7,089,482.24 contractor's estimate package · pdf file7,089,482.24 contract id: 061007085...

66
7,089,482.24 061007085 CONTRACT ID: PROJECT: IMD 0303(120) CONTRACT: 07063001 PROJECTED AMOUNT: $153,539,064.61 CONTRACTOR: HIGHWAY: IH 30 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 055 AUSTIN BRIDGE & ROAD SERVICES, LP Kenneth Icenhower BOWIE ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 02/08/16 07/27/2006 AWARD DATE: ESTIMATE PERIOD: 0107 08/13/2015 LETTING DATE: NOTICE TO PROCEED DATE: 10/03/2006 07/06/2006 ESTIMATE PAID: 815 98.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: FINL WORK BEGIN DATE: 10/17/2006 $160,628,546.85 CONTRACT: 06/26/2015 AWARD AMOUNT: $153,539,064.68 Atlanta % COMPLETE: % TIME USED: % RETAINAGE: 0.00 100.00 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 07/14/2015 00/00/0000 100.00 $441,637.82 $160,103,327.24 $160,544,965.06 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $600,000.00 $600,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $441,637.82 $159,503,327.24 $159,944,965.06 $0.00 $0.00 $0.00 $441,637.82 $159,944,965.06 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $159,503,327.24 CONTRACT ADJUSTMENTS THIS ESTIMATE ADJUSTMENT DESCRIPTION: ADJUSTMENT AMOUNT: REMARKS: ***There are no Contract Adjustments for this estimate*** LINE ITEM ADJUSTMENTS THIS ESTIMATE ADJUSTMENT DESCRIPTION: ADJUSTMENT AMOUNT: REMARKS: ***There are no Line Item Adjustments for this estimate*** CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR AREA/PROJECT ENGINEER DATE

Upload: hahanh

Post on 01-Feb-2018

228 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

7,089,482.24

061007085CONTRACT ID:

PROJECT: IMD 0303(120)

CONTRACT:

07063001

PROJECTED AMOUNT: $153,539,064.61

CONTRACTOR:

HIGHWAY: IH 30DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 055

AUSTIN BRIDGE & ROAD SERVICES, LP

Kenneth Icenhower

BOWIE

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 02/08/16

07/27/2006AWARD DATE:

ESTIMATE PERIOD:

0107

08/13/2015

LETTING DATE:

NOTICE TO PROCEED DATE: 10/03/2006

07/06/2006ESTIMATE PAID:

815 98.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: FINL WORK BEGIN DATE: 10/17/2006

$160,628,546.85

CONTRACT:

06/26/2015

AWARD AMOUNT: $153,539,064.68

Atlanta

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

100.00

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

07/14/2015

00/00/0000

100.00

$441,637.82 $160,103,327.24 $160,544,965.06

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $600,000.00 $600,000.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$441,637.82 $159,503,327.24 $159,944,965.06

$0.00 $0.00 $0.00

$441,637.82 $159,944,965.06

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $159,503,327.24

CONTRACT ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

LINE ITEM ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

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

AREA/PROJECT ENGINEER

DATE

Page 2: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 66ESTIMATE 0107

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$2,000.00

$0.00

ASSESSED LIQ DAMAGES:

DAYS AT

$2,000.00PER DAY

0

0

C. O. ADJUSTED DAYS:

815

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

10/17/2006

10/19/2006

717

98

815

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

19 0 19

OTHER - SEE RMRKS 17

WORK ACCEPTED 1

WORK COMPLETED 1

06/26/2015 1 WORKING ON PUNCH LIST.

06/27/2015 1 WORKING ON PUNCH LIST.

06/28/2015 1 WORKING ON PUNCH LIST.

06/29/2015 1 WORKING ON PUNCH LIST.

06/30/2015 1 WORKING ON PUNCH LIST.

07/01/2015 1 WORKING ON PUNCH LIST.

07/02/2015 1 WORKING ON PUNCH LIST.

07/03/2015 1 WORKING ON PUNCH LIST.

07/04/2015 1 WORKING ON PUNCH LIST.

07/05/2015 1 WORKING ON PUNCH LIST.

07/06/2015 1 WORKING ON PUNCH LIST.

07/07/2015 1 WORKING ON PUNCH LIST.

07/08/2015 1 WORKING ON PUNCH LIST.

07/09/2015 1 WORK COMPLETED

07/10/2015 1 AWAITING AE INSPECTION

07/11/2015 1 AWAITING AE INSPECTION

07/12/2015 1 AWAITING AE INSPECTION

07/13/2015 1 AWAITING AE INSPECTION

07/14/2015 1 WORK ACCEPTED

Page 3: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 66ESTIMATE 0107

WORK PERFORMED THIS PERIOD

SFT 218-2-34 021802034PROJECT 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

5930 05452051 CRASH CUSH ATTEN (REMOVE)(WORK ZONE)000 EA 916.600 $916.60 1.000 1.00 2.00

IMD 0303(120) 061007085PROJECT CONTROL

CATEGORY 001 DESCRIPTION ROADWAY 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

1050 05452051 CRASH CUSH ATTEN (REMOVE)(WORK ZONE)000 EA 916.600 $10,082.60 11.000 16.00 4.00

CATEGORY 002 DESCRIPTION ARKANSAS 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

1925 01102001 EXCAVATION (ROADWAY)000 CY 4.970 -$41,872.25-8,425.000 31,983.30 26,888.00

1930 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C)000 CY 6.610 -$7,489.13-1,133.000 89,686.30 84,591.00

BR 2006(661) 061007092PROJECT 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

6985 05002001 MOBILIZATION002 LS 16,000,000.000 $480,000.00 0.030 0.80 0.80

$441,637.82TOTAL ITEM EARNINGS THIS ESTIMATE

Page 4: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 66ESTIMATE 0107

CONTRACT LINE ITEMS

021802034PROJECT CONTROLSFT 218-2-34

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5495 01002002 001 PREPARING ROW STA 33,688.890 17.000 0.000 17.00 572,711.13

5500 01042001 000 REMOVING CONC (PAV) SY 3.980 7,560.000 0.000 3,693.00 14,698.14

5505 01042009 000 REMOVING CONC (RIPRAP) SY 3.230 498.000 0.000 4,023.72 12,996.62

5510 01042017 000 REMOVING CONC (DRIVEWAYS) SY 6.470 204.000 18.000 102.00 659.94

5515 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.230 9,437.000 250.000 3,741.00 12,083.43

5520 01052030 000 REMOVING STAB BASE & ASPH PAV (8"-14") SY 4.260 11,279.000 0.000 11,803.00 50,280.78

5525 01102001 000 EXCAVATION (ROADWAY) CY 4.970 45,049.000 0.000 48,340.40 240,251.79

5530 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 6.610 9,216.000 0.000 12,507.40 82,673.91

5535 01602005 000 FURNISHING AND PLACING TOPSOIL CY 3.880 12,000.000 0.000 11,546.00 44,798.48

5550 01642011 000 BROADCAST SEED (TEMP) (COOL) SY 0.050 44,194.000 0.000 42,704.00 2,135.20

5555 01642025 000 CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) SY 0.330 88,388.000 0.000 47,246.00 15,591.18

5560 01682001 000 VEGETATIVE WATERING MG 13.700 2,829.000 0.000 9.90 135.63

5565 02752001 000 CEMENT TON 124.340 636.000 0.000 300.00 37,302.00

5570 02762226 000 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(8") SY 3.980 36,760.000 0.000 16,413.00 65,323.74

5575 03412050 009 D-GR HMA(QCQA) TY-C PG70-22 TON 88.980 8,947.000 0.000 8,947.00 796,104.06

5580 03412106 009 D-GR HMA(QCQA) TY-D PG64-22 TON 87.950 735.000 0.000 735.00 64,643.25

5585 03412122 009 D-GR HMA(QCQA) TY-D PG70-22 TON 98.000 1,371.000 0.000 1,371.00 134,358.00

5586 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 1,000.000 0.000 5,626.51 5,626.51

5587 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 1,000.000 0.000 7,393.60 7,393.60

5620 03602012 003 CONC PVMT (JOINTED-CPCD)(11") SY 49.330 1,700.000 0.000 4,497.28 221,850.82

5640 03602018 003 CURB (TYPE II) LF 2.400 2,289.000 0.000 2,257.00 5,416.80

5665 04162016 000 DRILL SHAFT (SIGN MTS)(12 IN) LF 118.140 24.000 0.000 16.00 1,890.24

5675 04162019 000 DRILL SHAFT (SIGN MTS)(30 IN) LF 159.890 104.000 0.000 104.00 16,628.56

5677 04162020 DRILL SHAFT (SIGN MTS)(36 IN) LF 276.950 0.000 56.000 51.60 14,290.62

Added by CO #29

5680 04162021 000 DRILL SHAFT (SIGN MTS)(42 IN) LF 273.530 16.000 0.000 16.00 4,376.48

5685 04162022 000 DRILL SHAFT (SIGN MTS)(48 IN) LF 307.290 16.000 0.000 16.00 4,916.64

5690 04162023 000 DRILL SHAFT (SIGN MTS)(54 IN) LF 357.300 33.000 0.000 33.00 11,790.90

5695 04162026 000 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 409.790 260.000 0.000 260.00 106,545.40

5700 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 181.330 27.000 0.000 27.00 4,895.91

5705 04202006 002 CL C CONC (RAIL FOUNDATION) CY 382.450 37.000 0.000 1.22 466.59

5712 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 1.000 0.000 3,426.850 4,147.12 4,147.12

Cl A Conc (Curb Outlet)(Ty I) - Pd by Force Account - CO #30

5715 04232019 000 RET WALL (SOIL NAILED)(ASHLAR STONE) SF 45.150 4,078.000 0.000 4,078.00 184,121.70

5718 04302038 CL C CONC FOR EXT STRU(CULV)(9'X 5') LF 435.790 0.000 72.000 72.00 31,376.89

Added by CO #1

5720 04322001 000 RIPRAP (CONC)(4 IN) CY 262.750 44.600 0.000 106.46 27,972.38

5725 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 85.000 293.000 107.000 211.30 17,960.50

5730 04322035 000 RIPRAP (CONC)(6 IN) CY 356.490 501.900 0.000 1,046.38 373,024.01

5735 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 276.980 58.000 0.000 30.90 8,558.68

5740 04322048 000 RIPRAP (CONC)(FLUME) CY 331.790 21.200 0.000 25.60 8,493.83

5745 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 6.700 0.000 34.63 8,936.96

5755 04642003 000 RC PIPE (CL III)(18 IN) LF 59.430 228.000 175.000 499.00 29,655.57

Page 5: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5760 04642005 000 RC PIPE (CL III)(24 IN) LF 73.730 599.000 -266.000 236.00 17,400.28

5765 04642007 000 RC PIPE (CL III)(30 IN) LF 92.440 320.000 0.000 317.00 29,303.48

5770 04642011 000 RC PIPE (CL III)(48 IN) LF 190.380 108.000 12.000 120.00 22,845.60

5775 04652001 001 INLET (COMPL)(TY C) EA 3,046.110 8.000 0.000 7.00 21,322.77

5780 04652005 001 MANH (COMPL)(TY M) EA 3,935.290 1.000 0.000 1.00 3,935.29

5785 04652008 001 INLET EXT (TY E) EA 848.460 8.000 0.000 7.00 5,939.22

5790 04652224 001 MANH (COMPL)(JCT BOX) (SPL) EA 10,719.700 1.000 0.000 1.00 10,719.70

5795 04652239 001 INLET (COMPL)(TY D) EA 2,080.990 4.000 -2.000 3.00 6,242.97

5800 04662146 000 HEADWALL (CH-PW-S)(DIA= 48 IN) EA 13,774.600 3.000 -2.000 1.00 13,774.60

5809 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 4,475.010 0.000 1.000 1.00 4,475.01

SET (TY II)(18 IN)(RCP)(12:1)(P) - Paid by EA

5815 04962002 000 REMOV STR (INLET) EA 333.440 3.000 0.000 1.00 333.44

5820 04962007 000 REMOV STR (PIPE) LF 16.510 325.000 0.000 338.00 5,580.38

5825 05002001 002 MOBILIZATION LS 16,000,000.000 0.050 0.000 0.05 800,000.00

5830 05022001 022 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 24,378.040 7.000 0.000 7.00 170,646.28

5855 05062034 000 TEMPORARY SEDIMENT CONTROL FENCE LF 1.940 4,536.000 0.000 122.00 236.68

5860 05082002 000 CONSTRUCTING DETOURS SY 61.600 3,254.000 144.000 363.00 22,360.80

5865 05292004 000 CONC CURB & GUTTER (TY II) LF 18.500 4,289.000 167.000 1,938.00 35,853.00

5870 05302005 000 INTERSECTIONS (ACP) SY 55.140 1,830.000 0.000 537.00 29,610.18

5875 05302010 000 DRIVEWAYS (CONC) SY 46.000 212.000 0.000 953.00 43,838.00

5880 05332001 000 SHOULDER TEXTURING (MILLED) STA 160.360 7.030 0.000 7.24 1,161.01

5885 05402001 000 MTL W-BEAM GD FEN (TIM POST) LF 16.160 1,000.000 0.000 1,725.00 27,876.00

5890 05402005 000 TERMINAL ANCHOR SECTION EA 580.810 5.000 0.000 8.00 4,646.48

5895 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.020 529.000 0.000 729.00 1,472.58

5900 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 101.010 2.000 0.000 2.00 202.02

5905 05442004 001 GDRAIL END TRT(INST)(WOOD POST)(TY I) EA 2,020.200 4.000 0.000 11.00 22,222.20

5910 05442010 001 GDRAIL END TRT(REMOV)(WOOD POST)(TY I) EA 252.530 2.000 0.000 5.00 1,262.65

5915 05452001 000 CRASH CUSH ATTEN (INSTL) EA 21,659.630 1.000 0.000 1.00 21,659.63

5920 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 10,916.600 2.000 0.000 1.00 10,916.60

5925 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 1,874.900 2.000 0.000 2.00 3,749.80

5930 05452051 000 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 916.600 2.000 0.000 1.00 916.60

5935 06102060 000 INS RD IL AM (U/P) (TY 1) (.15KW)S EA 1,033.450 6.000 0.000 6.00 6,200.70

5940 06102061 000 INS RD IL AM (U/P) (TY 2) (.15KW)S EA 1,056.530 6.000 0.000 6.00 6,339.18

5945 06102072 000 REMOVE RDWY ILL ASSEM EA 134.520 19.000 0.000 29.00 3,901.08

5950 06132005 000 HI MST IL POLE (150 FT) ( 80 MPH) EA 19,633.150 6.000 0.000 6.00 117,798.90

5955 06132007 000 HI MST IL POLE (175 FT) ( 80 MPH) EA 25,160.810 1.000 0.000 1.00 25,160.81

5960 06142001 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY A) EA 17,806.510 7.000 0.000 8.00 142,452.08

5965 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 4.840 304.000 0.000 375.00 1,815.00

5970 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.790 4,451.000 160.000 4,352.00 25,198.08

5975 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 17.620 258.000 0.000 1,257.00 22,148.34

5980 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 7.240 175.000 0.000 175.00 1,267.00

5985 06182046 000 CONDT (RM) (1") LF 10.470 579.000 0.000 637.00 6,669.39

5990 06182052 000 CONDT (RM) (2") LF 11.400 80.000 20.000 190.00 2,166.00

5993 06202003 ELEC CONDR (NO. 2) BARE LF 2.430 0.000 120.000 92.00 223.56

Added by CO #22

5994 06202004 ELEC CONDR (NO. 2) INSULATED LF 2.740 0.000 240.000 184.00 504.16

Added by CO #22

Page 6: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5995 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.100 926.000 60.000 1,219.00 1,340.90

6000 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.240 608.000 80.000 2,094.00 2,596.56

6005 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.870 4,722.000 0.000 4,763.00 4,143.81

6010 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.920 10,716.000 0.000 10,416.00 9,582.72

6015 06202015 001 ELEC CONDR (NO.12) BARE LF 0.720 661.000 0.000 691.00 497.52

6020 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.740 1,540.000 0.000 1,600.00 1,184.00

6025 06242007 000 GROUND BOX TY A (122311) EA 451.530 7.000 0.000 8.00 3,612.24

6030 06242008 000 GROUND BOX TY A (122311) W/APRON EA 537.090 15.000 3.000 18.00 9,667.62

6035 06242012 000 GROUND BOX TY C (162911) W/APRON EA 572.870 3.000 0.000 2.00 1,145.74

6040 06242013 000 GROUND BOX TY D (162922) EA 526.710 6.000 0.000 5.00 2,633.55

6045 06242014 000 GROUND BOX TY D (162922) W/APRON EA 590.180 1.000 0.000 1.00 590.18

6050 06282013 000 ELC SRV TY A 240/480 060 (NS)AL(E)PS(U) EA 7,016.320 1.000 0.000 1.00 7,016.32

6055 06282158 000 REMOVE ELECTRICAL SERVICES EA 1,500.000 1.000 0.000 2.00 3,000.00

6060 06282216 000 ELC SRV TY A 240/480 100 (NS)AL(E)PS(U) EA 3,508.160 3.000 0.000 2.00 7,016.32

6061 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 1,295.700 0.000 1.000 2.00 2,591.40

Perm Relocate Elec Service (pd by EA) CO #39

6065 06362001 000 ALUMINUM SIGNS (TY A) SF 7.790 220.060 0.000 220.06 1,714.27

6070 06362002 000 ALUMINUM SIGNS (TY G) SF 15.240 234.500 0.000 234.50 3,573.78

6075 06362003 000 ALUMINUM SIGNS (TY O) SF 13.330 3,482.250 -1,126.500 2,355.75 31,402.15

6077 06362009 REPLACE EXISTING ALUMINUM SIGNS (TY O) SF 22.240 0.000 1,126.500 1,126.50 25,053.36

Added by CO# 61

6095 06442022 000 INS SM RD SN SUP&AM TY S80(1) SA(P) EA 886.510 15.000 0.000 7.00 6,205.57

6100 06442025 000 INS SM RD SN SUP&AM TY S80(1) SA(T) EA 1,009.990 2.000 0.000 4.00 4,039.96

6105 06442030 000 INS SM RD SN SUP&AM TY S80(1) SA(U-BM) EA 915.360 4.000 0.000 4.00 3,661.44

6110 06442053 000 INS SM RD SN SUP&AM TY TWT(1) WA(P) EA 508.000 7.000 0.000 30.00 15,240.00

6115 06442060 000 REMOVE SM RD SN SUP & AM EA 0.910 34.000 0.000 34.00 30.94

6120 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.110 1,258.130 0.000 671.78 2,761.02

6125 06472003 000 REMOVE LRSA EA 269.040 1.000 0.000 3.00 807.12

6130 06502028 000 INS OH SN SUP(30 FT CANT) EA 10,217.870 2.000 0.000 2.00 20,435.74

6135 06502040 000 INS OH SN SUP(40 FT CANT) EA 14,416.130 2.000 0.000 2.00 28,832.26

6140 06502063 000 INS OH SN SUP(60 FT BRDG) EA 15,723.100 1.000 0.000 1.00 15,723.10

6145 06502073 000 INS OH SN SUP(70 FT BRDG) EA 18,010.480 1.000 1.000 2.00 36,020.96

6160 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.310 130.000 0.000 330.00 102.30

6165 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.310 1,240.000 0.000 4,273.00 1,324.63

6170 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.310 3,315.000 0.000 4,868.00 1,509.08

6175 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.550 950.000 0.000 180.00 99.00

6180 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.510 6,540.000 0.000 3,408.00 1,738.08

6190 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.030 775.000 0.000 1,744.00 1,796.32

6195 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.510 6,740.000 0.000 3,514.00 1,792.14

6200 06682106 000 PREFAB PAV MRK TY C (W) (ARROW) EA 185.380 6.000 0.000 6.00 1,112.28

6205 06682115 000 PREFAB PAV MRK TY C (W) (UTURN ARROW) EA 319.260 3.000 0.000 3.00 957.78

6210 06682116 000 PREFAB PAV MRK TY C (W) (WORD) EA 221.420 7.000 0.000 7.00 1,549.94

6215 06682118 000 PREFAB PAV MRK TY C (W) (36")(YLD TRI) EA 46.340 33.000 0.000 54.00 2,502.36

6220 06722014 000 REFL PAV MRKR TY I-R EA 6.690 14.000 0.000 14.00 93.66

6225 06722015 000 REFL PAV MRKR TY II-A-A EA 4.120 8.000 0.000 60.00 247.20

6230 06722017 000 REFL PAV MRKR TY II-C-R EA 4.120 469.000 0.000 214.00 881.68

6235 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.540 2,885.000 0.000 2,632.00 1,421.28

6240 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.030 264.000 0.000 483.00 497.49

Page 7: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

6245 06782020 000 PAV SURF PREP FOR MRK (36") (YLD TRI) EA 20.600 19.000 0.000 54.00 1,112.40

6250 06782035 000 PAV SURF PREP FOR MRKS (10") LF 0.460 837.000 0.000 2,391.00 1,099.86

6255 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 13,771.260 1.000 0.000 1.00 13,771.26

6260 06822001 000 BACK PLATE (12 IN) (3 SEC) EA 62.970 5.000 0.000 5.00 314.85

6265 06822002 000 BACK PLATE (12 IN) (4 SEC) EA 74.510 1.000 0.000 1.00 74.51

6270 06822003 000 BACK PLATE (12 IN) (5 SEC) EA 86.050 1.000 0.000 1.00 86.05

6275 06822012 000 LOUVER (12 IN) (ADJUSTABLE) EA 146.390 5.000 0.000 5.00 731.95

6280 06822022 000 VEH SIG SEC (12 IN) LED (GRN ARW) EA 195.680 3.000 0.000 3.00 587.04

6285 06822023 000 VEH SIG SEC (12 IN) LED (GRN) EA 218.760 6.000 0.000 6.00 1,312.56

6290 06822024 000 VEH SIG SEC (12 IN) LED (YEL ARW) EA 161.060 2.000 0.000 2.00 322.12

6295 06822025 000 VEH SIG SEC (12 IN) LED (YEL) EA 166.830 6.000 0.000 6.00 1,000.98

6300 06822027 000 VEH SIG SEC (12 IN) LED (RED) EA 155.290 7.000 0.000 7.00 1,087.03

6305 06842010 000 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.080 1,579.000 0.000 1,579.00 1,705.32

6310 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 1.290 306.000 0.000 306.00 394.74

6315 06862040 000 INS TRF SIG PL AM(S) 1 ARM (40') ILSN EA 4,579.550 1.000 0.000 1.00 4,579.55

6320 06862104 000 INS TRF SIG PL AM(S) 2 ARM(32-32')ILSN EA 5,325.690 1.000 0.000 1.00 5,325.69

6325 41162001 000 SOIL NAIL ANCHORS LF 11.460 6,273.000 0.000 6,273.00 71,888.58

6330 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,017.770 1.000 0.000 1.00 2,017.77

6336 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 2,475.420 0.000 2.000 2.00 4,950.84

ILSN (LED)(6 S) - Added by CO #6

6341 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 3,095.380 0.000 1.000 1.00 3,095.38

ILSN (LED)(8 S) - Added by CO #6

6345 61102009 000 REF PAV MRK TY I (Y)(24")(SLD)(90 MIL) LF 4.990 400.000 0.000 218.00 1,087.82

6350 61102029 000 REF PAV MRK TY I (W)(6")(BRK)(90 MIL) LF 0.440 2,554.000 0.000 1,620.00 712.80

6355 61102032 000 REF PAV MRK TY I (W)(6")(SLD)(90 MIL) LF 0.440 5,449.000 0.000 1,740.00 765.60

6360 61102041 000 REF PAV MRK TY I (W)(12")(SLD)(90 MIL) LF 3.600 732.000 0.000 820.00 2,952.00

6365 61102044 000 REF PAV MRK TY I (W)(12")(LNDP)(90 MIL) LF 3.350 120.000 0.000 195.00 653.25

6370 61102050 000 REF PAV MRK TY I (W)(24")(SLD)(90 MIL) LF 4.890 474.000 0.000 459.00 2,244.51

6375 61102068 000 REF PAV MRK TY I (Y)(6")(SLD)(90 MIL) LF 0.440 12,854.000 0.000 8,302.00 3,652.88

6380 61102113 000 REF PAV MRK SEALER (24") LF 0.510 264.000 0.000 309.00 157.59

6385 61102119 000 REF PAV MRK SEALER (10") LF 0.260 837.000 0.000 2,391.00 621.66

6390 61102122 000 REF PAV MRK TY I (W) 6" (DOT)(90 MIL) LF 0.510 61.000 0.000 72.00 36.72

6395 61102123 000 REF PAV MRK TY I (W) 10" (SLD)(90 MIL) LF 0.570 3,418.000 0.000 4,419.00 2,518.83

6400 61222003 000 RELOCATE HIGH MAST LIGHTING(150 FT) EA 11,331.720 1.000 0.000 1.00 11,331.72

6405 61542001 000 PREFAB PAV MRK W/WNTY (Y)(6")(SLD) LF 7.310 1,421.000 0.000 2,718.00 19,868.58

6410 61542003 000 PREFAB PAV MRK W/WNTY (W)(6")(SLD) LF 7.310 1,749.000 0.000 2,657.00 19,422.67

6415 61542004 000 PREFAB PAV MRK W/WNTY (W)(9")(BRK) LF 10.090 169.000 0.000 944.00 9,524.96

6420 62662001 000 VIVDS PROCESSOR SYSTEM EA 13,141.090 1.000 0.000 1.00 13,141.09

6425 62662002 000 VIVDS CAMERA ASSEMBLY EA 1,370.290 1.000 0.000 3.00 4,110.87

6430 62662003 000 VIVDS SET-UP SYSTEM EA 817.360 3.000 0.000 1.00 817.36

6435 62662005 000 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.330 932.000 0.000 932.00 2,171.56

Category Subtotal $5,430,428.24

061007085PROJECT CONTROLIMD 0303(120)

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 8: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

0065 01002002 001 PREPARING ROW STA 33,688.890 310.140 0.000 310.14 10,448,272.35

0069 03602067 SAWCUT (CONCRETE) LF 4.080 0.000 620.000 620.00 2,529.60

Added by CO #67

0070 01042001 000 REMOVING CONC (PAV) SY 3.980 71,084.000 -7,918.000 43,567.72 173,399.53

0075 01042009 000 REMOVING CONC (RIPRAP) SY 3.230 7,469.000 0.000 18,713.06 60,443.18

0080 01042010 000 REMOVING CONC (RIPRAP) CY 49.730 29.000 10.000 3.80 188.97

0085 01042017 000 REMOVING CONC (DRIVEWAYS) SY 6.470 11,516.000 0.000 15,316.28 99,096.35

0090 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.230 16,610.000 0.000 21,169.50 68,377.49

0095 01042023 000 REMOVING CONC (CTB) LF 7.960 623.000 0.000 580.00 4,616.80

0100 01042027 000 REMOVING CONC (APPR SLAB) SY 7.960 7,138.000 -1,087.000 4,010.00 31,919.60

0105 01042037 000 REMOVE CONC (RAIL) LF 32.240 113.000 277.000 390.00 12,573.60

0110 01052030 000 REMOVING STAB BASE & ASPH PAV (8"-14") SY 4.260 149,311.000 -49,608.390 99,702.61 424,733.12

0115 01102001 000 EXCAVATION (ROADWAY) CY 4.970 397,102.000 -14,192.000 446,625.27 2,219,727.60

0117 96082054 UNIQUE CHANGE ORDER ITEM 54 DOL 1.000 0.000 24,577.800 25,051.03 25,051.03

Channel Excavation - Pd by Force Account - CO #69

0120 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 6.610 500,871.000 -16,197.080 552,392.56 3,651,314.83

0125 01602005 000 FURNISHING AND PLACING TOPSOIL CY 3.880 168,000.000 100.000 151,280.00 586,966.40

0130 01612012 000 GENERAL USE COMPOST CY 26.640 680.000 -72.090 777.13 20,702.74

0140 01642009 000 BROADCAST SEED (TEMP) (WARM) SY 0.050 622,982.000 0.000 258,673.00 12,933.65

0145 01642011 000 BROADCAST SEED (TEMP) (COOL) SY 0.050 622,982.000 0.000 400,180.67 20,009.03

0146 01002001 PREPARING ROW AC 17,602.080 0.000 1.460 1.46 25,699.04

added by co#79

0147 01642025 CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) SY 0.190 0.000 7,065.000 7,065.00 1,342.35

added by co#79

0148 01922016 PLANT BED PREPARATION SY 0.890 0.000 7,065.000 7,065.00 6,287.85

added by co#79

0150 01642025 000 CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) SY 0.330 1,245,964.000 -445,988.100 799,975.90 263,992.05

0151 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 1.270 0.000 100,000.000 112,644.00 143,057.88

Bond Fbr Mtrx Seed (Perm)(Urban)(Sand) - Pd by SY - CO #34

0155 01682001 000 VEGETATIVE WATERING MG 13.700 39,870.000 -18,423.470 21,446.53 293,817.48

0160 01692003 000 SOIL RETENTION BLANKETS (CL 1) (TY C) SY 2.040 158.000 0.000 26,626.00 54,317.04

0165 01702001 000 IRRIGATION SYSTEM LS 382,653.060 1.000 0.000 1.00 382,653.06

0170 01922004 000 PLANT MATERIAL (5-GAL) EA 25.510 8,427.000 -1,019.000 6,906.70 176,189.92

0175 01922035 000 PLANT MATERIAL (MIN 4' HT) (B&B) EA 255.100 119.000 0.000 117.00 29,846.72

0180 01922036 000 PLANT MATERIAL (MIN 5' HT) (B&B) EA 255.100 116.000 -12.000 105.00 26,785.52

0185 01922037 000 PLANT MATERIAL (MIN 6' HT) (B&B) EA 255.100 148.000 -13.000 132.00 33,673.24

0190 01922043 000 PLANT MATERIAL (MIN 1 1/2" CAL) (B&B) EA 255.100 215.000 -5.000 210.00 53,571.04

0195 01922044 000 PLANT MATERIAL (MIN 2" CAL) (B&B) EA 285.710 160.000 -29.000 131.00 37,428.02

0200 01922045 000 PLANT MATERIAL (MIN 2 1/2" CAL) (B&B) EA 280.610 98.000 0.000 98.00 27,499.77

0205 01922046 000 PLANT MATERIAL (MIN 3" CAL) (B&B) EA 367.350 170.000 -27.000 142.00 52,163.72

0210 01932001 000 PLANT MAINTENANCE MO 2,040.820 24.000 -4.000 20.00 40,816.47

0215 01932006 000 VEGETATIVE WATERING MG 13.700 8,022.000 -6,769.280 1,252.72 17,162.28

0218 02652006 FLY ASH (CLASS CS) TON 61.250 0.000 750.000 508.80 31,164.00

Added by CO #46

0219 02652022 FLY ASH TREAT (SUBGRADE)(12") SY 0.590 0.000 20,000.000 12,140.00 7,162.60

Added by CO #46

0220 02752001 000 CEMENT TON 124.340 6,907.000 -146.000 7,922.44 985,076.21

0225 02762226 000 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(8") SY 3.980 403,257.000 -10,530.000 403,573.28 1,606,221.66

0230 02762238 000 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(12") SY 4.480 10,121.000 0.000 25,579.00 114,593.92

0240 03412050 009 D-GR HMA(QCQA) TY-C PG70-22 TON 88.980 152,403.000 -631.000 116,400.25 10,357,294.25

Page 9: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0245 03412106 009 D-GR HMA(QCQA) TY-D PG64-22 TON 87.950 24,599.000 -3,144.000 31,075.12 2,733,056.90

0250 03412122 009 D-GR HMA(QCQA) TY-D PG70-22 TON 98.000 39,900.000 -165.000 46,659.12 4,572,593.76

0255 03412254 009 D-GR HMA(QCQA) TY-D PG 70-22 (LEVEL-UP) TON 101.080 3,146.000 -2,794.950 351.05 35,484.14

0260 03412256 009 D-GR HMA (QCQA) TY-C PG70-22 (LEVEL-UP) TON 105.620 5,825.000 12,516.890 18,341.89 1,937,270.45

0261 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 1,000.000 0.000 112,999.30 112,999.30

0262 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 1,000.000 0.000 129,681.65 129,681.65

0265 03542045 000 PLANE ASPH CONC PAV (2") SY 1.500 8,236.000 0.000 59,352.21 89,028.34

0270 03562002 000 ASPH BINDER(AC-10) GAL 4.090 5,659.000 0.000 2,470.90 10,105.99

0275 03562022 000 PAV JT UNDERSEAL (36") LF 3.200 84,094.000 -48,807.000 35,287.00 112,918.40

0279 96082053 UNIQUE CHANGE ORDER ITEM 53 DOL 25.850 0.000 392.000 391.00 10,107.35

Drill into 11" CRCP - Pd by EA - Added by CO #67

0280 03602004 003 CONC PVMT (CONT REINF-CRCP)(11") SY 50.850 54,529.000 121.000 43,310.51 2,202,339.45

0300 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 62.800 6,483.000 0.000 12,823.42 805,310.77

