969,084.46 contractor's estimate package...
TRANSCRIPT
969,084.46
061905036CONTRACT ID:
PROJECT: BR 2014(763)
CONTRACT:
09143001
PROJECTED AMOUNT: $36,273,258.32
CONTRACTOR:
HIGHWAY: FM 544DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 056
MCM
Tina Massey, P.E.
DENTON
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 07/11/18
09/25/2014AWARD DATE:
ESTIMATE PERIOD:
0038
06/26/2018
LETTING DATE:
NOTICE TO PROCEED DATE: 03/23/2015
09/10/2014ESTIMATE PAID:
776 88.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: PROG WORK BEGIN DATE: 07/06/2015
$37,242,342.78
CONTRACT:
05/25/2018
AWARD AMOUNT: $35,390,958.31
Dallas
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
92.05
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
00/00/0000
00/00/0000
79.09
$913,916.26 $28,539,929.72 $29,453,845.98
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
$913,916.26 $28,539,929.72 $29,453,845.98
$0.00 $0.00 $0.00
$913,916.26 $29,453,845.98
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $28,539,929.72
CONTRACT ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Contract Adjustments for this estimate***
LINE ITEM ADJUSTMENTS THIS ESTIMATE
ADJUSTMENT DESCRIPTION:
ADJUSTMENT AMOUNT:
REMARKS:
***There are no Line Item Adjustments for this estimate***
CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR
AREA/PROJECT ENGINEER
DATE
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 23ESTIMATE 0038
LIQ DAMAGE RATE:
LIQUIDATED DAMAGES:
TOTAL:
$2,590.00
$0.00
ASSESSED LIQ DAMAGES:
DAYS AT
$2,590.00PER DAY
0
0
C. O. ADJUSTED DAYS:
776
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
07/06/2015
07/06/2015
755
88
843
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
33 22 11
HOLIDAY 1
SATURDAY 5
SUNDAY 5
05/25/2018 1
05/26/2018 1 SATURDAY
05/27/2018 1 SUNDAY
05/28/2018 1 HOLIDAY
05/29/2018 1
05/30/2018 1
05/31/2018 1
06/01/2018 1
06/02/2018 1 SATURDAY
06/03/2018 1 SUNDAY
06/04/2018 1
06/05/2018 1
06/06/2018 1
06/07/2018 1
06/08/2018 1
06/09/2018 1 SATURDAY
06/10/2018 1 SUNDAY
06/11/2018 1
06/12/2018 1
06/13/2018 1
06/14/2018 1
06/15/2018 1
06/16/2018 1 SATURDAY
06/17/2018 1 SUNDAY
06/18/2018 1
06/19/2018 1
06/20/2018 1
06/21/2018 1
06/22/2018 1
06/23/2018 1 SATURDAY
06/24/2018 1 SUNDAY
06/25/2018 1
06/26/2018 1
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 23ESTIMATE 0038
WORK PERFORMED THIS PERIOD
STP 1402(111)MM 061905034PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0530 01042017 REMOVING CONC (DRIVEWAYS)000 SY 3.990 $701.93 175.922 180.16 110.00
0540 01052059 REMOVING STAB BASE & ASPH PAV(13"-18")000 SY 5.960 $1,708.31 286.630 45,609.69 44,988.00
0545 01102001 EXCAVATION (ROADWAY)000 CY 2.110 $19,899.05 9,430.830 100,361.80 105,644.00
0550 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C)001 CY 4.170 $78,886.81 18,917.700 249,958.10 277,930.00
0565 01642023 CELL FBR MLCH SEED(PERM)(RURAL)(CLAY)002 SY 0.480 -$995.86-2,074.700 6,000.00 17,400.00
0570 01682001 VEGETATIVE WATERING000 MG 13.810 $6,481.03 469.300 603.18 57,710.00
0580 02042003 SPRINKLING (DUST CONTROL)000 MG 34.920 $820.62 23.500 23.50 1,332.00
0585 02472054 FL BS (CMP IN PLC)(TY D GR 2)(FNAL POS)033 CY 8.000 -$27,288.06-3,411.007 22,146.74 35,129.00
0590 02602002 LIME (HYDRATED LIME (SLURRY))003 TON 150.000 $40,599.00 270.660 528.50 537.00
0595 02602027 LIME TRT (EXST MATL)(8")003 SY 2.650 $24,879.37 9,388.440 18,165.11 18,648.00
0605 03602001 CONC PVMT (CONT REINF-CRCP)(8")013 SY 35.250 -$900.64-25.550 47,951.77 99,426.00
0625 03602044 CONC PVMT (CONT REINF-CRCP)(HES)(8")013 SY 39.750 $47,476.09 1,194.367 3,926.13 5,332.00
0650 04022001 TRENCH EXCAVATION PROTECTION000 LF 1.370 $2,550.94 1,862.000 7,500.25 8,959.00
0680 04162032 DRILL SHAFT (TRF SIG POLE) (36 IN)001 LF 36.940 $480.22 13.000 52.00 65.00
0720 04232001 RETAINING WALL (MSE)000 SF 63.000 $360,045.00 5,715.000 8,001.00 11,430.00
0810 04642003 RC PIPE (CL III)(18 IN)006 LF 43.650 $34,287.08 785.500 4,157.25 4,722.00
0815 04642005 RC PIPE (CL III)(24 IN)006 LF 62.680 $11,219.72 179.000 772.50 870.00
0860 04654004 INLET (COMPL)(PCO)(3FTX5FT)002 EA 2,702.510 $13,512.55 5.000 39.00 55.00
0980 05292006 CONC CURB (MONO) (TY II)000 LF 3.000 $978.00 326.000 21,142.00 41,979.00
1005 05312015 CONC SIDEWALKS (4")000 SY 35.430 $45,492.51 1,284.011 4,869.33 12,326.00
1045 05422001 REMOVING METAL BEAM GUARD FENCE000 LF 2.020 $1,050.40 520.000 1,134.00 1,681.00
1055 05442003 GUARDRAIL END TREATMENT (REMOVE)000 EA 258.480 $1,550.88 6.000 9.00 9.00
1075 06182018 CONDT (PVC) (SCHD 40) ( 2")000 LF 7.540 $203.58 27.000 64.00 64.00
1080 06182022 CONDT (PVC) (SCHD 40) (3")000 LF 8.870 $1,827.22 206.000 243.00 243.00
1085 06182023 CONDT (PVC) (SCHD 40) (3") (BORE)000 LF 19.950 $418.95 21.000 416.00 416.00
1090 06182024 CONDT (PVC) (SCHD 40) (4")000 LF 13.850 $193.90 14.000 14.00 14.00
1120 06282099 ELC SRV TY D 120/240 070 (NS)SS(E)GC(O)003 EA 5,540.830 $5,540.83 1.000 1.00 1.00
1125 06282158 REMOVE ELECTRICAL SERVICES003 EA 332.450 $332.45 1.000 1.00 2.00
1280 06802002 INSTALL HWY TRF SIG (ISOLATED)000 EA 9,945.780 $4,972.89 0.500 0.50 2.00
1290 06822001 BACK PLATE (12 IN) (3 SEC)003 EA 76.460 $458.76 6.000 6.00 10.00
1295 06822002 BACK PLATE (12 IN) (4 SEC)003 EA 94.190 $376.76 4.000 4.00 8.00
1300 06822022 VEH SIG SEC (12 IN) LED (GRN ARW)003 EA 210.550 $1,684.40 8.000 8.00 8.00
1305 06822023 VEH SIG SEC (12 IN) LED (GRN)003 EA 199.470 $1,396.29 7.000 7.00 10.00
1310 06822024 VEH SIG SEC (12 IN) LED (YEL ARW)003 EA 198.360 $1,586.88 8.000 8.00 16.00
1315 06822025 VEH SIG SEC (12 IN) LED (YEL)003 EA 200.580 $1,203.48 6.000 6.00 10.00
1320 06822026 VEH SIG SEC (12 IN) LED (RED ARW)003 EA 198.360 $793.44 4.000 4.00 8.00
1325 06822027 VEH SIG SEC (12 IN) LED (RED)003 EA 193.930 $1,357.51 7.000 7.00 10.00
1335 06842031 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR)000 LF 1.390 $208.50 150.000 150.00 626.00
1345 06842046 TRF SIG CBL (TY A) (14 AWG) (20 CONDR)000 LF 3.880 $756.60 195.000 195.00 892.00
1355 06862047 INS TRF SIG PL AM(S) 1 ARM (48')000 EA 7,397.000 $7,397.00 1.000 1.00 1.00
1360 06862049 INS TRF SIG PL AM(S) 1 ARM (48') LUM000 EA 7,923.380 $15,846.76 2.000 2.00 3.00
1365 06872001 PED POLE ASSEMBLY005 EA 1,218.980 $9,142.35 7.500 9.00 9.00
1385 11222016 CONSTRUCTION EXITS (INSTALL) (TY 1)001 SY 18.500 $696.16 37.630 322.34 330.00
1400 11222048 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL001 LF 3.080 $616.00 200.000 1,462.00 10,214.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 23ESTIMATE 0038
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1425 32682008 D-GR HMA TY-B PG64-22000 TON 72.500 $261,656.13 3,609.050 18,741.47 23,056.00
BR 2014(763) 061905036PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0165 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING033 MO 25,000.000 $22,500.00 0.900 33.20 36.00
0170 05422001 REMOVING METAL BEAM GUARD FENCE000 LF 2.020 $969.60 480.000 480.00 480.00
CATEGORY 002 DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0295 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 $4,549.09 4,549.090 12,595.72 100,000.00
PAID BY INVOICESUPP DESCR
HP 2008(733) 061905037PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1680 01052059 REMOVING STAB BASE & ASPH PAV(13"-18")000 SY 5.960 -$1,708.31-286.630 27,242.51 21,657.00
1725 03602001 CONC PVMT (CONT REINF-CRCP)(8")013 SY 35.250 -$44,634.61-1,266.230 50,424.76 51,018.00
1745 03602044 CONC PVMT (CONT REINF-CRCP)(HES)(8")013 SY 39.750 -$22,733.03-571.900 6,593.76 7,141.00
1955 05312015 CONC SIDEWALKS (4")000 SY 35.430 $1,015.78 28.670 6,509.99 6,956.00
2005 06182024 CONDT (PVC) (SCHD 40) (4")000 LF 13.850 $332.40 24.000 50.00 56.00
2030 06242014 GROUND BOX TY D (162922) W/APRON014 EA 831.120 $831.12 1.000 8.00 8.00
2195 06802002 INSTALL HWY TRF SIG (ISOLATED)000 EA 9,945.780 $4,972.89 0.500 1.00 2.00
2205 06822001 BACK PLATE (12 IN) (3 SEC)003 EA 76.460 $458.76 6.000 16.00 16.00
2210 06822002 BACK PLATE (12 IN) (4 SEC)003 EA 94.190 $376.76 4.000 12.00 12.00
2215 06822022 VEH SIG SEC (12 IN) LED (GRN ARW)003 EA 210.550 $421.10 2.000 12.00 12.00
2220 06822023 VEH SIG SEC (12 IN) LED (GRN)003 EA 199.470 $1,595.76 8.000 16.00 16.00
2225 06822024 VEH SIG SEC (12 IN) LED (YEL ARW)003 EA 198.360 $396.72 2.000 12.00 16.00
2230 06822025 VEH SIG SEC (12 IN) LED (YEL)003 EA 200.580 $1,203.48 6.000 16.00 16.00
2235 06822026 VEH SIG SEC (12 IN) LED (RED ARW)003 EA 198.360 $1,983.60 10.000 20.00 20.00
2240 06822027 VEH SIG SEC (12 IN) LED (RED)003 EA 193.930 $387.86 2.000 16.00 16.00
2250 06842031 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR)000 LF 1.390 $701.95 505.000 1,515.00 1,515.00
2255 06842033 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR)000 LF 1.660 $612.54 369.000 509.00 509.00
2260 06842046 TRF SIG CBL (TY A) (14 AWG) (20 CONDR)000 LF 3.880 $5,389.32 1,389.000 1,389.00 1,389.00
2265 06862045 INS TRF SIG PL AM(S) 1 ARM (44') LUM000 EA 6,981.440 $6,981.44 1.000 1.00 1.00
