8,713,885.63 contractor's estimate package 01/08/18...

36
8,713,885.63 255201033 CONTRACT ID: PROJECT: C 2552-1-33 CONTRACT: 09113201 PROJECTED AMOUNT: $61,815,558.84 CONTRACTOR: HIGHWAY: LP 375 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 052 SUNDT CONSTRUCTION, INC. Frank Guzman, P.E. EL PASO ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/08/18 09/29/2011 AWARD DATE: ESTIMATE PERIOD: 0067 07/14/2017 LETTING DATE: NOTICE TO PROCEED DATE: 10/27/2011 09/09/2011 ESTIMATE PAID: 705 25.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: FINL WORK BEGIN DATE: 02/06/2012 $70,529,444.47 CONTRACT: 06/01/2017 AWARD AMOUNT: $61,272,749.71 El Paso % COMPLETE: % TIME USED: % RETAINAGE: 0.00 97.78 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 06/11/2015 00/00/0000 100.00 $72,323.61 $70,218,768.54 $70,291,092.15 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 $72,323.61 $70,218,768.54 $70,291,092.15 $0.00 $0.00 $0.00 $72,323.61 $70,291,092.15 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $70,218,768.54 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: trinhhanh

Post on 12-Dec-2018

223 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

8,713,885.63

255201033CONTRACT ID:

PROJECT: C 2552-1-33

CONTRACT:

09113201

PROJECTED AMOUNT: $61,815,558.84

CONTRACTOR:

HIGHWAY: LP 375DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 052

SUNDT CONSTRUCTION, INC.

Frank Guzman, P.E.

EL PASO

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/08/18

09/29/2011AWARD DATE:

ESTIMATE PERIOD:

0067

07/14/2017

LETTING DATE:

NOTICE TO PROCEED DATE: 10/27/2011

09/09/2011ESTIMATE PAID:

705 25.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: FINL WORK BEGIN DATE: 02/06/2012

$70,529,444.47

CONTRACT:

06/01/2017

AWARD AMOUNT: $61,272,749.71

El Paso

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

97.78

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

06/11/2015

00/00/0000

100.00

$72,323.61 $70,218,768.54 $70,291,092.15

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

$72,323.61 $70,218,768.54 $70,291,092.15

$0.00 $0.00 $0.00

$72,323.61 $70,291,092.15

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $70,218,768.54

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: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 36ESTIMATE 0067

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$2,800.00

$0.00

ASSESSED LIQ DAMAGES:

DAYS AT

$2,800.00PER DAY

0

0

C. O. ADJUSTED DAYS:

705

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

02/06/2012

02/06/2012

696

25

721

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

1 0 1

WORK COMPL & ACC 1

07/14/2017 1 WORK COMPL & ACCEP

Page 3: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 36ESTIMATE 0067

WORK PERFORMED THIS PERIOD

C 2552-1-33 255201033PROJECT CONTROL

CATEGORY 003 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

0453 05852004 RIDE BONUS/PENALTY (ITEM 344)000 DOL 1.000 -$40,533.00-40,533.000 -40,533.00 28,000.00

0490 05002001 MOBILIZATION005 LS 2,752,725.530 $82,581.77 0.030 1.00 1.00

CATEGORY 024 DESCRIPTION LANDSCAPING & AESTHETICS

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

4081 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 $10,274.84 10,274.840 16,240.19 5,965.35

4082 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 1.000 $20,000.00 20,000.000 186,683.91 125,000.00

$72,323.61TOTAL ITEM EARNINGS THIS ESTIMATE

Page 4: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 36ESTIMATE 0067

CONTRACT LINE ITEMS

255201033PROJECT CONTROLC 2552-1-33

001 TRAFFIC CONTROLCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0070 02472044 040 FL BS (CMP IN PLC)(TY A GR 4)(FNAL POS) CY 22.990 279.000 -150.560 128.44 2,952.84

0085 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 154.710 64.000 0.000 64.00 9,901.44

0095 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 11,000.000 24.000 5.000 29.00 319,000.00

0096 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 2,366.160 0.000 5.000 5.00 11,830.80

5 month duration for Resler detour

0097 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 13,084.520 0.000 1.500 1.50 19,626.78

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr. C/O#20

0098 05022134 BARRICADES, SIGNS AND TRAFFIC CONTROL EA 11,619.840 0.000 1.000 1.00 11,619.84

Connector No. 1 Modifications, Change Order No. 21

0100 05082003 000 CONSTRUCTING DETOURS EA 30,290.470 3.000 0.000 3.00 90,871.41

0105 05122049 002 PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) LF 7.370 4,230.000 3,000.000 7,230.00 53,285.10

0106 05122049 PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) LF 8.440 0.000 3,750.000 3,750.00 31,650.00

Includes additional cost to haul from McCombs Yard

0110 05122051 002 PORT CTB (STOCKPILE)(F-SHAPE)(TY 1) LF 7.370 4,230.000 4,952.700 9,182.70 67,676.50

0120 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 1.300 170.000 930.000 1,100.00 1,430.00

0128 05452004 CRASH CUSH ATTEN (INSTL)(FASTRACC) EA 2,506.780 0.000 5.000 5.00 12,533.90

Install only (TRACC provided by TxDOT)

0129 05452006 CRASH CUSH ATTEN (REMOVE)(FASTRACC) EA 705.000 0.000 5.000 5.00 3,525.00

Remove and deliver to TxDOT

0130 05452022 000 CRASH CUSH ATTEN (INSTL)(REACT)(N) EA 10,141.090 3.000 7.000 10.00 101,410.90

0135 05452024 000 CRASH CUSH ATTEN (REMOVE)(REACT)(N) EA 742.180 3.000 -2.000 1.00 742.18

0140 06362002 014 ALUMINUM SIGNS (TY G) SF 30.660 512.000 0.000 512.00 15,697.92

0145 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.960 2,550.000 0.000 2,550.00 12,648.00

0150 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.400 9,528.000 -8,158.000 1,370.00 548.00

0160 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.280 58,194.000 -35,706.000 22,488.00 6,296.64

0165 06622077 000 WK ZN PAV MRK REMOV (W) 12" (SLD) LF 1.130 471.000 -376.000 95.00 107.35

0170 06622084 000 WK ZN PAV MRK REMOV (W) (ARROW) EA 62.320 22.000 -11.000 11.00 685.52

0180 06622094 000 WK ZN PAV MRK REMOV (W) (WORD) EA 62.320 11.000 -6.000 5.00 311.60

0185 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.280 61,007.000 -5,289.000 55,718.00 15,601.04

0190 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.400 3,428.000 10,495.000 13,923.00 5,569.20

0195 68342002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 18,317.820 3.000 0.000 3.00 54,953.46

0196 68342001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 92.120 0.000 330.000 330.00 30,399.60

Additional PCMS for Resler detour

0200 07742038 REMOVE AND REPLACE (FASTRACC) EA 2,655.420 0.000 4.000 4.00 10,621.68

Replace TRACC systems due to 3rd party accidents

0201 96062001 FORCE ACCOUNT ID 1 DOL 31.350 0.000 130.000 130.00 4,075.50

Fabricate CTB Keys - EA

0202 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 1.000 0.000 18,499.250 18,499.25 18,499.25

Water Barrier for 3 Months (Unit = LF) Total of 240/LF

Category Subtotal $914,071.45

002 ROADWAY DEMOLITIONCATEGORY DESCRIPTION

Page 5: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 36ESTIMATE 0067

002 ROADWAY DEMOLITIONCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0255 01042011 000 REMOVING CONC (MEDIANS) SY 7.170 242.000 0.000 242.00 1,735.15

0259 01042014 REMOVING CONC (FOUNDATIONS) CY 233.570 0.000 27.000 27.00 6,306.39

Remove 92 concrete MBGF foundations

0260 01042015 000 REMOVING CONC (SIDEWALKS) SY 4.200 327.000 88.890 415.89 1,746.74

0265 01042017 000 REMOVING CONC (DRIVEWAYS) SY 7.880 257.000 0.000 257.00 2,025.16

0270 01042021 000 REMOVING CONC (CURB) LF 1.850 1,680.000 826.000 2,506.00 4,636.10

0275 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 1.650 6,335.000 0.000 6,335.00 10,452.75

0280 01042032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 26.740 42.000 0.000 42.00 1,123.08

0285 01042033 000 REMOVING CONC (DRAIN) SY 2.600 556.000 -250.000 306.00 795.60

0290 01042044 000 REMOVING CONC (FLUME) SY 2.600 36.000 0.000 36.00 93.60

0295 01052002 000 REMOVING STAB BASE AND ASPH PAV (2") SY 2.500 1,067.000 4,109.750 5,176.75 12,941.89

0300 01052014 000 REMOVING STAB BASE & ASPH PAV (7"-12") SY 1.130 104,662.000 -17,957.630 86,704.37 97,975.96

0301 01052027 REMOV STAB BASE & ASPH PAV (7"-12") STA 6,804.400 0.000 1.350 1.35 9,185.94

Connector No. 1 Modifications, Change Order No. 21

0305 04962002 000 REMOV STR (INLET) EA 427.570 3.000 4.000 7.00 2,992.99

0306 04962007 REMOV STR (PIPE) LF 12.340 0.000 726.420 726.42 8,964.02

Remove installed pipe due to storm drain re-design.

0310 04962041 000 REMOV STR (LARGE) EA 35,396.870 3.000 0.000 3.00 106,190.61

0315 04962042 000 REMOV STR (SMALL) EA 2,650.000 14.000 -1.000 13.00 34,450.00

0320 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 1.300 5,425.000 -511.000 4,914.00 6,388.20

0325 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 203.960 7.000 16.000 23.00 4,691.08

0330 05502003 000 CHAIN LINK FENCE (REMOVE) LF 11.020 226.000 0.000 226.00 2,490.52

0335 05502006 000 GATE (REMOVE) EA 453.240 4.000 -3.000 1.00 453.24

0340 06442060 000 REMOVE SM RD SN SUP & AM EA 89.740 79.000 -8.000 71.00 6,371.54

0341 96062004 FORCE ACCOUNT ID 4 DOL 11,347.130 0.000 1.000 1.00 11,347.13

Remove existing steel casing

0342 51802011 REMOVE EXISTING VAULT EA 13,228.220 0.000 1.000 1.00 13,228.22

Force accoount to remove 2 vaults

0343 22052010 SAWCUT,REM,& REP EX ASPHALT PAVEMENT SF 15.410 0.000 166.670 166.67 2,568.38

Sawcut and remove HMAC only

0344 04162087 CORE HOLE EA 282.620 0.000 40.000 40.00 11,304.80

Core existing concrete to install MBFG posts

Category Subtotal $360,459.09

003 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0395 01002002 002 PREPARING ROW STA 1,705.400 254.000 3.000 257.00 438,287.80

0400 01102001 000 EXCAVATION (ROADWAY) CY 2.000 160,608.000 0.000 160,608.00 321,216.00

0405 01322002 000 EMBANKMENT (FINAL)(DENS CONT)(TY A) CY 5.000 979,651.000 0.000 979,651.00 4,898,255.00

0406 01322002 EMBANKMENT (FINAL)(DENS CONT)(TY A) CY 107.120 0.000 316.000 316.00 33,849.92

Connector No. 1 Modifications, C/O#21

0410 01502002 000 BLADING HR 75.000 417.000 -140.000 277.00 20,775.00

0415 02162001 000 PROOF ROLLING HR 60.000 408.000 -407.000 1.00 60.00

0420 02472103 040 FL BS (RDWY DEL) (TY A GR 3) (IN VEH) CY 23.000 72,070.000 23,783.000 95,853.00 2,204,619.00

0425 02472216 040 FL BS (CMP IN PLACE)(TY E GR 4)(4") SY 3.900 38,824.000 3,046.670 41,870.67 163,295.61

0430 02752001 002 CEMENT TON 114.860 4,136.000 385.790 4,521.79 519,372.79

Page 6: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 36ESTIMATE 0067

003 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0435 02752031 002 CEMENT TREAT (NEW BASE) (10") SY 1.300 148,942.000 11,974.687 160,916.69 209,191.69

0440 02752070 002 CEMENT TREAT(MX EXST MTL & NW BS)(7.5") SY 0.040 151,222.000 -40,586.840 110,635.16 4,425.41

0445 03102020 000 PRIME COAT (SS-1) GAL 3.720 43,430.000 -7,824.500 35,605.50 132,452.46

0450 03442290 000 PRF-DSGN-MX CMHB-F SAC-A PG70-22 TON 65.030 44,137.000 1,172.460 45,309.46 2,946,474.19

0451 03442330 000 PRODUCTION BONUS/PENALTY DOL 1.000 57,404.580 0.000 73,742.78 73,742.78

0452 03442331 000 PLACEMENT BONUS/PENALTY DOL 1.000 57,404.580 0.000 23,277.31 23,277.31

0453 05852004 000 RIDE BONUS/PENALTY (ITEM 344) DOL 1.000 28,000.000 0.000 -40,533.00 -40,533.00

0455 04202005 002 CL C CONC (FOOTING) CY 390.000 816.000 246.840 1,062.84 414,507.60

0460 04202013 002 CL C CONC (MISC) CY 656.890 7.000 2.490 9.49 6,233.89

0470 04502025 001 RAIL (TY PR1) LF 84.980 1,630.000 -197.000 1,433.00 121,776.34

0475 04602004 000 CMP (GAL STL 24 IN) LF 40.000 119.000 0.000 119.00 4,760.00

0480 04672275 000 SET (TY II)(24 IN)(CMP)(6:1)(C) EA 1,447.920 2.000 0.000 2.00 2,895.84

0485 04502143 001 RAILING (TY T551) LF 30.990 13,010.000 2,527.670 15,537.67 481,512.39

0486 04502143 RAILING (TY T551) LF 119.100 0.000 577.000 577.00 68,720.70

Revised due to aesthetics

0490 05002001 005 MOBILIZATION LS 2,752,725.530 1.000 0.000 1.00 2,752,725.53

0496 05142015 PERM CONC TRF BARR (F-SHAPE)(TY 1) LF 139.750 0.000 40.000 40.00 5,590.00

Replaced by line# 0496

0501 05142016 PERM CONC TRF BARR (F-SHAPE)(TY 2) LF 178.660 0.000 10.000 10.00 1,786.60

Revised due to aesthetics

0506 05142017 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 150.740 0.000 208.000 208.00 31,353.92

Revised due to aesthetics

0510 05282001 000 COLORED TEXTURED CONC (4") SY 53.530 11,317.000 6,922.869 18,239.87 976,380.19

0514 05292023 CONC CURB (MONO) LF 17.900 0.000 4,770.000 4,770.00 85,383.00

For temporary traffic signal

0515 05292035 000 CONC CURB & GUTTER (TY II) (MOD) LF 6.950 49,611.000 -4,991.200 44,619.80 310,107.61

0520 05302010 000 DRIVEWAYS (CONC) SY 77.050 387.000 337.420 724.42 55,816.56

0525 05312005 000 CURB RAMPS (TY 1) EA 2,096.200 16.000 16.000 32.00 67,078.40

0530 05312010 000 CURB RAMPS (TY 7) EA 1,416.350 28.000 -16.000 12.00 16,996.20

0535 05312015 000 CONC SIDEWALKS (4") SY 41.810 1,668.000 -100.197 1,567.80 65,549.83

0540 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 16.030 8,420.000 4,056.330 12,476.33 199,995.57

0545 05402005 023 TERMINAL ANCHOR SECTION EA 423.770 32.000 -3.000 29.00 12,289.33

0550 05402011 023 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,653.160 41.000 -14.000 27.00 44,635.32

0555 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,998.750 41.000 5.000 46.00 91,942.50

0560 05452019 000 CRASH CUSH ATTEN (INSTL)(TRACC)(W) EA 23,080.890 1.000 0.000 1.00 23,080.89

0570 05522004 000 WIRE FENCE (TY D) LF 7.910 729.000 -18.000 711.00 5,624.01

0575 05522006 000 GATE (TY 2) EA 668.480 1.000 0.000 1.00 668.48

0580 32242028 000 D-GR HMA(QCQA) TY-C PG70-22 TON 79.040 4,310.000 1,314.610 5,624.61 444,569.19

0585 53672001 000 CABLE BARRIER SYSTEM (TL-3) LF 7.930 769.000 17.000 786.00 6,232.98

0590 53672007 000 CABLE BARRIER TERMINAL SECTION (TL-3) EA 2,175.530 2.000 0.000 2.00 4,351.06

0595 58782040 000 CASING (STEEL)(30 IN)(OPEN TRENCH) LF 181.960 975.000 0.000 975.00 177,411.00

0609 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 1.000 0.000 14,377.440 14,377.44 14,377.44

Pays to get rid of MOH not utilized in the Project, C/O#23

0620 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 1,473.060 0.000 28.000 28.00 41,245.68

Field Office

0621 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 5,282.130 0.000 48.000 48.00 253,542.24

Additional time required to manufactore, transport and

Page 7: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 36ESTIMATE 0067

003 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0622 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 1,109.160 0.000 96.000 96.00 106,479.36

Standby Costs

0625 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 1.000 0.000 4,110.480 4,110.48 4,110.48

Remobilization Cost calculated as 4.49% of Total CO Amount

Category Subtotal $18,848,492.09

004 CULVERTSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0660 01102002 000 EXCAVATION (CHANNEL) CY 3.590 408.000 0.000 408.00 1,464.72

0665 01322001 000 EMBANKMENT (FINAL)(ORD COMP)(TY A) CY 6.800 1,256.000 494.000 1,750.00 11,900.00

0670 04002002 000 STRUCT EXCAV (BOX) CY 1.500 9,957.000 -900.000 9,057.00 13,585.51

0675 04002003 000 STRUCT EXCAV (PIPE) CY 2.000 1,179.000 403.750 1,582.75 3,165.50

0680 04012001 000 FLOWABLE BACKFILL CY 56.000 2,231.000 -1,643.150 587.85 32,919.60

0685 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 2,456.000 -226.500 2,229.50 2,229.50

