231,995.19 contractor's estimate package 10/10/18...
TRANSCRIPT
231,995.19
002407058CONTRACT ID:
PROJECT: NH 1502(164)
CONTRACT:
05153203
PROJECTED AMOUNT: $22,716,470.31
CONTRACTOR:
HIGHWAY: US 90DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 058
HUNTER INDUSTRIES, LTD.
Eddie Reyes, P.E.
BEXAR
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18
05/28/2015AWARD DATE:
ESTIMATE PERIOD:
0040
10/31/2018
LETTING DATE:
NOTICE TO PROCEED DATE: 07/30/2015
05/06/2015ESTIMATE PAID:
579 60.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: PROG WORK BEGIN DATE: 10/12/2015
$22,948,465.50
CONTRACT:
10/01/2018
AWARD AMOUNT: $22,716,470.32
San Antonio
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
101.40
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
10/01/2018
00/00/0000
100.00
$140,684.15 $23,627,152.64 $23,767,836.79
RECAPITULATION
PAID TO CONTRACTOR
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 ($20,720.00)($20,720.00)
$0.00 $0.00 $0.00
$140,684.15 $23,647,872.64 $23,788,556.79
$0.00 $0.00 $0.00
$140,684.15 $23,788,556.79
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $23,647,872.64
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 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 26ESTIMATE 0040
LIQ DAMAGE RATE:
LIQUIDATED DAMAGES:
TOTAL:
$2,590.00
$20,720.00
ASSESSED LIQ DAMAGES:
DAYS AT
$2,590.00PER DAY
8
8
C. O. ADJUSTED DAYS:
579
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
10/12/2015
09/30/2015
511
60
571
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
31 0 31
AWAIT FINAL ACCEPT 23
SATURDAY 4
SUNDAY 4
10/01/2018 1 AWAIT FINAL ACCEPT
10/02/2018 1 AWAIT FINAL ACCEPT
10/03/2018 1 AWAIT FINAL ACCEPT
10/04/2018 1 AWAIT FINAL ACCEPT
10/05/2018 1 AWAIT FINAL ACCEPT
10/06/2018 1 SATURDAY
10/07/2018 1 SUNDAY
10/08/2018 1 AWAIT FINAL ACCEPT
10/09/2018 1 AWAIT FINAL ACCEPT
10/10/2018 1 AWAIT FINAL ACCEPT
10/11/2018 1 AWAIT FINAL ACCEPT
10/12/2018 1 AWAIT FINAL ACCEPT
10/13/2018 1 SATURDAY
10/14/2018 1 SUNDAY
10/15/2018 1 AWAIT FINAL ACCEPT
10/16/2018 1 AWAIT FINAL ACCEPT
10/17/2018 1 AWAIT FINAL ACCEPT
10/18/2018 1 AWAIT FINAL ACCEPT
10/19/2018 1 AWAIT FINAL ACCEPT
10/20/2018 1 SATURDAY
10/21/2018 1 SUNDAY
10/22/2018 1 AWAIT FINAL ACCEPT
10/23/2018 1 AWAIT FINAL ACCEPT
10/24/2018 1 AWAIT FINAL ACCEPT
10/25/2018 1 AWAIT FINAL ACCEPT
10/26/2018 1 AWAIT FINAL ACCEPT
10/27/2018 1 SATURDAY
10/28/2018 1 SUNDAY
10/29/2018 1 AWAIT FINAL ACCEPT
10/30/2018 1 AWAIT FINAL ACCEPT
10/31/2018 1 AWAIT FINAL ACCEPT
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 26ESTIMATE 0040
WORK PERFORMED THIS PERIOD
NH 1502(164) 002407058PROJECT CONTROL
CATEGORY 001 DESCRIPTION ROADWAY ITEMS (PART)
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0135 02476073 FL BS (CMP IN PLC)(TY D GR 1-2) (6")000 SY 6.530 $34,706.43 5,314.920 224,762.20 236,860.00
0150 02756001 CEMENT000 TON 154.350 $2,982.04 19.320 1,368.25 1,324.00
0705 05006001 MOBILIZATION000 LS 1,851,791.970 $116,662.89 0.063 0.87 0.90
NH 1502(164) 002408130PROJECT CONTROL
CATEGORY 001 DESCRIPTION ROADWAY ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
2240 02476073 FL BS (CMP IN PLC)(TY D GR 1-2) (6")000 SY 6.530 -$29,900.15-4,578.890 3,566.67 22,066.00
2260 02756003 CEMENT TREAT (NEW BASE) (6")000 SY 1.600 $3,270.40 2,044.000 7,091.59 17,485.00
2515 05006001 MOBILIZATION000 LS 1,851,791.970 $12,962.54 0.007 0.10 0.10
$140,684.15TOTAL ITEM EARNINGS THIS ESTIMATE
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 26ESTIMATE 0040
CONTRACT LINE ITEMS
002407058PROJECT CONTROLNH 1502(164)
001 ROADWAY ITEMS (PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0060 01006002 000 PREPARING ROW STA 6,570.000 7.000 0.000 9.00 59,130.00
0065 01046009 000 REMOVING CONC (RIPRAP) SY 14.000 8,203.000 0.000 7,660.78 107,250.92
0070 01046015 000 REMOVING CONC (SIDEWALKS) SY 15.000 30.000 0.000 30.00 450.00
0075 01046021 000 REMOVING CONC (CURB) LF 2.000 880.000 0.000 675.00 1,350.00
0080 01046032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 100.000 1.000 0.000 1.00 100.00
0085 01056020 000 REMOVING STAB BASE & ASPH PAV (12") SY 4.680 84,709.000 0.000 88,206.51 412,806.46
0090 01106001 000 EXCAVATION (ROADWAY) CY 11.040 59,359.000 1,999.000 61,358.00 677,392.32
0095 01106002 000 EXCAVATION (CHANNEL) CY 23.310 3,794.000 0.000 3,794.00 88,438.14
0100 01326001 000 EMBANKMENT (FINAL)(ORD COMP)(TY A) CY 16.290 39,289.000 108.000 39,397.00 641,777.13
0105 01616017 000 COMPOST MANUF TOPSOIL (4") SY 0.750 144,503.000 0.000 144,493.08 108,369.81
0110 01646039 000 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.150 144,503.000 0.000 131,618.12 19,742.73
0120 01646051 000 DRILL SEED (TEMP)(WARM OR COOL) SY 0.080 289,006.000 0.000 279,500.98 22,360.07
0125 01686001 000 VEGETATIVE WATERING MG 19.980 2,254.200 0.000 1,677.11 33,508.66
0130 01696001 000 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.750 27,761.000 0.000 128,454.99 96,341.25
0135 02476073 000 FL BS (CMP IN PLC)(TY D GR 1-2) (6") SY 6.530 236,860.000 0.000 224,762.20 1,467,697.13
0150 02756001 000 CEMENT TON 154.350 1,135.000 189.000 1,368.25 211,189.68
0155 02756003 000 CEMENT TREAT (NEW BASE) (6") SY 1.600 118,617.000 0.000 112,415.11 179,864.17
0156 02756011 CEMENT TREAT(EXIST MATL)(8") SY 2.130 0.000 15,000.000 14,349.30 30,564.01
CO #5 - US 90 EBFR Rehab
0160 03106009 000 PRIME COAT (MC-30) GAL 4.570 33,264.000 0.000 19,190.80 87,701.96
0165 03166015 000 ASPH (AC-15P) GAL 3.990 60,527.000 0.000 58,554.00 233,630.46
0166 03166029 ASPH (RC-250) GAL 4.530 0.000 3,000.000 3,050.00 13,816.50
Seal Coat for US 90 EBFR Rehab
0170 03166175 000 AGGR(TY-B GR-4 SAC-B) CY 45.110 1,755.000 -973.000 832.00 37,531.53
0171 03166414 AGGR (TY-B GR-5) CY 108.820 0.000 170.000 121.41 13,211.84
Seal Coat for US 90 EBFR Rehab
0175 03416008 000 D-GR HMA TY-B PG64-22 TON 62.070 15,099.000 198.480 16,634.49 1,032,502.81
0180 03416040 000 D-GR HMA TY-D PG64-22 TON 67.320 15,482.000 0.000 22,017.75 1,482,234.94
0185 03416062 000 D-GR HMA TY-D PG64-22(LEVEL-UP) TON 102.660 149.000 0.000 97.60 10,019.61
0190 03446048 000 SUPERPAVE MIXTURES SP-C SAC-B PG70-22 TON 75.720 19,572.000 0.000 17,812.45 1,348,758.71
0195 03546041 000 PLANE ASPH CONC PAV (1.5") SY 1.390 26,558.000 0.000 41,750.29 58,032.91
0200 03546045 000 PLANE ASPH CONC PAV (2") SY 1.390 58,835.000 0.000 82,841.27 115,149.37
0215 04016001 000 FLOWABLE BACKFILL CY 150.000 113.000 0.000 23.17 3,475.50
0225 04036001 000 TEMPORARY SPL SHORING SF 31.000 2,788.000 0.000 2,474.74 76,716.94
0230 04166015 000 DRILL SHAFT (NON - REINFORCED) (12 IN) LF 89.000 28.000 0.000 21.00 1,869.00
0235 04166019 000 DRILL SHAFT (SIGN MTS) (30 IN) LF 100.580 1,330.000 0.000 1,352.61 136,045.50
0240 04166022 000 DRILL SHAFT (SIGN MTS) (48 IN) LF 350.000 40.000 -20.000 20.00 7,000.00
0245 04166023 000 DRILL SHAFT (SIGN MTS) (54 IN) LF 400.000 56.000 0.000 58.00 23,200.00
0250 04166029 000 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 180.000 342.000 18.000 372.00 66,960.00
0255 04166032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 240.000 105.600 0.000 105.60 25,344.00
0260 04206068 000 CL C CONC (SIGN COLUMN) CY 800.000 469.900 -4.700 456.45 365,160.00
0265 04236003 000 RETAINING WALL (TEMP WALL) SF 18.000 3,862.000 0.000 3,784.45 68,120.10
0270 04326001 000 RIPRAP (CONC)(4 IN) CY 400.000 428.000 419.720 851.27 340,508.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 26ESTIMATE 0040
001 ROADWAY ITEMS (PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0275 04326002 000 RIPRAP (CONC)(5 IN) CY 325.000 311.000 0.000 334.28 108,641.00
0285 04326035 000 RIPRAP (STONE PROTECTION)(24 IN) CY 123.850 3,913.000 0.000 4,333.89 536,752.28
0290 04326045 000 RIPRAP (MOW STRIP)(4 IN) CY 435.750 338.000 0.000 445.97 194,331.43
0295 04506051 000 RAIL (HANDRAIL)(TY E) LF 95.700 690.000 0.000 688.00 65,841.60
0300 04606009 000 CMP AR (GAL STL DES 2) LF 50.000 80.000 0.000 60.00 3,000.00
0305 04626001 000 CONC BOX CULV (3 FT X 2 FT) LF 160.000 65.000 0.000 65.00 10,400.00
0310 04626006 000 CONC BOX CULV (5 FT X 2 FT) LF 620.000 30.000 0.000 30.00 18,600.00
0315 04646003 000 RC PIPE (CL III)(18 IN) LF 40.000 523.000 0.000 523.00 20,920.00
0320 04646005 000 RC PIPE (CL III)(24 IN) LF 52.000 411.000 0.000 411.00 21,372.00
0325 04646009 000 RC PIPE (CL III)(42 IN) LF 256.000 16.000 0.000 16.00 4,096.00
0330 04656002 000 MANH (COMPL)(PRM)(48IN) EA 5,000.000 1.000 0.000 1.00 5,000.00
0335 04656006 000 JCTBOX(COMPL)(PJB)(4FTX4FT) EA 4,830.000 22.000 1.000 25.00 120,750.00
0340 04656135 000 INLET (COMPL)(PSL)(FG)(5FTX5FT-4FTX4FT) EA 7,200.000 5.000 0.000 5.00 36,000.00
0345 04666181 000 WINGWALL (PW - 1) (HW=6 FT) EA 12,000.000 1.000 0.000 1.00 12,000.00
0350 04666182 000 WINGWALL (PW - 1) (HW=7 FT) EA 13,000.000 1.000 0.000 1.00 13,000.00
0355 04676362 000 SET (TY II) (18 IN) (RCP) (6: 1) (C) EA 1,200.000 3.000 0.000 4.00 4,800.00
0360 04676394 000 SET (TY II) (24 IN) (RCP) (6: 1) (C) EA 1,400.000 5.000 0.000 6.00 8,400.00
0365 04676465 000 SET (TY II) (42 IN) (RCP) (6: 1) (C) EA 5,000.000 1.000 0.000 1.00 5,000.00
0370 04966002 000 REMOV STR (INLET) EA 1,000.000 1.000 0.000 1.00 1,000.00
0375 04966004 000 REMOV STR (SET) EA 300.000 5.000 0.000 7.00 2,100.00
0380 04966006 000 REMOV STR (HEADWALL) EA 1,200.000 6.000 0.000 11.00 13,200.00
0385 04966010 000 REMOV STR (BRIDGE 100 - 499 FT LENGTH) EA 80,000.000 3.000 0.000 3.00 240,000.00
0390 04966016 000 REMOV STR (PIPE) EA 600.000 4.000 0.000 6.00 3,600.00
0395 06666033 000 REFL PAV MRK TY I (W)8"(LNDP)(100MIL) LF 0.700 286.000 0.000 179.00 125.30
0400 06666036 000 REFL PAV MRK TY I (W)8"(SLD)(100MIL) LF 0.580 8,507.000 0.000 7,548.00 4,377.84
0405 06666039 000 REFL PAV MRK TY I (W)12"(LNDP)(100MIL) LF 1.770 3,846.000 0.000 2,803.00 4,961.31
0410 06666042 000 REFL PAV MRK TY I (W)12"(SLD)(100MIL) LF 2.660 1,200.000 0.000 1,927.00 5,125.82
0415 06666048 000 REFL PAV MRK TY I (W)24"(SLD)(100MIL) LF 5.000 1,469.000 0.000 465.00 2,325.00
0420 06666054 000 REFL PAV MRK TY I (W)(ARROW)(100MIL) EA 125.000 9.000 0.000 52.00 6,500.00
0425 06666057 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 175.000 2.000 0.000 3.00 525.00
0430 06666063 000 REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA 125.000 2.000 0.000 2.00 250.00
0435 06666078 000 REFL PAV MRK TY I (W)(WORD)(100MIL) EA 125.000 12.000 0.000 53.00 6,625.00
0460 06666300 000 RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) LF 0.400 6,010.000 950.000 7,100.00 2,840.00
0465 06666303 000 RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF 0.380 16,639.000 3,800.000 29,445.00 11,189.10
0470 06666306 000 RE PM W/RET REQ TY I (W)6"(BRK)(100MIL) LF 0.500 5,120.000 0.000 2,910.00 1,455.00
0475 06666315 000 RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF 0.380 28,974.000 3,800.000 52,888.00 20,097.44
0480 06666342 000 REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) LF 0.800 21,124.000 0.000 21,634.00 17,307.20
