 000 JCTBOX(COMPL)(PJB)(6FTX6FT) EA 6,160.000 2.000 0.000 2.00 12,320.00

1890 05406001 000 MTL W-BEAM GD FEN (TIM POST) LF 16.950 137.500 0.000 150.00 2,542.50

1895 05406016 000 DOWNSTREAM ANCHOR TERMINAL SECTION EA 775.000 1.000 0.000 1.00 775.00

1905 06186023 000 CONDT (PVC) (SCH 40) (2") LF 5.000 1,910.000 320.000 1,105.00 5,525.00

1910 06186025 000 CONDT (PVC) (SCH 40) (2") (CONC ENCSE) LF 10.000 17,650.000 0.000 15,393.00 153,930.00

1915 06186046 000 CONDT (PVC) (SCH 80) (2") LF 5.000 1,625.000 0.000 124.00 620.00

1920 06186070 000 CONDT (RM) (2") LF 18.000 580.000 0.000 1,040.00 18,720.00

1925 06186071 000 CONDT (RM) (2") (BORE) LF 40.000 5,700.000 0.000 7,135.00 285,400.00

1935 06206012 000 ELEC CONDR (NO.4) INSULATED LF 1.900 3,841.000 0.000 700.00 1,330.00

1945 06246002 000 GROUND BOX TY A (122311)W/APRON EA 475.000 17.000 13.000 8.00 3,800.00

1950 06246010 000 GROUND BOX TY D (162922)W/APRON EA 655.000 7.000 0.000 10.00 6,550.00

1955 06286133 000 ELC SRV TY D 120/240 060(NS)GS(N)TP(O) EA 2,700.000 3.000 0.000 3.00 8,100.00

Page 13: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 41ESTIMATE 0037

002 RoadwayCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1960 06286228 000 ELC SRV TY D 120/240 100(NS)GS(N)SP(U) EA 2,970.000 1.000 0.000 1.00 2,970.00

1970 06506203 000 RELOCATE EXISTING OVERHD SIGN SUP EA 11,000.000 1.000 0.000 1.00 11,000.00

1978 06866033 INS TRF SIG PL AM(S)1 ARM(32') EA 5,832.750 0.000 1.000 1.00 5,832.75

CO022 TRF 410 at Military

1979 06866041 INS TRF SIG PL AM(S)1 ARM(40') EA 6,681.150 0.000 1.000 1.00 6,681.15

CO022 TRF 410 at Military

1980 60086001 000 EQUIPMENT CABINET (CCTV)(POLE) EA 6,700.000 1.000 0.000 1.00 6,700.00

1981 06866165 INS TRF SIG PL AM(S)2 ARM(44-36') EA 11,294.330 0.000 2.000 2.00 22,588.66

CO022 TRF 410 at Military

1990 60276003 000 CONDUIT (PREPARE) LF 8.000 2,930.000 0.000 3,640.00 29,120.00

2000 60296001 001 RADAR VEHICLE SENSING DEVICE EA 10,600.000 5.000 0.000 6.00 63,600.00

2001 60576001 RADAR ADVANCED DETECTION DEVICE EA 7,678.020 0.000 17.000 14.00 107,492.28

CO0014 Traffic

2020 60826002 000 LCS CABINET FOUNDATION EA 6,200.000 4.000 0.000 2.00 12,400.00

2030 60936004 000 REMOVE EXISTING COMMUNICATION CABINET EA 2,050.000 2.000 0.000 1.00 2,050.00

2035 60936005 000 REMOVE EXISTING CCTV FIELD EQUIPMENT EA 5,560.000 3.000 0.000 2.00 11,120.00

2040 60936010 000 REMOVE EXIST FIB OPT DMS SYS(TY-2) EA 3,350.000 1.000 0.000 1.00 3,350.00

2045 60936011 000 REMOVE EXIST FIB OPT DMS SYS(TY-3) EA 3,600.000 3.000 0.000 2.00 7,200.00

2050 60936012 000 REMOVE EXIST RVSD EA 655.000 4.000 0.000 4.00 2,620.00

2055 60936015 000 RELOCATE EXIST CCTV FIELD EQUIPMENT EA 5,150.000 3.000 0.000 0.80 4,120.00

2060 60936018 000 REMOV EXIST WIRELESS ETHRNET RADIO LNK EA 1,450.000 6.000 0.000 3.00 4,350.00

2065 60936019 000 RELOC EXIST WIRELESS ETHRNET RADIO LNK EA 4,425.000 3.000 0.000 3.00 13,275.00

2070 60956001 000 CAMERA POLE STRUCTURE-54FT EA 15,100.000 1.000 0.000 1.00 15,100.00

2080 61016001 000 WIRELESS ETHERNET RADIO (LOCAL) LINK EA 5,550.000 1.000 0.000 1.00 5,550.00

2320 07386003 000 CLEANING / SWEEPING (OUTSIDE MAIN LANE) CYC 1,868.180 27.000 0.000 5.00 9,340.90

2330 07306106 003 STRIP MOWING CYC 2,193.050 9.000 0.000 4.00 8,772.20

2335 07346002 000 LITTER REMOVAL CYC 1,892.920 27.000 0.000 4.00 7,571.68

6088 60256001 RADAR PRESENCE DETECTOR EA 7,678.020 0.000 29.000 27.00 207,306.54

CO0014 Traffic

6089 60256002 RADAR PRESENCE DETECTOR COMM CABLE LF 2.860 0.000 14,700.000 5,765.00 16,487.90

CO0014 Traffic

902 04656018 INLET (COMPL)(PCO)(4FT)(LEFT) EA 3,918.000 0.000 1.000 1.00 3,918.00

Line 14-6-CI - Re-placing an INLET (3FT)(LEFT)

912 04656020 INLET (COMPL)(PCO)(4FT)(BOTH) EA 4,199.190 0.000 1.000 1.00 4,199.19

Line 13-6-CI - Re-placing an INLET (3FT)(BOTH)

913 04656024 INLET (COMPL)(PCO)(5FT)(BOTH) EA 4,199.190 0.000 1.000 1.00 4,199.19

Line B-1-CI - Replacing an INLET (5FT)(BOTH)

943 04656060 INLET (COMPL)(PSL)(SL)(6FTX6FT) EA 4,748.000 0.000 1.000 1.00 4,748.00

Line 14-5-GI - Replacing an INLET (3x3)

Category Subtotal $42,233,610.19

003 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

2340 96016001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 94,755.18 94,755.18

Page 14: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 41ESTIMATE 0037

003 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

2343 96066053 LAW ENFORCEMENT PERSONNEL DOL 1.000 1,000.000 0.000 679,537.42 679,537.42

2345 96066056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 1,000.000 0.000 19,625.10 19,625.10

2348 96046002 CONTRACTOR FORCE ACCOUNT 2 DOL 1.000 1,000.000 0.000 1,659.83 1,659.83

Item 628.5.1 Invioce for Utililty Fee

2351 96066003 FORCE ACCOUNT ID 3 DOL 12,987.000 154.000 0.000 154.00 1,999,998.00

Incentive Credit for Substantial Completion

2353 96056003 RUC DAMAGE ONLY DOL -4,400.000 1,000.000 0.000 2.00 -8,800.00

Lane Closure Assessment Fee

2354 96086001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 6,317.990 248,815.54 248,815.54

CO 003 - Crash Cush Atten Repair

2355 96086002 UNIQUE CHANGE ORDER ITEM 2 DOL 1.000 0.000 3,820.460 6,935.73 6,935.73

CO 003 - MBGF Repair

Category Subtotal $3,042,526.80

004 Bridge Force Account WorkCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2391 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 172.500 1,000.000 0.000 2.01 346.73

36" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

Category Subtotal $346.73

005 IH 410 NBFR over Leon Creek PS 856-882CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2410 04006005 000 CEM STABIL BKFL CY 100.000 279.000 0.000 236.44 23,644.00

2415 04166001 000 DRILL SHAFT (18 IN) LF 100.000 164.000 0.000 162.31 16,231.00

2420 04166004 000 DRILL SHAFT (36 IN) LF 150.000 1,564.000 0.000 1,624.69 243,703.50

2425 04206013 000 CL C CONC (ABUT) CY 1,100.000 81.600 0.000 81.60 89,760.00

2430 04206029 000 CL C CONC (CAP) CY 600.000 266.400 0.000 286.10 171,660.00

2435 04206037 000 CL C CONC (COLUMN) CY 600.000 243.500 0.000 227.15 136,290.00

2440 04226001 000 REINF CONC SLAB SF 10.000 29,366.000 0.000 29,366.00 293,660.00

2445 04226013 000 BRIDGE SIDEWALK SF 11.000 4,113.000 0.000 4,826.00 53,086.00

2446 04226015 APPROACH SLAB CY 200.000 0.000 169.400 169.28 33,856.00

CO#001 - IH 410 NBFR OVER LEON CREEK

2450 04256037 000 PRESTR CONC GIRDER (TX40) LF 95.000 3,495.720 0.000 3,495.72 332,093.40

2455 04326008 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 275.000 272.000 0.000 163.82 45,050.50

2460 04426007 000 STR STEEL (MISC NON - BRIDGE) LB 2.000 348.000 0.000 348.00 696.00

2465 04506056 000 RAIL (TY T223) (MOD) LF 50.000 619.300 0.000 619.32 30,966.00

2470 04506032 000 RAIL (TY C223) LF 100.000 619.300 0.000 597.00 59,700.00

2475 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 208.000 0.000 208.00 20,800.00

Category Subtotal $1,551,196.40

006 IH 410 NBML over Leon Creek PS 788-820CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 15: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 41ESTIMATE 0037

006 IH 410 NBML over Leon Creek PS 788-820CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2500 04006005 000 CEM STABIL BKFL CY 100.000 152.000 0.000 125.47 12,547.00

2505 04166001 000 DRILL SHAFT (18 IN) LF 100.000 90.000 0.000 138.00 13,800.00

2510 04166003 000 DRILL SHAFT (30 IN) LF 135.000 452.000 0.000 454.60 61,371.00

2515 04166004 000 DRILL SHAFT (36 IN) LF 150.000 788.000 0.000 799.34 119,901.00

2520 04206019 000 CL C CONC (ABUT)(EXTEND) CY 1,200.000 55.000 0.000 75.10 90,120.00

2525 04206029 000 CL C CONC (CAP) CY 600.000 154.000 0.000 114.50 68,700.00

2530 04206037 000 CL C CONC (COLUMN) CY 600.000 150.700 0.000 139.20 83,520.00

2535 04226003 000 REINF CONC SLAB (EXTEND SLAB) SF 20.000 22,868.000 0.000 22,868.00 457,360.00

2536 04226015 APPROACH SLAB CY 200.000 0.000 139.900 102.36 20,472.00

CO#001 - IH 410 NBML OVER LEON CREEK

2540 04346003 000 ELASTOMERIC BEARING (SPECIAL) EA 2,000.000 60.000 0.000 60.00 120,000.00

2550 04426004 000 STR STEEL (ROLLED BEAM) LB 1.250 436,631.000 0.000 436,631.00 545,788.75

2555 04426009 000 STR STEEL (DIAPHRAGM & STIFFENER) LB 1.250 77,624.000 0.000 77,624.00 97,030.00

2560 04426010 000 STR STEEL (SHEAR CONNECTOR) LB 1.250 7,523.000 0.000 7,523.00 9,403.76

2570 04506056 000 RAIL (TY T223) (MOD) LF 50.000 599.900 0.000 614.00 30,700.00

2575 04546004 000 ARMOR JOINT (SEALED) LF 100.000 233.000 0.000 233.00 23,300.00

2580 04966099 000 REMOVE STR (RAIL) LF 10.000 550.500 0.000 275.25 2,752.50

2585 05146001 000 PERM CTB (SGL SLOPE) (TY 1) (42 ) LF 35.000 550.500 0.000 709.00 24,815.00

Category Subtotal $1,781,581.01

007 IH 410 SBML over Leon Creek PS 821-855CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2591 04166001 DRILL SHAFT (18 IN) LF 100.000 96.000 0.000 96.00 9,600.00

2592 04166003 DRILL SHAFT (30 IN) LF 135.000 388.000 0.000 393.54 53,127.90

2593 04166004 DRILL SHAFT (36 IN) LF 150.000 748.000 0.000 759.66 113,949.00

2594 04206019 CL C CONC (ABUT)(EXTEND) CY 1,200.000 48.200 0.000 48.20 57,840.00

2595 04166029 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 600.000 141.500 0.000 123.10 73,860.00

2596 04206037 CL C CONC (COLUMN) CY 600.000 158.100 0.000 142.22 85,332.00

2597 04226003 REINF CONC SLAB (EXTEND SLAB) SF 20.000 20,109.000 0.000 20,110.00 402,200.00

2598 04346003 ELASTOMERIC BEARING (SPECIAL) EA 2,000.000 60.000 0.000 60.00 120,000.00

2600 04426004 STR STEEL (ROLLED BEAM) LB 1.250 417,848.000 0.000 417,848.00 522,310.00

2601 04426009 STR STEEL (DIAPHRAGM & STIFFENER) LB 1.250 70,392.000 0.000 70,392.00 87,990.00

2602 04426010 STR STEEL (SHEAR CONNECTOR) LB 1.250 7,523.000 0.000 7,523.00 9,403.75

2604 04506056 RAIL (TY T223) (MOD) LF 50.000 1,039.800 0.000 1,060.30 53,015.00

2605 04546004 ARMOR JOINT (SEALED) LF 100.000 209.000 0.000 200.00 20,000.00

2606 04226015 APPROACH SLAB CY 200.000 0.000 111.500 75.99 15,198.00

CO#001 - IH 410 SBML OVER LEON CREEK

Category Subtotal $1,623,825.65

008 IH 410 SBFR over Leon Creek PS 883-909CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2610 04006005 000 CEM STABIL BKFL CY 100.000 209.000 0.000 98.26 9,826.00

2615 04166001 000 DRILL SHAFT (18 IN) LF 100.000 192.000 0.000 194.86 19,486.00

2620 04166004 000 DRILL SHAFT (36 IN) LF 150.000 1,304.000 0.000 1,326.75 199,012.50

Page 16: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 41ESTIMATE 0037

008 IH 410 SBFR over Leon Creek PS 883-909CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2625 04206013 000 CL C CONC (ABUT) CY 1,100.000 69.400 0.000 69.40 76,340.00

2630 04206029 000 CL C CONC (CAP) CY 600.000 195.200 0.000 189.30 113,580.00

2635 04206037 000 CL C CONC (COLUMN) CY 600.000 197.700 0.000 192.44 115,464.00

2640 04226001 000 REINF CONC SLAB SF 10.000 22,319.000 0.000 22,319.00 223,190.00

2645 04226013 000 BRIDGE SIDEWALK SF 11.000 4,111.000 0.000 4,628.08 50,908.88

2646 04226015 APPROACH SLAB CY 200.000 0.000 109.700 118.66 23,732.00

CO#001 - IH 410 SBFR OVER LEON CREEK

2650 04256037 000 PRESTR CONC GIRDER (TX40) LF 95.000 2,913.180 0.000 2,931.47 278,489.65

2655 04326008 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 275.000 59.000 0.000 9.10 2,502.50

