62,836,677.72 contractor's estimate package 12/07/18...

60
62,839,312.62 005009070 CONTRACT ID: PROJECT: CM 2013(741) CONTRACT: 04133001 PROJECTED AMOUNT: $156,362,835.55 CONTRACTOR: HIGHWAY: US 290 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 058 WEBBER, LLC Frank Leong, P.E. HARRIS ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/09/19 04/25/2013 AWARD DATE: ESTIMATE PERIOD: 0065 12/27/2018 LETTING DATE: NOTICE TO PROCEED DATE: 07/16/2013 04/03/2013 ESTIMATE PAID: 1,422 475.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: PROG WORK BEGIN DATE: 10/24/2013 $219,202,148.17 CONTRACT: 11/28/2018 AWARD AMOUNT: $153,351,430.55 Houston % COMPLETE: % TIME USED: % RETAINAGE: 0.00 85.77 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 00/00/0000 00/00/0000 91.88 $4,597,553.00 $205,034,069.03 $209,631,622.03 RECAPITULATION PAID TO CONTRACTOR $2,500,000.00 $0.00 $2,500,000.00 $0.00 $0.00 $0.00 $0.00 $5,720,000.00 $5,720,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,097,553.00 $199,314,069.03 $201,411,622.03 $0.00 $0.00 $0.00 $2,097,553.00 $201,411,622.03 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $199,314,069.03 CONTRACT ADJUSTMENTS THIS ESTIMATE 2,500,000.00 ADJUSTMENT DESCRIPTION: OTHER ADJUSTMENT AMOUNT: REMARKS: This payment is for No fault early Completion Milestone (hard date completion). Webber completed MS 6- Substantial completion. Webber began construction on 1/8/16. Webber completed requirements on 12/2/2018. LINE ITEM ADJUSTMENTS THIS ESTIMATE ADJUSTMENT DESCRIPTION: ADJUSTMENT AMOUNT: REMARKS: ***There are no Line Item Adjustments for this estimate***

Upload: lekhanh

Post on 08-Feb-2019

221 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

62,839,312.62

005009070CONTRACT ID:

PROJECT: CM 2013(741)

CONTRACT:

04133001

PROJECTED AMOUNT: $156,362,835.55

CONTRACTOR:

HIGHWAY: US 290DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 058

WEBBER, LLC

Frank Leong, P.E.

HARRIS

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/09/19

04/25/2013AWARD DATE:

ESTIMATE PERIOD:

0065

12/27/2018

LETTING DATE:

NOTICE TO PROCEED DATE: 07/16/2013

04/03/2013ESTIMATE PAID:

1,422 475.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: PROG WORK BEGIN DATE: 10/24/2013

$219,202,148.17

CONTRACT:

11/28/2018

AWARD AMOUNT: $153,351,430.55

Houston

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

85.77

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

00/00/0000

00/00/0000

91.88

$4,597,553.00 $205,034,069.03 $209,631,622.03

RECAPITULATION

PAID TO CONTRACTOR

$2,500,000.00 $0.00 $2,500,000.00

$0.00 $0.00 $0.00

$0.00 $5,720,000.00 $5,720,000.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$2,097,553.00 $199,314,069.03 $201,411,622.03

$0.00 $0.00 $0.00

$2,097,553.00 $201,411,622.03

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $199,314,069.03

CONTRACT ADJUSTMENTS THIS ESTIMATE

2,500,000.00

ADJUSTMENT DESCRIPTION: OTHERADJUSTMENT AMOUNT:

REMARKS: This payment is for No fault early Completion

Milestone (hard date completion).

Webber completed MS 6- Substantial completion.

Webber began construction on 1/8/16.

Webber completed requirements on 12/2/2018.

LINE ITEM ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

Page 2: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

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

AREA/PROJECT ENGINEER

DATE

Page 3: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 60ESTIMATE 0065

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:

1,422

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

10/24/2013

01/06/2014

1,183

475

1,658

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

30 20 10

FLOATING HOLIDAY 3

HOLIDAY 1

TIME SUSPENDED 6

11/28/2018 1

11/29/2018 1

11/30/2018 1

12/01/2018 1

12/02/2018 1

12/03/2018 1

12/04/2018 1

12/05/2018 1

12/06/2018 1

12/07/2018 1

12/08/2018 1 FLOATING HOLIDAY

12/09/2018 1 FLOATING HOLIDAY

12/10/2018 1

12/11/2018 1

12/12/2018 1

12/13/2018 1

12/14/2018 1

12/15/2018 1

12/16/2018 1 FLOATING HOLIDAY

12/17/2018 1

12/18/2018 1

12/19/2018 1

12/20/2018 1

12/21/2018 1 TIME SUSPENDED

12/22/2018 1 TIME SUSPENDED

12/23/2018 1 TIME SUSPENDED

12/24/2018 1 TIME SUSPENDED

12/25/2018 1 HOLIDAY

12/26/2018 1 TIME SUSPENDED

12/27/2018 1 TIME SUSPENDED

Page 4: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 60ESTIMATE 0065

WORK PERFORMED THIS PERIOD

CM 2013(741) 005009070PROJECT 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

0086 01042001 REMOVING CONC (PAV)900 SY 2.700 $57,695.33 21,368.640 359,757.11 366,786.84

CO 14SUPP DESCR

0096 01042017 REMOVING CONC (DRIVEWAYS)900 SY 2.500 $370.87 148.349 5,894.35 5,746.00

CO 14SUPP DESCR

0141 01052020 REMOVING STAB BASE & ASPH PAV (12")900 SY 2.100 $58,495.37 27,854.940 161,792.04 169,980.05

CO 14SUPP DESCR

0161 01052096 REMOV STAB BASE AND ASPH PAV (0"-12")900 SY 2.500 -$50.10-20.040 16,481.04 13,435.00

CO 14SUPP DESCR

0166 01102001 EXCAVATION (ROADWAY)900 CY 12.000 $42,490.80 3,540.900 60,195.20 59,334.55

CO 14SUPP DESCR

0171 01102002 EXCAVATION (CHANNEL)900 CY 7.200 $9,565.92 1,328.600 46,534.08 101,823.48

CO 14SUPP DESCR

0181 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C)900 CY 7.000 $86,874.90 12,410.700 356,480.30 358,344.89

CO 14SUPP DESCR

0261 02922007 ASPHALT STAB BASE (GR 2)(PG 64)900 TON 73.500 -$8,147.48-110.850 31,633.38 48,980.62

CO 14SUPP DESCR

0286 03602002 CONC PVMT (CONT REINF-CRCP)(9")911 SY 46.000 $17,313.94 376.390 105,263.07 132,071.00

CO 14SUPP DESCR

0306 03602006 CONC PVMT (CONT REINF-CRCP)(13")911 SY 61.250 $25,413.85 414.920 375,797.64 380,388.33

CO 14SUPP DESCR

0336 04002001 STRUCT EXCAV904 CY 9.700 $5,024.60 518.000 518.00 2,949.27

CO 14SUPP DESCR

0341 04002003 STRUCT EXCAV (PIPE)904 CY 10.700 $5,000.11 467.300 467.30 467.30

CO 14SUPP DESCR

0426 04162027 DRILL SHAFT (HIGH MAST POLE)(66 IN)901 LF 610.000 $27,450.00 45.000 1,002.00 1,047.00

CO 14SUPP DESCR

0431 04162032 DRILL SHAFT (TRF SIG POLE) (36 IN)901 LF 145.000 $4,060.00 28.000 60.00 92.00

CO 14SUPP DESCR

0436 04162033 DRILL SHAFT (TRF SIG POLE) (42 IN)901 LF 260.000 $4,680.00 18.000 36.00 54.00

CO 14SUPP DESCR

0441 04162034 DRILL SHAFT (TRF SIG POLE) (48 IN)901 LF 303.000 $39,996.00 132.000 154.00 154.00

CO 14SUPP DESCR

0576 04322039 RIPRAP (MOW STRIP)(4 IN)900 CY 350.000 $1,946.00 5.560 350.32 455.00

CO 14SUPP DESCR

0581 04322066 RIPRAP (CONC)(CL B)900 CY 275.000 $24,539.63 89.235 1,442.02 1,594.88

CO 14SUPP DESCR

0806 04652013 MANH (COMPL)(TY A)901 EA 4,530.000 $4,530.00 1.000 8.00 10.00

CO 14SUPP DESCR

0911 04672292 SET (TY II)(36 IN)(RCP)(6:1)(P)900 EA 2,460.000 $2,460.00 1.000 1.00 1.00

CO 14SUPP DESCR

0921 04712003 GRATE & FRAME900 EA 356.000 $712.00 2.000 2.00 2.00

CO 14SUPP DESCR

0941 04812013 PVC PIPE (SCH 40)(8 IN)900 LF 23.700 $2,346.30 99.000 99.00 99.00

CO 14SUPP DESCR

Page 5: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 60ESTIMATE 0065

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0956 04962006 REMOV STR (HEADWALL)900 EA 1,240.000 $2,480.00 2.000 2.00 2.00

CO 14SUPP DESCR

0981 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING933 MO 35,000.000 $35,000.00 1.000 39.00 40.00

CO 14SUPP DESCR

1031 05122061 PORT CTB (STKPL)(SNGL SLP)(TY J-J)902 LF 6.050 $396,033.00 65,460.000 66,420.00 88,170.00

CO 14SUPP DESCR

1081 05312005 CURB RAMPS (TY 1)900 EA 700.000 $1,400.00 2.000 6.00 49.00

CO 14SUPP DESCR

1096 05312015 CONC SIDEWALKS (4")900 SY 39.000 $6,456.45 165.550 17,624.60 21,025.00

CO 14SUPP DESCR

1161 05452002 CRASH CUSH ATTEN (MOVE & RESET)900 EA 3,450.000 $13,800.00 4.000 54.00 25.00

CO 14SUPP DESCR

1171 06132008 HI MST IL POLE (175 FT) (100 MPH)902 EA 34,110.000 $170,550.00 5.000 20.00 22.00

CO 14SUPP DESCR

1181 06182022 CONDT (PVC) (SCHD 40) (3")900 LF 8.000 $17,936.00 2,242.000 67,924.00 57,366.00

CO 14SUPP DESCR

1186 06182023 CONDT (PVC) (SCHD 40) (3") (BORE)900 LF 15.000 $7,290.00 486.000 22,340.00 21,612.00

CO 14SUPP DESCR

1196 06182034 CONDT (PVC) (SCHD 80) (2")900 LF 5.100 $5,390.70 1,057.000 26,080.00 21,704.00

CO 14SUPP DESCR

1201 06182035 CONDT (PVC) (SCHD 80) (2") (BORE)900 LF 11.300 $3,084.90 273.000 3,296.00 2,245.00

CO 14SUPP DESCR

1206 06182038 CONDT (PVC) (SCHD 80) (3")900 LF 6.500 $12,811.50 1,971.000 7,763.00 12,807.00

CO 14SUPP DESCR

1211 06182039 CONDT (PVC) (SCHD 80) (3") (BORE)900 LF 12.700 $26,517.60 2,088.000 4,348.00 3,111.00

CO 14SUPP DESCR

1316 06242014 GROUND BOX TY D (162922) W/APRON914 EA 583.000 $25,652.00 44.000 199.00 208.00

CO 14SUPP DESCR

1351 06362003 ALUMINUM SIGNS (TY O)914 SF 16.900 $18,775.90 1,111.000 4,103.75 4,256.75

CO 14SUPP DESCR

1431 06502228 INS OH SN SUP (50 FT CANT)(SPAN ONLY)900 EA 18,740.000 $37,480.00 2.000 3.00 3.00

CO 14SUPP DESCR

1446 06622001 WK ZN PAV MRK NON-REMOV (W) 4" (BRK)900 LF 0.250 $2,990.00 11,960.000 88,005.00 790.00

CO 14SUPP DESCR

1451 06622004 WK ZN PAV MRK NON-REMOV (W) 4" (SLD)900 LF 0.250 $2,611.75 10,447.000 246,904.00 6,607.00

CO 14SUPP DESCR

1466 06622012 WK ZN PAV MRK NON-REMOV (W) 8" (SLD)900 LF 0.500 $1,957.00 3,914.000 23,754.00 224.00

CO 14SUPP DESCR

1471 06622013 WK ZN PAV MRK NON-REMOV (W) 12" (LNDP)900 LF 1.000 $630.00 630.000 1,041.00 1,031.00

CO 14SUPP DESCR

1476 06622014 WK ZN PAV MRK NON-REMOV (W) 12" (SLD)900 LF 1.000 $600.00 600.000 8,470.00 2,342.00

CO 14SUPP DESCR

1481 06622016 WK ZN PAV MRK NON-REMOV (W) 24" (SLD)900 LF 2.550 $285.60 112.000 1,424.00 587.00

CO 14SUPP DESCR

1486 06622017 WK ZN PAV MRK NON-REMOV (W) (ARROW)900 EA 41.000 $287.00 7.000 97.00 15.00

CO 14SUPP DESCR

1496 06622027 WK ZN PAV MRK NON-REMOV (W) (WORD)900 EA 56.250 $393.75 7.000 60.00 14.00

CO 14SUPP DESCR

1501 06622032 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD)900 LF 0.250 $3,005.25 12,021.000 144,688.00 26,179.00

CO 14SUPP DESCR

Page 6: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 60ESTIMATE 0065

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1511 06622056 WK ZN PAV MRK REMOV (REFL) TY II-C-R900 EA 4.100 $4,596.10 1,121.000 2,086.00 829.00

CO 14SUPP DESCR

1516 06622064 WK ZN PAV MRK REMOV (W) 4" (BRK)900 LF 0.650 $526.50 810.000 59,870.00 46,355.00

CO 14SUPP DESCR

1521 06622065 WK ZN PAV MRK REMOV (W) 4" (DOT)900 LF 2.050 $348.50 170.000 170.00 1,787.00

CO 14SUPP DESCR

1531 06622075 WK ZN PAV MRK REMOV (W) 8" (SLD)900 LF 1.350 $2,597.40 1,924.000 44,652.00 65,287.00

CO 14SUPP DESCR

1541 06622079 WK ZN PAV MRK REMOV (W) 24" (SLD)900 LF 3.600 $579.60 161.000 818.00 1,222.00

CO 14SUPP DESCR

1546 06622084 WK ZN PAV MRK REMOV (W) (ARROW)900 EA 179.000 $537.00 3.000 35.00 68.00

CO 14SUPP DESCR

1551 06622085 WK ZN PAV MRK REMOV (W) (DBL ARROW)900 EA 256.000 $512.00 2.000 45.00 70.00

CO 14SUPP DESCR

1556 06622094 WK ZN PAV MRK REMOV (W) (WORD)900 EA 205.000 $205.00 1.000 21.00 49.00

CO 14SUPP DESCR

1561 06622099 WK ZN PAV MRK REMOV (Y) 4" (SLD)900 LF 0.650 $1,301.30 2,002.000 187,383.00 169,720.00

CO 14SUPP DESCR

1616 06772001 ELIM EXT PAV MRK & MRKS ( 4")900 LF 0.250 $8,597.00 34,388.000 148,136.00 120,473.00

CO 14SUPP DESCR

1621 06772003 ELIM EXT PAV MRK & MRKS ( 8")900 LF 0.500 $1,957.00 3,914.000 7,841.00 9,094.00

CO 14SUPP DESCR

1626 06772005 ELIM EXT PAV MRK & MRKS (12")900 LF 0.750 $922.50 1,230.000 1,840.00 936.00

CO 14SUPP DESCR

1636 06772008 ELIM EXT PAV MRK & MRKS (ARROW)900 EA 35.750 $107.25 3.000 14.00 1.00

CO 14SUPP DESCR

1641 06772009 ELIM EXT PAV MRK & MRKS (DBL ARROW)900 EA 56.250 $56.25 1.000 6.00 20.00

CO 14SUPP DESCR

1646 06772018 ELIM EXT PAV MRK & MRKS (WORD)900 EA 46.000 $138.00 3.000 7.00 1.00

CO 14SUPP DESCR

1841 07342002 LITTER REMOVAL902 CYC 1,480.000 $1,480.00 1.000 24.00 7.00

CO 14SUPP DESCR

1846 07352001 DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES)901 CYC 1,480.000 $1,480.00 1.000 27.00 4.00

CO 14SUPP DESCR

1851 07352003 DEBRIS REMOVAL (FRONTAGE ROADS)901 CYC 1,480.000 $1,480.00 1.000 29.00 4.00

CO 14SUPP DESCR

1856 07352005 DEBRIS REMOVAL (ENTRANCE/EXIT RAMPS)901 CYC 1,480.000 $1,480.00 1.000 26.00 4.00

CO 14SUPP DESCR

1861 07382001 CLEANING/SWEEPING (CENTER MEDIAN)901 CYC 1,280.000 $1,280.00 1.000 32.00 36.00

CO 14SUPP DESCR

1866 07382003 CLEANING/SWEEPING (OUTSIDE MAIN LANE)901 CYC 1,280.000 $1,280.00 1.000 33.00 33.00

CO 14SUPP DESCR

1871 07382005 CLEANING/SWEEPING (FRONTAGE ROAD)901 CYC 1,280.000 $1,280.00 1.000 36.00 35.00

CO 14SUPP DESCR

1876 07382007 CLEANING/SWEEPING (ENTRANCE/EXIT RAMP)901 CYC 1,280.000 $1,280.00 1.000 33.00 35.00

CO 14SUPP DESCR

1896 11222016 CONSTRUCTION EXITS (INSTALL) (TY 1)901 SY 24.100 -$915.80-38.000 4,337.69 3,230.43

CO 14SUPP DESCR

1941 30612001 FAST TRK CONC (CNT RNF HY STL)(12")900 SY 66.500 $632,688.32 9,514.110 77,016.23 49,046.00

CO 14SUPP DESCR

Page 7: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 60ESTIMATE 0065

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1946 30612011 FST TRK CONC(CONT RNF HY STL)(DWY)(12")900 SY 118.000 $7,467.04 63.280 3,238.83 2,010.00

CO 14SUPP DESCR

1971 45212001 TRENCH DRAIN900 LF 254.000 $144,018.00 567.000 2,372.00 2,893.00

CO 14SUPP DESCR

2006 62662007 VIVDS TEMPORARY917 EA 17,780.000 $71,120.00 4.000 4.00 4.00

CO 14SUPP DESCR

2071 66232001 MULTI-DUCT CONDUIT (PVC)900 LF 10.900 $24,437.80 2,242.000 67,804.00 57,988.00

CO 14SUPP DESCR

2076 66232002 MULTI-DUCT CONDUIT (PVC)(BORED)900 LF 18.900 $9,185.40 486.000 22,340.00 21,538.00

CO 14SUPP DESCR

2713 96012001 MATERIAL ON HAND DOL 1.000 -$67,565.25-67,565.250 548,543.39 1.00

2722 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 $36,909.65 36,909.650 1,713,179.32 800,000.00

$2,097,553.00TOTAL ITEM EARNINGS THIS ESTIMATE

Page 8: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 60ESTIMATE 0065

CONTRACT LINE ITEMS

005009070PROJECT CONTROLCM 2013(741)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0076 01002001 902 PREPARING ROW AC 10,183.000 0.000 9.820 9.82 99,997.06

CO 14

0080 01002002 002 PREPARING ROW STA 1,700.000 225.920 -163.170 62.75 106,675.00

0081 01002002 PREPARING ROW STA 64,903.000 0.000 163.170 163.17 10,590,222.51

CO 14

0085 01042001 000 REMOVING CONC (PAV) SY 1.510 409,320.000 -366,786.840 42,533.16 64,225.07

0086 01042001 900 REMOVING CONC (PAV) SY 2.700 0.000 366,786.840 359,757.11 971,344.18

CO 14

0090 01042009 000 REMOVING CONC (RIPRAP) SY 2.740 33,049.000 -27,752.210 5,296.79 14,513.20

0091 01042009 900 REMOVING CONC (RIPRAP) SY 1.950 0.000 27,766.210 22,024.58 42,947.93

CO 14

0096 01042017 900 REMOVING CONC (DRIVEWAYS) SY 2.500 0.000 5,746.000 5,894.35 14,735.88

CO 14

0100 01042023 000 REMOVING CONC (CTB) LF 3.520 36,621.000 0.000 38,490.00 135,484.80

0105 01042024 000 REMOVING CONC (RETAINING WALLS) SY 12.300 6,977.000 -3,159.050 3,817.95 46,960.79

0106 01042024 900 REMOVING CONC (RETAINING WALLS) SY 4.500 0.000 3,159.050 3,968.09 17,856.41

CO 14

0110 01042029 000 REMOVING CONC (CURB OR CURB & GUTTER) LF 0.910 21,869.000 -20,819.000 1,050.00 955.50

0111 01042029 900 REMOVING CONC (CURB OR CURB & GUTTER) LF 1.000 0.000 20,819.000 14,135.36 14,135.36

CO 14

0115 01042036 000 REMOVING CONC (SIDEWALK OR RAMP) SY 7.300 8,568.000 -8,551.220 16.79 122.54

0116 01042036 900 REMOVING CONC (SIDEWALK OR RAMP) SY 2.000 0.000 8,551.220 8,551.22 17,102.44

CO 14

0120 01042037 000 REMOVE CONC (RAIL) LF 5.480 11,563.000 -6,748.500 4,814.50 26,383.46

0121 01042037 900 REMOVE CONC (RAIL) LF 6.500 0.000 6,748.500 5,998.90 38,992.85

CO 14

0125 01042044 000 REMOVING CONC (FLUME) SY 9.100 109.000 -83.000 26.00 236.60

0126 01042044 900 REMOVING CONC (FLUME) SY 10.000 0.000 83.000 66.72 667.20

CO 14

0130 01042054 000 REMOVING CONCRETE(MOW STRIP) LF 0.870 4,834.000 -3,269.000 1,565.00 1,361.55

0131 01042054 900 REMOVING CONCRETE(MOW STRIP) LF 2.000 0.000 3,269.000 2,205.00 4,410.00

CO 14

0136 01052011 900 REMOVING STAB BASE AND ASPH PAV (2"-6") SY 2.500 0.000 16,197.000 16,197.00 40,492.52

CO 14

0140 01052020 000 REMOVING STAB BASE & ASPH PAV (12") SY 1.810 180,537.000 -169,980.050 10,556.95 19,108.08

0141 01052020 900 REMOVING STAB BASE & ASPH PAV (12") SY 2.100 0.000 169,980.050 161,792.04 339,763.27

CO 14

0145 01052021 000 REMOVING STAB BASE AND ASPH PAV (0-4") SY 1.030 81,375.000 -79,741.500 1,633.50 1,682.51

0151 01052022 900 REMOVING STAB BASE AND ASPH PAV (13") SY 2.400 0.000 329,141.000 329,141.00 789,938.39

CO 14

0155 01052063 000 REMOVE STAB BASE AND ASPH PAV (1"-3") SY 0.770 107,365.000 -66,632.430 40,732.57 31,364.09

Page 9: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0156 01052063 900 REMOVE STAB BASE AND ASPH PAV (1"-3") SY 1.550 0.000 66,632.430 34,098.53 52,852.72

CO 14

0161 01052096 900 REMOV STAB BASE AND ASPH PAV (0"-12") SY 2.500 0.000 13,435.000 16,481.04 41,202.60

CO 14

0165 01102001 000 EXCAVATION (ROADWAY) CY 2.600 96,328.000 -60,345.250 35,982.75 93,555.15

0166 01102001 900 EXCAVATION (ROADWAY) CY 12.000 0.000 59,334.550 60,195.20 722,342.40

CO 14

0170 01102002 000 EXCAVATION (CHANNEL) CY 5.230 101,217.000 -100,977.480 239.52 1,252.69

0171 01102002 900 EXCAVATION (CHANNEL) CY 7.200 0.000 101,823.480 46,534.08 335,045.38

CO 14

0180 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 6.100 418,103.000 -363,691.890 54,411.11 331,907.77

0181 01322006 900 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 7.000 0.000 358,344.890 356,480.30 2,495,362.10

CO 14

0185 01322036 000 EMBANK(FINAL)(DC)(TY E)(CSBE) CY 27.500 30,614.000 -30,252.900 361.10 9,930.25

0186 01322036 900 EMBANK(FINAL)(DC)(TY E)(CSBE) CY 52.500 0.000 30,252.900 29,708.68 1,559,705.50

CO 14

0190 01322037 000 EMB(FNL)(DC)(TYE)(CSBE)(RWALL FND IMPR CY 102.000 518.000 0.000 11,651.62 1,188,465.24

0191 01322037 900 EMB(FNL)(DC)(TYE)(CSBE)(RWALL FND IMPR CY 60.250 0.000 10,866.380 518.00 31,209.50

CO 14

0196 01342004 900 BACKFILL (TY A OR B) STA 220.000 0.000 434.880 48.53 10,675.50

CO 14

0216 01622003 900 STRAW OR HAY MULCH SY 0.150 0.000 258,849.000 11,134.90 1,670.23

CO 14

0226 01642051 902 DRILL SEED (TEMP)(WARM OR COOL) SY 0.100 0.000 132,968.000 11,134.89 1,113.49

CO 14

0236 01662001 901 FERTILIZER AC 474.000 0.000 57.050 2.30 1,091.15

CO 14

0246 02602006 903 LIME TRT (EXST MATL) (6") SY 3.000 0.000 468,871.333 425,813.23 1,277,439.69

CO 14

0251 02602012 903 LIME(HYD,COM OR QK)(SLRY)OR QK(DRY) TON 158.000 0.000 6,332.333 5,822.93 920,022.14

CO 14

0256 02762224 900 CEM TRT(PLNT MX) (CL N)(TY E)(GR 4)(6") SY 6.850 0.000 479,219.333 447,148.23 3,062,965.39

CO 14

0257 02762238 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(12") SY 11.980 0.000 9,360.000 45,591.69 546,188.44

CO 20

0260 02922007 000 ASPHALT STAB BASE (GR 2)(PG 64) TON 50.300 52,551.000 -48,980.620 3,570.38 179,590.11

0261 02922007 900 ASPHALT STAB BASE (GR 2)(PG 64) TON 73.500 0.000 48,980.620 31,633.38 2,325,053.52

CO 14

0266 02922017 900 ASPHALT STAB BASE (GR 4)(PG 64) TON 72.500 0.000 31,098.553 27,666.73 2,005,837.62

CO 14

0286 03602002 911 CONC PVMT (CONT REINF-CRCP)(9") SY 46.000 0.000 132,071.000 105,263.07 4,842,101.13

CO 14

0306 03602006 911 CONC PVMT (CONT REINF-CRCP)(13") SY 61.250 0.000 380,388.333 375,797.64 23,017,605.22

CO 14

Page 10: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0331 03682001 901 WIDE FLANGE PAVEMENT TERMINALS LF 640.000 0.000 2,811.490 2,754.96 1,763,172.48

