174,070.10 contractor's estimate package 10/10/18...
TRANSCRIPT
174,070.10
008614046CONTRACT ID:
PROJECT: CBI 2013(281)
CONTRACT:
08143002
PROJECTED AMOUNT: $35,877,887.90
CONTRACTOR:
HIGHWAY: SL 20DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 051
SER CONSTRUCTION PARTNERS, LLC
Carlos G. Rodriguez, P.E.
WEBB
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18
08/28/2014AWARD DATE:
ESTIMATE PERIOD:
0046
08/09/2018
LETTING DATE:
NOTICE TO PROCEED DATE: 11/03/2014
08/05/2014ESTIMATE PAID:
560 26.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: FINL WORK BEGIN DATE: 07/27/2015
$36,051,958.00
CONTRACT:
07/27/2018
AWARD AMOUNT: $35,877,887.90
Laredo
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
99.82
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
05/31/2018
00/00/0000
100.00
$0.00 $34,672,878.20 $34,672,878.20
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
$0.00 $34,672,878.20 $34,672,878.20
$0.00 $0.00 $0.00
$0.00 $34,672,878.20
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $34,672,878.20
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 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 25ESTIMATE 0046
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:
560
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
07/27/2015
00/00/0000
535
26
561
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
OTHER - SEE RMRKS 1
07/26/2018 1
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 25ESTIMATE 0046
WORK PERFORMED THIS PERIOD *** NO ITEM EARNINGS THIS ESTIMATE***
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 25ESTIMATE 0046
CONTRACT LINE ITEMS
008614046PROJECT CONTROLCBI 2013(281)
001 ROADWAY 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 30,000.000 75.590 0.000 75.59 2,267,700.00
0065 01042001 000 REMOVING CONC (PAV) SY 7.500 992.000 0.000 992.00 7,440.00
0070 01042009 000 REMOVING CONC (RIPRAP) SY 6.700 6,027.000 6,741.000 12,768.00 85,545.60
0075 01042011 000 REMOVING CONC (MEDIANS) SY 6.700 240.000 0.000 240.00 1,608.00
0080 01042013 000 REMOVING CONC (FOUNDATIONS) SY 35.300 32.000 0.000 32.00 1,129.60
0085 01042015 000 REMOVING CONC (SIDEWALKS) SY 6.000 4,165.000 2,180.000 6,345.00 38,070.00
0090 01042017 000 REMOVING CONC (DRIVEWAYS) SY 6.000 5,237.000 0.000 5,237.00 31,422.00
0095 01042021 000 REMOVING CONC (CURB) LF 1.200 13,732.000 0.000 13,732.00 16,478.40
0100 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 1.700 15,603.000 0.000 15,603.00 26,525.10
0105 01042024 000 REMOVING CONC (RETAINING WALLS) SY 42.800 235.000 0.000 235.00 10,058.00
0110 01042032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 9.000 239.000 0.000 239.00 2,151.00
0115 01042037 000 REMOVE CONC (RAIL) LF 16.300 85.000 0.000 85.00 1,385.50
0120 01042040 000 REMOVING CONC (PAVERS) SY 6.400 4,686.000 0.000 4,686.00 29,990.40
0125 01042044 000 REMOVING CONC (FLUME) SY 7.500 712.000 0.000 712.00 5,340.00
0130 01052094 000 REMOVING STAB BASE & ASPH PAV(12"-27") SY 6.800 70,536.000 -43,979.000 26,582.42 180,760.44
0135 01102001 000 EXCAVATION (ROADWAY) CY 7.500 43,894.000 -620.000 43,274.00 324,555.01
0140 01322004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 14.000 178,857.000 -101,917.970 76,939.03 1,077,146.42
0141 01322002 EMBANKMENT (FINAL)(DENS CONT)(TY A) CY 15.100 0.000 95,289.970 95,289.97 1,438,878.56
0145 01502002 000 BLADING HR 53.500 208.000 0.000 208.00 11,128.00
0150 01622002 000 BLOCK SODDING SY 5.100 10,157.000 0.000 2,700.00 13,770.00
0160 01642041 002 DRILL SEEDING (TEMP) (WARM) SY 0.200 25,209.000 0.000 6,437.20 1,287.44
0170 01662001 001 FERTILIZER AC 1,070.000 10.420 0.000 1.33 1,423.10
0175 01682001 000 VEGETATIVE WATERING MG 16.100 5,939.700 0.000 8.55 137.57
0180 01692002 002 SOIL RETENTION BLANKETS (CL 1) (TY B) SY 1.300 33,813.000 0.000 33,813.00 43,956.90
0195 02162001 000 PROOF ROLLING HR 214.000 6.000 0.000 6.00 1,284.00
0200 02472042 033 FL BS (CMP IN PLC)(TY A GR 2)(FNAL POS) CY 70.000 26,571.000 -219.000 26,352.00 1,844,640.00
0205 03162015 016 ASPH (RC-250) GAL 5.700 19,899.000 -894.000 19,500.00 111,150.00
0210 03162250 016 AGGR(TY-PE GR-5 SAC-B) CY 149.800 830.000 -37.000 665.39 99,675.42
0212 03346076 HMCL ACP TY-D AC-0.6 TON 87.900 0.000 1,405.000 1,441.60 126,716.64
0215 03542021 000 PLANE ASPH CONC PAV(0" TO 2") SY 7.200 1,214.000 0.000 1,214.00 8,740.80
0220 03542045 000 PLANE ASPH CONC PAV (2") SY 2.100 36,659.000 -6,975.000 29,684.00 62,336.40
0223 03542082 PLANE ASPH CONC PAV (10") SY 5.900 0.000 43,241.000 43,241.00 255,121.90
0224 03606022 CONC PVMT (JOINTED - CPCD) (12") SY 80.200 0.000 12,092.000 12,217.26 979,824.49
0245 04002005 000 CEM STABIL BKFL CY 38.000 14,441.000 -336.000 14,105.00 535,990.00
0250 04022001 000 TRENCH EXCAVATION PROTECTION LF 0.100 7,973.000 -234.000 7,739.00 773.90
0260 04162004 000 DRILL SHAFT (36 IN) LF 191.600 30.000 0.000 30.00 5,748.00
0265 04162018 000 DRILL SHAFT (SIGN MTS)(24 IN) LF 133.800 12.600 0.000 12.60 1,685.88
0270 04162020 000 DRILL SHAFT (SIGN MTS)(36 IN) LF 267.500 86.000 0.000 94.00 25,145.00
0275 04162021 000 DRILL SHAFT (SIGN MTS)(42 IN) LF 283.600 19.000 0.000 19.00 5,388.40
0280 04162023 000 DRILL SHAFT (SIGN MTS)(54 IN) LF 363.800 52.000 0.000 35.00 12,733.00
0285 04162029 000 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 123.100 440.000 -32.000 376.00 46,285.60
0290 04162032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 230.100 65.000 0.000 65.00 14,956.50
0295 04162034 000 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 321.000 22.000 0.000 22.00 7,062.00
0300 04202006 002 CL C CONC (RAIL FOUNDATION) CY 356.700 202.000 103.860 305.86 109,100.26
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 25ESTIMATE 0046
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0305 04232003 000 RETAINING WALL (MSE)(ASHLAR STONE FIN) SF 44.700 58,810.000 2,752.000 61,562.00 2,751,821.40
0306 04272002 CONCRETE PAINT FINISH SF 0.414 0.000 47,000.000 64,442.00 26,672.54
US 59 & SL 20 existing Retaining Walls
0310 04232053 000 RETAINING WALL (EXISTING MSE)(FACIA) SF 26.300 2,053.000 -26.000 2,027.00 53,310.10
0315 04322001 000 RIPRAP (CONC)(4 IN) CY 390.500 1,237.000 76.000 1,277.45 498,844.27
0316 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 844.040 0.000 1.000 1.00 844.04
METAL "TEXAS" LETTERING
0325 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 408.700 3.000 9.000 14.78 6,040.59
0330 04322040 000 RIPRAP (MOW STRIP)(5 IN) CY 464.600 84.000 0.000 2.50 1,161.50
0335 04422048 016 STRUCTURAL STEEL(MISC NON-BRIDGE) LB 11.100 862.000 0.000 862.00 9,568.20
0340 04502013 001 RAIL (TY SSTR) LF 56.000 5,046.000 349.000 5,395.00 302,120.00
0345 04502064 001 RAIL (TY C221) LF 90.500 1,768.000 0.000 1,768.00 160,004.00
0350 04522004 000 REMOV RAIL (CONC PARAPET & MTL ELMNTS) LF 7.500 488.000 0.000 488.00 3,660.00
0355 04522010 000 REMOV RAIL (PEDESTRIAN) LF 5.800 811.000 0.000 811.00 4,703.80
0360 04622001 015 CONC BOX CULV (3 FT X 2 FT) LF 141.500 164.000 0.000 164.00 23,206.00
0365 04622006 015 CONC BOX CULV (5 FT X 2 FT) LF 190.500 70.000 84.000 154.00 29,337.00
0370 04622010 015 CONC BOX CULV (6 FT X 3 FT) LF 240.100 1,568.000 0.000 1,568.00 376,476.80
0375 04622014 015 CONC BOX CULV (7 FT X 3 FT) LF 293.300 656.000 0.000 656.00 192,404.80
0380 04622019 015 CONC BOX CULV (8 FT X 4 FT) LF 314.800 2,545.000 0.000 2,545.00 801,166.00
0385 04642005 006 RC PIPE (CL III)(24 IN) LF 50.400 13,070.000 -569.000 12,501.00 630,050.40
0390 04642007 006 RC PIPE (CL III)(30 IN) LF 60.200 1,136.000 9.000 1,145.00 68,929.00
0395 04642009 006 RC PIPE (CL III)(36 IN) LF 76.000 639.000 1.000 640.00 48,640.00
0400 04642010 006 RC PIPE (CL III)(42 IN) LF 101.500 9.000 0.000 9.00 913.50
0405 04642011 006 RC PIPE (CL III)(48 IN) LF 119.200 554.000 -4.000 550.00 65,560.00
0410 04642012 006 RC PIPE (CL III)(54 IN) LF 151.500 299.000 0.000 299.00 45,298.50
0415 04652010 002 INLET (COMPL)(TY AAD) EA 4,368.600 14.000 0.000 14.00 61,160.40
0420 04652011 002 INLET (COMPL)(TY AD) EA 1,790.200 12.000 0.000 12.00 21,482.40
0425 04652092 002 MANH (COMPL)(TY 1) EA 1,957.500 15.000 -2.000 13.00 25,447.50
0430 04652104 002 INLET EXT EA 1,021.900 56.000 0.000 56.00 57,226.40
0435 04652289 002 MANH (COMPL)(TY 3) EA 5,185.400 2.000 1.000 3.00 15,556.20
0440 04652479 002 MANH (COMPL)(TY 5) EA 8,287.100 5.000 0.000 5.00 41,435.50
0445 04652733 002 JUNCTION BOX (SPL) EA 64,142.500 1.000 0.000 1.00 64,142.50
0450 04654004 002 INLET (COMPL)(PCO)(3FTX5FT) EA 2,379.100 38.000 0.000 38.00 90,405.80
0455 04654005 002 INLET (COMPL)(PCO)(4FTX5FT) EA 2,676.800 5.000 0.000 6.00 16,060.80
0460 04654007 002 INLET (COMPL)(PCO)(5FTX6FT) EA 3,021.600 9.000 0.000 9.00 27,194.40
0465 04654008 002 INLET (COMPL)(PCU)(3FTX5FT) EA 2,363.200 12.000 0.000 12.00 28,358.40
0470 04654015 002 INLET (COMPL)(POD)(3FTX3FT) EA 1,949.800 58.000 0.000 58.00 113,088.40
0475 04654017 002 INLET (COMPL)(POD)(3FTX5FT) EA 2,791.600 20.000 -4.000 16.00 44,665.60
0476 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 1,250.000 0.000 5.000 5.00 6,250.00
MODIFICATION OF 5 EXISTING INLETS ON SL 20 MEDIAN
0480 04662050 000 WINGWALL (PW)(HW=6 FT) EA 14,995.000 2.000 -1.000 1.00 14,995.00
0485 04662051 000 WINGWALL (PW)(HW=7 FT) EA 17,428.200 2.000 0.000 2.00 34,856.40
0490 04662052 000 WINGWALL (PW)(HW=8 FT) EA 26,082.900 3.000 0.000 3.00 78,248.71
0495 04662053 000 WINGWALL (PW)(HW=9 FT) EA 26,461.100 2.000 -1.000 1.00 26,461.10
0500 04662125 000 HEADWALL (CH-PW-0)(DIA= 24 IN) EA 1,606.100 2.000 -1.000 1.00 1,606.10
0505 04662127 000 HEADWALL (CH-PW-0)(DIA= 30 IN) EA 1,992.400 2.000 0.000 2.00 3,984.80
0510 04662129 000 HEADWALL (CH-PW-0)(DIA= 36 IN) EA 2,358.900 2.000 0.000 2.00 4,717.80
0520 04672182 000 SET (TY I)(S= 5 FT)(HW= 3 FT)(6:1)(P) EA 1,666.000 2.000 0.000 3.00 4,998.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 25ESTIMATE 0046
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0525 04672188 000 SET (TY I)(S= 6 FT)(HW= 4 FT)(6:1)(P) EA 2,227.700 4.000 0.000 4.00 8,910.80
0530 04672211 000 SET (TY II)(24 IN)(RCP)(3:1)(C) EA 1,540.800 2.000 0.000 2.00 3,081.60
0535 04672236 000 SET (TY II)(24 IN)(RCP)(6:1)(C) EA 2,000.900 16.000 0.000 16.00 32,014.40
0540 04672240 000 SET (TY II)(36 IN)(RCP)(6:1)(C) EA 2,247.000 2.000 0.000 2.00 4,494.00
0545 04802001 000 CLEAN EXIST CULVS EA 1,958.100 27.000 0.000 27.00 52,868.70
0550 04962002 000 REMOV STR (INLET) EA 267.500 46.000 0.000 46.00 12,305.00
0555 04962003 000 REMOV STR (MANHOLE) EA 353.100 1.000 0.000 1.00 353.10
0560 04962004 000 REMOV STR (SET) EA 963.000 37.000 0.000 37.00 35,631.00
0565 04962005 000 REMOV STR (WINGWALL) EA 2,140.000 9.000 0.000 9.00 19,260.00
0570 04962006 000 REMOV STR (HEADWALL) EA 2,568.000 9.000 0.000 9.00 23,112.00
0575 04962007 000 REMOV STR (PIPE) LF 21.000 2,462.000 0.000 2,462.00 51,702.00
0580 04962008 000 REMOV STR (BOX CULVERT) LF 40.700 881.000 0.000 881.00 35,856.70
0585 04962043 000 REMOV STR (SMALL FENCE) LF 2.900 5,383.000 0.000 5,868.00 17,017.20
0590 05002001 011 MOBILIZATION LS 3,400,000.000 0.900 0.000 0.90 3,060,000.00
0595 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 6,063.300 30.000 0.000 30.00 181,899.00
0600 05082002 000 CONSTRUCTING DETOURS SY 55.000 7,947.000 0.000 8,782.10 483,015.50
0616 05126021 PORT CTB (DES SOURCE)(LOW PROF)(TY 1) LF 9.600 0.000 1,080.000 2,680.00 25,728.00
0617 05126033 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 3.600 0.000 1,080.000 4,080.00 14,688.00
0618 05126045 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 6.400 0.000 1,080.000 2,680.00 17,152.00
0621 05126022 PORT CTB (DES SOURCE)(LOW PROF)(TY 2) LF 9.600 0.000 200.000 200.00 1,920.00
0622 05126034 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 3.600 0.000 200.000 380.00 1,368.00
0623 05126046 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 6.400 0.000 200.000 20.00 128.00
0625 05122013 002 PORT CTB (DES SOURCE)(SNGL SLP)(TY 1) LF 9.600 13,560.000 0.000 9,180.00 88,128.00
0630 05122022 002 PORT CTB (MOVE)(SNGL SLP) (TY 1) LF 3.600 24,900.000 0.000 14,990.00 53,964.00
0635 05122031 002 PORT CTB (STKPL)(SNGL SLP) (TY 1) LF 6.400 13,560.000 0.000 11,280.00 72,192.00
0650 05142004 002 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 70.100 8,151.000 0.000 8,024.00 562,482.40
0655 05282004 000 LANDSCAPE PAVERS SY 48.000 688.000 0.000 714.66 34,303.68
0656 05282001 COLORED TEXTURED CONC (4") SY 67.420 0.000 1,350.000 1,350.00 91,017.00
0657 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 36,065.070 0.000 1.000 1.00 36,065.07
Paver removal, rework and installation.