2270 06862049 INS TRF SIG PL AM(S) 1 ARM (48') LUM000 EA 7,923.380 $7,923.38 1.000 3.00 3.00
2275 06862061 INS TRF SIG PL AM(S) 1 ARM (60') LUM000 EA 14,960.230 $14,960.23 1.000 4.00 4.00
2326 62662002 VIVDS CAMERA ASSEMBLY EA 442.020 $1,326.06 3.000 3.00 12.00
CO #28 - Traffic Signal Equipment - Addition of IncidentalsSUPP DESCR
2335 62662005 VIVDS COMMUNICATION CABLE (COAXIAL)017 LF 2.490 $1,830.15 735.000 735.00 0.00
2385 88352001 ACCESSIBLE PEDESTRIAN SIGNAL UNITS000 EA 1,102.620 $6,615.72 6.000 16.00 16.00
2389 96012001 MATERIAL ON HAND DOL -1.000 -$87,445.29 87,445.290 1,809,400.33 100,000.00
MATERIAL USEDSUPP DESCR
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 23ESTIMATE 0038
$913,916.26TOTAL ITEM EARNINGS THIS ESTIMATE
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 23ESTIMATE 0038
CONTRACT LINE ITEMS
061905034PROJECT CONTROLSTP 1402(111)MM
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0505 01002002 002 PREPARING ROW STA 10,409.080 111.000 0.000 110.06 1,145,623.35
0510 01042001 000 REMOVING CONC (PAV) SY 5.400 2,785.000 0.000 2,267.50 12,244.50
0520 01042011 000 REMOVING CONC (MEDIANS) SY 1.950 1,494.000 0.000 746.00 1,454.70
0525 01042015 000 REMOVING CONC (SIDEWALKS) SY 1.900 176.000 0.000 359.33 682.73
0530 01042017 000 REMOVING CONC (DRIVEWAYS) SY 3.990 110.000 0.000 180.16 718.85
0535 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 2.220 1,610.000 0.000 909.00 2,017.98
0540 01052059 000 REMOVING STAB BASE & ASPH PAV(13"-18") SY 5.960 44,988.000 0.000 45,609.69 271,833.77
0545 01102001 000 EXCAVATION (ROADWAY) CY 2.110 105,644.000 0.000 100,361.80 211,763.41
0550 01322006 001 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 4.170 277,930.000 0.000 249,958.10 1,042,325.29
0555 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.830 88,672.000 0.000 5,454.79 4,527.48
0560 01622002 000 BLOCK SODDING SY 2.600 88,672.000 0.000 5,454.79 14,182.45
0565 01642023 002 CELL FBR MLCH SEED(PERM)(RURAL)(CLAY) SY 0.480 17,400.000 0.000 6,000.00 2,880.00
0570 01682001 000 VEGETATIVE WATERING MG 13.810 57,710.000 0.000 603.18 8,329.96
0580 02042003 000 SPRINKLING (DUST CONTROL) MG 34.920 1,332.000 0.000 23.50 820.62
0585 02472054 033 FL BS (CMP IN PLC)(TY D GR 2)(FNAL POS) CY 8.000 35,129.000 0.000 22,146.74 177,173.93
0590 02602002 003 LIME (HYDRATED LIME (SLURRY)) TON 150.000 537.000 0.000 528.50 79,275.00
0595 02602027 003 LIME TRT (EXST MATL)(8") SY 2.650 18,648.000 0.000 18,165.11 48,137.54
0600 03102001 000 PRIME COAT (MC-30) GAL 5.170 21,085.000 0.000 5,900.00 30,503.00
0605 03602001 013 CONC PVMT (CONT REINF-CRCP)(8") SY 35.250 99,426.000 0.000 47,951.77 1,690,299.89
0625 03602044 013 CONC PVMT (CONT REINF-CRCP)(HES)(8") SY 39.750 5,372.000 -40.000 3,926.13 156,063.56
0645 04002005 000 CEM STABIL BKFL CY 139.000 135.000 0.000 130.00 18,070.00
0650 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.370 8,959.000 0.000 7,500.25 10,275.35
0660 04032002 000 TEMPORARY SPL SHORING (SOIL NAIL) SF 24.450 2,370.000 0.000 3,531.72 86,350.55
0665 04162001 001 DRILL SHAFT (18 IN) LF 41.900 380.000 12.000 414.00 17,346.60
0670 04162003 001 DRILL SHAFT (30 IN) LF 87.140 1,540.000 0.000 1,684.00 146,743.76
0675 04162004 001 DRILL SHAFT (36 IN) LF 102.440 2,358.000 1,258.000 3,625.59 371,405.44
0676 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 5,218.020 0.000 1.000 1.00 5,218.02
CO #20 Splicing Additiona steel for DS
0680 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 36.940 65.000 0.000 52.00 1,920.88
0690 04202041 002 CL C CONC (ABUT)(HPC) CY 640.510 309.300 0.000 309.50 198,237.85
0695 04202042 002 CL C CONC (BENT)(HPC) CY 799.380 348.200 0.000 363.38 290,478.70
0700 04202061 002 CL S CONC (HPC) BAS CY 502.810 772.500 0.000 386.25 194,210.37
0705 04202291 002 CL S CONC (BRIDGE MEDIAN)(HPC) CY 333.000 132.900 0.000 132.90 44,255.70
0710 04202292 002 CL S CONC (BRIDGE SDWLK)(HPC) CY 368.000 225.600 0.000 225.60 83,020.80
0715 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 17.000 54,970.000 0.000 54,970.00 934,490.00
0720 04232001 000 RETAINING WALL (MSE) SF 63.000 11,430.000 0.000 8,001.00 504,063.00
0730 04252003 001 PRESTR CONC BEAM (TY C) LF 129.230 2,505.300 0.000 2,505.30 323,759.92
0735 04252004 001 PRESTR CONC BEAM (TY IV) LF 125.000 4,457.980 0.000 4,457.98 557,247.50
0740 04322002 000 RIPRAP (CONC)(5 IN) CY 297.470 1,006.000 0.000 333.00 99,057.22
0780 04502612 001 RAIL (TY C221) (HPC) LF 69.850 1,174.400 0.000 587.20 41,015.92
0785 04542001 003 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 99.290 498.000 0.000 498.00 49,446.42
0790 04622019 015 CONC BOX CULV (8 FT X 4 FT) LF 417.250 363.000 0.000 363.00 151,461.76
0795 04622023 015 CONC BOX CULV (8 FT X 8 FT) LF 491.110 378.000 0.000 378.00 185,639.58
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0800 04622025 015 CONC BOX CULV (9 FT X 6 FT) LF 390.000 908.000 0.000 908.00 354,120.00
0805 04622062 015 CONC BOX CULV (12 FT X 6 FT) LF 559.000 2,327.000 0.000 2,327.00 1,300,793.00
0810 04642003 006 RC PIPE (CL III)(18 IN) LF 43.650 4,722.000 0.000 4,157.25 181,463.97
0815 04642005 006 RC PIPE (CL III)(24 IN) LF 62.680 870.000 0.000 772.50 48,420.30
0820 04642007 006 RC PIPE (CL III)(30 IN) LF 70.820 894.000 0.000 615.00 43,554.30
0825 04642009 006 RC PIPE (CL III)(36 IN) LF 101.820 545.200 0.000 545.00 55,491.90
0830 04642010 006 RC PIPE (CL III)(42 IN) LF 232.160 9.000 0.000 23.00 5,339.68
0835 04642011 006 RC PIPE (CL III)(48 IN) LF 149.210 674.000 0.000 674.00 100,567.54
0840 04642027 006 RC PIPE (CL IV)(42 IN) LF 242.940 95.000 0.000 95.00 23,079.30
0845 04652152 002 MANH (COMPL)(RISER ONLY) EA 2,410.110 5.000 0.000 5.00 12,050.55
0850 04654001 002 MANH (COMPL)(PRM)(48IN) EA 4,400.480 2.000 0.000 2.00 8,800.96
0855 04654002 002 MANH (COMPL)(PRM)(60IN) EA 4,350.190 2.000 0.000 1.50 6,525.29
0860 04654004 002 INLET (COMPL)(PCO)(3FTX5FT) EA 2,702.510 55.000 0.000 39.00 105,397.92
0870 04654116 002 INLET (COMPL)(PAZD)(RC)(3FTX3FT) EA 2,372.810 1.000 0.000 0.50 1,186.41
0875 04654117 002 INLET (COMPL)(PAZD)(RC)(4FTX4FT) EA 2,873.460 6.000 0.000 1.00 2,873.46
0880 04654118 002 INLET (COMPL)(PAZD)(RC)(5FTX5FT) EA 3,414.400 3.000 0.000 0.50 1,707.20
0885 04662024 000 WINGWALL (FW-0)(HW=8 FT) EA 17,578.400 1.000 0.000 1.00 17,578.40
0890 04662052 000 WINGWALL (PW)(HW=8 FT) EA 13,247.890 1.000 0.000 1.00 13,247.89
0895 04662060 000 WINGWALL (PW)(HW=16 FT) EA 111,425.600 1.000 0.000 1.00 111,425.60
0900 04662084 000 HEADWALL (CH-FW-15)(DIA= 36 IN) EA 3,362.580 2.000 0.000 2.00 6,725.16
0910 04962002 000 REMOV STR (INLET) EA 450.740 11.000 0.000 4.00 1,802.96
0920 04962004 000 REMOV STR (SET) EA 333.000 17.000 0.000 11.00 3,663.00
0925 04962006 000 REMOV STR (HEADWALL) EA 549.690 8.000 0.000 7.00 3,847.83
0930 04962007 000 REMOV STR (PIPE) LF 12.730 1,504.000 0.000 690.00 8,783.70
0935 04962008 000 REMOV STR (BOX CULVERT) LF 59.800 385.000 0.000 215.00 12,857.00
0955 05082002 000 CONSTRUCTING DETOURS SY 57.500 14,429.000 0.000 15,613.62 897,782.87
0960 05122048 002 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 30.690 6,780.000 0.000 8,866.00 272,097.54
0965 05122050 002 PORT CTB (MOVE)(F-SHAPE)(TY 1) LF 4.950 6,660.000 0.000 4,740.00 23,463.00
0970 05122052 002 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 5.280 6,780.000 0.000 8,118.00 42,863.04
0980 05292006 000 CONC CURB (MONO) (TY II) LF 3.000 41,979.000 0.000 21,142.00 63,426.00
0990 05302010 006 DRIVEWAYS (CONC) SY 42.920 3,877.000 0.000 1,822.70 78,230.28
1005 05312015 000 CONC SIDEWALKS (4") SY 35.430 12,326.000 0.000 4,869.33 172,520.40
1006 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 19,282.000 0.000 0.000 0.21 4,049.22
CO #20 Additional Steel required for CONC SIDEWALKS (4")
1030 05402011 031 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,499.210 13.000 -4.000 4.00 5,996.84
1040 05402044 031 DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION EA 790.960 6.000 -2.000 2.00 1,581.92
1045 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.020 1,681.000 0.000 1,134.00 2,290.68
1050 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,979.990 8.000 -2.000 2.00 3,959.98
1055 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 258.480 9.000 0.000 9.00 2,326.32
1060 05452049 001 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 6,343.500 18.000 0.000 26.00 164,931.00
1065 05452050 001 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 823.690 14.000 0.000 7.00 5,765.83
1070 05452051 001 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 543.490 16.000 0.000 24.00 13,043.76
1075 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 7.540 64.000 0.000 64.00 482.56
1080 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 8.870 243.000 0.000 243.00 2,155.41
1085 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 19.950 416.000 0.000 416.00 8,299.20
