contractor's estimate package 10/10/18 10.00 us 87...
TRANSCRIPT
154,597.44
004003059CONTRACT ID:
PROJECT: NH 1502(569)
CONTRACT:
08153216
PROJECTED AMOUNT: $26,792,105.78
CONTRACTOR:
HIGHWAY: US 87DISTRICT NAME:
COUNTY:
AREA ENGINEER:
AREA NUMBER: 058
WEBBER, LLC
Roy C. Neukam, P.E.
DALLAM
ESTIMATE NUMBER:
to
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/18
08/27/2015AWARD DATE:
ESTIMATE PERIOD:
0025
04/13/2018
LETTING DATE:
NOTICE TO PROCEED DATE: 02/02/2016
08/05/2015ESTIMATE PAID:
379 10.00
ADJ. PROJECTED AMOUNT:
ESTIMATE TYPE: FINL WORK BEGIN DATE: 03/14/2016
$26,946,703.22
CONTRACT:
02/27/2018
AWARD AMOUNT: $26,321,210.00
Amarillo
% COMPLETE:
% TIME USED:
% RETAINAGE: 0.00
83.66
ACCEPTED DATE:
PHYSICAL WORK COMPLETION DATE:
02/15/2018
00/00/0000
100.00
$171,165.32 $26,789,840.98 $26,961,006.30
RECAPITULATION
PAID TO CONTRACTOR
($5,000.00)$0.00 ($5,000.00)
$0.00 $0.00 $0.00
$0.00 $25,000.00 $25,000.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$176,165.32 $26,764,840.98 $26,941,006.30
$0.00 $0.00 $0.00
$176,165.32 $26,941,006.30
OTHER ADJUSTMENTS
DISINCENTIVE
INCENTIVE
LIQUIDATED DAMAGES
RETAINAGE
NON-PARTICIPATING
PARTICIPATING
THIS ESTIMATEPREV TO DATETOTAL TO DATE
ITEM EARNINGS $26,764,840.98
CONTRACT ADJUSTMENTS THIS ESTIMATE
-5,000.00
ADJUSTMENT DESCRIPTION: OTHERADJUSTMENT AMOUNT:
REMARKS: Milestone completion date was entered and 10
days incentive was paid to the contractor in the
amount of $25,000.00. The roadway was closed
twice after the incentive was paid, 08/14/17 and
08/31/17. The incentive paid is being reduced by
two days or $5,000.00. See attached DWRs and
milestone time summary.
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 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 26ESTIMATE 0025
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:
379
BID DAYS:
CURRENT DAYS:
DAYS CHARGED TO DATE:
WORK BEGIN DATE:
TIME CHARGES BEGIN:
PHYSICAL WORK COMPLETE: 00/00/0000
03/14/2016
03/04/2016
443
10
453
CONTRACT TIME STATEMENT
DAILY BREAKDOWN
Date or Days
Charged
Days
Credited
PERIOD SUMMARY
Days
Date or
Days
Days
Charged
Days
Credited
Diary
Adjustment
6 0 6
WORK COMPL & ACC 6
02/27/2018 1 WORK COMPL & ACCEP
02/28/2018 1 WORK COMPL & ACCEP
03/13/2018 1 WORK COMPL & ACCEP
03/20/2018 1 WORK COMPL & ACCEP
04/05/2018 1 WORK COMPL & ACCEP
04/13/2018 1 WORK COMPL & ACCEP
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 26ESTIMATE 0025
WORK PERFORMED THIS PERIOD
NH 1502(569) 004003058PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1415 06772001 ELIM EXT PAV MRK & MRKS ( 4")000 LF 0.500 -$464.50-929.000 9,098.00 9,098.00
NH 1502(569) 004003059PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
0331 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 1.000 $24,851.32 24,851.320 24,851.32 24,851.32
R&R UNSUITABLE SUBGRADE: RET WALL 1SUPP DESCR
0485 05002001 MOBILIZATION011 LS 2,600,000.000 $156,000.00 0.060 1.03 1.00
0705 06772001 ELIM EXT PAV MRK & MRKS ( 4")000 LF 0.500 -$1,200.00-2,400.000 10,719.00 10,719.00
NH 1502(570) 004003063PROJECT CONTROL
CATEGORY 001 DESCRIPTION ALL ITEMS
ITEM
CODE
DESCRIPTION UNIT UNIT
PRICE
QTY THIS
ESTIMATE
SP
NBR
LINE
NBR
Total Bid
Quantity
QTY Paid
To Date
AMOUNT PAID
THIS ESTIMATE
1873 06772001 ELIM EXT PAV MRK & MRKS ( 4") LF 0.500 $1,664.50 3,329.000 3,329.00 3,329.00
Added by CO #9SUPP DESCR
1895 32682044 D-GR HMA TY-D SAC-A PG70-28000 TON 275.000 -$4,686.00-17.040 164.88 114.00
$176,165.32TOTAL ITEM EARNINGS THIS ESTIMATE
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 26ESTIMATE 0025
CONTRACT LINE ITEMS
004003058PROJECT CONTROLNH 1502(569)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1055 01002002 002 PREPARING ROW STA 17,100.000 54.000 0.000 54.00 923,400.00
1060 01042001 000 REMOVING CONC (PAV) SY 10.000 220.000 108.030 328.03 3,280.30
1065 01042017 000 REMOVING CONC (DRIVEWAYS) SY 11.400 3,432.000 -245.610 3,186.39 36,324.85
1070 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.500 8,618.000 27.000 8,645.00 30,257.50
1075 01042036 000 REMOVING CONC (SIDEWALK OR RAMP) SY 27.500 509.000 403.330 912.33 25,089.08
1080 01052002 000 REMOVING STAB BASE AND ASPH PAV (2") SY 3.750 3,977.000 0.000 3,709.00 13,908.75
1085 01052014 000 REMOVING STAB BASE & ASPH PAV (7"-12") SY 8.250 27,816.000 0.000 28,186.90 232,541.93
1090 01052026 000 REMOVE STAB BASE & ASPH PAV (13"-18") SY 12.400 2,560.000 0.000 1,854.00 22,989.60
1095 01102001 000 EXCAVATION (ROADWAY) CY 19.000 2,494.000 131.970 2,625.97 49,893.43
1100 01322004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 21.250 83.000 0.000 83.00 1,763.76
1110 01642031 002 CELL FBR MLCH SEED(TEMP)(COOL) SY 0.450 5,226.000 0.000 7,940.00 3,573.00
1113 01642033 DRILL SEEDING (PERM) (RURAL) (SANDY) SY 0.795 0.000 5,226.000 7,940.00 6,315.32
CO#24 ADDITION
1120 02472237 033 FL BS (CMP IN PLC)(TY A OR B GR 4)(6") SY 13.000 5,226.000 -3,134.870 2,091.13 27,184.69
1131 02752001 CEMENT TON 175.000 0.000 187.000 196.40 34,370.00
Added by CO#2
1133 02752002 CEMENT TREAT (EXIST MATL) (6") SY 2.550 0.000 33,173.000 33,120.43 84,457.10
Added by CO#2
1135 03052035 000 SALV, HAUL & STKPL RCL APH PV (2"-6") SY 3.100 27,816.000 0.000 28,187.41 87,380.98
1140 03602004 013 CONC PVMT (CONT REINF-CRCP)(11") SY 71.950 31,330.000 0.000 31,431.11 2,261,468.36
1160 04162032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 350.000 30.000 0.000 30.00 10,500.00
1165 04162034 000 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 400.000 44.000 0.000 44.00 17,600.00
1170 04202045 002 CL A CONC (MISC)(6") SY 41.250 1,868.000 -1,152.560 715.44 29,511.91
1175 05292006 000 CONC CURB (MONO) (TY II) LF 2.000 7,591.000 50.000 7,363.00 14,726.00
1177 05302004 INTERSECTIONS (CONC) SY 97.830 0.000 3,133.000 3,129.12 306,121.80
CO#16 ADDITION
1180 05302011 006 DRIVEWAYS (ACP) SY 56.000 881.000 1,143.200 2,024.20 113,355.20
1185 05302038 006 DRIVEWAYS (CONC)(HES) SY 60.600 5,677.000 -2,913.000 3,271.51 198,253.51
1190 05312005 000 CURB RAMPS (TY 1) EA 1,275.000 2.000 0.000 2.00 2,550.00
1195 05312015 000 CONC SIDEWALKS (4") SY 37.300 3,013.000 0.000 3,096.73 115,508.03
1200 05312022 000 CURB RAMPS (TY 7)(MOD) EA 1,235.000 15.000 0.000 15.00 18,525.00
1205 05312077 000 CURB RAMPS (TY 3)(MOD) EA 1,450.000 15.000 0.000 14.00 20,300.00
1210 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 6.150 10,020.000 0.000 10,020.00 61,623.00
1215 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 25.000 655.000 0.000 655.00 16,375.00
1225 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 30.000 800.000 80.000 880.00 26,400.00
1240 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.400 1,825.000 175.000 2,000.00 2,800.00
1245 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 1.500 1,010.000 925.000 1,935.00 2,902.50
1250 06242014 014 GROUND BOX TY D (162922) W/APRON EA 775.000 6.000 0.000 6.00 4,650.00
1255 06242016 014 GROUND BOX TY E (122317) W/APRON EA 925.000 11.000 0.000 11.00 10,175.00
1260 06282113 003 ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) EA 6,000.000 1.000 0.000 1.00 6,000.00
1265 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 400.000 28.000 0.000 16.00 6,400.00
1270 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 475.000 2.000 0.000 2.00 950.00
1275 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 635.000 1.000 0.000 1.00 635.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1280 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 635.000 1.000 0.000 1.00 635.00
1285 06442030 000 IN SM RD SN SUP&AM TYS80(1)SA(U-BM) EA 700.000 2.000 0.000 2.00 1,400.00
1290 06442060 000 REMOVE SM RD SN SUP & AM EA 60.000 41.000 0.000 41.00 2,460.00
1295 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.250 4,345.000 15,229.000 19,574.00 4,893.50
1300 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 150.000 4.000 4.000 8.00 1,200.00
1305 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 200.000 4.000 0.000 4.00 800.00
1310 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 8,319.000 43,940.000 52,259.00 13,064.75
1315 06622052 000 WK ZN PAV MRK REMOV (REFL) TY I-C EA 4.250 495.000 -161.000 334.00 1,419.50
1320 06622054 000 WK ZN PAV MRK REMOV (REFL) TY II-A-A EA 4.250 640.000 -311.000 329.00 1,398.25
1323 06622060 WK ZN PAV MRK REMOV (TRAF BTN) TY W EA 4.250 0.000 634.000 634.00 2,694.50
Added CO#1
1329 06622062 WK ZN PAV MRK REMOV (TRAF BTN) TY Y EA 4.250 0.000 837.000 837.00 3,557.25
Added by CO # 1
1335 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.800 277.000 223.000 500.00 400.00
1340 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 2.500 402.000 -2.000 400.00 1,000.00
1350 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 95.000 6.000 -5.000 1.00 95.00
1355 06662068 000 REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) EA 190.000 1.000 0.000 1.00 190.00
1360 06662083 000 REFL PAV MRK TY I(W)(RR XING) (090MIL) EA 400.000 1.000 0.000 1.00 400.00
1365 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 200.000 3.000 0.000 3.00 600.00
1370 06662131 000 REFL PAV MRK TY I (Y) 24"(SLD)(090MIL) LF 5.000 67.000 0.000 67.00 335.00
1375 06662189 000 PAVEMENT SEALER 4" LF 0.100 13,595.000 -1,730.000 11,865.00 1,186.50
1380 06662191 000 PAVEMENT SEALER 8" LF 0.150 277.000 223.000 500.00 75.00
1385 06662193 000 PAVEMENT SEALER 12" LF 0.250 402.000 0.000 402.00 100.50
1390 06662195 000 PAVEMENT SEALER 24" LF 0.500 393.000 -8.000 385.00 192.50
1395 06662219 000 PAVEMENT SEALER (ARROW) EA 10.000 6.000 0.000 6.00 60.00
1400 06662220 000 PAVEMENT SEALER (WORD) EA 15.000 3.000 0.000 3.00 45.00
1405 06662224 000 PAVEMENT SEALER (DBL ARROW) EA 20.000 1.000 0.000 1.00 20.00
1410 06662228 000 PAVEMENT SEALER RR XING EA 20.000 1.000 0.000 1.00 20.00
1415 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.500 10,259.000 -1,161.000 9,098.00 4,549.00