0665 05292003 000 CONC CURB & GUTTER (TY I) LF 12.800 810.000 44.000 455.00 5,824.00
0670 05292004 000 CONC CURB & GUTTER (TY II) LF 11.800 23,573.000 -1,338.000 21,626.00 255,186.80
0675 05292006 000 CONC CURB (MONO) (TY II) LF 5.900 3,214.000 0.000 2,579.00 15,216.10
0680 05302010 006 DRIVEWAYS (CONC) SY 48.500 4,804.000 0.000 4,860.98 235,757.30
0685 05312005 000 CURB RAMPS (TY 1) EA 1,027.200 5.000 -1.000 5.00 5,136.00
0690 05312006 000 CURB RAMPS (TY 2) EA 1,027.200 12.000 0.000 12.00 12,326.40
0695 05312014 000 CURB RAMPS (TY 22) EA 1,027.200 2.000 0.000 2.00 2,054.40
0700 05312015 000 CONC SIDEWALKS (4") SY 43.000 6,960.000 -323.000 6,637.00 285,391.00
0705 05312017 000 CURB RAMPS (TY 21) EA 1,027.200 1.000 0.000 1.00 1,027.20
0710 05312041 000 CURB RAMPS (TY 10) EA 1,027.200 18.000 0.000 17.00 17,462.40
0715 05402001 031 MTL W-BEAM GD FEN (TIM POST) LF 19.800 437.500 49.500 300.00 5,940.00
0720 05402011 031 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,336.700 1.000 2.000 3.00 4,010.10
0725 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 1.100 445.000 0.000 445.00 489.50
0730 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,056.000 1.000 2.000 3.00 6,168.00
0735 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 856.000 9.000 0.000 7.00 5,992.00
0740 05452022 000 CRASH CUSH ATTEN (INSTL)(REACT)(N) EA 18,884.700 2.000 0.000 4.00 75,538.80
0755 05452049 000 CRASH CUSH ATTEN (INSTL)(WORK ZONE) EA 10,431.700 9.000 -1.000 8.00 83,453.60
0760 05452050 000 CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) EA 1,550.700 19.000 0.000 11.00 17,057.70
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 25ESTIMATE 0046
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0765 05502006 000 GATE (REMOVE) EA 53.500 2.000 0.000 2.00 107.00
0770 05502057 000 GATE (INSTALL)(DOUBLE)(4' X 20.5') EA 1,764.700 1.000 0.000 1.00 1,764.70
0775 06102022 015 INS RD IL AM (TY SA) 40S-8 (.25 KW)S EA 2,418.200 19.000 -3.000 16.00 38,691.20
0780 06102025 015 INS RD IL AM (TY SA) 40T-8 (.25 KW)S EA 2,782.000 31.000 -4.000 26.00 72,332.00
0785 06102026 015 INS RD IL AM (TY SA) 40T-8-8 (.25 KW)S EA 3,531.000 3.000 0.000 3.00 10,593.00
0790 06102061 015 INS RD IL AM (U/P) (TY 2) (.15KW)S EA 1,455.200 8.000 0.000 8.00 11,641.60
0791 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 10,769.180 0.000 1.000 1.00 10,769.18
7 Illumination Poles & 7 anchor bolts assemblies
0795 06102072 015 REMOVE RDWY ILL ASSEM EA 267.500 16.000 0.000 16.00 4,280.00
0805 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 4.300 13,236.000 -3,775.000 9,461.00 40,682.30
0815 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 10.700 905.000 1,585.000 2,490.00 26,643.00
0820 06182044 000 CONDT (RM) (3/4") LF 12.800 612.000 -132.000 480.00 6,144.00
0825 06182052 000 CONDT (RM) (2") LF 34.200 40.000 -15.000 25.00 855.00
0830 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.200 2,096.000 0.000 2,096.00 2,515.20
0835 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.200 462.000 188.000 650.00 780.00
0840 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.800 12,346.000 0.000 12,346.00 9,876.80
0845 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.900 31,705.000 0.000 31,705.00 28,534.50
0850 06202015 001 ELEC CONDR (NO.12) BARE LF 0.700 795.000 -385.000 410.00 287.00
0855 06202016 001 ELEC CONDR (NO.12) INSULATED LF 0.700 1,590.000 -770.000 820.00 574.00
0860 06212002 000 TRAY CABLE (3 CONDR) (12 AWG) LF 1.800 975.000 -415.000 560.00 1,008.00
0865 06242008 014 GROUND BOX TY A (122311) W/APRON EA 642.000 12.000 -1.000 9.00 5,778.00
0870 06242012 014 GROUND BOX TY C (162911) W/APRON EA 786.500 11.000 0.000 12.00 9,438.00
0875 06242025 014 GROUND BOX TY 2 (484860) W/APRON EA 3,638.000 12.000 0.000 8.00 29,104.00
0880 06242027 014 GROUND BOX TY 1 (364860) W/APRON EA 2,461.000 4.000 0.000 5.00 12,305.00
0885 06272001 000 TIMBER POLE (CL 2) 40 FT EA 1,556.900 3.000 0.000 5.00 7,784.50
0890 06282005 003 ELC SRV TY A 120/240 060 (NS)SS(E)SP(O) EA 4,264.000 4.000 0.000 4.00 17,056.00
0895 06282063 003 ELC SRV TY D 120/240 060 (NS)GS(N)SP(O) EA 2,803.400 2.000 0.000 2.00 5,606.80
0900 06282158 003 REMOVE ELECTRICAL SERVICES EA 535.000 1.000 0.000 2.00 1,070.00
0901 06286001 RELOCATE ELECTRICAL SERVICES EA 845.710 0.000 1.000 1.00 845.71
0905 06282166 003 ELC SRV TY T 120/240 000 (NS)SS(E)SP(O) EA 3,745.000 1.000 0.000 1.00 3,745.00
0910 06362001 014 ALUMINUM SIGNS (TY A) SF 23.500 68.000 -55.500 12.50 293.76
0915 06362002 014 ALUMINUM SIGNS (TY G) SF 23.500 142.000 0.000 142.00 3,337.00
0920 06362003 014 ALUMINUM SIGNS (TY O) SF 20.100 1,350.000 -439.500 910.50 18,301.06
0925 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 433.400 27.000 0.000 24.00 10,401.60
0930 06442002 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) EA 508.300 5.000 0.000 5.00 2,541.50
0935 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 556.400 57.000 -3.000 57.00 31,714.80
0940 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 647.400 2.000 0.000 2.00 1,294.80
0945 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 797.200 6.000 0.000 6.00 4,783.20
0950 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 925.600 7.000 0.000 7.00 6,479.20
0955 06442029 000 IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) EA 882.800 2.000 0.000 2.00 1,765.60
0960 06442060 000 REMOVE SM RD SN SUP & AM EA 85.600 62.000 0.000 62.00 5,307.20
0970 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 3.400 564.000 0.000 564.00 1,917.60
0975 06472003 000 REMOVE LRSA EA 572.500 2.000 1.000 3.00 1,717.50
0980 06502022 000 INS OH SN SUP(25 FT CANT) EA 22,470.000 1.000 0.000 1.00 22,470.00
0985 06502040 000 INS OH SN SUP(40 FT CANT) EA 22,684.000 2.000 0.000 1.00 22,684.00
0990 06502103 000 INS OH SN SUP(100 FT BRDG) EA 52,430.000 1.000 0.000 1.00 52,430.00
0995 06502128 000 INS OH SN SUP(125 FT BRDG) EA 63,130.000 1.000 0.000 1.00 63,130.00
1000 06582237 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)SRF EA 53.000 5.000 -2.000 3.00 159.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 25ESTIMATE 0046
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1005 06582240 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 EA 15.500 5.000 -2.000 3.00 46.50
1010 06582258 000 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 15.500 83.000 -54.000 29.00 449.50
1015 06582278 000 INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) EA 15.500 52.000 -1.000 51.00 790.50
1020 06582292 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA 36.900 28.000 -11.000 17.00 627.30
1025 06582294 000 INSTL DEL ASSM (D-DW)SZ 1(FLX)SRF EA 63.700 9.000 -8.000 1.00 63.70
1035 06582316 000 INSTL OM ASSM (OM-2Z)(FLX)GND EA 45.500 67.000 -11.000 56.00 2,548.00
1040 06582328 000 REMOVE DELIN & OBJECT MARKERS ASSMS EA 5.400 260.000 -28.000 232.00 1,252.80
1045 06582329 000 INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA 53.000 21.000 -4.000 17.00 901.00
1050 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.400 3,425.000 -2,838.000 587.00 234.80
1055 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.900 1,814.000 -1,630.000 184.00 165.60
1060 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.400 10,883.000 -10,213.000 670.00 268.00
1065 06622064 000 WK ZN PAV MRK REMOV (W) 4" (BRK) LF 0.900 10,275.000 0.000 10,275.00 9,247.50
1070 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 0.900 53,716.000 -11,243.000 42,473.00 38,225.70
1075 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 12.800 418.000 -160.000 258.00 3,302.40
1080 06622084 000 WK ZN PAV MRK REMOV (W) (ARROW) EA 187.300 18.000 -3.000 15.00 2,809.50
1085 06622094 000 WK ZN PAV MRK REMOV (W) (WORD) EA 240.800 13.000 -5.000 8.00 1,926.40
1090 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 0.900 47,971.000 -7,143.000 40,828.00 36,745.20
1095 06662003 000 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 0.400 7,795.000 1,125.000 8,920.00 3,568.00
1100 06662006 000 REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 0.500 243.000 1,094.000 1,337.00 668.50
1105 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.400 23,682.000 -2,292.000 21,390.00 8,556.00
1110 06662030 000 REFL PAV MRK TY I (W) 8" (DOT)(100MIL) LF 1.300 461.000 178.000 639.00 830.70
1115 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 1.000 11,933.000 3,596.000 15,529.00 15,529.00
1120 06662039 000 REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) LF 2.400 465.000 -288.000 177.00 424.80
1125 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 2.400 700.000 -298.000 402.00 964.80
1130 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 4.300 1,855.000 458.000 2,313.00 9,945.90
1135 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 133.800 36.000 50.000 86.00 11,506.80
1140 06662057 000 REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) EA 80.300 9.000 -1.000 8.00 642.40
1145 06662063 000 REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) EA 133.800 10.000 -1.000 9.00 1,204.20
1150 06662066 000 REFL PAV MRK TY I(W)(BIKE WORD)(100MIL) EA 133.800 1.000 0.000 1.00 133.80
1155 06662069 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 160.500 12.000 7.000 19.00 3,049.50
1160 06662093 000 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 187.300 5.000 3.000 8.00 1,498.40
1165 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 160.500 39.000 12.000 51.00 8,185.50
1170 06662099 000 REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) EA 21.400 107.000 -37.000 70.00 1,498.00