0319 96082049 UNIQUE CHANGE ORDER ITEM 49 DOL 5.661 0.000 2,000.000 2,209.40 12,507.41

Reimbursement for HES Concrete - Pd by SY - CO #58

0320 03602012 003 CONC PVMT (JOINTED-CPCD)(11") SY 49.330 66,774.000 -13,915.000 58,218.84 2,871,935.39

0323 96082042 UNIQUE CHANGE ORDER ITEM 42 DOL 332.270 0.000 589.190 618.23 205,419.28

Sleeper Slab - Pd by CY - CO #13

0324 04542004 ARMOR JOINT LF 57.540 0.000 546.500 546.50 31,445.61

Added by CO #55

0325 96082045 UNIQUE CHANGE ORDER ITEM 45 DOL 332.270 0.000 196.660 226.73 75,335.58

Buffer Slab - Pd by CY - CO #55

0340 03602018 003 CURB (TYPE II) LF 2.400 28,899.000 -2,073.000 12,882.33 30,917.59

0358 04002006 CUT & RESTORING PAV SY 127.870 0.000 50.000 252.98 32,348.57

Added by CO #10

0359 96082020 UNIQUE CHANGE ORDER ITEM 20 DOL 15.000 0.000 2,634.000 2,634.00 39,510.00

CO #24 Removal/Replacement of Unsuitable Material - Pd by CY

0375 04162016 000 DRILL SHAFT (SIGN MTS)(12 IN) LF 118.140 216.000 0.000 200.00 23,628.00

0380 04162018 000 DRILL SHAFT (SIGN MTS)(24 IN) LF 129.680 119.000 0.000 106.00 13,746.08

0385 04162019 000 DRILL SHAFT (SIGN MTS)(30 IN) LF 159.890 478.000 84.000 624.00 99,771.36

0390 04162021 000 DRILL SHAFT (SIGN MTS)(42 IN) LF 273.530 89.000 21.000 118.00 32,276.54

0395 04162022 000 DRILL SHAFT (SIGN MTS)(48 IN) LF 307.290 109.000 0.000 196.00 60,228.84

0400 04162023 000 DRILL SHAFT (SIGN MTS)(54 IN) LF 357.300 235.000 -32.000 195.00 69,673.50

0401 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 1.000 0.000 4,848.890 7,593.90 7,593.90

Reimbursement for Abandoned D.S. - Pd by Invoice - CO #40

0405 04162024 000 DRILL SHAFT (HIGH MAST POLE)(48 IN) LF 307.290 144.000 0.000 144.00 44,249.76

0410 04162025 000 DRILL SHAFT (HIGH MAST POLE)(54 IN) LF 357.300 10.000 0.000 56.00 20,008.80

0415 04162026 000 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 409.790 1,416.000 0.000 1,512.00 619,602.48

0420 04162030 001 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 141.220 60.000 0.000 6.00 847.32

0425 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 177.200 81.000 0.000 81.00 14,353.20

0430 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 181.330 186.000 0.000 259.25 47,009.80

0435 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 279.680 22.000 0.000 44.00 12,305.92

0440 04202006 002 CL C CONC (RAIL FOUNDATION) CY 382.450 735.000 0.000 981.94 375,542.93

0445 04202013 002 CL C CONC (MISC) CY 1,014.090 6.300 0.000 2.85 2,890.16

0448 04202036 CL A CONC (SEAL) CY 133.010 0.000 232.000 221.25 29,428.46

added by CO#5

Page 10: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0451 04202064 CL A CONC (PLUG) EA 1,070.910 0.000 1.000 1.00 1,070.91

ADDED BY CO #77

0452 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 1.000 0.000 56,885.710 83,225.12 83,225.12

Cl A Conc (Curb Outlet)(Ty I) - Pd by Force Account - CO #30

0455 04232003 000 RETAINING WALL (MSE)(ASHLAR STONE FIN) SF 36.400 79,914.000 2,284.000 82,198.00 2,992,007.20

0456 96082048 UNIQUE CHANGE ORDER ITEM 48 DOL 1.000 0.000 27,806.970 40,629.17 40,629.17

MSE Wall Inlet Retrofit - Paid by Force Account - CO #57

0457 04232006 RETAINING WALL (CONC BLOCK) SF 37.787 0.000 397.500 397.50 15,020.33

Added by CO #59

0460 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 67.520 3,700.000 2,990.500 6,690.50 451,742.56

0465 04232017 000 RET WALL (MSE)(ASHLAR STONE)(SPECIAL) SF 21.640 1,305.000 0.000 1,305.00 28,240.20

0466 04232019 RET WALL (SOIL NAILED)(ASHLAR STONE) SF 45.150 0.000 1,840.000 1,840.00 83,076.00

Added by CO #62

0470 04302009 000 CL C CONC FOR EXT STRU(CULV)(6'X 3') LF 243.200 294.000 -22.000 272.00 66,150.40

0475 04302012 000 CL C CONC FOR EXT STRU (CULV)(3'X 2') LF 155.170 394.000 -118.000 270.00 41,895.90

0480 04302020 000 CL C CONC FOR EXT STR (CULV)(4'X 2') LF 183.780 506.000 -2.000 504.00 92,625.12

0485 04302038 000 CL C CONC FOR EXT STRU(CULV)(9'X 5') LF 435.790 100.000 46.000 148.00 64,496.92

0486 96082014 UNIQUE CHANGE ORDER ITEM 14 DOL 960.810 0.000 9.000 9.00 8,647.29

CULV TRANS (2-9'x8' TO 2-9'x5') - Pd by LF - Added by CO #17

0490 04302051 000 CL C CONC FOR EXT STR (CULV) 5' X 2' LF 191.480 606.000 0.000 606.00 116,036.88

0495 04302072 000 CL C CONC FOR EXT STRU (CULV)(9'X 6') LF 456.700 119.000 0.000 119.00 54,347.30

0500 04302059 000 CL C CONC FOR EXT STRU(CULV)(8'X4') LF 371.960 324.000 -294.000 30.00 11,158.80

0505 04302060 000 CL C CONC FOR EXT STRU(CULV)(7'X3') LF 286.120 854.000 0.000 854.00 244,346.48

0508 04302082 CL C CONC EXT STR (CULV)(8'X 3') LF 383.750 0.000 297.000 297.00 113,973.75

Added by CO #1

0509 04302093 CL C CONC FOR EXT STR (CULV)(3- 5'X4') LF 925.000 0.000 128.000 128.00 118,400.00

ADDED BY CO #73

0510 04302100 000 CL C CONC FOR EXT STR (CULV)(6'X 2') LF 280.620 44.000 0.000 44.00 12,347.28

0515 04322001 000 RIPRAP (CONC)(4 IN) CY 262.750 657.100 2,632.040 3,289.14 864,221.57

0520 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 85.000 600.900 201.000 379.94 32,294.90

0525 04322027 000 RIPRAP (SPECIAL) CY 296.250 890.000 -98.850 655.66 194,239.30

0530 04322035 000 RIPRAP (CONC)(6 IN) CY 356.490 2,259.700 0.000 2,074.70 739,609.80

0535 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 276.980 1,376.000 54.000 1,240.19 343,507.81

0540 04322048 000 RIPRAP (CONC)(FLUME) CY 331.790 146.700 36.400 80.27 26,632.78

0542 04322050 RIPRAP (CONC)(CL B)(5 IN) CY 309.000 0.000 10.000 6.94 2,144.46

ADDED BY CO #73

0545 04502007 000 RAIL (TY T501) LF 33.460 4,255.000 0.000 6,471.00 216,519.66

0546 96082037 UNIQUE CHANGE ORDER ITEM 37 DOL 1.000 0.000 10,136.890 8,376.14 8,376.14

Remove/Replace T501 Rail - Pd By Force Account - CO #48

0550 04502013 000 RAIL (TY SSTR) LF 36.580 6,788.000 0.000 7,759.72 283,850.55

0555 04502045 000 RAIL (TY T501)(MOD) LF 34.460 935.000 390.000 1,243.00 42,833.78

0565 04502105 000 RAIL (TY SSTR)(MOD 1) LF 35.470 989.000 0.000 699.00 24,793.53

0570 04502106 000 RAIL (TY SSTR)(MOD 3) LF 81.220 368.000 0.000 368.00 29,888.96

0575 04502107 000 RAIL (TY SSTR)(MOD 2) LF 112.800 90.000 0.000 90.00 10,152.00

0580 04642002 000 RC PIPE (CL III)(15 IN) LF 56.120 2,324.000 0.000 2,528.00 141,871.36

0585 04642003 000 RC PIPE (CL III)(18 IN) LF 59.430 2,100.000 2,379.000 4,479.00 266,186.97

Page 11: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0590 04642005 000 RC PIPE (CL III)(24 IN) LF 73.730 7,678.000 850.000 9,490.00 699,697.70

0591 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 62.940 0.000 250.000 250.00 15,735.00

Place & Remove 24" RCP - Pd by LF - Added by CO #33

0592 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 27.300 0.000 40.000 40.00 1,092.00

Reimbursement for damaged 24" RCP - Pd by LF - CO #33

0595 04642006 000 RC PIPE (CL III)(27 IN) LF 82.540 433.000 -416.000 52.00 4,292.08

0600 04642007 000 RC PIPE (CL III)(30 IN) LF 92.440 3,366.000 1,439.000 4,800.00 443,712.00

0605 04642009 000 RC PIPE (CL III)(36 IN) LF 126.550 1,156.000 -225.000 937.00 118,577.35

0606 96082047 UNIQUE CHANGE ORDER ITEM 47 DOL 1,291.525 0.000 200.000 200.00 258,305.00

Banded Encased 36" Jacking RCP - Pd by LF - CO #56

0610 04642010 000 RC PIPE (CL III)(42 IN) LF 159.570 459.000 0.000 459.00 73,242.63

0615 04642011 000 RC PIPE (CL III)(48 IN) LF 190.380 617.000 91.000 708.00 134,789.04

0617 04642021 RC PIPE (CL IV)(18 IN) LF 61.460 0.000 368.000 198.00 12,169.08

Added by CO #10

0620 04652001 001 INLET (COMPL)(TY C) EA 3,046.110 11.000 6.000 23.00 70,060.55

0625 04652005 001 MANH (COMPL)(TY M) EA 3,935.290 13.000 9.000 20.00 78,705.83

0630 04652008 001 INLET EXT (TY E) EA 848.460 8.000 28.000 38.00 32,241.48

0632 04652107 INLET (COMP)(CURB&GRATE)(TYII) EA 3,714.660 0.000 19.000 18.00 66,863.88

Added by CO #1

0635 04652224 001 MANH (COMPL)(JCT BOX) (SPL) EA 10,719.700 3.000 0.000 3.00 32,159.10

0636 96082019 UNIQUE CHANGE ORDER ITEM 19 DOL 2,746.250 0.000 1.000 1.00 2,746.25

Added by CO #23 - RCP Riser & Manhole - Pd by EA

0640 04652239 001 INLET (COMPL)(TY D) EA 2,080.990 45.000 17.000 66.00 137,345.38

0641 96082013 UNIQUE CHANGE ORDER ITEM 13 DOL 5,397.210 0.000 1.000 2.00 10,794.42

Reloc. Ty D Inlet due to Design Error - Pd by Ea - CO #16

0642 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 1,569.770 0.000 3.000 6.00 9,418.62

INLET (ADJUST/CAP) - Paid by EA

0644 04662007 WINGWALL (SW-0)(HW=5 FT) EA 14,123.000 0.000 1.000 1.00 14,123.00

ADDED BY CO #73

0645 04662049 000 WINGWALL (PW)(HW=5 FT) EA 20,830.830 2.000 0.000 2.00 41,661.66

0648 04662050 WINGWALL (PW)(HW=6 FT) EA 22,984.890 0.000 3.000 3.00 68,954.68

Added by CO #1

0650 04662052 000 WINGWALL (PW)(HW=8 FT) EA 17,906.880 4.000 -1.000 3.00 53,720.64

0655 04662053 000 WINGWALL (PW)(HW=9 FT) EA 38,393.260 7.000 -1.000 6.00 230,359.60

0670 04662065 000 HEADWALL (CH-FW-0)(DIA= 24 IN) EA 2,375.920 1.000 0.000 1.00 2,375.92

0678 04662080 HEADWALL (CH-FW-15)(DIA= 24 IN) EA 3,425.220 0.000 1.000 1.00 3,425.22

Added by CO #1

0685 04662129 000 HEADWALL (CH-PW-0)(DIA= 36 IN) EA 6,421.250 1.000 0.000 1.00 6,421.26

0689 04662138 HEADWALL (CH-PW-S)(DIA= 18 IN) EA 4,378.480 0.000 1.000 1.00 4,378.48

Added by CO#1

0690 04662146 000 HEADWALL (CH-PW-S)(DIA= 48 IN) EA 13,774.600 2.000 0.000 2.00 27,549.20

0695 04662241 000 HEADWALL (CH-PW-S)(DIA=42 IN)(MOD) EA 7,133.260 1.000 0.000 1.00 7,133.26

0700 04662235 000 HEADWAL (CH-PW-0)(DIA=36IN)(MOD) EA 7,133.260 1.000 0.000 1.00 7,133.26

0705 04672107 000 SET (TY I)(S= 4 FT)(HW= 3 FT)(4:1)(C) EA 2,794.100 1.000 0.000 1.00 2,794.10

0706 04672003 SET (TY I)(42 IN)(3:1)(C) EA 4,896.190 0.000 2.000 2.00 9,792.38

Added by CO #1

Page 12: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0707 04672012 SET (TY I)(48 IN)(4:1)(C) EA 4,273.830 0.000 3.000 3.00 12,821.49

Added by CO #1

0710 04672120 000 SET (TY I)(S= 6 FT)(HW= 4 FT)(4:1)(C) EA 9,887.740 8.000 0.000 2.00 19,775.48

0720 04672131 000 SET (TY I)(S= 8 FT)(HW= 5 FT)(4:1)(C) EA 7,959.710 3.000 0.000 3.00 23,879.13

0725 04672137 000 SET (TY I)(S= 9 FT)(HW= 7 FT)(4:1)(C) EA 9,752.380 2.000 0.000 2.00 19,504.76

0730 04672183 000 SET (TY I)(S= 5 FT)(HW= 4 FT)(6:1)(P) EA 6,463.070 2.000 0.000 2.00 12,926.14

0735 04672211 000 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 774.730 1.000 0.000 1.00 774.73

0745 04672222 000 SET (TY II)(18 IN)(RCP)(4:1)(C) EA 594.250 2.000 1.000 4.00 2,377.00

0750 04672224 000 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 752.720 13.000 8.000 20.00 15,054.40

0755 04672225 000 SET (TY II)(30 IN)(RCP)(4:1)(C) EA 1,098.270 5.000 0.000 9.00 9,884.43

0760 04672227 000 SET (TY II)(36 IN)(RCP)(4:1)(C) EA 1,617.690 6.000 2.000 8.00 12,941.52

0765 04672228 000 SET (TY II)(42 IN)(RCP)(4:1)(C) EA 2,366.010 1.000 0.000 1.00 2,366.01

0770 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 895.780 3.000 4.000 6.00 5,374.68

0771 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 694.420 0.000 1.000 1.00 694.42

Place & Remove 24" SET - Pd by EA - Added by CO #33

0772 04672238 SET (TY II)(30 IN)(RCP)(6:1)(C) EA 1,343.680 0.000 2.000 2.00 2,687.36

Added by CO #1

0775 04672240 000 SET (TY II)(36 IN)(RCP)(6:1)(C) EA 2,244.960 2.000 1.000 3.00 6,734.88

0780 04672241 000 SET (TY II)(42 IN)(RCP)(6:1)(C) EA 2,859.030 1.000 0.000 1.00 2,859.03

0785 04672286 000 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 617.360 1.000 1.000 35.00 21,607.60

0790 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 743.920 3.000 1.000 40.00 29,756.80

0795 04672290 000 SET (TY II)(30 IN)(RCP)(6:1)(P) EA 1,343.680 2.000 -1.000 1.00 1,343.68

0800 04672358 000 SET (TY II)(18 IN)(RCP)(3:1)(P) EA 576.650 1.000 0.000 1.00 576.65

0805 04672382 000 SET (TY II)(24 IN)(RCP)(4:1)(P) EA 691.100 1.000 2.000 5.00 3,455.50

0810 04672491 000 SET (TY II)(15 IN)(RCP)(12:1)(P) EA 1,702.430 9.000 2.000 12.00 20,429.16

0815 04672516 000 SET (TY II)(18 IN)(RCP)(4:1)(P) EA 594.260 3.000 -1.000 7.00 4,159.82

0821 04722003 REMOV & RE-LAY PIPE (18 IN) LF 55.280 0.000 81.000 81.00 4,477.68

ADDED BY CO #77

0822 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 3,874.640 0.000 1.000 1.00 3,874.64

SET (TY II)(27 IN)(RCP)(4:1)(P) - Paid by EA

0823 04742005 SLOT DRAIN (GAL STL)(18 IN) LF 206.470 0.000 20.000 20.00 4,129.40

Added by CO #10

0825 04962002 000 REMOV STR (INLET) EA 333.440 7.000 0.000 15.00 5,001.60

0830 04962004 000 REMOV STR (SET) EA 333.440 28.000 0.000 48.00 16,005.12

0832 04962005 REMOV STR (WINGWALL) EA 1,587.000 0.000 1.000 1.00 1,587.00

ADDED BY CO #73

0835 04962006 000 REMOV STR (HEADWALL) EA 1,065.260 80.000 0.000 77.00 82,025.02

0840 04962007 000 REMOV STR (PIPE) LF 16.510 4,222.000 0.000 5,148.00 84,993.48

0845 04962008 000 REMOV STR (BOX CULVERT) LF 39.620 388.000 34.000 473.00 18,740.26

0850 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 50,000.000 2.000 0.000 2.00 100,000.00

0855 05002001 002 MOBILIZATION LS 16,000,000.000 0.100 0.000 0.10 1,600,000.00

0860 05022001 022 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 24,378.040 12.000 0.000 12.00 292,536.48

0861 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 32.700 0.000 465.000 471.25 15,409.88

Temporary Construction Signs - Paid by the SF

0865 05062002 000 ROCK FILTER DAMS (INSTALL) (TY 2) LF 28.470 2,057.000 0.000 2,481.00 70,634.07

0870 05062009 000 ROCK FILTER DAMS (REMOVE) LF 6.990 2,057.000 137.000 3,104.00 21,696.96

0875 05062016 000 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.770 7,738.000 -3,962.000 3,775.96 59,546.89

Page 13: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0880 05062019 000 CONSTRUCTION EXITS (REMOVE) SY 6.380 7,738.000 170.000 3,775.96 24,090.62

0885 05062024 000 BACKHOE WORK (EROSION & SEDM CONT) HR 67.730 84.900 0.000 2,937.70 198,970.49

0890 05062034 000 TEMPORARY SEDIMENT CONTROL FENCE LF 1.940 57,409.000 0.000 68,819.00 133,508.86

0895 05082002 000 CONSTRUCTING DETOURS SY 61.600 49,360.000 -4,800.000 45,714.09 2,815,987.93

0900 05122017 001 PORT CTB (DES SOURCE)(LOW PROF)(TY 1) LF 4.630 2,040.000 0.000 580.00 2,685.40

0905 05122018 001 PORT CTB (DES SOURCE)(LOW PROF)(TY 2) LF 5.750 240.000 0.000 20.00 115.00

0910 05122026 001 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 3.060 4,300.000 0.000 820.00 2,509.20

0915 05122027 001 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 3.880 760.000 0.000 10.00 38.80

0920 05122035 001 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 4.670 2,040.000 0.000 580.00 2,708.60

0925 05122036 001 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 5.910 240.000 0.000 20.00 118.20

0930 05122048 001 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 41.600 26,225.000 7,215.000 33,440.00 1,391,104.00

0935 05122049 001 PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) LF 3.860 3,775.000 0.000 4,150.00 16,019.00

0940 05122050 001 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 3.310 127,290.000 -79,979.000 47,311.00 156,599.41

0945 05122051 001 PORT CTB (STOCKPILE)(F-SHAPE)(TY 1) LF 3.010 3,775.000 0.000 4,150.00 12,491.50

0950 05122052 001 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 3.060 26,225.000 0.000 33,440.00 102,326.40

0955 05142005 001 PERM CONC TRF BARR (SGL SLP)(TY 2)(42") LF 178.050 65.000 0.000 83.00 14,778.15

0960 05142006 001 PERM CONC TRF BARR (SGL SLP)(TY 3)(42") LF 62.190 1,777.000 0.000 1,511.50 94,000.19

0965 05292004 000 CONC CURB & GUTTER (TY II) LF 18.500 66,748.000 -1,237.000 56,436.12 1,044,068.23

0969 05302004 INTERSECTIONS (CONC) SY 52.447 0.000 295.000 893.04 46,837.28

Added by CO #26

0970 05302005 000 INTERSECTIONS (ACP) SY 55.140 7,068.000 -6,875.330 192.67 10,623.82

0975 05302010 000 DRIVEWAYS (CONC) SY 46.000 7,600.000 11,848.450 19,448.45 894,628.70

0980 05332001 000 SHOULDER TEXTURING (MILLED) STA 160.360 193.500 0.000 203.07 32,564.31

0985 05402001 000 MTL W-BEAM GD FEN (TIM POST) LF 16.160 20,348.000 1,475.000 24,467.75 395,398.84

0990 05402002 000 MTL W-BEAM GD FEN (STEEL POST) LF 60.610 452.000 0.000 536.00 32,486.96

0995 05402005 000 TERMINAL ANCHOR SECTION EA 580.810 92.000 1.000 87.00 50,530.47

1000 05402006 000 MTL BEAM GD FEN TRANSITION EA 1,565.660 8.000 1.000 40.00 62,626.40

1005 05402012 000 MTL BEAM GD FEN TRANS (TL2) EA 681.820 35.000 -3.000 13.00 8,863.66

1010 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.020 19,576.000 -382.000 12,187.50 24,618.75

1015 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 101.010 42.000 0.000 61.00 6,161.61

1020 05442004 001 GDRAIL END TRT(INST)(WOOD POST)(TY I) EA 2,020.200 142.000 -3.000 140.00 282,828.00

1025 05442010 001 GDRAIL END TRT(REMOV)(WOOD POST)(TY I) EA 252.530 47.000 -4.000 60.00 15,151.80

1030 05452001 000 CRASH CUSH ATTEN (INSTL) EA 21,659.630 5.000 0.000 3.00 64,978.89

1031 96082038 UNIQUE CHANGE ORDER ITEM 38 DOL 1.000 0.000 2,069.540 2,069.54 2,069.54

Repour Crash Cushion Footing - Pd by Invoice - CO #49

1035 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 22,028.750 11.000 0.000 11.00 242,316.25

1040 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 10,916.600 4.000 0.000 16.00 174,665.60

1045 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 1,874.900 9.000 0.000 18.00 33,748.20

1050 05452051 000 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 916.600 4.000 0.000 16.00 14,665.60

1055 05502003 000 CHAIN LINK FENCE (REMOVE) LF 5.000 5,980.000 0.000 7,378.00 36,890.00

1065 05562006 000 PIPE UNDERDRAINS (TY 6) (6") LF 21.240 8,128.000 9,414.000 17,542.00 372,592.08

1070 06102060 000 INS RD IL AM (U/P) (TY 1) (.15KW)S EA 1,033.450 71.000 0.000 71.00 73,374.95

1075 06102061 000 INS RD IL AM (U/P) (TY 2) (.15KW)S EA 1,056.530 53.000 0.000 53.00 55,996.09

1080 06102072 000 REMOVE RDWY ILL ASSEM EA 134.520 93.000 0.000 84.00 11,299.68

1085 06132001 000 HI MST IL POLE (100 FT) ( 80 MPH) EA 11,933.660 6.000 0.000 6.00 71,601.96

1090 06132005 000 HI MST IL POLE (150 FT) ( 80 MPH) EA 19,633.150 27.000 0.000 28.00 549,728.20

1095 06132007 000 HI MST IL POLE (175 FT) ( 80 MPH) EA 25,160.810 10.000 0.000 10.00 251,608.10

1100 06142001 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY A) EA 17,806.510 45.000 0.000 48.00 854,712.48

Page 14: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1105 06142005 000 HI MST IL ASM(12-400 WT)ASYM(TY A)SHLD EA 18,468.910 5.000 0.000 5.00 92,344.55

1110 06182008 000 CONDT (HDPE) (2") LF 6.310 1,276.000 0.000 1,200.00 7,572.00

1115 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 4.840 324.000 0.000 443.00 2,144.12

1120 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.790 47,744.000 1,080.000 43,680.00 252,907.20

1125 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 17.620 483.000 150.000 12,229.00 215,474.98

1130 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 7.240 2,837.000 0.000 1,671.00 12,098.04

1135 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 8.110 692.000 0.000 442.00 3,584.62

1140 06182046 000 CONDT (RM) (1") LF 10.470 5,172.000 0.000 5,960.00 62,401.20

1145 06182052 000 CONDT (RM) (2") LF 11.400 510.000 60.000 6,613.00 75,388.20

1150 06182070 000 CONDT (HDPE) (2") BORE LF 16.810 216.000 0.000 1,450.00 24,374.50

1153 06202003 ELEC CONDR (NO. 2) BARE LF 2.430 0.000 510.000 177.50 431.33

Added by CO #22

1154 06202004 ELEC CONDR (NO. 2) INSULATED LF 2.740 0.000 1,020.000 385.00 1,054.90

Added by CO #22

1155 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.440 2,637.000 0.000 2,572.00 3,703.68

1160 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.650 8,190.000 0.000 7,130.00 11,764.50

1165 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.100 29,244.000 140.000 34,286.00 37,714.60

1170 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.240 32,868.000 160.000 47,592.00 59,014.08

1175 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.870 22,320.000 1,200.000 25,361.00 22,064.07

1180 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.920 64,765.000 2,400.000 76,384.00 70,273.28

1185 06202015 001 ELEC CONDR (NO.12) BARE LF 0.720 6,739.000 0.000 6,573.00 4,732.56

1190 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.740 16,093.000 0.000 15,724.00 11,635.76

1195 06242007 000 GROUND BOX TY A (122311) EA 451.530 55.000 0.000 65.00 29,349.45

1200 06242008 000 GROUND BOX TY A (122311) W/APRON EA 537.090 164.000 5.000 159.00 85,397.31

1205 06242012 000 GROUND BOX TY C (162911) W/APRON EA 572.870 14.000 0.000 14.00 8,020.18

1210 06242013 000 GROUND BOX TY D (162922) EA 526.710 21.000 0.000 18.00 9,480.78

1215 06242014 000 GROUND BOX TY D (162922) W/APRON EA 590.180 24.000 0.000 25.00 14,754.50

1220 06282013 000 ELC SRV TY A 240/480 060 (NS)AL(E)PS(U) EA 7,016.320 1.000 0.000 2.00 14,032.64

1225 06282113 000 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 2,942.700 4.000 0.000 4.00 11,770.80

1230 06282158 000 REMOVE ELECTRICAL SERVICES EA 1,500.000 5.000 0.000 5.00 7,500.00

1234 06282181 ELC SRV TY D 120/240 100 (NS)AL(N)PS(U) EA 4,044.480 0.000 3.000 4.00 16,177.92

Added by CO #11

1245 06282216 000 ELC SRV TY A 240/480 100 (NS)AL(E)PS(U) EA 3,508.160 11.000 0.000 11.00 38,589.76

1250 06282256 000 ELC SRV TY A 240/480 125(NS)AL(E)PS(U) EA 7,339.440 1.000 0.000 1.00 7,339.44

1255 06282257 000 ELC SRV TY A 240/480 150(NS)AL(E)PS(U) EA 7,339.440 1.000 0.000 1.00 7,339.44

1257 06282262 ELC SRV TY D 120/240 060 (NS)AL(N)PS(U) EA 3,964.950 0.000 4.000 3.00 11,894.85

Added by CO #11

1258 96082052 UNIQUE CHANGE ORDER ITEM 52 DOL 1,147.620 0.000 5.000 5.00 5,738.10

Elect. Svc. Disconnect Paid by EA CO# 66

1259 96082058 UNIQUE CHANGE ORDER ITEM 58 DOL 1.000 0.000 593.480 593.48 593.48

ADDED BY CO #75- PD BY INVOICE (LS)

1260 06362001 000 ALUMINUM SIGNS (TY A) SF 7.790 987.760 32.000 987.76 7,694.66

1265 06362002 000 ALUMINUM SIGNS (TY G) SF 15.240 2,543.750 0.000 2,302.00 35,082.48

1270 06362003 000 ALUMINUM SIGNS (TY O) SF 13.330 13,951.750 0.000 14,613.25 194,794.65

1271 96082035 UNIQUE CHANGE ORDER ITEM 35 DOL 1.000 0.000 5,146.160 5,146.16 5,146.16

Small Sign Re-Order - Pd by Invoice - CO #44

1275 06362007 000 REPLACE EXISTING ALUMINUM SIGNS (TY A) SF 13.650 24.000 0.000 242.50 3,310.13

Page 15: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1280 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 703.030 56.000 -7.000 44.00 30,933.32

1281 06442007 INS SM RD SN SUP&AM TY 10BWG(1) SB(P) EA 748.030 0.000 7.000 7.00 5,236.21

Added by CO #63

1285 06442004 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(T) EA 774.570 52.000 -1.000 56.00 43,375.92

1286 06442010 INS SM RD SN SUP&AM TY 10BWG(1) SB(T) EA 819.570 0.000 1.000 2.00 1,639.14

Added by CO #63

1290 06442006 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(U) EA 774.570 4.000 0.000 4.00 3,098.28

1295 06442013 000 INS SM RD SN SUP&AM TY 10BWG(2) SA(P) EA 998.450 2.000 0.000 2.00 1,996.90

1300 06442022 000 INS SM RD SN SUP&AM TY S80(1) SA(P) EA 886.510 48.000 -28.000 24.00 21,276.24

1305 06442025 000 INS SM RD SN SUP&AM TY S80(1) SA(T) EA 1,009.990 25.000 0.000 25.00 25,249.75

1310 06442026 000 INS SM RD SN SUP&AM TY S80(1)SA(T-2EXT) EA 967.290 2.000 0.000 1.00 967.29

1315 06442027 000 INS SM RD SN SUP&AM TY S80(1) SA(U) EA 1,007.680 3.000 0.000 3.00 3,023.04

1320 06442030 000 INS SM RD SN SUP&AM TY S80(1) SA(U-BM) EA 915.360 15.000 0.000 17.00 15,561.12

1322 06442032 INS SM RD SN SUP&AM TY S80(1) SB(P) EA 931.510 0.000 28.000 33.00 30,739.83

Added by CO #63

1325 06442042 000 INS SM RD SN SUP&AM TY S80(2) SA(P) EA 1,226.940 3.000 -1.000 1.00 1,226.94

1327 06442045 INS SM RD SN SUP&AM TY S80(2) SB(P) EA 1,271.940 0.000 1.000 1.00 1,271.94

Added by CO #63

1330 06442053 000 INS SM RD SN SUP&AM TY TWT(1) WA(P) EA 508.000 287.000 -32.000 246.00 124,968.00

1331 06442051 INS SM RD SN SUP&AM TY TWT(1) UB(P) EA 571.500 0.000 32.000 35.00 20,002.50

Added by CO #63

1335 06442060 000 REMOVE SM RD SN SUP & AM EA 0.910 281.000 0.000 280.00 254.80

1337 06442063 INS SM RD SN SUP&AM (RAIL MOUNT) EA 2,656.410 0.000 2.000 2.00 5,312.82

Added by CO #29

1338 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 434.530 0.000 100.000 210.00 91,251.30

Sign Crew Hourly Rate - Pd by HR - CO #42

1340 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.110 12,694.390 0.000 11,673.64 47,978.67

1344 06472002 RELOCATE LRSA EA 1,467.400 0.000 8.000 3.00 4,402.20

Added by CO #11

1345 06472003 000 REMOVE LRSA EA 269.040 38.000 0.000 41.00 11,030.64

1350 06502028 000 INS OH SN SUP(30 FT CANT) EA 10,217.870 3.000 1.000 4.00 40,871.48

1355 06502031 000 INS OH SN SUP(35 FT BAL TEE) EA 17,673.870 3.000 0.000 3.00 53,021.61

1360 06502034 000 INS OH SN SUP(35 FT CANT) EA 11,475.730 4.000 0.000 4.00 45,902.92

1365 06502040 000 INS OH SN SUP(40 FT CANT) EA 14,416.130 17.000 -1.000 16.00 230,658.08

1370 06502048 000 INS OH SN SUP(45 FT BRDG) EA 13,777.610 1.000 0.000 1.00 13,777.61

1380 06502063 000 INS OH SN SUP(60 FT BRDG) EA 15,723.100 3.000 0.000 3.00 47,169.30

1385 06502068 000 INS OH SN SUP(65 FT BRDG) EA 15,642.470 1.000 0.000 2.00 31,284.94

1390 06502073 000 INS OH SN SUP(70 FT BRDG) EA 18,010.480 3.000 1.000 3.00 54,031.44

1395 06502078 000 INS OH SN SUP(75 FT BRDG) EA 18,937.140 3.000 0.000 3.00 56,811.42

1400 06502083 000 INS OH SN SUP(80 FT BRDG) EA 20,541.400 2.000 0.000 2.00 41,082.80

1405 06502088 000 INS OH SN SUP(85 FT BRDG) EA 23,064.040 2.000 0.000 2.00 46,128.08

1410 06502173 000 REMOVE OVERHD SIGN SUP EA 1,681.480 16.000 0.000 16.00 26,903.68

1416 96082057 UNIQUE CHANGE ORDER ITEM 57 DOL 1.000 0.000 5,260.500 5,260.50 5,260.50

Sign Walkway delivered to TxDOT - Pd by Invoice - CO #71

1420 06582236 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)SLF(BR) EA 50.000 504.000 0.000 408.00 20,400.00

