4,174,895.53 contractor's estimate package 02/09/18...

32
4,174,895.53 106804147 CONTRACT ID: PROJECT: IM 0305(082) CONTRACT: 12123201 PROJECTED AMOUNT: $63,727,195.28 CONTRACTOR: HIGHWAY: IH 30 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 055 AUSTIN BRIDGE & ROAD SERVICES, LP Jason Mashell, P.E. DALLAS ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 02/09/18 12/13/2012 AWARD DATE: ESTIMATE PERIOD: 0051 08/28/2017 LETTING DATE: NOTICE TO PROCEED DATE: 02/28/2013 12/05/2012 ESTIMATE PAID: 960 232.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: FINL WORK BEGIN DATE: 03/25/2013 $67,902,090.81 CONTRACT: 04/27/2017 AWARD AMOUNT: $63,081,770.31 Dallas % COMPLETE: % TIME USED: % RETAINAGE: 0.00 100.00 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 04/06/2017 00/00/0000 100.00 $505,994.82 $66,055,747.90 $66,561,742.72 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 $505,994.82 $66,055,747.90 $66,561,742.72 $0.00 $0.00 $0.00 $505,994.82 $66,561,742.72 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $66,055,747.90 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: vuongdan

Post on 18-Jan-2019

220 views

Category:

Documents


1 download

TRANSCRIPT

Page 1: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

4,174,895.53

106804147CONTRACT ID:

PROJECT: IM 0305(082)

CONTRACT:

12123201

PROJECTED AMOUNT: $63,727,195.28

CONTRACTOR:

HIGHWAY: IH 30DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 055

AUSTIN BRIDGE & ROAD SERVICES, LP

Jason Mashell, P.E.

DALLAS

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 02/09/18

12/13/2012AWARD DATE:

ESTIMATE PERIOD:

0051

08/28/2017

LETTING DATE:

NOTICE TO PROCEED DATE: 02/28/2013

12/05/2012ESTIMATE PAID:

960 232.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: FINL WORK BEGIN DATE: 03/25/2013

$67,902,090.81

CONTRACT:

04/27/2017

AWARD AMOUNT: $63,081,770.31

Dallas

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

100.00

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

04/06/2017

00/00/0000

100.00

$505,994.82 $66,055,747.90 $66,561,742.72

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

$505,994.82 $66,055,747.90 $66,561,742.72

$0.00 $0.00 $0.00

$505,994.82 $66,561,742.72

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $66,055,747.90

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: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 32ESTIMATE 0051

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:

960

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

03/25/2013

03/16/2013

728

232

960

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

8 0 8

AWAITING FINAL DOC 8

03/11/2017 1 AWAITING FINAL DOCUMENTATION

04/25/2017 1 AWAITING FINAL DOCUMENTATION

05/02/2017 1 AWAITING FINAL DOCUMENTATION

05/06/2017 1 AWAITING FINAL DOCUMENTATION

05/16/2017 1 AWAITING FINAL DOCUMENTATION

05/18/2017 1 AWAITING FINAL DOCUMENTATION

06/09/2017 1 AWAITING FINAL DOCUMENTATION

06/12/2017 1 AWAITING FINAL DOCUMENTATION

Page 3: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 32ESTIMATE 0051

WORK PERFORMED THIS PERIOD

C 1068-2-135 106802135PROJECT CONTROL

CATEGORY 001 DESCRIPTION ALL ITEMS

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1874 04162018 DRILL SHAFT (SIGN MTS)(24 IN) LF 118.170 $1,772.55 15.000 15.00 15.00

Added by CO # 62 Add 24 IN Drill Shafts (Sign Mounts)SUPP DESCR

2010 05002001 MOBILIZATION011 LS 4,514,000.000 $45,140.00 0.010 0.10 0.10

2090 06182022 CONDT (PVC) (SCHD 40) (3")000 LF 6.030 $2,442.15 405.000 7,090.00 6,891.00

2095 06182023 CONDT (PVC) (SCHD 40) (3") (BORE)000 LF 14.520 $12,458.16 858.000 6,808.00 7,286.00

2120 06202007 ELEC CONDR (NO. 4) BARE001 LF 1.490 $1,437.85 965.000 965.00 965.00

2125 06202008 ELEC CONDR (NO. 4) INSULATED001 LF 1.600 $3,088.00 1,930.000 9,460.00 9,460.00

2130 06202009 ELEC CONDR (NO. 6) BARE001 LF 1.190 $711.62 598.000 4,985.00 6,349.00

2135 06202010 ELEC CONDR (NO. 6) INSULATED001 LF 1.280 $4,945.92 3,864.000 10,272.00 12,346.00

2140 06202011 ELEC CONDR (NO. 8) BARE001 LF 1.000 $2,514.00 2,514.000 3,312.00 2,786.00

2145 06202012 ELEC CONDR (NO. 8) INSULATED001 LF 1.080 $9,371.16 8,677.000 38,382.00 35,583.00

2155 06242008 GROUND BOX TY A (122311) W/APRON014 EA 796.130 $4,776.78 6.000 34.00 34.00

2165 06242014 GROUND BOX TY D (162922) W/APRON014 EA 843.350 $3,373.40 4.000 11.00 9.00

2190 06362001 ALUMINUM SIGNS (TY A)014 SF 21.000 $2,499.84 119.040 378.79 385.79

2191 06362002 ALUMINUM SIGNS (TY G) SF 18.310 $2,563.40 140.000 140.00 140.00

CO#25SUPP DESCR

2195 06362003 ALUMINUM SIGNS (TY O)014 SF 16.830 -$9,138.69-543.000 3,016.25 3,388.75

2205 06362009 REPLACE EXISTING ALUMINUM SIGNS (TY O)014 SF 19.120 $10,128.82 529.750 1,630.00 1,630.00

2216 06472001 INSTALL LRSS (STRUCT STEEL) LB 3.510 $2,056.86 586.000 586.00 586.00

CO#25SUPP DESCR

2250 06582364 INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR)000 EA 15.000 $2,400.00 160.000 234.00 234.00

2255 06582365 INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR)000 EA 15.000 $1,500.00 100.000 233.00 233.00

2430 11222019 CONSTRUCTION EXITS (REMOVE)001 SY 6.000 $450.00 75.000 75.00 240.00

2450 11222057 TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

001 LF 0.150 $191.85 1,279.000 3,135.00 6,607.00

2460 60142010 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER)000 LF 0.990 $12,212.64 12,336.000 69,960.00 69,960.00

2465 60142014 FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER)000 LF 1.070 $870.98 814.000 44,700.00 44,700.00

2470 62772001 MULTIDUCT CONDUIT SYS (PVC)(SCHD 40)000 LF 9.940 $2,693.74 271.000 13,309.00 13,609.00

2500 83682008 GROUND BOX (PREPARE)000 EA 273.710 $547.42 2.000 2.00 3.00

IM 0305(082) 106804147PROJECT CONTROL

CATEGORY 001 DESCRIPTION ALL ITEMS

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0075 01042044 REMOVING CONC (FLUME)000 SY 11.560 $3,907.28 338.000 1,388.00 1,388.00

0230 04162007 DRILL SHAFT (54 IN)001 LF 338.000 $6,084.00 18.000 18.00 18.00

0235 04162018 DRILL SHAFT (SIGN MTS)(24 IN)001 LF 118.170 $6,794.78 57.500 121.50 121.50

0270 04202005 CL C CONC (FOOTING)002 CY 625.000 $7,750.00 12.400 217.20 217.20

0295 04202101 CL A CONC (RAMPS, STAIRS AND WALLS)002 CY 458.000 $229.00 0.500 55.00 55.00

0330 04202303 CLASS C CONCRETE (JUNCTION BOX)002 CY 1,373.300 -$411.99-0.300 28.20 28.20

0375 04322001 RIPRAP (CONC)(4 IN)000 CY 400.000 $4,096.00 10.240 833.64 833.94

0380 04322039 RIPRAP (MOW STRIP)(4 IN)000 CY 400.000 $7,704.00 19.260 377.54 311.56

Page 4: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 32ESTIMATE 0051

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0397 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 53.320 $788.07 14.780 14.78 50.00

Conc Grade RiprapSUPP DESCR

0400 04422048 STRUCTURAL STEEL(MISC NON-BRIDGE)016 LB 3.750 -$0.79-0.210 34,061.95 34,271.00

0430 04592008 GABION MATTRESSES (PVC)(18 IN)000 SY 80.000 $800.00 10.000 10.00 10.00

0435 04642001 RC PIPE (CL III)(12 IN)006 LF 28.740 $1,609.44 56.000 494.00 457.00

0440 04642003 RC PIPE (CL III)(18 IN)006 LF 40.760 -$3,434.03-84.250 13,208.09 13,017.57

0450 04642005 RC PIPE (CL III)(24 IN)006 LF 46.840 $1,505.44 32.140 4,211.41 4,211.41

0455 04642006 RC PIPE (CL III)(27 IN)006 LF 53.230 $2,821.19 53.000 363.00 363.00

0460 04642007 RC PIPE (CL III)(30 IN)006 LF 64.280 $1,157.04 18.000 331.00 331.00

0475 04642022 RC PIPE (CL IV)(24 IN)006 LF 53.990 $3,617.33 67.000 514.00 514.00

0480 04642038 RC PIPE (CL V)(30 IN)006 LF 103.770 $3,216.87 31.000 31.00 31.00

0525 04652591 INLET (COMPL)(RW(RI))(2 - GRATE)001 EA 2,902.240 -$2,902.24-1.000 9.00 9.00

0615 05002001 MOBILIZATION011 LS 4,514,000.000 $90,280.00 0.020 0.90 0.90

0670 05402005 TERMINAL ANCHOR SECTION031 EA 850.000 $5,950.00 7.000 37.00 35.00

0675 05402011 MTL BEAM GD FEN TRANS (THRIE-BEAM)031 EA 1,150.000 -$1,150.00-1.000 7.00 7.00

0705 05452001 CRASH CUSH ATTEN (INSTL)000 EA 14,500.000 $14,500.00 1.000 18.00 16.00

0810 06182022 CONDT (PVC) (SCHD 40) (3")000 LF 6.030 -$3,081.33-511.000 19,673.00 18,890.00

0815 06182023 CONDT (PVC) (SCHD 40) (3") (BORE)000 LF 14.520 $14,970.12 1,031.000 10,375.00 10,375.00

0830 06182071 CONDUIT (PVC)(SCHD 40)(3")(CONC ENCSE)000 LF 7.020 $7,427.16 1,058.000 49,970.00 50,676.00

0835 06202001 ELEC CONDR (NO. 1) BARE001 LF 3.000 -$2,652.00-884.000 3,057.00 3,057.00

0840 06202002 ELEC CONDR (NO. 1) INSULATED001 LF 2.860 -$5,559.84-1,944.000 6,114.00 6,114.00

0845 06202003 ELEC CONDR (NO. 2) BARE001 LF 2.310 $609.84 264.000 21,473.00 19,727.00

0850 06202004 ELEC CONDR (NO. 2) INSULATED001 LF 2.420 $5,336.10 2,205.000 54,176.00 52,575.00

0855 06202007 ELEC CONDR (NO. 4) BARE001 LF 1.490 -$1,698.60-1,140.000 16,224.00 14,606.00

0860 06202008 ELEC CONDR (NO. 4) INSULATED001 LF 1.600 -$3,894.40-2,434.000 37,582.00 34,500.00

0865 06202009 ELEC CONDR (NO. 6) BARE001 LF 1.190 $3,516.45 2,955.000 22,815.00 23,751.00

0870 06202010 ELEC CONDR (NO. 6) INSULATED001 LF 1.280 $12,221.44 9,548.000 61,868.00 62,526.00

0875 06202011 ELEC CONDR (NO. 8) BARE001 LF 1.000 -$87.00-87.000 20,430.50 18,759.00

0880 06202012 ELEC CONDR (NO. 8) INSULATED001 LF 1.080 $20,973.60 19,420.000 131,452.00 133,127.00

0890 06202019 ELEC CONDR (NO.1/0) BARE001 LF 3.340 $6,980.60 2,090.000 3,879.00 3,879.00

0895 06202020 ELEC CONDR (NO.1/0) INSULATED001 LF 3.630 $11,173.14 3,078.000 7,758.00 7,758.00

0900 06242007 GROUND BOX TY A (122311)014 EA 611.050 $3,055.25 5.000 58.00 54.00

0905 06242008 GROUND BOX TY A (122311) W/APRON014 EA 796.130 $14,330.34 18.000 115.00 119.00

0915 06242014 GROUND BOX TY D (162922) W/APRON014 EA 843.350 $4,216.75 5.000 32.00 28.00

0920 06242025 GROUND BOX TY 2 (484860) W/APRON014 EA 2,632.060 $13,160.30 5.000 39.00 38.00

0921 06242027 GROUND BOX TY 1 (364860) W/APRON EA 2,136.150 $4,272.30 2.000 2.00 2.00

0925 06242034 REMOVE EXISTING GROUND BOXES014 EA 310.070 $1,860.42 6.000 21.00 31.00

0950 06282158 REMOVE ELECTRICAL SERVICES003 EA 207.050 $1,449.35 7.000 11.00 10.00

0955 06282177 ELC SRV TY A 240/480 100 (NS)SS(E)GC(O)003 EA 7,559.850 $15,119.70 2.000 4.00 4.00

0961 06282247 ELC SRV TY D 120/240 100 (NS)GS(N)EX(O) EA 5,349.800 $5,349.80 1.000 1.00 1.00

0965 06362001 ALUMINUM SIGNS (TY A)014 SF 21.000 -$824.25-39.250 378.58 378.58

0970 06362002 ALUMINUM SIGNS (TY G)014 SF 18.310 $11,837.42 646.500 1,068.50 1,068.50

0975 06362003 ALUMINUM SIGNS (TY O)014 SF 16.830 $24,899.99 1,479.500 8,782.50 7,930.25

1005 06472001 INSTALL LRSS (STRUCT STEEL)000 LB 3.510 $9,851.87 2,806.800 4,632.60 5,193.20

1010 06472003 REMOVE LRSA000 EA 644.520 $1,933.56 3.000 5.00 7.00

1305 11222056 BIODEGRADBLE EROSION CONTROL LOGS

REMOV

001 LF 0.150 $463.80 3,092.000 3,092.00 6,008.00

1310 11222057 TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

001 LF 0.150 $2,265.15 15,101.000 20,977.00 24,006.00

1335 60142010 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER)000 LF 0.990 $7,069.59 7,141.000 81,175.00 82,069.00

Page 5: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 32ESTIMATE 0051

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1340 60142014 FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER)000 LF 1.070 $867.77 811.000 201,763.00 202,532.00

1365 62772001 MULTIDUCT CONDUIT SYS (PVC)(SCHD 40)000 LF 9.940 $1,650.04 166.000 26,897.00 27,175.00

1370 62772003 MULTIDUCT COND SYS(PVC)(SCHD 40)4"BORE000 LF 18.540 $8,936.28 482.000 2,771.00 1,789.00

1415 83682008 GROUND BOX (PREPARE)000 EA 273.710 $1,642.26 6.000 58.00 78.00

1494 96012001 MATERIAL ON HAND DOL -1.000 -$107,933.73 107,933.730 10,209,653.48 100,000.00

MATERIAL USEDSUPP DESCR

CATEGORY 002 DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1526 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 -$0.02-0.020 254,746.58 222,000.00

ITEMS WITH NO CATEGORY

106802135CONTROLPROJECT C 1068-2-135

DESCRIPTIONCATEGORY NO CATEGORY MISC ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

Total Bid

Quantity

QTY

Paid To

Date

AMOUNT PAID

THIS ESTIMATE

2496 96082040 UNIQUE CHANGE ORDER ITEM 40 DOL 1,365.000 1.000 $1,365.00 1.00 1.00

Added by CO no 67 Sell FO Vid and data xmitter

2196 96082042 UNIQUE CHANGE ORDER ITEM 42 DOL 3,713.830 1.000 $3,713.83 1.00 1.00

Addaed by CO # 64 Alum Signs (TY O)

2554 96082045 UNIQUE CHANGE ORDER ITEM 45 DOL 41,333.000 1.000 $41,333.00 1.00 1.00

Added by CO no. 70 35 FT TEE & GANTRY MATRL COST

106804147CONTROLPROJECT IM 0305(082)

DESCRIPTIONCATEGORY NO CATEGORY MISC ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

Total Bid

Quantity

QTY

Paid To

Date

AMOUNT PAID

THIS ESTIMATE

0971 96082043 UNIQUE CHANGE ORDER ITEM 43 DOL 1,344.780 1.000 $1,344.78 1.00 1.00

Added by CO # 65. Aluminum Signs (TYG)

1001 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 2,739.160 1.000 $2,739.16 1.00 1.00