1175 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.400 27,318.000 3,685.000 31,003.00 12,401.20
1180 06662132 000 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 4.500 353.000 -44.000 309.00 1,390.50
1195 06722012 034 REFL PAV MRKR TY I-C EA 4.000 52.000 10.000 62.00 248.00
1200 06722015 034 REFL PAV MRKR TY II-A-A EA 4.000 127.000 -68.000 59.00 236.00
1205 06722017 034 REFL PAV MRKR TY II-C-R EA 3.700 1,224.000 98.000 1,322.00 4,891.40
1210 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.600 23,809.000 -8,162.000 15,647.00 9,388.20
1215 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.300 2,340.000 -780.000 1,560.00 2,028.00
1225 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.900 783.000 535.000 1,318.00 5,140.20
1230 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 69.600 7.000 3.000 10.00 696.00
1235 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 69.600 7.000 3.000 10.00 696.00
1240 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 23,005.000 1.000 0.000 1.00 23,005.00
1245 06812001 002 TEMP TRAF SIGNALS EA 103,225.000 1.000 0.000 1.00 103,225.00
1247 06816001 TEMP TRAF SIGNALS EA 32,553.710 0.000 1.000 1.00 32,553.72
1250 06822001 003 BACK PLATE (12 IN) (3 SEC) EA 69.600 19.000 0.000 19.00 1,322.40
1255 06822003 003 BACK PLATE (12 IN) (5 SEC) EA 91.000 2.000 0.000 2.00 182.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 25ESTIMATE 0046
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1260 06822022 003 VEH SIG SEC (12 IN) LED (GRN ARW) EA 198.000 2.000 0.000 2.00 396.00
1265 06822023 003 VEH SIG SEC (12 IN) LED (GRN) EA 187.300 21.000 0.000 21.00 3,933.30
1270 06822024 003 VEH SIG SEC (12 IN) LED (YEL ARW) EA 198.000 2.000 0.000 2.00 396.00
1275 06822025 003 VEH SIG SEC (12 IN) LED (YEL) EA 187.300 21.000 0.000 21.00 3,933.30
1280 06822027 003 VEH SIG SEC (12 IN) LED (RED) EA 187.700 21.000 0.000 21.00 3,941.70
1285 06822066 003 PED SIG SEC (12 IN) LED (COUNTDOWN) EA 663.400 12.000 0.000 12.00 7,960.80
1290 06842007 000 TRF SIG CBL (TY A) (12 AWG) ( 2 CONDR) LF 1.200 1,735.000 0.000 1,735.00 2,082.00
1295 06842009 000 TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) LF 1.600 1,795.000 0.000 1,795.00 2,872.00
1310 06842014 000 TRF SIG CBL (TY A) (12 AWG) ( 9 CONDR) LF 2.700 1,280.000 0.000 1,280.00 3,456.00
1315 06842049 000 TRF SIG CBL (TY A) (16 AWG) ( 3 CONDR) LF 1.100 1,680.000 -380.000 1,300.00 1,430.00
1320 06862035 000 INS TRF SIG PL AM(S) 1 ARM (36') EA 6,607.300 2.000 0.000 2.00 13,214.60
1325 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 8,132.000 1.000 0.000 1.00 8,132.00
1330 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 9,523.000 2.000 0.000 2.00 19,046.00
1335 06862057 000 INS TRF SIG PL AM(S) 1 ARM (55') LUM EA 22,095.500 1.000 0.000 1.00 22,095.50
1340 06872001 005 PED POLE ASSEMBLY EA 1,872.500 6.000 0.000 8.00 14,980.00
1345 06902006 000 REMOVAL OF GROUND BOXES EA 321.000 1.000 0.000 2.00 642.00
1350 06902051 000 REMOVAL OF SIGNAL POLE ASSM EA 802.500 3.000 0.000 3.00 2,407.50
1351 06902048 REMOVAL OF RDSD FLSH BEACON ASSM EA 2,625.050 0.000 1.000 1.00 2,625.05
C.O. #16
1355 06902128 000 REMOVE PED POLE ASSM EA 267.500 2.000 0.000 3.00 802.50
1365 11222002 001 ROCK FILTER DAMS (INSTALL) (TY 2) LF 25.700 1,268.000 0.000 165.00 4,240.50
1370 11222009 001 ROCK FILTER DAMS (REMOVE) LF 4.300 1,268.000 0.000 165.00 709.50
1375 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 20.800 320.000 0.000 385.00 8,008.00
1385 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.800 10,166.000 0.000 8,533.00 15,359.40
1410 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
LF 1.200 15,276.000 -270.000 8,533.00 10,239.60
1415 22822001 000 DECORATIVE METALWORK LED BACKLIGHTING LS 11,235.000 1.000 0.000 1.00 11,235.00
1420 22842001 000 FIB OPTIC CBL(SELF-SUPPORT)(SM)(12 FIB) LF 12.300 7,999.000 0.000 7,999.00 98,387.70
1425 22852001 000 ITS SYSTEM SUPPORT EQUIPMENT EA 14,017.000 1.000 0.000 1.00 14,017.00
1430 32682010 000 D-GR HMA TY-B PG70-22 TON 89.900 40,780.000 -2,607.000 33,128.44 2,978,246.77
1435 32702164 000 SUPERPAVE MIXTURES SP-B SAC-B PG 76-22 TON 101.700 9,576.000 -196.000 7,579.45 770,830.07
1440 32712045 000 STONE-MTRX-ASPH SMA-D PG76-22 TON 123.100 15,787.000 -420.000 14,624.90 1,800,325.19
1450 60062001 000 SPREAD SPECTRUM RADIO EA 1,605.000 1.000 0.000 1.00 1,605.00
1455 60062002 000 COAXIAL CABLE LF 3.700 205.000 0.000 205.00 758.50
1460 60062005 000 ANTENNA (UNI-DIRECTIONAL) EA 588.500 1.000 0.000 1.00 588.50
1465 60072001 000 REMOVING TRAFFIC SIGNALS EA 3,049.500 1.000 0.000 1.00 3,049.50
1466 60076103 REMOVE FIBER OPTIC CABLE LF 1.870 0.000 7,999.000 7,999.00 14,958.13
1470 60142010 041 FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) LF 5.800 448.000 0.000 448.00 2,598.40
1475 60142015 041 FIBER OPTIC CBL (SNGLE-MODE)(72 FIBER) LF 5.400 6,519.000 0.000 6,519.00 35,202.60
1476 96086008 UNIQUE CHANGE ORDER ITEM 8 DOL 2,646.000 0.000 1.000 1.00 2,646.00
Armory HUB at US 59 (Fiber optic speciality work)
1480 60142020 041 FIBER OPTIC SPLICE ENCLOSURE EA 2,942.500 2.000 0.000 2.00 5,885.00
1485 60142024 041 FIBER OPTIC CABLE ROAD MARKER EA 337.100 2.000 0.000 2.00 674.20
1490 60142035 041 FIBER OPTIC PATCH PANEL (72 POSITION) EA 3,236.800 1.000 0.000 1.00 3,236.80
1491 60142021 FIBER OPTIC PATCH PANEL (12 POSITION) EA 1,430.000 0.000 2.000 2.00 2,860.00
C.O.#16
1495 60142037 041 FIBER OPTIC CABLE ROAD MARKER EA 337.100 20.000 0.000 20.00 6,742.00
1500 60142043 041 FIBER OPTIC PATCH PANEL (6 POSITION) EA 1,765.500 3.000 0.000 3.00 5,296.50
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 25ESTIMATE 0046
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1505 60252001 000 CCTV FIELD EQUIPMENT EA 6,741.000 3.000 0.000 3.00 20,223.00
1506 60646027 ITS POLE (40 FT)(REM) EA 500.000 0.000 4.000 4.00 2,000.00
REM TIMBER POLE (CL 2)
1510 62662001 017 VIVDS PROCESSOR SYSTEM EA 3,424.000 2.000 0.000 2.00 6,848.00
1515 62662002 017 VIVDS CAMERA ASSEMBLY EA 1,631.800 6.000 0.000 6.00 9,790.80
1520 62662003 017 VIVDS SET-UP SYSTEM EA 749.000 1.000 0.000 1.00 749.00
1525 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 3.000 1,680.000 0.000 1,680.00 5,040.00
1530 68342002 002 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,999.600 8.000 0.000 4.00 43,998.40
1535 83682003 000 CONDUIT (PREPARE) LF 1.800 2,015.000 0.000 2,126.00 3,826.80
1540 88592001 000 CAMERA POLE STRUCTURE W/CABINET EA 13,080.800 1.000 0.000 1.00 13,080.80
1545 22802001 000 MULTI-DUCT CONDUIT LF 15.600 4,946.000 0.000 4,845.00 75,582.00
1550 22862001 000 REMOV & RELOCATE CAMERA POLE STRUCTURE EA 3,156.500 1.000 0.000 1.00 3,156.50
1555 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,032.600 12.000 0.000 12.00 12,391.20
1557 89422001 LONG CHANNEL MOUNT CURB SY(FURN & INST) LF 102.380 0.000 90.000 614.00 62,861.32
1560 89612001 000 REMOVE EXISTING CCTV FIELD EQUIPMENT EA 428.000 2.000 0.000 2.00 856.00
1750 32702159 PRODUCTION BONUS/PENALTY DOL 1.000 1,000.000 0.000 104,707.54 104,707.54
Production Bonus
1751 32702159 PRODUCTION BONUS/PENALTY DOL -1.000 1,000.000 0.000 7,674.24 -7,674.24
Production Penalty
1752 32702160 PLACEMENT BONUS/PENALTY DOL 1.000 1,000.000 0.000 57,250.19 57,250.19
Placement Bonus
1754 32702160 PLACEMENT BONUS/PENALTY DOL -1.000 1,000.000 0.000 51,579.51 -51,579.51
Placement Penalty
2532 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 26,906.860 0.000 1.000 1.00 26,906.87
PARKING CANOPY FOR LAREDO AREA OFFICE
307 07402005 ANTI-GRAFFITI COATING (PERMANENT) SF 1.060 0.000 47,000.000 47,000.00 49,820.00
US 59& SL 20 existing Retaining Walls
Category Subtotal $30,138,642.74
002 BRIDGE PSN:22-240-0086-14-193CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1615 04162004 000 DRILL SHAFT (36 IN) LF 191.600 765.000 0.000 778.72 149,202.75
1620 04162007 000 DRILL SHAFT (54 IN) LF 317.100 305.000 0.000 305.00 96,715.51
1625 04202003 002 CL C CONC (ABUT) CY 854.300 89.600 0.000 89.60 76,545.28
1630 04202019 002 CL C CONC (CAP) CY 979.600 243.800 0.000 243.80 238,826.48
1635 04202033 002 CL S CONC (APPR SLAB) CY 378.500 144.600 0.000 144.60 54,731.10
1640 04202051 002 CL C CONC (COLUMN) CY 2,225.500 74.700 0.000 74.70 166,244.85
1645 04222001 000 REINF CONC SLAB SF 18.000 36,248.000 0.000 36,248.00 652,464.00
1650 04252068 001 PRESTR CONC GIRDER (TX54) LF 177.700 5,149.240 0.000 5,149.24 915,019.95
1655 04322001 000 RIPRAP (CONC)(4 IN) CY 390.500 13.000 0.000 13.00 5,076.50
1660 04502013 001 RAIL (TY SSTR) LF 56.000 788.000 0.000 788.00 44,128.00
1665 04502062 001 RAIL (TY SSCB) LF 72.200 434.000 0.000 434.00 31,334.80
1670 04542001 003 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 98.700 182.000 0.000 182.00 17,963.40
Category Subtotal $2,448,252.62
003 BRIDGE PSN:22-240-0086-14-065CATEGORY DESCRIPTION
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 25ESTIMATE 0046
003 BRIDGE PSN:22-240-0086-14-065CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1725 04162004 000 DRILL SHAFT (36 IN) LF 191.600 165.000 0.000 165.00 31,614.00
1730 04202003 002 CL C CONC (ABUT) CY 854.300 5.100 0.000 5.10 4,356.93
Category Subtotal $35,970.93
006 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
1762 96042003 CONTRACTOR FORCE ACCOUNT 3 DOL 1.000 1,000.000 0.000 100,957.01 100,957.01
LAW ENFORCEMENT
Category Subtotal $100,957.01
008614056PROJECT CONTROLROW 86-14-56