1420 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.050 207.000 -107.000 100.00 105.00
1430 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.500 13,595.000 -1,730.000 11,865.00 5,932.50
1435 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.950 277.000 0.000 277.00 263.15
1440 06782004 000 PAV SURF PREP FOR MRK (12") LF 1.450 402.000 0.000 402.00 582.90
1445 06782006 000 PAV SURF PREP FOR MRK (24") LF 2.900 393.000 -93.000 300.00 870.00
1450 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 10.000 6.000 0.000 6.00 60.00
1455 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 19.000 1.000 0.000 1.00 19.00
1460 06782014 000 PAV SURF PREP FOR MRK (RR XING) EA 19.000 1.000 0.000 1.00 19.00
1465 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 19.000 3.000 0.000 3.00 57.00
1470 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 37,500.000 1.000 0.000 1.00 37,500.00
1475 06822001 003 BACK PLATE (12 IN) (3 SEC) EA 75.000 8.000 0.000 9.00 675.00
1480 06822002 003 BACK PLATE (12 IN) (4 SEC) EA 85.000 4.000 0.000 3.00 255.00
1485 06822022 003 VEH SIG SEC (12 IN) LED (GRN ARW) EA 225.000 4.000 0.000 3.00 675.00
1490 06822023 003 VEH SIG SEC (12 IN) LED (GRN) EA 225.000 8.000 0.000 9.00 2,025.00
1495 06822024 003 VEH SIG SEC (12 IN) LED (YEL ARW) EA 225.000 8.000 0.000 6.00 1,350.00
1500 06822025 003 VEH SIG SEC (12 IN) LED (YEL) EA 225.000 8.000 0.000 9.00 2,025.00
1505 06822026 003 VEH SIG SEC (12 IN) LED (RED ARW) EA 225.000 4.000 0.000 3.00 675.00
1510 06822027 003 VEH SIG SEC (12 IN) LED (RED) EA 225.000 8.000 0.000 9.00 2,025.00
1515 06822066 003 PED SIG SEC (12 IN) LED (COUNTDOWN) EA 500.000 8.000 0.000 8.00 4,000.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1520 06842030 000 TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) LF 1.250 1,110.000 200.000 1,310.00 1,637.50
1525 06842035 000 TRF SIG CBL (TY A) (14 AWG) ( 9 CONDR) LF 1.500 775.000 -275.000 500.00 750.00
1530 06842046 000 TRF SIG CBL (TY A) (14 AWG) (20 CONDR) LF 3.250 475.000 225.000 700.00 2,275.00
1545 06862041 000 INS TRF SIG PL AM(S) 1 ARM (40') LUM EA 7,000.000 1.000 0.000 1.00 7,000.00
1550 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 7,250.000 1.000 0.000 1.00 7,250.00
1555 06862053 000 INS TRF SIG PL AM(S) 1 ARM (50') LUM EA 14,000.000 2.000 0.000 2.00 28,000.00
1560 06872001 005 PED POLE ASSEMBLY EA 1,600.000 4.000 0.000 6.00 9,600.00
1575 32682008 000 D-GR HMA TY-B PG64-22 TON 96.500 7,299.000 0.000 7,196.69 694,480.59
1585 60062001 000 SPREAD SPECTRUM RADIO EA 2,000.000 1.000 0.000 1.00 2,000.00
1590 60062002 000 COAXIAL CABLE LF 3.000 100.000 0.000 150.00 450.00
1595 60062004 000 ANTENNA (OMNI-DIRECTIONAL) EA 600.000 1.000 0.000 1.00 600.00
1600 68342002 002 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,500.000 1.000 0.000 1.00 16,500.00
1605 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 6,000.000 1.000 0.000 1.00 6,000.00
1610 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,000.000 8.000 0.000 8.00 8,000.00
1615 89982001 000 RADAR PRESENCE DETECTOR EA 6,200.000 4.000 0.000 4.00 24,800.00
1620 89982002 000 RADAR PRESENCE DETECTOR COMM CABLE LF 3.000 775.000 0.000 1,000.00 3,000.00
1625 89992001 000 TY I BROKEN WHITE 100MIL (4") LF 0.500 2,606.000 994.000 3,600.00 1,800.00
1630 89992003 000 TY I BROKEN YELLOW 100MIL (4") LF 0.500 1,938.000 987.000 2,925.00 1,462.50
1635 89992004 000 TY I SOLID YELLOW 100MIL (4") LF 0.500 9,051.000 3,949.000 13,000.00 6,500.00
Category Subtotal $5,754,070.99
004003059PROJECT CONTROLNH 1502(569)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0055 01002002 002 PREPARING ROW STA 17,100.000 25.160 0.000 25.16 430,236.00
0060 01042001 000 REMOVING CONC (PAV) SY 10.000 12,446.000 99.001 12,545.00 125,450.01
0065 01042015 000 REMOVING CONC (SIDEWALKS) SY 11.400 2,300.000 0.000 2,300.00 26,220.00
0070 01042017 000 REMOVING CONC (DRIVEWAYS) SY 11.400 1,646.000 -1,105.000 541.00 6,167.40
0075 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.500 7,951.000 -1,810.100 6,140.90 21,493.15
0080 01042040 000 REMOVING CONC (PAVERS) SY 10.000 1,272.000 0.000 1,272.00 12,720.00
0085 01042044 000 REMOVING CONC (FLUME) SY 30.500 55.000 0.000 55.00 1,677.50
0090 01052011 000 REMOVING STAB BASE AND ASPH PAV (2"-6") SY 8.000 3,831.000 0.000 1,296.88 10,375.04
0095 01052095 000 REMOVING STAB BASE & ASPH PAV (12"-14") SY 8.000 3,623.000 0.000 4,632.54 37,060.32
0100 01102001 000 EXCAVATION (ROADWAY) CY 19.000 45,426.000 0.000 45,426.00 863,094.00
0105 01102003 000 EXCAVATION (SPECIAL) CY 17.000 9,870.000 0.000 9,870.00 167,790.00
0110 01322004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 21.250 584.000 0.000 584.00 12,410.00
0111 02472237 FL BS (CMP IN PLC)(TY A OR B GR 4)(6") SY 13.000 0.000 370.780 370.78 4,820.14
Added by CO #12
0113 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 1.483 0.000 6,110.000 6,110.00 9,060.27
EARTH GUARD FIBER MATRIX (w perm & temp cool mixes)
0119 01642033 DRILL SEEDING (PERM) (RURAL) (SANDY) SY 0.795 0.000 6,110.000 12,220.00 9,719.54
CO#24 ADDITION
0125 02752001 003 CEMENT TON 175.000 125.000 0.000 111.83 19,570.25
0130 02752002 003 CEMENT TREAT (EXIST MATL) (6") SY 2.550 21,976.000 0.000 21,974.00 56,033.70
0135 03602001 013 CONC PVMT (CONT REINF-CRCP)(8") SY 62.700 3,779.000 0.000 4,702.06 294,819.17
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0155 03602004 013 CONC PVMT (CONT REINF-CRCP)(11") SY 71.950 11,955.000 0.000 15,848.88 1,140,326.91
0175 03602017 013 CURB (TYPE I) LF 2.000 121.000 0.000 121.00 242.00
0195 03602018 013 CURB (TYPE II) LF 2.000 4,124.000 0.000 5,276.00 10,552.00
0215 03602044 013 CONC PVMT (CONT REINF-CRCP)(HES)(8") SY 69.700 815.000 0.000 77.39 5,394.08
0235 03602047 013 CONC PVMT(CONT REINF-CRCP)(11")(CL HES) SY 80.800 4,265.000 -3,272.460 992.54 80,197.23
0255 04002005 000 CEM STABIL BKFL CY 113.000 257.400 -40.400 217.00 24,521.00
0265 04012001 000 FLOWABLE BACKFILL CY 113.000 147.000 0.000 229.00 25,877.00
0270 04022001 000 TRENCH EXCAVATION PROTECTION LF 3.300 3,893.000 0.000 3,893.00 12,846.90
0275 04032001 000 TEMPORARY SPL SHORING SF 11.000 23,783.000 0.000 23,780.06 261,580.66
0281 96086003 UNIQUE CHANGE ORDER ITEM 3 DOL 48,452.410 0.000 1.000 1.00 48,452.41
Added by CO #4
0285 04162001 000 DRILL SHAFT (18 IN) LF 63.000 439.000 0.000 387.03 24,382.89
0290 04162003 000 DRILL SHAFT (30 IN) LF 130.000 722.000 0.000 722.00 93,860.00
0295 04202006 002 CL C CONC (RAIL FOUNDATION) CY 800.000 3.000 0.000 3.00 2,400.00
0300 04202013 002 CL C CONC (MISC) CY 480.000 37.800 -35.800 2.00 960.00
0305 04232011 000 RETAINING WALL (DRILL SHAFT)(FACIA) SF 91.000 619.000 0.000 619.00 56,329.00
0310 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 52.500 15,852.000 0.000 15,852.00 832,230.02
0315 04322001 000 RIPRAP (CONC)(4 IN) CY 363.000 554.000 0.000 569.72 206,808.36
0320 04322048 000 RIPRAP (CONC)(FLUME) CY 480.000 95.000 0.000 73.24 35,155.20
0325 04502077 001 RAIL (HANDRAIL)(TY F) LF 140.000 131.000 0.000 131.00 18,340.00
0330 04502080 001 RAIL (TY T221) LF 95.000 525.000 -44.000 481.00 45,695.00
0331 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 1.000 0.000 24,851.320 24,851.32 24,851.32
R&R UNSUITABLE SUBGRADE: RET WALL 1
0335 04622001 015 CONC BOX CULV (3 FT X 2 FT) LF 285.000 357.000 0.000 357.00 101,745.00
0340 04622007 015 CONC BOX CULV (5 FT X 3 FT) LF 410.000 119.000 0.000 119.00 48,790.00
0345 04642002 006 RC PIPE (CL III)(15 IN) LF 109.000 57.000 0.000 57.00 6,213.00
0350 04642003 006 RC PIPE (CL III)(18 IN) LF 136.000 53.000 0.000 53.00 7,208.00
0355 04642005 006 RC PIPE (CL III)(24 IN) LF 98.000 1,662.000 0.000 1,662.00 162,876.00
0360 04642007 006 RC PIPE (CL III)(30 IN) LF 149.000 537.000 20.000 557.00 82,993.00
0365 04642009 006 RC PIPE (CL III)(36 IN) LF 164.000 691.000 0.000 691.00 113,324.00
0370 04642021 006 RC PIPE (CL IV)(18 IN) LF 143.000 111.000 0.000 111.00 15,873.00
0375 04642022 006 RC PIPE (CL IV)(24 IN) LF 155.000 271.000 0.000 271.00 42,005.00
0380 04652014 002 MANH (COMPL)(JUNCT BOX) EA 3,660.000 2.000 0.000 2.00 7,320.00
0385 04652104 002 INLET EXT EA 1,200.000 37.000 0.000 36.00 43,200.00
0395 04654002 002 MANH (COMPL)(PRM)(60IN) EA 4,050.000 1.000 0.000 1.00 4,050.00
0400 04654008 002 INLET (COMPL)(PCU)(3FTX5FT) EA 4,000.000 11.000 0.000 11.00 44,000.00
0405 04654009 002 INLET (COMPL)(PCU)(4FTX5FT) EA 5,040.000 8.000 0.000 8.00 40,320.00
0407 96086004 UNIQUE CHANGE ORDER ITEM 4 DOL 14,931.120 0.000 1.000 1.00 14,931.12
Added by CO #5
0409 96082008 UNIQUE CHANGE ORDER ITEM 8 DOL 1.000 0.000 25,037.750 25,037.75 25,037.75
REMOV REGRADE REPLACE CONC PVMT SECTION
0410 04654010 002 INLET (COMPL)(PCU)(5FTX5FT) EA 5,180.000 2.000 0.000 2.00 10,360.00
0415 04654015 002 INLET (COMPL)(POD)(3FTX3FT) EA 2,960.000 2.000 0.000 2.00 5,920.00
0420 04654033 002 INLET (COMPL)(PSL)(RH)(8FTX8FT) EA 9,059.800 1.000 0.000 1.00 9,059.80
0425 04654038 002 INLET (COMPL)(PSL)(RC)(5FTX5FT) EA 5,000.000 6.000 0.000 6.00 30,000.00
0430 04654041 002 INLET (COMPL)(PSL)(RC)(8FTX8FT) EA 14,390.000 2.000 0.000 2.00 28,780.00
0435 04654090 002 INLET (COMPL)(PSL)(FG)(3FTX3FT-3FTX3FT) EA 3,560.000 3.000 0.000 3.00 10,680.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0440 04654092 002 INLET (COMPL)(PSL)(FG)(4FTX4FT-4FTX4FT) EA 4,100.000 2.000 0.000 2.00 8,200.00
0445 04654112 002 INLET(COMPL)(PSL)(SFG)(3FTX5FT-3FTX5FT) EA 3,440.000 4.000 0.000 4.00 13,760.00
0450 04742005 000 SLOT DRAIN (GAL STL)(18 IN) LF 243.000 25.000 0.000 25.00 6,075.00
0455 04762029 003 JACK BOR OR TUN PIPE(66 IN)(RC)(CL V) LF 1,125.000 179.000 0.000 179.00 201,375.00
0460 04792002 000 ADJ INLETS EA 2,160.000 2.000 0.000 2.00 4,320.00
0465 04962002 000 REMOV STR (INLET) EA 1,000.000 8.000 0.000 8.00 8,000.00
0470 04962003 000 REMOV STR (MANHOLE) EA 1,000.000 1.000 0.000 1.00 1,000.00