0485 06666345 000 REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) LF 0.800 20,425.000 0.000 20,962.00 16,769.60
0490 06726008 000 REFL PAV MRKR TY I-R EA 10.000 84.000 0.000 56.00 560.00
0495 06726010 000 REFL PAV MRKR TY II-C-R EA 2.990 1,781.000 48.000 1,584.00 4,736.16
0500 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.300 95,652.000 700.000 53,965.00 16,189.50
0505 06776003 000 ELIM EXT PAV MRK & MRKS (8") LF 0.500 605.000 0.000 625.00 312.50
0510 06776008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 100.000 2.000 0.000 15.00 1,500.00
0515 06776012 000 ELIM EXT PAV MRK & MRKS (WORD) EA 100.000 2.000 0.000 12.00 1,200.00
0520 06806002 000 INSTALL HWY TRF SIG (ISOLATED) EA 24,000.000 2.000 0.000 2.00 48,000.00
0525 06806004 000 REMOVING TRAFFIC SIGNALS EA 5,100.000 2.000 0.000 2.00 10,200.00
0530 06816001 000 TEMP TRAF SIGNALS EA 9,400.000 2.000 0.000 2.00 18,800.00
0535 06826001 000 VEH SIG SEC (12")LED(GRN) EA 210.000 12.000 0.000 12.00 2,520.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 26ESTIMATE 0040
001 ROADWAY ITEMS (PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0540 06826002 000 VEH SIG SEC (12")LED(GRN ARW) EA 210.000 1.000 0.000 1.00 210.00
0545 06826003 000 VEH SIG SEC (12")LED(YEL) EA 210.000 12.000 0.000 12.00 2,520.00
0550 06826004 000 VEH SIG SEC (12")LED(YEL ARW) EA 210.000 1.000 0.000 1.00 210.00
0555 06826005 000 VEH SIG SEC (12")LED(RED) EA 210.000 12.000 0.000 12.00 2,520.00
0560 06826018 000 PED SIG SEC (LED)(COUNTDOWN) EA 650.000 8.000 0.000 8.00 5,200.00
0565 06826023 000 BACK PLATE (12")(3 SEC) EA 75.000 11.000 0.000 11.00 825.00
0570 06826025 000 BACK PLATE (12")(5 SEC) EA 130.000 1.000 0.000 1.00 130.00
0575 06846009 000 TRF SIG CBL (TY A)(12 AWG)(4 CONDR) LF 1.650 1,170.000 0.000 1,004.00 1,656.60
0580 06846012 000 TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF 2.200 1,450.000 0.000 1,050.00 2,310.00
0585 06846028 000 TRF SIG CBL (TY A)(14 AWG)(2 CONDR) LF 1.250 820.000 0.000 1,004.00 1,255.00
0590 06866007 000 INS TRF SIG PL AM (S)STR(TY B) EA 3,100.000 4.000 0.000 4.00 12,400.00
0595 06866008 000 INS TRF SIG PL AM (S)STR(TY B)LUM EA 3,900.000 4.000 0.000 4.00 15,600.00
0600 06876001 000 PED POLE ASSEMBLY EA 1,800.000 4.000 0.000 2.50 4,500.00
0605 06886001 000 PED DETECT PUSH BUTTON (APS) EA 670.000 7.000 0.000 8.00 5,360.00
0610 06626001 000 WK ZN PAV MRK NON-REMOV (W)4"(BRK) LF 0.280 4,645.000 0.000 15,160.00 4,244.80
0615 06626004 000 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.280 34,159.000 0.000 90,158.00 25,244.24
0620 06626005 000 WK ZN PAV MRK NON-REMOV (W)6"(BRK) LF 0.350 6,550.000 0.000 7,620.00 2,667.00
0625 06626011 000 WK ZN PAV MRK NON-REMOV (W)8"(LNDP) LF 0.500 1,611.000 0.000 2,357.00 1,178.50
0630 06626012 000 WK ZN PAV MRK NON-REMOV (W)8"(SLD) LF 0.500 6,345.000 0.000 19,274.00 9,637.00
0635 06626013 000 WK ZN PAV MRK NON-REMOV (W)12"(LNDP) LF 1.660 4,520.000 0.000 13,099.00 21,744.34
0640 06626014 000 WK ZN PAV MRK NON-REMOV (W)12"(SLD) LF 2.990 1,200.000 0.000 4,080.00 12,199.20
0645 06626034 000 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.280 39,124.000 0.000 102,666.00 28,746.48
0650 06626052 000 WK ZN PAV MRK REMOV (REFL) TY II-C-R EA 2.990 1,775.000 88.000 1,728.00 5,166.72
0655 06626061 000 WK ZN PAV MRK REMOV (W)4"(DOT) LF 1.000 20.000 0.000 68.00 68.00
0660 06626060 000 WK ZN PAV MRK REMOV (W)4"(BRK) LF 0.600 16,670.000 882.000 14,110.00 8,466.00
0665 06626063 000 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.520 97,577.000 3,325.000 59,915.00 31,155.80
0670 06626069 000 WK ZN PAV MRK REMOV (W)8"(DOT) LF 1.250 1,941.000 0.000 522.00 652.50
0675 06626071 000 WK ZN PAV MRK REMOV (W)8"(SLD) LF 1.250 8,135.000 0.000 7,805.00 9,756.25
0680 06626080 000 WK ZN PAV MRK REMOV (W)(ARROW) EA 175.000 6.000 0.000 7.00 1,225.00
0685 06626081 000 WK ZN PAV MRK REMOV (W)(DBL ARROW) EA 255.000 4.000 0.000 4.00 1,020.00
0690 06626090 000 WK ZN PAV MRK REMOV (W)(WORD) EA 225.000 2.000 0.000 1.00 225.00
0695 06626092 000 WK ZN PAV MRK REMOV (W)36"(YLD TRI) EA 35.000 12.000 0.000 18.00 630.00
0700 06626095 000 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.520 98,835.000 3,325.000 69,864.00 36,329.28
0705 05006001 000 MOBILIZATION LS 1,851,791.970 0.900 0.000 0.87 1,616,614.39
0710 05026001 000 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 2,763.100 24.000 4.000 28.00 77,366.80
0715 05066004 001 ROCK FILTER DAMS (INSTALL) (TY 4) LF 22.000 1,344.000 0.000 1,375.00 30,250.00
0720 05066011 001 ROCK FILTER DAMS (REMOVE) LF 5.000 1,344.000 0.000 297.00 1,485.00
0725 05066020 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 10.000 156.000 0.000 870.67 8,706.70
0730 05066024 001 CONSTRUCTION EXITS (REMOVE) SY 5.000 156.000 0.000 164.00 820.00
0735 05066038 001 TEMP SEDMT CONT FENCE (INSTALL) LF 1.700 20,825.000 0.000 21,036.50 35,762.05
0740 05066039 001 TEMP SEDMT CONT FENCE (REMOVE) LF 0.400 20,825.000 0.000 8,802.00 3,520.80
0745 05066040 001 BIODEG EROSN CONT LOGS (INSTL) (8") LF 3.300 930.000 0.000 500.00 1,650.00
0755 05086001 000 CONSTRUCTING DETOURS SY 33.990 2,244.000 0.000 1,802.10 61,253.38
0760 05126001 000 PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) LF 11.000 15,000.000 0.000 13,140.00 144,540.00
0765 05126009 000 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 13.000 7,440.000 0.000 9,420.00 122,460.00
0770 05126010 000 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 26.000 140.000 0.000 260.00 6,760.00
0775 05126025 000 PORT CTB (MOVE)(SGL SLP)(TY 1) LF 8.000 18,150.000 0.000 26,460.00 211,680.00
0780 05126033 000 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 12.000 11,280.000 0.000 19,840.00 238,080.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 26ESTIMATE 0040
001 ROADWAY ITEMS (PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0785 05126034 000 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 24.000 180.000 0.000 460.00 11,040.00
0790 05126049 000 PORT CTB (REMOVE)(SGL SLP)(TY 1) LF 10.000 14,610.000 0.000 14,610.00 146,100.00
0795 05126057 000 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 11.000 9,860.000 0.000 9,980.00 109,780.00
0800 05126058 000 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 22.000 240.000 0.000 820.00 18,040.00
0805 05296001 000 CONC CURB (TY I) LF 9.190 12,622.000 0.000 13,022.00 119,672.18
0810 05296016 000 CONC CURB (TY F1) LF 89.250 84.000 0.000 85.00 7,586.25
0815 05296017 000 CONC CURB (TY F2) LF 99.750 95.000 0.000 90.00 8,977.50
0820 05296018 000 CONC CURB (TY F3) LF 115.500 425.000 0.000 425.00 49,087.50
0825 05306004 000 DRIVEWAYS (CONC) SY 58.800 68.000 0.000 138.46 8,141.45
0835 05316001 000 CONC SIDEWALKS (4") SY 38.850 7,264.000 0.000 7,414.32 288,046.34
0840 05316008 000 CURB RAMPS (TY 5) EA 1,386.000 11.000 0.000 11.00 15,246.00
0845 05406001 000 MTL W-BEAM GD FEN (TIM POST) LF 17.550 7,637.500 0.000 7,348.00 128,957.40
0850 05406006 000 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,325.000 7.000 0.000 8.00 10,600.00
0855 05406016 000 DOWNSTREAM ANCHOR TERMINAL SECTION EA 875.000 27.000 0.000 28.00 24,500.00
0860 05406018 000 MTL BM GD FEN TRANS (NON - SYM) EA 647.000 7.000 0.000 7.00 4,529.00
0865 05426001 000 REMOVE METAL BEAM GUARD FENCE LF 1.500 2,385.000 0.000 3,286.00 4,929.00
0870 05426002 000 REMOVE TERMINAL ANCHOR SECTION EA 125.000 10.000 0.000 13.00 1,625.00
0875 05436019 001 CABLE BARRIER TERMINAL SECTION (TL-3) EA 2,500.000 2.000 0.000 2.00 5,000.00
0880 05436021 001 REMOVE CABLE BARRIER LF 3.000 640.000 0.000 640.00 1,920.00
0885 05436022 001 REMOVE CABLE BARRIER TERMINAL SECTION EA 650.000 2.000 0.000 2.00 1,300.00
0890 05446001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,161.000 28.000 0.000 27.00 58,347.00
0895 05446003 000 GUARDRAIL END TREATMENT (REMOVE) EA 225.000 8.000 0.000 10.00 2,250.00
0900 05456001 000 CRASH CUSH ATTEN (INSTL) EA 9,200.000 6.000 0.000 5.00 46,000.00
0905 05456003 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,750.000 5.000 0.000 6.00 10,500.00
0910 05456005 000 CRASH CUSH ATTEN (REMOVE) EA 500.000 5.000 0.000 8.00 4,000.00
0915 06106009 000 REMOVE RD IL ASM (TRANS-BASE) EA 210.000 4.000 0.000 6.00 1,260.00
0916 06106214 IN RD IL (TY SA) 40T-8 (250W EQ) LED EA 2,782.500 0.000 9.000 9.00 25,042.50
CO # 5 - Illumination Adjustments
0917 06106262 IN RD IL (TY SP) 48S-8 (400W EQ) LED EA 4,620.000 0.000 2.000 2.00 9,240.00
Medio Creek ML Bridges - Squash Poles
0930 06106287 000 IN RD IL (TY SA) 50T-8-8 (400W EQ) LED EA 3,700.000 51.000 0.000 51.00 188,700.00
0935 06186023 000 CONDT (PVC) (SCH 40) (2") LF 6.750 14,559.000 525.000 15,432.00 104,166.00
0940 06186025 000 CONDT (PVC) (SCH 40) (2") (CONC ENCSE) LF 11.000 26,670.000 -750.000 30,020.00 330,220.00
0945 06186046 000 CONDT (PVC) (SCH 80) (2") LF 8.750 3,310.000 -710.000 3,571.00 31,246.25
0950 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 49.000 765.000 0.000 847.00 41,503.00
0955 06186053 000 CONDT (PVC) (SCH 80) (3") LF 25.000 156.000 0.000 150.00 3,750.00
0960 06186054 000 CONDT (PVC) (SCH 80) (3") (BORE) LF 45.000 225.000 0.000 185.00 8,325.00
0965 06186070 000 CONDT (RM) (2") LF 26.000 185.000 -30.000 736.00 19,136.00
0970 06186071 000 CONDT (RM) (2") (BORE) LF 39.000 3,845.000 755.000 4,570.00 178,230.00
0975 06206007 000 ELEC CONDR (NO.8) BARE LF 1.000 12,678.000 525.000 13,808.00 13,808.00
0980 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.000 25,356.000 1,050.000 27,616.00 27,616.00
0985 06206009 000 ELEC CONDR (NO.6) BARE LF 1.200 3,921.000 0.000 5,006.00 6,007.20
0990 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.200 8,707.000 940.000 12,771.00 15,325.20
0995 06206012 000 ELEC CONDR (NO.4) INSULATED LF 1.650 4,515.000 -2,185.000 2,240.00 3,696.00
1005 06216005 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.800 1,260.000 0.000 1,846.00 3,322.80
1010 06246002 000 GROUND BOX TY A (122311)W/APRON EA 700.000 36.000 -6.000 33.00 23,100.00
1015 06246010 000 GROUND BOX TY D (162922)W/APRON EA 860.000 11.000 -2.000 8.00 6,880.00
1020 06286002 000 REMOVE ELECTRICAL SERVICES EA 170.000 1.000 0.000 1.00 170.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 26ESTIMATE 0040
001 ROADWAY ITEMS (PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1025 06286035 000 ELC SRV TY A 240/480 060(NS)AL(E)TP(O) EA 3,800.000 4.000 0.000 4.00 15,200.00
1030 06286133 000 ELC SRV TY D 120/240 060(NS)GS(N)TP(O) EA 2,300.000 4.000 -1.000 3.00 6,900.00
1035 06286167 000 ELC SRV TY D 120/240 070(NS)AL(E)TP(O) EA 3,200.000 2.000 0.000 2.00 6,400.00
1040 06366002 000 ALUMINUM SIGNS (TY G) SF 25.000 194.750 0.000 194.75 4,868.75
1045 06366003 000 ALUMINUM SIGNS (TY O) SF 20.000 1,455.250 0.000 1,455.25 29,105.00
1050 06446027 000 IN SM RD SN SUP&AM TYS80(1)SA(P) EA 426.000 4.000 0.000 4.00 1,704.00
1055 06446030 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 528.250 58.000 1.000 58.00 30,638.50