Added by CO no 66 Install open/closed plaques & overlays

1416 96082038 UNIQUE CHANGE ORDER ITEM 38 DOL 26,539.990 1.000 $26,539.99 1.00 1.00

Added by CO no. 68 Repair existing duct bank

1051 96082044 UNIQUE CHANGE ORDER ITEM 44 DOL 26,755.000 1.000 $26,755.00 1.00 1.00

Added by CO no. 69 40 FT CANT & 40 FT BAL TEE MATRL COST

1396 96082041 UNIQUE CHANGE ORDER ITEM 41 DOL 34,575.000 1.000 $34,575.00 1.00 1.00

Added by CO no. 63 Sell FO Video & data tarnsmitter & Receiv

$505,994.82TOTAL ITEM EARNINGS THIS ESTIMATE

Page 6: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 32ESTIMATE 0051

CONTRACT LINE ITEMS

106802135PROJECT CONTROLC 1068-2-135

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1705 01042001 000 REMOVING CONC (PAV) SY 6.500 2,158.000 0.000 2,158.00 14,027.00

1710 01042023 000 REMOVING CONC (CTB) LF 6.500 8,572.000 0.000 8,572.00 55,718.01

1711 01042023 REMOVING CONC (CTB) LF 44.310 0.000 200.000 200.00 8,862.00

CO#35 - SSCB Removal

1715 01042024 000 REMOVING CONC (RETAINING WALLS) SY 65.000 162.000 0.000 76.46 4,969.90

1720 01042034 000 REMOVING CONC (COPING) LF 25.000 486.000 0.000 523.00 13,075.00

1725 01042052 000 REMOVE HOV TRAFFIC GATE EA 825.170 5.000 0.000 5.00 4,125.85

1730 01042053 000 REMOVE DRAGNET EA 3,300.000 1.000 0.000 1.00 3,300.00

1735 01052049 000 REMOVING STAB BASE & ASPH PAV (4"-22") SY 7.790 2,158.000 0.000 2,159.10 16,819.39

1740 01102001 000 EXCAVATION (ROADWAY) CY 7.000 2,156.000 0.000 2,156.00 15,092.00

1745 01322025 000 EMBANKMENT (FINAL) (DENS CONT) (TY C1) CY 5.000 3,085.000 0.000 3,085.00 15,425.00

1750 01322026 000 EMBANKMENT (FINAL) (DENS CONT) (TY C2) CY 19.000 903.000 0.000 903.00 17,157.00

1755 01322031 000 EMBANKMENT (FINAL)(DENS CONT)(TY C3) CY 39.000 5,091.000 0.000 5,091.00 198,549.00

1795 03402011 003 D-GR HMA(METH) TY-B PG64-22 TON 60.000 3,058.000 0.000 2,723.99 163,439.40

1800 03402047 003 D-GR HMA(METH) TY-C SAC-A PG70-22 TON 86.000 2,222.000 0.000 2,086.30 179,421.80

1810 03542069 000 PLANE ASPH CONC PAV (0"- 2 1/2") SY 1.340 7,441.000 0.000 8,265.89 11,076.29

1815 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 66.500 1,979.000 0.000 1,837.62 122,201.73

1816 03612006 FULL-DEPTH REPAIR CRCP (13") SY 301.430 0.000 2.000 2.00 602.86

DOL = SY

1835 04002009 000 CUT & RESTORING PAV (CONC) SY 202.920 104.520 0.000 103.16 20,932.21

1840 04012001 000 FLOWABLE BACKFILL CY 108.000 37.600 0.000 2.00 216.00

1846 04032001 TEMPORARY SPL SHORING SF 8.000 0.000 2,736.000 2,740.00 21,920.00

Per CO#16, TEMP SPL SHORING

1850 04162002 001 DRILL SHAFT (24 IN) LF 42.000 216.000 0.000 216.00 9,072.00

1855 04162004 001 DRILL SHAFT (36 IN) LF 120.000 135.000 0.000 135.00 16,200.00

1860 04162006 001 DRILL SHAFT (48 IN) LF 205.000 380.000 0.000 380.00 77,900.00

1870 04162008 001 DRILL SHAFT (60 IN) LF 310.000 70.000 0.000 70.00 21,700.00

1874 04162018 DRILL SHAFT (SIGN MTS)(24 IN) LF 118.170 0.000 15.000 15.00 1,772.55

Added by CO # 62 Add 24 IN Drill Shafts (Sign Mounts)

1875 04162020 001 DRILL SHAFT (SIGN MTS)(36 IN) LF 140.000 101.000 0.000 11.00 1,540.00

1880 04162021 001 DRILL SHAFT (SIGN MTS)(42 IN) LF 294.920 101.000 0.000 101.00 29,786.92

1885 04162022 001 DRILL SHAFT (SIGN MTS)(48 IN) LF 312.090 100.000 0.000 100.00 31,209.00

1890 04202005 002 CL C CONC (FOOTING) CY 625.000 37.000 0.000 37.00 23,125.00

1895 04202042 002 CL C CONC (BENT)(HPC) CY 960.000 91.900 0.000 91.90 88,224.00

1900 04202051 002 CL C CONC (COLUMN) CY 660.000 180.000 0.000 180.00 118,800.00

1905 04202101 002 CL A CONC (RAMPS, STAIRS AND WALLS) CY 458.000 36.000 1.000 37.00 16,946.00

1910 04232001 000 RETAINING WALL (MSE) SF 39.500 7,163.000 0.000 7,163.00 282,938.50

1915 04252066 001 PRESTR CONC GIRDER (TX40) LF 155.000 575.570 0.000 575.57 89,213.35

1920 04282002 001 CONC SURF TREAT (CLASS II) SY 3.000 577.000 0.000 577.00 1,731.00

1925 04302126 000 CL C CONC FOR EXT STR(ABUT)(HPC) CY 1,150.000 11.800 0.000 11.80 13,570.00

1930 04302232 000 CL S CONC FOR EXT STR(APPR SLAB)(HPC) CY 440.000 26.800 0.000 26.80 11,792.00

1935 04302233 000 CL S CONC FOR EXT STR(SLAB)(HPC) CY 740.000 142.800 0.000 142.80 105,672.00

1940 04322001 000 RIPRAP (CONC)(4 IN) CY 400.000 53.800 0.000 21.23 8,492.00

Page 7: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1945 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 400.000 207.000 0.000 205.09 82,036.00

1950 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 3.750 30,098.000 0.000 17,004.00 63,765.00

1955 04502013 001 RAIL (TY SSTR) LF 41.000 656.000 0.000 656.00 26,896.00

1960 04502062 001 RAIL (TY SSCB) LF 64.000 260.000 0.000 260.00 16,640.00

1965 04502102 001 RAIL (TYPE SSTR)(HPC) LF 48.000 280.500 0.000 280.50 13,464.00

1970 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 125.000 86.000 0.000 86.00 10,750.00

1975 04642003 006 RC PIPE (CL III)(18 IN) LF 40.760 16.000 0.000 16.00 652.16

1985 04642035 000 RC PIPE (CL V)(18 IN) LF 58.550 12.000 0.000 12.00 702.60

1990 04652006 000 MANH (COMPL)(JUNCT BOX)(TY M) EA 2,088.600 1.000 0.000 1.00 2,088.60

1995 04652606 001 INLET (COMPL) (RWI) (TY II) EA 4,425.590 7.000 0.000 7.00 30,979.13

2000 04742005 000 SLOT DRAIN (GAL STL)(18 IN) LF 141.540 85.000 0.000 85.00 12,030.90

2005 04742006 000 SLOT DRAIN OUTFALL (GAL STL)(18 IN) LF 80.350 60.000 0.000 60.00 4,821.00

2010 05002001 011 MOBILIZATION LS 4,514,000.000 0.100 0.000 0.10 451,400.00

2015 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 15,000.000 6.000 0.000 6.00 90,000.00

2016 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 2,714.120 0.000 3.000 3.00 8,142.36

DOL=DAY

2020 05122048 002 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 22.000 7,470.000 0.000 7,920.00 174,240.00

2025 05122052 002 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 4.000 7,470.000 0.000 7,920.00 31,680.00

2030 05142004 002 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 44.000 35,437.800 0.000 35,705.00 1,571,020.00

2035 05142006 002 PERM CONC TRF BARR (SGL SLP)(TY 3)(42") LF 96.000 1,770.000 0.000 1,061.00 101,856.00

2041 05422001 REMOVING METAL BEAM GUARD FENCE LF 2.000 0.000 975.000 2,175.00 4,350.00

Added Removals

2042 05422002 REMOVING TERMINAL ANCHOR SECTION EA 100.000 0.000 1.000 4.00 400.00

Per CO #13

2045 05402001 031 MTL W-BEAM GD FEN (TIM POST) LF 14.150 4,737.500 0.000 4,618.75 65,355.32

2050 05402005 031 TERMINAL ANCHOR SECTION EA 850.000 5.000 0.000 4.00 3,400.00

2055 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,795.000 7.000 0.000 6.00 10,770.00

2056 05442003 GUARDRAIL END TREATMENT (REMOVE) EA 100.000 0.000 1.000 5.00 500.00

Per CO#13

2059 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 24.430 0.000 400.000 400.00 9,772.00

Vertical Traffic Channelizers

2060 05452001 000 CRASH CUSH ATTEN (INSTL) EA 14,500.000 3.000 0.000 3.00 43,500.00

2061 05452002 CRASH CUSH ATTEN (MOVE & RESET) EA 1,100.000 0.000 1.000 1.00 1,100.00

CO#35

2065 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 600.000 4.000 0.000 2.00 1,200.00

2070 05452058 000 CRASH CUSH ATTEN (INSTL) (N) EA 12,000.000 1.000 3.000 4.00 48,000.00

2075 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 14.750 200.000 10.000 200.00 2,950.00

2080 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 7.720 5,804.000 60.000 3,987.00 30,779.64

2085 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 16.060 1,189.000 0.000 1,014.00 16,284.84

2090 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 6.030 4,350.000 2,541.000 7,090.00 42,752.70

2095 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 14.520 4,910.000 2,376.000 6,808.00 98,852.16

2100 06182052 000 CONDT (RM) (2") LF 38.230 2,564.000 0.000 1,479.00 56,542.17

2105 06182071 000 CONDUIT (PVC)(SCHD 40)(3")(CONC ENCSE) LF 7.020 24,606.000 0.000 24,006.00 168,522.12

2110 06202003 001 ELEC CONDR (NO. 2) BARE LF 2.310 5,319.000 0.000 3,454.00 7,978.74

2115 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 2.420 18,608.000 0.000 12,484.00 30,211.28

2120 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.490 965.000 0.000 965.00 1,437.85

2125 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.600 1,930.000 7,530.000 9,460.00 15,136.00

Page 8: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2130 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.190 2,502.000 3,847.000 4,985.00 5,932.15

2135 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.280 7,666.000 4,680.000 10,272.00 13,148.16

2140 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.000 2,518.000 268.000 3,312.00 3,312.00

2145 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.080 34,057.000 1,526.000 38,382.00 41,452.56

2155 06242008 014 GROUND BOX TY A (122311) W/APRON EA 796.130 24.000 10.000 34.00 27,068.42

2160 06242013 014 GROUND BOX TY D (162922) EA 656.500 5.000 0.000 4.00 2,626.00

2165 06242014 014 GROUND BOX TY D (162922) W/APRON EA 843.350 10.000 -1.000 11.00 9,276.85

2170 06242025 014 GROUND BOX TY 2 (484860) W/APRON EA 2,632.060 17.000 0.000 17.00 44,745.02

2175 06242027 014 GROUND BOX TY 1 (364860) W/APRON EA 2,136.150 1.000 0.000 1.00 2,136.15

2180 06282089 003 ELC SRV TY D 120/240 070 (NS)GS(N)TP(O) EA 3,479.450 1.000 0.000 1.00 3,479.45

2190 06362001 014 ALUMINUM SIGNS (TY A) SF 21.000 322.330 63.460 378.79 7,954.59

2191 06362002 ALUMINUM SIGNS (TY G) SF 18.310 0.000 140.000 140.00 2,563.40

CO#25

2195 06362003 014 ALUMINUM SIGNS (TY O) SF 16.830 3,640.250 -251.500 3,016.25 50,763.50

2200 06362007 014 REPLACE EXISTING ALUMINUM SIGNS (TY A) SF 21.000 247.750 12.000 242.50 5,092.50

2205 06362009 014 REPLACE EXISTING ALUMINUM SIGNS (TY O) SF 19.120 1,464.750 165.250 1,630.00 31,165.60

2210 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 680.000 1.000 0.000 3.00 2,040.00

2215 06442060 000 REMOVE SM RD SN SUP & AM EA 100.000 3.000 0.000 2.00 200.00

2216 06472001 INSTALL LRSS (STRUCT STEEL) LB 3.510 0.000 586.000 586.00 2,056.86

CO#25

2217 06472003 REMOVE LRSA EA 644.520 0.000 3.000 1.00 644.52

CO#25

2220 06502016 000 INS OH SN SUP(20 FT CANT) EA 8,538.280 1.000 0.000 1.00 8,538.28

2225 06502028 000 INS OH SN SUP(30 FT CANT) EA 11,301.130 6.000 0.000 5.00 56,505.65

2235 06502034 000 INS OH SN SUP(35 FT CANT) EA 13,655.180 2.000 0.000 2.00 27,310.36

2240 06502037 000 INS OH SN SUP(40 FT BAL TEE) EA 16,842.910 1.000 0.000 1.00 16,842.91

2245 06502040 000 INS OH SN SUP(40 FT CANT) EA 1,659.450 4.000 0.000 4.00 6,637.80

2250 06582364 000 INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) EA 15.000 234.000 0.000 234.00 3,510.00

2255 06582365 000 INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) EA 15.000 233.000 0.000 233.00 3,495.00

2260 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.850 16,192.000 0.000 11,805.00 10,034.25

2265 06622066 000 WK ZN PAV MRK REMOV (W) 4" (LNDP) LF 0.850 2,556.000 0.000 384.00 326.40

2270 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.800 33,922.000 0.000 17,540.00 14,032.00

2275 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.150 9,009.000 0.000 11,007.00 12,658.05

2280 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.800 28,657.000 0.000 21,522.00 17,217.60

2285 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.360 16,127.000 0.000 16,127.00 5,805.72

2290 06662015 000 REFL PAV MRK TY I (W) 6" (BRK)(100MIL) LF 0.560 5,220.000 0.000 5,220.00 2,923.20

2295 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.850 3,996.000 0.000 3,996.00 3,396.60

2300 06662039 000 REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) LF 3.000 2,364.000 0.000 2,364.00 7,092.00

2305 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 3.000 600.000 0.000 600.00 1,800.00

2310 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.360 15,166.000 0.000 15,166.00 5,459.76

2315 06662189 000 PAVEMENT SEALER 4" LF 0.140 80,787.000 0.000 80,787.00 11,310.18

2320 06662190 000 PAVEMENT SEALER 6" LF 0.240 5,220.000 0.000 5,220.00 1,252.80

2325 06662191 000 PAVEMENT SEALER 8" LF 0.300 3,996.000 0.000 3,996.00 1,198.80

2330 06662193 000 PAVEMENT SEALER 12" LF 1.500 2,964.000 0.000 2,964.00 4,446.00

2335 06662216 000 REF PAV MRK TY I (BLACK)6"(BRK)(100MIL) LF 0.640 390.000 0.000 390.00 249.60

2340 06662218 000 REF PAV MRK TY II (BLACK)6"(BRK) LF 0.220 390.000 0.000 390.00 85.80

2345 06722017 034 REFL PAV MRKR TY II-C-R EA 4.200 778.000 0.000 778.00 3,267.60

Page 9: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2350 06772002 000 ELIM EXT PAV MRK & MRKS ( 6") LF 0.560 74,744.000 0.000 74,744.00 41,856.64

2355 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.500 1,633.000 0.000 1,633.00 2,449.50

2360 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 1.500 69.000 0.000 69.00 103.50

2365 06772010 000 ELIM EXT PAV MRK & MRKS (ENTR GORE) EA 400.000 1.000 0.000 1.00 400.00

2370 06772011 000 ELIM EXT PAV MRK & MRKS (EXIT GORE) EA 900.000 5.000 0.000 5.00 4,500.00

2375 06772015 000 ELIM EXT PAV MRK & MRKS (SYMBOL) EA 50.000 8.000 0.000 8.00 400.00

2380 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 30.000 16.000 0.000 16.00 480.00

2385 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.120 80,859.000 0.000 80,859.00 9,703.08

2390 06782002 000 PAV SURF PREP FOR MRK ( 6") LF 0.180 5,220.000 0.000 5,220.00 939.60

2395 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.350 3,996.000 0.000 3,996.00 1,398.60

2400 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.800 2,964.000 0.000 2,964.00 2,371.20

2405 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 25.000 1.000 0.000 1.00 25.00

2410 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 25.000 4.000 0.000 4.00 100.00

2415 07402005 001 ANTI-GRAFFITI COATING (PERMANENT) SF 0.310 8,592.000 0.000 8,592.00 2,663.52

2425 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 16.000 240.000 0.000 75.00 1,200.00

2430 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 6.000 240.000 0.000 75.00 450.00

2435 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.120 6,607.000 0.000 3,135.00 3,511.20

2450 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

LF 0.150 6,607.000 0.000 3,135.00 470.25

2455 20552001 000 AUTOMATED BARRICADE GATE EA 15,525.720 15.000 0.000 15.00 232,885.80

2460 60142010 000 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) LF 0.990 83,837.000 -13,877.000 69,960.00 69,260.40