1090 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 13.850 14.000 0.000 14.00 193.90
1115 06242014 014 GROUND BOX TY D (162922) W/APRON EA 831.120 4.000 0.000 2.00 1,662.24
1120 06282099 003 ELC SRV TY D 120/240 070 (NS)SS(E)GC(O) EA 5,540.830 1.000 0.000 1.00 5,540.83
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1125 06282158 003 REMOVE ELECTRICAL SERVICES EA 332.450 2.000 0.000 1.00 332.45
1135 06442060 000 REMOVE SM RD SN SUP & AM EA 51.700 37.000 0.000 5.00 258.50
1140 06622065 000 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 1.060 270.000 0.000 270.00 286.20
1145 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.630 28,620.000 0.000 33,963.00 21,396.69
1150 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 6.860 436.000 0.000 161.00 1,104.46
1155 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.630 54,765.000 0.000 45,503.00 28,666.89
1160 06622103 000 WK ZN PAV MRK REMOV (Y) 8" (SLD) LF 2.110 430.000 0.000 430.00 907.30
1165 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.840 6,350.000 0.000 78.00 65.52
1175 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.280 375.000 0.000 73.00 385.44
1180 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 137.160 48.000 0.000 2.00 274.32
1185 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 179.360 48.000 0.000 2.00 358.72
1190 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.320 6,350.000 0.000 78.00 24.96
1200 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 2.110 375.000 0.000 73.00 154.03
1205 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 26.380 48.000 0.000 2.00 52.76
1210 06662173 000 REF PAV MRK TY II (W) (WORD) EA 36.930 48.000 0.000 2.00 73.86
1215 06722012 034 REFL PAV MRKR TY I-C EA 4.060 322.000 0.000 322.00 1,307.32
1220 06722017 034 REFL PAV MRKR TY II-C-R EA 4.060 584.000 0.000 245.00 994.70
1225 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.420 39,450.000 0.000 9,367.00 3,934.14
1230 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 0.530 250.000 0.000 2,612.00 1,384.36
1235 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 2.220 84.000 0.000 22.00 48.84
1240 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 36.930 6.000 0.000 6.00 221.58
1245 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 47.480 4.000 0.000 4.00 189.92
1250 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.040 55,525.000 0.000 20,072.00 802.88
1255 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.110 6,350.000 0.000 78.00 8.58
1265 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.060 375.000 0.000 73.00 77.38
1270 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 15.830 48.000 0.000 2.00 31.66
1275 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 23.210 48.000 0.000 2.00 46.42
1280 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 9,945.780 2.000 0.000 0.50 4,972.89
1285 06812001 002 TEMP TRAF SIGNALS EA 29,310.960 2.000 0.000 2.00 58,621.92
1290 06822001 003 BACK PLATE (12 IN) (3 SEC) EA 76.460 10.000 0.000 6.00 458.76
1295 06822002 003 BACK PLATE (12 IN) (4 SEC) EA 94.190 8.000 0.000 4.00 376.76
1300 06822022 003 VEH SIG SEC (12 IN) LED (GRN ARW) EA 210.550 8.000 0.000 8.00 1,684.40
1305 06822023 003 VEH SIG SEC (12 IN) LED (GRN) EA 199.470 10.000 0.000 7.00 1,396.29
1310 06822024 003 VEH SIG SEC (12 IN) LED (YEL ARW) EA 198.360 16.000 0.000 8.00 1,586.88
1315 06822025 003 VEH SIG SEC (12 IN) LED (YEL) EA 200.580 10.000 0.000 6.00 1,203.48
1320 06822026 003 VEH SIG SEC (12 IN) LED (RED ARW) EA 198.360 8.000 0.000 4.00 793.44
1325 06822027 003 VEH SIG SEC (12 IN) LED (RED) EA 193.930 10.000 0.000 7.00 1,357.51
1330 06822066 003 PED SIG SEC (12 IN) LED (COUNTDOWN) EA 470.970 8.000 0.000 4.00 1,883.88
1335 06842031 000 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) LF 1.390 626.000 0.000 150.00 208.50
1345 06842046 000 TRF SIG CBL (TY A) (14 AWG) (20 CONDR) LF 3.880 892.000 0.000 195.00 756.60
1355 06862047 000 INS TRF SIG PL AM(S) 1 ARM (48') EA 7,397.000 1.000 0.000 1.00 7,397.00
1360 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 7,923.380 3.000 0.000 2.00 15,846.76
1365 06872001 005 PED POLE ASSEMBLY EA 1,218.980 9.000 0.000 9.00 10,970.82
1370 07302001 000 STRIP MOWING AC 125.110 19.000 0.000 0.10 12.51
1375 11222003 001 ROCK FILTER DAMS (INSTALL) (TY 3) LF 36.490 33.000 0.000 309.55 11,295.48
1385 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 18.500 330.000 0.000 322.34 5,963.21
1395 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.560 10,045.000 0.000 15,313.77 23,889.48
1400 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 3.080 10,214.000 0.000 1,462.00 4,502.96
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1405 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS
REMOV
LF 1.040 10,214.000 0.000 140.00 145.60
1410 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
LF 0.100 10,045.000 0.000 4,448.00 444.80
1425 32682008 000 D-GR HMA TY-B PG64-22 TON 72.500 23,056.000 0.000 18,741.47 1,358,756.59
1450 60072001 000 REMOVING TRAFFIC SIGNALS EA 3,102.860 2.000 0.000 1.00 3,102.86
1475 82512002 005 RE PM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.380 11,649.000 0.000 19,804.00 7,525.52
1485 82512017 005 RE PM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.350 21,470.000 0.000 7,000.00 2,450.00
1490 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.130 11,649.000 0.000 19,804.00 2,574.52
1509 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 8.000 0.000 8.00 1,000.00
1515 05006033 MOBILIZATION (CALLOUT) EA 9,014.250 0.000 1.000 1.00 9,014.25
CO #15 Mobilization for Drill Shafts (LS)
Category Subtotal $15,022,123.04
061905036PROJECT CONTROLBR 2014(763)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0060 01002002 002 PREPARING ROW STA 10,409.080 3.000 0.000 3.00 31,227.24
0065 01102001 000 EXCAVATION (ROADWAY) CY 2.110 100.000 0.000 100.00 211.00
0090 04162001 001 DRILL SHAFT (18 IN) LF 41.900 440.000 0.000 440.00 18,436.00
0095 04162004 001 DRILL SHAFT (36 IN) LF 102.440 2,900.000 0.000 2,900.00 297,076.00
0100 04202041 002 CL C CONC (ABUT)(HPC) CY 640.510 191.000 0.000 191.00 122,337.41
0105 04202042 002 CL C CONC (BENT)(HPC) CY 799.380 267.400 0.000 267.44 213,786.19
0110 04202061 002 CL S CONC (HPC) BAS CY 502.810 436.300 0.000 436.30 219,376.00
0115 04202291 002 CL S CONC (BRIDGE MEDIAN)(HPC) CY 333.000 78.800 0.000 78.80 26,240.40
0120 04202292 002 CL S CONC (BRIDGE SDWLK)(HPC) CY 368.000 137.000 0.000 68.50 25,208.00
0125 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 17.000 34,650.000 0.000 34,650.00 589,050.00
0130 04252004 001 PRESTR CONC BEAM (TY IV) LF 125.000 4,395.620 0.000 4,395.62 549,452.50
0135 04322001 000 RIPRAP (CONC)(4 IN) CY 309.420 509.000 0.000 149.83 46,360.40
0145 04502612 001 RAIL (TY C221) (HPC) LF 69.850 738.000 0.000 369.00 25,774.65
0150 04542001 003 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 99.290 274.000 0.000 274.00 27,205.46
0160 05002001 011 MOBILIZATION LS 1,925,808.000 1.000 0.000 0.90 1,733,227.20
0165 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 25,000.000 36.000 0.000 33.20 830,000.00
0168 05022001 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 25,000.000 0.000 5.000 2.00 50,000.00
CO#11 FM 544 Claim for Delays
0170 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.020 480.000 0.000 480.00 969.60
0171 05402011 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,499.210 0.000 4.000 2.00 2,998.42
CO#31 Adds missing line items to CSJ 061905036
0172 05402044 DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION EA 790.960 0.000 2.000 1.00 790.96
CO#31 Adds missing line items to CSJ 061905036
0173 05442001 GUARDRAIL END TREATMENT (INSTALL) EA 1,979.990 0.000 2.000 1.00 1,979.99
CO#31 Adds missing line items to CSJ 061905036
0180 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.630 315.000 0.000 315.00 198.45
0185 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.630 630.000 0.000 630.00 396.90
0255 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 3.080 400.000 0.000 400.00 1,232.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0260 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS
REMOV
LF 1.040 400.000 0.000 400.00 416.00
0293 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 4.000 0.000 4.00 500.00
0298 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 1.000 0.000 1,969.520 1,969.52 1,969.52
CO#2 Reimbursable repair in accordance with Section 7.14.A
0312 60016002 PORTABLE CHANGEABLE MESSAGE SIGN EA 12,154.830 0.000 2.000 2.00 24,309.66
CO #13 Message boards for advance notice of closures (EA)
0313 60016001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 123.490 0.000 681.000 706.00 87,183.94
CO#14 Message boards for advance notice during closures(DAY)
1515 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 22.048 0.000 2,722.000 2,722.00 60,015.50
CO# 1 2" water line relocation (Unit LF)