1060 06446033 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 541.650 1.000 0.000 1.00 541.65
1065 06446050 000 IN SM RD SN SUP&AM TYS80(2)SA(P) EA 1,227.200 1.000 0.000 1.00 1,227.20
1070 06446051 000 IN SM RD SN SUP&AM TYS80(2)SA(P-EXAL) EA 1,014.650 2.000 0.000 2.00 2,029.30
1075 06446064 000 IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 1,800.000 1.000 0.000 1.00 1,800.00
1080 06446070 000 RELOCATE SM RD SN SUP&AM TY S80 EA 315.000 3.000 0.000 3.00 945.00
1085 06446076 000 REMOVE SM RD SN SUP&AM EA 85.000 72.000 0.000 89.00 7,565.00
1090 06476001 000 INSTALL LRSS (STRUCT STEEL) LB 3.200 978.000 0.000 978.00 3,129.60
1095 06476003 000 REMOVE LRSA EA 440.000 11.000 0.000 8.00 3,520.00
1100 06506028 000 INS OH SN SUP(30 FT BAL TEE) EA 26,000.000 2.000 0.000 2.00 52,000.00
1105 06506041 000 INS OH SN SUP(35 FT CANT)(SPAN ONLY) EA 16,300.000 3.000 0.000 3.00 48,900.00
1110 06506101 000 INS OH SN SUP(90 FT BRDG)(SPAN ONLY) EA 28,300.000 1.000 0.000 1.00 28,300.00
1115 06506106 000 INS OH SN SUP(95 FT BRDG)(SPAN ONLY) EA 29,200.000 4.000 0.000 4.00 116,800.00
1120 06506204 000 REMOVE OVERHD SIGN SUP EA 3,000.000 1.000 1.000 2.00 6,000.00
1125 06586014 000 INSTL DEL ASSM (D-SW)SZ (BRF)CTB (BI) EA 8.000 12.000 0.000 12.00 96.00
1130 06586027 000 INSTL DEL ASSM (D-SY)SZ (BRF)CTB (BI) EA 8.000 12.000 0.000 12.00 96.00
1135 06586047 000 INSTL OM ASSM (OM-2Y)(WC)GND EA 36.000 3.000 0.000 3.00 108.00
1140 60016001 000 PORTABLE CHANGEABLE MESSAGE SIGN DAY 162.100 100.000 0.000 531.00 86,075.10
1150 60716001 000 FIB OPT CBL (SM) 6 STRAND LF 14.000 1,860.000 4,410.000 6,833.00 95,662.00
1155 60256001 000 RADAR PRESENCE DETECTOR EA 6,700.000 6.000 0.000 6.00 40,200.00
1160 60256002 000 RADAR PRESENCE DETECTOR COMM CABLE LF 3.250 1,105.000 0.000 1,054.00 3,425.50
1165 60276003 000 CONDUIT (PREPARE) LF 1.150 45.000 0.000 45.00 51.75
1170 60286001 000 INSTALL DMS (POLE MTD CABINET) EA 13,200.000 2.000 0.000 2.00 26,400.00
1175 60296001 001 RADAR VEHICLE SENSING DEVICE EA 11,700.000 3.000 0.000 3.00 35,100.00
1180 60576001 000 RADAR ADVANCED DETECTION DEVICE EA 7,700.000 6.000 0.000 6.00 46,200.00
1190 60106001 000 CCTV FIELD EQUIPMENT (ANALOG) EA 11,500.000 2.000 -2.000 1.00 11,500.00
1215 60936005 000 REMOVE EXISTING CCTV FIELD EQUIPMENT EA 2,600.000 2.000 -1.000 1.00 2,600.00
1220 60936009 000 REMOVE EXIST FIBER HUB EA 3,700.000 1.000 0.000 1.00 3,700.00
1225 60936010 000 REMOVE EXIST FIB OPT DMS SYS(TY-2) EA 4,700.000 1.000 0.000 1.00 4,700.00
1230 60936015 000 RELOCATE EXIST CCTV FIELD EQUIPMENT EA 5,900.000 1.000 0.000 1.00 5,900.00
1235 60936003 000 REMOVE EXISTING LANE CONTROL SYSTEM EA 2,100.000 1.000 0.000 1.00 2,100.00
1240 60936017 000 RELOCATE EXIST. LANE CONTROL SYS. EA 1,000.000 1.000 0.000 1.00 1,000.00
1255 60716023 000 REMOVE FIB OPT CBL 6 STRAND(SM) LF 7.250 2,065.000 0.000 2,065.00 14,971.25
1260 60716016 000 REM FIB OPT CBL 144 STRAND LF 7.250 1,585.000 0.000 1,585.00 11,491.25
1265 60966002 000 INS LED WW SGN W/BASIC SOL PWR KIT EA 1,400.000 5.000 1.000 6.00 8,400.00
1295 60626026 000 ITS RADIO (DUAL)(2.4 GHZ/5 GHZ)-I-U EA 9,300.000 1.000 0.000 1.00 9,300.00
3190 96086006 UNIQUE CHANGE ORDER ITEM 6 DOL 2,975.760 0.000 1.000 1.00 2,975.76
CO#003 - Additional Traffic Signal Work
3270 04646010 RC PIPE (CL III)(48 IN) LF 180.310 0.000 16.000 16.00 2,884.96
CO #9 - 48" RCP
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 26ESTIMATE 0040
001 ROADWAY ITEMS (PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
3271 20016002 INSTL TIED CONCRETE EROSN CONTROL MATS SF 4.500 0.000 15,800.000 35,880.00 161,460.00
CO #9 - Tied Concrete Erosion Control Mat
3272 03166224 AGGR(TY-PB GR-4 SAC-B) CY 59.110 0.000 973.000 848.00 50,125.28
CO #9 - Precoated Aggregate for Seal Coat
3273 96086016 UNIQUE CHANGE ORDER ITEM 16 DOL 4,617.020 0.000 1.000 0.77 3,555.11
CO #10 - TMS Modifications
3274 96086017 UNIQUE CHANGE ORDER ITEM 17 DOL 1,242.510 0.000 1.000 1.00 1,242.51
CO #10 - OSB Templates
Category Subtotal $17,300,433.11
002 ROADWAY ITEMS (NON-PART)CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1355 07346002 000 LITTER REMOVAL CYC 500.000 24.000 0.000 5.00 2,500.00
1365 07386003 000 CLEANING / SWEEPING (OUTSIDE MAIN LANE) CYC 500.000 24.000 0.000 1.00 500.00
1370 07386005 000 CLEANING / SWEEPING (FRONTAGE ROAD) CYC 500.000 24.000 0.000 2.00 1,000.00
Category Subtotal $4,000.00
003 US90 WBFR @ Medio Creek PS 400CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1450 04166004 000 DRILL SHAFT (36 IN) LF 101.480 726.000 0.000 766.99 77,834.15
1455 04206013 000 CL C CONC (ABUT) CY 900.000 53.000 0.000 53.00 47,700.00
1460 04206025 000 CL C CONC (BENT) CY 800.000 53.400 0.000 53.30 42,640.00
1465 04226001 000 REINF CONC SLAB SF 18.000 12,009.280 0.000 12,009.28 216,167.04
1470 04226015 000 APPROACH SLAB CY 400.000 74.200 0.000 74.20 29,680.00
1475 04256037 000 PRESTR CONC GIRDER (TX40) LF 100.000 2,089.500 0.000 2,089.50 208,950.00
1480 04426007 000 STR STEEL (MISC NON - BRIDGE) LB 15.000 294.000 0.000 294.00 4,410.00
1485 04506003 000 RAIL (TY T1W) LF 140.000 324.000 0.000 324.00 45,360.00
1490 04506029 000 RAIL (TY C1W) LF 180.000 324.000 0.000 324.00 58,320.00
1495 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 85.000 88.000 0.000 88.00 7,480.00
3269 04226013 BRIDGE SIDEWALK SF 9.430 0.000 2,400.000 2,400.00 22,632.00
CO #9 - WBFR Bridge Sidewalk
Category Subtotal $761,173.19
004 US90 WBML @ Medio Creek PS 406CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1570 04166004 000 DRILL SHAFT (36 IN) LF 101.480 1,150.000 0.000 1,163.09 118,030.37
1575 04206013 000 CL C CONC (ABUT) CY 900.000 74.800 0.000 74.99 67,491.00
1580 04206025 000 CL C CONC (BENT) CY 800.000 101.800 0.000 100.77 80,616.00
1585 04226001 000 REINF CONC SLAB SF 18.000 17,100.000 0.000 17,100.00 307,800.00
1590 04226015 000 APPROACH SLAB CY 400.000 158.400 0.000 158.40 63,360.00
1595 04256037 000 PRESTR CONC GIRDER (TX40) LF 100.000 2,685.780 0.000 2,685.78 268,578.00
1600 04506062 000 RAIL (TY SSTR)(MOD) LF 80.000 638.000 0.000 638.00 51,040.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 26ESTIMATE 0040
004 US90 WBML @ Medio Creek PS 406CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1605 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 85.000 128.070 0.000 128.06 10,885.10
1610 04506063 000 RAIL (TY SSTR)(MOD)(ILLUM) LF 200.000 10.000 0.000 10.00 2,000.00
Category Subtotal $969,800.47
005 US90 EBML @ Medio Creek PS 415CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1685 04166004 000 DRILL SHAFT (36 IN) LF 101.480 1,492.000 0.000 1,490.61 151,267.10
1690 04206013 000 CL C CONC (ABUT) CY 900.000 69.400 0.000 70.88 63,792.00
1695 04226015 000 APPROACH SLAB CY 400.000 142.700 0.000 142.70 57,080.00
1700 04206025 000 CL C CONC (BENT) CY 800.000 99.400 0.000 96.07 76,856.00
1705 04226001 000 REINF CONC SLAB SF 18.000 17,100.000 0.000 17,100.00 307,800.00
1710 04256037 000 PRESTR CONC GIRDER (TX40) LF 100.000 2,686.140 0.000 2,686.14 268,614.00
1715 04506062 000 RAIL (TY SSTR)(MOD) LF 80.000 638.000 0.000 634.00 50,720.00
1720 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 85.000 114.400 0.000 114.40 9,724.00
1725 04506063 000 RAIL (TY SSTR)(MOD)(ILLUM) LF 200.000 10.000 0.000 10.00 2,000.00
Category Subtotal $987,853.10
006 LP 1604 Turnaround PS 426CATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1800 04166001 000 DRILL SHAFT (18 IN) LF 73.890 206.000 0.000 206.08 15,227.25
1805 04166004 000 DRILL SHAFT (36 IN) LF 101.480 309.000 0.000 308.56 31,312.67
1810 04166006 000 DRILL SHAFT (48 IN) LF 173.240 345.000 0.000 345.69 59,887.34
1815 04206013 000 CL C CONC (ABUT) CY 900.000 56.600 0.000 56.60 50,940.00
1820 04206025 000 CL C CONC (BENT) CY 800.000 160.100 0.000 164.80 131,840.00
1825 04226001 000 REINF CONC SLAB SF 18.000 12,880.000 0.000 12,880.00 231,840.00
1830 04226015 000 APPROACH SLAB CY 400.000 49.800 0.000 49.80 19,920.00
1835 04256039 000 PRESTR CONC GIRDER (TX54) LF 120.000 1,831.920 0.000 1,831.92 219,830.40
1840 04506061 000 RAIL (TY T411)(MOD) LF 150.000 996.000 0.000 995.00 149,250.00
1845 04546001 000 SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF 85.000 81.450 0.000 81.45 6,923.26
Category Subtotal $916,970.92
007 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
3080 96066052 FORCE ACCOUNT DOL 1.000 1,000.000 0.000 80,340.18 80,340.18
Per item 7.17.1 - Reimbursable Repairs
3085 96066053 LAW ENFORCEMENT PERSONNEL DOL 1.000 5,000.000 0.000 103,319.24 103,319.24
PER ITEM 9.5 - OFF DUTY POLICE OFFICERS
3090 96066055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 1,000.000 0.000 31,552.15 31,552.15
PER ITEM 506.5 - EROSION CONTROL MAINTENANCE
3095 96066056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 1,000.000 0.000 10,691.67 10,691.67
3125 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 23,791.35 23,791.35
341 PRODUCTION PAYMENT ADJUSTMENT -BONUS
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 26ESTIMATE 0040
007 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
3130 03416059 PRODUCTION PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 267.13 -267.13
341 PRODUCTION PAYMENT ADJUSTMENT - PENALTY
3135 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 19,483.09 19,483.09
341 PLACEMENT PAYMENT ADJUSTMENT - BONUS
3140 03416060 PLACEMENT PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 8,769.77 -8,769.77
341 PLACEMENT PAYMENT ADJUSTMENT - PENALTY
3145 03446159 PRODUCTION PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 32,938.68 32,938.68
344 PRODUCTION PAYMENT ADJUSTMENT- BONUS
3150 03446159 PRODUCTION PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 3,265.43 -3,265.43
344 PRODUCTION PAYMENT ADJUSTMENT - PENALTY
3155 03446160 PLACEMENT PAYMENT ADJUSTMENT DOL 1.000 1,000.000 0.000 4,506.14 4,506.14
344 PLACEMENT PAYMENT ADJUSTMENT - BONUS
3160 03446160 PLACEMENT PAYMENT ADJUSTMENT DOL -1.000 1,000.000 0.000 66,970.77 -66,970.77
344 PLACEMENT PAYMENT ADJUSTMENT - PENALTY
Category Subtotal $227,349.40
008 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
3165 96086001 UNIQUE CHANGE ORDER ITEM 1 DOL 22,454.480 0.000 1.000 1.00 22,454.48
CO #001 - Field Office Equipment
3168 96086002 UNIQUE CHANGE ORDER ITEM 2 DOL 381.365 0.000 90.000 88.50 33,750.80
CO # 001 - Concrete Pavement Widening
3170 96086003 UNIQUE CHANGE ORDER ITEM 3 DOL 4,075.370 0.000 1.000 1.00 4,075.37
CO # 001 - Concrete Pavement Widening Lane Closures
3175 96086004 UNIQUE CHANGE ORDER ITEM 4 DOL 1,022.220 0.000 40.000 59.00 60,310.98
CO #001 - Crash Cushion Element Repair
3180 96086005 UNIQUE CHANGE ORDER ITEM 5 DOL 1,130.780 0.000 18.000 4.00 4,523.12
CO #001 - Crash Cushion Element Repair Lane Closure
3200 96086007 UNIQUE CHANGE ORDER ITEM 7 DOL 10,298.120 0.000 1.000 1.00 10,298.12
For delivery of LCS to Transguide
3205 96086008 UNIQUE CHANGE ORDER ITEM 8 DOL 1,711.080 0.000 1.000 1.00 1,711.08
Restocking fee for 16 luminaires.