0690 04202008 002 CL C CONC (WINGWALLS) CY 594.860 69.000 -22.243 46.76 27,813.86

0695 04322017 000 RIPRAP (STONE COMMON)(GROUT)(6 IN) CY 130.560 52.000 -49.040 2.96 386.46

0700 04322066 000 RIPRAP (CONC)(CL B) CY 509.890 22.000 57.991 79.99 40,786.61

0705 04622002 011 CONC BOX CULV (3 FT X 3 FT) LF 166.640 392.000 0.000 392.00 65,322.88

0710 04622005 011 CONC BOX CULV (4 FT X 4 FT) LF 217.700 1,543.000 84.500 1,627.50 354,306.75

0715 04622010 011 CONC BOX CULV (6 FT X 3 FT) LF 277.060 581.000 0.000 581.00 160,971.86

0720 04622011 011 CONC BOX CULV (6 FT X 4 FT) LF 308.090 844.000 -406.000 438.00 134,943.42

0725 04642009 003 RC PIPE (CL III)(36 IN) LF 87.140 455.000 0.000 455.00 39,648.70

0730 04642012 003 RC PIPE (CL III)(54 IN) LF 143.370 59.000 600.000 659.00 94,480.84

Category Subtotal $983,926.21

005 STORM SEWERSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0785 04002003 000 STRUCT EXCAV (PIPE) CY 2.000 22,158.000 452.500 22,610.50 45,221.00

0790 04012001 000 FLOWABLE BACKFILL CY 56.000 10,734.000 1,486.100 12,220.10 684,325.60

0795 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 12,849.000 -2,690.710 10,158.29 10,158.29

0800 04322013 000 RIPRAP (STONE TY F)(MORTAR)(6 IN) CY 335.930 16.000 9.680 25.68 8,626.68

0810 04322066 000 RIPRAP (CONC)(CL B) CY 509.890 11.000 -7.110 3.89 1,983.47

0820 04642022 003 RC PIPE (CL IV)(24 IN) LF 56.000 28,362.000 1,178.000 29,540.00 1,654,240.00

0825 04642026 003 RC PIPE (CL IV)(36 IN) LF 100.820 629.000 0.000 629.00 63,415.79

0830 04652002 001 INLET (COMPL)(TY E) EA 6,180.000 12.000 0.000 12.00 74,160.00

0835 04652003 001 INLET (COMPL)(TY H) EA 3,920.000 52.000 2.000 54.00 211,680.00

0840 04652005 001 MANH (COMPL)(TY M) EA 4,604.660 8.000 0.000 8.00 36,837.28

0845 04652006 001 MANH (COMPL)(JUNCT BOX)(TY M) EA 8,303.670 2.000 0.000 2.00 16,607.34

0846 04652006 MANH (COMPL)(JUNCT BOX)(TY M) EA 8,893.670 0.000 2.000 2.00 17,787.34

Junction box for 54" RCP

0850 04652343 001 MANH (STAGE I)(TY P) EA 3,491.640 33.000 1.000 34.00 118,715.76

0855 04652344 001 MANH (STAGE II)(TY P) EA 1,132.970 33.000 0.000 33.00 37,388.01

0860 04652349 001 INLET (STAGE I)(TY C-C)(2-GRATE) EA 4,849.870 83.000 6.000 89.00 431,638.43

0865 04652350 001 INLET (STAGE II)(TY C-C)(2-GRATE) EA 405.930 83.000 0.000 83.00 33,692.19

Page 8: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 36ESTIMATE 0067

005 STORM SEWERSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0870 04652351 001 INLET (STAGE I)(TY C-C)(3-GRATE) EA 5,734.980 4.000 0.000 4.00 22,939.92

0875 04652352 001 INLET (STAGE II)(TY C-C)(3-GRATE) EA 405.940 4.000 0.000 4.00 1,623.76

0880 04652414 001 INLET (COMPL)(MSE WALL)(2 GRATE) EA 5,190.030 1.000 0.000 1.00 5,190.03

0885 04652529 001 INLET (STAGE I)(TY FF) EA 4,800.000 18.000 0.000 18.00 86,400.00

0890 04652530 001 INLET (STAGE I)(TY F) EA 3,300.000 11.000 0.000 11.00 36,300.00

0895 04652531 001 INLET (STAGE II)(TY FF) EA 365.000 18.000 0.000 18.00 6,570.00

0900 04652532 001 INLET (STAGE II)(TY F) EA 359.000 11.000 1.000 12.00 4,308.00

0905 04652728 001 INLET (STAGE I) (TY C)(1-GRATE) EA 2,866.700 19.000 0.000 19.00 54,467.30

0910 04652729 001 INLET (STAGE II) (TY C)(1-GRATE) EA 348.690 19.000 0.000 19.00 6,625.11

0911 04652750 JCT BOX SPL1 EA 2,675.000 0.000 4.000 4.00 10,700.00

Required to route storm sewer around OSB drilled shafts.

0915 04662065 000 HEADWALL (CH-FW-0)(DIA= 24 IN) EA 3,225.690 3.000 2.000 5.00 16,128.45

0920 04742009 000 SLOT DRAIN (GAL STL)(24 IN) LF 97.600 35.000 0.000 35.00 3,416.00

0921 04792003 ADJ MANHS & INLETS EA 1,250.000 0.000 2.000 2.00 2,500.00

Adjust installed inlet due to storm drain re-design.

0925 51142016 CONNECTION TO EXISTING MH EA 1,981.740 0.000 18.000 18.00 35,671.32

Connect retaining wall underdrains to manholes/inlets

0926 04742009 SLOT DRAIN (GAL STL)(24 IN) LF 21.760 0.000 36.000 36.00 783.36

Modify slotted drain to match field conditions

1027 96062003 FORCE ACCOUNT ID 3 DOL 143,631.060 0.000 1.000 1.00 143,631.06

Drainage system adjustments to match roadway elevations - LS

Category Subtotal $3,883,731.49

006 4-7 X 5 BRIDGE CL BX CULVERT-(NBI=240720255201002)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0995 01102002 000 EXCAVATION (CHANNEL) CY 3.590 315.000 0.000 315.00 1,130.85

1000 04002002 000 STRUCT EXCAV (BOX) CY 1.500 5,210.000 0.000 5,210.00 7,815.00

1005 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 300.000 -226.000 74.00 74.00

1010 04322017 000 RIPRAP (STONE COMMON)(GROUT)(6 IN) CY 130.560 122.000 -113.260 8.74 1,141.09

1015 04202008 002 CL C CONC (WINGWALLS) CY 594.860 25.000 -4.822 20.18 12,003.09

1020 04322066 000 RIPRAP (CONC)(CL B) CY 509.890 20.000 4.510 24.51 12,497.41

1025 04622016 011 CONC BOX CULV (7 FT X 5 FT) LF 392.160 1,764.000 0.000 1,764.00 691,770.24

Category Subtotal $726,431.68

007 3-6 X 4 BRIDGE CL BX CULVERT-(NBI=240720255201003)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1100 01102002 000 EXCAVATION (CHANNEL) CY 3.590 217.000 0.000 217.00 779.03

1105 04002002 000 STRUCT EXCAV (BOX) CY 1.500 3,122.000 0.000 3,122.00 4,683.00

1110 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 318.000 -54.000 264.00 264.00

1115 04202008 002 CL C CONC (WINGWALLS) CY 594.860 31.000 -9.822 21.18 12,597.94

1120 04322017 000 RIPRAP (STONE COMMON)(GROUT)(6 IN) CY 130.560 12.000 -6.110 5.89 769.00

1125 04322066 000 RIPRAP (CONC)(CL B) CY 509.890 17.000 1.830 18.83 9,601.23

1130 04622011 011 CONC BOX CULV (6 FT X 4 FT) LF 308.090 1,281.000 0.000 1,281.00 394,663.29

Page 9: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 36ESTIMATE 0067

Category Subtotal $423,357.49

008 1-20 X 10 ARCH STL PLATE CULVERT-(NBI=240720255201004)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1205 02752001 002 CEMENT TON 114.860 20.000 14.000 34.00 3,905.24

1210 02752043 002 CEMENT TREAT (EXIST MATL)(14") SY 1.650 1,360.000 -303.890 1,056.11 1,742.58

1215 04002001 000 STRUCT EXCAV CY 1.500 2,368.000 0.000 2,368.00 3,552.00

1220 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 180.000 195.000 375.00 375.00

1225 04202009 002 CL C CONC (HDWL) CY 594.860 12.000 13.550 25.55 15,198.67

1230 04612006 000 STR PL PIPE ARCH(GALV STL)(240"X120") LF 1,243.030 610.000 0.000 610.00 758,248.30

Category Subtotal $783,021.79

009 RETAINING WALLCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1291 04232001 RETAINING WALL (MSE) SF 28.150 0.000 210,085.000 210,085.00 5,913,892.75

Revised to Include aesthetic modifications

1295 04322048 000 RIPRAP (CONC)(FLUME) CY 538.210 99.500 -89.380 10.12 5,446.69

1300 07402005 ANTI-GRAFFITI COATING (PERMANENT) SF 0.520 0.000 60,217.320 60,217.32 31,313.01

Change Order No. 21

Category Subtotal $5,950,652.45

010 BRIDGE STRUCT@ NORTHWESTERN WB-(NBI=240720255201284)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1370 04162004 001 DRILL SHAFT (36 IN) LF 133.040 784.000 0.000 784.00 104,303.36

1375 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 71.200 0.000 71.20 33,400.64

1381 04202042 CL C CONC (BENT)(HPC) CY 968.760 0.000 168.450 168.45 163,187.62

Revised due to aesthetics.

1385 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 149.300 -24.550 124.75 38,318.21

1390 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 18,284.000 0.000 18,284.00 243,360.04

1395 04252066 001 PRESTR CONC GIRDER (TX40) LF 155.560 2,107.040 0.000 2,107.04 327,771.14

1400 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 2,109.000 0.000 2,109.00 4,639.80

1405 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 5.000 -1.320 3.68 1,815.97

1410 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 418.000 0.000 418.00 668.80

1416 04502211 RAIL (TY T551) (HPC) LF 115.110 0.000 506.400 506.40 58,291.71

Revised due to aesthetics.

1420 04542005 000 ARMOR JOINT (WITH SEAL) LF 66.930 150.000 0.000 150.00 10,039.50

1425 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 28.000 0.000 28.00 645.68

Category Subtotal $986,442.47

011 BRIDGE STRUCT@ NORTHWESTERN EB-(NBI=240720255201286)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1500 04162004 001 DRILL SHAFT (36 IN) LF 133.040 720.000 0.000 720.00 95,788.80

1505 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 66.300 0.000 66.30 31,102.00

Page 10: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 36ESTIMATE 0067

011 BRIDGE STRUCT@ NORTHWESTERN EB-(NBI=240720255201286)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1511 04202042 CL C CONC (BENT)(HPC) CY 968.760 0.000 162.800 162.80 157,714.13

Revised due to aesthetics.

1515 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 141.000 -23.050 117.95 36,229.52

1520 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 17,177.000 0.000 17,177.00 228,625.87

1525 04252066 001 PRESTR CONC GIRDER (TX40) LF 155.560 1,971.550 0.000 1,971.55 306,694.32

1530 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 1,986.000 0.000 1,986.00 4,369.20

1535 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 5.000 0.880 5.88 2,901.60

1540 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 418.000 0.000 418.00 668.80

1546 04502211 RAIL (TY T551) (HPC) LF 115.110 0.000 506.200 506.20 58,268.68

Revised due to aesthetics

1550 04542005 000 ARMOR JOINT (WITH SEAL) LF 66.930 141.000 0.000 141.00 9,437.13

1555 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 28.000 0.000 28.00 645.68

Category Subtotal $932,445.73

012 BRIDGE STRUCTURE @ RESLER-(NBI=240720255201283)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1630 04002005 000 CEM STABIL BKFL CY 53.000 397.100 0.000 397.10 21,046.30

1635 04162004 001 DRILL SHAFT (36 IN) LF 133.040 1,036.000 60.000 1,096.00 145,811.84

1640 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 120.600 0.000 120.60 56,574.67

1646 04202042 CL C CONC (BENT)(HPC) CY 968.760 0.000 249.800 249.80 241,996.25

Revised due to aesthetics.

1650 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 230.600 0.000 230.60 70,831.10

1655 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 23,896.000 0.000 23,896.00 318,055.76

1660 04252066 001 PRESTR CONC GIRDER (TX40) LF 155.560 2,645.520 0.000 2,645.52 411,537.09

1665 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 2,818.000 0.000 2,818.00 6,199.60

1670 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 12.800 -8.320 4.48 2,210.75

1675 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 836.000 0.000 836.00 1,337.60

1681 04502211 RAIL (TY T551) (HPC) LF 115.110 0.000 412.000 412.00 47,425.32

Revised due to aesthetics.

1685 04542005 000 ARMOR JOINT (WITH SEAL) LF 66.930 224.000 0.000 224.00 14,992.32

1691 05142017 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 150.740 0.000 246.000 246.00 37,082.04

Revised due to aesthetics.

1695 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 56.000 0.000 56.00 1,291.36

Category Subtotal $1,376,392.00

013 BRIDGE STRUCTURE @ PLEXXAR WB-(NBI=240720255201282)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1770 04162004 001 DRILL SHAFT (36 IN) LF 133.040 678.000 0.000 678.00 90,201.12

1775 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 62.300 0.000 62.30 29,225.55

1780 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 236.600 -17.670 218.93 67,246.54

1785 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 8,446.000 0.000 8,446.00 112,416.26

1790 04252068 001 PRESTR CONC GIRDER (TX54) LF 153.200 1,147.680 0.000 1,147.68 175,824.58

1795 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 990.000 0.000 990.00 2,178.00

1800 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 4.600 -3.120 1.48 730.34

Page 11: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 36ESTIMATE 0067

013 BRIDGE STRUCTURE @ PLEXXAR WB-(NBI=240720255201282)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1805 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 209.000 0.000 209.00 334.40

1811 04502211 RAIL (TY T551) (HPC) LF 115.110 0.000 339.700 339.70 39,102.87

Revised due to aesthetics.

1815 04542005 000 ARMOR JOINT (WITH SEAL) LF 66.930 131.000 0.000 131.00 8,767.83

Category Subtotal $526,027.49

014 BRIDGE STRUCTURE @ PLEXXAR EB-(NBI=240720255201288)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1895 04162004 001 DRILL SHAFT (36 IN) LF 133.040 791.000 -26.302 764.70 101,735.42

1900 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 74.100 0.000 74.10 34,761.05

1905 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 239.700 -15.920 223.78 68,736.26

1910 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 8,440.000 0.000 8,440.00 112,336.40

1915 04252068 001 PRESTR CONC GIRDER (TX54) LF 153.200 1,147.680 0.000 1,147.68 175,824.58

1920 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 989.000 0.000 989.00 2,175.80

1925 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 4.600 -3.120 1.48 730.34

1930 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 209.000 0.000 209.00 334.40

1936 04502211 RAIL (TY T551) (HPC) LF 115.110 0.000 339.500 339.50 39,079.85

Revised due to aesthetics.

1940 04542005 000 ARMOR JOINT (WITH SEAL) LF 66.930 131.000 0.000 131.00 8,767.83

Category Subtotal $544,481.93

015 BRIDGE STRUCT@PASEO DEL NORTE-(NBI=240720255201281)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2020 04162004 001 DRILL SHAFT (36 IN) LF 133.040 975.000 0.000 975.00 129,714.00

2025 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 103.400 0.000 103.40 48,505.98

2031 04202042 CL C CONC (BENT)(HPC) CY 968.760 0.000 246.200 246.20 238,508.72

Revised due to aesthetics.

2035 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 218.100 -32.490 185.61 57,011.97

2040 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 24,244.000 0.000 24,244.00 322,687.64

2045 04252066 001 PRESTR CONC GIRDER (TX40) LF 155.560 2,885.720 0.000 2,885.72 448,902.60

2050 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 2,850.000 0.000 2,850.00 6,270.00

2055 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 7.600 31.580 39.18 19,334.15

2060 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 836.000 0.000 836.00 1,337.60

2066 04502211 RAIL (TY T551) (HPC) LF 115.110 0.000 418.000 418.00 48,115.98

Revised due to aesthetics.

2070 04542005 000 ARMOR JOINT (WITH SEAL) LF 66.930 224.000 0.000 224.00 14,992.32

2076 05142017 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 150.740 0.000 249.000 249.00 37,534.26

Revised due to aesthetics.

Category Subtotal $1,372,915.22

016 DC 4, I-1 0 WB TO LP 375 EB-(NBI=240720212101290)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

Page 12: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 36ESTIMATE 0067

016 DC 4, I-1 0 WB TO LP 375 EB-(NBI=240720212101290)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2155 04032001 000 TEMPORARY SPL SHORING SF 1.000 9,242.000 -118.300 9,123.70 9,123.70

2160 04162004 001 DRILL SHAFT (36 IN) LF 133.040 198.000 -23.000 175.00 23,282.00

2165 04162005 001 DRILL SHAFT (42 IN) LF 173.030 716.000 0.000 716.00 123,889.48

2170 04162006 001 DRILL SHAFT (48 IN) LF 315.180 1,090.000 0.000 1,090.00 343,546.20

2175 04162007 001 DRILL SHAFT (54 IN) LF 304.980 336.000 0.000 336.00 102,473.28

2180 04202005 002 CL C CONC (FOOTING) CY 390.000 452.000 0.000 452.00 176,280.00

2185 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 380.800 78.000 0.000 78.00 29,702.40

2190 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 28.200 0.000 28.20 13,228.90

2196 04202092 CL C CONC (CAP)(MASS PLACEMENT)(HPC) CY 554.460 0.000 211.100 211.10 117,046.51

Revised due to aesthetics.

2201 04202093 CL C CONC (COLUMN)(MASS PLACE)(HPC) CY 1,024.010 0.000 38.500 38.50 39,424.39

Revised due to aesthetics.

2206 04202223 CL C CONC (COLUMN)(HPC) CY 1,005.480 0.000 671.200 671.20 674,878.18

Revised due to aesthetics.

2210 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 49.700 -7.840 41.86 12,857.71

2216 04202269 CL C CONC (CAP)(HPC) CY 728.530 0.000 686.930 686.93 500,449.11

Revised due to aesthetics.