0475 04962007 000 REMOV STR (PIPE) LF 20.000 997.000 0.000 88.00 1,760.00
0480 04962043 000 REMOV STR (SMALL FENCE) LF 5.000 176.000 0.000 176.00 880.00
0485 05002001 011 MOBILIZATION LS 2,600,000.000 1.000 0.000 1.03 2,678,000.00
0490 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 27,060.000 21.000 0.000 21.00 568,260.00
0500 05122008 002 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 66.000 1,720.000 0.000 1,935.00 127,710.00
0505 05122009 002 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 68.000 80.000 0.000 100.00 6,800.00
0506 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 12,178.130 0.000 1.000 1.00 12,178.13
Traffic Safety Item
0510 05122035 002 PORT CTB (STKPL)(LOW PROF)(TY 1) LF 9.500 1,720.000 0.000 1,700.00 16,150.00
0515 05122036 002 PORT CTB (STKPL)(LOW PROF)(TY 2) LF 15.500 80.000 0.000 100.00 1,550.00
0520 05302038 006 DRIVEWAYS (CONC)(HES) SY 60.600 1,435.000 263.000 601.73 36,464.83
0525 05312005 000 CURB RAMPS (TY 1) EA 1,275.000 14.000 0.000 14.00 17,850.00
0530 05312006 000 CURB RAMPS (TY 2) EA 1,675.000 2.000 0.000 1.00 1,675.00
0535 05312014 000 CURB RAMPS (TY 22) EA 3,050.000 1.000 0.000 1.00 3,050.00
0540 05312015 000 CONC SIDEWALKS (4") SY 37.300 3,535.000 0.000 3,638.32 135,709.34
0545 05312017 000 CURB RAMPS (TY 21) EA 2,800.000 1.000 0.000 1.00 2,800.00
0550 05402001 031 MTL W-BEAM GD FEN (TIM POST) LF 100.000 25.000 0.000 25.00 2,500.00
0555 05452086 001 CRASH CUSH ATTEN (INSTL)(L)(W)(TL3) EA 30,000.000 2.000 0.000 2.00 60,000.00
0565 05452101 001 CRASH CUSHION ATTENUATOR (REMOVE) EA 1,320.000 2.000 0.000 2.00 2,640.00
0570 05502017 000 CHAIN LINK FENCE(INSTALL)(7')(BARB TOP) LF 25.000 812.000 0.000 812.00 20,300.00
0575 05502018 000 GATE(INSTALL)(SNGL)(BARB TOP)(7' X 20') EA 2,500.000 1.000 0.000 1.00 2,500.00
0580 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 6.150 3,300.000 0.000 3,300.00 20,295.00
0585 06182019 000 CONDT (PVC) (SCHD 40) (2") (BORE) LF 25.000 1,220.000 2,755.000 3,975.00 99,375.00
0590 06182023 000 CONDT (PVC) (SCHD 40) (3") (BORE) LF 30.000 820.000 678.000 1,498.00 44,940.00
0595 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.400 1,230.000 0.000 1,230.00 1,722.00
0600 06242016 014 GROUND BOX TY E (122317) W/APRON EA 925.000 32.000 0.000 32.00 29,600.00
0605 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 400.000 21.000 0.000 17.00 6,800.00
0610 06442002 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) EA 450.000 4.000 0.000 31.00 13,950.00
0615 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 475.000 1.000 0.000 4.00 1,900.00
0620 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 700.000 6.000 0.000 6.00 4,200.00
0625 06442028 000 IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) EA 775.000 2.000 0.000 2.00 1,550.00
0630 06442029 000 IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) EA 850.000 1.000 0.000 1.00 850.00
0635 06442060 000 REMOVE SM RD SN SUP & AM EA 60.000 39.000 0.000 39.00 2,340.00
0640 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.250 300.000 130.000 430.00 107.50
0644 06622004 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.250 0.000 4,959.000 4,959.00 1,239.75
Added by CO # 1
0650 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 1,200.000 7,470.000 8,670.00 2,167.50
0655 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 1.000 5,394.000 5,638.000 11,032.00 11,032.00
0660 06622079 000 WK ZN PAV MRK REMOV (W) 24" (SLD) LF 6.000 24.000 0.000 24.00 144.00
0665 06622099 000 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 1.000 9,016.000 20,048.000 29,064.00 29,064.00
0670 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.800 1,219.000 34.000 1,253.00 1,002.40
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
0675 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 2.500 1,220.000 -31.000 1,189.00 2,972.50
0680 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.000 260.000 -44.000 216.00 1,080.00
0685 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 95.000 19.000 -2.000 17.00 1,615.00
0690 06662068 000 REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) EA 190.000 2.000 0.000 2.00 380.00
0695 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 200.000 8.000 -1.000 7.00 1,400.00
0700 06662131 000 REFL PAV MRK TY I (Y) 24"(SLD)(090MIL) LF 5.000 118.000 0.000 118.00 590.00
0705 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.500 7,280.000 3,439.000 10,719.00 5,359.50
0715 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.100 400.000 -376.000 24.00 74.40
0725 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.500 8,741.000 -1,061.000 7,680.00 3,840.00
0730 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.950 1,219.000 -271.000 948.00 900.60
0735 06782004 000 PAV SURF PREP FOR MRK (12") LF 1.450 1,220.000 0.000 1,220.00 1,769.00
0740 06782006 000 PAV SURF PREP FOR MRK (24") LF 2.900 378.000 -22.000 356.00 1,032.40
0745 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 10.000 19.000 -1.000 18.00 180.00
0750 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 19.000 2.000 0.000 2.00 38.00
0755 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 19.000 8.000 0.000 8.00 152.00
0760 06812001 002 TEMP TRAF SIGNALS EA 86,000.000 1.000 0.000 1.00 86,000.00
0767 07402005 ANTI-GRAFFITI COATING (PERMANENT) SF 0.920 0.000 10,967.000 10,967.00 10,089.64
CO#23 ADDITION
0780 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.000 827.000 0.000 78.00 1,170.00
0785 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 8.000 827.000 0.000 78.00 624.00
0787 11222031 SANDBAGS FOR EROSION CONTROL EA 5.000 0.000 100.000 35.00 175.00
Added by C0#1
0790 11222047 001 BIOGRD EROSN CONT LOGS (8" DIA) INSTALL LF 6.000 875.000 0.000 1,502.00 9,012.00
0800 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS
REMOV
LF 2.000 1,537.000 0.000 1,502.00 3,004.00
0801 05066038 TEMP SEDMT CONT FENCE (INSTALL) LF 2.830 0.000 25.000 60.00 169.80
Add Temp Silt Fence Item for use as needed
0802 05066039 TEMP SEDMT CONT FENCE (REMOVE) LF 1.120 0.000 25.000 60.00 67.20
Added by CO #7
0805 11602001 000 IMPERMEABLE LINER SY 20.000 2,778.000 0.000 2,778.00 55,560.00
0810 32682008 000 D-GR HMA TY-B PG64-22 TON 96.500 3,763.100 0.000 4,029.77 388,872.81
0815 32682040 000 D-GR HMA TY-D PG64-22 TON 200.000 267.920 -68.940 198.98 39,796.00
0817 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 282.820 0.000 24.000 111.12 31,426.97
Pavement Repairs tack and cold patch
0820 60072001 000 REMOVING TRAFFIC SIGNALS EA 4,000.000 1.000 0.000 1.00 4,000.00
0825 68342002 002 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,500.000 3.000 0.000 3.00 49,500.00
0830 89992006 000 HPPM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.500 893.000 -679.000 214.00 107.00
0847 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 42,779.400 0.000 1.000 1.00 42,779.40
Payment for agreed overhead charges. Added by CO #8
3200 96022002 PAYMENT ADJUSTMENT-NEG DOL -1.000 2,000.000 0.000 2,500.00 -2,500.00
3367 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 9,836.140 0.000 1.000 1.00 9,836.14
Installation second span to the temporary traffic lights
Category Subtotal $10,879,263.95
002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 26ESTIMATE 0025
002 CONTRACTOR FORCE ACCOUNT WORKCATEGORY DESCRIPTION
3360 96062056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 1.000 94,500.000 0.000 47,024.03 47,024.03
3365 96062055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 1.000 94,500.000 0.000 267.00 267.00
Category Subtotal $47,291.03
004003063PROJECT CONTROLNH 1502(570)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
1790 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.500 300.000 -150.000 150.00 525.00
1805 01102001 000 EXCAVATION (ROADWAY) CY 19.000 320.000 0.000 320.00 6,080.00
1810 01322004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 21.250 1.000 0.000 1.00 21.25
1815 02162001 000 PROOF ROLLING HR 125.000 5.000 0.000 6.00 750.00
1830 03102001 000 PRIME COAT (MC-30) GAL 5.500 16,139.000 0.000 21,230.00 116,765.00
1840 03542057 000 PLANE ASPH CONC PAV (4") SY 4.000 64,556.000 0.000 61,651.32 246,605.28
1863 06622032 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 0.000 19,400.000 19,400.00 4,850.00
Added by CO #9
1865 06622113 000 WK ZN PAV MRK SHT TERM (TAB) TY W EA 2.000 940.000 -696.000 244.00 488.00
1870 06622115 000 WK ZN PAV MRK SHT TERM (TAB) TY Y-2 EA 2.000 470.000 1,051.000 1,521.00 3,042.00
1873 06772001 ELIM EXT PAV MRK & MRKS ( 4") LF 0.500 0.000 3,329.000 3,329.00 1,664.50
Added by CO #9
1895 32682044 000 D-GR HMA TY-D SAC-A PG70-28 TON 275.000 114.000 0.000 164.88 45,342.00
1900 32682084 000 D-GR HMA TY-C SAC-A, PG70-28 TON 112.000 14,202.000 0.000 14,072.81 1,576,154.72
1905 89992006 000 HPPM W/RET REQ TY I(W)4"(BRK)(090MIL) LF 0.500 4,761.000 679.000 5,440.00 2,720.00
1910 89992009 000 HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.500 18,792.000 -15,786.000 3,006.00 1,503.00
1915 89992018 000 HPPM W/RET REQ TY I(Y)4"(BRK)(090MIL) LF 0.500 4,761.000 59.000 4,820.00 2,410.00
1920 89992021 000 HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.500 19,042.000 1,193.000 20,235.00 10,117.50
Category Subtotal $2,019,038.25
004101044PROJECT CONTROLNH 1502(569)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2075 01002002 002 PREPARING ROW STA 17,100.000 41.000 0.000 41.00 701,100.00
2080 01042001 000 REMOVING CONC (PAV) SY 10.000 159.000 187.969 346.97 3,469.69
2085 01042009 000 REMOVING CONC (RIPRAP) SY 9.150 2,895.000 0.000 2,895.00 26,489.25
2090 01042017 000 REMOVING CONC (DRIVEWAYS) SY 11.400 741.000 -60.500 680.50 7,757.70
2095 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.500 8,707.000 -0.390 8,706.61 30,473.14
2100 01052002 000 REMOVING STAB BASE AND ASPH PAV (2") SY 3.750 3,800.000 0.000 3,631.89 13,619.57