CO 14

0335 04002001 004 STRUCT EXCAV CY 12.800 518.000 0.000 9,568.73 122,479.75

0336 04002001 904 STRUCT EXCAV CY 9.700 0.000 2,949.270 518.00 5,024.60

CO 14

0341 04002003 904 STRUCT EXCAV (PIPE) CY 10.700 0.000 467.300 467.30 5,000.11

CO 14

0345 04002005 004 CEM STABIL BKFL CY 27.400 49,164.000 -47,483.470 1,680.53 46,046.46

0346 04002005 904 CEM STABIL BKFL CY 49.500 0.000 47,652.600 37,893.94 1,875,750.04

CO 14

0351 04002006 904 CUT & RESTORING PAV SY 49.750 0.000 819.000 1,575.23 78,367.70

CO 14

0355 04002016 004 CEMENT STAB BACKFILL (INLET OR MH) CY 27.400 8,335.300 -7,868.200 467.10 12,798.54

0356 04002016 904 CEMENT STAB BACKFILL (INLET OR MH) CY 45.000 0.000 7,976.800 5,176.01 232,920.54

CO 14

0361 04012001 900 FLOWABLE BACKFILL CY 94.500 0.000 4,767.000 219.51 20,743.70

CO 14

0365 04022001 000 TRENCH EXCAVATION PROTECTION LF 0.910 52,181.000 -48,955.000 3,226.00 2,935.66

0366 04022001 900 TRENCH EXCAVATION PROTECTION LF 1.100 0.000 49,890.000 49,352.00 54,287.19

CO 14

0370 04032001 000 TEMPORARY SPL SHORING SF 3.680 240,313.000 -183,664.890 56,648.11 208,465.05

0371 04032001 900 TEMPORARY SPL SHORING SF 16.100 0.000 183,489.890 183,489.89 2,954,187.23

CO 14

0372 04032001 990 TEMPORARY SPL SHORING SF 16.100 0.000 530.120 530.12 8,534.93

CO 27

0381 04162002 901 DRILL SHAFT (24 IN) LF 54.000 0.000 6,696.000 6,696.00 361,584.00

CO 14

0385 04162003 001 DRILL SHAFT (30 IN) LF 89.000 12,319.000 -10,203.000 2,116.00 188,324.00

0386 04162003 901 DRILL SHAFT (30 IN) LF 88.500 0.000 10,931.000 10,931.00 967,393.50

CO 14

0390 04162004 001 DRILL SHAFT (36 IN) LF 113.000 4,220.000 -3,405.000 815.00 92,095.00

0391 04162004 901 DRILL SHAFT (36 IN) LF 111.000 0.000 385.000 402.00 44,622.00

CO 14

0395 04162005 001 DRILL SHAFT (42 IN) LF 165.000 2,876.000 -2,572.000 304.00 50,160.00

0396 04162005 901 DRILL SHAFT (42 IN) LF 153.000 0.000 2,572.000 2,572.00 393,516.00

CO 14

0397 04162005 991 DRILL SHAFT (42 IN) LF 153.000 0.000 120.000 120.00 18,360.00

CO 27

0400 04162006 001 DRILL SHAFT (48 IN) LF 570.000 48.000 0.000 568.00 323,760.00

0401 04162006 901 DRILL SHAFT (48 IN) LF 345.000 0.000 2,834.000 2,700.00 931,500.00

CO 14

0405 04162012 001 DRILL SHAFT (84 IN) LF 690.000 1,338.000 -1,161.000 177.00 122,130.00

0406 04162012 901 DRILL SHAFT (84 IN) LF 604.000 0.000 1,345.300 1,229.00 742,316.00

CO 14

Page 11: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0416 04162021 901 DRILL SHAFT (SIGN MTS)(42 IN) LF 262.000 0.000 462.000 462.00 121,044.00

CO 14

0426 04162027 901 DRILL SHAFT (HIGH MAST POLE)(66 IN) LF 610.000 0.000 1,047.000 1,002.00 611,220.00

CO 14

0431 04162032 901 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 145.000 0.000 92.000 60.00 8,700.00

CO 14

0436 04162033 901 DRILL SHAFT (TRF SIG POLE) (42 IN) LF 260.000 0.000 54.000 36.00 9,360.00

CO 14

0441 04162034 901 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 303.000 0.000 154.000 154.00 46,662.00

CO 14

0446 04162068 901 DRILL SHAFT (SIGN MTS)(60 IN) LF 498.000 0.000 582.000 582.00 289,836.00

CO 14

0450 04202003 002 CL C CONC (ABUT) CY 570.000 1,868.900 -1,806.900 62.00 35,340.00

0451 04202003 902 CL C CONC (ABUT) CY 593.000 0.000 1,827.600 1,828.60 1,084,359.80

CO 14

0456 04202004 902 CL C CONC (BENT) CY 761.000 0.000 711.100 711.10 541,147.10

CO 14

0460 04202005 002 CL C CONC (FOOTING) CY 480.000 334.900 -279.100 55.80 26,784.00

0461 04202005 902 CL C CONC (FOOTING) CY 505.000 0.000 279.100 279.00 140,895.00

CO 14

0462 04202005 992 CL C CONC (FOOTING) CY 505.000 0.000 34.700 34.70 17,523.50

CO 27

0466 04202010 902 CL C CONC (SIGN COLUMN) CY 825.000 0.000 366.200 366.20 302,115.00

CO 14

0476 04202019 902 CL C CONC (CAP) CY 906.000 0.000 131.000 131.80 119,410.80

CO 14

0481 04202050 902 CL F CONC (CAP) CY 554.000 0.000 3,000.300 2,997.25 1,660,476.50

CO 14

0485 04202051 002 CL C CONC (COLUMN) CY 580.000 1,156.600 -1,003.900 152.70 88,566.00

0486 04202051 902 CL C CONC (COLUMN) CY 750.000 0.000 995.400 995.40 746,550.00

CO 14

0496 04202117 902 CL C CONC (SIGN FOOTING) CY 480.000 0.000 146.000 146.00 70,080.00

CO 14

0501 04222001 900 REINF CONC SLAB SF 13.200 0.000 469,733.000 469,734.00 6,200,488.80

CO 14

0505 04232005 000 RETAINING WALL (TEMP WALL) SF 10.100 45,353.000 -37,126.000 8,227.00 83,092.70

0506 04232005 900 RETAINING WALL (TEMP WALL) SF 9.100 0.000 37,126.000 22,748.00 207,006.80

CO 14

0511 04232012 900 RETAINING WALL (CAST-IN-PLACE) SF 75.000 0.000 481.000 297.00 22,275.00

CO 14

0515 04232049 000 RET WALL (MSE)(VERTICAL SCHEME)(SPL) SF 23.800 250,307.000 -189,186.640 61,120.36 1,454,664.56

0516 04232049 900 RET WALL (MSE)(VERTICAL SCHEME)(SPL) SF 46.500 0.000 183,844.640 183,844.64 8,548,775.73

CO 14

0521 04252016 901 PRESTR CONC SLAB BEAM (4SB15) LF 125.000 0.000 4,031.990 4,031.99 503,998.75

CO 14

Page 12: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0526 04252017 901 PRESTR CONC SLAB BEAM (5SB15) LF 125.000 0.000 5,659.590 5,659.59 707,448.75

CO 14

0531 04252019 901 PRESTR CONC U-BEAM (U54) LF 201.000 0.000 15,661.720 15,961.72 3,208,305.72

CO 14

0536 04252068 901 PRESTR CONC GIRDER (TX54) LF 131.000 0.000 9,578.980 9,578.98 1,254,846.38

CO 14

0546 04302242 900 CL C CONC FOR EXT STR (CULV)(2-4'X6') LF 1,820.000 0.000 8.000 8.00 14,560.00

CO 14

0550 04322001 000 RIPRAP (CONC)(4 IN) CY 300.000 131.600 -119.000 12.60 3,780.00

0551 04322001 900 RIPRAP (CONC)(4 IN) CY 290.000 0.000 120.600 42.63 12,361.25

CO 14

0561 04322019 900 RIPRAP (STONE PROTECTION)(12 IN) CY 67.500 0.000 790.000 692.29 46,729.38

CO 14

0571 04322038 900 RIPRAP (CONC) (CL A ) CY 290.000 0.000 3,320.000 3,706.42 1,074,860.93

CO 14

0576 04322039 900 RIPRAP (MOW STRIP)(4 IN) CY 350.000 0.000 455.000 350.32 122,612.00

CO 14

0581 04322066 900 RIPRAP (CONC)(CL B) CY 275.000 0.000 1,594.880 1,442.02 396,554.15

CO 14

0582 04322066 990 RIPRAP (CONC)(CL B) CY 275.000 0.000 4.100 4.10 1,127.50

CO 27

0586 04342024 903 ELASTOMERIC BEAR (SPECIAL) EA 2,040.000 0.000 168.000 162.00 330,480.00

CO 14

0591 04422003 916 STR STL (TUB GIRDER) LB 1.800 0.000 13,177,529.000 13,177,529.00 23,719,552.20

CO 14

0606 04502013 901 RAIL (TY SSTR) LF 33.500 0.000 35,010.000 41,239.64 1,381,527.95

CO 14

0611 04502025 901 RAIL (TY PR1) LF 94.000 0.000 738.000 426.00 40,044.00

CO 14

0621 04502120 901 RAIL (TY SSTR)(SPL) LF 118.000 0.000 3,768.000 3,170.68 374,140.24

CO 14

0631 04502161 901 RAIL (TY T223) LF 78.250 0.000 575.500 575.50 45,032.88

CO 14

0636 04502166 901 RAIL (TY C223) LF 106.000 0.000 575.500 575.50 61,003.00

CO 14

0641 04542001 903 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 74.500 0.000 4,757.000 4,757.00 354,396.50

CO 14

0651 04602123 900 CMP (GAL STL 84 IN) LF 344.000 0.000 24.000 24.00 8,256.00

CO 14

0656 04622002 915 CONC BOX CULV (3 FT X 3 FT) LF 135.000 0.000 651.000 651.00 87,885.00

CO 14

0661 04622004 915 CONC BOX CULV (4 FT X 3 FT) LF 171.000 0.000 2,284.000 2,284.00 390,564.00

CO 14

Page 13: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0666 04622007 915 CONC BOX CULV (5 FT X 3 FT) LF 243.000 0.000 1,698.000 1,698.00 412,614.00

CO 14

0676 04622009 915 CONC BOX CULV (5 FT X 5 FT) LF 495.000 0.000 1,231.000 1,510.00 747,450.00

CO 14

0681 04622010 CONC BOX CULV (6 FT X 3 FT) LF 267.000 0.000 1,218.000 1,218.00 325,206.00

CO 14

0686 04622011 915 CONC BOX CULV (6 FT X 4 FT) LF 276.000 0.000 1,529.000 1,532.00 422,832.00

CO 14

0691 04622020 915 CONC BOX CULV (8 FT X 5 FT) LF 451.000 0.000 3,218.000 3,218.00 1,451,318.00

CO 14

0696 04622021 915 CONC BOX CULV (8 FT X 6 FT) LF 566.000 0.000 330.000 330.00 186,780.00

CO 14

0701 04622024 915 CONC BOX CULV (9 FT X 5 FT) LF 898.000 0.000 287.000 287.00 257,726.00

CO 14

0706 04622029 915 CONC BOX CULV (10 FT X 5 FT) LF 420.000 0.000 400.000 400.00 168,000.00

CO 14

0711 04622030 915 CONC BOX CULV (10 FT X 6 FT) LF 478.000 0.000 247.000 247.00 118,066.00

CO 14

0716 04622044 915 CONC BOX CULV (14 FT X 10 FT) LF 1,500.000 0.000 52.000 52.00 78,000.00

CO 14

0721 04622074 915 CONC BOX CULV (12 FT X 10 FT) LF 1,280.000 0.000 26.000 26.00 33,280.00

CO 14

0726 04642001 906 RC PIPE (CL III)(12 IN) LF 37.500 0.000 208.000 208.00 7,800.00

CO 14

0731 04642002 906 RC PIPE (CL III)(15 IN) LF 42.500 0.000 13.000 13.00 552.50

CO 14

0735 04642003 006 RC PIPE (CL III)(18 IN) LF 32.300 185.000 -20.000 165.00 5,329.50

0736 04642003 906 RC PIPE (CL III)(18 IN) LF 56.750 0.000 36.000 124.00 7,037.00

CO 14

0740 04642005 006 RC PIPE (CL III)(24 IN) LF 34.100 40,174.000 -37,233.000 2,941.00 100,288.10

0741 04642005 906 RC PIPE (CL III)(24 IN) LF 61.500 0.000 37,595.000 20,344.50 1,251,186.76

CO 14

0746 04642007 906 RC PIPE (CL III)(30 IN) LF 67.250 0.000 7,850.000 6,934.00 466,311.50

CO 14

0751 04642009 906 RC PIPE (CL III)(36 IN) LF 86.250 0.000 4,917.000 4,660.00 401,925.00

CO 14

0755 04642010 006 RC PIPE (CL III)(42 IN) LF 98.000 3,323.000 -3,264.000 59.00 5,782.00

0756 04642010 906 RC PIPE (CL III)(42 IN) LF 96.750 0.000 3,264.000 2,920.00 282,510.00

CO 14

0760 04642011 006 RC PIPE (CL III)(48 IN) LF 118.000 3,118.000 -3,051.000 67.00 7,906.00

0761 04642011 906 RC PIPE (CL III)(48 IN) LF 131.000 0.000 3,051.000 2,113.00 276,803.00

CO 14

0766 04642012 906 RC PIPE (CL III)(54 IN) LF 154.000 0.000 1,474.000 1,514.00 233,156.00

CO 14

Page 14: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0771 04642013 906 RC PIPE (CL III)(60 IN) LF 179.000 0.000 484.000 883.00 158,057.00

CO 14

0776 04652001 901 INLET (COMPL)(TY C) EA 3,190.000 0.000 25.000 25.00 79,750.00

CO 14

0781 04652003 901 INLET (COMPL)(TY H) EA 3,610.000 0.000 1.000 1.00 3,610.00

CO 14

0785 04652006 001 MANH (COMPL)(JUNCT BOX)(TY M) EA 2,100.000 184.000 -180.000 4.00 8,400.00

0786 04652006 901 MANH (COMPL)(JUNCT BOX)(TY M) EA 2,790.000 0.000 181.000 166.00 463,140.00

CO 14

0791 04652007 INLET EXT (TY C) EA 691.000 0.000 4.000 4.00 2,764.00

CO 14

0796 04652010 INLET (COMPL)(TY AAD) EA 4,110.000 0.000 6.000 6.00 24,660.00

CO 14

0800 04652011 001 INLET (COMPL)(TY AD) EA 3,500.000 99.000 -92.000 7.00 24,500.00

0801 04652011 901 INLET (COMPL)(TY AD) EA 3,140.000 0.000 92.000 43.00 135,020.00

CO 14

0806 04652013 901 MANH (COMPL)(TY A) EA 4,530.000 0.000 10.000 8.00 36,240.00

CO 14

0811 04652091 901 MANH (COMPL)(JUNCT BOX)(SPL) EA 20,710.000 0.000 8.000 7.00 144,970.00

CO 14

0816 04652098 901 INLET (COMPL)(TY C1) EA 3,680.000 0.000 96.000 92.00 338,560.00

CO 14

0821 04652099 901 INLET (COMPL)(TY C1)(STAGE II) EA 2,730.000 0.000 27.000 29.00 79,170.00

CO 14

0825 04652119 001 INLET (COMPL)(TY AZ) EA 3,700.000 193.000 -169.000 24.00 88,800.00

0826 04652119 901 INLET (COMPL)(TY AZ) EA 3,820.000 0.000 169.000 61.00 233,020.00

CO 14

0831 04652179 901 INLET (COMPL)(TY AZR) 1 GRATE EA 6,110.000 0.000 22.000 22.00 134,420.00

CO 14

0835 04652180 001 INLET (COMPL)(TY AZR) 2 GRATES EA 5,200.000 62.000 -46.000 16.00 83,200.00

0836 04652180 901 INLET (COMPL)(TY AZR) 2 GRATES EA 7,480.000 0.000 46.000 46.00 344,080.00

CO 14

0841 04652229 901 INLET EXT (TY C1) EA 691.000 0.000 88.000 92.00 63,572.00

CO 14

0845 04652255 001 INLET (COMP)(TY AZ2G) EA 6,100.000 9.000 -8.000 1.00 6,100.00

0850 04652304 001 INLET (COMPL)(TY AZ)(2 GRATES) EA 4,000.000 101.000 -90.000 11.00 44,000.00

0851 04652304 901 INLET (COMPL)(TY AZ)(2 GRATES) EA 5,750.000 0.000 92.000 92.00 529,000.00

CO 14

0856 04652342 901 INLET (COMPL)(TY A)(SPL) EA 2,910.000 0.000 16.000 16.00 46,560.00

CO 14

0861 04652468 901 INLET (COMPL)(TY C1)(MOD) EA 3,990.000 0.000 15.000 13.00 51,870.00

CO 14

0866 04652589 901 INLET (COMPL) (BRIDGE DECK DRAIN)) EA 2,240.000 0.000 4.000 4.00 8,960.00

CO 14

Page 15: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0881 04662010 900 WINGWALL (SW-0)(HW=8 FT) EA 9,280.000 0.000 2.000 2.00 18,560.00

CO 14

0886 04662332 900 WINGWALL (PW-1)(HW=9 FT) EA 18,860.000 0.000 1.000 1.00 18,860.00

CO 14

0891 04662333 900 WINGWALL (PW-1)(HW=10 FT) EA 22,150.000 0.000 1.000 1.00 22,150.00

CO 14

0896 04662336 900 WINGWALL (PW-1)(HW=13 FT) EA 37,490.000 0.000 1.000 1.00 37,490.00

CO 14

0901 04662339 900 WINGWALL (PW-1)(HW=16 FT) EA 73,000.000 0.000 1.000 1.00 73,000.00

CO 14

0906 04672288 900 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 842.000 0.000 2.000 2.00 1,684.00

CO 14

0911 04672292 900 SET (TY II)(36 IN)(RCP)(6:1)(P) EA 2,460.000 0.000 1.000 1.00 2,460.00

CO 14

0921 04712003 900 GRATE & FRAME EA 356.000 0.000 2.000 2.00 712.00

CO 14

0925 04792003 000 ADJ MANHS & INLETS EA 1,100.000 3.000 -2.000 1.00 1,100.00

0926 04792003 900 ADJ MANHS & INLETS EA 856.000 0.000 3.000 2.00 1,712.00

CO 14

0930 04792006 000 ADJUST INLET (CAP) EA 910.000 298.000 -295.000 3.00 2,730.00

0931 04792006 900 ADJUST INLET (CAP) EA 1,390.000 0.000 295.000 5.00 6,950.00

CO 14

0935 04792007 000 ADJ MANH (CAP) EA 660.000 56.000 -55.000 1.00 660.00

0936 04792007 900 ADJ MANH (CAP) EA 1,390.000 0.000 55.000 9.00 12,510.00

CO 14

0941 04812013 900 PVC PIPE (SCH 40)(8 IN) LF 23.700 0.000 99.000 99.00 2,346.30

CO 14

0945 04962002 000 REMOV STR (INLET) EA 600.000 439.000 -419.000 20.00 12,000.00

0946 04962002 900 REMOV STR (INLET) EA 496.000 0.000 419.000 131.00 64,976.00

CO 14

0950 04962003 000 REMOV STR (MANHOLE) EA 1,100.000 99.000 -82.000 17.00 18,700.00

0951 04962003 900 REMOV STR (MANHOLE) EA 496.000 0.000 82.000 31.00 15,376.00

CO 14

0956 04962006 900 REMOV STR (HEADWALL) EA 1,240.000 0.000 2.000 2.00 2,480.00

CO 14

0960 04962007 000 REMOV STR (PIPE) LF 9.300 33,711.000 -32,782.000 929.00 8,639.70

0961 04962007 900 REMOV STR (PIPE) LF 42.750 0.000 32,782.000 18,372.75 785,435.06

CO 14

0966 04962008 900 REMOV STR (BOX CULVERT) LF 31.500 0.000 499.000 499.00 15,718.50

CO 14

0970 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 29,000.000 10.000 -9.410 0.59 17,110.00

0971 04962010 900 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 75,000.000 0.000 9.410 9.41 705,750.00

CO 14

0975 05002001 011 MOBILIZATION LS 14,800,000.000 1.000 -0.250 0.75 11,100,000.00

Page 16: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0976 05002001 911 MOBILIZATION LS 19,200,000.000 0.000 1.000 0.90 17,280,000.00

CO 14

0980 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 6,900.000 44.000 -26.000 18.00 124,200.00

0981 05022001 933 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 35,000.000 0.000 40.000 39.00 1,365,000.00

CO 14

0985 05122017 002 PORT CTB (DES SOURCE)(LOW PROF)(TY 1) LF 3.650 13,260.000 0.000 16,820.00 61,393.00

0986 05122017 902 PORT CTB (DES SOURCE)(LOW PROF)(TY 1) LF 4.950 0.000 6,440.000 3,980.00 19,701.00

CO 14

0990 05122018 002 PORT CTB (DES SOURCE)(LOW PROF)(TY 2) LF 3.650 900.000 -580.000 320.00 1,168.00

0991 05122018 902 PORT CTB (DES SOURCE)(LOW PROF)(TY 2) LF 5.350 0.000 580.000 60.00 321.00

CO 14

0995 05122026 002 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 3.650 57,640.000 -54,058.000 4,262.00 15,556.30

0996 05122026 902 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 2.950 0.000 54,058.000 113,400.00 334,530.00

CO 14

1000 05122027 002 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 3.650 2,680.000 -2,500.000 180.00 657.00

1001 05122027 902 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 3.050 0.000 2,500.000 4,600.00 14,030.00

CO 14

1006 05122035 902 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 3.250 0.000 13,260.000 3,260.00 10,595.00

CO 14

1020 05122059 002 PORT CTB (DES SOURCE)(SNGL SLP)(TY J-J) LF 3.650 88,170.000 -30,810.000 57,360.00 209,364.00

1021 05122059 902 PORT CTB (DES SOURCE)(SNGL SLP)(TY J-J) LF 6.400 0.000 30,810.000 9,900.00 63,360.00

CO 14

1025 05122060 002 PORT CTB (MOVE)(SNGL SLP)(TY J-J) LF 3.650 234,800.000 -222,990.000 11,810.00 43,106.50

1026 05122060 902 PORT CTB (MOVE)(SNGL SLP)(TY J-J) LF 3.950 0.000 222,990.000 143,560.00 567,062.00

CO 14

1031 05122061 902 PORT CTB (STKPL)(SNGL SLP)(TY J-J) LF 6.050 0.000 88,170.000 66,420.00 401,841.00

CO 14

1051 05292005 900 CONC CURB (MONO) (TY I) LF 4.000 0.000 872.000 757.00 3,028.00

CO 14

1056 05292006 900 CONC CURB (MONO) (TY II) LF 2.700 0.000 83,934.000 62,366.88 168,390.58

CO 14

1066 05292070 900 CONCRETE CURB (TYPE U-TURN)(SPECIAL) LF 35.000 0.000 3,200.000 3,063.00 107,205.00

CO 14

1071 05302010 906 DRIVEWAYS (CONC) SY 45.000 0.000 5,655.000 6,918.23 311,320.36

CO 14

1081 05312005 900 CURB RAMPS (TY 1) EA 700.000 0.000 49.000 6.00 4,200.00

CO 14

1086 05312006 900 CURB RAMPS (TY 2) EA 700.000 0.000 1.000 1.00 700.00

CO 14

1091 05312010 900 CURB RAMPS (TY 7) EA 700.000 0.000 22.000 9.00 6,300.00

CO 149

1096 05312015 900 CONC SIDEWALKS (4") SY 39.000 0.000 21,025.000 17,624.60 687,359.26

CO 14

1106 05312041 900 CURB RAMPS (TY 10) EA 700.000 0.000 11.000 4.00 2,800.00

CO 14

Page 17: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1126 05402012 931 MTL BEAM GD FEN TRANS (TL2) EA 850.000 0.000 8.000 7.00 5,950.00

CO 14

1135 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 1.530 6,844.000 -5,279.000 1,565.00 2,394.45

1136 05422001 900 REMOVING METAL BEAM GUARD FENCE LF 3.000 0.000 5,279.000 2,176.00 6,528.00

CO 14

1140 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 153.000 35.000 -26.000 9.00 1,377.00

1141 05422002 900 REMOVING TERMINAL ANCHOR SECTION EA 350.000 0.000 26.000 11.00 3,850.00

CO 14

1146 05442001 900 GUARDRAIL END TREATMENT (INSTALL) EA 2,180.000 0.000 8.000 8.00 17,440.00

CO 14

1150 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 310.000 31.000 -22.000 9.00 2,790.00

1151 05442003 900 GUARDRAIL END TREATMENT (REMOVE) EA 300.000 0.000 22.000 13.00 3,900.00

CO 14

1155 05452001 000 CRASH CUSH ATTEN (INSTL) EA 12,900.000 32.000 -16.000 16.00 206,400.00

1156 05452001 900 CRASH CUSH ATTEN (INSTL) EA 14,000.000 0.000 16.000 16.00 224,000.00

CO 14

1160 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 2,500.000 42.000 -25.000 17.00 42,500.00

1161 05452002 900 CRASH CUSH ATTEN (MOVE & RESET) EA 3,450.000 0.000 25.000 54.00 186,300.00

CO 14

1166 05452003 900 CRASH CUSH ATTEN (REMOVE) EA 1,200.000 0.000 21.000 21.00 25,200.00

CO 14

1171 06132008 902 HI MST IL POLE (175 FT) (100 MPH) EA 34,110.000 0.000 22.000 20.00 682,200.00

CO 14

1176 06142002 900 HI MST IL ASM(12-400 WATT)(ASYM)(TY B) EA 22,120.000 0.000 22.000 15.00 331,800.00

CO 14

1181 06182022 900 CONDT (PVC) (SCHD 40) (3") LF 8.000 0.000 57,366.000 67,924.00 543,392.00

CO 14

1186 06182023 900 CONDT (PVC) (SCHD 40) (3") (BORE) LF 15.000 0.000 21,612.000 22,340.00 335,100.00

CO 14

1191 06182032 900 CONDT (PVC) (SCHD 80) (1 1/4") LF 7.000 0.000 875.000 1,120.00 7,840.00

CO 14

1195 06182034 000 CONDT (PVC) (SCHD 80) (2") LF 8.200 20,689.000 -19,089.000 1,600.00 13,120.00

1196 06182034 900 CONDT (PVC) (SCHD 80) (2") LF 5.100 0.000 21,704.000 26,080.00 133,008.00

CO 14

1200 06182035 000 CONDT (PVC) (SCHD 80) (2") (BORE) LF 12.900 2,090.000 -1,980.000 110.00 1,419.00

1201 06182035 900 CONDT (PVC) (SCHD 80) (2") (BORE) LF 11.300 0.000 2,245.000 3,296.00 37,244.80

CO 14

1206 06182038 900 CONDT (PVC) (SCHD 80) (3") LF 6.500 0.000 12,807.000 7,763.00 50,459.50

CO 14

1211 06182039 900 CONDT (PVC) (SCHD 80) (3") (BORE) LF 12.700 0.000 3,111.000 4,348.00 55,219.60

CO 14

1216 06182040 900 CONDT (PVC) (SCHD 80) (4") LF 23.300 0.000 90.000 42.00 978.60

CO 14

1221 06182044 900 CONDT (RM) (3/4") LF 9.000 0.000 2,580.000 2,345.00 21,105.00

CO 14

Page 18: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1226 06182052 900 CONDT (RM) (2") LF 28.400 0.000 1,275.000 411.00 11,672.40

CO 14

1231 06182056 900 CONDT (RM) (3") LF 40.750 0.000 1,555.000 1,299.00 52,934.25

CO 14

1242 06202003 ELEC CONDR (NO. 2) BARE LF 1.700 0.000 1,735.000 1,735.00 2,949.50

CO 32 - Roadway Illumination Revisions

1246 06202004 901 ELEC CONDR (NO. 2) INSULATED LF 2.600 0.000 12,124.000 11,008.00 28,620.80

CO 14

1251 06202007 901 ELEC CONDR (NO. 4) BARE LF 1.500 0.000 5,250.000 3,241.00 4,861.50

CO 14

1256 06202008 901 ELEC CONDR (NO. 4) INSULATED LF 1.650 0.000 11,070.000 7,252.00 11,965.80

CO 14

1260 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.310 20,224.000 -19,824.000 400.00 524.00

