767,396.01 contractor's estimate package 12/08/16 … · 0105 01612002 006 compost manuf...

25
767,396.01 172802037 CONTRACT ID: PROJECT: STP 2012(694) CONTRACT: 08123202 PROJECTED AMOUNT: $23,327,366.79 CONTRACTOR: HIGHWAY: FM 306 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 050 HUNTER INDUSTRIES, LTD. Will Lockett, P.E. COMAL ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 12/08/16 08/30/2012 AWARD DATE: ESTIMATE PERIOD: 0045 06/28/2016 LETTING DATE: NOTICE TO PROCEED DATE: 10/24/2012 08/08/2012 ESTIMATE PAID: 632 54.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: FINL WORK BEGIN DATE: 03/12/2013 $24,094,762.80 CONTRACT: 06/01/2016 AWARD AMOUNT: $23,138,865.80 San Antonio % COMPLETE: % TIME USED: % RETAINAGE: 0.00 98.60 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 00/00/0000 00/00/0000 100.00 $184,749.88 $23,482,235.80 $23,666,985.68 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78,751.97 $9,695,787.60 $9,774,539.57 $105,997.91 $13,786,448.20 $13,892,446.11 $184,749.88 $23,666,985.68 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $23,482,235.80 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: lamhanh

Post on 24-Nov-2018

222 views

Category:

Documents


0 download

TRANSCRIPT

767,396.01

172802037CONTRACT ID:

PROJECT: STP 2012(694)

CONTRACT:

08123202

PROJECTED AMOUNT: $23,327,366.79

CONTRACTOR:

HIGHWAY: FM 306DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 050

HUNTER INDUSTRIES, LTD.

Will Lockett, P.E.

COMAL

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 12/08/16

08/30/2012AWARD DATE:

ESTIMATE PERIOD:

0045

06/28/2016

LETTING DATE:

NOTICE TO PROCEED DATE: 10/24/2012

08/08/2012ESTIMATE PAID:

632 54.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: FINL WORK BEGIN DATE: 03/12/2013

$24,094,762.80

CONTRACT:

06/01/2016

AWARD AMOUNT: $23,138,865.80

San Antonio

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

98.60

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

00/00/0000

00/00/0000

100.00

$184,749.88 $23,482,235.80 $23,666,985.68

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$78,751.97 $9,695,787.60 $9,774,539.57

$105,997.91 $13,786,448.20 $13,892,446.11

$184,749.88 $23,666,985.68

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $23,482,235.80

CONTRACT ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

LINE ITEM ADJUSTMENTS THIS ESTIMATE

ADJUSTMENT DESCRIPTION:

ADJUSTMENT AMOUNT:

REMARKS:

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

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

AREA/PROJECT ENGINEER

DATE

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 25ESTIMATE 0045

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$2,590.00

$0.00

ASSESSED LIQ DAMAGES:

DAYS AT

$2,590.00PER DAY

0

0

C. O. ADJUSTED DAYS:

632

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

03/12/2013

03/12/2013

587

54

641

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

28 0 28

AWAITING FINAL DOC 18

OTHER - SEE RMRKS 1

SATURDAY 4

SUNDAY 4

WORK COMPL & ACC 1

06/01/2016 1 WORK COMPL & ACCEP

06/02/2016 1 AWAITING FINAL DOCUMENTATION

06/03/2016 1 AWAITING FINAL DOCUMENTATION

06/04/2016 1 SATURDAY

06/05/2016 1 SUNDAY

06/06/2016 1 AWAITING FINAL DOCUMENTATION

06/07/2016 1 AWAITING FINAL DOCUMENTATION

06/08/2016 1 AWAITING FINAL DOCUMENTATION

06/09/2016 1 AWAITING FINAL DOCUMENTATION

06/10/2016 1 AWAITING FINAL DOCUMENTATION

06/11/2016 1 SATURDAY

06/12/2016 1 SUNDAY

06/13/2016 1 AWAITING FINAL DOCUMENTATION

06/14/2016 1 AWAITING FINAL DOCUMENTATION

06/15/2016 1 AWAITING FINAL DOCUMENTATION

06/16/2016 1 AWAITING FINAL DOCUMENTATION

06/17/2016 1 AWAITING FINAL DOCUMENTATION

06/18/2016 1 SATURDAY

06/19/2016 1 SUNDAY

06/20/2016 1 AWAITING FINAL DOCUMENTATION

06/21/2016 1 AWAITING FINAL DOCUMENTATION

06/22/2016 1 AWAITING FINAL DOCUMENTATION

06/23/2016 1 AWAITING FINAL DOCUMENTATION

06/24/2016 1 AWAITING FINAL DOCUMENTATION

06/25/2016 1 SATURDAY

06/26/2016 1 SUNDAY

06/27/2016 1 AWAITING FINAL DOCUMENTATION

06/28/2016 1 Boxes delivered to DCO

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 25ESTIMATE 0045

WORK PERFORMED THIS PERIOD

STP 2012(694) 172802037PROJECT CONTROL

CATEGORY 001 DESCRIPTION ROADWAY

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0285 05002001 MOBILIZATION005 LS 1,866,160.510 $52,252.49 0.028 0.29 0.29

STP 2012(695)RGS 172802049PROJECT CONTROL

CATEGORY 001 DESCRIPTION ROADWAY

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

1495 05002001 MOBILIZATION005 LS 1,866,160.510 $54,118.65 0.029 0.29 0.29

STP 2012(695)RGS 172802050PROJECT CONTROL

CATEGORY 001 DESCRIPTION ROADWAY

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

2745 05002001 MOBILIZATION005 LS 1,866,160.510 $78,378.74 0.042 0.42 0.42

$184,749.88TOTAL ITEM EARNINGS THIS ESTIMATE

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 25ESTIMATE 0045

CONTRACT LINE ITEMS

172802037PROJECT CONTROLSTP 2012(694)

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0060 01002002 002 PREPARING ROW STA 1,170.000 53.790 0.000 53.79 62,934.30

0065 01042009 000 REMOVING CONC (RIPRAP) SY 9.000 108.000 0.000 248.77 2,238.93

0070 01042011 000 REMOVING CONC (MEDIANS) SY 10.000 548.000 0.000 627.11 6,271.10

0075 01042015 000 REMOVING CONC (SIDEWALKS) SY 8.000 287.000 0.000 357.55 2,860.40

0080 01042017 000 REMOVING CONC (DRIVEWAYS) SY 10.000 1,394.000 0.000 2,588.56 25,885.60

0085 01042021 000 REMOVING CONC (CURB) LF 1.250 1,307.000 0.000 1,166.00 1,457.50

0090 01062002 000 OBLITERATING ABANDONED ROAD SY 2.460 6,285.000 0.000 6,285.00 15,461.10

0095 01102001 000 EXCAVATION (ROADWAY) CY 10.170 16,953.000 51.000 17,004.00 172,930.68

0100 01322003 000 EMBANKMENT (FINAL)(ORD COMP)(TY B) CY 10.420 3,314.000 0.000 3,314.00 34,531.88

0105 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.800 20,113.000 0.000 17,316.58 13,853.26

0110 01622002 000 BLOCK SODDING SY 2.750 20,113.000 0.000 18,652.23 51,293.64

0115 01642051 002 DRILL SEED (TEMP)(WARM OR COOL) SY 0.050 20,113.000 0.000 5,325.00 266.25

0120 01682001 000 VEGETATIVE WATERING MG 16.560 321.800 0.000 397.00 6,574.32

0129 03162223 AGGR(TY-PB GR-4 SAC-B) CY 56.000 0.000 531.000 556.00 31,136.00

CO#3 - Revise Aggregate Type

0135 03162705 016 ASPH (TIER I) GAL 4.560 17,510.000 0.000 17,840.00 81,350.40

0140 04002005 000 CEM STABIL BKFL CY 103.090 153.000 0.000 157.66 16,252.98

0145 04002006 000 CUT & RESTORING PAV SY 69.700 508.000 0.000 755.00 52,623.50

0155 04202013 002 CL C CONC (MISC) CY 350.000 46.000 0.000 135.79 47,526.50

0160 04322001 000 RIPRAP (CONC)(4 IN) CY 366.490 344.000 0.000 291.89 106,974.76

0165 04502076 001 RAIL (HANDRAIL)(TY E) LF 97.230 1,685.000 -7.170 1,677.83 163,135.41

0170 04602014 000 CMP AR (GAL STL DES 2) LF 24.990 519.000 0.000 518.00 12,944.82

0175 04602015 000 CMP AR (GAL STL DES 3) LF 30.970 132.000 0.000 132.00 4,088.04

0180 04622001 015 CONC BOX CULV (3 FT X 2 FT) LF 89.920 2,501.000 2,194.860 4,695.86 422,251.73

0185 04622002 015 CONC BOX CULV (3 FT X 3 FT) LF 93.180 398.000 -18.000 380.00 35,408.40

0190 04622003 015 CONC BOX CULV (4 FT X 2 FT) LF 89.120 34.000 0.000 34.00 3,030.08

0195 04622006 015 CONC BOX CULV (5 FT X 2 FT) LF 108.710 623.000 0.000 782.00 85,011.22

0205 04642003 006 RC PIPE (CL III)(18 IN) LF 31.410 3,557.000 34.710 3,591.71 112,815.61

0210 04642005 006 RC PIPE (CL III)(24 IN) LF 41.540 626.000 -19.000 607.00 25,214.78

0215 04652080 001 INLET (COMPL)(DROP)(TY 3) EA 2,866.020 1.000 0.000 1.00 2,866.02

0220 04652092 001 MANH (COMPL)(TY 1) EA 2,443.980 8.000 -1.000 8.00 19,551.84

0225 04652143 001 INLET (COMPL)(TRAFFIC)(TY X-1) EA 5,621.550 1.000 0.000 1.00 5,621.55

0227 04652289 MANH (COMPL)(TY 3) EA 9,219.600 0.000 1.000 1.00 9,219.60

CO#3 - Add New Manhole Item to Project

0230 04652405 001 INLET (COMPL)(CURB)(TY C) EA 4,757.110 36.000 0.000 36.00 171,255.98

0235 04652486 001 INLET (COMPL)(TRAFFIC)(TY W-1) EA 6,259.860 1.000 0.000 1.00 6,259.86

0240 04662005 000 WINGWALL (SW-0)(HW=3 FT) EA 2,570.930 5.000 0.000 1.00 2,570.93

0245 04662019 000 WINGWALL (FW-0)(HW=3 FT) EA 2,850.970 1.000 0.000 1.00 2,850.97

0250 04662020 000 WINGWALL (FW-0)(HW=4 FT) EA 4,025.310 1.000 0.000 1.00 4,025.31

0255 04662175 000 HEADWALL (CH-FW-A-45)(DES= 2) EA 1,028.170 2.000 0.000 2.00 2,056.34

0260 04672173 000 SET (TY I)(S= 3 FT)(HW= 4 FT)(6:1)(P) EA 5,243.300 2.000 0.000 2.00 10,486.60

0265 04672336 000 SET (TY II)(DES 2)(CMP)(6:1)(P) EA 1,348.450 4.000 0.000 4.00 5,393.80

0270 04672337 000 SET (TY II)(DES 3)(CMP)(6:1)(P) EA 1,427.730 2.000 0.000 2.00 2,855.46

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0275 04962001 000 REMOV STR (BOX CULVERT) EA 3,126.790 2.000 0.000 2.00 6,253.58

0280 04962016 000 REMOV STR (PIPE) EA 781.700 2.000 0.000 3.00 2,345.10

0285 05002001 005 MOBILIZATION LS 1,866,160.510 0.285 0.000 0.29 531,855.74

0290 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 2,323.770 28.000 3.000 31.00 72,036.87

0295 05062009 011 ROCK FILTER DAMS (REMOVE) LF 6.000 352.000 0.000 237.00 1,422.00

0300 05062016 011 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 10.500 156.000 0.000 194.00 2,037.00

0305 05062019 011 CONSTRUCTION EXITS (REMOVE) SY 5.000 156.000 0.000 194.00 970.00

0310 05062026 011 FRNT END LOADER WORK (ERSN & SEDM CONT) HR 79.800 20.000 0.000 15.00 1,197.00

0320 05062034 011 TEMPORARY SEDIMENT CONTROL FENCE LF 1.850 1,220.000 0.000 3,079.00 5,696.15

0325 05062044 011 ROCK FILTER DAMS (INSTALL)(TY 5) LF 23.000 352.000 0.000 237.00 5,451.00

0330 05082001 000 CONSTRUCTING DETOURS STA 9,285.000 13.630 0.000 15.11 140,296.35

0335 05082002 000 CONSTRUCTING DETOURS SY 4.490 10,433.000 0.000 10,877.44 48,839.71

0352 05122044 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 7.120 0.000 4,220.000 1,540.00 10,964.80

CO#5 - Replace with Low Profile PCTB

0353 05122045 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 9.710 0.000 140.000 160.00 1,553.60