1425 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 50.000 67.000 0.000 47.00 2,350.00

Page 16: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1430 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.310 3,455.000 0.000 3,260.00 1,010.60

1435 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.310 31,617.000 0.000 50,812.00 15,751.72

1440 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.310 50,338.000 0.000 49,103.00 15,221.93

1445 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.550 29,676.000 0.000 19,200.00 10,560.00

1450 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.510 213,715.000 -123,962.000 89,753.00 45,774.03

1455 06622073 000 WK ZN PAV MRK REMOV (W) 8" (DOT) LF 1.030 1,900.000 0.000 34.00 35.02

1460 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.030 17,293.000 0.000 11,191.00 11,526.73

1465 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.510 118,510.000 -6,080.000 75,573.00 38,542.23

1469 06682105 PREFAB PAV MRK TY C (W) (24") (SLD) LF 10.870 0.000 2,200.000 1,391.00 15,120.17

Added by CO #29

1470 06682106 000 PREFAB PAV MRK TY C (W) (ARROW) EA 185.380 108.000 0.000 111.00 20,577.18

1475 06682115 000 PREFAB PAV MRK TY C (W) (UTURN ARROW) EA 319.260 8.000 0.000 9.00 2,873.34

1480 06682116 000 PREFAB PAV MRK TY C (W) (WORD) EA 221.420 108.000 0.000 114.00 25,241.88

1485 06682118 000 PREFAB PAV MRK TY C (W) (36")(YLD TRI) EA 46.340 44.000 0.000 113.00 5,236.42

1490 06722014 000 REFL PAV MRKR TY I-R EA 6.690 167.000 0.000 173.00 1,157.37

1495 06722015 000 REFL PAV MRKR TY II-A-A EA 4.120 332.000 -14.000 665.00 2,739.80

1500 06722017 000 REFL PAV MRKR TY II-C-R EA 4.120 7,057.000 -7.000 7,066.00 29,111.92

1505 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.540 73,545.000 0.000 59,747.00 32,263.38

1510 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.030 1,915.000 0.000 1,953.00 2,011.59

1511 06772007 ELIM EXT PAV MRK & MRKS (24") LF 3.150 0.000 81.000 330.00 1,039.50

Added by CO #41

1512 06772008 ELIM EXT PAV MRK & MRKS (ARROW) EA 52.500 0.000 8.000 20.00 1,050.00

Added by CO #41

1514 06772018 ELIM EXT PAV MRK & MRKS (WORD) EA 78.750 0.000 6.000 15.00 1,181.25

Added by CO #41

1515 06782004 000 PAV SURF PREP FOR MRK (12") LF 1.030 990.000 0.000 1,024.00 1,054.72

1520 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.030 1,264.000 0.000 2,280.00 2,348.40

1525 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 51.490 35.000 0.000 55.00 2,831.95

1530 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 82.390 6.000 0.000 12.00 988.68

1535 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 61.790 35.000 0.000 59.00 3,645.61

1540 06782020 000 PAV SURF PREP FOR MRK (36") (YLD TRI) EA 20.600 29.000 0.000 110.00 2,266.00

1545 06782035 000 PAV SURF PREP FOR MRKS (10") LF 0.460 10,118.000 0.000 13,191.00 6,067.86

1550 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 13,771.260 4.000 0.000 4.00 55,085.04

1552 06812001 TEMP TRAF SIGNALS EA 33,986.560 0.000 9.000 8.00 271,892.48

Added by CO #36

1555 06822001 000 BACK PLATE (12 IN) (3 SEC) EA 62.970 51.000 0.000 51.00 3,211.47

1560 06822002 000 BACK PLATE (12 IN) (4 SEC) EA 74.510 16.000 0.000 16.00 1,192.16

1565 06822003 000 BACK PLATE (12 IN) (5 SEC) EA 86.050 4.000 0.000 4.00 344.20

1570 06822012 000 LOUVER (12 IN) (ADJUSTABLE) EA 146.390 58.000 0.000 58.00 8,490.62

1575 06822022 000 VEH SIG SEC (12 IN) LED (GRN ARW) EA 195.680 34.000 0.000 34.00 6,653.12

1580 06822023 000 VEH SIG SEC (12 IN) LED (GRN) EA 218.760 51.000 0.000 51.00 11,156.76

1585 06822024 000 VEH SIG SEC (12 IN) LED (YEL ARW) EA 161.060 26.000 0.000 26.00 4,187.56

1590 06822025 000 VEH SIG SEC (12 IN) LED (YEL) EA 166.830 51.000 0.000 51.00 8,508.33

1595 06822027 000 VEH SIG SEC (12 IN) LED (RED) EA 155.290 81.000 0.000 81.00 12,578.49

1600 06822042 000 BACK PLATE (12 IN) (6 SEC) EA 132.210 1.000 0.000 1.00 132.21

1605 06842010 000 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.080 23,275.000 0.000 22,842.00 24,669.36

1610 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 1.290 5,600.000 0.000 5,899.00 7,609.71

Page 17: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1615 06862028 000 INS TRF SIG PL AM(S) 1 ARM (28') ILSN EA 3,480.950 6.000 -2.000 4.00 13,923.80

1620 06862032 000 INS TRF SIG PL AM(S) 1 ARM (32') ILSN EA 3,752.140 1.000 0.000 1.00 3,752.14

1625 06862036 000 INS TRF SIG PL AM(S) 1 ARM (36') ILSN EA 4,291.050 2.000 0.000 2.00 8,582.10

1630 06862044 000 INS TRF SIG PL AM(S) 1 ARM (44') ILSN EA 5,458.900 5.000 2.000 7.00 38,212.30

1635 06862048 000 INS TRF SIG PL AM(S) 1 ARM (48') ILSN EA 5,520.060 3.000 0.000 3.00 16,560.18

1640 06862056 000 INS TRF SIG PL AM(S) 1 ARM (55') ILSN EA 14,042.680 1.000 0.000 1.00 14,042.68

1645 06862100 000 INS TRF SIG PL AM(S) 2 ARM(32-28')ILSN EA 5,483.790 2.000 0.000 2.00 10,967.58

1650 06862144 000 INS TRF SIG PL AM(S) 2 ARM(40-36')ILSN EA 6,862.820 1.000 0.000 1.00 6,862.82

1655 06862156 000 INS TRF SIG PL AM(S) 2 ARM(44-28')ILSN EA 6,863.970 1.000 0.000 1.00 6,863.97

1660 06872001 000 PED POLE ASSEMBLY EA 903.740 1.000 0.000 1.00 903.74

1665 10382001 000 LANDSCAPE SEEDING SY 0.100 79,496.000 -9,848.000 67,216.00 6,721.60

1670 41162001 000 SOIL NAIL ANCHORS LF 11.460 2,218.000 0.000 2,218.00 25,418.28

1675 52782003 000 CABLE BARRIER TERMINAL SECTION (TL-3) EA 25,252.530 7.000 5.000 12.00 303,030.36

1676 52782004 CABLE BARRIER SYSTEM (TL-3) LF 17.990 0.000 534.000 938.50 16,883.62

12'-6" post spacing - Added by CO #14

1677 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 3,560.730 0.000 10.000 4.00 14,242.92

CO #14 - Temp. Reloc. Cable Barrier Terminal - Pd by EA

1680 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,017.770 5.000 0.000 6.00 12,106.62

1685 60152001 000 ISDN COMP VIDEO EQUIP (FIELD) EA 8,269.180 4.000 0.000 4.00 33,076.72

1690 60232001 000 LED DMS FIELD EQUIPMENT (18 IN) EA 131,320.620 3.000 0.000 3.00 393,961.86

1695 60252001 000 CCTV FIELD EQUIPMENT EA 7,182.440 4.000 0.000 4.00 28,729.76

1700 60382001 000 PORTABLE CHANGEABLE MESSAGE SIGN DAY 116.670 360.000 0.000 1,998.00 233,106.66

1706 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 2,475.420 0.000 11.000 13.00 32,180.46

ILSN (LED)(6 S) - Added by CO #6

1711 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 3,095.380 0.000 16.000 16.00 49,526.08

ILSN (LED)(8 S) - Added by CO #6

1715 61102009 000 REF PAV MRK TY I (Y)(24")(SLD)(90 MIL) LF 4.990 4,035.000 0.000 2,802.00 13,981.98

1720 61102029 000 REF PAV MRK TY I (W)(6")(BRK)(90 MIL) LF 0.440 35,229.000 0.000 23,400.00 10,296.00

1725 61102032 000 REF PAV MRK TY I (W)(6")(SLD)(90 MIL) LF 0.440 96,087.000 0.000 68,456.00 30,120.64

1730 61102041 000 REF PAV MRK TY I (W)(12")(SLD)(90 MIL) LF 3.600 8,844.000 0.000 10,906.00 39,261.60

1735 61102044 000 REF PAV MRK TY I (W)(12")(LNDP)(90 MIL) LF 3.350 3,336.000 0.000 3,144.00 10,532.40

1740 61102050 000 REF PAV MRK TY I (W)(24")(SLD)(90 MIL) LF 4.890 10,129.000 -2,200.000 8,516.20 41,644.22

1745 61102068 000 REF PAV MRK TY I (Y)(6")(SLD)(90 MIL) LF 0.440 147,979.000 -704.000 77,012.00 33,885.28

1750 61102112 000 REF PAV MRK SEALER (12") LF 0.510 936.000 0.000 1,024.00 522.24

1755 61102113 000 REF PAV MRK SEALER (24") LF 0.510 1,269.000 0.000 1,486.00 757.86

1760 61102119 000 REF PAV MRK SEALER (10") LF 0.260 10,360.000 0.000 13,248.00 3,444.48

1765 61102122 000 REF PAV MRK TY I (W) 6" (DOT)(90 MIL) LF 0.510 774.000 0.000 404.00 206.04

1770 61102123 000 REF PAV MRK TY I (W) 10" (SLD)(90 MIL) LF 0.570 44,713.000 0.000 43,092.00 24,562.44

1775 61222003 000 RELOCATE HIGH MAST LIGHTING(150 FT) EA 11,331.720 7.000 0.000 9.00 101,985.48

1780 61542001 000 PREFAB PAV MRK W/WNTY (Y)(6")(SLD) LF 7.310 33,650.000 0.000 31,784.00 232,341.04

1785 61542003 000 PREFAB PAV MRK W/WNTY (W)(6")(SLD) LF 7.310 22,307.000 -11,078.000 11,229.00 82,083.99

1790 61542004 000 PREFAB PAV MRK W/WNTY (W)(9")(BRK) LF 10.090 11,656.000 -88.000 9,712.00 97,994.08

1795 62662001 000 VIVDS PROCESSOR SYSTEM EA 13,141.090 4.000 0.000 4.00 52,564.36

1800 62662002 000 VIVDS CAMERA ASSEMBLY EA 1,370.290 27.000 0.000 27.00 36,997.83

1805 62662003 000 VIVDS SET-UP SYSTEM EA 817.360 4.000 0.000 4.00 3,269.44

1810 62662004 000 VIVDS CENTRAL CONTROL EA 2,490.660 2.000 0.000 2.00 4,981.32

1815 62662005 000 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.330 16,159.000 0.000 17,160.00 39,982.80

Page 18: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 66ESTIMATE 0107

001 ROADWAY ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1820 64632001 000 REMOVE HIGH MAST TOWER EA 1,358.890 2.000 0.000 2.50 3,397.23

1825 64702001 000 CAMERA POLE STRUCT W/ CABINET (50 FT) EA 8,818.200 3.000 0.000 3.00 26,454.60

1830 64702002 000 CAMERA POLE STRUCT W/O CABINET (50 FT) EA 5,587.430 1.000 0.000 1.00 5,587.43

1835 64702003 000 CCTV EQUIPMENT CABINET EA 4,307.340 2.000 0.000 1.00 4,307.34

1840 64712001 000 LED BLANK-OUT SIGN EA 34,828.490 2.000 0.000 2.00 69,656.99

1845 64912001 000 INSTALLATION ROAD WEATHER INFO SYSTEM EA 44,074.150 3.000 0.000 3.00 132,222.45

1860 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL -100,013.760 0.000 0.963 0.96 -96,313.25

Sub TYI for TYII cement

1861 96082015 UNIQUE CHANGE ORDER ITEM 15 DOL 0.627 0.000 132,331.000 132,331.00 82,945.07

Additional Reinforcing Steel - Pd by LB - Added by CO #2

1862 96102001 ON THE JOB TRAINING DOL 0.800 0.000 1,000.000 1,737.60 1,390.08

Added by CO #18 - Paid by the Hour

1863 96082016 UNIQUE CHANGE ORDER ITEM 16 DOL 0.627 0.000 16,334.000 15,881.00 9,954.23

Add'l. HW Reinf Steel - Pd by LB - Added by CO #19

1864 96082017 UNIQUE CHANGE ORDER ITEM 17 DOL 1.000 0.000 30,000.000 215,598.88 215,598.88

Off-Duty Police Officer - Pd. by Invoice - Added by CO #20

1865 96082018 UNIQUE CHANGE ORDER ITEM 18 DOL 1.000 0.000 5,000.000 6,637.69 6,637.69

Wireless Access Cards - Pd by Invoice - Added by CO #21

1866 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 15,569.160 0.000 1.000 1.00 15,569.16

Re-Tie Rebar Cages - Pd by LS - Added by CO #28

1867 96082056 UNIQUE CHANGE ORDER ITEM 56 DOL 1.000 0.000 2,467.500 3,097.50 3,097.50

Relocate Sanitary Sewer- Paid by Invoice- CO# 70

1868 96082058 UNIQUE CHANGE ORDER ITEM 58 DOL 1.000 0.000 1,575.000 315.00 315.00

Maint. Irrigation Syst. ADDED BY CO #72 PD BY INVOICE (LS)

1869 96082064 UNIQUE CHANGE ORDER ITEM 64 DOL 3,583,759.650 0.000 1.000 1.00 3,583,759.65

Dispute Resolution - Pd By LS - Added by CO #81

5836 05062003 ROCK FILTER DAMS (INSTALL) (TY 3) LF 63.500 0.000 437.000 623.00 39,560.50

added by co#3

5841 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 12.420 0.000 300.000 124.00 1,540.08

remov rfd ty3 (PAID BY LF)

6053 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 3,422.980 0.000 1.000 1.00 3,422.98

temp. relocation of elec. svc. (PAID BY EA)

6054 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1,704.530 0.000 1.000 1.00 1,704.53

Partnering Mtg Expenses - Added by CO #8 - Paid by Lump Sum

6055 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 1,207.500 0.000 1.000 1.00 1,207.50

Fab. Exp. for RW A & B Redesign - Added by CO #10 - Pd by LS

6311 96082036 UNIQUE CHANGE ORDER ITEM 36 DOL 1.214 0.000 9,800.000 9,800.00 11,897.20

Remove/Replace Cable - Pd by LF - CO #47

Category Subtotal $83,659,868.53

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1900 01002002 001 PREPARING ROW STA 33,688.890 43.860 0.000 43.86 1,477,594.72

1905 01042001 000 REMOVING CONC (PAV) SY 3.980 3,078.000 0.000 10,907.00 43,409.86

Page 19: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1910 01042009 000 REMOVING CONC (RIPRAP) SY 3.230 132.000 0.000 5.78 18.67

1915 01042017 000 REMOVING CONC (DRIVEWAYS) SY 6.470 1,464.000 0.000 2,783.00 18,006.01

1917 01042022 REMOVING CONC (CURB AND GUTTER) LF 3.230 0.000 350.000 327.00 1,056.21

ADDED BY CO #74

1920 01052030 000 REMOVING STAB BASE & ASPH PAV (8"-14") SY 4.260 27,348.000 -18,027.000 9,321.00 39,707.46

1925 01102001 000 EXCAVATION (ROADWAY) CY 4.970 35,313.000 -8,425.000 31,983.30 158,957.00

1930 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 6.610 85,693.000 -1,102.000 89,686.30 592,826.44

1935 01602005 000 FURNISHING AND PLACING TOPSOIL CY 3.880 20,000.000 0.000 19,264.00 74,744.32

1937 01612012 GENERAL USE COMPOST CY 26.640 0.000 72.090 95.16 2,535.06

Added by CO #65

1945 01642009 000 BROADCAST SEED (TEMP) (WARM) SY 0.050 92,922.000 0.000 119,931.00 5,996.55

1950 01642011 000 BROADCAST SEED (TEMP) (COOL) SY 0.050 92,922.000 0.000 62,860.00 3,143.00

1955 01642025 000 CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) SY 0.330 185,843.000 -88,585.000 97,258.00 32,095.14

1956 96082059 UNIQUE CHANGE ORDER ITEM 59 DOL 1.000 0.000 12,600.000 12,818.27 12,818.27

Temp Irrig. Water ADDED BY CO #76 PAID BY INVOICE (LS)

1957 01932001 PLANT MAINTENANCE MO 2,040.820 0.000 4.000 4.00 8,163.28

ADDED BY CO #74

1958 01922004 PLANT MATERIAL (5-GAL) EA 25.510 0.000 1,019.000 854.00 21,785.54

Added by CO #65

1959 01922036 PLANT MATERIAL (MIN 5' HT) (B&B) EA 255.100 0.000 12.000 12.00 3,061.20

Added by CO #65

1960 01682001 000 VEGETATIVE WATERING MG 13.700 5,947.000 -4,603.730 1,343.27 18,402.81

1961 01922037 PLANT MATERIAL (MIN 6' HT) (B&B) EA 255.100 0.000 13.000 13.00 3,316.32

Added by CO #65

1962 01922043 PLANT MATERIAL (MIN 1 1/2" CAL) (B&B) EA 255.100 0.000 5.000 5.00 1,275.52

Added by CO #65

1963 01922044 PLANT MATERIAL (MIN 2" CAL) (B&B) EA 285.710 0.000 29.000 29.00 8,285.59

Added by CO #65

1964 01922046 PLANT MATERIAL (MIN 3" CAL) (B&B) EA 367.350 0.000 27.000 27.00 9,918.46

Added by CO #65

1965 02752001 000 CEMENT TON 124.340 1,062.000 0.000 900.50 111,968.17

1970 02762226 000 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(8") SY 3.980 64,361.000 0.000 42,681.00 169,870.38

1975 03412050 009 D-GR HMA(QCQA) TY-C PG70-22 TON 88.980 22,416.000 0.000 15,756.87 1,402,046.31

1980 03412106 009 D-GR HMA(QCQA) TY-D PG64-22 TON 87.950 3,654.000 0.000 129.96 11,429.98

1985 03412122 009 D-GR HMA(QCQA) TY-D PG70-22 TON 98.000 5,884.000 0.000 7,232.55 708,789.90

1989 03412256 D-GR HMA(QCQA) TY-C PG70-22 (LEVEL-UP) TON 105.620 0.000 561.000 1,528.62 161,452.84

Added by CO #45

1991 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 1,000.000 0.000 5,641.05 5,641.05

1992 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 1,000.000 0.000 6,152.71 6,152.71

1995 03542045 000 PLANE ASPH CONC PAV (2") SY 1.500 1,897.000 0.000 18,586.34 27,879.52

2000 03562002 000 ASPH BINDER(AC-10) GAL 4.090 876.000 0.000 115.00 470.35

2005 03562022 000 PAV JT UNDERSEAL (36") LF 3.200 13,142.000 -11,442.000 1,700.00 5,440.00

2010 03602018 003 CURB (TYPE II) LF 2.400 5,169.000 0.000 1,688.50 4,052.40

2030 04162016 000 DRILL SHAFT (SIGN MTS)(12 IN) LF 118.140 32.000 0.000 32.00 3,780.48

2035 04162018 000 DRILL SHAFT (SIGN MTS)(24 IN) LF 129.680 21.000 0.000 22.00 2,852.96

2040 04162019 000 DRILL SHAFT (SIGN MTS)(30 IN) LF 159.890 78.000 0.000 84.00 13,430.76

Page 20: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2045 04162021 000 DRILL SHAFT (SIGN MTS)(42 IN) LF 273.530 21.000 0.000 13.00 3,555.89

2050 04162023 000 DRILL SHAFT (SIGN MTS)(54 IN) LF 357.300 8.000 0.000 16.00 5,716.80

2055 04162026 000 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 409.790 226.000 0.000 170.00 69,664.30

2060 04202006 002 CL C CONC (RAIL FOUNDATION) CY 382.450 16.000 0.000 18.99 7,262.72

2062 96082030 UNIQUE CHANGE ORDER ITEM 30 DOL 1.000 0.000 3,426.850 8,494.80 8,494.80

Cl A Conc (Curb Outlet)(Ty I) - Pd by Force Account - CO #30

2065 04322001 000 RIPRAP (CONC)(4 IN) CY 262.750 74.200 116.420 190.62 50,085.40

2067 04322027 RIPRAP (SPECIAL) CY 296.250 0.000 98.850 95.05 28,158.56

Added by CO #65

2070 04322035 000 RIPRAP (CONC)(6 IN) CY 356.490 564.700 0.000 601.11 214,289.71

2075 04502013 000 RAIL (TY SSTR) LF 36.580 160.000 0.000 170.00 6,218.60

2081 04642003 RC PIPE (CL III)(18 IN) LF 59.430 0.000 31.000 595.00 35,360.85

Added by CO #1

2085 04642005 000 RC PIPE (CL III)(24 IN) LF 73.730 296.000 673.000 1,252.00 92,309.96

2095 04642009 000 RC PIPE (CL III)(36 IN) LF 126.550 177.000 0.000 177.00 22,399.35

2100 04652239 001 INLET (COMPL)(TY D) EA 2,080.990 3.000 1.000 7.00 14,566.94

2104 04672224 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 752.720 0.000 3.000 4.00 3,010.88

Added by CO #1

2107 04672227 SET (TY II)(36 IN)(RCP)(4:1)(C) EA 1,617.690 0.000 2.000 2.00 3,235.38

Added by CO #1

2110 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 743.920 1.000 -1.000 4.00 2,975.68

2118 04672286 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 617.360 0.000 1.000 33.00 20,372.88

Added by CO #1

2130 04962002 000 REMOV STR (INLET) EA 333.440 1.000 0.000 1.00 333.44

2135 04962006 000 REMOV STR (HEADWALL) EA 1,065.260 16.000 1.000 8.00 8,522.08

2140 04962007 000 REMOV STR (PIPE) LF 16.510 244.000 0.000 809.00 13,356.59

2145 05002001 002 MOBILIZATION LS 16,000,000.000 0.050 0.000 0.05 800,000.00

2150 05022001 022 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 24,378.040 6.000 0.000 6.00 146,268.24

2155 05062002 000 ROCK FILTER DAMS (INSTALL) (TY 2) LF 28.470 165.000 0.000 271.00 7,715.37

2160 05062009 000 ROCK FILTER DAMS (REMOVE) LF 6.990 165.000 0.000 271.00 1,894.29

2175 05062024 000 BACKHOE WORK (EROSION & SEDM CONT) HR 67.730 15.000 0.000 47.00 3,183.31

2180 05062034 000 TEMPORARY SEDIMENT CONTROL FENCE LF 1.940 5,836.000 0.000 3,933.00 7,630.02

2185 05082002 000 CONSTRUCTING DETOURS SY 61.600 9,676.000 0.000 10,636.81 655,227.50

2190 05142005 001 PERM CONC TRF BARR (SGL SLP)(TY 2)(42") LF 178.050 5.000 0.000 5.00 890.25

2195 05142006 001 PERM CONC TRF BARR (SGL SLP)(TY 3)(42") LF 62.190 117.000 0.000 91.50 5,690.39

2200 05292004 000 CONC CURB & GUTTER (TY II) LF 18.500 7,386.000 -90.000 7,151.50 132,302.75

2210 05302010 000 DRIVEWAYS (CONC) SY 46.000 581.000 4,458.000 5,039.00 231,794.00

2215 05332001 000 SHOULDER TEXTURING (MILLED) STA 160.360 47.980 0.000 49.85 7,993.95

2220 05402002 000 MTL W-BEAM GD FEN (STEEL POST) LF 60.610 1,625.000 0.000 2,050.00 124,250.50

2225 05402005 000 TERMINAL ANCHOR SECTION EA 580.810 11.000 0.000 11.00 6,388.91

2230 05402006 000 MTL BEAM GD FEN TRANSITION EA 1,565.660 1.000 0.000 2.00 3,131.32

2235 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.020 1,733.000 0.000 2,277.00 4,599.54

2240 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 101.010 4.000 0.000 18.00 1,818.18

2245 05442010 001 GDRAIL END TRT(REMOV)(WOOD POST)(TY I) EA 252.530 5.000 0.000 7.00 1,767.71

2250 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 22,028.750 1.000 0.000 1.00 22,028.75

2260 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 1,874.900 4.000 0.000 4.00 7,499.60

2270 06102060 000 INS RD IL AM (U/P) (TY 1) (.15KW)S EA 1,033.450 4.000 0.000 4.00 4,133.80

Page 21: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2275 06102061 000 INS RD IL AM (U/P) (TY 2) (.15KW)S EA 1,056.530 4.000 0.000 4.00 4,226.12

2280 06102072 000 REMOVE RDWY ILL ASSEM EA 134.520 18.000 0.000 15.00 2,017.80

2285 06132002 000 HI MST IL POLE (100 FT) (100 MPH) EA 16,665.060 2.000 0.000 2.00 33,330.12

2290 06132004 000 HI MST IL POLE (125 FT) (100 MPH) EA 19,835.100 5.000 0.000 5.00 99,175.50

2295 06142001 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY A) EA 17,806.510 7.000 0.000 7.00 124,645.58

2300 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.790 3,617.000 120.000 4,597.00 26,616.63

2305 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 17.620 114.000 0.000 1,119.00 19,716.78

2310 06182046 000 CONDT (RM) (1") LF 10.470 454.000 0.000 454.00 4,753.38

2315 06182052 000 CONDT (RM) (2") LF 11.400 60.000 0.000 70.00 798.00

2318 06202003 ELEC CONDR (NO. 2) BARE LF 2.430 0.000 80.000 49.50 120.29

Added by CO #22

2319 06202004 ELEC CONDR (NO. 2) INSULATED LF 2.740 0.000 160.000 99.00 271.26

Added by CO #22

2320 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.100 1,587.000 40.000 1,628.00 1,790.80

2325 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.240 3,256.000 80.000 3,256.00 4,037.44

2330 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.870 2,322.000 0.000 3,465.00 3,014.55

2335 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.920 4,819.000 0.000 7,332.00 6,745.44

2340 06202015 001 ELEC CONDR (NO.12) BARE LF 0.720 474.000 0.000 518.00 372.96

2345 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.740 947.000 0.000 1,036.00 766.64

2350 06242007 000 GROUND BOX TY A (122311) EA 451.530 7.000 0.000 7.00 3,160.71

2355 06242008 000 GROUND BOX TY A (122311) W/APRON EA 537.090 16.000 0.000 11.00 5,907.99

2360 06242012 000 GROUND BOX TY C (162911) W/APRON EA 572.870 3.000 0.000 3.00 1,718.61

2365 06282013 000 ELC SRV TY A 240/480 060 (NS)AL(E)PS(U) EA 7,016.320 2.000 0.000 1.00 7,016.32

2370 06282216 000 ELC SRV TY A 240/480 100 (NS)AL(E)PS(U) EA 3,508.160 1.000 0.000 2.00 7,016.32

2371 96082052 UNIQUE CHANGE ORDER ITEM 52 DOL 1,147.620 0.000 2.000 2.00 2,295.24

Elect. Svc. Disconnect Paid by EA CO# 66

2375 06362001 000 ALUMINUM SIGNS (TY A) SF 7.790 144.350 0.000 144.35 1,124.49

2380 06362002 000 ALUMINUM SIGNS (TY G) SF 15.240 630.250 0.000 630.25 9,605.01

2385 06362003 000 ALUMINUM SIGNS (TY O) SF 13.330 1,722.500 0.000 1,722.50 22,960.94

2390 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 703.030 4.000 -1.000 13.00 9,139.39

2395 06442004 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(T) EA 774.570 8.000 0.000 6.00 4,647.42

2397 06442007 INS SM RD SN SUP&AM TY 10BWG(1) SB(P) EA 748.030 0.000 1.000 3.00 2,244.09

Added by CO #63

2400 06442022 000 INS SM RD SN SUP&AM TY S80(1) SA(P) EA 886.510 5.000 -4.000 1.00 886.51

2405 06442025 000 INS SM RD SN SUP&AM TY S80(1) SA(T) EA 1,009.990 4.000 0.000 6.00 6,059.94

2410 06442030 000 INS SM RD SN SUP&AM TY S80(1) SA(U-BM) EA 915.360 2.000 0.000 2.00 1,830.72

2412 06442032 INS SM RD SN SUP&AM TY S80(1) SB(P) EA 931.510 0.000 4.000 4.00 3,726.04

Added by CO #63

2415 06442053 000 INS SM RD SN SUP&AM TY TWT(1) WA(P) EA 508.000 30.000 -7.000 44.00 22,352.00

2416 06442051 INS SM RD SN SUP&AM TY TWT(1) UB(P) EA 571.500 0.000 7.000 7.00 4,000.50

Added by CO #63

2420 06442060 000 REMOVE SM RD SN SUP & AM EA 0.910 34.000 0.000 34.00 30.94

2425 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.110 2,158.490 0.000 2,158.49 8,871.39

2430 06472003 000 REMOVE LRSA EA 269.040 7.000 0.000 7.00 1,883.28

2435 06502034 000 INS OH SN SUP(35 FT CANT) EA 11,475.730 1.000 0.000 1.00 11,475.73

2436 06502040 INS OH SN SUP(40 FT CANT) EA 14,416.130 0.000 1.000 1.00 14,416.13

Added to Category 002 by CO #29

Page 22: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2440 06502078 000 INS OH SN SUP(75 FT BRDG) EA 18,937.140 2.000 0.000 2.00 37,874.28

2445 06502173 000 REMOVE OVERHD SIGN SUP EA 1,681.480 5.000 0.000 6.00 10,088.88

2455 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.310 4,183.000 0.000 9,381.00 2,908.11

2460 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.310 5,767.000 0.000 9,072.00 2,812.32

2465 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.550 4,549.000 0.000 1,200.00 660.00

2470 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.510 31,535.000 -20,636.000 10,899.00 5,558.49

2480 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.030 2,747.000 0.000 934.00 962.02

2485 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.510 14,309.000 0.000 9,552.00 4,871.52

2489 06682105 PREFAB PAV MRK TY C (W) (24") (SLD) LF 10.870 0.000 200.000 250.00 2,717.50

Added by CO #29

2490 06682106 000 PREFAB PAV MRK TY C (W) (ARROW) EA 185.380 9.000 0.000 10.00 1,853.80

2495 06682115 000 PREFAB PAV MRK TY C (W) (UTURN ARROW) EA 319.260 1.000 0.000 1.00 319.26

2500 06682116 000 PREFAB PAV MRK TY C (W) (WORD) EA 221.420 9.000 0.000 13.00 2,878.46

2505 06722017 000 REFL PAV MRKR TY II-C-R EA 4.120 958.000 0.000 1,037.00 4,272.44

2510 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.030 108.000 0.000 347.00 357.41

2515 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 51.490 4.000 0.000 8.00 411.92

2520 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 82.390 1.000 0.000 1.00 82.39

2525 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 61.790 3.000 0.000 9.00 556.11