1261 06202009 901 ELEC CONDR (NO. 6) BARE LF 1.050 0.000 19,989.000 7,706.00 8,091.30

CO 14

1265 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.450 8,100.000 -7,300.000 800.00 1,160.00

1266 06202010 901 ELEC CONDR (NO. 6) INSULATED LF 1.200 0.000 7,630.000 5,425.00 6,510.00

CO 14

1271 06202011 901 ELEC CONDR (NO. 8) BARE LF 0.850 0.000 11,285.000 7,570.00 6,434.50

CO 14

1276 06202012 901 ELEC CONDR (NO. 8) INSULATED LF 0.950 0.000 31,760.000 18,200.00 17,290.00

CO 14

1281 06202016 901 ELEC CONDR (NO.12) INSULATED LF 0.700 0.000 10,365.000 9,615.00 6,730.50

CO 14

1286 06202019 901 ELEC CONDR (NO.1/0) BARE LF 3.900 0.000 2,714.000 1,225.00 4,777.50

CO 14

1291 06202020 901 ELEC CONDR (NO.1/0) INSULATED LF 4.200 0.000 7,968.000 2,290.00 9,618.00

CO 14

1296 06202025 901 ELEC CONDR (NO.4/0) BARE LF 5.000 0.000 3,024.000 1,710.00 8,550.00

CO 14

1301 06202026 901 ELEC CONDR (NO.4/0) INSULATED LF 6.000 0.000 6,048.000 3,420.00 20,520.00

CO 14

1305 06242002 014 GROUND BOX TY 1 (122422) W/APRON EA 1,000.000 23.000 -20.000 3.00 3,000.00

1306 06242002 914 GROUND BOX TY 1 (122422) W/APRON EA 1,310.000 0.000 20.000 16.00 20,960.00

CO 14

1311 06242004 914 GROUND BOX TY 2 (243636) W/APRON EA 1,440.000 0.000 86.000 88.00 126,720.00

CO 14

1316 06242014 914 GROUND BOX TY D (162922) W/APRON EA 583.000 0.000 208.000 199.00 116,017.00

CO 14

1321 06282039 903 ELC SRV TY A 240/480 100 (SS)SS(E)GC(U) EA 4,870.000 0.000 7.000 7.00 34,090.00

CO 14

1326 06282100 903 ELC SRV TY D 120/240 070 (NS)SS(E)SP(O) EA 2,860.000 0.000 4.000 4.00 11,440.00

CO 14

1330 06282125 003 ELC SRV TY D 120/240 100 (NS)SS(N)SP(O) EA 3,100.000 10.000 -8.500 1.50 4,650.00

Page 19: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1331 06282125 903 ELC SRV TY D 120/240 100 (NS)SS(N)SP(O) EA 2,170.000 0.000 8.500 8.00 17,360.00

CO 14

1336 06282158 903 REMOVE ELECTRICAL SERVICES EA 830.000 0.000 14.000 9.00 7,470.00

CO 14

1341 06362001 914 ALUMINUM SIGNS (TY A) SF 20.000 0.000 224.000 56.00 1,120.00

CO 14

1351 06362003 914 ALUMINUM SIGNS (TY O) SF 16.900 0.000 4,256.750 4,103.75 69,353.38

CO 14

1366 06442001 900 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 280.000 0.000 196.000 43.00 12,040.00

CO 14

1371 06442004 900 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 460.000 0.000 91.000 31.00 14,260.00

CO 14

1376 06442006 900 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 595.000 0.000 14.000 9.00 5,355.00

CO 14

1380 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 1,400.000 11.000 -11.000 4.00 5,600.00

1381 06442025 900 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 1,390.000 0.000 11.000 1.00 1,390.00

CO 14

1386 06442027 900 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 542.000 0.000 16.000 6.00 3,252.00

CO 14

1391 06442029 900 IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) EA 1,850.000 0.000 2.000 1.00 1,850.00

CO 14

1396 06442035 900 IN SM RD SN SUP&AM TYS80(1)SB(T) EA 545.000 0.000 17.000 5.00 2,725.00

CO 14

1406 06502036 900 INS OH SN SUP(35 FT CANT)(SPAN ONLY) EA 11,500.000 0.000 1.000 1.00 11,500.00

CO 14

1410 06502173 000 REMOVE OVERHD SIGN SUP EA 3,100.000 23.000 -7.000 16.00 49,600.00

1411 06502173 900 REMOVE OVERHD SIGN SUP EA 1,140.000 0.000 7.000 7.00 7,980.00

CO 14

1421 06502176 900 INS OH SN SUP (215 FT BRDG) EA 139,500.000 0.000 2.000 2.00 279,000.00

CO 14

1426 06502179 900 INS OH SN SUP (230 FT BRDG) EA 195,400.000 0.000 1.000 1.00 195,400.00

CO 14

1431 06502228 900 INS OH SN SUP (50 FT CANT)(SPAN ONLY) EA 18,740.000 0.000 3.000 3.00 56,220.00

CO 14

1445 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.150 10,560.000 0.000 12,770.00 1,915.50

1446 06622001 900 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.250 0.000 790.000 88,005.00 22,001.25

CO 14

1450 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.120 52,489.000 0.000 63,882.00 7,665.84

1451 06622004 900 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.250 0.000 6,607.000 246,904.00 61,726.00

CO 14

1455 06622005 000 WK ZN PAV MRK NON-REMOV (W) 6" (BRK) LF 0.170 8,270.000 -4,696.000 3,574.00 607.58

1460 06622008 000 WK ZN PAV MRK NON-REMOV (W) 6" (SLD) LF 0.170 29,995.000 -9,387.000 20,608.00 3,503.36

1465 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.400 6,348.000 -224.000 6,124.00 2,449.60

1466 06622012 900 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.500 0.000 224.000 23,754.00 11,877.00

CO 14

Page 20: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1470 06622013 000 WK ZN PAV MRK NON-REMOV (W) 12" (LNDP) LF 0.800 1,211.000 -1,031.000 180.00 144.00

1471 06622013 900 WK ZN PAV MRK NON-REMOV (W) 12" (LNDP) LF 1.000 0.000 1,031.000 1,041.00 1,041.00

CO 14

1475 06622014 000 WK ZN PAV MRK NON-REMOV (W) 12" (SLD) LF 0.790 1,948.000 0.000 3,106.00 2,453.74

1476 06622014 900 WK ZN PAV MRK NON-REMOV (W) 12" (SLD) LF 1.000 0.000 2,342.000 8,470.00 8,470.00

CO 14

1480 06622016 000 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 0.910 666.000 0.000 679.00 617.89

1481 06622016 900 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 2.550 0.000 587.000 1,424.00 3,631.20

CO 14

1485 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 50.300 15.000 0.000 50.00 2,515.00

1486 06622017 900 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 41.000 0.000 15.000 97.00 3,977.00

CO 14

1490 06622024 000 WK ZN PAV MRK NON-REMOV (W) (SYMBOL) EA 60.000 16.000 -3.000 13.00 780.00

1491 06622024 900 WK ZN PAV MRK NON-REMOV (W) (SYMBOL) EA 41.000 0.000 3.000 10.00 410.00

CO 14

1495 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 64.000 14.000 0.000 37.00 2,368.00

1496 06622027 900 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 56.250 0.000 14.000 60.00 3,375.00

CO 14

1500 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.130 37,905.000 0.000 61,726.00 8,024.38

1501 06622032 900 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 0.000 26,179.000 144,688.00 36,172.00

CO 14

1505 06622035 000 WK ZN PAV MRK NON-REMOV (Y) 6" (SLD) LF 0.200 14,985.000 -7,590.000 7,395.00 1,479.00

1511 06622056 900 WK ZN PAV MRK REMOV (REFL) TY II-C-R EA 4.100 0.000 829.000 2,086.00 8,552.60

CO 14

1515 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.500 65,955.000 -46,355.000 19,600.00 9,800.00

1516 06622064 900 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.650 0.000 46,355.000 59,870.00 38,915.50

CO 14

1520 06622065 000 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 1.020 1,919.000 1,787.000 132.00 134.64

1521 06622065 900 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 2.050 0.000 1,787.000 170.00 348.50

CO 14

1525 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.480 248,294.000 -123,672.000 124,622.00 59,818.56

1526 06622067 900 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.650 0.000 123,672.000 264,252.00 171,763.80

CO 14

1530 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 0.960 73,534.000 -65,287.000 8,247.00 7,917.12

1531 06622075 900 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.350 0.000 65,287.000 44,652.00 60,280.20

CO 14

1535 06622077 000 WK ZN PAV MRK REMOV (W) 12" (SLD) LF 1.750 2,571.000 0.000 3,473.00 6,077.75

1541 06622079 900 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 3.600 0.000 1,222.000 818.00 2,944.80

CO 14

1546 06622084 900 WK ZN PAV MRK REMOV (W) (ARROW) EA 179.000 0.000 68.000 35.00 6,265.00

CO 14

1550 06622085 000 WK ZN PAV MRK REMOV (W) (DBL ARROW) EA 330.000 74.000 -70.000 4.00 1,320.00

1551 06622085 900 WK ZN PAV MRK REMOV (W) (DBL ARROW) EA 256.000 0.000 70.000 45.00 11,520.00

CO 14

Page 21: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1556 06622094 900 WK ZN PAV MRK REMOV (W) (WORD) EA 205.000 0.000 49.000 21.00 4,305.00

CO 14

1560 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.460 224,870.000 -169,720.000 55,150.00 25,369.00

1561 06622099 900 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.650 0.000 169,720.000 187,383.00 121,798.95

CO 14

1605 06722015 034 REFL PAV MRKR TY II-A-A EA 4.570 177.000 -33.000 144.00 658.08

1610 06722017 034 REFL PAV MRKR TY II-C-R EA 3.320 4,437.000 -2,663.000 1,774.00 5,889.68

1611 06722017 934 REFL PAV MRKR TY II-C-R EA 4.100 0.000 2,663.000 2,680.00 10,988.00

CO 14

1615 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.460 116,864.000 0.000 121,391.00 55,839.86

1616 06772001 900 ELIM EXT PAV MRK & MRKS ( 4") LF 0.250 0.000 120,473.000 148,136.00 37,034.00

CO 14

1620 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 0.730 12,007.000 -9,094.000 2,913.00 2,126.49

1621 06772003 900 ELIM EXT PAV MRK & MRKS ( 8") LF 0.500 0.000 9,094.000 7,841.00 3,920.50

CO 14

1625 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.100 924.000 0.000 1,488.00 1,636.80

1626 06772005 900 ELIM EXT PAV MRK & MRKS (12") LF 0.750 0.000 936.000 1,840.00 1,380.00

CO 14

1630 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.520 544.000 -360.000 184.00 647.68

1635 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 73.000 9.000 0.000 10.00 730.00

1636 06772008 900 ELIM EXT PAV MRK & MRKS (ARROW) EA 35.750 0.000 1.000 14.00 500.50

CO 14

1640 06772009 000 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 114.000 31.000 -20.000 11.00 1,254.00

1641 06772009 900 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 56.250 0.000 20.000 6.00 337.50

CO 14

1645 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 87.000 5.000 0.000 10.00 870.00

1646 06772018 900 ELIM EXT PAV MRK & MRKS (WORD) EA 46.000 0.000 1.000 7.00 322.00

CO 14

1701 06802003 900 INSTALL HWY TRF SIG (SYSTEM) EA 31,720.000 0.000 4.000 0.85 26,962.00

CO 14

1705 06812001 002 TEMP TRAF SIGNALS EA 44,000.000 8.000 -4.000 4.00 176,000.00

1706 06812001 902 TEMP TRAF SIGNALS EA 58,600.000 0.000 4.000 3.95 231,470.00

CO 14

1711 06822001 903 BACK PLATE (12 IN) (3 SEC) EA 95.000 0.000 57.000 13.00 1,235.00

CO 14

1716 06822002 903 BACK PLATE (12 IN) (4 SEC) EA 110.000 0.000 6.000 2.00 220.00

CO 14

1721 06822021 903 VEH SIG SEC (12 IN) LED (HOUSING ONLY) EA 125.000 0.000 195.000 47.00 5,875.00

CO 14

1726 06822022 903 VEH SIG SEC (12 IN) LED (GRN ARW) EA 90.000 0.000 10.000 2.00 180.00

CO 14

1731 06822023 903 VEH SIG SEC (12 IN) LED (GRN) EA 90.000 0.000 53.000 13.00 1,170.00

CO 14

1736 06822024 903 VEH SIG SEC (12 IN) LED (YEL ARW) EA 85.000 0.000 10.000 2.00 170.00

CO 14

Page 22: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1741 06822025 903 VEH SIG SEC (12 IN) LED (YEL) EA 90.000 0.000 53.000 13.00 1,170.00

CO 14

1746 06822026 903 VEH SIG SEC (12 IN) LED (RED ARW) EA 82.000 0.000 16.000 4.00 328.00

CO 14

1751 06822027 903 VEH SIG SEC (12 IN) LED (RED) EA 82.000 0.000 53.000 13.00 1,066.00

CO 14

1756 06822043 903 PED SIG SEC (12")(2 IND)(HOUSING ONLY) EA 227.000 0.000 64.000 14.00 3,178.00

CO 14

1761 06842028 900 TRF SIG CBL (TY A) (14 AWG) ( 2 CONDR) LF 0.800 0.000 12,480.000 3,430.00 2,744.00

CO 14

1766 06842030 900 TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) LF 1.250 0.000 12,870.000 3,430.00 4,287.50

CO 14

1771 06842033 900 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.600 0.000 12,355.000 3,390.00 5,424.00

CO 14

1776 06842080 900 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 0.950 0.000 80,465.000 22,650.00 21,517.50

CO 14

1786 06862039 900 INS TRF SIG PL AM(S) 1 ARM (40') EA 6,090.000 0.000 2.000 2.00 12,180.00

CO 14

1806 06862163 900 INS TRF SIG PL AM(S) 2 ARM (44-36') EA 8,750.000 0.000 2.000 1.00 8,750.00

CO 14

1816 06862187 900 INS TRF SIG PL AM(S) 2 ARM (50-40') EA 13,400.000 0.000 1.000 1.00 13,400.00

CO 14

1826 06872001 904 PED POLE ASSEMBLY EA 1,180.000 0.000 61.000 16.00 18,880.00

CO 14

1831 06882002 900 VEH LP DETECT (SAWCUT) LF 7.900 0.000 17,200.000 4,077.00 32,208.30

CO 14

1835 07302113 009 FULL-WIDTH MOWING CYC 2,000.000 12.000 -11.000 1.00 2,000.00

1836 07302113 909 FULL-WIDTH MOWING CYC 2,780.000 0.000 11.000 5.00 13,900.00

CO 14

1840 07342002 002 LITTER REMOVAL CYC 1,600.000 12.000 -7.000 6.00 9,600.00

1841 07342002 902 LITTER REMOVAL CYC 1,480.000 0.000 7.000 24.00 35,520.00

CO 14

1845 07352001 001 DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) CYC 1,800.000 12.000 -4.000 9.00 16,200.00

1846 07352001 901 DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) CYC 1,480.000 0.000 4.000 27.00 39,960.00

CO 14

1850 07352003 001 DEBRIS REMOVAL (FRONTAGE ROADS) CYC 1,800.000 12.000 -4.000 9.00 16,200.00

1851 07352003 901 DEBRIS REMOVAL (FRONTAGE ROADS) CYC 1,480.000 0.000 4.000 29.00 42,920.00

CO 14

1855 07352005 001 DEBRIS REMOVAL (ENTRANCE/EXIT RAMPS) CYC 1,010.000 12.000 -4.000 9.00 9,090.00

1856 07352005 901 DEBRIS REMOVAL (ENTRANCE/EXIT RAMPS) CYC 1,480.000 0.000 4.000 26.00 38,480.00

CO 14

1860 07382001 001 CLEANING/SWEEPING (CENTER MEDIAN) CYC 1,600.000 44.000 -36.000 8.00 12,800.00

1861 07382001 901 CLEANING/SWEEPING (CENTER MEDIAN) CYC 1,280.000 0.000 36.000 32.00 40,960.00

CO 14

1865 07382003 001 CLEANING/SWEEPING (OUTSIDE MAIN LANE) CYC 1,600.000 44.000 -33.000 11.00 17,600.00

Page 23: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1866 07382003 901 CLEANING/SWEEPING (OUTSIDE MAIN LANE) CYC 1,280.000 0.000 33.000 33.00 42,240.00

CO 14

1870 07382005 001 CLEANING/SWEEPING (FRONTAGE ROAD) CYC 1,600.000 44.000 -35.000 9.00 14,400.00

1871 07382005 901 CLEANING/SWEEPING (FRONTAGE ROAD) CYC 1,280.000 0.000 35.000 36.00 46,080.00

CO 14

1875 07382007 001 CLEANING/SWEEPING (ENTRANCE/EXIT RAMP) CYC 790.000 44.000 -35.000 9.00 7,110.00

1876 07382007 901 CLEANING/SWEEPING (ENTRANCE/EXIT RAMP) CYC 1,280.000 0.000 35.000 33.00 42,240.00

CO 14

1886 11222001 901 ROCK FILTER DAMS (INSTALL) (TY 1) LF 28.700 0.000 500.000 147.00 4,218.90

CO 14

1895 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 16.400 3,813.000 -3,230.430 582.57 9,554.21

1896 11222016 901 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 24.100 0.000 3,230.430 4,337.69 104,538.23

CO 14

1901 11222019 901 CONSTRUCTION EXITS (REMOVE) SY 7.800 0.000 3,813.000 84.44 658.63

CO 14

1905 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.830 9,112.000 0.000 18,483.00 33,823.89

1906 11222037 901 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 4.000 0.000 9,112.000 43,415.00 173,660.00

CO 14

1910 11222047 001 BIOGRD EROSN CONT LOGS (8" DIA) INSTALL LF 3.000 3,833.000 -3,721.000 112.00 336.00

1911 11222047 901 BIOGRD EROSN CONT LOGS (8" DIA) INSTALL LF 7.500 0.000 3,721.000 1,193.00 8,947.50

CO 14

1916 11222048 901 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 9.750 0.000 19,765.000 243.00 2,369.25

CO 14

1926 11222057 901 TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

LF 2.000 0.000 9,112.000 26,663.20 53,326.40

CO 14

1941 30612001 900 FAST TRK CONC (CNT RNF HY STL)(12") SY 66.500 0.000 49,046.000 77,016.23 5,121,579.45

CO 14

1946 30612011 900 FST TRK CONC(CONT RNF HY STL)(DWY)(12") SY 118.000 0.000 2,010.000 3,238.83 382,181.71

CO 14

1950 32682029 000 D-GR HMA TY-C SAC-A PG76-22 TON 85.000 11,810.000 0.000 12,263.13 1,042,366.05

1955 32682047 000 D-GR HMA TY-D SAC-A PG76-22 TON 89.000 16,281.000 -15,101.160 1,179.84 105,005.76

1956 32682047 900 D-GR HMA TY-D SAC-A PG76-22 TON 84.000 0.000 14,209.160 8,958.76 752,535.84

CO 14

1961 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 0.000 20,715.280 20,715.28 20,715.28

CO 3

1962 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 0.000 13,982.250 13,982.25 13,982.25

CO 3

1971 45212001 900 TRENCH DRAIN LF 254.000 0.000 2,893.000 2,372.00 602,488.00

CO 14

1975 50502001 000 CONC TRAF BAR CONNECT HDWDR (PORT) EA 34.700 1,500.000 0.000 1,500.00 52,050.00

1980 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,400.000 4.000 -2.000 2.00 4,800.00

1981 60072001 900 REMOVING TRAFFIC SIGNALS EA 4,320.000 0.000 2.000 2.00 8,640.00

CO 14

Page 24: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1986 60102031 900 COMM CABLE (22 AWG)(6 PAIR) LF 1.500 0.000 26,266.000 7,300.00 10,950.00

CO 14

1991 60142010 900 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) LF 1.000 0.000 33,799.000 5,560.00 5,560.00

CO 14

1996 60142017 901 FIBER OPTIC CBL (SNGLE-MODE)(144 FIBER) LF 3.350 0.000 33,381.000 38,350.00 128,472.50

CO 14

2006 62662007 917 VIVDS TEMPORARY EA 17,780.000 0.000 4.000 4.00 71,120.00

CO 14

2071 66232001 900 MULTI-DUCT CONDUIT (PVC) LF 10.900 0.000 57,988.000 67,804.00 739,063.60

CO 14

2076 66232002 900 MULTI-DUCT CONDUIT (PVC)(BORED) LF 18.900 0.000 21,538.000 22,340.00 422,226.00

CO 14

2081 66232003 900 MULTI-DUCT CONDUIT (RMC) LF 69.250 0.000 1,194.000 1,314.00 90,994.50

CO 14

2085 68342002 002 PORTABLE CHANGEABLE MESSAGE SIGN EA 12,800.000 16.000 0.000 16.00 204,800.00

2101 82602001 900 LED COUNTDOWN PEDESTRIAN MODULE EA 207.000 0.000 64.000 14.00 2,898.00

CO 14

2116 87192001 900 REMOVE HIGH MAST ILLUMINATION POLES EA 2,830.000 0.000 28.000 28.00 79,240.00

CO 14

2121 87392001 900 CAMERA POLE STRUCTURE WITH CABINET EA 10,460.000 0.000 8.000 4.00 41,840.00

CO 14

2126 87772004 900 INS RD IL AM (U/P)(.15KW EQ)LED EA 935.000 0.000 64.000 64.00 59,840.00

CO 14

2131 87912002 900 INSTALL DMS (FOUNDATION MTD CABINET) EA 22,810.000 0.000 2.000 2.00 45,620.00

CO 14

2136 88212001 900 RADAR VEHICLE SENSING DEVICE EA 9,360.000 0.000 4.000 1.50 14,040.00

CO 14

2146 88612002 900 CTMS RELOCATION (HUB BLDG) EA 15,520.000 0.000 3.000 3.00 46,560.00

CO 14

2161 88612008 900 CTMS RELOCATION (DMS) EA 13,850.000 0.000 2.000 2.50 34,625.00

CO 14

2713 96012001 MATERIAL ON HAND DOL 1.000 1.000 0.000 548,543.39 548,543.39

2722 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 800,000.000 0.000 1,713,179.32 1,713,179.32

2851 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1.000 0.000 100,000.000 304,303.34 304,303.34

CO 7 REPAIR CCAS INCLUDING TRAFFIC CONTROL BY LS

2854 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 2,500.000 0.000 1.000 1.00 2,500.00

CO 14 REMEDIAL WORK FAIRBANKS BENT 3 COLUMN 1 BY LS

2855 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 31,600.000 0.000 1.000 1.00 31,600.00

CO 14 REMEDIAL WORK GESSNER BENT 3 COLUMN 1 BY LS

2856 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 10,080.000 0.000 1.000 1.00 10,080.00

CO 14 REMEDIAL WORK GESSNER BENT 3 COLUMN 2 BY LS

2857 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 5,000.000 0.000 1.000 1.00 5,000.00

CO 14 REMEDIAL WORK GESSNER BENT 2 COLUMN 1 BY LS

2858 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 5,000.000 0.000 1.000 1.00 5,000.00

CO 14 REMEDIAL WORK GESSNER BENT 2 COLUMN 2 BY LS

Page 25: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2859 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 2,770,000.000 0.000 1.000 1.00 2,770,000.00

CO 15 PHASING CHANGE PROJECT IMPACT COST BY LS

2860 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1,000,000.000 0.000 1.000 1.00 1,000,000.00

CO 15 LATENT DEFECTS WARRANTY COST BY LS

2861 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 2.330 0.000 13,400.000 13,400.00 31,222.00

CO 18 CLEAR & GRADE OFF-SITE BRIDGE BEAM STORAGE AREA BY SY

2862 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 10.280 0.000 13,400.000 13,400.00 137,752.00

CO 18 RECYCLED BASE OFF-SITE BRIDGE BEAM STORAGE AREA BY SY

2865 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 292.480 0.000 20.000 20.00 5,849.60

CO 24 EPOXY ANCHOR DOWELS BY EA

2868 96062003 FORCE ACCOUNT ID 3 DOL 2,494.210 0.000 1.000 1.00 2,494.21

CO 27 DRILL SHAFT CREW MOVE IN & MOVE OUT BY LS

2869 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 109.490 0.000 54.000 54.00 5,912.46

CO 27 EPOXY ANCHOR DOWELS BY EA

2871 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 4,503.750 0.000 1.000 1.00 4,503.75

CO 32 - Roadway Illumination Revisions

2872 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 4,518.300 0.000 1.000 1.00 4,518.30

CO #33 - Relocate Existing Storm Sewer

2876 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 28,717.680 0.000 1.000 1.00 28,717.68

Relocate Service Risers to Taco Cabana

2877 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 7,595.840 0.000 1.000 1.00 7,595.84

Relocate Existing Water Service (2")

2878 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 2,630.280 0.000 1.000 1.00 2,630.28

Exploratory Work 1 to Locate Gas Line

Category Subtotal $195,005,652.04

005009086PROJECT CONTROLRW 50-9-86

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2386 04002006 904 CUT & RESTORING PAV SY 49.750 0.000 1,396.000 1,062.05 52,836.99

CO 14

2396 04022001 900 TRENCH EXCAVATION PROTECTION LF 1.100 0.000 27,846.000 25,383.00 27,921.30

CO 14

2411 58932006 900 MANHOLES (SANITARY SEWER)(TY 1) EA 7,150.000 0.000 23.000 24.00 171,600.00

CO 14

2421 58932008 900 SANITARY SEWER (PVC)(C900)(8IN) LF 71.500 0.000 286.000 140.00 10,010.00

CO 14

2426 58932009 900 SANITARY SEWER (PVC)(C900)(10IN) LF 88.000 0.000 1,781.000 1,852.00 162,976.00

CO 14

2431 58932010 900 SANITARY SEWER (PVC)(C900)(12IN) LF 116.000 0.000 1,651.000 1,591.00 184,556.00

CO 14

2436 58932021 900. TIE EXIST SAN SEW TO PROP MANHOLE EA 715.000 0.000 11.000 22.00 15,730.00

CO 14

Page 26: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2441 58932023 900 ABANDON SANITARY SEWER (24IN) EA 4,950.000 0.000 3.000 3.00 14,850.00

CO 14

2446 58932025 900 CASING (STEEL)(SANITARY SEWER)(16") LF 138.000 0.000 1,372.000 100.00 13,800.00

CO 14

2451 58932031 900 SAN SWR (PVC)(C900)(2 IN) LF 38.500 0.000 607.000 635.00 24,447.50

CO 14

2456 58932033 900 SAN SWR (PVC)(C900)(15 IN) LF 138.000 0.000 934.000 966.00 133,308.00

CO 14

2461 58932034 900 SAN SWR (PVC)(C900)(24 IN) LF 165.000 0.000 473.000 488.00 80,520.00

CO 14

2471 59692018 900 WATER MAIN PIPE (PVC)(8IN)(C-900) LF 60.500 0.000 270.000 408.00 24,684.00

CO 14

2476 59692022 900 WATER MAIN PIPE (PVC)(12IN)(C-900) LF 88.000 0.000 21,290.000 20,033.00 1,762,904.00

CO 14

2481 59692033 900 CASING STEEL (20IN) LF 160.000 0.000 1,034.000 1,102.00 176,320.00

CO 14

2486 59692036 900 CASING STEEL (30IN) LF 231.000 0.000 520.000 70.00 16,170.00

CO 14

2487 59692037 CASING STEEL (36IN) LF 466.130 0.000 401.000 399.00 185,985.87

CO 30 - Re-align Sanitary Sewer Line

2491 59692041 900 CUT AND PLUG WATER MAIN (8IN) EA 1,320.000 0.000 7.000 5.00 6,600.00

CO 14

2496 59692043 900 CUT AND PLUG WATER MAIN (12IN) EA 1,650.000 0.000 17.000 39.00 64,350.00

CO 14

2501 59692045 900 CUT AND PLUG WATER MAIN (16IN) EA 2,200.000 0.000 5.000 3.00 6,600.00

CO 14

2506 59692075 900 WET CONNECTION (12IN) EA 2,040.000 0.000 24.000 28.00 57,120.00

CO 14

2511 59692077 900 WET CONNECTION (16IN) EA 2,420.000 0.000 9.000 2.00 4,840.00

CO 14

2516 59692080 900 REMOVING AND RELOCATING METER AND BOX EA 6,050.000 0.000 73.000 53.00 320,650.00

CO 14

2521 59692081 900 REMOVE AND RELOCATE WTR METER AND

VAULT

EA 27,500.000 0.000 9.000 13.00 357,500.00

CO 14

2526 59692085 900 FIRE HYDRANT EA 2,750.000 0.000 65.000 69.00 189,750.00

CO 14

2531 59692086 900 FIRE HYDRANT LEAD (6IN)(PVC) LF 46.250 0.000 350.000 489.00 22,616.26

CO 14

2536 59692089 900 REMOVING FIRE HYDRANT EA 605.000 0.000 43.000 32.00 19,360.00

CO 14

2541 59692093 900 GATE VALVE (8IN) EA 1,320.000 0.000 5.000 8.00 10,560.00

CO 14

2546 59692095 900 GATE VALVE (12IN) EA 1,820.000 0.000 31.000 36.00 65,520.00

CO 14

Page 27: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2551 59692096 900 GATE VALVE (16IN) EA 2,750.000 0.000 10.000 9.00 24,750.00