2660 04426007 000 STR STEEL (MISC NON - BRIDGE) LB 2.000 348.000 0.000 348.00 696.00

2665 04506006 000 RAIL (TY T223) LF 50.000 619.300 0.000 603.30 30,165.00

2670 04506032 000 RAIL (TY C223) LF 100.000 619.300 0.000 619.30 61,930.00

2675 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 208.000 0.000 208.00 20,800.00

Category Subtotal $1,226,122.53

009 IH 410 NBFR over Slick Ranch Creek PS 723-740CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2700 04006005 000 CEM STABIL BKFL CY 100.000 33.000 0.000 33.10 3,310.00

2705 04166002 000 DRILL SHAFT (24 IN) LF 125.000 528.000 0.000 591.53 73,941.25

2710 04206013 000 CL C CONC (ABUT) CY 1,100.000 27.600 0.000 27.60 30,360.00

2715 04206029 000 CL C CONC (CAP) CY 600.000 66.600 0.000 66.60 39,960.00

2720 04206037 000 CL C CONC (COLUMN) CY 600.000 34.400 0.000 34.40 20,640.00

2725 04226007 000 REINF CONC SLAB (SLAB BEAM) SF 11.000 6,962.000 0.000 6,962.00 76,582.00

2730 04226013 000 BRIDGE SIDEWALK SF 11.000 1,250.000 0.000 1,628.00 17,908.00

2731 04226015 APPROACH SLAB CY 200.000 0.000 91.100 91.10 18,220.00

CO#001 - IH 410 NBFR OVER SLICK RANCH CREEK

2735 04256009 000 PRESTR CONC SLAB BEAM (4SB12) LF 120.000 349.840 0.000 349.84 41,980.80

2740 04256010 000 PRESTR CONC SLAB BEAM (5SB12) LF 120.000 1,049.540 0.000 1,049.54 125,944.80

2745 04326008 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 275.000 65.000 0.000 46.52 12,793.00

2750 04426007 000 STR STEEL (MISC NON - BRIDGE) LB 2.000 315.000 0.000 315.00 630.00

2755 04506006 000 RAIL (TY T223) LF 50.000 192.500 0.000 192.50 9,625.00

2760 04506032 000 RAIL (TY C223) LF 100.000 192.500 0.000 192.50 19,250.00

2765 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 132.000 0.000 132.00 13,200.00

Category Subtotal $504,344.85

010 IH 410 SBFR over Slick Ranch Creek PS 741-763CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2790 04006005 000 CEM STABIL BKFL CY 100.000 42.000 0.000 44.36 4,436.00

2795 04166002 000 DRILL SHAFT (24 IN) LF 125.000 864.000 0.000 899.66 112,457.50

2800 04206013 000 CL C CONC (ABUT) CY 1,100.000 34.200 0.000 34.20 37,620.00

2805 04206029 000 CL C CONC (CAP) CY 600.000 84.600 0.000 74.60 44,760.00

2810 04206037 000 CL C CONC (COLUMN) CY 600.000 52.800 0.000 61.20 36,720.00

2815 04226007 000 REINF CONC SLAB (SLAB BEAM) SF 11.000 8,939.000 0.000 8,939.00 98,329.00

2820 04226013 000 BRIDGE SIDEWALK SF 11.000 1,250.000 0.000 1,582.50 17,407.50

Page 17: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 41ESTIMATE 0037

010 IH 410 SBFR over Slick Ranch Creek PS 741-763CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2821 04226015 APPROACH SLAB CY 200.000 0.000 130.700 125.95 25,190.00

CO#001 - IH 410 SBFR OVER SLICK RANCH CREEK

2825 04256009 000 PRESTR CONC SLAB BEAM (4SB12) LF 120.000 174.920 0.000 174.92 20,990.40

2830 04256010 000 PRESTR CONC SLAB BEAM (5SB12) LF 120.000 1,574.300 0.000 1,574.30 188,916.00

2835 04326008 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 275.000 66.000 0.000 62.61 17,217.75

2840 04506006 000 RAIL (TY T223) LF 50.000 192.500 0.000 192.50 9,625.00

2845 04506032 000 RAIL (TY C223) LF 100.000 192.500 0.000 192.50 19,250.00

2850 04546004 000 ARMOR JOINT (SEALED) LF 100.000 171.000 0.000 171.00 17,100.00

Category Subtotal $650,019.15

011 IH 410 NBML ENTR Ramp from Military Dr PS 764-787CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2885 04166004 000 DRILL SHAFT (36 IN) LF 150.000 396.000 0.000 397.00 59,550.00

2890 04166006 000 DRILL SHAFT (48 IN) LF 300.000 398.000 0.000 391.00 117,300.00

2895 04166010 000 DRILL SHAFT (72 IN) LF 550.000 120.000 0.000 120.96 66,528.00

2900 04206013 000 CL C CONC (ABUT) CY 1,100.000 24.000 0.000 24.00 26,400.00

2905 04206029 000 CL C CONC (CAP) CY 600.000 213.200 0.000 192.20 115,320.00

2910 04206037 000 CL C CONC (COLUMN) CY 600.000 110.400 0.000 137.40 82,440.00

2915 04206045 000 CL C CONC (FOOTING)(MASS) CY 400.000 85.600 0.000 85.60 34,240.00

2925 04226001 000 REINF CONC SLAB SF 10.000 14,144.000 3,250.000 17,394.00 173,940.00

2926 04226015 APPROACH SLAB CY 200.000 0.000 38.500 42.47 8,494.00

CO#001 - IH 410NBML ENTR RAMP FROM MILITARY DR

2930 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 2,580.520 -0.040 2,580.52 258,052.00

2935 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 1,338.000 0.000 1,366.00 68,300.00

2940 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 81.000 0.000 81.00 8,100.00

Category Subtotal $1,018,664.00

012 IH 410 SBML ENTR Ramp from Culebra Rd PS 910-971CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2965 04006004 000 STRUCT EXCAV (BRIDGE) CY 15.000 483.000 0.000 572.67 8,590.05

2970 04006005 000 CEM STABIL BKFL CY 100.000 101.000 0.000 100.50 10,050.00

2975 04036001 000 TEMPORARY SPL SHORING SF 1.000 3,462.000 0.000 3,384.00 3,384.00

2980 04166004 000 DRILL SHAFT (36 IN) LF 150.000 237.000 0.000 363.97 54,595.50

2985 04166008 000 DRILL SHAFT (60 IN) LF 400.000 220.000 0.000 224.23 89,692.00

2990 04166007 000 DRILL SHAFT (54 IN) LF 350.000 54.000 0.000 57.90 20,265.00

2995 04166012 000 DRILL SHAFT (84 IN) LF 750.000 242.000 0.000 245.14 183,855.00

3000 04206013 000 CL C CONC (ABUT) CY 1,100.000 24.400 0.000 24.60 27,060.00

3005 04206029 000 CL C CONC (CAP) CY 600.000 206.200 0.000 189.90 113,940.00

3006 96086024 UNIQUE CHANGE ORDER ITEM 24 DOL 2,227.050 0.000 1.000 1.00 2,227.05

Reinforcing Steel Re-work Bent 2 and 3

3010 04206037 000 CL C CONC (COLUMN) CY 600.000 144.300 0.000 144.30 86,580.00

3015 04206039 000 CL C CONC (COLUMN)(MASS) CY 600.000 121.500 0.000 117.00 70,200.00

3020 04206045 000 CL C CONC (FOOTING)(MASS) CY 400.000 156.900 0.000 166.33 66,532.00

3030 04206084 000 CL F CONC (CAP)(MASS) CY 1,000.000 189.400 0.000 189.40 189,400.00

Page 18: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 41ESTIMATE 0037

012 IH 410 SBML ENTR Ramp from Culebra Rd PS 910-971CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3035 04206100 000 CL F CONC (FOOTING)(MASS) CY 600.000 41.700 0.000 41.70 25,020.00

3040 04226001 000 REINF CONC SLAB SF 10.000 26,679.000 0.000 26,606.00 266,060.00

3041 04226015 APPROACH SLAB CY 200.000 0.000 38.500 40.06 8,012.00

CO#001 - IH 410 SBML ENTR RAMP FROM CULEBRA RD

3045 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 3,795.380 0.000 3,795.38 379,538.00

3050 04346009 000 ELASTOMERIC BEARING (EE7) EA 2,000.000 4.000 0.000 4.00 8,000.00

3055 04346017 000 ELASTOMERIC BEARING (EF7) EA 2,000.000 4.000 0.000 4.00 8,000.00

3060 04426001 000 STR STEEL (PLATE GIRDER) LB 1.250 462,400.000 0.000 462,400.00 578,000.00

3065 04426009 000 STR STEEL (DIAPHRAGM & STIFFENER) LB 1.250 52,020.000 0.000 52,020.00 65,025.00

3070 04426010 000 STR STEEL (SHEAR CONNECTOR) LB 1.250 3,550.000 0.000 3,550.00 4,437.50

3075 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 2,052.240 0.000 2,256.00 112,800.00

3080 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 143.000 0.000 143.00 14,300.00

3081 96086033 UNIQUE CHANGE ORDER ITEM 33 DOL 180,238.850 0.000 1.000 1.00 180,238.85

CO029 Culebra Camber Fix

Category Subtotal $2,575,801.95

013 SH 151 WBML OP Widening @ Ingram Rd PS 1051-1062CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3105 04006005 000 CEM STABIL BKFL CY 100.000 110.000 0.000 130.61 13,061.00

3110 04166004 000 DRILL SHAFT (36 IN) LF 150.000 258.000 0.000 259.07 38,860.50

3115 04166006 000 DRILL SHAFT (48 IN) LF 300.000 42.000 0.000 42.78 12,834.00

3120 04206019 000 CL C CONC (ABUT)(EXTEND) CY 1,200.000 36.300 0.000 36.30 43,560.00

3125 04206033 000 CL C CONC (CAP)(EXTEND) CY 700.000 20.700 0.000 20.70 14,490.00

3130 04206037 000 CL C CONC (COLUMN) CY 600.000 31.600 0.000 20.40 12,240.00

3135 04226003 000 REINF CONC SLAB (EXTEND SLAB) SF 20.000 5,165.000 0.000 5,165.00 103,300.00

3136 04226015 APPROACH SLAB CY 200.000 0.000 38.120 38.12 7,624.00

CO028 Ingram WB

3140 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 794.260 0.000 595.74 59,574.00

3145 04276002 000 CONCRETE PAINT FINISH SF 0.250 3,235.000 0.000 3,074.00 768.50

3155 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 53.720 0.000 53.72 5,372.00

Category Subtotal $311,684.00

014 SH 151 EBML OP Widening @ Ingram Rd PS 1063-1074CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3160 04006005 CEM STABIL BKFL CY 100.000 57.000 0.000 52.10 5,210.00

3161 04166004 DRILL SHAFT (36 IN) LF 150.000 144.000 0.000 146.00 21,900.00

3162 04166006 DRILL SHAFT (48 IN) LF 300.000 42.000 0.000 42.22 12,666.00

3163 04206019 CL C CONC (ABUT)(EXTEND) CY 1,200.000 22.400 0.000 22.40 26,880.00

3164 04206033 CL C CONC (CAP)(EXTEND) CY 700.000 11.500 0.000 11.60 8,120.00

3165 04206037 CL C CONC (COLUMN) CY 600.000 19.800 0.000 18.90 11,340.00

3166 04226003 REINF CONC SLAB (EXTEND SLAB) SF 20.000 3,120.000 0.000 3,120.00 62,400.00

3167 04256039 PRESTR CONC GIRDER (TX54) LF 100.000 595.380 0.000 396.77 39,677.00

3168 04276002 CONCRETE PAINT FINISH SF 0.250 2,500.000 0.000 2,375.00 593.75

3170 04546001 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 28.110 0.000 28.11 2,811.00

Page 19: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 41ESTIMATE 0037

014 SH 151 EBML OP Widening @ Ingram Rd PS 1063-1074CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3171 04226015 APPROACH SLAB CY 200.000 0.000 30.840 30.84 6,168.00

CO028 Ingram EB

Category Subtotal $197,765.75

015 IH 410 NBML OP Widening @ Military Dr PS 1023-1030CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3180 04006005 000 CEM STABIL BKFL CY 100.000 100.000 0.000 49.53 4,953.00

3185 04166004 000 DRILL SHAFT (36 IN) LF 150.000 348.000 0.000 352.08 52,812.00

3190 04166006 000 DRILL SHAFT (48 IN) LF 300.000 252.000 0.000 255.46 76,638.00

3195 04206019 000 CL C CONC (ABUT)(EXTEND) CY 1,200.000 28.000 0.000 24.15 28,980.00

3200 04206033 000 CL C CONC (CAP)(EXTEND) CY 700.000 53.400 0.000 53.40 37,380.00

3205 04206037 000 CL C CONC (COLUMN) CY 600.000 46.800 0.000 46.80 28,080.00

3210 04226003 000 REINF CONC SLAB (EXTEND SLAB) SF 20.000 6,622.000 0.000 6,622.00 132,440.00

3215 04256037 000 PRESTR CONC GIRDER (TX40) LF 95.000 864.000 0.000 864.00 82,080.00

3220 04276002 000 CONCRETE PAINT FINISH SF 0.250 7,300.000 0.000 7,300.00 1,825.00

3235 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 310.000 0.000 310.00 15,500.00

3240 04546003 000 ARMOR JOINT LF 100.000 44.000 0.000 44.00 4,400.00

Category Subtotal $465,088.00

016 IH 410 SBML OP Widening @ Military Dr PS 1031-1038CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3265 04006005 000 CEM STABIL BKFL CY 100.000 48.200 0.000 19.14 1,914.00

3270 04166004 000 DRILL SHAFT (36 IN) LF 150.000 124.000 0.000 124.73 18,709.50

3275 04166006 000 DRILL SHAFT (48 IN) LF 300.000 138.000 0.000 138.70 41,610.00

3280 04206019 000 CL C CONC (ABUT)(EXTEND) CY 1,200.000 17.200 0.000 13.60 16,320.00

3285 04206033 000 CL C CONC (CAP)(EXTEND) CY 700.000 33.900 0.000 33.90 23,730.00

3290 04206037 000 CL C CONC (COLUMN) CY 600.000 23.400 0.000 24.49 14,694.00

3295 04226003 000 REINF CONC SLAB (EXTEND SLAB) SF 20.000 3,432.000 0.000 3,432.00 68,640.00

3300 04256037 000 PRESTR CONC GIRDER (TX40) LF 95.000 576.000 0.000 576.00 54,720.00

3305 04276002 000 CONCRETE PAINT FINISH SF 0.250 7,300.000 0.000 7,300.00 1,825.00

3320 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 310.000 0.000 310.00 15,500.00