2220 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 96,938.000 0.000 96,938.00 1,290,244.78

2225 04252068 001 PRESTR CONC GIRDER (TX54) LF 153.200 10,479.220 0.000 10,479.22 1,605,416.51

2230 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 11,829.000 -2,234.560 9,594.44 21,107.77

2235 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 2.000 6.930 8.93 4,406.68

2245 04322019 000 RIPRAP (STONE PROTECTION)(12 IN) CY 49.320 78.300 -52.100 26.20 1,292.18

2250 04322023 000 RIPRAP (STONE PROTECTION)(24 IN) CY 54.830 156.500 -104.100 52.40 2,873.09

2255 04342048 003 ELASTOMERIC BEAR (EE3) EA 1,296.890 4.000 0.000 4.00 5,187.56

2260 04342056 003 ELASTOMERIC BEAR (EF3) EA 1,296.890 4.000 0.000 4.00 5,187.56

2265 04342080 003 SLIDING ELASTOMERIC BEAR (ES 8) EA 2,440.750 8.000 0.000 8.00 19,526.00

2270 04342087 003 ELASTOMERIC BEAR (EE4) EA 1,368.490 4.000 0.000 4.00 5,473.96

2275 04342088 003 ELASTOMERIC BEAR (EF4) EA 1,318.180 4.000 0.000 4.00 5,272.72

2280 04342116 003 ELASTOMERIC BEAR (F10) EA 3,580.810 4.000 0.000 4.00 14,323.24

2285 04422002 016 STR STL (PLATE GIRDER) LB 1.790 1,785,000.000 0.000 1,785,000.00 3,195,150.00

2290 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 444.000 0.000 444.00 710.40

2295 04502211 001 RAIL (TY T551) (HPC) LF 27.000 6,923.900 0.000 6,923.90 186,945.30

2300 04542002 000 SEALED EXPANSION JOINT (4 IN)(SEJ-P) LF 97.420 416.000 0.000 416.00 40,526.72

2305 04712003 000 GRATE & FRAME EA 178.820 14.000 0.000 14.00 2,503.48

2310 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 21.830 662.000 0.000 662.00 14,451.46

Category Subtotal $8,586,781.27

017 DC 1, LP 375 WB TO I-10 EB-(NBI=240720212101289)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2390 04032001 000 TEMPORARY SPL SHORING SF 1.000 9,196.000 -1,863.100 7,332.90 7,332.90

2400 04162004 001 DRILL SHAFT (36 IN) LF 133.040 222.000 0.000 222.00 29,534.88

2405 04162005 001 DRILL SHAFT (42 IN) LF 173.030 764.000 0.000 764.00 132,194.92

2410 04162006 001 DRILL SHAFT (48 IN) LF 315.180 1,898.000 -4.000 1,894.00 596,950.92

2415 04162007 001 DRILL SHAFT (54 IN) LF 304.980 304.000 0.000 304.00 92,713.92

2420 04202005 002 CL C CONC (FOOTING) CY 390.000 562.000 0.000 562.00 219,180.00

2425 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 380.800 78.000 0.000 78.00 29,702.40

Page 13: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 36ESTIMATE 0067

017 DC 1, LP 375 WB TO I-10 EB-(NBI=240720212101289)CATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2430 04202041 002 CL C CONC (ABUT)(HPC) CY 469.110 28.400 0.000 28.40 13,322.72

2436 04202092 CL C CONC (CAP)(MASS PLACEMENT)(HPC) CY 554.460 0.000 181.400 181.40 100,579.04

Revised due to aesthetics.

2441 04202093 CL C CONC (COLUMN)(MASS PLACE)(HPC) CY 1,024.010 0.000 54.300 54.30 55,603.74

Revised due to aesthetics.

2446 04202223 CL C CONC (COLUMN)(HPC) CY 1,005.480 0.000 662.200 662.20 665,828.86

Revised due to aesthetics.

2450 04202256 002 CL S CONC(APPR SLAB)(HPC) CY 307.160 49.700 -6.900 42.80 13,146.44

2456 04202269 CL C CONC (CAP)(HPC) CY 728.530 0.000 766.500 766.50 558,418.24

Revised due to aesthetics.

2460 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 13.310 107,280.000 0.000 107,280.00 1,427,896.80

2465 04252068 001 PRESTR CONC GIRDER (TX54) LF 153.200 10,716.580 0.000 10,716.58 1,641,780.05

2470 04282002 001 CONC SURF TREAT (CLASS II) SY 2.200 13,092.000 -2,425.330 10,666.67 23,466.67

2475 04322001 000 RIPRAP (CONC)(4 IN) CY 493.470 2.000 0.080 2.08 1,026.42

2485 04322019 000 RIPRAP (STONE PROTECTION)(12 IN) CY 49.320 78.300 -54.300 24.00 1,183.68

2490 04322023 000 RIPRAP (STONE PROTECTION)(24 IN) CY 54.830 156.500 -108.500 48.00 2,631.84

2495 04342033 003 ELASTOMERIC BEAR (E7) EA 2,605.540 4.000 0.000 4.00 10,422.16

2500 04342072 003 ELASTOMERIC BEAR (F7) EA 2,605.540 4.000 0.000 4.00 10,422.16

2505 04342078 003 SLIDING ELASTOMERIC BEAR (ES 6) EA 2,345.960 8.000 0.000 8.00 18,767.68

2510 04342080 003 SLIDING ELASTOMERIC BEAR (ES 8) EA 2,440.750 8.000 0.000 8.00 19,526.00

2515 04342116 003 ELASTOMERIC BEAR (F10) EA 3,580.810 4.000 0.000 4.00 14,323.24

2520 04422002 016 STR STL (PLATE GIRDER) LB 1.790 2,501,000.000 0.000 2,501,000.00 4,476,790.00

2525 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 1.600 1,097.000 0.000 1,097.00 1,755.20

2530 04502211 001 RAIL (TY T551) (HPC) LF 27.000 7,662.900 0.000 7,662.90 206,898.30

2535 04542002 000 SEALED EXPANSION JOINT (4 IN)(SEJ-P) LF 97.420 364.000 0.000 364.00 35,460.88

2540 04542003 000 SEALED EXPANSION JOINT (5 IN)(SEJ-P) LF 176.600 26.000 0.000 26.00 4,591.60

2545 04712003 000 GRATE & FRAME EA 178.820 16.000 0.000 16.00 2,861.12

2550 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 21.830 757.000 0.000 757.00 16,525.31

Category Subtotal $10,430,838.09

018 ILLUMINATIONCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2613 04162026 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 748.460 0.000 172.000 172.00 128,735.12

Plan sheet item not included in contract.

2615 04162029 001 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 199.090 504.000 0.000 504.00 100,341.36

2620 04322066 000 RIPRAP (CONC)(CL B) CY 509.890 32.300 -10.760 21.54 10,983.03

2625 06102038 010 INS RD IL AM (TY SA) 50T-10 (.4 KW)S EA 3,938.590 63.000 1.000 64.00 252,069.76

2630 06102060 010 INS RD IL AM (U/P) (TY 1) (.15KW)S EA 1,595.380 62.000 0.000 62.00 98,913.56

2635 06102072 010 REMOVE RDWY ILL ASSEM EA 872.470 22.000 3.000 25.00 21,811.75

2640 06132005 002 HI MST IL POLE (150 FT) ( 80 MPH) EA 29,913.360 3.000 0.000 3.00 89,740.08

2645 06142001 000 HI MST IL ASM(12-400 WATT)(ASYM)(TY A) EA 36,768.500 3.000 0.000 3.00 110,305.50

2650 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 10.590 23,411.000 0.000 23,411.00 247,922.49

2655 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 36.770 45.000 0.000 45.00 1,654.65

2660 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 4.560 18,912.000 0.000 18,912.00 86,238.72

2665 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 3.760 77,303.000 0.000 77,303.00 290,659.28

2670 06242008 014 GROUND BOX TY A (122311) W/APRON EA 872.470 37.000 0.000 37.00 32,281.39

Page 14: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 36ESTIMATE 0067

018 ILLUMINATIONCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2675 06242034 014 REMOVE EXISTING GROUND BOXES EA 118.410 2.000 0.000 2.00 236.82

2680 06282014 003 ELC SRV TY A 240/480 060 (NS)SS(E)GC(O) EA 5,234.840 4.000 0.000 4.00 20,939.36

2685 61222003 000 RELOCATE HIGH MAST LIGHTING(150 FT) EA 15,579.910 1.000 0.000 1.00 15,579.91

Category Subtotal $1,508,412.78

019 TRAFFIC SIGNALSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2052 06862031 INS TRF SIG PL AM(S) 1 ARM (32') EA 6,948.690 0.000 1.000 1.00 6,948.69

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2740 01102003 000 EXCAVATION (SPECIAL) CY 10.000 5.000 -3.000 2.00 20.00

2741 01102003 EXCAVATION (SPECIAL) CY 1,300.000 0.000 2.000 2.00 2,600.00

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2745 04162031 001 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 227.530 21.000 0.000 21.00 4,778.13

2750 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 278.720 144.000 12.000 156.00 43,480.32

2755 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 449.360 78.000 60.000 138.00 62,011.68

2757 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 1.000 0.000 29,865.420 29,865.42 29,865.42

Remobilization Cost calculated as 4.49% of Total C.O. Amt.

2760 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 10.590 916.000 2,792.000 3,708.00 39,267.72

2765 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 15.850 7,172.000 495.000 7,667.00 121,521.95

2770 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 3.760 4,038.000 9,715.000 13,753.00 51,711.28

2775 06242008 014 GROUND BOX TY A (122311) W/APRON EA 872.470 48.000 -4.000 44.00 38,388.69

2780 06242012 014 GROUND BOX TY C (162911) W/APRON EA 1,059.440 4.000 0.000 4.00 4,237.76

2781 06242014 GROUND BOX TY D (162922) W/APRON EA 1,359.600 0.000 3.000 3.00 4,078.80

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2785 06242020 014 GROUND BOX TY BATTERY (162915) W/APRON EA 1,184.070 2.000 0.000 2.00 2,368.14

2790 06282059 003 ELC SRV TY D 120/240 060 (NS)GS(N)EX(O) EA 2,430.470 2.000 0.000 2.00 4,860.94

2791 06282060 ELC SRV TY D 120/240 060 (NS)GS(N)GC(O) EA 4,362.370 0.000 1.000 1.00 4,362.37

For temporary traffic signal

2793 06282359 ELC SRV TY D 120/240 060 (NS)SS(N)PS(U) EA 7,817.700 0.000 2.000 2.00 15,635.40

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2795 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 26.000 0.000 26.00 599.56

2800 06802003 000 INSTALL HWY TRF SIG (SYSTEM) EA 18,695.850 2.000 2.000 4.00 74,783.40

2801 06812001 TEMP TRAF SIGNALS EA 56,540.000 0.000 2.000 2.00 113,080.00

Temporary signal at Northwestern

2805 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 379.580 16.000 14.000 30.00 11,387.40

2810 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 367.690 26.000 44.000 70.00 25,738.30

2815 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 405.090 2.000 0.000 2.00 810.18

2820 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 360.210 38.000 34.000 72.00 25,935.12

2825 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 406.330 34.000 34.000 68.00 27,630.44

2830 06842010 000 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 3.990 4,859.000 5,005.000 9,864.00 39,357.36

2835 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 4.560 2,035.000 1,730.000 3,765.00 17,168.40

2840 06842017 000 TRF SIG CBL (TY A) (12 AWG) (12 CONDR) LF 9.540 2,852.000 2,745.000 5,597.00 53,395.38

2845 06842028 000 TRF SIG CBL (TY A) (14 AWG) ( 2 CONDR) LF 2.370 4,859.000 2,905.000 7,764.00 18,400.68

2850 06852004 014 INSTL RDSD FLSH BEACON ASSM(SOLAR PWRD) EA 6,855.150 2.000 0.000 2.00 13,710.30

Page 15: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 36ESTIMATE 0067

019 TRAFFIC SIGNALSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2851 06862027 INS TRF SIG PL AM(S) 1 ARM (28') EA 6,778.740 0.000 1.000 1.00 6,778.74

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2855 06862035 000 INS TRF SIG PL AM(S) 1 ARM (36') EA 5,920.350 4.000 0.000 4.00 23,681.40

2856 06862039 INS TRF SIG PL AM(S) 1 ARM (40') EA 8,906.510 0.000 4.000 4.00 35,626.04

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2857 06862043 INS TRF SIG PL AM(S) 1 ARM (44') EA 9,433.360 0.000 3.000 3.00 28,300.08

Traffic Signals @ Plexxar Dr. & Paseo Del Norte Dr., C/O#20

2860 06862055 000 INS TRF SIG PL AM(S) 1 ARM (55') EA 15,579.910 1.000 1.000 2.00 31,159.82

2865 06862059 000 INS TRF SIG PL AM(S) 1 ARM (60') EA 15,704.520 3.000 2.000 5.00 78,522.60

2870 06862123 000 INS TRF SIG PL AM(S) 2 ARM (36-36') EA 8,601.230 2.000 0.000 2.00 17,202.46

2875 06872001 004 PED POLE ASSEMBLY EA 3,115.980 2.000 15.000 17.00 52,971.66

2880 62662001 017 VIVDS PROCESSOR SYSTEM EA 8,475.450 12.000 12.000 24.00 203,410.80

2885 62662002 017 VIVDS CAMERA ASSEMBLY EA 2,742.060 12.000 12.000 24.00 65,809.44

2890 62662003 017 VIVDS SET-UP SYSTEM EA 685.530 2.000 2.000 4.00 2,742.12

2895 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.860 4,038.000 4,121.000 8,159.00 23,334.74

2900 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 1.000 0.000 29,787.180 29,787.18 29,787.18

Traffic Signals 170 Controller Modifications, C/O#21

Category Subtotal $1,457,460.89

020 TRAFFIC SIGNING & STRIPINGCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2950 04162016 001 DRILL SHAFT (SIGN MTS)(12 IN) LF 130.830 98.000 0.000 98.00 12,821.34

2955 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 154.710 99.000 0.000 99.00 15,316.29

2960 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 44.000 4.500 48.50 1,118.41

2961 06362001 ALUMINUM SIGNS (TY A) SF 14.390 0.000 320.000 320.00 4,604.80

Clearance Signs Adjustmetns, Change Order No. 21

2965 06362002 014 ALUMINUM SIGNS (TY G) SF 30.660 1,320.500 22.000 1,342.50 41,161.05

2970 06362003 014 ALUMINUM SIGNS (TY O) SF 29.170 3,415.500 -861.000 2,554.50 74,514.77

2975 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 492.320 91.000 8.000 99.00 48,739.68

2980 06442002 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) EA 504.790 6.000 0.000 6.00 3,028.74

2985 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 741.600 84.000 4.000 88.00 65,260.80

2990 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 860.010 13.000 0.000 13.00 11,180.13

2995 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 897.400 10.000 0.000 10.00 8,974.00

3000 06442053 000 IN SM RD SN SUP&AM TYTWT(1)WA(P) EA 442.470 15.000 0.000 15.00 6,637.05

3010 06442060 000 REMOVE SM RD SN SUP & AM EA 89.740 75.000 0.000 75.00 6,730.50

3012 06446066 IN SM RD SN SUP&AM (RAIL MOUNT) EA 3,733.810 0.000 8.000 8.00 29,870.48

Change Order No. 21

3015 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.960 6,738.500 199.600 6,938.10 34,412.98

3020 06472003 000 REMOVE LRSA EA 1,495.670 3.000 0.000 3.00 4,487.01

3025 06472006 000 REMOVE LRSA (FOUNDATION)(12 IN) EA 623.220 1.000 0.000 1.00 623.22

3030 06472007 000 REMOVE LRSA (FOUNDATION)(24 IN) EA 810.160 2.000 0.000 2.00 1,620.32

3035 06582263 000 INSTL DEL ASSM (D-SY)SZ 1(FLX)GND EA 46.770 31.000 0.000 31.00 1,449.87

3040 06582292 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 43.160 63.000 0.000 63.00 2,719.08

3045 06582329 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 49.880 71.000 0.000 71.00 3,541.48

Page 16: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 36ESTIMATE 0067

020 TRAFFIC SIGNING & STRIPINGCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3046 06582258 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 7.400 0.000 200.000 200.00 1,480.00

Install reflectors only on CTB every 60 FT

3047 06582303 INSTL DEL ASSM (D-DY)SZ 1(FLX)SRF EA 7.400 0.000 150.000 150.00 1,110.00

Install reflectors only on CTB every 60 FT

3050 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 0.570 690.000 -394.000 296.00 168.72

3055 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.130 223.000 -83.000 140.00 158.20

3060 06662039 000 REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) LF 1.700 778.000 0.000 778.00 1,322.60

3065 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 1.410 2,626.000 2,196.000 4,822.00 6,799.02

3070 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 3.400 746.000 14.000 760.00 2,584.00

3075 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 96.310 47.000 -18.000 29.00 2,792.99

3080 06662057 000 REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) EA 101.980 5.000 0.000 5.00 509.90

3085 06662063 000 REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) EA 101.980 4.000 0.000 4.00 407.92

3090 06662066 000 REFL PAV MRK TY I(W)(BIKE WORD)(100MIL) EA 101.990 2.000 0.000 2.00 203.98

3095 06662069 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 198.290 18.000 0.000 18.00 3,569.22

3100 06662072 000 REFL PAV MRK TY I(W)(ENTR GORE)(100MIL) EA 1,246.390 10.000 0.000 10.00 12,463.90

3105 06662075 000 REFL PAV MRK TY I(W)(EXIT GORE)(100MIL) EA 1,133.080 10.000 0.000 10.00 11,330.80

3115 06662093 000 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 101.980 12.000 0.000 12.00 1,223.76

3120 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 107.640 39.000 -15.000 24.00 2,583.36

3125 06662102 000 REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA 50.990 42.000 -13.000 29.00 1,478.71

3126 06662111 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 1.140 0.000 705.000 705.00 803.70

Temporary traffic signal striping

3155 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 3.400 746.000 -650.000 96.00 326.40

3220 06662255 000 REFL PAV MRK TY I (W)(NUMBER)(100MIL) EA 107.640 18.000 0.000 18.00 1,937.52

3240 06722015 034 REFL PAV MRKR TY II-A-A EA 3.110 42.000 317.000 359.00 1,116.49

3245 06722017 034 REFL PAV MRKR TY II-C-R EA 3.110 1,555.000 -124.000 1,431.00 4,450.41

3250 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.400 695.000 1,173.000 1,868.00 747.20