CO 14

2556 59692134 900 WET CONNECTION (8IN) EA 1,820.000 0.000 8.000 8.00 14,560.00

CO 14

2561 59692137 900 WATER MAIN PIPE (PVC)(16 IN)(C-900) LF 138.000 0.000 1,080.000 1,377.00 190,026.00

CO 14

2562 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 6,293.290 0.000 7.000 7.00 44,053.03

CO 13 RELOCATE ELECTRICAL SERVICES BY EA

Category Subtotal $4,457,474.95

005009087PROJECT CONTROLNH 2013(805)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2477 59692022 901 WATER MAIN PIPE (PVC)(12IN)(C-900) LF 202.970 0.000 323.000 542.00 110,009.74

CO 28

2482 59692033 901 CASING STEEL (20IN) LF 212.520 0.000 211.500 406.00 86,283.12

CO 28

2487 59692036 901 CASING STEEL (30IN) LF 220.300 0.000 207.760 130.00 28,639.00

CO 28

2563 59692137 901 WATER MAIN PIPE (PVC)(16 IN)(C-900) LF 335.740 0.000 194.760 190.00 63,790.60

CO 28

2726 04002006 904 CUT & RESTORING PAV SY 49.750 0.000 674.000 112.83 5,613.29

CO 14

2731 04022001 900 TRENCH EXCAVATION PROTECTION LF 1.100 0.000 9,070.000 9,070.00 9,977.00

CO 14

2741 58932006 900 MANHOLES (SANITARY SEWER)(TY 1) EA 7,150.000 0.000 3.000 3.00 21,450.00

CO 14

2746 58932008 900 SANITARY SEWER (PVC)(C900)(8IN) LF 71.500 0.000 669.000 460.00 32,890.00

CO 14

2751 58932021 900 TIE EXIST SAN SEW TO PROP MANHOLE EA 715.000 0.000 1.000 1.00 715.00

CO 14

2766 59692022 900 WATER MAIN PIPE (PVC)(12IN)(C-900) LF 88.000 0.000 6,310.000 6,657.00 585,816.00

CO 14

2776 59692033 900 CASING STEEL (20IN) LF 160.000 0.000 180.000 207.00 33,120.00

CO 14

2786 59692043 900 CUT AND PLUG WATER MAIN (12IN) EA 1,650.000 0.000 9.000 19.00 31,350.00

CO 14

2791 59692045 900 CUT AND PLUG WATER MAIN (16IN) EA 2,200.000 0.000 3.000 2.00 4,400.00

CO 14

2794 59692062 JCK TUN BOR OR AUG WTR MAIN(PVC)(12IN) LF 158.340 0.000 370.000 510.00 80,753.40

CO 31 - Revise 12 IN Water Line

2796 59692058 900 JCK TUN BOR OR AUG CSG(STL)(24IN) LF 259.000 0.000 330.000 636.00 164,724.00

CO 14

Page 28: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 60ESTIMATE 0065

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2801 59692075 900 WET CONNECTION (12IN) EA 2,040.000 0.000 13.000 12.00 24,480.00

CO 14

2806 59692077 900 WET CONNECTION (16IN) EA 2,420.000 0.000 3.000 2.00 4,840.00

CO 14

2811 59692080 900 REMOVING AND RELOCATING METER AND BOX EA 6,050.000 0.000 14.000 7.00 42,350.00

CO 14

2816 59692081 900 REMOVE AND RELOCATE WTR METER AND

VAULT

EA 27,500.000 0.000 3.000 5.00 137,500.00

CO 14

2821 59692085 900 FIRE HYDRANT EA 2,750.000 0.000 24.000 24.00 66,000.00

CO 14

2826 59692086 900 FIRE HYDRANT LEAD (6IN)(PVC) LF 46.250 0.000 155.000 158.50 7,330.65

CO 14

2829 59692088 REMOVE AND RELOCATE FIRE HYDRANT EA 3,735.640 0.000 4.000 4.00 14,942.56

CO 40

2831 59692089 900 REMOVING FIRE HYDRANT EA 605.000 0.000 17.000 13.00 7,865.00

CO 14

2836 59692095 900 GATE VALVE (12IN) EA 1,820.000 0.000 13.000 13.00 23,660.00

CO 14

2841 59692096 900 GATE VALVE (16IN) EA 2,750.000 0.000 8.000 7.00 19,250.00

CO 14

2842 59692120 SERV LINE(SHORT SIDE)(5/8IN TO 1IN) EA 1,570.890 0.000 25.000 22.00 34,559.58

CO 25

2843 59692121 SERV LINE(SHORT SIDE)(1-1/2IN TO 2IN) EA 2,186.540 0.000 37.000 65.00 142,125.10

CO 25

2853 59692137 900 WATER MAIN PIPE (PVC)(16 IN)(C-900) LF 138.000 0.000 1,150.000 1,000.00 138,000.00

CO 14

2870 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 1,593.670 0.000 9.000 10.00 15,936.70

CO 31 - Revise 12 IN Water Line

2876 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 10,124.300 0.000 1.000 1.00 10,124.30

Exploratory Work to Locate Utility Lines

Category Subtotal $1,948,495.04

005009070CM 2013(741)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

0075 01002001 002 PREPARING ROW AC 11,500.000 9.820 -9.820 0.000 0.00

0077 01002001 PREPARING ROW AC 9,888.490 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0095 01042017 000 REMOVING CONC (DRIVEWAYS) SY 2.920 5,746.000 -5,746.000 0.000 0.00

0101 01042023 900 REMOVING CONC (CTB) LF 3.750 0.000 36,131.000 0.000 0.00

CO 14

Page 29: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 60ESTIMATE 0065

0135 01052011 000 REMOVING STAB BASE AND ASPH PAV (2"-6") SY 1.290 16,197.000 -16,197.000 0.000 0.00

0146 01052021 900 REMOVING STAB BASE AND ASPH PAV (0-4") SY 1.550 0.000 79,741.500 0.000 0.00

CO 14

0150 01052022 000 REMOVING STAB BASE AND ASPH PAV (13") SY 2.090 329,141.000 -329,141.000 0.000 0.00

0160 01052096 000 REMOV STAB BASE AND ASPH PAV (0"-12") SY 2.320 13,435.000 -13,435.000 0.000 0.00

0172 01102002 EXCAVATION (CHANNEL) CY 40.220 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0175 01322005 000 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 4.090 2,931.000 -2,931.000 0.000 0.00

0176 01322005 900 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 8.200 0.000 3,161.000 0.000 0.00

CO 14

0177 01322005 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 24.490 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0195 01342004 000 BACKFILL (TY A OR B) STA 570.000 444.690 -444.690 0.000 0.00

0200 01612017 006 COMPOST MANUF TOPSOIL (BIP) (4") SY 1.510 124,987.000 -124,987.000 0.000 0.00

0201 01612017 906 COMPOST MANUF TOPSOIL (BIP) (4") SY 0.550 0.000 124,987.000 0.000 0.00

CO 14

0205 01612020 006 COMPOST MANUF TOPSOIL (BIP)(6") SY 5.480 137.000 -137.000 0.000 0.00

0206 01612020 906 COMPOST MANUF TOPSOIL (BIP)(6") SY 4.100 0.000 137.000 0.000 0.00

CO 14

0210 01622002 000 BLOCK SODDING SY 2.280 17,178.000 -17,178.000 0.000 0.00

0211 01622002 900 BLOCK SODDING SY 3.050 0.000 17,443.000 0.000 0.00

CO 14

0212 01622002 BLOCK SODDING SY 4.440 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0215 01622003 000 STRAW OR HAY MULCH SY 0.130 258,849.000 -258,849.000 0.000 0.00

0220 01642037 002 DRILL SEEDING (PERM) (URBAN) (SANDY) SY 0.090 74,699.000 -74,699.000 0.000 0.00

0221 01642037 902 DRILL SEEDING (PERM) (URBAN) (SANDY) SY 0.100 0.000 74,699.000 0.000 0.00

CO 14

0225 01642051 002 DRILL SEED (TEMP)(WARM OR COOL) SY 0.090 132,968.000 -132,968.000 0.000 0.00

0230 01642052 002 BROADCAST SEED (PERM)(SPECIAL MIX) SY 0.050 51,182.000 -51,182.000 0.000 0.00

0231 01642052 902 BROADCAST SEED (PERM)(SPECIAL MIX) SY 0.200 0.000 51,182.000 0.000 0.00

CO 14

0232 01642052 BROADCAST SEED (PERM)(SPECIAL MIX) SY 0.280 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0235 01662001 001 FERTILIZER AC 460.000 57.050 -57.050 0.000 0.00

0240 01682001 000 VEGETATIVE WATERING MG 13.700 6,843.700 -6,843.700 0.000 0.00

0241 01682001 900 VEGETATIVE WATERING MG 18.500 0.000 6,843.700 0.000 0.00

CO 14

0242 01682001 VEGETATIVE WATERING MG 119.030 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0245 02602006 003 LIME TRT (EXST MATL) (6") SY 1.370 490,345.000 -490,345.000 0.000 0.00

0250 02602012 003 LIME(HYD,COM OR QK)(SLRY)OR QK(DRY) TON 148.000 6,622.000 -6,622.000 0.000 0.00

0255 02762224 000 CEM TRT(PLNT MX) (CL N)(TY E)(GR 4)(6") SY 7.500 490,334.000 -490,334.000 0.000 0.00

0265 02922017 000 ASPHALT STAB BASE (GR 4)(PG 64) TON 45.700 37,244.000 -37,244.000 0.000 0.00

0270 03512012 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(2") SY 5.110 10,037.000 -10,037.000 0.000 0.00

0271 03512012 900 FLEXIBLE PAVEMENT STRUCTURE REPAIR(2") SY 13.700 0.000 10,037.000 0.000 0.00

CO 14

0275 03542017 000 PLAN & TEXT CONC PAV(0" TO 2") SY 1.020 2,312.000 -2,312.000 0.000 0.00

0276 03542017 900 PLAN & TEXT CONC PAV(0" TO 2") SY 6.750 0.000 2,312.000 0.000 0.00

CO 14

0280 03542037 000 PLANE CONC PAV(0" TO 2") SY 1.340 4,056.000 -4,056.000 0.000 0.00

0281 03542037 900 PLANE CONC PAV(0" TO 2") SY 8.550 0.000 4,056.000 0.000 0.00

Page 30: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 60ESTIMATE 0065

CO 14

0285 03602002 011 CONC PVMT (CONT REINF-CRCP)(9") SY 35.900 132,071.000 -132,071.000 0.000 0.00

0305 03602006 011 CONC PVMT (CONT REINF-CRCP)(13") SY 44.400 382,143.000 -382,143.000 0.000 0.00

0325 03612003 001 FULL-DEPTH REPAIR CRCP (10") SY 57.000 3,221.000 -3,221.000 0.000 0.00

0326 03612003 901 FULL-DEPTH REPAIR CRCP (10") SY 61.000 0.000 3,221.000 0.000 0.00

CO 14

0330 03682001 001 WIDE FLANGE PAVEMENT TERMINALS LF 340.000 2,811.490 -2,811.490 0.000 0.00

0340 04002003 004 STRUCT EXCAV (PIPE) CY 3.650 359.000 -359.000 0.000 0.00

0350 04002006 004 CUT & RESTORING PAV SY 32.900 819.000 -819.000 0.000 0.00

0360 04012001 000 FLOWABLE BACKFILL CY 101.000 4,767.000 -4,767.000 0.000 0.00

0375 04092002 000 PRESTR CONC PIL (18 IN SQ) LF 77.000 308.000 -308.000 0.000 0.00

0376 04092002 900 PRESTR CONC PIL (18 IN SQ) LF 130.000 0.000 0.000 0.000 0.00

CO 14

0380 04162002 001 DRILL SHAFT (24 IN) LF 55.000 6,696.000 -6,696.000 0.000 0.00

0392 04162004 DRILL SHAFT (36 IN) LF 193.050 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0410 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 116.000 16.000 -16.000 0.000 0.00

0411 04162018 901 DRILL SHAFT (SIGN MTS)(24 IN) LF 78.000 0.000 16.000 0.000 0.00

CO 14

0415 04162021 001 DRILL SHAFT (SIGN MTS)(42 IN) LF 220.000 462.000 -462.000 0.000 0.00

0420 04162026 001 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 450.000 45.000 -45.000 0.000 0.00

0421 04162026 901 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 525.000 0.000 45.000 0.000 0.00

CO 14

0425 04162027 001 DRILL SHAFT (HIGH MAST POLE)(66 IN) LF 560.000 1,047.000 -1,047.000 0.000 0.00

0430 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 270.000 92.000 -92.000 0.000 0.00

0435 04162033 001 DRILL SHAFT (TRF SIG POLE) (42 IN) LF 420.000 54.000 -54.000 0.000 0.00

0440 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 430.000 154.000 -154.000 0.000 0.00

0445 04162068 001 DRILL SHAFT (SIGN MTS)(60 IN) LF 460.000 582.000 -582.000 0.000 0.00

0455 04202004 002 CL C CONC (BENT) CY 590.000 706.500 -706.500 0.000 0.00

0465 04202010 002 CL C CONC (SIGN COLUMN) CY 720.000 366.200 -366.200 0.000 0.00

0470 04202013 002 CL C CONC (MISC) CY 550.000 3.800 -3.800 0.000 0.00

0471 04202013 902 CL C CONC (MISC) CY 1,640.000 0.000 0.000 0.000 0.00

CO 14

0475 04202019 002 CL C CONC (CAP) CY 1,300.000 131.000 -131.000 0.000 0.00

0480 04202050 002 CL F CONC (CAP) CY 550.000 2,999.300 -2,999.300 0.000 0.00

0490 04202060 002 CL B CONC (DITCH INTERCEPTOR STRUCTURE) EA 1,500.000 6.000 -6.000 0.000 0.00

0491 04202060 902 CL B CONC (DITCH INTERCEPTOR STRUCTURE) EA 2,370.000 0.000 6.000 0.000 0.00

CO 14

0495 04202117 002 CL C CONC (SIGN FOOTING) CY 570.000 146.000 -146.000 0.000 0.00

0500 04222001 000 REINF CONC SLAB SF 11.500 469,733.000 -469,733.000 0.000 0.00

0510 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 91.000 369.000 -369.000 0.000 0.00

0520 04252016 001 PRESTR CONC SLAB BEAM (4SB15) LF 121.000 4,031.990 -4,031.990 0.000 0.00

0525 04252017 001 PRESTR CONC SLAB BEAM (5SB15) LF 124.000 5,659.590 -5,659.590 0.000 0.00

0530 04252019 001 PRESTR CONC U-BEAM (U54) LF 128.000 15,661.720 -15,661.720 0.000 0.00

0535 04252068 001 PRESTR CONC GIRDER (TX54) LF 199.000 9,578.980 -9,578.980 0.000 0.00

0540 04292008 008 CNC STR REP (VERTICAL OR OVERHEAD) SF 47.500 49.000 -49.000 0.000 0.00

0541 04292008 908 CNC STR REP (VERTICAL OR OVERHEAD) SF 210.000 0.000 49.000 0.000 0.00

CO 14

0545 04302242 000 CL C CONC FOR EXT STR (CULV)(2-4'X6') LF 760.000 8.000 -8.000 0.000 0.00

0555 04322002 000 RIPRAP (CONC)(5 IN) CY 310.000 266.000 -152.100 0.000 0.00

0556 04322002 900 RIPRAP (CONC)(5 IN) CY 300.000 0.000 271.000 0.000 0.00

CO 14

Page 31: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 60ESTIMATE 0065

0560 04322019 000 RIPRAP (STONE PROTECTION)(12 IN) CY 114.000 790.000 -790.000 0.000 0.00

0565 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 169.000 6.000 -6.000 0.000 0.00

0566 04322021 900 RIPRAP (STONE PROTECTION)(18 IN) CY 546.000 0.000 6.000 0.000 0.00

CO 14

0570 04322038 000 RIPRAP (CONC) (CL A ) CY 330.000 3,320.000 -3,320.000 0.000 0.00

0575 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 350.000 470.000 -470.000 0.000 0.00

0580 04322066 000 RIPRAP (CONC)(CL B) CY 290.000 1,612.100 -1,612.100 0.000 0.00

0583 04322084 RIPRAP (CONC) (CL B) (4") CY 361.460 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

0585 04342024 003 ELASTOMERIC BEAR (SPECIAL) EA 1,700.000 168.000 -168.000 0.000 0.00

0590 04422003 016 STR STL (TUB GIRDER) LB 1.890 12,655,967.000 -12,655,967.000 0.000 0.00

0595 04422047 016 STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) LB 11.900 3,696.000 -3,696.000 0.000 0.00

0596 04422047 916 STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) LB 8.500 0.000 3,696.000 0.000 0.00

CO 14

0600 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 5.110 4,280.000 -4,280.000 0.000 0.00

0601 04422048 916 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 8.450 0.000 4,280.000 0.000 0.00

CO 14

0605 04502013 001 RAIL (TY SSTR) LF 27.400 35,196.000 -35,196.000 0.000 0.00

0610 04502025 001 RAIL (TY PR1) LF 91.000 538.000 -538.000 0.000 0.00

0615 04502080 001 RAIL (TY T221) LF 91.000 125.000 -125.000 0.000 0.00

0616 04502080 901 RAIL (TY T221) LF 130.000 0.000 125.000 0.000 0.00

CO 14

0620 04502120 001 RAIL (TY SSTR)(SPL) LF 38.400 3,768.000 -3,768.000 0.000 0.00

0625 04502124 001 RAIL (TY SSCB)(1) LF 41.100 2,196.000 -2,196.000 0.000 0.00

0626 04502124 901 RAIL (TY SSCB)(1) LF 46.750 0.000 2,196.000 0.000 0.00

CO 14

0630 04502161 001 RAIL (TY T223) LF 59.000 575.500 -575.500 0.000 0.00

0635 04502166 001 RAIL (TY C223) LF 78.000 575.500 -575.500 0.000 0.00

0640 04542001 003 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 78.000 4,757.000 -4,757.000 0.000 0.00

0645 04602004 000 CMP (GAL STL 24 IN) LF 32.000 356.000 -356.000 0.000 0.00

0646 04602004 900 CMP (GAL STL 24 IN) LF 54.000 0.000 356.000 0.000 0.00

CO 14

0650 04602123 000 CMP (GAL STL 84 IN) LF 148.000 24.000 -24.000 0.000 0.00

0655 04622002 015 CONC BOX CULV (3 FT X 3 FT) LF 169.000 651.000 -651.000 0.000 0.00

0660 04622004 015 CONC BOX CULV (4 FT X 3 FT) LF 194.000 2,284.000 -2,284.000 0.000 0.00

0665 04622007 015 CONC BOX CULV (5 FT X 3 FT) LF 260.000 1,698.000 -1,698.000 0.000 0.00

0670 04622008 015 CONC BOX CULV (5 FT X 4 FT) LF 280.000 128.000 -128.000 0.000 0.00

0671 04622008 915 CONC BOX CULV (5 FT X 4 FT) LF 256.000 0.000 128.000 0.000 0.00

CO 14

0675 04622009 015 CONC BOX CULV (5 FT X 5 FT) LF 290.000 1,231.000 -1,231.000 0.000 0.00

0680 04622010 015 CONC BOX CULV (6 FT X 3 FT) LF 280.000 1,218.000 -1,218.000 0.000 0.00

0685 04622011 015 CONC BOX CULV (6 FT X 4 FT) LF 300.000 1,529.000 -1,529.000 0.000 0.00

0690 04622020 015 CONC BOX CULV (8 FT X 5 FT) LF 430.000 3,218.000 -3,218.000 0.000 0.00

0695 04622021 015 CONC BOX CULV (8 FT X 6 FT) LF 450.000 330.000 -330.000 0.000 0.00

0700 04622024 015 CONC BOX CULV (9 FT X 5 FT) LF 500.000 285.000 -285.000 0.000 0.00

0705 04622029 015 CONC BOX CULV (10 FT X 5 FT) LF 600.000 410.000 -410.000 0.000 0.00

0710 04622030 015 CONC BOX CULV (10 FT X 6 FT) LF 650.000 213.000 -213.000 0.000 0.00

0715 04622044 015 CONC BOX CULV (14 FT X 10 FT) LF 1,100.000 52.000 -52.000 0.000 0.00

0720 04622074 015 CONC BOX CULV (12 FT X 10 FT) LF 1,200.000 26.000 -26.000 0.000 0.00

0725 04642001 006 RC PIPE (CL III)(12 IN) LF 27.400 208.000 -208.000 0.000 0.00

0730 04642002 006 RC PIPE (CL III)(15 IN) LF 30.600 13.000 -13.000 0.000 0.00

0745 04642007 006 RC PIPE (CL III)(30 IN) LF 57.000 7,850.000 -7,850.000 0.000 0.00

Page 32: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 60ESTIMATE 0065

0750 04642009 006 RC PIPE (CL III)(36 IN) LF 75.000 4,885.000 -4,885.000 0.000 0.00

0765 04642012 006 RC PIPE (CL III)(54 IN) LF 161.000 1,474.000 -1,474.000 0.000 0.00

0770 04642013 006 RC PIPE (CL III)(60 IN) LF 192.000 484.000 -484.000 0.000 0.00

0775 04652001 001 INLET (COMPL)(TY C) EA 3,000.000 25.000 -25.000 0.000 0.00

0780 04652003 001 INLET (COMPL)(TY H) EA 2,400.000 1.000 -1.000 0.000 0.00

0790 04652007 001 INLET EXT (TY C) EA 1,400.000 4.000 -4.000 0.000 0.00

0795 04652010 001 INLET (COMPL)(TY AAD) EA 3,700.000 1.000 -1.000 0.000 0.00

0805 04652013 001 MANH (COMPL)(TY A) EA 5,700.000 10.000 -10.000 0.000 0.00

0810 04652091 001 MANH (COMPL)(JUNCT BOX)(SPL) EA 33,000.000 8.000 -8.000 0.000 0.00

0815 04652098 001 INLET (COMPL)(TY C1) EA 3,200.000 95.000 -95.000 0.000 0.00

0820 04652099 001 INLET (COMPL)(TY C1)(STAGE II) EA 2,000.000 28.000 -28.000 0.000 0.00

0830 04652179 001 INLET (COMPL)(TY AZR) 1 GRATE EA 4,800.000 22.000 -22.000 0.000 0.00

0840 04652229 001 INLET EXT (TY C1) EA 780.000 88.000 -88.000 0.000 0.00

0846 04652255 901 INLET (COMP)(TY AZ2G) EA 4,760.000 0.000 8.000 0.000 0.00

CO 14

0855 04652342 001 INLET (COMPL)(TY A)(SPL) EA 4,600.000 16.000 -16.000 0.000 0.00

0860 04652468 001 INLET (COMPL)(TY C1)(MOD) EA 3,400.000 14.000 -14.000 0.000 0.00

0865 04652589 001 INLET (COMPL) (BRIDGE DECK DRAIN)) EA 5,500.000 4.000 -4.000 0.000 0.00

0870 04652766 001 INLET (COMPL)(TY AZ)(SPL) EA 3,300.000 130.000 -130.000 0.000 0.00

0871 04652766 901 INLET (COMPL)(TY AZ)(SPL) EA 3,610.000 0.000 130.000 0.000 0.00

CO 14

0875 04652767 001 INLET (COMPL)(TY AZ 2G)(SPL) EA 6,500.000 6.000 -6.000 0.000 0.00

0876 04652767 901 INLET (COMPL)(TY AZ 2G)(SPL) EA 4,770.000 0.000 6.000 0.000 0.00

CO 14

0880 04662010 000 WINGWALL (SW-0)(HW=8 FT) EA 6,600.000 2.000 -2.000 0.000 0.00

0885 04662332 000 WINGWALL (PW-1)(HW=9 FT) EA 7,800.000 1.000 -1.000 0.000 0.00

0890 04662333 000 WINGWALL (PW-1)(HW=10 FT) EA 11,000.000 1.000 -1.000 0.000 0.00

0895 04662336 000 WINGWALL (PW-1)(HW=13 FT) EA 13,700.000 1.000 -1.000 0.000 0.00

0900 04662339 000 WINGWALL (PW-1)(HW=16 FT) EA 14,600.000 1.000 -1.000 0.000 0.00

0905 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 1,100.000 2.000 -2.000 0.000 0.00

0910 04672292 000 SET (TY II)(36 IN)(RCP)(6:1)(P) EA 3,200.000 1.000 -1.000 0.000 0.00

0915 04672356 000 SET (TY II)(24 IN)(RCP)(3:1)(P) EA 1,400.000 44.000 -44.000 0.000 0.00

0916 04672356 900 SET (TY II)(24 IN)(RCP)(3:1)(P) EA 727.000 0.000 44.000 0.000 0.00

CO 14

0920 04712003 000 GRATE & FRAME EA 570.000 2.000 -2.000 0.000 0.00

0940 04812013 000 PVC PIPE (SCH 40)(8 IN) LF 59.000 99.000 -99.000 0.000 0.00

0955 04962006 000 REMOV STR (HEADWALL) EA 670.000 2.000 -2.000 0.000 0.00

0965 04962008 000 REMOV STR (BOX CULVERT) LF 14.300 499.000 -499.000 0.000 0.00

1005 05122035 002 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 3.650 13,260.000 -13,260.000 0.000 0.00

1010 05122036 002 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 3.650 900.000 -900.000 0.000 0.00

1011 05122036 902 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 3.450 0.000 900.000 0.000 0.00

CO 14

1015 05122058 002 PORT CTB (FUR & INST)(SNGL SLP)(TY J-J) LF 113.000 780.000 -780.000 0.000 0.00

1016 05122058 902 PORT CTB (FUR & INST)(SNGL SLP)(TY J-J) LF 51.750 0.000 0.000 0.000 0.00

CO 14

1030 05122061 002 PORT CTB (STKPL)(SNGL SLP)(TY J-J) LF 3.650 88,170.000 -88,170.000 0.000 0.00

1035 05142004 002 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 38.400 31,111.000 -31,111.000 0.000 0.00

1036 05142004 902 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 46.250 0.000 31,111.000 0.000 0.00