3325 04546003 000 ARMOR JOINT LF 100.000 24.000 0.000 24.00 2,400.00

Category Subtotal $260,062.50

017 SH 151 WBML OP Widening @ Potranco Rd PS 1075-1086CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3350 04006005 000 CEM STABIL BKFL CY 100.000 112.000 0.000 102.32 10,232.00

3355 04166004 000 DRILL SHAFT (36 IN) LF 150.000 382.000 0.000 382.25 57,337.50

3360 04166006 000 DRILL SHAFT (48 IN) LF 300.000 67.000 0.000 64.41 19,323.00

3365 04206019 000 CL C CONC (ABUT)(EXTEND) CY 1,200.000 38.100 0.000 38.10 45,720.00

3370 04206033 000 CL C CONC (CAP)(EXTEND) CY 700.000 23.400 0.000 23.40 16,380.00

3375 04206037 000 CL C CONC (COLUMN) CY 600.000 42.000 0.000 32.43 19,458.00

Page 20: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 41ESTIMATE 0037

017 SH 151 WBML OP Widening @ Potranco Rd PS 1075-1086CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3380 04226003 000 REINF CONC SLAB (EXTEND SLAB) SF 20.000 6,232.000 0.000 6,244.00 124,880.00

3381 04226015 APPROACH SLAB CY 200.000 0.000 39.780 39.78 7,956.00

CO028 Potranco WB

3385 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 644.110 0.000 644.11 64,411.00

3390 04276002 000 CONCRETE PAINT FINISH SF 0.250 5,940.000 0.000 5,643.00 1,410.75

3400 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 56.160 0.000 56.16 5,616.00

Category Subtotal $372,724.25

018 SH 151 WBML OP Widening @ Hunt Ln PS 1087-1097CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3424 04166002 DRILL SHAFT (24 IN) LF 125.000 0.000 200.000 201.14 25,142.50

CO028 Drill Shaft

3425 04166004 000 DRILL SHAFT (36 IN) LF 150.000 280.000 0.000 292.97 43,945.50

3430 04166006 000 DRILL SHAFT (48 IN) LF 300.000 180.000 0.000 117.50 35,250.00

3435 04206019 000 CL C CONC (ABUT)(EXTEND) CY 1,200.000 21.800 10.500 26.60 31,920.00

3440 04206033 000 CL C CONC (CAP)(EXTEND) CY 700.000 27.600 0.000 27.60 19,320.00

3445 04206037 000 CL C CONC (COLUMN) CY 600.000 30.800 0.000 22.45 13,470.00

3450 04226003 000 REINF CONC SLAB (EXTEND SLAB) SF 20.000 2,939.000 371.000 3,310.00 66,200.00

3455 04226015 000 APPROACH SLAB CY 200.000 24.200 60.800 25.99 5,198.00

3456 96086025 UNIQUE CHANGE ORDER ITEM 25 DOL 66,693.320 0.000 1.000 1.00 66,693.32

Raising Exist Approaches

3460 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 376.960 104.040 481.00 48,100.00

3465 04276002 000 CONCRETE PAINT FINISH SF 0.250 18,300.000 0.000 17,385.00 4,346.25

3470 04506023 000 RAIL (TY SSTR) LF 30.000 220.000 0.000 288.00 8,640.00

3475 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 28.000 0.000 28.00 2,800.00

Category Subtotal $371,025.57

019 EBNB Direct Connector PS 497-611CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3505 04036001 000 TEMPORARY SPL SHORING SF 1.000 21,934.000 0.000 24,616.00 24,616.00

3510 04166004 000 DRILL SHAFT (36 IN) LF 150.000 336.000 0.000 331.44 49,716.00

3515 04166007 000 DRILL SHAFT (54 IN) LF 350.000 1,544.000 0.000 1,626.92 569,422.00

3520 04166008 000 DRILL SHAFT (60 IN) LF 400.000 478.000 0.000 533.95 213,580.00

3525 04166089 000 DRILL SHAFT (92 IN) LF 1,000.000 90.000 0.000 92.06 92,060.00

3530 04206013 000 CL C CONC (ABUT) CY 1,100.000 45.000 0.000 17.90 19,690.00

3535 04206031 000 CL C CONC (CAP)(MASS) CY 700.000 2,535.000 0.000 2,545.17 1,781,619.00

3540 04206039 000 CL C CONC (COLUMN)(MASS) CY 600.000 3,626.000 0.000 3,626.23 2,175,738.00

3545 04206045 000 CL C CONC (FOOTING)(MASS) CY 400.000 2,315.000 0.000 2,315.60 926,240.00

3546 96086005 UNIQUE CHANGE ORDER ITEM 5 DOL 55,086.940 0.000 1.000 1.00 55,086.94

CO011_Add'l DC's Reinforcing

3550 04226001 000 REINF CONC SLAB SF 10.000 165,987.000 0.000 165,986.77 1,659,867.70

3555 04226015 000 APPROACH SLAB CY 200.000 92.500 0.000 110.45 22,090.00

3560 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 14,053.000 0.000 14,053.00 1,405,300.00

3565 04256041 000 PRESTR CONC GIRDER (TX70) LF 120.000 2,189.000 0.000 2,189.10 262,691.40

Page 21: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 41ESTIMATE 0037

019 EBNB Direct Connector PS 497-611CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3570 04276003 000 OPAQUE SEALER FINISH SF 0.300 74,448.000 0.000 70,724.80 21,217.44

3575 04346035 000 ELASTOMERIC BEARING (F7) EA 2,000.000 10.000 0.000 10.00 20,000.00

3580 04346043 000 SLIDING ELASTOMERIC BEARING (ES 6) EA 2,000.000 20.000 0.000 20.00 40,000.00

3585 04426001 000 STR STEEL (PLATE GIRDER) LB 1.250 1,511,088.000 -1,421.720 1,509,666.28 1,887,082.85

3586 96086030 UNIQUE CHANGE ORDER ITEM 30 DOL 189,685.370 0.000 1.000 1.00 189,685.37

CO028_Mob and de-mob steet

3590 04426009 000 STR STEEL (DIAPHRAGM & STIFFENER) LB 1.250 162,137.000 0.000 162,137.00 202,671.25

3595 04426010 000 STR STEEL (SHEAR CONNECTOR) LB 1.250 10,728.000 0.000 10,728.00 13,410.00

3600 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 8,101.000 0.000 7,667.00 383,350.00

3605 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 576.000 0.000 576.00 57,600.00

3610 05146001 000 PERM CTB (SGL SLOPE) (TY 1) (42 ) LF 35.000 301.000 0.000 270.00 9,450.00

3611 96086011 UNIQUE CHANGE ORDER ITEM 11 DOL 656,812.800 0.000 1.000 1.00 656,812.80

Labor

3612 96086012 UNIQUE CHANGE ORDER ITEM 12 DOL 6,283.500 0.000 1.000 1.00 6,283.50

Equipment

3613 96086013 UNIQUE CHANGE ORDER ITEM 13 DOL 496,306.940 0.000 1.000 1.00 496,306.95

Materials

3614 96086014 UNIQUE CHANGE ORDER ITEM 14 DOL 24,676.940 0.000 1.000 1.00 24,676.94

Sub-Design charges

3615 96086003 UNIQUE CHANGE ORDER ITEM 3 DOL 1.000 0.000 3,817.800 3,818.80 3,818.80

Combined Cost of Labor and Matls for Utility Line Excav.

3616 96086016 UNIQUE CHANGE ORDER ITEM 16 DOL 114,103.250 0.000 1.000 1.00 114,103.25

Storage/Fuel surcharge

3617 96086017 UNIQUE CHANGE ORDER ITEM 17 DOL 340,773.150 0.000 1.000 1.00 340,773.15

Prime Contractor markups (25%)

3618 96086018 UNIQUE CHANGE ORDER ITEM 18 DOL 6,300.000 0.000 1.000 1.00 6,300.00

Delivery Material back to Hirschfeld

3619 96086019 UNIQUE CHANGE ORDER ITEM 19 DOL -58,975.000 0.000 1.000 1.00 -58,975.00

Credit for fabricated units

3701 96086031 UNIQUE CHANGE ORDER ITEM 31 DOL 11,559.910 0.000 1.000 1.00 11,559.91

CO028 SBWB Bent 12

Category Subtotal $13,683,844.25

020 SBWB Direct Connector PS 612-722CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3635 04006005 000 CEM STABIL BKFL CY 100.000 142.000 0.000 79.70 7,970.00

3640 04036001 000 TEMPORARY SPL SHORING SF 1.000 20,515.000 0.000 21,952.00 21,952.00

3645 04166001 000 DRILL SHAFT (18 IN) LF 100.000 30.000 0.000 30.45 3,045.00

3650 04166004 000 DRILL SHAFT (36 IN) LF 150.000 250.000 0.000 251.52 37,728.00

3655 04166007 000 DRILL SHAFT (54 IN) LF 350.000 864.000 0.000 891.31 311,958.50

3660 04166008 000 DRILL SHAFT (60 IN) LF 400.000 656.000 0.000 672.65 269,060.00

3665 04166089 000 DRILL SHAFT (92 IN) LF 1,000.000 36.000 0.000 36.55 36,550.00

3670 04206013 000 CL C CONC (ABUT) CY 1,100.000 53.000 0.000 57.10 62,810.00

3675 04206031 000 CL C CONC (CAP)(MASS) CY 700.000 2,432.000 0.000 2,489.27 1,742,489.00

Page 22: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 41ESTIMATE 0037

020 SBWB Direct Connector PS 612-722CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3680 04206039 000 CL C CONC (COLUMN)(MASS) CY 600.000 2,140.000 0.000 2,139.93 1,283,958.00

3685 04206045 000 CL C CONC (FOOTING)(MASS) CY 400.000 1,973.000 0.000 1,987.70 795,080.00

3690 04226001 000 REINF CONC SLAB SF 10.000 165,859.000 0.000 165,859.00 1,658,590.00

3695 04226015 000 APPROACH SLAB CY 200.000 81.400 0.000 89.30 17,860.00

3700 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 15,317.000 0.000 15,317.00 1,531,700.00

3702 96086032 UNIQUE CHANGE ORDER ITEM 32 DOL 101,399.410 0.000 1.000 1.00 101,399.41

CO028 SBWB Bent 12

3705 04256041 000 PRESTR CONC GIRDER (TX70) LF 120.000 2,125.000 0.000 2,125.55 255,066.00

3710 04276003 000 OPAQUE SEALER FINISH SF 0.300 43,578.000 0.000 41,399.60 12,419.88

3715 04346035 000 ELASTOMERIC BEARING (F7) EA 2,000.000 5.000 0.000 5.00 10,000.00

3720 04346043 000 SLIDING ELASTOMERIC BEARING (ES 6) EA 2,000.000 10.000 0.000 10.00 20,000.00

3725 04426001 000 STR STEEL (PLATE GIRDER) LB 1.250 1,196,615.000 21,808.390 1,218,423.76 1,523,029.70

3730 04426009 000 STR STEEL (DIAPHRAGM & STIFFENER) LB 1.250 107,345.000 0.000 107,345.00 134,181.25

3735 04426010 000 STR STEEL (SHEAR CONNECTOR) LB 1.250 7,194.000 0.000 7,194.00 8,992.50

3740 04506062 000 RAIL (TY SSTR)(MOD) LF 50.000 7,674.000 0.000 7,516.00 375,800.00

3745 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 560.000 0.000 734.00 73,400.00

3750 05146001 000 PERM CTB (SGL SLOPE) (TY 1) (42 ) LF 35.000 351.000 0.000 300.00 10,500.00

Category Subtotal $10,305,539.24

021 IH 410 W. Military Dr Bypass PS 1039-1049CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3775 04166001 000 DRILL SHAFT (18 IN) LF 100.000 109.000 0.000 109.00 10,900.00

3780 04166004 000 DRILL SHAFT (36 IN) LF 150.000 327.000 0.000 325.60 48,840.00

3785 04166006 000 DRILL SHAFT (48 IN) LF 300.000 264.000 0.000 267.72 80,316.00

3790 04206013 000 CL C CONC (ABUT) CY 1,100.000 26.000 0.000 28.00 30,800.00

3795 04206025 000 CL C CONC (BENT) CY 1,600.000 108.800 0.000 101.86 162,976.00

3800 04226001 000 REINF CONC SLAB SF 10.000 8,190.000 0.000 8,190.00 81,900.00

3805 04226015 000 APPROACH SLAB CY 200.000 41.800 0.000 43.04 8,608.00

3810 04256039 000 PRESTR CONC GIRDER (TX54) LF 100.000 1,378.500 0.000 1,378.78 137,878.00

3820 04506061 000 RAIL (TY T411)(MOD) LF 80.000 678.000 0.000 663.00 53,040.00

3825 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 100.000 48.000 0.000 40.00 4,000.00

Category Subtotal $619,258.00

023 IH 410 Culvert #6 BCS PS 466CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3905 04326002 000 RIPRAP (CONC)(5 IN) CY 275.000 13.000 0.000 6.26 1,721.50

3920 04666151 000 WINGWALL (FW - 0) (HW=4 FT) EA 8,132.000 1.000 0.000 1.00 8,132.00

3925 04666179 000 WINGWALL (PW - 1) (HW=4 FT) EA 12,553.000 1.000 0.000 1.00 12,553.00

Category Subtotal $22,406.50

024 IH 410 Culvert #8 BCS PS 468CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 23: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 41ESTIMATE 0037

024 IH 410 Culvert #8 BCS PS 468CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3950 01046009 000 REMOVING CONC (RIPRAP) SY 5.000 203.000 0.000 203.00 1,015.00

3955 04026001 000 TRENCH EXCAVATION PROTECTION LF 1.000 8.000 0.000 8.00 8.00

3965 04626029 000 CONC BOX CULV (10 FT X 5 FT) LF 564.850 60.000 0.000 30.00 16,945.50

3970 04666181 000 WINGWALL (PW - 1) (HW=6 FT) EA 14,041.000 2.000 0.000 2.00 28,082.00

Category Subtotal $46,050.50

052104276PROJECT CONTROLROW 521-4-276

001 SAWS (WATER)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4150 04016001 000 FLOWABLE BACKFILL CY 144.000 115.000 0.000 81.00 11,664.00

4156 96086007 UNIQUE CHANGE ORDER ITEM 7 DOL 7,506.380 0.000 1.000 1.00 7,506.38

CO015 SAWS Air Release Valves

Category Subtotal $19,170.38

004 CPS (GAS)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4360 04016001 000 FLOWABLE BACKFILL CY 144.000 156.000 0.000 180.55 25,999.20

4365 04206003 000 CL A CONC (MISC) SY 100.000 320.000 0.000 361.12 36,112.00

Category Subtotal $62,111.20

052104274C 521-4-274PROJECT CONTROL

001CATEGORY DESCRIPTION Traffic Control PS 95-164

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0275 06626109 000 WK ZN PAV MRK SHT TERM (TAB)TY W EA 2.000 3,860.000 0.000 0.000 0.00