1681 04002006 CUT & RESTORING PAV SY 121.400 0.000 755.555 838.72 101,820.61
CO#4 Establish Cut and Restore Pay Item
2451 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 165,939.270 0.000 1.000 1.00 165,939.27
CO#11 FM544 Claim for delays
2452 96066062 FORCE ACCOUNT - RAILROAD - KCS DOL 1.000 0.000 120,000.000 134,100.00 134,100.00
CO#12 (Railroad Flaggers) (PAID BY INVOICE)
2453 96062052 FORCE ACCOUNT DOL 1.000 0.000 76,400.000 18,800.00 18,800.00
CO#12 (KCS Railroad Construction Inspection & Management)
2455 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 3,099.490 0.000 1.000 1.00 3,099.49
CO #16- FM 544 Partnering Meeting between TxDOT and MCM
2456 52432037 HYDROMULCH/BROADCAST SEEDING (WATER) SY 11,410.620 0.000 1.000 1.00 11,410.62
CO #20 Hydromulch for Slope Stabilizing
2457 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 140,860.300 0.000 1.000 1.00 140,860.30
CO #11 and CO #23 - FM 544 Claim for Delays
2459 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 4,388.290 0.000 1.000 1.00 4,388.29
CO #29 Guardrail Repair @ Sta 85+50
Category Subtotal $5,568,347.97
002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0166 05022124 BARRICADES, SIGNS AND TRAFFIC HANDLING EA 8,552.930 0.000 1.000 1.00 8,552.93
CO#6 Traffic Control Required for Josey Lane Drainage
0167 05022124 BARRICADES, SIGNS AND TRAFFIC HANDLING EA 7,068.230 0.000 1.000 1.00 7,068.23
CO #7 Traffic Control Required for Plano Parkway Drainage
0295 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 100,000.000 0.000 12,595.72 12,595.72
PAID BY INVOICE
0310 60016001 PORTABLE CHANGEABLE MESSAGE SIGN DAY 123.490 0.000 100.000 114.00 14,077.86
CO #8 Message boards for advance notice during closures(DAY)
Category Subtotal $42,294.74
061905037PROJECT CONTROLHP 2008(733)
001 ALL ITEMSCATEGORY DESCRIPTION
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1665 01002002 002 PREPARING ROW STA 10,409.080 56.000 0.000 56.00 582,908.48
1670 01042001 000 REMOVING CONC (PAV) SY 5.400 1,652.000 0.000 1,790.67 9,669.62
1675 01042017 000 REMOVING CONC (DRIVEWAYS) SY 3.990 1,931.000 0.000 2,325.44 9,278.51
1680 01052059 000 REMOVING STAB BASE & ASPH PAV(13"-18") SY 5.960 21,657.000 0.000 27,242.51 162,365.35
1685 01102001 000 EXCAVATION (ROADWAY) CY 2.110 59,046.000 0.000 59,056.00 124,608.16
1690 01322006 001 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 4.170 1,689.000 0.000 1,699.00 7,084.83
1695 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.830 12,845.000 0.000 11,468.72 9,519.03
1700 01622002 000 BLOCK SODDING SY 2.600 12,845.000 0.000 11,468.72 29,818.67
1705 01682001 000 VEGETATIVE WATERING MG 13.810 8,360.000 0.000 316.83 4,375.35
1715 02602002 003 LIME (HYDRATED LIME (SLURRY)) TON 150.000 1,851.000 0.000 1,727.78 259,167.00
1720 02602027 003 LIME TRT (EXST MATL)(8") SY 2.650 64,285.000 0.000 56,965.90 150,959.64
1725 03602001 013 CONC PVMT (CONT REINF-CRCP)(8") SY 35.250 51,018.000 0.000 50,424.76 1,777,472.76
1745 03602044 013 CONC PVMT (CONT REINF-CRCP)(HES)(8") SY 39.750 7,141.000 0.000 6,593.76 262,101.93
1765 04002005 000 CEM STABIL BKFL CY 139.000 42.000 0.000 42.00 5,838.00
1770 04012001 000 FLOWABLE BACKFILL CY 138.980 15.000 0.000 15.00 2,084.70
1775 04022001 000 TRENCH EXCAVATION PROTECTION LF 1.370 9,969.000 0.000 9,969.00 13,657.53
1780 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 36.940 52.000 0.000 52.00 1,920.88
1785 04162034 001 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 332.450 88.000 0.000 88.00 29,255.60
1790 04622013 015 CONC BOX CULV (6 FT X 6 FT) LF 335.770 351.000 0.000 351.00 117,855.27
1795 04622021 015 CONC BOX CULV (8 FT X 6 FT) LF 430.070 261.000 0.000 261.00 112,248.27
1800 04622030 015 CONC BOX CULV (10 FT X 6 FT) LF 475.000 811.000 0.000 811.00 385,225.00
1805 04622062 015 CONC BOX CULV (12 FT X 6 FT) LF 559.000 2,129.000 0.000 2,129.25 1,190,250.75
1810 04642003 006 RC PIPE (CL III)(18 IN) LF 43.650 3,332.000 0.000 3,353.00 146,358.45
1815 04642004 006 RC PIPE (CL III)(21 IN) LF 55.690 790.000 0.000 790.00 43,995.10
1820 04642005 006 RC PIPE (CL III)(24 IN) LF 62.680 97.000 0.000 133.00 8,336.44
1825 04642007 006 RC PIPE (CL III)(30 IN) LF 70.820 384.000 0.000 384.00 27,194.88
1830 04642009 006 RC PIPE (CL III)(36 IN) LF 101.820 110.000 0.000 110.00 11,200.20
1835 04642011 006 RC PIPE (CL III)(48 IN) LF 149.210 123.000 0.000 123.00 18,352.83
1840 04642013 006 RC PIPE (CL III)(60 IN) LF 258.370 317.000 0.000 317.00 81,903.29
1845 04642014 006 RC PIPE (CL III)(66 IN) LF 301.850 546.000 0.000 546.00 164,810.10
1850 04642015 006 RC PIPE (CL III)(72 IN) LF 300.000 813.000 0.000 813.00 243,900.00
1855 04652091 002 MANH (COMPL)(JUNCT BOX)(SPL) EA 15,329.490 2.000 0.000 2.00 30,658.98
1860 04652152 002 MANH (COMPL)(RISER ONLY) EA 2,410.110 9.000 0.000 3.00 7,230.33
1865 04654003 002 MANH (COMPL)(PRM)(72IN) EA 5,876.080 2.000 0.000 2.00 11,752.16
1870 04654008 002 INLET (COMPL)(PCU)(3FTX5FT) EA 2,700.000 72.000 0.000 72.00 194,400.00
1880 04654117 002 INLET (COMPL)(PAZD)(RC)(4FTX4FT) EA 2,873.460 3.000 0.000 1.00 2,873.46
1890 04962002 000 REMOV STR (INLET) EA 450.740 1.000 0.000 1.00 450.74
1895 04962004 000 REMOV STR (SET) EA 333.000 29.000 0.000 31.00 10,323.00
1900 04962006 000 REMOV STR (HEADWALL) EA 549.690 6.000 0.000 6.00 3,298.14
1905 04962007 000 REMOV STR (PIPE) LF 12.730 1,645.000 0.000 1,765.00 22,468.45
1910 04962008 000 REMOV STR (BOX CULVERT) LF 59.800 306.000 0.000 306.00 18,298.80
1915 05082002 000 CONSTRUCTING DETOURS SY 57.500 1,616.000 0.000 2,220.53 127,680.59
1920 05122048 002 PORT CTB (FUR & INST)(F-SHAPE)(TY 1) LF 30.690 960.000 0.000 1,014.00 31,119.66
1925 05122052 002 PORT CTB (REMOVE)(F-SHAPE)(TY 1) LF 5.280 960.000 0.000 1,014.00 5,353.92
1930 05282006 000 COLORED TEXTURED CONC (5") SY 71.880 2,472.000 0.000 2,243.03 161,228.99
1935 05292006 000 CONC CURB (MONO) (TY II) LF 3.000 22,085.000 0.000 22,937.33 68,811.99
1940 05302010 006 DRIVEWAYS (CONC) SY 42.920 1,724.000 0.000 2,361.00 101,333.90
1945 05312005 000 CURB RAMPS (TY 1) EA 881.970 14.000 0.000 4.00 3,527.88
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1950 05312006 000 CURB RAMPS (TY 2) EA 934.530 2.000 0.000 1.00 934.53
1955 05312015 000 CONC SIDEWALKS (4") SY 35.430 6,956.000 0.000 6,509.99 230,648.96
1960 05312017 000 CURB RAMPS (TY 21) EA 830.760 6.000 0.000 4.00 3,323.04
1965 05312041 000 CURB RAMPS (TY 10) EA 973.850 38.000 0.000 4.00 3,895.40
1970 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 2.020 732.000 0.000 729.00 1,472.58
1975 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 129.240 2.000 0.000 2.00 258.48
1980 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 258.480 7.000 0.000 7.00 1,809.36
1985 05452049 001 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 6,343.500 2.000 0.000 3.00 19,030.50
1986 05452051 CRASH CUSH ATTEN (REMOVE)(WORK ZONE) EA 543.490 0.000 3.000 3.00 1,630.47
CO #18 CRASH CUSH ATTEN(REMOV)(WORK ZONE)
1990 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 7.540 24.000 0.000 24.00 180.96
1995 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 8.870 207.000 0.000 207.00 1,836.09
2000 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 19.950 1,030.000 0.000 1,030.00 20,548.50
2005 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 13.850 56.000 0.000 50.00 692.50
2020 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.050 3,396.000 0.000 480.00 504.00
2025 06242008 014 GROUND BOX TY A (122311) W/APRON EA 775.720 2.000 0.000 1.00 775.72
2030 06242014 014 GROUND BOX TY D (162922) W/APRON EA 831.120 8.000 0.000 8.00 6,648.96
2035 06282099 003 ELC SRV TY D 120/240 070 (NS)SS(E)GC(O) EA 5,540.830 1.000 0.000 1.00 5,540.83
2040 06282158 003 REMOVE ELECTRICAL SERVICES EA 332.450 2.000 0.000 1.00 332.45
2045 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 429.080 7.000 0.000 5.00 2,145.40
2055 06622065 000 WK ZN PAV MRK REMOV (W) 4" (DOT) LF 1.060 140.000 0.000 3,524.00 3,735.44
2060 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.630 25,650.000 0.000 22,690.00 14,294.70
2065 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 6.860 868.000 0.000 251.00 1,721.86
2070 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.630 31,855.000 0.000 17,920.00 11,289.60
2071 06622064 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.636 0.000 2,983.000 2,983.00 1,898.02
CO #18 WK ZN PAV MRK REMOV (W) 4" (BRK)
2072 06622075 WK ZN PAV MRK REMOV (W) 8" (SLD) LF 1.700 0.000 722.950 722.95 1,229.02
CO #18 WK ZN PAV MRK REMOV (W)8"(SLD)
2075 06622103 000 WK ZN PAV MRK REMOV (Y) 8" (SLD) LF 2.110 570.000 0.000 570.00 1,202.70
2080 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.840 5,501.000 0.000 5,698.00 4,786.32
2085 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 3.170 1,604.000 0.000 1,603.00 5,081.51
2090 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.280 416.000 0.000 467.00 2,465.76