CO 14

1040 05282004 001 LANDSCAPE PAVERS SY 56.000 11,198.000 -11,198.000 0.000 0.00

1041 05282004 901 LANDSCAPE PAVERS SY 31.000 0.000 10,378.000 0.000 0.00

CO 14

Page 33: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 33 of 60ESTIMATE 0065

1045 05292004 000 CONC CURB & GUTTER (TY II) LF 40.200 534.000 -534.000 0.000 0.00

1046 05292004 900 CONC CURB & GUTTER (TY II) LF 20.000 0.000 534.000 0.000 0.00

CO 14

1050 05292005 000 CONC CURB (MONO) (TY I) LF 11.000 872.000 -872.000 0.000 0.00

1055 05292006 000 CONC CURB (MONO) (TY II) LF 6.400 83,934.000 -83,934.000 0.000 0.00

1060 05292007 000 CONC CURB (DOWEL) LF 3.650 942.000 -942.000 0.000 0.00

1061 05292007 900 CONC CURB (DOWEL) LF 12.000 0.000 942.000 0.000 0.00

CO 14

1065 05292070 000 CONCRETE CURB (TYPE U-TURN)(SPECIAL) LF 29.200 3,200.000 -3,200.000 0.000 0.00

1070 05302010 006 DRIVEWAYS (CONC) SY 41.100 5,655.000 -5,655.000 0.000 0.00

1075 05302011 006 DRIVEWAYS (ACP) SY 78.000 373.000 -373.000 0.000 0.00

1076 05302011 906 DRIVEWAYS (ACP) SY 14.700 0.000 373.000 0.000 0.00

CO 14

1080 05312005 000 CURB RAMPS (TY 1) EA 1,500.000 49.000 -49.000 0.000 0.00

1085 05312006 000 CURB RAMPS (TY 2) EA 2,300.000 1.000 -1.000 0.000 0.00

1090 05312010 000 CURB RAMPS (TY 7) EA 1,400.000 22.000 -22.000 0.000 0.00

1095 05312015 000 CONC SIDEWALKS (4") SY 32.000 21,025.000 -21,025.000 0.000 0.00

1100 05312017 000 CURB RAMPS (TY 21) EA 1,800.000 4.000 -4.000 0.000 0.00

1101 05312017 900 CURB RAMPS (TY 21) EA 700.000 0.000 4.000 0.000 0.00

CO 14

1105 05312041 000 CURB RAMPS (TY 10) EA 1,600.000 11.000 -11.000 0.000 0.00

1110 05402001 031 MTL W-BEAM GD FEN (TIM POST) LF 27.400 150.000 -150.000 0.000 0.00

1111 05402001 931 MTL W-BEAM GD FEN (TIM POST) LF 25.000 0.000 150.000 0.000 0.00

CO 14

1115 05402002 031 MTL W-BEAM GD FEN (STEEL POST) LF 47.300 137.500 -137.500 0.000 0.00

1116 05402002 931 MTL W-BEAM GD FEN (STEEL POST) LF 57.000 0.000 137.500 0.000 0.00

CO 14

1120 05402011 031 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 3,100.000 2.000 -2.000 0.000 0.00

1121 05402011 931 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 3,400.000 0.000 2.000 0.000 0.00

CO 14

1125 05402012 031 MTL BEAM GD FEN TRANS (TL2) EA 1,900.000 8.000 -8.000 0.000 0.00

1130 05402044 031 DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION EA 1,900.000 1.000 -1.000 0.000 0.00

1131 05402044 931C DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION EA 1,100.000 0.000 1.000 0.000 0.00

CO 14

1145 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,800.000 8.000 -8.000 0.000 0.00

1165 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 2,100.000 21.000 -21.000 0.000 0.00

1170 06132008 002 HI MST IL POLE (175 FT) (100 MPH) EA 45,000.000 22.000 -22.000 0.000 0.00

1175 06142002 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY B) EA 32,000.000 22.000 -22.000 0.000 0.00

1180 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 10.200 57,366.000 -57,366.000 0.000 0.00

1185 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 19.500 21,612.000 -21,612.000 0.000 0.00

1190 06182032 000 CONDT (PVC) (SCHD 80) (1 1/4") LF 28.600 875.000 -875.000 0.000 0.00

1205 06182038 000 CONDT (PVC) (SCHD 80) (3") LF 11.000 12,817.000 -12,817.000 0.000 0.00

1210 06182039 000 CONDT (PVC) (SCHD 80) (3") (BORE) LF 14.000 3,111.000 -3,111.000 0.000 0.00

1215 06182040 000 CONDT (PVC) (SCHD 80) (4") LF 22.300 90.000 -90.000 0.000 0.00

1220 06182044 000 CONDT (RM) (3/4") LF 13.000 2,580.000 -2,580.000 0.000 0.00

1225 06182052 000 CONDT (RM) (2") LF 16.300 1,275.000 -1,275.000 0.000 0.00

1230 06182056 000 CONDT (RM) (3") LF 30.200 1,555.000 -1,555.000 0.000 0.00

1235 06202001 001 ELEC CONDR (NO. 1) BARE LF 2.730 1,205.000 -1,205.000 0.000 0.00

1236 06202001 901 ELEC CONDR (NO. 1) BARE LF 4.000 0.000 1,205.000 0.000 0.00

CO 14

1240 06202002 001 ELEC CONDR (NO. 1) INSULATED LF 3.070 2,310.000 -2,310.000 0.000 0.00

1241 06202002 901 ELEC CONDR (NO. 1) INSULATED LF 4.250 0.000 2,310.000 0.000 0.00

Page 34: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 34 of 60ESTIMATE 0065

CO 14

1245 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 2.500 8,654.000 -8,654.000 0.000 0.00

1250 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.670 990.000 -990.000 0.000 0.00

1255 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.850 1,960.000 -1,960.000 0.000 0.00

1270 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.090 14,435.000 -14,435.000 0.000 0.00

1275 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.200 34,560.000 -34,560.000 0.000 0.00

1280 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.920 10,365.000 -10,365.000 0.000 0.00

1285 06202019 001 ELEC CONDR (NO.1/0) BARE LF 3.940 2,714.000 -2,714.000 0.000 0.00

1290 06202020 001 ELEC CONDR (NO.1/0) INSULATED LF 4.430 7,968.000 -7,968.000 0.000 0.00

1295 06202025 001 ELEC CONDR (NO.4/0) BARE LF 6.400 3,024.000 -3,024.000 0.000 0.00

1300 06202026 001 ELEC CONDR (NO.4/0) INSULATED LF 7.200 6,048.000 -6,048.000 0.000 0.00

1310 06242004 014 GROUND BOX TY 2 (243636) W/APRON EA 1,400.000 86.000 -86.000 0.000 0.00

1315 06242014 014 GROUND BOX TY D (162922) W/APRON EA 730.000 198.000 -198.000 0.000 0.00

1320 06282039 003 ELC SRV TY A 240/480 100 (SS)SS(E)GC(U) EA 5,500.000 7.000 -7.000 0.000 0.00

1325 06282100 003 ELC SRV TY D 120/240 070 (NS)SS(E)SP(O) EA 3,700.000 4.000 -4.000 0.000 0.00

1335 06282158 003 REMOVE ELECTRICAL SERVICES EA 210.000 14.000 -14.000 0.000 0.00

1340 06362001 014 ALUMINUM SIGNS (TY A) SF 20.000 224.000 -224.000 0.000 0.00

1345 06362002 014 ALUMINUM SIGNS (TY G) SF 21.500 216.000 -216.000 0.000 0.00

1346 06362002 914 ALUMINUM SIGNS (TY G) SF 19.400 0.000 216.000 0.000 0.00

CO 14

1350 06362003 014 ALUMINUM SIGNS (TY O) SF 21.200 4,256.750 -4,256.750 0.000 0.00

1355 06362006 014 REFURBISH ALUMINUM SIGNS (TY O) EA 1,800.000 1.000 -1.000 0.000 0.00

1356 06362006 914 REFURBISH ALUMINUM SIGNS (TY O) EA 3,700.000 0.000 1.000 0.000 0.00

CO 14

1360 06362009 014 REPLACE EXISTING ALUMINUM SIGNS (TY O) SF 35.300 175.500 -175.500 0.000 0.00

1361 06362009 914 REPLACE EXISTING ALUMINUM SIGNS (TY O) SF 21.400 0.000 175.500 0.000 0.00

CO 14

1365 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 280.000 196.000 -196.000 0.000 0.00

1370 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 400.000 91.000 -91.000 0.000 0.00

1375 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 580.000 14.000 -14.000 0.000 0.00

1385 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 580.000 16.000 -16.000 0.000 0.00

1390 06442029 000 IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) EA 870.000 2.000 -2.000 0.000 0.00

1395 06442035 000 IN SM RD SN SUP&AM TYS80(1)SB(T) EA 450.000 17.000 -17.000 0.000 0.00

1400 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 5.350 673.600 -673.600 0.000 0.00

1401 06472001 900 INSTALL LRSS (STRUCT STEEL) LB 3.100 0.000 673.600 0.000 0.00

CO 14

1405 06502036 000 INS OH SN SUP(35 FT CANT)(SPAN ONLY) EA 17,900.000 1.000 -1.000 0.000 0.00

1415 06502175 000 INS OH SN SUP (210 FT BRDG) EA 139,000.000 2.000 -2.000 0.000 0.00

1416 06502175 900 INS OH SN SUP (210 FT BRDG) EA 138,500.000 0.000 2.000 0.000 0.00

CO 14

1420 06502176 000 INS OH SN SUP (215 FT BRDG) EA 151,000.000 2.000 -2.000 0.000 0.00

1425 06502179 000 INS OH SN SUP (230 FT BRDG) EA 215,000.000 1.000 -1.000 0.000 0.00

1430 06502228 000 INS OH SN SUP (50 FT CANT)(SPAN ONLY) EA 23,000.000 3.000 -3.000 0.000 0.00

1435 06582258 006 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 29.700 457.000 -457.000 0.000 0.00

1436 06582258 906 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 15.000 0.000 457.000 0.000 0.00

CO 14

1440 06582278 006 INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) EA 16.400 514.000 -514.000 0.000 0.00

1441 06582278 906 INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) EA 18.000 0.000 514.000 0.000 0.00

CO 14

1456 06622005 900 WK ZN PAV MRK NON-REMOV (W) 6" (BRK) LF 0.350 0.000 4,696.000 0.000 0.00

CO 14

1461 06622008 900 WK ZN PAV MRK NON-REMOV (W) 6" (SLD) LF 0.350 0.000 9,387.000 0.000 0.00

Page 35: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 35 of 60ESTIMATE 0065

CO 14

1506 06622035 900 WK ZN PAV MRK NON-REMOV (Y) 6" (SLD) LF 0.350 0.000 7,590.000 0.000 0.00

CO 14

1510 06622056 000 WK ZN PAV MRK REMOV (REFL) TY II-C-R EA 4.570 829.000 -829.000 0.000 0.00

1536 06622077 900 WK ZN PAV MRK REMOV (W) 12" (SLD) LF 1.800 0.000 3,098.000 0.000 0.00

CO 14

1540 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 3.150 1,222.000 -1,222.000 0.000 0.00

1545 06622084 000 WK ZN PAV MRK REMOV (W) (ARROW) EA 183.000 68.000 -68.000 0.000 0.00

1555 06622094 000 WK ZN PAV MRK REMOV (W) (WORD) EA 203.000 49.000 -49.000 0.000 0.00

1565 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 1.830 300.000 -300.000 0.000 0.00

1566 06662155 900 REF PAV MRK TY II (W) 12" (SLD) LF 1.000 0.000 300.000 0.000 0.00

CO 14

1570 06662183 000 REF PAV MRK TY II (Y) 12" (SLD) LF 1.830 1,343.000 -1,343.000 0.000 0.00

1571 06662183 900 REF PAV MRK TY II (Y) 12" (SLD) LF 1.000 0.000 1,343.000 0.000 0.00

CO 14

1575 06682106 000 PREFAB PAV MRK TY C (W) (ARROW) EA 130.000 57.000 -57.000 0.000 0.00

1576 06682106 900 PREFAB PAV MRK TY C (W) (ARROW) EA 205.000 0.000 57.000 0.000 0.00

CO 14

1580 06682107 000 PREFAB PAV MRK TY C (W) (DBL ARROW) EA 290.000 21.000 -21.000 0.000 0.00

1581 06682107 900 PREFAB PAV MRK TY C (W) (DBL ARROW) EA 410.000 0.000 21.000 0.000 0.00

CO 14

1585 06682116 000 PREFAB PAV MRK TY C (W) (WORD) EA 220.000 55.000 -55.000 0.000 0.00

1586 06682116 900 PREFAB PAV MRK TY C (W) (WORD) EA 282.000 0.000 55.000 0.000 0.00

CO 14

1590 06682136 000 PREFAB PAV MRK (TY C)(MULTI)(SHIELD) EA 1,500.000 15.000 -15.000 0.000 0.00

1591 06682136 900 PREFAB PAV MRK (TY C)(MULTI)(SHIELD) EA 1,950.000 0.000 15.000 0.000 0.00

CO 14

1595 06682147 000 PREFAB PAV MRK TY C(W)(U/LT TRN ARROW) EA 330.000 11.000 -11.000 0.000 0.00

1596 06682147 900 PREFAB PAV MRK TY C(W)(U/LT TRN ARROW) EA 461.000 0.000 11.000 0.000 0.00

CO 14

1600 06722012 034 REFL PAV MRKR TY I-C EA 4.570 147.000 -147.000 0.000 0.00

1601 06722012 934 REFL PAV MRKR TY I-C EA 4.100 0.000 147.000 0.000 0.00

CO 14

1606 06722015 934 REFL PAV MRKR TY II-A-A EA 4.100 0.000 33.000 0.000 0.00

CO 14

1631 06772007 900 ELIM EXT PAV MRK & MRKS (24") LF 1.550 0.000 360.000 0.000 0.00

CO 14

1650 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.020 641,993.000 -641,993.000 0.000 0.00

1651 06782001 900 PAV SURF PREP FOR MRK ( 4") LF 0.020 0.000 641,993.000 0.000 0.00

CO 14

1655 06782002 000 PAV SURF PREP FOR MRK ( 6") LF 0.030 172,579.000 -172,579.000 0.000 0.00

1656 06782002 900 PAV SURF PREP FOR MRK ( 6") LF 0.050 0.000 172,579.000 0.000 0.00

CO 14

1660 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.050 103,770.000 -103,770.000 0.000 0.00

1661 06782003 900 PAV SURF PREP FOR MRK ( 8") LF 0.050 0.000 103,770.000 0.000 0.00

CO 14

1665 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.090 50,155.000 -50,155.000 0.000 0.00

1666 06782004 900 PAV SURF PREP FOR MRK (12") LF 0.100 0.000 50,155.000 0.000 0.00

CO 14

1670 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.180 4,922.000 -4,922.000 0.000 0.00

1671 06782006 900 PAV SURF PREP FOR MRK (24") LF 0.150 0.000 4,922.000 0.000 0.00

CO 14

Page 36: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 36 of 60ESTIMATE 0065

1675 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 1.830 125.000 -125.000 0.000 0.00

1676 06782007 900 PAV SURF PREP FOR MRK (ARROW) EA 1.250 0.000 125.000 0.000 0.00

CO 14

1680 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 5.480 95.000 -95.000 0.000 0.00

1681 06782008 900 PAV SURF PREP FOR MRK (DBL ARROW) EA 1.250 0.000 95.000 0.000 0.00

CO 14

1685 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 4.570 104.000 -104.000 0.000 0.00

1686 06782018 900 PAV SURF PREP FOR MRK (WORD) EA 1.250 0.000 104.000 0.000 0.00

CO 14

1690 06782025 000 PAV SURF PREP FOR MRKS (SHIELD) EA 45.700 15.000 -15.000 0.000 0.00

1691 06782025 900 PAV SURF PREP FOR MRKS (SHIELD) EA 2.450 0.000 15.000 0.000 0.00

CO 14

1695 06782048 000 PAV SURF PREP FOR MRK (U/LT ARROW) EA 91.000 11.000 -11.000 0.000 0.00

1696 06782048 900 PAV SURF PREP FOR MRK (U/LT ARROW) EA 1.250 0.000 11.000 0.000 0.00

CO 14

1700 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 30,000.000 4.000 -4.000 0.000 0.00

1710 06822001 003 BACK PLATE (12 IN) (3 SEC) EA 76.000 57.000 -57.000 0.000 0.00

1715 06822002 003 BACK PLATE (12 IN) (4 SEC) EA 80.000 6.000 -6.000 0.000 0.00

1720 06822021 003 VEH SIG SEC (12 IN) LED (HOUSING ONLY) EA 149.000 195.000 -195.000 0.000 0.00

1725 06822022 003 VEH SIG SEC (12 IN) LED (GRN ARW) EA 96.000 10.000 -10.000 0.000 0.00

1730 06822023 003 VEH SIG SEC (12 IN) LED (GRN) EA 98.000 53.000 -53.000 0.000 0.00

1735 06822024 003 VEH SIG SEC (12 IN) LED (YEL ARW) EA 92.000 10.000 -10.000 0.000 0.00

1740 06822025 003 VEH SIG SEC (12 IN) LED (YEL) EA 91.000 53.000 -53.000 0.000 0.00

1745 06822026 003 VEH SIG SEC (12 IN) LED (RED ARW) EA 85.000 16.000 -16.000 0.000 0.00

1750 06822027 003 VEH SIG SEC (12 IN) LED (RED) EA 83.000 53.000 -53.000 0.000 0.00

1755 06822043 003 PED SIG SEC (12")(2 IND)(HOUSING ONLY) EA 230.000 64.000 -64.000 0.000 0.00

1760 06842028 000 TRF SIG CBL (TY A) (14 AWG) ( 2 CONDR) LF 1.270 12,480.000 -12,480.000 0.000 0.00

1765 06842030 000 TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) LF 1.490 12,870.000 -12,870.000 0.000 0.00

1770 06842033 000 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.840 12,355.000 -12,355.000 0.000 0.00

1775 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 1.350 80,465.000 -80,465.000 0.000 0.00

1780 06862035 000 INS TRF SIG PL AM(S) 1 ARM (36') EA 7,700.000 2.000 -2.000 0.000 0.00

1781 06862035 900 INS TRF SIG PL AM(S) 1 ARM (36') EA 5,290.000 0.000 2.000 0.000 0.00

CO 14

1785 06862039 000 INS TRF SIG PL AM(S) 1 ARM (40') EA 8,700.000 2.000 -2.000 0.000 0.00

1790 06862043 000 INS TRF SIG PL AM(S) 1 ARM (44') EA 8,800.000 2.000 -2.000 0.000 0.00

1791 06862043 900 INS TRF SIG PL AM(S) 1 ARM (44') EA 6,100.000 0.000 2.000 0.000 0.00

CO 14

1795 06862051 000 INS TRF SIG PL AM(S) 1 ARM (50') EA 15,100.000 2.000 -2.000 0.000 0.00

1796 06862051 900 INS TRF SIG PL AM(S) 1 ARM (50') EA 10,950.000 0.000 2.000 0.000 0.00

CO 14

1800 06862143 000 INS TRF SIG PL AM(S) 2 ARM (40-36') EA 12,500.000 1.000 -1.000 0.000 0.00

1801 06862143 900 INS TRF SIG PL AM(S) 2 ARM (40-36') EA 8,700.000 0.000 1.000 0.000 0.00

CO 14

1805 06862163 000 INS TRF SIG PL AM(S) 2 ARM (44-36') EA 12,600.000 2.000 -2.000 0.000 0.00

1810 06862183 000 INS TRF SIG PL AM(S) 2 ARM (50-36') EA 18,500.000 2.000 -2.000 0.000 0.00

1811 06862183 900 INS TRF SIG PL AM(S) 2 ARM (50-36') EA 13,160.000 0.000 2.000 0.000 0.00

CO 14

1815 06862187 000 INS TRF SIG PL AM(S) 2 ARM (50-40') EA 18,700.000 1.000 -1.000 0.000 0.00

1820 06862191 000 INS TRF SIG PL AM(S) 2 ARM (50-44') EA 18,900.000 2.000 -2.000 0.000 0.00

1821 06862191 900 INS TRF SIG PL AM(S) 2 ARM (50-44') EA 13,460.000 0.000 2.000 0.000 0.00

CO 14

1825 06872001 004 PED POLE ASSEMBLY EA 1,300.000 61.000 -61.000 0.000 0.00

Page 37: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 37 of 60ESTIMATE 0065

1830 06882002 000 VEH LP DETECT (SAWCUT) LF 8.400 17,200.000 -17,200.000 0.000 0.00

1880 10162001 000 LOOSE AGGREGATE FOR GROUNDCOVER (TY I) CY 41.100 10,168.000 -10,168.000 0.000 0.00

1881 10162001 900 LOOSE AGGREGATE FOR GROUNDCOVER (TY I) CY 76.500 0.000 10,168.000 0.000 0.00

CO 14

1885 11222001 001 ROCK FILTER DAMS (INSTALL) (TY 1) LF 36.500 500.000 -500.000 0.000 0.00

1890 11222009 001 ROCK FILTER DAMS (REMOVE) LF 5.480 500.000 -500.000 0.000 0.00

1891 11222009 901 ROCK FILTER DAMS (REMOVE) LF 11.500 0.000 500.000 0.000 0.00

CO 14

1897 11222016 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 12.000 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

1900 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 5.480 3,813.000 -3,813.000 0.000 0.00

1902 11222019 CONSTRUCTION EXITS (REMOVE) SY 5.430 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

1912 11222047 BIOGRD EROSN CONT LOGS (8" DIA) INSTALL LF 3.630 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls

1915 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 3.480 19,765.000 -19,765.000 0.000 0.00

1920 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 0.320 23,598.000 -23,598.000 0.000 0.00

1921 11222056 901 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 1.550 0.000 23,598.000 0.000 0.00

CO 14

1925 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE REMOVE LF 0.460 9,112.000 -9,112.000 0.000 0.00

1930 11332001 000 FIBER OPTIC VIDEO DATA TRANSMITTER EA 800.000 8.000 -8.000 0.000 0.00

1931 11332001 900 FIBER OPTIC VIDEO DATA TRANSMITTER EA 955.000 0.000 8.000 0.000 0.00

CO 14

1935 11332002 000 FIBER OPTIC VIDEO DATA RECEIVER EA 800.000 7.000 -7.000 0.000 0.00

1936 11332002 900 FIBER OPTIC VIDEO DATA RECEIVER EA 955.000 0.000 7.000 0.000 0.00

CO 14

1940 30612001 000 FAST TRK CONC (CNT RNF HY STL)(12") SY 47.900 49,046.000 -49,046.000 0.000 0.00

1945 30612011 000 FST TRK CONC(CONT RNF HY STL)(DWY)(12") SY 60.000 2,010.000 -2,010.000 0.000 0.00

1951 32682029 900 D-GR HMA TY-C SAC-A PG76-22 TON 84.000 0.000 11,546.870 0.000 0.00

CO 14

1960 32682049 000 D-GR HMA TY-D PG76-22 TON 85.000 1,153.000 -1,153.000 0.000 0.00

1963 32682049 900 D-GR HMA TY-D PG76-22 TON 86.000 0.000 261.000 0.000 0.00

CO 14

1965 32742001 000 NEXT GEN CONC SURFACE GRIND OF CON PVT SY 5.100 359,685.000 -359,685.000 0.000 0.00

1966 32742001 900 NEXT GEN CONC SURFACE GRIND OF CON PVT SY 4.000 0.000 359,685.000 0.000 0.00

CO 14

1970 45212001 000 TRENCH DRAIN LF 200.000 2,893.000 -2,893.000 0.000 0.00

1976 50502001 900 CONC TRAF BAR CONNECT HDWDR (PORT) EA 48.750 0.000 150.000 0.000 0.00

CO 14

1985 60102031 000 COMM CABLE (22 AWG)(6 PAIR) LF 0.890 26,266.000 -26,266.000 0.000 0.00

1990 60142010 000 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) LF 0.890 33,799.000 -33,799.000 0.000 0.00

1995 60142017 000 FIBER OPTIC CBL (SNGLE-MODE)(144 FIBER) LF 2.100 33,381.000 -33,381.000 0.000 0.00

2000 61222001 000 RELOCATE HIGH MAST LIGHTING EA 7,100.000 1.000 -1.000 0.000 0.00

2001 61222001 900 RELOCATE HIGH MAST LIGHTING EA 10,490.000 0.000 1.000 0.000 0.00

CO 14

2005 62662007 017 VIVDS TEMPORARY EA 18,000.000 4.000 -4.000 0.000 0.00

2010 62782001 000 FIBER OPTIC RS-232 DATA MODEM (S/M) EA 850.000 14.000 -14.000 0.000 0.00

2011 62782001 900 FIBER OPTIC RS-232 DATA MODEM (S/M) EA 905.000 0.000 14.000 0.000 0.00

CO 14

2015 64732004 001 MULTIPOLYMER PAV MRK (W)(6")(SLD) LF 0.460 89,152.000 -89,152.000 0.000 0.00

2016 64732004 901 MULTIPOLYMER PAV MRK (W)(6")(SLD) LF 0.650 0.000 89,152.000 0.000 0.00

CO 14

Page 38: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 38 of 60ESTIMATE 0065

2020 64732005 001 MULTIPOLYMER PAV MRK (W)(6")(BRK) LF 0.510 13,930.000 -13,930.000 0.000 0.00

2021 64732005 901 MULTIPOLYMER PAV MRK (W)(6")(BRK) LF 0.650 0.000 13,930.000 0.000 0.00

CO 14

2025 64732006 001 MULTIPOLYMER PAV MRK (W)(6")(DOT) LF 3.650 540.000 -540.000 0.000 0.00

2026 64732006 901 MULTIPOLYMER PAV MRK (W)(6")(DOT) LF 1.550 0.000 540.000 0.000 0.00

CO 14

2030 64732007 001 MULTIPOLYMER PAV MRK (W)(8")(SLD) LF 0.910 26,447.000 -26,447.000 0.000 0.00

2031 64732007 901 MULTIPOLYMER PAV MRK (W)(8")(SLD) LF 1.350 0.000 26,447.000 0.000 0.00

CO 14

2035 64732009 001 MULTIPOLYMER PAV MRK (W)(12")(SLD) LF 1.920 12,476.000 -12,476.000 0.000 0.00

2036 64732009 901 MULTIPOLYMER PAV MRK (W)(12")(SLD) LF 3.050 0.000 12,476.000 0.000 0.00

CO 14

2040 64732010 001 MULTIPOLYMER PAV MRK (W)(12")(LNDP) LF 4.570 666.000 -666.000 0.000 0.00

2041 64732010 901 MULTIPOLYMER PAV MRK (W)(12")(LNDP) LF 3.050 0.000 666.000 0.000 0.00

CO 14

2045 64732014 001 MULTIPOLYMER PAV MRK (Y)(6")(SLD) LF 0.410 55,027.000 -55,027.000 0.000 0.00

2046 64732014 901 MULTIPOLYMER PAV MRK (Y)(6")(SLD) LF 0.650 0.000 55,027.000 0.000 0.00

CO 14

2050 64732018 001 MULTIPOLYMER PAV MRK (Y)(12")(SLD) LF 1.830 389.000 -389.000 0.000 0.00

2051 64732018 901 MULTIPOLYMER PAV MRK (Y)(12")(SLD) LF 3.050 0.000 389.000 0.000 0.00

CO 14

2055 64732020 001 MULTIPOLYMER PAV MRK (BLK)(6")(BRK) LF 0.460 13,930.000 -13,930.000 0.000 0.00

2056 64732020 901 MULTIPOLYMER PAV MRK (BLK)(6")(BRK) LF 0.850 0.000 13,930.000 0.000 0.00

CO 14

2060 64732021 001 MULTIPOLYMER PAV MRK (W)(24")(SLD) LF 4.350 2,011.000 -2,011.000 0.000 0.00

2061 64732021 901 MULTIPOLYMER PAV MRK (W)(24")(SLD) LF 6.150 0.000 2,011.000 0.000 0.00

CO 14

2065 64732022 001 MULTIPOLYMER PAV MRK (Y)(24")(SLD) LF 4.350 1,023.000 -1,023.000 0.000 0.00

2066 64732022 901 MULTIPOLYMER PAV MRK (Y)(24")(SLD) LF 6.150 0.000 1,023.000 0.000 0.00

CO 14

2070 66232001 000 MULTI-DUCT CONDUIT (PVC) LF 13.000 57,988.000 -57,988.000 0.000 0.00

2075 66232002 000 MULTI-DUCT CONDUIT (PVC)(BORED) LF 24.100 21,538.000 -21,538.000 0.000 0.00

2080 66232003 000 MULTI-DUCT CONDUIT (RMC) LF 60.000 1,194.000 -1,194.000 0.000 0.00

2086 68342002 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,240.000 0.000 1.000 0.000 0.00