001 TXDOT SITE IMPROVEMENT ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2105 01002001 002 PREPARING ROW AC 30,000.000 2.900 0.000 2.90 87,000.00
2110 01002008 002 PREPARING ROW (TREE) (0" TO 6" DIA) EA 390.600 19.000 0.000 19.00 7,421.40
2115 01002009 002 PREPARING ROW (TREE) (6" TO 24" DIA) EA 1,369.600 6.000 0.000 6.00 8,217.60
2120 01042001 000 REMOVING CONC (PAV) SY 7.500 544.000 0.000 544.00 4,080.00
2125 01042015 000 REMOVING CONC (SIDEWALKS) SY 6.000 782.000 0.000 782.00 4,692.00
2130 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 1.700 2,777.000 0.000 2,777.00 4,720.90
2135 01052034 000 REMOVING STAB BASE AND ASPH PAV(1"-9") SY 3.500 4,915.000 0.000 4,915.00 17,202.50
2140 01102001 000 EXCAVATION (ROADWAY) CY 7.500 1,441.000 0.000 1,441.00 10,807.50
2145 01102003 000 EXCAVATION (SPECIAL) CY 12.000 4,485.000 0.000 4,485.00 53,820.00
2150 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 13.900 802.000 0.000 802.00 11,147.80
2155 01602005 000 FURNISHING AND PLACING TOPSOIL CY 9.600 2,410.000 0.000 2,410.00 23,136.00
2165 01642026 002 CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) AC 2,675.000 2.000 0.000 2.00 5,350.00
2170 01642030 002 CELL FBR MLCH SEED(TEMP)(WARM) AC 2,461.000 1.000 0.000 1.00 2,461.00
2185 01922001 000 PLANT MATERIAL (4" CNTR) EA 18.200 200.000 0.000 200.00 3,640.00
2190 01922006 000 PLANT MATERIAL (30-GAL) EA 374.500 50.000 0.000 7.00 2,621.50
2195 01922026 000 PLANT MATERIAL (65 GAL) (TREE) EA 1,230.500 20.000 0.000 17.00 20,918.50
2200 02162001 000 PROOF ROLLING HR 214.000 10.000 0.000 10.00 2,140.00
2206 02472042 FL BS (CMP IN PLC)(TY A GR 2)(FNAL POS) CY 70.000 0.000 524.550 524.55 36,718.50
2215 03602067 013 SAWCUT (CONCRETE) LF 6.400 848.000 0.000 848.00 5,427.20
2216 03606018 CONC PVMT (JOINTED - CPCD) (8") SY 24.620 0.000 3,820.000 3,451.14 84,967.06
2235 04162002 000 DRILL SHAFT (24 IN) LF 146.400 86.000 0.000 76.40 11,184.96
2240 04202064 002 CL A CONC (PLUG) EA 759.700 1.000 0.000 1.00 759.70
2245 04502072 001 RAIL (HANDRAIL)(TY A) LF 151.400 60.000 0.000 60.00 9,084.00
2250 04502078 001 RAIL (HANDRAIL)(TY W) LF 108.200 110.000 0.000 110.00 11,902.00
2251 96086011 UNIQUE CHANGE ORDER ITEM 11 DOL 14,440.500 0.000 1.000 1.00 14,440.50
FURNISH/INSTALL PEDESTRIAN HANDRAIL AT TWO LOCATIONS
2255 04642003 006 RC PIPE (CL III)(18 IN) LF 42.400 66.000 0.000 66.00 2,798.40
2260 04642010 006 RC PIPE (CL III)(42 IN) LF 101.500 380.000 0.000 380.00 38,570.00
2265 04642011 006 RC PIPE (CL III)(48 IN) LF 119.200 462.000 0.000 462.00 55,070.40
2270 04642012 006 RC PIPE (CL III)(54 IN) LF 151.500 28.000 0.000 28.00 4,242.00
2275 04652190 002 INLET (COMPL)(DROP)(TY W-1) EA 3,529.100 1.000 0.000 1.00 3,529.10
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 25ESTIMATE 0046
001 TXDOT SITE IMPROVEMENT ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2280 04652193 002 MANH (COMPL)(TY 2) EA 4,110.300 1.000 0.000 1.00 4,110.30
2285 04652194 002 MANH (COMPL)(TY 4) EA 7,509.300 1.000 0.000 1.00 7,509.30
2290 04652289 002 MANH (COMPL)(TY 3) EA 5,185.400 1.000 0.000 1.00 5,185.40
2295 04792011 000 ADJ MANHS (ELECTRIC BOX) EA 535.000 1.000 0.000 1.00 535.00
2300 04812003 000 PVC PIPE (SDR-35)(8 IN) LF 49.900 31.000 0.000 31.00 1,546.90
2310 04962002 000 REMOV STR (INLET) EA 267.500 7.000 0.000 7.00 1,872.50
2315 04962003 000 REMOV STR (MANHOLE) EA 353.100 1.000 0.000 1.00 353.10
2320 04962007 000 REMOV STR (PIPE) LF 21.000 709.000 0.000 709.00 14,889.00
2325 04962041 000 REMOV STR (LARGE) EA 2,675.000 2.000 0.000 2.00 5,350.00
2330 04962295 000 REMOV STR (MASONARY) LF 27.400 300.000 0.000 250.00 6,850.00
2335 05002001 011 MOBILIZATION LS 3,400,000.000 0.050 0.000 0.05 170,000.00
2340 05292004 000 CONC CURB & GUTTER (TY II) LF 11.800 2,630.000 -2,630.000 63.50 749.30
2342 05292006 CONC CURB (MONO) (TY II) LF 5.900 0.000 2,630.000 2,068.00 12,201.20
2345 05292009 000 CONCRETE CURB (SPECIAL) LF 20.400 96.000 0.000 88.00 1,795.20
2350 05312005 000 CURB RAMPS (TY 1) EA 1,027.200 5.000 0.000 5.00 5,136.00
2355 05312006 000 CURB RAMPS (TY 2) EA 1,027.200 5.000 0.000 3.00 3,081.60
2360 05312015 000 CONC SIDEWALKS (4") SY 43.000 655.000 0.000 664.85 28,588.55
2370 05502001 000 CHAIN LINK FENCE (INSTALL) (6') LF 18.700 150.000 0.000 41.00 766.70
2375 05502003 000 CHAIN LINK FENCE (REMOVE) LF 2.700 130.000 0.000 115.00 310.50
2380 05502035 000 GATE (INSTALL) (DOUBLE) (6'X 28') EA 1,978.700 1.000 0.000 1.00 1,978.70
2385 06102072 015 REMOVE RDWY ILL ASSEM EA 267.500 8.000 0.000 8.00 2,140.00
2390 06102116 015 SITE LIGHT PLE(30FT) W/FIXTURE EA 4,413.800 9.000 0.000 9.00 39,724.20
2395 06102117 015 SIGN LIGHT FIXTURE EA 1,990.200 3.000 0.000 3.00 5,970.60
2400 06182012 000 CONDT (PVC) (SCHD 40) (1") LF 9.700 836.000 -306.000 530.00 5,141.00
2410 06202013 001 ELEC CONDR (NO.10) BARE LF 1.100 836.000 -786.000 50.00 55.00
2415 06242008 014 GROUND BOX TY A (122311) W/APRON EA 642.000 4.000 0.000 2.00 1,284.00
2420 06242034 014 REMOVE EXISTING GROUND BOXES EA 342.400 8.000 0.000 17.00 5,820.80
2430 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 433.400 7.000 0.000 7.00 3,033.80
2435 06442077 000 REMOVE SM RD SN SUP & AM (SIGN ONLY) EA 53.500 10.000 0.000 10.00 535.00
2440 06472003 000 REMOVE LRSA EA 572.500 2.000 0.000 2.00 1,145.00
2445 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.400 1,700.000 -542.000 1,158.00 463.20
2450 06682002 000 PREFAB PAV MRK (ACC PRK)(BLU & WHT)LRG EA 208.700 5.000 4.000 9.00 1,878.30
2465 10182003 000 TREE PROTECTION LF 10.700 80.000 0.000 80.00 856.00
2490 11222038 001 TEMP SDMT CONT FENCE (INLET PROTECTION) LF 2.600 200.000 0.000 75.00 195.00
2500 22892001 000 REMOVE STR (PIPE) (SANITARY) LF 4.300 1,014.000 0.000 1,014.00 4,360.20
2505 22892002 000 REMOVE STR (MANHOLE)(SANITARY) EA 353.100 1.000 0.000 1.00 353.10
2510 22892003 000 SANITARY SEWER MANHOLE EA 3,761.100 1.000 0.000 1.00 3,761.10
2512 96042004 CONTRACTOR FORCE ACCOUNT 4 DOL 1.000 0.000 50,000.000 71,526.48 71,526.48
WATER/ SEWER SERVICE CONNECTIONS
2515 22992001 000 RELOCATE FLAGPOLE EA 1,000.000 2.000 0.000 2.00 2,000.00
2520 23012001 000 REMOVE GROUND LIGHTS EA 1,000.000 2.000 0.000 2.00 2,000.00
2525 23012002 000 REMOVE IRRIGATION SYSTEM AND WIRING EA 642.000 2.000 0.000 2.00 1,284.00
2530 23072001 000 MONUMENT SIGN EA 6,962.000 2.000 0.000 2.00 13,924.00
2531 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 23,076.480 0.000 1.000 1.00 23,076.48
BRICK WALLS ALONG ADA RAMP AT LAREDO DISTRICT OFFICE
2535 23092001 000 CHAMBER DETENTION SYSTEM LS 16,050.000 1.000 0.000 1.00 16,050.00
2545 54342001 000 WHEEL STOPS EA 192.600 5.000 0.000 28.00 5,392.80
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 25ESTIMATE 0046
001 TXDOT SITE IMPROVEMENT ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2546 96086010 UNIQUE CHANGE ORDER ITEM 10 DOL 7,670.100 0.000 1.000 1.00 7,670.10
FURNISH & INSTALL 4 LIGHT FIXTURES FOR 2 FLAG POLES
Category Subtotal $1,040,519.93
004 DPS SITE IMPROVEMENT ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2730 01002001 002 PREPARING ROW AC 30,000.000 1.350 0.000 1.35 40,500.00
2735 01002009 002 PREPARING ROW (TREE) (6" TO 24" DIA) EA 1,369.600 8.000 0.000 8.00 10,956.80
2740 01042001 000 REMOVING CONC (PAV) SY 7.500 2,596.000 0.000 2,596.00 19,470.00
2745 01042015 000 REMOVING CONC (SIDEWALKS) SY 6.000 58.000 0.000 58.00 348.00
2750 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 1.700 2,534.000 0.000 2,534.00 4,307.80
2755 01052034 000 REMOVING STAB BASE AND ASPH PAV(1"-9") SY 3.500 2,099.000 0.000 2,099.00 7,346.50
2760 01102001 000 EXCAVATION (ROADWAY) CY 7.500 1,196.000 0.000 1,196.00 8,970.00
2765 01322006 000 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 13.900 2,361.000 0.000 2,361.00 32,817.90
2770 01602005 000 FURNISHING AND PLACING TOPSOIL CY 9.600 1,580.000 0.000 1,580.00 15,168.00
2775 01642026 002 CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) AC 2,675.000 1.500 0.000 1.50 4,012.50
2780 01642030 002 CELL FBR MLCH SEED(TEMP)(WARM) AC 2,461.000 0.750 0.000 0.75 1,845.75
2795 01702001 000 IRRIGATION SYSTEM LS 170,130.000 1.000 0.000 1.00 170,130.00
2800 01922026 000 PLANT MATERIAL (65 GAL) (TREE) EA 1,230.500 7.000 0.000 7.00 8,613.50
2805 02162001 000 PROOF ROLLING HR 214.000 5.000 0.000 5.00 1,070.00
2810 02472042 033 FL BS (CMP IN PLC)(TY A GR 2)(FNAL POS) CY 70.000 242.000 104.710 346.71 24,269.70
2815 03102001 000 PRIME COAT (MC-30) GAL 9.100 272.000 -272.000 150.00 1,365.00
2817 03106005 PRIME COAT (AE-P) GAL 9.100 0.000 465.000 350.00 3,185.00
2822 03446047 SUPERPAVE MIXTURES SP-C SAC-A PG70-22 TON 115.600 0.000 290.000 323.01 37,339.95
2825 03602001 013 CONC PVMT (CONT REINF-CRCP)(8") SY 63.300 3,215.000 0.000 3,244.74 205,392.04
2845 03602067 013 SAWCUT (CONCRETE) LF 6.400 1,291.000 0.000 1,291.00 8,262.40
2865 04162003 000 DRILL SHAFT (30 IN) LF 160.500 12.000 0.000 12.00 1,926.00
2870 04202006 002 CL C CONC (RAIL FOUNDATION) CY 356.700 35.000 0.000 35.00 12,484.50
2880 04642003 006 RC PIPE (CL III)(18 IN) LF 42.400 61.000 0.000 61.00 2,586.40
2885 04642007 006 RC PIPE (CL III)(30 IN) LF 60.200 74.000 0.000 74.00 4,454.80
2890 04652053 002 INLET (COMPL)(CURB)(TY 2)(5') EA 9,086.400 1.000 0.000 1.00 9,086.40
2900 04672251 000 SET (TY II)(30 IN)(CMP)(3:1)(C) EA 2,140.000 1.000 0.000 1.00 2,140.00
2905 05002001 011 MOBILIZATION LS 3,400,000.000 0.050 0.000 0.05 170,000.00
2910 05142004 002 PERM CONC TRF BARR (SGL SLP)(TY 1)(42") LF 70.100 225.000 0.000 225.00 15,772.50
2915 05292004 000 CONC CURB & GUTTER (TY II) LF 11.800 2,587.000 -1,617.000 970.00 11,446.00