CO#5 - Replace CCA's with PCTB (Low Profile)(Ty 2)'s

0355 05292040 000 CONC CURB (TY II)(MOD) LF 8.080 19,531.000 0.000 19,903.65 160,821.50

0360 05292061 000 CONC CURB (TY C1) LF 28.030 442.000 120.000 510.00 14,295.30

0365 05292094 000 CONC CURB (TY F3) LF 80.840 1,685.000 0.000 1,698.37 137,296.23

0371 05302010 DRIVEWAYS (CONC) SY 62.250 0.000 3,465.100 3,465.10 215,702.48

Adjust Price for Major Item of Work per Article 4.2

0375 05312011 000 CURB RAMPS (TY 8) EA 1,024.020 6.000 0.000 5.00 5,120.10

0380 05312014 000 CURB RAMPS (TY 22) EA 2,694.780 1.000 0.000 2.00 5,389.56

0385 05312015 000 CONC SIDEWALKS (4") SY 38.800 5,317.000 0.000 4,856.41 188,428.70

0390 05312017 000 CURB RAMPS (TY 21) EA 1,616.870 4.000 0.000 1.00 1,616.87

0395 05312041 000 CURB RAMPS (TY 10) EA 1,056.350 6.000 0.000 6.00 6,338.10

0398 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 1.000 0.000 11,854.250 11,854.25 11,854.25

RETROFIT ADA CURB RAMPS per DOL

0400 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 5,700.000 11.000 0.000 8.00 45,600.00

0410 05452051 000 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 420.010 11.000 -3.000 4.00 1,680.04

0415 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 359.000 17.000 2.000 18.00 6,462.00

0420 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 430.500 8.000 0.000 8.00 3,444.00

0425 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 590.250 5.000 0.000 5.00 2,951.25

0430 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 486.100 5.000 0.000 5.00 2,430.50

0435 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 676.500 1.000 0.000 1.00 676.50

0440 06442028 000 IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) EA 671.100 1.000 0.000 1.00 671.10

0445 06442058 000 RELOCATE SM RD SN SUP & AM TY S80 EA 420.000 3.000 0.000 2.00 840.00

0450 06442060 000 REMOVE SM RD SN SUP & AM EA 65.000 46.000 0.000 44.00 2,860.00

0455 06582267 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF EA 59.000 41.000 0.000 27.00 1,593.00

0460 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 37.500 10.000 0.000 20.00 750.00

0470 06582328 000 REMOVE DELIN & OBJECT MARKERS ASSMS EA 15.000 42.000 0.000 42.00 630.00

0480 06622002 000 WK ZN PAV MRK NON-REMOV (W) 4" (DOT) LF 0.840 44.000 0.000 82.00 68.88

0485 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.280 17,017.000 0.000 29,447.00 8,245.16

0490 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.560 1,900.000 0.000 756.00 423.36

0495 06622016 000 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 12.000 42.000 0.000 662.00 7,944.00

0500 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 180.000 8.000 0.000 13.00 2,340.00

0505 06622018 000 WK ZN PAV MRK NON-REMOV (W) (DBL ARROW) EA 290.000 3.000 0.000 4.00 1,160.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0510 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 255.000 11.000 0.000 12.00 3,060.00

0515 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.280 18,468.000 0.000 27,416.00 7,676.48

0520 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.790 30.000 0.000 820.00 647.80

0525 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.410 15,949.000 820.000 13,326.00 5,463.66

0530 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 0.600 1,070.000 0.000 2,482.00 1,489.20

0535 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 7.800 86.000 50.000 235.00 1,833.00

0540 06622084 000 WK ZN PAV MRK REMOV (W) (ARROW) EA 160.000 9.000 0.000 8.00 1,280.00

0545 06622094 000 WK ZN PAV MRK REMOV (W) (WORD) EA 235.000 6.000 0.000 4.00 940.00

0550 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.410 17,399.000 855.000 18,655.00 7,648.55

0555 06622113 000 WK ZN PAV MRK SHT TERM (TAB) TY W EA 1.490 1,514.000 0.000 1,130.00 1,683.70

0560 06622115 000 WK ZN PAV MRK SHT TERM (TAB) TY Y-2 EA 1.490 1,159.000 0.000 1,356.00 2,020.44

0565 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 0.730 134.000 0.000 134.00 97.82

0570 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.870 2,772.000 206.000 2,252.00 1,959.24

0575 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.300 1,500.000 0.000 1,403.00 7,435.90

0580 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 75.000 19.000 -1.000 11.00 825.00

0585 06662057 000 REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) EA 55.000 8.000 0.000 8.00 440.00

0590 06662063 000 REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) EA 190.000 8.000 0.000 8.00 1,520.00

0593 06662093 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 201.600 0.000 2.000 2.00 403.20

Add U-Turn Arrows for NB FM 306 @ Longhorn Dr.

0595 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 95.000 13.000 1.000 11.00 1,045.00

0600 06662102 000 REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA 42.000 16.000 0.000 13.00 546.00

0605 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.220 3,372.000 206.000 2,208.00 485.76

0610 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 1.500 1,500.000 0.000 1,420.00 2,130.00

0615 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 40.000 19.000 -1.000 13.00 520.00

0620 06662161 000 REF PAV MRK TY II (W) (BIKE ARROW) EA 35.000 8.000 0.000 8.00 280.00

0625 06662163 000 REF PAV MRK TY II (W) (BIKE SYMBOL) EA 30.000 8.000 0.000 8.00 240.00

0628 06662172 REF PAV MRK TY II (W) (UTURN ARROW) EA 92.400 0.000 2.000 2.00 184.80

Add U-Turn Arrows for NB FM 306 @ Longhorn Dr.

0630 06662173 000 REF PAV MRK TY II (W) (WORD) EA 50.000 13.000 1.000 11.00 550.00

0635 06662132 000 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 5.100 162.000 0.000 60.00 306.00

0640 06662143 000 REF PAV MRK TY II (W) 4" (DOT) LF 0.360 134.000 0.000 120.00 43.20

0645 06662175 000 REF PAV MRK TY II (W) 36" (YLD TRI) EA 30.000 16.000 0.000 13.00 390.00

0655 06722012 034 REFL PAV MRKR TY I-C EA 3.300 312.000 12.000 324.00 1,069.20

0660 06722015 034 REFL PAV MRKR TY II-A-A EA 3.300 83.000 0.000 521.00 1,719.30

0665 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 1.000 350.000 0.000 7,334.00 7,334.00

0670 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 2.000 825.000 0.000 1,450.00 2,900.00

0675 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 4.000 210.000 0.000 486.00 1,944.00

0680 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 50.000 2.000 0.000 8.00 400.00

0685 06772009 000 ELIM EXT PAV MRK & MRKS (DBL ARROW) EA 55.000 5.000 0.000 2.00 110.00

0690 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 60.000 2.000 0.000 5.00 300.00

0695 07302119 023 STRIP MOWING CYC 3,200.000 9.000 0.000 7.00 22,400.00

0700 07342002 000 LITTER REMOVAL CYC 2,400.000 9.000 0.000 10.00 24,000.00

0705 32242008 000 D-GR HMA(QCQA) TY-B PG64-22 TON 58.830 23,165.000 -907.580 22,257.42 1,309,404.02

0710 32242010 000 D-GR HMA(QCQA) TY-B PG70-22 TON 61.980 12,557.000 93.000 10,889.41 674,925.62

0715 32242030 000 D-GR HMA(QCQA) TY-C SAC-B PG76-22 TON 65.130 6,141.000 40.000 5,076.87 330,656.54

0720 68342001 000 PORTABLE CHANGEABLE MESSAGE SIGN DAY 70.360 240.000 0.000 493.50 34,722.66

0725 82512003 005 RE PM W/RET REQ TY I(W)4"(BRK)(100MIL) LF 0.490 2,542.000 0.000 2,190.00 1,073.10

0730 82512006 005 RE PM W/RET REQ TY I(W)4"(SLD)(100MIL) LF 0.440 9,592.000 0.000 9,592.00 4,220.48

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0735 82512015 005 RE PM W/RET REQ TY I(Y)4"(BRK)(100MIL) LF 0.490 380.000 0.000 420.00 205.80

0740 82512018 005 RE PM W/RET REQ TY I(Y)4"(SLD)(100MIL) LF 0.440 10,983.000 0.000 10,983.00 4,832.52

0745 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.160 2,542.000 0.000 2,090.00 334.40

0750 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.130 9,592.000 0.000 9,592.00 1,246.96

0755 82512029 005 RE PM W/RET REQ TY II (Y) 4" (BRK) LF 0.160 380.000 0.000 420.00 67.20

0760 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.130 10,983.000 0.000 10,983.00 1,427.79

0764 32242078 PRODUCTION BONUS/PENALTY DOL 1.000 40,000.000 0.000 20,888.16 20,888.16

BONUS

0765 32242078 PRODUCTION BONUS/PENALTY DOL -1.000 4,000.000 0.000 5,960.72 -5,960.72

PENALTY

0766 32242079 PLACEMENT BONUS/PENALTY DOL 1.000 20,000.000 0.000 19,870.86 19,870.86

BONUS

0767 32242079 PLACEMENT BONUS/PENALTY DOL -1.000 12,000.000 0.000 4,444.77 -4,444.77

PENALTY

0769 05852013 RIDE BONUS/PENALTY (SS 3224) DOL -1.000 5,000.000 0.000 27,295.00 -27,295.00

PENALTY

3280 05602008 MAILBOX INSTALL-M (TWW-POST)TY 4 FND-TB EA 598.500 0.000 2.000 2.00 1,197.00

CO# 9

3285 05602015 MAILBOX INSTALL-S(TWW-POST)TY 4 FND-TB EA 178.500 0.000 8.000 7.00 1,249.50

CO#9

Category Subtotal $5,993,832.60

002 TRAFFIC SIGNAL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0815 04162056 001 DRILL SHAFT (TRF SIG POLE)(36 IN)(ROCK) LF 160.000 79.200 0.000 79.20 12,672.00

0820 06182086 000 CONDT (PVC)(SCHD 80)(2")(TRENCH)(ROCK) LF 13.000 78.000 244.000 322.00 4,186.00

0822 06182087 CONDT (PVC)(SCHD 80)(2")(BORE) (ROCK) LF 32.030 0.000 662.000 718.00 22,997.54

CO#3 - Add New Item for Boring 2" Conduit

0825 06182088 000 CONDT (PVC)(SCHD 80)(3")(TRENCH)(ROCK) LF 25.000 30.000 244.000 42.00 1,050.00

0827 06182089 CONDT (PVC)(SCHD 80)(3")(BORE) (ROCK) LF 34.650 0.000 662.000 950.00 32,917.50

CO#3 - Add New Item for Boring 3" Conduit

0830 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.200 1,415.000 0.000 1,415.00 1,698.00

0835 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.250 97.000 0.000 97.00 121.25

0840 06212004 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.700 481.000 0.000 550.00 935.00

0845 06242013 014 GROUND BOX TY D (162922) EA 810.000 3.000 6.000 9.00 7,290.00

0850 06282295 003 ELC SRV TY D 120/240 070 (NS)AL(E)TP(O) EA 3,300.000 1.000 0.000 1.00 3,300.00

0855 06362001 014 ALUMINUM SIGNS (TY A) SF 47.000 6.750 0.000 51.75 2,432.25

0860 06442085 000 RELOCATE SM RD SN SUP & AM (SIGN ONLY) EA 50.000 1.000 0.000 1.00 50.00

0865 06442090 000 SM RD SGN SUP&AM TY A(INST SIGN ONLY) EA 50.000 1.000 0.000 1.00 50.00

0870 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 29,100.000 1.000 0.000 1.00 29,100.00

0875 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 73.000 8.000 0.000 8.00 584.00

0880 06822003 001 BACK PLATE (12 IN) (5 SEC) EA 130.000 4.000 0.000 4.00 520.00

0885 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 240.000 4.000 0.000 4.00 960.00

0890 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 250.000 10.000 0.000 12.00 3,000.00

0895 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 260.000 4.000 0.000 4.00 1,040.00

0900 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 250.000 12.000 0.000 12.00 3,000.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 25ESTIMATE 0045

002 TRAFFIC SIGNAL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0905 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 230.000 12.000 0.000 12.00 2,760.00

0910 06822043 001 PED SIG SEC (12")(2 IND)(HOUSING ONLY) EA 440.000 8.000 0.000 8.00 3,520.00

0915 06842009 000 TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) LF 1.400 2,056.000 0.000 2,860.00 4,004.00

0920 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.100 2,663.000 0.000 2,842.00 5,968.20

0925 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 0.900 2,078.000 0.000 2,830.00 2,547.00

0930 06862005 000 INS TRF SIG PL AM(S) STR (TY B) EA 3,100.000 2.000 0.000 2.00 6,200.00

0935 06862006 000 INS TRF SIG PL AM(S) STR (TY B) LUM EA 3,800.000 2.000 0.000 2.00 7,600.00

0940 06862039 000 INS TRF SIG PL AM(S) 1 ARM (40') EA 6,100.000 2.000 0.000 2.00 12,200.00

0945 06872001 004 PED POLE ASSEMBLY EA 1,700.000 1.000 0.000 1.00 1,700.00

0950 06902009 000 REMOVAL OF CABLES LF 0.200 4,650.000 0.000 4,650.00 930.00

0955 06902024 000 REMOVAL OF SIGNAL HEAD ASSM EA 32.000 7.000 0.000 7.00 224.00

0960 06902025 000 REPLACE OF SIGNAL HEAD ASSM EA 230.000 7.000 0.000 7.00 1,610.00

0965 06902030 000 REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 16.000 3.000 0.000 3.00 48.00