CO 14

2090 69202001 000 CCTV FIELD EQUIPMENT EA 8,600.000 8.000 -8.000 0.000 0.00

2091 69202001 900 CCTV FIELD EQUIPMENT EA 10,500.000 0.000 8.000 0.000 0.00

CO 14

2095 69862017 000 PREFAB PV MK W/WNTY TY B(W)12"(BRK)CNST LF 6.400 32,170.000 -32,170.000 0.000 0.00

2096 69862017 900 PREFAB PV MK W/WNTY TY B(W)12"(BRK)CNST LF 9.450 0.000 32,170.000 0.000 0.00

CO 14

2100 82602001 000 LED COUNTDOWN PEDESTRIAN MODULE EA 250.000 64.000 -64.000 0.000 0.00

2105 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 7,300.000 4.000 -4.000 0.000 0.00

2106 83172001 900 BBU SYSTEM (EXTERNAL BATT CABINET) EA 7,030.000 0.000 4.000 0.000 0.00

CO 14

2110 83682003 000 CONDUIT (PREPARE) LF 1.070 4,257.000 -4,257.000 0.000 0.00

2111 83682003 900 CONDUIT (PREPARE) LF 0.550 0.000 4,257.000 0.000 0.00

CO 14

2115 87192001 000 REMOVE HIGH MAST ILLUMINATION POLES EA 2,900.000 28.000 -28.000 0.000 0.00

2120 87392001 000 CAMERA POLE STRUCTURE WITH CABINET EA 4,400.000 8.000 -8.000 0.000 0.00

2125 87772004 000 INS RD IL AM (U/P)(.15KW EQ)LED EA 990.000 64.000 -64.000 0.000 0.00

2130 87912002 000 INSTALL DMS (FOUNDATION MTD CABINET) EA 1,300.000 2.000 -2.000 0.000 0.00

Page 39: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 39 of 60ESTIMATE 0065

2135 88212001 000 RADAR VEHICLE SENSING DEVICE EA 8,500.000 4.000 -4.000 0.000 0.00

2140 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,100.000 64.000 -64.000 0.000 0.00

2141 88352001 900 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 775.000 0.000 64.000 0.000 0.00

CO 14

2145 88612002 000 CTMS RELOCATION (HUB BLDG) EA 7,400.000 3.000 -3.000 0.000 0.00

2150 88612004 000 CTMS RELOCATION (FIBER OPTIC CABLE) LF 1.780 220.000 -220.000 0.000 0.00

2151 88612004 900 CTMS RELOCATION (FIBER OPTIC CABLE) LF 13.400 0.000 220.000 0.000 0.00

CO 14

2155 88612005 000 CTMS RELOCATION (COMMUNICATION CABLE) LF 1.780 520.000 -520.000 0.000 0.00

2156 88612005 900 CTMS RELOCATION (COMMUNICATION CABLE) LF 1.500 0.000 520.000 0.000 0.00

CO 14

2160 88612008 000 CTMS RELOCATION (DMS) EA 15,300.000 2.000 -2.000 0.000 0.00

2714 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

2715 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1.000 0.000 0.000 0.00

2716 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1.000 0.000 0.000 0.00

2717 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 1.000 1.000 0.000 0.000 0.00

2718 96022610 PILING PAY ADJUSTMENT (BUILDUPS) DOL 1.000 1.000 0.000 0.000 0.00

2719 96022611 PILING PAY ADJUSTMENT (CUTOFFS) DOL 1.000 1.000 0.000 0.000 0.00

2720 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL -1.000 1.000 0.000 0.000 0.00

LANE CLOSURE ASSESSMENT FEE

2721 96052005 CALD CREDIT FOR EARLY COMPLETION DOL 1.000 2,000,000.000 0.000 0.000 0.00

NO FAULT EARLY COMPLETION BY 11/23/16

2723 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 195,000.000 0.000 0.000 0.00

2724 96062056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 15,400.000 0.000 0.000 0.00

2852 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 1,517.580 0.000 1.000 0.000 0.00

CO 8 INSTALL WORK ZONE SIGNS BY LS

2863 96062001 FORCE ACCOUNT ID 1 DOL 1.000 0.000 100,000.000 0.000 0.00

CO 19 UNLOAD & RELOAD BRIDGE BEAMS AT STORAGE AREA

2864 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 193.680 0.000 52.000 0.000 0.00

CO 23 MECHANICAL COUPLER BY EA

2867 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 1,694.020 0.000 6.000 0.000 0.00

CO 26 ELECTRICAL DISCONNECT/RECONNECT CHARGES BY EA

2873 96082020 000 UNIQUE CHANGE ORDER ITEM 20 DOL 3,000.990 0.000 0.000 0.000 0.00

Install Candle Stick Delineators

2875 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 114.530 0.000 1,755.000 0.000 0.00

CO 39, 15" Fast Track Concrete Pavement, DOL=SY

2879 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 250,000.000 0.000 0.000 0.000 0.00

Development of Revised TCP

2880 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 75,469.960 0.000 0.000 0.000 0.00

Reduced Production Rate

2881 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 83,178.440 0.000 0.000 0.000 0.00

Temporary CTMS Relocation

2882 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 27,388.470 0.000 0.000 0.000 0.00

CenterPoint Fees and Transformer Installation

2883 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 2,077.030 0.000 0.000 0.000 0.00

Emergency Repair of Guardrail End Treatments

2884 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 2,634.900 0.000 1.000 0.000 0.00

CO 49, Additional Traffic Control Signage, DOL=LS

2885 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 3,323,325.900 0.000 0.000 0.000 0.00

CO 51, PORT CTB (FUR & INST)(SNGL SLP)(TY J-J)(MOD) DOL=LS

2886 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 2,738.540 0.000 0.000 0.000 0.00

CO 52, Remove Concrete Slab at Outfall 15, DOL = LS

Page 40: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 40 of 60ESTIMATE 0065

2887 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 13,012.920 0.000 0.000 0.000 0.00

CO 57, Relocate Service Risers at 1085 NW Freeway

2888 96082034 UNIQUE CHANGE ORDER ITEM 34 DOL 676.470 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls, DOL = LF

2889 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 2,119.500 0.000 0.000 0.000 0.00

CO 58, Jersey Village Sound Walls, DOL = LF

2890 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 4,518.300 0.000 0.000 0.000 0.00

CO 59, REMOVE AND RELAY STORM SEWER, DOL = LS

2891 96082037 UNIQUE CHANGE ORDER ITEM 37 DOL 2,830.470 0.000 0.000 0.000 0.00

CO 60, Light Pole Relocate at Tidwell & Hollister, DOL = LS

2892 96082038 UNIQUE CHANGE ORDER ITEM 38 DOL 19,674.400 0.000 0.000 0.000 0.00

CO 61, Restock 5'x4' Conc Box Culv & Junct Box, DOL=LS

2893 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 15,720.040 0.000 0.000 0.000 0.00

CO 63, Connect Golden Corral Fire Line, DOL = LS

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

2866 96062002 FORCE ACCOUNT ID 2 DOL 9,985.100 0.000 1.000 0.000 0.00

CO 24 CL C CONC TIE BEAMS BY LS

0.00Category Subtotal

005009086RW 50-9-86PROJECT 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

2385 04002006 004 CUT & RESTORING PAV SY 32.900 1,396.000 -1,396.000 0.000 0.00

2390 04002008 004 CUT & RESTORING PAV (ASPH) SY 29.200 744.000 -744.000 0.000 0.00

2391 04002008 904 CUT & RESTORING PAV (ASPH) SY 14.400 0.000 744.000 0.000 0.00

CO 14

2395 04022001 000 TRENCH EXCAVATION PROTECTION LF 0.910 27,846.000 -27,846.000 0.000 0.00

2400 58932002 000 ABANDON SANITARY SEWER (8IN) EA 1,500.000 2.000 -2.000 0.000 0.00

2401 58932002 900 ABANDON SANITARY SEWER (8IN) EA 2,750.000 0.000 2.000 0.000 0.00

CO 14

2405 58932004 000 ABANDON SANITARY SEWER (10IN) EA 1,700.000 5.000 -5.000 0.000 0.00

2406 58932004 900 ABANDON SANITARY SEWER (10IN) EA 2,750.000 0.000 5.000 0.000 0.00

CO 14

2410 58932006 000 MANHOLES (SANITARY SEWER)(TY 1) EA 3,300.000 23.000 -23.000 0.000 0.00

2415 58932007 000 ADJUST MANHOLE (SANITARY SEWER) EA 910.000 2.000 -2.000 0.000 0.00

2416 58932007 900 ADJUST MANHOLE (SANITARY SEWER) EA 1,320.000 0.000 2.000 0.000 0.00

CO 14

2420 58932008 000 SANITARY SEWER (PVC)(C900)(8IN) LF 41.100 286.000 -286.000 0.000 0.00

2425 58932009 000 SANITARY SEWER (PVC)(C900)(10IN) LF 47.500 1,781.000 -1,781.000 0.000 0.00

2430 58932010 000 SANITARY SEWER (PVC)(C900)(12IN) LF 60.000 1,651.000 -1,651.000 0.000 0.00

2435 58932021 000 TIE EXIST SAN SEW TO PROP MANHOLE EA 1,100.000 11.000 -11.000 0.000 0.00

2440 58932023 000 ABANDON SANITARY SEWER (24IN) EA 4,400.000 3.000 -3.000 0.000 0.00

2445 58932025 000 CASING (STEEL)(SANITARY SEWER)(16") LF 87.000 1,372.000 -1,372.000 0.000 0.00

Page 41: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 41 of 60ESTIMATE 0065

2450 58932031 000 SAN SWR (PVC)(C900)(2 IN) LF 29.200 607.000 -607.000 0.000 0.00

2455 58932033 000 SAN SWR (PVC)(C900)(15 IN) LF 87.000 934.000 -934.000 0.000 0.00

2460 58932034 000 SAN SWR (PVC)(C900)(24 IN) LF 111.000 585.000 -585.000 0.000 0.00

2465 58932037 000 ABANDON SANITARY SEWER (2 IN) EA 1,400.000 2.000 -2.000 0.000 0.00

2466 58932037 900 ABANDON SANITARY SEWER (2 IN) EA 1,650.000 0.000 2.000 0.000 0.00

CO 14

2470 59692018 000 WATER MAIN PIPE (PVC)(8IN)(C-900) LF 59.000 270.000 -270.000 0.000 0.00

2475 59692022 000 WATER MAIN PIPE (PVC)(12IN)(C-900) LF 66.000 21,290.000 -21,290.000 0.000 0.00

2480 59692033 000 CASING STEEL (20IN) LF 114.000 1,034.000 -1,034.000 0.000 0.00

2485 59692036 000 CASING STEEL (30IN) LF 220.000 520.000 -520.000 0.000 0.00

2490 59692041 000 CUT AND PLUG WATER MAIN (8IN) EA 910.000 7.000 -7.000 0.000 0.00

2495 59692043 000 CUT AND PLUG WATER MAIN (12IN) EA 1,100.000 17.000 -17.000 0.000 0.00

2500 59692045 000 CUT AND PLUG WATER MAIN (16IN) EA 1,600.000 5.000 -5.000 0.000 0.00

2505 59692075 000 WET CONNECTION (12IN) EA 1,800.000 24.000 -24.000 0.000 0.00

2510 59692077 000 WET CONNECTION (16IN) EA 3,700.000 9.000 -9.000 0.000 0.00

2515 59692080 000 REMOVING AND RELOCATING METER AND BOX EA 1,200.000 73.000 -73.000 0.000 0.00

2520 59692081 000 REMOVE AND RELOCATE WTR METER AND VAULT EA 3,300.000 9.000 -9.000 0.000 0.00

2525 59692085 000 FIRE HYDRANT EA 4,100.000 66.000 -66.000 0.000 0.00

2530 59692086 000 FIRE HYDRANT LEAD (6IN)(PVC) LF 58.000 353.500 -353.500 0.000 0.00

2535 59692089 000 REMOVING FIRE HYDRANT EA 780.000 43.000 -43.000 0.000 0.00

2540 59692093 000 GATE VALVE (8IN) EA 1,500.000 5.000 -5.000 0.000 0.00

2545 59692095 000 GATE VALVE (12IN) EA 2,300.000 31.000 -31.000 0.000 0.00

2550 59692096 000 GATE VALVE (16IN) EA 3,300.000 10.000 -10.000 0.000 0.00

2555 59692134 000 WET CONNECTION (8IN) EA 2,900.000 8.000 -8.000 0.000 0.00

2560 59692137 000 WATER MAIN PIPE (PVC)(16 IN)(C-900) LF 132.000 1,080.000 -1,080.000 0.000 0.00

2829 59692088 REMOVE AND RELOCATE FIRE HYDRANT EA 5,634.600 0.000 0.000 0.000 0.00

0.00Category Subtotal

005009087NH 2013(805)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

2725 04002006 004 CUT & RESTORING PAV SY 32.900 674.000 -674.000 0.000 0.00

2730 04022001 000 TRENCH EXCAVATION PROTECTION LF 0.910 9,070.000 -9,070.000 0.000 0.00

2735 58932002 000 ABANDON SANITARY SEWER (8IN) EA 1,500.000 1.000 -1.000 0.000 0.00

2736 58932002 900 ABANDON SANITARY SEWER (8IN) EA 2,750.000 0.000 1.000 0.000 0.00

CO 14

2740 58932006 000 MANHOLES (SANITARY SEWER)(TY 1) EA 3,300.000 3.000 -3.000 0.000 0.00

2745 58932008 000 SANITARY SEWER (PVC)(C900)(8IN) LF 41.100 669.000 -669.000 0.000 0.00

2750 58932021 000 TIE EXIST SAN SEW TO PROP MANHOLE EA 1,100.000 1.000 -1.000 0.000 0.00

2755 58932035 000 ABANDON SAN SWR (4 IN) EA 5,700.000 2.000 -2.000 0.000 0.00

2756 58932035 900 ABANDON SAN SWR (4 IN) EA 1,650.000 0.000 2.000 0.000 0.00

CO 14

2760 59692009 000 WATER MAIN PIPE (DI)(12IN) LF 137.000 330.000 -330.000 0.000 0.00

2761 59692009 900 WATER MAIN PIPE (DI)(12IN) LF 110.000 0.000 0.000 0.000 0.00

CO 14

2765 59692022 000 WATER MAIN PIPE (PVC)(12IN)(C-900) LF 66.000 6,680.000 -6,680.000 0.000 0.00

2770 59692023 000 WATER MAIN PIPE (DI)(16IN) LF 210.000 210.000 -210.000 0.000 0.00

2771 59692023 900 WATER MAIN PIPE (DI)(16IN) LF 171.000 0.000 0.000 0.000 0.00

Page 42: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 42 of 60ESTIMATE 0065

CO 14

2775 59692033 000 CASING STEEL (20IN) LF 114.000 180.000 -180.000 0.000 0.00

2780 59692036 000 CASING STEEL (30IN) LF 220.000 314.000 -314.000 0.000 0.00

2781 59692036 900 CASING STEEL (30IN) LF 231.000 0.000 314.000 0.000 0.00

CO 14

2785 59692043 000 CUT AND PLUG WATER MAIN (12IN) EA 1,100.000 9.000 -9.000 0.000 0.00

2790 59692045 000 CUT AND PLUG WATER MAIN (16IN) EA 1,600.000 3.000 -3.000 0.000 0.00

2795 59692058 000 JCK TUN BOR OR AUG CSG(STL)(24IN) LF 183.000 330.000 -330.000 0.000 0.00

2800 59692075 000 WET CONNECTION (12IN) EA 1,800.000 13.000 -13.000 0.000 0.00

2805 59692077 000 WET CONNECTION (16IN) EA 3,700.000 3.000 -3.000 0.000 0.00

2810 59692080 000 REMOVING AND RELOCATING METER AND BOX EA 1,200.000 14.000 -14.000 0.000 0.00

2815 59692081 000 REMOVE AND RELOCATE WTR METER AND VAULT EA 3,300.000 3.000 -3.000 0.000 0.00

2820 59692085 000 FIRE HYDRANT EA 4,100.000 24.000 -24.000 0.000 0.00

2825 59692086 000 FIRE HYDRANT LEAD (6IN)(PVC) LF 58.000 155.000 -155.000 0.000 0.00

2830 59692089 000 REMOVING FIRE HYDRANT EA 780.000 17.000 -17.000 0.000 0.00

2835 59692095 000 GATE VALVE (12IN) EA 2,300.000 13.000 -13.000 0.000 0.00

2840 59692096 000 GATE VALVE (16IN) EA 3,300.000 8.000 -8.000 0.000 0.00

2845 59692128 000 AIR RELEASE VALVE (2IN) EA 750.000 3.000 -3.000 0.000 0.00

2846 59692128 900 AIR RELEASE VALVE (2IN) EA 2,310.000 0.000 3.000 0.000 0.00

CO 14

2850 59692137 000 WATER MAIN PIPE (PVC)(16 IN)(C-900) LF 132.000 1,150.000 -1,150.000 0.000 0.00

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $201,411,622.03

Page 43: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 43 of 60ESTIMATE 0065

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002001 902 AC 10,183.000PREPARING ROW 9.820 99,997.06 0.00

CO 14

01002001 002 AC 11,500.000PREPARING ROW 0.000 0.00 0.00

01002002 002 STA 1,700.000PREPARING ROW 62.750 106,675.00 225.92

01002002 STA 64,903.000PREPARING ROW 163.170 10,590,222.51 225.92

CO 14

01042001 000 SY 1.510REMOVING CONC (PAV) 42,533.160 64,225.07 409,320.00

01042001 900 SY 2.700REMOVING CONC (PAV) 359,757.105 971,344.18 409,320.00

CO 14

01042009 900 SY 1.950REMOVING CONC (RIPRAP) 22,024.580 42,947.93 33,049.00

CO 14

01042009 000 SY 2.740REMOVING CONC (RIPRAP) 5,296.790 14,513.20 33,049.00

01042017 900 SY 2.500REMOVING CONC (DRIVEWAYS) 5,894.349 14,735.88 0.00

CO 14

01042023 000 LF 3.520REMOVING CONC (CTB) 38,490.000 135,484.80 36,621.00

01042024 900 SY 4.500REMOVING CONC (RETAINING WALLS) 3,968.090 17,856.41 6,977.00

CO 14

01042024 000 SY 12.300REMOVING CONC (RETAINING WALLS) 3,817.950 46,960.79 6,977.00

01042029 000 LF 0.910REMOVING CONC (CURB OR CURB & GUTTER) 1,050.000 955.50 21,869.00

01042029 900 LF 1.000REMOVING CONC (CURB OR CURB & GUTTER) 14,135.360 14,135.36 21,869.00

CO 14

01042036 900 SY 2.000REMOVING CONC (SIDEWALK OR RAMP) 8,551.220 17,102.44 8,568.00

CO 14

01042036 000 SY 7.300REMOVING CONC (SIDEWALK OR RAMP) 16.787 122.54 8,568.00

01042037 000 LF 5.480REMOVE CONC (RAIL) 4,814.500 26,383.46 11,563.00

01042037 900 LF 6.500REMOVE CONC (RAIL) 5,998.900 38,992.85 11,563.00

CO 14

01042044 000 SY 9.100REMOVING CONC (FLUME) 26.000 236.60 109.00

01042044 900 SY 10.000REMOVING CONC (FLUME) 66.720 667.20 109.00

CO 14

01042054 000 LF 0.870REMOVING CONCRETE(MOW STRIP) 1,565.000 1,361.55 4,834.00

01042054 900 LF 2.000REMOVING CONCRETE(MOW STRIP) 2,205.000 4,410.00 4,834.00

CO 14

01052011 900 SY 2.500REMOVING STAB BASE AND ASPH PAV (2"-6") 16,197.000 40,492.52 0.00

CO 14

01052020 000 SY 1.810REMOVING STAB BASE & ASPH PAV (12") 10,556.950 19,108.08 180,537.00

01052020 900 SY 2.100REMOVING STAB BASE & ASPH PAV (12") 161,792.036 339,763.27 180,537.00

CO 14

01052021 000 SY 1.030REMOVING STAB BASE AND ASPH PAV (0-4") 1,633.500 1,682.51 81,375.00

01052022 900 SY 2.400REMOVING STAB BASE AND ASPH PAV (13") 329,141.000 789,938.39 0.00

CO 14

01052063 000 SY 0.770REMOVE STAB BASE AND ASPH PAV (1"-3") 40,732.571 31,364.09 107,365.00

01052063 900 SY 1.550REMOVE STAB BASE AND ASPH PAV (1"-3") 34,098.530 52,852.72 107,365.00

CO 14

Page 44: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 44 of 60ESTIMATE 0065

01052096 000 SY 2.320REMOV STAB BASE AND ASPH PAV (0"-12") 0.000 0.00 0.00

01052096 900 SY 2.500REMOV STAB BASE AND ASPH PAV (0"-12") 16,481.040 41,202.60 0.00

CO 14

01102001 000 CY 2.600EXCAVATION (ROADWAY) 35,982.750 93,555.15 96,328.00

01102001 900 CY 12.000EXCAVATION (ROADWAY) 60,195.200 722,342.40 96,328.00

CO 14

01102002 000 CY 5.230EXCAVATION (CHANNEL) 239.520 1,252.69 101,217.00

01102002 900 CY 7.200EXCAVATION (CHANNEL) 46,534.080 335,045.38 101,217.00

CO 14

01322006 000 CY 6.100EMBANKMENT (FINAL)(DENS CONT)(TY C) 54,411.110 331,907.77 418,103.00

01322006 900 CY 7.000EMBANKMENT (FINAL)(DENS CONT)(TY C) 356,480.300 2,495,362.10 418,103.00

CO 14

01322036 000 CY 27.500EMBANK(FINAL)(DC)(TY E)(CSBE) 361.100 9,930.25 30,614.00

01322036 900 CY 52.500EMBANK(FINAL)(DC)(TY E)(CSBE) 29,708.676 1,559,705.50 30,614.00

CO 14

01322037 900 CY 60.250EMB(FNL)(DC)(TYE)(CSBE)(RWALL FND IMPR 518.000 31,209.50 518.00

CO 14

01322037 000 CY 102.000EMB(FNL)(DC)(TYE)(CSBE)(RWALL FND IMPR 11,651.620 1,188,465.24 518.00

01342004 900 STA 220.000BACKFILL (TY A OR B) 48.525 10,675.50 0.00

CO 14

01622003 900 SY 0.150STRAW OR HAY MULCH 11,134.896 1,670.23 0.00

CO 14

01642051 902 SY 0.100DRILL SEED (TEMP)(WARM OR COOL) 11,134.886 1,113.49 0.00

CO 14

01662001 901 AC 474.000FERTILIZER 2.302 1,091.15 0.00

CO 14

02602006 903 SY 3.000LIME TRT (EXST MATL) (6") 425,813.233 1,277,439.69 0.00

CO 14

02602012 903 TON 158.000LIME(HYD,COM OR QK)(SLRY)OR QK(DRY) 5,822.925 920,022.14 0.00

CO 14

02762224 900 SY 6.850CEM TRT(PLNT MX) (CL N)(TY E)(GR 4)(6") 447,148.231 3,062,965.39 0.00

CO 14

02762238 SY 11.980CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(12") 45,591.691 546,188.44 0.00

CO 20

02922007 000 TON 50.300ASPHALT STAB BASE (GR 2)(PG 64) 3,570.380 179,590.11 52,551.00

02922007 900 TON 73.500ASPHALT STAB BASE (GR 2)(PG 64) 31,633.380 2,325,053.52 52,551.00

CO 14

02922017 900 TON 72.500ASPHALT STAB BASE (GR 4)(PG 64) 27,666.725 2,005,837.62 0.00

CO 14

03602002 911 SY 46.000CONC PVMT (CONT REINF-CRCP)(9") 105,263.068 4,842,101.13 0.00

CO 14

03602006 911 SY 61.250CONC PVMT (CONT REINF-CRCP)(13") 375,797.636 23,017,605.22 0.00

CO 14

03682001 901 LF 640.000WIDE FLANGE PAVEMENT TERMINALS 2,754.957 1,763,172.48 0.00

CO 14

04002001 904 CY 9.700STRUCT EXCAV 518.000 5,024.60 518.00

CO 14

04002001 004 CY 12.800STRUCT EXCAV 9,568.730 122,479.75 518.00

04002003 904 CY 10.700STRUCT EXCAV (PIPE) 467.300 5,000.11 0.00

CO 14

Page 45: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 45 of 60ESTIMATE 0065

04002005 004 CY 27.400CEM STABIL BKFL 1,680.528 46,046.46 49,164.00

04002005 904 CY 49.500CEM STABIL BKFL 37,893.940 1,875,750.04 49,164.00

CO 14

04002006 904 SY 49.750CUT & RESTORING PAV 2,750.110 136,817.98 0.00

CO 14

04002016 004 CY 27.400CEMENT STAB BACKFILL (INLET OR MH) 467.100 12,798.54 8,335.30

04002016 904 CY 45.000CEMENT STAB BACKFILL (INLET OR MH) 5,176.012 232,920.54 8,335.30

CO 14

04012001 900 CY 94.500FLOWABLE BACKFILL 219.510 20,743.70 0.00

CO 14

04022001 000 LF 0.910TRENCH EXCAVATION PROTECTION 3,226.000 2,935.66 52,181.00

04022001 900 LF 1.100TRENCH EXCAVATION PROTECTION 83,805.000 92,185.49 52,181.00

CO 14

04032001 000 SF 3.680TEMPORARY SPL SHORING 56,648.110 208,465.05 240,313.00

04032001 900 SF 16.100TEMPORARY SPL SHORING 184,020.010 2,962,722.16 240,313.00

CO 14

04162002 901 LF 54.000DRILL SHAFT (24 IN) 6,696.000 361,584.00 0.00

CO 14

04162003 901 LF 88.500DRILL SHAFT (30 IN) 10,931.000 967,393.50 12,319.00

CO 14

04162003 001 LF 89.000DRILL SHAFT (30 IN) 2,116.000 188,324.00 12,319.00

04162004 901 LF 111.000DRILL SHAFT (36 IN) 402.000 44,622.00 4,220.00

CO 14

04162004 001 LF 113.000DRILL SHAFT (36 IN) 815.000 92,095.00 4,220.00

04162005 901 LF 153.000DRILL SHAFT (42 IN) 2,692.000 411,876.00 2,876.00

CO 14

04162005 001 LF 165.000DRILL SHAFT (42 IN) 304.000 50,160.00 2,876.00

04162006 901 LF 345.000DRILL SHAFT (48 IN) 2,700.000 931,500.00 48.00

CO 14

04162006 001 LF 570.000DRILL SHAFT (48 IN) 568.000 323,760.00 48.00

04162012 901 LF 604.000DRILL SHAFT (84 IN) 1,229.000 742,316.00 1,338.00

CO 14

04162012 001 LF 690.000DRILL SHAFT (84 IN) 177.000 122,130.00 1,338.00

04162021 901 LF 262.000DRILL SHAFT (SIGN MTS)(42 IN) 462.000 121,044.00 0.00

CO 14

04162027 901 LF 610.000DRILL SHAFT (HIGH MAST POLE)(66 IN) 1,002.000 611,220.00 0.00

CO 14

04162032 901 LF 145.000DRILL SHAFT (TRF SIG POLE) (36 IN) 60.000 8,700.00 0.00

CO 14

04162033 901 LF 260.000DRILL SHAFT (TRF SIG POLE) (42 IN) 36.000 9,360.00 0.00

CO 14

04162034 901 LF 303.000DRILL SHAFT (TRF SIG POLE) (48 IN) 154.000 46,662.00 0.00

CO 14

04162068 901 LF 498.000DRILL SHAFT (SIGN MTS)(60 IN) 582.000 289,836.00 0.00

CO 14

04202003 002 CY 570.000CL C CONC (ABUT) 62.000 35,340.00 1,868.90

04202003 902 CY 593.000CL C CONC (ABUT) 1,828.600 1,084,359.80 1,868.90

CO 14

04202004 902 CY 761.000CL C CONC (BENT) 711.100 541,147.10 0.00

CO 14

Page 46: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 46 of 60ESTIMATE 0065