2917 05292006 CONC CURB (MONO) (TY II) LF 5.900 0.000 1,126.000 1,126.00 6,643.40
2920 05312005 000 CURB RAMPS (TY 1) EA 1,027.200 6.000 0.000 8.00 8,217.60
2925 05312006 000 CURB RAMPS (TY 2) EA 1,027.200 1.000 0.000 3.00 3,081.60
2930 05312015 000 CONC SIDEWALKS (4") SY 43.000 184.000 0.000 108.11 4,648.73
2940 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 433.400 14.000 0.000 14.00 6,067.60
2945 06442077 000 REMOVE SM RD SN SUP & AM (SIGN ONLY) EA 53.500 3.000 0.000 3.00 160.50
2950 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.400 1,547.000 -396.000 1,151.00 460.40
2955 06862315 000 VERTICAL CLEARANCE STRUCTURE (16') EA 8,185.500 1.000 0.000 1.00 8,185.50
2995 11502001 000 LANDSCAPE MAINTENANCE MO 5,350.000 12.000 0.000 5.00 26,750.00
3005 54342001 000 WHEEL STOPS EA 192.600 47.000 0.000 47.00 9,052.20
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 25ESTIMATE 0046
Category Subtotal $908,534.97
008614046CBI 2013(281)PROJECT CONTROL
001CATEGORY DESCRIPTION ROADWAY ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0155 01622003 000 STRAW OR HAY MULCH SY 0.300 50,418.000 0.000 0.000 0.00
0165 01642043 002 DRILL SEEDING (TEMP) (COOL) SY 0.200 25,209.000 0.000 0.000 0.00
0185 01692004 002 SOIL RETENTION BLANKETS (CL 1) (TY D) SY 4.800 871.000 0.000 0.000 0.00
0190 01692007 002 SOIL RETENTION BLANKETS (CL 2) (TY G) SY 9.800 5,577.000 0.000 0.000 0.00
0225 03602005 013 CONC PVMT (CONT REINF-CRCP)(12") SY 80.200 12,092.000 -12,092.000 0.000 0.00
0226 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL -8,000.000 0.000 1.000 0.000 0.00
CREDIT FOR CONCRETE STRENGTH TESTING FACILITY
0255 04032001 000 TEMPORARY SPL SHORING SF 8.500 12,633.000 0.000 0.000 0.00
0320 04322002 000 RIPRAP (CONC)(5 IN) CY 416.400 224.000 -11.000 0.000 0.00
0515 04662140 000 HEADWALL (CH-PW-S)(DIA= 24 IN) EA 2,080.100 1.000 -1.000 0.000 0.00
0605 05122001 002 PORT CTB (FUR & INST)(SAFETY SH)(TY 1) LF 58.900 1,050.000 -180.000 0.000 0.00
0610 05122004 002 PORT CTB (FUR & INST)(SNGL SLP)(TY 1) LF 69.600 312.000 -162.000 0.000 0.00
0615 05122008 002 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 68.500 280.000 -280.000 0.000 0.00
0620 05122009 002 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 68.500 160.000 -160.000 0.000 0.00
0640 05122044 002 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 4.300 280.000 -280.000 0.000 0.00
0645 05122045 002 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 4.300 160.000 -160.000 0.000 0.00
0660 05292002 000 CONC CURB (TY II) LF 9.700 110.000 0.000 0.000 0.00
0745 05452023 000 CRASH CUSH ATTEN (MOVE&RESET)(REACT)(N) EA 1,335.500 1.000 0.000 0.000 0.00
0750 05452037 000 CRASH CUSH ATTEN (INSTAL)(BEAT-SSCC) EA 9,361.700 1.000 0.000 0.000 0.00
0800 06182016 000 CONDT (PVC) (SCHD 40) (1 1/2") LF 10.300 183.000 -183.000 0.000 0.00
0810 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 15.000 293.000 -293.000 0.000 0.00
0902 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 2.930 0.000 1,000.000 0.000 0.00
REINFORCED TRAY CABLE (LF)
0965 06442063 000 INS SM RD SN SUP&AM (RAIL MOUNT) EA 3,878.800 2.000 0.000 0.000 0.00
1030 06582303 000 INSTL DEL ASSM (D-DY)SZ 1(FLX)SRF EA 53.000 66.000 -66.000 0.000 0.00
1185 06662141 000 REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) EA 80.300 2.000 -2.000 0.000 0.00
1190 06682050 000 PREFAB PAV MRK TY B (W)(4")(BRK) CNTST LF 3.200 311.000 -311.000 0.000 0.00
1220 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.900 1,810.000 -1,810.000 0.000 0.00
1300 06842010 000 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 1.800 1,260.000 -1,260.000 0.000 0.00
1305 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.200 135.000 -135.000 0.000 0.00
1360 11222001 001 ROCK FILTER DAMS (INSTALL) (TY 1) LF 25.700 306.000 0.000 0.000 0.00
1380 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 4.300 320.000 0.000 0.000 0.00
1390 11222038 001 TEMP SDMT CONT FENCE (INLET PROTECTION) LF 2.600 5,110.000 -270.000 0.000 0.00
1395 11222047 001 BIOGRD EROSN CONT LOGS (8" DIA) INSTALL LF 15.400 1,038.000 0.000 0.000 0.00
1400 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 20.500 2,980.000 -270.000 0.000 0.00
1405 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 2.100 4,018.000 -270.000 0.000 0.00
1445 54452001 000 DEAD END ROADWAY BARRICADE LF 45.200 32.000 0.000 0.000 0.00
1755 05852020 RIDE BONUS/PENALTY (ITEM 3270) DOL 1.000 1,000.000 0.000 0.000 0.00
Ride Bonus
1756 05852020 RIDE BONUS/PENALTY (ITEM 3270) DOL -1.000 1,000.000 0.000 0.000 0.00
Ride Penalty
1757 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1758 96062001 FORCE ACCOUNT ID 1 DOL 1.000 1,000.000 0.000 0.000 0.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 25ESTIMATE 0046
State Force Account (Materials Furnished by the State)
1759 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 1,000.000 0.000 0.000 0.00
1763 96012001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 0.000 0.00
Material on Hand
1764 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00
1765 96022002 PAYMENT ADJUSTMENT-NEG DOL -8.000 1,000.000 0.000 0.000 0.00
0.00Category Subtotal
003CATEGORY DESCRIPTION BRIDGE PSN:22-240-0086-14-065
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1735 04202039 002 CL D CONC (MISC) CY 770.400 2.900 -2.900 0.000 0.00
0.00Category Subtotal
004CATEGORY DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1761 96042002 CONTRACTOR FORCE ACCOUNT 2 DOL 1.000 1,000.000 0.000 0.000 0.00
EROSION CONTROL MAINTENACE
0.00Category Subtotal
005CATEGORY DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1760 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL 1.000 1,000.000 0.000 0.000 0.00
SAFETY CONTINGENCY
0.00Category Subtotal
008614056ROW 86-14-56PROJECT CONTROL
001CATEGORY DESCRIPTION TXDOT SITE IMPROVEMENT ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
2160 01622002 000 BLOCK SODDING SY 5.100 2,265.000 0.000 0.000 0.00
2175 01642032 002 CELL FBR MLCH SEED(TEMP)(COOL) AC 2,461.000 1.000 0.000 0.000 0.00
2180 01682001 000 VEGETATIVE WATERING MG 16.100 194.000 0.000 0.000 0.00
2205 02472054 033 FL BS (CMP IN PLC)(TY D GR 2)(FNAL POS) CY 51.800 816.000 -816.000 0.000 0.00
2210 03102001 000 PRIME COAT (MC-30) GAL 9.100 918.000 -918.000 0.000 0.00
2305 04812027 000 PVC PIPE (SCH 80)(4 IN) LF 30.400 510.000 0.000 0.000 0.00
2365 05312083 000 CURB RAMPS (SPECIAL-1) EA 1,027.200 3.000 0.000 0.000 0.00
2405 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.200 1,672.000 -1,672.000 0.000 0.00
2425 06282017 003 ELC SRV TY A 240/480 060 (NS)SS(E)SP(O) EA 4,387.000 2.000 0.000 0.000 0.00
2455 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.600 140.000 -140.000 0.000 0.00
2460 10032001 000 LANDSCAPE BOULDERS EA 2,675.000 1.000 0.000 0.000 0.00
2470 11222001 001 ROCK FILTER DAMS (INSTALL) (TY 1) LF 25.700 30.000 0.000 0.000 0.00
2475 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 20.800 180.000 0.000 0.000 0.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 25ESTIMATE 0046
2480 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 4.300 180.000 0.000 0.000 0.00
2485 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.800 1,450.000 0.000 0.000 0.00
2495 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE REMOVE LF 1.200 1,450.000 0.000 0.000 0.00
2511 96042004 CONTRACTOR FORCE ACCOUNT 4 DOL 50,000.000 0.000 0.000 0.000 0.00
WATER/ SEWER SERVICE CONNECTIONS
2540 32672120 000 D-GR HMA(SQ) TY-D SAC-B PG70-22 TON 115.600 633.000 -633.000 0.000 0.00
0.00Category Subtotal
004CATEGORY DESCRIPTION DPS SITE IMPROVEMENT ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
2785 01642032 002 CELL FBR MLCH SEED(TEMP)(COOL) AC 2,461.000 0.750 0.000 0.000 0.00
2790 01682001 000 VEGETATIVE WATERING MG 16.100 145.000 0.000 0.000 0.00
2820 03162076 016 AGGR(TY-B GR-4 SAC-A) CY 166.900 77.000 0.000 0.000 0.00
2875 04222001 000 REINF CONC SLAB SF 18.000 100.000 -100.000 0.000 0.00
2895 04672209 000 SET (TY II)(18 IN)(RCP)(3:1)(C) EA 1,358.900 1.000 0.000 0.000 0.00
2935 05502001 000 CHAIN LINK FENCE (INSTALL) (6') LF 18.700 225.000 0.000 0.000 0.00
2960 10182003 000 TREE PROTECTION LF 10.700 240.000 0.000 0.000 0.00
2965 11222001 001 ROCK FILTER DAMS (INSTALL) (TY 1) LF 25.700 123.000 0.000 0.000 0.00
2970 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 20.800 155.000 0.000 0.000 0.00
2975 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 4.300 155.000 0.000 0.000 0.00
2980 11222037 001 TEMPORARY SEDIMENT CONTROL FENCE INSTLL LF 1.800 786.000 0.000 0.000 0.00
2985 11222038 001 TEMP SDMT CONT FENCE (INLET PROTECTION) LF 2.600 25.000 0.000 0.000 0.00
2990 11222057 001 TEMPORARY SEDIMENT CONTROL FENCE REMOVE LF 1.200 786.000 0.000 0.000 0.00
3000 32672120 000 D-GR HMA(SQ) TY-D SAC-B PG70-22 TON 115.600 188.000 -188.000 0.000 0.00
0.00Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $34,672,878.20
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 25ESTIMATE 0046
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002001 002 AC 30,000.000PREPARING ROW 4.250 127,500.00 4.25
01002002 002 STA 30,000.000PREPARING ROW 75.590 2,267,700.00 75.59
01002008 002 EA 390.600PREPARING ROW (TREE) (0" TO 6" DIA) 19.000 7,421.40 19.00
01002009 002 EA 1,369.600PREPARING ROW (TREE) (6" TO 24" DIA) 14.000 19,174.40 14.00
01042001 000 SY 7.500REMOVING CONC (PAV) 4,132.000 30,990.00 4,132.00
01042009 000 SY 6.700REMOVING CONC (RIPRAP) 12,768.000 85,545.60 6,027.00