2465 60142014 000 FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER) LF 1.070 45,514.000 -814.000 44,700.00 47,829.00

2470 62772001 000 MULTIDUCT CONDUIT SYS (PVC)(SCHD 40) LF 9.940 13,609.000 0.000 13,309.00 132,291.46

2475 62772003 000 MULTIDUCT COND SYS(PVC)(SCHD 40)4"BORE LF 18.540 1,273.000 0.000 1,573.00 29,163.42

2480 62782001 000 FIBER OPTIC RS-232 DATA MODEM (S/M) EA 1,190.790 22.000 -11.000 14.00 16,671.06

2485 80202003 000 REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) LF 1.050 26,214.000 0.000 26,214.00 27,524.70

2490 80202008 000 REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) LF 1.050 23,280.000 0.000 23,280.00 24,444.00

2500 83682008 000 GROUND BOX (PREPARE) EA 273.710 1.000 2.000 2.00 547.42

2505 84542001 000 REMOVE EXISTING DMS EA 5,852.950 3.000 1.000 4.00 23,411.80

2510 87912002 000 INSTALL DMS (FOUNDATION MTD CABINET) EA 7,916.380 23.000 2.000 21.00 166,243.98

2515 88212001 001 RADAR VEHICLE SENSING DEVICE EA 9,963.650 1.000 0.000 1.00 9,963.65

2520 89002001 000 REM AND RELOCATE DYNAMIC MESSAGE SIGN EA 14,493.500 2.000 0.000 1.00 14,493.50

2525 89012001 000 REMOVE RVSD EA 562.570 1.000 0.000 1.00 562.57

2530 89012002 000 REMOVE WIRELESS ETHERNET AP EA 319.160 3.000 0.000 3.00 957.48

2540 89012005 000 REMOVE TERMINAL SERVER EA 195.940 1.000 0.000 1.00 195.94

2545 89012006 000 REMOVE ETHERNET SWITCH EA 166.650 2.000 0.000 2.00 333.30

2550 89012008 000 REMOVE LIMITED DISTANCE MODEM EA 169.680 4.000 0.000 4.00 678.72

2555 89062001 000 LIGHTNING PROTECTION SYSTEM EA 26,512.500 2.000 -0.500 1.50 39,768.75

2561 96042002 CONTRACTOR FORCE ACCOUNT 2 DOL 2,000.000 30.000 0.000 30.00 60,000.00

MILESTONE 1, 120 DAYS INCENTIVE 30 DAY MAX

2565 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 5.000 0.000 5.00 625.00

2567 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1.000 0.000 68,665.160 68,665.16 68,665.16

MILESTONE 1 ACCELERATION

Category Subtotal $6,710,166.62

002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 10: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 32ESTIMATE 0051

002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION

2218 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 1.000 0.000 2,000.000 6,581.11 6,581.11

Remove Toll Rate Sign

2219 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 1.000 0.000 2,000.000 2,000.00 2,000.00

Cabinet Removal

2556 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 75,000.000 0.000 40,554.02 40,554.02

PAID BY INVOICE

2566 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 59,500.000 55,347.81 55,347.81

Crash Cusion Attenuator Repairs in Work Zone

Category Subtotal $104,482.94

106804147PROJECT CONTROLIM 0305(082)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0055 01042001 000 REMOVING CONC (PAV) SY 6.500 23,499.000 2,517.760 28,425.42 184,765.25

0060 01042009 000 REMOVING CONC (RIPRAP) SY 5.000 1,248.000 2,403.710 1,809.02 9,045.10

0065 01042021 000 REMOVING CONC (CURB) LF 10.000 1,324.000 0.000 1,324.00 13,240.00

0070 01042023 000 REMOVING CONC (CTB) LF 6.500 130,529.000 50.000 130,579.00 848,763.50

0075 01042044 000 REMOVING CONC (FLUME) SY 11.560 1,388.000 0.000 1,388.00 16,045.28

0076 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 2,462.920 0.000 4.000 4.00 9,851.68

HM Foundation Removal, DOL = EA

0077 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 39,400.460 0.000 1.000 1.00 39,400.46

Remove Damaged Span AE18

0078 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 24,196.850 0.000 1.000 1.00 24,196.85

CO#31 - AE9 Foundation Removal, EA

0080 01052018 000 REMOVING STAB BASE AND ASPH PAV (7") SY 3.660 19,193.000 0.000 15,086.76 55,217.54

0085 01052049 000 REMOVING STAB BASE & ASPH PAV (4"-22") SY 7.790 9,375.000 3,028.870 13,395.29 104,349.30

0090 01102001 000 EXCAVATION (ROADWAY) CY 7.000 46,113.340 3,677.790 49,791.13 348,537.91

0095 01322025 000 EMBANKMENT (FINAL) (DENS CONT) (TY C1) CY 5.000 8,173.990 0.000 8,173.99 40,869.95

0100 01322026 000 EMBANKMENT (FINAL) (DENS CONT) (TY C2) CY 19.000 34,301.250 463.480 34,764.73 660,529.87

0101 01322026 EMBANKMENT (FINAL) (DENS CONT) (TY C2) CY 35.300 0.000 2,871.000 2,871.00 101,346.30

CO#39

0105 01322031 000 EMBANKMENT (FINAL)(DENS CONT)(TY C3) CY 39.000 21,074.420 0.000 21,074.42 821,902.38

0110 01602003 000 FURNISHING AND PLACING TOPSOIL (4") SY 2.000 15,677.000 0.000 22,642.52 45,285.04

0115 01622002 000 BLOCK SODDING SY 1.950 15,698.000 0.000 7,684.22 14,984.23

0130 01682001 000 VEGETATIVE WATERING MG 10.000 1,665.000 0.000 330.65 3,306.50

0135 01692001 002 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.800 3,763.000 0.000 2,554.11 2,043.29

0140 03402011 003 D-GR HMA(METH) TY-B PG64-22 TON 60.000 18,693.440 1,527.920 20,092.51 1,205,550.60

0145 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 66.500 37,012.780 1,518.970 41,535.49 2,762,110.11

0165 03602007 003 CONC PVMT (CONT REINF-CRCP)(14") SY 72.000 8,407.000 2,337.220 10,842.88 780,687.36

0166 03612006 FULL-DEPTH REPAIR CRCP (13") SY 301.430 0.000 270.000 152.03 45,826.40

CO#48

0167 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 701.690 0.000 45.000 62.00 43,504.78

DOL = EA

0190 04002009 000 CUT & RESTORING PAV (CONC) SY 202.920 11,669.460 3,256.048 14,925.51 3,028,684.08

0195 04012001 000 FLOWABLE BACKFILL CY 108.000 9,632.383 0.000 5,775.34 623,736.72

0200 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.010 4,568.000 -112.000 6,011.93 6,072.06

0205 04032001 000 TEMPORARY SPL SHORING SF 8.000 27,506.000 9,591.000 36,421.06 291,368.48

0210 04162002 001 DRILL SHAFT (24 IN) LF 42.000 402.000 0.000 402.00 16,884.00

Page 11: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0211 04162003 DRILL SHAFT (30 IN) LF 189.180 0.000 50.000 50.00 9,459.00

CO#53

0215 04162004 001 DRILL SHAFT (36 IN) LF 120.000 30.000 210.000 240.00 28,800.00

0220 04162005 001 DRILL SHAFT (42 IN) LF 138.000 945.000 0.000 963.85 133,011.30

0225 04162006 001 DRILL SHAFT (48 IN) LF 205.000 480.000 0.000 480.00 98,400.00

0230 04162007 001 DRILL SHAFT (54 IN) LF 338.000 36.000 -18.000 18.00 6,084.00

0235 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 118.170 81.500 40.000 121.50 14,357.66

0240 04162020 001 DRILL SHAFT (SIGN MTS)(36 IN) LF 140.000 1,391.000 0.000 1,411.00 197,540.00

0245 04162021 001 DRILL SHAFT (SIGN MTS)(42 IN) LF 294.920 93.000 0.000 107.00 31,556.44

0250 04162022 001 DRILL SHAFT (SIGN MTS)(48 IN) LF 312.090 134.000 -35.000 100.00 31,209.00

0255 04162023 001 DRILL SHAFT (SIGN MTS)(54 IN) LF 326.230 71.000 69.000 105.00 34,254.15

0260 04162026 001 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 335.320 1,394.000 121.000 1,515.00 508,009.80

0265 04162084 001 DRILL SHAFT (96 IN) (MASS PLACEMENT) LF 748.000 2,697.000 0.000 2,727.84 2,040,424.32

0270 04202005 002 CL C CONC (FOOTING) CY 625.000 198.800 18.400 217.20 135,750.00

0275 04202010 000 CL C CONC (SIGN COLUMN) CY 690.000 283.200 0.000 283.20 195,408.00

0280 04202041 002 CL C CONC (ABUT)(HPC) CY 700.000 96.600 0.000 96.60 67,620.00

0285 04202051 002 CL C CONC (COLUMN) CY 660.000 359.000 0.000 359.00 236,940.00

0286 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 1.000 0.000 21,187.580 23,558.96 23,558.96

Class C Conc (Column)

0290 04202093 002 CL C CONC (COLUMN)(MASS PLACE)(HPC) CY 550.000 900.300 0.000 900.30 495,165.00

0295 04202101 002 CL A CONC (RAMPS, STAIRS AND WALLS) CY 458.000 52.000 3.000 55.00 25,190.00

0300 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 370.000 149.400 0.000 149.40 55,278.00

0305 04202263 002 CL C CONC (BENT)(HPC)(MASS PLACEMENT) CY 540.000 3,127.200 0.000 3,156.90 1,704,726.00

0310 04202264 002 CL H CONC (COLUMN)(MASS PLACEMENT)(HPC) CY 620.000 63.300 20.200 83.50 51,770.00

0315 04202268 002 CL C CONC(RAIL FOUNDATION)(HPC) CY 430.000 71.000 0.000 90.14 38,760.20

0320 04202300 002 CL H CONC(CAP)(MASS PLACEMENT)(HPC) CY 690.000 2,426.600 -195.300 2,231.30 1,539,597.00

0321 04202300 CL H CONC(CAP)(MASS PLACEMENT)(HPC) CY 501.030 0.000 195.300 195.30 97,851.16

Revised Unit Price for AW6

0325 04202301 002 CL S CONC(CLOSURE POUR)(HPC) CY 1,020.000 59.600 0.000 59.60 60,792.00

0330 04202303 002 CLASS C CONCRETE (JUNCTION BOX) CY 1,373.300 28.200 0.000 28.20 38,727.06

0335 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 14.400 175,168.000 0.000 175,168.00 2,522,419.20

0340 04232001 000 RETAINING WALL (MSE) SF 39.500 76,768.000 113.000 76,881.00 3,036,799.50

0341 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 24,422.140 0.000 1.000 1.00 24,422.14

Revised Wall B2 Panels

0342 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 4,377.800 0.000 1.000 1.00 4,377.80

RECO Engineering

0345 04232006 000 RETAINING WALL (CONC BLOCK) SF 40.000 70.000 0.000 70.00 2,800.00

0350 04232007 000 RETAINING WALL (SPREAD FOOTING) SF 34.000 19,750.000 0.000 19,750.00 671,500.00

0351 04232012 RETAINING WALL (CAST-IN-PLACE) SF 32.210 0.000 240.000 240.00 7,730.40

CO#42

0355 04252069 001 PRESTR CONC GIRDER (TX62) LF 150.000 10,176.860 0.000 10,176.86 1,526,529.00

0360 04252070 001 PRESTR CONC GIRDER (TX70) LF 150.000 13,009.970 0.000 13,009.97 1,951,495.50

0361 04252070 PRESTR CONC GIRDER (TX70) LF 238.730 0.000 518.400 518.40 123,757.63

Revised Unit Price CO#29

0365 04262001 000 POST-TENSIONING (GROUTED) MKF 75.000 4,228.000 0.000 4,228.00 317,100.00

0370 04282002 001 CONC SURF TREAT (CLASS II) SY 3.000 18,800.000 0.000 18,800.00 56,400.00

0375 04322001 000 RIPRAP (CONC)(4 IN) CY 400.000 319.380 514.560 833.64 333,454.00

Page 12: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0380 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 400.000 226.300 85.260 377.54 151,016.00

0385 04322048 000 RIPRAP (CONC)(FLUME) CY 500.000 73.600 0.000 54.21 27,105.00

0390 04322072 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 300.000 396.000 0.000 270.36 81,107.40

0395 04322084 000 RIPRAP (CONC) (CL B) (4") CY 350.000 1.300 0.000 1.97 690.55

0396 04322084 RIPRAP (CONC) (CL B) (4") CY 1.000 0.000 2,940.580 2,940.58 2,940.58

CO#53

0397 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 53.320 0.000 50.000 14.78 788.07

Conc Grade Riprap

0400 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 3.750 34,271.000 0.000 34,061.95 127,732.31

0404 04502025 RAIL (TY PR1) LF 378.690 0.000 22.000 22.00 8,331.18

CO#38

0405 04502143 001 RAILING (TY T551) LF 35.000 10,424.000 0.000 11,211.00 392,385.00

0410 04502146 001 RAIL (TY T552) LF 39.000 7,152.000 160.000 4,610.00 179,790.00

0415 04502211 001 RAIL (TY T551) (HPC) LF 35.000 11,689.100 260.000 11,949.10 418,218.50

0420 04502605 001 RAIL (TY T551 RW) (DAL) LF 44.000 3,357.000 0.000 3,357.00 147,708.00

0425 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 125.000 1,415.000 26.500 1,441.50 180,187.50

0430 04592008 000 GABION MATTRESSES (PVC)(18 IN) SY 80.000 10.000 0.000 10.00 800.00

0435 04642001 006 RC PIPE (CL III)(12 IN) LF 28.740 448.000 9.000 494.00 14,197.56

0440 04642003 006 RC PIPE (CL III)(18 IN) LF 40.760 12,896.130 121.440 13,208.09 538,361.75

0445 04642004 006 RC PIPE (CL III)(21 IN) LF 40.610 177.000 0.000 177.00 7,187.97

0450 04642005 006 RC PIPE (CL III)(24 IN) LF 46.840 4,167.530 43.880 4,211.41 197,262.44

0455 04642006 006 RC PIPE (CL III)(27 IN) LF 53.230 363.000 0.000 363.00 19,322.49

0460 04642007 006 RC PIPE (CL III)(30 IN) LF 64.280 331.000 0.000 331.00 21,276.68

0465 04642019 006 RC PIPE (CL IV)(12 IN) LF 35.840 93.000 0.000 93.00 3,333.12

0470 04642021 006 RC PIPE (CL IV)(18 IN) LF 42.330 142.000 0.000 142.00 6,010.86

0475 04642022 006 RC PIPE (CL IV)(24 IN) LF 53.990 514.000 0.000 514.00 27,750.86

0480 04642038 006 RC PIPE (CL V)(30 IN) LF 103.770 31.000 0.000 31.00 3,216.87

0485 04652006 001 MANH (COMPL)(JUNCT BOX)(TY M) EA 2,037.900 80.000 2.000 83.00 169,145.70

0490 04652053 001 INLET (COMPL)(CURB)(TY 2)(5') EA 4,923.410 1.000 0.000 1.00 4,923.41

0495 04652102 001 INLET (COMPL)(TY 3) EA 5,747.700 3.000 0.000 3.00 17,243.10

0500 04652106 001 INLET EXT (TYII) EA 1,103.710 64.000 5.000 68.00 75,052.28

0505 04652461 001 RAIL & GRATE INLET (TY II)(5') EA 3,416.020 91.000 2.000 92.00 314,273.84

0510 04652492 001 INLET (COMPL)(CURB & GRATE)(TY III) EA 3,454.040 13.000 1.000 14.00 48,356.56

0515 04652500 001 INLET(COMPL)(DROP)(TY C)(3-GRATE) EA 2,840.900 27.000 0.000 16.00 45,454.40

0520 04652508 001 INLET (COMPL)(DROP)(TY C)(2-GRATE) EA 1,992.280 1.000 0.000 1.00 1,992.28

0525 04652591 001 INLET (COMPL)(RW(RI))(2 - GRATE) EA 2,902.240 9.000 0.000 9.00 26,120.16

0530 04652606 001 INLET (COMPL) (RWI) (TY II) EA 4,425.590 4.000 0.000 7.00 30,979.13

0535 04652762 001 INLET (COMPL) RW (RI) (1 GRATE) EA 1,696.980 14.000 0.000 12.00 20,363.76

0540 04672211 000 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 729.990 1.000 0.000 1.00 729.99

0545 04672222 000 SET (TY II)(18 IN)(RCP)(4:1)(C) EA 705.150 3.000 1.000 3.00 2,115.45

0550 04672224 000 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 878.780 2.000 0.000 2.00 1,757.56

0555 04672286 000 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 819.470 2.000 0.000 2.00 1,638.94