3210 96086009 UNIQUE CHANGE ORDER ITEM 9 DOL 6,238.370 0.000 1.000 2.00 12,476.74
Temporary large sign - install and remove
3215 96086010 UNIQUE CHANGE ORDER ITEM 10 DOL 1,000.000 0.000 1.000 0.19 189.00
CO #5 - Data Overages
3235 96086011 UNIQUE CHANGE ORDER ITEM 11 DOL 2,165.360 0.000 1.000 5.54 11,998.26
CO #5 - US 90 EBFR rehab lane closure
3240 96086012 UNIQUE CHANGE ORDER ITEM 12 DOL 3,463.950 0.000 1.000 1.00 3,463.95
Force Account for repair of structure BC-2 headwall
3251 96086015 UNIQUE CHANGE ORDER ITEM 15 DOL 5,240.840 0.000 1.000 1.00 5,240.84
CO #8 - TY 2 DMS 54" Drill Shaft Casing
Category Subtotal $170,492.74
002407061PROJECT CONTROLROW 24-7-61
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 26ESTIMATE 0040
001 SAWSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
3195 70396001 ADJUST EXISTING VALVE BOX EA 1,255.680 0.000 7.000 13.00 16,323.84
CO#004 - SAWS Water Valve Adjustments
Category Subtotal $16,323.84
002408130PROJECT CONTROLNH 1502(164)
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2170 01046009 000 REMOVING CONC (RIPRAP) SY 14.000 2,012.000 0.000 1,491.00 20,874.00
2175 01046011 000 REMOVING CONC (MEDIANS) SY 18.000 176.000 0.000 270.22 4,863.96
2180 01046015 000 REMOVING CONC (SIDEWALKS) SY 15.000 75.000 0.000 75.00 1,125.00
2185 01046021 000 REMOVING CONC (CURB) LF 2.000 3,813.000 0.000 3,047.00 6,094.00
2190 01056020 000 REMOVING STAB BASE & ASPH PAV (12") SY 4.680 23,259.000 0.000 8,268.37 38,695.98
2195 01106001 000 EXCAVATION (ROADWAY) CY 11.040 6,339.000 -321.000 3,594.43 39,682.51
2200 01326001 000 EMBANKMENT (FINAL)(ORD COMP)(TY A) CY 16.290 7,714.000 -950.000 4,950.33 80,640.87
2210 01616017 000 COMPOST MANUF TOPSOIL (4") SY 0.750 25,734.000 0.000 8,422.65 6,316.99
2215 01646039 000 DRILL SEEDING (PERM) (URBAN) (CLAY) SY 0.150 25,734.000 0.000 9,082.21 1,362.34
2225 01646051 000 DRILL SEED (TEMP)(WARM OR COOL) SY 0.080 51,468.000 0.000 10,817.10 865.38
2235 01696001 000 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 0.750 8,415.000 0.000 9,082.21 6,811.66
2240 02476073 000 FL BS (CMP IN PLC)(TY D GR 1-2) (6") SY 6.530 29,344.000 -7,278.000 3,566.67 23,290.37
2255 02756001 000 CEMENT TON 154.350 174.000 0.000 47.69 7,360.95
2260 02756003 000 CEMENT TREAT (NEW BASE) (6") SY 1.600 18,186.000 -701.000 7,091.59 11,346.54
2265 03106009 000 PRIME COAT (MC-30) GAL 4.570 6,210.000 -350.100 1,267.30 5,791.56
2270 03166015 000 ASPH (AC-15P) GAL 3.990 8,880.000 -3,475.800 5,196.00 20,732.04
2275 03166175 000 AGGR(TY-B GR-4 SAC-B) CY 45.110 258.000 -100.750 136.00 6,134.96
2280 03416008 000 D-GR HMA TY-B PG64-22 TON 62.070 653.000 0.000 10,122.07 628,276.88
2285 03416040 000 D-GR HMA TY-D PG64-22 TON 67.320 4,631.000 -454.510 5,433.52 365,784.56
2305 04016001 000 FLOWABLE BACKFILL CY 150.000 181.000 264.000 373.97 56,095.50
2310 04026001 000 TRENCH EXCAVATION PROTECTION LF 15.000 428.000 913.000 1,124.00 16,860.00
2320 04166019 000 DRILL SHAFT (SIGN MTS) (30 IN) LF 100.580 120.000 0.000 123.62 12,433.70
2325 04166029 000 DRILL SHAFT (RDWY ILL POLE) (30 IN) LF 180.000 90.000 -36.000 48.00 8,640.00
2335 04206068 000 CL C CONC (SIGN COLUMN) CY 800.000 33.000 -1.700 32.33 25,864.00
2340 04326001 000 RIPRAP (CONC)(4 IN) CY 400.000 9.000 0.000 4.54 1,816.00
2345 04326045 000 RIPRAP (MOW STRIP)(4 IN) CY 435.750 8.000 8.000 36.22 15,782.86
2350 04646003 000 RC PIPE (CL III)(18 IN) LF 40.000 69.000 0.000 69.00 2,760.00
2365 04646008 000 RC PIPE (CL III)(36 IN) LF 120.000 106.000 0.000 106.00 12,720.00
2375 04656006 000 JCTBOX(COMPL)(PJB)(4FTX4FT) EA 4,830.000 2.000 0.000 1.00 4,830.00
2390 04656135 000 INLET (COMPL)(PSL)(FG)(5FTX5FT-4FTX4FT) EA 7,200.000 8.000 -3.000 2.00 14,400.00
2395 04656162 000 INLET(COMPL)(PAZD)(FG)(5FTX5FT-4FTX4FT) EA 8,200.000 2.000 0.000 1.00 8,200.00
2410 04676453 000 SET (TY II) (36 IN) (RCP) (6: 1) (C) EA 4,000.000 1.000 0.000 1.00 4,000.00
2420 04966002 000 REMOV STR (INLET) EA 1,000.000 5.000 0.000 1.00 1,000.00
2425 04966006 000 REMOV STR (HEADWALL) EA 1,200.000 4.000 0.000 1.00 1,200.00
2430 04966016 000 REMOV STR (PIPE) EA 600.000 3.000 0.000 1.00 600.00
2435 06626001 000 WK ZN PAV MRK NON-REMOV (W)4"(BRK) LF 0.280 1,608.000 0.000 870.00 243.60
2440 06626004 000 WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF 0.280 4,452.000 0.000 7,264.00 2,033.92
2455 06626012 000 WK ZN PAV MRK NON-REMOV (W)8"(SLD) LF 0.500 2,440.000 0.000 2,128.00 1,064.00
2470 06626034 000 WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF 0.280 5,855.000 0.000 6,659.00 1,864.52
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 26ESTIMATE 0040
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2480 06626060 000 WK ZN PAV MRK REMOV (W)4"(BRK) LF 0.600 3,530.000 0.000 140.00 84.00
2490 06626063 000 WK ZN PAV MRK REMOV (W)4"(SLD) LF 0.520 14,487.000 0.000 4,811.00 2,501.72
2500 06626071 000 WK ZN PAV MRK REMOV (W)8"(SLD) LF 1.250 3,725.000 0.000 51.00 63.75
2505 06626092 000 WK ZN PAV MRK REMOV (W)36"(YLD TRI) EA 35.000 3.000 0.000 9.00 315.00
2510 06626095 000 WK ZN PAV MRK REMOV (Y)4"(SLD) LF 0.520 24,274.000 0.000 965.00 501.80
2515 05006001 000 MOBILIZATION LS 1,851,791.970 0.100 0.000 0.10 179,623.82
2520 05066004 001 ROCK FILTER DAMS (INSTALL) (TY 4) LF 22.000 124.000 0.000 20.00 440.00
2530 05066038 001 TEMP SEDMT CONT FENCE (INSTALL) LF 1.700 3,482.000 0.000 2,400.00 4,080.00
2555 05126009 000 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 13.000 4,160.000 0.000 600.00 7,800.00
2560 05126010 000 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 26.000 140.000 0.000 20.00 520.00
2565 05126025 000 PORT CTB (MOVE)(SGL SLP)(TY 1) LF 8.000 120.000 0.000 2,940.00 23,520.00
2570 05126033 000 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 12.000 3,100.000 0.000 2,280.00 27,360.00
2575 05126034 000 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 24.000 60.000 0.000 420.00 10,080.00
2580 05126049 000 PORT CTB (REMOVE)(SGL SLP)(TY 1) LF 10.000 1,320.000 0.000 4,080.00 40,800.00
2585 05126057 000 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 11.000 1,740.000 0.000 2,280.00 25,080.00
2590 05126058 000 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 22.000 40.000 0.000 80.00 1,760.00
2595 05296001 000 CONC CURB (TY I) LF 9.190 4,976.000 -439.000 4,502.00 41,373.38
2600 05306004 000 DRIVEWAYS (CONC) SY 58.800 537.000 0.000 234.17 13,769.20
2610 05316001 000 CONC SIDEWALKS (4") SY 38.850 2,071.000 -98.000 1,181.39 45,897.01
2615 05316005 000 CURB RAMPS (TY 2) EA 1,302.000 1.000 2.000 3.00 3,906.00
2620 05316008 000 CURB RAMPS (TY 5) EA 1,386.000 5.000 -2.000 3.00 4,158.00
2630 05406001 000 MTL W-BEAM GD FEN (TIM POST) LF 17.550 650.000 0.000 735.00 12,899.25
2635 05406016 000 DOWNSTREAM ANCHOR TERMINAL SECTION EA 875.000 5.000 0.000 5.00 4,375.00
2640 05426001 000 REMOVE METAL BEAM GUARD FENCE LF 1.500 1,470.000 0.000 1,507.50 2,261.25
2645 05426002 000 REMOVE TERMINAL ANCHOR SECTION EA 125.000 6.000 0.000 5.00 625.00
2650 05446001 000 GUARDRAIL END TREATMENT (INSTALL) EA 2,161.000 4.000 0.000 3.00 6,483.00
2655 05446003 000 GUARDRAIL END TREATMENT (REMOVE) EA 225.000 4.000 0.000 3.00 675.00
2660 05456003 000 CRASH CUSH ATTEN (MOVE & RESET) EA 1,750.000 1.000 0.000 1.00 1,750.00
2665 05456005 000 CRASH CUSH ATTEN (REMOVE) EA 500.000 1.000 0.000 1.00 500.00
2666 06106214 IN RD IL (TY SA) 40T-8 (250W EQ) LED EA 2,782.500 0.000 2.000 2.00 5,565.00
CO # 5 - Illumination Adjustments
2675 06106287 000 IN RD IL (TY SA) 50T-8-8 (400W EQ) LED EA 3,700.000 15.000 -8.000 7.00 25,900.00
2680 06106009 000 REMOVE RD IL ASM (TRANS-BASE) EA 210.000 5.000 0.000 5.00 1,050.00
2685 06186023 000 CONDT (PVC) (SCH 40) (2") LF 6.750 3,911.000 -2,140.000 1,732.00 11,691.00
2695 06186046 000 CONDT (PVC) (SCH 80) (2") LF 8.750 1,000.000 -295.000 1,045.00 9,143.75
2705 06186070 000 CONDT (RM) (2") LF 26.000 40.000 0.000 39.00 1,014.00
2715 06206007 000 ELEC CONDR (NO.8) BARE LF 1.000 3,615.000 -2,240.000 770.00 770.00
2720 06206008 000 ELEC CONDR (NO.8) INSULATED LF 1.000 7,230.000 -4,480.000 1,540.00 1,540.00
2735 06206012 000 ELEC CONDR (NO.4) INSULATED LF 1.650 1,945.000 -465.000 1,440.00 2,376.00
2740 06246002 000 GROUND BOX TY A (122311)W/APRON EA 700.000 10.000 -2.000 7.00 4,900.00
2745 06286002 000 REMOVE ELECTRICAL SERVICES EA 170.000 2.000 0.000 2.00 340.00
2760 06366003 000 ALUMINUM SIGNS (TY O) SF 20.000 306.000 0.000 306.00 6,120.00
2765 06366007 000 REPLACE EXISTING ALUMINUM SIGNS(TY A) SF 30.000 26.000 0.000 30.00 900.00
2770 06446027 000 IN SM RD SN SUP&AM TYS80(1)SA(P) EA 426.000 1.000 1.000 1.00 426.00
2775 06446030 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 528.250 17.000 16.000 14.00 7,395.50