2105 01052014 000 REMOVING STAB BASE & ASPH PAV (7"-12") SY 8.250 29,945.000 0.000 30,761.66 253,783.70
2110 01052026 000 REMOVE STAB BASE & ASPH PAV (13"-18") SY 12.400 1,508.000 0.000 1,206.00 14,954.40
2115 01102001 000 EXCAVATION (ROADWAY) CY 19.000 2,027.000 0.000 2,027.00 38,513.00
2120 01102003 000 EXCAVATION (SPECIAL) CY 17.000 124.000 0.000 124.00 2,108.00
2125 01322004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 21.250 812.000 0.000 812.00 17,255.00
2127 01582004 SPEC EXCAV WORK (FRONT-END LOADER) HR 132.000 0.000 80.000 34.00 4,488.00
$132.00 per loader hour (80 hrs. total) Added by CO #14
2135 01642031 002 CELL FBR MLCH SEED(TEMP)(COOL) SY 0.450 9,573.000 0.000 11,800.00 5,310.00
2139 01642033 DRILL SEEDING (PERM) (RURAL) (SANDY) SY 0.795 0.000 9,573.000 11,800.00 9,385.48
CO#24 ADDITION
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2145 02472237 033 FL BS (CMP IN PLC)(TY A OR B GR 4)(6") SY 13.000 9,576.000 -8,081.450 1,494.55 19,429.15
2157 02752001 CEMENT TON 175.000 0.000 199.000 211.45 37,003.75
Added by CO#2
2159 02752002 CEMENT TREAT (EXIST MATL) (6") SY 2.550 0.000 35,246.000 35,733.31 91,119.94
Added by CO#2
2160 03052035 000 SALV, HAUL & STKPL RCL APH PV (2"-6") SY 3.100 30,287.000 0.000 29,018.39 89,957.01
2163 03542057 PLANE ASPH CONC PAV (4") SY 4.000 0.000 5,813.330 5,813.33 23,253.32
CO#22 ADDED
2165 03602004 013 CONC PVMT (CONT REINF-CRCP)(11") SY 71.950 33,290.000 0.000 33,320.02 2,397,375.44
2185 04012001 000 FLOWABLE BACKFILL CY 113.000 115.000 0.000 114.97 12,991.61
2190 04162030 000 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 180.000 12.000 0.000 36.00 6,480.00
2195 04162032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 350.000 28.000 0.000 28.00 9,800.00
2200 04202045 002 CL A CONC (MISC)(6") SY 41.250 3,100.000 -597.850 2,502.15 103,213.69
2205 04642005 006 RC PIPE (CL III)(24 IN) LF 98.000 728.000 -1.000 727.00 71,246.00
2207 04672356 SET (TY II)(24 IN)(RCP)(3:1)(P) EA 1,906.370 0.000 1.000 1.00 1,906.37
Added to CSJ 044 by CO
2210 04662125 000 HEADWALL (CH-PW-0)(DIA= 24 IN) EA 5,840.000 4.000 0.000 4.00 23,360.00
2215 04962004 000 REMOV STR (SET) EA 450.000 8.000 0.000 6.00 2,700.00
2220 04962007 000 REMOV STR (PIPE) LF 20.000 708.000 0.000 670.00 13,400.00
2225 05292006 000 CONC CURB (MONO) (TY II) LF 2.000 7,881.000 117.000 7,225.00 14,450.00
2227 05302004 INTERSECTIONS (CONC) SY 97.830 0.000 2,275.360 2,200.84 215,308.18
CO#16 ADDITION
2230 05302011 006 DRIVEWAYS (ACP) SY 56.000 1,534.000 1,530.320 3,064.32 171,601.92
2235 05302038 006 DRIVEWAYS (CONC)(HES) SY 60.600 3,488.000 -1,714.000 1,890.98 114,593.38
2240 05312015 000 CONC SIDEWALKS (4") SY 37.300 1,890.000 0.000 2,053.33 76,589.21
2245 05312022 000 CURB RAMPS (TY 7)(MOD) EA 1,235.000 9.000 0.000 9.00 11,115.00
2250 05312077 000 CURB RAMPS (TY 3)(MOD) EA 1,450.000 9.000 0.000 9.00 13,050.00
2255 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 6.150 8,798.000 300.000 9,098.00 55,952.70
2275 06202011 001 ELEC CONDR (NO. 8) BARE LF 1.400 25.000 0.000 25.00 35.00
2280 06242014 014 GROUND BOX TY D (162922) W/APRON EA 775.000 2.000 0.000 2.00 1,550.00
2285 06242016 014 GROUND BOX TY E (122317) W/APRON EA 925.000 4.000 0.000 7.00 6,475.00
2290 06362001 014 ALUMINUM SIGNS (TY A) SF 25.000 66.000 42.000 108.00 2,700.00
2295 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 400.000 34.000 0.000 25.00 10,000.00
2300 06442006 000 IN SM RD SN SUP&AM TY10BWG(1)SA(U) EA 635.000 1.000 0.000 1.00 635.00
2305 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 700.000 2.000 0.000 2.00 1,400.00
2310 06442060 000 REMOVE SM RD SN SUP & AM EA 60.000 39.000 0.000 39.00 2,340.00
2315 06442077 000 REMOVE SM RD SN SUP & AM (SIGN ONLY) EA 160.000 1.000 0.000 35.00 5,600.00
2325 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.250 6,626.000 4,542.000 11,168.00 2,792.00
2330 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 13,789.000 10,527.000 24,316.00 6,079.00
2355 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.800 133.000 -25.000 108.00 86.40
2360 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 2.500 369.000 0.000 369.00 922.50
2365 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.000 951.000 -756.000 195.00 975.00
2375 06662068 000 REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) EA 190.000 1.000 0.000 1.00 190.00
2380 06662083 000 REFL PAV MRK TY I(W)(RR XING) (090MIL) EA 400.000 1.000 0.000 1.00 400.00
2385 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 200.000 1.000 0.000 1.00 200.00
2390 06662189 000 PAVEMENT SEALER 4" LF 0.100 17,973.000 -3,793.000 14,180.00 1,418.00
2395 06662191 000 PAVEMENT SEALER 8" LF 0.150 133.000 0.000 133.00 19.95
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2400 06662193 000 PAVEMENT SEALER 12" LF 0.250 369.000 0.000 369.00 92.25
2405 06662195 000 PAVEMENT SEALER 24" LF 0.500 951.000 -32.000 919.00 459.50
2410 06662219 000 PAVEMENT SEALER (ARROW) EA 10.000 2.000 0.000 2.00 20.00
2415 06662220 000 PAVEMENT SEALER (WORD) EA 15.000 1.000 0.000 1.00 15.00
2420 06662224 000 PAVEMENT SEALER (DBL ARROW) EA 20.000 1.000 0.000 1.00 20.00
2425 06662228 000 PAVEMENT SEALER RR XING EA 20.000 1.000 0.000 1.00 20.00
2430 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.500 15,873.000 19,637.000 35,510.00 17,755.00
2440 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.500 17,973.000 -14,983.000 2,990.00 1,495.00
2445 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.950 133.000 0.000 133.00 126.35
2450 06782004 000 PAV SURF PREP FOR MRK (12") LF 1.450 369.000 0.000 369.00 535.05
2455 06782006 000 PAV SURF PREP FOR MRK (24") LF 2.900 951.000 -651.000 300.00 870.00
2460 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 10.000 2.000 0.000 2.00 20.00
2465 06782008 000 PAV SURF PREP FOR MRK (DBL ARROW) EA 19.000 1.000 0.000 1.00 19.00
2470 06782014 000 PAV SURF PREP FOR MRK (RR XING) EA 19.000 1.000 0.000 1.00 19.00
2475 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 19.000 1.000 0.000 1.00 19.00
2480 06822066 003 PED SIG SEC (12 IN) LED (COUNTDOWN) EA 500.000 4.000 0.000 6.00 3,000.00
2485 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 3.000 65.000 950.000 1,015.00 3,045.00
2490 06862280 000 RELOC TRF SG PL AM(S)SNGL MST ARM POLE EA 2,500.000 2.000 0.000 2.00 5,000.00
2495 06872001 005 PED POLE ASSEMBLY EA 1,600.000 2.000 0.000 2.00 3,200.00
2505 06902024 000 REMOVAL OF SIGNAL HEAD ASSM EA 350.000 4.000 0.000 4.00 1,400.00
2510 06902030 000 REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 100.000 4.000 0.000 6.00 600.00
2515 06902033 000 REMOVAL OF TRAFFIC SIGNAL POLE FND LF 150.000 6.000 0.000 6.00 900.00
2530 11222031 001 SANDBAGS FOR EROSION CONTROL EA 5.000 130.000 0.000 4.00 20.00
2545 32682008 000 D-GR HMA TY-B PG64-22 TON 96.500 7,755.000 0.000 7,230.32 697,725.88
2555 32682084 000 D-GR HMA TY-C SAC-A, PG70-28 TON 112.000 41.000 2,060.530 2,220.13 248,654.56
2560 68342002 002 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,500.000 1.000 0.000 1.00 16,500.00
2565 88352001 000 ACCESSIBLE PEDESTRIAN SIGNAL UNITS EA 1,000.000 4.000 0.000 6.00 6,000.00
2570 89992001 000 TY I BROKEN WHITE 100MIL (4") LF 0.500 2,870.000 1,230.000 4,100.00 2,050.00
2575 89992002 000 TY I SOLID WHITE 100MIL (4") LF 0.500 3,238.000 32.000 3,270.00 1,635.00
2580 89992003 000 TY I BROKEN YELLOW 100MIL (4") LF 0.500 1,945.000 305.000 2,250.00 1,125.00
2585 89992004 000 TY I SOLID YELLOW 100MIL (4") LF 0.500 9,920.000 2,080.000 12,000.00 6,000.00
Category Subtotal $5,766,762.04
023803055PROJECT CONTROLNH 1502(569)
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2740 01002002 002 PREPARING ROW STA 17,100.000 18.000 0.000 18.00 307,800.00
2745 01042001 000 REMOVING CONC (PAV) SY 10.000 97.000 0.000 97.00 970.00
2750 01042017 000 REMOVING CONC (DRIVEWAYS) SY 11.400 1,980.000 205.600 2,185.60 24,915.84
2755 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 3.500 3,256.000 -78.000 3,178.00 11,123.00
2760 01042036 000 REMOVING CONC (SIDEWALK OR RAMP) SY 27.500 53.000 0.000 53.00 1,457.50
2765 01052002 000 REMOVING STAB BASE AND ASPH PAV (2") SY 3.750 1,026.000 0.000 1,025.97 3,847.39
2770 01052014 000 REMOVING STAB BASE & ASPH PAV (7"-12") SY 8.250 9,618.000 0.000 9,976.12 82,302.99
2775 01052026 000 REMOVE STAB BASE & ASPH PAV (13"-18") SY 12.400 793.000 0.000 664.00 8,233.60
2780 01102001 000 EXCAVATION (ROADWAY) CY 19.000 819.000 -107.970 711.03 13,509.57
2785 01322004 000 EMBANKMENT (FINAL)(DENS CONT)(TY B) CY 21.250 126.000 0.000 126.00 2,677.51
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
2795 01642031 002 CELL FBR MLCH SEED(TEMP)(COOL) SY 0.450 1,048.000 0.000 7,158.00 3,221.10
2799 01642033 DRILL SEEDING (PERM) (RURAL) (SANDY) SY 0.795 0.000 1,048.000 1,048.00 833.56
CO#24 ADDITION
2817 02752001 CEMENT TON 175.000 0.000 57.000 60.78 10,636.50
Added by CO#2
2819 02752002 CEMENT TREAT (EXIST MATL) (6") SY 2.550 0.000 9,973.000 10,523.77 26,835.61
Added by CO#2
2820 03052035 000 SALV, HAUL & STKPL RCL APH PV (2"-6") SY 3.100 9,928.000 0.000 9,856.12 30,553.98
2825 03602004 013 CONC PVMT (CONT REINF-CRCP)(11") SY 71.950 9,277.000 0.000 9,792.23 704,550.95
2845 04202045 002 CL A CONC (MISC)(6") SY 41.250 491.000 272.520 763.52 31,495.20
2850 04642003 006 RC PIPE (CL III)(18 IN) LF 136.000 259.000 0.000 259.00 35,224.00
2855 04642005 006 RC PIPE (CL III)(24 IN) LF 98.000 804.000 1.000 805.00 78,890.00
2860 04642007 006 RC PIPE (CL III)(30 IN) LF 149.000 631.000 0.000 631.00 94,019.00
2865 04642009 006 RC PIPE (CL III)(36 IN) LF 164.000 107.000 0.000 107.00 17,548.00
2870 04654001 002 MANH (COMPL)(PRM)(48IN) EA 3,310.000 1.000 0.000 1.00 3,310.00
2875 04654004 002 INLET (COMPL)(PCO)(3FTX5FT) EA 2,700.000 12.000 0.000 12.00 32,400.00