0970 06902032 000 INSTALL OF PEDESTRIAN PUSH BUTTONS EA 150.000 3.000 0.000 3.00 450.00

0975 06902051 000 REMOVAL OF SIGNAL POLE ASSM EA 290.000 2.000 0.000 2.00 580.00

0980 06902063 000 REMOVAL OF CONCRETE FOUNDATIONS EA 620.000 2.000 0.000 2.00 1,240.00

0985 06902182 000 MODIFY OF GROUND BOXES EA 630.000 2.000 0.000 2.00 1,260.00

0990 60062001 000 SPREAD SPECTRUM RADIO EA 1,600.000 1.000 0.000 2.00 3,200.00

0995 60062003 000 HELIAX CABLE LF 3.550 77.000 0.000 77.00 273.35

1000 60062005 000 ANTENNA (UNI-DIRECTIONAL) EA 440.000 1.000 0.000 1.00 440.00

1005 60072001 000 REMOVING TRAFFIC SIGNALS EA 5,100.000 1.000 0.000 1.00 5,100.00

1010 62662001 017 VIVDS PROCESSOR SYSTEM EA 8,100.000 1.000 0.000 1.00 8,100.00

1015 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,600.000 6.000 0.000 6.00 9,600.00

1020 62662003 017 VIVDS SET-UP SYSTEM EA 290.000 1.000 0.000 1.00 290.00

1025 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 1.500 2,656.000 0.000 2,809.00 4,213.50

1030 69822007 000 RELOCATE EXISTING VIVDS EA 880.000 2.000 0.000 2.00 1,760.00

1035 82602001 000 LED COUNTDOWN PEDESTRIAN MODULE EA 230.000 8.000 0.000 8.00 1,840.00

1040 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 960.000 8.000 0.000 8.00 7,680.00

1046 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 1.000 0.000 4,125.000 4,125.00 4,125.00

CO#2 - Re-stocking of Traffic Signal Material per DOL

1047 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 1.000 0.000 8,164.590 17,573.86 17,573.86

Work Consists of Adjusting TRF Signal Heads, Install Signs

Category Subtotal $244,940.45

003 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1201 96042002 CONTRACTOR FORCE ACCOUNT 2 DOL 1.000 5,000.000 0.000 11,425.77 11,425.77

Maint, Repari & ReInstall in accordance with 506.6

1202 96042003 CONTRACTOR FORCE ACCOUNT 3 DOL 1.000 3,000.000 0.000 1,152.31 1,152.31

Electrical Services Connections in accordance witn 628.5

1203 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 22,000.000 0.000 50,076.97 50,076.97

In accordance with 9.5

Category Subtotal $62,655.05

172802049PROJECT CONTROLSTP 2012(695)RGS

001 ROADWAYCATEGORY DESCRIPTION

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1255 01002002 002 PREPARING ROW STA 1,170.000 26.370 0.000 26.37 30,852.90

1260 01062002 000 OBLITERATING ABANDONED ROAD SY 2.460 3,528.000 0.000 3,528.00 8,678.88

1265 01102001 000 EXCAVATION (ROADWAY) CY 10.170 11,627.000 -572.000 11,055.00 112,429.35

1270 01322003 000 EMBANKMENT (FINAL)(ORD COMP)(TY B) CY 10.420 53,820.000 1,673.000 55,493.00 578,237.05

1275 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.800 19,250.000 0.000 19,408.67 15,526.94

1280 01622002 000 BLOCK SODDING SY 2.750 19,250.000 0.000 17,922.03 49,285.58

1285 01642051 002 DRILL SEED (TEMP)(WARM OR COOL) SY 0.050 19,250.000 0.000 2,645.00 132.25

1290 01682001 000 VEGETATIVE WATERING MG 16.560 307.880 0.000 52.00 861.12

1299 03162223 AGGR(TY-PB GR-4 SAC-B) CY 56.000 0.000 188.000 190.00 10,640.00

CO#3 - Revise Aggregate Type

1305 03162705 016 ASPH (TIER I) GAL 4.560 6,199.000 0.000 6,200.00 28,272.00

1310 04002005 000 CEM STABIL BKFL CY 103.090 2.000 0.000 10.49 1,081.62

1315 04002006 000 CUT & RESTORING PAV SY 69.700 339.000 0.000 312.00 21,746.40

1320 04022001 000 TRENCH EXCAVATION PROTECTION LF 8.160 12.000 71.000 909.00 7,417.44

1325 04032001 000 TEMPORARY SPL SHORING SF 25.000 30.000 0.000 2,443.00 61,075.00

1327 04032005 TEMPORARY SPL SHORING (CANT) SF 32.720 0.000 4,470.000 2,427.00 79,411.44

CO#6 Add Temp Shoring for Detention Pond @ STA 1532+80

1330 04202013 002 CL C CONC (MISC) CY 350.000 80.000 0.000 92.71 32,448.50

1335 04232001 000 RETAINING WALL (MSE) SF 25.000 37,776.000 0.000 37,776.00 944,400.00

1340 04232007 000 RETAINING WALL (SPREAD FOOTING) SF 60.000 5,738.000 0.000 5,453.28 327,196.80

1345 04232005 000 RETAINING WALL (TEMP WALL) SF 9.500 15,980.000 0.000 15,980.00 151,810.00

1350 04322001 000 RIPRAP (CONC)(4 IN) CY 366.490 258.000 0.000 166.69 61,090.22

1355 04502064 001 RAIL (TY C221) LF 56.000 2,015.000 0.000 2,015.00 112,840.00

1360 04592008 000 GABION MATTRESSES (PVC)(18 IN) SY 93.870 274.000 0.000 139.99 13,140.86

1365 04592009 000 GABION MATTRESSES (GALV)(6 IN) SY 37.550 2,168.000 0.000 2,641.60 99,192.08

1370 04602003 000 CMP (GAL STL 18 IN) LF 30.320 124.000 0.000 124.00 3,759.68

1375 04602014 000 CMP AR (GAL STL DES 2) LF 24.990 43.000 0.000 83.00 2,074.17

1380 04602015 000 CMP AR (GAL STL DES 3) LF 30.970 353.000 0.000 353.00 10,932.41

1385 04602016 000 CMP AR (GAL STL DES 4) LF 33.090 195.000 0.000 105.00 3,474.45

1390 04622002 015 CONC BOX CULV (3 FT X 3 FT) LF 93.180 275.000 0.000 275.00 25,624.50

1395 04622003 015 CONC BOX CULV (4 FT X 2 FT) LF 89.120 470.000 0.000 195.00 17,378.40

1400 04622007 015 CONC BOX CULV (5 FT X 3 FT) LF 141.420 728.000 14.000 742.00 104,933.64

1405 04642003 006 RC PIPE (CL III)(18 IN) LF 31.410 2,757.000 475.710 3,232.71 101,539.43

1410 04642005 006 RC PIPE (CL III)(24 IN) LF 41.540 256.000 -7.000 249.00 10,343.46

1415 04642007 006 RC PIPE (CL III)(30 IN) LF 49.070 32.000 0.000 32.00 1,570.24

1420 04652092 001 MANH (COMPL)(TY 1) EA 2,443.980 5.000 -3.000 2.00 4,887.96

1422 04652289 MANH (COMPL)(TY 3) EA 9,219.600 0.000 3.000 3.00 27,658.80

CO#3 - Add New Manhole Item to Project

1425 04652405 001 INLET (COMPL)(CURB)(TY C) EA 4,757.110 15.000 1.000 15.00 71,356.66

1430 04652525 001 INLET (COMPL) (TRENCH DRAIN) EA 1,582.930 2.000 0.000 2.00 3,165.86

1435 04662020 000 WINGWALL (FW-0)(HW=4 FT) EA 4,025.310 2.000 -1.000 1.00 4,025.31

1440 04672177 000 SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(P) EA 5,515.480 2.000 0.000 1.00 5,515.48

1444 04672222 SET (TY II)(18 IN)(RCP)(4:1)(C) EA 976.470 0.000 6.000 6.00 5,858.82

CO #1 - Revise Quantity

1445 04672224 000 SET (TY II)(24 IN)(RCP)(4:1)(C) EA 1,110.260 2.000 0.000 2.00 2,220.52

1450 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 1,488.720 2.000 0.000 2.00 2,977.44

1455 04672273 000 SET (TY II)(18 IN)(CMP)(6:1)(C) EA 1,002.170 2.000 0.000 2.00 2,004.34

1460 04672286 000 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 1,102.640 2.000 0.000 2.00 2,205.28

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1465 04672336 000 SET (TY II)(DES 2)(CMP)(6:1)(P) EA 1,348.450 2.000 0.000 2.00 2,696.90

1470 04672337 000 SET (TY II)(DES 3)(CMP)(6:1)(P) EA 1,427.730 4.000 0.000 12.00 17,132.76

1475 04672338 000 SET (TY II)(DES 4)(CMP)(6:1)(P) EA 2,734.290 4.000 0.000 4.00 10,937.16

1480 04812002 000 PVC PIPE (SDR-35)(6 IN) LF 17.040 51.000 0.000 51.00 869.04

1485 04812027 000 PVC PIPE (SCH 80)(4 IN) LF 11.930 43.000 0.000 43.00 512.99

1490 04962042 000 REMOV STR (SMALL) EA 521.130 1.000 0.000 1.00 521.13

1495 05002001 005 MOBILIZATION LS 1,866,160.510 0.291 0.000 0.29 543,052.70

1500 05062009 011 ROCK FILTER DAMS (REMOVE) LF 6.000 626.000 0.000 641.00 3,846.00

1505 05062016 011 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 10.500 156.000 0.000 416.67 4,375.04

1510 05062019 011 CONSTRUCTION EXITS (REMOVE) SY 5.000 156.000 0.000 416.67 2,083.35

1515 05062026 011 FRNT END LOADER WORK (ERSN & SEDM CONT) HR 79.800 10.000 0.000 12.00 957.60

1520 05062030 011 CONSTRUCTION PERIMETER FENCE LF 1.000 592.000 0.000 257.00 257.00

1525 05062034 011 TEMPORARY SEDIMENT CONTROL FENCE LF 1.850 1,595.000 0.000 2,846.00 5,265.10

1530 05062044 011 ROCK FILTER DAMS (INSTALL)(TY 5) LF 23.000 626.000 0.000 641.00 14,743.00

1535 05082001 000 CONSTRUCTING DETOURS STA 9,285.000 26.370 0.000 26.37 244,845.45

1540 05122001 002 PORT CTB (FUR & INST)(SAFETY SH)(TY 1) LF 5.000 3,660.000 0.000 3,120.00 15,600.00

1550 05122037 002 PORT CTB (REMOVE)(SAFETY SH)(TY 1) LF 5.000 3,660.000 0.000 3,300.00 16,500.00

1555 05292040 000 CONC CURB (TY II)(MOD) LF 8.080 8,518.000 930.000 6,670.42 53,896.99

1561 05302010 DRIVEWAYS (CONC) SY 62.250 0.000 399.980 399.98 24,898.76

Adjust Price for Major Item of Work per Article 4.2

1565 05302011 000 DRIVEWAYS (ACP) SY 30.660 760.000 0.000 949.40 29,108.61

1570 05312011 000 CURB RAMPS (TY 8) EA 1,024.020 8.000 0.000 7.00 7,168.14

1575 05312015 000 CONC SIDEWALKS (4") SY 38.800 2,876.000 0.000 1,833.43 71,137.07

1585 05452001 000 CRASH CUSH ATTEN (INSTL) EA 10,394.000 2.000 0.000 2.00 20,788.00

1590 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 5,700.000 10.000 0.000 9.00 51,300.00

1595 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 900.000 5.000 0.000 1.00 900.00

1600 05452051 000 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 420.010 11.000 0.000 4.00 1,680.04

1605 05562006 000 PIPE UNDERDRAINS (TY 6) (6") LF 14.000 2,239.000 0.000 2,239.00 31,346.00

1607 06362001 ALUMINUM SIGNS (TY A) SF 47.000 0.000 28.000 28.00 1,316.00

CO#14 - Quantity for Vertical Clearance Signs

1610 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 359.000 8.000 2.000 12.00 4,308.00

1615 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 430.500 1.000 4.000 3.00 1,291.50

1620 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 486.100 1.000 0.000 1.00 486.10

1625 06442042 000 IN SM RD SN SUP&AM TYS80(2)SA(P) EA 1,087.500 1.000 0.000 1.00 1,087.50

1630 06442060 000 REMOVE SM RD SN SUP & AM EA 65.000 13.000 0.000 13.00 845.00

1635 06582267 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF EA 59.000 11.000 0.000 3.00 177.00

1640 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 37.500 24.000 0.000 25.00 937.50

1645 06582328 000 REMOVE DELIN & OBJECT MARKERS ASSMS EA 15.000 14.000 0.000 14.00 210.00

1650 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.360 1,055.000 0.000 370.00 133.20

1655 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.280 10,214.000 0.000 10,219.00 2,861.32

1660 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.560 680.000 0.000 157.00 87.92

1665 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 180.000 7.000 0.000 6.00 1,080.00

1670 06622023 000 WK ZN PAV MRK NON-REMOV (W) (RR XING) EA 535.000 2.000 0.000 2.00 1,070.00

1675 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 255.000 5.000 0.000 2.00 510.00

1685 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.280 10,804.000 0.000 15,269.00 4,275.32

1690 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.410 8,254.000 4,660.000 10,284.00 4,216.44

1695 06622075 000 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 0.600 660.000 250.000 819.00 491.40

1700 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.410 8,794.000 5,220.000 13,517.00 5,541.97

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1710 06622115 000 WK ZN PAV MRK SHT TERM (TAB) TY Y-2 EA 1.490 1,047.000 0.000 128.00 190.72

1715 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 0.730 16.000 0.000 16.00 11.68

1720 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.870 775.000 0.000 775.00 674.25