01042011 000 SY 6.700REMOVING CONC (MEDIANS) 240.000 1,608.00 240.00
01042013 000 SY 35.300REMOVING CONC (FOUNDATIONS) 32.000 1,129.60 32.00
01042015 000 SY 6.000REMOVING CONC (SIDEWALKS) 7,185.000 43,110.00 5,005.00
01042017 000 SY 6.000REMOVING CONC (DRIVEWAYS) 5,237.000 31,422.00 5,237.00
01042021 000 LF 1.200REMOVING CONC (CURB) 13,732.000 16,478.40 13,732.00
01042022 000 LF 1.700REMOVING CONC (CURB AND GUTTER) 20,914.000 35,553.80 20,914.00
01042024 000 SY 42.800REMOVING CONC (RETAINING WALLS) 235.000 10,058.00 235.00
01042032 000 SY 9.000REMOVING CONC (WHEELCHAIR RAMP) 239.000 2,151.00 239.00
01042037 000 LF 16.300REMOVE CONC (RAIL) 85.000 1,385.50 85.00
01042040 000 SY 6.400REMOVING CONC (PAVERS) 4,686.000 29,990.40 4,686.00
01042044 000 SY 7.500REMOVING CONC (FLUME) 712.000 5,340.00 712.00
01052034 000 SY 3.500REMOVING STAB BASE AND ASPH PAV(1"-9") 7,014.000 24,549.00 7,014.00
01052094 000 SY 6.800REMOVING STAB BASE & ASPH PAV(12"-27") 26,582.417 180,760.44 70,536.00
01102001 000 CY 7.500EXCAVATION (ROADWAY) 45,911.000 344,332.51 46,531.00
01102003 000 CY 12.000EXCAVATION (SPECIAL) 4,485.000 53,820.00 4,485.00
01322002 CY 15.100EMBANKMENT (FINAL)(DENS CONT)(TY A) 95,289.970 1,438,878.56 0.00
01322004 000 CY 14.000EMBANKMENT (FINAL)(DENS CONT)(TY B) 76,939.030 1,077,146.42 178,857.00
01322006 000 CY 13.900EMBANKMENT (FINAL)(DENS CONT)(TY C) 3,163.000 43,965.70 3,163.00
01502002 000 HR 53.500BLADING 208.000 11,128.00 208.00
01602005 000 CY 9.600FURNISHING AND PLACING TOPSOIL 3,990.000 38,304.00 3,990.00
01622002 000 SY 5.100BLOCK SODDING 2,700.000 13,770.00 10,157.00
01642026 002 AC 2,675.000CELL FBR MLCH SEED(PERM)(URBAN)(SANDY) 3.500 9,362.50 3.50
01642030 002 AC 2,461.000CELL FBR MLCH SEED(TEMP)(WARM) 1.750 4,306.75 1.75
01642041 002 SY 0.200DRILL SEEDING (TEMP) (WARM) 6,437.200 1,287.44 25,209.00
01662001 001 AC 1,070.000FERTILIZER 1.330 1,423.10 10.42
01682001 000 MG 16.100VEGETATIVE WATERING 8.545 137.57 5,939.70
01692002 002 SY 1.300SOIL RETENTION BLANKETS (CL 1) (TY B) 33,813.000 43,956.90 33,813.00
01702001 000 LS 170,130.000IRRIGATION SYSTEM 1.000 170,130.00 1.00
01922001 000 EA 18.200PLANT MATERIAL (4" CNTR) 200.000 3,640.00 200.00
01922006 000 EA 374.500PLANT MATERIAL (30-GAL) 7.000 2,621.50 50.00
01922026 000 EA 1,230.500PLANT MATERIAL (65 GAL) (TREE) 24.000 29,532.00 27.00
02162001 000 HR 214.000PROOF ROLLING 21.000 4,494.00 21.00
02472042 033 CY 70.000FL BS (CMP IN PLC)(TY A GR 2)(FNAL POS) 27,223.260 1,905,628.20 26,813.00
03102001 000 GAL 9.100PRIME COAT (MC-30) 150.000 1,365.00 272.00
03106005 GAL 9.100PRIME COAT (AE-P) 350.000 3,185.00 0.00
03162015 016 GAL 5.700ASPH (RC-250) 19,500.000 111,150.00 19,899.00
03162250 016 CY 149.800AGGR(TY-PE GR-5 SAC-B) 665.390 99,675.42 830.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 25ESTIMATE 0046
03346076 TON 87.900HMCL ACP TY-D AC-0.6 1,441.600 126,716.64 0.00
03446047 TON 115.600SUPERPAVE MIXTURES SP-C SAC-A PG70-22 323.010 37,339.95 0.00
03542021 000 SY 7.200PLANE ASPH CONC PAV(0" TO 2") 1,214.000 8,740.80 1,214.00
03542045 000 SY 2.100PLANE ASPH CONC PAV (2") 29,684.000 62,336.40 36,659.00
03542082 SY 5.900PLANE ASPH CONC PAV (10") 43,241.000 255,121.90 0.00
03602001 013 SY 63.300CONC PVMT (CONT REINF-CRCP)(8") 3,244.740 205,392.04 3,215.00
03602067 013 LF 6.400SAWCUT (CONCRETE) 2,139.000 13,689.60 2,139.00
03606018 SY 24.620CONC PVMT (JOINTED - CPCD) (8") 3,451.140 84,967.06 0.00
03606022 SY 80.200CONC PVMT (JOINTED - CPCD) (12") 12,217.263 979,824.49 0.00
04002005 000 CY 38.000CEM STABIL BKFL 14,105.000 535,990.00 14,441.00
04022001 000 LF 0.100TRENCH EXCAVATION PROTECTION 7,739.000 773.90 7,973.00
04162002 000 LF 146.400DRILL SHAFT (24 IN) 76.400 11,184.96 86.00
04162003 000 LF 160.500DRILL SHAFT (30 IN) 12.000 1,926.00 12.00
04162004 000 LF 191.600DRILL SHAFT (36 IN) 973.720 186,564.75 960.00
04162007 000 LF 317.100DRILL SHAFT (54 IN) 305.000 96,715.51 305.00
04162018 000 LF 133.800DRILL SHAFT (SIGN MTS)(24 IN) 12.600 1,685.88 12.60
04162020 000 LF 267.500DRILL SHAFT (SIGN MTS)(36 IN) 94.000 25,145.00 86.00
04162021 000 LF 283.600DRILL SHAFT (SIGN MTS)(42 IN) 19.000 5,388.40 19.00
04162023 000 LF 363.800DRILL SHAFT (SIGN MTS)(54 IN) 35.000 12,733.00 52.00
04162029 000 LF 123.100DRILL SHAFT (RDWY ILL POLE) (30 IN) 376.000 46,285.60 440.00
04162032 000 LF 230.100DRILL SHAFT (TRF SIG POLE) (36 IN) 65.000 14,956.50 65.00
04162034 000 LF 321.000DRILL SHAFT (TRF SIG POLE) (48 IN) 22.000 7,062.00 22.00
04202003 002 CY 854.300CL C CONC (ABUT) 94.700 80,902.21 94.70
04202006 002 CY 356.700CL C CONC (RAIL FOUNDATION) 340.860 121,584.76 237.00
04202019 002 CY 979.600CL C CONC (CAP) 243.800 238,826.48 243.80
04202033 002 CY 378.500CL S CONC (APPR SLAB) 144.600 54,731.10 144.60
04202051 002 CY 2,225.500CL C CONC (COLUMN) 74.700 166,244.85 74.70
04202064 002 EA 759.700CL A CONC (PLUG) 1.000 759.70 1.00
04222001 000 SF 18.000REINF CONC SLAB 36,248.000 652,464.00 36,248.00
04232003 000 SF 44.700RETAINING WALL (MSE)(ASHLAR STONE FIN) 61,562.000 2,751,821.40 58,810.00
04232053 000 SF 26.300RETAINING WALL (EXISTING MSE)(FACIA) 2,027.000 53,310.10 2,053.00
04252068 001 LF 177.700PRESTR CONC GIRDER (TX54) 5,149.240 915,019.95 5,149.24
04272002 SF 0.410CONCRETE PAINT FINISH 64,442.000 26,672.54 0.00
US 59 & SL 20 existing Retaining Walls
04322001 000 CY 390.500RIPRAP (CONC)(4 IN) 1,290.450 503,920.77 1,250.00
04322039 000 CY 408.700RIPRAP (MOW STRIP)(4 IN) 14.780 6,040.59 3.00
04322040 000 CY 464.600RIPRAP (MOW STRIP)(5 IN) 2.500 1,161.50 84.00
04422048 016 LB 11.100STRUCTURAL STEEL(MISC NON-BRIDGE) 862.000 9,568.20 862.00
04502013 001 LF 56.000RAIL (TY SSTR) 6,183.000 346,248.00 5,834.00
04502062 001 LF 72.200RAIL (TY SSCB) 434.000 31,334.80 434.00
04502064 001 LF 90.500RAIL (TY C221) 1,768.000 160,004.00 1,768.00
04502072 001 LF 151.400RAIL (HANDRAIL)(TY A) 60.000 9,084.00 60.00
04502078 001 LF 108.200RAIL (HANDRAIL)(TY W) 110.000 11,902.00 110.00
04522004 000 LF 7.500REMOV RAIL (CONC PARAPET & MTL ELMNTS) 488.000 3,660.00 488.00
04522010 000 LF 5.800REMOV RAIL (PEDESTRIAN) 811.000 4,703.80 811.00
04542001 003 LF 98.700SEALED EXPANSION JOINT (4 IN)(SEJ-A) 182.000 17,963.40 182.00
04622001 015 LF 141.500CONC BOX CULV (3 FT X 2 FT) 164.000 23,206.00 164.00
04622006 015 LF 190.500CONC BOX CULV (5 FT X 2 FT) 154.000 29,337.00 70.00
04622010 015 LF 240.100CONC BOX CULV (6 FT X 3 FT) 1,568.000 376,476.80 1,568.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 25ESTIMATE 0046
04622014 015 LF 293.300CONC BOX CULV (7 FT X 3 FT) 656.000 192,404.80 656.00
04622019 015 LF 314.800CONC BOX CULV (8 FT X 4 FT) 2,545.000 801,166.00 2,545.00
04642003 006 LF 42.400RC PIPE (CL III)(18 IN) 127.000 5,384.80 127.00
04642005 006 LF 50.400RC PIPE (CL III)(24 IN) 12,501.000 630,050.40 13,070.00
04642007 006 LF 60.200RC PIPE (CL III)(30 IN) 1,219.000 73,383.80 1,210.00
04642009 006 LF 76.000RC PIPE (CL III)(36 IN) 640.000 48,640.00 639.00
04642010 006 LF 101.500RC PIPE (CL III)(42 IN) 389.000 39,483.50 389.00
04642011 006 LF 119.200RC PIPE (CL III)(48 IN) 1,012.000 120,630.40 1,016.00
04642012 006 LF 151.500RC PIPE (CL III)(54 IN) 327.000 49,540.50 327.00
04652010 002 EA 4,368.600INLET (COMPL)(TY AAD) 14.000 61,160.40 14.00
04652011 002 EA 1,790.200INLET (COMPL)(TY AD) 12.000 21,482.40 12.00
04652053 002 EA 9,086.400INLET (COMPL)(CURB)(TY 2)(5') 1.000 9,086.40 1.00
04652092 002 EA 1,957.500MANH (COMPL)(TY 1) 13.000 25,447.50 15.00
04652104 002 EA 1,021.900INLET EXT 56.000 57,226.40 56.00
04652190 002 EA 3,529.100INLET (COMPL)(DROP)(TY W-1) 1.000 3,529.10 1.00
04652193 002 EA 4,110.300MANH (COMPL)(TY 2) 1.000 4,110.30 1.00
04652194 002 EA 7,509.300MANH (COMPL)(TY 4) 1.000 7,509.30 1.00
04652289 002 EA 5,185.400MANH (COMPL)(TY 3) 4.000 20,741.60 3.00
04652479 002 EA 8,287.100MANH (COMPL)(TY 5) 5.000 41,435.50 5.00
04652733 002 EA 64,142.500JUNCTION BOX (SPL) 1.000 64,142.50 1.00
04654004 002 EA 2,379.100INLET (COMPL)(PCO)(3FTX5FT) 38.000 90,405.80 38.00
04654005 002 EA 2,676.800INLET (COMPL)(PCO)(4FTX5FT) 6.000 16,060.80 5.00
04654007 002 EA 3,021.600INLET (COMPL)(PCO)(5FTX6FT) 9.000 27,194.40 9.00
04654008 002 EA 2,363.200INLET (COMPL)(PCU)(3FTX5FT) 12.000 28,358.40 12.00
04654015 002 EA 1,949.800INLET (COMPL)(POD)(3FTX3FT) 58.000 113,088.40 58.00
04654017 002 EA 2,791.600INLET (COMPL)(POD)(3FTX5FT) 16.000 44,665.60 20.00
04662050 000 EA 14,995.000WINGWALL (PW)(HW=6 FT) 1.000 14,995.00 2.00
04662051 000 EA 17,428.200WINGWALL (PW)(HW=7 FT) 2.000 34,856.40 2.00
04662052 000 EA 26,082.900WINGWALL (PW)(HW=8 FT) 3.000 78,248.71 3.00
04662053 000 EA 26,461.100WINGWALL (PW)(HW=9 FT) 1.000 26,461.10 2.00
04662125 000 EA 1,606.100HEADWALL (CH-PW-0)(DIA= 24 IN) 1.000 1,606.10 2.00
04662127 000 EA 1,992.400HEADWALL (CH-PW-0)(DIA= 30 IN) 2.000 3,984.80 2.00
04662129 000 EA 2,358.900HEADWALL (CH-PW-0)(DIA= 36 IN) 2.000 4,717.80 2.00
04672182 000 EA 1,666.000SET (TY I)(S= 5 FT)(HW= 3 FT)(6:1)(P) 3.000 4,998.00 2.00
04672188 000 EA 2,227.700SET (TY I)(S= 6 FT)(HW= 4 FT)(6:1)(P) 4.000 8,910.80 4.00
04672211 000 EA 1,540.800SET (TY II)(24 IN)(RCP)(3:1)(C) 2.000 3,081.60 2.00
04672236 000 EA 2,000.900SET (TY II)(24 IN)(RCP)(6:1)(C) 16.000 32,014.40 16.00
04672240 000 EA 2,247.000SET (TY II)(36 IN)(RCP)(6:1)(C) 2.000 4,494.00 2.00
04672251 000 EA 2,140.000SET (TY II)(30 IN)(CMP)(3:1)(C) 1.000 2,140.00 1.00
04792011 000 EA 535.000ADJ MANHS (ELECTRIC BOX) 1.000 535.00 1.00
04802001 000 EA 1,958.100CLEAN EXIST CULVS 27.000 52,868.70 27.00
04812003 000 LF 49.900PVC PIPE (SDR-35)(8 IN) 31.000 1,546.90 31.00