0560 04712007 000 GRATE AND FRAME (BRIDGE DRAIN) EA 1,171.380 135.000 2.000 140.00 163,993.20

0565 04742005 000 SLOT DRAIN (GAL STL)(18 IN) LF 141.540 14,650.000 0.000 14,650.00 2,073,561.00

0570 04742006 000 SLOT DRAIN OUTFALL (GAL STL)(18 IN) LF 80.350 544.360 0.000 549.36 44,141.09

0575 04762012 003 JACK BOR OR TUN PIPE(24 IN)(RC)(CL IV) LF 653.190 66.000 0.000 67.00 43,763.73

0580 04792002 000 ADJ INLETS EA 1,470.130 7.000 0.000 7.00 10,290.91

0585 04792006 000 ADJUST INLET (CAP) EA 1,293.710 83.000 1.000 84.00 108,671.64

Page 13: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0590 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 98.260 4,034.000 30.000 4,577.83 449,817.70

0595 04962002 000 REMOV STR (INLET) EA 304.160 38.000 0.000 35.00 10,645.60

0600 04962004 000 REMOV STR (SET) EA 304.160 1.000 0.000 2.00 608.32

0605 04962007 000 REMOV STR (PIPE) LF 10.140 1,227.000 0.000 1,103.00 11,184.42

0606 04962018 REMOVE STR (CONC) EA 1,757.350 0.000 1.000 1.00 1,757.35

CO#42

0610 04962294 000 REMOVE STR (BARRIER GATE) EA 1,500.000 1.000 0.000 1.00 1,500.00

0615 05002001 011 MOBILIZATION LS 4,514,000.000 0.900 0.000 0.90 4,062,600.00

0616 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 33,345.520 0.000 1.000 1.00 33,345.52

CO#39 Mobilization

0617 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 7,077.830 0.000 1.000 1.00 7,077.83

MacArthur Bond

0618 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 1,920.240 0.000 10.000 9.00 17,282.16

Traffic Control

0619 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 80.740 0.000 35.000 35.00 2,825.90

CO#51

0620 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 15,000.000 22.000 2.000 24.00 360,000.00

0621 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 23,058.270 0.000 1.000 1.00 23,058.27

Revised AWS

0622 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 960.940 0.000 3.000 3.00 2,882.82

Traffic Control CO#18, DOL = EA

0623 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1,165.320 0.000 1.000 1.00 1,165.32

Span AE18 Traffic Control

0624 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 19,545.970 0.000 1.000 1.00 19,545.97

Traffic Control CO#39

0627 05082002 CONSTRUCTING DETOURS SY 40.780 0.000 8,515.000 9,537.29 388,930.72

CO #12

0628 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 4,056.610 0.000 2.000 2.00 8,113.22

Additional Traffic Control Devices

0630 05122048 002 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 22.000 26,370.000 0.000 26,370.00 580,140.00

0635 05122050 002 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 3.000 57,320.000 0.000 71,600.00 214,800.00

0636 05122050 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 2.770 0.000 75,980.000 61,516.00 170,399.32

Revised unit price for PORT CTB(Move)(F-SHAPE)(TY 1) CO #24

0637 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 20.000 0.000 2,490.000 2,490.00 49,800.00

PORT CTB(FURNISH)(F-SHAPE)(TY 1)

0640 05122052 002 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 4.000 26,370.000 2,650.000 28,860.00 115,440.00

0641 05142004 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 44.000 0.000 1,626.000 1,626.00 71,544.00

Per CO#23

0650 05142015 002 PERM CONC TRF BARR (F-SHAPE)(TY 1) LF 34.000 104,962.000 618.000 105,233.85 3,577,950.90

0655 05142017 002 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 80.000 5,981.000 187.000 5,255.15 420,412.00

0660 05302010 000 DRIVEWAYS (CONC) SY 48.000 312.000 0.000 294.35 14,128.80

0665 05402001 031 MTL W-BEAM GD FEN (TIM POST) LF 14.150 5,238.500 1,915.000 8,129.60 115,033.85

0670 05402005 031 TERMINAL ANCHOR SECTION EA 850.000 30.000 5.000 37.00 31,450.00

0675 05402011 031 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,150.000 6.000 1.000 7.00 8,050.00

0680 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.000 5,106.000 900.000 4,509.50 9,019.00

0685 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 100.000 13.000 1.000 14.00 1,400.00

Page 14: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0690 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,795.000 30.000 4.000 27.00 48,465.00

0695 05442002 000 GUARDRAIL END TREATMENT (MOVE & RESET) EA 800.000 3.000 0.000 5.00 4,000.00

0700 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 100.000 12.000 0.000 13.00 1,300.00

0705 05452001 000 CRASH CUSH ATTEN (INSTL) EA 14,500.000 14.000 2.000 18.00 261,000.00

0710 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,100.000 14.000 3.000 25.00 27,500.00

0715 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 600.000 24.000 1.000 26.00 15,600.00

0720 05452058 000 CRASH CUSH ATTEN (INSTL) (N) EA 12,000.000 16.000 0.000 19.00 228,000.00

0725 05452059 000 CRASH CUSH ATTEN (MOVE & RESET) (N) EA 1,600.000 2.000 0.000 2.00 3,200.00

0730 05452061 000 CRASH CUSH ATTEN (INSTL) (W) EA 25,000.000 3.000 0.000 3.00 75,000.00

0734 96082037 UNIQUE CHANGE ORDER ITEM 37 DOL 5,661.020 0.000 6.000 6.00 33,966.12

Gate(Install)(Double)(4'x10')

0757 06102034 INS RD IL AM (TY SA) 50S-12 (.4 KW)S EA 3,415.950 0.000 2.000 2.00 6,831.90

CO#53

0758 06102038 INS RD IL AM (TY SA) 50T-10 (.4 KW)S EA 7,446.690 0.000 2.000 2.00 14,893.38

CO#53

0759 06102064 RELOCATE RD IL ASM (TRANS-BASE) EA 2,085.840 0.000 1.000 1.00 2,085.84

CO#53

0760 06102066 015 REMOVE RD IL ASM (BRIDGE MOUNT) EA 242.400 9.000 0.000 9.00 2,181.60

0765 06102067 015 REMOVE RD IL ASM (SHOE-BASE) EA 207.050 100.000 0.000 100.00 20,705.00

0770 06102068 015 REMOVE RD IL ASM (TRANS-BASE) EA 206.290 213.000 0.000 213.00 43,939.77

0775 06132005 002 HI MST IL POLE (150 FT) ( 80 MPH) EA 20,477.750 19.000 0.000 19.00 389,077.25

0780 06132007 002 HI MST IL POLE (175 FT) ( 80 MPH) EA 23,704.700 29.000 0.000 29.00 687,436.30

0781 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 4,929.000 0.000 3.000 3.00 14,787.00

High Mast Anchor Bolts, DOL = EA

0782 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 13,116.680 0.000 1.000 1.00 13,116.68

Relocate HM Light (175' Pole)

0785 06142001 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY A) EA 22,290.700 19.000 0.000 19.00 423,523.30

0790 06142002 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY B) EA 22,770.450 29.000 0.000 29.00 660,343.05

0795 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 14.750 400.000 25.000 400.00 5,900.00

0800 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 7.720 54,170.000 1,520.000 52,403.50 404,555.02

0805 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 16.060 4,491.000 1,217.000 5,559.00 89,277.54

0810 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 6.030 19,901.000 -1,011.000 19,673.00 118,628.19

0815 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 14.520 8,840.000 1,535.000 10,375.00 150,645.00

0820 06182052 000 CONDT (RM) (2") LF 38.230 2,261.000 586.000 2,115.00 80,856.45

0825 06182057 000 CONDT (RM) (3") (BORE) LF 22.570 446.000 0.000 446.00 10,066.22

0830 06182071 000 CONDUIT (PVC)(SCHD 40)(3")(CONC ENCSE) LF 7.020 49,752.000 924.000 49,970.00 350,789.40

0835 06202001 001 ELEC CONDR (NO. 1) BARE LF 3.000 3,057.000 0.000 3,057.00 9,171.00

0840 06202002 001 ELEC CONDR (NO. 1) INSULATED LF 2.860 6,114.000 0.000 6,114.00 17,486.04

0845 06202003 001 ELEC CONDR (NO. 2) BARE LF 2.310 21,114.000 -1,387.000 21,473.00 49,602.63

0850 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 2.420 51,059.000 1,516.000 54,176.00 131,105.92

0855 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.490 13,259.000 1,347.000 16,224.00 24,173.76

0860 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.600 32,872.000 1,628.000 37,582.00 60,131.20

0865 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.190 21,479.000 2,272.000 22,815.00 27,149.85

0870 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.280 54,018.000 8,508.000 61,868.00 79,191.04

0875 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.000 12,534.000 6,225.000 20,430.50 20,430.50

0880 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.080 121,126.000 12,001.000 131,452.00 141,968.16

0890 06202019 001 ELEC CONDR (NO.1/0) BARE LF 3.340 3,879.000 0.000 3,879.00 12,955.86

Page 15: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0895 06202020 001 ELEC CONDR (NO.1/0) INSULATED LF 3.630 7,758.000 0.000 7,758.00 28,161.54

0900 06242007 014 GROUND BOX TY A (122311) EA 611.050 48.000 6.000 58.00 35,440.90

0905 06242008 014 GROUND BOX TY A (122311) W/APRON EA 796.130 117.000 2.000 115.00 91,554.95

0910 06242013 014 GROUND BOX TY D (162922) EA 656.500 7.000 -1.000 3.00 1,969.50

0915 06242014 014 GROUND BOX TY D (162922) W/APRON EA 843.350 32.000 -4.000 32.00 26,987.20

0920 06242025 014 GROUND BOX TY 2 (484860) W/APRON EA 2,632.060 35.000 3.000 39.00 102,650.34

0921 06242027 GROUND BOX TY 1 (364860) W/APRON EA 2,136.150 0.000 2.000 2.00 4,272.30

CO#37

0925 06242034 014 REMOVE EXISTING GROUND BOXES EA 310.070 24.000 7.000 21.00 6,511.47

0930 06282014 003 ELC SRV TY A 240/480 060 (NS)SS(E)GC(O) EA 7,246.750 4.000 0.000 4.00 28,987.00

0935 06282044 003 ELC SRV TY A 240/480 125 (NS)SS(E)GC(O) EA 8,650.650 1.000 0.000 1.00 8,650.65

0940 06282065 003 ELC SRV TY D 120/240 060 (NS)GS(N)TP(O) EA 3,479.450 10.000 0.000 10.00 34,794.50

0945 06282116 003 ELC SRV TY D 120/240 100 (NS)GS(N)TP(O) EA 3,489.550 7.000 0.000 7.00 24,426.85

0950 06282158 003 REMOVE ELECTRICAL SERVICES EA 207.050 10.000 0.000 11.00 2,277.55

0955 06282177 003 ELC SRV TY A 240/480 100 (NS)SS(E)GC(O) EA 7,559.850 4.000 0.000 4.00 30,239.40

0956 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 35,109.170 0.000 1.000 1.00 35,109.17

Three Phase Services - VAB A, B, C & E

0957 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 6,194.100 0.000 1.000 1.00 6,194.10

VAB E Pedestal

0958 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 18,859.140 0.000 1.000 1.00 18,859.14

VAB Access Roads - VAB B, C & E

0959 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 744.510 0.000 1.000 1.00 744.51

Relocate ITS Service

0960 06282178 003 ELC SRV TY A 240/480 150 (NS)SS(E)GC(O) EA 8,650.650 2.000 0.000 2.00 17,301.30

0961 06282247 ELC SRV TY D 120/240 100 (NS)GS(N)EX(O) EA 5,349.800 0.000 1.000 1.00 5,349.80

CO#37

0965 06362001 014 ALUMINUM SIGNS (TY A) SF 21.000 382.080 -3.500 378.58 7,950.18

0970 06362002 014 ALUMINUM SIGNS (TY G) SF 18.310 884.000 184.500 1,068.50 19,564.24

0975 06362003 014 ALUMINUM SIGNS (TY O) SF 16.830 8,122.750 -192.500 8,782.50 147,809.48

0980 06362009 014 REPLACE EXISTING ALUMINUM SIGNS (TY O) SF 19.120 265.000 0.000 265.00 5,066.80

0985 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 680.000 4.000 0.000 7.00 4,760.00

0990 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 878.000 5.000 0.000 5.00 4,390.00

0995 06442060 000 REMOVE SM RD SN SUP & AM EA 100.000 17.000 0.000 17.00 1,700.00

1000 06442063 000 INS SM RD SN SUP&AM (RAIL MOUNT) EA 2,750.000 7.000 0.000 2.00 5,500.00

1005 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 3.510 3,676.200 1,517.000 4,632.60 16,260.43

1010 06472003 000 REMOVE LRSA EA 644.520 7.000 0.000 5.00 3,222.60

1014 06502016 INS OH SN SUP(20 FT CANT) EA 8,538.280 0.000 3.000 3.00 25,614.84

CO#26

1015 06502022 000 INS OH SN SUP(25 FT CANT) EA 9,675.320 5.000 -3.000 2.00 19,350.64

1020 06502024 000 INS OH SN SUP(25 FT CANT)(SPAN ONLY) EA 6,281.930 3.000 0.000 3.00 18,845.79

1025 06502028 000 INS OH SN SUP(30 FT CANT) EA 11,301.130 4.000 0.000 4.00 45,204.52

1026 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 10,197.120 0.000 1.000 1.00 10,197.12

INSTALL OH SIGN/TRUSS

1030 06502030 000 INS OH SN SUP(30 FT CANT)(SPAN ONLY) EA 7,016.170 8.000 0.000 8.00 56,129.36

1035 06502031 000 INS OH SN SUP(35 FT BAL TEE) EA 21,786.660 1.000 0.000 1.00 21,786.66

1040 06502034 000 INS OH SN SUP(35 FT CANT) EA 13,655.180 2.000 0.000 2.00 27,310.36

1045 06502036 000 INS OH SN SUP(35 FT CANT)(SPAN ONLY) EA 8,390.510 1.000 0.000 1.00 8,390.51

Page 16: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1055 06502040 000 INS OH SN SUP(40 FT CANT) EA 1,659.450 10.000 0.000 10.00 16,594.50

1060 06502042 000 INS OH SN SUP(40 FT CANT)(SPAN ONLY) EA 10,097.940 4.000 0.000 4.00 40,391.76

1065 06502173 000 REMOVE OVERHD SIGN SUP EA 2,014.140 9.000 0.000 7.00 14,098.98

1070 06582259 000 INSTL DEL ASSM (D-SW)SZ (TYC)CTB(BI) EA 15.000 215.000 0.000 215.00 3,225.00

1080 06582365 000 INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) EA 15.000 57.000 0.000 57.00 855.00

1085 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.850 89,487.000 480.000 88,385.00 75,127.25

1095 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.800 169,385.000 3,140.000 120,710.90 96,568.72

1100 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.150 13,765.000 0.000 15,012.50 17,264.38

1105 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.800 153,811.000 960.000 121,476.50 97,181.20

1110 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.360 192,906.000 2,624.000 195,530.00 70,390.80

1115 06662015 000 REFL PAV MRK TY I (W) 6" (BRK)(100MIL) LF 0.560 88,890.000 0.000 89,055.00 49,870.80

1120 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.850 20,956.000 0.000 20,956.00 17,812.60

1125 06662039 000 REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) LF 3.000 3,076.000 0.000 3,076.00 9,228.00

1130 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 3.000 3,420.000 0.000 3,420.00 10,260.00

1135 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 137.000 16.000 0.000 16.00 2,192.00

1140 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 188.000 16.000 0.000 16.00 3,008.00

1145 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.360 105,208.000 0.000 105,208.00 37,874.88

1150 06662189 000 PAVEMENT SEALER 4" LF 0.140 329,340.000 0.000 332,051.00 46,487.14

1155 06662190 000 PAVEMENT SEALER 6" LF 0.240 165,475.000 0.000 165,475.00 39,714.00

1160 06662191 000 PAVEMENT SEALER 8" LF 0.300 20,956.000 0.000 20,956.00 6,286.80

1165 06662193 000 PAVEMENT SEALER 12" LF 1.500 5,886.000 0.000 5,886.00 8,829.00

1170 06662216 000 REF PAV MRK TY I (BLACK)6"(BRK)(100MIL) LF 0.640 76,405.000 0.000 76,405.00 48,899.20

1175 06662219 000 PAVEMENT SEALER (ARROW) EA 9.380 16.000 0.000 16.00 150.08

1180 06662220 000 PAVEMENT SEALER (WORD) EA 40.000 16.000 0.000 16.00 640.00

1185 06722012 034 REFL PAV MRKR TY I-C EA 4.200 1,264.000 0.000 1,264.00 5,308.80

1190 06722017 034 REFL PAV MRKR TY II-C-R EA 4.200 5,662.000 0.000 5,662.00 23,780.40

1195 06772002 000 ELIM EXT PAV MRK & MRKS ( 6") LF 0.560 400,387.000 0.000 400,387.50 224,217.00

1200 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 0.560 10,846.000 0.000 10,846.00 6,073.76

1205 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.500 6,743.000 0.000 6,743.00 10,114.50

1210 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 1.500 4,212.000 0.000 4,212.00 6,318.00

1215 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 30.000 5.000 0.000 5.00 150.00