2880 04654028 002 INLET (COMPL)(PSL)(RH)(4FTX4FT) EA 3,290.000 13.000 0.000 13.00 42,770.00
2885 04654127 002 INLET (CMPL)(PCO)(W/EXT)(3FTX5FT) EA 4,710.000 1.000 0.000 1.00 4,710.00
2890 04962002 000 REMOV STR (INLET) EA 1,000.000 13.000 0.000 12.00 12,000.00
2895 04962003 000 REMOV STR (MANHOLE) EA 1,000.000 5.000 0.000 4.00 4,000.00
2900 04962007 000 REMOV STR (PIPE) LF 20.000 2,238.000 0.000 1,905.00 38,100.00
2905 05292006 000 CONC CURB (MONO) (TY II) LF 2.000 2,491.000 0.000 2,463.00 4,926.00
2907 05302004 INTERSECTIONS (CONC) SY 97.830 0.000 694.290 1,069.01 104,581.25
CO#16 ADDITION
2910 05302011 006 DRIVEWAYS (ACP) SY 56.000 785.000 -247.090 537.91 30,122.96
2915 05302038 006 DRIVEWAYS (CONC)(HES) SY 60.600 2,633.000 -784.000 1,407.23 85,278.13
2920 05312015 000 CONC SIDEWALKS (4") SY 37.300 1,287.000 0.000 1,536.22 57,301.01
2925 05312022 000 CURB RAMPS (TY 7)(MOD) EA 1,235.000 6.000 0.000 6.00 7,410.00
2930 05312077 000 CURB RAMPS (TY 3)(MOD) EA 1,450.000 10.000 0.000 10.00 14,500.00
2935 06442001 000 IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA 400.000 6.000 0.000 5.00 2,000.00
2940 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 475.000 8.000 0.000 8.00 3,800.00
2945 06442025 000 IN SM RD SN SUP&AM TYS80(1)SA(T) EA 635.000 2.000 0.000 2.00 1,270.00
2950 06442027 000 IN SM RD SN SUP&AM TYS80(1)SA(U) EA 700.000 2.000 0.000 2.00 1,400.00
2955 06442060 000 REMOVE SM RD SN SUP & AM EA 60.000 25.000 0.000 25.00 1,500.00
2960 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.250 3,831.000 3,780.000 7,611.00 1,902.75
2975 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 5,756.000 1,642.000 7,398.00 1,849.50
2990 06622060 000 WK ZN PAV MRK REMOV (TRAF BTN) TY W EA 4.250 476.000 337.000 813.00 3,455.25
2995 06622062 000 WK ZN PAV MRK REMOV (TRAF BTN) TY Y EA 4.250 624.000 84.000 708.00 3,009.00
3000 06662035 000 REFL PAV MRK TY I (W) 8" (SLD)(090MIL) LF 0.800 513.000 -232.000 281.00 224.80
3015 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 95.000 3.000 0.000 3.00 285.00
3020 06662083 000 REFL PAV MRK TY I(W)(RR XING) (090MIL) EA 400.000 4.000 0.000 4.00 1,600.00
3025 06662095 000 REFL PAV MRK TY I (W) (WORD) (090MIL) EA 200.000 3.000 0.000 3.00 600.00
3030 06662131 000 REFL PAV MRK TY I (Y) 24"(SLD)(090MIL) LF 5.000 167.000 -117.000 50.00 250.00
3035 06662189 000 PAVEMENT SEALER 4" LF 0.100 9,792.000 -2,729.000 7,063.00 706.30
3040 06662191 000 PAVEMENT SEALER 8" LF 0.150 513.000 0.000 513.00 76.95
3045 06662193 000 PAVEMENT SEALER 12" LF 0.250 139.000 0.000 139.00 34.75
3050 06662195 000 PAVEMENT SEALER 24" LF 0.500 407.000 -57.000 350.00 175.00
3055 06662219 000 PAVEMENT SEALER (ARROW) EA 10.000 3.000 0.000 3.00 30.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
3060 06662220 000 PAVEMENT SEALER (WORD) EA 15.000 3.000 0.000 3.00 45.00
3065 06662228 000 PAVEMENT SEALER RR XING EA 20.000 4.000 0.000 4.00 80.00
3070 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.500 6,384.000 3,911.000 10,295.00 5,147.50
3100 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.500 9,792.000 -2,729.000 7,063.00 3,531.50
3105 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.950 513.000 0.000 513.00 487.35
3110 06782004 000 PAV SURF PREP FOR MRK (12") LF 1.450 139.000 0.000 139.00 201.55
3115 06782006 000 PAV SURF PREP FOR MRK (24") LF 2.900 407.000 0.000 407.00 1,180.30
3120 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 10.000 3.000 1.000 4.00 40.00
3125 06782014 000 PAV SURF PREP FOR MRK (RR XING) EA 19.000 4.000 0.000 4.00 76.00
3130 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 19.000 3.000 0.000 3.00 57.00
3145 11222031 001 SANDBAGS FOR EROSION CONTROL EA 5.000 45.000 0.000 4.00 20.00
3146 05066038 TEMP SEDMT CONT FENCE (INSTALL) LF 2.830 0.000 20.000 60.00 169.80
Add Temp Silt Fence to project for use as needed
3147 05066039 TEMP SEDMT CONT FENCE (REMOVE) LF 1.120 0.000 20.000 60.00 67.20
Added by CO #7
3150 32682008 000 D-GR HMA TY-B PG64-22 TON 96.500 2,195.000 0.000 2,435.99 235,073.04
3160 32682084 000 D-GR HMA TY-C SAC-A, PG70-28 TON 112.000 36.000 0.000 69.01 7,729.12
3161 96082009 UNIQUE CHANGE ORDER ITEM 9 DOL 1.000 0.000 112,577.720 112,577.72 112,577.72
DRAINAGE WORK UPDATE: US54 AND MICHIGAN ST
3165 68342002 002 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,500.000 1.000 0.000 1.00 16,500.00
3170 89992001 000 TY I BROKEN WHITE 100MIL (4") LF 0.500 1,780.000 -150.000 1,630.00 815.00
3175 89992003 000 TY I BROKEN YELLOW 100MIL (4") LF 0.500 280.000 170.000 450.00 225.00
3180 89992004 000 TY I SOLID YELLOW 100MIL (4") LF 0.500 7,732.000 2,299.000 10,031.00 5,015.50
3205 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 9,078.480 0.000 5,949.09 5,949.09
0040-03-059 LINE ITEM 0810 PRODUCTION BONUS/PENALTY
3210 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 9,078.480 0.000 2,183.49 2,183.49
0040-03-059 LINE ITEM 0810 PLACEMENT BONUS/PENALTY
3225 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 17,608.840 0.000 11,635.72 11,635.72
0040-03-058 LINE ITEM 1575 PRODUCTION BONUS/PENALTY
3230 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 17,608.840 0.000 5,710.84 5,710.84
0040-03-058 LINE ITEM 1575 PLACEMENT BONUS/PENALTY
3265 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 39,765.600 0.000 27,276.45 27,276.45
0040-03-063 LINE ITEM 1900 PRODUCTION BONUS/PENALTY
3270 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 39,765.600 0.000 28,478.80 28,478.80
0040-03-063 LINE ITEM 1900 PLACEMENT BONUS/PENALTY
3275 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 18,708.940 0.000 16,181.39 16,181.39
0040-01-044 LLINE ITEM 2545 PRODUCTION BONUS/PENALTY
3280 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 18,708.940 0.000 17,724.48 17,724.48
0040-01-044 LINE ITEM 2545 PLACEMENT BONUS/PENALTY
3295 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 114.800 0.000 5,509.14 5,509.14
0040-01-044 LINE ITEM 2555 PRODUCTION BONUS/PENALTY
3300 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 114.080 0.000 3,750.91 3,750.91
0040-01-044 LINE ITEM 2555 PLACEMENT BONUS/PENALTY
3305 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 5,295.440 0.000 5,375.78 5,375.78
0238-03-055 LINE ITEM 3150 PRODUCTION BONUS/PENALTY
3310 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 5,295.440 0.000 5,281.42 5,281.42
0238-03-055 LINE ITEM 3150 PLACEMENT BONUS/PENALTY
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 26ESTIMATE 0025
001 ALL ITEMSCATEGORY DESCRIPTION
ITEM
CODE
DESCRIPTIONSP
NBR
UNIT UNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNTLINE
NBR $SUPP DESCRIPTION
3350 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 20,045.450 0.000 -5,740.00 -5,740.00
0044-01-044 RIDE QUALITY BONUS/PENALTY
Category Subtotal $2,474,580.04
004003058NH 1502(569)PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1101 05066038 TEMP SEDMT CONT FENCE (INSTALL) LF 2.830 0.000 25.000 0.000 0.00
Add Silt Fence to be used on an as needed basis
1102 05066039 TEMP SEDMT CONT FENCE (REMOVE) LF 1.120 0.000 25.000 0.000 0.00
Added by CO #7
1105 01642021 002 CELL FBR MLCH SEED(PERM)(RURAL)(SANDY) SY 0.800 5,226.000 -5,226.000 0.000 0.00
1115 01682001 000 VEGETATIVE WATERING MG 25.000 34.000 0.000 0.000 0.00
1117 02472227 FL BS (CMP IN PLC)(TY A OR B GR 4)(8") SY 28.670 0.000 0.000 0.000 0.00
Item Added by CO #15
1125 02602004 003 LIME (QUICKLIME (DRY)) TON 195.000 187.000 -187.000 0.000 0.00
1130 02602006 003 LIME TRT (EXST MATL) (6") SY 3.650 33,173.000 -33,173.000 0.000 0.00
1141 03602001 CONC PVMT (CONT REINF-CRCP)(8") SY 62.700 0.000 0.000 0.000 0.00
Added to CSJ by CO #13
1220 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 11.000 90.000 -90.000 0.000 0.00
1230 06202009 001 ELEC CONDR (NO. 6) BARE LF 5.000 15.000 -15.000 0.000 0.00
1235 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 5.000 30.000 -30.000 0.000 0.00
1325 06622061 000 WK ZN PAV MRK REMOV (TRAF BTN) TY W LF 4.250 1,481.000 -1,481.000 0.000 0.00
1330 06622063 000 WK ZN PAV MRK REMOV (TRAF BTN) TY Y LF 4.250 1,916.000 -1,916.000 0.000 0.00
1345 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.000 326.000 -326.000 0.000 0.00
1425 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 40.000 2.000 -2.000 0.000 0.00
1535 06842051 000 TRF SIG CBL (TY A) (16 AWG) ( 5 CONDR) LF 3.250 680.000 -680.000 0.000 0.00
1540 06842052 000 TRF SIG CBL (TY A) (16 AWG) ( 7 CONDR) LF 3.250 300.000 -300.000 0.000 0.00
1565 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.000 468.000 0.000 0.000 0.00
1570 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 8.000 468.000 0.000 0.000 0.00
1580 32682040 000 D-GR HMA TY-D PG64-22 TON 200.000 448.000 -448.000 0.000 0.00
1583 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 3,205.330 0.000 0.000 0.000 0.00
Pavement repairs tack and cold patch
0.00Category Subtotal
004003059NH 1502(569)PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
0115 01622008 000 ROLL SODDING SY 7.050 6,110.000 -6,110.000 0.000 0.00
0120 01682001 000 VEGETATIVE WATERING MG 25.000 103.000 0.000 0.000 0.00
0260 04002006 000 CUT & RESTORING PAV SY 200.000 19.000 -19.000 0.000 0.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 26ESTIMATE 0025
0280 04032002 000 TEMPORARY SPL SHORING (SOIL NAIL) SF 24.000 1,941.000 -1,941.000 0.000 0.00
0390 04652587 002 CURB & GRATE INLET TYPE I EA 2,630.000 1.000 0.000 0.000 0.00
0495 05082002 000 CONSTRUCTING DETOURS SY 180.000 16.000 0.000 0.000 0.00
0560 05452094 001 CRASH CUSH ATTEN (INSTL)(S)(N)(TL2) EA 10,000.000 2.000 0.000 0.000 0.00
0645 06622030 000 WK ZN PAV MRK NON-REMOV (Y) 4" (BRK) LF 0.250 300.000 -300.000 0.000 0.00
0710 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.550 590.000 -590.000 0.000 0.00
0720 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 40.000 1.000 -1.000 0.000 0.00