0315 06776013 000 ELIM EXT PAV MRK & MRKS (ENTR GORE) EA 250.000 10.000 0.000 0.000 0.00

0320 06776014 000 ELIM EXT PAV MRK & MRKS (EXIT GORE) EA 250.000 10.000 0.000 0.000 0.00

0.00Category Subtotal

002CATEGORY DESCRIPTION Roadway

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0402 96046001 CONTRACTOR FORCE ACCOUNT 1 DOL 1.000 1,000.000 0.000 0.000 0.00

Item 161.2 Invioce for Testing

0405 01626001 000 SPOT SODDING SY 3.000 10,809.000 0.000 0.000 0.00

0435 03416010 000 D-GR HMA TY-B PG70-22 TON 53.000 10,757.000 0.000 0.000 0.00

0436 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-B PG 70-22

0437 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 0.000 0.00

Page 24: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 41ESTIMATE 0037

D-GR HMA Ty-B PG 70-22

0438 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-B PG 70-22

0439 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-B PG 70-22

0441 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-D Sac-B PG 70-22

0442 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-D Sac-B PG 70-22

0443 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-D Sac-B PG 70-22

0444 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 0.000 0.00

D-GR HMA Ty-D Sac-B PG 70-22

0450 03566021 000 PAV JT UNDERSEAL (24") LF 30.000 229.000 0.000 0.000 0.00

0480 04206074 000 CL C CONC (MISC) CY 500.000 8.000 0.000 0.000 0.00

0620 05316009 000 CURB RAMPS (TY 6) EA 950.000 1.000 0.000 0.000 0.00

0695 03166414 000 AGGR (TY-B GR-5) CY 101.700 3,364.000 -3,364.000 0.000 0.00

0696 03166409 AGGR (TY-B GR-4) CY 152.600 0.000 335.000 0.000 0.00

CO025 Seal Coat 151

0700 03166425 000 ASPH (AC-15P, CHFRS2P OR CRS2P) GAL 2.550 115,809.000 -106,622.500 0.000 0.00

0750 04276002 000 CONCRETE PAINT FINISH SF 0.250 42,139.000 0.000 0.000 0.00

0790 04666154 000 WINGWALL (FW - 0) (HW=7 FT) EA 12,410.000 1.000 0.000 0.000 0.00

0795 04806001 000 CLEAN EXIST CULVERTS EA 23,125.000 1.000 0.000 0.000 0.00

0800 04966005 000 REMOV STR (WINGWALL) EA 1,410.000 1.000 0.000 0.000 0.00

0866 04206071 CL C CONC (COLLAR) EA 2,713.000 0.000 13.000 0.000 0.00

CO018 CONC Collar

0875 04656003 000 MANH (COMPL)(PRM)(60IN) EA 4,103.000 1.000 1.000 0.000 0.00

0880 04656004 000 MANH (COMPL)(PRM)(72IN) EA 5,125.000 1.000 -1.000 0.000 0.00

0900 04656014 000 INLET (COMPL)(PCO)(3FT)(LEFT) EA 2,763.000 1.000 -1.000 0.000 0.00

0910 04656016 000 INLET (COMPL)(PCO)(3FT)(BOTH) EA 3,044.000 2.000 -2.000 0.000 0.00

0955 04676005 000 SET (TY I) (24 IN) (3: 1) (C) EA 844.000 1.000 0.000 0.000 0.00

0965 04676008 000 SET (TY I) (30 IN) (3: 1) (C) EA 1,534.000 4.000 0.000 0.000 0.00

0990 04966003 000 REMOV STR (MANHOLE) EA 1,138.000 3.000 0.000 0.000 0.00

0995 04966004 000 REMOV STR (SET) EA 546.000 1.000 0.000 0.000 0.00

1000 04966005 000 REMOV STR (WINGWALL) EA 1,410.000 12.000 0.000 0.000 0.00

1005 04966006 000 REMOV STR (HEADWALL) EA 807.000 6.000 0.000 0.000 0.00

1065 06186058 000 CONDT (PVC) (SCH 80) (4") LF 14.000 290.000 -90.000 0.000 0.00

1070 06186059 000 CONDT (PVC) (SCH 80) (4") (BORE) LF 48.000 70.000 70.000 0.000 0.00

1090 06806002 000 INSTALL HWY TRF SIG (ISOLATED) EA 3,100.000 5.000 0.000 0.000 0.00

1111 06846035 TRF SIG CBL (TY A)(14 AWG)(9 CONDR) LF 1.980 0.000 7,360.000 0.000 0.00

CO0014 Traffic

1115 06846080 000 TRF SIG CBL (TY C)(14 AWG)(2 CONDR) LF 1.200 31,850.000 -31,850.000 0.000 0.00

1130 06886003 000 PED DETECTOR CONTROLLER UNIT EA 3,250.000 5.000 0.000 0.000 0.00

1135 06886004 000 VEH LP DETECT (SAWCUT) LF 14.000 4,000.000 -4,000.000 0.000 0.00

1170 04326001 000 RIPRAP (CONC)(4 IN) CY 275.000 51.000 0.000 0.000 0.00

1195 06106106 000 IN RD IL (U/P) (TY 2) (150W EQ) LED EA 1,850.000 8.000 0.000 0.000 0.00

1206 96086028 UNIQUE CHANGE ORDER ITEM 28 DOL 3,263.160 0.000 1.000 0.000 0.00

CO028 CoSA Cabinets

1207 96086029 UNIQUE CHANGE ORDER ITEM 29 DOL 19,725.300 0.000 3.000 0.000 0.00

CO028 CoSA Cabinets

1270 06246028 000 REMOVE GROUND BOX EA 175.000 12.000 0.000 0.000 0.00

1275 06286002 000 REMOVE ELECTRICAL SERVICES EA 500.000 4.000 0.000 0.000 0.00

Page 25: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 41ESTIMATE 0037

1320 01046009 000 REMOVING CONC (RIPRAP) SY 5.000 221.000 0.000 0.000 0.00

1340 06446034 000 IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) EA 578.000 1.000 0.000 0.000 0.00

1345 06446064 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 1,800.000 12.000 0.000 0.000 0.00

1360 06446077 000 REMOVE BRDG MNT CLEARANCE SIGN ASSM EA 350.000 5.000 0.000 0.000 0.00

1385 01046037 000 REMOVE CONC (RAIL) LF 8.000 1,860.000 0.000 0.000 0.00

1390 04036001 000 TEMPORARY SPL SHORING SF 1.000 8,554.000 0.000 0.000 0.00

1391 96086038 UNIQUE CHANGE ORDER ITEM 38 DOL 69,840.270 0.000 0.000 0.000 0.00

TSS RWs 11-12

1420 04276002 000 CONCRETE PAINT FINISH SF 0.250 44,802.000 0.000 0.000 0.00

1425 05146011 000 PERM CTB (SGL SLOPE) (TY 3) (54 ) LF 135.000 1,860.000 0.000 0.000 0.00

1450 06446051 000 IN SM RD SN SUP&AM TYS80(2)SA(P-EXAL) EA 796.000 6.000 0.000 0.000 0.00

1455 06476001 000 INSTALL LRSS (STRUCT STEEL) LB 9.000 1,983.000 0.000 0.000 0.00

1515 06506116 000 INS OH SN SUP(105 FT BRDG)(SPAN ONLY) EA 37,100.000 1.000 -1.000 0.000 0.00

1555 06586003 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND(BR) EA 35.000 48.000 0.000 0.000 0.00

1560 06586004 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)SRF EA 80.000 24.000 0.000 0.000 0.00

1565 06586013 000 INSTL DEL ASSM (D-SW)SZ (BRF)CTB EA 8.000 100.000 0.000 0.000 0.00

1575 06586015 000 INSTL DEL ASSM (D-SW)SZ (BRF)GF1 EA 8.000 22.000 0.000 0.000 0.00

1580 06586017 000 INSTL DEL ASSM (D-SW)SZ (BRF)GF1 (BR) EA 8.000 10.000 0.000 0.000 0.00

1605 06586028 000 INSTL DEL ASSM (D-SY)SZ (BRF)GF1 EA 8.000 20.000 0.000 0.000 0.00

1625 06586050 000 INSTL OM ASSM (OM-2Z)(FLX)SRF EA 80.000 12.000 0.000 0.000 0.00

1635 06586063 000 INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2(BR) EA 8.000 24.000 0.000 0.000 0.00

1755 06666233 000 PAVEMENT SEALER (MED NOSE) EA 188.000 7.000 0.000 0.000 0.00

1825 06786002 000 PAV SURF PREP FOR MRK (6") LF 0.150 3,870.000 0.000 0.000 0.00

1875 04326006 000 RIPRAP (CONC)(CL B) CY 275.000 3.750 0.000 0.000 0.00

1900 05446001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,011.000 1.000 0.000 0.000 0.00

1930 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.000 1,235.000 0.000 0.000 0.00

1940 06206016 000 ELEC CONDR (NO.2) INSULATED LF 2.450 3,275.000 0.000 0.000 0.00

1965 06286002 000 REMOVE ELECTRICAL SERVICES EA 500.000 4.000 0.000 0.000 0.00

1971 06806002 INSTALL HWY TRF SIG (ISOLATED) EA 12,726.000 0.000 1.000 0.000 0.00

CO022 TRF 410 at Military

1972 06822022 VEH SIG SEC (12 IN) LED (GRN ARW) EA 254.520 0.000 2.000 0.000 0.00

CO022 TRF 410 at Military

1973 06822023 VEH SIG SEC (12 IN) LED (GRN) EA 243.920 0.000 12.000 0.000 0.00

CO022 TRF 410 at Military

1974 06822024 VEH SIG SEC (12 IN) LED (YEL ARW) EA 254.520 0.000 2.000 0.000 0.00

CO022 TRF 410 at Military

1975 06866283 000 RELOC TRF SG PL AM (S) (STRAIN POLE) EA 3,405.000 1.000 0.000 0.000 0.00

1976 06822025 VEH SIG SEC (12 IN) LED (YEL) EA 243.920 0.000 12.000 0.000 0.00

CO022 TRF 410 at Military

1977 06822027 VEH SIG SEC (12 IN) LED (RED) EA 243.920 0.000 12.000 0.000 0.00

CO022 TRF 410 at Military

1985 60106001 000 CCTV FIELD EQUIPMENT (ANALOG) EA 8,200.000 3.000 0.000 0.000 0.00

1995 60286002 000 INSTALL DMS (FOUNDATION MTD CABINET) EA 5,600.000 2.000 0.000 0.000 0.00

1996 96086004 UNIQUE CHANGE ORDER ITEM 4 DOL 29,995.000 0.000 1.000 0.000 0.00

CO010_Items 310, 340 and DMS

2005 60716001 000 FIB OPT CBL (SM) 6 STRAND LF 7.800 3,485.000 0.000 0.000 0.00

2010 60716012 000 FIB OPT CBL (SM) 144 STRAND LF 4.600 13,205.000 0.000 0.000 0.00

2015 60826001 000 LED LANE CONTROL SYSTEM EA 39,300.000 4.000 0.000 0.000 0.00

2025 60936001 000 REMOVE EXISTING VIVIDS EA 1,360.000 1.000 0.000 0.000 0.00

2075 60966002 000 INS LED WW SGN W/BASIC SOL PWR KIT EA 1,665.000 6.000 0.000 0.000 0.00

2325 07806002 000 CNC CRACK REPAIR (DISCRETE)(INJECT) LF 250.000 20.000 0.000 0.000 0.00

942 04656058 INLET (COMPL)(PSL)(SL)(5FTX5FT) EA 4,754.310 0.000 3.000 0.000 0.00

Page 26: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 41ESTIMATE 0037

Lines Q-1-GI, 3-7-GI & 6-1-GI Re-placing various drn strs

0.00Category Subtotal

003CATEGORY DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2341 96026001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00

2342 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 4,873,000.000 0.000 0.000 0.00

2344 96066055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 1,000.000 0.000 0.000 0.00

2346 96066057 FORCE ACCOUNT-COMMER LAB USE DEDUCTION DOL -1.000 1,000.000 0.000 0.000 0.00

2347 96106001 ON THE JOB TRAINING DOL 1.000 1,000.000 0.000 0.000 0.00

2349 05856002 RIDE PAYMENT ADJUSTMENT (ITEM 341) DOL 1.000 1,000.000 0.000 0.000 0.00

2350 05856009 RIDE PAYMENT ADJUSTMENT (ITEM 347) DOL 1.000 1,000.000 0.000 0.000 0.00

2352 96046004 CONTRACTOR FORCE ACCOUNT 4 DOL -12,987.000 154.000 0.000 0.000 0.00

Liquidated Damages for Substantial Completion

0.00Category Subtotal

004CATEGORY DESCRIPTION Bridge Force Account Work

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2385 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 115.000 1,000.000 0.000 0.000 0.00

18" DS Item 416.5.1.1 payment for overrun 5 ft to 15ft

2386 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 125.000 1,000.000 0.000 0.000 0.00

18" DS Item 416.5.1.1 payment for overrun over 15ft

2387 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 143.750 1,000.000 0.000 0.000 0.00

24" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2388 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 156.250 1,000.000 0.000 0.000 0.00

24" DS Item 416.5.1.1 payment for overrun over 15ft

2389 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 155.250 1,000.000 0.000 0.000 0.00

30" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2390 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 168.750 1,000.000 0.000 0.000 0.00

30" DS Item 416.5.1.1 payment for overrun over 15ft

2392 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 187.500 1,000.000 0.000 0.000 0.00

36" DS Item 416.5.1.1 payment for overrun over 15ft

2393 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 345.000 1,000.000 0.000 0.000 0.00

48" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2394 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 375.000 1,000.000 0.000 0.000 0.00

48" DS Item 416.5.1.1 payment for overrun over 15ft

2395 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 402.500 1,000.000 0.000 0.000 0.00

54" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2396 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 437.500 1,000.000 0.000 0.000 0.00

54" DS Item 416.5.1.1 payment for overrun over 15ft

2397 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 460.000 1,000.000 0.000 0.000 0.00

60" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2398 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 500.000 1,000.000 0.000 0.000 0.00

60" DS Item 416.5.1.1 payment for overrun over 15ft

2399 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 632.500 1,000.000 0.000 0.000 0.00

72" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2400 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 687.500 1,000.000 0.000 0.000 0.00

Page 27: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 41ESTIMATE 0037

72" DS Item 416.5.1.1 payment for overrun over 15ft

2401 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 862.500 1,000.000 0.000 0.000 0.00

84" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2402 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 937.500 1,000.000 0.000 0.000 0.00

84" DS Item 416.5.1.1 payment for overrun over 15ft

2403 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1,150.000 1,000.000 0.000 0.000 0.00

92" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

2404 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1,250.000 1,000.000 0.000 0.000 0.00

92' DS Item 416.5.1.1 payment for overrun over 15ft

0.00Category Subtotal

006CATEGORY DESCRIPTION IH 410 NBML over Leon Creek PS 788-820

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2545 04386001 000 CLEANING AND SEALING EXISTING JOINTS LF 30.000 322.000 0.000 0.000 0.00