2095 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 137.160 34.000 0.000 37.00 5,074.92
2100 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 179.360 34.000 0.000 37.00 6,636.32
2105 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.320 5,501.000 0.000 5,698.00 1,823.36
2110 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 1.270 1,604.000 0.000 1,603.00 2,035.81
2115 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 2.110 416.000 0.000 466.00 983.26
2120 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 26.380 36.000 0.000 37.00 976.06
2125 06662173 000 REF PAV MRK TY II (W) (WORD) EA 36.930 36.000 0.000 37.00 1,366.41
2135 06722017 034 REFL PAV MRKR TY II-C-R EA 4.060 377.000 0.000 66.00 267.96
2140 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.420 23,670.000 0.000 13,585.00 5,705.70
2145 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 0.530 3,985.000 0.000 1,052.00 557.56
2155 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 36.930 2.000 0.000 2.00 73.86
2160 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 47.480 2.000 0.000 2.00 94.96
2165 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.040 28,067.000 0.000 988.00 39.52
2170 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.110 4,195.000 0.000 5,698.00 626.78
2175 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.690 1,687.000 0.000 1,603.00 1,106.07
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2180 06782006 000 PAV SURF PREP FOR MRK (24") LF 1.060 394.000 0.000 466.00 493.96
2185 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 15.830 34.000 0.000 37.00 585.71
2190 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 23.210 34.000 0.000 37.00 858.77
2195 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 9,945.780 2.000 0.000 1.00 9,945.78
2200 06812001 002 TEMP TRAF SIGNALS EA 29,310.960 2.000 0.000 2.00 58,621.92
2205 06822001 003 BACK PLATE (12 IN) (3 SEC) EA 76.460 16.000 0.000 16.00 1,223.36
2210 06822002 003 BACK PLATE (12 IN) (4 SEC) EA 94.190 12.000 0.000 12.00 1,130.28
2215 06822022 003 VEH SIG SEC (12 IN) LED (GRN ARW) EA 210.550 12.000 0.000 12.00 2,526.60
2220 06822023 003 VEH SIG SEC (12 IN) LED (GRN) EA 199.470 16.000 0.000 16.00 3,191.52
2225 06822024 003 VEH SIG SEC (12 IN) LED (YEL ARW) EA 198.360 16.000 0.000 12.00 2,380.32
2230 06822025 003 VEH SIG SEC (12 IN) LED (YEL) EA 200.580 16.000 0.000 16.00 3,209.28
2235 06822026 003 VEH SIG SEC (12 IN) LED (RED ARW) EA 198.360 20.000 0.000 20.00 3,967.20
2240 06822027 003 VEH SIG SEC (12 IN) LED (RED) EA 193.930 16.000 0.000 16.00 3,102.88
2245 06822066 003 PED SIG SEC (12 IN) LED (COUNTDOWN) EA 470.970 16.000 0.000 16.00 7,535.52
2250 06842031 000 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) LF 1.390 1,515.000 0.000 1,515.00 2,105.85
2255 06842033 000 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.660 509.000 0.000 509.00 844.94
2260 06842046 000 TRF SIG CBL (TY A) (14 AWG) (20 CONDR) LF 3.880 1,389.000 0.000 1,389.00 5,389.32
2265 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 6,981.440 1.000 0.000 1.00 6,981.44
2270 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 7,923.380 3.000 0.000 3.00 23,770.14
2275 06862061 000 INS TRF SIG PL AM(S) 1 ARM (60') LUM EA 14,960.230 4.000 0.000 4.00 59,840.92
2280 06872001 005 PED POLE ASSEMBLY EA 1,218.980 8.000 0.000 8.00 9,751.84
2290 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.560 9,785.000 0.000 8,923.00 13,919.88
2295 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 3.080 2,160.000 0.000 2,360.00 7,268.80
2300 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS
REMOV
LF 1.040 2,160.000 0.000 1,220.00 1,268.80
2305 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
LF 0.100 9,785.000 0.000 11,709.00 1,170.90
2310 32682008 000 D-GR HMA TY-B PG64-22 TON 72.500 12,795.000 0.000 15,854.58 1,149,457.06
2315 60072001 000 REMOVING TRAFFIC SIGNALS EA 3,102.860 2.000 0.000 1.50 4,654.29
2326 62662002 VIVDS CAMERA ASSEMBLY EA 442.020 0.000 12.000 3.00 1,326.06
CO #28 - Traffic Signal Equipment - Addition of Incidentals
2335 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.490 2,563.000 -2,563.000 735.00 1,830.15
2340 82512002 005 RE PM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.380 7,531.000 0.000 20,034.00 7,612.92
2345 82512005 005 RE PM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.350 9,664.000 0.000 32,700.00 11,445.00
2350 82512017 005 RE PM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.350 10,538.000 0.000 32,638.00 11,423.30
2355 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.130 7,531.000 0.000 20,034.00 2,604.42
2360 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.120 9,664.000 0.000 32,700.00 3,924.00
2365 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.120 10,538.000 0.000 32,638.00 3,916.56
2370 82512044 005 RE PM W/RET REQ TY I(W)4"(DOT)(090MIL) LF 1.060 647.000 0.000 885.00 938.10
2375 82512045 005 RE PM W/RET REQ TY II(W)4"(DOT) LF 0.530 647.000 0.000 885.00 469.05
2385 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,102.620 16.000 0.000 16.00 17,641.92
2388 96012001 MATERIAL ON HAND DOL 1.000 100,000.000 0.000 1,928,910.64 1,928,910.64
MATERIAL RECEIVED
2389 96012001 MATERIAL ON HAND DOL -1.000 100,000.000 0.000 1,809,400.33 -1,809,400.33
MATERIAL USED
2396 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 1,000.000 0.000 4,957.42 4,957.42
PAID BY INVOICE
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 23ESTIMATE 0038
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2450 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 5,023.710 0.000 1.000 1.00 5,023.71
CO #10 Removal of luminaire at Plano Parkway (LS)
2451 96086005 UNIQUE CHANGE ORDER ITEM 5 DOL 45,776.860 0.000 1.000 1.00 45,776.86
CO #17 Work at Josey Ln Phase 1-3
2452 01046021 REMOVING CONC (CURB) LF 1,361.170 0.000 1.000 1.00 1,361.17
CO #18 Sawcut & Rmvl of Curb for Addl Cross Over
2453 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 5,049.000 0.000 0.000 1.00 5,049.00
CO #20 Open additional lane Plano Pkwy Inter. Phase II
2454 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 19,263.180 0.000 1.000 1.00 19,263.18
CO #21 Detour at Josey Lane
Category Subtotal $8,821,080.23
061905034STP 1402(111)MMPROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0515 01042009 000 REMOVING CONC (RIPRAP) SY 3.380 520.000 0.000 0.000 0.00
0551 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 4.170 0.000 0.000 0.000 0.00
CO #22 - Filling (embankment) in existing roadway
0575 01692007 002 SOIL RETENTION BLANKETS (CL 2) (TY G) SY 2.080 7,256.000 0.000 0.000 0.00
0655 04032001 000 TEMPORARY SPL SHORING SF 8.850 22,950.000 0.000 0.000 0.00
0685 04202002 002 CL B CONC (FLUME) CY 388.550 176.000 0.000 0.000 0.00
0725 04232006 000 RETAINING WALL (CONC BLOCK) SF 39.130 500.000 0.000 0.000 0.00
0745 04322021 000 RIPRAP (STONE PROTECTION)(18 IN) CY 121.250 56.000 0.000 0.000 0.00
0750 04322023 000 RIPRAP (STONE PROTECTION)(24 IN) CY 90.000 5,178.800 0.000 0.000 0.00
0755 04322040 000 RIPRAP (MOW STRIP)(5 IN) CY 418.380 35.000 0.000 0.000 0.00
0760 04322072 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 370.630 58.000 0.000 0.000 0.00
0765 04422047 016 STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) LB 10.780 887.900 0.000 0.000 0.00
0770 04502064 001 RAIL (TY C221) LF 69.850 202.000 0.000 0.000 0.00
0775 04502192 001 RAIL (TY T551) (SPL) LF 290.000 1,377.000 0.000 0.000 0.00
0865 04654008 002 INLET (COMPL)(PCU)(3FTX5FT) EA 2,700.000 4.000 0.000 0.000 0.00
0905 04792001 000 ADJ MANHS EA 755.620 1.000 0.000 0.000 0.00
0915 04962003 000 REMOV STR (MANHOLE) EA 334.380 1.000 0.000 0.000 0.00
0940 04962009 000 REMOV STR (BRIDGE 0-99 FT LENGTH) EA 10,339.380 1.000 0.000 0.000 0.00
0945 04962042 000 REMOV STR (SMALL) EA 359.490 3.000 0.000 0.000 0.00
0950 04962043 000 REMOV STR (SMALL FENCE) LF 4.620 1,194.000 0.000 0.000 0.00
0975 05282006 000 COLORED TEXTURED CONC (5") SY 71.880 4,203.000 0.000 0.000 0.00
0985 05292007 000 CONC CURB (DOWEL) LF 3.000 603.000 0.000 0.000 0.00
0995 05312005 000 CURB RAMPS (TY 1) EA 881.970 15.000 0.000 0.000 0.00
1000 05312014 000 CURB RAMPS (TY 22) EA 1,176.550 1.000 0.000 0.000 0.00
1007 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 0.210 0.000 19,282.000 0.000 0.00
CO #20 Additional Steel required for CONC SIDEWALKS (4")
1010 05312017 000 CURB RAMPS (TY 21) EA 830.760 8.000 0.000 0.000 0.00
1015 05312041 000 CURB RAMPS (TY 10) EA 973.850 32.000 0.000 0.000 0.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 23ESTIMATE 0038
1020 05362002 000 CONC MEDIAN SY 46.670 716.000 -21.000 0.000 0.00
1025 05402002 031 MTL W-BEAM GD FEN (STEEL POST) LF 18.350 366.000 0.000 0.000 0.00
1035 05402022 031 MTL W-BEAM GD FEN(STL POST)RADIUS RAIL LF 21.180 32.000 0.000 0.000 0.00
1095 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.160 741.000 0.000 0.000 0.00