0765 07402005 001 ANTI-GRAFFITI COATING (PERMANENT) SF 0.400 10,967.000 -10,967.000 0.000 0.00
0770 11222004 001 ROCK FILTER DAMS (INSTALL) (TY 4) LF 100.000 9.000 0.000 0.000 0.00
0775 11222009 001 ROCK FILTER DAMS (REMOVE) LF 9.000 9.000 0.000 0.000 0.00
0795 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 10.000 662.000 -50.000 0.000 0.00
0835 89992009 000 HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) LF 0.500 2,813.000 -2,813.000 0.000 0.00
0840 89992018 000 HPPM W/RET REQ TY I(Y)4"(BRK)(090MIL) LF 0.500 387.000 -387.000 0.000 0.00
0845 89992021 000 HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) LF 0.500 4,648.000 -4,648.000 0.000 0.00
1830 03102001 PRIME COAT (MC-30) GAL 5.500 0.000 1,460.000 0.000 0.00
Added by Change Order # 10
3185 96012001 MATERIAL ON HAND DOL 1.000 1,000.000 0.000 0.000 0.00
3190 96022001 PAYMENT ADJUSTMENT-POS DOL 1.000 1,000.000 0.000 0.000 0.00
0.00Category Subtotal
004003063NH 1502(570)PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
1795 01052011 000 REMOVING STAB BASE AND ASPH PAV (2"-6") SY 8.000 77.000 0.000 0.000 0.00
1800 01052095 000 REMOVING STAB BASE & ASPH PAV (12"-14") SY 8.000 1,020.000 0.000 0.000 0.00
1820 02752001 003 CEMENT TON 175.000 6.000 0.000 0.000 0.00
1825 02752002 003 CEMENT TREAT (EXIST MATL) (6") SY 2.550 1,111.000 0.000 0.000 0.00
1835 03512002 000 FLEXIBLE PAVEMENT STRUCTURE REPAIR(6") SY 65.000 1,350.000 -1,350.000 0.000 0.00
1845 05292004 000 CONC CURB & GUTTER (TY II) LF 30.000 170.000 0.000 0.000 0.00
1850 05302038 006 DRIVEWAYS (CONC)(HES) SY 60.600 157.000 0.000 0.000 0.00
1855 05312044 000 CURB RAMPS (TY 10) EA 1,600.000 4.000 0.000 0.000 0.00
1860 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 6.150 300.000 -300.000 0.000 0.00
1861 06622004 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.250 0.000 0.000 0.000 0.00
Added by CO #9
1875 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.500 500.000 -500.000 0.000 0.00
1880 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.000 318.000 0.000 0.000 0.00
1885 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 8.000 318.000 0.000 0.000 0.00
1886 05066038 TEMP SEDMT CONT FENCE (INSTALL) LF 2.830 0.000 10.000 0.000 0.00
Temp Silt Fence to be used as needed
1887 05066039 TEMP SEDMT CONT FENCE (REMOVE) LF 1.120 0.000 10.000 0.000 0.00
Added by CO #7
1890 32682008 000 D-GR HMA TY-B PG64-22 TON 96.500 228.000 0.000 0.000 0.00
1903 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 3,205.330 0.000 0.000 0.000 0.00
Pavement Repairs tack and cold patch
0.00Category Subtotal
004101044NH 1502(569)PROJECT CONTROL
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 26ESTIMATE 0025
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
2130 01642021 002 CELL FBR MLCH SEED(PERM)(RURAL)(SANDY) SY 0.800 9,573.000 -9,573.000 0.000 0.00
2140 01682001 000 VEGETATIVE WATERING MG 25.000 219.000 0.000 0.000 0.00
2143 02472227 FL BS (CMP IN PLC)(TY A OR B GR 4)(8") SY 28.670 0.000 0.000 0.000 0.00
Item Added by CO # 15
2150 02602004 003 LIME (QUICKLIME (DRY)) TON 195.000 199.000 -199.000 0.000 0.00
2155 02602006 003 LIME TRT (EXST MATL) (6") SY 3.650 35,246.000 -35,246.000 0.000 0.00
2167 03602001 CONC PVMT (CONT REINF-CRCP)(8") SY 62.700 0.000 0.000 0.000 0.00
Added to CSJ by CO #13
2260 06182022 000 CONDT (PVC) (SCHD 40) (3") LF 11.000 1,048.000 -1,048.000 0.000 0.00
2265 06182034 000 CONDT (PVC) (SCHD 80) (2") LF 20.000 25.000 -25.000 0.000 0.00
2270 06182052 000 CONDT (RM) (2") LF 25.000 5.000 -5.000 0.000 0.00
2320 06622002 000 WK ZN PAV MRK NON-REMOV (W) 4" (DOT) LF 0.250 64.000 -64.000 0.000 0.00
2335 06622052 000 WK ZN PAV MRK REMOV (REFL) TY I-C EA 4.250 221.000 -221.000 0.000 0.00
2340 06622054 000 WK ZN PAV MRK REMOV (REFL) TY II-A-A EA 4.250 441.000 -441.000 0.000 0.00
2345 06622060 000 WK ZN PAV MRK REMOV (TRAF BTN) TY W EA 4.250 662.000 -662.000 0.000 0.00
2350 06622062 000 WK ZN PAV MRK REMOV (TRAF BTN) TY Y EA 4.250 1,323.000 -1,323.000 0.000 0.00
2370 06662053 000 REFL PAV MRK TY I (W) (ARROW) (090MIL) EA 95.000 2.000 -2.000 0.000 0.00
2435 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.050 63.000 -63.000 0.000 0.00
2500 06902007 000 REPLACE OF GROUND BOXES EA 1,000.000 1.000 0.000 0.000 0.00
2520 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.000 156.000 0.000 0.000 0.00
2525 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 8.000 156.000 0.000 0.000 0.00
2535 11222048 001 BIOGRD EROSN CONT LOGS (12" DIA)INSTALL LF 10.000 260.000 0.000 0.000 0.00
2540 11222056 001 BIODEGRADBLE EROSION CONTROL LOGS REMOV LF 2.000 260.000 0.000 0.000 0.00
2541 05066038 TEMP SEDMT CONT FENCE (INSTALL) LF 2.830 0.000 20.000 0.000 0.00
Add Temp Silt Fence for use as needed
2542 05066039 TEMP SEDMT CONT FENCE (REMOVE) LF 1.120 0.000 20.000 0.000 0.00
Added by CO #7
2550 32682040 000 D-GR HMA TY-D PG64-22 TON 200.000 337.000 -337.000 0.000 0.00
2557 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 3,205.330 0.000 0.000 0.000 0.00
Pavement Repairs tack cold patch
0.00Category Subtotal
023803055NH 1502(569)PROJECT CONTROL
001CATEGORY DESCRIPTION ALL ITEMS
LINE
NBR
ITEM
CODE
SP
NBR
DESCRIPTION UNITUNIT
PRICE
BID
QUANTITY
NET CO
QUANTITY
QTY PAID
TO DATE
AMOUNT
($)SUPP DESCRIPTION
2790 01642021 002 CELL FBR MLCH SEED(PERM)(RURAL)(SANDY) SY 0.800 1,048.000 -1,048.000 0.000 0.00
2800 01682001 000 VEGETATIVE WATERING MG 25.000 12.000 0.000 0.000 0.00
2803 02472227 FL BS (CMP IN PLC)(TY A OR B GR 4)(8") SY 28.670 0.000 0.000 0.000 0.00
Item Added by CO #15
2805 02472237 033 FL BS (CMP IN PLC)(TY A OR B GR 4)(6") SY 13.000 1,047.000 -1,047.000 0.000 0.00
2810 02602004 003 LIME (QUICKLIME (DRY)) TON 195.000 57.000 -57.000 0.000 0.00
2815 02602006 003 LIME TRT (EXST MATL) (6") SY 3.650 9,973.000 -9,973.000 0.000 0.00
2847 03602001 CONC PVMT (CONT REINF-CRCP)(8") SY 62.700 0.000 0.000 0.000 0.00
Item added by CO #13
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 26ESTIMATE 0025
2965 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 150.000 3.000 -3.000 0.000 0.00
2970 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 200.000 3.000 -3.000 0.000 0.00
2980 06622052 000 WK ZN PAV MRK REMOV (REFL) TY I-C EA 4.250 160.000 -160.000 0.000 0.00
2985 06622054 000 WK ZN PAV MRK REMOV (REFL) TY II-A-A EA 4.250 209.000 -209.000 0.000 0.00
3005 06662041 000 REFL PAV MRK TY I (W) 12"(SLD)(090MIL) LF 2.500 139.000 -139.000 0.000 0.00
3010 06662047 000 REFL PAV MRK TY I (W) 24"(SLD)(090MIL) LF 5.000 240.000 -240.000 0.000 0.00
3075 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.050 231.000 -231.000 0.000 0.00
3080 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 3.100 84.000 -84.000 0.000 0.00
3085 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 40.000 2.000 -2.000 0.000 0.00
3090 06772014 000 ELIM EXT PAV MRK & MRKS (RR XING) EA 52.000 2.000 -2.000 0.000 0.00
3095 06772018 000 ELIM EXT PAV MRK & MRKS (WORD) EA 52.000 2.000 -2.000 0.000 0.00
3135 11222016 001 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 15.000 312.000 0.000 0.000 0.00
3140 11222019 001 CONSTRUCTION EXITS (REMOVE) SY 8.000 312.000 0.000 0.000 0.00
3155 32682040 000 D-GR HMA TY-D PG64-22 TON 200.000 53.000 -53.000 0.000 0.00
3163 96082002 UNIQUE CHANGE ORDER ITEM 2 DOL 282.820 0.000 36.000 0.000 0.00
Pavement repairs tack cold patch
3215 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 1,339.600 0.000 0.000 0.00
0040-03-059 LINE ITEM 0815 PRODUCTION BONUS/PENALTY
3220 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 1,339.600 0.000 0.000 0.00
0040-03-059 PLACEMENT BONUS/PENALTY
3235 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 2,240.000 0.000 0.000 0.00
0040-03-058 LINE ITEM 1580 PRODUCTION BONUS/PENALTY
3240 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 2,240.000 0.000 0.000 0.00
0040-03-058 LINE ITEM 1580 PLACEMENT BONUS/PENALTY
3245 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 550.050 0.000 0.000 0.00
0040-03-063 LINE ITEM 1890 PRODUCTION BONUS/PENALTY
3250 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 550.050 0.000 0.000 0.00
0040-03-063 LINE ITEM 1890 PLACEMENT BONUS/PENALTY
3255 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 783.750 0.000 0.000 0.00
0040-03-063 LINE ITEM 1895 PRODUCTION BONUS/PENALTY
3260 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 783.750 0.000 0.000 0.00
0040-03-063 LINE ITEM 1895 PLACEMENT BONUS/PENALTY
3285 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 1,685.000 0.000 0.000 0.00
0040-01-044 LINE ITEM 2550 PRODUCTION BONUS/PENALTY
3290 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 1,685.000 0.000 0.000 0.00
0040-01-044 LINE ITEM 2550 PLACEMENT BONUS/PENALTY
3315 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 265.000 0.000 0.000 0.00
0238-03-055 LINE ITEM 3155 PRODUCTION BONUS/PENALTY
3320 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 265.000 0.000 0.000 0.00
0238-03-055 LINE ITEM 3155 PLACEMENT BONUS/PENALTY
3325 32682059 PRODUCTION BONUS/PENALTY DOL 1.000 100.800 0.000 0.000 0.00
0238-03-055 LINE ITEM 3160 PRODUCTION BONUS/PENALTY
3330 32682060 PLACEMENT BONUS/PENALTY DOL 1.000 100.800 0.000 0.000 0.00
0238-03-055 LINE ITEM 3160 PLACEMENT BONUS/PENALTY
3335 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 9,702.730 0.000 0.000 0.00
0040-03-059 RIDE QUALITY BONUS/PENALTY
3340 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 46,168.180 0.000 0.000 0.00
0040-03-063 RIDE QUALITY BONUS/PENALTY
3345 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 4,166.860 0.000 0.000 0.00
0040-03-058 RIDE QUALITY BONUS/PENALTY
3355 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 6,740.680 0.000 0.000 0.00
0238-03-055 RIDE QUALITY BONUS/PENALTY
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 26ESTIMATE 0025
0.00Category Subtotal
TOTAL ITEM EARNINGS THIS CONTRACT $26,941,006.30