2565 04466002 CLEAN & PAINT EXIST STR (SYSTEM II) LS 500,000.000 1.000 -1.000 0.000 0.00

0.00Category Subtotal

007CATEGORY DESCRIPTION IH 410 SBML over Leon Creek PS 821-855

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2590 04006005 CEM STABIL BKFL CY 100.000 145.000 0.000 0.000 0.00

2599 04386001 CLEANING AND SEALING EXISTING JOINTS LF 30.000 322.000 0.000 0.000 0.00

2603 04466002 CLEAN & PAINT EXIST STR (SYSTEM II) LS 500,000.000 1.000 0.000 0.000 0.00

0.00Category Subtotal

010CATEGORY DESCRIPTION IH 410 SBFR over Slick Ranch Creek PS 741-763

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2816 96086038 UNIQUE CHANGE ORDER ITEM 38 DOL 9,919.310 0.000 0.000 0.000 0.00

Long Joint bars

0.00Category Subtotal

011CATEGORY DESCRIPTION IH 410 NBML ENTR Ramp from Military Dr PS 764-787

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2875 04006005 000 CEM STABIL BKFL CY 100.000 251.000 0.000 0.000 0.00

2880 04036001 000 TEMPORARY SPL SHORING SF 1.000 1,430.000 0.000 0.000 0.00

2920 04206075 000 CL E CONC (SEAL) CY 400.000 8.500 -8.500 0.000 0.00

0.00Category Subtotal

012CATEGORY DESCRIPTION IH 410 SBML ENTR Ramp from Culebra Rd PS 910-971

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

Page 28: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 41ESTIMATE 0037

3025 04206075 000 CL E CONC (SEAL) CY 400.000 12.000 -12.000 0.000 0.00

0.00Category Subtotal

013CATEGORY DESCRIPTION SH 151 WBML OP Widening @ Ingram Rd PS 1051-1062

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3150 04506012 000 RAIL (TY T411) LF 80.000 223.420 0.000 0.000 0.00

0.00Category Subtotal

014CATEGORY DESCRIPTION SH 151 EBML OP Widening @ Ingram Rd PS 1063-1074

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3169 04506012 RAIL (TY T411) LF 80.000 223.420 0.000 0.000 0.00

0.00Category Subtotal

015CATEGORY DESCRIPTION IH 410 NBML OP Widening @ Military Dr PS 1023-1030

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3225 04296009 000 CONC STR REPAIR (STANDARD) SF 500.000 10.000 0.000 0.000 0.00

3230 04386001 000 CLEANING AND SEALING EXISTING JOINTS LF 30.000 106.000 0.000 0.000 0.00

0.00Category Subtotal

016CATEGORY DESCRIPTION IH 410 SBML OP Widening @ Military Dr PS 1031-1038

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3310 04296009 000 CONC STR REPAIR (STANDARD) SF 500.000 10.000 0.000 0.000 0.00

3315 04386001 000 CLEANING AND SEALING EXISTING JOINTS LF 30.000 106.000 0.000 0.000 0.00

0.00Category Subtotal

017CATEGORY DESCRIPTION SH 151 WBML OP Widening @ Potranco Rd PS 1075-1086

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3395 04506012 000 RAIL (TY T411) LF 80.000 260.000 0.000 0.000 0.00

0.00Category Subtotal

019CATEGORY DESCRIPTION EBNB Direct Connector PS 497-611

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3500 04006005 000 CEM STABIL BKFL CY 100.000 145.000 0.000 0.000 0.00

3587 96086037 UNIQUE CHANGE ORDER ITEM 37 DOL 45,679.780 0.000 0.000 0.000 0.00

CO031 Bolt Pattern

0.00Category Subtotal

Page 29: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 41ESTIMATE 0037

021CATEGORY DESCRIPTION IH 410 W. Military Dr Bypass PS 1039-1049

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3815 04426007 000 STR STEEL (MISC NON - BRIDGE) LB 2.000 900.000 0.000 0.000 0.00

0.00Category Subtotal

022CATEGORY DESCRIPTION SH 151 Culvert #2 BCS PS 462

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3850 01046009 000 REMOVING CONC (RIPRAP) SY 5.000 107.000 0.000 0.000 0.00

3855 04026001 000 TRENCH EXCAVATION PROTECTION LF 1.000 4.000 0.000 0.000 0.00

3860 04326002 000 RIPRAP (CONC)(5 IN) CY 275.000 18.000 0.000 0.000 0.00

3865 04626007 000 CONC BOX CULV (5 FT X 3 FT) LF 430.000 38.000 0.000 0.000 0.00

3870 04666179 000 WINGWALL (PW - 1) (HW=4 FT) EA 12,553.000 1.000 0.000 0.000 0.00

0.00Category Subtotal

023CATEGORY DESCRIPTION IH 410 Culvert #6 BCS PS 466

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3895 01046009 000 REMOVING CONC (RIPRAP) SY 5.000 113.000 0.000 0.000 0.00

3900 04026001 000 TRENCH EXCAVATION PROTECTION LF 1.000 4.000 0.000 0.000 0.00

3910 04626007 000 CONC BOX CULV (5 FT X 3 FT) LF 430.000 6.000 0.000 0.000 0.00

3915 04626014 000 CONC BOX CULV (7 FT X 3 FT) LF 412.750 12.000 0.000 0.000 0.00

0.00Category Subtotal

024CATEGORY DESCRIPTION IH 410 Culvert #8 BCS PS 468

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3960 04326002 000 RIPRAP (CONC)(5 IN) CY 275.000 13.000 0.000 0.000 0.00

0.00Category Subtotal

052104276ROW 521-4-276PROJECT CONTROL

001CATEGORY DESCRIPTION SAWS (WATER)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4155 70396001 000 ADJUST EXISTING VALVE BOX EA 653.000 1.000 0.000 0.000 0.00

0.00Category Subtotal

002CATEGORY DESCRIPTION SAWS (SEWER)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

Page 30: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 41ESTIMATE 0037

4230 70286001 000 SANITARY SEWER (ADJUST MANHOLE) EA 1,021.000 3.000 0.000 0.000 0.00

0.00Category Subtotal

003CATEGORY DESCRIPTION SAWS (RECYCLE)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4305 04016001 000 FLOWABLE BACKFILL CY 144.000 203.000 0.000 0.000 0.00

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $85,858,573.78

Page 31: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 41ESTIMATE 0037

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01006002 000 STA 33,000.000PREPARING ROW 241.590 7,972,470.00 241.59

01046009 000 SY 5.000REMOVING CONC (RIPRAP) 15,707.280 78,536.40 16,465.00

01046011 000 SY 25.000REMOVING CONC (MEDIANS) 102.000 2,550.00 107.00

01046017 000 SY 6.000REMOVING CONC (DRIVEWAYS) 2,570.290 15,421.74 2,552.00

01046021 000 LF 2.000REMOVING CONC (CURB) 5,956.000 11,912.00 5,770.00

01046024 000 SY 60.000REMOVING CONC (RETAINING WALLS) 3,151.040 189,062.40 3,436.00

01046036 000 SY 50.000REMOVING CONC (SIDEWALK OR RAMP) 583.760 29,188.00 104.00

01046037 000 LF 8.000REMOVE CONC (RAIL) 1,545.000 12,360.00 960.00

01066002 000 SY 2.000OBLITERATING ABANDONED ROAD 3,469.930 6,939.86 2,482.00

01106001 000 CY 9.000EXCAVATION (ROADWAY) 49,428.000 444,852.00 49,428.00

01326003 000 CY 2.000EMBANKMENT (FINAL)(ORD COMP)(TY B) 107,202.000 214,404.00 107,202.00

01616017 000 SY 1.000COMPOST MANUF TOPSOIL (4") 69,136.430 69,136.43 77,502.00

01646039 000 SY 0.250DRILL SEEDING (PERM) (URBAN) (CLAY) 69,134.560 17,283.65 66,693.00

01686001 000 MG 15.000VEGETATIVE WATERING 45.160 677.40 1,550.00

01696001 000 SY 1.000SOIL RETENTION BLANKETS (CL 1) (TY A) 65,044.590 65,044.59 66,693.00

02476467 000 SY 6.000FL BS (CMP IN PLC)(TY D GR 1-2 OR 5)6" 92,604.350 555,626.10 116,616.00

03106009 GAL 3.700PRIME COAT (MC-30) 15,264.680 56,479.32 0.00

CO010 Items 310, 340 and DMS

03406011 TON 48.000D-GR HMA(SQ) TY-B PG64-22 375.870 18,041.76 0.00

CO010_Items 310, 340 and DMS

03416008 000 TON 48.000D-GR HMA TY-B PG64-22 41,350.167 1,984,808.02 33,476.00

03416042 000 TON 64.000D-GR HMA TY-D SAC-B PG70-22 12,646.450 809,372.80 12,180.00

03416059 DOL -1.000PRODUCTION PAYMENT ADJUSTMENT 57.690 -57.69 2,000.00

D-GR HMA Ty-B PG 64-22

03416059 DOL 1.000PRODUCTION PAYMENT ADJUSTMENT 3,582.100 3,582.10 2,000.00

D-GR HMA Ty-B PG 64-22

03416060 DOL -1.000PLACEMENT PAYMENT ADJUSTMENT 2,241.980 -2,241.98 2,000.00

D-GR HMA Ty-B PG 64-22

03416060 DOL 1.000PLACEMENT PAYMENT ADJUSTMENT 4,037.560 4,037.56 2,000.00

D-GR HMA Ty-B PG 64-22

03476001 000 TON 102.450TOM (ASPHALT) PG 76-22 1,498.330 153,503.91 1,360.00

03476002 000 TON 102.450TOM-C (AGGREGATE) SAC-A 21,406.100 2,193,054.95 18,731.00

03516002 SY 50.400FLEXIBLE PAVEMENT STRUCTURE REPAIR(6") 3,612.900 182,090.16 0.00

03546022 000 SY 2.000PLANE ASPH CONC PAV(0" TO 3") 38,406.680 76,813.36 34,143.00

03606006 000 SY 35.000CONC PVMT (CONT REINF - CRCP) (12") 16,392.577 573,740.20 14,391.00

04006004 000 CY 15.000STRUCT EXCAV (BRIDGE) 572.670 8,590.05 483.00

04006005 000 CY 100.000CEM STABIL BKFL 1,071.530 107,153.00 1,385.20

04006006 SY 101.610CUT & RESTORING PAV 2,481.900 252,185.86 0.00

Drainage and Pav. Damage due to Footings

04016001 000 CY 144.000FLOWABLE BACKFILL 2,917.970 420,187.68 271.00

04026001 000 LF 1.000TRENCH EXCAVATION PROTECTION 1,584.700 1,584.70 4,553.00

04036001 000 SF 1.000TEMPORARY SPL SHORING 113,892.455 113,892.46 122,280.00

04162031 LF 196.190DRILL SHAFT (TRF SIG POLE) (30 IN) 11.000 2,158.09 0.00

CO022 TRF 410 at Military

Page 32: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 41ESTIMATE 0037

04166001 000 LF 100.000DRILL SHAFT (18 IN) 730.620 73,062.00 681.00

04166002 000 LF 125.000DRILL SHAFT (24 IN) 1,692.330 211,541.25 1,392.00

04166003 000 LF 135.000DRILL SHAFT (30 IN) 848.140 114,498.90 840.00

04166004 000 LF 150.000DRILL SHAFT (36 IN) 7,737.070 1,160,560.50 7,486.00

04166006 000 LF 300.000DRILL SHAFT (48 IN) 1,319.790 395,937.00 1,383.00

04166007 000 LF 350.000DRILL SHAFT (54 IN) 2,576.130 901,645.50 2,462.00

04166008 000 LF 400.000DRILL SHAFT (60 IN) 1,430.830 572,332.00 1,354.00

04166010 000 LF 550.000DRILL SHAFT (72 IN) 120.960 66,528.00 120.00

04166012 000 LF 750.000DRILL SHAFT (84 IN) 245.140 183,855.00 242.00

04166018 000 LF 90.000DRILL SHAFT (SIGN MTS) (24 IN) 42.500 3,825.00 64.00

04166020 000 LF 175.000DRILL SHAFT (SIGN MTS) (36 IN) 201.000 35,175.00 88.00

04166021 000 LF 275.000DRILL SHAFT (SIGN MTS) (42 IN) 954.420 262,465.50 998.00

04166022 000 LF 300.000DRILL SHAFT (SIGN MTS) (48 IN) 20.000 6,000.00 20.00

04166023 000 LF 350.000DRILL SHAFT (SIGN MTS) (54 IN) 28.000 9,800.00 28.00

04166026 000 LF 650.000DRILL SHAFT (HIGH MAST POLE) (60 IN) 422.000 274,300.00 418.00

04166029 000 LF 155.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 99.000 15,345.00 197.50

04166029 LF 600.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 123.100 73,860.00 197.50

04166030 000 LF 136.000DRILL SHAFT (TRF SIG POLE) (24 IN) 134.000 18,224.00 222.00

04166032 000 LF 205.000DRILL SHAFT (TRF SIG POLE) (36 IN) 111.000 22,755.00 15.00

04166089 000 LF 1,000.000DRILL SHAFT (92 IN) 128.610 128,610.00 126.00

04206002 CY 170.000CL A CONC (MISC) 8.750 1,487.50 0.00

04206003 000 SY 100.000CL A CONC (MISC) 361.120 36,112.00 320.00

04206013 000 CY 1,100.000CL C CONC (ABUT) 364.400 400,840.00 385.20

04206019 000 CY 1,200.000CL C CONC (ABUT)(EXTEND) 284.450 341,340.00 267.00

04206025 000 CY 1,600.000CL C CONC (BENT) 101.860 162,976.00 108.80

04206029 000 CY 600.000CL C CONC (CAP) 1,113.200 667,920.00 1,186.20

04206031 000 CY 700.000CL C CONC (CAP)(MASS) 5,034.440 3,524,108.00 4,967.00

04206033 000 CY 700.000CL C CONC (CAP)(EXTEND) 170.600 119,420.00 170.50

04206037 000 CY 600.000CL C CONC (COLUMN) 1,243.780 746,268.00 1,286.30

04206039 000 CY 600.000CL C CONC (COLUMN)(MASS) 5,883.160 3,529,896.00 5,887.50

04206043 000 CY 400.000CL C CONC (FOOTING) 341.000 136,400.00 373.00

04206045 000 CY 400.000CL C CONC (FOOTING)(MASS) 4,555.230 1,822,092.00 4,530.50

04206066 000 CY 200.000CL C CONC (RAIL FOUNDATION) 1,917.827 383,565.40 1,876.00

04206068 000 CY 600.000CL C CONC (SIGN COLUMN) 632.930 379,758.00 630.00

04206084 000 CY 1,000.000CL F CONC (CAP)(MASS) 189.400 189,400.00 189.40

04206100 000 CY 600.000CL F CONC (FOOTING)(MASS) 41.700 25,020.00 41.70

04226001 000 SF 10.000REINF CONC SLAB 435,720.770 4,357,207.70 432,544.00

04226003 000 SF 20.000REINF CONC SLAB (EXTEND SLAB) 70,871.000 1,417,420.00 70,487.00

04226007 000 SF 11.000REINF CONC SLAB (SLAB BEAM) 15,901.000 174,911.00 15,901.00

04226013 000 SF 11.000BRIDGE SIDEWALK 12,664.580 139,310.38 10,724.00

04226015 000 CY 200.000APPROACH SLAB 1,143.390 228,678.00 239.90

04236001 000 SF 25.000RETAINING WALL (MSE) 150,332.000 3,758,300.00 153,093.00

04256009 000 LF 120.000PRESTR CONC SLAB BEAM (4SB12) 524.760 62,971.20 524.76

04256010 000 LF 120.000PRESTR CONC SLAB BEAM (5SB12) 2,623.840 314,860.80 2,623.84

04256037 000 LF 95.000PRESTR CONC GIRDER (TX40) 7,867.190 747,383.05 7,848.90

04256039 000 LF 100.000PRESTR CONC GIRDER (TX54) 39,242.300 3,924,230.00 39,535.11

04256041 000 LF 120.000PRESTR CONC GIRDER (TX70) 4,314.645 517,757.40 4,314.00

04276002 000 SF 0.250CONCRETE PAINT FINISH 43,077.000 10,769.25 44,575.00

04276003 000 SF 0.300OPAQUE SEALER FINISH 112,124.400 33,637.32 118,026.00

Page 33: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 33 of 41ESTIMATE 0037