1725 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.300 1,343.000 0.000 1,207.00 6,397.10

1730 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 75.000 5.000 2.000 7.00 525.00

1735 06662057 000 REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) EA 55.000 5.000 0.000 5.00 275.00

1740 06662063 000 REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) EA 190.000 5.000 0.000 5.00 950.00

1745 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 95.000 5.000 0.000 5.00 475.00

1750 06662132 000 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 5.100 373.000 0.000 366.00 1,866.60

1755 06662141 000 REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) EA 330.000 1.000 0.000 5.00 1,650.00

1760 06662143 000 REF PAV MRK TY II (W) 4" (DOT) LF 0.360 16.000 0.000 16.00 5.76

1765 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.220 775.000 0.000 775.00 170.50

1770 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 1.500 1,343.000 0.000 1,207.00 1,810.50

1775 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 40.000 5.000 2.000 5.00 200.00

1780 06662161 000 REF PAV MRK TY II (W) (BIKE ARROW) EA 35.000 5.000 0.000 5.00 175.00

1785 06662163 000 REF PAV MRK TY II (W) (BIKE SYMBOL) EA 30.000 5.000 0.000 5.00 150.00

1790 06662173 000 REF PAV MRK TY II (W) (WORD) EA 50.000 5.000 0.000 5.00 250.00

1795 06662185 000 REF PAV MRK TY II (Y) 24" (SLD) LF 1.500 373.000 0.000 366.00 549.00

1800 06662188 000 REF PAV MRK TY II (Y) (MED NOSE) EA 90.000 1.000 0.000 4.00 360.00

1805 06722012 034 REFL PAV MRKR TY I-C EA 3.300 95.000 0.000 95.00 313.50

1810 06722015 034 REFL PAV MRKR TY II-A-A EA 3.300 124.000 0.000 331.00 1,092.30

1815 20462003 000 STORM WTR TRT UNIT (8' X 11') EA 42,470.340 6.000 0.000 6.00 254,822.04

1816 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1,272.650 0.000 36.000 36.00 45,815.40

Meets Special Specification Item 2046 Requirements

1817 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 52,654.230 0.000 7.000 7.00 368,579.61

Meets Special Specification Item 2046 Requirements

1820 32242008 000 D-GR HMA(QCQA) TY-B PG64-22 TON 58.830 7,263.000 3,584.270 10,847.27 638,144.91

1825 32242010 000 D-GR HMA(QCQA) TY-B PG70-22 TON 61.980 4,547.000 0.000 5,602.66 347,252.87

1830 32242030 000 D-GR HMA(QCQA) TY-C SAC-B PG76-22 TON 65.130 2,157.000 0.000 2,922.39 190,335.26

1835 82512003 005 RE PM W/RET REQ TY I(W)4"(BRK)(100MIL) LF 0.490 1,046.000 0.000 910.00 445.90

1840 82512006 005 RE PM W/RET REQ TY I(W)4"(SLD)(100MIL) LF 0.440 7,107.000 0.000 7,107.00 3,127.08

1850 82512018 005 RE PM W/RET REQ TY I(Y)4"(SLD)(100MIL) LF 0.440 8,170.000 0.000 8,170.00 3,594.80

1855 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.160 1,030.000 0.000 910.00 145.60

1860 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.130 7,107.000 0.000 7,107.00 923.91

1870 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.130 8,170.000 0.000 8,170.00 1,062.10

Category Subtotal $6,240,959.67

002 BRIDGE 1529+44 to 1533+19 (RT)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1925 04162004 001 DRILL SHAFT (36 IN) LF 95.820 728.000 0.000 728.00 69,756.97

1930 04202003 002 CL C CONC (ABUT) CY 700.000 48.400 0.000 48.40 33,880.00

1935 04202004 002 CL C CONC (BENT) CY 600.000 97.600 0.000 97.60 58,560.00

1940 04202033 002 CL S CONC (APPR SLAB) CY 350.000 79.700 0.000 119.18 41,713.00

1946 04202034 CL S CONC (BRIDGE SDWLK) CY 420.000 0.000 39.860 39.86 16,741.20

Adjust Price for Major Item of Work per Article 4.2

1950 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 300.000 92.600 0.000 76.45 22,935.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 25ESTIMATE 0045

002 BRIDGE 1529+44 to 1533+19 (RT)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1955 04222001 000 REINF CONC SLAB SF 12.000 18,241.500 0.000 18,241.50 218,898.00

1960 04252068 001 PRESTR CONC GIRDER (TX54) LF 110.000 3,359.660 0.000 3,359.66 369,562.60

1965 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 7.250 355.000 13.230 368.23 2,669.67

1970 04502064 001 RAIL (TY C221) LF 56.000 375.000 0.000 375.00 21,000.00

1975 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 80.000 66.800 0.000 97.26 7,780.80

1979 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 1.000 0.000 530.250 530.25 530.25

Re-mobilize for Drilling Drilled Shafts for Abutment #4

1981 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 48.150 0.000 125.000 125.00 6,018.75

CO#12 - Add New Bid Item to Contract

Category Subtotal $870,046.24

003 BRIDGE 1529+44 to 1533+19 (LT)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2030 04162004 001 DRILL SHAFT (36 IN) LF 95.820 812.000 0.000 812.00 77,805.84

2035 04202003 002 CL C CONC (ABUT) CY 700.000 48.000 0.000 48.00 33,600.00

2040 04202004 002 CL C CONC (BENT) CY 600.000 96.800 0.000 96.80 58,080.00

2045 04202033 002 CL S CONC (APPR SLAB) CY 350.000 79.700 0.000 98.99 34,646.50

2051 04202034 CL S CONC (BRIDGE SDWLK) CY 420.000 0.000 61.230 61.23 25,716.60

Adjust Price for Major Item of Work per Article 4.2

2055 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 300.000 92.600 0.000 65.12 19,536.00

2060 04222001 000 REINF CONC SLAB SF 12.000 18,257.600 0.000 18,257.60 219,091.20

2065 04252068 001 PRESTR CONC GIRDER (TX54) LF 110.000 3,736.090 0.000 3,736.09 410,969.90

2070 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 7.250 355.000 13.230 368.23 2,669.67

2075 04502064 001 RAIL (TY C221) LF 56.000 375.000 0.000 375.00 21,000.00

2080 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 80.000 66.800 0.000 97.26 7,780.80

2083 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 48.150 0.000 125.000 125.00 6,018.75

CO#12 - Add New Bid Item to Contract

Category Subtotal $916,915.26

004 TRAFFIC SIGNAL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2135 04162056 001 DRILL SHAFT (TRF SIG POLE)(36 IN)(ROCK) LF 160.000 52.800 0.000 52.80 8,448.00

2140 06182086 000 CONDT (PVC)(SCHD 80)(2")(TRENCH)(ROCK) LF 13.000 86.000 0.000 86.00 1,118.00

2145 06182088 000 CONDT (PVC)(SCHD 80)(3")(TRENCH)(ROCK) LF 25.000 30.000 0.000 30.00 750.00

2150 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.200 126.000 0.000 126.00 151.20

2155 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.250 76.000 0.000 76.00 95.00

2160 06212004 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.700 446.000 0.000 520.00 884.00

2165 06282295 003 ELC SRV TY D 120/240 070 (NS)AL(E)TP(O) EA 3,300.000 1.000 0.000 1.00 3,300.00

2170 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 29,100.000 1.000 0.000 1.00 29,100.00

2175 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 73.000 8.000 0.000 8.00 584.00

2180 06822003 001 BACK PLATE (12 IN) (5 SEC) EA 130.000 2.000 0.000 2.00 260.00

2185 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 240.000 2.000 0.000 2.00 480.00

2190 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 250.000 10.000 0.000 10.00 2,500.00

2195 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 260.000 2.000 0.000 2.00 520.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 25ESTIMATE 0045

004 TRAFFIC SIGNAL ITEMSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2200 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 250.000 10.000 0.000 10.00 2,500.00

2205 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 230.000 10.000 0.000 10.00 2,300.00

2210 06822043 001 PED SIG SEC (12")(2 IND)(HOUSING ONLY) EA 440.000 8.000 0.000 8.00 3,520.00

2215 06842009 000 TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) LF 1.400 1,233.000 0.000 1,995.00 2,793.00

2220 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.100 1,345.000 0.000 1,405.00 2,950.50

2225 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 0.900 1,409.000 0.000 1,995.00 1,795.50

2230 06862005 000 INS TRF SIG PL AM(S) STR (TY B) EA 3,100.000 2.000 0.000 2.00 6,200.00

2235 06862006 000 INS TRF SIG PL AM(S) STR (TY B) LUM EA 3,800.000 2.000 0.000 2.00 7,600.00

2240 06872001 004 PED POLE ASSEMBLY EA 1,700.000 1.000 0.000 1.00 1,700.00

2245 60062001 000 SPREAD SPECTRUM RADIO EA 1,600.000 1.000 0.000 2.00 3,200.00

2250 60062003 000 HELIAX CABLE LF 3.550 72.000 0.000 72.00 255.60

2255 60062005 000 ANTENNA (UNI-DIRECTIONAL) EA 440.000 1.000 0.000 1.00 440.00

2260 60072001 000 REMOVING TRAFFIC SIGNALS EA 5,100.000 1.000 0.000 1.00 5,100.00

2265 62662001 017 VIVDS PROCESSOR SYSTEM EA 8,100.000 1.000 0.000 1.00 8,100.00

2270 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,600.000 6.000 0.000 6.00 9,600.00

2275 62662003 017 VIVDS SET-UP SYSTEM EA 290.000 1.000 0.000 1.00 290.00

2280 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 1.500 1,283.000 0.000 1,495.00 2,242.50

2285 82602001 000 LED COUNTDOWN PEDESTRIAN MODULE EA 230.000 8.000 0.000 8.00 1,840.00

2290 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 960.000 8.000 0.000 8.00 7,680.00

Category Subtotal $118,297.30

172802050PROJECT CONTROLSTP 2012(695)RGS

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2505 01002002 002 PREPARING ROW STA 1,170.000 28.000 0.000 28.00 32,760.00

2510 01042015 000 REMOVING CONC (SIDEWALKS) SY 8.000 361.000 0.000 361.00 2,888.00

2515 01062002 000 OBLITERATING ABANDONED ROAD SY 2.460 7,056.000 0.000 7,056.00 17,357.76

2520 01102001 000 EXCAVATION (ROADWAY) CY 10.170 9,478.000 0.000 9,478.00 96,391.26

2525 01322003 000 EMBANKMENT (FINAL)(ORD COMP)(TY B) CY 10.420 70,761.000 0.000 70,761.00 737,329.61

2530 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.800 41,566.000 0.000 30,438.93 24,351.15

2535 01622002 000 BLOCK SODDING SY 2.750 41,566.000 0.000 40,136.28 110,374.77

2540 01642051 002 DRILL SEED (TEMP)(WARM OR COOL) SY 0.050 39,910.000 0.000 19,450.28 972.51

2545 01682001 000 VEGETATIVE WATERING MG 16.560 665.030 0.000 665.00 11,012.40

2552 02472102 FL BS (RDWY DEL) (TY A GR 2) (IN VEH) CY 42.720 0.000 258.000 806.85 34,468.63

CO#8 - Add for Temporary Driveway Access

2554 03162223 AGGR(TY-PB GR-4 SAC-B) CY 56.000 0.000 317.000 355.00 19,880.00

CO#3 - Revise Aggregate Type

2560 03162705 016 ASPH (TIER I) GAL 4.560 10,475.000 0.000 5,260.00 23,985.60

2565 04002005 000 CEM STABIL BKFL CY 103.090 211.000 0.000 103.55 10,675.17

2570 04002006 000 CUT & RESTORING PAV SY 69.700 101.000 0.000 169.00 11,779.30

2575 04202013 002 CL C CONC (MISC) CY 350.000 14.000 0.000 13.64 4,774.00

2580 04232001 000 RETAINING WALL (MSE) SF 25.000 28,480.000 0.000 28,480.00 712,000.00

2585 04232005 000 RETAINING WALL (TEMP WALL) SF 9.500 15,966.000 0.000 15,966.00 151,677.00

2590 04232007 000 RETAINING WALL (SPREAD FOOTING) SF 60.000 332.000 0.000 285.38 17,122.80

2595 04322001 000 RIPRAP (CONC)(4 IN) CY 366.490 197.000 0.000 161.02 59,012.23

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2600 04502064 001 RAIL (TY C221) LF 56.000 1,791.000 0.000 1,791.00 100,296.00