1220 06772010 000 ELIM EXT PAV MRK & MRKS (ENTR GORE) EA 400.000 6.000 0.000 6.00 2,400.00

1225 06772011 000 ELIM EXT PAV MRK & MRKS (EXIT GORE) EA 900.000 6.000 0.000 6.00 5,400.00

1230 06772015 000 ELIM EXT PAV MRK & MRKS (SYMBOL) EA 50.000 30.000 0.000 30.00 1,500.00

1235 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 30.000 10.000 0.000 10.00 300.00

1240 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.120 327,358.000 0.000 330,069.00 39,608.28

1245 06782002 000 PAV SURF PREP FOR MRK ( 6") LF 0.180 165,295.000 0.000 165,295.00 29,753.10

1250 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.350 20,956.000 0.000 20,956.00 7,334.60

1255 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.800 6,451.000 0.000 6,451.00 5,160.80

1260 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 25.000 624.000 0.000 624.00 15,600.00

1265 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 25.000 16.000 0.000 16.00 400.00

1270 06902051 000 REMOVAL OF SIGNAL POLE ASSM EA 3,646.100 1.000 0.000 1.00 3,646.10

1275 07402005 001 ANTI-GRAFFITI COATING (PERMANENT) SF 0.310 127,788.800 0.000 127,319.58 39,469.07

1276 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 2.130 0.000 128,987.000 128,987.00 274,742.32

Painting Barrier - LF

1277 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 21,676.060 0.000 1.000 1.00 21,676.06

Patch & Realign Barrier

1280 11222001 001 ROCK FILTER DAMS (INSTALL) (TY 1) LF 16.250 384.000 0.000 490.50 7,970.63

Page 17: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1285 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 16.000 1,120.000 0.000 250.00 3,999.98

1290 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 6.000 1,120.000 0.000 250.00 1,499.98

1295 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.120 24,006.000 0.000 21,269.00 23,821.28

1300 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 1.250 6,008.000 0.000 3,092.00 3,865.00

1305 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS

REMOV

LF 0.150 6,008.000 0.000 3,092.00 463.80

1310 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

LF 0.150 24,006.000 0.000 20,977.00 3,146.55

1315 20552001 000 AUTOMATED BARRICADE GATE EA 15,525.720 96.000 0.000 96.00 1,490,469.12

1320 20562001 000 VEHICLE ARRESTING BARRIER EA 360,908.300 4.000 0.000 4.00 1,443,633.20

1325 52962001 000 NOISE WALLS (3 FT) SF 58.000 216.000 0.000 216.00 12,528.00

1330 60092001 000 ITS SYSTEM SUPPORT EQUIPMENT LS 17,700.250 1.000 0.000 1.00 17,700.25

1331 60082001 SHIFT OVERHEAD SIGN PANELS EA 935.770 0.000 1.000 1.00 935.77

CO#26

1335 60142010 000 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) LF 0.990 76,641.000 5,428.000 81,175.00 80,363.25

1340 60142014 000 FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER) LF 1.070 204,041.000 -1,509.000 201,763.00 215,886.41

1345 60162001 000 EQUIPMENT CABINET (CCTV) (POLE) EA 5,161.100 1.000 0.000 2.00 10,322.20

1350 60252001 000 CCTV FIELD EQUIPMENT EA 8,832.450 2.000 0.000 2.00 17,664.90

1355 61362007 000 MULTIDUCT CONDUIT SYS (RM)(4")(BORE) LF 42.570 223.000 0.000 223.00 9,493.11

1360 62292003 003 CAMERA POLE STRUC W/CABINET (60 FT) EA 12,609.850 2.000 0.000 2.00 25,219.70

1365 62772001 000 MULTIDUCT CONDUIT SYS (PVC)(SCHD 40) LF 9.940 26,938.000 237.000 26,897.00 267,356.18

1370 62772003 000 MULTIDUCT COND SYS(PVC)(SCHD 40)4"BORE LF 18.540 1,933.000 -144.000 2,771.00 51,374.34

1375 62782001 000 FIBER OPTIC RS-232 DATA MODEM (S/M) EA 1,190.790 58.000 -22.000 36.00 42,868.44

1380 68342002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 4,059.380 8.000 0.000 8.00 32,475.04

1385 80202003 000 REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) LF 1.050 24,759.500 0.000 24,759.50 25,997.48

1390 80202008 000 REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) LF 1.050 3,876.000 0.000 3,876.00 4,069.80

1405 81722001 000 COMMUNICATION CABINET EA 20,705.000 2.000 0.000 2.00 41,410.00

1410 83682003 000 CONDUIT (PREPARE) LF 0.640 92,043.000 3,144.000 94,322.00 60,366.08

1415 83682008 000 GROUND BOX (PREPARE) EA 273.710 47.000 31.000 58.00 15,875.18

1420 84542001 000 REMOVE EXISTING DMS EA 5,852.950 2.000 0.000 2.00 11,705.90

1425 87402001 000 SYSTEM INTEGRATION LS 16,760.950 1.000 0.000 1.00 16,760.95

1430 87412001 000 RVSD POLE ASSEMBLY (40 FT) EA 5,807.500 1.000 0.000 1.00 5,807.50

1435 87912002 000 INSTALL DMS (FOUNDATION MTD CABINET) EA 7,916.380 42.000 3.000 32.00 253,324.16

1440 88212001 001 RADAR VEHICLE SENSING DEVICE EA 9,963.650 15.000 0.000 15.00 149,454.75

1445 89012001 000 REMOVE RVSD EA 562.570 11.000 0.000 11.00 6,188.27

1450 89012002 000 REMOVE WIRELESS ETHERNET AP EA 319.160 17.000 0.000 17.00 5,425.72

1455 89012003 000 REMOVE LOW POWER WIRELESS MODEM EA 324.210 10.000 0.000 10.00 3,242.10

1465 89012005 000 REMOVE TERMINAL SERVER EA 195.940 2.000 0.000 2.00 391.88

1470 89012006 000 REMOVE ETHERNET SWITCH EA 166.650 10.000 0.000 10.00 1,666.50

1475 89012007 000 REMOVE DIAL-UP MODEM EA 215.130 2.000 0.000 2.00 430.26

1480 89012008 000 REMOVE LIMITED DISTANCE MODEM EA 169.680 5.000 0.000 5.00 848.40

1485 89022001 000 REMOVE CAMERA POLE STRUCTURE EA 2,065.450 1.000 0.000 1.00 2,065.45

1489 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 5,199.050 0.000 30.000 30.00 155,971.50

Damaged Delay - Days

1490 89062001 000 LIGHTNING PROTECTION SYSTEM EA 26,512.500 4.000 0.000 4.00 106,050.00

1493 96012001 MATERIAL ON HAND DOL 1.000 100,000.000 0.000 10,209,653.48 10,209,653.48

MATERIAL RECEIVED

Page 18: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 32ESTIMATE 0051

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1494 96012001 MATERIAL ON HAND DOL -1.000 100,000.000 0.000 10,209,653.48 -10,209,653.48

MATERIAL USED

1523 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 10,000.000 0.000 8,373.98 8,373.98

1525 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 41.000 0.000 41.00 5,125.00

1564 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 10,000.000 0.000 576.15 576.15

206 04032001 TEMPORARY SPL SHORING SF 43.540 0.000 1,136.240 1,136.24 49,471.89

CO#31 - Temporary Spl Shoring

Category Subtotal $59,020,457.63

002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1271 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 1.000 0.000 10,000.000 19,082.31 19,082.31

Sweeping/Debris Removal, DOL=EA

1497 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 375,000.000 0.000 262,590.39 262,590.39

PAID BY INVOICE

1498 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 35,000.000 0.000 8,404.84 8,404.84

PAID BY INVOICE

1503 96042004 CONTRACTOR FORCE ACCOUNT 4 DOL -50.000 1.000 0.000 1,534.25 -76,712.50

Lane Rental One Lane Closed 3 - Lane Section Period B

1511 96042007 CONTRACTOR FORCE ACCOUNT 7 DOL -50.000 1.000 0.000 361.50 -18,075.00

Lane Rental One Lane Closed of 4 - Lane Section Period B

1526 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 222,000.000 254,746.58 254,746.58

Crash Cushion Attenuator Repairs in Work Zones

Category Subtotal $450,036.62

106802135C 1068-2-135PROJECT CONTROL

001CATEGORY DESCRIPTION ALL ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1760 01602003 000 FURNISHING AND PLACING TOPSOIL (4") SY 2.000 9,749.000 0.000 0.000 0.00

1765 01622002 000 BLOCK SODDING SY 1.950 9,749.000 0.000 0.000 0.00

1770 01642041 000 DRILL SEEDING (TEMP) (WARM) SY 0.120 7,433.000 0.000 0.000 0.00

1775 01662001 001 FERTILIZER AC 450.000 1.520 0.000 0.000 0.00

1780 01682001 000 VEGETATIVE WATERING MG 10.000 292.000 0.000 0.000 0.00

1785 02602015 003 LIME TRT (NEW BASE)(8") SY 7.000 1,978.000 0.000 0.000 0.00

1790 02602016 003 LIME (HYD, COM, OR QK(SLURRY)) TON 142.000 33.000 0.000 0.000 0.00

1805 03542047 000 PLANE ASPH CONC PAV (3"-3 1/2") SY 2.570 2,215.000 0.000 0.000 0.00

1845 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.010 56.000 -56.000 0.000 0.00

1865 04162007 001 DRILL SHAFT (54 IN) LF 338.000 18.000 -18.000 0.000 0.00

1980 04642005 000 RC PIPE (CL III)(24 IN) LF 59.720 32.120 0.000 0.000 0.00

2040 05142017 002 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 80.000 1,004.000 0.000 0.000 0.00

2150 06202014 001 ELEC CONDR (NO.10) INSULATED LF 0.940 960.000 0.000 0.000 0.00

2185 06282116 003 ELC SRV TY D 120/240 100 (NS)GS(N)TP(O) EA 3,489.550 3.000 0.000 0.000 0.00

Page 19: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 32ESTIMATE 0051

2186 06282158 REMOVE ELECTRICAL SERVICES EA 207.050 0.000 1.000 0.000 0.00

CO#36

2230 06502031 000 INS OH SN SUP(35 FT BAL TEE) EA 21,786.660 1.000 -1.000 0.000 0.00

2420 11222001 001 ROCK FILTER DAMS (INSTALL) (TY 1) LF 16.250 80.000 0.000 0.000 0.00

2440 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 1.250 1,068.000 0.000 0.000 0.00

2445 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 0.150 1,068.000 0.000 0.000 0.00

2456 60082001 SHIFT OVERHEAD SIGN PANELS EA 935.770 0.000 1.000 0.000 0.00

CO#25

2495 80452001 000 FO COLOR VIDEO AND DATA TRANSMITTER EA 1,383.700 1.000 -1.000 0.000 0.00

2499 83682003 CONDUIT (PREPARE) LF 0.640 0.000 35.000 0.000 0.00

CO#32

2535 89012004 000 REMOVE MPEG4 ENCODER EA 168.670 1.000 -1.000 0.000 0.00

2558 05852001 RIDE BONUS/PENALTY (ITEM 340) DOL 1.000 10,000.000 0.000 0.000 0.00

2559 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 10,000.000 0.000 0.000 0.00

2560 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

2562 96042003 CONTRACTOR FORCE ACCOUNT 3 DOL -2,000.000 1.000 0.000 0.000 0.00

MILESTONE 1, DISINCENTIVE OPEN TO TRAFFIC OF CONTINUOUS

2563 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 10,000.000 0.000 0.000 0.00

2564 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 10,000.000 0.000 0.000 0.00

0.00Category Subtotal

002CATEGORY 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

2557 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 5,000.000 0.000 0.000 0.00

PAID BY INVOICE

0.00Category Subtotal

106804147IM 0305(082)PROJECT CONTROL

001CATEGORY DESCRIPTION ALL ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0120 01642041 000 DRILL SEEDING (TEMP) (WARM) SY 0.120 34,565.000 0.000 0.000 0.00

0125 01662001 001 FERTILIZER AC 450.000 3.240 0.000 0.000 0.00

0185 04002005 000 CEM STABIL BKFL CY 152.080 3.000 0.000 0.000 0.00

0625 05082002 000 CONSTRUCTING DETOURS SY 41.000 8,515.000 -8,515.000 0.000 0.00

0626 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL -2.000 0.000 0.000 0.000 0.00

DOL EQUALS TON

0645 05142006 002 PERM CONC TRF BARR (SGL SLP)(TY 3)(42") LF 96.000 115.000 0.000 0.000 0.00

0735 05502014 000 GATE (INSTALL)(DOUBLE)(6'X20') EA 1,626.540 1.000 0.000 0.000 0.00

0740 05502035 000 GATE (INSTALL) (DOUBLE) (6'X 28') EA 3,496.470 2.000 0.000 0.000 0.00

0745 05502036 000 GATE (INSTALL) (DOUBLE) (6'X 22') EA 3,193.440 1.000 0.000 0.000 0.00

0750 05502074 000 GATE (INSTALL) (DOUBLE) (6'X24') EA 1,548.840 2.000 0.000 0.000 0.00

0755 05502075 000 GATE (INSTALL) (DOUBLE) (6'X18') EA 2,012.740 2.000 0.000 0.000 0.00

0885 06202014 001 ELEC CONDR (NO.10) INSULATED LF 0.940 1,920.000 0.000 0.000 0.00

1050 06502037 000 INS OH SN SUP(40 FT BAL TEE) EA 16,842.910 1.000 -1.000 0.000 0.00

1075 06582364 000 INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) EA 15.000 4.000 0.000 0.000 0.00

1090 06622066 000 WK ZN PAV MRK REMOV (W) 4" (LNDP) LF 0.850 1,887.000 0.000 0.000 0.00

Page 20: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 32ESTIMATE 0051

1395 80452001 000 FO COLOR VIDEO AND DATA TRANSMITTER EA 1,383.700 11.000 -11.000 0.000 0.00

1400 80452002 000 FO COLOR VIDEO AND DATA RECEIVER EA 1,651.350 12.000 -12.000 0.000 0.00

1460 89012004 000 REMOVE MPEG4 ENCODER EA 168.670 9.000 -9.000 0.000 0.00

1491 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00

1492 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 1,000.000 0.000 0.000 0.00

1495 96102001 ON THE JOB TRAINING DOL 0.800 1,000.000 0.000 0.000 0.00

PAID BY THE HOUR

1496 96092002 DBE GOAL SHORTFALL DOL -1.000 1,000.000 0.000 0.000 0.00

1499 05852001 RIDE BONUS/PENALTY (ITEM 340) DOL 1.000 10,000.000 0.000 0.000 0.00

1500 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 10,000.000 0.000 0.000 0.00

1501 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL 2,590.000 180.000 0.000 0.000 0.00

INCENTIVE EARLY COMPLETION 180 CAL DAYS MAX

0.00Category Subtotal

002CATEGORY 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

1502 96042004 CONTRACTOR FORCE ACCOUNT 4 DOL -5,000.000 1.000 0.000 0.000 0.00

Lane Rental One Lane Closed of 3 - Lane Section Period A

1504 96042005 CONTRACTOR FORCE ACCOUNT 5 DOL -25,000.000 1.000 0.000 0.000 0.00

Lane Rental Two Lanes Closed of 3 - Lane Section Period A

1505 96042005 CONTRACTOR FORCE ACCOUNT 5 DOL -10,000.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 3 - Lane Section Period B

1506 96042005 CONTRACTOR FORCE ACCOUNT 5 DOL -50.000 1.000 0.000 0.000 0.00

Lane Rental Two Lanes Closed of 3 - Lane Section Period C

1507 96042006 CONTRACTOR FORCE ACCOUNT 6 DOL -100,000.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 3 - Lane Section Period A

1508 96042006 CONTRACTOR FORCE ACCOUNT 6 DOL -50,000.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 3 - Lane Section Period B

1509 96042006 CONTRACTOR FORCE ACCOUNT 6 DOL -5,000.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 3 - Lane Section Period C

1510 96042007 CONTRACTOR FORCE ACCOUNT 7 DOL -3,000.000 1.000 0.000 0.000 0.00

Lane Rental One Lane Closed of 4 - Lane Section Period A

1512 96042008 CONTRACTOR FORCE ACCOUNT 8 DOL -10,000.000 1.000 0.000 0.000 0.00

Lane Rental Two Lane Closed of 4 - Lane Section Period A

1513 96042008 CONTRACTOR FORCE ACCOUNT 8 DOL -5,000.000 1.000 0.000 0.000 0.00

Lane Rental Two Lane Closed of 4 - Lane Section Period B

1514 96042008 CONTRACTOR FORCE ACCOUNT 8 DOL -50.000 1.000 0.000 0.000 0.00

Lane Rental Two Lanes Closed of 4 - Lane Section Period C

1515 96042009 CONTRACTOR FORCE ACCOUNT 9 DOL -50,000.000 1.000 0.000 0.000 0.00

Lane Rental Three Lane Closed of 4 - Lane Section Period A

1516 96042009 CONTRACTOR FORCE ACCOUNT 9 DOL -25,000.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 4 - Lane Section Period B

1517 96042009 CONTRACTOR FORCE ACCOUNT 9 DOL -75.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 4 - Lane Section Period C