04326001 000 CY 275.000RIPRAP (CONC)(4 IN) 97.740 26,878.50 144.60

04326002 000 CY 275.000RIPRAP (CONC)(5 IN) 824.070 226,619.25 14.00

04326005 000 CY 275.000RIPRAP (CONC) (CL A ) 416.480 114,532.00 1,146.00

04326006 000 CY 275.000RIPRAP (CONC)(CL B) 7,069.145 1,944,014.88 5,390.00

04326008 000 CY 275.000RIPRAP (CONC)(CL B)(RR8&RR9) 282.050 77,563.75 462.00

04326022 000 CY 150.000RIPRAP (STONE COMMON)(DRY)(6 IN) 8.740 1,311.00 28.50

04326033 000 CY 80.000RIPRAP (STONE PROTECTION)(18 IN) 869.050 69,524.00 2,689.00

04326045 000 CY 350.000RIPRAP (MOW STRIP)(4 IN) 1,113.440 389,704.00 970.00

04346003 000 EA 2,000.000ELASTOMERIC BEARING (SPECIAL) 120.000 240,000.00 120.00

04346009 000 EA 2,000.000ELASTOMERIC BEARING (EE7) 4.000 8,000.00 4.00

04346017 000 EA 2,000.000ELASTOMERIC BEARING (EF7) 4.000 8,000.00 4.00

04346035 000 EA 2,000.000ELASTOMERIC BEARING (F7) 15.000 30,000.00 15.00

04346043 000 EA 2,000.000SLIDING ELASTOMERIC BEARING (ES 6) 30.000 60,000.00 30.00

04386009 000 LF 20.000CLEANING EXISTING JOINTS 1,983.830 39,676.60 2,712.00

04426001 000 LB 1.250STR STEEL (PLATE GIRDER) 3,190,490.040 3,988,112.55 3,170,103.00

04426004 000 LB 1.250STR STEEL (ROLLED BEAM) 854,479.000 1,068,098.75 854,479.00

04426007 000 LB 2.000STR STEEL (MISC NON - BRIDGE) 1,011.000 2,022.00 1,011.00

04426009 000 LB 1.250STR STEEL (DIAPHRAGM & STIFFENER) 469,518.000 586,897.50 469,518.00

04426010 000 LB 1.250STR STEEL (SHEAR CONNECTOR) 36,518.000 45,647.51 36,518.00

04506006 000 LF 50.000RAIL (TY T223) 988.300 49,415.00 1,004.30

04506023 000 LF 30.000RAIL (TY SSTR) 8,131.600 243,948.00 6,558.00

04506032 000 LF 100.000RAIL (TY C223) 1,601.300 160,130.00 1,623.60

04506042 000 LF 100.000RAIL (TY PR1) 155.000 15,500.00 311.00

04506048 000 LF 90.000RAIL (HANDRAIL)(TY B) 2,384.000 214,560.00 3,571.00

04506056 000 LF 50.000RAIL (TY T223) (MOD) 2,293.620 114,681.00 2,259.00

04506061 000 LF 80.000RAIL (TY T411)(MOD) 663.000 53,040.00 678.00

04506062 000 LF 50.000RAIL (TY SSTR)(MOD) 30,882.000 1,544,100.00 31,829.24

04506064 000 LF 50.000RAIL (TY SSTR) (W/DRAIN SLOTS) (MOD) 4,283.400 214,170.00 3,918.00

04546001 000 LF 100.000SEALED EXPANSION JOINT (4 IN) (SEJ - A) 2,287.990 228,799.00 2,121.99

04546003 000 LF 100.000ARMOR JOINT 68.000 6,800.00 68.00

04546004 000 LF 100.000ARMOR JOINT (SEALED) 604.000 60,400.00 613.00

04546008 000 CF 600.000HEADER TYPE EXPANSION JOINT 136.790 82,074.00 108.00

04546009 000 LF 10.000JOINT SEALANT 1,983.830 19,838.30 1,680.00

04626003 000 LF 140.250CONC BOX CULV (4 FT X 2 FT) 102.000 14,305.50 138.00

04626004 000 LF 151.000CONC BOX CULV (4 FT X 3 FT) 164.000 24,764.00 164.00

04626029 000 LF 564.850CONC BOX CULV (10 FT X 5 FT) 30.000 16,945.50 60.00

04646003 000 LF 97.350RC PIPE (CL III)(18 IN) 653.000 63,569.55 445.00

04646005 000 LF 47.800RC PIPE (CL III)(24 IN) 6,341.800 303,138.05 6,954.00

04646007 000 LF 78.450RC PIPE (CL III)(30 IN) 3,040.300 238,511.53 3,042.00

04646008 000 LF 118.400RC PIPE (CL III)(36 IN) 981.040 116,155.13 981.00

04656002 000 EA 4,008.000MANH (COMPL)(PRM)(48IN) 9.000 36,072.00 10.00

04656005 000 EA 2,314.000JCTBOX(COMPL)(PJB)(3FTX3FT) 3.000 6,942.00 1.00

04656006 000 EA 3,505.000JCTBOX(COMPL)(PJB)(4FTX4FT) 23.000 80,615.00 25.00

04656011 000 EA 6,160.000JCTBOX(COMPL)(PJB)(6FTX6FT) 4.000 24,640.00 4.00

04656015 000 EA 2,763.000INLET (COMPL)(PCO)(3FT)(RIGHT) 3.000 8,289.00 3.00

04656018 EA 3,918.000INLET (COMPL)(PCO)(4FT)(LEFT) 1.000 3,918.00 0.00

Line 14-6-CI - Re-placing an INLET (3FT)(LEFT)

04656020 EA 4,199.190INLET (COMPL)(PCO)(4FT)(BOTH) 1.000 4,199.19 0.00

Line 13-6-CI - Re-placing an INLET (3FT)(BOTH)

Page 34: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 34 of 41ESTIMATE 0037

04656024 EA 4,199.190INLET (COMPL)(PCO)(5FT)(BOTH) 1.000 4,199.19 0.00

Line B-1-CI - Replacing an INLET (5FT)(BOTH)

04656030 000 EA 3,002.000INLET (COMPL)(PCU)(3FT)(LEFT) 5.000 15,010.00 4.00

04656045 000 EA 3,418.000INLET (COMPL)(PMBD)(4FT) 34.000 116,212.00 23.00

04656048 000 EA 3,233.000INLET (COMPL)(POD)(FG)(3FTX3FT) 8.000 25,864.00 10.00

04656049 000 EA 4,315.000INLET (COMPL)(POD)(FG)(4FTX4FT) 1.000 4,315.00 1.00

04656054 000 EA 2,863.000INLET (COMPL)(PSL)(SL)(3FTX3FT) 17.500 50,102.50 22.00

04656055 000 EA 3,748.000INLET (COMPL)(PSL)(SL)(4FTX4FT) 22.600 84,704.80 21.00

04656060 EA 4,748.000INLET (COMPL)(PSL)(SL)(6FTX6FT) 1.000 4,748.00 0.00

Line 14-5-GI - Replacing an INLET (3x3)

04656233 000 EA 4,092.000INLET (COMP) (TY SIDEWALK BRIDGE) 8.000 32,736.00 6.00

04666151 000 EA 8,132.000WINGWALL (FW - 0) (HW=4 FT) 1.000 8,132.00 1.00

04666179 000 EA 12,553.000WINGWALL (PW - 1) (HW=4 FT) 1.000 12,553.00 1.00

04666181 000 EA 14,041.000WINGWALL (PW - 1) (HW=6 FT) 2.000 28,082.00 2.00

04666207 000 EA 8,132.000WINGWALL (SW - 0) (HW=4 FT) 3.000 24,396.00 1.00

04676006 000 EA 990.000SET (TY I) (24 IN) (4: 1) (C) 11.000 10,890.00 11.00

04716007 000 EA 3,500.000GRATE AND FRAME (BRIDGE DRAIN) 52.000 182,000.00 52.00

04796006 000 EA 1,423.000ADJUSTING INLET (CAP) 6.000 8,538.00 8.00

04816013 000 LF 40.000PIPE (PVC) (SCH 40) (6 IN) 3,255.000 130,200.00 3,255.00

04966002 000 EA 809.000REMOV STR (INLET) 3.000 2,427.00 10.00

04966005 000 EA 1,410.000REMOV STR (WINGWALL) 2.000 2,820.00 5.00

04966007 000 LF 16.850REMOV STR (PIPE) 24.000 404.40 1,597.00

04966008 000 LF 27.400REMOV STR (BOX CULVERT) 26.000 712.40 25.00

04966010 000 EA 25,000.000REMOV STR (BRIDGE 100 - 499 FT LENGTH) 2.000 50,000.00 2.00

04966011 000 EA 80,000.000REMOV STR (BRIDGE 500 - 999 FT LENGTH) 2.000 160,000.00 2.00

04966099 000 LF 10.000REMOVE STR (RAIL) 275.250 2,752.50 550.50

05006001 000 LS 8,585,922.000MOBILIZATION 0.900 7,727,329.80 1.00

05026001 000 MO 15,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 30.000 450,000.00 30.00

05066004 001 LF 22.000ROCK FILTER DAMS (INSTALL) (TY 4) 1,512.000 33,264.00 2,307.00

05066011 001 LF 6.000ROCK FILTER DAMS (REMOVE) 972.000 5,832.00 2,307.00

05066020 001 SY 14.000CONSTRUCTION EXITS (INSTALL) (TY 1) 233.340 3,266.76 10,000.00

05066024 001 SY 5.000CONSTRUCTION EXITS (REMOVE) 66.670 333.35 10,000.00

05066035 EA 4.850SANDBAGS FOR EROSION CONTROL 368.000 1,784.80 0.00

CO016 BMP's and Illumination

05066038 001 LF 2.000TEMP SEDMT CONT FENCE (INSTALL) 21,534.000 43,068.00 15,062.00

05066039 001 LF 0.500TEMP SEDMT CONT FENCE (REMOVE) 15,299.000 7,649.50 15,062.00

05066041 LF 3.000BIODEG EROSN CONT LOGS (INSTL) (12") 520.000 1,560.00 0.00

CO016 BMP's and Illumination

05066043 LF 0.500BIODEG EROSN CONT LOGS (REMOVE) 520.000 260.00 0.00

CO016 BMP's and Illumination

05086001 000 SY 60.000CONSTRUCTING DETOURS 3,950.570 237,034.20 4,643.00

05126005 000 LF 10.000PORT CTB (FUR & INST)(F-SHAPE)(TY 1) 34,416.000 344,160.00 30,115.00

05126009 000 LF 35.000PORT CTB (FUR & INST)(LOW PROF)(TY 1) 23,030.000 806,050.00 20,860.00

05126010 000 LF 35.000PORT CTB (FUR & INST)(LOW PROF)(TY 2) 940.000 32,900.00 1,000.00

05126029 000 LF 4.000PORT CTB (MOVE)(F-SHAPE)(TY 1) 21,690.000 86,760.00 42,470.00

05126033 000 LF 4.000PORT CTB (MOVE)(LOW PROF)(TY 1) 18,240.000 72,960.00 12,190.00

05126034 000 LF 4.000PORT CTB (MOVE)(LOW PROF)(TY 2) 1,200.000 4,800.00 420.00

05126053 000 LF 4.000PORT CTB (REMOVE)(F-SHAPE)(TY 1) 34,416.000 137,664.00 30,115.00

05126057 000 LF 4.000PORT CTB (REMOVE)(LOW PROF)(TY 1) 23,030.000 92,120.00 20,860.00

Page 35: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 35 of 41ESTIMATE 0037

05126058 000 LF 4.000PORT CTB (REMOVE)(LOW PROF)(TY 2) 1,160.000 4,640.00 1,000.00

05146001 000 LF 35.000PERM CTB (SGL SLOPE) (TY 1) (42 ) 1,279.000 44,765.00 1,202.50

05146001 LF 48.450PERM CTB (SGL SLOPE) (TY 1) (42 ) 320.000 15,504.00 1,202.50

05146003 000 LF 130.000PERM CTB (SGL SLOPE) (TY 3) (42 ) 677.000 88,010.00 535.00

05146015 000 LF 120.000PERM CTB (F-SHAPE) (TY 3) 300.000 36,000.00 425.00

05296001 000 LF 5.500CONC CURB (TY I) 30,496.100 167,728.55 31,173.00

05296015 000 LF 70.000CONC CURB (TY C1) 516.500 36,155.00 100.00

05296016 000 LF 88.000CONC CURB (TY F1) 464.500 40,876.00 2,850.00

05296017 LF 116.660CONC CURB (TY F2) 183.000 21,348.78 0.00

CO017 TY F2 Curb

05296018 LF 148.470CONC CURB (TY F3) 1,098.000 163,020.06 0.00

CO017 TY F3 Curb

05296020 000 LF 125.000CONC CURB & GUTTER (ARMOR CURB) 310.000 38,750.00 308.00

05306017 000 SY 115.000DRIVEWAYS (CONC) (HES) 2,568.070 295,328.05 2,151.00

05316001 000 SY 31.500CONC SIDEWALKS (4") 10,871.790 342,461.45 11,704.00

05316004 000 EA 950.000CURB RAMPS (TY 1) 12.000 11,400.00 21.00

05316005 000 EA 950.000CURB RAMPS (TY 2) 10.000 9,500.00 11.00

05316006 000 EA 950.000CURB RAMPS (TY 3) 4.000 3,800.00 5.00

05316010 000 EA 950.000CURB RAMPS (TY 7) 2.000 1,900.00 2.00

05316013 000 EA 950.000CURB RAMPS (TY 10) 3.000 2,850.00 5.00

05316017 000 EA 950.000CURB RAMPS (TY 22) 6.000 5,700.00 13.00

05406001 000 LF 16.950MTL W-BEAM GD FEN (TIM POST) 19,789.800 335,437.12 19,637.50

05406006 000 EA 1,645.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 27.000 44,415.00 28.00