3255 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.110 123,673.000 -14,596.000 109,077.00 11,998.47

3265 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.680 3,404.000 2,170.000 5,574.00 3,790.32

3270 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.700 746.000 -18.000 728.00 1,237.60

3275 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 33.990 47.000 -18.000 29.00 985.71

3280 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 56.660 18.000 0.000 18.00 1,019.88

3285 06782009 000 PAV SURF PREP FOR MRK (ENTR GORE) EA 283.270 10.000 0.000 10.00 2,832.70

3290 06782010 000 PAV SURF PREP FOR MRK (EXIT GORE) EA 283.270 10.000 0.000 10.00 2,832.70

3300 06782013 000 PAV SURF PREP FOR MRK (RPM) EA 1.700 1,607.000 -176.000 1,431.00 2,432.70

3305 06782015 000 PAV SURF PREP FOR MRK (SYMBOL) EA 39.670 5.000 0.000 5.00 198.35

3310 06782016 000 PAV SURF PREP FOR MRK (UTURN ARR) EA 33.990 12.000 0.000 12.00 407.88

3315 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 39.660 41.000 -15.000 26.00 1,031.16

3320 06782020 000 PAV SURF PREP FOR MRK (36") (YLD TRI) EA 28.330 42.000 -13.000 29.00 821.57

3325 06782044 000 PAV SURF PREP FOR MRK (NUMBER) EA 73.660 18.000 0.000 18.00 1,325.88

3330 06782045 000 PAV SURF PREP FOR MRK (BIKE SYMBOL) EA 39.660 4.000 0.000 4.00 158.64

3335 06782047 000 PAV SURF PREP FOR MRK (BIKE ARROW) EA 39.670 5.000 0.000 5.00 198.35

3340 54452001 000 DEAD END ROADWAY BARRICADE LF 67.000 215.000 -131.000 84.00 5,628.00

3345 80202003 000 REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) LF 0.850 48,124.000 -682.000 47,442.00 40,325.70

3350 80202004 000 REF PROF PAV MRK TY I(W)4"(BRK)(100MIL) LF 0.850 9,550.000 -350.000 9,200.00 7,820.00

3355 80202008 000 REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) LF 0.850 48,997.000 -25.000 48,972.00 41,626.20

3360 82512003 005 RE PM W/RET REQ TY I(W)4"(BRK)(100MIL) LF 0.570 5,696.000 -6.000 5,690.00 3,243.30

3365 82512006 005 RE PM W/RET REQ TY I(W)4"(SLD)(100MIL) LF 0.570 12,188.000 -3,407.000 8,781.00 5,005.17

3370 82512015 005 RE PM W/RET REQ TY I(Y)4"(BRK)(100MIL) LF 0.570 6,671.000 599.000 7,270.00 4,143.90

Page 17: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 36ESTIMATE 0067

020 TRAFFIC SIGNING & STRIPINGCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3380 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.400 15,150.000 -7,570.000 7,580.00 3,032.00

3385 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.400 58,612.000 -58,202.000 410.00 164.00

3395 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.400 50,374.000 -20,599.000 29,775.00 11,910.00

3400 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 1.000 0.000 7,046.500 7,046.50 7,046.50

striping overall quantities, Change Order No. 21

Category Subtotal $599,597.48

021 OVERHEAD SIGN STRUCTURESCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3450 04162006 001 DRILL SHAFT (48 IN) LF 315.180 955.000 115.000 1,070.00 337,242.60

3455 06502203 000 INS OH SN SUP (65 FT SPAN)(CIRC TUBE) EA 210,639.870 2.000 -1.000 1.00 210,639.87

3460 06502205 000 INS OH SN SUP (75 FT SPAN)(CIRC TUBE) EA 249,277.950 4.000 1.000 5.00 1,246,389.75

3465 06502219 000 INS OH SN SUP (35 FT CANT)(CIRC TUBE) EA 106,192.400 3.000 0.000 3.00 318,577.20

3470 06502220 000 INS OH SN SUP (40 FT CANT)(CIRC TUBE) EA 114,418.610 1.000 0.000 1.00 114,418.61

3475 06502184 000 INS OH SN SUP (45 FT CANT)(CIRC TUBE) EA 113,836.530 2.000 0.000 2.00 227,673.06

Category Subtotal $2,454,941.09

022 TRAFFIC MANAGEMENT SYSTEMCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3535 04162004 001 DRILL SHAFT (36 IN) LF 133.040 190.000 0.000 190.00 25,277.60

3540 04162006 001 DRILL SHAFT (48 IN) LF 315.180 90.000 -60.000 30.00 9,455.40

3545 04162018 001 DRILL SHAFT (SIGN MTS)(24 IN) LF 154.710 24.000 0.000 24.00 3,713.04

3550 05402002 023 MTL W-BEAM GD FEN (STEEL POST) LF 15.300 1,700.000 -1,000.000 700.00 10,710.00

3555 05402005 023 TERMINAL ANCHOR SECTION EA 423.770 16.000 -9.000 7.00 2,966.39

3560 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,998.750 16.000 -9.000 7.00 13,991.25

3565 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 10.590 8,211.000 50.000 8,261.00 87,483.99

3570 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 36.770 136.000 0.000 136.00 5,000.72

3575 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 15.850 12,317.000 1,639.000 13,956.00 221,202.60

3576 06182023 CONDT (PVC) (SCHD 40) (3") (BORE) LF 43.490 0.000 472.000 472.00 20,527.28

Item used to cross existing roadways.

3580 06182052 000 CONDT (RM) (2") LF 112.180 30.000 0.000 30.00 3,365.40

3585 06202004 001 ELEC CONDR (NO. 2) INSULATED LF 7.350 4,097.000 102.000 4,199.00 30,862.65

3590 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 6.300 6,233.000 821.000 7,054.00 44,440.20

3595 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 4.560 16,790.000 5,908.000 22,698.00 103,502.88

3600 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 3.760 5,609.000 0.000 5,609.00 21,089.84

3605 06202016 001 ELEC CONDR (NO.12) INSULATED LF 3.110 2,329.000 0.000 2,329.00 7,243.19

3610 06202018 001 ELEC CONDR (NO.14) INSULATED LF 2.810 13,033.000 2,345.000 15,378.00 43,212.18

3615 06242002 014 GROUND BOX TY 1 (122422) W/APRON EA 2,430.460 32.000 0.000 32.00 77,774.72

3620 06242004 014 GROUND BOX TY 2 (243636) W/APRON EA 3,115.980 6.000 0.000 6.00 18,695.88

3625 06242008 014 GROUND BOX TY A (122311) W/APRON EA 872.470 50.000 4.000 54.00 47,113.38

3630 06242020 014 GROUND BOX TY BATTERY (162915) W/APRON EA 1,184.070 7.000 0.000 7.00 8,288.49

3635 06242034 014 REMOVE EXISTING GROUND BOXES EA 118.410 6.000 -2.000 4.00 473.64

3640 06282158 003 REMOVE ELECTRICAL SERVICES EA 1,495.700 1.000 1.000 2.00 2,991.40

3645 06282212 003 ELC SRV TY D 120/240 100 (NS)GS(N)GC(O) EA 4,362.370 10.000 -1.000 9.00 39,261.33

Page 18: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 36ESTIMATE 0067

022 TRAFFIC MANAGEMENT SYSTEMCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3650 06282247 003 ELC SRV TY D 120/240 100 (NS)GS(N)EX(O) EA 3,739.180 3.000 0.000 3.00 11,217.54

3655 06362002 014 ALUMINUM SIGNS (TY G) SF 30.660 198.000 0.000 198.00 6,070.68

3660 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 4.960 1,104.000 0.000 1,104.00 5,475.84

3665 06502025 000 INS OH SN SUP(30 FT BAL TEE) EA 33,096.660 1.000 0.000 1.00 33,096.66

3670 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 360.210 4.000 0.000 4.00 1,440.84

3680 06852001 014 INSTALL RDSD FLASH BEACON ASSEMBLY EA 3,614.540 2.000 0.000 2.00 7,229.08

3681 06852002 RELOCATE RDSD FLASH BEACON ASSEMBLY EA 2,076.340 0.000 2.000 2.00 4,152.68

To be relocated to permanent location

3685 06902038 000 REMOVAL OF CONTROL CABINET (GRND MNT) EA 3,115.980 1.000 0.000 1.00 3,115.98

3690 60092001 000 ITS SYSTEM SUPPORT EQUIPMENT LS 43,623.660 1.000 0.000 1.00 43,623.66

3695 60142017 036 FIBER OPTIC CBL (SNGLE-MODE)(144 FIBER) LF 4.480 12,320.000 2,345.000 14,665.00 65,699.20

3700 60142019 036 FIBER OPTIC PIGTAIL (12 FIBER) LF 3.870 3,881.000 0.000 3,881.00 15,019.47

3705 60142020 036 FIBER OPTIC SPLICE ENCLOSURE EA 1,495.670 6.000 2.000 8.00 11,965.36

3706 60142020 FIBER OPTIC SPLICE ENCLOSURE EA 3,176.400 0.000 17.000 17.00 53,998.80

Re-splice of Fiber Optic Cable, C/O#21

3710 60142021 036 FIBER OPTIC PATCH PANEL (12 POSITION) EA 810.160 11.000 0.000 11.00 8,911.76

3715 60142054 036 FIBER OPTIC PATCH PANEL (144 POSITION) EA 1,184.070 8.000 1.000 9.00 10,656.63

3720 60142037 036 FIBER OPTIC CABLE ROAD MARKER EA 436.240 14.000 2.000 16.00 6,979.84

3725 60162001 000 EQUIPMENT CABINET (CCTV) (POLE) EA 1,620.310 5.000 0.000 5.00 8,101.55

3728 65162001 FIBER OPTIC CABLE STRAND SPLICING EA 146.230 0.000 140.000 140.00 20,472.20

Re-splice of Fiber Optic Cable, C/O#21

3729 84892001 900 MHZ ETHERNET RADIO EA 3,926.150 0.000 16.000 16.00 62,818.40

Change Order No. 21

3730 86742003 000 CAMERA POLE STRUCTURE W/CABINET (55') EA 11,404.470 3.000 0.000 3.00 34,213.41

3735 60252001 000 CCTV FIELD EQUIPMENT EA 10,594.310 4.000 0.000 4.00 42,377.24

3740 86792001 000 ANTENNA (UNIDIRECTIONAL) EA 685.510 16.000 0.000 16.00 10,968.16

3745 86792002 000 ANTENNA (OMNI-DIRECTIONAL) EA 810.160 6.000 0.000 6.00 4,860.96

3750 86732001 000 HIGHWAY ADVISORY RADIO POWER

CONVERSION

EA 49,357.040 1.000 0.000 1.00 49,357.04

3755 83682003 000 CONDUIT (PREPARE) LF 2.060 968.000 304.000 1,272.00 2,620.32

3760 82882001 003 RADAR VEHICLE SENSING DEVICE EA 8,101.540 15.000 0.000 15.00 121,523.10

3765 82882002 003 SOLAR POWER ASSEMBLY EA 1,184.070 7.000 0.000 7.00 8,288.49

3770 82882004 003 RSVD SOLAR POWER ASSEMBLY BATTERY EA 1,495.670 7.000 0.000 7.00 10,469.69

3775 87372001 000 REM AND RELOCATE CAMERA POLE STRUCTURE EA 10,594.340 1.000 0.000 1.00 10,594.34

3780 66132001 000 SYSTEM INTEGRATION LS 56,087.560 1.000 0.000 1.00 56,087.56

3785 85772001 000 INSTALL DYNAMIC MSG SIGN EA 14,956.680 1.000 0.000 1.00 14,956.68

3790 81152001 000 VIDEO SERVER TY (4:1) EA 6,855.150 4.000 0.000 4.00 27,420.60

3795 86742002 000 CAMERA POLE STRUCTURE W/CABINET (40') EA 10,220.390 11.000 1.000 12.00 122,644.68

3800 86742003 000 CAMERA POLE STRUCTURE W/CABINET (55') EA 11,404.470 3.000 0.000 3.00 34,213.41

3805 86752001 000 COMMUNICATIONS HUB CABINET EA 24,927.800 4.000 0.000 4.00 99,711.20

3810 87352001 000 ADD/DROP MULTIPLEXOR EA 68,551.450 1.000 0.000 1.00 68,551.45

3815 87352002 000 VIDEO INTERFACE CARD (INPUT) EA 1,807.280 1.000 0.000 1.00 1,807.28

3820 87352003 000 VIDEO INTERFACE CARD (OUTPUT) EA 1,620.320 4.000 0.000 4.00 6,481.28

3825 87352004 000 RS-232 INTERFACE CARD EA 5,608.780 1.000 0.000 1.00 5,608.78

3830 87352005 000 ETHERNET INTERFACE CARD EA 6,979.800 1.000 0.000 1.00 6,979.80

3835 87352006 000 E&M CARD EA 12,214.620 1.000 0.000 1.00 12,214.62

3840 87362001 000 REMOVE AND RELOCATE DYNAMIC MESSAGE

SGN

EA 16,950.920 2.000 0.000 2.00 33,901.84

Page 19: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 36ESTIMATE 0067

022 TRAFFIC MANAGEMENT SYSTEMCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3841 96062002 FORCE ACCOUNT ID 2 DOL 5,653.350 0.000 1.000 1.00 5,653.35

Relocate fiber for TMS - LS

Category Subtotal $2,020,194.90

023 EROSION CONTROLCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3895 01642013 002 STRAW/HAY MLCH SEED(PERM)(RURAL)(SANDY) SY 2.040 45,192.000 -14,192.720 30,999.28 63,238.53

3900 01692004 002 SOIL RETENTION BLANKETS (CL 1) (TY D) SY 1.050 45,192.000 0.000 45,192.00 47,451.60

3920 05062003 010 ROCK FILTER DAMS (INSTALL) (TY 3) LF 20.520 548.000 -33.000 515.00 10,567.80

3925 05062009 010 ROCK FILTER DAMS (REMOVE) LF 3.790 548.000 -33.000 515.00 1,951.85

3930 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 8.580 267.000 -155.890 111.11 953.32

3931 05062017 CONSTRUCTION EXITS (INSTALL) (TY 2) SY 124.520 0.000 17.780 17.78 2,213.97

Install permanent construction exits for Northwestern

3935 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 3.900 267.000 -155.890 111.11 433.33

3945 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 2.570 1,303.000 -762.000 541.00 1,390.37

3950 50492002 000 BIODGRD EROSION CONTROL LOGS (18" DIA) LF 2.190 9,758.000 -7,372.000 2,386.00 5,225.34

Category Subtotal $133,426.11

024 LANDSCAPING & AESTHETICSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4005 01702001 000 IRRIGATION SYSTEM LS 280,427.550 1.000 0.000 1.00 280,427.55

4006 21022011 IRRIGATION WELL PUMP SYS (ADD ALT #9) LS 51,406.030 0.000 1.000 1.00 51,406.04

Install pumps to provide water to higher elevation plants.

4007 56902016 WATER METER ASSEMBLY & SERVICE EA 1,792.000 0.000 1.000 1.00 1,792.00

Upgrade water meter from 5/8 inch to 2 inch

4010 01922002 000 PLANT MATERIAL (1-GAL) EA 11.360 42.000 44.000 86.00 976.96

4015 01922005 000 PLANT MATERIAL (15-GAL) EA 113.540 115.000 -49.600 65.40 7,425.53

4020 01922017 000 VEGETATION BARRIER SY 1.430 89,993.000 11,464.200 101,457.20 145,083.79

4025 01922031 000 PLANT MATERIAL (5 GAL) (SHRUB) EA 28.380 1,691.000 -197.700 1,493.30 42,379.86

4030 01922042 000 PLANT MATERIAL (MIN 1" CAL) (B&B) EA 113.540 9.000 9.000 18.00 2,043.72

4036 01922044 PLANT MATERIAL (MIN 2" CAL) (B&B) EA 467.920 0.000 349.700 349.70 163,631.62

Trees revised to include Landscaper's mobilization

4040 01922057 000 PLANT MATERIAL (MIN 6' HT) EA 96.500 39.000 2.000 41.00 3,956.50

4045 01932001 000 PLANT MAINTENANCE MO 3,406.000 24.000 0.000 24.00 81,744.00

4050 01932007 000 IRRIGATION SYSTEM OPER AND MAINT MO 2,270.670 24.000 0.000 24.00 54,496.08

4052 06282061 ELC SRV TY D 120/240 060 (NS)GS(N)GC(U) EA 4,362.370 0.000 1.000 1.00 4,362.37

Power for landscaping pumps

4055 10032001 000 LANDSCAPE BOULDERS EA 227.060 544.000 -31.000 513.00 116,481.78

4060 10142029 000 LNDSCP AMENITY(DECORATIVE SIGN STRUCT) EA 1,699.630 1.000 0.000 1.00 1,699.63

4065 10162001 000 LOOSE AGGREGATE FOR GROUNDCOVER (TY I) CY 8.520 6,556.000 99.398 6,655.40 56,703.97

4070 10162002 000 LOOSE AGGREGATE FOR GROUNDCOVER (TY II) CY 11.360 4,290.000 -1,717.440 2,572.56 29,224.27

4072 72052008 WATERING CYC 3,809.440 0.000 10.000 10.00 38,094.40

Hand-Water Vegetation @ LP-375 from Resler Dr. to TMP,C/O#22

Page 20: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 36ESTIMATE 0067

024 LANDSCAPING & AESTHETICSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4075 59052001 000 STONE MASONRY (WALL) SF 37.380 240.000 0.000 240.00 8,971.20

4080 59062001 000 REMOVE AND RELOCATE GATE EA 929.140 1.000 0.000 1.00 929.14

4081 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 5,965.350 16,240.19 16,240.19

Water Rates for Landscape Irrigation, C/O# 22

4082 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 1.000 0.000 125,000.000 186,683.91 186,683.91