2530 06782035 000 PAV SURF PREP FOR MRKS (10") LF 0.460 684.000 0.000 1,458.00 670.68

2535 06812001 000 TEMP TRAF SIGNALS EA 33,986.560 2.000 0.000 2.00 67,973.12

2537 10382001 LANDSCAPE SEEDING SY 0.100 0.000 9,848.000 9,840.00 984.00

Added by CO #65

2540 60382001 000 PORTABLE CHANGEABLE MESSAGE SIGN DAY 116.670 120.000 0.000 109.00 12,717.03

2545 61102009 000 REF PAV MRK TY I (Y)(24")(SLD)(90 MIL) LF 4.990 524.000 0.000 738.00 3,682.62

2550 61102029 000 REF PAV MRK TY I (W)(6")(BRK)(90 MIL) LF 0.440 5,101.000 0.000 5,030.00 2,213.20

2555 61102032 000 REF PAV MRK TY I (W)(6")(SLD)(90 MIL) LF 0.440 11,193.000 0.000 8,999.00 3,959.56

2560 61102041 000 REF PAV MRK TY I (W)(12")(SLD)(90 MIL) LF 3.600 760.000 0.000 1,034.00 3,722.40

2565 61102044 000 REF PAV MRK TY I (W)(12")(LNDP)(90 MIL) LF 3.350 166.000 0.000 207.00 693.45

2570 61102050 000 REF PAV MRK TY I (W)(24")(SLD)(90 MIL) LF 4.890 812.000 -200.000 654.00 3,198.06

2575 61102068 000 REF PAV MRK TY I (Y)(6")(SLD)(90 MIL) LF 0.440 18,859.000 0.000 20,224.00 8,898.56

2580 61102113 000 REF PAV MRK SEALER (24") LF 0.510 108.000 0.000 148.00 75.48

2585 61102119 000 REF PAV MRK SEALER (10") LF 0.260 684.000 0.000 1,458.00 379.08

2590 61102122 000 REF PAV MRK TY I (W) 6" (DOT)(90 MIL) LF 0.510 16.000 0.000 56.00 28.56

2595 61102123 000 REF PAV MRK TY I (W) 10" (SLD)(90 MIL) LF 0.570 7,136.000 0.000 7,731.00 4,406.67

2605 61542001 000 PREFAB PAV MRK W/WNTY (Y)(6")(SLD) LF 7.310 468.000 0.000 1,207.00 8,823.17

2610 61542003 000 PREFAB PAV MRK W/WNTY (W)(6")(SLD) LF 7.310 381.000 0.000 385.00 2,814.35

2615 61542004 000 PREFAB PAV MRK W/WNTY (W)(9")(BRK) LF 10.090 999.000 0.000 1,712.00 17,274.08

2620 64632001 000 REMOVE HIGH MAST TOWER EA 1,358.890 2.000 0.000 1.50 2,038.34

2625 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL -100,013.760 0.000 0.037 0.04 -3,700.51

Sub TYI for TYII cement

Category Subtotal $8,663,280.24

003 FM 989 BRIDGE RAISINGCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 23: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 66ESTIMATE 0107

003 FM 989 BRIDGE RAISINGCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2716 96082041 UNIQUE CHANGE ORDER ITEM 41 DOL 1.000 0.000 98,318.920 98,318.92 98,318.92

Reimb. for Sub. Expenses - Pd by Invoice - CO #53

Category Subtotal $98,318.92

004 FM 989 U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2621 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,066.400 1,066.40 9,192.37

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

2770 04002005 000 CEM STABIL BKFL CY 73.010 66.000 0.000 33.00 2,409.33

2780 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 531.000 0.000 531.00 63,900.54

2785 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 136.000 0.000 132.00 22,697.40

2790 04202003 002 CL C CONC (ABUT) CY 570.410 44.000 0.000 44.00 25,098.04

2795 04202004 002 CL C CONC (BENT) CY 491.470 11.900 0.000 11.90 5,848.49

2800 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 35.200 0.000 35.20 15,232.45

2805 04202110 002 CL C CONC(FOOTING)(MASS PLACE)(BASEBID) CY 746.960 13.200 0.000 13.20 9,859.87

2810 04202033 002 CL S CONC (APPR SLAB) CY 288.190 55.900 0.000 55.90 16,109.82

2815 04222001 000 REINF CONC SLAB SF 12.080 6,720.000 0.000 6,720.00 81,177.60

2820 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,066.400 0.000 1,066.40 98,801.96

2825 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 841.000 0.000 693.00 693.00

2830 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 171.000 0.000 166.54 42,978.98

2835 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 209.000 0.000 209.00 656.26

2840 04502007 000 RAIL (TY T501) LF 33.460 528.000 0.000 528.00 17,666.88

2845 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 57.000 0.000 57.00 4,744.68

Category Subtotal $417,067.67

005 UNIVERSITY AVE W U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2900 04002005 000 CEM STABIL BKFL CY 73.010 48.000 0.000 26.00 1,898.26

2905 04032001 000 TEMPORARY SPL SHORING SF 1.000 905.000 0.000 640.00 640.00

2910 04162004 000 DRILL SHAFT (36 IN) LF 120.030 390.000 0.000 420.00 50,412.61

2915 04162005 000 DRILL SHAFT (42 IN) LF 179.840 300.000 0.000 300.00 53,952.00

2920 04202003 002 CL C CONC (ABUT) CY 570.410 27.400 0.000 27.40 15,629.24

2925 04202004 002 CL C CONC (BENT) CY 491.470 40.000 0.000 40.00 19,658.80

2930 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 107.400 0.000 107.40 46,476.27

2935 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 39.600 0.000 39.60 22,700.70

2940 04202033 002 CL S CONC (APPR SLAB) CY 288.190 56.300 0.000 56.30 16,225.10

2945 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 395.110 29.600 0.000 29.60 11,695.26

2950 04222001 000 REINF CONC SLAB SF 12.080 9,600.000 0.000 9,600.00 115,968.00

2955 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,233.890 0.000 1,233.89 114,319.91

2956 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,233.890 1,233.89 10,636.13

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

2960 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,191.000 0.000 853.40 853.40

2965 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 8.000 0.000 6.20 1,600.03

2970 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 418.000 0.000 418.00 1,312.52

Page 24: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 66ESTIMATE 0107

005 UNIVERSITY AVE W U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2975 04502007 000 RAIL (TY T501) LF 33.460 320.000 0.000 320.00 10,707.20

2980 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 50.000 0.000 50.00 4,162.00

Category Subtotal $498,847.43

006 UNIVERSITY AVE ML UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3035 04002005 000 CEM STABIL BKFL CY 73.010 114.000 0.000 114.00 8,323.14

3040 04032001 000 TEMPORARY SPL SHORING SF 1.000 2,727.000 0.000 1,918.00 1,918.00

3045 04162004 000 DRILL SHAFT (36 IN) LF 120.030 910.000 0.000 980.00 117,629.40

3050 04162005 000 DRILL SHAFT (42 IN) LF 179.840 900.000 0.000 900.00 161,856.00

3055 04202003 002 CL C CONC (ABUT) CY 570.410 68.000 0.000 68.00 38,787.88

3060 04202004 002 CL C CONC (BENT) CY 491.470 120.000 0.000 120.00 58,976.40

3065 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 254.700 0.000 254.70 110,218.89

3070 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 118.800 0.000 118.80 68,102.10

3075 04202033 002 CL S CONC (APPR SLAB) CY 288.190 137.500 0.000 137.50 39,626.13

3080 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 395.110 22.700 0.000 22.70 8,969.00

3085 04222001 000 REINF CONC SLAB SF 12.080 22,988.000 0.000 22,988.00 277,695.04

3086 96082051 UNIQUE CHANGE ORDER ITEM 51 DOL -1.000 0.000 24,137.400 24,137.40 -24,137.40

Deduct for Deficient Strength - Pd by DOL - CO #64

3090 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 2,776.240 0.000 2,776.24 257,218.63

3091 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 2,776.240 2,776.24 23,931.19

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

3095 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 2,590.000 0.000 2,417.80 2,417.80

3100 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 21.000 0.000 14.70 3,793.63

3105 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 138.000 0.000 138.00 11,487.12

Category Subtotal $1,166,812.95

007 UNIVERSITY AVE E U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3160 04002005 000 CEM STABIL BKFL CY 73.010 48.000 0.000 22.00 1,606.22

3165 04032001 000 TEMPORARY SPL SHORING SF 1.000 920.000 0.000 640.00 640.00

3170 04162004 000 DRILL SHAFT (36 IN) LF 120.030 390.000 0.000 420.00 50,412.60

3175 04162005 000 DRILL SHAFT (42 IN) LF 179.840 300.000 0.000 300.00 53,952.00

3180 04202003 002 CL C CONC (ABUT) CY 570.410 27.400 0.000 27.40 15,629.24

3185 04202004 002 CL C CONC (BENT) CY 491.470 40.000 0.000 40.00 19,658.81

3190 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 107.400 0.000 107.40 46,476.27

3195 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 39.600 0.000 39.60 22,700.70

3200 04202033 002 CL S CONC (APPR SLAB) CY 288.190 56.300 0.000 56.30 16,225.10

3205 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 395.110 29.600 0.000 29.60 11,695.26

3210 04222001 000 REINF CONC SLAB SF 12.080 9,600.000 0.000 9,600.00 115,968.00

3215 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,233.890 0.000 1,233.89 114,319.91

3216 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,233.890 1,233.89 10,636.13

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

3220 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,191.000 0.000 853.40 853.40

Page 25: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 66ESTIMATE 0107

007 UNIVERSITY AVE E U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3225 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 8.000 0.000 6.20 1,600.03

3230 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 860.000 0.000 860.00 2,700.40

3235 04502007 000 RAIL (TY T501) LF 33.460 320.000 0.000 320.00 10,707.20

3240 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 50.000 0.000 50.00 4,162.00

Category Subtotal $499,943.27

008 FM 559 WEST U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3295 04002005 000 CEM STABIL BKFL CY 73.010 57.000 0.000 57.00 4,161.58

3300 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 945.000 0.000 1,032.00 1,032.00

3305 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 570.000 0.000 570.00 68,593.80

3310 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 514.000 0.000 514.00 88,382.30

3315 04202003 002 CL C CONC (ABUT) CY 570.410 34.000 0.000 34.00 19,393.94

3320 04202004 002 CL C CONC (BENT) CY 491.470 44.400 0.000 44.40 21,821.27

3325 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 94.800 0.000 94.80 41,023.74

3330 04202110 002 CL C CONC(FOOTING)(MASS PLACE)(BASEBID) CY 746.960 39.600 0.000 39.60 29,579.62

3335 04202033 002 CL S CONC (APPR SLAB) CY 288.190 53.100 0.000 53.10 15,302.89

3340 04222001 000 REINF CONC SLAB SF 12.080 10,400.000 0.000 10,400.00 125,632.00

3345 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,552.960 0.000 1,552.96 143,881.74

3346 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,552.960 1,552.96 13,386.52

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

3350 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,294.000 0.000 1,067.00 1,067.00

3355 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 135.000 0.000 123.96 31,990.37

3360 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 418.000 0.000 418.00 1,312.52

3365 04502007 000 RAIL (TY T501) LF 33.460 824.000 0.000 861.00 28,809.06

3370 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 104.000 0.000 104.00 8,656.96

Category Subtotal $644,027.31

009 FM 559 EAST U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3425 04002005 000 CEM STABIL BKFL CY 73.010 57.000 0.000 57.00 4,161.57

3430 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 941.000 0.000 1,032.00 1,032.00

3435 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 570.000 0.000 570.00 68,593.80

3440 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 514.000 0.000 514.00 88,382.30

3445 04202003 002 CL C CONC (ABUT) CY 570.410 34.000 0.000 34.00 19,393.94

3450 04202004 002 CL C CONC (BENT) CY 491.470 44.400 0.000 44.40 21,821.27

3455 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 94.800 0.000 94.80 41,023.74

3460 04202110 002 CL C CONC(FOOTING)(MASS PLACE)(BASEBID) CY 746.960 39.600 0.000 39.60 29,579.62

3465 04202033 002 CL S CONC (APPR SLAB) CY 288.190 53.100 0.000 53.10 15,302.88

3470 04222001 000 REINF CONC SLAB SF 12.080 10,400.000 0.000 10,400.00 125,632.00

3475 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,552.920 0.000 1,552.92 143,878.04

3476 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,552.920 1,552.92 13,386.17

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

3480 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,294.000 0.000 1,067.00 1,067.00

Page 26: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 66ESTIMATE 0107

009 FM 559 EAST U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3485 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 135.000 0.000 121.08 31,247.13

3490 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 418.000 0.000 418.00 1,312.52

3495 04502007 000 RAIL (TY T501) LF 33.460 824.000 0.000 861.00 28,809.06

3500 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 104.000 0.000 104.00 8,656.96

Category Subtotal $643,280.00

010 FM 559 MAINLANES UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3555 04002005 000 CEM STABIL BKFL CY 73.010 197.000 0.000 197.00 14,382.97

3565 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 2,280.000 0.000 2,280.00 274,375.20

3570 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 2,056.000 0.000 2,056.00 353,529.20

3575 04202003 002 CL C CONC (ABUT) CY 570.410 115.200 0.000 115.20 65,711.23

3580 04202004 002 CL C CONC (BENT) CY 491.470 177.600 0.000 177.60 87,285.07

3585 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 404.100 0.000 404.10 174,870.23

3590 04202110 002 CL C CONC(FOOTING)(MASS PLACE)(BASEBID) CY 746.960 158.400 0.000 158.40 118,318.46

3595 04202033 002 CL S CONC (APPR SLAB) CY 288.190 290.500 0.000 290.50 83,719.20

3600 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 395.110 30.000 0.000 30.00 11,853.30

3605 04222001 000 REINF CONC SLAB SF 12.080 34,400.000 0.000 34,400.00 415,552.00

3610 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 4,270.500 0.000 4,270.50 395,661.82

3611 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 66.833 0.000 776.460 776.46 51,893.15

RECAST TY IV BEAM - Pd by LF - CO #37

3612 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 13.653 0.000 776.460 776.46 10,601.01

DEMO TY IV BEAM - Pd by LF - CO #37

3613 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 8.427 0.000 3,494.040 3,494.04 29,444.28

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

3615 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 3,954.000 0.000 3,556.00 3,556.00

3620 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 139.000 0.000 158.38 40,873.13

3625 04502007 000 RAIL (TY T501) LF 33.460 800.000 0.000 800.00 26,768.00

3630 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 348.000 0.000 348.00 28,967.52

Category Subtotal $2,187,361.77

011 FM 1397/SH 93 W U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3685 04002005 000 CEM STABIL BKFL CY 73.010 56.000 0.000 56.00 4,088.56

3690 04032001 000 TEMPORARY SPL SHORING SF 1.000 1,084.000 0.000 2,096.00 2,096.00

3695 04162004 000 DRILL SHAFT (36 IN) LF 120.030 240.000 0.000 240.00 28,807.20

3700 04162005 000 DRILL SHAFT (42 IN) LF 179.840 180.000 0.000 180.00 32,371.20

3705 04202003 002 CL C CONC (ABUT) CY 570.410 34.000 0.000 34.00 19,393.94

3710 04202004 002 CL C CONC (BENT) CY 491.470 44.700 0.000 44.70 21,968.71

3715 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 96.900 0.000 96.90 41,932.50

3720 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 39.600 0.000 39.60 22,700.70

3725 04202033 002 CL S CONC (APPR SLAB) CY 288.190 52.700 0.000 52.70 15,187.62

3730 04222001 000 REINF CONC SLAB SF 12.080 10,408.000 0.000 10,408.00 125,728.64

3735 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,554.450 0.000 1,554.45 144,019.79

Page 27: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 66ESTIMATE 0107

011 FM 1397/SH 93 W U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3736 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,554.450 1,554.45 13,399.35

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

3740 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,286.000 0.000 1,067.00 1,067.00

3745 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 115.000 0.000 107.36 27,706.39

3750 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 418.000 0.000 418.00 1,312.52

3755 04502007 000 RAIL (TY T501) LF 33.460 824.600 0.000 861.60 28,829.14

3760 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 103.000 0.000 103.00 8,573.72

Category Subtotal $539,182.98

012 FM 1397/SH 93 MAIN LANES UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3815 04002005 000 CEM STABIL BKFL CY 73.010 196.000 0.000 196.00 14,309.96

3825 04162004 000 DRILL SHAFT (36 IN) LF 120.030 960.000 0.000 960.00 115,228.80

3830 04162005 000 DRILL SHAFT (42 IN) LF 179.840 900.000 0.000 900.00 161,856.00

3835 04202003 002 CL C CONC (ABUT) CY 570.410 114.800 0.000 114.80 65,483.07

3840 04202004 002 CL C CONC (BENT) CY 491.470 223.500 0.000 223.50 109,843.55

3845 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 404.100 0.000 404.10 174,870.23

3850 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 198.000 0.000 198.00 113,503.50

3855 04202033 002 CL S CONC (APPR SLAB) CY 288.190 286.900 0.000 286.90 82,681.71

3860 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 395.110 29.600 0.000 29.60 11,695.25

3865 04222001 000 REINF CONC SLAB SF 12.080 34,402.000 0.000 34,402.00 415,576.16

3870 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 4,271.610 0.000 4,271.61 395,764.67

3871 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 66.833 0.000 491.280 491.28 32,833.72

RECAST TY IV BEAM - Pd by LF - CO #37

3872 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 13.653 0.000 491.280 491.28 6,707.45

DEMO TY IV BEAM - Pd by LF - CO #37

3873 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 8.427 0.000 3,780.330 3,780.33 31,856.84

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

3875 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 3,950.000 0.000 3,556.00 3,556.00

3880 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 76.000 0.000 96.43 24,885.69

3885 04502007 000 RAIL (TY T501) LF 33.460 800.000 0.000 800.00 26,768.00

3890 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 347.000 0.000 347.00 28,884.28

Category Subtotal $1,816,304.88

013 FM 1397/SH 93 E U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3945 04002005 000 CEM STABIL BKFL CY 73.010 56.000 0.000 56.00 4,088.56

3950 04032001 000 TEMPORARY SPL SHORING SF 1.000 1,091.000 0.000 556.00 556.00

3955 04162004 000 DRILL SHAFT (36 IN) LF 120.030 240.000 0.000 240.00 28,807.20

3960 04162005 000 DRILL SHAFT (42 IN) LF 179.840 180.000 0.000 180.00 32,371.20

3965 04202003 002 CL C CONC (ABUT) CY 570.410 34.000 0.000 34.00 19,393.94

3970 04202004 002 CL C CONC (BENT) CY 491.470 44.700 0.000 44.70 21,968.71

3975 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 96.900 0.000 96.90 41,932.50

3980 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 39.600 0.000 39.60 22,700.70

Page 28: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 66ESTIMATE 0107

013 FM 1397/SH 93 E U-TURN UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3985 04202033 002 CL S CONC (APPR SLAB) CY 288.190 52.500 0.000 52.50 15,129.98

3990 04222001 000 REINF CONC SLAB SF 12.080 10,394.000 0.000 10,394.00 125,559.52

3995 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,552.200 0.000 1,552.20 143,811.33

3996 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,552.200 1,552.20 13,379.96

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4000 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,284.000 0.000 1,067.00 1,067.00

4005 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 106.000 0.000 108.31 27,951.56

4010 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 418.000 0.000 418.00 1,312.52

4015 04502007 000 RAIL (TY T501) LF 33.460 823.500 0.000 860.50 28,792.33

4020 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 102.000 0.000 102.00 8,490.48

Category Subtotal $537,313.49

014 PAVILLON PKWY UNDERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4075 04002005 000 CEM STABIL BKFL CY 73.010 120.000 0.000 120.00 8,761.20

4080 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 22,429.000 0.000 5,590.00 5,590.00

4085 04162046 000 DRILL SHAFT (18 IN)(BASE BID) LF 30.840 22.000 0.000 22.00 678.48

4090 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 528.000 0.000 528.00 63,539.52

4095 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 5,316.000 0.000 2,658.00 457,043.10

4100 04202003 002 CL C CONC (ABUT) CY 570.410 75.900 0.000 75.90 43,294.12

4105 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 1,533.300 0.000 1,533.30 663,520.23

4110 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 529.600 0.000 530.40 304,051.83

4115 04202033 002 CL S CONC (APPR SLAB) CY 288.190 132.400 0.000 132.40 38,156.36

4120 04222001 000 REINF CONC SLAB SF 12.080 51,300.000 0.000 51,300.00 619,704.00

4125 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 5,751.640 0.000 5,751.64 532,889.45

4126 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 66.833 0.000 973.000 973.00 65,028.51

RECAST TY IV BEAM - Pd by LF - CO #37

4127 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 13.653 0.000 973.000 973.00 13,284.37

DEMO TY IV BEAM - Pd by LF - CO #37

4128 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 8.427 0.000 4,057.360 4,057.36 34,191.37

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

4129 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 721.280 721.28 6,217.43

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4130 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 5,994.000 0.000 5,510.00 5,510.00

4135 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 237.000 0.000 332.85 85,898.61

4140 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 209.000 0.000 209.00 656.26

4145 04502063 000 RAIL TYPE (TY T401) LF 97.390 1,759.000 0.000 1,759.00 171,309.01

4150 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 377.000 0.000 377.00 31,381.48

4155 04712003 000 GRATE & FRAME EA 1,521.380 12.000 0.000 12.00 18,256.56

Category Subtotal $3,168,961.89

015 DIRECT CONNECTOR 30E-59SCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 29: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 66ESTIMATE 0107

015 DIRECT CONNECTOR 30E-59SCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4210 04002005 000 CEM STABIL BKFL CY 73.010 67.000 0.000 33.50 2,445.83

4215 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 11,820.000 0.000 5,983.00 5,983.00

4220 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 453.000 0.000 480.00 57,763.20

4225 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 3,120.000 0.000 3,274.00 562,964.30

4230 04162044 000 DRILL SHAFT (60 IN)(BASE BID) LF 949.040 380.000 0.000 380.00 360,635.20

4235 04202003 002 CL C CONC (ABUT) CY 570.410 34.600 0.000 34.60 19,736.18

4240 04202112 002 CL C CONC (BENT)(BASE BID) CY 604.220 600.200 0.000 600.20 362,652.85

4245 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 1,932.600 0.000 1,932.60 836,313.33

4250 04202033 002 CL S CONC (APPR SLAB) CY 288.190 59.600 0.000 59.60 17,176.12

4255 04202072 002 CL H CONC (BENT)(MASS PLACEMENT) CY 466.210 160.100 0.000 160.10 74,640.22

4260 04222001 000 REINF CONC SLAB SF 12.080 53,012.000 0.000 53,012.00 640,384.96

4265 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 7,298.440 0.000 7,298.44 676,200.48

4266 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 66.833 0.000 1,623.900 1,623.90 108,530.11

RECAST TY IV BEAM - Pd by LF - CO #37

4267 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 13.653 0.000 1,623.900 1,623.90 22,171.11

DEMO TY IV BEAM - Pd by LF - CO #37

4268 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 8.427 0.000 1,623.900 1,623.90 13,684.61

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

4269 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 4,050.640 4,050.64 34,916.52

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4270 04262001 000 POST-TENSIONING (GROUTED) MKF 89.040 452.000 0.000 452.00 40,246.08

4275 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 6,522.000 0.000 5,460.00 5,460.00

4280 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 254.000 0.000 273.32 70,535.69

4285 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 627.000 0.000 627.00 1,968.78

4290 04502063 000 RAIL TYPE (TY T401) LF 97.390 3,810.300 0.000 3,810.30 371,085.12

4295 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 331.000 0.000 331.00 27,552.44

4300 04712003 000 GRATE & FRAME EA 1,521.380 11.000 0.000 10.00 15,213.80

Category Subtotal $4,328,259.93

016 DIRECT CONNECTOR 59N-30ECATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4365 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 208.000 0.000 208.00 25,030.72

4370 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 2,276.000 0.000 2,372.00 407,865.40

4375 04162044 000 DRILL SHAFT (60 IN)(BASE BID) LF 949.040 248.000 0.000 248.00 235,361.92

4380 04202003 002 CL C CONC (ABUT) CY 570.410 17.400 0.000 17.40 9,925.13

4385 04202112 002 CL C CONC (BENT)(BASE BID) CY 604.220 66.800 0.000 66.80 40,361.89

4390 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 2,105.800 0.000 2,109.80 912,994.85

4395 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 726.200 0.000 726.20 416,294.17

4400 04202033 002 CL S CONC (APPR SLAB) CY 288.190 34.500 0.000 34.50 9,942.56

4405 04202072 002 CL H CONC (BENT)(MASS PLACEMENT) CY 466.210 320.200 0.000 320.20 149,280.44

4410 04222001 000 REINF CONC SLAB SF 12.080 53,789.000 0.000 53,789.00 649,771.12

4415 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 6,739.740 0.000 6,739.74 624,436.91

4416 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 6,739.740 6,739.74 58,096.56

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4420 04262001 000 POST-TENSIONING (GROUTED) MKF 89.040 904.000 0.000 904.00 80,492.16

Page 30: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 66ESTIMATE 0107

016 DIRECT CONNECTOR 59N-30ECATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4425 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 6,449.000 0.000 5,603.00 5,603.00

4430 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 11.000 0.000 11.60 2,993.61

4435 04502063 000 RAIL TYPE (TY T401) LF 97.390 2,830.600 0.000 2,830.60 275,672.14

4440 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 377.000 0.000 377.00 31,381.48

4445 04712003 000 GRATE & FRAME EA 1,521.380 9.000 0.000 8.00 12,171.04

Category Subtotal $3,947,675.10

017 RAMP 59S-82 OVERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4505 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 3,498.000 0.000 3,256.00 3,256.00

4510 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 477.000 0.000 477.00 57,402.18

4515 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 960.000 0.000 960.00 165,072.00

4520 04202003 002 CL C CONC (ABUT) CY 570.410 22.800 0.000 22.80 13,005.34

4525 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 526.800 0.000 526.80 227,967.45

4530 04202110 002 CL C CONC(FOOTING)(MASS PLACE)(BASEBID) CY 746.960 176.000 0.000 176.00 131,464.96

4535 04202033 002 CL S CONC (APPR SLAB) CY 288.190 46.000 0.000 46.00 13,256.74

4540 04222001 000 REINF CONC SLAB SF 12.080 21,840.000 0.000 21,840.00 263,827.20

4545 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 3,254.880 0.000 3,254.88 301,564.63

4546 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 66.833 0.000 1,627.440 1,627.44 108,766.70

RECAST TY IV BEAM - Pd by LF - CO #37

4547 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 13.653 0.000 1,627.440 1,627.44 22,219.44

DEMO TY IV BEAM - Pd by LF - CO #37

4548 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 8.427 0.000 1,627.440 1,627.44 13,714.44

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

4555 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 23.000 0.000 20.77 5,360.12

4560 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 222.000 0.000 222.00 697.08

4565 04502063 000 RAIL TYPE (TY T401) LF 97.390 1,680.000 0.000 1,680.00 163,615.20

4570 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 154.000 0.000 154.00 12,818.96

4575 04712003 000 GRATE & FRAME EA 1,521.380 5.000 0.000 5.00 7,606.90

Category Subtotal $1,511,615.34

018 KCSRR OVERPASS @ IH 30 EB FR RDCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4630 04002005 000 CEM STABIL BKFL CY 73.010 83.000 0.000 83.00 6,059.83

4635 04032001 000 TEMPORARY SPL SHORING SF 1.000 842.000 0.000 1,152.00 1,152.00

4640 04162001 000 DRILL SHAFT (18 IN) LF 30.730 40.000 0.000 40.00 1,229.20

4645 04162004 000 DRILL SHAFT (36 IN) LF 120.030 400.000 0.000 400.00 48,012.00

4650 04162005 000 DRILL SHAFT (42 IN) LF 179.840 140.000 0.000 140.00 25,177.60

4655 04202003 002 CL C CONC (ABUT) CY 570.410 55.300 0.000 55.30 31,543.67

4660 04202004 002 CL C CONC (BENT) CY 491.470 35.000 0.000 35.00 17,201.45

4665 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 55.300 0.000 55.30 23,930.52

4670 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 26.400 0.000 26.40 15,133.80

4675 04202033 002 CL S CONC (APPR SLAB) CY 288.190 98.200 0.000 98.20 28,300.26

4680 04222001 000 REINF CONC SLAB SF 12.080 10,626.000 0.000 10,626.00 128,362.08

Page 31: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 66ESTIMATE 0107

018 KCSRR OVERPASS @ IH 30 EB FR RDCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4685 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,740.920 0.000 1,740.92 161,296.24

4686 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,739.980 1,739.98 14,998.63

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4690 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,265.000 0.000 1,124.00 1,124.00

4695 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 122.000 0.000 118.89 30,681.94

4700 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 209.000 0.000 209.00 656.26

4705 04502007 000 RAIL (TY T501) LF 33.460 543.000 0.000 543.00 18,168.78

4710 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 85.000 0.000 85.00 7,075.40

4715 04712003 000 GRATE & FRAME EA 1,521.380 1.000 0.000 1.00 1,521.38

4716 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 83.390 0.000 340.000 340.00 28,352.60

Added By CO #54

Category Subtotal $589,977.64

019 KCSRR OVERPASS @ IH30 WB FR RDCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4770 04002005 000 CEM STABIL BKFL CY 73.010 83.000 0.000 83.00 6,059.84

4775 04032001 000 TEMPORARY SPL SHORING SF 1.000 1,437.000 0.000 1,600.00 1,600.00

4780 04162001 000 DRILL SHAFT (18 IN) LF 30.730 80.000 0.000 80.00 2,458.40

4785 04162004 000 DRILL SHAFT (36 IN) LF 120.030 430.000 0.000 430.00 51,612.90

4790 04162005 000 DRILL SHAFT (42 IN) LF 179.840 280.000 0.000 280.00 50,355.20

4795 04202003 002 CL C CONC (ABUT) CY 570.410 57.200 0.000 57.20 32,627.46

4800 04202004 002 CL C CONC (BENT) CY 491.470 55.000 0.000 55.00 27,030.85

4805 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 109.800 0.000 109.80 47,514.85

4810 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 52.800 0.000 52.80 30,267.60

4815 04202033 002 CL S CONC (APPR SLAB) CY 288.190 98.200 0.000 98.20 28,300.26

4820 04222001 000 REINF CONC SLAB SF 12.080 12,318.000 0.000 12,318.00 148,801.44

4825 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 1,811.480 0.000 1,811.48 167,833.62

4826 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,811.480 1,811.48 15,614.96

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4830 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 1,476.000 0.000 1,304.00 1,304.00

4835 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 157.000 0.000 159.99 41,288.63

4840 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 209.000 0.000 209.00 656.26

4845 04502007 000 RAIL (TY T501) LF 33.460 619.000 0.000 619.00 20,711.74

4850 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 88.000 0.000 88.00 7,325.12

4855 04712003 000 GRATE & FRAME EA 1,521.380 2.000 0.000 2.00 3,042.76

4856 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 83.390 0.000 340.000 340.00 28,352.60

Added By CO #54

Category Subtotal $712,758.49

020 KCSRR OVERPASS @ RAMP 71-30WCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4910 04002005 000 CEM STABIL BKFL CY 73.010 72.000 0.000 36.00 2,628.36

4915 04032001 000 TEMPORARY SPL SHORING SF 1.000 1,045.000 0.000 1,713.00 1,713.00

4920 04162004 000 DRILL SHAFT (36 IN) LF 120.030 318.000 0.000 318.00 38,169.54

Page 32: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 66ESTIMATE 0107

020 KCSRR OVERPASS @ RAMP 71-30WCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4925 04162005 000 DRILL SHAFT (42 IN) LF 179.840 810.000 0.000 810.00 145,670.40

4930 04202003 002 CL C CONC (ABUT) CY 570.410 32.700 0.000 32.70 18,652.40

4935 04202004 002 CL C CONC (BENT) CY 491.470 115.000 0.000 115.00 56,519.05

4940 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 292.300 0.000 292.30 126,489.90

4945 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 118.700 0.000 118.70 68,044.78

4950 04202033 002 CL S CONC (APPR SLAB) CY 288.190 45.900 0.000 45.90 13,227.92

4955 04222001 000 REINF CONC SLAB SF 12.080 25,084.000 0.000 25,084.00 303,014.72

4960 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 3,738.710 0.000 3,738.71 346,391.48

4961 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 3,738.710 3,738.71 32,227.68

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

4965 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 3,235.000 0.000 2,573.00 2,573.00

4970 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 49.000 0.000 98.33 25,376.02

4975 04502007 000 RAIL (TY T501) LF 33.460 1,953.500 0.000 1,953.50 65,364.11

4980 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 195.000 0.000 195.00 16,231.80

4985 04712003 000 GRATE & FRAME EA 1,521.380 5.000 0.000 5.00 7,606.90

4986 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 83.390 0.000 340.000 340.00 28,352.60

Added By CO #54

Category Subtotal $1,298,253.66

021 CHEATNAM BRANCHCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5040 04302060 000 CL C CONC FOR EXT STRU(CULV)(7'X3') LF 286.120 994.000 0.000 994.00 284,403.28

5045 04642005 000 RC PIPE (CL III)(24 IN) LF 73.730 27.000 63.000 90.00 6,635.70

5049 04662052 WINGWALL (PW)(HW=8 FT) EA 17,906.880 0.000 1.000 1.00 17,906.88

Added by CO #1

Category Subtotal $308,945.86

022 WAGGONER CREEK (ML)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5105 04302006 000 CL C CONC FOR EXT STRU(CULV)(10'X 10') LF 517.220 555.000 0.000 555.00 287,057.09

5110 04662056 000 WINGWALL (PW)(HW=12 FT) EA 54,282.970 1.000 0.000 1.00 54,282.97

5115 04652239 001 INLET (COMPL)(TY D) EA 2,080.990 1.000 0.000 1.00 2,081.00

5120 04662236 000 WINGWALL PW (HW=17 FT) EA 150,555.530 1.000 0.000 1.00 150,555.53

Category Subtotal $493,976.59

023 WAGGONER CREEK (NBFR)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5175 04302034 000 CL C CONC FOR EXT STR(CULV)(10'X7') LF 475.400 120.000 0.000 120.00 57,048.00

5180 04662053 000 WINGWALL (PW)(HW=9 FT) EA 38,393.260 1.000 0.000 1.00 38,393.26

5185 04662057 000 WINGWALL (PW)(HW=13 FT) EA 59,202.070 1.000 0.000 1.00 59,202.08

Category Subtotal $154,643.34

Page 33: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 33 of 66ESTIMATE 0107