2605 04502076 001 RAIL (HANDRAIL)(TY E) LF 97.230 75.000 0.000 75.00 7,292.25

2610 04592009 000 GABION MATTRESSES (GALV)(6 IN) SY 37.550 4,893.000 0.000 5,323.63 199,902.31

2615 04602004 000 CMP (GAL STL 24 IN) LF 30.680 110.000 0.000 110.00 3,374.80

2620 04602014 000 CMP AR (GAL STL DES 2) LF 24.990 848.000 0.000 661.00 16,518.39

2625 04602015 000 CMP AR (GAL STL DES 3) LF 30.970 523.000 0.000 523.00 16,197.31

2630 04602016 000 CMP AR (GAL STL DES 4) LF 33.090 591.000 0.000 591.00 19,556.19

2635 04622001 015 CONC BOX CULV (3 FT X 2 FT) LF 89.920 2,697.000 -2,305.210 391.79 35,229.76

2640 04622003 015 CONC BOX CULV (4 FT X 2 FT) LF 89.120 206.000 0.000 206.00 18,358.72

2645 04642003 006 RC PIPE (CL III)(18 IN) LF 31.410 2,788.000 -51.820 2,736.18 85,943.42

2650 04642005 006 RC PIPE (CL III)(24 IN) LF 41.540 697.000 4.480 701.48 29,139.48

2655 04652188 001 INLET (COMPL)(DROP)(TY Y-1) EA 4,436.620 1.000 0.000 1.00 4,436.62

2660 04652405 001 INLET (COMPL)(CURB)(TY C) EA 4,757.110 23.000 0.000 23.00 109,413.55

2665 04652525 001 INLET (COMPL) (TRENCH DRAIN) EA 1,582.930 2.000 0.000 2.00 3,165.86

2670 04662019 000 WINGWALL (FW-0)(HW=3 FT) EA 2,850.970 1.000 0.000 3.00 8,552.91

2675 04672154 000 SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(C) EA 3,193.830 4.000 0.000 4.00 12,775.32

2680 04672222 000 SET (TY II)(18 IN)(RCP)(4:1)(C) EA 976.470 1.000 0.000 1.00 976.47

2685 04672275 000 SET (TY II)(24 IN)(CMP)(6:1)(C) EA 1,358.820 4.000 0.000 4.00 5,435.28

2690 04672316 000 SET (TY II)(DES 3)(CMP)(3:1)(C) EA 914.730 1.000 0.000 1.00 914.73

2695 04672323 000 SET (TY II)(DES 3)(CMP)(4:1)(C) EA 1,084.880 1.000 0.000 1.00 1,084.88

2700 04672329 000 SET (TY II)(DES 2)(CMP)(6:1)(C) EA 1,047.910 9.000 0.000 9.00 9,431.19

2705 04672331 000 SET (TY II)(DES 4)(CMP)(6:1)(C) EA 2,468.560 4.000 0.000 4.00 9,874.24

2710 04672336 000 SET (TY II)(DES 2)(CMP)(6:1)(P) EA 1,348.450 3.000 0.000 3.00 4,045.35

2715 04672338 000 SET (TY II)(DES 4)(CMP)(6:1)(P) EA 2,734.290 4.000 0.000 4.00 10,937.16

2725 04812027 000 PVC PIPE (SCH 80)(4 IN) LF 11.930 48.000 0.000 48.00 572.64

2730 04962016 000 REMOV STR (PIPE) EA 781.700 4.000 0.000 4.00 3,126.80

2735 04962042 000 REMOV STR (SMALL) EA 521.130 2.000 0.000 2.00 1,042.26

2745 05002001 005 MOBILIZATION LS 1,866,160.510 0.424 0.000 0.42 791,252.05

2750 05062009 011 ROCK FILTER DAMS (REMOVE) LF 6.000 530.000 0.000 277.00 1,662.00

2765 05062026 011 FRNT END LOADER WORK (ERSN & SEDM CONT) HR 79.800 10.000 0.000 4.00 319.20

2770 05062030 011 CONSTRUCTION PERIMETER FENCE LF 1.000 642.000 0.000 509.00 509.00

2775 05062034 011 TEMPORARY SEDIMENT CONTROL FENCE LF 1.850 1,675.000 0.000 4,015.00 7,427.75

2780 05062044 011 ROCK FILTER DAMS (INSTALL)(TY 5) LF 23.000 530.000 0.000 277.00 6,371.00

2785 05082001 000 CONSTRUCTING DETOURS STA 9,285.000 28.000 0.000 29.00 269,265.00

2790 05082003 000 CONSTRUCTING DETOURS EA 18,435.000 6.000 -3.000 3.00 55,305.00

2795 05122001 002 PORT CTB (FUR & INST)(SAFETY SH)(TY 1) LF 5.000 2,750.000 0.000 2,970.00 14,850.00

2797 05122008 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 29.300 0.000 1,280.000 1,540.00 45,122.00

CO#5 - Replace with Low Profile PCTB

2798 05122009 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 32.380 0.000 180.000 200.00 6,476.00

CO#5 - Replace CCA's with PCTB (Low Profile)(Ty 2)

2805 05122037 002 PORT CTB (REMOVE)(SAFETY SH)(TY 1) LF 5.000 2,750.000 -630.000 2,790.00 13,950.00

2808 05122045 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 9.710 0.000 40.000 40.00 388.40

CO#5 - Replace CCA's with PCTB (Low Profile)(Ty 2)

2810 05292040 000 CONC CURB (TY II)(MOD) LF 8.080 11,538.000 0.000 9,821.93 79,361.19

2815 05292094 000 CONC CURB (TY F3) LF 80.840 75.000 0.000 75.00 6,063.00

2821 05302010 DRIVEWAYS (CONC) SY 62.250 0.000 1,595.850 1,595.85 99,341.66

Adjust Price for Major Item of Work per Article 4.2

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 25ESTIMATE 0045

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2825 05302011 000 DRIVEWAYS (ACP) SY 30.660 315.000 0.000 383.67 11,763.32

2830 05312011 000 CURB RAMPS (TY 8) EA 1,024.020 10.000 0.000 7.00 7,168.14

2835 05312015 000 CONC SIDEWALKS (4") SY 38.800 3,447.000 0.000 2,456.53 95,313.36

2840 05312017 000 CURB RAMPS (TY 21) EA 1,616.870 3.000 0.000 1.00 1,616.87

2845 05452001 000 CRASH CUSH ATTEN (INSTL) EA 10,394.000 2.000 0.000 2.00 20,788.00

2850 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 900.000 9.000 -1.000 6.00 5,400.00

2855 05562006 000 PIPE UNDERDRAINS (TY 6) (6") LF 14.000 2,014.000 0.000 2,014.00 28,196.00

2857 06362001 ALUMINUM SIGNS (TY A) SF 47.000 0.000 56.000 56.00 2,632.00

CO#14 - Quantity for Vertical Clearance Signs

2860 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 359.000 15.000 0.000 18.00 6,462.00

2865 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 430.500 2.000 4.000 4.00 1,722.00

2870 06442042 000 IN SM RD SN SUP&AM TYS80(2)SA(P) EA 1,087.500 1.000 0.000 1.00 1,087.50

2875 06442060 000 REMOVE SM RD SN SUP & AM EA 65.000 11.000 0.000 11.00 715.00

2880 06582267 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF EA 59.000 14.000 0.000 12.00 708.00

2885 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 37.500 35.000 0.000 30.00 1,125.00

2890 06582328 000 REMOVE DELIN & OBJECT MARKERS ASSMS EA 15.000 16.000 0.000 16.00 240.00

2895 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.280 8,170.000 0.000 9,809.00 2,746.52

2900 06622023 000 WK ZN PAV MRK NON-REMOV (W) (RR XING) EA 535.000 2.000 0.000 2.00 1,070.00

2905 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.280 8,400.000 0.000 12,745.00 3,568.60

2910 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.410 5,650.000 3,140.000 21,205.00 8,694.05

2915 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.410 5,600.000 3,520.000 24,406.00 10,006.46

2925 06622115 000 WK ZN PAV MRK SHT TERM (TAB) TY Y-2 EA 1.490 828.000 0.000 140.00 208.60

2935 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.300 737.000 0.000 729.00 3,863.70

2940 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 75.000 3.000 0.000 3.00 225.00

2945 06662057 000 REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) EA 55.000 10.000 0.000 10.00 550.00

2950 06662063 000 REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) EA 190.000 10.000 0.000 10.00 1,900.00

2955 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 95.000 3.000 0.000 3.00 285.00

2960 06662132 000 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 5.100 64.000 0.000 63.00 321.30

2965 06662143 000 REF PAV MRK TY II (W) 4" (DOT) LF 0.360 176.000 0.000 340.00 122.40

2970 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 1.500 737.000 0.000 729.00 1,093.50

2975 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 40.000 3.000 0.000 3.00 120.00

2980 06662161 000 REF PAV MRK TY II (W) (BIKE ARROW) EA 35.000 10.000 0.000 10.00 350.00

2985 06662163 000 REF PAV MRK TY II (W) (BIKE SYMBOL) EA 30.000 10.000 0.000 10.00 300.00

2990 06662173 000 REF PAV MRK TY II (W) (WORD) EA 50.000 3.000 0.000 3.00 150.00

2995 06662185 000 REF PAV MRK TY II (Y) 24" (SLD) LF 1.500 64.000 0.000 63.00 94.50

3000 06722012 034 REFL PAV MRKR TY I-C EA 3.300 71.000 0.000 71.00 234.30

3005 06722015 034 REFL PAV MRKR TY II-A-A EA 3.300 114.000 0.000 270.00 891.00

3010 32242008 000 D-GR HMA(QCQA) TY-B PG64-22 TON 58.830 10,819.000 490.400 11,309.40 665,332.01

3015 32242010 000 D-GR HMA(QCQA) TY-B PG70-22 TON 61.980 7,683.000 0.000 9,515.14 589,748.39

3020 32242030 000 D-GR HMA(QCQA) TY-C SAC-B PG76-22 TON 65.130 4,201.000 0.000 3,726.55 242,710.20

3025 82512003 005 RE PM W/RET REQ TY I(W)4"(BRK)(100MIL) LF 0.490 1,420.000 0.000 1,080.00 529.20

3030 82512006 005 RE PM W/RET REQ TY I(W)4"(SLD)(100MIL) LF 0.440 14,293.000 0.000 14,293.00 6,288.92

3035 82512018 005 RE PM W/RET REQ TY I(Y)4"(SLD)(100MIL) LF 0.440 13,775.000 0.000 13,775.00 6,061.00

3040 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.160 1,420.000 0.000 1,080.00 172.80

3045 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.130 14,293.000 0.000 14,293.00 1,858.09

3050 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.130 13,775.000 0.000 13,775.00 1,790.75

Category Subtotal $5,930,292.81

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 25ESTIMATE 0045

002 BRIDGE 1577+16 to 1584+34 (RT)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3105 04162004 001 DRILL SHAFT (36 IN) LF 95.820 1,659.000 0.000 1,659.00 158,965.38

3110 04202003 002 CL C CONC (ABUT) CY 700.000 47.500 0.000 47.50 33,250.00

3115 04202004 002 CL C CONC (BENT) CY 600.000 283.900 0.000 283.90 170,340.00

3120 04202033 002 CL S CONC (APPR SLAB) CY 350.000 76.600 0.000 76.28 26,698.00

3126 04202034 CL S CONC (BRIDGE SDWLK) CY 420.000 0.000 99.330 99.33 41,718.60

Adjust Price for Major Item of Work per Article 4.2

3130 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 300.000 177.200 0.000 139.50 41,850.00

3135 04222001 000 REINF CONC SLAB SF 12.000 34,877.300 0.000 34,877.30 418,527.60

3140 04252068 001 PRESTR CONC GIRDER (TX54) LF 110.000 6,001.560 0.000 6,001.56 660,171.60

3145 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 7.250 292.000 443.690 735.69 5,333.76

3150 04502064 001 RAIL (TY C221) LF 56.000 717.590 0.000 717.59 40,185.04

3155 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 80.000 135.970 0.000 199.76 15,980.80

3159 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 1.000 0.000 530.250 530.25 530.25

Re-mobilize for Drilling Drilled Shafts at Bent No. 5

3161 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 1.000 0.000 2,322.690 2,322.69 2,322.69

For Backfilling of Utility Conflict @ Bent No. 5

3162 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 48.150 0.000 125.000 125.00 6,018.75

CO#12 - Add New Bid Item to Contract

Category Subtotal $1,621,892.47

003 BRIDGE 1577+16 to 1584+34 (LT)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3210 04162004 001 DRILL SHAFT (36 IN) LF 95.820 1,762.000 0.000 1,762.00 168,834.84

3215 04202003 002 CL C CONC (ABUT) CY 700.000 47.200 0.000 47.20 33,040.00

3220 04202004 002 CL C CONC (BENT) CY 600.000 282.300 0.000 282.30 169,380.00

3225 04202033 002 CL S CONC (APPR SLAB) CY 350.000 76.600 0.000 76.28 26,698.00

3231 04202034 CL S CONC (BRIDGE SDWLK) CY 420.000 0.000 100.050 100.05 42,021.00

Adjust Price for Major Item of Work per Article 4.2

3235 04202049 002 CL S CONC (BRIDGE MEDIAN) CY 300.000 177.200 0.000 141.25 42,375.00

3240 04222001 000 REINF CONC SLAB SF 12.000 34,973.700 0.000 34,973.70 419,684.40

3245 04252068 001 PRESTR CONC GIRDER (TX54) LF 110.000 6,319.140 0.000 6,319.14 695,105.40

3250 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 7.250 292.000 443.710 735.71 5,333.90

3255 04502064 001 RAIL (TY C221) LF 56.000 717.590 0.000 717.59 40,185.04

3260 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 80.000 135.980 0.000 199.76 15,980.80

3272 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1.000 0.000 2,496.710 2,496.71 2,496.71

For Structure @ STA 1577+16 to STA 1584+34

3273 05502020 CHAIN LINK FENCE (INSTALL) (8') LF 48.150 0.000 125.000 125.00 6,018.75

CO#12 - Add New Bid Item to Contract

Category Subtotal $1,667,153.84

172802037STP 2012(694)PROJECT CONTROL

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 25ESTIMATE 0045

001CATEGORY DESCRIPTION ROADWAY

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0125 01692001 002 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.850 20,113.000 -13,100.000 0.000 0.00