1518 96042009 CONTRACTOR FORCE ACCOUNT 9 DOL -50.000 1.000 0.000 0.000 0.00

Lane Rental Three Lanes Closed of 4 - Lane Section Period D

1519 96042010 CONTRACTOR FORCE ACCOUNT 10 DOL -100,000.000 1.000 0.000 0.000 0.00

Lane Rental Four Lane Closed of 4 - Lane Section Period A

1520 96042010 CONTRACTOR FORCE ACCOUNT 10 DOL -50,000.000 1.000 0.000 0.000 0.00

Page 21: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 32ESTIMATE 0051

Lane Rental Four Lanes Closed of 4 - Lane Section Period B

1521 96042010 CONTRACTOR FORCE ACCOUNT 10 DOL -10,000.000 1.000 0.000 0.000 0.00

Lane Rental Four Lanes Closed of 4 - Lane Section Period C

1522 96042010 CONTRACTOR FORCE ACCOUNT 10 DOL -5,000.000 1.000 0.000 0.000 0.00

Lane Rental Four Lanes Closed of 4 - Lane Section Period D

0.00Category Subtotal

PROJECT C 1068-2-135 CONTROL 106802135

CATEGORY DESCRIPTIONNO CATEGORY MISC

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE $

AMOUNT

SUPP DESCRIPTION

2196 96082042 UNIQUE CHANGE ORDER ITEM 42 DOL 3,713.830 0.000 1.000 1.00 3,713.83

Addaed by CO # 64 Alum Signs (TY O)

2496 96082040 UNIQUE CHANGE ORDER ITEM 40 DOL 1,365.000 0.000 1.000 1.00 1,365.00

Added by CO no 67 Sell FO Vid and data xmitter

2554 96082045 UNIQUE CHANGE ORDER ITEM 45 DOL 41,333.000 0.000 1.000 1.00 41,333.00

Added by CO no. 70 35 FT TEE & GANTRY MATRL COST

46,411.83Category Subtotal

PROJECT IM 0305(082) CONTROL 106804147

CATEGORY DESCRIPTIONNO CATEGORY MISC

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE $

AMOUNT

SUPP DESCRIPTION

0296 04202127 CL H CONC (FOOTING)(MASS PLACEMENT) CY 847.240 0.000 40.000 40.00 33,889.60

CO#31 Cl H Conc (Footing)(Mass Placement)(HPC)

0336 04222003 REINF CONC SLAB (HPC)(CL S) SF 26.440 0.000 3,640.000 3,640.00 96,241.60

Revised Unit Price CO#29

0756 05562008 PIPE UNDERDRAINS (TY 8) (6") LF 32.040 0.000 252.870 252.87 8,101.95

CO#21

0971 96082043 UNIQUE CHANGE ORDER ITEM 43 DOL 1,344.780 0.000 1.000 1.00 1,344.78

Added by CO # 65. Aluminum Signs (TYG)

1001 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 2,739.160 0.000 1.000 1.00 2,739.16

Added by CO no 66 Install open/closed plaques & overlays

1051 96082044 UNIQUE CHANGE ORDER ITEM 44 DOL 26,755.000 0.000 1.000 1.00 26,755.00

Added by CO no. 69 40 FT CANT & 40 FT BAL TEE MATRL COST

1396 96082041 UNIQUE CHANGE ORDER ITEM 41 DOL 34,575.000 0.000 1.000 1.00 34,575.00

Added by CO no. 63 Sell FO Video & data tarnsmitter & Receiv

1416 96082038 UNIQUE CHANGE ORDER ITEM 38 DOL 26,539.990 0.000 1.000 1.00 26,539.99

Added by CO no. 68 Repair existing duct bank

230,187.08Category Subtotal

Page 22: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 32ESTIMATE 0051

106802135C 1068-2-135PROJECT CONTROL

CATEGORY DESCRIPTION

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)

NO CATEGORY MISC

SUPP DESCRIPTION

1871 04162018 DRILL SHAFT (SIGN MTS)(24 IN) LF 118.170 0.000 15.000 0.000 0.00

CO#25

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $66,561,742.72

Page 23: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 32ESTIMATE 0051

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01042001 000 SY 6.500REMOVING CONC (PAV) 30,583.420 198,792.25 25,657.00

01042009 000 SY 5.000REMOVING CONC (RIPRAP) 1,809.020 9,045.10 1,248.00

01042021 000 LF 10.000REMOVING CONC (CURB) 1,324.000 13,240.00 1,324.00

01042023 000 LF 6.500REMOVING CONC (CTB) 139,151.000 904,481.51 139,101.00

01042023 LF 44.310REMOVING CONC (CTB) 200.000 8,862.00 139,101.00

01042024 000 SY 65.000REMOVING CONC (RETAINING WALLS) 76.460 4,969.90 162.00

01042034 000 LF 25.000REMOVING CONC (COPING) 523.000 13,075.00 486.00

01042044 000 SY 11.560REMOVING CONC (FLUME) 1,388.000 16,045.28 1,388.00

01042052 000 EA 825.170REMOVE HOV TRAFFIC GATE 5.000 4,125.85 5.00

01042053 000 EA 3,300.000REMOVE DRAGNET 1.000 3,300.00 1.00

01052018 000 SY 3.660REMOVING STAB BASE AND ASPH PAV (7") 15,086.760 55,217.54 19,193.00

01052049 000 SY 7.790REMOVING STAB BASE & ASPH PAV (4"-22") 15,554.389 121,168.69 11,533.00

01102001 000 CY 7.000EXCAVATION (ROADWAY) 51,947.130 363,629.91 48,269.34

01322025 000 CY 5.000EMBANKMENT (FINAL) (DENS CONT) (TY C1) 11,258.990 56,294.95 11,258.99

01322026 000 CY 19.000EMBANKMENT (FINAL) (DENS CONT) (TY C2) 35,667.730 677,686.87 35,204.25

01322026 CY 35.300EMBANKMENT (FINAL) (DENS CONT) (TY C2) 2,871.000 101,346.30 35,204.25

01322031 000 CY 39.000EMBANKMENT (FINAL)(DENS CONT)(TY C3) 26,165.420 1,020,451.38 26,165.42

01602003 000 SY 2.000FURNISHING AND PLACING TOPSOIL (4") 22,642.520 45,285.04 15,677.00

01622002 000 SY 1.950BLOCK SODDING 7,684.220 14,984.23 15,698.00

01682001 000 MG 10.000VEGETATIVE WATERING 330.650 3,306.50 1,665.00

01692001 002 SY 0.800SOIL RETENTION BLANKETS (CL 1) (TY A) 2,554.110 2,043.29 3,763.00

03402011 003 TON 60.000D-GR HMA(METH) TY-B PG64-22 22,816.500 1,368,990.00 21,751.44

03402047 003 TON 86.000D-GR HMA(METH) TY-C SAC-A PG70-22 2,086.300 179,421.80 2,222.00

03542069 000 SY 1.340PLANE ASPH CONC PAV (0"- 2 1/2") 8,265.890 11,076.29 7,441.00

03602006 003 SY 66.500CONC PVMT (CONT REINF-CRCP)(13") 43,373.110 2,884,311.84 38,991.78

03602007 003 SY 72.000CONC PVMT (CONT REINF-CRCP)(14") 10,842.880 780,687.36 8,407.00

03612006 SY 301.430FULL-DEPTH REPAIR CRCP (13") 154.030 46,429.26 0.00

CO#48

04002009 000 SY 202.920CUT & RESTORING PAV (CONC) 15,028.663 3,049,616.29 11,773.98

04012001 000 CY 108.000FLOWABLE BACKFILL 5,777.340 623,952.72 9,669.98

04022001 000 LF 1.010TRENCH EXCAVATION PROTECTION 6,011.930 6,072.06 4,568.00

04032001 SF 8.000TEMPORARY SPL SHORING 39,161.060 313,288.48 27,506.00

Per CO#16, TEMP SPL SHORING

04032001 SF 43.540TEMPORARY SPL SHORING 1,136.240 49,471.89 27,506.00

CO#31 - Temporary Spl Shoring

04162002 001 LF 42.000DRILL SHAFT (24 IN) 618.000 25,956.00 618.00

04162003 LF 189.180DRILL SHAFT (30 IN) 50.000 9,459.00 0.00

CO#53

04162004 001 LF 120.000DRILL SHAFT (36 IN) 375.000 45,000.00 165.00

04162005 001 LF 138.000DRILL SHAFT (42 IN) 963.850 133,011.30 945.00

04162006 001 LF 205.000DRILL SHAFT (48 IN) 860.000 176,300.00 860.00

04162007 001 LF 338.000DRILL SHAFT (54 IN) 18.000 6,084.00 36.00

04162008 001 LF 310.000DRILL SHAFT (60 IN) 70.000 21,700.00 70.00

04162018 001 LF 118.170DRILL SHAFT (SIGN MTS)(24 IN) 136.500 16,130.21 81.50

Page 24: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 32ESTIMATE 0051

04162020 001 LF 140.000DRILL SHAFT (SIGN MTS)(36 IN) 1,422.000 199,080.00 1,492.00

04162021 001 LF 294.920DRILL SHAFT (SIGN MTS)(42 IN) 208.000 61,343.36 194.00

04162022 001 LF 312.090DRILL SHAFT (SIGN MTS)(48 IN) 200.000 62,418.00 234.00

04162023 001 LF 326.230DRILL SHAFT (SIGN MTS)(54 IN) 105.000 34,254.15 71.00

04162026 001 LF 335.320DRILL SHAFT (HIGH MAST POLE)(60 IN) 1,515.000 508,009.80 1,394.00

04162084 001 LF 748.000DRILL SHAFT (96 IN) (MASS PLACEMENT) 2,727.840 2,040,424.32 2,697.00

04202005 002 CY 625.000CL C CONC (FOOTING) 254.200 158,875.00 235.80

04202010 000 CY 690.000CL C CONC (SIGN COLUMN) 283.200 195,408.00 283.20

04202041 002 CY 700.000CL C CONC (ABUT)(HPC) 96.600 67,620.00 96.60

04202042 002 CY 960.000CL C CONC (BENT)(HPC) 91.900 88,224.00 91.90

04202051 002 CY 660.000CL C CONC (COLUMN) 539.000 355,740.00 539.00

04202093 002 CY 550.000CL C CONC (COLUMN)(MASS PLACE)(HPC) 900.300 495,165.00 900.30

04202101 002 CY 458.000CL A CONC (RAMPS, STAIRS AND WALLS) 92.000 42,136.00 88.00

04202127 CY 847.240CL H CONC (FOOTING)(MASS PLACEMENT) 40.000 33,889.60 0.00

CO#31 Cl H Conc (Footing)(Mass Placement)(HPC)