Replaces native plants w/ drought tolerant vegetation,C/O#23

Category Subtotal $1,294,754.51

025 ADA ELEMENTSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4150 06822043 001 PED SIG SEC (12")(2 IND)(HOUSING ONLY) EA 280.430 28.000 16.000 44.00 12,338.92

4155 06872001 004 PED POLE ASSEMBLY EA 3,115.980 25.000 15.000 40.00 124,639.20

4160 82602001 000 LED COUNTDOWN PEDESTRIAN MODULE EA 695.490 24.000 8.000 32.00 22,255.68

4165 87032001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,807.260 24.000 16.000 40.00 72,290.40

Category Subtotal $231,524.20

026 RIGHT OF WAY MONUMENTATIONCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4220 05382001 000 RIGHT OF WAY MARKERS EA 101.980 110.000 0.000 110.00 11,217.80

Category Subtotal $11,217.80

027 CONTRACTOR FORCE ACCT WORK-LAW ENFORCEMENTCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4300 96062053 000 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 250,000.000 0.000 169,506.89 169,506.89

Category Subtotal $169,506.89

028 CONTRACTOR FORCE ACCT WORK-POWER SOURCECATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

4400 96062001 000 FORCE ACCOUNT ID 1 DOL 1.000 150,000.000 0.000 6,509.00 6,509.00

POWER SOURCE

Category Subtotal $6,509.00

029 PSB EXTRA WORK 100% FUNDEDCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5001 04022001 TRENCH EXCAVATION PROTECTION LF 4.000 0.000 14,606.000 14,606.00 58,424.00

For water and sanitary sewer line

5002 58782003 SAN SEWER PIPE (PVC)(SDR-35)(18 IN) LF 97.000 0.000 1,972.000 1,972.00 191,284.00

(ASTM)(F679 PS46)

Page 21: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 36ESTIMATE 0067

029 PSB EXTRA WORK 100% FUNDEDCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5003 58782006 SAN SEWER MANHOLE (48 IN)(6 FT) LF 6,500.000 0.000 24.000 24.00 156,000.00

Sanitary sewer line

5004 58782007 SAN SEWER MANHOLE (48 IN)(EXTRA DEPTH) LF 238.000 0.000 162.170 162.17 38,596.46

Sanitary sewer line

5005 58782024 WATER MAIN (PVC)(C-900)(12 IN) LF 83.000 0.000 259.500 259.50 21,538.50

Water line

5006 58782025 ADDITIONAL FITTINGS LB 29.000 0.000 2,534.400 2,534.40 73,497.60

For sanitary sewer and crossings

5007 58782043 SAN SEWER PIPE (PVC)(SDR-35)(12 IN) LF 70.000 0.000 7,571.500 7,571.50 530,005.00

Sanitary sewer line

5008 58782044 ABANDON EXISTING PIPE (12 IN) LF 22.000 0.000 69.000 69.00 1,518.00

Sanitary sewer

5009 58782045 CASING (STEEL)(24 IN)(OPEN TRENCH) LF 185.000 0.000 193.000 193.00 35,705.00

For sanitary sewer

5010 58782041 CASING (STEEL)(36 IN)(OPEN TRENCH) LF 229.000 0.000 208.000 208.00 47,632.00

For sanitary sewer

5011 54572136 WATER MAIN PIPE (DI) (24IN) LF 220.000 0.000 1,348.000 1,348.00 296,560.00

(PR 200) - Special Specification 5878

5012 52092039 WATER MAIN PIPE (DI)(24 IN) LF 95.000 0.000 837.000 837.00 79,515.00

(PR 200)(EPWU Furnished) - Special Specification 5878

5013 59692025 WATER MAIN PIPE (DI)(24IN) LF 269.000 0.000 513.000 513.00 137,997.00

(PR 200)(Casing Installed) - Special Specification 5878

5014 51122002 WATER MAIN PIPE (DI)(16") LF 166.000 0.000 1,186.000 1,186.00 196,876.00

(PC 250) - Special Specification 5878

5015 54572136 WATER MAIN PIPE (DI) (24IN) LF 233.000 0.000 520.000 520.00 121,160.00

(PR 200) - Special Specification 5878

5016 54572136 WATER MAIN PIPE (DI) (24IN) LF 248.000 0.000 520.000 520.00 128,960.00

(PR 350) - Special Specification 5878

5017 58782040 CASING (STEEL)(30 IN)(OPEN TRENCH) LF 200.000 0.000 33.000 33.00 6,600.00

(ASTM A36)

5018 54522016 STEEL CASING (OPEN CUT) (42 IN) LF 288.000 0.000 1,505.000 1,505.00 433,440.00

(ASTM A36) - Special Specification 5878

5019 58782011 ABANDON EXISTING PIPE (15 IN) LF 45.000 0.000 146.000 146.00 6,570.00

Abandon 16 in pipe

5020 51802014 BUTTERFLY VALVE 16 INCH WITH MANHOLE EA 18,600.000 0.000 1.000 1.00 18,600.00

Special Specification 5878

5021 58782076 BLOWOFF ASSEMBLY AND MANHOLE EA 11,100.000 0.000 1.000 1.00 11,100.00

For reclaimed system

5022 56982012 COMBINATION AIR RELEASE VALVE IN VAULT EA 3,500.000 0.000 1.000 1.00 3,500.00

(Meter Box) - Special Specification 5878

5023 50532030 24" BUTTERFLY VALVE EA 27,500.000 0.000 5.000 5.00 137,500.00

Special Specification 5878

5024 58762018 12" GATE VALVE EA 4,700.000 0.000 3.000 3.00 14,100.00

Special Specification 5878

Page 22: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 36ESTIMATE 0067

029 PSB EXTRA WORK 100% FUNDEDCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

5025 51272019 3" COMB AIR RELEASE/VACUUM VALVE EA 13,500.000 0.000 1.000 1.00 13,500.00

Special Specification 5878

5026 54502014 BLOW-OFF VALVE ASSEMBLY EA 12,900.000 0.000 1.000 1.00 12,900.00

Special Specification 5878

Category Subtotal $2,773,078.56

255201033C 2552-1-33PROJECT CONTROL

001CATEGORY DESCRIPTION TRAFFIC CONTROL

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0065 01322003 000 EMBANKMENT (FINAL)(ORD COMP)(TY B) CY 5.000 12,822.000 -12,822.000 0.000 0.00

0075 03162172 016 AGGR(TY-B GR-3 SAC-B) CY 132.240 14.000 -14.000 0.000 0.00

0080 03162581 016 ASPH (AC-5 OR MC-2400L) GAL 6.460 127.000 -127.000 0.000 0.00

0090 04602004 000 CMP (GAL STL 24 IN) LF 40.000 120.000 -120.000 0.000 0.00

0115 05402005 023 TERMINAL ANCHOR SECTION EA 423.770 1.000 -1.000 0.000 0.00

0125 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,998.750 1.000 -1.000 0.000 0.00

0155 06622065 000 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 0.290 52.000 -52.000 0.000 0.00

0175 06622085 000 WK ZN PAV MRK REMOV (W) (DBL ARROW) EA 113.310 5.000 -5.000 0.000 0.00

0.00Category Subtotal

002CATEGORY DESCRIPTION ROADWAY DEMOLITION

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0250 01042001 000 REMOVING CONC (PAV) SY 10.730 721.000 -721.000 0.000 0.00

0.00Category Subtotal

003CATEGORY DESCRIPTION ROADWAY

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0465 04202082 002 CL C CONC (MEDIAN) CY 454.600 4.000 -4.000 0.000 0.00

0495 05142015 002 PERM CONC TRF BARR (F-SHAPE)(TY 1) LF 51.640 40.000 -40.000 0.000 0.00

0500 05142016 002 PERM CONC TRF BARR (F-SHAPE)(TY 2) LF 90.550 10.000 -10.000 0.000 0.00

0505 05142017 002 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 62.630 208.000 -208.000 0.000 0.00

0513 05292023 CONC CURB (MONO) LF 14.000 0.000 0.000 0.000 0.00

Install curb on ashalt

0565 05452040 000 CRASH CUSH ATTEN (INSTAL)(TAU-II)(N) EA 17,344.080 2.000 -2.000 0.000 0.00

0600 58782041 000 CASING (STEEL)(36 IN)(OPEN TRENCH) LF 210.310 485.000 -485.000 0.000 0.00

0605 58782042 000 CASING (STEEL)(48 IN)(OPEN TRENCH) LF 274.290 1,515.000 -1,515.000 0.000 0.00

0610 96012001 000 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 0.000 0.00

0611 96022001 000 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00

0612 96022002 000 PAYMENT ADJUSTMENT-NEG DOL -1.000 4,000.000 0.000 0.000 0.00

0615 96022601 000 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

Page 23: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 36ESTIMATE 0067

0616 96022602 000 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00

0626 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 5.000 0.000 1.000 0.000 0.00

SP 000-249 Certificate of Interested Parties fee, C/O# 23

0.00Category Subtotal

005CATEGORY DESCRIPTION STORM SEWERS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0805 04322014 000 RIPRAP (STONE TY F)(MORTAR)(8 IN) CY 343.570 14.000 -14.000 0.000 0.00

0815 04602004 000 CMP (GAL STL 24 IN) LF 40.000 639.000 -639.000 0.000 0.00

0.00Category Subtotal

009CATEGORY DESCRIPTION RETAINING WALL

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1285 04032001 000 TEMPORARY SPL SHORING SF 1.000 21,530.000 -21,530.000 0.000 0.00

1290 04232001 000 RETAINING WALL (MSE) SF 20.530 209,513.000 -209,513.000 0.000 0.00

0.00Category Subtotal

010CATEGORY DESCRIPTION BRIDGE STRUCT@ NORTHWESTERN WB-(NBI=240720255201284)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1380 04202042 002 CL C CONC (BENT)(HPC) CY 584.740 168.450 -168.450 0.000 0.00

1415 04502211 001 RAIL (TY T551) (HPC) LF 27.000 506.400 -506.400 0.000 0.00

0.00Category Subtotal

011CATEGORY DESCRIPTION BRIDGE STRUCT@ NORTHWESTERN EB-(NBI=240720255201286)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1510 04202042 002 CL C CONC (BENT)(HPC) CY 584.740 162.800 -162.800 0.000 0.00

1545 04502211 001 RAIL (TY T551) (HPC) LF 27.000 506.200 -506.200 0.000 0.00

0.00Category Subtotal

012CATEGORY DESCRIPTION BRIDGE STRUCTURE @ RESLER-(NBI=240720255201283)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1645 04202042 002 CL C CONC (BENT)(HPC) CY 584.740 249.800 -249.800 0.000 0.00

1680 04502211 001 RAIL (TY T551) (HPC) LF 27.000 460.000 -460.000 0.000 0.00

1690 05142017 002 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 62.630 246.000 -246.000 0.000 0.00

0.00Category Subtotal

Page 24: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 36ESTIMATE 0067

013CATEGORY DESCRIPTION BRIDGE STRUCTURE @ PLEXXAR WB-(NBI=240720255201282)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1810 04502211 001 RAIL (TY T551) (HPC) LF 27.000 339.700 -339.700 0.000 0.00

1820 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 14.000 -14.000 0.000 0.00

0.00Category Subtotal

014CATEGORY DESCRIPTION BRIDGE STRUCTURE @ PLEXXAR EB-(NBI=240720255201288)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1935 04502211 001 RAIL (TY T551) (HPC) LF 27.000 339.500 -339.500 0.000 0.00

1945 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 14.000 -14.000 0.000 0.00

0.00Category Subtotal

015CATEGORY DESCRIPTION BRIDGE STRUCT@PASEO DEL NORTE-(NBI=240720255201281)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2030 04202042 002 CL C CONC (BENT)(HPC) CY 584.740 246.200 -246.200 0.000 0.00

2065 04502211 001 RAIL (TY T551) (HPC) LF 27.000 418.000 -418.000 0.000 0.00

2075 05142017 002 PERM CONC TRF BARR (F-SHAPE)(TY 3) LF 62.630 249.000 -249.000 0.000 0.00

2080 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 56.000 -56.000 0.000 0.00

0.00Category Subtotal

016CATEGORY DESCRIPTION DC 4, I-1 0 WB TO LP 375 EB-(NBI=240720212101290)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2195 04202092 002 CL C CONC (CAP)(MASS PLACEMENT)(HPC) CY 465.000 211.100 -211.100 0.000 0.00

2200 04202093 002 CL C CONC (COLUMN)(MASS PLACE)(HPC) CY 639.990 38.500 -38.500 0.000 0.00

2205 04202223 002 CL C CONC (COLUMN)(HPC) CY 621.460 671.200 -671.200 0.000 0.00

2215 04202269 002 CL C CONC (CAP)(HPC) CY 639.070 671.600 -671.600 0.000 0.00

2240 04322017 000 RIPRAP (STONE COMMON)(GROUT)(6 IN) CY 130.560 5.600 -5.600 0.000 0.00

2315 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 28.000 -28.000 0.000 0.00

0.00Category Subtotal

017CATEGORY DESCRIPTION DC 1, LP 375 WB TO I-10 EB-(NBI=240720212101289)

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2395 04032002 000 TEMPORARY SPL SHORING (SOIL NAIL) SF 1.000 518.000 -518.000 0.000 0.00

2435 04202092 002 CL C CONC (CAP)(MASS PLACEMENT)(HPC) CY 465.000 181.400 -181.400 0.000 0.00

2440 04202093 002 CL C CONC (COLUMN)(MASS PLACE)(HPC) CY 639.990 54.300 -54.300 0.000 0.00

2445 04202223 002 CL C CONC (COLUMN)(HPC) CY 621.460 662.200 -662.200 0.000 0.00

2455 04202269 002 CL C CONC (CAP)(HPC) CY 639.070 766.500 -766.500 0.000 0.00

2480 04322017 000 RIPRAP (STONE COMMON)(GROUT)(6 IN) CY 130.560 6.400 -6.400 0.000 0.00

2555 06362001 014 ALUMINUM SIGNS (TY A) SF 23.060 70.000 -70.000 0.000 0.00

Page 25: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 36ESTIMATE 0067

0.00Category Subtotal

018CATEGORY DESCRIPTION ILLUMINATION

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2610 04162016 001 DRILL SHAFT (SIGN MTS)(12 IN) LF 130.830 112.000 -112.000 0.000 0.00

0.00Category Subtotal

020CATEGORY DESCRIPTION TRAFFIC SIGNING & STRIPING

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3005 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 498.570 3.000 -3.000 0.000 0.00

3110 06662087 000 REFL PAV MRK TY I(W) (SYMBOL) (100MIL) EA 130.310 5.000 -5.000 0.000 0.00

3130 06662141 000 REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) EA 169.970 8.000 -8.000 0.000 0.00

3135 06662143 000 REF PAV MRK TY II (W) 4" (DOT) LF 0.280 690.000 -690.000 0.000 0.00

3140 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.570 223.000 -223.000 0.000 0.00

3145 06662154 000 REF PAV MRK TY II (W) 12" (LNDP) LF 0.850 778.000 -778.000 0.000 0.00

3150 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 1.410 2,626.000 -2,626.000 0.000 0.00

3160 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 62.320 47.000 -47.000 0.000 0.00

3165 06662161 000 REF PAV MRK TY II (W) (BIKE ARROW) EA 62.320 5.000 -5.000 0.000 0.00

3170 06662163 000 REF PAV MRK TY II (W) (BIKE SYMBOL) EA 62.320 4.000 -4.000 0.000 0.00

3175 06662164 000 REF PAV MRK TY II (W) (BIKE WORD) EA 62.330 2.000 -2.000 0.000 0.00

3180 06662165 000 REF PAV MRK TY II (W) (DBL ARROW) EA 130.310 18.000 -18.000 0.000 0.00

3185 06662166 000 REF PAV MRK TY II (W) (ENTR GORE) EA 736.500 10.000 -10.000 0.000 0.00

3190 06662167 000 REF PAV MRK TY II (W) (EXIT GORE) EA 679.850 10.000 -10.000 0.000 0.00

3195 06662170 000 REF PAV MRK TY II (W) (SYMBOL) EA 62.320 5.000 -5.000 0.000 0.00

3200 06662172 000 REF PAV MRK TY II (W) (UTURN ARROW) EA 62.320 12.000 -12.000 0.000 0.00

3205 06662173 000 REF PAV MRK TY II (W) (WORD) EA 62.320 39.000 -39.000 0.000 0.00

3210 06662175 000 REF PAV MRK TY II (W) 36" (YLD TRI) EA 50.990 34.000 -34.000 0.000 0.00

3215 06662188 000 REF PAV MRK TY II (Y) (MED NOSE) EA 62.320 8.000 -8.000 0.000 0.00

3225 06662256 000 REF PAV MRK TY II (W) (NUMBER) EA 73.660 18.000 -18.000 0.000 0.00

3230 06662306 000 REF PAV MRK TY II (BLACK)8"(BRK) LF 0.570 9,858.000 -9,858.000 0.000 0.00

3235 06722012 034 REFL PAV MRKR TY I-C EA 3.110 10.000 -10.000 0.000 0.00

3260 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.230 10,081.000 -10,081.000 0.000 0.00

3295 06782012 000 PAV SURF PREP FOR MRK (MED NOSE) EA 73.660 8.000 -8.000 0.000 0.00

3375 82512018 005 RE PM W/RET REQ TY I(Y)4"(SLD)(100MIL) LF 0.570 1,377.000 -1,377.000 0.000 0.00

3390 82512029 005 RE PM W/RET REQ TY II (Y) 4" (BRK) LF 0.400 6,671.000 -6,671.000 0.000 0.00

0.00Category Subtotal

022CATEGORY DESCRIPTION TRAFFIC MANAGEMENT SYSTEM

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3530 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.000 12,317.000 -12,317.000 0.000 0.00

3675 06842008 000 TRF SIG CBL (TY A) (12 AWG) ( 3 CONDR) LF 2.490 600.000 -600.000 0.000 0.00

0.00Category Subtotal

Page 26: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 36ESTIMATE 0067

023CATEGORY DESCRIPTION EROSION CONTROL

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3905 01322001 000 EMBANKMENT (FINAL)(ORD COMP)(TY A) CY 6.800 266.000 -266.000 0.000 0.00

3910 02162001 000 PROOF ROLLING HR 60.000 1.000 -1.000 0.000 0.00

3915 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 52.880 29.000 -29.000 0.000 0.00