024 WAGGONER STREAMCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5240 04302045 000 CL C CONC FOR EXT STRU (CULV)(8'X6') LF 393.970 408.000 0.000 408.00 160,739.76

5245 04652239 001 INLET (COMPL)(TY D) EA 2,080.990 1.000 0.000 1.00 2,080.99

5250 04662052 000 WINGWALL (PW)(HW=8 FT) EA 17,906.880 1.000 0.000 1.00 17,906.88

5255 04662056 000 WINGWALL (PW)(HW=12 FT) EA 54,282.970 1.000 0.000 1.00 54,282.97

Category Subtotal $235,010.60

025 WAGGONER STREAM (NBFR)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5310 04302059 000 CL C CONC FOR EXT STRU(CULV)(8'X4') LF 371.960 172.000 0.000 180.00 66,952.80

5315 04662053 000 WINGWALL (PW)(HW=9 FT) EA 38,393.260 1.000 0.000 1.00 38,393.27

5320 04662057 000 WINGWALL (PW)(HW=13 FT) EA 59,202.070 1.000 0.000 1.00 59,202.08

Category Subtotal $164,548.15

061007092PROJECT CONTROLBR 2006(661)

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

6610 01042001 000 REMOVING CONC (PAV) SY 3.980 17,212.000 -6,901.000 31,675.33 126,067.81

6616 01042010 REMOVING CONC (RIPRAP) CY 158.690 0.000 210.000 283.45 44,980.68

US 59 Upgrade - Added by CO #78

6618 01042023 REMOVING CONC (CTB) LF 433.600 0.000 8.000 8.00 3,468.80

US 59 Upgrade - Added by CO #78

6620 01052030 000 REMOVING STAB BASE & ASPH PAV (8"-14") SY 4.260 5,108.000 -2,302.000 2,806.00 11,953.56

6621 01052030 REMOVING STAB BASE & ASPH PAV (8"-14") SY 44.870 0.000 1,207.000 1,090.00 48,908.30

US 59 Upgrade - Added by CO #78

6625 01102001 000 EXCAVATION (ROADWAY) CY 4.970 236,195.000 6,361.000 245,056.00 1,217,928.32

6626 01102001 EXCAVATION (ROADWAY) CY 22.390 0.000 398.000 332.63 7,447.59

US 59 Upgrade - Added by CO #78

6630 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 6.610 434,354.000 -1,077.000 443,219.00 2,929,677.59

6635 02752001 000 CEMENT TON 124.340 1,009.000 -273.500 593.00 73,733.62

6636 04012001 FLOWABLE BACKFILL CY 125.400 0.000 398.000 332.63 41,711.81

US 59 Upgrade - Added by CO #78

6640 02762226 000 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(8") SY 3.980 59,158.000 -16,569.500 23,192.00 92,304.16

6645 02762238 000 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(12") SY 4.480 1,237.000 0.000 6,984.00 31,288.32

6650 03412050 009 D-GR HMA(QCQA) TY-C PG70-22 TON 88.980 2,187.000 0.000 804.18 71,555.94

6651 03412050 D-GR HMA(QCQA) TY-C PG70-22 TON 93.590 0.000 133.000 515.70 48,264.36

US 59 Upgrade - Added by CO #78

6655 03412106 009 D-GR HMA(QCQA) TY-D PG64-22 TON 87.950 11,857.000 -3,653.500 5,183.43 455,882.67

6660 03412122 009 D-GR HMA(QCQA) TY-D PG70-22 TON 98.000 556.000 0.000 288.49 28,272.02

6661 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 1,000.000 -500.000 8,211.14 8,211.14

6662 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 1,000.000 -500.000 3,519.51 3,519.51

6664 03412122 D-GR HMA(QCQA) TY-D PG70-22 TON 89.000 0.000 598.000 179.48 15,973.72

US 59 Upgrade - Added by CO #78

6675 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 62.800 20,281.000 0.000 17,751.80 1,114,813.04

Page 34: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 34 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

6692 03602004 CONC PVMT (CONT REINF-CRCP)(11") SY 198.590 0.000 518.000 507.03 100,691.09

US 59 Upgrade - Added by CO #78

6695 03602012 003 CONC PVMT (JOINTED-CPCD)(11") SY 49.330 32,405.000 -16,202.000 16,575.41 817,664.98

6715 03602018 003 CURB (TYPE II) LF 2.400 5,168.000 0.000 15.00 36.00

6735 04002005 000 CEM STABIL BKFL CY 73.010 480.000 -153.000 252.50 18,435.02

6740 04032001 000 TEMPORARY SPL SHORING SF 1.000 8,650.000 -873.000 340.00 340.00

6745 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 8,877.000 0.000 3,285.00 3,285.00

6750 04162004 000 DRILL SHAFT (36 IN) LF 120.030 1,890.000 -1,050.000 840.00 100,825.20

6755 04162005 000 DRILL SHAFT (42 IN) LF 179.840 492.000 -246.000 246.00 44,240.64

6760 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 177.200 12.000 -6.000 6.00 1,063.20

6765 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 181.330 45.000 -22.000 23.00 4,170.59

6766 04162032 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 206.800 0.000 13.500 13.50 2,791.80

US 71 Signal - CO #60

6767 04162034 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 431.030 0.000 22.000 22.00 9,482.66

US 71 Signal - CO #60

6770 04162041 000 DRILL SHAFT (36 IN)(BASE BID) LF 120.340 1,294.000 0.000 1,294.00 155,719.96

6775 04162042 000 DRILL SHAFT (42 IN)(BASE BID) LF 171.950 3,888.000 0.000 3,825.49 657,793.01

6780 04162043 000 DRILL SHAFT (54 IN)(BASE BID) LF 462.220 1,248.000 0.000 1,502.64 694,550.26

6785 04162044 000 DRILL SHAFT (60 IN)(BASE BID) LF 949.040 112.000 0.000 122.00 115,782.88

6786 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 -500.000 11,852.21 11,852.21

6788 96082040 UNIQUE CHANGE ORDER ITEM 40 DOL 1.000 0.000 3,742.510 3,742.51 3,742.51

Reimburse for Cored Shaft - Pd by Invoice - CO #51

6790 04202003 002 CL C CONC (ABUT) CY 570.410 270.800 -90.400 180.40 102,901.96

6795 04202004 002 CL C CONC (BENT) CY 491.470 198.600 -39.300 159.30 78,291.17

6796 96082055 UNIQUE CHANGE ORDER ITEM 55 DOL 1.000 0.000 15,665.790 9,101.95 9,101.95

Remove & Replace Earwall - Pd by Force Account - CO #68

6800 04202006 002 CL C CONC (RAIL FOUNDATION) CY 382.450 73.000 0.000 44.21 16,908.11

6805 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 3,966.700 -100.700 3,862.60 1,671,501.52

6810 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 1,423.400 -39.600 1,383.80 793,263.37

6815 04202033 002 CL S CONC (APPR SLAB) CY 288.190 485.000 -164.500 320.50 92,364.91

6820 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 395.110 76.600 -38.300 38.30 15,132.72

6825 04202072 002 CL H CONC (BENT)(MASS PLACEMENT) CY 466.210 160.100 0.000 160.10 74,640.22

6830 04202112 002 CL C CONC (BENT)(BASE BID) CY 604.220 133.400 0.000 133.40 80,602.94

6835 04222001 000 REINF CONC SLAB SF 12.080 149,608.000 -19,770.000 129,838.00 1,568,443.04

6840 04232003 000 RETAINING WALL (MSE)(ASHLAR STONE FIN) SF 36.400 14,410.000 0.000 14,410.00 524,524.00

6845 04252004 000 PRESTR CONC BEAM (TY IV) LF 92.650 15,678.010 -2,711.040 12,966.97 1,201,389.78

6846 96082026 UNIQUE CHANGE ORDER ITEM 26 DOL 66.833 0.000 4,006.290 4,006.29 267,752.38

RECAST TY IV BEAM - Pd by LF - CO #37

6847 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 13.653 0.000 4,006.290 4,006.29 54,697.88

DEMO TY IV BEAM - Pd by LF - CO #37

6848 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 8.427 0.000 8,681.890 10,542.12 88,838.45

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

6849 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 8.620 0.000 1,129.600 1,129.60 9,737.15

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

6850 04262001 000 POST-TENSIONING (GROUTED) MKF 89.040 452.000 0.000 452.00 40,246.08

6855 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 17,765.000 -2,289.000 13,082.00 13,082.00

Page 35: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 35 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

6860 04322001 000 RIPRAP (CONC)(4 IN) CY 262.750 80.600 0.000 87.99 23,119.39

6861 04322001 RIPRAP (CONC)(4 IN) CY 678.060 0.000 28.000 75.09 50,915.53

US 59 Upgrade - Added by CO #78

6870 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 276.980 39.000 -7.000 4.73 1,310.12

6875 04322066 000 RIPRAP (CONC)(CL B) CY 258.070 592.000 -173.000 327.27 84,458.57

6880 04342027 003 ELASTOMERIC BEAR (IF 9) EA 1,796.080 10.000 0.000 10.00 17,960.80

6885 04342031 003 SLIDING ELASTOMERIC BEAR (SE 8) EA 1,239.530 20.000 0.000 20.00 24,790.60

6890 04422002 005 STR STL (PLATE GIRDER) LB 1.160 2,223,300.000 0.000 2,223,300.00 2,579,028.00

6895 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 3,904.000 -1,590.000 2,314.00 7,265.96

6900 04502007 000 RAIL (TY T501) LF 33.460 508.000 -254.000 254.00 8,498.84

6905 04502013 000 RAIL (TY SSTR) LF 36.580 2,204.000 0.000 2,204.00 80,622.32

6910 04502063 000 RAIL TYPE (TY T401) LF 97.390 5,788.700 0.000 5,788.70 563,761.49

6915 04502105 000 RAIL (TY SSTR)(MOD 1) LF 35.470 936.000 75.000 1,033.00 36,640.51

6920 04502107 000 RAIL (TY SSTR)(MOD 2) LF 112.800 30.000 0.000 30.00 3,384.00

6925 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 1,070.000 -170.000 900.00 74,916.00

6930 04542002 000 SEALED EXPANSION JOINT (4 IN)(SEJ-P) LF 153.790 152.000 0.000 152.00 23,376.08

6975 04712003 000 GRATE & FRAME EA 1,521.380 16.000 0.000 16.00 24,342.08

6980 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 50,000.000 4.000 -1.000 3.00 150,000.00

6981 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 1.000 0.000 7,500.000 7,500.00 7,500.00

Explosive Demo. of US 71 - Pd by Invoice - CO #50

6985 05002001 002 MOBILIZATION LS 16,000,000.000 0.800 0.000 0.80 12,800,000.00

6986 96082059 UNIQUE CHANGE ORDER ITEM 59 DOL 16,771.810 0.000 0.500 0.50 8,385.91

Mobilization for US 71 Signal - Pd LS - CO #60

6990 05022001 022 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 24,378.040 22.000 -6.000 16.00 390,048.64

6992 05142005 PERM CONC TRF BARR (SGL SLP)(TY 2)(42") LF 76.290 0.000 1,978.000 1,969.50 150,253.16

US 59 Upgrade - Added by CO #78

6995 05402001 000 MTL W-BEAM GD FEN (TIM POST) LF 16.160 600.000 -125.000 475.00 7,676.00

7000 05402005 000 TERMINAL ANCHOR SECTION EA 580.810 2.000 0.000 3.00 1,742.43

7005 05402006 000 MTL BEAM GD FEN TRANSITION EA 1,565.660 3.000 0.000 5.00 7,828.30

7010 05402012 000 MTL BEAM GD FEN TRANS (TL2) EA 681.820 2.000 -1.000 1.00 681.82

7012 05422001 REMOVING METAL BEAM GUARD FENCE LF 38.920 0.000 12.500 12.50 486.50

US 59 Upgrade - Added by CO #78

7015 05442004 001 GDRAIL END TRT(INST)(WOOD POST)(TY I) EA 2,020.200 6.000 -1.000 5.00 10,101.00

7017 05442010 GDRAIL END TRT(REMOV)(WOOD POST)(TY I) EA 162.190 0.000 1.000 1.00 162.19

US 59 Upgrade - Added by CO #78

7020 05452001 000 CRASH CUSH ATTEN (INSTL) EA 21,659.630 8.000 0.000 8.00 173,277.04

7022 05452003 CRASH CUSH ATTEN (REMOVE) EA 810.930 0.000 1.000 1.00 810.93

US 59 Upgrade - Added by CO #78

7025 05562006 000 PIPE UNDERDRAINS (TY 6) (6") LF 21.240 1,687.000 0.000 1,687.00 35,831.88

7035 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 5.790 1,396.000 -698.000 13.00 75.27

7036 06182018 CONDT (PVC) (SCHD 40) ( 2") LF 6.360 0.000 63.000 154.00 979.44

US 71 Signal - CO #60

7037 06182019 CONDT (PVC) (SCHD 40) (2") (BORE) LF 19.090 0.000 136.000 408.00 7,788.72

US 71 Signal - CO #60

7045 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 8.110 36.000 -18.000 18.00 145.98

Page 36: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 36 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7046 06182024 CONDT (PVC) (SCHD 40) (4") LF 9.540 0.000 25.500 25.50 243.27

US 71 Signal - CO #60

7047 06182025 CONDT (PVC) (SCHD 40) (4") (BORE) LF 29.690 0.000 60.000 60.00 1,781.40

US 71 Signal - CO #60

7049 06202008 ELEC CONDR (NO. 4) INSULATED LF 2.120 0.000 25.000 25.00 53.00

US 71 Signal - CO #60

7050 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.100 1,848.000 -924.000 924.00 1,016.40

7051 06202009 ELEC CONDR (NO. 6) BARE LF 1.170 0.000 307.000 614.00 718.38

US 71 Signal - CO #60

7055 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.240 182.000 -91.000 91.00 112.84

7056 06202010 ELEC CONDR (NO. 6) INSULATED LF 1.170 0.000 12.500 12.50 14.63

US 71 Signal - CO #60

7060 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.920 2,994.000 -1,497.000 1,497.00 1,377.24

7061 06202012 ELEC CONDR (NO. 8) INSULATED LF 1.060 0.000 844.500 844.50 895.17

US 71 Signal - CO #60

7065 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.740 436.000 -218.000 218.00 161.32

7066 06202016 ELEC CONDR (NO.12) INSULATED LF 0.690 0.000 208.000 208.00 143.52

US 71 Signal - CO #60

7070 06242013 000 GROUND BOX TY D (162922) EA 526.710 7.000 -4.000 5.00 2,633.55

7075 06242014 000 GROUND BOX TY D (162922) W/APRON EA 590.180 2.000 -1.000 5.00 2,950.90

7076 06242014 GROUND BOX TY D (162922) W/APRON EA 620.390 0.000 2.000 2.00 1,240.78

US 71 Signal - CO #60

7080 06282113 000 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 2,942.700 1.000 -0.500 0.50 1,471.35

7081 06282113 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 4,772.250 0.000 0.500 0.50 2,386.13

US 71 Signal - CO #60

7082 06282158 REMOVE ELECTRICAL SERVICES EA 265.130 0.000 0.500 0.50 132.57

US 71 Signal - CO #60

7085 06582236 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)SLF(BR) EA 50.000 29.000 0.000 13.00 650.00

7100 06782004 000 PAV SURF PREP FOR MRK (12") LF 1.030 239.000 0.000 425.00 437.75

7105 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.030 80.000 0.000 150.00 154.50

7110 06782035 000 PAV SURF PREP FOR MRKS (10") LF 0.460 333.000 0.000 1,100.00 506.00

7115 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 13,771.260 1.000 -0.500 0.50 6,885.63

7116 06802003 INSTALL HWY TRF SIG (SYSTEM) EA 17,710.350 0.000 0.500 0.50 8,855.18

US 71 Signal - CO #60

7120 06822001 000 BACK PLATE (12 IN) (3 SEC) EA 62.970 12.000 -6.000 6.00 377.82

7121 06822001 BACK PLATE (12 IN) (3 SEC) EA 83.780 0.000 4.000 4.00 335.12

US 71 Signal - CO #60

7122 06822003 BACK PLATE (12 IN) (5 SEC) EA 100.750 0.000 1.000 1.00 100.75

US 71 Signal - CO #60

7125 06822002 000 BACK PLATE (12 IN) (4 SEC) EA 74.510 4.000 -2.000 2.50 186.28

7130 06822012 000 LOUVER (12 IN) (ADJUSTABLE) EA 146.390 8.000 -4.000 6.00 878.34

7131 06822012 LOUVER (12 IN) (ADJUSTABLE) EA 206.800 0.000 2.000 2.00 413.60

US 71 Signal - CO #60

7135 06822022 000 VEH SIG SEC (12 IN) LED (GRN ARW) EA 195.680 7.000 -3.500 3.50 684.88

7136 06822022 VEH SIG SEC (12 IN) LED (GRN ARW) EA 249.220 0.000 1.000 1.00 249.22

US 71 Signal - CO #60

Page 37: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 37 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7140 06822023 000 VEH SIG SEC (12 IN) LED (GRN) EA 218.760 12.000 -6.000 6.00 1,312.56

7141 06822023 VEH SIG SEC (12 IN) LED (GRN) EA 259.820 0.000 5.000 5.00 1,299.10

US 71 Signal - CO #60

7145 06822024 000 VEH SIG SEC (12 IN) LED (YEL ARW) EA 161.060 5.000 -2.500 2.50 402.65

7146 06822024 VEH SIG SEC (12 IN) LED (YEL ARW) EA 238.610 0.000 1.000 1.00 238.61

US 71 Signal - CO #60

7150 06822025 000 VEH SIG SEC (12 IN) LED (YEL) EA 166.830 12.000 -6.000 6.00 1,000.98

7151 06822025 VEH SIG SEC (12 IN) LED (YEL) EA 238.610 0.000 5.000 5.00 1,193.05

US 71 Signal - CO #60

7155 06822027 000 VEH SIG SEC (12 IN) LED (RED) EA 155.290 20.000 -10.000 10.00 1,552.90

7156 06822027 VEH SIG SEC (12 IN) LED (RED) EA 238.610 0.000 5.000 5.00 1,193.05

US 71 Signal - CO #60

7160 06842010 000 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.080 2,760.000 -1,380.000 1,380.00 1,490.40

7161 06842010 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.860 0.000 761.000 761.00 1,415.46

US 71 Signal - CO #60

7165 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 1.290 917.000 -458.000 459.00 592.11

7166 06842012 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.120 0.000 273.000 273.00 578.76

US 71 Signal - CO #60

7170 06862032 000 INS TRF SIG PL AM(S) 1 ARM (32') ILSN EA 3,752.140 1.000 -0.500 0.50 1,876.07

7175 06862040 000 INS TRF SIG PL AM(S) 1 ARM (40') ILSN EA 4,579.550 1.000 -0.500 0.50 2,289.78

7176 06862042 INS TRF SIG PL AM(S) 1 ARM(40')LUM&ILSN EA 9,568.910 0.000 1.000 1.00 9,568.91

US 71 Signal - CO #60

7179 06862058 INS TRF SIG PL AM(S) 1 ARM(55')LUM&ILSN EA 15,324.230 0.000 0.500 0.50 7,662.12

US 71 Signal - CO #60

7180 06862160 000 INS TRF SIG PL AM(S) 2 ARM(44-32')ILSN EA 7,182.800 2.000 -1.000 1.00 7,182.80

7181 06862062 INS TRF SIG PL AM(S) 1 ARM(60')LUM&ILSN EA 18,610.950 0.000 0.500 0.50 9,305.48

US 71 Signal - CO #60

7182 60062001 SPREAD SPECTRUM RADIO EA 2,704.280 0.000 0.500 0.50 1,352.14

US 71 Signal - CO #60

7183 60062005 ANTENNA (UNI-DIRECTIONAL) EA 530.250 0.000 0.500 0.50 265.13

US 71 Signal - CO #60

7184 60062002 COAXIAL CABLE LF 2.120 0.000 150.000 150.00 318.00

US 71 Signal - CO #60

7185 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,017.770 2.000 -1.000 0.50 1,008.89

7186 60072001 REMOVING TRAFFIC SIGNALS EA 2,651.250 0.000 0.500 0.50 1,325.63

US 71 Signal - CO #60

7191 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 2,475.420 0.000 1.000 1.00 2,475.42

ILSN (LED)(6 S) - Added by CO #6

7192 60412001 ILSN (FLUORESENT)(6 S) EA 2,439.150 0.000 1.000 1.00 2,439.15

US 71 Signal - CO #60

7196 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 3,095.380 0.000 2.000 4.00 12,381.52

ILSN (LED)(8 S) - Added by CO #6

7197 60412003 ILSN (FLUORESENT)(8 S) EA 2,545.200 0.000 1.000 1.00 2,545.20

US 71 Signal - CO #60

7225 61102068 000 REF PAV MRK TY I (Y)(6")(SLD)(90 MIL) LF 0.440 435.000 0.000 341.00 150.04

Page 38: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 38 of 66ESTIMATE 0107

001 ALL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7230 61102112 000 REF PAV MRK SEALER (12") LF 0.510 239.000 0.000 425.00 216.75

7240 61102119 000 REF PAV MRK SEALER (10") LF 0.260 333.000 0.000 1,100.00 286.00

7245 61102123 000 REF PAV MRK TY I (W) 10" (SLD)(90 MIL) LF 0.570 1,575.000 0.000 1,100.00 627.00

7250 61542001 000 PREFAB PAV MRK W/WNTY (Y)(6")(SLD) LF 7.310 6,936.000 0.000 6,264.00 45,789.84

7255 61542003 000 PREFAB PAV MRK W/WNTY (W)(6")(SLD) LF 7.310 4,987.000 0.000 5,773.00 42,200.63

7260 61542004 000 PREFAB PAV MRK W/WNTY (W)(9")(BRK) LF 10.090 2,196.000 225.000 2,592.00 26,153.28

7261 61542007 PREFAB PAV MRK W/WNTY (W)(12")(LNDP) LF 21.200 0.000 268.000 258.00 5,469.60

Added by CO #29

7265 62662001 000 VIVDS PROCESSOR SYSTEM EA 13,141.090 1.000 -0.500 0.50 6,570.55

7266 62662001 VIVDS PROCESSOR SYSTEM EA 5,302.500 0.000 0.500 0.50 2,651.25

US 71 Signal - CO #60

7270 62662002 000 VIVDS CAMERA ASSEMBLY EA 1,370.290 6.000 -3.000 3.00 4,110.87

7271 62662002 VIVDS CAMERA ASSEMBLY EA 1,696.800 0.000 2.000 2.00 3,393.60

US 71 Signal - CO #60

7275 62662003 000 VIVDS SET-UP SYSTEM EA 817.360 1.000 -0.500 0.50 408.68

7276 62662003 VIVDS SET-UP SYSTEM EA 530.250 0.000 0.500 0.50 265.13

US 71 Signal - CO #60

7280 62662005 000 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.330 2,718.000 -1,359.000 1,359.00 3,166.47

7281 62662005 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.120 0.000 502.500 502.50 1,065.30

US 71 Signal - CO #60

7282 96082060 UNIQUE CHANGE ORDER ITEM 60 DOL 40,436.870 0.000 1.000 1.00 40,436.87

Traffic Control for US 59 Upgrade - Pd by LS - CO #78

7283 96082061 UNIQUE CHANGE ORDER ITEM 61 DOL 132.450 0.000 543.190 543.19 71,945.52

Sawcut for US 59 Upgrade - Pd by LF - CO #78

7284 96082062 UNIQUE CHANGE ORDER ITEM 62 DOL 16,782.160 0.000 1.000 1.00 16,782.16

Survey Layout for US 59 Upgrade - Pd by LS - CO #78

Category Subtotal $33,564,018.03

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7290 04162032 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 206.800 0.000 13.500 13.50 2,791.80

US 71 Signal - CO #60

7292 04162034 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 431.030 0.000 22.000 22.00 9,482.66

US 71 Signal - CO #60

7300 01042001 REMOVING CONC (PAV) SY 3.980 0.000 6,901.000 13,873.67 55,217.21

Added to Category 002 by CO #9

7306 01642070 BOND FBR MTRX SEED (PERM) (URBAN)(SAND) SY 1.270 0.000 18,202.000 18,999.00 24,128.73

ADDED BY CO 82

7310 02752001 CEMENT TON 124.340 0.000 273.500 264.05 32,831.98

Added to Category 002 by CO #9

7315 02762226 CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(8") SY 3.980 0.000 16,569.500 16,596.50 66,054.07

Added to Category 002 by CO #9

7320 03412106 D-GR HMA(QCQA) TY-D PG64-22 TON 87.950 0.000 3,653.500 1,293.06 113,724.63

Added to Category 002 by CO #9

Page 39: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 39 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7325 03412231 PRODUCTION BONUS/PENALTY DOL 1.000 0.000 500.000 198.33 198.33

Added to Category 002 by CO #9

7330 03412232 PLACEMENT BONUS/PENALTY DOL 1.000 0.000 500.000 71.40 71.40

Added to Category 002 by CO #9

7340 03602012 CONC PVMT (JOINTED-CPCD)(11") SY 49.330 0.000 16,202.000 17,810.59 878,596.40

Added to Category 002 by CO #9

7355 04002005 CEM STABIL BKFL CY 73.010 0.000 153.000 153.00 11,170.53

Added to Category 002 by CO #9

7360 04032001 TEMPORARY SPL SHORING SF 1.000 0.000 873.000 1,105.00 1,105.00

Added to Category 002 by CO #9

7365 04162004 DRILL SHAFT (36 IN) LF 120.030 0.000 1,050.000 1,050.00 126,031.50

Added to Category 002 by CO #9

7370 04162005 DRILL SHAFT (42 IN) LF 179.840 0.000 246.000 246.00 44,240.64

Added to Category 002 by CO #9

7375 04162031 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 177.200 0.000 6.000 6.00 1,063.20

Added to Category 002 by CO #9

7380 04162032 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 181.330 0.000 22.000 22.00 3,989.26

Added to Category 002 by CO #9

7395 04202003 CL C CONC (ABUT) CY 570.410 0.000 90.400 90.40 51,565.07

Added to Category 002 by CO #9

7400 04202004 CL C CONC (BENT) CY 491.470 0.000 39.300 39.30 19,314.77

Added to Category 002 by CO #9

7405 04202017 CL C CONC (BENT)(MASS PLACEMENT) CY 432.740 0.000 100.700 100.70 43,576.92

Added to Category 002 by CO #9

7410 04202018 CL C CONC (FOOTING)(MASS PLACEMENT) CY 573.250 0.000 39.600 39.60 22,700.70

Added to Category 002 by CO #9

7415 04202033 CL S CONC (APPR SLAB) CY 288.190 0.000 164.500 164.50 47,407.26

Added to Category 002 by CO #9

7420 04202049 CL S CONC (BRIDGE MEDIAN) CY 395.110 0.000 38.300 38.30 15,132.72

Added to Category 002 by CO #9

7425 04222001 REINF CONC SLAB SF 12.080 0.000 19,770.000 19,770.00 238,821.60

Added to Category 002 by CO #9

7430 04252004 PRESTR CONC BEAM (TY IV) LF 92.650 0.000 2,711.040 2,711.04 251,177.86

Added to Category 002 by CO #9

7435 04282001 CONC SURF TREAT (CLASS I) SY 1.000 0.000 2,289.000 1,941.00 1,941.00

Added to Category 002 by CO #9

7438 04322001 RIPRAP (CONC)(4 IN) CY 481.470 0.000 137.000 125.20 60,280.04

ADDED BY CO 82

7445 04322039 RIPRAP (MOW STRIP)(4 IN) CY 276.980 0.000 7.000 116.50 32,268.18

Added to Category 002 by CO #9

7450 04322066 RIPRAP (CONC)(CL B) CY 258.070 0.000 173.000 149.08 38,473.08

Added to Category 002 by CO #9

7455 04422005 STR STL (MISCELLANEOUS) LB 3.140 0.000 1,590.000 1,590.00 4,992.60

Added to Category 002 by CO #9

Page 40: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 40 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7460 04502007 RAIL (TY T501) LF 33.460 0.000 254.000 254.00 8,498.84

Added to Category 002 by CO #9

7465 04542001 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 83.240 0.000 170.000 170.00 14,150.80

Added to Category 002 by CO #9

7466 04542004 ARMOR JOINT LF 57.540 0.000 108.000 108.00 6,214.32

Added by CO #32

7467 96082043 UNIQUE CHANGE ORDER ITEM 43 DOL 332.270 0.000 45.780 45.78 15,211.32

Buffer Slab - Pd by CY - CO #32

7468 96082044 UNIQUE CHANGE ORDER ITEM 44 DOL 332.270 0.000 46.520 46.52 15,457.20

Sleeper Slab - Pd by CY - CO #32

7470 04642003 RC PIPE (CL III)(18 IN) LF 59.430 0.000 465.000 239.00 14,203.77

Added to Category 002 by CO #9

7475 04642005 RC PIPE (CL III)(24 IN) LF 73.730 0.000 34.000 144.00 10,617.12

Added to Category 002 by CO #9

7490 04672224 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 752.720 0.000 1.000 6.00 4,516.32

Added to Category 002 by CO #9

7495 04672516 SET (TY II)(18 IN)(RCP)(4:1)(P) EA 594.260 0.000 1.000 3.00 1,782.78

Added to Category 002 by CO #9

7500 04962010 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 50,000.000 0.000 1.000 1.00 50,000.00

Added to Category 002 by CO #9

7501 96082039 UNIQUE CHANGE ORDER ITEM 39 DOL 1.000 0.000 7,500.000 7,500.00 7,500.00

Explosive Demo. of US 71 - Pd by Invoice - CO #50

7509 96082059 UNIQUE CHANGE ORDER ITEM 59 DOL 16,771.810 0.000 0.500 0.50 8,385.91

Mobilization for US 71 Signal - Pd LS - CO #60

7510 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 24,378.040 0.000 6.000 6.00 146,268.24

Added to Category 002 by CO #9

7515 05402001 MTL W-BEAM GD FEN (TIM POST) LF 16.160 0.000 125.000 200.00 3,232.00

Added to Category 002 by CO #9

7525 05442004 GDRAIL END TRT(INST)(WOOD POST)(TY I) EA 2,020.200 0.000 1.000 14.00 28,282.80

Added to Category 002 by CO #9

7535 06182018 CONDT (PVC) (SCHD 40) ( 2") LF 5.790 0.000 698.000 48.00 277.92

Added to Category 002 by CO #9

7536 06182018 CONDT (PVC) (SCHD 40) ( 2") LF 6.360 0.000 63.000 63.00 400.68

US 71 Signal - CO #60

7537 06182019 CONDT (PVC) (SCHD 40) (2") (BORE) LF 19.090 0.000 136.000 136.00 2,596.24

US 71 Signal - CO #60

7545 06182024 CONDT (PVC) (SCHD 40) (4") LF 8.110 0.000 18.000 18.00 145.98

Added to Category 002 by CO #9

7546 06182024 CONDT (PVC) (SCHD 40) (4") LF 9.540 0.000 25.500 25.50 243.27

US 71 Signal - CO #60

7547 06182025 CONDT (PVC) (SCHD 40) (4") (BORE) LF 29.690 0.000 60.000 60.00 1,781.40

US 71 Signal - CO #60

7549 06202008 ELEC CONDR (NO. 4) INSULATED LF 2.120 0.000 25.000 25.00 53.00

US 71 Signal - CO #60

Page 41: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 41 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7550 06202009 ELEC CONDR (NO. 6) BARE LF 1.100 0.000 924.000 924.00 1,016.40

Added to Category 002 by CO #9

7551 06202009 ELEC CONDR (NO. 6) BARE LF 1.170 0.000 307.000 614.00 718.38

US 71 Signal - CO #60

7555 06202010 ELEC CONDR (NO. 6) INSULATED LF 1.240 0.000 91.000 91.00 112.84

Added to Category 002 by CO #9

7556 06202010 ELEC CONDR (NO. 6) INSULATED LF 1.170 0.000 12.500 12.50 14.63

US 71 Signal - CO #60

7560 06202012 ELEC CONDR (NO. 8) INSULATED LF 0.920 0.000 1,497.000 1,497.00 1,377.24

Added to Category 002 by CO #9

7561 06202012 ELEC CONDR (NO. 8) INSULATED LF 1.060 0.000 844.500 844.50 895.17

US 71 Signal - CO #60

7565 06202016 ELEC CONDR (NO.12) INSULATED LF 0.740 0.000 218.000 218.00 161.32

Added to Category 002 by CO #9

7566 06202016 ELEC CONDR (NO.12) INSULATED LF 0.690 0.000 208.000 208.00 143.52

US 71 Signal - CO #60

7570 06242013 GROUND BOX TY D (162922) EA 526.710 0.000 4.000 3.00 1,580.13

Added to Category 002 by CO #9

7576 06242014 GROUND BOX TY D (162922) W/APRON EA 620.390 0.000 2.000 2.00 1,240.78

US 71 Signal - CO #60

7580 06282113 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 2,942.700 0.000 0.500 0.50 1,471.35

Added to Category 002 by CO #9

7581 06282113 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 4,772.250 0.000 0.500 0.50 2,386.13