0130 03162717 016 AGGR (TIER I) CY 69.730 531.000 -531.000 0.000 0.00

0150 04032001 000 TEMPORARY SPL SHORING SF 25.000 90.000 0.000 0.000 0.00

0200 04622073 015 CONC BOX CULV (10 FT X 2 FT) LF 256.800 62.000 0.000 0.000 0.00

0315 05062030 011 CONSTRUCTION PERIMETER FENCE LF 1.000 876.000 0.000 0.000 0.00

0340 05122001 002 PORT CTB (FUR & INST)(SAFETY SH)(TY 1) LF 5.000 9,360.000 -2,850.000 0.000 0.00

0342 05122008 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 29.300 0.000 2,480.000 0.000 0.00

CO#5 - Replace with Low Profile PCTB

0345 05122019 002 PORT CTB (MOVE)(SAFETY SH)(TY 1) LF 5.000 2,880.000 -1,740.000 0.000 0.00

0347 05122026 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 7.340 0.000 0.000 0.000 0.00

CO#5 - Replace with Low Profile PCTB

0348 05122027 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 8.620 0.000 0.000 0.000 0.00

CO#5 - Replace CCA's with PCTB (Low Profile)(Ty 2)'s

0350 05122037 002 PORT CTB (REMOVE)(SAFETY SH)(TY 1) LF 5.000 9,360.000 -4,590.000 0.000 0.00

0370 05302010 000 DRIVEWAYS (CONC) SY 59.290 3,234.000 -3,234.000 0.000 0.00

0405 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 900.000 7.000 -3.000 0.000 0.00

0465 06582318 000 INSTL OM ASSM (OM-2Z)(FLX)SRF EA 61.000 5.000 0.000 0.000 0.00

0475 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.360 1,350.000 0.000 0.000 0.00

0650 06662185 000 REF PAV MRK TY II (Y) 24" (SLD) LF 1.500 162.000 0.000 0.000 0.00

0761 96012001 MATERIAL ON HAND DOL 1.000 1.000 0.000 0.000 0.00

0762 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00

0763 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 1,000.000 0.000 0.000 0.00

0768 05852013 RIDE BONUS/PENALTY (SS 3224) DOL 1.000 10,000.000 0.000 0.000 0.00

BONUS

0.00Category Subtotal

003CATEGORY DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1200 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL 1.000 1,500.000 0.000 0.000 0.00

Compost Testing in accordance with 161.5

0.00Category Subtotal

172802049STP 2012(695)RGSPROJECT CONTROL

001CATEGORY DESCRIPTION ROADWAY

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1295 01692001 002 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.850 19,250.000 -12,600.000 0.000 0.00

1300 03162717 016 AGGR (TIER I) CY 69.730 188.000 -188.000 0.000 0.00

1545 05122019 002 PORT CTB (MOVE)(SAFETY SH)(TY 1) LF 5.000 900.000 0.000 0.000 0.00

1560 05302010 000 DRIVEWAYS (CONC) SY 59.290 717.000 -717.000 0.000 0.00

1580 05312017 000 CURB RAMPS (TY 21) EA 1,616.870 3.000 0.000 0.000 0.00

1680 06622030 000 WK ZN PAV MRK NON-REMOV (Y) 4" (BRK) LF 0.360 200.000 0.000 0.000 0.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 25ESTIMATE 0045

1705 06622113 000 WK ZN PAV MRK SHT TERM (TAB) TY W EA 1.490 596.000 0.000 0.000 0.00

1845 82512015 005 RE PM W/RET REQ TY I(Y)4"(BRK)(100MIL) LF 0.490 200.000 0.000 0.000 0.00

1865 82512029 005 RE PM W/RET REQ TY II (Y) 4" (BRK) LF 0.160 200.000 0.000 0.000 0.00

1871 32242078 PRODUCTION BONUS/PENALTY DOL 1.000 40,000.000 0.000 0.000 0.00

BONUS

1872 32242078 PRODUCTION BONUS/PENALTY DOL -1.000 4,000.000 0.000 0.000 0.00

PENALTY

1873 32242079 PLACEMENT BONUS/PENALTY DOL 1.000 20,000.000 0.000 0.000 0.00

BONUS

1874 32242079 PLACEMENT BONUS/PENALTY DOL -1.000 12,000.000 0.000 0.000 0.00

PENALTY

1875 05852013 RIDE BONUS/PENALTY (SS 3224) DOL 1.000 10,000.000 0.000 0.000 0.00

BONUS

1876 05852013 RIDE BONUS/PENALTY (SS 3224) DOL -1.000 5,000.000 0.000 0.000 0.00

PENALTY

0.00Category Subtotal

002CATEGORY DESCRIPTION BRIDGE 1529+44 to 1533+19 (RT)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1945 04202034 002 CL S CONC (BRIDGE SDWLK) CY 400.000 73.200 -73.200 0.000 0.00

1976 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

1977 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,500.000 0.000 0.000 0.00

0.00Category Subtotal

003CATEGORY DESCRIPTION BRIDGE 1529+44 to 1533+19 (LT)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2050 04202034 002 CL S CONC (BRIDGE SDWLK) CY 400.000 73.200 -73.200 0.000 0.00

2081 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

2082 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,500.000 0.000 0.000 0.00

0.00Category Subtotal

172802050STP 2012(695)RGSPROJECT CONTROL

001CATEGORY DESCRIPTION ROADWAY

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2550 01692001 002 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.850 39,910.000 -26,000.000 0.000 0.00

2555 03162717 016 AGGR (TIER I) CY 69.730 317.000 -317.000 0.000 0.00

2720 04812002 000 PVC PIPE (SDR-35)(6 IN) LF 17.040 10.000 0.000 0.000 0.00

2740 04962051 000 REMOV STR (DRIVEWAY CULVERT) EA 781.700 3.000 0.000 0.000 0.00

2755 05062016 011 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 10.500 156.000 0.000 0.000 0.00

2760 05062019 011 CONSTRUCTION EXITS (REMOVE) SY 5.000 156.000 0.000 0.000 0.00

2800 05122019 002 PORT CTB (MOVE)(SAFETY SH)(TY 1) LF 5.000 1,560.000 -630.000 0.000 0.00

2820 05302010 000 DRIVEWAYS (CONC) SY 59.290 4,125.000 -4,125.000 0.000 0.00

2920 06622113 000 WK ZN PAV MRK SHT TERM (TAB) TY W EA 1.490 426.000 0.000 0.000 0.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 25ESTIMATE 0045

2930 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 0.730 176.000 0.000 0.000 0.00

3051 32242078 PRODUCTION BONUS/PENALTY DOL 1.000 40,000.000 0.000 0.000 0.00

BONUS

3052 32242078 PRODUCTION BONUS/PENALTY DOL -1.000 4,000.000 0.000 0.000 0.00

PENALTY

3053 32242079 PLACEMENT BONUS/PENALTY DOL 1.000 20,000.000 0.000 0.000 0.00

BONUS

3054 32242079 PLACEMENT BONUS/PENALTY DOL -1.000 12,000.000 0.000 0.000 0.00

PENALTY

3055 05852013 RIDE BONUS/PENALTY (SS 3224) DOL 1.000 10,000.000 0.000 0.000 0.00

BONUS

3056 05852013 RIDE BONUS/PENALTY (SS 3224) DOL -1.000 5,000.000 0.000 0.000 0.00

PENALTY

0.00Category Subtotal

002CATEGORY DESCRIPTION BRIDGE 1577+16 to 1584+34 (RT)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3125 04202034 002 CL S CONC (BRIDGE SDWLK) CY 400.000 140.000 -140.000 0.000 0.00

3156 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3157 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,500.000 0.000 0.000 0.00

0.00Category Subtotal

003CATEGORY DESCRIPTION BRIDGE 1577+16 to 1584+34 (LT)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3230 04202034 002 CL S CONC (BRIDGE SDWLK) CY 400.000 140.000 -140.000 0.000 0.00

3261 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

3262 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,500.000 0.000 0.000 0.00

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $23,666,985.68

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 25ESTIMATE 0045

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002002 002 STA 1,170.000PREPARING ROW 108.160 126,547.20 108.16

01042009 000 SY 9.000REMOVING CONC (RIPRAP) 248.770 2,238.93 108.00

01042011 000 SY 10.000REMOVING CONC (MEDIANS) 627.110 6,271.10 548.00

01042015 000 SY 8.000REMOVING CONC (SIDEWALKS) 718.550 5,748.40 648.00

01042017 000 SY 10.000REMOVING CONC (DRIVEWAYS) 2,588.560 25,885.60 1,394.00

01042021 000 LF 1.250REMOVING CONC (CURB) 1,166.000 1,457.50 1,307.00

01062002 000 SY 2.460OBLITERATING ABANDONED ROAD 16,869.000 41,497.74 16,869.00

01102001 000 CY 10.170EXCAVATION (ROADWAY) 37,537.000 381,751.29 38,058.00

01322003 000 CY 10.420EMBANKMENT (FINAL)(ORD COMP)(TY B) 129,568.000 1,350,098.54 127,895.00

01612002 006 SY 0.800COMPOST MANUF TOPSOIL (BOS) (4") 67,164.180 53,731.35 80,929.00

01622002 000 SY 2.750BLOCK SODDING 76,710.540 210,953.99 80,929.00

01642051 002 SY 0.050DRILL SEED (TEMP)(WARM OR COOL) 27,420.280 1,371.01 79,273.00

01682001 000 MG 16.560VEGETATIVE WATERING 1,114.000 18,447.84 1,294.71

02472102 CY 42.720FL BS (RDWY DEL) (TY A GR 2) (IN VEH) 806.850 34,468.63 0.00

03162223 CY 56.000AGGR(TY-PB GR-4 SAC-B) 1,101.000 61,656.00 0.00

03162705 016 GAL 4.560ASPH (TIER I) 29,300.000 133,608.00 34,184.00

04002005 000 CY 103.090CEM STABIL BKFL 271.702 28,009.77 366.00

04002006 000 SY 69.700CUT & RESTORING PAV 1,236.000 86,149.20 948.00

04022001 000 LF 8.160TRENCH EXCAVATION PROTECTION 909.000 7,417.44 12.00

04032001 000 SF 25.000TEMPORARY SPL SHORING 2,443.000 61,075.00 30.00

04032005 SF 32.720TEMPORARY SPL SHORING (CANT) 2,427.000 79,411.44 0.00

04162004 001 LF 95.820DRILL SHAFT (36 IN) 4,961.000 475,363.03 4,961.00

04162056 001 LF 160.000DRILL SHAFT (TRF SIG POLE)(36 IN)(ROCK) 132.000 21,120.00 132.00

04202003 002 CY 700.000CL C CONC (ABUT) 191.100 133,770.00 191.10

04202004 002 CY 600.000CL C CONC (BENT) 760.600 456,360.00 760.60

04202013 002 CY 350.000CL C CONC (MISC) 242.140 84,749.00 140.00

04202033 002 CY 350.000CL S CONC (APPR SLAB) 370.730 129,755.50 312.60

04202034 002 CY 400.000CL S CONC (BRIDGE SDWLK) 0.000 0.00 0.00

04202034 CY 420.000CL S CONC (BRIDGE SDWLK) 300.470 126,197.40 0.00

Adjust Price for Major Item of Work per Article 4.2

04202049 002 CY 300.000CL S CONC (BRIDGE MEDIAN) 422.320 126,696.00 539.60

04222001 000 SF 12.000REINF CONC SLAB 106,350.100 1,276,201.20 106,350.10

04232001 000 SF 25.000RETAINING WALL (MSE) 66,256.000 1,656,400.00 66,256.00

04232005 000 SF 9.500RETAINING WALL (TEMP WALL) 31,946.000 303,487.00 31,946.00

04232007 000 SF 60.000RETAINING WALL (SPREAD FOOTING) 5,738.660 344,319.60 6,070.00

04252068 001 LF 110.000PRESTR CONC GIRDER (TX54) 19,416.450 2,135,809.50 19,416.45

04322001 000 CY 366.490RIPRAP (CONC)(4 IN) 619.600 227,077.21 799.00

04422048 016 LB 7.250STRUCTURAL STEEL(MISC NON-BRIDGE) 2,207.860 16,007.00 1,294.00

04502064 001 LF 56.000RAIL (TY C221) 5,991.180 335,506.08 5,991.18

04502076 001 LF 97.230RAIL (HANDRAIL)(TY E) 1,752.830 170,427.66 1,760.00

04542001 000 LF 80.000SEALED EXPANSION JOINT (4 IN)(SEJ-A) 594.040 47,523.20 405.55

04592008 000 SY 93.870GABION MATTRESSES (PVC)(18 IN) 139.990 13,140.86 274.00

04592009 000 SY 37.550GABION MATTRESSES (GALV)(6 IN) 7,965.230 299,094.39 7,061.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 25ESTIMATE 0045