1100 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.330 72.000 0.000 0.000 0.00
1105 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.050 2,596.000 0.000 0.000 0.00
1110 06242008 014 GROUND BOX TY A (122311) W/APRON EA 775.720 2.000 0.000 0.000 0.00
1116 06242014 GROUND BOX TY D (162922) W/APRON EA 927.940 0.000 1.000 0.000 0.00
CO#30- Right Turn Lane Revision @ FM 2281
1130 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 429.080 24.000 0.000 0.000 0.00
1170 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 3.170 1,412.000 0.000 0.000 0.00
1195 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 1.270 1,412.000 0.000 0.000 0.00
1260 06782004 000 PAV SURF PREP FOR MRK (12") LF 0.690 1,412.000 0.000 0.000 0.00
1340 06842033 000 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.660 655.000 0.000 0.000 0.00
1350 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 6,981.440 1.000 0.000 0.000 0.00
1380 11222009 001 ROCK FILTER DAMS (REMOVE) LF 6.260 33.000 0.000 0.000 0.00
1390 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 6.250 330.000 0.000 0.000 0.00
1415 21742001 000 WOOD FENCE LF 37.220 44.000 0.000 0.000 0.00
1420 32672032 000 D-GR HMA(SQ) TY-C SAC-B PG64-22 TON 106.370 157.000 0.000 0.000 0.00
1430 46772001 000 AUTOMATED 16-FT SLIDING GATE EA 6,410.420 1.000 0.000 0.000 0.00
1435 60062001 000 SPREAD SPECTRUM RADIO EA 2,160.920 2.000 -2.000 0.000 0.00
1436 60062001 SPREAD SPECTRUM RADIO EA 560.920 0.000 2.000 0.000 0.00
CO #28 - Traffic Signal Equipment - Addition of Incidentals
1440 60062002 000 COAXIAL CABLE LF 3.160 57.000 -57.000 0.000 0.00
1441 60062002 COAXIAL CABLE LF 1.160 0.000 57.000 0.000 0.00
CO #28 - Traffic Signal Equipment - Addition of Incidentals
1445 60062005 000 ANTENNA (UNI-DIRECTIONAL) EA 415.560 2.000 0.000 0.000 0.00
1455 62662001 017 VIVDS PROCESSOR SYSTEM EA 6,205.720 1.000 0.000 0.000 0.00
1460 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,496.020 6.000 0.000 0.000 0.00
1465 62662003 017 VIVDS SET-UP SYSTEM EA 720.310 1.000 0.000 0.000 0.00
1470 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 2.490 1,784.000 0.000 0.000 0.00
1480 82512005 005 RE PM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.350 22,406.000 0.000 0.000 0.00
1495 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.120 22,406.000 0.000 0.000 0.00
1500 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.120 21,470.000 0.000 0.000 0.00
1505 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,102.620 16.000 0.000 0.000 0.00
1506 96092002 DBE GOAL SHORTFALL DOL -1.000 1,000.000 0.000 0.000 0.00
1507 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1508 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1510 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00
1511 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 100,000.000 0.000 0.000 0.00
1512 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 100,000.000 0.000 0.000 0.00
1513 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 10,000.000 0.000 0.000 0.00
1514 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 1,000.000 0.000 0.000 0.00
PAID BY INVOICE
2460 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 347.920 0.000 0.000 0.000 0.00
CO #9 Haul and Dispose Loaded Concrete Boulders (EA)
0.00Category Subtotal
061905036BR 2014(763)PROJECT CONTROL
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 23ESTIMATE 0038
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0070 01612002 006 COMPOST MANUF TOPSOIL (BOS) (4") SY 0.830 3,685.000 0.000 0.000 0.00
0075 01622002 000 BLOCK SODDING SY 2.600 3,685.000 0.000 0.000 0.00
0080 01682001 000 VEGETATIVE WATERING MG 13.810 2,398.000 0.000 0.000 0.00
0085 02042003 000 SPRINKLING (DUST CONTROL) MG 34.920 36.000 0.000 0.000 0.00
0140 04422047 016 STRUCTURAL STEEL(MISCELLANEOUS BRIDGE) LB 10.780 488.400 0.000 0.000 0.00
0155 04962010 000 REMOV STR (BRIDGE 100-499 FT LENGTH) EA 79,274.440 1.000 0.000 0.000 0.00
0175 06442060 000 REMOVE SM RD SN SUP & AM EA 51.700 4.000 0.000 0.000 0.00
0190 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.840 177.000 0.000 0.000 0.00
0195 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 137.160 1.000 0.000 0.000 0.00
0200 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 179.360 1.000 0.000 0.000 0.00
0205 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.320 177.000 0.000 0.000 0.00
0210 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 26.380 1.000 0.000 0.000 0.00
0215 06662173 000 REF PAV MRK TY II (W) (WORD) EA 36.930 1.000 0.000 0.000 0.00
0220 06722012 034 REFL PAV MRKR TY I-C EA 4.060 9.000 0.000 0.000 0.00
0225 06722017 034 REFL PAV MRKR TY II-C-R EA 4.060 16.000 0.000 0.000 0.00
0230 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.040 1,574.000 0.000 0.000 0.00
0235 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.110 177.000 0.000 0.000 0.00
0240 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 15.830 1.000 0.000 0.000 0.00
0245 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 23.210 1.000 0.000 0.000 0.00
0250 07302001 000 STRIP MOWING AC 125.110 1.000 0.000 0.000 0.00
0265 82512002 005 RE PM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.380 314.000 0.000 0.000 0.00
0270 82512005 005 RE PM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.350 630.000 0.000 0.000 0.00
0275 82512017 005 RE PM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.350 630.000 0.000 0.000 0.00
0280 82512025 005 RE PM W/RET REQ TY II (W) 4" (BRK) LF 0.130 314.000 0.000 0.000 0.00
0285 82512026 005 RE PM W/RET REQ TY II (W) 4" (SLD) LF 0.120 630.000 0.000 0.000 0.00
0290 82512030 005 RE PM W/RET REQ TY II (Y) 4" (SLD) LF 0.120 630.000 0.000 0.000 0.00
0291 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 10,000.000 0.000 0.000 0.00
0292 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 10,000.000 0.000 0.000 0.00
0297 96092002 DBE GOAL SHORTFALL DOL -1.000 1,000.000 0.000 0.000 0.00
0299 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL -157,020.710 0.000 1.000 0.000 0.00
CO#3 Credit for Substitution of Rock Backfill
0.00Category Subtotal
002CATEGORY DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0294 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 1,000.000 0.000 0.000 0.00
PAID BY INVOICE
0296 96062056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 250,000.000 0.000 0.000 0.00
PAID BY INVOICE
0.00Category Subtotal
061905037HP 2008(733)PROJECT CONTROL
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 23ESTIMATE 0038
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1710 02042003 000 SPRINKLING (DUST CONTROL) MG 34.920 672.000 0.000 0.000 0.00
1875 04654116 002 INLET (COMPL)(PAZD)(RC)(3FTX3FT) EA 2,372.810 3.000 0.000 0.000 0.00
1885 04654118 002 INLET (COMPL)(PAZD)(RC)(5FTX5FT) EA 3,414.400 1.000 0.000 0.000 0.00
2010 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.160 1,317.000 0.000 0.000 0.00
2015 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.330 104.000 0.000 0.000 0.00
2050 06442060 000 REMOVE SM RD SN SUP & AM EA 51.700 19.000 0.000 0.000 0.00
2130 06722012 034 REFL PAV MRKR TY I-C EA 4.060 276.000 0.000 0.000 0.00
2150 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 2.220 84.000 0.000 0.000 0.00
2285 07302001 000 STRIP MOWING AC 125.110 3.000 0.000 0.000 0.00
2320 62662001 017 VIVDS PROCESSOR SYSTEM EA 6,205.720 2.000 -2.000 0.000 0.00
2321 62662001 VIVDS PROCESSOR SYSTEM EA 1,905.720 0.000 2.000 0.000 0.00
CO #28 - Traffic Signal Equipment - Addition of Incidentals
2325 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,496.020 12.000 -12.000 0.000 0.00
2330 62662003 017 VIVDS SET-UP SYSTEM EA 720.310 2.000 0.000 0.000 0.00
2336 62662005 VIVDS COMMUNICATION CABLE (COAXIAL) LF 0.990 0.000 2,563.000 0.000 0.00
CO #28 - Traffic Signal Equipment - Addition of Incidentals
2380 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 6,593.580 2.000 -2.000 0.000 0.00
2381 83172001 BBU SYSTEM (EXTERNAL BATT CABINET) EA 1,793.580 0.000 2.000 0.000 0.00
CO #28 - Traffic Signal Equipment - Addition of Incidentals
2386 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00
2387 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 1,000.000 0.000 0.000 0.00
2390 96102001 ON THE JOB TRAINING DOL 0.800 1,000.000 0.000 0.000 0.00
PAID BY THE HOUR
2391 96092002 DBE GOAL SHORTFALL DOL -1.000 1,000.000 0.000 0.000 0.00
2392 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL -1.000 1,000.000 0.000 0.000 0.00
2393 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 100,000.000 0.000 0.000 0.00
2394 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 100,000.000 0.000 0.000 0.00
2395 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 100,000.000 0.000 0.000 0.00
2458 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 4,733.680 0.000 1.000 0.000 0.00
CO #20 Open additional lane Plano Okwy Inter. Phase II