05406016 000 EA 775.000DOWNSTREAM ANCHOR TERMINAL SECTION 28.000 21,700.00 29.00

05406018 000 EA 647.000MTL BM GD FEN TRANS (NON - SYM) 21.000 13,587.00 21.00

05426001 000 LF 4.000REMOVE METAL BEAM GUARD FENCE 10,009.050 40,036.20 11,433.00

05426002 000 EA 188.000REMOVE TERMINAL ANCHOR SECTION 27.000 5,076.00 37.00

05426004 000 EA 245.000RM MTL BM GD FENCE TRANS (THRIE-BEAM) 24.000 5,880.00 32.00

05436019 EA 3,870.830CABLE BARRIER TERMINAL SECTION (TL-3) 5.000 19,354.15 0.00

CO021 Cable Barrier Terminal Section

05436022 EA 477.230REMOVE CABLE BARRIER TERMINAL SECTION 5.000 2,386.15 0.00

CO021 Cable Barrier Terminal Sections

05446001 000 EA 2,011.000GUARDRAIL END TREATMENT (INSTALL) 30.000 60,330.00 35.00

05446003 000 EA 350.000GUARDRAIL END TREATMENT (REMOVE) 34.000 11,900.00 37.00

05456001 000 EA 5,625.000CRASH CUSH ATTEN (INSTL) 48.000 270,000.00 32.00

05456003 000 EA 1,500.000CRASH CUSH ATTEN (MOVE & RESET) 12.000 18,000.00 34.00

05456005 000 EA 750.000CRASH CUSH ATTEN (REMOVE) 37.000 27,750.00 1.00

05566006 LF 14.300PIPE UNDERDRAINS (TY 6) (6") 5,425.000 77,550.38 0.00

CO009 MSE Walls Underdrain Pipe

06106008 000 EA 265.000REMOVE RD IL ASM (CTB MOUNT) 34.000 9,010.00 34.00

06106009 000 EA 625.000REMOVE RD IL ASM (TRANS-BASE) 29.000 18,125.00 40.00

06106050 000 EA 2,385.000IN RD IL AM (TY SA) 40T-8 (250W) S 13.000 31,005.00 7.00

06106104 000 EA 1,670.000IN RD IL (U/P) (TY 1) (150W EQ) LED 94.000 156,980.00 38.00

06136005 000 EA 25,600.000HI MST IL POLE (150 FT)( 80 MPH) 19.000 486,400.00 19.00

06146002 000 EA 27,500.000HI MST IL ASM (12-400W)(ASYM)(TY B) 19.000 522,500.00 19.00

06176001 000 EA 1,700.000TEMP RD IL (RD IL ASM) 7.000 11,900.00 15.00

06186023 000 LF 5.000CONDT (PVC) (SCH 40) (2") 1,105.000 5,525.00 1,910.00

06186025 000 LF 10.000CONDT (PVC) (SCH 40) (2") (CONC ENCSE) 15,393.000 153,930.00 17,650.00

06186042 000 LF 4.500CONDT (PVC) (SCH 80) (1 1/4") 1,002.000 4,509.00 1,187.00

Page 36: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 36 of 41ESTIMATE 0037

06186046 000 LF 5.000CONDT (PVC) (SCH 80) (2") 11,105.000 55,525.00 20,039.00

06186047 000 LF 25.000CONDT (PVC) (SCH 80) (2") (BORE) 6,919.000 172,975.00 5,110.00

06186053 000 LF 10.000CONDT (PVC) (SCH 80) (3") 3,909.000 39,090.00 770.00

06186054 000 LF 37.000CONDT (PVC) (SCH 80) (3") (BORE) 1,294.000 47,878.00 850.00

06186062 000 LF 14.000CONDT (RM) (3/4") 1,741.000 24,374.00 626.00

06186070 000 LF 18.000CONDT (RM) (2") 1,555.000 27,990.00 1,747.00

06186071 000 LF 40.000CONDT (RM) (2") (BORE) 7,135.000 285,400.00 5,700.00

06206004 000 LF 1.000ELEC CONDR (NO.12) INSULATED 8,073.000 8,073.00 3,822.00

06206007 000 LF 0.800ELEC CONDR (NO.8) BARE 10,124.000 8,099.20 16,151.00

06206008 000 LF 1.000ELEC CONDR (NO.8) INSULATED 26,635.000 26,635.00 37,946.00

06206009 000 LF 1.000ELEC CONDR (NO.6) BARE 19,696.000 19,696.00 5,901.00

06206010 000 LF 1.000ELEC CONDR (NO.6) INSULATED 34,706.000 34,706.00 19,482.00

06206012 000 LF 1.900ELEC CONDR (NO.4) INSULATED 700.000 1,330.00 3,841.00

06246002 000 EA 475.000GROUND BOX TY A (122311)W/APRON 8.000 3,800.00 17.00

06246009 000 EA 655.000GROUND BOX TY D (162922) 15.000 9,825.00 9.00

06246010 000 EA 655.000GROUND BOX TY D (162922)W/APRON 88.400 57,902.00 109.00

06246028 EA 175.000REMOVE GROUND BOX 5.000 875.00 0.00

06286012 000 EA 4,940.000ELC SRV TY A 120/240 060(NS)SS(T)TP(O) 2.000 9,880.00 2.00

06286045 000 EA 4,990.000ELC SRV TY A 240/480 060(NS)SS(E)SP(O) 7.000 34,930.00 5.00

06286076 000 EA 4,760.000ELC SRV TY A 240/480 100(NS)SS(E)SP(O) 3.000 14,280.00 3.00

06286133 000 EA 2,700.000ELC SRV TY D 120/240 060(NS)GS(N)TP(O) 3.000 8,100.00 3.00

06286228 000 EA 2,970.000ELC SRV TY D 120/240 100(NS)GS(N)SP(U) 1.000 2,970.00 1.00

06366001 000 SF 16.500ALUMINUM SIGNS (TY A) 247.800 4,088.70 513.00

06366002 000 SF 22.500ALUMINUM SIGNS (TY G) 455.600 10,251.00 382.00

06366003 000 SF 17.000ALUMINUM SIGNS (TY O) 3,322.000 56,474.00 4,915.00

06366009 000 SF 17.000REPLACE EXISTING ALUMINUM SIGNS(TY O) 197.500 3,357.50 198.00

06446001 000 EA 370.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 49.000 18,130.00 54.00

06446004 000 EA 472.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 196.000 92,512.00 205.00

06446007 000 EA 605.000IN SM RD SN SUP&AM TY10BWG(1)SA(U) 21.000 12,705.00 21.00

06446066 000 EA 2,400.000IN SM RD SN SUP&AM (RAIL MOUNT) 24.000 57,600.00 24.00

06446076 000 EA 135.000REMOVE SM RD SN SUP&AM 125.000 16,875.00 267.00

06476003 000 EA 750.000REMOVE LRSA 10.000 7,500.00 12.00

06506041 000 EA 11,200.000INS OH SN SUP(35 FT CANT)(SPAN ONLY) 1.000 11,200.00 1.00

06506048 000 EA 13,080.000INS OH SN SUP(40 FT CANT)(SPAN ONLY) 1.000 13,080.00 1.00

06506054 000 EA 24,600.000INS OH SN SUP(45 FT BRDG) 1.000 24,600.00 1.00

06506069 000 EA 31,800.000INS OH SN SUP(60 FT BRDG) 2.000 63,600.00 2.00

06506074 000 EA 28,800.000INS OH SN SUP(65 FT BRDG) 1.000 28,800.00 1.00

06506084 000 EA 35,400.000INS OH SN SUP(75 FT BRDG) 1.000 35,400.00 1.00

06506091 000 EA 27,000.000INS OH SN SUP(80 FT BRDG)(SPAN ONLY) 1.000 27,000.00 1.00

06506101 000 EA 31,900.000INS OH SN SUP(90 FT BRDG)(SPAN ONLY) 5.000 159,500.00 5.00

06506106 000 EA 34,300.000INS OH SN SUP(95 FT BRDG)(SPAN ONLY) 2.000 68,600.00 2.00

06506111 000 EA 35,900.000INS OH SN SUP(100 FT BRDG)(SPAN ONLY) 2.000 71,800.00 2.00

06506121 000 EA 41,900.000INS OH SN SUP(110 FT BRDG)(SPAN ONLY) 1.000 41,900.00 1.00

06506136 EA 57,899.060INS OH SN SUP(125 FT BRDG)(SPAN ONLY) 1.000 57,899.06 0.00

OSB#4 Structure

06506203 000 EA 11,000.000RELOCATE EXISTING OVERHD SIGN SUP 1.000 11,000.00 1.00

06506204 000 EA 5,100.000REMOVE OVERHD SIGN SUP 3.000 15,300.00 4.00

06586001 000 EA 35.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GND 2.000 70.00 19.00

06586014 000 EA 8.000INSTL DEL ASSM (D-SW)SZ (BRF)CTB (BI) 6.000 48.00 19.00

Page 37: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 37 of 41ESTIMATE 0037

06586020 000 EA 80.000INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF 48.000 3,840.00 56.00

06586026 000 EA 8.000INSTL DEL ASSM (D-SY)SZ (BRF)CTB 9.000 72.00 18.00

06586027 000 EA 8.000INSTL DEL ASSM (D-SY)SZ (BRF)CTB (BI) 8.000 64.00 138.00

06586036 000 EA 35.000INSTL DEL ASSM (D-DW)SZ 1(FLX)GND 4.000 140.00 61.00

06586041 000 EA 35.000INSTL DEL ASSM (D-DY)SZ 1(FLX)GND 1.000 35.00 27.00

06586048 000 EA 35.000INSTL OM ASSM (OM-2Z)(FLX)GND 17.000 595.00 40.00

06586061 000 EA 8.000INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2 151.000 1,208.00 24.00

06586064 000 EA 8.000INSTL DEL ASSM (D-SY)SZ 1(BRF)GF2 40.000 320.00 12.00

06586067 000 EA 8.000INSTL DEL ASSM (D-DW)SZ 1(BRF)GF2 55.000 440.00 20.00

06626001 000 LF 0.260WK ZN PAV MRK NON-REMOV (W)4"(BRK) 61,680.000 16,036.80 19,600.00

06626002 000 LF 0.300WK ZN PAV MRK NON-REMOV (W)4"(DOT) 200.000 60.00 688.00

06626004 000 LF 0.260WK ZN PAV MRK NON-REMOV (W)4"(SLD) 109,156.000 28,380.56 69,085.00

06626010 000 LF 1.330WK ZN PAV MRK NON-REMOV (W)8"(DOT) 876.000 1,165.08 60.00

06626011 000 LF 1.330WK ZN PAV MRK NON-REMOV (W)8"(LNDP) 1,104.000 1,468.32 45.00

06626012 000 LF 0.600WK ZN PAV MRK NON-REMOV (W)8"(SLD) 49,682.000 29,809.20 13,568.00

06626013 000 LF 2.000WK ZN PAV MRK NON-REMOV (W)12"(LNDP) 2,926.000 5,852.00 2,089.00

06626014 000 LF 2.000WK ZN PAV MRK NON-REMOV (W)12"(SLD) 2,478.000 4,956.00 2,739.00

06626017 000 EA 81.000WK ZN PAV MRK NON-REMOV (W)(ARROW) 32.000 2,592.00 48.00

06626018 000 EA 150.000WK ZN PAV MRK NON-REMOV (W)(DBL ARW) 14.000 2,100.00 37.00

06626026 000 EA 200.000WK ZN PAV MRK NON-REMOV (W)(UTURN ARW) 2.000 400.00 19.00

06626029 000 EA 87.000WK ZN PAV MRK NON-REMOV(W)(WORD) 25.000 2,175.00 67.00

06626034 000 LF 0.260WK ZN PAV MRK NON-REMOV (Y)4"(SLD) 134,427.000 34,951.02 30,538.00

06626060 000 LF 0.550WK ZN PAV MRK REMOV (W)4"(BRK) 14,984.000 8,241.20 18,050.00

06626063 000 LF 0.470WK ZN PAV MRK REMOV (W)4"(SLD) 63,086.000 29,650.42 37,927.00

06626070 000 LF 2.000WK ZN PAV MRK REMOV (W)8"(LNDP) 2,253.000 4,506.00 69.00

06626071 000 LF 1.200WK ZN PAV MRK REMOV (W)8"(SLD) 28,945.000 34,734.00 31,894.00

06626072 000 LF 3.000WK ZN PAV MRK REMOV (W)12"(LNDP) 1,035.000 3,105.00 123.00

06626075 000 LF 6.000WK ZN PAV MRK REMOV (W)24"(SLD) 285.000 1,710.00 270.00

06626095 000 LF 0.470WK ZN PAV MRK REMOV (Y)4"(SLD) 60,771.000 28,562.37 61,319.00

06666006 000 LF 1.000REFL PAV MRK TY I (W)4"(DOT)(100MIL) 350.000 350.00 988.00

06666033 000 LF 2.000REFL PAV MRK TY I (W)8"(LNDP)(100MIL) 183.000 366.00 240.00

06666036 000 LF 0.690REFL PAV MRK TY I (W)8"(SLD)(100MIL) 25,194.000 17,383.86 35,479.00

06666039 000 LF 2.100REFL PAV MRK TY I (W)12"(LNDP)(100MIL) 2,039.000 4,281.90 2,680.00

06666042 000 LF 1.900REFL PAV MRK TY I (W)12"(SLD)(100MIL) 3,577.000 6,796.30 4,657.00

06666048 000 LF 4.900REFL PAV MRK TY I (W)24"(SLD)(100MIL) 2,169.000 10,628.10 3,543.00

06666054 000 EA 88.000REFL PAV MRK TY I (W)(ARROW)(100MIL) 51.000 4,488.00 87.00

06666057 000 EA 147.000REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 32.000 4,704.00 50.00

06666063 000 EA 147.000REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 20.000 2,940.00 20.00