2780 06446037 000 IN SM RD SN SUP&AM TYS80(1)SA(U-WC) EA 837.300 1.000 0.000 1.00 837.30
2785 06446076 000 REMOVE SM RD SN SUP&AM EA 85.000 47.000 10.000 38.00 3,230.00
2795 06476003 000 REMOVE LRSA EA 440.000 1.000 0.000 1.00 440.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 26ESTIMATE 0040
001 ROADWAY ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2800 06506027 000 INS OH SN SUP(25 FT CANT)(SPAN ONLY) EA 14,600.000 1.000 0.000 1.00 14,600.00
2805 06586047 000 INSTL OM ASSM (OM-2Y)(WC)GND EA 36.000 2.000 0.000 1.00 36.00
2815 06666036 000 REFL PAV MRK TY I (W)8"(SLD)(100MIL) LF 0.580 3,835.000 0.000 1,939.00 1,124.62
2825 06666048 000 REFL PAV MRK TY I (W)24"(SLD)(100MIL) LF 5.000 330.000 0.000 386.00 1,930.00
2830 06666054 000 REFL PAV MRK TY I (W)(ARROW)(100MIL) EA 125.000 5.000 0.000 13.00 1,625.00
2835 06666078 000 REFL PAV MRK TY I (W)(WORD)(100MIL) EA 125.000 5.000 0.000 4.00 500.00
2850 06666300 000 RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) LF 0.400 1,140.000 0.000 790.00 316.00
2855 06666303 000 RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF 0.380 3,615.000 0.000 539.00 204.82
2865 06666315 000 RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF 0.380 5,955.000 0.000 3,430.00 1,303.40
2885 06726010 000 REFL PAV MRKR TY II-C-R EA 2.990 578.000 0.000 228.00 681.72
2890 06776001 000 ELIM EXT PAV MRK & MRKS (4") LF 0.300 11,621.000 0.000 1,290.00 387.00
2895 06776003 000 ELIM EXT PAV MRK & MRKS (8") LF 0.500 700.000 0.000 855.00 427.50
2905 60276003 000 CONDUIT (PREPARE) LF 1.150 2,685.000 -180.000 2,505.00 2,880.75
2910 60296001 001 RADAR VEHICLE SENSING DEVICE EA 11,700.000 2.000 0.000 2.00 23,400.00
2920 60936011 000 REMOVE EXIST FIB OPT DMS SYS(TY-3) EA 4,800.000 2.000 0.000 2.00 9,600.00
2925 60936003 000 REMOVE EXISTING LANE CONTROL SYSTEM EA 2,100.000 2.000 0.000 2.00 4,200.00
2930 60936004 000 REMOVE EXISTING COMMUNICATION CABINET EA 1,500.000 1.000 0.000 1.00 1,500.00
2935 60716016 000 REM FIB OPT CBL 144 STRAND LF 7.250 4,040.000 0.000 4,040.00 29,290.00
3245 96086013 UNIQUE CHANGE ORDER ITEM 13 DOL 1,522.500 0.000 10.000 3.00 4,567.50
CO #7 - Interchange Project Modifications
3250 96086014 UNIQUE CHANGE ORDER ITEM 14 DOL 28,565.670 0.000 1.000 1.00 28,565.67
CO #7 - Interchange Project Modifications
3255 04646005 RC PIPE (CL III)(24 IN) LF 73.980 0.000 936.000 1,492.38 110,406.27
CO #7 - Interchange Project Modifications
3256 04646007 RC PIPE (CL III)(30 IN) LF 87.520 0.000 209.000 563.25 49,295.64
CO #7 - Interchange Project Modifications
3257 04656006 JCTBOX(COMPL)(PJB)(4FTX4FT) EA 7,875.000 0.000 1.000 1.00 7,875.00
CO #7 - Interchange Project Modifications
3258 04656008 JCTBOX(COMPL)(PJB)(4FTX5FT) EA 7,875.000 0.000 1.000 1.00 7,875.00
CO #7 - Interchange Project Modifications
3260 04656012 JCTBOX(COMPL)(PJB)(8FTX8FT) EA 7,875.000 0.000 1.000 1.00 7,875.00
CO #7 - Interchange Project Modifications
3261 04656018 INLET (COMPL)(PCO)(4FT)(LEFT) EA 8,190.000 0.000 1.000 1.00 8,190.00
CO #7 - Interchange Project Modifications
3262 04656022 INLET (COMPL)(PCO)(5FT)(LEFT) EA 8,190.000 0.000 1.000 1.00 8,190.00
CO #7 - Interchange Project Modifications
3263 04656024 INLET (COMPL)(PCO)(5FT)(BOTH) EA 8,190.000 0.000 2.000 2.00 16,380.00
CO #7 - Interchange Project Modifications
3264 04656128 INLET (COMPL)(PSL)(FG)(4FTX4FT-4FTX4FT) EA 6,483.750 0.000 5.000 5.00 32,418.75
CO #7 - Interchange Project Modifications
3265 04656135 INLET (COMPL)(PSL)(FG)(5FTX5FT-4FTX4FT) EA 7,200.000 0.000 2.000 1.00 7,200.00
CO #7 - Interchange Project Modifications
3266 04656144 INLET (COMPL)(PSL)(FG)(8FTX8FT-4FTX4FT) EA 9,975.000 0.000 1.000 2.00 19,950.00
CO #7 - Interchange Project Modifications
3268 04656162 INLET(COMPL)(PAZD)(FG)(5FTX5FT-4FTX4FT) EA 9,975.000 0.000 1.000 1.00 9,975.00
CO #7 - Interchange Project Modifications
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 26ESTIMATE 0040
Category Subtotal $2,428,070.02
002407058NH 1502(164)PROJECT CONTROL
001CATEGORY DESCRIPTION ROADWAY ITEMS (PART)
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0115 01646045 000 STRAW OR HAY MULCHING SY 0.180 116,742.000 0.000 0.000 0.00
0140 02606001 000 LIME (HYDRATED LIME (DRY)) TON 159.600 169.000 0.000 0.000 0.00
0145 02606006 000 LIME TRT (EXST MATL) (6") SY 2.280 11,599.000 0.000 0.000 0.00
0205 04006005 000 CEM STABIL BKFL CY 150.000 1.000 0.000 0.000 0.00
0210 04006006 000 CUT & RESTORING PAV SY 180.000 25.000 0.000 0.000 0.00
0220 04026001 000 TRENCH EXCAVATION PROTECTION LF 15.000 53.000 0.000 0.000 0.00
0280 04326006 000 RIPRAP (CONC)(CL B) CY 425.000 5.000 -1.250 0.000 0.00
0440 06666231 000 PAVEMENT SEALER (ARROW) EA 10.000 9.000 0.000 0.000 0.00
0445 06666232 000 PAVEMENT SEALER (WORD) EA 10.000 12.000 0.000 0.000 0.00
0450 06666234 000 PAVEMENT SEALER (DBL ARROW) EA 25.000 2.000 0.000 0.000 0.00
0455 06666236 000 PAVEMENT SEALER (UTURN ARROW) EA 25.000 2.000 0.000 0.000 0.00
0750 05066043 001 BIODEG EROSN CONT LOGS (REMOVE) LF 1.000 930.000 0.000 0.000 0.00
0830 05306005 000 DRIVEWAYS (ACP) SY 33.990 1,412.000 0.000 0.000 0.00
0920 06106270 000 IN RD IL (TY SA) 50B-8 (400W EQ) LED EA 3,100.000 2.000 -2.000 0.000 0.00
0925 06106286 000 IN RD IL (TY SA) 50T-8 (400W EQ) LED EA 2,900.000 6.000 -6.000 0.000 0.00
1000 06206016 000 ELEC CONDR (NO.2) INSULATED LF 2.350 2,540.000 -2,540.000 0.000 0.00
1145 60046026 000 COMM CABLE (UNDRGRND)(22 AWG)(6 PAIR) LF 10.000 60.000 -60.000 0.000 0.00
1185 60716011 000 FIB OPT CBL (SM) 96 STRAND LF 12.000 15,340.000 -15,340.000 0.000 0.00
1195 60086001 000 EQUIPMENT CABINET (CCTV)(POLE) EA 10,400.000 1.000 -1.000 0.000 0.00
1200 60806001 000 FIBER HUB (IP) EA 31,500.000 2.000 -2.000 0.000 0.00
1205 60806002 000 FIBER HUB FOUNDATION EA 6,000.000 2.000 -2.000 0.000 0.00
1210 60956001 000 CAMERA POLE STRUCTURE-54FT EA 13,700.000 1.000 -1.000 0.000 0.00
1245 60826001 000 LED LANE CONTROL SYSTEM EA 32,100.000 1.000 -1.000 0.000 0.00
1250 60826002 000 LCS CABINET FOUNDATION EA 5,400.000 1.000 -1.000 0.000 0.00
1270 60966003 000 INS LED WW SGN W/RADAR SOL PWR KIT EA 1,400.000 1.000 -1.000 0.000 0.00
1275 60966004 000 INS WRONG WAY RADAR DETECTOR EA 840.000 1.000 -1.000 0.000 0.00
1280 60966005 000 INS WIRELESS MODEM TRANSMITTER KIT EA 850.000 1.000 -1.000 0.000 0.00
1285 60966006 000 INS WIRELESS MODEM RECEIVER KIT EA 1,400.000 1.000 -1.000 0.000 0.00
1290 60936018 000 REMOV EXIST WIRELESS ETHRNET RADIO LNK EA 1,700.000 1.000 -1.000 0.000 0.00
1310 96016001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 0.000 0.00
1315 96026001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00
1320 96026002 PAYMENT ADJUSTMENT-NEG DOL -1.000 21,366.900 0.000 0.000 0.00
0.00Category Subtotal
002CATEGORY DESCRIPTION ROADWAY ITEMS (NON-PART)
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1350 07306107 003 FULL - WIDTH MOWING CYC 2,000.000 8.000 0.000 0.000 0.00
1360 07386001 000 CLEANING / SWEEPING (CENTER MEDIAN) CYC 500.000 24.000 0.000 0.000 0.00
1375 07386007 000 CLEANING / SWEEPING(ENTRANCE/EXIT RAMP) CYC 500.000 24.000 0.000 0.000 0.00
0.00Category Subtotal
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 26ESTIMATE 0040
007CATEGORY DESCRIPTION CONTRACTOR FORCE ACCOUNT WORK
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
3050 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 84.970 10.000 0.000 0.000 0.00
Drill Shaft (18") 115% - over 5-15 ft Over drilled-Pay by ft
3055 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 92.360 10.000 0.000 0.000 0.00
Drill Shaft (18") 125% - Over 15' drilled Pay by the Foot
3060 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 116.700 10.000 0.000 0.000 0.00
Drill Shaft (36") 115% - over 5-15 ft Over drilled-Pay by ft
3065 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 126.850 10.000 0.000 0.000 0.00
Drill Shaft (36") 125% - Over 15' drilled Pay by the Foot
3070 96026601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 199.260 10.000 0.000 0.000 0.00
Drill Shaft (48") 115% - over 5-15 ft Over drilled-Pay by ft
3075 96026602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 216.550 10.000 0.000 0.000 0.00
Drill Shaft (48") 125% - Over 15' drilled Pay by the Foot
3100 96066057 FORCE ACCOUNT-COMMER LAB USE DEDUCTION DOL -1.000 1,000.000 0.000 0.000 0.00
3105 96106001 ON THE JOB TRAINING DOL 1.000 1,000.000 0.000 0.000 0.00
3110 96066052 FORCE ACCOUNT DOL 1.000 1,000.000 0.000 0.000 0.00
PER ITEM 161.5 COMPOST TESTING
3115 96066052 FORCE ACCOUNT DOL 1.000 1,000.000 0.000 0.000 0.00
PER ITEM 628.5.1 ELEC SERVICE UTILITY CONNECTIONS
3120 96062052 FORCE ACCOUNT DOL 1.000 1,000.000 0.000 0.000 0.00
PER ITEM 617.5 - RDWY ILLUM UTILITY CONNECTIONS.