3940 05062025 010 EXCAVATOR WORK (EROSION & SEDM CONT) HR 96.810 6.000 -6.000 0.000 0.00

0.00Category Subtotal

024CATEGORY DESCRIPTION LANDSCAPING & AESTHETICS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4035 01922044 000 PLANT MATERIAL (MIN 2" CAL) (B&B) EA 431.430 701.000 -701.000 0.000 0.00

0.00Category Subtotal

025CATEGORY DESCRIPTION ADA ELEMENTS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

4135 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 1.410 1,681.000 -1,681.000 0.000 0.00

4140 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 1.410 1,681.000 -1,681.000 0.000 0.00

4145 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.680 1,681.000 -1,681.000 0.000 0.00

0.00Category Subtotal

029CATEGORY DESCRIPTION PSB EXTRA WORK 100% FUNDED

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

5000 04012001 FLOWABLE BACKFILL CY 70.000 0.000 0.000 0.000 0.00

For PSB use as needed

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $70,291,092.15

Page 27: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 27 of 36ESTIMATE 0067

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002002 002 STA 1,705.400PREPARING ROW 257.000 438,287.80 254.00

01042011 000 SY 7.170REMOVING CONC (MEDIANS) 242.000 1,735.15 242.00

01042014 CY 233.570REMOVING CONC (FOUNDATIONS) 27.000 6,306.39 0.00

01042015 000 SY 4.200REMOVING CONC (SIDEWALKS) 415.890 1,746.74 327.00

01042017 000 SY 7.880REMOVING CONC (DRIVEWAYS) 257.000 2,025.16 257.00

01042021 000 LF 1.850REMOVING CONC (CURB) 2,506.000 4,636.10 1,680.00

01042022 000 LF 1.650REMOVING CONC (CURB AND GUTTER) 6,335.000 10,452.75 6,335.00

01042032 000 SY 26.740REMOVING CONC (WHEELCHAIR RAMP) 42.000 1,123.08 42.00

01042033 000 SY 2.600REMOVING CONC (DRAIN) 306.000 795.60 556.00

01042044 000 SY 2.600REMOVING CONC (FLUME) 36.000 93.60 36.00

01052002 000 SY 2.500REMOVING STAB BASE AND ASPH PAV (2") 5,176.750 12,941.89 1,067.00

01052014 000 SY 1.130REMOVING STAB BASE & ASPH PAV (7"-12") 86,704.370 97,975.96 104,662.00

01052027 STA 6,804.400REMOV STAB BASE & ASPH PAV (7"-12") 1.350 9,185.94 0.00

01102001 000 CY 2.000EXCAVATION (ROADWAY) 160,608.000 321,216.00 160,608.00

01102002 000 CY 3.590EXCAVATION (CHANNEL) 940.000 3,374.60 940.00

01102003 000 CY 10.000EXCAVATION (SPECIAL) 2.000 20.00 5.00

01102003 CY 1,300.000EXCAVATION (SPECIAL) 2.000 2,600.00 5.00

01322001 000 CY 6.800EMBANKMENT (FINAL)(ORD COMP)(TY A) 1,750.000 11,900.00 1,256.00

01322002 000 CY 5.000EMBANKMENT (FINAL)(DENS CONT)(TY A) 979,651.000 4,898,255.00 979,651.00

01322002 CY 107.120EMBANKMENT (FINAL)(DENS CONT)(TY A) 316.000 33,849.92 979,651.00

01502002 000 HR 75.000BLADING 277.000 20,775.00 417.00

01642013 002 SY 2.040STRAW/HAY MLCH SEED(PERM)(RURAL)(SANDY) 30,999.280 63,238.53 45,192.00

01692004 002 SY 1.050SOIL RETENTION BLANKETS (CL 1) (TY D) 45,192.000 47,451.60 45,192.00

01702001 000 LS 280,427.550IRRIGATION SYSTEM 1.000 280,427.55 1.00

01922002 000 EA 11.360PLANT MATERIAL (1-GAL) 86.000 976.96 42.00

01922005 000 EA 113.540PLANT MATERIAL (15-GAL) 65.400 7,425.53 115.00

01922017 000 SY 1.430VEGETATION BARRIER 101,457.200 145,083.79 89,993.00

01922031 000 EA 28.380PLANT MATERIAL (5 GAL) (SHRUB) 1,493.300 42,379.86 1,691.00

01922042 000 EA 113.540PLANT MATERIAL (MIN 1" CAL) (B&B) 18.000 2,043.72 9.00

01922044 000 EA 431.430PLANT MATERIAL (MIN 2" CAL) (B&B) 0.000 0.00 0.00

01922044 EA 467.920PLANT MATERIAL (MIN 2" CAL) (B&B) 349.700 163,631.62 0.00

01922057 000 EA 96.500PLANT MATERIAL (MIN 6' HT) 41.000 3,956.50 39.00

01932001 000 MO 3,406.000PLANT MAINTENANCE 24.000 81,744.00 24.00

01932007 000 MO 2,270.670IRRIGATION SYSTEM OPER AND MAINT 24.000 54,496.08 24.00

02162001 000 HR 60.000PROOF ROLLING 1.000 60.00 408.00

02472044 040 CY 22.990FL BS (CMP IN PLC)(TY A GR 4)(FNAL POS) 128.440 2,952.84 279.00

02472103 040 CY 23.000FL BS (RDWY DEL) (TY A GR 3) (IN VEH) 95,853.000 2,204,619.00 72,070.00

02472216 040 SY 3.900FL BS (CMP IN PLACE)(TY E GR 4)(4") 41,870.670 163,295.61 38,824.00

02752001 002 TON 114.860CEMENT 4,555.790 523,278.03 4,156.00

02752031 002 SY 1.300CEMENT TREAT (NEW BASE) (10") 160,916.687 209,191.69 148,942.00

02752043 002 SY 1.650CEMENT TREAT (EXIST MATL)(14") 1,056.110 1,742.58 1,360.00

02752070 002 SY 0.040CEMENT TREAT(MX EXST MTL & NW BS)(7.5") 110,635.160 4,425.41 151,222.00

03102020 000 GAL 3.720PRIME COAT (SS-1) 35,605.500 132,452.46 43,430.00

Page 28: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 28 of 36ESTIMATE 0067

03442290 000 TON 65.030PRF-DSGN-MX CMHB-F SAC-A PG70-22 45,309.460 2,946,474.19 44,137.00

03442330 000 DOL 1.000PRODUCTION BONUS/PENALTY 73,742.780 73,742.78 57,404.58

03442331 000 DOL 1.000PLACEMENT BONUS/PENALTY 23,277.310 23,277.31 57,404.58

04002001 000 CY 1.500STRUCT EXCAV 2,368.000 3,552.00 2,368.00

04002002 000 CY 1.500STRUCT EXCAV (BOX) 17,389.000 26,083.51 18,289.00

04002003 000 CY 2.000STRUCT EXCAV (PIPE) 24,193.250 48,386.50 23,337.00

04002005 000 CY 53.000CEM STABIL BKFL 397.100 21,046.30 397.10

04012001 000 CY 56.000FLOWABLE BACKFILL 12,807.950 717,245.20 12,965.00

04022001 000 LF 1.000TRENCH EXCAVATION PROTECTION 13,100.790 13,100.79 16,103.00

04022001 LF 4.000TRENCH EXCAVATION PROTECTION 14,606.000 58,424.00 16,103.00

04032001 000 SF 1.000TEMPORARY SPL SHORING 16,456.600 16,456.60 18,438.00

04162004 001 LF 133.040DRILL SHAFT (36 IN) 5,604.698 745,649.02 5,594.00

04162005 001 LF 173.030DRILL SHAFT (42 IN) 1,480.000 256,084.40 1,480.00

04162006 001 LF 315.180DRILL SHAFT (48 IN) 4,084.000 1,287,195.12 4,033.00

04162007 001 LF 304.980DRILL SHAFT (54 IN) 640.000 195,187.20 640.00

04162016 001 LF 130.830DRILL SHAFT (SIGN MTS)(12 IN) 98.000 12,821.34 98.00

04162018 001 LF 154.710DRILL SHAFT (SIGN MTS)(24 IN) 187.000 28,930.77 187.00

04162026 LF 748.460DRILL SHAFT (HIGH MAST POLE)(60 IN) 172.000 128,735.12 0.00

04162029 001 LF 199.090DRILL SHAFT (RDWY ILL POLE) (30 IN) 504.000 100,341.36 504.00

04162031 001 LF 227.530DRILL SHAFT (TRF SIG POLE) (30 IN) 21.000 4,778.13 21.00

04162032 001 LF 278.720DRILL SHAFT (TRF SIG POLE) (36 IN) 156.000 43,480.32 144.00

04162034 001 LF 449.360DRILL SHAFT (TRF SIG POLE) (48 IN) 138.000 62,011.68 78.00

04162087 EA 282.620CORE HOLE 40.000 11,304.80 0.00

04202005 002 CY 390.000CL C CONC (FOOTING) 2,076.840 809,967.60 1,830.00

04202008 002 CY 594.860CL C CONC (WINGWALLS) 88.113 52,414.89 125.00

04202009 002 CY 594.860CL C CONC (HDWL) 25.550 15,198.67 12.00

04202013 002 CY 656.890CL C CONC (MISC) 9.490 6,233.89 7.00

04202018 002 CY 380.800CL C CONC (FOOTING)(MASS PLACEMENT) 156.000 59,404.80 156.00

04202041 002 CY 469.110CL C CONC (ABUT)(HPC) 554.500 260,121.51 554.50

04202042 002 CY 584.740CL C CONC (BENT)(HPC) 0.000 0.00 0.00

04202042 CY 968.760CL C CONC (BENT)(HPC) 827.250 801,406.72 0.00

04202092 002 CY 465.000CL C CONC (CAP)(MASS PLACEMENT)(HPC) 0.000 0.00 0.00

04202092 CY 554.460CL C CONC (CAP)(MASS PLACEMENT)(HPC) 392.500 217,625.55 0.00

04202093 002 CY 639.990CL C CONC (COLUMN)(MASS PLACE)(HPC) 0.000 0.00 0.00

04202093 CY 1,024.010CL C CONC (COLUMN)(MASS PLACE)(HPC) 92.800 95,028.13 0.00

04202223 002 CY 621.460CL C CONC (COLUMN)(HPC) 0.000 0.00 0.00

04202223 CY 1,005.480CL C CONC (COLUMN)(HPC) 1,333.400 1,340,707.04 0.00

04202256 002 CY 307.160CL S CONC(APPR SLAB)(HPC) 1,186.280 364,377.75 1,314.70

04202269 002 CY 639.070CL C CONC (CAP)(HPC) 0.000 0.00 0.00

04202269 CY 728.530CL C CONC (CAP)(HPC) 1,453.430 1,058,867.35 0.00

04222003 000 SF 13.310REINF CONC SLAB (HPC)(CL S) 304,705.000 4,055,623.55 304,705.00

04232001 000 SF 20.530RETAINING WALL (MSE) 0.000 0.00 0.00

04232001 SF 28.150RETAINING WALL (MSE) 210,085.000 5,913,892.75 0.00

04252066 001 LF 155.560PRESTR CONC GIRDER (TX40) 9,609.830 1,494,905.15 9,609.83

04252068 001 LF 153.200PRESTR CONC GIRDER (TX54) 23,491.160 3,598,845.72 23,491.16

04282002 001 SY 2.200CONC SURF TREAT (CLASS II) 32,003.110 70,406.84 36,663.00

04322001 000 CY 493.470RIPRAP (CONC)(4 IN) 67.190 33,156.25 43.60

04322013 000 CY 335.930RIPRAP (STONE TY F)(MORTAR)(6 IN) 25.680 8,626.68 16.00

04322017 000 CY 130.560RIPRAP (STONE COMMON)(GROUT)(6 IN) 17.590 2,296.55 186.00

Page 29: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 29 of 36ESTIMATE 0067

04322019 000 CY 49.320RIPRAP (STONE PROTECTION)(12 IN) 50.200 2,475.86 156.60

04322023 000 CY 54.830RIPRAP (STONE PROTECTION)(24 IN) 100.400 5,504.93 313.00

04322048 000 CY 538.210RIPRAP (CONC)(FLUME) 10.120 5,446.69 99.50

04322066 000 CY 509.890RIPRAP (CONC)(CL B) 148.761 75,851.75 102.30

04342033 003 EA 2,605.540ELASTOMERIC BEAR (E7) 4.000 10,422.16 4.00

04342048 003 EA 1,296.890ELASTOMERIC BEAR (EE3) 4.000 5,187.56 4.00

04342056 003 EA 1,296.890ELASTOMERIC BEAR (EF3) 4.000 5,187.56 4.00

04342072 003 EA 2,605.540ELASTOMERIC BEAR (F7) 4.000 10,422.16 4.00

04342078 003 EA 2,345.960SLIDING ELASTOMERIC BEAR (ES 6) 8.000 18,767.68 8.00

04342080 003 EA 2,440.750SLIDING ELASTOMERIC BEAR (ES 8) 16.000 39,052.00 16.00

04342087 003 EA 1,368.490ELASTOMERIC BEAR (EE4) 4.000 5,473.96 4.00

04342088 003 EA 1,318.180ELASTOMERIC BEAR (EF4) 4.000 5,272.72 4.00

04342116 003 EA 3,580.810ELASTOMERIC BEAR (F10) 8.000 28,646.48 8.00

04422002 016 LB 1.790STR STL (PLATE GIRDER) 4,286,000.000 7,671,940.00 4,286,000.00

04422048 016 LB 1.600STRUCTURAL STEEL(MISC NON-BRIDGE) 4,467.000 7,147.20 4,467.00

04502025 001 LF 84.980RAIL (TY PR1) 1,433.000 121,776.34 1,630.00

04502143 001 LF 30.990RAILING (TY T551) 15,537.670 481,512.39 13,010.00

04502143 LF 119.100RAILING (TY T551) 577.000 68,720.70 13,010.00

04502211 001 LF 27.000RAIL (TY T551) (HPC) 14,586.800 393,843.60 14,586.80

04502211 LF 115.110RAIL (TY T551) (HPC) 2,521.800 290,284.41 14,586.80

04542002 000 LF 97.420SEALED EXPANSION JOINT (4 IN)(SEJ-P) 780.000 75,987.60 780.00

04542003 000 LF 176.600SEALED EXPANSION JOINT (5 IN)(SEJ-P) 26.000 4,591.60 26.00

04542005 000 LF 66.930ARMOR JOINT (WITH SEAL) 1,001.000 66,996.93 1,001.00

04602004 000 LF 40.000CMP (GAL STL 24 IN) 119.000 4,760.00 119.00

04612006 000 LF 1,243.030STR PL PIPE ARCH(GALV STL)(240"X120") 610.000 758,248.30 610.00

04622002 011 LF 166.640CONC BOX CULV (3 FT X 3 FT) 392.000 65,322.88 392.00

04622005 011 LF 217.700CONC BOX CULV (4 FT X 4 FT) 1,627.500 354,306.75 1,543.00

04622010 011 LF 277.060CONC BOX CULV (6 FT X 3 FT) 581.000 160,971.86 581.00

04622011 011 LF 308.090CONC BOX CULV (6 FT X 4 FT) 1,719.000 529,606.71 2,125.00

04622016 011 LF 392.160CONC BOX CULV (7 FT X 5 FT) 1,764.000 691,770.24 1,764.00

04642009 003 LF 87.140RC PIPE (CL III)(36 IN) 455.000 39,648.70 455.00

04642012 003 LF 143.370RC PIPE (CL III)(54 IN) 659.000 94,480.84 59.00

04642022 003 LF 56.000RC PIPE (CL IV)(24 IN) 29,540.000 1,654,240.00 28,362.00

04642026 003 LF 100.820RC PIPE (CL IV)(36 IN) 629.000 63,415.79 629.00

04652002 001 EA 6,180.000INLET (COMPL)(TY E) 12.000 74,160.00 12.00

04652003 001 EA 3,920.000INLET (COMPL)(TY H) 54.000 211,680.00 52.00

04652005 001 EA 4,604.660MANH (COMPL)(TY M) 8.000 36,837.28 8.00

04652006 001 EA 8,303.670MANH (COMPL)(JUNCT BOX)(TY M) 2.000 16,607.34 2.00

04652006 EA 8,893.670MANH (COMPL)(JUNCT BOX)(TY M) 2.000 17,787.34 2.00

04652343 001 EA 3,491.640MANH (STAGE I)(TY P) 34.000 118,715.76 33.00

04652344 001 EA 1,132.970MANH (STAGE II)(TY P) 33.000 37,388.01 33.00

04652349 001 EA 4,849.870INLET (STAGE I)(TY C-C)(2-GRATE) 89.000 431,638.43 83.00

04652350 001 EA 405.930INLET (STAGE II)(TY C-C)(2-GRATE) 83.000 33,692.19 83.00

04652351 001 EA 5,734.980INLET (STAGE I)(TY C-C)(3-GRATE) 4.000 22,939.92 4.00

04652352 001 EA 405.940INLET (STAGE II)(TY C-C)(3-GRATE) 4.000 1,623.76 4.00

04652414 001 EA 5,190.030INLET (COMPL)(MSE WALL)(2 GRATE) 1.000 5,190.03 1.00

04652529 001 EA 4,800.000INLET (STAGE I)(TY FF) 18.000 86,400.00 18.00

04652530 001 EA 3,300.000INLET (STAGE I)(TY F) 11.000 36,300.00 11.00

04652531 001 EA 365.000INLET (STAGE II)(TY FF) 18.000 6,570.00 18.00

Page 30: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 30 of 36ESTIMATE 0067