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 26ESTIMATE 0025
CONSTRUCTION ESTIMATE COMBINED
($)
AMOUNTQTY PAID
TO DATE
BID
QUANTITY
UNIT
PRICE
UNITDESCRIPTIONSP
NBR
ITEM
CODE
01002002 002 STA 17,100.000PREPARING ROW 138.160 2,362,536.00 138.16
01042001 000 SY 10.000REMOVING CONC (PAV) 13,317.000 133,170.00 12,922.00
01042009 000 SY 9.150REMOVING CONC (RIPRAP) 2,895.000 26,489.25 2,895.00
01042015 000 SY 11.400REMOVING CONC (SIDEWALKS) 2,300.000 26,220.00 2,300.00
01042017 000 SY 11.400REMOVING CONC (DRIVEWAYS) 6,593.490 75,165.79 7,799.00
01042022 000 LF 3.500REMOVING CONC (CURB AND GUTTER) 26,820.510 93,871.79 28,832.00
01042036 000 SY 27.500REMOVING CONC (SIDEWALK OR RAMP) 965.330 26,546.58 562.00
01042040 000 SY 10.000REMOVING CONC (PAVERS) 1,272.000 12,720.00 1,272.00
01042044 000 SY 30.500REMOVING CONC (FLUME) 55.000 1,677.50 55.00
01052002 000 SY 3.750REMOVING STAB BASE AND ASPH PAV (2") 8,366.855 31,375.71 8,803.00
01052011 000 SY 8.000REMOVING STAB BASE AND ASPH PAV (2"-6") 1,296.880 10,375.04 3,831.00
01052014 000 SY 8.250REMOVING STAB BASE & ASPH PAV (7"-12") 68,924.680 568,628.62 67,379.00
01052026 000 SY 12.400REMOVE STAB BASE & ASPH PAV (13"-18") 3,724.000 46,177.60 4,861.00
01052095 000 SY 8.000REMOVING STAB BASE & ASPH PAV (12"-14") 4,632.540 37,060.32 3,623.00
01102001 000 CY 19.000EXCAVATION (ROADWAY) 51,110.000 971,090.00 51,086.00
01102003 000 CY 17.000EXCAVATION (SPECIAL) 9,994.000 169,898.00 9,994.00
01322004 000 CY 21.250EMBANKMENT (FINAL)(DENS CONT)(TY B) 1,606.000 34,127.52 1,606.00
01582004 HR 132.000SPEC EXCAV WORK (FRONT-END LOADER) 34.000 4,488.00 0.00
$132.00 per loader hour (80 hrs. total) Added by CO #14
01642031 002 SY 0.450CELL FBR MLCH SEED(TEMP)(COOL) 26,898.000 12,104.10 15,847.00
01642033 SY 0.800DRILL SEEDING (PERM) (RURAL) (SANDY) 33,008.000 26,253.90 0.00
CO#24 ADDITION
02162001 000 HR 125.000PROOF ROLLING 6.000 750.00 5.00
02472237 033 SY 13.000FL BS (CMP IN PLC)(TY A OR B GR 4)(6") 3,956.460 51,433.98 14,802.00
02752001 003 TON 175.000CEMENT 580.460 101,580.50 125.00
02752002 003 SY 2.550CEMENT TREAT (EXIST MATL) (6") 101,351.510 258,446.35 21,976.00
03052035 000 SY 3.100SALV, HAUL & STKPL RCL APH PV (2"-6") 67,061.920 207,891.97 68,031.00
03102001 000 GAL 5.500PRIME COAT (MC-30) 21,230.000 116,765.00 16,139.00
03542057 000 SY 4.000PLANE ASPH CONC PAV (4") 67,464.650 269,858.60 64,556.00
03602001 013 SY 62.700CONC PVMT (CONT REINF-CRCP)(8") 4,702.060 294,819.17 3,779.00
03602004 013 SY 71.950CONC PVMT (CONT REINF-CRCP)(11") 90,392.240 6,503,721.66 85,852.00
03602017 013 LF 2.000CURB (TYPE I) 121.000 242.00 121.00
03602018 013 LF 2.000CURB (TYPE II) 5,276.000 10,552.00 4,124.00
03602044 013 SY 69.700CONC PVMT (CONT REINF-CRCP)(HES)(8") 77.390 5,394.08 815.00
03602047 013 SY 80.800CONC PVMT(CONT REINF-CRCP)(11")(CL HES) 992.540 80,197.23 4,265.00
04002005 000 CY 113.000CEM STABIL BKFL 217.000 24,521.00 257.40
04012001 000 CY 113.000FLOWABLE BACKFILL 343.970 38,868.61 262.00
04022001 000 LF 3.300TRENCH EXCAVATION PROTECTION 3,893.000 12,846.90 3,893.00
04032001 000 SF 11.000TEMPORARY SPL SHORING 23,780.060 261,580.66 23,783.00
04162001 000 LF 63.000DRILL SHAFT (18 IN) 387.030 24,382.89 439.00
04162003 000 LF 130.000DRILL SHAFT (30 IN) 722.000 93,860.00 722.00
04162030 000 LF 180.000DRILL SHAFT (TRF SIG POLE) (24 IN) 36.000 6,480.00 12.00
04162032 000 LF 350.000DRILL SHAFT (TRF SIG POLE) (36 IN) 58.000 20,300.00 58.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 26ESTIMATE 0025
04162034 000 LF 400.000DRILL SHAFT (TRF SIG POLE) (48 IN) 44.000 17,600.00 44.00
04202006 002 CY 800.000CL C CONC (RAIL FOUNDATION) 3.000 2,400.00 3.00
04202013 002 CY 480.000CL C CONC (MISC) 2.000 960.00 37.80
04202045 002 SY 41.250CL A CONC (MISC)(6") 3,981.110 164,220.80 5,459.00
04232011 000 SF 91.000RETAINING WALL (DRILL SHAFT)(FACIA) 619.000 56,329.00 619.00
04232012 000 SF 52.500RETAINING WALL (CAST-IN-PLACE) 15,852.000 832,230.02 15,852.00
04322001 000 CY 363.000RIPRAP (CONC)(4 IN) 569.720 206,808.36 554.00
04322048 000 CY 480.000RIPRAP (CONC)(FLUME) 73.240 35,155.20 95.00
04502077 001 LF 140.000RAIL (HANDRAIL)(TY F) 131.000 18,340.00 131.00
04502080 001 LF 95.000RAIL (TY T221) 481.000 45,695.00 525.00
04622001 015 LF 285.000CONC BOX CULV (3 FT X 2 FT) 357.000 101,745.00 357.00
04622007 015 LF 410.000CONC BOX CULV (5 FT X 3 FT) 119.000 48,790.00 119.00
04642002 006 LF 109.000RC PIPE (CL III)(15 IN) 57.000 6,213.00 57.00
04642003 006 LF 136.000RC PIPE (CL III)(18 IN) 312.000 42,432.00 312.00
04642005 006 LF 98.000RC PIPE (CL III)(24 IN) 3,194.000 313,012.00 3,194.00
04642007 006 LF 149.000RC PIPE (CL III)(30 IN) 1,188.000 177,012.00 1,168.00
04642009 006 LF 164.000RC PIPE (CL III)(36 IN) 798.000 130,872.00 798.00
04642021 006 LF 143.000RC PIPE (CL IV)(18 IN) 111.000 15,873.00 111.00
04642022 006 LF 155.000RC PIPE (CL IV)(24 IN) 271.000 42,005.00 271.00
04652014 002 EA 3,660.000MANH (COMPL)(JUNCT BOX) 2.000 7,320.00 2.00
04652104 002 EA 1,200.000INLET EXT 36.000 43,200.00 37.00
04654001 002 EA 3,310.000MANH (COMPL)(PRM)(48IN) 1.000 3,310.00 1.00
04654002 002 EA 4,050.000MANH (COMPL)(PRM)(60IN) 1.000 4,050.00 1.00
04654004 002 EA 2,700.000INLET (COMPL)(PCO)(3FTX5FT) 12.000 32,400.00 12.00
04654008 002 EA 4,000.000INLET (COMPL)(PCU)(3FTX5FT) 11.000 44,000.00 11.00
04654009 002 EA 5,040.000INLET (COMPL)(PCU)(4FTX5FT) 8.000 40,320.00 8.00
04654010 002 EA 5,180.000INLET (COMPL)(PCU)(5FTX5FT) 2.000 10,360.00 2.00
04654015 002 EA 2,960.000INLET (COMPL)(POD)(3FTX3FT) 2.000 5,920.00 2.00
04654028 002 EA 3,290.000INLET (COMPL)(PSL)(RH)(4FTX4FT) 13.000 42,770.00 13.00
04654033 002 EA 9,059.800INLET (COMPL)(PSL)(RH)(8FTX8FT) 1.000 9,059.80 1.00
04654038 002 EA 5,000.000INLET (COMPL)(PSL)(RC)(5FTX5FT) 6.000 30,000.00 6.00
04654041 002 EA 14,390.000INLET (COMPL)(PSL)(RC)(8FTX8FT) 2.000 28,780.00 2.00
04654090 002 EA 3,560.000INLET (COMPL)(PSL)(FG)(3FTX3FT-3FTX3FT) 3.000 10,680.00 3.00
04654092 002 EA 4,100.000INLET (COMPL)(PSL)(FG)(4FTX4FT-4FTX4FT) 2.000 8,200.00 2.00
04654112 002 EA 3,440.000INLET(COMPL)(PSL)(SFG)(3FTX5FT-3FTX5FT) 4.000 13,760.00 4.00
04654127 002 EA 4,710.000INLET (CMPL)(PCO)(W/EXT)(3FTX5FT) 1.000 4,710.00 1.00
04662125 000 EA 5,840.000HEADWALL (CH-PW-0)(DIA= 24 IN) 4.000 23,360.00 4.00
04672356 EA 1,906.370SET (TY II)(24 IN)(RCP)(3:1)(P) 1.000 1,906.37 0.00
Added to CSJ 044 by CO
04742005 000 LF 243.000SLOT DRAIN (GAL STL)(18 IN) 25.000 6,075.00 25.00
04762029 003 LF 1,125.000JACK BOR OR TUN PIPE(66 IN)(RC)(CL V) 179.000 201,375.00 179.00
04792002 000 EA 2,160.000ADJ INLETS 2.000 4,320.00 2.00
04962002 000 EA 1,000.000REMOV STR (INLET) 20.000 20,000.00 21.00
04962003 000 EA 1,000.000REMOV STR (MANHOLE) 5.000 5,000.00 6.00
04962004 000 EA 450.000REMOV STR (SET) 6.000 2,700.00 8.00
04962007 000 LF 20.000REMOV STR (PIPE) 2,663.000 53,260.00 3,943.00
04962043 000 LF 5.000REMOV STR (SMALL FENCE) 176.000 880.00 176.00
05002001 011 LS 2,600,000.000MOBILIZATION 1.030 2,678,000.00 1.00
05022001 033 MO 27,060.000BARRICADES, SIGNS AND TRAFFIC HANDLING 21.000 568,260.00 21.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 26ESTIMATE 0025
05066038 LF 2.830TEMP SEDMT CONT FENCE (INSTALL) 120.000 339.60 0.00
Add Temp Silt Fence Item for use as needed
05066039 LF 1.120TEMP SEDMT CONT FENCE (REMOVE) 120.000 134.40 0.00
Added by CO #7
05122008 002 LF 66.000PORT CTB (FUR & INST)(LOW PROF)(TY 1) 1,935.000 127,710.00 1,720.00
05122009 002 LF 68.000PORT CTB (FUR & INST)(LOW PROF)(TY 2) 100.000 6,800.00 80.00
05122035 002 LF 9.500PORT CTB (STKPL)(LOW PROF)(TY 1) 1,700.000 16,150.00 1,720.00
05122036 002 LF 15.500PORT CTB (STKPL)(LOW PROF)(TY 2) 100.000 1,550.00 80.00
05292006 000 LF 2.000CONC CURB (MONO) (TY II) 17,051.000 34,102.00 17,963.00
05302004 SY 97.830INTERSECTIONS (CONC) 6,398.970 626,011.23 0.00
CO#16 ADDITION
05302011 006 SY 56.000DRIVEWAYS (ACP) 5,626.430 315,080.08 3,200.00
05302038 006 SY 60.600DRIVEWAYS (CONC)(HES) 7,171.450 434,589.85 13,233.00
05312005 000 EA 1,275.000CURB RAMPS (TY 1) 16.000 20,400.00 16.00
05312006 000 EA 1,675.000CURB RAMPS (TY 2) 1.000 1,675.00 2.00
05312014 000 EA 3,050.000CURB RAMPS (TY 22) 1.000 3,050.00 1.00
05312015 000 SY 37.300CONC SIDEWALKS (4") 10,324.600 385,107.59 9,725.00
05312017 000 EA 2,800.000CURB RAMPS (TY 21) 1.000 2,800.00 1.00
05312022 000 EA 1,235.000CURB RAMPS (TY 7)(MOD) 30.000 37,050.00 30.00
05312077 000 EA 1,450.000CURB RAMPS (TY 3)(MOD) 33.000 47,850.00 34.00
05402001 031 LF 100.000MTL W-BEAM GD FEN (TIM POST) 25.000 2,500.00 25.00
05452086 001 EA 30,000.000CRASH CUSH ATTEN (INSTL)(L)(W)(TL3) 2.000 60,000.00 2.00
05452101 001 EA 1,320.000CRASH CUSHION ATTENUATOR (REMOVE) 2.000 2,640.00 2.00
05502017 000 LF 25.000CHAIN LINK FENCE(INSTALL)(7')(BARB TOP) 812.000 20,300.00 812.00
05502018 000 EA 2,500.000GATE(INSTALL)(SNGL)(BARB TOP)(7' X 20') 1.000 2,500.00 1.00
05852006 DOL 1.000RIDE BONUS/PENALTY (ITEM 360) -5,740.000 -5,740.00 20,045.45
0040-03-059 RIDE QUALITY BONUS/PENALTY
06182018 000 LF 6.150CONDT (PVC) (SCHD 40) ( 2") 22,418.000 137,870.70 22,118.00
06182019 000 LF 25.000CONDT (PVC) (SCHD 40) (2") (BORE) 4,630.000 115,750.00 1,875.00
06182023 000 LF 30.000CONDT (PVC) (SCHD 40) (3") (BORE) 2,378.000 71,340.00 1,620.00
06202011 001 LF 1.400ELEC CONDR (NO. 8) BARE 3,255.000 4,557.00 3,080.00
06202012 001 LF 1.500ELEC CONDR (NO. 8) INSULATED 1,935.000 2,902.50 1,010.00
06242014 014 EA 775.000GROUND BOX TY D (162922) W/APRON 8.000 6,200.00 8.00
06242016 014 EA 925.000GROUND BOX TY E (122317) W/APRON 50.000 46,250.00 47.00
06282113 003 EA 6,000.000ELC SRV TY D 120/240 100 (NS)AL(E)PS(U) 1.000 6,000.00 1.00
06362001 014 SF 25.000ALUMINUM SIGNS (TY A) 108.000 2,700.00 66.00
06442001 000 EA 400.000IN SM RD SN SUP&AM TY10BWG(1)SA(P) 63.000 25,200.00 89.00
06442002 000 EA 450.000IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM) 31.000 13,950.00 4.00