0.00Category Subtotal
002408130NH 1502(164)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
2205 01346001 000 BACKFILL (TY A) STA 333.000 9.000 0.000 0.000 0.00
2220 01646045 000 STRAW OR HAY MULCHING SY 0.180 17,319.000 0.000 0.000 0.00
2230 01686001 000 VEGETATIVE WATERING MG 19.980 401.500 0.000 0.000 0.00
2245 02606001 000 LIME (HYDRATED LIME (DRY)) TON 159.600 77.000 0.000 0.000 0.00
2250 02606006 000 LIME TRT (EXST MATL) (6") SY 2.280 5,205.000 0.000 0.000 0.00
2290 03446048 000 SUPERPAVE MIXTURES SP-C SAC-B PG70-22 TON 75.720 2,455.000 -968.000 0.000 0.00
2295 03546041 000 PLANE ASPH CONC PAV (1.5") SY 1.390 5,381.000 -5,127.000 0.000 0.00
2300 04006006 000 CUT & RESTORING PAV SY 180.000 43.000 0.000 0.000 0.00
2315 04166015 000 DRILL SHAFT (NON - REINFORCED) (12 IN) LF 89.000 7.000 0.000 0.000 0.00
2330 04206002 000 CL A CONC (MISC) CY 230.000 40.000 -2.000 0.000 0.00
2355 04646005 000 RC PIPE (CL III)(24 IN) LF 52.000 807.000 -807.000 0.000 0.00
2360 04646007 000 RC PIPE (CL III)(30 IN) LF 72.000 239.000 -239.000 0.000 0.00
2370 04656002 000 MANH (COMPL)(PRM)(48IN) EA 5,000.000 5.000 -5.000 0.000 0.00
2380 04656023 000 INLET (COMPL)(PCO)(5FT)(RIGHT) EA 7,000.000 1.000 -1.000 0.000 0.00
2385 04656024 000 INLET (COMPL)(PCO)(5FT)(BOTH) EA 8,000.000 2.000 0.000 0.000 0.00
2400 04676358 000 SET (TY II) (18 IN) (RCP) (4: 1) (C) EA 1,000.000 1.000 0.000 0.000 0.00
2405 04676394 000 SET (TY II) (24 IN) (RCP) (6: 1) (C) EA 1,400.000 1.000 -1.000 0.000 0.00
2415 04796006 000 ADJUSTING INLET (CAP) EA 1,500.000 1.000 -1.000 0.000 0.00
2445 06626005 000 WK ZN PAV MRK NON-REMOV (W)6"(BRK) LF 0.350 600.000 0.000 0.000 0.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 26ESTIMATE 0040
2450 06626011 000 WK ZN PAV MRK NON-REMOV (W)8"(LNDP) LF 0.500 1,338.000 0.000 0.000 0.00
2460 06626013 000 WK ZN PAV MRK NON-REMOV (W)12"(LNDP) LF 1.660 120.000 0.000 0.000 0.00
2465 06626014 000 WK ZN PAV MRK NON-REMOV (W)12"(SLD) LF 2.990 120.000 0.000 0.000 0.00
2475 06626052 000 WK ZN PAV MRK REMOV (REFL) TY II-C-R EA 2.990 299.000 0.000 0.000 0.00
2485 06626061 000 WK ZN PAV MRK REMOV (W)4"(DOT) LF 1.000 88.000 0.000 0.000 0.00
2495 06626069 000 WK ZN PAV MRK REMOV (W)8"(DOT) LF 1.250 892.000 0.000 0.000 0.00
2525 05066011 001 ROCK FILTER DAMS (REMOVE) LF 5.000 124.000 0.000 0.000 0.00
2535 05066039 001 TEMP SEDMT CONT FENCE (REMOVE) LF 0.400 3,482.000 0.000 0.000 0.00
2540 05066040 001 BIODEG EROSN CONT LOGS (INSTL) (8") LF 3.300 1,350.000 0.000 0.000 0.00
2545 05066043 001 BIODEG EROSN CONT LOGS (REMOVE) LF 1.000 1,350.000 0.000 0.000 0.00
2550 05126001 000 PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) LF 11.000 930.000 0.000 0.000 0.00
2605 05306005 000 DRIVEWAYS (ACP) SY 33.990 840.000 86.000 0.000 0.00
2625 05316015 000 CURB RAMPS (TY 20) EA 2,394.000 2.000 -1.000 0.000 0.00
2670 06106286 000 IN RD IL (TY SA) 50T-8 (400W EQ) LED EA 2,900.000 3.000 -3.000 0.000 0.00
2690 06186025 000 CONDT (PVC) (SCH 40) (2") (CONC ENCSE) LF 11.000 2,230.000 0.000 0.000 0.00
2700 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 49.000 270.000 -100.000 0.000 0.00
2710 06186071 000 CONDT (RM) (2") (BORE) LF 39.000 575.000 305.000 0.000 0.00
2725 06206009 000 ELEC CONDR (NO.6) BARE LF 1.200 566.000 0.000 0.000 0.00
2730 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.200 1,492.000 0.000 0.000 0.00
2750 06286035 000 ELC SRV TY A 240/480 060(NS)AL(E)TP(O) EA 3,800.000 1.000 -1.000 0.000 0.00
2755 06366002 000 ALUMINUM SIGNS (TY G) SF 25.000 30.000 0.000 0.000 0.00
2790 06476001 000 INSTALL LRSS (STRUCT STEEL) LB 3.200 195.000 0.000 0.000 0.00
2810 06666033 000 REFL PAV MRK TY I (W)8"(LNDP)(100MIL) LF 0.700 1,110.000 0.000 0.000 0.00
2820 06666042 000 REFL PAV MRK TY I (W)12"(SLD)(100MIL) LF 2.660 120.000 0.000 0.000 0.00
2840 06666231 000 PAVEMENT SEALER (ARROW) EA 10.000 5.000 0.000 0.000 0.00
2845 06666232 000 PAVEMENT SEALER (WORD) EA 10.000 5.000 0.000 0.000 0.00
2860 06666306 000 RE PM W/RET REQ TY I (W)6"(BRK)(100MIL) LF 0.500 1,400.000 0.000 0.000 0.00
2870 06666342 000 REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) LF 0.800 5,089.000 0.000 0.000 0.00
2875 06666345 000 REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) LF 0.800 5,525.000 0.000 0.000 0.00
2880 06726008 000 REFL PAV MRKR TY I-R EA 10.000 28.000 0.000 0.000 0.00
2900 60716001 000 FIB OPT CBL (SM) 6 STRAND LF 14.000 315.000 -315.000 0.000 0.00
2915 60716011 000 FIB OPT CBL (SM) 96 STRAND LF 12.000 4,130.000 -4,130.000 0.000 0.00
2940 60966002 000 INS LED WW SGN W/BASIC SOL PWR KIT EA 1,400.000 1.000 1.000 0.000 0.00
2945 60966003 000 INS LED WW SGN W/RADAR SOL PWR KIT EA 1,400.000 1.000 -1.000 0.000 0.00
2950 60966004 000 INS WRONG WAY RADAR DETECTOR EA 840.000 1.000 -1.000 0.000 0.00
2955 60966005 000 INS WIRELESS MODEM TRANSMITTER KIT EA 850.000 1.000 -1.000 0.000 0.00
2960 60966006 000 INS WIRELESS MODEM RECEIVER KIT EA 1,400.000 1.000 -1.000 0.000 0.00
3259 04656009 JCTBOX(COMPL)(PJB)(5FTX5FT) EA 7,875.000 0.000 1.000 0.000 0.00
CO #7 - Interchange Project Modifications
3267 04656153 INLET (COMPL)(PAZD)(RC)(4FTX4FT) EA 9,975.000 0.000 2.000 0.000 0.00
CO #7 - Interchange Project Modifications
0.00Category Subtotal
PROJECT NH 1502(164) CONTROL 002407058
CATEGORY DESCRIPTIONNO CATEGORY MISC
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE $
AMOUNT
SUPP DESCRIPTION
3185 06886003 PED DETECTOR CONTROLLER UNIT EA 3,045.000 0.000 2.000 2.00 6,090.00
CO #001 - APS Contoroller Unites EB & WB FR Intersections
6,090.00Category Subtotal
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 26ESTIMATE 0040
002408130NH 1502(164)PROJECT CONTROL
CATEGORY DESCRIPTION
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)
NO CATEGORY MISC
SUPP DESCRIPTION
3197 06106214 IN RD IL (TY SA) 40T-8 (250W EQ) LED EA 2,782.500 0.000 0.000 0.000 0.00
0.00Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $23,788,556.79
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 26ESTIMATE 0040
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01006002 000 STA 6,570.000PREPARING ROW 9.000 59,130.00 7.00
01046009 000 SY 14.000REMOVING CONC (RIPRAP) 9,151.780 128,124.92 10,215.00
01046011 000 SY 18.000REMOVING CONC (MEDIANS) 270.220 4,863.96 176.00
01046015 000 SY 15.000REMOVING CONC (SIDEWALKS) 105.000 1,575.00 105.00
01046021 000 LF 2.000REMOVING CONC (CURB) 3,722.000 7,444.00 4,693.00
01046032 000 SY 100.000REMOVING CONC (WHEELCHAIR RAMP) 1.000 100.00 1.00
01056020 000 SY 4.680REMOVING STAB BASE & ASPH PAV (12") 96,474.880 451,502.44 107,968.00
01106001 000 CY 11.040EXCAVATION (ROADWAY) 64,952.430 717,074.83 65,698.00
01106002 000 CY 23.310EXCAVATION (CHANNEL) 3,794.000 88,438.14 3,794.00
01326001 000 CY 16.290EMBANKMENT (FINAL)(ORD COMP)(TY A) 44,347.330 722,418.00 47,003.00
01616017 000 SY 0.750COMPOST MANUF TOPSOIL (4") 152,915.730 114,686.80 170,237.00
01646039 000 SY 0.150DRILL SEEDING (PERM) (URBAN) (CLAY) 140,700.330 21,105.07 170,237.00
01646051 000 SY 0.080DRILL SEED (TEMP)(WARM OR COOL) 290,318.075 23,225.45 340,474.00
01686001 000 MG 19.980VEGETATIVE WATERING 1,677.110 33,508.66 2,254.20
01696001 000 SY 0.750SOIL RETENTION BLANKETS (CL 1) (TY A) 137,537.200 103,152.91 36,176.00
02476073 000 SY 6.530FL BS (CMP IN PLC)(TY D GR 1-2) (6") 228,328.865 1,490,987.50 266,204.00
02756001 000 TON 154.350CEMENT 1,415.942 218,550.63 1,309.00
02756003 000 SY 1.600CEMENT TREAT (NEW BASE) (6") 119,506.695 191,210.71 136,803.00
02756011 SY 2.130CEMENT TREAT(EXIST MATL)(8") 14,349.300 30,564.01 0.00
03106009 000 GAL 4.570PRIME COAT (MC-30) 20,458.100 93,493.52 39,474.00
03166015 000 GAL 3.990ASPH (AC-15P) 63,750.000 254,362.50 69,407.00
03166029 GAL 4.530ASPH (RC-250) 3,050.000 13,816.50 0.00
Seal Coat for US 90 EBFR Rehab
03166175 000 CY 45.110AGGR(TY-B GR-4 SAC-B) 968.000 43,666.49 2,013.00
03166224 CY 59.110AGGR(TY-PB GR-4 SAC-B) 848.000 50,125.28 0.00
03166414 CY 108.820AGGR (TY-B GR-5) 121.410 13,211.84 0.00
Seal Coat for US 90 EBFR Rehab
03416008 000 TON 62.070D-GR HMA TY-B PG64-22 26,756.560 1,660,779.69 15,752.00
03416040 000 TON 67.320D-GR HMA TY-D PG64-22 27,451.270 1,848,019.50 20,113.00
03416059 DOL -1.000PRODUCTION PAYMENT ADJUSTMENT 267.130 -267.13 2,000.00
341 PRODUCTION PAYMENT ADJUSTMENT - PENALTY
03416059 DOL 1.000PRODUCTION PAYMENT ADJUSTMENT 23,791.350 23,791.35 2,000.00
341 PRODUCTION PAYMENT ADJUSTMENT -BONUS
03416060 DOL -1.000PLACEMENT PAYMENT ADJUSTMENT 8,769.770 -8,769.77 2,000.00
341 PLACEMENT PAYMENT ADJUSTMENT - PENALTY
03416060 DOL 1.000PLACEMENT PAYMENT ADJUSTMENT 19,483.090 19,483.09 2,000.00
341 PLACEMENT PAYMENT ADJUSTMENT - BONUS
03416062 000 TON 102.660D-GR HMA TY-D PG64-22(LEVEL-UP) 97.600 10,019.61 149.00
03446048 000 TON 75.720SUPERPAVE MIXTURES SP-C SAC-B PG70-22 17,812.450 1,348,758.71 19,572.00
03446159 DOL -1.000PRODUCTION PAYMENT ADJUSTMENT 3,265.430 -3,265.43 2,000.00
344 PRODUCTION PAYMENT ADJUSTMENT - PENALTY
03446159 DOL 1.000PRODUCTION PAYMENT ADJUSTMENT 32,938.680 32,938.68 2,000.00
344 PRODUCTION PAYMENT ADJUSTMENT- BONUS
03446160 DOL -1.000PLACEMENT PAYMENT ADJUSTMENT 66,970.770 -66,970.77 2,000.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 26ESTIMATE 0040
344 PLACEMENT PAYMENT ADJUSTMENT - PENALTY
03446160 DOL 1.000PLACEMENT PAYMENT ADJUSTMENT 4,506.140 4,506.14 2,000.00
344 PLACEMENT PAYMENT ADJUSTMENT - BONUS
03546041 000 SY 1.390PLANE ASPH CONC PAV (1.5") 41,750.290 58,032.91 26,558.00
03546045 000 SY 1.390PLANE ASPH CONC PAV (2") 82,841.270 115,149.37 58,835.00
04016001 000 CY 150.000FLOWABLE BACKFILL 397.140 59,571.00 294.00
04026001 000 LF 15.000TRENCH EXCAVATION PROTECTION 1,124.000 16,860.00 428.00
04036001 000 SF 31.000TEMPORARY SPL SHORING 2,474.740 76,716.94 2,788.00
04166001 000 LF 73.890DRILL SHAFT (18 IN) 206.080 15,227.25 206.00
04166004 000 LF 101.480DRILL SHAFT (36 IN) 3,729.250 378,444.29 3,677.00
04166006 000 LF 173.240DRILL SHAFT (48 IN) 345.690 59,887.34 345.00
04166015 000 LF 89.000DRILL SHAFT (NON - REINFORCED) (12 IN) 21.000 1,869.00 28.00
04166019 000 LF 100.580DRILL SHAFT (SIGN MTS) (30 IN) 1,476.230 148,479.20 1,450.00
04166022 000 LF 350.000DRILL SHAFT (SIGN MTS) (48 IN) 20.000 7,000.00 40.00
04166023 000 LF 400.000DRILL SHAFT (SIGN MTS) (54 IN) 58.000 23,200.00 56.00
04166029 000 LF 180.000DRILL SHAFT (RDWY ILL POLE) (30 IN) 420.000 75,600.00 432.00
04166032 000 LF 240.000DRILL SHAFT (TRF SIG POLE) (36 IN) 105.600 25,344.00 105.60
04206013 000 CY 900.000CL C CONC (ABUT) 255.470 229,923.00 253.80