04602003 000 LF 30.320CMP (GAL STL 18 IN) 124.000 3,759.68 124.00

04602004 000 LF 30.680CMP (GAL STL 24 IN) 110.000 3,374.80 110.00

04602014 000 LF 24.990CMP AR (GAL STL DES 2) 1,262.000 31,537.38 1,410.00

04602015 000 LF 30.970CMP AR (GAL STL DES 3) 1,008.000 31,217.76 1,008.00

04602016 000 LF 33.090CMP AR (GAL STL DES 4) 696.000 23,030.64 786.00

04622001 015 LF 89.920CONC BOX CULV (3 FT X 2 FT) 5,087.650 457,481.49 5,198.00

04622002 015 LF 93.180CONC BOX CULV (3 FT X 3 FT) 655.000 61,032.90 673.00

04622003 015 LF 89.120CONC BOX CULV (4 FT X 2 FT) 435.000 38,767.20 710.00

04622006 015 LF 108.710CONC BOX CULV (5 FT X 2 FT) 782.000 85,011.22 623.00

04622007 015 LF 141.420CONC BOX CULV (5 FT X 3 FT) 742.000 104,933.64 728.00

04642003 006 LF 31.410RC PIPE (CL III)(18 IN) 9,560.600 300,298.46 9,102.00

04642005 006 LF 41.540RC PIPE (CL III)(24 IN) 1,557.480 64,697.72 1,579.00

04642007 006 LF 49.070RC PIPE (CL III)(30 IN) 32.000 1,570.24 32.00

04652080 001 EA 2,866.020INLET (COMPL)(DROP)(TY 3) 1.000 2,866.02 1.00

04652092 001 EA 2,443.980MANH (COMPL)(TY 1) 10.000 24,439.80 13.00

04652143 001 EA 5,621.550INLET (COMPL)(TRAFFIC)(TY X-1) 1.000 5,621.55 1.00

04652188 001 EA 4,436.620INLET (COMPL)(DROP)(TY Y-1) 1.000 4,436.62 1.00

04652289 EA 9,219.600MANH (COMPL)(TY 3) 4.000 36,878.40 0.00

04652405 001 EA 4,757.110INLET (COMPL)(CURB)(TY C) 74.000 352,026.19 74.00

04652486 001 EA 6,259.860INLET (COMPL)(TRAFFIC)(TY W-1) 1.000 6,259.86 1.00

04652525 001 EA 1,582.930INLET (COMPL) (TRENCH DRAIN) 4.000 6,331.72 4.00

04662005 000 EA 2,570.930WINGWALL (SW-0)(HW=3 FT) 1.000 2,570.93 5.00

04662019 000 EA 2,850.970WINGWALL (FW-0)(HW=3 FT) 4.000 11,403.88 2.00

04662020 000 EA 4,025.310WINGWALL (FW-0)(HW=4 FT) 2.000 8,050.62 3.00

04662175 000 EA 1,028.170HEADWALL (CH-FW-A-45)(DES= 2) 2.000 2,056.34 2.00

04672154 000 EA 3,193.830SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(C) 4.000 12,775.32 4.00

04672173 000 EA 5,243.300SET (TY I)(S= 3 FT)(HW= 4 FT)(6:1)(P) 2.000 10,486.60 2.00

04672177 000 EA 5,515.480SET (TY I)(S= 4 FT)(HW= 3 FT)(6:1)(P) 1.000 5,515.48 2.00

04672222 000 EA 976.470SET (TY II)(18 IN)(RCP)(4:1)(C) 7.000 6,835.29 1.00

04672224 000 EA 1,110.260SET (TY II)(24 IN)(RCP)(4:1)(C) 2.000 2,220.52 2.00

04672236 000 EA 1,488.720SET (TY II)(24 IN)(RCP)(6:1)(C) 2.000 2,977.44 2.00

04672273 000 EA 1,002.170SET (TY II)(18 IN)(CMP)(6:1)(C) 2.000 2,004.34 2.00

04672275 000 EA 1,358.820SET (TY II)(24 IN)(CMP)(6:1)(C) 4.000 5,435.28 4.00

04672286 000 EA 1,102.640SET (TY II)(18 IN)(RCP)(6:1)(P) 2.000 2,205.28 2.00

04672316 000 EA 914.730SET (TY II)(DES 3)(CMP)(3:1)(C) 1.000 914.73 1.00

04672323 000 EA 1,084.880SET (TY II)(DES 3)(CMP)(4:1)(C) 1.000 1,084.88 1.00

04672329 000 EA 1,047.910SET (TY II)(DES 2)(CMP)(6:1)(C) 9.000 9,431.19 9.00

04672331 000 EA 2,468.560SET (TY II)(DES 4)(CMP)(6:1)(C) 4.000 9,874.24 4.00

04672336 000 EA 1,348.450SET (TY II)(DES 2)(CMP)(6:1)(P) 9.000 12,136.05 9.00

04672337 000 EA 1,427.730SET (TY II)(DES 3)(CMP)(6:1)(P) 14.000 19,988.22 6.00

04672338 000 EA 2,734.290SET (TY II)(DES 4)(CMP)(6:1)(P) 8.000 21,874.32 8.00

04812002 000 LF 17.040PVC PIPE (SDR-35)(6 IN) 51.000 869.04 51.00

04812027 000 LF 11.930PVC PIPE (SCH 80)(4 IN) 91.000 1,085.63 91.00

04962001 000 EA 3,126.790REMOV STR (BOX CULVERT) 2.000 6,253.58 2.00

04962016 000 EA 781.700REMOV STR (PIPE) 7.000 5,471.90 6.00

04962042 000 EA 521.130REMOV STR (SMALL) 3.000 1,563.39 3.00

05002001 005 LS 1,866,160.510MOBILIZATION 1.000 1,866,160.49 1.00

05022001 033 MO 2,323.770BARRICADES, SIGNS AND TRAFFIC HANDLING 31.000 72,036.87 28.00

05062009 011 LF 6.000ROCK FILTER DAMS (REMOVE) 1,155.000 6,930.00 1,508.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 25ESTIMATE 0045

05062016 011 SY 10.500CONSTRUCTION EXITS (INSTALL) (TY 1) 610.670 6,412.04 312.00

05062019 011 SY 5.000CONSTRUCTION EXITS (REMOVE) 610.670 3,053.35 312.00

05062026 011 HR 79.800FRNT END LOADER WORK (ERSN & SEDM CONT) 31.000 2,473.80 40.00

05062030 011 LF 1.000CONSTRUCTION PERIMETER FENCE 766.000 766.00 1,234.00

05062034 011 LF 1.850TEMPORARY SEDIMENT CONTROL FENCE 9,940.000 18,389.00 4,490.00

05062044 011 LF 23.000ROCK FILTER DAMS (INSTALL)(TY 5) 1,155.000 26,565.00 1,508.00

05082001 000 STA 9,285.000CONSTRUCTING DETOURS 70.480 654,406.80 68.00

05082002 000 SY 4.490CONSTRUCTING DETOURS 10,877.440 48,839.71 10,433.00

05082003 000 EA 18,435.000CONSTRUCTING DETOURS 3.000 55,305.00 6.00

05122001 002 LF 5.000PORT CTB (FUR & INST)(SAFETY SH)(TY 1) 6,090.000 30,450.00 6,410.00

05122008 LF 29.300PORT CTB (FUR & INST)(LOW PROF)(TY 1) 1,540.000 45,122.00 0.00

05122009 LF 32.380PORT CTB (FUR & INST)(LOW PROF)(TY 2) 200.000 6,476.00 0.00

05122037 002 LF 5.000PORT CTB (REMOVE)(SAFETY SH)(TY 1) 6,090.000 30,450.00 6,410.00

05122044 LF 7.120PORT CTB (REMOVE)(LOW PROF)(TY 1) 1,540.000 10,964.80 0.00

05122045 LF 9.710PORT CTB (REMOVE)(LOW PROF)(TY 2) 200.000 1,942.00 0.00

05292040 000 LF 8.080CONC CURB (TY II)(MOD) 36,396.000 294,079.68 39,587.00

05292061 000 LF 28.030CONC CURB (TY C1) 510.000 14,295.30 442.00

05292094 000 LF 80.840CONC CURB (TY F3) 1,773.370 143,359.23 1,760.00

05302010 000 SY 59.290DRIVEWAYS (CONC) 0.000 -0.01 0.00

05302010 SY 62.250DRIVEWAYS (CONC) 5,460.930 339,942.90 0.00

Adjust Price for Major Item of Work per Article 4.2

05302011 000 SY 30.660DRIVEWAYS (ACP) 1,333.070 40,871.93 1,075.00

05312011 000 EA 1,024.020CURB RAMPS (TY 8) 19.000 19,456.38 24.00

05312014 000 EA 2,694.780CURB RAMPS (TY 22) 2.000 5,389.56 1.00

05312015 000 SY 38.800CONC SIDEWALKS (4") 9,146.370 354,879.13 11,640.00

05312017 000 EA 1,616.870CURB RAMPS (TY 21) 2.000 3,233.74 7.00

05312041 000 EA 1,056.350CURB RAMPS (TY 10) 6.000 6,338.10 6.00

05452001 000 EA 10,394.000CRASH CUSH ATTEN (INSTL) 4.000 41,576.00 4.00

05452049 000 EA 5,700.000CRASH CUSH ATTEN (INSTL)(WORK ZONE) 17.000 96,900.00 21.00

05452050 000 EA 900.000CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) 7.000 6,300.00 14.00

05452051 000 EA 420.010CRASH CUSH ATTEN (REMOVE)(WORK ZONE) 8.000 3,360.08 22.00

05502020 LF 48.150CHAIN LINK FENCE (INSTALL) (8') 500.000 24,075.00 0.00

05562006 000 LF 14.000PIPE UNDERDRAINS (TY 6) (6") 4,253.000 59,542.00 4,253.00

05602008 EA 598.500MAILBOX INSTALL-M (TWW-POST)TY 4 FND-TB 2.000 1,197.00 0.00

CO# 9

05602015 EA 178.500MAILBOX INSTALL-S(TWW-POST)TY 4 FND-TB 7.000 1,249.50 0.00

CO#9

05852013 DOL -1.000RIDE BONUS/PENALTY (SS 3224) 27,295.000 -27,295.00 5,000.00

PENALTY

06182086 000 LF 13.000CONDT (PVC)(SCHD 80)(2")(TRENCH)(ROCK) 408.000 5,304.00 164.00

06182087 LF 32.030CONDT (PVC)(SCHD 80)(2")(BORE) (ROCK) 718.000 22,997.54 0.00

06182088 000 LF 25.000CONDT (PVC)(SCHD 80)(3")(TRENCH)(ROCK) 72.000 1,800.00 60.00

06182089 LF 34.650CONDT (PVC)(SCHD 80)(3")(BORE) (ROCK) 950.000 32,917.50 0.00

06202009 001 LF 1.200ELEC CONDR (NO. 6) BARE 1,541.000 1,849.20 1,541.00

06202010 001 LF 1.250ELEC CONDR (NO. 6) INSULATED 173.000 216.25 173.00

06212004 000 LF 1.700TRAY CABLE (4 CONDR) (12 AWG) 1,070.000 1,819.00 927.00

06242013 014 EA 810.000GROUND BOX TY D (162922) 9.000 7,290.00 3.00

06282295 003 EA 3,300.000ELC SRV TY D 120/240 070 (NS)AL(E)TP(O) 2.000 6,600.00 2.00

06362001 014 SF 47.000ALUMINUM SIGNS (TY A) 135.750 6,380.25 6.75

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 25ESTIMATE 0045

06442001 000 EA 359.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 48.000 17,232.00 40.00

06442004 000 EA 430.500IN SM RD SN SUP&AM TY10BWG(1)SA(T) 15.000 6,457.50 11.00

06442006 000 EA 590.250IN SM RD SN SUP&AM TY10BWG(1)SA(U) 5.000 2,951.25 5.00

06442025 000 EA 486.100IN SM RD SN SUP&AM TYS80(1)SA(T) 6.000 2,916.60 6.00

06442027 000 EA 676.500IN SM RD SN SUP&AM TYS80(1)SA(U) 1.000 676.50 1.00

06442028 000 EA 671.100IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) 1.000 671.10 1.00

06442042 000 EA 1,087.500IN SM RD SN SUP&AM TYS80(2)SA(P) 2.000 2,175.00 2.00

06442058 000 EA 420.000RELOCATE SM RD SN SUP & AM TY S80 2.000 840.00 3.00

06442060 000 EA 65.000REMOVE SM RD SN SUP & AM 68.000 4,420.00 70.00

06442085 000 EA 50.000RELOCATE SM RD SN SUP & AM (SIGN ONLY) 1.000 50.00 1.00

06442090 000 EA 50.000SM RD SGN SUP&AM TY A(INST SIGN ONLY) 1.000 50.00 1.00

06582267 000 EA 59.000INSTL DEL ASSM (D-SY)SZ 1(FLX)SRF 42.000 2,478.00 66.00

06582316 000 EA 37.500INSTL OM ASSM (OM-2Z)(FLX)GND 75.000 2,812.50 69.00

06582328 000 EA 15.000REMOVE DELIN & OBJECT MARKERS ASSMS 72.000 1,080.00 72.00

06622001 000 LF 0.360WK ZN PAV MRK NON-REMOV (W) 4" (BRK) 370.000 133.20 1,055.00

06622002 000 LF 0.840WK ZN PAV MRK NON-REMOV (W) 4" (DOT) 82.000 68.88 44.00

06622004 000 LF 0.280WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 49,475.000 13,853.00 35,401.00

06622012 000 LF 0.560WK ZN PAV MRK NON-REMOV (W) 8" (SLD) 913.000 511.28 2,580.00

06622016 000 LF 12.000WK ZN PAV MRK NON-REMOV (W) 24" (SLD) 662.000 7,944.00 42.00

06622017 000 EA 180.000WK ZN PAV MRK NON-REMOV (W) (ARROW) 19.000 3,420.00 15.00

06622018 000 EA 290.000WK ZN PAV MRK NON-REMOV (W) (DBL ARROW) 4.000 1,160.00 3.00

06622023 000 EA 535.000WK ZN PAV MRK NON-REMOV (W) (RR XING) 4.000 2,140.00 4.00

06622027 000 EA 255.000WK ZN PAV MRK NON-REMOV (W) (WORD) 14.000 3,570.00 16.00

06622032 000 LF 0.280WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 55,430.000 15,520.40 37,672.00