04652532 001 EA 359.000INLET (STAGE II)(TY F) 12.000 4,308.00 11.00

04652728 001 EA 2,866.700INLET (STAGE I) (TY C)(1-GRATE) 19.000 54,467.30 19.00

04652729 001 EA 348.690INLET (STAGE II) (TY C)(1-GRATE) 19.000 6,625.11 19.00

04652750 EA 2,675.000JCT BOX SPL1 4.000 10,700.00 0.00

04662065 000 EA 3,225.690HEADWALL (CH-FW-0)(DIA= 24 IN) 5.000 16,128.45 3.00

04672275 000 EA 1,447.920SET (TY II)(24 IN)(CMP)(6:1)(C) 2.000 2,895.84 2.00

04712003 000 EA 178.820GRATE & FRAME 30.000 5,364.60 30.00

04742009 LF 21.760SLOT DRAIN (GAL STL)(24 IN) 36.000 783.36 35.00

04742009 000 LF 97.600SLOT DRAIN (GAL STL)(24 IN) 35.000 3,416.00 35.00

04792003 EA 1,250.000ADJ MANHS & INLETS 2.000 2,500.00 0.00

04812012 000 LF 21.830PVC PIPE (SCH 40)(6 IN) 1,419.000 30,976.77 1,419.00

04962002 000 EA 427.570REMOV STR (INLET) 7.000 2,992.99 3.00

04962007 LF 12.340REMOV STR (PIPE) 726.420 8,964.02 0.00

04962041 000 EA 35,396.870REMOV STR (LARGE) 3.000 106,190.61 3.00

04962042 000 EA 2,650.000REMOV STR (SMALL) 13.000 34,450.00 14.00

05002001 005 LS 2,752,725.530MOBILIZATION 1.000 2,752,725.53 1.00

05022001 MO 2,366.160BARRICADES, SIGNS AND TRAFFIC HANDLING 5.000 11,830.80 24.00

05022001 033 MO 11,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 29.000 319,000.00 24.00

05022001 MO 13,084.520BARRICADES, SIGNS AND TRAFFIC HANDLING 1.500 19,626.78 24.00

05022134 EA 11,619.840BARRICADES, SIGNS AND TRAFFIC CONTROL 1.000 11,619.84 0.00

05062003 010 LF 20.520ROCK FILTER DAMS (INSTALL) (TY 3) 515.000 10,567.80 548.00

05062009 010 LF 3.790ROCK FILTER DAMS (REMOVE) 515.000 1,951.85 548.00

05062016 010 SY 8.580CONSTRUCTION EXITS (INSTALL) (TY 1) 111.110 953.32 267.00

05062017 SY 124.520CONSTRUCTION EXITS (INSTALL) (TY 2) 17.780 2,213.97 0.00

05062019 010 SY 3.900CONSTRUCTION EXITS (REMOVE) 111.110 433.33 267.00

05062034 010 LF 2.570TEMPORARY SEDIMENT CONTROL FENCE 541.000 1,390.37 1,303.00

05082003 000 EA 30,290.470CONSTRUCTING DETOURS 3.000 90,871.41 3.00

05122049 002 LF 7.370PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) 7,230.000 53,285.10 4,230.00

05122049 LF 8.440PORT CTB (DES SOURCE)(F-SHAPE)(TY 1) 3,750.000 31,650.00 4,230.00

05122051 002 LF 7.370PORT CTB (STOCKPILE)(F-SHAPE)(TY 1) 9,182.700 67,676.50 4,230.00

05142015 LF 139.750PERM CONC TRF BARR (F-SHAPE)(TY 1) 40.000 5,590.00 0.00

05142016 LF 178.660PERM CONC TRF BARR (F-SHAPE)(TY 2) 10.000 1,786.60 0.00

05142017 LF 150.740PERM CONC TRF BARR (F-SHAPE)(TY 3) 703.000 105,970.22 0.00

05282001 000 SY 53.530COLORED TEXTURED CONC (4") 18,239.869 976,380.19 11,317.00

05292023 LF 17.900CONC CURB (MONO) 4,770.000 85,383.00 0.00

05292035 000 LF 6.950CONC CURB & GUTTER (TY II) (MOD) 44,619.800 310,107.61 49,611.00

05302010 000 SY 77.050DRIVEWAYS (CONC) 724.420 55,816.56 387.00

05312005 000 EA 2,096.200CURB RAMPS (TY 1) 32.000 67,078.40 16.00

05312010 000 EA 1,416.350CURB RAMPS (TY 7) 12.000 16,996.20 28.00

05312015 000 SY 41.810CONC SIDEWALKS (4") 1,567.803 65,549.83 1,668.00

05382001 000 EA 101.980RIGHT OF WAY MARKERS 110.000 11,217.80 110.00

05402001 023 LF 16.030MTL W-BEAM GD FEN (TIM POST) 12,476.330 199,995.57 8,420.00

05402002 023 LF 15.300MTL W-BEAM GD FEN (STEEL POST) 700.000 10,710.00 1,700.00

05402005 023 EA 423.770TERMINAL ANCHOR SECTION 36.000 15,255.72 48.00

05402011 023 EA 1,653.160MTL BEAM GD FEN TRANS (THRIE-BEAM) 27.000 44,635.32 41.00

05422001 000 LF 1.300REMOVING METAL BEAM GUARD FENCE 6,014.000 7,818.20 5,595.00

05442001 000 EA 1,998.750GUARDRAIL END TREATMENT (INSTALL) 53.000 105,933.75 57.00

05442003 000 EA 203.960GUARDRAIL END TREATMENT (REMOVE) 23.000 4,691.08 7.00

05452004 EA 2,506.780CRASH CUSH ATTEN (INSTL)(FASTRACC) 5.000 12,533.90 0.00

Page 31: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 31 of 36ESTIMATE 0067

05452006 EA 705.000CRASH CUSH ATTEN (REMOVE)(FASTRACC) 5.000 3,525.00 0.00

05452019 000 EA 23,080.890CRASH CUSH ATTEN (INSTL)(TRACC)(W) 1.000 23,080.89 1.00

05452022 000 EA 10,141.090CRASH CUSH ATTEN (INSTL)(REACT)(N) 10.000 101,410.90 3.00

05452024 000 EA 742.180CRASH CUSH ATTEN (REMOVE)(REACT)(N) 1.000 742.18 3.00

05502003 000 LF 11.020CHAIN LINK FENCE (REMOVE) 226.000 2,490.52 226.00

05502006 000 EA 453.240GATE (REMOVE) 1.000 453.24 4.00

05522004 000 LF 7.910WIRE FENCE (TY D) 711.000 5,624.01 729.00

05522006 000 EA 668.480GATE (TY 2) 1.000 668.48 1.00

05852004 000 DOL 1.000RIDE BONUS/PENALTY (ITEM 344) -40,533.000 -40,533.00 28,000.00

06102038 010 EA 3,938.590INS RD IL AM (TY SA) 50T-10 (.4 KW)S 64.000 252,069.76 63.00

06102060 010 EA 1,595.380INS RD IL AM (U/P) (TY 1) (.15KW)S 62.000 98,913.56 62.00

06102072 010 EA 872.470REMOVE RDWY ILL ASSEM 25.000 21,811.75 22.00

06132005 002 EA 29,913.360HI MST IL POLE (150 FT) ( 80 MPH) 3.000 89,740.08 3.00

06142001 000 EA 36,768.500HI MST IL ASM(12-400 WATT)(ASYM)(TY A) 3.000 110,305.50 3.00

06182018 000 LF 10.590CONDT (PVC) (SCHD 40) ( 2") 35,380.000 374,674.20 32,538.00

06182019 000 LF 36.770CONDT (PVC) (SCHD 40) (2") (BORE) 181.000 6,655.37 181.00

06182022 000 LF 15.850CONDT (PVC) (SCHD 40) (3") 21,623.000 342,724.55 19,489.00

06182023 LF 43.490CONDT (PVC) (SCHD 40) (3") (BORE) 472.000 20,527.28 0.00

06182052 000 LF 112.180CONDT (RM) (2") 30.000 3,365.40 30.00

06202004 001 LF 7.350ELEC CONDR (NO. 2) INSULATED 4,199.000 30,862.65 4,097.00

06202008 001 LF 6.300ELEC CONDR (NO. 4) INSULATED 7,054.000 44,440.20 6,233.00

06202010 001 LF 4.560ELEC CONDR (NO. 6) INSULATED 41,610.000 189,741.60 35,702.00

06202012 001 LF 3.760ELEC CONDR (NO. 8) INSULATED 96,665.000 363,460.40 86,950.00

06202016 001 LF 3.110ELEC CONDR (NO.12) INSULATED 2,329.000 7,243.19 2,329.00

06202018 001 LF 2.810ELEC CONDR (NO.14) INSULATED 15,378.000 43,212.18 13,033.00

06242002 014 EA 2,430.460GROUND BOX TY 1 (122422) W/APRON 32.000 77,774.72 32.00

06242004 014 EA 3,115.980GROUND BOX TY 2 (243636) W/APRON 6.000 18,695.88 6.00

06242008 014 EA 872.470GROUND BOX TY A (122311) W/APRON 135.000 117,783.46 135.00

06242012 014 EA 1,059.440GROUND BOX TY C (162911) W/APRON 4.000 4,237.76 4.00

06242014 EA 1,359.600GROUND BOX TY D (162922) W/APRON 3.000 4,078.80 0.00

06242020 014 EA 1,184.070GROUND BOX TY BATTERY (162915) W/APRON 9.000 10,656.63 9.00

06242034 014 EA 118.410REMOVE EXISTING GROUND BOXES 6.000 710.46 8.00

06282014 003 EA 5,234.840ELC SRV TY A 240/480 060 (NS)SS(E)GC(O) 4.000 20,939.36 4.00

06282059 003 EA 2,430.470ELC SRV TY D 120/240 060 (NS)GS(N)EX(O) 2.000 4,860.94 2.00

06282060 EA 4,362.370ELC SRV TY D 120/240 060 (NS)GS(N)GC(O) 1.000 4,362.37 0.00

06282061 EA 4,362.370ELC SRV TY D 120/240 060 (NS)GS(N)GC(U) 1.000 4,362.37 0.00

06282158 003 EA 1,495.700REMOVE ELECTRICAL SERVICES 2.000 2,991.40 1.00

06282212 003 EA 4,362.370ELC SRV TY D 120/240 100 (NS)GS(N)GC(O) 9.000 39,261.33 10.00

06282247 003 EA 3,739.180ELC SRV TY D 120/240 100 (NS)GS(N)EX(O) 3.000 11,217.54 3.00

06282359 EA 7,817.700ELC SRV TY D 120/240 060 (NS)SS(N)PS(U) 2.000 15,635.40 0.00

06362001 SF 14.390ALUMINUM SIGNS (TY A) 320.000 4,604.80 182.00

06362001 014 SF 23.060ALUMINUM SIGNS (TY A) 186.500 4,300.69 182.00

06362002 014 SF 30.660ALUMINUM SIGNS (TY G) 2,052.500 62,929.65 2,030.50

06362003 014 SF 29.170ALUMINUM SIGNS (TY O) 2,554.500 74,514.77 3,415.50

06442001 000 EA 492.320IN SM RD SN SUP&AM TY10BWG(1)SA(P) 99.000 48,739.68 91.00

06442002 000 EA 504.790IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) 6.000 3,028.74 6.00

06442004 000 EA 741.600IN SM RD SN SUP&AM TY10BWG(1)SA(T) 88.000 65,260.80 84.00

06442006 000 EA 860.010IN SM RD SN SUP&AM TY10BWG(1)SA(U) 13.000 11,180.13 13.00

06442027 000 EA 897.400IN SM RD SN SUP&AM TYS80(1)SA(U) 10.000 8,974.00 10.00

Page 32: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 32 of 36ESTIMATE 0067

06442053 000 EA 442.470IN SM RD SN SUP&AM TYTWT(1)WA(P) 15.000 6,637.05 15.00

06442060 000 EA 89.740REMOVE SM RD SN SUP & AM 146.000 13,102.04 154.00

06446066 EA 3,733.810IN SM RD SN SUP&AM (RAIL MOUNT) 8.000 29,870.48 0.00

06472001 000 LB 4.960INSTALL LRSS (STRUCT STEEL) 10,592.100 52,536.82 10,392.50

06472003 000 EA 1,495.670REMOVE LRSA 3.000 4,487.01 3.00

06472006 000 EA 623.220REMOVE LRSA (FOUNDATION)(12 IN) 1.000 623.22 1.00

06472007 000 EA 810.160REMOVE LRSA (FOUNDATION)(24 IN) 2.000 1,620.32 2.00

06502025 000 EA 33,096.660INS OH SN SUP(30 FT BAL TEE) 1.000 33,096.66 1.00

06502184 000 EA 113,836.530INS OH SN SUP (45 FT CANT)(CIRC TUBE) 2.000 227,673.06 2.00

06502203 000 EA 210,639.870INS OH SN SUP (65 FT SPAN)(CIRC TUBE) 1.000 210,639.87 2.00

06502205 000 EA 249,277.950INS OH SN SUP (75 FT SPAN)(CIRC TUBE) 5.000 1,246,389.75 4.00

06502219 000 EA 106,192.400INS OH SN SUP (35 FT CANT)(CIRC TUBE) 3.000 318,577.20 3.00

06502220 000 EA 114,418.610INS OH SN SUP (40 FT CANT)(CIRC TUBE) 1.000 114,418.61 1.00

06582258 EA 7.400INSTL DEL ASSM (D-SW)SZ (TYC)CTB 200.000 1,480.00 0.00

06582263 000 EA 46.770INSTL DEL ASSM (D-SY)SZ 1(FLX)GND 31.000 1,449.87 31.00

06582292 000 EA 43.160INSTL DEL ASSM (D-DW)SZ 1(FLX)GND 63.000 2,719.08 63.00

06582303 EA 7.400INSTL DEL ASSM (D-DY)SZ 1(FLX)SRF 150.000 1,110.00 0.00

06582329 000 EA 49.880INSTL DEL ASSM (D-SW)SZ 1(FLX)GND 71.000 3,541.48 71.00

06622064 000 LF 0.400WK ZN PAV MRK REMOV (W) 4" (BRK) 1,370.000 548.00 9,528.00

06622067 000 LF 0.280WK ZN PAV MRK REMOV (W) 4" (SLD) 22,488.000 6,296.64 58,194.00

06622077 000 LF 1.130WK ZN PAV MRK REMOV (W) 12" (SLD) 95.000 107.35 471.00

06622084 000 EA 62.320WK ZN PAV MRK REMOV (W) (ARROW) 11.000 685.52 22.00

06622094 000 EA 62.320WK ZN PAV MRK REMOV (W) (WORD) 5.000 311.60 11.00

06622099 000 LF 0.280WK ZN PAV MRK REMOV (Y) 4" (SLD) 55,718.000 15,601.04 61,007.00

06662006 000 LF 0.570REFL PAV MRK TY I (W) 4" (DOT)(100MIL) 296.000 168.72 690.00

06662036 000 LF 1.130REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 140.000 158.20 223.00

06662039 000 LF 1.700REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) 778.000 1,322.60 778.00

06662042 000 LF 1.410REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 4,822.000 6,799.02 2,626.00

06662048 000 LF 3.400REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 760.000 2,584.00 746.00

06662054 000 EA 96.310REFL PAV MRK TY I (W) (ARROW) (100MIL) 29.000 2,792.99 47.00

06662057 000 EA 101.980REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) 5.000 509.90 5.00

06662063 000 EA 101.980REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) 4.000 407.92 4.00

06662066 000 EA 101.990REFL PAV MRK TY I(W)(BIKE WORD)(100MIL) 2.000 203.98 2.00

06662069 000 EA 198.290REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 18.000 3,569.22 18.00

06662072 000 EA 1,246.390REFL PAV MRK TY I(W)(ENTR GORE)(100MIL) 10.000 12,463.90 10.00

06662075 000 EA 1,133.080REFL PAV MRK TY I(W)(EXIT GORE)(100MIL) 10.000 11,330.80 10.00

06662093 000 EA 101.980REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 12.000 1,223.76 12.00

06662096 000 EA 107.640REFL PAV MRK TY I (W) (WORD) (100MIL) 24.000 2,583.36 39.00

06662102 000 EA 50.990REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) 29.000 1,478.71 42.00

06662111 LF 1.140REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 705.000 803.70 0.00

06662157 000 LF 3.400REF PAV MRK TY II (W) 24" (SLD) 96.000 326.40 746.00

06662255 000 EA 107.640REFL PAV MRK TY I (W)(NUMBER)(100MIL) 18.000 1,937.52 18.00

06722015 034 EA 3.110REFL PAV MRKR TY II-A-A 359.000 1,116.49 42.00

06722017 034 EA 3.110REFL PAV MRKR TY II-C-R 1,431.000 4,450.41 1,555.00

06772001 000 LF 0.400ELIM EXT PAV MRK & MRKS ( 4") 15,791.000 6,316.40 4,123.00

06782001 000 LF 0.110PAV SURF PREP FOR MRK ( 4") 109,077.000 11,998.47 123,673.00

06782004 000 LF 0.680PAV SURF PREP FOR MRK (12") 5,574.000 3,790.32 3,404.00

06782006 000 LF 1.700PAV SURF PREP FOR MRK (24") 728.000 1,237.60 746.00

06782007 000 EA 33.990PAV SURF PREP FOR MRK (ARROW) 29.000 985.71 47.00

Page 33: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 33 of 36ESTIMATE 0067

06782008 000 EA 56.660PAV SURF PREP FOR MRK (DBL ARROW) 18.000 1,019.88 18.00

06782009 000 EA 283.270PAV SURF PREP FOR MRK (ENTR GORE) 10.000 2,832.70 10.00

06782010 000 EA 283.270PAV SURF PREP FOR MRK (EXIT GORE) 10.000 2,832.70 10.00

06782013 000 EA 1.700PAV SURF PREP FOR MRK (RPM) 1,431.000 2,432.70 1,607.00

06782015 000 EA 39.670PAV SURF PREP FOR MRK (SYMBOL) 5.000 198.35 5.00

06782016 000 EA 33.990PAV SURF PREP FOR MRK (UTURN ARR) 12.000 407.88 12.00

06782018 000 EA 39.660PAV SURF PREP FOR MRK (WORD) 26.000 1,031.16 41.00

06782020 000 EA 28.330PAV SURF PREP FOR MRK (36") (YLD TRI) 29.000 821.57 42.00

06782044 000 EA 73.660PAV SURF PREP FOR MRK (NUMBER) 18.000 1,325.88 18.00

06782045 000 EA 39.660PAV SURF PREP FOR MRK (BIKE SYMBOL) 4.000 158.64 4.00

06782047 000 EA 39.670PAV SURF PREP FOR MRK (BIKE ARROW) 5.000 198.35 5.00

06802003 000 EA 18,695.850INSTALL HWY TRF SIG (SYSTEM) 4.000 74,783.40 2.00

06812001 EA 56,540.000TEMP TRAF SIGNALS 2.000 113,080.00 0.00

06822022 001 EA 379.580VEH SIG SEC (12 IN) LED (GRN ARW) 30.000 11,387.40 16.00

06822023 001 EA 367.690VEH SIG SEC (12 IN) LED (GRN) 70.000 25,738.30 26.00

06822024 001 EA 405.090VEH SIG SEC (12 IN) LED (YEL ARW) 2.000 810.18 2.00

06822025 001 EA 360.210VEH SIG SEC (12 IN) LED (YEL) 76.000 27,375.96 42.00

06822027 001 EA 406.330VEH SIG SEC (12 IN) LED (RED) 68.000 27,630.44 34.00

06822043 001 EA 280.430PED SIG SEC (12")(2 IND)(HOUSING ONLY) 44.000 12,338.92 28.00

06842010 000 LF 3.990TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) 9,864.000 39,357.36 4,859.00