0.00Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $29,453,845.98
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 23ESTIMATE 0038
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002002 002 STA 10,409.080PREPARING ROW 169.060 1,759,759.07 170.00
01042001 000 SY 5.400REMOVING CONC (PAV) 4,058.170 21,914.12 4,437.00
01042011 000 SY 1.950REMOVING CONC (MEDIANS) 746.000 1,454.70 1,494.00
01042015 000 SY 1.900REMOVING CONC (SIDEWALKS) 359.330 682.73 176.00
01042017 000 SY 3.990REMOVING CONC (DRIVEWAYS) 2,505.602 9,997.36 2,041.00
01042022 000 LF 2.220REMOVING CONC (CURB AND GUTTER) 909.000 2,017.98 1,610.00
01046021 LF 1,361.170REMOVING CONC (CURB) 1.000 1,361.17 0.00
CO #18 Sawcut & Rmvl of Curb for Addl Cross Over
01052059 000 SY 5.960REMOVING STAB BASE & ASPH PAV(13"-18") 72,852.199 434,199.12 66,645.00
01102001 000 CY 2.110EXCAVATION (ROADWAY) 159,517.800 336,582.57 164,790.00
01322006 001 CY 4.170EMBANKMENT (FINAL)(DENS CONT)(TY C) 251,657.100 1,049,410.12 279,619.00
01612002 006 SY 0.830COMPOST MANUF TOPSOIL (BOS) (4") 16,923.510 14,046.51 101,517.00
01622002 000 SY 2.600BLOCK SODDING 16,923.510 44,001.12 101,517.00
01642023 002 SY 0.480CELL FBR MLCH SEED(PERM)(RURAL)(CLAY) 6,000.000 2,880.00 17,400.00
01682001 000 MG 13.810VEGETATIVE WATERING 920.009 12,705.31 66,070.00
02042003 000 MG 34.920SPRINKLING (DUST CONTROL) 23.500 820.62 1,332.00
02472054 033 CY 8.000FL BS (CMP IN PLC)(TY D GR 2)(FNAL POS) 22,146.742 177,173.93 35,129.00
02602002 003 TON 150.000LIME (HYDRATED LIME (SLURRY)) 2,256.280 338,442.00 2,388.00
02602027 003 SY 2.650LIME TRT (EXST MATL)(8") 75,131.010 199,097.18 82,933.00
03102001 000 GAL 5.170PRIME COAT (MC-30) 5,900.000 30,503.00 21,085.00
03602001 013 SY 35.250CONC PVMT (CONT REINF-CRCP)(8") 98,376.529 3,467,772.65 150,444.00
03602044 013 SY 39.750CONC PVMT (CONT REINF-CRCP)(HES)(8") 10,519.886 418,165.49 12,513.00
04002005 000 CY 139.000CEM STABIL BKFL 172.000 23,908.00 177.00
04002006 SY 121.400CUT & RESTORING PAV 838.720 101,820.61 0.00
CO#4 Establish Cut and Restore Pay Item
04012001 000 CY 138.980FLOWABLE BACKFILL 15.000 2,084.70 15.00
04022001 000 LF 1.370TRENCH EXCAVATION PROTECTION 17,469.250 23,932.88 18,928.00
04032002 000 SF 24.450TEMPORARY SPL SHORING (SOIL NAIL) 3,531.720 86,350.55 2,370.00
04162001 001 LF 41.900DRILL SHAFT (18 IN) 854.000 35,782.60 820.00
04162003 001 LF 87.140DRILL SHAFT (30 IN) 1,684.000 146,743.76 1,540.00
04162004 001 LF 102.440DRILL SHAFT (36 IN) 6,525.590 668,481.44 5,258.00
04162032 001 LF 36.940DRILL SHAFT (TRF SIG POLE) (36 IN) 104.000 3,841.76 117.00
04162034 001 LF 332.450DRILL SHAFT (TRF SIG POLE) (48 IN) 88.000 29,255.60 88.00
04202041 002 CY 640.510CL C CONC (ABUT)(HPC) 500.500 320,575.26 500.30
04202042 002 CY 799.380CL C CONC (BENT)(HPC) 630.820 504,264.89 615.60
04202061 002 CY 502.810CL S CONC (HPC) BAS 822.550 413,586.37 1,208.80
04202291 002 CY 333.000CL S CONC (BRIDGE MEDIAN)(HPC) 211.700 70,496.10 211.70
04202292 002 CY 368.000CL S CONC (BRIDGE SDWLK)(HPC) 294.100 108,228.80 362.60
04222003 000 SF 17.000REINF CONC SLAB (HPC)(CL S) 89,620.000 1,523,540.00 89,620.00
04232001 000 SF 63.000RETAINING WALL (MSE) 8,001.000 504,063.00 11,430.00
04252003 001 LF 129.230PRESTR CONC BEAM (TY C) 2,505.300 323,759.92 2,505.30
04252004 001 LF 125.000PRESTR CONC BEAM (TY IV) 8,853.600 1,106,700.00 8,853.60
04322001 000 CY 309.420RIPRAP (CONC)(4 IN) 149.830 46,360.40 509.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 23ESTIMATE 0038
04322002 000 CY 297.470RIPRAP (CONC)(5 IN) 332.999 99,057.22 1,006.00
04502612 001 LF 69.850RAIL (TY C221) (HPC) 956.200 66,790.57 1,912.40
04542001 003 LF 99.290SEALED EXPANSION JOINT (4 IN)(SEJ-A) 772.000 76,651.88 772.00
04622013 015 LF 335.770CONC BOX CULV (6 FT X 6 FT) 351.000 117,855.27 351.00
04622019 015 LF 417.250CONC BOX CULV (8 FT X 4 FT) 363.000 151,461.76 363.00
04622021 015 LF 430.070CONC BOX CULV (8 FT X 6 FT) 261.000 112,248.27 261.00
04622023 015 LF 491.110CONC BOX CULV (8 FT X 8 FT) 378.000 185,639.58 378.00
04622025 015 LF 390.000CONC BOX CULV (9 FT X 6 FT) 908.000 354,120.00 908.00
04622030 015 LF 475.000CONC BOX CULV (10 FT X 6 FT) 811.000 385,225.00 811.00
04622062 015 LF 559.000CONC BOX CULV (12 FT X 6 FT) 4,456.250 2,491,043.75 4,456.00
04642003 006 LF 43.650RC PIPE (CL III)(18 IN) 7,510.250 327,822.42 8,054.00
04642004 006 LF 55.690RC PIPE (CL III)(21 IN) 790.000 43,995.10 790.00
04642005 006 LF 62.680RC PIPE (CL III)(24 IN) 905.500 56,756.74 967.00
04642007 006 LF 70.820RC PIPE (CL III)(30 IN) 999.000 70,749.18 1,278.00
04642009 006 LF 101.820RC PIPE (CL III)(36 IN) 655.000 66,692.10 655.20
04642010 006 LF 232.160RC PIPE (CL III)(42 IN) 23.000 5,339.68 9.00
04642011 006 LF 149.210RC PIPE (CL III)(48 IN) 797.000 118,920.37 797.00
04642013 006 LF 258.370RC PIPE (CL III)(60 IN) 317.000 81,903.29 317.00
04642014 006 LF 301.850RC PIPE (CL III)(66 IN) 546.000 164,810.10 546.00
04642015 006 LF 300.000RC PIPE (CL III)(72 IN) 813.000 243,900.00 813.00
04642027 006 LF 242.940RC PIPE (CL IV)(42 IN) 95.000 23,079.30 95.00
04652091 002 EA 15,329.490MANH (COMPL)(JUNCT BOX)(SPL) 2.000 30,658.98 2.00
04652152 002 EA 2,410.110MANH (COMPL)(RISER ONLY) 8.000 19,280.88 14.00
04654001 002 EA 4,400.480MANH (COMPL)(PRM)(48IN) 2.000 8,800.96 2.00
04654002 002 EA 4,350.190MANH (COMPL)(PRM)(60IN) 1.500 6,525.29 2.00
04654003 002 EA 5,876.080MANH (COMPL)(PRM)(72IN) 2.000 11,752.16 2.00
04654004 002 EA 2,702.510INLET (COMPL)(PCO)(3FTX5FT) 39.000 105,397.92 55.00
04654008 002 EA 2,700.000INLET (COMPL)(PCU)(3FTX5FT) 72.000 194,400.00 72.00
04654116 002 EA 2,372.810INLET (COMPL)(PAZD)(RC)(3FTX3FT) 0.500 1,186.41 1.00
04654117 002 EA 2,873.460INLET (COMPL)(PAZD)(RC)(4FTX4FT) 2.000 5,746.92 9.00
04654118 002 EA 3,414.400INLET (COMPL)(PAZD)(RC)(5FTX5FT) 0.500 1,707.20 3.00
04662024 000 EA 17,578.400WINGWALL (FW-0)(HW=8 FT) 1.000 17,578.40 1.00
04662052 000 EA 13,247.890WINGWALL (PW)(HW=8 FT) 1.000 13,247.89 1.00
04662060 000 EA 111,425.600WINGWALL (PW)(HW=16 FT) 1.000 111,425.60 1.00
04662084 000 EA 3,362.580HEADWALL (CH-FW-15)(DIA= 36 IN) 2.000 6,725.16 2.00
04962002 000 EA 450.740REMOV STR (INLET) 5.000 2,253.70 12.00
04962004 000 EA 333.000REMOV STR (SET) 42.000 13,986.00 46.00
04962006 000 EA 549.690REMOV STR (HEADWALL) 13.000 7,145.97 14.00
04962007 000 LF 12.730REMOV STR (PIPE) 2,455.000 31,252.15 3,149.00
04962008 000 LF 59.800REMOV STR (BOX CULVERT) 521.000 31,155.80 691.00
05002001 011 LS 1,925,808.000MOBILIZATION 0.900 1,733,227.20 1.00
05006033 EA 9,014.250MOBILIZATION (CALLOUT) 1.000 9,014.25 0.00
CO #15 Mobilization for Drill Shafts (LS)
05022001 033 MO 25,000.000BARRICADES, SIGNS AND TRAFFIC HANDLING 35.200 880,000.00 36.00
05022124 EA 7,068.230BARRICADES, SIGNS AND TRAFFIC HANDLING 1.000 7,068.23 0.00
CO #7 Traffic Control Required for Plano Parkway Drainage
05022124 EA 8,552.930BARRICADES, SIGNS AND TRAFFIC HANDLING 1.000 8,552.93 0.00
CO#6 Traffic Control Required for Josey Lane Drainage
05082002 000 SY 57.500CONSTRUCTING DETOURS 17,834.147 1,025,463.46 16,045.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 23ESTIMATE 0038
05122048 002 LF 30.690PORT CTB (FUR & INST)(F-SHAPE)(TY 1) 9,880.000 303,217.20 7,740.00
05122050 002 LF 4.950PORT CTB (MOVE)(F-SHAPE)(TY 1) 4,740.000 23,463.00 6,660.00
05122052 002 LF 5.280PORT CTB (REMOVE)(F-SHAPE)(TY 1) 9,132.000 48,216.96 7,740.00
05282006 000 SY 71.880COLORED TEXTURED CONC (5") 2,243.030 161,228.99 2,472.00
05292006 000 LF 3.000CONC CURB (MONO) (TY II) 44,079.330 132,237.99 64,064.00
05302010 006 SY 42.920DRIVEWAYS (CONC) 4,183.695 179,564.18 5,601.00
05312005 000 EA 881.970CURB RAMPS (TY 1) 4.000 3,527.88 14.00
05312006 000 EA 934.530CURB RAMPS (TY 2) 1.000 934.53 2.00
05312015 000 SY 35.430CONC SIDEWALKS (4") 11,379.321 403,169.36 19,282.00
05312017 000 EA 830.760CURB RAMPS (TY 21) 4.000 3,323.04 6.00
05312041 000 EA 973.850CURB RAMPS (TY 10) 4.000 3,895.40 38.00
05402011 031 EA 1,499.210MTL BEAM GD FEN TRANS (THRIE-BEAM) 6.000 8,995.26 13.00
05402044 031 EA 790.960DOWNSTREAM ANCHOR TERMINAL(DAT)SECTION 3.000 2,372.88 6.00
05422001 000 LF 2.020REMOVING METAL BEAM GUARD FENCE 2,343.000 4,732.86 2,893.00
05422002 000 EA 129.240REMOVING TERMINAL ANCHOR SECTION 2.000 258.48 2.00
05442001 000 EA 1,979.990GUARDRAIL END TREATMENT (INSTALL) 3.000 5,939.97 8.00
05442003 000 EA 258.480GUARDRAIL END TREATMENT (REMOVE) 16.000 4,135.68 16.00
05452049 001 EA 6,343.500CRASH CUSH ATTEN (INSTL)(WORK ZONE) 29.000 183,961.50 20.00
05452050 001 EA 823.690CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) 7.000 5,765.83 14.00
05452051 001 EA 543.490CRASH CUSH ATTEN (REMOVE)(WORK ZONE) 27.000 14,674.23 16.00
06182018 000 LF 7.540CONDT (PVC) (SCHD 40) ( 2") 88.000 663.52 88.00
06182022 000 LF 8.870CONDT (PVC) (SCHD 40) (3") 450.000 3,991.50 450.00
06182023 000 LF 19.950CONDT (PVC) (SCHD 40) (3") (BORE) 1,446.000 28,847.70 1,446.00
06182024 000 LF 13.850CONDT (PVC) (SCHD 40) (4") 64.000 886.40 70.00