04202256 002 CY 370.000CL S CONC(APPR SLAB)(HPC) 149.400 55,278.00 149.40

04202263 002 CY 540.000CL C CONC (BENT)(HPC)(MASS PLACEMENT) 3,156.900 1,704,726.00 3,127.20

04202264 002 CY 620.000CL H CONC (COLUMN)(MASS PLACEMENT)(HPC) 83.500 51,770.00 63.30

04202268 002 CY 430.000CL C CONC(RAIL FOUNDATION)(HPC) 90.140 38,760.20 71.00

04202300 CY 501.030CL H CONC(CAP)(MASS PLACEMENT)(HPC) 195.300 97,851.16 2,426.60

Revised Unit Price for AW6

04202300 002 CY 690.000CL H CONC(CAP)(MASS PLACEMENT)(HPC) 2,231.300 1,539,597.00 2,426.60

04202301 002 CY 1,020.000CL S CONC(CLOSURE POUR)(HPC) 59.600 60,792.00 59.60

04202303 002 CY 1,373.300CLASS C CONCRETE (JUNCTION BOX) 28.200 38,727.06 28.20

04222003 000 SF 14.400REINF CONC SLAB (HPC)(CL S) 175,168.000 2,522,419.20 175,168.00

04222003 SF 26.440REINF CONC SLAB (HPC)(CL S) 3,640.000 96,241.60 175,168.00

04232001 000 SF 39.500RETAINING WALL (MSE) 84,044.000 3,319,738.00 83,931.00

04232006 000 SF 40.000RETAINING WALL (CONC BLOCK) 70.000 2,800.00 70.00

04232007 000 SF 34.000RETAINING WALL (SPREAD FOOTING) 19,750.000 671,500.00 19,750.00

04232012 SF 32.210RETAINING WALL (CAST-IN-PLACE) 240.000 7,730.40 0.00

CO#42

04252066 001 LF 155.000PRESTR CONC GIRDER (TX40) 575.570 89,213.35 575.57

04252069 001 LF 150.000PRESTR CONC GIRDER (TX62) 10,176.860 1,526,529.00 10,176.86

04252070 001 LF 150.000PRESTR CONC GIRDER (TX70) 13,009.970 1,951,495.50 13,009.97

04252070 LF 238.730PRESTR CONC GIRDER (TX70) 518.400 123,757.63 13,009.97

04262001 000 MKF 75.000POST-TENSIONING (GROUTED) 4,228.000 317,100.00 4,228.00

04282002 001 SY 3.000CONC SURF TREAT (CLASS II) 19,377.000 58,131.00 19,377.00

04302126 000 CY 1,150.000CL C CONC FOR EXT STR(ABUT)(HPC) 11.800 13,570.00 11.80

04302232 000 CY 440.000CL S CONC FOR EXT STR(APPR SLAB)(HPC) 26.800 11,792.00 26.80

04302233 000 CY 740.000CL S CONC FOR EXT STR(SLAB)(HPC) 142.800 105,672.00 142.80

04322001 000 CY 400.000RIPRAP (CONC)(4 IN) 854.865 341,946.00 373.18

04322039 000 CY 400.000RIPRAP (MOW STRIP)(4 IN) 582.630 233,052.00 433.30

04322048 000 CY 500.000RIPRAP (CONC)(FLUME) 54.210 27,105.00 73.60

04322072 000 CY 300.000RIPRAP (CONC)(CL B)(RR8&RR9) 270.358 81,107.40 396.00

04322084 CY 1.000RIPRAP (CONC) (CL B) (4") 2,940.580 2,940.58 1.30

CO#53

04322084 000 CY 350.000RIPRAP (CONC) (CL B) (4") 1.973 690.55 1.30

04422048 016 LB 3.750STRUCTURAL STEEL(MISC NON-BRIDGE) 51,065.950 191,497.31 64,369.00

04502013 001 LF 41.000RAIL (TY SSTR) 656.000 26,896.00 656.00

Page 25: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 32ESTIMATE 0051

04502025 LF 378.690RAIL (TY PR1) 22.000 8,331.18 0.00

04502062 001 LF 64.000RAIL (TY SSCB) 260.000 16,640.00 260.00

04502102 001 LF 48.000RAIL (TYPE SSTR)(HPC) 280.500 13,464.00 280.50

04502143 001 LF 35.000RAILING (TY T551) 11,211.000 392,385.00 10,424.00

04502146 001 LF 39.000RAIL (TY T552) 4,610.000 179,790.00 7,152.00

04502211 001 LF 35.000RAIL (TY T551) (HPC) 11,949.100 418,218.50 11,689.10

04502605 001 LF 44.000RAIL (TY T551 RW) (DAL) 3,357.000 147,708.00 3,357.00

04542001 000 LF 125.000SEALED EXPANSION JOINT (4 IN)(SEJ-A) 1,527.500 190,937.50 1,501.00

04592008 000 SY 80.000GABION MATTRESSES (PVC)(18 IN) 10.000 800.00 10.00

04642001 006 LF 28.740RC PIPE (CL III)(12 IN) 494.000 14,197.56 448.00

04642003 006 LF 40.760RC PIPE (CL III)(18 IN) 13,224.090 539,013.91 12,912.13

04642004 006 LF 40.610RC PIPE (CL III)(21 IN) 177.000 7,187.97 177.00

04642005 006 LF 46.840RC PIPE (CL III)(24 IN) 4,211.410 197,262.44 4,167.53

04642005 000 LF 59.720RC PIPE (CL III)(24 IN) 0.000 0.00 4,167.53

04642006 006 LF 53.230RC PIPE (CL III)(27 IN) 363.000 19,322.49 363.00

04642007 006 LF 64.280RC PIPE (CL III)(30 IN) 331.000 21,276.68 331.00

04642019 006 LF 35.840RC PIPE (CL IV)(12 IN) 93.000 3,333.12 93.00

04642021 006 LF 42.330RC PIPE (CL IV)(18 IN) 142.000 6,010.86 142.00

04642022 006 LF 53.990RC PIPE (CL IV)(24 IN) 514.000 27,750.86 514.00

04642035 000 LF 58.550RC PIPE (CL V)(18 IN) 12.000 702.60 12.00

04642038 006 LF 103.770RC PIPE (CL V)(30 IN) 31.000 3,216.87 31.00

04652006 001 EA 2,037.900MANH (COMPL)(JUNCT BOX)(TY M) 83.000 169,145.70 81.00

04652006 000 EA 2,088.600MANH (COMPL)(JUNCT BOX)(TY M) 1.000 2,088.60 81.00

04652053 001 EA 4,923.410INLET (COMPL)(CURB)(TY 2)(5') 1.000 4,923.41 1.00

04652102 001 EA 5,747.700INLET (COMPL)(TY 3) 3.000 17,243.10 3.00

04652106 001 EA 1,103.710INLET EXT (TYII) 68.000 75,052.28 64.00

04652461 001 EA 3,416.020RAIL & GRATE INLET (TY II)(5') 92.000 314,273.84 91.00

04652492 001 EA 3,454.040INLET (COMPL)(CURB & GRATE)(TY III) 14.000 48,356.56 13.00

04652500 001 EA 2,840.900INLET(COMPL)(DROP)(TY C)(3-GRATE) 16.000 45,454.40 27.00

04652508 001 EA 1,992.280INLET (COMPL)(DROP)(TY C)(2-GRATE) 1.000 1,992.28 1.00

04652591 001 EA 2,902.240INLET (COMPL)(RW(RI))(2 - GRATE) 9.000 26,120.16 9.00

04652606 001 EA 4,425.590INLET (COMPL) (RWI) (TY II) 14.000 61,958.26 11.00

04652762 001 EA 1,696.980INLET (COMPL) RW (RI) (1 GRATE) 12.000 20,363.76 14.00

04672211 000 EA 729.990SET (TY II)(24 IN)(RCP)(3:1)(C) 1.000 729.99 1.00

04672222 000 EA 705.150SET (TY II)(18 IN)(RCP)(4:1)(C) 3.000 2,115.45 3.00

04672224 000 EA 878.780SET (TY II)(24 IN)(RCP)(4:1)(C) 2.000 1,757.56 2.00

04672286 000 EA 819.470SET (TY II)(18 IN)(RCP)(6:1)(P) 2.000 1,638.94 2.00

04712007 000 EA 1,171.380GRATE AND FRAME (BRIDGE DRAIN) 140.000 163,993.20 135.00

04742005 000 LF 141.540SLOT DRAIN (GAL STL)(18 IN) 14,735.000 2,085,591.90 14,735.00

04742006 000 LF 80.350SLOT DRAIN OUTFALL (GAL STL)(18 IN) 609.360 48,962.09 604.36

04762012 003 LF 653.190JACK BOR OR TUN PIPE(24 IN)(RC)(CL IV) 67.000 43,763.73 66.00

04792002 000 EA 1,470.130ADJ INLETS 7.000 10,290.91 7.00

04792006 000 EA 1,293.710ADJUST INLET (CAP) 84.000 108,671.64 83.00

04812012 000 LF 98.260PVC PIPE (SCH 40)(6 IN) 4,577.831 449,817.70 4,034.00

04962002 000 EA 304.160REMOV STR (INLET) 35.000 10,645.60 38.00

04962004 000 EA 304.160REMOV STR (SET) 2.000 608.32 1.00

04962007 000 LF 10.140REMOV STR (PIPE) 1,103.000 11,184.42 1,227.00

04962018 EA 1,757.350REMOVE STR (CONC) 1.000 1,757.35 0.00

CO#42

Page 26: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 32ESTIMATE 0051

04962294 000 EA 1,500.000REMOVE STR (BARRIER GATE) 1.000 1,500.00 1.00

05002001 011 LS 4,514,000.000MOBILIZATION 1.000 4,514,000.00 1.00

05022001 033 MO 15,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 30.000 450,000.00 28.00

05082002 SY 40.780CONSTRUCTING DETOURS 9,537.291 388,930.72 0.00

05082002 000 SY 41.000CONSTRUCTING DETOURS 0.000 0.00 0.00

05122048 002 LF 22.000PORT CTB (FUR & INST)(F-SHAPE)(TY 1) 34,290.000 754,380.00 33,840.00

05122050 LF 2.770PORT CTB (MOVE)(F-SHAPE)(TY 1) 61,516.000 170,399.32 57,320.00

Revised unit price for PORT CTB(Move)(F-SHAPE)(TY 1) CO

#24

05122050 002 LF 3.000PORT CTB (MOVE)(F-SHAPE)(TY 1) 71,600.000 214,800.00 57,320.00

05122052 002 LF 4.000PORT CTB (REMOVE)(F-SHAPE)(TY 1) 36,780.000 147,120.00 33,840.00

05142004 002 LF 44.000PERM CONC TRF BARR (SGL SLP)(TY 1)(42") 37,331.000 1,642,564.00 35,437.80

05142006 002 LF 96.000PERM CONC TRF BARR (SGL SLP)(TY 3)(42") 1,061.000 101,856.00 1,770.00

05142015 002 LF 34.000PERM CONC TRF BARR (F-SHAPE)(TY 1) 105,233.850 3,577,950.90 104,962.00

05142017 002 LF 80.000PERM CONC TRF BARR (F-SHAPE)(TY 3) 5,255.150 420,412.00 5,981.00

05302010 000 SY 48.000DRIVEWAYS (CONC) 294.350 14,128.80 312.00

05402001 031 LF 14.150MTL W-BEAM GD FEN (TIM POST) 12,748.350 180,389.17 9,976.00

05402005 031 EA 850.000TERMINAL ANCHOR SECTION 41.000 34,850.00 35.00

05402011 031 EA 1,150.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 7.000 8,050.00 6.00

05422001 000 LF 2.000REMOVING METAL BEAM GUARD FENCE 6,684.500 13,369.00 5,106.00

05422002 000 EA 100.000REMOVING TERMINAL ANCHOR SECTION 18.000 1,800.00 13.00

05442001 000 EA 1,795.000GUARDRAIL END TREATMENT (INSTALL) 33.000 59,235.00 37.00

05442002 000 EA 800.000GUARDRAIL END TREATMENT (MOVE & RESET) 5.000 4,000.00 3.00

05442003 000 EA 100.000GUARDRAIL END TREATMENT (REMOVE) 18.000 1,800.00 12.00

05452001 000 EA 14,500.000CRASH CUSH ATTEN (INSTL) 21.000 304,500.00 17.00

05452002 000 EA 1,100.000CRASH CUSH ATTEN (MOVE & RESET) 26.000 28,600.00 14.00

05452003 000 EA 600.000CRASH CUSH ATTEN (REMOVE) 28.000 16,800.00 28.00

05452058 000 EA 12,000.000CRASH CUSH ATTEN (INSTL) (N) 23.000 276,000.00 17.00

05452059 000 EA 1,600.000CRASH CUSH ATTEN (MOVE & RESET) (N) 2.000 3,200.00 2.00

05452061 000 EA 25,000.000CRASH CUSH ATTEN (INSTL) (W) 3.000 75,000.00 3.00

05562008 LF 32.040PIPE UNDERDRAINS (TY 8) (6") 252.870 8,101.95 0.00

CO#21

06102034 EA 3,415.950INS RD IL AM (TY SA) 50S-12 (.4 KW)S 2.000 6,831.90 0.00

CO#53

06102038 EA 7,446.690INS RD IL AM (TY SA) 50T-10 (.4 KW)S 2.000 14,893.38 0.00

CO#53

06102064 EA 2,085.840RELOCATE RD IL ASM (TRANS-BASE) 1.000 2,085.84 0.00

CO#53

06102066 015 EA 242.400REMOVE RD IL ASM (BRIDGE MOUNT) 9.000 2,181.60 9.00

06102067 015 EA 207.050REMOVE RD IL ASM (SHOE-BASE) 100.000 20,705.00 100.00

06102068 015 EA 206.290REMOVE RD IL ASM (TRANS-BASE) 213.000 43,939.77 213.00

06132005 002 EA 20,477.750HI MST IL POLE (150 FT) ( 80 MPH) 19.000 389,077.25 19.00

06132007 002 EA 23,704.700HI MST IL POLE (175 FT) ( 80 MPH) 29.000 687,436.30 29.00

06142001 000 EA 22,290.700HI MST IL ASM(12-400 WATT)(ASYM)(TY A) 19.000 423,523.30 19.00

06142002 000 EA 22,770.450HI MST IL ASM(12-400 WATT)(ASYM)(TY B) 29.000 660,343.05 29.00

06182012 000 LF 14.750CONDT (PVC) (SCHD 40) (1") 600.000 8,850.00 600.00

06182018 000 LF 7.720CONDT (PVC) (SCHD 40) ( 2") 56,390.500 435,334.66 59,974.00

06182019 000 LF 16.060CONDT (PVC) (SCHD 40) (2") (BORE) 6,573.000 105,562.38 5,680.00

06182022 000 LF 6.030CONDT (PVC) (SCHD 40) (3") 26,763.000 161,380.89 24,251.00

Page 27: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 32ESTIMATE 0051

06182023 000 LF 14.520CONDT (PVC) (SCHD 40) (3") (BORE) 17,183.000 249,497.16 13,750.00

06182052 000 LF 38.230CONDT (RM) (2") 3,594.000 137,398.62 4,825.00

06182057 000 LF 22.570CONDT (RM) (3") (BORE) 446.000 10,066.22 446.00

06182071 000 LF 7.020CONDUIT (PVC)(SCHD 40)(3")(CONC ENCSE) 73,976.000 519,311.52 74,358.00

06202001 001 LF 3.000ELEC CONDR (NO. 1) BARE 3,057.000 9,171.00 3,057.00

06202002 001 LF 2.860ELEC CONDR (NO. 1) INSULATED 6,114.000 17,486.04 6,114.00

06202003 001 LF 2.310ELEC CONDR (NO. 2) BARE 24,927.000 57,581.37 26,433.00

06202004 001 LF 2.420ELEC CONDR (NO. 2) INSULATED 66,660.000 161,317.20 69,667.00

06202007 001 LF 1.490ELEC CONDR (NO. 4) BARE 17,189.000 25,611.61 14,224.00

06202008 001 LF 1.600ELEC CONDR (NO. 4) INSULATED 47,042.000 75,267.20 34,802.00

06202009 001 LF 1.190ELEC CONDR (NO. 6) BARE 27,800.000 33,082.00 23,981.00

06202010 001 LF 1.280ELEC CONDR (NO. 6) INSULATED 72,140.000 92,339.20 61,684.00

06202011 001 LF 1.000ELEC CONDR (NO. 8) BARE 23,742.500 23,742.50 15,052.00

06202012 001 LF 1.080ELEC CONDR (NO. 8) INSULATED 169,834.000 183,420.72 155,183.00

06202019 001 LF 3.340ELEC CONDR (NO.1/0) BARE 3,879.000 12,955.86 3,879.00

06202020 001 LF 3.630ELEC CONDR (NO.1/0) INSULATED 7,758.000 28,161.54 7,758.00

06242007 014 EA 611.050GROUND BOX TY A (122311) 58.000 35,440.90 48.00

06242008 014 EA 796.130GROUND BOX TY A (122311) W/APRON 149.000 118,623.37 141.00

06242013 014 EA 656.500GROUND BOX TY D (162922) 7.000 4,595.50 12.00

06242014 014 EA 843.350GROUND BOX TY D (162922) W/APRON 43.000 36,264.05 42.00

06242025 014 EA 2,632.060GROUND BOX TY 2 (484860) W/APRON 56.000 147,395.36 52.00

06242027 014 EA 2,136.150GROUND BOX TY 1 (364860) W/APRON 3.000 6,408.45 1.00

06242034 014 EA 310.070REMOVE EXISTING GROUND BOXES 21.000 6,511.47 24.00

06282014 003 EA 7,246.750ELC SRV TY A 240/480 060 (NS)SS(E)GC(O) 4.000 28,987.00 4.00

06282044 003 EA 8,650.650ELC SRV TY A 240/480 125 (NS)SS(E)GC(O) 1.000 8,650.65 1.00

06282065 003 EA 3,479.450ELC SRV TY D 120/240 060 (NS)GS(N)TP(O) 10.000 34,794.50 10.00

06282089 003 EA 3,479.450ELC SRV TY D 120/240 070 (NS)GS(N)TP(O) 1.000 3,479.45 1.00

06282116 003 EA 3,489.550ELC SRV TY D 120/240 100 (NS)GS(N)TP(O) 7.000 24,426.85 7.00

06282158 003 EA 207.050REMOVE ELECTRICAL SERVICES 11.000 2,277.55 10.00

06282177 003 EA 7,559.850ELC SRV TY A 240/480 100 (NS)SS(E)GC(O) 4.000 30,239.40 4.00

06282178 003 EA 8,650.650ELC SRV TY A 240/480 150 (NS)SS(E)GC(O) 2.000 17,301.30 2.00

06282247 EA 5,349.800ELC SRV TY D 120/240 100 (NS)GS(N)EX(O) 1.000 5,349.80 0.00

06362001 014 SF 21.000ALUMINUM SIGNS (TY A) 757.370 15,904.77 704.41

06362002 014 SF 18.310ALUMINUM SIGNS (TY G) 1,208.500 22,127.64 884.00

06362003 014 SF 16.830ALUMINUM SIGNS (TY O) 11,798.750 198,572.98 11,763.00

06362007 014 SF 21.000REPLACE EXISTING ALUMINUM SIGNS (TY A) 242.500 5,092.50 247.75

06362009 014 SF 19.120REPLACE EXISTING ALUMINUM SIGNS (TY O) 1,895.000 36,232.40 1,729.75

06442004 000 EA 680.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 10.000 6,800.00 5.00

06442025 000 EA 878.000IN SM RD SN SUP&AM TYS80(1)SA(T) 5.000 4,390.00 5.00

06442060 000 EA 100.000REMOVE SM RD SN SUP & AM 19.000 1,900.00 20.00

06442063 000 EA 2,750.000INS SM RD SN SUP&AM (RAIL MOUNT) 2.000 5,500.00 7.00

06472001 000 LB 3.510INSTALL LRSS (STRUCT STEEL) 5,218.600 18,317.29 3,676.20

06472003 000 EA 644.520REMOVE LRSA 6.000 3,867.12 7.00

06502016 000 EA 8,538.280INS OH SN SUP(20 FT CANT) 4.000 34,153.12 1.00

06502022 000 EA 9,675.320INS OH SN SUP(25 FT CANT) 2.000 19,350.64 5.00

06502024 000 EA 6,281.930INS OH SN SUP(25 FT CANT)(SPAN ONLY) 3.000 18,845.79 3.00

06502028 000 EA 11,301.130INS OH SN SUP(30 FT CANT) 9.000 101,710.17 10.00

06502030 000 EA 7,016.170INS OH SN SUP(30 FT CANT)(SPAN ONLY) 8.000 56,129.36 8.00

06502031 000 EA 21,786.660INS OH SN SUP(35 FT BAL TEE) 1.000 21,786.66 1.00

Page 28: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 32ESTIMATE 0051

06502034 000 EA 13,655.180INS OH SN SUP(35 FT CANT) 4.000 54,620.72 4.00

06502036 000 EA 8,390.510INS OH SN SUP(35 FT CANT)(SPAN ONLY) 1.000 8,390.51 1.00

06502037 000 EA 16,842.910INS OH SN SUP(40 FT BAL TEE) 1.000 16,842.91 1.00

06502040 000 EA 1,659.450INS OH SN SUP(40 FT CANT) 14.000 23,232.30 14.00

06502042 000 EA 10,097.940INS OH SN SUP(40 FT CANT)(SPAN ONLY) 4.000 40,391.76 4.00

06502173 000 EA 2,014.140REMOVE OVERHD SIGN SUP 7.000 14,098.98 9.00

06582259 000 EA 15.000INSTL DEL ASSM (D-SW)SZ (TYC)CTB(BI) 215.000 3,225.00 215.00

06582364 000 EA 15.000INSTL DEL ASSM (D-SW)SZ 1(TYC)CTB(BR) 234.000 3,510.00 234.00

06582365 000 EA 15.000INSTL DEL ASSM (D-SY)SZ 1(TYC)CTB(BR) 290.000 4,350.00 290.00

06622064 000 LF 0.850WK ZN PAV MRK REMOV (W) 4" (BRK) 100,190.000 85,161.50 105,679.00

06622066 000 LF 0.850WK ZN PAV MRK REMOV (W) 4" (LNDP) 384.000 326.40 2,556.00

06622067 000 LF 0.800WK ZN PAV MRK REMOV (W) 4" (SLD) 138,250.900 110,600.72 203,307.00

06622075 000 LF 1.150WK ZN PAV MRK REMOV (W) 8" (SLD) 26,019.500 29,922.43 22,774.00

06622099 000 LF 0.800WK ZN PAV MRK REMOV (Y) 4" (SLD) 142,998.500 114,398.80 182,468.00

06662012 000 LF 0.360REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 211,657.000 76,196.52 209,033.00

06662015 000 LF 0.560REFL PAV MRK TY I (W) 6" (BRK)(100MIL) 94,275.000 52,794.00 94,110.00

06662036 000 LF 0.850REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 24,952.000 21,209.20 24,952.00

06662039 000 LF 3.000REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) 5,440.000 16,320.00 5,440.00

06662042 000 LF 3.000REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 4,020.000 12,060.00 4,020.00

06662054 000 EA 137.000REFL PAV MRK TY I (W) (ARROW) (100MIL) 16.000 2,192.00 16.00

06662096 000 EA 188.000REFL PAV MRK TY I (W) (WORD) (100MIL) 16.000 3,008.00 16.00

06662111 000 LF 0.360REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 120,374.000 43,334.64 120,374.00