06842012 000 LF 4.560TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 3,765.000 17,168.40 2,035.00

06842017 000 LF 9.540TRF SIG CBL (TY A) (12 AWG) (12 CONDR) 5,597.000 53,395.38 2,852.00

06842028 000 LF 2.370TRF SIG CBL (TY A) (14 AWG) ( 2 CONDR) 7,764.000 18,400.68 4,859.00

06852001 014 EA 3,614.540INSTALL RDSD FLASH BEACON ASSEMBLY 2.000 7,229.08 2.00

06852002 EA 2,076.340RELOCATE RDSD FLASH BEACON ASSEMBLY 2.000 4,152.68 0.00

06852004 014 EA 6,855.150INSTL RDSD FLSH BEACON ASSM(SOLAR PWRD) 2.000 13,710.30 2.00

06862027 EA 6,778.740INS TRF SIG PL AM(S) 1 ARM (28') 1.000 6,778.74 0.00

06862031 EA 6,948.690INS TRF SIG PL AM(S) 1 ARM (32') 1.000 6,948.69 0.00

06862035 000 EA 5,920.350INS TRF SIG PL AM(S) 1 ARM (36') 4.000 23,681.40 4.00

06862039 EA 8,906.510INS TRF SIG PL AM(S) 1 ARM (40') 4.000 35,626.04 0.00

06862043 EA 9,433.360INS TRF SIG PL AM(S) 1 ARM (44') 3.000 28,300.08 0.00

06862055 000 EA 15,579.910INS TRF SIG PL AM(S) 1 ARM (55') 2.000 31,159.82 1.00

06862059 000 EA 15,704.520INS TRF SIG PL AM(S) 1 ARM (60') 5.000 78,522.60 3.00

06862123 000 EA 8,601.230INS TRF SIG PL AM(S) 2 ARM (36-36') 2.000 17,202.46 2.00

06872001 004 EA 3,115.980PED POLE ASSEMBLY 57.000 177,610.86 27.00

06902038 000 EA 3,115.980REMOVAL OF CONTROL CABINET (GRND MNT) 1.000 3,115.98 1.00

07402005 SF 0.520ANTI-GRAFFITI COATING (PERMANENT) 60,217.320 31,313.01 0.00

07742038 EA 2,655.420REMOVE AND REPLACE (FASTRACC) 4.000 10,621.68 0.00

10032001 000 EA 227.060LANDSCAPE BOULDERS 513.000 116,481.78 544.00

10142029 000 EA 1,699.630LNDSCP AMENITY(DECORATIVE SIGN STRUCT) 1.000 1,699.63 1.00

10162001 000 CY 8.520LOOSE AGGREGATE FOR GROUNDCOVER (TY I) 6,655.398 56,703.97 6,556.00

10162002 000 CY 11.360LOOSE AGGREGATE FOR GROUNDCOVER (TY II) 2,572.560 29,224.27 4,290.00

21022011 LS 51,406.030IRRIGATION WELL PUMP SYS (ADD ALT #9) 1.000 51,406.04 0.00

22052010 SF 15.410SAWCUT,REM,& REP EX ASPHALT PAVEMENT 166.670 2,568.38 0.00

32242028 000 TON 79.040D-GR HMA(QCQA) TY-C PG70-22 5,624.610 444,569.19 4,310.00

50492002 000 LF 2.190BIODGRD EROSION CONTROL LOGS (18" DIA) 2,386.000 5,225.34 9,758.00

50532030 EA 27,500.00024" BUTTERFLY VALVE 5.000 137,500.00 0.00

Special Specification 5878

51122002 LF 166.000WATER MAIN PIPE (DI)(16") 1,186.000 196,876.00 0.00

Page 34: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 34 of 36ESTIMATE 0067

(PC 250) - Special Specification 5878

51142016 EA 1,981.740CONNECTION TO EXISTING MH 18.000 35,671.32 0.00

51272019 EA 13,500.0003" COMB AIR RELEASE/VACUUM VALVE 1.000 13,500.00 0.00

Special Specification 5878

51802011 EA 13,228.220REMOVE EXISTING VAULT 1.000 13,228.22 0.00

Force accoount to remove 2 vaults

51802014 EA 18,600.000BUTTERFLY VALVE 16 INCH WITH MANHOLE 1.000 18,600.00 0.00

Special Specification 5878

52092039 LF 95.000WATER MAIN PIPE (DI)(24 IN) 837.000 79,515.00 0.00

(PR 200)(EPWU Furnished) - Special Specification 5878

53672001 000 LF 7.930CABLE BARRIER SYSTEM (TL-3) 786.000 6,232.98 769.00

53672007 000 EA 2,175.530CABLE BARRIER TERMINAL SECTION (TL-3) 2.000 4,351.06 2.00

54452001 000 LF 67.000DEAD END ROADWAY BARRICADE 84.000 5,628.00 215.00

54502014 EA 12,900.000BLOW-OFF VALVE ASSEMBLY 1.000 12,900.00 0.00

Special Specification 5878

54522016 LF 288.000STEEL CASING (OPEN CUT) (42 IN) 1,505.000 433,440.00 0.00

(ASTM A36) - Special Specification 5878

54572136 LF 220.000WATER MAIN PIPE (DI) (24IN) 1,348.000 296,560.00 0.00

(PR 200) - Special Specification 5878

54572136 LF 233.000WATER MAIN PIPE (DI) (24IN) 520.000 121,160.00 0.00

(PR 200) - Special Specification 5878

54572136 LF 248.000WATER MAIN PIPE (DI) (24IN) 520.000 128,960.00 0.00

(PR 350) - Special Specification 5878

56902016 EA 1,792.000WATER METER ASSEMBLY & SERVICE 1.000 1,792.00 0.00

56982012 EA 3,500.000COMBINATION AIR RELEASE VALVE IN VAULT 1.000 3,500.00 0.00

(Meter Box) - Special Specification 5878

58762018 EA 4,700.00012" GATE VALVE 3.000 14,100.00 0.00

Special Specification 5878

58782003 LF 97.000SAN SEWER PIPE (PVC)(SDR-35)(18 IN) 1,972.000 191,284.00 0.00

(ASTM)(F679 PS46)

58782006 LF 6,500.000SAN SEWER MANHOLE (48 IN)(6 FT) 24.000 156,000.00 0.00

58782007 LF 238.000SAN SEWER MANHOLE (48 IN)(EXTRA DEPTH) 162.170 38,596.46 0.00

58782011 LF 45.000ABANDON EXISTING PIPE (15 IN) 146.000 6,570.00 0.00

Abandon 16 in pipe

58782024 LF 83.000WATER MAIN (PVC)(C-900)(12 IN) 259.500 21,538.50 0.00

58782025 LB 29.000ADDITIONAL FITTINGS 2,534.400 73,497.60 0.00

58782040 000 LF 181.960CASING (STEEL)(30 IN)(OPEN TRENCH) 975.000 177,411.00 975.00

58782040 LF 200.000CASING (STEEL)(30 IN)(OPEN TRENCH) 33.000 6,600.00 975.00

(ASTM A36)

58782041 LF 229.000CASING (STEEL)(36 IN)(OPEN TRENCH) 208.000 47,632.00 0.00

58782043 LF 70.000SAN SEWER PIPE (PVC)(SDR-35)(12 IN) 7,571.500 530,005.00 0.00

58782044 LF 22.000ABANDON EXISTING PIPE (12 IN) 69.000 1,518.00 0.00

58782045 LF 185.000CASING (STEEL)(24 IN)(OPEN TRENCH) 193.000 35,705.00 0.00

58782076 EA 11,100.000BLOWOFF ASSEMBLY AND MANHOLE 1.000 11,100.00 0.00

59052001 000 SF 37.380STONE MASONRY (WALL) 240.000 8,971.20 240.00

59062001 000 EA 929.140REMOVE AND RELOCATE GATE 1.000 929.14 1.00

59692025 LF 269.000WATER MAIN PIPE (DI)(24IN) 513.000 137,997.00 0.00

(PR 200)(Casing Installed) - Special Specification 5878

60092001 000 LS 43,623.660ITS SYSTEM SUPPORT EQUIPMENT 1.000 43,623.66 1.00

60142017 036 LF 4.480FIBER OPTIC CBL (SNGLE-MODE)(144 FIBER) 14,665.000 65,699.20 12,320.00

Page 35: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 35 of 36ESTIMATE 0067

60142019 036 LF 3.870FIBER OPTIC PIGTAIL (12 FIBER) 3,881.000 15,019.47 3,881.00

60142020 036 EA 1,495.670FIBER OPTIC SPLICE ENCLOSURE 8.000 11,965.36 6.00

60142020 EA 3,176.400FIBER OPTIC SPLICE ENCLOSURE 17.000 53,998.80 6.00

60142021 036 EA 810.160FIBER OPTIC PATCH PANEL (12 POSITION) 11.000 8,911.76 11.00

60142037 036 EA 436.240FIBER OPTIC CABLE ROAD MARKER 16.000 6,979.84 14.00

60142054 036 EA 1,184.070FIBER OPTIC PATCH PANEL (144 POSITION) 9.000 10,656.63 8.00

60162001 000 EA 1,620.310EQUIPMENT CABINET (CCTV) (POLE) 5.000 8,101.55 5.00

60252001 000 EA 10,594.310CCTV FIELD EQUIPMENT 4.000 42,377.24 4.00

61222003 000 EA 15,579.910RELOCATE HIGH MAST LIGHTING(150 FT) 1.000 15,579.91 1.00

62662001 017 EA 8,475.450VIVDS PROCESSOR SYSTEM 24.000 203,410.80 12.00

62662002 017 EA 2,742.060VIVDS CAMERA ASSEMBLY 24.000 65,809.44 12.00

62662003 017 EA 685.530VIVDS SET-UP SYSTEM 4.000 2,742.12 2.00

62662005 017 LF 2.860VIVDS COMMUNICATION CABLE (COAXIAL) 8,159.000 23,334.74 4,038.00

65162001 EA 146.230FIBER OPTIC CABLE STRAND SPLICING 140.000 20,472.20 0.00

66132001 000 LS 56,087.560SYSTEM INTEGRATION 1.000 56,087.56 1.00

68342001 DAY 92.120PORTABLE CHANGEABLE MESSAGE SIGN 330.000 30,399.60 0.00

68342002 000 EA 18,317.820PORTABLE CHANGEABLE MESSAGE SIGN 3.000 54,953.46 3.00

72052008 CYC 3,809.440WATERING 10.000 38,094.40 0.00

80202003 000 LF 0.850REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) 47,442.000 40,325.70 48,124.00

80202004 000 LF 0.850REF PROF PAV MRK TY I(W)4"(BRK)(100MIL) 9,200.000 7,820.00 9,550.00

80202008 000 LF 0.850REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) 48,972.000 41,626.20 48,997.00

81152001 000 EA 6,855.150VIDEO SERVER TY (4:1) 4.000 27,420.60 4.00

82512003 005 LF 0.570RE PM W/RET REQ TY I(W)4"(BRK)(100MIL) 5,690.000 3,243.30 5,696.00

82512006 005 LF 0.570RE PM W/RET REQ TY I(W)4"(SLD)(100MIL) 8,781.000 5,005.17 12,188.00

82512015 005 LF 0.570RE PM W/RET REQ TY I(Y)4"(BRK)(100MIL) 7,270.000 4,143.90 6,671.00

82512025 005 LF 0.400RE PM W/RET REQ TY II (W) 4" (BRK) 7,580.000 3,032.00 15,150.00

82512026 005 LF 0.400RE PM W/RET REQ TY II (W) 4" (SLD) 410.000 164.00 58,612.00

82512030 005 LF 0.400RE PM W/RET REQ TY II (Y) 4" (SLD) 29,775.000 11,910.00 50,374.00

82602001 000 EA 695.490LED COUNTDOWN PEDESTRIAN MODULE 32.000 22,255.68 24.00

82882001 003 EA 8,101.540RADAR VEHICLE SENSING DEVICE 15.000 121,523.10 15.00

82882002 003 EA 1,184.070SOLAR POWER ASSEMBLY 7.000 8,288.49 7.00

82882004 003 EA 1,495.670RSVD SOLAR POWER ASSEMBLY BATTERY 7.000 10,469.69 7.00

83682003 000 LF 2.060CONDUIT (PREPARE) 1,272.000 2,620.32 968.00

84892001 EA 3,926.150900 MHZ ETHERNET RADIO 16.000 62,818.40 0.00

85772001 000 EA 14,956.680INSTALL DYNAMIC MSG SIGN 1.000 14,956.68 1.00

86732001 000 EA 49,357.040HIGHWAY ADVISORY RADIO POWER

CONVERSION

1.000 49,357.04 1.00

86742002 000 EA 10,220.390CAMERA POLE STRUCTURE W/CABINET (40') 12.000 122,644.68 11.00

86742003 000 EA 11,404.470CAMERA POLE STRUCTURE W/CABINET (55') 6.000 68,426.82 6.00

86752001 000 EA 24,927.800COMMUNICATIONS HUB CABINET 4.000 99,711.20 4.00

86792001 000 EA 685.510ANTENNA (UNIDIRECTIONAL) 16.000 10,968.16 16.00

86792002 000 EA 810.160ANTENNA (OMNI-DIRECTIONAL) 6.000 4,860.96 6.00

87032001 000 EA 1,807.260ACCESSIBLE PEDESTRIAN SIGNAL UNITS 40.000 72,290.40 24.00

87352001 000 EA 68,551.450ADD/DROP MULTIPLEXOR 1.000 68,551.45 1.00

87352002 000 EA 1,807.280VIDEO INTERFACE CARD (INPUT) 1.000 1,807.28 1.00

87352003 000 EA 1,620.320VIDEO INTERFACE CARD (OUTPUT) 4.000 6,481.28 4.00

87352004 000 EA 5,608.780RS-232 INTERFACE CARD 1.000 5,608.78 1.00

87352005 000 EA 6,979.800ETHERNET INTERFACE CARD 1.000 6,979.80 1.00

87352006 000 EA 12,214.620E&M CARD 1.000 12,214.62 1.00

Page 36: 8,713,885.63 CONTRACTOR'S ESTIMATE PACKAGE 01/08/18 …ftp.txdot.gov/pub/txdot-info/cmd/cserve/distinfo/cisrpts/255201033.pdf · nbr total bid quantity qty paid to date amount paid

CONTRACT ID 255201033 CONTRACTOR'S ESTIMATE PACKAGE Page 36 of 36ESTIMATE 0067

87362001 000 EA 16,950.920REMOVE AND RELOCATE DYNAMIC MESSAGE

SGN

2.000 33,901.84 2.00

87372001 000 EA 10,594.340REM AND RELOCATE CAMERA POLE STRUCTURE 1.000 10,594.34 1.00

96062001 000 DOL 1.000FORCE ACCOUNT ID 1 6,509.000 6,509.00 150,000.00

POWER SOURCE

96062001 DOL 31.350FORCE ACCOUNT ID 1 130.000 4,075.50 150,000.00

Fabricate CTB Keys - EA

96062002 DOL 5,653.350FORCE ACCOUNT ID 2 1.000 5,653.35 0.00

Relocate fiber for TMS - LS

96062003 DOL 143,631.060FORCE ACCOUNT ID 3 1.000 143,631.06 0.00

96062004 DOL 11,347.130FORCE ACCOUNT ID 4 1.000 11,347.13 0.00

Remove existing steel casing

96062053 000 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 169,506.890 169,506.89 250,000.00

96082001 DOL 1,473.060UNIQUE CHANGE ORDER ITEM 1 28.000 41,245.68 0.00

Field Office

96082002 DOL 5,282.130UNIQUE CHANGE ORDER ITEM 2 48.000 253,542.24 0.00

Additional time required to manufactore, transport and

96082003 DOL 1,109.160UNIQUE CHANGE ORDER ITEM 3 96.000 106,479.36 0.00

96082004 DOL 1.000UNIQUE CHANGE ORDER ITEM 4 29,865.420 29,865.42 0.00

Remobilization Cost calculated as 4.49% of Total C.O. Amt.

96082005 DOL 1.000UNIQUE CHANGE ORDER ITEM 5 29,787.180 29,787.18 0.00

96082006 DOL 1.000UNIQUE CHANGE ORDER ITEM 6 18,499.250 18,499.25 0.00

96082007 DOL 1.000UNIQUE CHANGE ORDER ITEM 7 4,110.480 4,110.48 0.00

Remobilization Cost calculated as 4.49% of Total CO Amount

96082008 DOL 1.000UNIQUE CHANGE ORDER ITEM 8 7,046.500 7,046.50 0.00

striping overall quantities, Change Order No. 21

96082009 DOL 1.000UNIQUE CHANGE ORDER ITEM 9 16,240.190 16,240.19 0.00

96082011 DOL 1.000UNIQUE CHANGE ORDER ITEM 11 14,377.440 14,377.44 0.00

96082012 DOL 1.000UNIQUE CHANGE ORDER ITEM 12 186,683.910 186,683.91 0.00

$70,291,092.15TOTAL ITEM EARNINGS TO DATE