06666078 000 EA 97.000REFL PAV MRK TY I (W)(WORD)(100MIL) 72.000 6,984.00 111.00

06666138 000 LF 0.800REFL PAV MRK TY I (Y)8"(SLD)(100MIL) 46.000 36.80 901.00

06666147 000 LF 5.000REFL PAV MRK TY I (Y)24"(SLD)(100MIL) 157.000 785.00 487.00

06666156 000 EA 344.000REFL PAV MRK TY I(Y)(MED NOSE)(100MIL) 2.000 688.00 7.00

06666159 000 LF 2.500RE PV MRK TY I(BLACK)4"(SHADOW)(100MIL) 1,320.000 3,300.00 730.00

06666162 000 LF 1.000RE PV MRK TY I(BLACK)6"(SHADOW)(100MIL) 3,310.000 3,310.00 3,220.00

06666224 000 LF 0.080PAVEMENT SEALER 4" 179,650.000 14,372.00 166,855.00

06666225 000 LF 0.150PAVEMENT SEALER 6" 24,967.000 3,745.05 26,290.00

06666226 000 LF 0.250PAVEMENT SEALER 8" 28,431.000 7,107.75 36,620.00

06666228 000 LF 1.000PAVEMENT SEALER 12" 10,247.000 10,247.00 7,337.00

06666230 000 LF 2.400PAVEMENT SEALER 24" 2,326.000 5,582.40 4,030.00

Page 38: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 38 of 41ESTIMATE 0037

06666231 000 EA 25.000PAVEMENT SEALER (ARROW) 57.000 1,425.00 87.00

06666232 000 EA 25.000PAVEMENT SEALER (WORD) 76.000 1,900.00 111.00

06666234 000 EA 30.000PAVEMENT SEALER (DBL ARROW) 31.000 930.00 50.00

06666236 000 EA 30.000PAVEMENT SEALER (UTURN ARROW) 20.000 600.00 20.00

06666300 000 LF 0.370RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) 7,800.000 2,886.00 8,750.00

06666303 000 LF 0.340RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) 10,777.000 3,664.18 10,883.00

06666306 000 LF 0.530RE PM W/RET REQ TY I (W)6"(BRK)(100MIL) 37,380.000 19,811.40 26,290.00

06666315 000 LF 0.340RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) 30,212.000 10,272.08 36,759.00

06666342 000 LF 0.740REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) 53,702.000 39,739.48 55,463.00

06666345 000 LF 0.740REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) 54,579.000 40,388.46 54,012.00

06686115 000 EA 1,800.000PREFAB PAV MRK TY C (MULTI) (SHIELD) 11.000 19,800.00 8.00

06726008 000 EA 6.000REFL PAV MRKR TY I-R 56.000 336.00 196.00

06726009 000 EA 5.000REFL PAV MRKR TY II-A-A 84.000 420.00 264.00

06726010 000 EA 3.000REFL PAV MRKR TY II-C-R 5,319.000 15,957.00 4,398.00

06776001 000 LF 0.300ELIM EXT PAV MRK & MRKS (4") 133,190.000 39,957.00 85,429.00

06776003 000 LF 0.600ELIM EXT PAV MRK & MRKS (8") 27,001.000 16,200.60 13,568.00

06776005 000 LF 1.000ELIM EXT PAV MRK & MRKS (12") 3,622.000 3,622.00 2,066.00

06776007 000 LF 3.000ELIM EXT PAV MRK & MRKS (24") 1,116.000 3,348.00 1,000.00

06776008 000 EA 50.000ELIM EXT PAV MRK & MRKS (ARROW) 40.000 2,000.00 48.00

06776009 000 EA 85.000ELIM EXT PAV MRK & MRKS (DBL ARROW) 13.000 1,105.00 37.00

06776012 000 EA 50.000ELIM EXT PAV MRK & MRKS (WORD) 34.000 1,700.00 67.00

06786001 000 LF 0.080PAV SURF PREP FOR MRK (4") 18,473.000 1,477.84 33,264.00

06786004 000 LF 0.350PAV SURF PREP FOR MRK (8") 1,299.000 454.65 1,071.00

06826018 000 EA 585.000PED SIG SEC (LED)(COUNTDOWN) 70.000 40,950.00 58.00

06846007 000 LF 1.200TRF SIG CBL (TY A)(12 AWG)(2 CONDR) 5,123.000 6,147.60 17,510.00

06846009 000 LF 1.500TRF SIG CBL (TY A)(12 AWG)(4 CONDR) 8,943.000 13,414.50 17,810.00

06846012 LF 1.700TRF SIG CBL (TY A)(12 AWG)(7 CONDR) 925.000 1,572.50 0.00

06846012 LF 2.180TRF SIG CBL (TY A)(12 AWG)(7 CONDR) 3,330.000 7,259.40 0.00

CO014 Traffic

06846014 000 LF 2.250TRF SIG CBL (TY A)(12 AWG)(9 CONDR) 8,200.000 18,450.00 3,470.00

06866033 EA 5,832.750INS TRF SIG PL AM(S)1 ARM(32') 1.000 5,832.75 0.00

CO022 TRF 410 at Military

06866041 EA 6,681.150INS TRF SIG PL AM(S)1 ARM(40') 1.000 6,681.15 0.00

CO022 TRF 410 at Military

06866165 EA 11,294.330INS TRF SIG PL AM(S)2 ARM(44-36') 2.000 22,588.66 0.00

CO022 TRF 410 at Military

06876001 000 EA 825.000PED POLE ASSEMBLY 41.000 33,825.00 37.00

06886001 000 EA 950.000PED DETECT PUSH BUTTON (APS) 87.000 82,650.00 58.00

07306106 003 CYC 2,193.050STRIP MOWING 4.000 8,772.20 9.00

07346002 000 CYC 1,892.920LITTER REMOVAL 4.000 7,571.68 27.00

07386003 000 CYC 1,868.180CLEANING / SWEEPING (OUTSIDE MAIN LANE) 5.000 9,340.90 27.00

30026001 GAL 2.950MEMBRANE UNDERSEAL 44,333.000 130,782.35 0.00

CO030

60016001 000 DAY 10.000PORTABLE CHANGEABLE MESSAGE SIGN 554.000 5,540.00 200.00

60086001 000 EA 6,700.000EQUIPMENT CABINET (CCTV)(POLE) 1.000 6,700.00 1.00

60256001 EA 6,850.000RADAR PRESENCE DETECTOR 4.000 27,400.00 0.00

60256001 EA 7,678.020RADAR PRESENCE DETECTOR 27.000 207,306.54 0.00

CO0014 Traffic

60256002 LF 2.700RADAR PRESENCE DETECTOR COMM CABLE 9,180.000 24,786.00 0.00

Page 39: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 39 of 41ESTIMATE 0037

60256002 LF 2.860RADAR PRESENCE DETECTOR COMM CABLE 5,765.000 16,487.90 0.00

CO0014 Traffic

60276003 000 LF 8.000CONDUIT (PREPARE) 3,640.000 29,120.00 2,930.00

60296001 001 EA 10,600.000RADAR VEHICLE SENSING DEVICE 6.000 63,600.00 5.00

60576001 EA 7,600.000RADAR ADVANCED DETECTION DEVICE 3.000 22,800.00 0.00

60576001 EA 7,678.020RADAR ADVANCED DETECTION DEVICE 14.000 107,492.28 0.00

CO0014 Traffic

60826002 000 EA 6,200.000LCS CABINET FOUNDATION 2.000 12,400.00 4.00

60936004 000 EA 2,050.000REMOVE EXISTING COMMUNICATION CABINET 1.000 2,050.00 2.00

60936005 000 EA 5,560.000REMOVE EXISTING CCTV FIELD EQUIPMENT 2.000 11,120.00 3.00

60936010 000 EA 3,350.000REMOVE EXIST FIB OPT DMS SYS(TY-2) 1.000 3,350.00 1.00

60936011 000 EA 3,600.000REMOVE EXIST FIB OPT DMS SYS(TY-3) 2.000 7,200.00 3.00

60936012 000 EA 655.000REMOVE EXIST RVSD 4.000 2,620.00 4.00

60936015 000 EA 5,150.000RELOCATE EXIST CCTV FIELD EQUIPMENT 0.800 4,120.00 3.00

60936018 000 EA 1,450.000REMOV EXIST WIRELESS ETHRNET RADIO LNK 3.000 4,350.00 6.00

60936019 000 EA 4,425.000RELOC EXIST WIRELESS ETHRNET RADIO LNK 3.000 13,275.00 3.00

60956001 000 EA 15,100.000CAMERA POLE STRUCTURE-54FT 1.000 15,100.00 1.00

61016001 000 EA 5,550.000WIRELESS ETHERNET RADIO (LOCAL) LINK 1.000 5,550.00 1.00

61026001 000 EA 7,305.000REMOVE HIGH MAST ILLUMINATION 1.000 7,305.00 1.00

96016001 DOL 1.000MATERIAL ON HAND 94,755.180 94,755.18 1,000.00

96026601 DOL 172.500EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT 2.010 346.73 1,000.00

36" DS Item 416.5.1.1 payment for overrun 5ft to 15ft

96046002 DOL 1.000CONTRACTOR FORCE ACCOUNT 2 1,659.830 1,659.83 1,000.00

Item 628.5.1 Invioce for Utililty Fee

96056003 DOL -4,400.000RUC DAMAGE ONLY 2.000 -8,800.00 1,000.00

Lane Closure Assessment Fee

96066003 DOL 12,987.000FORCE ACCOUNT ID 3 154.000 1,999,998.00 154.00

Incentive Credit for Substantial Completion

96066053 DOL 1.000LAW ENFORCEMENT PERSONNEL 679,537.420 679,537.42 1,000.00

96066056 DOL 1.000FORCE ACCOUNT - SAFETY CONTINGENCY 19,625.100 19,625.10 1,000.00

96086001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 248,815.540 248,815.54 0.00

CO 003 - Crash Cush Atten Repair

96086002 DOL 1.000UNIQUE CHANGE ORDER ITEM 2 6,935.730 6,935.73 0.00

CO 003 - MBGF Repair

96086003 DOL 1.000UNIQUE CHANGE ORDER ITEM 3 3,818.800 3,818.80 0.00

Combined Cost of Labor and Matls for Utility Line Excav.

96086003 DOL 9,272.110UNIQUE CHANGE ORDER ITEM 3 1.000 9,272.11 0.00

Temp Signal Connection

96086005 DOL 55,086.940UNIQUE CHANGE ORDER ITEM 5 1.000 55,086.94 0.00

CO011_Add'l DC's Reinforcing

96086006 DOL 6,193.260UNIQUE CHANGE ORDER ITEM 6 1.000 6,193.26 0.00

CO012_Subcontracting and bond cost markups for Traff Signal

96086007 DOL 15.910UNIQUE CHANGE ORDER ITEM 7 2,773.000 44,118.43 0.00

CO017 Hand rail found

96086007 DOL 7,506.380UNIQUE CHANGE ORDER ITEM 7 1.000 7,506.38 0.00

CO015 SAWS Air Release Valves

96086008 DOL 21.210UNIQUE CHANGE ORDER ITEM 8 431.000 9,141.51 0.00

CO017 Riprap toe ditch

96086009 DOL 629.940UNIQUE CHANGE ORDER ITEM 9 4.000 2,519.76 0.00

CO018 TRF D/S at 410/151

Page 40: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 40 of 41ESTIMATE 0037

96086010 DOL 959.750UNIQUE CHANGE ORDER ITEM 10 4.000 3,839.00 0.00

CO018 TRF D/S at 410/151

96086011 DOL 656,812.800UNIQUE CHANGE ORDER ITEM 11 1.000 656,812.80 0.00

Labor

96086012 DOL 6,283.500UNIQUE CHANGE ORDER ITEM 12 1.000 6,283.50 0.00

Equipment

96086013 DOL 496,306.940UNIQUE CHANGE ORDER ITEM 13 1.000 496,306.95 0.00

Materials

96086014 DOL 24,676.940UNIQUE CHANGE ORDER ITEM 14 1.000 24,676.94 0.00

Sub-Design charges

96086016 DOL 114,103.250UNIQUE CHANGE ORDER ITEM 16 1.000 114,103.25 0.00

Storage/Fuel surcharge

96086017 DOL 340,773.150UNIQUE CHANGE ORDER ITEM 17 1.000 340,773.15 0.00

Prime Contractor markups (25%)

96086018 DOL 6,300.000UNIQUE CHANGE ORDER ITEM 18 1.000 6,300.00 0.00

Delivery Material back to Hirschfeld

96086019 DOL -58,975.000UNIQUE CHANGE ORDER ITEM 19 1.000 -58,975.00 0.00

Credit for fabricated units

96086020 DOL 275.000UNIQUE CHANGE ORDER ITEM 20 248.290 68,279.75 0.00

CL B Seal Slab $275/CY

96086021 DOL 2,067.980UNIQUE CHANGE ORDER ITEM 21 1.000 2,067.98 0.00

SH 151 OSB 3

96086022 DOL 673.420UNIQUE CHANGE ORDER ITEM 22 4.000 2,693.68 0.00

Thrie-beam Trans plates

96086023 DOL 2,121.000UNIQUE CHANGE ORDER ITEM 23 5.000 10,605.00 0.00

Temporary Large Signs

96086024 DOL 2,227.050UNIQUE CHANGE ORDER ITEM 24 1.000 2,227.05 0.00

Reinforcing Steel Re-work Bent 2 and 3

96086025 DOL 66,693.320UNIQUE CHANGE ORDER ITEM 25 1.000 66,693.32 0.00

Raising Exist Approaches

96086026 DOL 26,733.000UNIQUE CHANGE ORDER ITEM 26 1.000 26,733.00 0.00

Item 06506116 MOH Buyback

96086027 DOL 582.000UNIQUE CHANGE ORDER ITEM 27 2.000 1,164.00 0.00

OSB #4 SH 151

96086030 DOL 189,685.370UNIQUE CHANGE ORDER ITEM 30 1.000 189,685.37 0.00

CO028_Mob and de-mob steet

96086031 DOL 11,559.910UNIQUE CHANGE ORDER ITEM 31 1.000 11,559.91 0.00

CO028 SBWB Bent 12

96086032 DOL 101,399.410UNIQUE CHANGE ORDER ITEM 32 1.000 101,399.41 0.00

CO028 SBWB Bent 12

96086033 DOL 180,238.850UNIQUE CHANGE ORDER ITEM 33 1.000 180,238.85 0.00

96086034 DOL 2,316.130UNIQUE CHANGE ORDER ITEM 34 1.000 2,316.13 0.00

CO030

96086035 DOL 0.840UNIQUE CHANGE ORDER ITEM 35 25,277.880 21,233.42 0.00

CO030 Grafitti Removal

96086036 DOL 210.990UNIQUE CHANGE ORDER ITEM 36 360.000 75,956.40 0.00

CO030 CTB (SGL SLOPE) (TY 3) (42) MOD

96086036 DOL 4,134.850UNIQUE CHANGE ORDER ITEM 36 1.000 4,134.85 0.00

CO030 Green Shield Covers

Page 41: 3,834,759.32 CONTRACTOR'S ESTIMATE PACKAGE 09/10/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/052104274.pdfcontract id 052104274 estimate 0035 contractor's estimate

CONTRACT ID 052104274 CONTRACTOR'S ESTIMATE PACKAGE Page 41 of 41ESTIMATE 0037

$85,858,573.78TOTAL ITEM EARNINGS TO DATE