06662189 000 LF 0.140PAVEMENT SEALER 4" 412,838.000 57,797.32 410,127.00

06662190 000 LF 0.240PAVEMENT SEALER 6" 170,695.000 40,966.80 170,695.00

06662191 000 LF 0.300PAVEMENT SEALER 8" 24,952.000 7,485.60 24,952.00

06662193 000 LF 1.500PAVEMENT SEALER 12" 8,850.000 13,275.00 8,850.00

06662216 000 LF 0.640REF PAV MRK TY I (BLACK)6"(BRK)(100MIL) 76,795.000 49,148.80 76,795.00

06662218 000 LF 0.220REF PAV MRK TY II (BLACK)6"(BRK) 390.000 85.80 390.00

06662219 000 EA 9.380PAVEMENT SEALER (ARROW) 16.000 150.08 16.00

06662220 000 EA 40.000PAVEMENT SEALER (WORD) 16.000 640.00 16.00

06722012 034 EA 4.200REFL PAV MRKR TY I-C 1,264.000 5,308.80 1,264.00

06722017 034 EA 4.200REFL PAV MRKR TY II-C-R 6,440.000 27,048.00 6,440.00

06772002 000 LF 0.560ELIM EXT PAV MRK & MRKS ( 6") 475,131.500 266,073.64 475,131.00

06772003 000 LF 0.560ELIM EXT PAV MRK & MRKS ( 8") 10,846.000 6,073.76 10,846.00

06772005 000 LF 1.500ELIM EXT PAV MRK & MRKS (12") 8,376.000 12,564.00 8,376.00

06772007 000 LF 1.500ELIM EXT PAV MRK & MRKS (24") 4,281.000 6,421.50 4,281.00

06772008 000 EA 30.000ELIM EXT PAV MRK & MRKS (ARROW) 5.000 150.00 5.00

06772010 000 EA 400.000ELIM EXT PAV MRK & MRKS (ENTR GORE) 7.000 2,800.00 7.00

06772011 000 EA 900.000ELIM EXT PAV MRK & MRKS (EXIT GORE) 11.000 9,900.00 11.00

06772015 000 EA 50.000ELIM EXT PAV MRK & MRKS (SYMBOL) 38.000 1,900.00 38.00

06772018 000 EA 30.000ELIM EXT PAV MRK & MRKS (WORD) 26.000 780.00 26.00

06782001 000 LF 0.120PAV SURF PREP FOR MRK ( 4") 410,928.000 49,311.36 408,217.00

06782002 000 LF 0.180PAV SURF PREP FOR MRK ( 6") 170,515.000 30,692.70 170,515.00

06782003 000 LF 0.350PAV SURF PREP FOR MRK ( 8") 24,952.000 8,733.20 24,952.00

06782004 000 LF 0.800PAV SURF PREP FOR MRK (12") 9,415.000 7,532.00 9,415.00

06782007 000 EA 25.000PAV SURF PREP FOR MRK (ARROW) 625.000 15,625.00 625.00

06782018 000 EA 25.000PAV SURF PREP FOR MRK (WORD) 20.000 500.00 20.00

06902051 000 EA 3,646.100REMOVAL OF SIGNAL POLE ASSM 1.000 3,646.10 1.00

07402005 001 SF 0.310ANTI-GRAFFITI COATING (PERMANENT) 135,911.580 42,132.59 136,380.80

Page 29: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 32ESTIMATE 0051

11222001 001 LF 16.250ROCK FILTER DAMS (INSTALL) (TY 1) 490.500 7,970.63 384.00

11222016 001 SY 16.000CONSTRUCTION EXITS (INSTALL) (TY 1) 324.999 5,199.98 1,360.00

11222019 001 SY 6.000CONSTRUCTION EXITS (REMOVE) 324.996 1,949.98 1,360.00

11222037 001 LF 1.120TEMPORARY SEDIMENT CONTROL FENCE INSTLL 24,404.000 27,332.48 30,613.00

11222048 001 LF 1.250BIOGRD EROSN CONT LOGS (12" DIA)INSTALL 3,092.000 3,865.00 6,008.00

11222056 001 LF 0.150BIODEGRADBLE EROSION CONTROL LOGS

REMOV

3,092.000 463.80 6,008.00

11222057 001 LF 0.150TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

24,112.000 3,616.80 30,613.00

20552001 000 EA 15,525.720AUTOMATED BARRICADE GATE 111.000 1,723,354.92 111.00

20562001 000 EA 360,908.300VEHICLE ARRESTING BARRIER 4.000 1,443,633.20 4.00

52962001 000 SF 58.000NOISE WALLS (3 FT) 216.000 12,528.00 216.00

60082001 EA 935.770SHIFT OVERHEAD SIGN PANELS 1.000 935.77 0.00

CO#25

60092001 000 LS 17,700.250ITS SYSTEM SUPPORT EQUIPMENT 1.000 17,700.25 1.00

60142010 000 LF 0.990FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) 151,135.000 149,623.65 160,478.00

60142014 000 LF 1.070FIBER OPTIC CBL (SNGLE-MODE)(48 FIBER) 246,463.000 263,715.41 249,555.00

60162001 000 EA 5,161.100EQUIPMENT CABINET (CCTV) (POLE) 2.000 10,322.20 1.00

60252001 000 EA 8,832.450CCTV FIELD EQUIPMENT 2.000 17,664.90 2.00

61362007 000 LF 42.570MULTIDUCT CONDUIT SYS (RM)(4")(BORE) 223.000 9,493.11 223.00

62292003 003 EA 12,609.850CAMERA POLE STRUC W/CABINET (60 FT) 2.000 25,219.70 2.00

62772001 000 LF 9.940MULTIDUCT CONDUIT SYS (PVC)(SCHD 40) 40,206.000 399,647.64 40,547.00

62772003 000 LF 18.540MULTIDUCT COND SYS(PVC)(SCHD 40)4"BORE 4,344.000 80,537.76 3,206.00

62782001 000 EA 1,190.790FIBER OPTIC RS-232 DATA MODEM (S/M) 50.000 59,539.50 80.00

68342002 000 EA 4,059.380PORTABLE CHANGEABLE MESSAGE SIGN 8.000 32,475.04 8.00

80202003 000 LF 1.050REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) 50,973.500 53,522.18 50,973.50

80202008 000 LF 1.050REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) 27,156.000 28,513.80 27,156.00

81722001 000 EA 20,705.000COMMUNICATION CABINET 2.000 41,410.00 2.00

83682003 000 LF 0.640CONDUIT (PREPARE) 94,322.000 60,366.08 92,043.00

83682008 000 EA 273.710GROUND BOX (PREPARE) 60.000 16,422.60 48.00

84542001 000 EA 5,852.950REMOVE EXISTING DMS 6.000 35,117.70 5.00

87402001 000 LS 16,760.950SYSTEM INTEGRATION 1.000 16,760.95 1.00

87412001 000 EA 5,807.500RVSD POLE ASSEMBLY (40 FT) 1.000 5,807.50 1.00

87912002 000 EA 7,916.380INSTALL DMS (FOUNDATION MTD CABINET) 53.000 419,568.14 65.00

88212001 001 EA 9,963.650RADAR VEHICLE SENSING DEVICE 16.000 159,418.40 16.00

89002001 000 EA 14,493.500REM AND RELOCATE DYNAMIC MESSAGE SIGN 1.000 14,493.50 2.00

89012001 000 EA 562.570REMOVE RVSD 12.000 6,750.84 12.00

89012002 000 EA 319.160REMOVE WIRELESS ETHERNET AP 20.000 6,383.20 20.00

89012003 000 EA 324.210REMOVE LOW POWER WIRELESS MODEM 10.000 3,242.10 10.00

89012005 000 EA 195.940REMOVE TERMINAL SERVER 3.000 587.82 3.00

89012006 000 EA 166.650REMOVE ETHERNET SWITCH 12.000 1,999.80 12.00

89012007 000 EA 215.130REMOVE DIAL-UP MODEM 2.000 430.26 2.00

89012008 000 EA 169.680REMOVE LIMITED DISTANCE MODEM 9.000 1,527.12 9.00

89022001 000 EA 2,065.450REMOVE CAMERA POLE STRUCTURE 1.000 2,065.45 1.00

89062001 000 EA 26,512.500LIGHTNING PROTECTION SYSTEM 5.500 145,818.75 6.00

96012001 DOL -1.000MATERIAL ON HAND 10,209,653.480 -10,209,653.48 200,000.00

MATERIAL USED

96012001 DOL 1.000MATERIAL ON HAND 10,209,653.480 10,209,653.48 200,000.00

MATERIAL RECEIVED

96022601 DOL 1.000EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT 8,373.980 8,373.98 10,000.00

Page 30: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 32ESTIMATE 0051

96022602 DOL 1.000EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT 576.150 576.15 10,000.00

96022603 DOL 125.000DRILL SHAFT CORE HOLE PAYMENT 46.000 5,750.00 46.00

96042002 DOL 2,000.000CONTRACTOR FORCE ACCOUNT 2 30.000 60,000.00 30.00

MILESTONE 1, 120 DAYS INCENTIVE 30 DAY MAX

96042004 DOL -5,000.000CONTRACTOR FORCE ACCOUNT 4 0.000 0.00 1.00

Lane Rental One Lane Closed of 3 - Lane Section Period A

96042004 DOL -50.000CONTRACTOR FORCE ACCOUNT 4 1,534.250 -76,712.50 1.00

Lane Rental One Lane Closed 3 - Lane Section Period B

96042007 DOL -3,000.000CONTRACTOR FORCE ACCOUNT 7 0.000 0.00 1.00

Lane Rental One Lane Closed of 4 - Lane Section Period A

96042007 DOL -50.000CONTRACTOR FORCE ACCOUNT 7 361.500 -18,075.00 1.00

Lane Rental One Lane Closed of 4 - Lane Section Period B

96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 303,144.410 303,144.41 450,000.00

PAID BY INVOICE

96062055 DOL 1.000FORCE ACCT-EROSION CONTROL MAINTENANCE 8,404.840 8,404.84 35,000.00

PAID BY INVOICE

96082001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 310,094.390 310,094.39 0.00

96082003 DOL 1.000UNIQUE CHANGE ORDER ITEM 3 68,665.160 68,665.16 0.00

MILESTONE 1 ACCELERATION

96082004 DOL 2,462.920UNIQUE CHANGE ORDER ITEM 4 4.000 9,851.68 0.00

HM Foundation Removal, DOL = EA

96082005 DOL 4,929.000UNIQUE CHANGE ORDER ITEM 5 3.000 14,787.00 0.00

High Mast Anchor Bolts, DOL = EA

96082006 DOL 23,058.270UNIQUE CHANGE ORDER ITEM 6 1.000 23,058.27 0.00

Revised AWS

96082007 DOL 960.940UNIQUE CHANGE ORDER ITEM 7 3.000 2,882.82 0.00

Traffic Control CO#18, DOL = EA

96082008 DOL 1.000UNIQUE CHANGE ORDER ITEM 8 19,082.310 19,082.31 0.00

Sweeping/Debris Removal, DOL=EA

96082009 DOL 1,165.320UNIQUE CHANGE ORDER ITEM 9 1.000 1,165.32 0.00

Span AE18 Traffic Control

96082010 DOL 39,400.460UNIQUE CHANGE ORDER ITEM 10 1.000 39,400.46 0.00

Remove Damaged Span AE18

96082011 DOL 24,196.850UNIQUE CHANGE ORDER ITEM 11 1.000 24,196.85 0.00

CO#31 - AE9 Foundation Removal, EA

96082012 DOL 24.430UNIQUE CHANGE ORDER ITEM 12 400.000 9,772.00 0.00

Vertical Traffic Channelizers

96082013 DOL 24,422.140UNIQUE CHANGE ORDER ITEM 13 1.000 24,422.14 0.00

Revised Wall B2 Panels

96082014 DOL 4,377.800UNIQUE CHANGE ORDER ITEM 14 1.000 4,377.80 0.00

RECO Engineering

96082015 DOL 5,199.050UNIQUE CHANGE ORDER ITEM 15 30.000 155,971.50 0.00

Damaged Delay - Days

96082016 DOL 13,116.680UNIQUE CHANGE ORDER ITEM 16 1.000 13,116.68 0.00

Relocate HM Light (175' Pole)

96082017 DOL 19,545.970UNIQUE CHANGE ORDER ITEM 17 1.000 19,545.97 0.00

Traffic Control CO#39

96082018 DOL 33,345.520UNIQUE CHANGE ORDER ITEM 18 1.000 33,345.52 0.00

CO#39 Mobilization

96082019 DOL 2.130UNIQUE CHANGE ORDER ITEM 19 128,987.000 274,742.32 0.00

Page 31: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 32ESTIMATE 0051

Painting Barrier - LF

96082019 DOL 7,077.830UNIQUE CHANGE ORDER ITEM 19 1.000 7,077.83 0.00

MacArthur Bond

96082021 DOL 21,676.060UNIQUE CHANGE ORDER ITEM 21 1.000 21,676.06 0.00

Patch & Realign Barrier

96082022 DOL 4,056.610UNIQUE CHANGE ORDER ITEM 22 2.000 8,113.22 0.00

Additional Traffic Control Devices

96082023 DOL 701.690UNIQUE CHANGE ORDER ITEM 23 62.000 43,504.78 0.00

DOL = EA

96082024 DOL 35,109.170UNIQUE CHANGE ORDER ITEM 24 1.000 35,109.17 0.00

Three Phase Services - VAB A, B, C & E

96082025 DOL 18,859.140UNIQUE CHANGE ORDER ITEM 25 1.000 18,859.14 0.00

VAB Access Roads - VAB B, C & E

96082026 DOL 6,194.100UNIQUE CHANGE ORDER ITEM 26 1.000 6,194.10 0.00

VAB E Pedestal

96082027 DOL 744.510UNIQUE CHANGE ORDER ITEM 27 1.000 744.51 0.00

Relocate ITS Service

96082028 DOL 80.740UNIQUE CHANGE ORDER ITEM 28 35.000 2,825.90 0.00

CO#51

96082029 DOL 20.000UNIQUE CHANGE ORDER ITEM 29 2,490.000 49,800.00 0.00

PORT CTB(FURNISH)(F-SHAPE)(TY 1)

96082030 DOL 1.000UNIQUE CHANGE ORDER ITEM 30 6,581.110 6,581.11 0.00

Remove Toll Rate Sign

96082031 DOL 1.000UNIQUE CHANGE ORDER ITEM 31 2,000.000 2,000.00 0.00

Cabinet Removal

96082032 DOL 2,714.120UNIQUE CHANGE ORDER ITEM 32 3.000 8,142.36 0.00

DOL=DAY

96082033 DOL 10,197.120UNIQUE CHANGE ORDER ITEM 33 1.000 10,197.12 0.00

INSTALL OH SIGN/TRUSS

96082034 DOL 1.000UNIQUE CHANGE ORDER ITEM 34 23,558.960 23,558.96 0.00

Class C Conc (Column)

96082035 DOL 53.320UNIQUE CHANGE ORDER ITEM 35 14.780 788.07 0.00

Conc Grade Riprap

96082036 DOL 1,920.240UNIQUE CHANGE ORDER ITEM 36 9.000 17,282.16 0.00

Traffic Control

96082037 DOL 5,661.020UNIQUE CHANGE ORDER ITEM 37 6.000 33,966.12 0.00

Gate(Install)(Double)(4'x10')

96082038 DOL 26,539.990UNIQUE CHANGE ORDER ITEM 38 1.000 26,539.99 0.00

Added by CO no. 68 Repair existing duct bank

96082039 DOL 2,739.160UNIQUE CHANGE ORDER ITEM 39 1.000 2,739.16 0.00

Added by CO no 66 Install open/closed plaques & overlays

96082040 DOL 1,365.000UNIQUE CHANGE ORDER ITEM 40 1.000 1,365.00 0.00

Added by CO no 67 Sell FO Vid and data xmitter

96082041 DOL 34,575.000UNIQUE CHANGE ORDER ITEM 41 1.000 34,575.00 0.00

Added by CO no. 63 Sell FO Video & data tarnsmitter & Receiv

96082042 DOL 3,713.830UNIQUE CHANGE ORDER ITEM 42 1.000 3,713.83 0.00

Addaed by CO # 64 Alum Signs (TY O)

96082043 DOL 1,344.780UNIQUE CHANGE ORDER ITEM 43 1.000 1,344.78 0.00

Added by CO # 65. Aluminum Signs (TYG)

96082044 DOL 26,755.000UNIQUE CHANGE ORDER ITEM 44 1.000 26,755.00 0.00

Page 32: 4,174,895.53 CONTRACTOR'S ESTIMATE PACKAGE 02/09/18 …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

CONTRACT ID 106804147 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 32ESTIMATE 0051

Added by CO no. 69 40 FT CANT & 40 FT BAL TEE MATRL

COST

96082045 DOL 41,333.000UNIQUE CHANGE ORDER ITEM 45 1.000 41,333.00 0.00

Added by CO no. 70 35 FT TEE & GANTRY MATRL COST

$66,561,742.72TOTAL ITEM EARNINGS TO DATE