06622064 000 LF 0.790WK ZN PAV MRK REMOV (W) 4" (BRK) 820.000 647.80 30.00

06622067 000 LF 0.410WK ZN PAV MRK REMOV (W) 4" (SLD) 44,815.000 18,374.15 29,853.00

06622075 000 LF 0.600WK ZN PAV MRK REMOV (W) 8" (SLD) 3,301.000 1,980.60 1,730.00

06622079 000 LF 7.800WK ZN PAV MRK REMOV (W) 24" (SLD) 235.000 1,833.00 86.00

06622084 000 EA 160.000WK ZN PAV MRK REMOV (W) (ARROW) 8.000 1,280.00 9.00

06622094 000 EA 235.000WK ZN PAV MRK REMOV (W) (WORD) 4.000 940.00 6.00

06622099 000 LF 0.410WK ZN PAV MRK REMOV (Y) 4" (SLD) 56,578.000 23,196.98 31,793.00

06622113 000 EA 1.490WK ZN PAV MRK SHT TERM (TAB) TY W 1,130.000 1,683.70 1,514.00

06622115 000 EA 1.490WK ZN PAV MRK SHT TERM (TAB) TY Y-2 1,624.000 2,419.76 3,034.00

06662006 000 LF 0.730REFL PAV MRK TY I (W) 4" (DOT)(100MIL) 150.000 109.50 150.00

06662036 000 LF 0.870REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 3,027.000 2,633.49 3,547.00

06662048 000 LF 5.300REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 3,339.000 17,696.70 3,580.00

06662054 000 EA 75.000REFL PAV MRK TY I (W) (ARROW) (100MIL) 21.000 1,575.00 27.00

06662057 000 EA 55.000REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) 23.000 1,265.00 23.00

06662063 000 EA 190.000REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) 23.000 4,370.00 23.00

06662093 EA 201.600REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 2.000 403.20 0.00

Add U-Turn Arrows for NB FM 306 @ Longhorn Dr.

06662096 000 EA 95.000REFL PAV MRK TY I (W) (WORD) (100MIL) 19.000 1,805.00 21.00

06662102 000 EA 42.000REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) 13.000 546.00 16.00

06662132 000 LF 5.100REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) 489.000 2,493.90 599.00

06662141 000 EA 330.000REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) 5.000 1,650.00 1.00

06662143 000 LF 0.360REF PAV MRK TY II (W) 4" (DOT) 476.000 171.36 326.00

06662153 000 LF 0.220REF PAV MRK TY II (W) 8" (SLD) 2,983.000 656.26 4,147.00

06662157 000 LF 1.500REF PAV MRK TY II (W) 24" (SLD) 3,356.000 5,034.00 3,580.00

06662160 000 EA 40.000REF PAV MRK TY II (W) (ARROW) 21.000 840.00 27.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 25ESTIMATE 0045

06662161 000 EA 35.000REF PAV MRK TY II (W) (BIKE ARROW) 23.000 805.00 23.00

06662163 000 EA 30.000REF PAV MRK TY II (W) (BIKE SYMBOL) 23.000 690.00 23.00

06662172 EA 92.400REF PAV MRK TY II (W) (UTURN ARROW) 2.000 184.80 0.00

Add U-Turn Arrows for NB FM 306 @ Longhorn Dr.

06662173 000 EA 50.000REF PAV MRK TY II (W) (WORD) 19.000 950.00 21.00

06662175 000 EA 30.000REF PAV MRK TY II (W) 36" (YLD TRI) 13.000 390.00 16.00

06662185 000 LF 1.500REF PAV MRK TY II (Y) 24" (SLD) 429.000 643.50 437.00

06662188 000 EA 90.000REF PAV MRK TY II (Y) (MED NOSE) 4.000 360.00 1.00

06722012 034 EA 3.300REFL PAV MRKR TY I-C 490.000 1,617.00 478.00

06722015 034 EA 3.300REFL PAV MRKR TY II-A-A 1,122.000 3,702.60 321.00

06772001 000 LF 1.000ELIM EXT PAV MRK & MRKS ( 4") 7,334.000 7,334.00 350.00

06772003 000 LF 2.000ELIM EXT PAV MRK & MRKS ( 8") 1,450.000 2,900.00 825.00

06772007 000 LF 4.000ELIM EXT PAV MRK & MRKS (24") 486.000 1,944.00 210.00

06772008 000 EA 50.000ELIM EXT PAV MRK & MRKS (ARROW) 8.000 400.00 2.00

06772009 000 EA 55.000ELIM EXT PAV MRK & MRKS (DBL ARROW) 2.000 110.00 5.00

06772018 000 EA 60.000ELIM EXT PAV MRK & MRKS (WORD) 5.000 300.00 2.00

06802003 000 EA 29,100.000INSTALL HWY TRF SIG (SYSTEM) 2.000 58,200.00 2.00

06822001 001 EA 73.000BACK PLATE (12 IN) (3 SEC) 16.000 1,168.00 16.00

06822003 001 EA 130.000BACK PLATE (12 IN) (5 SEC) 6.000 780.00 6.00

06822022 001 EA 240.000VEH SIG SEC (12 IN) LED (GRN ARW) 6.000 1,440.00 6.00

06822023 001 EA 250.000VEH SIG SEC (12 IN) LED (GRN) 22.000 5,500.00 20.00

06822024 001 EA 260.000VEH SIG SEC (12 IN) LED (YEL ARW) 6.000 1,560.00 6.00

06822025 001 EA 250.000VEH SIG SEC (12 IN) LED (YEL) 22.000 5,500.00 22.00

06822027 001 EA 230.000VEH SIG SEC (12 IN) LED (RED) 22.000 5,060.00 22.00

06822043 001 EA 440.000PED SIG SEC (12")(2 IND)(HOUSING ONLY) 16.000 7,040.00 16.00

06842009 000 LF 1.400TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) 4,855.000 6,797.00 3,289.00

06842012 000 LF 2.100TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 4,247.000 8,918.70 4,008.00

06842080 000 LF 0.900TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) 4,825.000 4,342.50 3,487.00

06862005 000 EA 3,100.000INS TRF SIG PL AM(S) STR (TY B) 4.000 12,400.00 4.00

06862006 000 EA 3,800.000INS TRF SIG PL AM(S) STR (TY B) LUM 4.000 15,200.00 4.00

06862039 000 EA 6,100.000INS TRF SIG PL AM(S) 1 ARM (40') 2.000 12,200.00 2.00

06872001 004 EA 1,700.000PED POLE ASSEMBLY 2.000 3,400.00 2.00

06902009 000 LF 0.200REMOVAL OF CABLES 4,650.000 930.00 4,650.00

06902024 000 EA 32.000REMOVAL OF SIGNAL HEAD ASSM 7.000 224.00 7.00

06902025 000 EA 230.000REPLACE OF SIGNAL HEAD ASSM 7.000 1,610.00 7.00

06902030 000 EA 16.000REMOVAL OF PEDESTRIAN PUSH BUTTONS 3.000 48.00 3.00

06902032 000 EA 150.000INSTALL OF PEDESTRIAN PUSH BUTTONS 3.000 450.00 3.00

06902051 000 EA 290.000REMOVAL OF SIGNAL POLE ASSM 2.000 580.00 2.00

06902063 000 EA 620.000REMOVAL OF CONCRETE FOUNDATIONS 2.000 1,240.00 2.00

06902182 000 EA 630.000MODIFY OF GROUND BOXES 2.000 1,260.00 2.00

07302119 023 CYC 3,200.000STRIP MOWING 7.000 22,400.00 9.00

07342002 000 CYC 2,400.000LITTER REMOVAL 10.000 24,000.00 9.00

20462003 000 EA 42,470.340STORM WTR TRT UNIT (8' X 11') 6.000 254,822.04 6.00

32242008 000 TON 58.830D-GR HMA(QCQA) TY-B PG64-22 44,414.090 2,612,880.94 41,247.00

32242010 000 TON 61.980D-GR HMA(QCQA) TY-B PG70-22 26,007.210 1,611,926.88 24,787.00

32242030 000 TON 65.130D-GR HMA(QCQA) TY-C SAC-B PG76-22 11,725.810 763,702.00 12,499.00

32242078 DOL -1.000PRODUCTION BONUS/PENALTY 5,960.720 -5,960.72 44,000.00

PENALTY

32242078 DOL 1.000PRODUCTION BONUS/PENALTY 20,888.160 20,888.16 44,000.00

CONTRACT ID 172802037 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 25ESTIMATE 0045

BONUS

32242079 DOL -1.000PLACEMENT BONUS/PENALTY 4,444.770 -4,444.77 32,000.00

PENALTY

32242079 DOL 1.000PLACEMENT BONUS/PENALTY 19,870.860 19,870.86 32,000.00

BONUS

60062001 000 EA 1,600.000SPREAD SPECTRUM RADIO 4.000 6,400.00 2.00

60062003 000 LF 3.550HELIAX CABLE 149.000 528.95 149.00

60062005 000 EA 440.000ANTENNA (UNI-DIRECTIONAL) 2.000 880.00 2.00

60072001 000 EA 5,100.000REMOVING TRAFFIC SIGNALS 2.000 10,200.00 2.00

62662001 017 EA 8,100.000VIVDS PROCESSOR SYSTEM 2.000 16,200.00 2.00

62662002 017 EA 1,600.000VIVDS CAMERA ASSEMBLY 12.000 19,200.00 12.00

62662003 017 EA 290.000VIVDS SET-UP SYSTEM 2.000 580.00 2.00

62662005 017 LF 1.500VIVDS COMMUNICATION CABLE (COAXIAL) 4,304.000 6,456.00 3,939.00

68342001 000 DAY 70.360PORTABLE CHANGEABLE MESSAGE SIGN 493.500 34,722.66 240.00

69822007 000 EA 880.000RELOCATE EXISTING VIVDS 2.000 1,760.00 2.00

82512003 005 LF 0.490RE PM W/RET REQ TY I(W)4"(BRK)(100MIL) 4,180.000 2,048.20 5,008.00

82512006 005 LF 0.440RE PM W/RET REQ TY I(W)4"(SLD)(100MIL) 30,992.000 13,636.48 30,992.00

82512015 005 LF 0.490RE PM W/RET REQ TY I(Y)4"(BRK)(100MIL) 420.000 205.80 380.00

82512018 005 LF 0.440RE PM W/RET REQ TY I(Y)4"(SLD)(100MIL) 32,928.000 14,488.32 32,928.00

82512025 005 LF 0.160RE PM W/RET REQ TY II (W) 4" (BRK) 4,080.000 652.80 4,992.00

82512026 005 LF 0.130RE PM W/RET REQ TY II (W) 4" (SLD) 30,992.000 4,028.96 30,992.00

82512029 005 LF 0.160RE PM W/RET REQ TY II (Y) 4" (BRK) 420.000 67.20 380.00

82512030 005 LF 0.130RE PM W/RET REQ TY II (Y) 4" (SLD) 32,928.000 4,280.64 32,928.00

82602001 000 EA 230.000LED COUNTDOWN PEDESTRIAN MODULE 16.000 3,680.00 16.00

88352001 000 EA 960.000ACCESSIBLE PEDESTRIAN SIGNAL UNITS 16.000 15,360.00 16.00

96042002 DOL 1.000CONTRACTOR FORCE ACCOUNT 2 11,425.770 11,425.77 5,000.00

Maint, Repari & ReInstall in accordance with 506.6

96042003 DOL 1.000CONTRACTOR FORCE ACCOUNT 3 1,152.310 1,152.31 3,000.00

Electrical Services Connections in accordance witn 628.5

96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 50,076.970 50,076.97 22,000.00

In accordance with 9.5

96082001 DOL 1,272.650UNIQUE CHANGE ORDER ITEM 1 36.000 45,815.40 0.00

Meets Special Specification Item 2046 Requirements

96082002 DOL 1.000UNIQUE CHANGE ORDER ITEM 2 4,125.000 4,125.00 0.00

96082002 DOL 52,654.230UNIQUE CHANGE ORDER ITEM 2 7.000 368,579.61 0.00

Meets Special Specification Item 2046 Requirements

96082003 DOL 1.000UNIQUE CHANGE ORDER ITEM 3 2,496.710 2,496.71 0.00

For Structure @ STA 1577+16 to STA 1584+34

96082004 DOL 1.000UNIQUE CHANGE ORDER ITEM 4 1,060.500 1,060.50 0.00

Re-mobilize for Drilling Drilled Shafts for Abutment #4

96082005 DOL 1.000UNIQUE CHANGE ORDER ITEM 5 2,322.690 2,322.69 0.00

For Backfilling of Utility Conflict @ Bent No. 5

96082006 DOL 1.000UNIQUE CHANGE ORDER ITEM 6 17,573.860 17,573.86 0.00

Work Consists of Adjusting TRF Signal Heads, Install Signs

96082007 DOL 1.000UNIQUE CHANGE ORDER ITEM 7 11,854.250 11,854.25 0.00

RETROFIT ADA CURB RAMPS per DOL

$23,666,985.68TOTAL ITEM EARNINGS TO DATE