US 71 Signal - CO #60

7582 06282158 REMOVE ELECTRICAL SERVICES EA 265.130 0.000 0.500 0.50 132.57

US 71 Signal - CO #60

7585 06802003 INSTALL HWY TRF SIG (SYSTEM) EA 13,771.260 0.000 0.500 0.50 6,885.63

Added to Category 002 by CO #9

7586 06802003 INSTALL HWY TRF SIG (SYSTEM) EA 17,710.350 0.000 0.500 0.50 8,855.18

US 71 Signal - CO #60

7590 06822001 BACK PLATE (12 IN) (3 SEC) EA 62.970 0.000 6.000 6.00 377.82

Added to Category 002 by CO #9

7591 06822001 BACK PLATE (12 IN) (3 SEC) EA 83.780 0.000 4.000 4.00 335.12

US 71 Signal - CO #60

7595 06822002 BACK PLATE (12 IN) (4 SEC) EA 74.510 0.000 2.000 2.50 186.28

Added to Category 002 by CO #9

7596 06822003 BACK PLATE (12 IN) (5 SEC) EA 100.750 0.000 1.000 1.00 100.75

US 71 Signal - CO #60

7600 06822012 LOUVER (12 IN) (ADJUSTABLE) EA 146.390 0.000 4.000 6.00 878.34

Added to Category 002 by CO #9

7601 06822012 LOUVER (12 IN) (ADJUSTABLE) EA 206.800 0.000 2.000 2.00 413.60

US 71 Signal - CO #60

7605 06822022 VEH SIG SEC (12 IN) LED (GRN ARW) EA 195.680 0.000 3.500 3.50 684.88

Added to Category 002 by CO #9

Page 42: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 42 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7606 06822022 VEH SIG SEC (12 IN) LED (GRN ARW) EA 249.220 0.000 1.000 1.00 249.22

US 71 Signal - CO #60

7610 06822023 VEH SIG SEC (12 IN) LED (GRN) EA 218.760 0.000 6.000 6.00 1,312.56

Added to Category 002 by CO #9

7611 06822023 VEH SIG SEC (12 IN) LED (GRN) EA 259.820 0.000 5.000 5.00 1,299.10

US 71 Signal - CO #60

7615 06822024 VEH SIG SEC (12 IN) LED (YEL ARW) EA 161.060 0.000 2.500 2.50 402.65

Added to Category 002 by CO #9

7616 06822024 VEH SIG SEC (12 IN) LED (YEL ARW) EA 238.610 0.000 1.000 1.00 238.61

US 71 Signal - CO #60

7620 06822025 VEH SIG SEC (12 IN) LED (YEL) EA 166.830 0.000 6.000 6.00 1,000.98

Added to Category 002 by CO #9

7621 06822025 VEH SIG SEC (12 IN) LED (YEL) EA 238.610 0.000 5.000 5.00 1,193.05

US 71 Signal - CO #60

7625 06822027 VEH SIG SEC (12 IN) LED (RED) EA 155.290 0.000 10.000 10.00 1,552.90

Added to Category 002 by CO #9

7626 06822027 VEH SIG SEC (12 IN) LED (RED) EA 238.610 0.000 5.000 5.00 1,193.05

US 71 Signal - CO #60

7630 06842010 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.080 0.000 1,380.000 1,380.00 1,490.40

Added to Category 002 by CO #9

7631 06842010 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.860 0.000 761.000 761.00 1,415.46

US 71 Signal - CO #60

7635 06842012 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 1.290 0.000 458.000 458.00 590.82

Added to Category 002 by CO #9

7636 06842012 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.120 0.000 273.000 273.00 578.76

US 71 Signal - CO #60

7640 06862032 INS TRF SIG PL AM(S) 1 ARM (32') ILSN EA 3,752.140 0.000 0.500 0.50 1,876.07

Added to Category 002 by CO #9

7645 06862040 INS TRF SIG PL AM(S) 1 ARM (40') ILSN EA 4,579.550 0.000 0.500 0.50 2,289.78

Added to Category 002 by CO #9

7646 06862042 INS TRF SIG PL AM(S) 1 ARM(40')LUM&ILSN EA 9,568.910 0.000 1.000 1.00 9,568.91

US 71 Signal - CO #60

7649 06862058 INS TRF SIG PL AM(S) 1 ARM(55')LUM&ILSN EA 15,324.230 0.000 0.500 0.50 7,662.12

US 71 Signal - CO #60

7650 06862160 INS TRF SIG PL AM(S) 2 ARM(44-32')ILSN EA 7,182.800 0.000 1.000 1.00 7,182.80

Added to Category 002 by CO #9

7651 06862062 INS TRF SIG PL AM(S) 1 ARM(60')LUM&ILSN EA 18,610.950 0.000 0.500 0.50 9,305.48

US 71 Signal - CO #60

7652 60062001 SPREAD SPECTRUM RADIO EA 2,704.280 0.000 0.500 0.50 1,352.14

US 71 Signal - CO #60

7653 60062005 ANTENNA (UNI-DIRECTIONAL) EA 530.250 0.000 0.500 0.50 265.13

US 71 Signal - CO #60

7654 60062002 COAXIAL CABLE LF 2.120 0.000 150.000 150.00 318.00

US 71 Signal - CO #60

Page 43: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 43 of 66ESTIMATE 0107

002 ARKANSAS ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

7655 60072001 REMOVING TRAFFIC SIGNALS EA 2,017.770 0.000 1.000 0.50 1,008.89

Added to Category 002 by CO #9

7656 60072001 REMOVING TRAFFIC SIGNALS EA 2,651.250 0.000 0.500 0.50 1,325.63

US 71 Signal - CO #60

7660 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 2,475.420 0.000 1.000 1.00 2,475.42

ILSN (LED)(6 S) - Pd by EA - Added to Category 002 by CO #9

7661 60412001 ILSN (FLUORESENT)(6 S) EA 2,439.150 0.000 1.000 1.00 2,439.15

US 71 Signal - CO #60

7665 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 3,095.380 0.000 2.000 4.00 12,381.52

ILSN (LED)(8 S) - Pd by EA - Added to Category 002 by CO #9

7666 60412003 ILSN (FLUORESENT)(8 S) EA 2,545.200 0.000 1.000 1.00 2,545.20

US 71 Signal - CO #60

7670 62662001 VIVDS PROCESSOR SYSTEM EA 13,141.090 0.000 0.500 0.50 6,570.55

Added to Category 002 by CO #9

7671 62662001 VIVDS PROCESSOR SYSTEM EA 5,302.500 0.000 0.500 0.50 2,651.25

US 71 Signal - CO #60

7675 62662002 VIVDS CAMERA ASSEMBLY EA 1,370.290 0.000 3.000 3.00 4,110.87

Added to Category 002 by CO #9

7676 62662002 VIVDS CAMERA ASSEMBLY EA 1,696.800 0.000 2.000 2.00 3,393.60

US 71 Signal - CO #60

7680 62662003 VIVDS SET-UP SYSTEM EA 817.360 0.000 0.500 0.50 408.68

Added to Category 002 by CO #9

7681 62662003 VIVDS SET-UP SYSTEM EA 530.250 0.000 0.500 0.50 265.13

US 71 Signal - CO #60

7685 62662005 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.330 0.000 1,359.000 1,359.00 3,166.47

Added to Category 002 by CO #9

7686 62662005 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.120 0.000 502.500 502.50 1,065.30

US 71 Signal - CO #60

Category Subtotal $2,664,282.76

021802034SFT 218-2-34PROJECT 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

5540 01622005 000 MULCH SODDING CY 7.640 30.000 0.000 0.000 0.00

5545 01642009 000 BROADCAST SEED (TEMP) (WARM) SY 0.050 44,194.000 0.000 0.000 0.00

5588 05852002 RIDE BONUS/PENALTY (ITEM 341) DOL 1.000 1,000.000 0.000 0.000 0.00

5590 03562002 000 ASPH BINDER(AC-10) GAL 4.090 47.000 0.000 0.000 0.00

5595 03562022 000 PAV JT UNDERSEAL (36") LF 3.200 691.000 0.000 0.000 0.00

5600 03602006 003 CONC PVMT (CONT REINF-CRCP)(13") SY 62.800 1,374.000 0.000 0.000 0.00

5601 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

5602 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

5621 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

Page 44: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 44 of 66ESTIMATE 0107

5622 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

5660 04162008 000 DRILL SHAFT (60 IN) LF 351.390 90.000 -90.000 0.000 0.00

5670 04162018 000 DRILL SHAFT (SIGN MTS)(24 IN) LF 129.680 10.000 0.000 0.000 0.00

5701 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

5702 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

5710 04202051 000 CL C CONC (COLUMN) CY 343.990 90.400 -90.400 0.000 0.00

5750 04502013 000 RAIL (TY SSTR) LF 36.580 360.000 0.000 0.000 0.00

5805 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 743.920 1.000 0.000 0.000 0.00

5810 04672517 000 SET (TY II)(24 IN)(RCP)(12:1)(P) EA 4,605.470 1.000 -1.000 0.000 0.00

5835 05062002 000 ROCK FILTER DAMS (INSTALL) (TY 2) LF 28.470 66.000 0.000 0.000 0.00

5840 05062009 000 ROCK FILTER DAMS (REMOVE) LF 6.990 66.000 0.000 0.000 0.00

5845 05062016 000 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.770 779.000 0.000 0.000 0.00

5850 05062019 000 CONSTRUCTION EXITS (REMOVE) SY 6.380 779.000 0.000 0.000 0.00

6080 06442001 000 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 703.030 1.000 0.000 0.000 0.00

6085 06442005 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T-2EXT) EA 756.110 2.000 0.000 0.000 0.00

6090 06442013 000 INS SM RD SN SUP&AM TY 10BWG(2) SA(P) EA 998.450 1.000 0.000 0.000 0.00

6150 06502078 000 INS OH SN SUP(75 FT BRDG) EA 18,937.140 1.000 -1.000 0.000 0.00

6155 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 50.000 2.000 0.000 0.000 0.00

6185 06622073 000 WK ZN PAV MRK REMOV (W) 8" (DOT) LF 1.030 290.000 0.000 0.000 0.00

6335 60412001 000 ILSN (FLUORESENT)(6 S) EA 1,230.820 2.000 -2.000 0.000 0.00

6340 60412003 000 ILSN (FLUORESENT)(8 S) EA 1,346.220 1.000 -1.000 0.000 0.00

0.00Category Subtotal

061007085IMD 0303(120)PROJECT CONTROL

001CATEGORY DESCRIPTION ROADWAY ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0135 01622005 000 MULCH SODDING CY 7.640 531.000 0.000 0.000 0.00

0235 03102008 000 PRIME COAT & BLOTTER (MC-30) GAL 7.940 100.000 0.000 0.000 0.00

0263 05852002 RIDE BONUS/PENALTY (ITEM 341) DOL 1.000 1,000.000 0.000 0.000 0.00

0281 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

0282 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

0301 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

0302 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

0321 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

0322 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

0326 96082046 UNIQUE CHANGE ORDER ITEM 46 DOL 7.870 0.000 320.000 0.000 0.00

Return Armor Joint - Pd by LF - CO #55

0360 04032001 000 TEMPORARY SPL SHORING SF 1.000 15,742.000 0.000 0.000 0.00

0365 04162004 000 DRILL SHAFT (36 IN) LF 120.030 60.000 0.000 0.000 0.00

0370 04162008 000 DRILL SHAFT (60 IN) LF 351.390 1,044.000 -1,044.000 0.000 0.00

0436 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0437 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0450 04202051 000 CL C CONC (COLUMN) CY 343.990 660.300 -660.300 0.000 0.00

0560 04502093 000 RAIL (TY T501)(SPCIAL) LF 42.540 1,010.000 0.000 0.000 0.00

0576 04542004 ARMOR JOINT LF 57.540 0.000 0.000 0.000 0.00

Added by CO #43

0577 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 332.270 0.000 0.000 0.000 0.00

Sleeper Slab - Pd by CY - CO #43

Page 45: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 45 of 66ESTIMATE 0107

0578 04602003 CMP (GAL STL 18 IN) LF 74.840 0.000 25.000 0.000 0.00

Added by CO #10

0660 04662056 000 WINGWALL (PW)(HW=12 FT) EA 54,282.970 1.000 -1.000 0.000 0.00

0665 04662057 000 WINGWALL (PW)(HW=13 FT) EA 59,202.070 1.000 -1.000 0.000 0.00

0675 04662078 000 HEADWALL (CH-FW-15)(DIA= 18 IN) EA 1,862.000 2.000 -2.000 0.000 0.00

0680 04662108 000 HEADWALL (CH-FW-45)(DIA= 18 IN) EA 2,218.550 1.000 -1.000 0.000 0.00

0715 04672121 000 SET (TY I)(S= 6 FT)(HW= 5 FT)(4:1)(C) EA 7,153.070 2.000 -1.000 0.000 0.00

0740 04672216 000 SET (TY II)(42 IN)(RCP)(3:1)(C) EA 2,014.970 2.000 -2.000 0.000 0.00

0820 04672518 000 SET (TY I)(S=4)(H=3)(4:1)(P) EA 4,668.200 1.000 -1.000 0.000 0.00

1060 05502009 000 CHAIN LINK FENCE (INSTALL)(4') LF 12.000 879.000 0.000 0.000 0.00

1193 06202019 ELEC CONDR (NO.1/0) BARE LF 3.630 0.000 80.000 0.000 0.00

Added by CO #22

1194 06202020 ELEC CONDR (NO.1/0) INSULATED LF 3.870 0.000 160.000 0.000 0.00

Added by CO #22

1235 06282185 000 ELC SRV TY D 120/240 100(NS)AL(N)SP(O) EA 2,163.750 4.000 -4.000 0.000 0.00

1240 06282202 000 ELC SRV TY D 120/240 060 (NS)AL(N)SP(O) EA 2,163.750 3.000 -3.000 0.000 0.00

1375 06502058 000 INS OH SN SUP(55 FT BRDG) EA 15,328.580 2.000 -2.000 0.000 0.00

1415 06542006 000 SIGN WALKWAY (48 IN) WITH HNDRL LF 214.580 30.000 0.000 0.000 0.00

1513 06772009 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 78.750 0.000 4.000 0.000 0.00

Added by CO #41

1705 60412001 000 ILSN (FLUORESENT)(6 S) EA 1,230.820 11.000 -11.000 0.000 0.00

1710 60412003 000 ILSN (FLUORESENT)(8 S) EA 1,346.220 16.000 -16.000 0.000 0.00

1846 96012001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 0.000 0.00

1847 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00

1848 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 61,000.000 0.000 0.000 0.00

1849 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL 1.000 1,000.000 0.000 0.000 0.00

1850 96042002 CONTRACTOR FORCE ACCOUNT 2 DOL 1.000 1,000.000 0.000 0.000 0.00

1851 96042003 CONTRACTOR FORCE ACCOUNT 3 DOL 1.000 1,000.000 0.000 0.000 0.00

1852 96042004 CONTRACTOR FORCE ACCOUNT 4 DOL 1.000 1,000.000 0.000 0.000 0.00

1853 96042005 CONTRACTOR FORCE ACCOUNT 5 DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

002CATEGORY DESCRIPTION ARKANSAS ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1940 01622005 000 MULCH SODDING CY 7.640 52.000 0.000 0.000 0.00

1990 03412254 009 D-GR HMA(QCQA) TY-D PG 70-22 (LEVEL-UP) TON 101.080 561.000 -561.000 0.000 0.00

1993 05852002 RIDE BONUS/PENALTY (ITEM 341) DOL 1.000 1,000.000 0.000 0.000 0.00

2056 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

2057 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

2076 04542004 ARMOR JOINT LF 57.540 0.000 0.000 0.000 0.00

Added by CO #43

2077 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 332.270 0.000 0.000 0.000 0.00

Sleeper Slab - Pd by CY - CO #43

2080 04642002 000 RC PIPE (CL III)(15 IN) LF 56.120 200.000 0.000 0.000 0.00

2090 04642007 000 RC PIPE (CL III)(30 IN) LF 92.440 130.000 0.000 0.000 0.00

2105 04672225 000 SET (TY II)(30 IN)(RCP)(4:1)(C) EA 1,098.270 2.000 0.000 0.000 0.00

2115 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 895.780 3.000 -3.000 0.000 0.00

2120 04672366 000 SET (TY II)(36 IN)(RCP)(4:1)(P) EA 1,773.960 2.000 -2.000 0.000 0.00

2125 04672491 000 SET (TY II)(15 IN)(RCP)(12:1)(P) EA 1,702.430 1.000 0.000 0.000 0.00

Page 46: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 46 of 66ESTIMATE 0107

2165 05062016 000 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.770 1,207.000 -1,207.000 0.000 0.00

2170 05062019 000 CONSTRUCTION EXITS (REMOVE) SY 6.380 1,207.000 0.000 0.000 0.00

2205 05302005 000 INTERSECTIONS (ACP) SY 55.140 1,692.000 -1,692.000 0.000 0.00

2255 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 10,916.600 2.000 0.000 0.000 0.00

2265 05452051 000 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 916.600 2.000 0.000 0.000 0.00

2450 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.310 625.000 0.000 0.000 0.00

2475 06622073 000 WK ZN PAV MRK REMOV (W) 8" (DOT) LF 1.030 355.000 0.000 0.000 0.00

2600 61222003 000 RELOCATE HIGH MAST LIGHTING(150 FT) EA 11,331.720 1.000 0.000 0.000 0.00

2618 96082058 UNIQUE CHANGE ORDER ITEM 58 DOL 1.000 0.000 315.000 0.000 0.00

Maint. Irrigation Syst. ADDED BY CO #74 PAID BY INVOICE (LS)

5047 04652239 INLET (COMPL)(TY D) EA 2,080.990 0.000 1.000 0.000 0.00

Added by CO #1

0.00Category Subtotal

003CATEGORY DESCRIPTION FM 989 BRIDGE RAISING

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2675 04002005 000 CEM STABIL BKFL CY 73.010 282.000 -282.000 0.000 0.00

2680 04202003 002 CL C CONC (ABUT) CY 570.410 15.600 -15.600 0.000 0.00

2685 04202033 002 CL S CONC (APPR SLAB) CY 288.190 214.200 -214.200 0.000 0.00

2690 04222001 000 REINF CONC SLAB SF 12.080 275.000 -275.000 0.000 0.00

2695 04382002 000 CLEAN AND SEAL EXIST JOINTS LF 117.080 164.000 -164.000 0.000 0.00

2700 04422005 005 STR STL (MISCELLANEOUS) LB 3.140 36,988.000 -36,988.000 0.000 0.00

2705 04502007 000 RAIL (TY T501) LF 33.460 52.000 -52.000 0.000 0.00

2710 04542005 000 ARMOR JOINT (WITH SEAL) LF 53.230 246.000 -246.000 0.000 0.00

2715 04952001 000 RAISING EXIST STRUCT LS 281,285.600 1.000 -1.000 0.000 0.00

0.00Category Subtotal

004CATEGORY DESCRIPTION FM 989 U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2775 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 288.000 0.000 0.000 0.00

2786 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

2787 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

005CATEGORY DESCRIPTION UNIVERSITY AVE W U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2916 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

2917 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

006CATEGORY DESCRIPTION UNIVERSITY AVE ML UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

Page 47: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 47 of 66ESTIMATE 0107

3051 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3052 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

007CATEGORY DESCRIPTION UNIVERSITY AVE E U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3176 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3177 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

008CATEGORY DESCRIPTION FM 559 WEST U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3311 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3312 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

009CATEGORY DESCRIPTION FM 559 EAST U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3441 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3442 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

010CATEGORY DESCRIPTION FM 559 MAINLANES UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3560 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 3,692.000 0.000 0.000 0.00

3571 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3572 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

011CATEGORY DESCRIPTION FM 1397/SH 93 W U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3701 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3702 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

012CATEGORY DESCRIPTION FM 1397/SH 93 MAIN LANES UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

Page 48: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 48 of 66ESTIMATE 0107

3820 04032001 000 TEMPORARY SPL SHORING SF 1.000 5,336.000 0.000 0.000 0.00

3831 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3832 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

013CATEGORY DESCRIPTION FM 1397/SH 93 E U-TURN UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3961 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3962 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

014CATEGORY DESCRIPTION PAVILLON PKWY UNDERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4096 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4097 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

015CATEGORY DESCRIPTION DIRECT CONNECTOR 30E-59S

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4231 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4232 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

016CATEGORY DESCRIPTION DIRECT CONNECTOR 59N-30E

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4355 04002005 000 CEM STABIL BKFL CY 73.010 31.000 0.000 0.000 0.00

4360 04032003 000 TEMPORARY SPL SHORING (BASE BID) SF 1.000 7,431.000 0.000 0.000 0.00

4376 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4377 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4446 96082063 UNIQUE CHANGE ORDER ITEM 63 DOL 1.000 0.000 6,165.580 0.000 0.00

Nondestructive Impact Echo Scanning - pd by INV - CO #80

0.00Category Subtotal

017CATEGORY DESCRIPTION RAMP 59S-82 OVERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4500 04002005 000 CEM STABIL BKFL CY 73.010 39.000 0.000 0.000 0.00

4516 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4517 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4550 04282001 000 CONC SURF TREAT (CLASS I) SY 1.000 2,490.000 0.000 0.000 0.00

Page 49: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 49 of 66ESTIMATE 0107

0.00Category Subtotal

018CATEGORY DESCRIPTION KCSRR OVERPASS @ IH 30 EB FR RD

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4651 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4652 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

019CATEGORY DESCRIPTION KCSRR OVERPASS @ IH30 WB FR RD

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4791 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4792 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

020CATEGORY DESCRIPTION KCSRR OVERPASS @ RAMP 71-30W

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4926 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

4927 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0.00Category Subtotal

021CATEGORY DESCRIPTION CHEATNAM BRANCH

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

5050 04662053 000 WINGWALL (PW)(HW=9 FT) EA 38,393.260 1.000 -1.000 0.000 0.00

0.00Category Subtotal

061007092BR 2006(661)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

6615 01042009 000 REMOVING CONC (RIPRAP) SY 3.230 2,970.000 -747.000 0.000 0.00

6663 05852002 RIDE BONUS/PENALTY (ITEM 341) DOL 1.000 1,000.000 -500.000 0.000 0.00

6665 03562002 000 ASPH BINDER(AC-10) GAL 4.090 30.000 0.000 0.000 0.00

6670 03562022 000 PAV JT UNDERSEAL (36") LF 3.200 443.000 -443.000 0.000 0.00

6676 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00

6677 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

6696 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 -500.000 0.000 0.00

6697 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 1,000.000 -500.000 0.000 0.00

6787 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 -500.000 0.000 0.00

6865 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 85.000 35.000 -35.000 0.000 0.00

Page 50: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 50 of 66ESTIMATE 0107

6935 04642003 000 RC PIPE (CL III)(18 IN) LF 59.430 432.000 -432.000 0.000 0.00

6940 04642005 000 RC PIPE (CL III)(24 IN) LF 73.730 64.000 -37.000 0.000 0.00

6945 04652001 001 INLET (COMPL)(TY C) EA 3,046.110 1.000 1.000 0.000 0.00

6950 04652008 001 INLET EXT (TY E) EA 848.460 3.000 -2.000 0.000 0.00

6955 04672222 000 SET (TY II)(18 IN)(RCP)(4:1)(C) EA 594.250 1.000 -1.000 0.000 0.00

6960 04672224 000 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 752.720 1.000 -1.000 0.000 0.00

6965 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 895.780 1.000 0.000 0.000 0.00

6970 04672516 000 SET (TY II)(18 IN)(RCP)(4:1)(P) EA 594.260 1.000 0.000 0.000 0.00

7030 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 4.840 91.000 -46.000 0.000 0.00

7040 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 7.240 344.000 -172.000 0.000 0.00

7090 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 50.000 4.000 0.000 0.000 0.00

7092 06682106 PREFAB PAV MRK TY C (W) (ARROW) EA 185.380 0.000 2.000 0.000 0.00

Added by CO #29

7093 06682116 PREFAB PAV MRK TY C (W) (WORD) EA 221.420 0.000 2.000 0.000 0.00

Added by CO #29

7095 06722017 000 REFL PAV MRKR TY II-C-R EA 4.120 305.000 29.000 0.000 0.00

7190 60412001 000 ILSN (FLUORESENT)(6 S) EA 1,230.820 2.000 -2.000 0.000 0.00

7195 60412003 000 ILSN (FLUORESENT)(8 S) EA 1,346.220 4.000 -4.000 0.000 0.00

7200 61102029 000 REF PAV MRK TY I (W)(6")(BRK)(90 MIL) LF 0.440 355.000 0.000 0.000 0.00

7205 61102032 000 REF PAV MRK TY I (W)(6")(SLD)(90 MIL) LF 0.440 1,371.000 0.000 0.000 0.00

7210 61102041 000 REF PAV MRK TY I (W)(12")(SLD)(90 MIL) LF 3.600 1,053.000 0.000 0.000 0.00

7215 61102044 000 REF PAV MRK TY I (W)(12")(LNDP)(90 MIL) LF 3.350 44.000 0.000 0.000 0.00

7220 61102050 000 REF PAV MRK TY I (W)(24")(SLD)(90 MIL) LF 4.890 128.000 0.000 0.000 0.00

7235 61102113 000 REF PAV MRK SEALER (24") LF 0.510 80.000 0.000 0.000 0.00

0.00Category Subtotal

002CATEGORY DESCRIPTION ARKANSAS ITEMS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

7305 01042009 REMOVING CONC (RIPRAP) SY 3.230 0.000 747.000 0.000 0.00

Added to Category 002 by CO #9

7335 05852002 RIDE BONUS/PENALTY (ITEM 341) DOL 1.000 0.000 500.000 0.000 0.00

Added to Category 002 by CO #9

7345 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 0.000 500.000 0.000 0.00

Added to Category 002 by CO #9

7350 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 0.000 500.000 0.000 0.00

Added to Category 002 by CO #9

7385 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 0.000 500.000 0.000 0.00

Added to Category 002 by CO #9

7390 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 0.000 500.000 0.000 0.00

Added to Category 002 by CO #9

7440 04322021 RIPRAP (STONE PROTECTION)(18 IN) CY 85.000 0.000 35.000 0.000 0.00

Added to Category 002 by CO #9

7480 04652001 INLET (COMPL)(TY C) EA 3,046.110 0.000 2.000 0.000 0.00

Added to Category 002 by CO #9

7485 04652008 INLET EXT (TY E) EA 848.460 0.000 2.000 0.000 0.00

Added to Category 002 by CO #9

7520 05402012 MTL BEAM GD FEN TRANS (TL2) EA 681.820 0.000 1.000 0.000 0.00

Added to Category 002 by CO #9

7530 06182012 CONDT (PVC) (SCHD 40) (1") LF 4.840 0.000 46.000 0.000 0.00

Page 51: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 51 of 66ESTIMATE 0107

Added to Category 002 by CO #9

7540 06182022 CONDT (PVC) (SCHD 40) (3") LF 7.240 0.000 172.000 0.000 0.00

Added to Category 002 by CO #9

7575 06242014 GROUND BOX TY D (162922) W/APRON EA 590.180 0.000 1.000 0.000 0.00

Added to Category 002 by CO #9

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $159,944,965.06

Page 52: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 52 of 66ESTIMATE 0107

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002001 AC 17,602.080PREPARING ROW 1.460 25,699.04 0.00

added by co#79

01002002 001 STA 33,688.890PREPARING ROW 371.000 12,498,578.20 371.00

01042001 000 SY 3.980REMOVING CONC (PAV) 103,716.720 412,792.55 98,934.00

01042009 000 SY 3.230REMOVING CONC (RIPRAP) 22,742.560 73,458.47 8,099.00

01042010 000 CY 49.730REMOVING CONC (RIPRAP) 3.800 188.97 29.00

01042010 CY 158.690REMOVING CONC (RIPRAP) 283.450 44,980.68 29.00

US 59 Upgrade - Added by CO #78

01042017 000 SY 6.470REMOVING CONC (DRIVEWAYS) 18,201.280 117,762.30 13,184.00

01042022 000 LF 3.230REMOVING CONC (CURB AND GUTTER) 25,237.500 81,517.13 26,047.00

01042023 000 LF 7.960REMOVING CONC (CTB) 580.000 4,616.80 623.00

01042023 LF 433.600REMOVING CONC (CTB) 8.000 3,468.80 623.00

US 59 Upgrade - Added by CO #78

01042027 000 SY 7.960REMOVING CONC (APPR SLAB) 4,010.000 31,919.60 7,138.00

01042037 000 LF 32.240REMOVE CONC (RAIL) 390.000 12,573.60 113.00

01052030 000 SY 4.260REMOVING STAB BASE & ASPH PAV (8"-14") 123,632.610 526,674.92 193,046.00

01052030 SY 44.870REMOVING STAB BASE & ASPH PAV (8"-14") 1,090.000 48,908.30 193,046.00

US 59 Upgrade - Added by CO #78

01102001 000 CY 4.970EXCAVATION (ROADWAY) 772,004.970 3,836,864.71 713,659.00

01102001 CY 22.390EXCAVATION (ROADWAY) 332.630 7,447.59 713,659.00

US 59 Upgrade - Added by CO #78

01322006 000 CY 6.610EMBANKMENT (FINAL)(DENS CONT)(TY C) 1,097,805.260 7,256,492.77 1,030,134.00

01602005 000 CY 3.880FURNISHING AND PLACING TOPSOIL 182,090.000 706,509.20 200,000.00

01612012 000 CY 26.640GENERAL USE COMPOST 872.290 23,237.80 680.00

01642009 000 SY 0.050BROADCAST SEED (TEMP) (WARM) 378,604.000 18,930.20 715,904.00

01642011 000 SY 0.050BROADCAST SEED (TEMP) (COOL) 505,744.670 25,287.23 760,098.00

01642025 SY 0.190CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) 7,065.000 1,342.35 1,520,195.00

added by co#79

01642025 000 SY 0.330CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) 944,479.900 311,678.37 1,520,195.00

01642070 SY 1.270BOND FBR MTRX SEED (PERM) (URBAN)(SAND) 18,999.000 24,128.73 0.00

ADDED BY CO 82

01682001 000 MG 13.700VEGETATIVE WATERING 22,799.700 312,355.92 48,646.00

01692003 000 SY 2.040SOIL RETENTION BLANKETS (CL 1) (TY C) 26,626.000 54,317.04 158.00

01702001 000 LS 382,653.060IRRIGATION SYSTEM 1.000 382,653.06 1.00

01922004 000 EA 25.510PLANT MATERIAL (5-GAL) 7,760.700 197,975.46 8,427.00

01922016 SY 0.890PLANT BED PREPARATION 7,065.000 6,287.85 0.00

added by co#79

01922035 000 EA 255.100PLANT MATERIAL (MIN 4' HT) (B&B) 117.000 29,846.72 119.00

01922036 000 EA 255.100PLANT MATERIAL (MIN 5' HT) (B&B) 117.000 29,846.72 116.00

01922037 000 EA 255.100PLANT MATERIAL (MIN 6' HT) (B&B) 145.000 36,989.56 148.00

01922043 000 EA 255.100PLANT MATERIAL (MIN 1 1/2" CAL) (B&B) 215.000 54,846.56 215.00

01922044 000 EA 285.710PLANT MATERIAL (MIN 2" CAL) (B&B) 160.000 45,713.61 160.00

01922045 000 EA 280.610PLANT MATERIAL (MIN 2 1/2" CAL) (B&B) 98.000 27,499.77 98.00

01922046 000 EA 367.350PLANT MATERIAL (MIN 3" CAL) (B&B) 169.000 62,082.18 170.00

Page 53: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 53 of 66ESTIMATE 0107

01932001 000 MO 2,040.820PLANT MAINTENANCE 24.000 48,979.75 24.00

01932006 000 MG 13.700VEGETATIVE WATERING 1,252.720 17,162.28 8,022.00

02652006 TON 61.250FLY ASH (CLASS CS) 508.800 31,164.00 0.00

Added by CO #46

02652022 SY 0.590FLY ASH TREAT (SUBGRADE)(12") 12,140.000 7,162.60 0.00

Added by CO #46

02752001 000 TON 124.340CEMENT 9,979.990 1,240,911.98 9,614.00

02762226 000 SY 3.980CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(8") 502,455.780 1,999,774.01 563,536.00