04962002 000 EA 267.500REMOV STR (INLET) 53.000 14,177.50 53.00
04962003 000 EA 353.100REMOV STR (MANHOLE) 2.000 706.20 2.00
04962004 000 EA 963.000REMOV STR (SET) 37.000 35,631.00 37.00
04962005 000 EA 2,140.000REMOV STR (WINGWALL) 9.000 19,260.00 9.00
04962006 000 EA 2,568.000REMOV STR (HEADWALL) 9.000 23,112.00 9.00
04962007 000 LF 21.000REMOV STR (PIPE) 3,171.000 66,591.00 3,171.00
04962008 000 LF 40.700REMOV STR (BOX CULVERT) 881.000 35,856.70 881.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 25ESTIMATE 0046
04962041 000 EA 2,675.000REMOV STR (LARGE) 2.000 5,350.00 2.00
04962043 000 LF 2.900REMOV STR (SMALL FENCE) 5,868.000 17,017.20 5,383.00
04962295 000 LF 27.400REMOV STR (MASONARY) 250.000 6,850.00 300.00
05002001 011 LS 3,400,000.000MOBILIZATION 1.000 3,400,000.00 1.00
05022001 033 MO 6,063.300BARRICADES, SIGNS AND TRAFFIC HANDLING 30.000 181,899.00 30.00
05082002 000 SY 55.000CONSTRUCTING DETOURS 8,782.100 483,015.50 7,947.00
05122013 002 LF 9.600PORT CTB (DES SOURCE)(SNGL SLP)(TY 1) 9,180.000 88,128.00 13,560.00
05122022 002 LF 3.600PORT CTB (MOVE)(SNGL SLP) (TY 1) 14,990.000 53,964.00 24,900.00
05122031 002 LF 6.400PORT CTB (STKPL)(SNGL SLP) (TY 1) 11,280.000 72,192.00 13,560.00
05126021 LF 9.600PORT CTB (DES SOURCE)(LOW PROF)(TY 1) 2,680.000 25,728.00 0.00
05126022 LF 9.600PORT CTB (DES SOURCE)(LOW PROF)(TY 2) 200.000 1,920.00 0.00
05126033 LF 3.600PORT CTB (MOVE)(LOW PROF)(TY 1) 4,080.000 14,688.00 0.00
05126034 LF 3.600PORT CTB (MOVE)(LOW PROF)(TY 2) 380.000 1,368.00 0.00
05126045 LF 6.400PORT CTB (STKPL)(LOW PROF)(TY 1) 2,680.000 17,152.00 0.00
05126046 LF 6.400PORT CTB (STKPL)(LOW PROF)(TY 2) 20.000 128.00 0.00
05142004 002 LF 70.100PERM CONC TRF BARR (SGL SLP)(TY 1)(42") 8,249.000 578,254.90 8,376.00
05282001 SY 67.420COLORED TEXTURED CONC (4") 1,350.000 91,017.00 0.00
05282004 000 SY 48.000LANDSCAPE PAVERS 714.660 34,303.68 688.00
05292003 000 LF 12.800CONC CURB & GUTTER (TY I) 455.000 5,824.00 810.00
05292004 000 LF 11.800CONC CURB & GUTTER (TY II) 22,659.500 267,382.10 28,790.00
05292006 000 LF 5.900CONC CURB (MONO) (TY II) 5,773.000 34,060.70 3,214.00
05292009 000 LF 20.400CONCRETE CURB (SPECIAL) 88.000 1,795.20 96.00
05302010 006 SY 48.500DRIVEWAYS (CONC) 4,860.975 235,757.30 4,804.00
05312005 000 EA 1,027.200CURB RAMPS (TY 1) 18.000 18,489.60 16.00
05312006 000 EA 1,027.200CURB RAMPS (TY 2) 18.000 18,489.60 18.00
05312014 000 EA 1,027.200CURB RAMPS (TY 22) 2.000 2,054.40 2.00
05312015 000 SY 43.000CONC SIDEWALKS (4") 7,409.960 318,628.28 7,799.00
05312017 000 EA 1,027.200CURB RAMPS (TY 21) 1.000 1,027.20 1.00
05312041 000 EA 1,027.200CURB RAMPS (TY 10) 17.000 17,462.40 18.00
05402001 031 LF 19.800MTL W-BEAM GD FEN (TIM POST) 300.000 5,940.00 437.50
05402011 031 EA 1,336.700MTL BEAM GD FEN TRANS (THRIE-BEAM) 3.000 4,010.10 1.00
05422001 000 LF 1.100REMOVING METAL BEAM GUARD FENCE 445.000 489.50 445.00
05442001 000 EA 2,056.000GUARDRAIL END TREATMENT (INSTALL) 3.000 6,168.00 1.00
05452003 000 EA 856.000CRASH CUSH ATTEN (REMOVE) 7.000 5,992.00 9.00
05452022 000 EA 18,884.700CRASH CUSH ATTEN (INSTL)(REACT)(N) 4.000 75,538.80 2.00
05452049 000 EA 10,431.700CRASH CUSH ATTEN (INSTL)(WORK ZONE) 8.000 83,453.60 9.00
05452050 000 EA 1,550.700CRASH CUSH ATTEN(MOV&RESET)(WORK ZONE) 11.000 17,057.70 19.00
05502001 000 LF 18.700CHAIN LINK FENCE (INSTALL) (6') 41.000 766.70 150.00
05502003 000 LF 2.700CHAIN LINK FENCE (REMOVE) 115.000 310.50 130.00
05502006 000 EA 53.500GATE (REMOVE) 2.000 107.00 2.00
05502035 000 EA 1,978.700GATE (INSTALL) (DOUBLE) (6'X 28') 1.000 1,978.70 1.00
05502057 000 EA 1,764.700GATE (INSTALL)(DOUBLE)(4' X 20.5') 1.000 1,764.70 1.00
06102022 015 EA 2,418.200INS RD IL AM (TY SA) 40S-8 (.25 KW)S 16.000 38,691.20 19.00
06102025 015 EA 2,782.000INS RD IL AM (TY SA) 40T-8 (.25 KW)S 26.000 72,332.00 31.00
06102026 015 EA 3,531.000INS RD IL AM (TY SA) 40T-8-8 (.25 KW)S 3.000 10,593.00 3.00
06102061 015 EA 1,455.200INS RD IL AM (U/P) (TY 2) (.15KW)S 8.000 11,641.60 8.00
06102072 015 EA 267.500REMOVE RDWY ILL ASSEM 24.000 6,420.00 24.00
06102116 015 EA 4,413.800SITE LIGHT PLE(30FT) W/FIXTURE 9.000 39,724.20 9.00
06102117 015 EA 1,990.200SIGN LIGHT FIXTURE 3.000 5,970.60 3.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 25ESTIMATE 0046
06182012 000 LF 9.700CONDT (PVC) (SCHD 40) (1") 530.000 5,141.00 836.00
06182018 000 LF 4.300CONDT (PVC) (SCHD 40) ( 2") 9,461.000 40,682.30 13,236.00
06182024 000 LF 10.700CONDT (PVC) (SCHD 40) (4") 2,490.000 26,643.00 905.00
06182044 000 LF 12.800CONDT (RM) (3/4") 480.000 6,144.00 612.00
06182052 000 LF 34.200CONDT (RM) (2") 25.000 855.00 40.00
06202009 001 LF 1.200ELEC CONDR (NO. 6) BARE 2,096.000 2,515.20 2,096.00
06202010 001 LF 1.200ELEC CONDR (NO. 6) INSULATED 650.000 780.00 462.00
06202011 001 LF 0.800ELEC CONDR (NO. 8) BARE 12,346.000 9,876.80 12,346.00
06202012 001 LF 0.900ELEC CONDR (NO. 8) INSULATED 31,705.000 28,534.50 31,705.00
06202013 001 LF 1.100ELEC CONDR (NO.10) BARE 50.000 55.00 836.00
06202015 001 LF 0.700ELEC CONDR (NO.12) BARE 410.000 287.00 795.00
06202016 001 LF 0.700ELEC CONDR (NO.12) INSULATED 820.000 574.00 1,590.00
06212002 000 LF 1.800TRAY CABLE (3 CONDR) (12 AWG) 560.000 1,008.00 975.00
06242008 014 EA 642.000GROUND BOX TY A (122311) W/APRON 11.000 7,062.00 16.00
06242012 014 EA 786.500GROUND BOX TY C (162911) W/APRON 12.000 9,438.00 11.00
06242025 014 EA 3,638.000GROUND BOX TY 2 (484860) W/APRON 8.000 29,104.00 12.00
06242027 014 EA 2,461.000GROUND BOX TY 1 (364860) W/APRON 5.000 12,305.00 4.00
06242034 014 EA 342.400REMOVE EXISTING GROUND BOXES 17.000 5,820.80 8.00
06272001 000 EA 1,556.900TIMBER POLE (CL 2) 40 FT 5.000 7,784.50 3.00
06282005 003 EA 4,264.000ELC SRV TY A 120/240 060 (NS)SS(E)SP(O) 4.000 17,056.00 4.00
06282063 003 EA 2,803.400ELC SRV TY D 120/240 060 (NS)GS(N)SP(O) 2.000 5,606.80 2.00
06282158 003 EA 535.000REMOVE ELECTRICAL SERVICES 2.000 1,070.00 1.00
06282166 003 EA 3,745.000ELC SRV TY T 120/240 000 (NS)SS(E)SP(O) 1.000 3,745.00 1.00
06286001 EA 845.710RELOCATE ELECTRICAL SERVICES 1.000 845.71 0.00
06362001 014 SF 23.500ALUMINUM SIGNS (TY A) 12.500 293.76 68.00
06362002 014 SF 23.500ALUMINUM SIGNS (TY G) 142.000 3,337.00 142.00
06362003 014 SF 20.100ALUMINUM SIGNS (TY O) 910.500 18,301.06 1,350.00
06442001 000 EA 433.400IN SM RD SN SUP&AM TY10BWG(1)SA(P) 45.000 19,503.00 48.00
06442002 000 EA 508.300IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) 5.000 2,541.50 5.00
06442004 000 EA 556.400IN SM RD SN SUP&AM TY10BWG(1)SA(T) 57.000 31,714.80 57.00
06442006 000 EA 647.400IN SM RD SN SUP&AM TY10BWG(1)SA(U) 2.000 1,294.80 2.00
06442025 000 EA 797.200IN SM RD SN SUP&AM TYS80(1)SA(T) 6.000 4,783.20 6.00
06442027 000 EA 925.600IN SM RD SN SUP&AM TYS80(1)SA(U) 7.000 6,479.20 7.00
06442029 000 EA 882.800IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) 2.000 1,765.60 2.00
06442060 000 EA 85.600REMOVE SM RD SN SUP & AM 62.000 5,307.20 62.00
06442077 000 EA 53.500REMOVE SM RD SN SUP & AM (SIGN ONLY) 13.000 695.50 13.00
06472001 000 LB 3.400INSTALL LRSS (STRUCT STEEL) 564.000 1,917.60 564.00
06472003 000 EA 572.500REMOVE LRSA 5.000 2,862.50 4.00
06502022 000 EA 22,470.000INS OH SN SUP(25 FT CANT) 1.000 22,470.00 1.00
06502040 000 EA 22,684.000INS OH SN SUP(40 FT CANT) 1.000 22,684.00 2.00
06502103 000 EA 52,430.000INS OH SN SUP(100 FT BRDG) 1.000 52,430.00 1.00
06502128 000 EA 63,130.000INS OH SN SUP(125 FT BRDG) 1.000 63,130.00 1.00
06582237 000 EA 53.000INSTL DEL ASSM (D-SW)SZ 1(FLX)SRF 3.000 159.00 5.00
06582240 000 EA 15.500INSTL DEL ASSM (D-SW)SZ 1(FLX)GF2 3.000 46.50 5.00
06582258 000 EA 15.500INSTL DEL ASSM (D-SW)SZ (TYC)CTB 29.000 449.50 83.00
06582278 000 EA 15.500INSTL DEL ASSM (D-SY)SZ (TYC)CTB(BI) 51.000 790.50 52.00
06582292 000 EA 36.900INSTL DEL ASSM (D-DW)SZ 1(FLX)GND 17.000 627.30 28.00
06582294 000 EA 63.700INSTL DEL ASSM (D-DW)SZ 1(FLX)SRF 1.000 63.70 9.00
06582316 000 EA 45.500INSTL OM ASSM (OM-2Z)(FLX)GND 56.000 2,548.00 67.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 25ESTIMATE 0046
06582328 000 EA 5.400REMOVE DELIN & OBJECT MARKERS ASSMS 232.000 1,252.80 260.00
06582329 000 EA 53.000INSTL DEL ASSM (D-SW)SZ 1(FLX)GND 17.000 901.00 21.00
06622004 000 LF 0.400WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 587.000 234.80 3,425.00
06622012 000 LF 0.900WK ZN PAV MRK NON-REMOV (W) 8" (SLD) 184.000 165.60 1,814.00
06622032 000 LF 0.400WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 670.000 268.00 10,883.00
06622064 000 LF 0.900WK ZN PAV MRK REMOV (W) 4" (BRK) 10,275.000 9,247.50 10,275.00
06622067 000 LF 0.900WK ZN PAV MRK REMOV (W) 4" (SLD) 42,473.000 38,225.70 53,716.00
06622079 000 LF 12.800WK ZN PAV MRK REMOV (W) 24" (SLD) 258.000 3,302.40 418.00
06622084 000 EA 187.300WK ZN PAV MRK REMOV (W) (ARROW) 15.000 2,809.50 18.00
06622094 000 EA 240.800WK ZN PAV MRK REMOV (W) (WORD) 8.000 1,926.40 13.00
06622099 000 LF 0.900WK ZN PAV MRK REMOV (Y) 4" (SLD) 40,828.000 36,745.20 47,971.00
06662003 000 LF 0.400REFL PAV MRK TY I (W) 4" (BRK)(100MIL) 8,920.000 3,568.00 7,795.00
06662006 000 LF 0.500REFL PAV MRK TY I (W) 4" (DOT)(100MIL) 1,337.000 668.50 243.00
06662012 000 LF 0.400REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 23,699.000 9,479.60 26,929.00
06662030 000 LF 1.300REFL PAV MRK TY I (W) 8" (DOT)(100MIL) 639.000 830.70 461.00
06662036 000 LF 1.000REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 15,529.000 15,529.00 11,933.00
06662039 000 LF 2.400REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) 177.000 424.80 465.00