04202005 002 CY 480.000CL C CONC (FOOTING) 55.800 26,784.00 334.90

04202005 902 CY 505.000CL C CONC (FOOTING) 313.700 158,418.50 334.90

CO 14

04202010 902 CY 825.000CL C CONC (SIGN COLUMN) 366.200 302,115.00 0.00

CO 14

04202019 902 CY 906.000CL C CONC (CAP) 131.800 119,410.80 0.00

CO 14

04202050 902 CY 554.000CL F CONC (CAP) 2,997.250 1,660,476.50 0.00

CO 14

04202051 002 CY 580.000CL C CONC (COLUMN) 152.700 88,566.00 1,156.60

04202051 902 CY 750.000CL C CONC (COLUMN) 995.400 746,550.00 1,156.60

CO 14

04202117 902 CY 480.000CL C CONC (SIGN FOOTING) 146.000 70,080.00 0.00

CO 14

04222001 900 SF 13.200REINF CONC SLAB 469,734.000 6,200,488.80 0.00

CO 14

04232005 900 SF 9.100RETAINING WALL (TEMP WALL) 22,748.000 207,006.80 45,353.00

CO 14

04232005 000 SF 10.100RETAINING WALL (TEMP WALL) 8,227.000 83,092.70 45,353.00

04232012 900 SF 75.000RETAINING WALL (CAST-IN-PLACE) 297.000 22,275.00 0.00

CO 14

04232049 000 SF 23.800RET WALL (MSE)(VERTICAL SCHEME)(SPL) 61,120.360 1,454,664.56 250,307.00

04232049 900 SF 46.500RET WALL (MSE)(VERTICAL SCHEME)(SPL) 183,844.639 8,548,775.73 250,307.00

CO 14

04252016 901 LF 125.000PRESTR CONC SLAB BEAM (4SB15) 4,031.990 503,998.75 0.00

CO 14

04252017 901 LF 125.000PRESTR CONC SLAB BEAM (5SB15) 5,659.590 707,448.75 0.00

CO 14

04252019 901 LF 201.000PRESTR CONC U-BEAM (U54) 15,961.720 3,208,305.72 0.00

CO 14

04252068 901 LF 131.000PRESTR CONC GIRDER (TX54) 9,578.980 1,254,846.38 0.00

CO 14

04302242 900 LF 1,820.000CL C CONC FOR EXT STR (CULV)(2-4'X6') 8.000 14,560.00 0.00

CO 14

04322001 900 CY 290.000RIPRAP (CONC)(4 IN) 42.625 12,361.25 131.60

CO 14

04322001 000 CY 300.000RIPRAP (CONC)(4 IN) 12.600 3,780.00 131.60

04322019 900 CY 67.500RIPRAP (STONE PROTECTION)(12 IN) 692.287 46,729.38 0.00

CO 14

04322038 900 CY 290.000RIPRAP (CONC) (CL A ) 3,706.417 1,074,860.93 0.00

CO 14

04322039 900 CY 350.000RIPRAP (MOW STRIP)(4 IN) 350.320 122,612.00 0.00

CO 14

04322066 900 CY 275.000RIPRAP (CONC)(CL B) 1,446.115 397,681.65 0.00

CO 14

04342024 903 EA 2,040.000ELASTOMERIC BEAR (SPECIAL) 162.000 330,480.00 0.00

CO 14

04422003 916 LB 1.800STR STL (TUB GIRDER) 13,177,529.000 23,719,552.20 0.00

CO 14

04502013 901 LF 33.500RAIL (TY SSTR) 41,239.640 1,381,527.95 0.00

Page 47: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 47 of 60ESTIMATE 0065

CO 14

04502025 901 LF 94.000RAIL (TY PR1) 426.000 40,044.00 0.00

CO 14

04502120 901 LF 118.000RAIL (TY SSTR)(SPL) 3,170.680 374,140.24 0.00

CO 14

04502161 901 LF 78.250RAIL (TY T223) 575.500 45,032.88 0.00

CO 14

04502166 901 LF 106.000RAIL (TY C223) 575.500 61,003.00 0.00

CO 14

04542001 903 LF 74.500SEALED EXPANSION JOINT (4 IN)(SEJ-A) 4,757.000 354,396.50 0.00

CO 14

04602123 900 LF 344.000CMP (GAL STL 84 IN) 24.000 8,256.00 0.00

CO 14

04622002 915 LF 135.000CONC BOX CULV (3 FT X 3 FT) 651.000 87,885.00 0.00

CO 14

04622004 915 LF 171.000CONC BOX CULV (4 FT X 3 FT) 2,284.000 390,564.00 0.00

CO 14

04622007 915 LF 243.000CONC BOX CULV (5 FT X 3 FT) 1,698.000 412,614.00 0.00

CO 14

04622009 915 LF 495.000CONC BOX CULV (5 FT X 5 FT) 1,510.000 747,450.00 0.00

CO 14

04622010 LF 267.000CONC BOX CULV (6 FT X 3 FT) 1,218.000 325,206.00 0.00

CO 14

04622011 915 LF 276.000CONC BOX CULV (6 FT X 4 FT) 1,532.000 422,832.00 0.00

CO 14

04622020 915 LF 451.000CONC BOX CULV (8 FT X 5 FT) 3,218.000 1,451,318.00 0.00

CO 14

04622021 915 LF 566.000CONC BOX CULV (8 FT X 6 FT) 330.000 186,780.00 0.00

CO 14

04622024 915 LF 898.000CONC BOX CULV (9 FT X 5 FT) 287.000 257,726.00 0.00

CO 14

04622029 915 LF 420.000CONC BOX CULV (10 FT X 5 FT) 400.000 168,000.00 0.00

CO 14

04622030 915 LF 478.000CONC BOX CULV (10 FT X 6 FT) 247.000 118,066.00 0.00

CO 14

04622044 915 LF 1,500.000CONC BOX CULV (14 FT X 10 FT) 52.000 78,000.00 0.00

CO 14

04622074 915 LF 1,280.000CONC BOX CULV (12 FT X 10 FT) 26.000 33,280.00 0.00

CO 14

04642001 906 LF 37.500RC PIPE (CL III)(12 IN) 208.000 7,800.00 0.00

CO 14

04642002 906 LF 42.500RC PIPE (CL III)(15 IN) 13.000 552.50 0.00

CO 14

04642003 006 LF 32.300RC PIPE (CL III)(18 IN) 165.000 5,329.50 185.00

04642003 906 LF 56.750RC PIPE (CL III)(18 IN) 124.000 7,037.00 185.00

CO 14

04642005 006 LF 34.100RC PIPE (CL III)(24 IN) 2,941.000 100,288.10 40,174.00

04642005 906 LF 61.500RC PIPE (CL III)(24 IN) 20,344.500 1,251,186.76 40,174.00

CO 14

04642007 906 LF 67.250RC PIPE (CL III)(30 IN) 6,934.000 466,311.50 0.00

Page 48: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 48 of 60ESTIMATE 0065

CO 14

04642009 906 LF 86.250RC PIPE (CL III)(36 IN) 4,660.000 401,925.00 0.00

CO 14

04642010 906 LF 96.750RC PIPE (CL III)(42 IN) 2,920.000 282,510.00 3,323.00

CO 14

04642010 006 LF 98.000RC PIPE (CL III)(42 IN) 59.000 5,782.00 3,323.00

04642011 006 LF 118.000RC PIPE (CL III)(48 IN) 67.000 7,906.00 3,118.00

04642011 906 LF 131.000RC PIPE (CL III)(48 IN) 2,113.000 276,803.00 3,118.00

CO 14

04642012 906 LF 154.000RC PIPE (CL III)(54 IN) 1,514.000 233,156.00 0.00

CO 14

04642013 906 LF 179.000RC PIPE (CL III)(60 IN) 883.000 158,057.00 0.00

CO 14

04652001 901 EA 3,190.000INLET (COMPL)(TY C) 25.000 79,750.00 0.00

CO 14

04652003 901 EA 3,610.000INLET (COMPL)(TY H) 1.000 3,610.00 0.00

CO 14

04652006 001 EA 2,100.000MANH (COMPL)(JUNCT BOX)(TY M) 4.000 8,400.00 184.00

04652006 901 EA 2,790.000MANH (COMPL)(JUNCT BOX)(TY M) 166.000 463,140.00 184.00

CO 14

04652007 EA 691.000INLET EXT (TY C) 4.000 2,764.00 0.00

CO 14

04652010 EA 4,110.000INLET (COMPL)(TY AAD) 6.000 24,660.00 0.00

CO 14

04652011 901 EA 3,140.000INLET (COMPL)(TY AD) 43.000 135,020.00 99.00

CO 14

04652011 001 EA 3,500.000INLET (COMPL)(TY AD) 7.000 24,500.00 99.00

04652013 901 EA 4,530.000MANH (COMPL)(TY A) 8.000 36,240.00 0.00

CO 14

04652091 901 EA 20,710.000MANH (COMPL)(JUNCT BOX)(SPL) 7.000 144,970.00 0.00

CO 14

04652098 901 EA 3,680.000INLET (COMPL)(TY C1) 92.000 338,560.00 0.00

CO 14

04652099 901 EA 2,730.000INLET (COMPL)(TY C1)(STAGE II) 29.000 79,170.00 0.00

CO 14

04652119 001 EA 3,700.000INLET (COMPL)(TY AZ) 24.000 88,800.00 193.00

04652119 901 EA 3,820.000INLET (COMPL)(TY AZ) 61.000 233,020.00 193.00

CO 14

04652179 901 EA 6,110.000INLET (COMPL)(TY AZR) 1 GRATE 22.000 134,420.00 0.00

CO 14

04652180 001 EA 5,200.000INLET (COMPL)(TY AZR) 2 GRATES 16.000 83,200.00 62.00

04652180 901 EA 7,480.000INLET (COMPL)(TY AZR) 2 GRATES 46.000 344,080.00 62.00

CO 14

04652229 901 EA 691.000INLET EXT (TY C1) 92.000 63,572.00 0.00

CO 14

04652255 001 EA 6,100.000INLET (COMP)(TY AZ2G) 1.000 6,100.00 9.00

04652304 001 EA 4,000.000INLET (COMPL)(TY AZ)(2 GRATES) 11.000 44,000.00 101.00

04652304 901 EA 5,750.000INLET (COMPL)(TY AZ)(2 GRATES) 92.000 529,000.00 101.00

CO 14

04652342 901 EA 2,910.000INLET (COMPL)(TY A)(SPL) 16.000 46,560.00 0.00

Page 49: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 49 of 60ESTIMATE 0065

CO 14

04652468 901 EA 3,990.000INLET (COMPL)(TY C1)(MOD) 13.000 51,870.00 0.00

CO 14

04652589 901 EA 2,240.000INLET (COMPL) (BRIDGE DECK DRAIN)) 4.000 8,960.00 0.00

CO 14

04662010 900 EA 9,280.000WINGWALL (SW-0)(HW=8 FT) 2.000 18,560.00 0.00

CO 14

04662332 900 EA 18,860.000WINGWALL (PW-1)(HW=9 FT) 1.000 18,860.00 0.00

CO 14

04662333 900 EA 22,150.000WINGWALL (PW-1)(HW=10 FT) 1.000 22,150.00 0.00

CO 14

04662336 900 EA 37,490.000WINGWALL (PW-1)(HW=13 FT) 1.000 37,490.00 0.00

CO 14

04662339 900 EA 73,000.000WINGWALL (PW-1)(HW=16 FT) 1.000 73,000.00 0.00

CO 14

04672288 900 EA 842.000SET (TY II)(24 IN)(RCP)(6:1)(P) 2.000 1,684.00 0.00

CO 14

04672292 900 EA 2,460.000SET (TY II)(36 IN)(RCP)(6:1)(P) 1.000 2,460.00 0.00

CO 14

04712003 900 EA 356.000GRATE & FRAME 2.000 712.00 0.00

CO 14

04792003 900 EA 856.000ADJ MANHS & INLETS 2.000 1,712.00 3.00

CO 14

04792003 000 EA 1,100.000ADJ MANHS & INLETS 1.000 1,100.00 3.00

04792006 000 EA 910.000ADJUST INLET (CAP) 3.000 2,730.00 298.00

04792006 900 EA 1,390.000ADJUST INLET (CAP) 5.000 6,950.00 298.00

CO 14

04792007 000 EA 660.000ADJ MANH (CAP) 1.000 660.00 56.00

04792007 900 EA 1,390.000ADJ MANH (CAP) 9.000 12,510.00 56.00

CO 14

04812013 900 LF 23.700PVC PIPE (SCH 40)(8 IN) 99.000 2,346.30 0.00

CO 14

04962002 900 EA 496.000REMOV STR (INLET) 131.000 64,976.00 439.00

CO 14

04962002 000 EA 600.000REMOV STR (INLET) 20.000 12,000.00 439.00

04962003 900 EA 496.000REMOV STR (MANHOLE) 31.000 15,376.00 99.00

CO 14

04962003 000 EA 1,100.000REMOV STR (MANHOLE) 17.000 18,700.00 99.00

04962006 900 EA 1,240.000REMOV STR (HEADWALL) 2.000 2,480.00 0.00

CO 14

04962007 000 LF 9.300REMOV STR (PIPE) 929.000 8,639.70 33,711.00

04962007 900 LF 42.750REMOV STR (PIPE) 18,372.750 785,435.06 33,711.00

CO 14

04962008 900 LF 31.500REMOV STR (BOX CULVERT) 499.000 15,718.50 0.00

CO 14

04962010 000 EA 29,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 0.590 17,110.00 10.00

04962010 900 EA 75,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 9.410 705,750.00 10.00

CO 14

05002001 011 LS 14,800,000.000MOBILIZATION 0.750 11,100,000.00 1.00

05002001 911 LS 19,200,000.000MOBILIZATION 0.900 17,280,000.00 1.00

Page 50: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 50 of 60ESTIMATE 0065

CO 14

05022001 033 MO 6,900.000BARRICADES, SIGNS AND TRAFFIC HANDLING 18.000 124,200.00 44.00

05022001 933 MO 35,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 39.000 1,365,000.00 44.00

CO 14

05122017 002 LF 3.650PORT CTB (DES SOURCE)(LOW PROF)(TY 1) 16,820.000 61,393.00 13,260.00

05122017 902 LF 4.950PORT CTB (DES SOURCE)(LOW PROF)(TY 1) 3,980.000 19,701.00 13,260.00

CO 14

05122018 002 LF 3.650PORT CTB (DES SOURCE)(LOW PROF)(TY 2) 320.000 1,168.00 900.00

05122018 902 LF 5.350PORT CTB (DES SOURCE)(LOW PROF)(TY 2) 60.000 321.00 900.00

CO 14

05122026 902 LF 2.950PORT CTB (MOVE)(LOW PROF)(TY 1) 113,400.000 334,530.00 57,640.00

CO 14

05122026 002 LF 3.650PORT CTB (MOVE)(LOW PROF)(TY 1) 4,262.000 15,556.30 57,640.00

05122027 902 LF 3.050PORT CTB (MOVE)(LOW PROF)(TY 2) 4,600.000 14,030.00 2,680.00

CO 14

05122027 002 LF 3.650PORT CTB (MOVE)(LOW PROF)(TY 2) 180.000 657.00 2,680.00

05122035 902 LF 3.250PORT CTB (STKPL)(LOW PROF)(TY 1) 3,260.000 10,595.00 0.00

CO 14

05122059 002 LF 3.650PORT CTB (DES SOURCE)(SNGL SLP)(TY J-J) 57,360.000 209,364.00 88,170.00

05122059 902 LF 6.400PORT CTB (DES SOURCE)(SNGL SLP)(TY J-J) 9,900.000 63,360.00 88,170.00

CO 14

05122060 002 LF 3.650PORT CTB (MOVE)(SNGL SLP)(TY J-J) 11,810.000 43,106.50 234,800.00

05122060 902 LF 3.950PORT CTB (MOVE)(SNGL SLP)(TY J-J) 143,560.000 567,062.00 234,800.00

CO 14

05122061 902 LF 6.050PORT CTB (STKPL)(SNGL SLP)(TY J-J) 66,420.000 401,841.00 0.00

CO 14

05292005 900 LF 4.000CONC CURB (MONO) (TY I) 757.000 3,028.00 0.00

CO 14

05292006 900 LF 2.700CONC CURB (MONO) (TY II) 62,366.881 168,390.58 0.00

CO 14

05292070 900 LF 35.000CONCRETE CURB (TYPE U-TURN)(SPECIAL) 3,063.000 107,205.00 0.00

CO 14

05302010 906 SY 45.000DRIVEWAYS (CONC) 6,918.230 311,320.36 0.00

CO 14

05312005 900 EA 700.000CURB RAMPS (TY 1) 6.000 4,200.00 0.00

CO 14

05312006 900 EA 700.000CURB RAMPS (TY 2) 1.000 700.00 0.00

CO 14

05312010 900 EA 700.000CURB RAMPS (TY 7) 9.000 6,300.00 0.00

CO 149

05312015 900 SY 39.000CONC SIDEWALKS (4") 17,624.596 687,359.26 0.00

CO 14

05312041 900 EA 700.000CURB RAMPS (TY 10) 4.000 2,800.00 0.00

CO 14

05402012 931 EA 850.000MTL BEAM GD FEN TRANS (TL2) 7.000 5,950.00 0.00

CO 14

05422001 000 LF 1.530REMOVING METAL BEAM GUARD FENCE 1,565.000 2,394.45 6,844.00

05422001 900 LF 3.000REMOVING METAL BEAM GUARD FENCE 2,176.000 6,528.00 6,844.00

CO 14

05422002 000 EA 153.000REMOVING TERMINAL ANCHOR SECTION 9.000 1,377.00 35.00

Page 51: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 51 of 60ESTIMATE 0065

05422002 900 EA 350.000REMOVING TERMINAL ANCHOR SECTION 11.000 3,850.00 35.00

CO 14

05442001 900 EA 2,180.000GUARDRAIL END TREATMENT (INSTALL) 8.000 17,440.00 0.00

CO 14

05442003 900 EA 300.000GUARDRAIL END TREATMENT (REMOVE) 13.000 3,900.00 31.00

CO 14

05442003 000 EA 310.000GUARDRAIL END TREATMENT (REMOVE) 9.000 2,790.00 31.00

05452001 000 EA 12,900.000CRASH CUSH ATTEN (INSTL) 16.000 206,400.00 32.00

05452001 900 EA 14,000.000CRASH CUSH ATTEN (INSTL) 16.000 224,000.00 32.00

CO 14

05452002 000 EA 2,500.000CRASH CUSH ATTEN (MOVE & RESET) 17.000 42,500.00 42.00

05452002 900 EA 3,450.000CRASH CUSH ATTEN (MOVE & RESET) 54.000 186,300.00 42.00

CO 14

05452003 900 EA 1,200.000CRASH CUSH ATTEN (REMOVE) 21.000 25,200.00 0.00

CO 14

06132008 902 EA 34,110.000HI MST IL POLE (175 FT) (100 MPH) 20.000 682,200.00 0.00

CO 14

06132008 002 EA 45,000.000HI MST IL POLE (175 FT) (100 MPH) 0.000 0.00 0.00

06142002 900 EA 22,120.000HI MST IL ASM(12-400 WATT)(ASYM)(TY B) 15.000 331,800.00 0.00

CO 14

06182022 900 LF 8.000CONDT (PVC) (SCHD 40) (3") 67,924.000 543,392.00 0.00

CO 14

06182023 900 LF 15.000CONDT (PVC) (SCHD 40) (3") (BORE) 22,340.000 335,100.00 0.00

CO 14

06182032 900 LF 7.000CONDT (PVC) (SCHD 80) (1 1/4") 1,120.000 7,840.00 0.00

CO 14

06182034 900 LF 5.100CONDT (PVC) (SCHD 80) (2") 26,080.000 133,008.00 20,689.00

CO 14

06182034 000 LF 8.200CONDT (PVC) (SCHD 80) (2") 1,600.000 13,120.00 20,689.00

06182035 900 LF 11.300CONDT (PVC) (SCHD 80) (2") (BORE) 3,296.000 37,244.80 2,090.00

CO 14

06182035 000 LF 12.900CONDT (PVC) (SCHD 80) (2") (BORE) 110.000 1,419.00 2,090.00

06182038 900 LF 6.500CONDT (PVC) (SCHD 80) (3") 7,763.000 50,459.50 0.00

CO 14

06182039 900 LF 12.700CONDT (PVC) (SCHD 80) (3") (BORE) 4,348.000 55,219.60 0.00

CO 14

06182040 900 LF 23.300CONDT (PVC) (SCHD 80) (4") 42.000 978.60 0.00

CO 14

06182044 900 LF 9.000CONDT (RM) (3/4") 2,345.000 21,105.00 0.00

CO 14

06182052 900 LF 28.400CONDT (RM) (2") 411.000 11,672.40 0.00

CO 14

06182056 900 LF 40.750CONDT (RM) (3") 1,299.000 52,934.25 0.00

CO 14

06202003 LF 1.700ELEC CONDR (NO. 2) BARE 1,735.000 2,949.50 0.00

CO 32 - Roadway Illumination Revisions

06202004 901 LF 2.600ELEC CONDR (NO. 2) INSULATED 11,008.000 28,620.80 0.00

CO 14

06202007 901 LF 1.500ELEC CONDR (NO. 4) BARE 3,241.000 4,861.50 0.00

CO 14

Page 52: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 52 of 60ESTIMATE 0065

06202008 901 LF 1.650ELEC CONDR (NO. 4) INSULATED 7,252.000 11,965.80 0.00

CO 14

06202009 901 LF 1.050ELEC CONDR (NO. 6) BARE 7,706.000 8,091.30 20,224.00

CO 14

06202009 001 LF 1.310ELEC CONDR (NO. 6) BARE 400.000 524.00 20,224.00

06202010 901 LF 1.200ELEC CONDR (NO. 6) INSULATED 5,425.000 6,510.00 8,100.00

CO 14

06202010 001 LF 1.450ELEC CONDR (NO. 6) INSULATED 800.000 1,160.00 8,100.00

06202011 901 LF 0.850ELEC CONDR (NO. 8) BARE 7,570.000 6,434.50 0.00

CO 14

06202012 901 LF 0.950ELEC CONDR (NO. 8) INSULATED 18,200.000 17,290.00 0.00

CO 14

06202016 901 LF 0.700ELEC CONDR (NO.12) INSULATED 9,615.000 6,730.50 0.00

CO 14

06202019 901 LF 3.900ELEC CONDR (NO.1/0) BARE 1,225.000 4,777.50 0.00

CO 14

06202020 901 LF 4.200ELEC CONDR (NO.1/0) INSULATED 2,290.000 9,618.00 0.00

CO 14

06202025 901 LF 5.000ELEC CONDR (NO.4/0) BARE 1,710.000 8,550.00 0.00

CO 14

06202026 901 LF 6.000ELEC CONDR (NO.4/0) INSULATED 3,420.000 20,520.00 0.00

CO 14

06242002 014 EA 1,000.000GROUND BOX TY 1 (122422) W/APRON 3.000 3,000.00 23.00

06242002 914 EA 1,310.000GROUND BOX TY 1 (122422) W/APRON 16.000 20,960.00 23.00

CO 14

06242004 914 EA 1,440.000GROUND BOX TY 2 (243636) W/APRON 88.000 126,720.00 0.00

CO 14

06242014 914 EA 583.000GROUND BOX TY D (162922) W/APRON 199.000 116,017.00 0.00

CO 14

06282039 903 EA 4,870.000ELC SRV TY A 240/480 100 (SS)SS(E)GC(U) 7.000 34,090.00 0.00

CO 14

06282039 003 EA 5,500.000ELC SRV TY A 240/480 100 (SS)SS(E)GC(U) 0.000 0.00 0.00

06282100 903 EA 2,860.000ELC SRV TY D 120/240 070 (NS)SS(E)SP(O) 4.000 11,440.00 0.00

CO 14

06282125 903 EA 2,170.000ELC SRV TY D 120/240 100 (NS)SS(N)SP(O) 8.000 17,360.00 10.00

CO 14

06282125 003 EA 3,100.000ELC SRV TY D 120/240 100 (NS)SS(N)SP(O) 1.500 4,650.00 10.00

06282158 903 EA 830.000REMOVE ELECTRICAL SERVICES 9.000 7,470.00 0.00

CO 14

06362001 914 SF 20.000ALUMINUM SIGNS (TY A) 56.000 1,120.00 0.00

CO 14

06362003 914 SF 16.900ALUMINUM SIGNS (TY O) 4,103.750 69,353.38 0.00

CO 14

06442001 900 EA 280.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 43.000 12,040.00 0.00

CO 14

06442004 900 EA 460.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 31.000 14,260.00 0.00

CO 14

06442006 900 EA 595.000IN SM RD SN SUP&AM TY10BWG(1)SA(U) 9.000 5,355.00 0.00

CO 14

06442025 900 EA 1,390.000IN SM RD SN SUP&AM TYS80(1)SA(T) 1.000 1,390.00 11.00

Page 53: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 53 of 60ESTIMATE 0065

CO 14

06442025 000 EA 1,400.000IN SM RD SN SUP&AM TYS80(1)SA(T) 4.000 5,600.00 11.00

06442027 900 EA 542.000IN SM RD SN SUP&AM TYS80(1)SA(U) 6.000 3,252.00 0.00

CO 14

06442029 900 EA 1,850.000IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) 1.000 1,850.00 0.00

CO 14

06442035 900 EA 545.000IN SM RD SN SUP&AM TYS80(1)SB(T) 5.000 2,725.00 0.00

CO 14

06502036 900 EA 11,500.000INS OH SN SUP(35 FT CANT)(SPAN ONLY) 1.000 11,500.00 0.00

CO 14

06502173 900 EA 1,140.000REMOVE OVERHD SIGN SUP 7.000 7,980.00 23.00

CO 14

06502173 000 EA 3,100.000REMOVE OVERHD SIGN SUP 16.000 49,600.00 23.00

06502176 900 EA 139,500.000INS OH SN SUP (215 FT BRDG) 2.000 279,000.00 0.00

CO 14

06502179 900 EA 195,400.000INS OH SN SUP (230 FT BRDG) 1.000 195,400.00 0.00

CO 14

06502228 900 EA 18,740.000INS OH SN SUP (50 FT CANT)(SPAN ONLY) 3.000 56,220.00 0.00

CO 14

06622001 000 LF 0.150WK ZN PAV MRK NON-REMOV (W) 4" (BRK) 12,770.000 1,915.50 10,560.00

06622001 900 LF 0.250WK ZN PAV MRK NON-REMOV (W) 4" (BRK) 88,005.000 22,001.25 10,560.00

CO 14

06622004 000 LF 0.120WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 63,882.000 7,665.84 52,489.00