02762238 000 SY 4.480CEM TRT(PLNT MX)(CL N)(TY E)(GR 4)(12") 32,563.000 145,882.24 11,358.00

03412050 009 TON 88.980D-GR HMA(QCQA) TY-C PG70-22 141,908.300 12,627,000.56 185,953.00

03412050 TON 93.590D-GR HMA(QCQA) TY-C PG70-22 515.700 48,264.36 185,953.00

US 59 Upgrade - Added by CO #78

03412106 009 TON 87.950D-GR HMA(QCQA) TY-D PG64-22 38,416.571 3,378,737.43 40,845.00

03412122 TON 89.000D-GR HMA(QCQA) TY-D PG70-22 179.480 15,973.72 47,711.00

US 59 Upgrade - Added by CO #78

03412122 009 TON 98.000D-GR HMA(QCQA) TY-D PG70-22 55,551.160 5,444,013.68 47,711.00

03412231 DOL 1.000PRODUCTION BONUS/PENALTY 132,676.330 132,676.33 4,000.00

03412232 DOL 1.000PLACEMENT BONUS/PENALTY 146,818.870 146,818.87 4,000.00

03412254 009 TON 101.080D-GR HMA(QCQA) TY-D PG 70-22 (LEVEL-UP) 351.050 35,484.14 3,146.00

03412256 009 TON 105.620D-GR HMA (QCQA) TY-C PG70-22 (LEVEL-UP) 19,870.510 2,098,723.29 5,825.00

03542045 000 SY 1.500PLANE ASPH CONC PAV (2") 77,938.550 116,907.86 10,133.00

03562002 000 GAL 4.090ASPH BINDER(AC-10) 2,585.900 10,576.34 6,535.00

03562022 000 LF 3.200PAV JT UNDERSEAL (36") 36,987.000 118,358.40 97,236.00

03602004 003 SY 50.850CONC PVMT (CONT REINF-CRCP)(11") 43,310.510 2,202,339.45 54,529.00

03602004 SY 198.590CONC PVMT (CONT REINF-CRCP)(11") 507.030 100,691.09 54,529.00

US 59 Upgrade - Added by CO #78

03602006 003 SY 62.800CONC PVMT (CONT REINF-CRCP)(13") 30,575.220 1,920,123.81 26,764.00

03602012 003 SY 49.330CONC PVMT (JOINTED-CPCD)(11") 97,102.120 4,790,047.59 100,879.00

03602018 003 LF 2.400CURB (TYPE II) 16,842.830 40,422.79 41,525.00

03602067 LF 4.080SAWCUT (CONCRETE) 620.000 2,529.60 0.00

Added by CO #67

04002005 000 CY 73.010CEM STABIL BKFL 1,575.000 114,990.76 1,800.00

04002006 SY 127.870CUT & RESTORING PAV 252.980 32,348.57 0.00

Added by CO #10

04012001 CY 125.400FLOWABLE BACKFILL 332.630 41,711.81 0.00

US 59 Upgrade - Added by CO #78

04032001 000 SF 1.000TEMPORARY SPL SHORING 11,760.000 11,760.00 18,701.00

04032003 000 SF 1.000TEMPORARY SPL SHORING (BASE BID) 20,178.000 20,178.00 48,510.00

04162001 000 LF 30.730DRILL SHAFT (18 IN) 120.000 3,687.60 120.00

04162004 000 LF 120.030DRILL SHAFT (36 IN) 6,298.000 755,948.95 6,168.00

04162005 000 LF 179.840DRILL SHAFT (42 IN) 4,482.000 806,042.88 4,482.00

04162016 000 LF 118.140DRILL SHAFT (SIGN MTS)(12 IN) 248.000 29,298.72 272.00

04162018 000 LF 129.680DRILL SHAFT (SIGN MTS)(24 IN) 128.000 16,599.04 140.00

04162019 000 LF 159.890DRILL SHAFT (SIGN MTS)(30 IN) 812.000 129,830.68 660.00

04162020 LF 276.950DRILL SHAFT (SIGN MTS)(36 IN) 51.600 14,290.62 0.00

Added by CO #29

04162021 000 LF 273.530DRILL SHAFT (SIGN MTS)(42 IN) 147.000 40,208.91 126.00

04162022 000 LF 307.290DRILL SHAFT (SIGN MTS)(48 IN) 212.000 65,145.48 125.00

04162023 000 LF 357.300DRILL SHAFT (SIGN MTS)(54 IN) 244.000 87,181.20 276.00

Page 54: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 54 of 66ESTIMATE 0107

04162024 000 LF 307.290DRILL SHAFT (HIGH MAST POLE)(48 IN) 144.000 44,249.76 144.00

04162025 000 LF 357.300DRILL SHAFT (HIGH MAST POLE)(54 IN) 56.000 20,008.80 10.00

04162026 000 LF 409.790DRILL SHAFT (HIGH MAST POLE)(60 IN) 1,942.000 795,812.18 1,902.00

04162030 001 LF 141.220DRILL SHAFT (TRF SIG POLE) (24 IN) 6.000 847.32 60.00

04162031 001 LF 177.200DRILL SHAFT (TRF SIG POLE) (30 IN) 93.000 16,479.60 93.00

04162032 001 LF 181.330DRILL SHAFT (TRF SIG POLE) (36 IN) 331.250 60,065.56 258.00

04162032 LF 206.800DRILL SHAFT (TRF SIG POLE) (36 IN) 27.000 5,583.60 258.00

US 71 Signal - CO #60

04162034 001 LF 279.680DRILL SHAFT (TRF SIG POLE) (48 IN) 44.000 12,305.92 22.00

04162034 LF 431.030DRILL SHAFT (TRF SIG POLE) (48 IN) 44.000 18,965.32 22.00

US 71 Signal - CO #60

04162041 000 LF 120.340DRILL SHAFT (36 IN)(BASE BID) 6,938.000 834,918.92 6,911.00

04162042 000 LF 171.950DRILL SHAFT (42 IN)(BASE BID) 16,305.490 2,803,729.01 18,780.00

04162043 000 LF 462.220DRILL SHAFT (54 IN)(BASE BID) 1,502.640 694,550.26 1,248.00

04162044 000 LF 949.040DRILL SHAFT (60 IN)(BASE BID) 750.000 711,780.00 740.00

04162046 000 LF 30.840DRILL SHAFT (18 IN)(BASE BID) 22.000 678.48 22.00

04202003 002 CY 570.410CL C CONC (ABUT) 1,099.500 627,165.79 1,099.50

04202004 002 CY 491.470CL C CONC (BENT) 1,194.800 587,208.37 1,194.80

04202006 002 CY 382.450CL C CONC (RAIL FOUNDATION) 1,046.360 400,180.35 861.00

04202013 002 CY 1,014.090CL C CONC (MISC) 2.850 2,890.16 6.30

04202017 002 CY 432.740CL C CONC (BENT)(MASS PLACEMENT) 12,219.500 5,287,866.39 12,218.90

04202018 002 CY 573.250CL C CONC (FOOTING)(MASS PLACEMENT) 3,353.100 1,922,164.65 3,352.30

04202033 002 CY 288.190CL S CONC (APPR SLAB) 2,094.600 603,642.82 2,094.60

04202036 CY 133.010CL A CONC (SEAL) 221.250 29,428.46 0.00

added by CO#5

04202049 002 CY 395.110CL S CONC (BRIDGE MEDIAN) 218.100 86,173.51 218.10

04202064 EA 1,070.910CL A CONC (PLUG) 1.000 1,070.91 0.00

ADDED BY CO #77

04202072 002 CY 466.210CL H CONC (BENT)(MASS PLACEMENT) 640.400 298,560.88 640.40

04202110 002 CY 746.960CL C CONC(FOOTING)(MASS PLACE)(BASEBID) 426.800 318,802.53 426.80

04202112 002 CY 604.220CL C CONC (BENT)(BASE BID) 800.400 483,617.68 800.40

04222001 000 SF 12.080REINF CONC SLAB 536,889.000 6,485,619.12 536,889.00

04232003 000 SF 36.400RETAINING WALL (MSE)(ASHLAR STONE FIN) 96,608.000 3,516,531.20 94,324.00

04232006 SF 37.790RETAINING WALL (CONC BLOCK) 397.500 15,020.33 0.00

Added by CO #59

04232012 000 SF 67.520RETAINING WALL (CAST-IN-PLACE) 6,690.500 451,742.56 3,700.00

04232017 000 SF 21.640RET WALL (MSE)(ASHLAR STONE)(SPECIAL) 1,305.000 28,240.20 1,305.00

04232019 000 SF 45.150RET WALL (SOIL NAILED)(ASHLAR STONE) 5,918.000 267,197.70 4,078.00

04252004 000 LF 92.650PRESTR CONC BEAM (TY IV) 67,078.880 6,214,858.25 67,078.88

04262001 000 MKF 89.040POST-TENSIONING (GROUTED) 1,808.000 160,984.32 1,808.00

04282001 000 SY 1.000CONC SURF TREAT (CLASS I) 52,794.600 52,794.60 61,581.00

04302006 000 LF 517.220CL C CONC FOR EXT STRU(CULV)(10'X 10') 555.000 287,057.09 555.00

04302009 000 LF 243.200CL C CONC FOR EXT STRU(CULV)(6'X 3') 272.000 66,150.40 294.00

04302012 000 LF 155.170CL C CONC FOR EXT STRU (CULV)(3'X 2') 270.000 41,895.90 394.00

04302020 000 LF 183.780CL C CONC FOR EXT STR (CULV)(4'X 2') 504.000 92,625.12 506.00

04302034 000 LF 475.400CL C CONC FOR EXT STR(CULV)(10'X7') 120.000 57,048.00 120.00

04302038 000 LF 435.790CL C CONC FOR EXT STRU(CULV)(9'X 5') 220.000 95,873.81 100.00

04302045 000 LF 393.970CL C CONC FOR EXT STRU (CULV)(8'X6') 408.000 160,739.76 408.00

04302051 000 LF 191.480CL C CONC FOR EXT STR (CULV) 5' X 2' 606.000 116,036.88 606.00

Page 55: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 55 of 66ESTIMATE 0107

04302059 000 LF 371.960CL C CONC FOR EXT STRU(CULV)(8'X4') 210.000 78,111.60 496.00

04302060 000 LF 286.120CL C CONC FOR EXT STRU(CULV)(7'X3') 1,848.000 528,749.76 1,848.00

04302072 000 LF 456.700CL C CONC FOR EXT STRU (CULV)(9'X 6') 119.000 54,347.30 119.00

04302082 LF 383.750CL C CONC EXT STR (CULV)(8'X 3') 297.000 113,973.75 0.00

Added by CO #1

04302093 LF 925.000CL C CONC FOR EXT STR (CULV)(3- 5'X4') 128.000 118,400.00 0.00

ADDED BY CO #73

04302100 000 LF 280.620CL C CONC FOR EXT STR (CULV)(6'X 2') 44.000 12,347.28 44.00

04322001 000 CY 262.750RIPRAP (CONC)(4 IN) 3,674.210 965,398.74 856.50

04322001 CY 481.470RIPRAP (CONC)(4 IN) 125.200 60,280.04 856.50

ADDED BY CO 82

04322001 CY 678.060RIPRAP (CONC)(4 IN) 75.090 50,915.53 856.50

US 59 Upgrade - Added by CO #78

04322021 000 CY 85.000RIPRAP (STONE PROTECTION)(18 IN) 591.240 50,255.40 893.90

04322027 000 CY 296.250RIPRAP (SPECIAL) 750.710 222,397.86 890.00

04322035 000 CY 356.490RIPRAP (CONC)(6 IN) 3,722.190 1,326,923.52 3,326.30

04322039 000 CY 276.980RIPRAP (MOW STRIP)(4 IN) 1,392.320 385,644.79 1,473.00

04322048 000 CY 331.790RIPRAP (CONC)(FLUME) 105.870 35,126.61 167.90

04322050 CY 309.000RIPRAP (CONC)(CL B)(5 IN) 6.940 2,144.46 0.00

ADDED BY CO #73

04322066 000 CY 258.070RIPRAP (CONC)(CL B) 2,435.890 628,630.17 2,365.70

04342027 003 EA 1,796.080ELASTOMERIC BEAR (IF 9) 10.000 17,960.80 10.00

04342031 003 EA 1,239.530SLIDING ELASTOMERIC BEAR (SE 8) 20.000 24,790.60 20.00

04422002 005 LB 1.160STR STL (PLATE GIRDER) 2,223,300.000 2,579,028.00 2,223,300.00

04422005 005 LB 3.140STR STL (MISCELLANEOUS) 8,539.000 26,812.46 8,539.00

04502007 000 LF 33.460RAIL (TY T501) 16,306.600 545,618.84 13,942.60

04502013 000 LF 36.580RAIL (TY SSTR) 10,133.720 370,691.47 9,152.00

04502045 000 LF 34.460RAIL (TY T501)(MOD) 1,243.000 42,833.78 935.00

04502063 000 LF 97.390RAIL TYPE (TY T401) 15,868.600 1,545,442.96 15,868.60

04502105 000 LF 35.470RAIL (TY SSTR)(MOD 1) 1,732.000 61,434.04 1,925.00

04502106 000 LF 81.220RAIL (TY SSTR)(MOD 3) 368.000 29,888.96 368.00

04502107 000 LF 112.800RAIL (TY SSTR)(MOD 2) 120.000 13,536.00 120.00

04542001 000 LF 83.240SEALED EXPANSION JOINT (4 IN)(SEJ-A) 4,080.000 339,619.20 4,080.00

04542002 000 LF 153.790SEALED EXPANSION JOINT (4 IN)(SEJ-P) 152.000 23,376.08 152.00

04542004 LF 57.540ARMOR JOINT 654.500 37,659.93 0.00

Added by CO #55

04642002 000 LF 56.120RC PIPE (CL III)(15 IN) 2,528.000 141,871.36 2,324.00

04642003 000 LF 59.430RC PIPE (CL III)(18 IN) 5,812.000 345,407.16 2,328.00

04642005 000 LF 73.730RC PIPE (CL III)(24 IN) 11,212.000 826,660.76 8,600.00

04642006 000 LF 82.540RC PIPE (CL III)(27 IN) 52.000 4,292.08 433.00

04642007 000 LF 92.440RC PIPE (CL III)(30 IN) 5,117.000 473,015.48 3,686.00

04642009 000 LF 126.550RC PIPE (CL III)(36 IN) 1,114.000 140,976.70 1,333.00

04642010 000 LF 159.570RC PIPE (CL III)(42 IN) 459.000 73,242.63 459.00

04642011 000 LF 190.380RC PIPE (CL III)(48 IN) 828.000 157,634.64 725.00

04642021 LF 61.460RC PIPE (CL IV)(18 IN) 198.000 12,169.08 0.00

Added by CO #10

04652001 001 EA 3,046.110INLET (COMPL)(TY C) 30.000 91,383.32 19.00

04652005 001 EA 3,935.290MANH (COMPL)(TY M) 21.000 82,641.12 14.00

04652008 001 EA 848.460INLET EXT (TY E) 45.000 38,180.70 16.00

Page 56: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 56 of 66ESTIMATE 0107

04652107 EA 3,714.660INLET (COMP)(CURB&GRATE)(TYII) 18.000 66,863.88 0.00

Added by CO #1

04652224 001 EA 10,719.700MANH (COMPL)(JCT BOX) (SPL) 4.000 42,878.80 4.00

04652239 001 EA 2,080.990INLET (COMPL)(TY D) 78.000 162,317.28 54.00

04662007 EA 14,123.000WINGWALL (SW-0)(HW=5 FT) 1.000 14,123.00 0.00

ADDED BY CO #73

04662049 000 EA 20,830.830WINGWALL (PW)(HW=5 FT) 2.000 41,661.66 2.00

04662050 EA 22,984.890WINGWALL (PW)(HW=6 FT) 3.000 68,954.68 0.00

Added by CO #1

04662052 000 EA 17,906.880WINGWALL (PW)(HW=8 FT) 5.000 89,534.40 5.00

04662053 000 EA 38,393.260WINGWALL (PW)(HW=9 FT) 8.000 307,146.13 9.00

04662056 000 EA 54,282.970WINGWALL (PW)(HW=12 FT) 2.000 108,565.94 2.00

04662057 000 EA 59,202.070WINGWALL (PW)(HW=13 FT) 2.000 118,404.16 2.00

04662065 000 EA 2,375.920HEADWALL (CH-FW-0)(DIA= 24 IN) 1.000 2,375.92 1.00

04662080 EA 3,425.220HEADWALL (CH-FW-15)(DIA= 24 IN) 1.000 3,425.22 0.00

Added by CO #1

04662129 000 EA 6,421.250HEADWALL (CH-PW-0)(DIA= 36 IN) 1.000 6,421.26 1.00

04662138 EA 4,378.480HEADWALL (CH-PW-S)(DIA= 18 IN) 1.000 4,378.48 0.00

Added by CO#1

04662146 000 EA 13,774.600HEADWALL (CH-PW-S)(DIA= 48 IN) 3.000 41,323.80 5.00

04662235 000 EA 7,133.260HEADWAL (CH-PW-0)(DIA=36IN)(MOD) 1.000 7,133.26 1.00

04662236 000 EA 150,555.530WINGWALL PW (HW=17 FT) 1.000 150,555.53 1.00

04662241 000 EA 7,133.260HEADWALL (CH-PW-S)(DIA=42 IN)(MOD) 1.000 7,133.26 1.00

04672003 EA 4,896.190SET (TY I)(42 IN)(3:1)(C) 2.000 9,792.38 0.00

Added by CO #1

04672012 EA 4,273.830SET (TY I)(48 IN)(4:1)(C) 3.000 12,821.49 0.00

Added by CO #1

04672107 000 EA 2,794.100SET (TY I)(S= 4 FT)(HW= 3 FT)(4:1)(C) 1.000 2,794.10 1.00

04672120 000 EA 9,887.740SET (TY I)(S= 6 FT)(HW= 4 FT)(4:1)(C) 2.000 19,775.48 8.00

04672131 000 EA 7,959.710SET (TY I)(S= 8 FT)(HW= 5 FT)(4:1)(C) 3.000 23,879.13 3.00

04672137 000 EA 9,752.380SET (TY I)(S= 9 FT)(HW= 7 FT)(4:1)(C) 2.000 19,504.76 2.00

04672183 000 EA 6,463.070SET (TY I)(S= 5 FT)(HW= 4 FT)(6:1)(P) 2.000 12,926.14 2.00

04672211 000 EA 774.730SET (TY II)(24 IN)(RCP)(3:1)(C) 1.000 774.73 1.00

04672222 000 EA 594.250SET (TY II)(18 IN)(RCP)(4:1)(C) 4.000 2,377.00 2.00

04672224 000 EA 752.720SET (TY II)(24 IN)(RCP)(4:1)(C) 30.000 22,581.60 13.00

04672225 000 EA 1,098.270SET (TY II)(30 IN)(RCP)(4:1)(C) 9.000 9,884.43 5.00

04672227 000 EA 1,617.690SET (TY II)(36 IN)(RCP)(4:1)(C) 10.000 16,176.90 6.00

04672228 000 EA 2,366.010SET (TY II)(42 IN)(RCP)(4:1)(C) 1.000 2,366.01 1.00

04672236 000 EA 895.780SET (TY II)(24 IN)(RCP)(6:1)(C) 6.000 5,374.68 3.00

04672238 EA 1,343.680SET (TY II)(30 IN)(RCP)(6:1)(C) 2.000 2,687.36 0.00

Added by CO #1

04672240 000 EA 2,244.960SET (TY II)(36 IN)(RCP)(6:1)(C) 3.000 6,734.88 2.00

04672241 000 EA 2,859.030SET (TY II)(42 IN)(RCP)(6:1)(C) 1.000 2,859.03 1.00

04672286 000 EA 617.360SET (TY II)(18 IN)(RCP)(6:1)(P) 68.000 41,980.48 1.00

04672288 000 EA 743.920SET (TY II)(24 IN)(RCP)(6:1)(P) 44.000 32,732.48 4.00

04672290 000 EA 1,343.680SET (TY II)(30 IN)(RCP)(6:1)(P) 1.000 1,343.68 2.00

04672358 000 EA 576.650SET (TY II)(18 IN)(RCP)(3:1)(P) 1.000 576.65 1.00

04672382 000 EA 691.100SET (TY II)(24 IN)(RCP)(4:1)(P) 5.000 3,455.50 1.00

04672491 000 EA 1,702.430SET (TY II)(15 IN)(RCP)(12:1)(P) 12.000 20,429.16 9.00

Page 57: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 57 of 66ESTIMATE 0107

04672516 000 EA 594.260SET (TY II)(18 IN)(RCP)(4:1)(P) 10.000 5,942.60 3.00

04712003 000 EA 1,521.380GRATE & FRAME 59.000 89,761.42 61.00

04722003 LF 55.280REMOV & RE-LAY PIPE (18 IN) 81.000 4,477.68 0.00

ADDED BY CO #77

04742005 LF 206.470SLOT DRAIN (GAL STL)(18 IN) 20.000 4,129.40 0.00

Added by CO #10

04962002 000 EA 333.440REMOV STR (INLET) 17.000 5,668.48 11.00

04962004 000 EA 333.440REMOV STR (SET) 48.000 16,005.12 28.00

04962005 EA 1,587.000REMOV STR (WINGWALL) 1.000 1,587.00 0.00

ADDED BY CO #73

04962006 000 EA 1,065.260REMOV STR (HEADWALL) 85.000 90,547.10 96.00

04962007 000 LF 16.510REMOV STR (PIPE) 6,295.000 103,930.45 4,791.00

04962008 000 LF 39.620REMOV STR (BOX CULVERT) 473.000 18,740.26 388.00

04962010 000 EA 50,000.000REMOV STR (BRIDGE 100-499 FT LENGTH) 6.000 300,000.00 6.00

05002001 002 LS 16,000,000.000MOBILIZATION 1.000 16,000,000.00 1.00

05022001 022 MO 24,378.040BARRICADES, SIGNS AND TRAFFIC HANDLING 47.000 1,145,767.88 47.00

05062002 000 LF 28.470ROCK FILTER DAMS (INSTALL) (TY 2) 2,752.000 78,349.44 2,222.00

05062003 LF 63.500ROCK FILTER DAMS (INSTALL) (TY 3) 623.000 39,560.50 0.00

added by co#3

05062009 000 LF 6.990ROCK FILTER DAMS (REMOVE) 3,375.000 23,591.25 2,222.00

05062016 000 SY 15.770CONSTRUCTION EXITS (INSTALL) (TY 1) 3,775.960 59,546.89 7,738.00

05062019 000 SY 6.380CONSTRUCTION EXITS (REMOVE) 3,775.960 24,090.62 7,738.00

05062024 000 HR 67.730BACKHOE WORK (EROSION & SEDM CONT) 2,984.700 202,153.80 99.90

05062034 000 LF 1.940TEMPORARY SEDIMENT CONTROL FENCE 72,874.000 141,375.56 67,781.00

05082002 000 SY 61.600CONSTRUCTING DETOURS 56,713.900 3,493,576.23 62,290.00

05122017 001 LF 4.630PORT CTB (DES SOURCE)(LOW PROF)(TY 1) 580.000 2,685.40 2,040.00

05122018 001 LF 5.750PORT CTB (DES SOURCE)(LOW PROF)(TY 2) 20.000 115.00 240.00

05122026 001 LF 3.060PORT CTB (MOVE)(LOW PROF)(TY 1) 820.000 2,509.20 4,300.00

05122027 001 LF 3.880PORT CTB (MOVE)(LOW PROF)(TY 2) 10.000 38.80 760.00

05122035 001 LF 4.670PORT CTB (STKPL)(LOW PROF)(TY 1) 580.000 2,708.60 2,040.00

05122036 001 LF 5.910PORT CTB (STKPL)(LOW PROF)(TY 2) 20.000 118.20 240.00

05122048 001 LF 41.600PORT CTB (FUR & INST)(F-SHAPE)(TY 1) 33,440.000 1,391,104.00 26,225.00

05122049 001 LF 3.860PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) 4,150.000 16,019.00 3,775.00

05122050 001 LF 3.310PORT CTB (MOVE)(F-SHAPE)(TY 1) 47,311.000 156,599.41 127,290.00

05122051 001 LF 3.010PORT CTB (STOCKPILE)(F-SHAPE)(TY 1) 4,150.000 12,491.50 3,775.00

05122052 001 LF 3.060PORT CTB (REMOVE)(F-SHAPE)(TY 1) 33,440.000 102,326.40 26,225.00

05142005 LF 76.290PERM CONC TRF BARR (SGL SLP)(TY 2)(42") 1,969.500 150,253.16 70.00

US 59 Upgrade - Added by CO #78

05142005 001 LF 178.050PERM CONC TRF BARR (SGL SLP)(TY 2)(42") 88.000 15,668.40 70.00

05142006 001 LF 62.190PERM CONC TRF BARR (SGL SLP)(TY 3)(42") 1,603.000 99,690.58 1,894.00

05292004 000 LF 18.500CONC CURB & GUTTER (TY II) 65,525.620 1,212,223.98 78,423.00

05302004 SY 52.450INTERSECTIONS (CONC) 893.040 46,837.28 0.00

Added by CO #26

05302005 000 SY 55.140INTERSECTIONS (ACP) 729.670 40,234.00 8,898.00

05302010 000 SY 46.000DRIVEWAYS (CONC) 25,440.450 1,170,260.70 8,393.00

05332001 000 STA 160.360SHOULDER TEXTURING (MILLED) 260.160 41,719.27 248.51

05402001 000 LF 16.160MTL W-BEAM GD FEN (TIM POST) 26,867.750 434,182.84 21,948.00

05402002 000 LF 60.610MTL W-BEAM GD FEN (STEEL POST) 2,586.000 156,737.46 2,077.00

05402005 000 EA 580.810TERMINAL ANCHOR SECTION 109.000 63,308.29 110.00

Page 58: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 58 of 66ESTIMATE 0107

05402006 000 EA 1,565.660MTL BEAM GD FEN TRANSITION 47.000 73,586.02 12.00

05402012 000 EA 681.820MTL BEAM GD FEN TRANS (TL2) 14.000 9,545.48 37.00

05422001 000 LF 2.020REMOVING METAL BEAM GUARD FENCE 15,193.500 30,690.87 21,838.00

05422001 LF 38.920REMOVING METAL BEAM GUARD FENCE 12.500 486.50 21,838.00

US 59 Upgrade - Added by CO #78

05422002 000 EA 101.010REMOVING TERMINAL ANCHOR SECTION 81.000 8,181.81 48.00

05442004 001 EA 2,020.200GDRAIL END TRT(INST)(WOOD POST)(TY I) 170.000 343,434.00 152.00

05442010 EA 162.190GDRAIL END TRT(REMOV)(WOOD POST)(TY I) 1.000 162.19 54.00

US 59 Upgrade - Added by CO #78

05442010 001 EA 252.530GDRAIL END TRT(REMOV)(WOOD POST)(TY I) 72.000 18,182.16 54.00

05452001 000 EA 21,659.630CRASH CUSH ATTEN (INSTL) 12.000 259,915.56 14.00

05452002 000 EA 22,028.750CRASH CUSH ATTEN (MOVE & RESET) 12.000 264,345.00 12.00

05452003 EA 810.930CRASH CUSH ATTEN (REMOVE) 1.000 810.93 0.00

US 59 Upgrade - Added by CO #78

05452049 000 EA 10,916.600CRASH CUSH ATTEN (INSTL)(WORK ZONE) 17.000 185,582.20 6.00

05452050 000 EA 1,874.900CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) 24.000 44,997.60 15.00

05452051 000 EA 916.600CRASH CUSH ATTEN (REMOVE)(WORK ZONE) 17.000 15,582.20 6.00

05502003 000 LF 5.000CHAIN LINK FENCE (REMOVE) 7,378.000 36,890.00 5,980.00

05502020 LF 83.390CHAIN LINK FENCE (INSTALL) (8') 1,020.000 85,057.80 0.00

Added By CO #54

05562006 000 LF 21.240PIPE UNDERDRAINS (TY 6) (6") 19,229.000 408,423.96 9,815.00

06102060 000 EA 1,033.450INS RD IL AM (U/P) (TY 1) (.15KW)S 81.000 83,709.45 81.00

06102061 000 EA 1,056.530INS RD IL AM (U/P) (TY 2) (.15KW)S 63.000 66,561.39 63.00

06102072 000 EA 134.520REMOVE RDWY ILL ASSEM 128.000 17,218.56 130.00

06132001 000 EA 11,933.660HI MST IL POLE (100 FT) ( 80 MPH) 6.000 71,601.96 6.00

06132002 000 EA 16,665.060HI MST IL POLE (100 FT) (100 MPH) 2.000 33,330.12 2.00

06132004 000 EA 19,835.100HI MST IL POLE (125 FT) (100 MPH) 5.000 99,175.50 5.00

06132005 000 EA 19,633.150HI MST IL POLE (150 FT) ( 80 MPH) 34.000 667,527.10 33.00

06132007 000 EA 25,160.810HI MST IL POLE (175 FT) ( 80 MPH) 11.000 276,768.91 11.00

06142001 000 EA 17,806.510HI MST IL ASM(12-400 WATT)(ASYM)(TY A) 63.000 1,121,810.14 59.00

06142005 000 EA 18,468.910HI MST IL ASM(12-400 WT)ASYM(TY A)SHLD 5.000 92,344.55 5.00

06182008 000 LF 6.310CONDT (HDPE) (2") 1,200.000 7,572.00 1,276.00

06182012 000 LF 4.840CONDT (PVC) (SCHD 40) (1") 818.000 3,959.12 628.00

06182018 000 LF 5.790CONDT (PVC) (SCHD 40) ( 2") 52,690.000 305,075.10 57,208.00

06182018 LF 6.360CONDT (PVC) (SCHD 40) ( 2") 217.000 1,380.12 57,208.00

US 71 Signal - CO #60

06182019 000 LF 17.620CONDT (PVC) (SCHD 40) (2") (BORE) 14,605.000 257,340.10 855.00

06182019 LF 19.090CONDT (PVC) (SCHD 40) (2") (BORE) 544.000 10,384.96 855.00

US 71 Signal - CO #60

06182022 000 LF 7.240CONDT (PVC) (SCHD 40) (3") 1,846.000 13,365.04 3,012.00

06182024 000 LF 8.110CONDT (PVC) (SCHD 40) (4") 478.000 3,876.58 728.00

06182024 LF 9.540CONDT (PVC) (SCHD 40) (4") 51.000 486.54 728.00

US 71 Signal - CO #60

06182025 LF 29.690CONDT (PVC) (SCHD 40) (4") (BORE) 120.000 3,562.80 0.00

US 71 Signal - CO #60

06182046 000 LF 10.470CONDT (RM) (1") 7,051.000 73,823.97 6,205.00

06182052 000 LF 11.400CONDT (RM) (2") 6,873.000 78,352.20 650.00

06182070 000 LF 16.810CONDT (HDPE) (2") BORE 1,450.000 24,374.50 216.00

06202003 LF 2.430ELEC CONDR (NO. 2) BARE 319.000 775.18 0.00

Page 59: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 59 of 66ESTIMATE 0107

Added by CO #22

06202004 LF 2.740ELEC CONDR (NO. 2) INSULATED 668.000 1,830.32 0.00

Added by CO #22

06202007 001 LF 1.440ELEC CONDR (NO. 4) BARE 2,572.000 3,703.68 2,637.00

06202008 001 LF 1.650ELEC CONDR (NO. 4) INSULATED 7,130.000 11,764.50 8,190.00

06202008 LF 2.120ELEC CONDR (NO. 4) INSULATED 50.000 106.00 8,190.00

US 71 Signal - CO #60

06202009 001 LF 1.100ELEC CONDR (NO. 6) BARE 38,981.000 42,879.10 33,605.00

06202009 LF 1.170ELEC CONDR (NO. 6) BARE 1,228.000 1,436.76 33,605.00

US 71 Signal - CO #60

06202010 LF 1.170ELEC CONDR (NO. 6) INSULATED 25.000 29.26 36,914.00

US 71 Signal - CO #60

06202010 001 LF 1.240ELEC CONDR (NO. 6) INSULATED 53,124.000 65,873.76 36,914.00

06202011 001 LF 0.870ELEC CONDR (NO. 8) BARE 33,589.000 29,222.43 29,364.00

06202012 001 LF 0.920ELEC CONDR (NO. 8) INSULATED 97,126.000 89,355.92 83,294.00

06202012 LF 1.060ELEC CONDR (NO. 8) INSULATED 1,689.000 1,790.34 83,294.00

US 71 Signal - CO #60

06202015 001 LF 0.720ELEC CONDR (NO.12) BARE 7,782.000 5,603.04 7,874.00

06202016 LF 0.690ELEC CONDR (NO.12) INSULATED 416.000 287.04 19,016.00

US 71 Signal - CO #60

06202016 001 LF 0.740ELEC CONDR (NO.12) INSULATED 18,796.000 13,909.04 19,016.00

06242007 000 EA 451.530GROUND BOX TY A (122311) 80.000 36,122.40 69.00

06242008 000 EA 537.090GROUND BOX TY A (122311) W/APRON 188.000 100,972.92 195.00

06242012 000 EA 572.870GROUND BOX TY C (162911) W/APRON 19.000 10,884.53 20.00

06242013 000 EA 526.710GROUND BOX TY D (162922) 31.000 16,328.01 34.00

06242014 000 EA 590.180GROUND BOX TY D (162922) W/APRON 31.000 18,295.58 27.00

06242014 EA 620.390GROUND BOX TY D (162922) W/APRON 4.000 2,481.56 27.00

US 71 Signal - CO #60

06282013 000 EA 7,016.320ELC SRV TY A 240/480 060 (NS)AL(E)PS(U) 4.000 28,065.28 4.00

06282113 000 EA 2,942.700ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) 5.000 14,713.50 5.00