04206025 000 CY 800.000CL C CONC (BENT) 414.940 331,952.00 414.70
04206068 000 CY 800.000CL C CONC (SIGN COLUMN) 488.780 391,024.00 502.90
04226001 000 SF 18.000REINF CONC SLAB 59,089.280 1,063,607.04 59,089.28
04226013 SF 9.430BRIDGE SIDEWALK 2,400.000 22,632.00 0.00
04226015 000 CY 400.000APPROACH SLAB 425.100 170,040.00 425.10
04236003 000 SF 18.000RETAINING WALL (TEMP WALL) 3,784.450 68,120.10 3,862.00
04256037 000 LF 100.000PRESTR CONC GIRDER (TX40) 7,461.420 746,142.00 7,461.42
04256039 000 LF 120.000PRESTR CONC GIRDER (TX54) 1,831.920 219,830.40 1,831.92
04326001 000 CY 400.000RIPRAP (CONC)(4 IN) 855.810 342,324.00 437.00
04326002 000 CY 325.000RIPRAP (CONC)(5 IN) 334.280 108,641.00 311.00
04326035 000 CY 123.850RIPRAP (STONE PROTECTION)(24 IN) 4,333.890 536,752.28 3,913.00
04326045 000 CY 435.750RIPRAP (MOW STRIP)(4 IN) 482.190 210,114.29 346.00
04426007 000 LB 15.000STR STEEL (MISC NON - BRIDGE) 294.000 4,410.00 294.00
04506003 000 LF 140.000RAIL (TY T1W) 324.000 45,360.00 324.00
04506029 000 LF 180.000RAIL (TY C1W) 324.000 58,320.00 324.00
04506051 000 LF 95.700RAIL (HANDRAIL)(TY E) 688.000 65,841.60 690.00
04506061 000 LF 150.000RAIL (TY T411)(MOD) 995.000 149,250.00 996.00
04506062 000 LF 80.000RAIL (TY SSTR)(MOD) 1,272.000 101,760.00 1,276.00
04506063 000 LF 200.000RAIL (TY SSTR)(MOD)(ILLUM) 20.000 4,000.00 20.00
04546001 000 LF 85.000SEALED EXPANSION JOINT (4 IN) (SEJ - A) 411.910 35,012.36 411.92
04606009 000 LF 50.000CMP AR (GAL STL DES 2) 60.000 3,000.00 80.00
04626001 000 LF 160.000CONC BOX CULV (3 FT X 2 FT) 65.000 10,400.00 65.00
04626006 000 LF 620.000CONC BOX CULV (5 FT X 2 FT) 30.000 18,600.00 30.00
04646003 000 LF 40.000RC PIPE (CL III)(18 IN) 592.000 23,680.00 592.00
04646005 000 LF 52.000RC PIPE (CL III)(24 IN) 411.000 21,372.00 411.00
04646005 LF 73.980RC PIPE (CL III)(24 IN) 1,492.380 110,406.27 411.00
CO #7 - Interchange Project Modifications
04646007 000 LF 72.000RC PIPE (CL III)(30 IN) 0.000 0.00 0.00
04646007 LF 87.520RC PIPE (CL III)(30 IN) 563.250 49,295.64 0.00
CO #7 - Interchange Project Modifications
04646008 000 LF 120.000RC PIPE (CL III)(36 IN) 106.000 12,720.00 106.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 26ESTIMATE 0040
04646009 000 LF 256.000RC PIPE (CL III)(42 IN) 16.000 4,096.00 16.00
04646010 LF 180.310RC PIPE (CL III)(48 IN) 16.000 2,884.96 0.00
04656002 000 EA 5,000.000MANH (COMPL)(PRM)(48IN) 1.000 5,000.00 1.00
04656006 000 EA 4,830.000JCTBOX(COMPL)(PJB)(4FTX4FT) 26.000 125,580.00 24.00
04656006 EA 7,875.000JCTBOX(COMPL)(PJB)(4FTX4FT) 1.000 7,875.00 24.00
CO #7 - Interchange Project Modifications
04656008 EA 7,875.000JCTBOX(COMPL)(PJB)(4FTX5FT) 1.000 7,875.00 0.00
CO #7 - Interchange Project Modifications
04656012 EA 7,875.000JCTBOX(COMPL)(PJB)(8FTX8FT) 1.000 7,875.00 0.00
CO #7 - Interchange Project Modifications
04656018 EA 8,190.000INLET (COMPL)(PCO)(4FT)(LEFT) 1.000 8,190.00 0.00
CO #7 - Interchange Project Modifications
04656022 EA 8,190.000INLET (COMPL)(PCO)(5FT)(LEFT) 1.000 8,190.00 0.00
CO #7 - Interchange Project Modifications
04656024 EA 8,190.000INLET (COMPL)(PCO)(5FT)(BOTH) 2.000 16,380.00 0.00
CO #7 - Interchange Project Modifications
04656128 EA 6,483.750INLET (COMPL)(PSL)(FG)(4FTX4FT-4FTX4FT) 5.000 32,418.75 0.00
CO #7 - Interchange Project Modifications
04656135 000 EA 7,200.000INLET (COMPL)(PSL)(FG)(5FTX5FT-4FTX4FT) 8.000 57,600.00 13.00
04656144 EA 9,975.000INLET (COMPL)(PSL)(FG)(8FTX8FT-4FTX4FT) 2.000 19,950.00 0.00
CO #7 - Interchange Project Modifications
04656162 000 EA 8,200.000INLET(COMPL)(PAZD)(FG)(5FTX5FT-4FTX4FT) 1.000 8,200.00 2.00
04656162 EA 9,975.000INLET(COMPL)(PAZD)(FG)(5FTX5FT-4FTX4FT) 1.000 9,975.00 2.00
CO #7 - Interchange Project Modifications
04666181 000 EA 12,000.000WINGWALL (PW - 1) (HW=6 FT) 1.000 12,000.00 1.00
04666182 000 EA 13,000.000WINGWALL (PW - 1) (HW=7 FT) 1.000 13,000.00 1.00
04676362 000 EA 1,200.000SET (TY II) (18 IN) (RCP) (6: 1) (C) 4.000 4,800.00 3.00
04676394 000 EA 1,400.000SET (TY II) (24 IN) (RCP) (6: 1) (C) 6.000 8,400.00 5.00
04676453 000 EA 4,000.000SET (TY II) (36 IN) (RCP) (6: 1) (C) 1.000 4,000.00 1.00
04676465 000 EA 5,000.000SET (TY II) (42 IN) (RCP) (6: 1) (C) 1.000 5,000.00 1.00
04966002 000 EA 1,000.000REMOV STR (INLET) 2.000 2,000.00 6.00
04966004 000 EA 300.000REMOV STR (SET) 7.000 2,100.00 5.00
04966006 000 EA 1,200.000REMOV STR (HEADWALL) 12.000 14,400.00 10.00
04966010 000 EA 80,000.000REMOV STR (BRIDGE 100 - 499 FT LENGTH) 3.000 240,000.00 3.00
04966016 000 EA 600.000REMOV STR (PIPE) 7.000 4,200.00 7.00
05006001 000 LS 1,851,791.970MOBILIZATION 0.970 1,796,238.21 1.00
05026001 000 MO 2,763.100BARRICADES, SIGNS AND TRAFFIC HANDLING 28.000 77,366.80 24.00
05066004 001 LF 22.000ROCK FILTER DAMS (INSTALL) (TY 4) 1,395.000 30,690.00 1,468.00
05066011 001 LF 5.000ROCK FILTER DAMS (REMOVE) 297.000 1,485.00 1,344.00
05066020 001 SY 10.000CONSTRUCTION EXITS (INSTALL) (TY 1) 870.670 8,706.70 156.00
05066024 001 SY 5.000CONSTRUCTION EXITS (REMOVE) 164.000 820.00 156.00
05066038 001 LF 1.700TEMP SEDMT CONT FENCE (INSTALL) 23,436.500 39,842.05 24,307.00
05066039 001 LF 0.400TEMP SEDMT CONT FENCE (REMOVE) 8,802.000 3,520.80 20,825.00
05066040 001 LF 3.300BIODEG EROSN CONT LOGS (INSTL) (8") 500.000 1,650.00 930.00
05086001 000 SY 33.990CONSTRUCTING DETOURS 1,802.100 61,253.38 2,244.00
05126001 000 LF 11.000PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) 13,140.000 144,540.00 15,000.00
05126009 000 LF 13.000PORT CTB (FUR & INST)(LOW PROF)(TY 1) 10,020.000 130,260.00 11,600.00
05126010 000 LF 26.000PORT CTB (FUR & INST)(LOW PROF)(TY 2) 280.000 7,280.00 280.00
05126025 000 LF 8.000PORT CTB (MOVE)(SGL SLP)(TY 1) 29,400.000 235,200.00 18,270.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 26ESTIMATE 0040
05126033 000 LF 12.000PORT CTB (MOVE)(LOW PROF)(TY 1) 22,120.000 265,440.00 14,380.00
05126034 000 LF 24.000PORT CTB (MOVE)(LOW PROF)(TY 2) 880.000 21,120.00 240.00
05126049 000 LF 10.000PORT CTB (REMOVE)(SGL SLP)(TY 1) 18,690.000 186,900.00 15,930.00
05126057 000 LF 11.000PORT CTB (REMOVE)(LOW PROF)(TY 1) 12,260.000 134,860.00 11,600.00
05126058 000 LF 22.000PORT CTB (REMOVE)(LOW PROF)(TY 2) 900.000 19,800.00 280.00
05296001 000 LF 9.190CONC CURB (TY I) 17,524.000 161,045.56 17,598.00
05296016 000 LF 89.250CONC CURB (TY F1) 85.000 7,586.25 84.00
05296017 000 LF 99.750CONC CURB (TY F2) 90.000 8,977.50 95.00
05296018 000 LF 115.500CONC CURB (TY F3) 425.000 49,087.50 425.00
05306004 000 SY 58.800DRIVEWAYS (CONC) 372.630 21,910.65 605.00
05316001 000 SY 38.850CONC SIDEWALKS (4") 8,595.710 333,943.35 9,335.00
05316005 000 EA 1,302.000CURB RAMPS (TY 2) 3.000 3,906.00 1.00
05316008 000 EA 1,386.000CURB RAMPS (TY 5) 14.000 19,404.00 16.00
05406001 000 LF 17.550MTL W-BEAM GD FEN (TIM POST) 8,083.000 141,856.65 8,287.50
05406006 000 EA 1,325.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 8.000 10,600.00 7.00
05406016 000 EA 875.000DOWNSTREAM ANCHOR TERMINAL SECTION 33.000 28,875.00 32.00
05406018 000 EA 647.000MTL BM GD FEN TRANS (NON - SYM) 7.000 4,529.00 7.00
05426001 000 LF 1.500REMOVE METAL BEAM GUARD FENCE 4,793.500 7,190.25 3,855.00
05426002 000 EA 125.000REMOVE TERMINAL ANCHOR SECTION 18.000 2,250.00 16.00
05436019 001 EA 2,500.000CABLE BARRIER TERMINAL SECTION (TL-3) 2.000 5,000.00 2.00
05436021 001 LF 3.000REMOVE CABLE BARRIER 640.000 1,920.00 640.00
05436022 001 EA 650.000REMOVE CABLE BARRIER TERMINAL SECTION 2.000 1,300.00 2.00
05446001 000 EA 2,161.000GUARDRAIL END TREATMENT (INSTALL) 30.000 64,830.00 32.00
05446003 000 EA 225.000GUARDRAIL END TREATMENT (REMOVE) 13.000 2,925.00 12.00
05456001 000 EA 9,200.000CRASH CUSH ATTEN (INSTL) 5.000 46,000.00 6.00
05456003 000 EA 1,750.000CRASH CUSH ATTEN (MOVE & RESET) 7.000 12,250.00 6.00
05456005 000 EA 500.000CRASH CUSH ATTEN (REMOVE) 9.000 4,500.00 6.00
06106009 000 EA 210.000REMOVE RD IL ASM (TRANS-BASE) 11.000 2,310.00 9.00
06106214 EA 2,782.500IN RD IL (TY SA) 40T-8 (250W EQ) LED 11.000 30,607.50 0.00
06106262 EA 4,620.000IN RD IL (TY SP) 48S-8 (400W EQ) LED 2.000 9,240.00 0.00
Medio Creek ML Bridges - Squash Poles
06106287 000 EA 3,700.000IN RD IL (TY SA) 50T-8-8 (400W EQ) LED 58.000 214,600.00 66.00
06186023 000 LF 6.750CONDT (PVC) (SCH 40) (2") 17,164.000 115,857.00 18,470.00
06186025 000 LF 11.000CONDT (PVC) (SCH 40) (2") (CONC ENCSE) 30,020.000 330,220.00 26,670.00
06186046 000 LF 8.750CONDT (PVC) (SCH 80) (2") 4,616.000 40,390.00 4,310.00
06186047 000 LF 49.000CONDT (PVC) (SCH 80) (2") (BORE) 847.000 41,503.00 765.00
06186053 000 LF 25.000CONDT (PVC) (SCH 80) (3") 150.000 3,750.00 156.00
06186054 000 LF 45.000CONDT (PVC) (SCH 80) (3") (BORE) 185.000 8,325.00 225.00
06186070 000 LF 26.000CONDT (RM) (2") 775.000 20,150.00 225.00
06186071 000 LF 39.000CONDT (RM) (2") (BORE) 4,570.000 178,230.00 3,845.00
06206007 000 LF 1.000ELEC CONDR (NO.8) BARE 14,578.000 14,578.00 16,293.00
06206008 000 LF 1.000ELEC CONDR (NO.8) INSULATED 29,156.000 29,156.00 32,586.00
06206009 000 LF 1.200ELEC CONDR (NO.6) BARE 5,006.000 6,007.20 3,921.00
06206010 000 LF 1.200ELEC CONDR (NO.6) INSULATED 12,771.000 15,325.20 8,707.00
06206012 000 LF 1.650ELEC CONDR (NO.4) INSULATED 3,680.000 6,072.00 6,460.00
06216005 000 LF 1.800TRAY CABLE (4 CONDR) (12 AWG) 1,846.000 3,322.80 1,260.00
06246002 000 EA 700.000GROUND BOX TY A (122311)W/APRON 40.000 28,000.00 46.00
06246010 000 EA 860.000GROUND BOX TY D (162922)W/APRON 8.000 6,880.00 11.00
06286002 000 EA 170.000REMOVE ELECTRICAL SERVICES 3.000 510.00 3.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 26ESTIMATE 0040
06286035 000 EA 3,800.000ELC SRV TY A 240/480 060(NS)AL(E)TP(O) 4.000 15,200.00 4.00
06286133 000 EA 2,300.000ELC SRV TY D 120/240 060(NS)GS(N)TP(O) 3.000 6,900.00 4.00
06286167 000 EA 3,200.000ELC SRV TY D 120/240 070(NS)AL(E)TP(O) 2.000 6,400.00 2.00
06366002 000 SF 25.000ALUMINUM SIGNS (TY G) 194.750 4,868.75 194.75
06366003 000 SF 20.000ALUMINUM SIGNS (TY O) 1,761.250 35,225.00 1,761.25
06366007 000 SF 30.000REPLACE EXISTING ALUMINUM SIGNS(TY A) 30.000 900.00 26.00
06446027 000 EA 426.000IN SM RD SN SUP&AM TYS80(1)SA(P) 5.000 2,130.00 5.00
06446030 000 EA 528.250IN SM RD SN SUP&AM TYS80(1)SA(T) 72.000 38,034.00 75.00
06446033 000 EA 541.650IN SM RD SN SUP&AM TYS80(1)SA(U) 1.000 541.65 1.00
06446037 000 EA 837.300IN SM RD SN SUP&AM TYS80(1)SA(U-WC) 1.000 837.30 1.00
06446050 000 EA 1,227.200IN SM RD SN SUP&AM TYS80(2)SA(P) 1.000 1,227.20 1.00