06442004 000 EA 475.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 14.000 6,650.00 11.00
06442006 000 EA 635.000IN SM RD SN SUP&AM TY10BWG(1)SA(U) 2.000 1,270.00 2.00
06442025 000 EA 635.000IN SM RD SN SUP&AM TYS80(1)SA(T) 3.000 1,905.00 3.00
06442027 000 EA 700.000IN SM RD SN SUP&AM TYS80(1)SA(U) 10.000 7,000.00 10.00
06442028 000 EA 775.000IN SM RD SN SUP&AM TYS80(1)SA(U-1EXT) 2.000 1,550.00 2.00
06442029 000 EA 850.000IN SM RD SN SUP&AM TYS80(1)SA(U-2EXT) 1.000 850.00 1.00
06442030 000 EA 700.000IN SM RD SN SUP&AM TYS80(1)SA(U-BM) 2.000 1,400.00 2.00
06442060 000 EA 60.000REMOVE SM RD SN SUP & AM 144.000 8,640.00 144.00
06442077 000 EA 160.000REMOVE SM RD SN SUP & AM (SIGN ONLY) 35.000 5,600.00 1.00
06622001 000 LF 0.250WK ZN PAV MRK NON-REMOV (W) 4" (BRK) 430.000 107.50 300.00
06622004 000 LF 0.250WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 43,312.000 10,828.00 14,802.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 26ESTIMATE 0025
06622017 000 EA 150.000WK ZN PAV MRK NON-REMOV (W) (ARROW) 8.000 1,200.00 4.00
06622027 000 EA 200.000WK ZN PAV MRK NON-REMOV (W) (WORD) 4.000 800.00 4.00
06622032 000 LF 0.250WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 112,043.000 28,010.75 29,064.00
06622052 000 EA 4.250WK ZN PAV MRK REMOV (REFL) TY I-C 334.000 1,419.50 495.00
06622054 000 EA 4.250WK ZN PAV MRK REMOV (REFL) TY II-A-A 329.000 1,398.25 640.00
06622060 000 EA 4.250WK ZN PAV MRK REMOV (TRAF BTN) TY W 1,447.000 6,149.75 476.00
06622062 000 EA 4.250WK ZN PAV MRK REMOV (TRAF BTN) TY Y 1,545.000 6,566.25 624.00
06622067 000 LF 1.000WK ZN PAV MRK REMOV (W) 4" (SLD) 11,032.000 11,032.00 5,394.00
06622079 000 LF 6.000WK ZN PAV MRK REMOV (W) 24" (SLD) 24.000 144.00 24.00
06622099 000 LF 1.000WK ZN PAV MRK REMOV (Y) 4" (SLD) 29,064.000 29,064.00 9,016.00
06622113 000 EA 2.000WK ZN PAV MRK SHT TERM (TAB) TY W 244.000 488.00 940.00
06622115 000 EA 2.000WK ZN PAV MRK SHT TERM (TAB) TY Y-2 1,521.000 3,042.00 470.00
06662035 000 LF 0.800REFL PAV MRK TY I (W) 8" (SLD)(090MIL) 2,142.000 1,713.60 2,142.00
06662041 000 LF 2.500REFL PAV MRK TY I (W) 12"(SLD)(090MIL) 1,958.000 4,895.00 1,991.00
06662047 000 LF 5.000REFL PAV MRK TY I (W) 24"(SLD)(090MIL) 411.000 2,055.00 1,211.00
06662053 000 EA 95.000REFL PAV MRK TY I (W) (ARROW) (090MIL) 21.000 1,995.00 28.00
06662068 000 EA 190.000REFL PAV MRK TY I(W)(DBL ARROW)(090MIL) 4.000 760.00 4.00
06662083 000 EA 400.000REFL PAV MRK TY I(W)(RR XING) (090MIL) 6.000 2,400.00 6.00
06662095 000 EA 200.000REFL PAV MRK TY I (W) (WORD) (090MIL) 14.000 2,800.00 15.00
06662131 000 LF 5.000REFL PAV MRK TY I (Y) 24"(SLD)(090MIL) 235.000 1,175.00 352.00
06662189 000 LF 0.100PAVEMENT SEALER 4" 33,108.000 3,310.80 41,360.00
06662191 000 LF 0.150PAVEMENT SEALER 8" 1,146.000 171.90 923.00
06662193 000 LF 0.250PAVEMENT SEALER 12" 910.000 227.50 910.00
06662195 000 LF 0.500PAVEMENT SEALER 24" 1,654.000 827.00 1,751.00
06662219 000 EA 10.000PAVEMENT SEALER (ARROW) 11.000 110.00 11.00
06662220 000 EA 15.000PAVEMENT SEALER (WORD) 7.000 105.00 7.00
06662224 000 EA 20.000PAVEMENT SEALER (DBL ARROW) 2.000 40.00 2.00
06662228 000 EA 20.000PAVEMENT SEALER RR XING 6.000 120.00 6.00
06772001 000 LF 0.500ELIM EXT PAV MRK & MRKS ( 4") 68,951.000 34,475.50 39,796.00
06772003 000 LF 1.050ELIM EXT PAV MRK & MRKS ( 8") 100.000 105.00 207.00
06772007 000 LF 3.100ELIM EXT PAV MRK & MRKS (24") 24.000 74.40 400.00
06782001 000 LF 0.500PAV SURF PREP FOR MRK ( 4") 29,598.000 14,799.00 50,101.00
06782003 000 LF 0.950PAV SURF PREP FOR MRK ( 8") 1,871.000 1,777.45 2,142.00
06782004 000 LF 1.450PAV SURF PREP FOR MRK (12") 2,130.000 3,088.50 2,130.00
06782006 000 LF 2.900PAV SURF PREP FOR MRK (24") 1,363.000 3,952.70 2,129.00
06782007 000 EA 10.000PAV SURF PREP FOR MRK (ARROW) 30.000 300.00 30.00
06782008 000 EA 19.000PAV SURF PREP FOR MRK (DBL ARROW) 4.000 76.00 4.00
06782014 000 EA 19.000PAV SURF PREP FOR MRK (RR XING) 6.000 114.00 6.00
06782018 000 EA 19.000PAV SURF PREP FOR MRK (WORD) 15.000 285.00 15.00
06802002 000 EA 37,500.000INSTALL HWY TRF SIG (ISOLATED) 1.000 37,500.00 1.00
06812001 002 EA 86,000.000TEMP TRAF SIGNALS 1.000 86,000.00 1.00
06822001 003 EA 75.000BACK PLATE (12 IN) (3 SEC) 9.000 675.00 8.00
06822002 003 EA 85.000BACK PLATE (12 IN) (4 SEC) 3.000 255.00 4.00
06822022 003 EA 225.000VEH SIG SEC (12 IN) LED (GRN ARW) 3.000 675.00 4.00
06822023 003 EA 225.000VEH SIG SEC (12 IN) LED (GRN) 9.000 2,025.00 8.00
06822024 003 EA 225.000VEH SIG SEC (12 IN) LED (YEL ARW) 6.000 1,350.00 8.00
06822025 003 EA 225.000VEH SIG SEC (12 IN) LED (YEL) 9.000 2,025.00 8.00
06822026 003 EA 225.000VEH SIG SEC (12 IN) LED (RED ARW) 3.000 675.00 4.00
06822027 003 EA 225.000VEH SIG SEC (12 IN) LED (RED) 9.000 2,025.00 8.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 26ESTIMATE 0025
06822066 003 EA 500.000PED SIG SEC (12 IN) LED (COUNTDOWN) 14.000 7,000.00 12.00
06842012 000 LF 3.000TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) 1,015.000 3,045.00 65.00
06842030 000 LF 1.250TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) 1,310.000 1,637.50 1,110.00
06842035 000 LF 1.500TRF SIG CBL (TY A) (14 AWG) ( 9 CONDR) 500.000 750.00 775.00
06842046 000 LF 3.250TRF SIG CBL (TY A) (14 AWG) (20 CONDR) 700.000 2,275.00 475.00
06862041 000 EA 7,000.000INS TRF SIG PL AM(S) 1 ARM (40') LUM 1.000 7,000.00 1.00
06862045 000 EA 7,250.000INS TRF SIG PL AM(S) 1 ARM (44') LUM 1.000 7,250.00 1.00
06862053 000 EA 14,000.000INS TRF SIG PL AM(S) 1 ARM (50') LUM 2.000 28,000.00 2.00
06862280 000 EA 2,500.000RELOC TRF SG PL AM(S)SNGL MST ARM POLE 2.000 5,000.00 2.00
06872001 005 EA 1,600.000PED POLE ASSEMBLY 8.000 12,800.00 6.00
06902024 000 EA 350.000REMOVAL OF SIGNAL HEAD ASSM 4.000 1,400.00 4.00
06902030 000 EA 100.000REMOVAL OF PEDESTRIAN PUSH BUTTONS 6.000 600.00 4.00
06902033 000 LF 150.000REMOVAL OF TRAFFIC SIGNAL POLE FND 6.000 900.00 6.00
07402005 001 SF 0.400ANTI-GRAFFITI COATING (PERMANENT) 0.000 0.00 0.00
07402005 SF 0.920ANTI-GRAFFITI COATING (PERMANENT) 10,967.000 10,089.64 0.00
11222016 001 SY 15.000CONSTRUCTION EXITS (INSTALL) (TY 1) 78.000 1,170.00 827.00
11222019 001 SY 8.000CONSTRUCTION EXITS (REMOVE) 78.000 624.00 827.00
11222031 001 EA 5.000SANDBAGS FOR EROSION CONTROL 43.000 215.00 175.00
11222047 001 LF 6.000BIOGRD EROSN CONT LOGS (8" DIA) INSTALL 1,502.000 9,012.00 875.00
11222056 001 LF 2.000BIODEGRADBLE EROSION CONTROL LOGS
REMOV
1,502.000 3,004.00 1,537.00
11602001 000 SY 20.000IMPERMEABLE LINER 2,778.000 55,560.00 2,778.00
32682008 000 TON 96.500D-GR HMA TY-B PG64-22 20,892.770 2,016,152.32 21,012.10
32682040 000 TON 200.000D-GR HMA TY-D PG64-22 198.980 39,796.00 267.92
32682044 000 TON 275.000D-GR HMA TY-D SAC-A PG70-28 164.880 45,342.00 114.00
32682059 DOL 1.000PRODUCTION BONUS/PENALTY 71,927.570 71,927.57 90,572.10
0238-03-055 LINE ITEM 3150 PRODUCTION
BONUS/PENALTY
32682060 DOL 1.000PLACEMENT BONUS/PENALTY 63,129.940 63,129.94 90,571.38
0040-03-059 LINE ITEM 0810 PLACEMENT BONUS/PENALTY
32682084 000 TON 112.000D-GR HMA TY-C SAC-A, PG70-28 16,361.950 1,832,538.40 14,279.00
60062001 000 EA 2,000.000SPREAD SPECTRUM RADIO 1.000 2,000.00 1.00
60062002 000 LF 3.000COAXIAL CABLE 150.000 450.00 100.00
60062004 000 EA 600.000ANTENNA (OMNI-DIRECTIONAL) 1.000 600.00 1.00
60072001 000 EA 4,000.000REMOVING TRAFFIC SIGNALS 1.000 4,000.00 1.00
68342002 002 EA 16,500.000PORTABLE CHANGEABLE MESSAGE SIGN 6.000 99,000.00 6.00
83172001 000 EA 6,000.000BBU SYSTEM (EXTERNAL BATT CABINET) 1.000 6,000.00 1.00
88352001 000 EA 1,000.000ACCESSIBLE PEDESTRIAN SIGNAL UNITS 14.000 14,000.00 12.00
89982001 000 EA 6,200.000RADAR PRESENCE DETECTOR 4.000 24,800.00 4.00
89982002 000 LF 3.000RADAR PRESENCE DETECTOR COMM CABLE 1,000.000 3,000.00 775.00
89992001 000 LF 0.500TY I BROKEN WHITE 100MIL (4") 9,330.000 4,665.00 7,256.00
89992002 000 LF 0.500TY I SOLID WHITE 100MIL (4") 3,270.000 1,635.00 3,238.00
89992003 000 LF 0.500TY I BROKEN YELLOW 100MIL (4") 5,625.000 2,812.50 4,163.00
89992004 000 LF 0.500TY I SOLID YELLOW 100MIL (4") 35,031.000 17,515.50 26,703.00
89992006 000 LF 0.500HPPM W/RET REQ TY I(W)4"(BRK)(090MIL) 5,654.000 2,827.00 5,654.00
89992009 000 LF 0.500HPPM W/RET REQ TY I(W)4"(SLD)(090MIL) 3,006.000 1,503.00 18,792.00
89992018 000 LF 0.500HPPM W/RET REQ TY I(Y)4"(BRK)(090MIL) 4,820.000 2,410.00 4,761.00
89992021 000 LF 0.500HPPM W/RET REQ TY I(Y)4"(SLD)(090MIL) 20,235.000 10,117.50 19,042.00
96022002 DOL -1.000PAYMENT ADJUSTMENT-NEG 2,500.000 -2,500.00 2,000.00
96062055 DOL 1.000FORCE ACCT-EROSION CONTROL MAINTENANCE 267.000 267.00 94,500.00
CONTRACT ID 004003059 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 26ESTIMATE 0025
96062056 DOL 1.000FORCE ACCOUNT - SAFETY CONTINGENCY 47,024.030 47,024.03 94,500.00
96082001 DOL 9,836.140UNIQUE CHANGE ORDER ITEM 1 1.000 9,836.14 0.00
Installation second span to the temporary traffic lights
96082002 DOL 282.820UNIQUE CHANGE ORDER ITEM 2 111.120 31,426.97 0.00
Pavement Repairs tack and cold patch
96082005 DOL 12,178.130UNIQUE CHANGE ORDER ITEM 5 1.000 12,178.13 0.00
Traffic Safety Item
96082006 DOL 42,779.400UNIQUE CHANGE ORDER ITEM 6 1.000 42,779.40 0.00
96082007 DOL 1.000UNIQUE CHANGE ORDER ITEM 7 24,851.320 24,851.32 0.00
R&R UNSUITABLE SUBGRADE: RET WALL 1
96082008 DOL 1.000UNIQUE CHANGE ORDER ITEM 8 25,037.750 25,037.75 0.00
REMOV REGRADE REPLACE CONC PVMT SECTION
96082009 DOL 1.000UNIQUE CHANGE ORDER ITEM 9 112,577.720 112,577.72 0.00
DRAINAGE WORK UPDATE: US54 AND MICHIGAN ST
96082010 DOL 1.480UNIQUE CHANGE ORDER ITEM 10 6,110.000 9,060.27 0.00
EARTH GUARD FIBER MATRIX (w perm & temp cool mixes)
96086003 DOL 48,452.410UNIQUE CHANGE ORDER ITEM 3 1.000 48,452.41 0.00
Added by CO #4
96086004 DOL 14,931.120UNIQUE CHANGE ORDER ITEM 4 1.000 14,931.12 0.00
Added by CO #5
$26,941,006.30TOTAL ITEM EARNINGS TO DATE