06662042 000 LF 2.400REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 402.000 964.80 700.00
06662048 000 LF 4.300REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 2,313.000 9,945.90 1,855.00
06662054 000 EA 133.800REFL PAV MRK TY I (W) (ARROW) (100MIL) 86.000 11,506.80 36.00
06662057 000 EA 80.300REFL PAV MRK TY I (W)(BIKE ARW)(100MIL) 8.000 642.40 9.00
06662063 000 EA 133.800REFL PAV MRK TY I(W)(BIKE SYML)(100MIL) 9.000 1,204.20 10.00
06662066 000 EA 133.800REFL PAV MRK TY I(W)(BIKE WORD)(100MIL) 1.000 133.80 1.00
06662069 000 EA 160.500REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 19.000 3,049.50 12.00
06662093 000 EA 187.300REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 8.000 1,498.40 5.00
06662096 000 EA 160.500REFL PAV MRK TY I (W) (WORD) (100MIL) 51.000 8,185.50 39.00
06662099 000 EA 21.400REF PAV MRK TY I(W)18"(YLD TRI)(100MIL) 70.000 1,498.00 107.00
06662111 000 LF 0.400REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 31,003.000 12,401.20 27,318.00
06662132 000 LF 4.500REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) 309.000 1,390.50 353.00
06682002 000 EA 208.700PREFAB PAV MRK (ACC PRK)(BLU & WHT)LRG 9.000 1,878.30 5.00
06722012 034 EA 4.000REFL PAV MRKR TY I-C 62.000 248.00 52.00
06722015 034 EA 4.000REFL PAV MRKR TY II-A-A 59.000 236.00 127.00
06722017 034 EA 3.700REFL PAV MRKR TY II-C-R 1,322.000 4,891.40 1,224.00
06772001 000 LF 0.600ELIM EXT PAV MRK & MRKS ( 4") 15,647.000 9,388.20 23,809.00
06772003 000 LF 1.300ELIM EXT PAV MRK & MRKS ( 8") 1,560.000 2,028.00 2,340.00
06772007 000 LF 3.900ELIM EXT PAV MRK & MRKS (24") 1,318.000 5,140.20 783.00
06772008 000 EA 69.600ELIM EXT PAV MRK & MRKS (ARROW) 10.000 696.00 7.00
06772018 000 EA 69.600ELIM EXT PAV MRK & MRKS (WORD) 10.000 696.00 7.00
06802002 000 EA 23,005.000INSTALL HWY TRF SIG (ISOLATED) 1.000 23,005.00 1.00
06812001 002 EA 103,225.000TEMP TRAF SIGNALS 1.000 103,225.00 1.00
06816001 EA 32,553.710TEMP TRAF SIGNALS 1.000 32,553.72 0.00
06822001 003 EA 69.600BACK PLATE (12 IN) (3 SEC) 19.000 1,322.40 19.00
06822003 003 EA 91.000BACK PLATE (12 IN) (5 SEC) 2.000 182.00 2.00
06822022 003 EA 198.000VEH SIG SEC (12 IN) LED (GRN ARW) 2.000 396.00 2.00
06822023 003 EA 187.300VEH SIG SEC (12 IN) LED (GRN) 21.000 3,933.30 21.00
06822024 003 EA 198.000VEH SIG SEC (12 IN) LED (YEL ARW) 2.000 396.00 2.00
06822025 003 EA 187.300VEH SIG SEC (12 IN) LED (YEL) 21.000 3,933.30 21.00
06822027 003 EA 187.700VEH SIG SEC (12 IN) LED (RED) 21.000 3,941.70 21.00
06822066 003 EA 663.400PED SIG SEC (12 IN) LED (COUNTDOWN) 12.000 7,960.80 12.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 25ESTIMATE 0046
06842007 000 LF 1.200TRF SIG CBL (TY A) (12 AWG) ( 2 CONDR) 1,735.000 2,082.00 1,735.00
06842009 000 LF 1.600TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) 1,795.000 2,872.00 1,795.00
06842014 000 LF 2.700TRF SIG CBL (TY A) (12 AWG) ( 9 CONDR) 1,280.000 3,456.00 1,280.00
06842049 000 LF 1.100TRF SIG CBL (TY A) (16 AWG) ( 3 CONDR) 1,300.000 1,430.00 1,680.00
06862035 000 EA 6,607.300INS TRF SIG PL AM(S) 1 ARM (36') 2.000 13,214.60 2.00
06862045 000 EA 8,132.000INS TRF SIG PL AM(S) 1 ARM (44') LUM 1.000 8,132.00 1.00
06862049 000 EA 9,523.000INS TRF SIG PL AM(S) 1 ARM (48') LUM 2.000 19,046.00 2.00
06862057 000 EA 22,095.500INS TRF SIG PL AM(S) 1 ARM (55') LUM 1.000 22,095.50 1.00
06862315 000 EA 8,185.500VERTICAL CLEARANCE STRUCTURE (16') 1.000 8,185.50 1.00
06872001 005 EA 1,872.500PED POLE ASSEMBLY 8.000 14,980.00 6.00
06902006 000 EA 321.000REMOVAL OF GROUND BOXES 2.000 642.00 1.00
06902048 EA 2,625.050REMOVAL OF RDSD FLSH BEACON ASSM 1.000 2,625.05 0.00
06902051 000 EA 802.500REMOVAL OF SIGNAL POLE ASSM 3.000 2,407.50 3.00
06902128 000 EA 267.500REMOVE PED POLE ASSM 3.000 802.50 2.00
07402005 SF 1.060ANTI-GRAFFITI COATING (PERMANENT) 47,000.000 49,820.00 0.00
US 59& SL 20 existing Retaining Walls
10182003 000 LF 10.700TREE PROTECTION 80.000 856.00 80.00
11222002 001 LF 25.700ROCK FILTER DAMS (INSTALL) (TY 2) 165.000 4,240.50 1,268.00
11222009 001 LF 4.300ROCK FILTER DAMS (REMOVE) 165.000 709.50 1,268.00
11222016 001 SY 20.800CONSTRUCTION EXITS (INSTALL) (TY 1) 385.000 8,008.00 320.00
11222037 001 LF 1.800TEMPORARY SEDIMENT CONTROL FENCE INSTLL 8,533.000 15,359.40 10,166.00
11222038 001 LF 2.600TEMP SDMT CONT FENCE (INLET PROTECTION) 75.000 195.00 200.00
11222057 001 LF 1.200TEMPORARY SEDIMENT CONTROL FENCE
REMOVE
8,533.000 10,239.60 15,276.00
11502001 000 MO 5,350.000LANDSCAPE MAINTENANCE 5.000 26,750.00 12.00
22802001 000 LF 15.600MULTI-DUCT CONDUIT 4,845.000 75,582.00 4,946.00
22822001 000 LS 11,235.000DECORATIVE METALWORK LED BACKLIGHTING 1.000 11,235.00 1.00
22842001 000 LF 12.300FIB OPTIC CBL(SELF-SUPPORT)(SM)(12 FIB) 7,999.000 98,387.70 7,999.00
22852001 000 EA 14,017.000ITS SYSTEM SUPPORT EQUIPMENT 1.000 14,017.00 1.00
22862001 000 EA 3,156.500REMOV & RELOCATE CAMERA POLE STRUCTURE 1.000 3,156.50 1.00
22892001 000 LF 4.300REMOVE STR (PIPE) (SANITARY) 1,014.000 4,360.20 1,014.00
22892002 000 EA 353.100REMOVE STR (MANHOLE)(SANITARY) 1.000 353.10 1.00
22892003 000 EA 3,761.100SANITARY SEWER MANHOLE 1.000 3,761.10 1.00
22992001 000 EA 1,000.000RELOCATE FLAGPOLE 2.000 2,000.00 2.00
23012001 000 EA 1,000.000REMOVE GROUND LIGHTS 2.000 2,000.00 2.00
23012002 000 EA 642.000REMOVE IRRIGATION SYSTEM AND WIRING 2.000 1,284.00 2.00
23072001 000 EA 6,962.000MONUMENT SIGN 2.000 13,924.00 2.00
23092001 000 LS 16,050.000CHAMBER DETENTION SYSTEM 1.000 16,050.00 1.00
32682010 000 TON 89.900D-GR HMA TY-B PG70-22 33,128.440 2,978,246.77 40,780.00
32702159 DOL -1.000PRODUCTION BONUS/PENALTY 7,674.240 -7,674.24 2,000.00
Production Penalty
32702159 DOL 1.000PRODUCTION BONUS/PENALTY 104,707.540 104,707.54 2,000.00
Production Bonus
32702160 DOL -1.000PLACEMENT BONUS/PENALTY 51,579.510 -51,579.51 2,000.00
Placement Penalty
32702160 DOL 1.000PLACEMENT BONUS/PENALTY 57,250.190 57,250.19 2,000.00
Placement Bonus
32702164 000 TON 101.700SUPERPAVE MIXTURES SP-B SAC-B PG 76-22 7,579.450 770,830.07 9,576.00
32712045 000 TON 123.100STONE-MTRX-ASPH SMA-D PG76-22 14,624.900 1,800,325.19 15,787.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 25ESTIMATE 0046
54342001 000 EA 192.600WHEEL STOPS 75.000 14,445.00 52.00
60062001 000 EA 1,605.000SPREAD SPECTRUM RADIO 1.000 1,605.00 1.00
60062002 000 LF 3.700COAXIAL CABLE 205.000 758.50 205.00
60062005 000 EA 588.500ANTENNA (UNI-DIRECTIONAL) 1.000 588.50 1.00
60072001 000 EA 3,049.500REMOVING TRAFFIC SIGNALS 1.000 3,049.50 1.00
60076103 LF 1.870REMOVE FIBER OPTIC CABLE 7,999.000 14,958.13 0.00
60142010 041 LF 5.800FIBER OPTIC CBL (SNGLE-MODE)(6 FIBER) 448.000 2,598.40 448.00
60142015 041 LF 5.400FIBER OPTIC CBL (SNGLE-MODE)(72 FIBER) 6,519.000 35,202.60 6,519.00
60142020 041 EA 2,942.500FIBER OPTIC SPLICE ENCLOSURE 2.000 5,885.00 2.00
60142021 EA 1,430.000FIBER OPTIC PATCH PANEL (12 POSITION) 2.000 2,860.00 0.00
60142024 041 EA 337.100FIBER OPTIC CABLE ROAD MARKER 2.000 674.20 2.00
60142035 041 EA 3,236.800FIBER OPTIC PATCH PANEL (72 POSITION) 1.000 3,236.80 1.00
60142037 041 EA 337.100FIBER OPTIC CABLE ROAD MARKER 20.000 6,742.00 20.00
60142043 041 EA 1,765.500FIBER OPTIC PATCH PANEL (6 POSITION) 3.000 5,296.50 3.00
60252001 000 EA 6,741.000CCTV FIELD EQUIPMENT 3.000 20,223.00 3.00
60646027 EA 500.000ITS POLE (40 FT)(REM) 4.000 2,000.00 0.00
REM TIMBER POLE (CL 2)
62662001 017 EA 3,424.000VIVDS PROCESSOR SYSTEM 2.000 6,848.00 2.00
62662002 017 EA 1,631.800VIVDS CAMERA ASSEMBLY 6.000 9,790.80 6.00
62662003 017 EA 749.000VIVDS SET-UP SYSTEM 1.000 749.00 1.00
62662005 017 LF 3.000VIVDS COMMUNICATION CABLE (COAXIAL) 1,680.000 5,040.00 1,680.00
68342002 002 EA 10,999.600PORTABLE CHANGEABLE MESSAGE SIGN 4.000 43,998.40 8.00
83682003 000 LF 1.800CONDUIT (PREPARE) 2,126.000 3,826.80 2,015.00
88352001 000 EA 1,032.600ACCESSIBLE PEDESTRIAN SIGNAL UNITS 12.000 12,391.20 12.00
88592001 000 EA 13,080.800CAMERA POLE STRUCTURE W/CABINET 1.000 13,080.80 1.00
89422001 LF 102.380LONG CHANNEL MOUNT CURB SY(FURN & INST) 614.000 62,861.32 0.00
89612001 000 EA 428.000REMOVE EXISTING CCTV FIELD EQUIPMENT 2.000 856.00 2.00
96042003 DOL 1.000CONTRACTOR FORCE ACCOUNT 3 100,957.010 100,957.01 1,000.00
LAW ENFORCEMENT
96042004 DOL 1.000CONTRACTOR FORCE ACCOUNT 4 71,526.480 71,526.48 0.00
WATER/ SEWER SERVICE CONNECTIONS
96082003 DOL 23,076.480UNIQUE CHANGE ORDER ITEM 3 1.000 23,076.48 0.00
BRICK WALLS ALONG ADA RAMP AT LAREDO DISTRICT
OFFICE
96082004 DOL 26,906.860UNIQUE CHANGE ORDER ITEM 4 1.000 26,906.87 0.00
PARKING CANOPY FOR LAREDO AREA OFFICE
96082005 DOL 844.040UNIQUE CHANGE ORDER ITEM 5 1.000 844.04 0.00
METAL "TEXAS" LETTERING
96082006 DOL 1,250.000UNIQUE CHANGE ORDER ITEM 6 5.000 6,250.00 0.00
MODIFICATION OF 5 EXISTING INLETS ON SL 20 MEDIAN
96082007 DOL 36,065.070UNIQUE CHANGE ORDER ITEM 7 1.000 36,065.07 0.00
Paver removal, rework and installation.
96082009 DOL 10,769.180UNIQUE CHANGE ORDER ITEM 9 1.000 10,769.18 0.00
7 Illumination Poles & 7 anchor bolts assemblies
96086008 DOL 2,646.000UNIQUE CHANGE ORDER ITEM 8 1.000 2,646.00 0.00
Armory HUB at US 59 (Fiber optic speciality work)
96086010 DOL 7,670.100UNIQUE CHANGE ORDER ITEM 10 1.000 7,670.10 0.00
FURNISH & INSTALL 4 LIGHT FIXTURES FOR 2 FLAG POLES
96086011 DOL 14,440.500UNIQUE CHANGE ORDER ITEM 11 1.000 14,440.50 0.00
CONTRACT ID 008614046 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 25ESTIMATE 0046
FURNISH/INSTALL PEDESTRIAN HANDRAIL AT TWO
LOCATIONS
$34,672,878.20TOTAL ITEM EARNINGS TO DATE