06446051 000 EA 1,014.650IN SM RD SN SUP&AM TYS80(2)SA(P-EXAL) 2.000 2,029.30 2.00
06446064 000 EA 1,800.000IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) 1.000 1,800.00 1.00
06446070 000 EA 315.000RELOCATE SM RD SN SUP&AM TY S80 3.000 945.00 3.00
06446076 000 EA 85.000REMOVE SM RD SN SUP&AM 127.000 10,795.00 119.00
06476001 000 LB 3.200INSTALL LRSS (STRUCT STEEL) 978.000 3,129.60 978.00
06476003 000 EA 440.000REMOVE LRSA 9.000 3,960.00 12.00
06506027 000 EA 14,600.000INS OH SN SUP(25 FT CANT)(SPAN ONLY) 1.000 14,600.00 1.00
06506028 000 EA 26,000.000INS OH SN SUP(30 FT BAL TEE) 2.000 52,000.00 2.00
06506041 000 EA 16,300.000INS OH SN SUP(35 FT CANT)(SPAN ONLY) 3.000 48,900.00 3.00
06506101 000 EA 28,300.000INS OH SN SUP(90 FT BRDG)(SPAN ONLY) 1.000 28,300.00 1.00
06506106 000 EA 29,200.000INS OH SN SUP(95 FT BRDG)(SPAN ONLY) 4.000 116,800.00 4.00
06506204 000 EA 3,000.000REMOVE OVERHD SIGN SUP 2.000 6,000.00 1.00
06586014 000 EA 8.000INSTL DEL ASSM (D-SW)SZ (BRF)CTB (BI) 12.000 96.00 12.00
06586027 000 EA 8.000INSTL DEL ASSM (D-SY)SZ (BRF)CTB (BI) 12.000 96.00 12.00
06586047 000 EA 36.000INSTL OM ASSM (OM-2Y)(WC)GND 4.000 144.00 5.00
06626001 000 LF 0.280WK ZN PAV MRK NON-REMOV (W)4"(BRK) 16,030.000 4,488.40 6,253.00
06626004 000 LF 0.280WK ZN PAV MRK NON-REMOV (W)4"(SLD) 97,422.000 27,278.16 38,611.00
06626005 000 LF 0.350WK ZN PAV MRK NON-REMOV (W)6"(BRK) 7,620.000 2,667.00 6,550.00
06626011 000 LF 0.500WK ZN PAV MRK NON-REMOV (W)8"(LNDP) 2,357.000 1,178.50 1,611.00
06626012 000 LF 0.500WK ZN PAV MRK NON-REMOV (W)8"(SLD) 21,402.000 10,701.00 8,785.00
06626013 000 LF 1.660WK ZN PAV MRK NON-REMOV (W)12"(LNDP) 13,099.000 21,744.34 4,520.00
06626014 000 LF 2.990WK ZN PAV MRK NON-REMOV (W)12"(SLD) 4,080.000 12,199.20 1,200.00
06626034 000 LF 0.280WK ZN PAV MRK NON-REMOV (Y)4"(SLD) 109,325.000 30,611.00 44,979.00
06626052 000 EA 2.990WK ZN PAV MRK REMOV (REFL) TY II-C-R 1,728.000 5,166.72 1,775.00
06626060 000 LF 0.600WK ZN PAV MRK REMOV (W)4"(BRK) 14,250.000 8,550.00 20,200.00
06626061 000 LF 1.000WK ZN PAV MRK REMOV (W)4"(DOT) 68.000 68.00 20.00
06626063 000 LF 0.520WK ZN PAV MRK REMOV (W)4"(SLD) 64,726.000 33,657.52 112,064.00
06626069 000 LF 1.250WK ZN PAV MRK REMOV (W)8"(DOT) 522.000 652.50 1,941.00
06626071 000 LF 1.250WK ZN PAV MRK REMOV (W)8"(SLD) 7,856.000 9,820.00 11,860.00
06626080 000 EA 175.000WK ZN PAV MRK REMOV (W)(ARROW) 7.000 1,225.00 6.00
06626081 000 EA 255.000WK ZN PAV MRK REMOV (W)(DBL ARROW) 4.000 1,020.00 4.00
06626090 000 EA 225.000WK ZN PAV MRK REMOV (W)(WORD) 1.000 225.00 2.00
06626092 000 EA 35.000WK ZN PAV MRK REMOV (W)36"(YLD TRI) 27.000 945.00 15.00
06626095 000 LF 0.520WK ZN PAV MRK REMOV (Y)4"(SLD) 70,829.000 36,831.08 123,109.00
06666033 000 LF 0.700REFL PAV MRK TY I (W)8"(LNDP)(100MIL) 179.000 125.30 286.00
06666036 000 LF 0.580REFL PAV MRK TY I (W)8"(SLD)(100MIL) 9,487.000 5,502.46 12,342.00
06666039 000 LF 1.770REFL PAV MRK TY I (W)12"(LNDP)(100MIL) 2,803.000 4,961.31 3,846.00
06666042 000 LF 2.660REFL PAV MRK TY I (W)12"(SLD)(100MIL) 1,927.000 5,125.82 1,200.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 26ESTIMATE 0040
06666048 000 LF 5.000REFL PAV MRK TY I (W)24"(SLD)(100MIL) 851.000 4,255.00 1,799.00
06666054 000 EA 125.000REFL PAV MRK TY I (W)(ARROW)(100MIL) 65.000 8,125.00 14.00
06666057 000 EA 175.000REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 3.000 525.00 2.00
06666063 000 EA 125.000REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) 2.000 250.00 2.00
06666078 000 EA 125.000REFL PAV MRK TY I (W)(WORD)(100MIL) 57.000 7,125.00 17.00
06666300 000 LF 0.400RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) 7,890.000 3,156.00 7,150.00
06666303 000 LF 0.380RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) 29,984.000 11,393.92 20,254.00
06666306 000 LF 0.500RE PM W/RET REQ TY I (W)6"(BRK)(100MIL) 2,910.000 1,455.00 5,120.00
06666315 000 LF 0.380RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) 56,318.000 21,400.84 34,929.00
06666342 000 LF 0.800REF PROF PAV MRK TY I(W)4"(SLD)(100MIL) 21,634.000 17,307.20 21,124.00
06666345 000 LF 0.800REF PROF PAV MRK TY I(Y)4"(SLD)(100MIL) 20,962.000 16,769.60 20,425.00
06726008 000 EA 10.000REFL PAV MRKR TY I-R 56.000 560.00 84.00
06726010 000 EA 2.990REFL PAV MRKR TY II-C-R 1,812.000 5,417.88 2,359.00
06776001 000 LF 0.300ELIM EXT PAV MRK & MRKS (4") 55,255.000 16,576.50 107,273.00
06776003 000 LF 0.500ELIM EXT PAV MRK & MRKS (8") 1,480.000 740.00 1,305.00
06776008 000 EA 100.000ELIM EXT PAV MRK & MRKS (ARROW) 15.000 1,500.00 2.00
06776012 000 EA 100.000ELIM EXT PAV MRK & MRKS (WORD) 12.000 1,200.00 2.00
06806002 000 EA 24,000.000INSTALL HWY TRF SIG (ISOLATED) 2.000 48,000.00 2.00
06806004 000 EA 5,100.000REMOVING TRAFFIC SIGNALS 2.000 10,200.00 2.00
06816001 000 EA 9,400.000TEMP TRAF SIGNALS 2.000 18,800.00 2.00
06826001 000 EA 210.000VEH SIG SEC (12")LED(GRN) 12.000 2,520.00 12.00
06826002 000 EA 210.000VEH SIG SEC (12")LED(GRN ARW) 1.000 210.00 1.00
06826003 000 EA 210.000VEH SIG SEC (12")LED(YEL) 12.000 2,520.00 12.00
06826004 000 EA 210.000VEH SIG SEC (12")LED(YEL ARW) 1.000 210.00 1.00
06826005 000 EA 210.000VEH SIG SEC (12")LED(RED) 12.000 2,520.00 12.00
06826018 000 EA 650.000PED SIG SEC (LED)(COUNTDOWN) 8.000 5,200.00 8.00
06826023 000 EA 75.000BACK PLATE (12")(3 SEC) 11.000 825.00 11.00
06826025 000 EA 130.000BACK PLATE (12")(5 SEC) 1.000 130.00 1.00
06846009 000 LF 1.650TRF SIG CBL (TY A)(12 AWG)(4 CONDR) 1,004.000 1,656.60 1,170.00
06846012 000 LF 2.200TRF SIG CBL (TY A)(12 AWG)(7 CONDR) 1,050.000 2,310.00 1,450.00
06846028 000 LF 1.250TRF SIG CBL (TY A)(14 AWG)(2 CONDR) 1,004.000 1,255.00 820.00
06866007 000 EA 3,100.000INS TRF SIG PL AM (S)STR(TY B) 4.000 12,400.00 4.00
06866008 000 EA 3,900.000INS TRF SIG PL AM (S)STR(TY B)LUM 4.000 15,600.00 4.00
06876001 000 EA 1,800.000PED POLE ASSEMBLY 2.500 4,500.00 4.00
06886001 000 EA 670.000PED DETECT PUSH BUTTON (APS) 8.000 5,360.00 7.00
06886003 EA 3,045.000PED DETECTOR CONTROLLER UNIT 2.000 6,090.00 0.00
CO #001 - APS Contoroller Unites EB & WB FR Intersections
07346002 000 CYC 500.000LITTER REMOVAL 5.000 2,500.00 24.00
07386003 000 CYC 500.000CLEANING / SWEEPING (OUTSIDE MAIN LANE) 1.000 500.00 24.00
07386005 000 CYC 500.000CLEANING / SWEEPING (FRONTAGE ROAD) 2.000 1,000.00 24.00
20016002 SF 4.500INSTL TIED CONCRETE EROSN CONTROL MATS 35,880.000 161,460.00 0.00
60016001 000 DAY 162.100PORTABLE CHANGEABLE MESSAGE SIGN 531.000 86,075.10 100.00
60106001 000 EA 11,500.000CCTV FIELD EQUIPMENT (ANALOG) 1.000 11,500.00 2.00
60256001 000 EA 6,700.000RADAR PRESENCE DETECTOR 6.000 40,200.00 6.00
60256002 000 LF 3.250RADAR PRESENCE DETECTOR COMM CABLE 1,054.000 3,425.50 1,105.00
60276003 000 LF 1.150CONDUIT (PREPARE) 2,550.000 2,932.50 2,730.00
60286001 000 EA 13,200.000INSTALL DMS (POLE MTD CABINET) 2.000 26,400.00 2.00
60296001 001 EA 11,700.000RADAR VEHICLE SENSING DEVICE 5.000 58,500.00 5.00
60576001 000 EA 7,700.000RADAR ADVANCED DETECTION DEVICE 6.000 46,200.00 6.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 26ESTIMATE 0040
60626026 000 EA 9,300.000ITS RADIO (DUAL)(2.4 GHZ/5 GHZ)-I-U 1.000 9,300.00 1.00
60716001 000 LF 14.000FIB OPT CBL (SM) 6 STRAND 6,833.000 95,662.00 1,860.00
60716016 000 LF 7.250REM FIB OPT CBL 144 STRAND 5,625.000 40,781.25 5,625.00
60716023 000 LF 7.250REMOVE FIB OPT CBL 6 STRAND(SM) 2,065.000 14,971.25 2,065.00
60936003 000 EA 2,100.000REMOVE EXISTING LANE CONTROL SYSTEM 3.000 6,300.00 3.00
60936004 000 EA 1,500.000REMOVE EXISTING COMMUNICATION CABINET 1.000 1,500.00 1.00
60936005 000 EA 2,600.000REMOVE EXISTING CCTV FIELD EQUIPMENT 1.000 2,600.00 2.00
60936009 000 EA 3,700.000REMOVE EXIST FIBER HUB 1.000 3,700.00 1.00
60936010 000 EA 4,700.000REMOVE EXIST FIB OPT DMS SYS(TY-2) 1.000 4,700.00 1.00
60936011 000 EA 4,800.000REMOVE EXIST FIB OPT DMS SYS(TY-3) 2.000 9,600.00 2.00
60936015 000 EA 5,900.000RELOCATE EXIST CCTV FIELD EQUIPMENT 1.000 5,900.00 1.00
60936017 000 EA 1,000.000RELOCATE EXIST. LANE CONTROL SYS. 1.000 1,000.00 1.00
60966002 000 EA 1,400.000INS LED WW SGN W/BASIC SOL PWR KIT 6.000 8,400.00 5.00
70396001 EA 1,255.680ADJUST EXISTING VALVE BOX 13.000 16,323.84 0.00
96066052 DOL 1.000FORCE ACCOUNT 80,340.180 80,340.18 1,000.00
Per item 7.17.1 - Reimbursable Repairs
96066053 DOL 1.000LAW ENFORCEMENT PERSONNEL 103,319.240 103,319.24 5,000.00
PER ITEM 9.5 - OFF DUTY POLICE OFFICERS
96066055 DOL 1.000FORCE ACCT-EROSION CONTROL MAINTENANCE 31,552.150 31,552.15 1,000.00
PER ITEM 506.5 - EROSION CONTROL MAINTENANCE
96066056 DOL 1.000FORCE ACCOUNT - SAFETY CONTINGENCY 10,691.670 10,691.67 1,000.00
96086001 DOL 22,454.480UNIQUE CHANGE ORDER ITEM 1 1.000 22,454.48 0.00
CO #001 - Field Office Equipment
96086002 DOL 381.370UNIQUE CHANGE ORDER ITEM 2 88.500 33,750.80 0.00
CO # 001 - Concrete Pavement Widening
96086003 DOL 4,075.370UNIQUE CHANGE ORDER ITEM 3 1.000 4,075.37 0.00
CO # 001 - Concrete Pavement Widening Lane Closures
96086004 DOL 1,022.220UNIQUE CHANGE ORDER ITEM 4 59.000 60,310.98 0.00
CO #001 - Crash Cushion Element Repair
96086005 DOL 1,130.780UNIQUE CHANGE ORDER ITEM 5 4.000 4,523.12 0.00
CO #001 - Crash Cushion Element Repair Lane Closure
96086006 DOL 2,975.760UNIQUE CHANGE ORDER ITEM 6 1.000 2,975.76 0.00
CO#003 - Additional Traffic Signal Work
96086007 DOL 10,298.120UNIQUE CHANGE ORDER ITEM 7 1.000 10,298.12 0.00
For delivery of LCS to Transguide
96086008 DOL 1,711.080UNIQUE CHANGE ORDER ITEM 8 1.000 1,711.08 0.00
Restocking fee for 16 luminaires.
96086009 DOL 6,238.370UNIQUE CHANGE ORDER ITEM 9 2.000 12,476.74 0.00
Temporary large sign - install and remove
96086010 DOL 1,000.000UNIQUE CHANGE ORDER ITEM 10 0.189 189.00 0.00
96086011 DOL 2,165.360UNIQUE CHANGE ORDER ITEM 11 5.541 11,998.26 0.00
CO #5 - US 90 EBFR rehab lane closure
96086012 DOL 3,463.950UNIQUE CHANGE ORDER ITEM 12 1.000 3,463.95 0.00
Force Account for repair of structure BC-2 headwall
96086013 DOL 1,522.500UNIQUE CHANGE ORDER ITEM 13 3.000 4,567.50 0.00
CO #7 - Interchange Project Modifications
96086014 DOL 28,565.670UNIQUE CHANGE ORDER ITEM 14 1.000 28,565.67 0.00
CO #7 - Interchange Project Modifications
96086015 DOL 5,240.840UNIQUE CHANGE ORDER ITEM 15 1.000 5,240.84 0.00
96086016 DOL 4,617.020UNIQUE CHANGE ORDER ITEM 16 0.770 3,555.11 0.00
CONTRACT ID 002407058 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 26ESTIMATE 0040
96086017 DOL 1,242.510UNIQUE CHANGE ORDER ITEM 17 1.000 1,242.51 0.00
$23,788,556.79TOTAL ITEM EARNINGS TO DATE