06282113 EA 4,772.250ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) 1.000 4,772.26 5.00

US 71 Signal - CO #60

06282158 EA 265.130REMOVE ELECTRICAL SERVICES 1.000 265.14 6.00

US 71 Signal - CO #60

06282158 000 EA 1,500.000REMOVE ELECTRICAL SERVICES 7.000 10,500.00 6.00

06282181 EA 4,044.480ELC SRV TY D 120/240 100 (NS)AL(N)PS(U) 4.000 16,177.92 0.00

Added by CO #11

06282216 000 EA 3,508.160ELC SRV TY A 240/480 100 (NS)AL(E)PS(U) 15.000 52,622.40 15.00

06282256 000 EA 7,339.440ELC SRV TY A 240/480 125(NS)AL(E)PS(U) 1.000 7,339.44 1.00

06282257 000 EA 7,339.440ELC SRV TY A 240/480 150(NS)AL(E)PS(U) 1.000 7,339.44 1.00

06282262 EA 3,964.950ELC SRV TY D 120/240 060 (NS)AL(N)PS(U) 3.000 11,894.85 0.00

Added by CO #11

06362001 000 SF 7.790ALUMINUM SIGNS (TY A) 1,352.170 10,533.42 1,352.17

06362002 000 SF 15.240ALUMINUM SIGNS (TY G) 3,166.750 48,261.27 3,408.50

06362003 000 SF 13.330ALUMINUM SIGNS (TY O) 18,691.500 249,157.74 19,156.50

06362007 000 SF 13.650REPLACE EXISTING ALUMINUM SIGNS (TY A) 242.500 3,310.13 24.00

06362009 SF 22.240REPLACE EXISTING ALUMINUM SIGNS (TY O) 1,126.500 25,053.36 0.00

Added by CO# 61

06442001 000 EA 703.030INS SM RD SN SUP&AM TY 10BWG(1) SA(P) 57.000 40,072.71 60.00

06442004 000 EA 774.570INS SM RD SN SUP&AM TY 10BWG(1) SA(T) 62.000 48,023.34 60.00

Page 60: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 60 of 66ESTIMATE 0107

06442006 000 EA 774.570INS SM RD SN SUP&AM TY 10BWG(1) SA(U) 4.000 3,098.28 4.00

06442007 EA 748.030INS SM RD SN SUP&AM TY 10BWG(1) SB(P) 10.000 7,480.30 0.00

Added by CO #63

06442010 EA 819.570INS SM RD SN SUP&AM TY 10BWG(1) SB(T) 2.000 1,639.14 0.00

Added by CO #63

06442013 000 EA 998.450INS SM RD SN SUP&AM TY 10BWG(2) SA(P) 2.000 1,996.90 2.00

06442022 000 EA 886.510INS SM RD SN SUP&AM TY S80(1) SA(P) 32.000 28,368.32 68.00

06442025 000 EA 1,009.990INS SM RD SN SUP&AM TY S80(1) SA(T) 35.000 35,349.65 31.00

06442026 000 EA 967.290INS SM RD SN SUP&AM TY S80(1)SA(T-2EXT) 1.000 967.29 2.00

06442027 000 EA 1,007.680INS SM RD SN SUP&AM TY S80(1) SA(U) 3.000 3,023.04 3.00

06442030 000 EA 915.360INS SM RD SN SUP&AM TY S80(1) SA(U-BM) 23.000 21,053.28 21.00

06442032 EA 931.510INS SM RD SN SUP&AM TY S80(1) SB(P) 37.000 34,465.87 0.00

Added by CO #63

06442042 000 EA 1,226.940INS SM RD SN SUP&AM TY S80(2) SA(P) 1.000 1,226.94 3.00

06442045 EA 1,271.940INS SM RD SN SUP&AM TY S80(2) SB(P) 1.000 1,271.94 0.00

Added by CO #63

06442051 EA 571.500INS SM RD SN SUP&AM TY TWT(1) UB(P) 42.000 24,003.00 0.00

Added by CO #63

06442053 000 EA 508.000INS SM RD SN SUP&AM TY TWT(1) WA(P) 320.000 162,560.00 324.00

06442060 000 EA 0.910REMOVE SM RD SN SUP & AM 348.000 316.68 349.00

06442063 EA 2,656.410INS SM RD SN SUP&AM (RAIL MOUNT) 2.000 5,312.82 0.00

Added by CO #29

06472001 000 LB 4.110INSTALL LRSS (STRUCT STEEL) 14,503.910 59,611.08 16,111.01

06472002 EA 1,467.400RELOCATE LRSA 3.000 4,402.20 0.00

Added by CO #11

06472003 000 EA 269.040REMOVE LRSA 51.000 13,721.04 46.00

06502028 000 EA 10,217.870INS OH SN SUP(30 FT CANT) 6.000 61,307.22 5.00

06502031 000 EA 17,673.870INS OH SN SUP(35 FT BAL TEE) 3.000 53,021.61 3.00

06502034 000 EA 11,475.730INS OH SN SUP(35 FT CANT) 5.000 57,378.65 5.00

06502040 000 EA 14,416.130INS OH SN SUP(40 FT CANT) 19.000 273,906.47 19.00

06502048 000 EA 13,777.610INS OH SN SUP(45 FT BRDG) 1.000 13,777.61 1.00

06502063 000 EA 15,723.100INS OH SN SUP(60 FT BRDG) 4.000 62,892.40 4.00

06502068 000 EA 15,642.470INS OH SN SUP(65 FT BRDG) 2.000 31,284.94 1.00

06502073 000 EA 18,010.480INS OH SN SUP(70 FT BRDG) 5.000 90,052.40 4.00

06502078 000 EA 18,937.140INS OH SN SUP(75 FT BRDG) 5.000 94,685.70 5.00

06502083 000 EA 20,541.400INS OH SN SUP(80 FT BRDG) 2.000 41,082.80 2.00

06502088 000 EA 23,064.040INS OH SN SUP(85 FT BRDG) 2.000 46,128.08 2.00

06502173 000 EA 1,681.480REMOVE OVERHD SIGN SUP 22.000 36,992.56 21.00

06582236 000 EA 50.000INSTL DEL ASSM (D-SW)SZ 1(FLX)SLF(BR) 421.000 21,050.00 533.00

06582316 000 EA 50.000INSTL OM ASSM (OM-2Z)(FLX)GND 47.000 2,350.00 67.00

06622001 000 LF 0.310WK ZN PAV MRK NON-REMOV (W) 4" (BRK) 3,590.000 1,112.90 3,585.00

06622004 000 LF 0.310WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 64,466.000 19,984.46 37,040.00

06622032 000 LF 0.310WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 63,043.000 19,543.33 59,420.00

06622064 000 LF 0.550WK ZN PAV MRK REMOV (W) 4" (BRK) 20,580.000 11,319.00 35,175.00

06622067 000 LF 0.510WK ZN PAV MRK REMOV (W) 4" (SLD) 104,060.000 53,070.60 251,790.00

06622073 000 LF 1.030WK ZN PAV MRK REMOV (W) 8" (DOT) 34.000 35.02 1,900.00

06622075 000 LF 1.030WK ZN PAV MRK REMOV (W) 8" (SLD) 13,869.000 14,285.07 20,815.00

06622099 000 LF 0.510WK ZN PAV MRK REMOV (Y) 4" (SLD) 88,639.000 45,205.89 139,559.00

06682105 LF 10.870PREFAB PAV MRK TY C (W) (24") (SLD) 1,641.000 17,837.67 0.00

Page 61: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 61 of 66ESTIMATE 0107

Added by CO #29

06682106 000 EA 185.380PREFAB PAV MRK TY C (W) (ARROW) 127.000 23,543.26 123.00

06682115 000 EA 319.260PREFAB PAV MRK TY C (W) (UTURN ARROW) 13.000 4,150.38 12.00

06682116 000 EA 221.420PREFAB PAV MRK TY C (W) (WORD) 134.000 29,670.28 124.00

06682118 000 EA 46.340PREFAB PAV MRK TY C (W) (36")(YLD TRI) 167.000 7,738.78 77.00

06722014 000 EA 6.690REFL PAV MRKR TY I-R 187.000 1,251.03 181.00

06722015 000 EA 4.120REFL PAV MRKR TY II-A-A 725.000 2,987.00 340.00

06722017 000 EA 4.120REFL PAV MRKR TY II-C-R 8,317.000 34,266.04 8,484.00

06772001 000 LF 0.540ELIM EXT PAV MRK & MRKS ( 4") 62,379.000 33,684.66 76,430.00

06772003 000 LF 1.030ELIM EXT PAV MRK & MRKS ( 8") 1,953.000 2,011.59 1,915.00

06772007 LF 3.150ELIM EXT PAV MRK & MRKS (24") 330.000 1,039.50 0.00

Added by CO #41

06772008 EA 52.500ELIM EXT PAV MRK & MRKS (ARROW) 20.000 1,050.00 0.00

Added by CO #41

06772018 EA 78.750ELIM EXT PAV MRK & MRKS (WORD) 15.000 1,181.25 0.00

Added by CO #41

06782004 000 LF 1.030PAV SURF PREP FOR MRK (12") 1,449.000 1,492.47 1,229.00

06782006 000 LF 1.030PAV SURF PREP FOR MRK (24") 3,260.000 3,357.80 1,716.00

06782007 000 EA 51.490PAV SURF PREP FOR MRK (ARROW) 63.000 3,243.87 39.00

06782008 000 EA 82.390PAV SURF PREP FOR MRK (DBL ARROW) 13.000 1,071.07 7.00

06782018 000 EA 61.790PAV SURF PREP FOR MRK (WORD) 68.000 4,201.72 38.00

06782020 000 EA 20.600PAV SURF PREP FOR MRK (36") (YLD TRI) 164.000 3,378.40 48.00

06782035 000 LF 0.460PAV SURF PREP FOR MRKS (10") 18,140.000 8,344.40 11,972.00

06802003 000 EA 13,771.260INSTALL HWY TRF SIG (SYSTEM) 6.000 82,627.56 6.00

06802003 EA 17,710.350INSTALL HWY TRF SIG (SYSTEM) 1.000 17,710.36 6.00

US 71 Signal - CO #60

06812001 000 EA 33,986.560TEMP TRAF SIGNALS 10.000 339,865.60 2.00

06822001 000 EA 62.970BACK PLATE (12 IN) (3 SEC) 68.000 4,281.96 68.00

06822001 EA 83.780BACK PLATE (12 IN) (3 SEC) 8.000 670.24 68.00

US 71 Signal - CO #60

06822002 000 EA 74.510BACK PLATE (12 IN) (4 SEC) 22.000 1,639.23 21.00

06822003 000 EA 86.050BACK PLATE (12 IN) (5 SEC) 5.000 430.25 5.00

06822003 EA 100.750BACK PLATE (12 IN) (5 SEC) 2.000 201.50 5.00

US 71 Signal - CO #60

06822012 000 EA 146.390LOUVER (12 IN) (ADJUSTABLE) 75.000 10,979.25 71.00

06822012 EA 206.800LOUVER (12 IN) (ADJUSTABLE) 4.000 827.20 71.00

US 71 Signal - CO #60

06822022 000 EA 195.680VEH SIG SEC (12 IN) LED (GRN ARW) 44.000 8,609.92 44.00

06822022 EA 249.220VEH SIG SEC (12 IN) LED (GRN ARW) 2.000 498.44 44.00

US 71 Signal - CO #60

06822023 000 EA 218.760VEH SIG SEC (12 IN) LED (GRN) 69.000 15,094.44 69.00

06822023 EA 259.820VEH SIG SEC (12 IN) LED (GRN) 10.000 2,598.20 69.00

US 71 Signal - CO #60

06822024 000 EA 161.060VEH SIG SEC (12 IN) LED (YEL ARW) 33.000 5,314.98 33.00

06822024 EA 238.610VEH SIG SEC (12 IN) LED (YEL ARW) 2.000 477.22 33.00

US 71 Signal - CO #60

06822025 000 EA 166.830VEH SIG SEC (12 IN) LED (YEL) 69.000 11,511.27 69.00

06822025 EA 238.610VEH SIG SEC (12 IN) LED (YEL) 10.000 2,386.10 69.00

US 71 Signal - CO #60

Page 62: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 62 of 66ESTIMATE 0107

06822027 000 EA 155.290VEH SIG SEC (12 IN) LED (RED) 108.000 16,771.32 108.00

06822027 EA 238.610VEH SIG SEC (12 IN) LED (RED) 10.000 2,386.10 108.00

US 71 Signal - CO #60

06822042 000 EA 132.210BACK PLATE (12 IN) (6 SEC) 1.000 132.21 1.00

06842010 000 LF 1.080TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) 27,181.000 29,355.48 27,614.00

06842010 LF 1.860TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) 1,522.000 2,830.92 27,614.00

US 71 Signal - CO #60

06842012 000 LF 1.290TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 7,122.000 9,187.38 6,823.00

06842012 LF 2.120TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 546.000 1,157.52 6,823.00

US 71 Signal - CO #60

06862028 000 EA 3,480.950INS TRF SIG PL AM(S) 1 ARM (28') ILSN 4.000 13,923.80 6.00

06862032 000 EA 3,752.140INS TRF SIG PL AM(S) 1 ARM (32') ILSN 2.000 7,504.28 2.00

06862036 000 EA 4,291.050INS TRF SIG PL AM(S) 1 ARM (36') ILSN 2.000 8,582.10 2.00

06862040 000 EA 4,579.550INS TRF SIG PL AM(S) 1 ARM (40') ILSN 2.000 9,159.11 2.00

06862042 EA 9,568.910INS TRF SIG PL AM(S) 1 ARM(40')LUM&ILSN 2.000 19,137.82 0.00

US 71 Signal - CO #60

06862044 000 EA 5,458.900INS TRF SIG PL AM(S) 1 ARM (44') ILSN 7.000 38,212.30 5.00

06862048 000 EA 5,520.060INS TRF SIG PL AM(S) 1 ARM (48') ILSN 3.000 16,560.18 3.00

06862056 000 EA 14,042.680INS TRF SIG PL AM(S) 1 ARM (55') ILSN 1.000 14,042.68 1.00

06862058 EA 15,324.230INS TRF SIG PL AM(S) 1 ARM(55')LUM&ILSN 1.000 15,324.24 0.00

US 71 Signal - CO #60

06862062 EA 18,610.950INS TRF SIG PL AM(S) 1 ARM(60')LUM&ILSN 1.000 18,610.96 0.00

US 71 Signal - CO #60

06862100 000 EA 5,483.790INS TRF SIG PL AM(S) 2 ARM(32-28')ILSN 2.000 10,967.58 2.00

06862104 000 EA 5,325.690INS TRF SIG PL AM(S) 2 ARM(32-32')ILSN 1.000 5,325.69 1.00

06862144 000 EA 6,862.820INS TRF SIG PL AM(S) 2 ARM(40-36')ILSN 1.000 6,862.82 1.00

06862156 000 EA 6,863.970INS TRF SIG PL AM(S) 2 ARM(44-28')ILSN 1.000 6,863.97 1.00

06862160 000 EA 7,182.800INS TRF SIG PL AM(S) 2 ARM(44-32')ILSN 2.000 14,365.60 2.00

06872001 000 EA 903.740PED POLE ASSEMBLY 1.000 903.74 1.00

10382001 000 SY 0.100LANDSCAPE SEEDING 77,056.000 7,705.60 79,496.00

41162001 000 LF 11.460SOIL NAIL ANCHORS 8,491.000 97,306.86 8,491.00

52782003 000 EA 25,252.530CABLE BARRIER TERMINAL SECTION (TL-3) 12.000 303,030.36 7.00

52782004 LF 17.990CABLE BARRIER SYSTEM (TL-3) 938.500 16,883.62 0.00

12'-6" post spacing - Added by CO #14

60062001 EA 2,704.280SPREAD SPECTRUM RADIO 1.000 2,704.28 0.00

US 71 Signal - CO #60

60062002 LF 2.120COAXIAL CABLE 300.000 636.00 0.00

US 71 Signal - CO #60

60062005 EA 530.250ANTENNA (UNI-DIRECTIONAL) 1.000 530.26 0.00

US 71 Signal - CO #60

60072001 000 EA 2,017.770REMOVING TRAFFIC SIGNALS 8.000 16,142.17 8.00

60072001 EA 2,651.250REMOVING TRAFFIC SIGNALS 1.000 2,651.26 8.00

US 71 Signal - CO #60

60152001 000 EA 8,269.180ISDN COMP VIDEO EQUIP (FIELD) 4.000 33,076.72 4.00

60232001 000 EA 131,320.620LED DMS FIELD EQUIPMENT (18 IN) 3.000 393,961.86 3.00

60252001 000 EA 7,182.440CCTV FIELD EQUIPMENT 4.000 28,729.76 4.00

60382001 000 DAY 116.670PORTABLE CHANGEABLE MESSAGE SIGN 2,107.000 245,823.69 480.00

60412001 000 EA 1,230.820ILSN (FLUORESENT)(6 S) 0.000 0.00 0.00

60412001 EA 2,439.150ILSN (FLUORESENT)(6 S) 2.000 4,878.30 0.00

Page 63: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 63 of 66ESTIMATE 0107

US 71 Signal - CO #60

60412003 000 EA 1,346.220ILSN (FLUORESENT)(8 S) 0.000 0.00 0.00

60412003 EA 2,545.200ILSN (FLUORESENT)(8 S) 2.000 5,090.40 0.00

US 71 Signal - CO #60

61102009 000 LF 4.990REF PAV MRK TY I (Y)(24")(SLD)(90 MIL) 3,758.000 18,752.42 4,959.00

61102029 000 LF 0.440REF PAV MRK TY I (W)(6")(BRK)(90 MIL) 30,050.000 13,222.00 42,884.00

61102032 000 LF 0.440REF PAV MRK TY I (W)(6")(SLD)(90 MIL) 79,195.000 34,845.80 112,729.00

61102041 000 LF 3.600REF PAV MRK TY I (W)(12")(SLD)(90 MIL) 12,760.000 45,936.00 10,336.00

61102044 000 LF 3.350REF PAV MRK TY I (W)(12")(LNDP)(90 MIL) 3,546.000 11,879.10 3,622.00

61102050 000 LF 4.890REF PAV MRK TY I (W)(24")(SLD)(90 MIL) 9,629.200 47,086.79 11,415.00

61102068 000 LF 0.440REF PAV MRK TY I (Y)(6")(SLD)(90 MIL) 105,879.000 46,586.76 180,127.00

61102112 000 LF 0.510REF PAV MRK SEALER (12") 1,449.000 738.99 1,175.00

61102113 000 LF 0.510REF PAV MRK SEALER (24") 1,943.000 990.93 1,641.00

61102119 000 LF 0.260REF PAV MRK SEALER (10") 18,197.000 4,731.22 12,214.00

61102122 000 LF 0.510REF PAV MRK TY I (W) 6" (DOT)(90 MIL) 532.000 271.32 851.00

61102123 000 LF 0.570REF PAV MRK TY I (W) 10" (SLD)(90 MIL) 56,342.000 32,114.94 56,842.00

61222003 000 EA 11,331.720RELOCATE HIGH MAST LIGHTING(150 FT) 10.000 113,317.20 8.00

61542001 000 LF 7.310PREFAB PAV MRK W/WNTY (Y)(6")(SLD) 41,973.000 306,822.63 42,475.00

61542003 000 LF 7.310PREFAB PAV MRK W/WNTY (W)(6")(SLD) 20,044.000 146,521.64 29,424.00

61542004 000 LF 10.090PREFAB PAV MRK W/WNTY (W)(9")(BRK) 14,960.000 150,946.40 15,020.00

61542007 LF 21.200PREFAB PAV MRK W/WNTY (W)(12")(LNDP) 258.000 5,469.60 0.00

Added by CO #29

62662001 EA 5,302.500VIVDS PROCESSOR SYSTEM 1.000 5,302.50 6.00

US 71 Signal - CO #60

62662001 000 EA 13,141.090VIVDS PROCESSOR SYSTEM 6.000 78,846.55 6.00

62662002 000 EA 1,370.290VIVDS CAMERA ASSEMBLY 36.000 49,330.44 34.00

62662002 EA 1,696.800VIVDS CAMERA ASSEMBLY 4.000 6,787.20 34.00

US 71 Signal - CO #60

62662003 EA 530.250VIVDS SET-UP SYSTEM 1.000 530.26 8.00

US 71 Signal - CO #60

62662003 000 EA 817.360VIVDS SET-UP SYSTEM 6.000 4,904.16 8.00

62662004 000 EA 2,490.660VIVDS CENTRAL CONTROL 2.000 4,981.32 2.00

62662005 LF 2.120VIVDS COMMUNICATION CABLE (COAXIAL) 1,005.000 2,130.60 19,809.00

US 71 Signal - CO #60

62662005 000 LF 2.330VIVDS COMMUNICATION CABLE (COAXIAL) 20,810.000 48,487.30 19,809.00

64632001 000 EA 1,358.890REMOVE HIGH MAST TOWER 4.000 5,435.57 4.00

64702001 000 EA 8,818.200CAMERA POLE STRUCT W/ CABINET (50 FT) 3.000 26,454.60 3.00

64702002 000 EA 5,587.430CAMERA POLE STRUCT W/O CABINET (50 FT) 1.000 5,587.43 1.00

64702003 000 EA 4,307.340CCTV EQUIPMENT CABINET 1.000 4,307.34 2.00

64712001 000 EA 34,828.490LED BLANK-OUT SIGN 2.000 69,656.99 2.00

64912001 000 EA 44,074.150INSTALLATION ROAD WEATHER INFO SYSTEM 3.000 132,222.45 3.00

96022601 DOL 1.000EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT 11,852.210 11,852.21 1,000.00

96082001 DOL 3,874.640UNIQUE CHANGE ORDER ITEM 1 1.000 3,874.64 0.00

SET (TY II)(27 IN)(RCP)(4:1)(P) - Paid by EA

96082002 DOL 12.420UNIQUE CHANGE ORDER ITEM 2 124.000 1,540.08 0.00

remov rfd ty3 (PAID BY LF)

96082003 DOL 3,422.980UNIQUE CHANGE ORDER ITEM 3 1.000 3,422.98 0.00

temp. relocation of elec. svc. (PAID BY EA)

96082004 DOL 4,475.010UNIQUE CHANGE ORDER ITEM 4 1.000 4,475.01 0.00

Page 64: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 64 of 66ESTIMATE 0107

SET (TY II)(18 IN)(RCP)(12:1)(P) - Paid by EA

96082005 DOL 2,475.420UNIQUE CHANGE ORDER ITEM 5 17.000 42,082.14 0.00

ILSN (LED)(6 S) - Added by CO #6

96082006 DOL 3,095.380UNIQUE CHANGE ORDER ITEM 6 25.000 77,384.50 0.00

ILSN (LED)(8 S) - Added by CO #6

96082007 DOL -100,013.760UNIQUE CHANGE ORDER ITEM 7 1.000 -100,013.76 0.00

Sub TYI for TYII cement

96082008 DOL 1,569.770UNIQUE CHANGE ORDER ITEM 8 6.000 9,418.62 0.00

INLET (ADJUST/CAP) - Paid by EA

96082009 DOL 1,704.530UNIQUE CHANGE ORDER ITEM 9 1.000 1,704.53 0.00

Partnering Mtg Expenses - Added by CO #8 - Paid by Lump

Sum

96082010 DOL 32.700UNIQUE CHANGE ORDER ITEM 10 471.250 15,409.88 0.00

Temporary Construction Signs - Paid by the SF

96082011 DOL 3,560.730UNIQUE CHANGE ORDER ITEM 11 4.000 14,242.92 0.00

CO #14 - Temp. Reloc. Cable Barrier Terminal - Pd by EA

96082012 DOL 1,207.500UNIQUE CHANGE ORDER ITEM 12 1.000 1,207.50 0.00

Fab. Exp. for RW A & B Redesign - Added by CO #10 - Pd by

LS

96082013 DOL 5,397.210UNIQUE CHANGE ORDER ITEM 13 2.000 10,794.42 0.00

Reloc. Ty D Inlet due to Design Error - Pd by Ea - CO #16

96082014 DOL 960.810UNIQUE CHANGE ORDER ITEM 14 9.000 8,647.29 0.00

CULV TRANS (2-9'x8' TO 2-9'x5') - Pd by LF - Added by CO #17

96082015 DOL 0.630UNIQUE CHANGE ORDER ITEM 15 132,331.000 82,945.07 0.00

Additional Reinforcing Steel - Pd by LB - Added by CO #2

96082016 DOL 0.630UNIQUE CHANGE ORDER ITEM 16 15,881.000 9,954.23 0.00

Add'l. HW Reinf Steel - Pd by LB - Added by CO #19

96082017 DOL 1.000UNIQUE CHANGE ORDER ITEM 17 215,598.880 215,598.88 0.00

Off-Duty Police Officer - Pd. by Invoice - Added by CO #20

96082018 DOL 1.000UNIQUE CHANGE ORDER ITEM 18 6,637.690 6,637.69 0.00

Wireless Access Cards - Pd by Invoice - Added by CO #21

96082019 DOL 2,746.250UNIQUE CHANGE ORDER ITEM 19 1.000 2,746.25 0.00

Added by CO #23 - RCP Riser & Manhole - Pd by EA

96082020 DOL 15.000UNIQUE CHANGE ORDER ITEM 20 2,634.000 39,510.00 0.00

CO #24 Removal/Replacement of Unsuitable Material - Pd by

CY

96082021 DOL 15,569.160UNIQUE CHANGE ORDER ITEM 21 1.000 15,569.16 0.00

Re-Tie Rebar Cages - Pd by LS - Added by CO #28

96082022 DOL 62.940UNIQUE CHANGE ORDER ITEM 22 250.000 15,735.00 0.00

Place & Remove 24" RCP - Pd by LF - Added by CO #33

96082023 DOL 27.300UNIQUE CHANGE ORDER ITEM 23 40.000 1,092.00 0.00

Reimbursement for damaged 24" RCP - Pd by LF - CO #33

96082024 DOL 694.420UNIQUE CHANGE ORDER ITEM 24 1.000 694.42 0.00

Place & Remove 24" SET - Pd by EA - Added by CO #33

96082025 DOL 1.270UNIQUE CHANGE ORDER ITEM 25 112,644.000 143,057.88 0.00

Bond Fbr Mtrx Seed (Perm)(Urban)(Sand) - Pd by SY - CO #34

96082026 DOL 66.830UNIQUE CHANGE ORDER ITEM 26 9,498.370 634,804.57 0.00

RECAST TY IV BEAM - Pd by LF - CO #37

96082027 DOL 13.650UNIQUE CHANGE ORDER ITEM 27 9,498.370 129,681.26 0.00

DEMO TY IV BEAM - Pd by LF - CO #37

96082028 DOL 8.430UNIQUE CHANGE ORDER ITEM 28 25,125.190 211,729.99 0.00

Page 65: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 65 of 66ESTIMATE 0107

OFF-SITE SILANE TREATMENT - Pd by LF - CO #37

96082029 DOL 8.620UNIQUE CHANGE ORDER ITEM 29 32,454.380 279,756.75 0.00

ON-SITE SILANE TREATMENT - Pd by LF - CO #38

96082030 DOL 1.000UNIQUE CHANGE ORDER ITEM 30 95,867.040 95,867.04 0.00

Cl A Conc (Curb Outlet)(Ty I) - Pd by Force Account - CO #30

96082030 DOL 1,295.700UNIQUE CHANGE ORDER ITEM 30 2.000 2,591.40 0.00

Perm Relocate Elec Service (pd by EA) CO #39

96082031 DOL 1.000UNIQUE CHANGE ORDER ITEM 31 7,593.900 7,593.90 0.00

Reimbursement for Abandoned D.S. - Pd by Invoice - CO #40

96082032 DOL 434.530UNIQUE CHANGE ORDER ITEM 32 210.000 91,251.30 0.00

Sign Crew Hourly Rate - Pd by HR - CO #42

96082035 DOL 1.000UNIQUE CHANGE ORDER ITEM 35 5,146.160 5,146.16 0.00

Small Sign Re-Order - Pd by Invoice - CO #44

96082036 DOL 1.210UNIQUE CHANGE ORDER ITEM 36 9,800.000 11,897.20 0.00

Remove/Replace Cable - Pd by LF - CO #47

96082037 DOL 1.000UNIQUE CHANGE ORDER ITEM 37 8,376.140 8,376.14 0.00

Remove/Replace T501 Rail - Pd By Force Account - CO #48

96082038 DOL 1.000UNIQUE CHANGE ORDER ITEM 38 2,069.540 2,069.54 0.00

Repour Crash Cushion Footing - Pd by Invoice - CO #49

96082039 DOL 1.000UNIQUE CHANGE ORDER ITEM 39 15,000.000 15,000.00 0.00

Explosive Demo. of US 71 - Pd by Invoice - CO #50

96082040 DOL 1.000UNIQUE CHANGE ORDER ITEM 40 3,742.510 3,742.51 0.00

Reimburse for Cored Shaft - Pd by Invoice - CO #51

96082041 DOL 1.000UNIQUE CHANGE ORDER ITEM 41 98,318.920 98,318.92 0.00

Reimb. for Sub. Expenses - Pd by Invoice - CO #53

96082042 DOL 332.270UNIQUE CHANGE ORDER ITEM 42 618.230 205,419.28 0.00

Sleeper Slab - Pd by CY - CO #13

96082043 DOL 332.270UNIQUE CHANGE ORDER ITEM 43 45.780 15,211.32 0.00

Buffer Slab - Pd by CY - CO #32

96082044 DOL 332.270UNIQUE CHANGE ORDER ITEM 44 46.520 15,457.20 0.00

Sleeper Slab - Pd by CY - CO #32

96082045 DOL 332.270UNIQUE CHANGE ORDER ITEM 45 226.730 75,335.58 0.00

Buffer Slab - Pd by CY - CO #55

96082047 DOL 1,291.530UNIQUE CHANGE ORDER ITEM 47 200.000 258,305.00 0.00

Banded Encased 36" Jacking RCP - Pd by LF - CO #56

96082048 DOL 1.000UNIQUE CHANGE ORDER ITEM 48 40,629.170 40,629.17 0.00

MSE Wall Inlet Retrofit - Paid by Force Account - CO #57

96082049 DOL 5.660UNIQUE CHANGE ORDER ITEM 49 2,209.400 12,507.41 0.00

Reimbursement for HES Concrete - Pd by SY - CO #58

96082051 DOL -1.000UNIQUE CHANGE ORDER ITEM 51 24,137.400 -24,137.40 0.00

Deduct for Deficient Strength - Pd by DOL - CO #64

96082052 DOL 1,147.620UNIQUE CHANGE ORDER ITEM 52 7.000 8,033.34 0.00

Elect. Svc. Disconnect Paid by EA CO# 66

96082053 DOL 25.850UNIQUE CHANGE ORDER ITEM 53 391.000 10,107.35 0.00

Drill into 11" CRCP - Pd by EA - Added by CO #67

96082054 DOL 1.000UNIQUE CHANGE ORDER ITEM 54 25,051.030 25,051.03 0.00

Channel Excavation - Pd by Force Account - CO #69

96082055 DOL 1.000UNIQUE CHANGE ORDER ITEM 55 9,101.950 9,101.95 0.00

Remove & Replace Earwall - Pd by Force Account - CO #68

96082056 DOL 1.000UNIQUE CHANGE ORDER ITEM 56 3,097.500 3,097.50 0.00

Page 66: 7,089,482.24 CONTRACTOR'S ESTIMATE PACKAGE · PDF file7,089,482.24 contract id: 061007085 project: imd 0303(120) contract: 07063001 projected amount: $153,539,064.61 contractor: highway:

CONTRACT ID 061007085 CONTRACTOR'S ESTIMATE PACKAGE Page 66 of 66ESTIMATE 0107

Relocate Sanitary Sewer- Paid by Invoice- CO# 70

96082057 DOL 1.000UNIQUE CHANGE ORDER ITEM 57 5,260.500 5,260.50 0.00

Sign Walkway delivered to TxDOT - Pd by Invoice - CO #71

96082058 DOL 1.000UNIQUE CHANGE ORDER ITEM 58 908.480 908.48 0.00

Maint. Irrigation Syst. ADDED BY CO #72 PD BY INVOICE (LS)

96082059 DOL 1.000UNIQUE CHANGE ORDER ITEM 59 12,818.270 12,818.27 0.00

Temp Irrig. Water ADDED BY CO #76 PAID BY INVOICE (LS)

96082059 DOL 16,771.810UNIQUE CHANGE ORDER ITEM 59 1.000 16,771.82 0.00

Mobilization for US 71 Signal - Pd LS - CO #60

96082060 DOL 40,436.870UNIQUE CHANGE ORDER ITEM 60 1.000 40,436.87 0.00

Traffic Control for US 59 Upgrade - Pd by LS - CO #78

96082061 DOL 132.450UNIQUE CHANGE ORDER ITEM 61 543.190 71,945.52 0.00

Sawcut for US 59 Upgrade - Pd by LF - CO #78

96082062 DOL 16,782.160UNIQUE CHANGE ORDER ITEM 62 1.000 16,782.16 0.00

Survey Layout for US 59 Upgrade - Pd by LS - CO #78

96082064 DOL 3,583,759.650UNIQUE CHANGE ORDER ITEM 64 1.000 3,583,759.65 0.00

Dispute Resolution - Pd By LS - Added by CO #81

96102001 DOL 0.800ON THE JOB TRAINING 1,737.600 1,390.08 0.00

Added by CO #18 - Paid by the Hour

$159,944,965.06TOTAL ITEM EARNINGS TO DATE