06202012 001 LF 1.050ELEC CONDR (NO. 8) INSULATED 480.000 504.00 3,396.00
06242008 014 EA 775.720GROUND BOX TY A (122311) W/APRON 1.000 775.72 2.00
06242014 014 EA 831.120GROUND BOX TY D (162922) W/APRON 10.000 8,311.20 12.00
06282099 003 EA 5,540.830ELC SRV TY D 120/240 070 (NS)SS(E)GC(O) 2.000 11,081.66 2.00
06282158 003 EA 332.450REMOVE ELECTRICAL SERVICES 2.000 664.90 4.00
06442001 000 EA 429.080IN SM RD SN SUP&AM TY10BWG(1)SA(P) 5.000 2,145.40 7.00
06442060 000 EA 51.700REMOVE SM RD SN SUP & AM 5.000 258.50 37.00
06622064 LF 0.640WK ZN PAV MRK REMOV (W) 4" (BRK) 2,983.000 1,898.02 0.00
CO #18 WK ZN PAV MRK REMOV (W) 4" (BRK)
06622065 000 LF 1.060WK ZN PAV MRK REMOV (W) 4" (DOT) 3,794.000 4,021.64 410.00
06622067 000 LF 0.630WK ZN PAV MRK REMOV (W) 4" (SLD) 56,968.000 35,889.84 54,585.00
06622075 LF 1.700WK ZN PAV MRK REMOV (W) 8" (SLD) 722.950 1,229.02 0.00
CO #18 WK ZN PAV MRK REMOV (W)8"(SLD)
06622079 000 LF 6.860WK ZN PAV MRK REMOV (W) 24" (SLD) 412.000 2,826.32 1,304.00
06622099 000 LF 0.630WK ZN PAV MRK REMOV (Y) 4" (SLD) 64,053.000 40,353.39 87,250.00
06622103 000 LF 2.110WK ZN PAV MRK REMOV (Y) 8" (SLD) 1,000.000 2,110.00 1,000.00
06662035 000 LF 0.840REFL PAV MRK TY I (W) 8" (SLD)(090MIL) 5,776.000 4,851.84 11,851.00
06662041 000 LF 3.170REFL PAV MRK TY I (W) 12"(SLD)(090MIL) 1,603.000 5,081.51 1,604.00
06662047 000 LF 5.280REFL PAV MRK TY I (W) 24"(SLD)(090MIL) 540.000 2,851.20 791.00
06662053 000 EA 137.160REFL PAV MRK TY I (W) (ARROW) (090MIL) 39.000 5,349.24 82.00
06662095 000 EA 179.360REFL PAV MRK TY I (W) (WORD) (090MIL) 39.000 6,995.04 82.00
06662153 000 LF 0.320REF PAV MRK TY II (W) 8" (SLD) 5,776.000 1,848.32 11,851.00
06662155 000 LF 1.270REF PAV MRK TY II (W) 12" (SLD) 1,603.000 2,035.81 1,604.00
06662157 000 LF 2.110REF PAV MRK TY II (W) 24" (SLD) 539.000 1,137.29 791.00
06662160 000 EA 26.380REF PAV MRK TY II (W) (ARROW) 39.000 1,028.82 84.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 23ESTIMATE 0038
06662173 000 EA 36.930REF PAV MRK TY II (W) (WORD) 39.000 1,440.27 84.00
06722012 034 EA 4.060REFL PAV MRKR TY I-C 322.000 1,307.32 322.00
06722017 034 EA 4.060REFL PAV MRKR TY II-C-R 311.000 1,262.66 961.00
06772001 000 LF 0.420ELIM EXT PAV MRK & MRKS ( 4") 22,952.000 9,639.84 63,120.00
06772003 000 LF 0.530ELIM EXT PAV MRK & MRKS ( 8") 3,664.000 1,941.92 4,235.00
06772007 000 LF 2.220ELIM EXT PAV MRK & MRKS (24") 22.000 48.84 84.00
06772008 000 EA 36.930ELIM EXT PAV MRK & MRKS (ARROW) 8.000 295.44 8.00
06772018 000 EA 47.480ELIM EXT PAV MRK & MRKS (WORD) 6.000 284.88 6.00
06782001 000 LF 0.040PAV SURF PREP FOR MRK ( 4") 21,060.000 842.40 83,592.00
06782003 000 LF 0.110PAV SURF PREP FOR MRK ( 8") 5,776.000 635.36 10,545.00
06782004 000 LF 0.690PAV SURF PREP FOR MRK (12") 1,603.000 1,106.07 1,687.00
06782006 000 LF 1.060PAV SURF PREP FOR MRK (24") 539.000 571.34 769.00
06782007 000 EA 15.830PAV SURF PREP FOR MRK (ARROW) 39.000 617.37 82.00
06782018 000 EA 23.210PAV SURF PREP FOR MRK (WORD) 39.000 905.19 82.00
06802002 000 EA 9,945.780INSTALL HWY TRF SIG (ISOLATED) 1.500 14,918.67 4.00
06812001 002 EA 29,310.960TEMP TRAF SIGNALS 4.000 117,243.84 4.00
06822001 003 EA 76.460BACK PLATE (12 IN) (3 SEC) 22.000 1,682.12 26.00
06822002 003 EA 94.190BACK PLATE (12 IN) (4 SEC) 16.000 1,507.04 20.00
06822022 003 EA 210.550VEH SIG SEC (12 IN) LED (GRN ARW) 20.000 4,211.00 20.00
06822023 003 EA 199.470VEH SIG SEC (12 IN) LED (GRN) 23.000 4,587.81 26.00
06822024 003 EA 198.360VEH SIG SEC (12 IN) LED (YEL ARW) 20.000 3,967.20 32.00
06822025 003 EA 200.580VEH SIG SEC (12 IN) LED (YEL) 22.000 4,412.76 26.00
06822026 003 EA 198.360VEH SIG SEC (12 IN) LED (RED ARW) 24.000 4,760.64 28.00
06822027 003 EA 193.930VEH SIG SEC (12 IN) LED (RED) 23.000 4,460.39 26.00
06822066 003 EA 470.970PED SIG SEC (12 IN) LED (COUNTDOWN) 20.000 9,419.40 24.00
06842031 000 LF 1.390TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) 1,665.000 2,314.35 2,141.00
06842033 000 LF 1.660TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) 509.000 844.94 509.00
06842046 000 LF 3.880TRF SIG CBL (TY A) (14 AWG) (20 CONDR) 1,584.000 6,145.92 2,281.00
06862045 000 EA 6,981.440INS TRF SIG PL AM(S) 1 ARM (44') LUM 1.000 6,981.44 1.00
06862047 000 EA 7,397.000INS TRF SIG PL AM(S) 1 ARM (48') 1.000 7,397.00 1.00
06862049 000 EA 7,923.380INS TRF SIG PL AM(S) 1 ARM (48') LUM 5.000 39,616.90 6.00
06862061 000 EA 14,960.230INS TRF SIG PL AM(S) 1 ARM (60') LUM 4.000 59,840.92 4.00
06872001 005 EA 1,218.980PED POLE ASSEMBLY 17.000 20,722.66 17.00
07302001 000 AC 125.110STRIP MOWING 0.100 12.51 19.00
11222003 001 LF 36.490ROCK FILTER DAMS (INSTALL) (TY 3) 309.550 11,295.48 33.00
11222016 001 SY 18.500CONSTRUCTION EXITS (INSTALL) (TY 1) 322.335 5,963.21 330.00
11222037 001 LF 1.560TEMPORARY SEDIMENT CONTROL FENCE INSTLL 24,236.770 37,809.36 19,830.00
11222048 001 LF 3.080BIOGRD EROSN CONT LOGS (12" DIA)INSTALL 4,222.000 13,003.76 12,774.00
11222056 001 LF 1.040BIODEGRADBLE EROSION CONTROL LOGS
REMOV
1,760.000 1,830.40 12,774.00
11222057 001 LF 0.100TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
16,157.000 1,615.70 19,830.00
32682008 000 TON 72.500D-GR HMA TY-B PG64-22 34,596.050 2,508,213.65 35,851.00
52432037 SY 11,410.620HYDROMULCH/BROADCAST SEEDING (WATER) 1.000 11,410.62 0.00
CO #20 Hydromulch for Slope Stabilizing
60016001 DAY 123.490PORTABLE CHANGEABLE MESSAGE SIGN 820.000 101,261.80 0.00
CO #8 Message boards for advance notice during closures(DAY)
60016002 EA 12,154.830PORTABLE CHANGEABLE MESSAGE SIGN 2.000 24,309.66 0.00
CO #13 Message boards for advance notice of closures (EA)
60072001 000 EA 3,102.860REMOVING TRAFFIC SIGNALS 2.500 7,757.15 4.00
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 23ESTIMATE 0038
62662002 EA 442.020VIVDS CAMERA ASSEMBLY 3.000 1,326.06 0.00
CO #28 - Traffic Signal Equipment - Addition of Incidentals
62662005 017 LF 2.490VIVDS COMMUNICATION CABLE (COAXIAL) 735.000 1,830.15 2,563.00
82512002 005 LF 0.380RE PM W/RET REQ TY I(W)4"(BRK)(090MIL) 39,838.000 15,138.44 19,180.00
82512005 005 LF 0.350RE PM W/RET REQ TY I(W)4"(SLD)(090MIL) 32,700.000 11,445.00 9,664.00
82512017 005 LF 0.350RE PM W/RET REQ TY I(Y)4"(SLD)(090MIL) 39,638.000 13,873.30 32,008.00
82512025 005 LF 0.130RE PM W/RET REQ TY II (W) 4" (BRK) 39,838.000 5,178.94 19,180.00
82512026 005 LF 0.120RE PM W/RET REQ TY II (W) 4" (SLD) 32,700.000 3,924.00 9,664.00
82512030 005 LF 0.120RE PM W/RET REQ TY II (Y) 4" (SLD) 32,638.000 3,916.56 10,538.00
82512044 005 LF 1.060RE PM W/RET REQ TY I(W)4"(DOT)(090MIL) 885.000 938.10 647.00
82512045 005 LF 0.530RE PM W/RET REQ TY II(W)4"(DOT) 885.000 469.05 647.00
88352001 000 EA 1,102.620ACCESSIBLE PEDESTRIAN SIGNAL UNITS 16.000 17,641.92 16.00
96012001 DOL -1.000MATERIAL ON HAND 1,809,400.330 -1,809,400.33 200,000.00
MATERIAL USED
96012001 DOL 1.000MATERIAL ON HAND 1,928,910.640 1,928,910.64 200,000.00
MATERIAL RECEIVED
96022603 DOL 125.000DRILL SHAFT CORE HOLE PAYMENT 12.000 1,500.00 12.00
96062052 DOL 1.000FORCE ACCOUNT 18,800.000 18,800.00 0.00
CO#12 (KCS Railroad Construction Inspection & Management)
96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 4,957.420 4,957.42 1,000.00
PAID BY INVOICE
96062055 DOL 1.000FORCE ACCT-EROSION CONTROL MAINTENANCE 12,595.720 12,595.72 100,000.00
PAID BY INVOICE
96066062 DOL 1.000FORCE ACCOUNT - RAILROAD - KCS 134,100.000 134,100.00 0.00
CO#12 (Railroad Flaggers) (PAID BY INVOICE)
96082001 DOL 22.050UNIQUE CHANGE ORDER ITEM 1 2,722.000 60,015.50 0.00
CO# 1 2" water line relocation (Unit LF)
96082002 DOL 1.000UNIQUE CHANGE ORDER ITEM 2 1,969.520 1,969.52 0.00
CO#2 Reimbursable repair in accordance with Section 7.14.A
96082004 DOL 5,023.710UNIQUE CHANGE ORDER ITEM 4 1.000 5,023.71 0.00
CO #10 Removal of luminaire at Plano Parkway (LS)
96082005 DOL 3,099.490UNIQUE CHANGE ORDER ITEM 5 1.000 3,099.49 0.00
CO #16- FM 544 Partnering Meeting between TxDOT and MCM
96082005 DOL 165,939.270UNIQUE CHANGE ORDER ITEM 5 1.000 165,939.27 0.00
CO#11 FM544 Claim for delays
96082006 DOL 140,860.300UNIQUE CHANGE ORDER ITEM 6 1.000 140,860.30 0.00
CO #11 and CO #23 - FM 544 Claim for Delays
96082007 DOL 5,049.000UNIQUE CHANGE ORDER ITEM 7 1.000 5,049.00 0.00
CO #20 Open additional lane Plano Pkwy Inter. Phase II
96082008 DOL 4,388.290UNIQUE CHANGE ORDER ITEM 8 1.000 4,388.29 0.00
CO #29 Guardrail Repair @ Sta 85+50
96082008 DOL 19,263.180UNIQUE CHANGE ORDER ITEM 8 1.000 19,263.18 0.00
CO #21 Detour at Josey Lane
96082008 DOL 19,282.000UNIQUE CHANGE ORDER ITEM 8 0.210 4,049.22 0.00
CO #20 Additional Steel required for CONC SIDEWALKS (4")
96082009 DOL 5,218.020UNIQUE CHANGE ORDER ITEM 9 1.000 5,218.02 0.00
CO #20 Splicing Additiona steel for DS
96086005 DOL 45,776.860UNIQUE CHANGE ORDER ITEM 5 1.000 45,776.86 0.00
CO #17 Work at Josey Ln Phase 1-3
CONTRACT ID 061905036 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 23ESTIMATE 0038
$29,453,845.98TOTAL ITEM EARNINGS TO DATE