06622004 900 LF 0.250WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 246,904.000 61,726.00 52,489.00

CO 14

06622005 000 LF 0.170WK ZN PAV MRK NON-REMOV (W) 6" (BRK) 3,574.000 607.58 8,270.00

06622008 000 LF 0.170WK ZN PAV MRK NON-REMOV (W) 6" (SLD) 20,608.000 3,503.36 29,995.00

06622012 000 LF 0.400WK ZN PAV MRK NON-REMOV (W) 8" (SLD) 6,124.000 2,449.60 6,348.00

06622012 900 LF 0.500WK ZN PAV MRK NON-REMOV (W) 8" (SLD) 23,754.000 11,877.00 6,348.00

CO 14

06622013 000 LF 0.800WK ZN PAV MRK NON-REMOV (W) 12" (LNDP) 180.000 144.00 1,211.00

06622013 900 LF 1.000WK ZN PAV MRK NON-REMOV (W) 12" (LNDP) 1,041.000 1,041.00 1,211.00

CO 14

06622014 000 LF 0.790WK ZN PAV MRK NON-REMOV (W) 12" (SLD) 3,106.000 2,453.74 1,948.00

06622014 900 LF 1.000WK ZN PAV MRK NON-REMOV (W) 12" (SLD) 8,470.000 8,470.00 1,948.00

CO 14

06622016 000 LF 0.910WK ZN PAV MRK NON-REMOV (W) 24" (SLD) 679.000 617.89 666.00

06622016 900 LF 2.550WK ZN PAV MRK NON-REMOV (W) 24" (SLD) 1,424.000 3,631.20 666.00

CO 14

06622017 900 EA 41.000WK ZN PAV MRK NON-REMOV (W) (ARROW) 97.000 3,977.00 15.00

CO 14

06622017 000 EA 50.300WK ZN PAV MRK NON-REMOV (W) (ARROW) 50.000 2,515.00 15.00

06622024 900 EA 41.000WK ZN PAV MRK NON-REMOV (W) (SYMBOL) 10.000 410.00 16.00

CO 14

06622024 000 EA 60.000WK ZN PAV MRK NON-REMOV (W) (SYMBOL) 13.000 780.00 16.00

06622027 900 EA 56.250WK ZN PAV MRK NON-REMOV (W) (WORD) 60.000 3,375.00 14.00

CO 14

06622027 000 EA 64.000WK ZN PAV MRK NON-REMOV (W) (WORD) 37.000 2,368.00 14.00

06622032 000 LF 0.130WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 61,726.000 8,024.38 37,905.00

06622032 900 LF 0.250WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 144,688.000 36,172.00 37,905.00

Page 54: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 54 of 60ESTIMATE 0065

CO 14

06622035 000 LF 0.200WK ZN PAV MRK NON-REMOV (Y) 6" (SLD) 7,395.000 1,479.00 14,985.00

06622056 900 EA 4.100WK ZN PAV MRK REMOV (REFL) TY II-C-R 2,086.000 8,552.60 0.00

CO 14

06622064 000 LF 0.500WK ZN PAV MRK REMOV (W) 4" (BRK) 19,600.000 9,800.00 65,955.00

06622064 900 LF 0.650WK ZN PAV MRK REMOV (W) 4" (BRK) 59,870.000 38,915.50 65,955.00

CO 14

06622065 000 LF 1.020WK ZN PAV MRK REMOV (W) 4" (DOT) 132.000 134.64 1,919.00

06622065 900 LF 2.050WK ZN PAV MRK REMOV (W) 4" (DOT) 170.000 348.50 1,919.00

CO 14

06622067 000 LF 0.480WK ZN PAV MRK REMOV (W) 4" (SLD) 124,622.000 59,818.56 248,294.00

06622067 900 LF 0.650WK ZN PAV MRK REMOV (W) 4" (SLD) 264,252.000 171,763.80 248,294.00

CO 14

06622075 000 LF 0.960WK ZN PAV MRK REMOV (W) 8" (SLD) 8,247.000 7,917.12 73,534.00

06622075 900 LF 1.350WK ZN PAV MRK REMOV (W) 8" (SLD) 44,652.000 60,280.20 73,534.00

CO 14

06622077 000 LF 1.750WK ZN PAV MRK REMOV (W) 12" (SLD) 3,473.000 6,077.75 2,571.00

06622079 900 LF 3.600WK ZN PAV MRK REMOV (W) 24" (SLD) 818.000 2,944.80 0.00

CO 14

06622084 900 EA 179.000WK ZN PAV MRK REMOV (W) (ARROW) 35.000 6,265.00 0.00

CO 14

06622085 900 EA 256.000WK ZN PAV MRK REMOV (W) (DBL ARROW) 45.000 11,520.00 74.00

CO 14

06622085 000 EA 330.000WK ZN PAV MRK REMOV (W) (DBL ARROW) 4.000 1,320.00 74.00

06622094 900 EA 205.000WK ZN PAV MRK REMOV (W) (WORD) 21.000 4,305.00 0.00

CO 14

06622099 000 LF 0.460WK ZN PAV MRK REMOV (Y) 4" (SLD) 55,150.000 25,369.00 224,870.00

06622099 900 LF 0.650WK ZN PAV MRK REMOV (Y) 4" (SLD) 187,383.000 121,798.95 224,870.00

CO 14

06722015 034 EA 4.570REFL PAV MRKR TY II-A-A 144.000 658.08 177.00

06722017 034 EA 3.320REFL PAV MRKR TY II-C-R 1,774.000 5,889.68 4,437.00

06722017 934 EA 4.100REFL PAV MRKR TY II-C-R 2,680.000 10,988.00 4,437.00

CO 14

06772001 900 LF 0.250ELIM EXT PAV MRK & MRKS ( 4") 148,136.000 37,034.00 116,864.00

CO 14

06772001 000 LF 0.460ELIM EXT PAV MRK & MRKS ( 4") 121,391.000 55,839.86 116,864.00

06772003 900 LF 0.500ELIM EXT PAV MRK & MRKS ( 8") 7,841.000 3,920.50 12,007.00

CO 14

06772003 000 LF 0.730ELIM EXT PAV MRK & MRKS ( 8") 2,913.000 2,126.49 12,007.00

06772005 900 LF 0.750ELIM EXT PAV MRK & MRKS (12") 1,840.000 1,380.00 924.00

CO 14

06772005 000 LF 1.100ELIM EXT PAV MRK & MRKS (12") 1,488.000 1,636.80 924.00

06772007 000 LF 3.520ELIM EXT PAV MRK & MRKS (24") 184.000 647.68 544.00

06772008 900 EA 35.750ELIM EXT PAV MRK & MRKS (ARROW) 14.000 500.50 9.00

CO 14

06772008 000 EA 73.000ELIM EXT PAV MRK & MRKS (ARROW) 10.000 730.00 9.00

06772009 900 EA 56.250ELIM EXT PAV MRK & MRKS (DBL ARROW) 6.000 337.50 31.00

CO 14

06772009 000 EA 114.000ELIM EXT PAV MRK & MRKS (DBL ARROW) 11.000 1,254.00 31.00

06772018 900 EA 46.000ELIM EXT PAV MRK & MRKS (WORD) 7.000 322.00 5.00

Page 55: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 55 of 60ESTIMATE 0065

CO 14

06772018 000 EA 87.000ELIM EXT PAV MRK & MRKS (WORD) 10.000 870.00 5.00

06802003 900 EA 31,720.000INSTALL HWY TRF SIG (SYSTEM) 0.850 26,962.00 0.00

CO 14

06812001 002 EA 44,000.000TEMP TRAF SIGNALS 4.000 176,000.00 8.00

06812001 902 EA 58,600.000TEMP TRAF SIGNALS 3.950 231,470.00 8.00

CO 14

06822001 903 EA 95.000BACK PLATE (12 IN) (3 SEC) 13.000 1,235.00 0.00

CO 14

06822002 903 EA 110.000BACK PLATE (12 IN) (4 SEC) 2.000 220.00 0.00

CO 14

06822021 903 EA 125.000VEH SIG SEC (12 IN) LED (HOUSING ONLY) 47.000 5,875.00 0.00

CO 14

06822022 903 EA 90.000VEH SIG SEC (12 IN) LED (GRN ARW) 2.000 180.00 0.00

CO 14

06822023 903 EA 90.000VEH SIG SEC (12 IN) LED (GRN) 13.000 1,170.00 0.00

CO 14

06822024 903 EA 85.000VEH SIG SEC (12 IN) LED (YEL ARW) 2.000 170.00 0.00

CO 14

06822025 903 EA 90.000VEH SIG SEC (12 IN) LED (YEL) 13.000 1,170.00 0.00

CO 14

06822026 903 EA 82.000VEH SIG SEC (12 IN) LED (RED ARW) 4.000 328.00 0.00

CO 14

06822027 903 EA 82.000VEH SIG SEC (12 IN) LED (RED) 13.000 1,066.00 0.00

CO 14

06822043 903 EA 227.000PED SIG SEC (12")(2 IND)(HOUSING ONLY) 14.000 3,178.00 0.00

CO 14

06842028 900 LF 0.800TRF SIG CBL (TY A) (14 AWG) ( 2 CONDR) 3,430.000 2,744.00 0.00

CO 14

06842030 900 LF 1.250TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) 3,430.000 4,287.50 0.00

CO 14

06842033 900 LF 1.600TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) 3,390.000 5,424.00 0.00

CO 14

06842080 900 LF 0.950TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) 22,650.000 21,517.50 0.00

CO 14

06862039 900 EA 6,090.000INS TRF SIG PL AM(S) 1 ARM (40') 2.000 12,180.00 0.00

CO 14

06862163 900 EA 8,750.000INS TRF SIG PL AM(S) 2 ARM (44-36') 1.000 8,750.00 0.00

CO 14

06862187 900 EA 13,400.000INS TRF SIG PL AM(S) 2 ARM (50-40') 1.000 13,400.00 0.00

CO 14

06872001 904 EA 1,180.000PED POLE ASSEMBLY 16.000 18,880.00 0.00

CO 14

06882002 900 LF 7.900VEH LP DETECT (SAWCUT) 4,077.000 32,208.30 0.00

CO 14

07302113 009 CYC 2,000.000FULL-WIDTH MOWING 1.000 2,000.00 12.00

07302113 909 CYC 2,780.000FULL-WIDTH MOWING 5.000 13,900.00 12.00

CO 14

07342002 902 CYC 1,480.000LITTER REMOVAL 24.000 35,520.00 12.00

CO 14

Page 56: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 56 of 60ESTIMATE 0065

07342002 002 CYC 1,600.000LITTER REMOVAL 6.000 9,600.00 12.00

07352001 901 CYC 1,480.000DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) 27.000 39,960.00 12.00

CO 14

07352001 001 CYC 1,800.000DEBRIS REMOVAL (CNTR MEDIANS/MAINLANES) 9.000 16,200.00 12.00

07352003 901 CYC 1,480.000DEBRIS REMOVAL (FRONTAGE ROADS) 29.000 42,920.00 12.00

CO 14

07352003 001 CYC 1,800.000DEBRIS REMOVAL (FRONTAGE ROADS) 9.000 16,200.00 12.00

07352005 001 CYC 1,010.000DEBRIS REMOVAL (ENTRANCE/EXIT RAMPS) 9.000 9,090.00 12.00

07352005 901 CYC 1,480.000DEBRIS REMOVAL (ENTRANCE/EXIT RAMPS) 26.000 38,480.00 12.00

CO 14

07382001 901 CYC 1,280.000CLEANING/SWEEPING (CENTER MEDIAN) 32.000 40,960.00 44.00

CO 14

07382001 001 CYC 1,600.000CLEANING/SWEEPING (CENTER MEDIAN) 8.000 12,800.00 44.00

07382003 901 CYC 1,280.000CLEANING/SWEEPING (OUTSIDE MAIN LANE) 33.000 42,240.00 44.00

CO 14

07382003 001 CYC 1,600.000CLEANING/SWEEPING (OUTSIDE MAIN LANE) 11.000 17,600.00 44.00

07382005 901 CYC 1,280.000CLEANING/SWEEPING (FRONTAGE ROAD) 36.000 46,080.00 44.00

CO 14

07382005 001 CYC 1,600.000CLEANING/SWEEPING (FRONTAGE ROAD) 9.000 14,400.00 44.00

07382007 001 CYC 790.000CLEANING/SWEEPING (ENTRANCE/EXIT RAMP) 9.000 7,110.00 44.00

07382007 901 CYC 1,280.000CLEANING/SWEEPING (ENTRANCE/EXIT RAMP) 33.000 42,240.00 44.00

CO 14

11222001 901 LF 28.700ROCK FILTER DAMS (INSTALL) (TY 1) 147.000 4,218.90 0.00

CO 14

11222016 001 SY 16.400CONSTRUCTION EXITS (INSTALL) (TY 1) 582.574 9,554.21 3,813.00

11222016 901 SY 24.100CONSTRUCTION EXITS (INSTALL) (TY 1) 4,337.686 104,538.23 3,813.00

CO 14

11222019 901 SY 7.800CONSTRUCTION EXITS (REMOVE) 84.440 658.63 0.00

CO 14

11222037 001 LF 1.830TEMPORARY SEDIMENT CONTROL FENCE INSTLL 18,483.000 33,823.89 9,112.00

11222037 901 LF 4.000TEMPORARY SEDIMENT CONTROL FENCE INSTLL 43,415.000 173,660.00 9,112.00

CO 14

11222047 001 LF 3.000BIOGRD EROSN CONT LOGS (8" DIA) INSTALL 112.000 336.00 3,833.00

11222047 901 LF 7.500BIOGRD EROSN CONT LOGS (8" DIA) INSTALL 1,193.000 8,947.50 3,833.00

CO 14

11222048 901 LF 9.750BIOGRD EROSN CONT LOGS (12" DIA)INSTALL 243.000 2,369.25 0.00

CO 14

11222057 001 LF 0.460TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

0.000 0.00 0.00

11222057 901 LF 2.000TEMPORARY SEDIMENT CONTROL FENCE

REMOVE

26,663.200 53,326.40 0.00

CO 14

30612001 900 SY 66.500FAST TRK CONC (CNT RNF HY STL)(12") 77,016.232 5,121,579.45 0.00

CO 14

30612011 900 SY 118.000FST TRK CONC(CONT RNF HY STL)(DWY)(12") 3,238.828 382,181.71 0.00

CO 14

32682029 000 TON 85.000D-GR HMA TY-C SAC-A PG76-22 12,263.130 1,042,366.05 11,810.00

32682047 900 TON 84.000D-GR HMA TY-D SAC-A PG76-22 8,958.760 752,535.84 16,281.00

CO 14

32682047 000 TON 89.000D-GR HMA TY-D SAC-A PG76-22 1,179.840 105,005.76 16,281.00

32682059 DOL 1.000PRODUCTION BONUS/PENALTY 20,715.280 20,715.28 0.00

Page 57: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 57 of 60ESTIMATE 0065

CO 3

32682060 DOL 1.000PLACEMENT BONUS/PENALTY 13,982.250 13,982.25 0.00

CO 3

45212001 900 LF 254.000TRENCH DRAIN 2,372.000 602,488.00 0.00

CO 14

50502001 000 EA 34.700CONC TRAF BAR CONNECT HDWDR (PORT) 1,500.000 52,050.00 1,500.00

58932006 900 EA 7,150.000MANHOLES (SANITARY SEWER)(TY 1) 27.000 193,050.00 0.00

CO 14

58932008 900 LF 71.500SANITARY SEWER (PVC)(C900)(8IN) 600.000 42,900.00 0.00

CO 14

58932009 900 LF 88.000SANITARY SEWER (PVC)(C900)(10IN) 1,852.000 162,976.00 0.00

CO 14

58932010 900 LF 116.000SANITARY SEWER (PVC)(C900)(12IN) 1,591.000 184,556.00 0.00

CO 14

58932021 900. EA 715.000TIE EXIST SAN SEW TO PROP MANHOLE 23.000 16,445.00 0.00

CO 14

58932023 900 EA 4,950.000ABANDON SANITARY SEWER (24IN) 3.000 14,850.00 0.00

CO 14

58932025 900 LF 138.000CASING (STEEL)(SANITARY SEWER)(16") 100.000 13,800.00 0.00

CO 14

58932031 900 LF 38.500SAN SWR (PVC)(C900)(2 IN) 635.000 24,447.50 0.00

CO 14

58932033 900 LF 138.000SAN SWR (PVC)(C900)(15 IN) 966.000 133,308.00 0.00

CO 14

58932034 900 LF 165.000SAN SWR (PVC)(C900)(24 IN) 488.000 80,520.00 0.00

CO 14

59692018 900 LF 60.500WATER MAIN PIPE (PVC)(8IN)(C-900) 408.000 24,684.00 0.00

CO 14

59692022 900 LF 88.000WATER MAIN PIPE (PVC)(12IN)(C-900) 26,690.000 2,348,720.00 0.00

CO 14

59692022 901 LF 202.970WATER MAIN PIPE (PVC)(12IN)(C-900) 542.000 110,009.74 0.00

CO 28

59692033 900 LF 160.000CASING STEEL (20IN) 1,309.000 209,440.00 0.00

CO 14

59692033 901 LF 212.520CASING STEEL (20IN) 406.000 86,283.12 0.00

CO 28

59692036 901 LF 220.300CASING STEEL (30IN) 130.000 28,639.00 0.00

CO 28

59692036 900 LF 231.000CASING STEEL (30IN) 70.000 16,170.00 0.00

CO 14

59692037 LF 466.130CASING STEEL (36IN) 399.000 185,985.87 0.00

CO 30 - Re-align Sanitary Sewer Line

59692041 900 EA 1,320.000CUT AND PLUG WATER MAIN (8IN) 5.000 6,600.00 0.00

CO 14

59692043 900 EA 1,650.000CUT AND PLUG WATER MAIN (12IN) 58.000 95,700.00 0.00

CO 14

59692045 900 EA 2,200.000CUT AND PLUG WATER MAIN (16IN) 5.000 11,000.00 0.00

CO 14

59692058 900 LF 259.000JCK TUN BOR OR AUG CSG(STL)(24IN) 636.000 164,724.00 0.00

CO 14

Page 58: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 58 of 60ESTIMATE 0065

59692062 LF 158.340JCK TUN BOR OR AUG WTR MAIN(PVC)(12IN) 510.000 80,753.40 0.00

CO 31 - Revise 12 IN Water Line

59692075 900 EA 2,040.000WET CONNECTION (12IN) 40.000 81,600.00 0.00

CO 14

59692077 900 EA 2,420.000WET CONNECTION (16IN) 4.000 9,680.00 0.00

CO 14

59692080 900 EA 6,050.000REMOVING AND RELOCATING METER AND BOX 60.000 363,000.00 0.00

CO 14

59692081 900 EA 27,500.000REMOVE AND RELOCATE WTR METER AND

VAULT

18.000 495,000.00 0.00

CO 14

59692085 900 EA 2,750.000FIRE HYDRANT 93.000 255,750.00 0.00

CO 14

59692086 900 LF 46.250FIRE HYDRANT LEAD (6IN)(PVC) 647.500 29,946.91 0.00

CO 14

59692088 EA 3,735.640REMOVE AND RELOCATE FIRE HYDRANT 4.000 14,942.56 0.00

CO 40

59692089 900 EA 605.000REMOVING FIRE HYDRANT 45.000 27,225.00 0.00

CO 14

59692093 900 EA 1,320.000GATE VALVE (8IN) 8.000 10,560.00 0.00

CO 14

59692095 900 EA 1,820.000GATE VALVE (12IN) 49.000 89,180.00 0.00

CO 14

59692096 900 EA 2,750.000GATE VALVE (16IN) 16.000 44,000.00 0.00

CO 14

59692120 EA 1,570.890SERV LINE(SHORT SIDE)(5/8IN TO 1IN) 22.000 34,559.58 0.00

CO 25

59692121 EA 2,186.540SERV LINE(SHORT SIDE)(1-1/2IN TO 2IN) 65.000 142,125.10 0.00

CO 25

59692134 900 EA 1,820.000WET CONNECTION (8IN) 8.000 14,560.00 0.00

CO 14

59692137 900 LF 138.000WATER MAIN PIPE (PVC)(16 IN)(C-900) 2,377.000 328,026.00 0.00

CO 14

59692137 901 LF 335.740WATER MAIN PIPE (PVC)(16 IN)(C-900) 190.000 63,790.60 0.00

CO 28

60072001 000 EA 2,400.000REMOVING TRAFFIC SIGNALS 2.000 4,800.00 4.00

60072001 900 EA 4,320.000REMOVING TRAFFIC SIGNALS 2.000 8,640.00 4.00

CO 14

60102031 900 LF 1.500COMM CABLE (22 AWG)(6 PAIR) 7,300.000 10,950.00 0.00

CO 14

60142010 900 LF 1.000FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) 5,560.000 5,560.00 0.00

CO 14

60142017 901 LF 3.350FIBER OPTIC CBL (SNGLE-MODE)(144 FIBER) 38,350.000 128,472.50 0.00

CO 14

62662007 917 EA 17,780.000VIVDS TEMPORARY 4.000 71,120.00 0.00

CO 14

66232001 900 LF 10.900MULTI-DUCT CONDUIT (PVC) 67,804.000 739,063.60 0.00

CO 14

66232002 900 LF 18.900MULTI-DUCT CONDUIT (PVC)(BORED) 22,340.000 422,226.00 0.00

CO 14

66232003 900 LF 69.250MULTI-DUCT CONDUIT (RMC) 1,314.000 90,994.50 0.00

Page 59: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 59 of 60ESTIMATE 0065

CO 14

68342002 002 EA 12,800.000PORTABLE CHANGEABLE MESSAGE SIGN 16.000 204,800.00 16.00

82602001 900 EA 207.000LED COUNTDOWN PEDESTRIAN MODULE 14.000 2,898.00 0.00

CO 14

87192001 900 EA 2,830.000REMOVE HIGH MAST ILLUMINATION POLES 28.000 79,240.00 0.00

CO 14

87392001 900 EA 10,460.000CAMERA POLE STRUCTURE WITH CABINET 4.000 41,840.00 0.00

CO 14

87772004 900 EA 935.000INS RD IL AM (U/P)(.15KW EQ)LED 64.000 59,840.00 0.00

CO 14

87912002 900 EA 22,810.000INSTALL DMS (FOUNDATION MTD CABINET) 2.000 45,620.00 0.00

CO 14

88212001 900 EA 9,360.000RADAR VEHICLE SENSING DEVICE 1.500 14,040.00 0.00

CO 14

88612002 900 EA 15,520.000CTMS RELOCATION (HUB BLDG) 3.000 46,560.00 0.00

CO 14

88612008 900 EA 13,850.000CTMS RELOCATION (DMS) 2.500 34,625.00 0.00

CO 14

96012001 DOL 1.000MATERIAL ON HAND 548,543.390 548,543.39 1.00

96062003 DOL 2,494.210FORCE ACCOUNT ID 3 1.000 2,494.21 0.00

CO 27 DRILL SHAFT CREW MOVE IN & MOVE OUT BY LS

96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 1,713,179.320 1,713,179.32 800,000.00

96082001 DOL 1.000UNIQUE CHANGE ORDER ITEM 1 304,303.340 304,303.34 0.00

CO 7 REPAIR CCAS INCLUDING TRAFFIC CONTROL BY LS

96082003 DOL 2,500.000UNIQUE CHANGE ORDER ITEM 3 1.000 2,500.00 0.00

CO 14 REMEDIAL WORK FAIRBANKS BENT 3 COLUMN 1 BY

LS

96082004 DOL 31,600.000UNIQUE CHANGE ORDER ITEM 4 1.000 31,600.00 0.00

CO 14 REMEDIAL WORK GESSNER BENT 3 COLUMN 1 BY

LS

96082005 DOL 10,080.000UNIQUE CHANGE ORDER ITEM 5 1.000 10,080.00 0.00

CO 14 REMEDIAL WORK GESSNER BENT 3 COLUMN 2 BY

LS

96082006 DOL 5,000.000UNIQUE CHANGE ORDER ITEM 6 1.000 5,000.00 0.00

CO 14 REMEDIAL WORK GESSNER BENT 2 COLUMN 1 BY

LS

96082007 DOL 5,000.000UNIQUE CHANGE ORDER ITEM 7 1.000 5,000.00 0.00

CO 14 REMEDIAL WORK GESSNER BENT 2 COLUMN 2 BY

LS

96082008 DOL 2,770,000.000UNIQUE CHANGE ORDER ITEM 8 1.000 2,770,000.00 0.00

CO 15 PHASING CHANGE PROJECT IMPACT COST BY LS

96082009 DOL 1,000,000.000UNIQUE CHANGE ORDER ITEM 9 1.000 1,000,000.00 0.00

CO 15 LATENT DEFECTS WARRANTY COST BY LS

96082010 DOL 2.330UNIQUE CHANGE ORDER ITEM 10 13,400.000 31,222.00 0.00

CO 18 CLEAR & GRADE OFF-SITE BRIDGE BEAM

STORAGE AREA BY SY

96082011 DOL 10.280UNIQUE CHANGE ORDER ITEM 11 13,400.000 137,752.00 0.00

CO 18 RECYCLED BASE OFF-SITE BRIDGE BEAM

STORAGE AREA BY SY

96082012 DOL 6,293.290UNIQUE CHANGE ORDER ITEM 12 7.000 44,053.03 0.00

CO 13 RELOCATE ELECTRICAL SERVICES BY EA

96082014 DOL 292.480UNIQUE CHANGE ORDER ITEM 14 20.000 5,849.60 0.00

CO 24 EPOXY ANCHOR DOWELS BY EA

Page 60: 62,836,677.72 CONTRACTOR'S ESTIMATE PACKAGE 12/07/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/005009070.pdf · contract id 005009070 estimate 0064 contractor's

CONTRACT ID 005009070 CONTRACTOR'S ESTIMATE PACKAGE Page 60 of 60ESTIMATE 0065

96082016 DOL 109.490UNIQUE CHANGE ORDER ITEM 16 54.000 5,912.46 0.00

CO 27 EPOXY ANCHOR DOWELS BY EA

96082017 DOL 1,593.670UNIQUE CHANGE ORDER ITEM 17 10.000 15,936.70 0.00

CO 31 - Revise 12 IN Water Line

96082018 DOL 4,503.750UNIQUE CHANGE ORDER ITEM 18 1.000 4,503.75 0.00

CO 32 - Roadway Illumination Revisions

96082019 DOL 4,518.300UNIQUE CHANGE ORDER ITEM 19 1.000 4,518.30 0.00

CO #33 - Relocate Existing Storm Sewer

96082022 DOL 10,124.300UNIQUE CHANGE ORDER ITEM 22 1.000 10,124.30 0.00

Exploratory Work to Locate Utility Lines

96082022 DOL 28,717.680UNIQUE CHANGE ORDER ITEM 22 1.000 28,717.68 0.00

Relocate Service Risers to Taco Cabana

96082023 DOL 7,595.840UNIQUE CHANGE ORDER ITEM 23 1.000 7,595.84 0.00

Relocate Existing Water Service (2")

96082024 DOL 2,630.280UNIQUE CHANGE ORDER ITEM 24 1.000 2,630.28 0.00

Exploratory Work 1 to Locate Gas Line

$201,411,622.03TOTAL ITEM EARNINGS TO DATE