26
3,376,695.89 068306027 CONTRACT ID: PROJECT: C 683-6-27 CONTRACT: 07113013 PROJECTED AMOUNT: $25,123,210.51 CONTRACTOR: HIGHWAY: SH 45 DISTRICT NAME: COUNTY: AREA ENGINEER: AREA NUMBER: 053 LIBERTY MUTUAL INSURANCE COMPANY Victor Vargas, P.E. WILLIAMSON ESTIMATE NUMBER: to CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 10/09/17 07/28/2011 AWARD DATE: ESTIMATE PERIOD: 0051 04/24/2017 LETTING DATE: NOTICE TO PROCEED DATE: 09/27/2011 07/07/2011 ESTIMATE PAID: 677 142.00 ADJ. PROJECTED AMOUNT: ESTIMATE TYPE: FINL WORK BEGIN DATE: 11/08/2011 $28,499,906.40 CONTRACT: 11/26/2016 AWARD AMOUNT: $24,729,960.53 Austin % COMPLETE: % TIME USED: % RETAINAGE: 0.00 106.28 ACCEPTED DATE: PHYSICAL WORK COMPLETION DATE: 12/16/2016 00/00/0000 100.00 $55,238.58 $28,081,707.38 $28,136,945.96 RECAPITULATION PAID TO CONTRACTOR $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($62,000.00) ($62,000.00) $0.00 $0.00 $0.00 $55,238.58 $28,143,707.38 $28,198,945.96 $0.00 $0.00 $0.00 $55,238.58 $28,198,945.96 OTHER ADJUSTMENTS DISINCENTIVE INCENTIVE LIQUIDATED DAMAGES RETAINAGE NON-PARTICIPATING PARTICIPATING THIS ESTIMATE PREV TO DATE TOTAL TO DATE ITEM EARNINGS $28,143,707.38 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

3,376,695.89 CONTRACTOR'S ESTIMATE PACKAGE …ftp.dot.state.tx.us/pub/txdot-info/cmd/cserve/distinfo/cisrpts/... · NBR Total Bid Quantity QTY Paid To Date AMOUNT PAID THIS ESTIMATE

  • Upload
    ngomien

  • View
    220

  • Download
    4

Embed Size (px)

Citation preview

3,376,695.89

068306027CONTRACT ID:

PROJECT: C 683-6-27

CONTRACT:

07113013

PROJECTED AMOUNT: $25,123,210.51

CONTRACTOR:

HIGHWAY: SH 45DISTRICT NAME:

COUNTY:

AREA ENGINEER:

AREA NUMBER: 053

LIBERTY MUTUAL INSURANCE COMPANY

Victor Vargas, P.E.

WILLIAMSON

ESTIMATE NUMBER:

to

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 10/09/17

07/28/2011AWARD DATE:

ESTIMATE PERIOD:

0051

04/24/2017

LETTING DATE:

NOTICE TO PROCEED DATE: 09/27/2011

07/07/2011ESTIMATE PAID:

677 142.00

ADJ. PROJECTED AMOUNT:

ESTIMATE TYPE: FINL WORK BEGIN DATE: 11/08/2011

$28,499,906.40

CONTRACT:

11/26/2016

AWARD AMOUNT: $24,729,960.53

Austin

% COMPLETE:

% TIME USED:

% RETAINAGE: 0.00

106.28

ACCEPTED DATE:

PHYSICAL WORK COMPLETION DATE:

12/16/2016

00/00/0000

100.00

$55,238.58 $28,081,707.38 $28,136,945.96

RECAPITULATION

PAID TO CONTRACTOR

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

$0.00 ($62,000.00)($62,000.00)

$0.00 $0.00 $0.00

$55,238.58 $28,143,707.38 $28,198,945.96

$0.00 $0.00 $0.00

$55,238.58 $28,198,945.96

OTHER ADJUSTMENTS

DISINCENTIVE

INCENTIVE

LIQUIDATED DAMAGES

RETAINAGE

NON-PARTICIPATING

PARTICIPATING

THIS ESTIMATEPREV TO DATETOTAL TO DATE

ITEM EARNINGS $28,143,707.38

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 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 26ESTIMATE 0051

LIQ DAMAGE RATE:

LIQUIDATED DAMAGES:

TOTAL:

$1,550.00

$62,000.00

ASSESSED LIQ DAMAGES:

DAYS AT

$1,550.00PER DAY

40

40

C. O. ADJUSTED DAYS:

677

BID DAYS:

CURRENT DAYS:

DAYS CHARGED TO DATE:

WORK BEGIN DATE:

TIME CHARGES BEGIN:

PHYSICAL WORK COMPLETE: 00/00/0000

11/08/2011

11/08/2011

495

142

637

CONTRACT TIME STATEMENT

DAILY BREAKDOWN

Date or Days

Charged

Days

Credited

PERIOD SUMMARY

Days

Date or

Days

Days

Charged

Days

Credited

Diary

Adjustment

3 0 3

AWAITING FINAL DOC 2

WORK COMPL & ACC 1

12/16/2016 1 WORK COMPL & ACCEP

01/12/2017 1 AWAITING FINAL DOCUMENTATION

03/24/2017 1 AWAITING FINAL DOCUMENTATION

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 26ESTIMATE 0051

WORK PERFORMED THIS PERIOD

C 683-6-27 068306027PROJECT CONTROL

CATEGORY 001 DESCRIPTION ROADWAY

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

0271 04002001 STRUCT EXCAV CY 7.280 -$1.24-0.170 322.14 322.14

0330 04232012 RETAINING WALL (CAST-IN-PLACE)000 SF 38.190 -$32,079.60-840.000 8,253.65 6,792.00

0360 04322050 RIPRAP (CONC)(CL B)(5 IN)000 CY 206.580 -$4,662.51-22.570 489.27 327.20

0620 05002001 MOBILIZATION005 LS 1,756,882.449 $87,844.12 0.050 1.00 1.00

0910 06202007 ELEC CONDR (NO. 4) BARE001 LF 1.330 -$163.59-123.000 2,633.00 2,633.00

CATEGORY 007 DESCRIPTION CONTRACTOR FORCE ACT OR AGR UNIT

ITEM

CODE

DESCRIPTION UNIT UNIT

PRICE

QTY THIS

ESTIMATE

SP

NBR

LINE

NBR

Total Bid

Quantity

QTY Paid

To Date

AMOUNT PAID

THIS ESTIMATE

3008 96066009 FORCE ACCOUNT ID 9 DOL 1.000 $4,301.40 4,301.400 201,126.16 164,531.05

CO#42-RAMP 9 WEST DRAINAGE WORK - DOLSUPP DESCR

$55,238.58TOTAL ITEM EARNINGS THIS ESTIMATE

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 26ESTIMATE 0051

CONTRACT LINE ITEMS

068306027PROJECT CONTROLC 683-6-27

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0060 01002002 002 PREPARING ROW STA 23,961.850 73.320 0.000 73.32 1,756,882.85

0065 01042001 000 REMOVING CONC (PAV) SY 6.110 4,760.000 0.000 4,760.00 29,083.61

0070 01042009 000 REMOVING CONC (RIPRAP) SY 6.310 6,861.500 0.000 6,861.50 43,296.08

0075 01042011 000 REMOVING CONC (MEDIANS) SY 15.360 27.000 0.000 27.00 414.72

0080 01042015 000 REMOVING CONC (SIDEWALKS) SY 6.310 166.000 0.000 166.00 1,047.46

0085 01042022 000 REMOVING CONC (CURB AND GUTTER) LF 2.070 3,635.000 0.000 3,635.00 7,524.45

0090 01042024 000 REMOVING CONC (RETAINING WALLS) SY 19.280 423.000 0.000 423.00 8,155.44

0095 01042025 000 REMOVE CONC (WINGWALL) CY 138.100 23.000 0.000 1.50 207.15

0100 01042028 000 REMOVING CONC (MISC) SY 7.960 310.000 0.000 310.00 2,467.60

0105 01042031 000 REMOVING CONC (HEADWALL) CY 135.360 6.000 0.000 2.83 383.07

0110 01042032 000 REMOVING CONC (WHEELCHAIR RAMP) SY 15.870 27.000 0.000 27.00 428.49

0115 01042034 000 REMOVING CONC (COPING) LF 10.050 949.000 0.000 949.00 9,537.45

0120 01052046 000 REMOVING STAB BASE & ASPH PAV (0"-10") SY 2.280 6,717.000 0.000 6,718.00 15,317.04

0125 01102001 000 EXCAVATION (ROADWAY) CY 6.950 20,651.000 0.000 23,790.87 165,346.57

0130 01102003 000 EXCAVATION (SPECIAL) CY 5.530 510.000 0.000 2,104.09 11,635.62

0135 01322005 000 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 2.150 183,134.000 0.000 187,941.31 404,073.81

0136 01322006 EMBANKMENT (FINAL)(DENS CONT)(TY C) CY 35.260 0.000 573.000 573.00 20,203.98

ITEM ADDED - CO #5

0140 01322021 000 EMBANKMENT (VEHICLE)(ORD COMP)(TY C) CY 8.780 483.000 -349.000 133.33 1,170.64

0145 01602003 000 FURNISHING AND PLACING TOPSOIL (4") SY 2.090 116,228.000 -41,418.890 78,115.41 163,261.20

0159 01642023 CELL FBR MLCH SEED(PERM)(RURAL)(CLAY) SY 0.320 0.000 54,250.000 53,993.22 17,277.83

ITEM ADDED - CO #31

0160 01642035 002 DRILL SEEDING (PERM) (RURAL) (CLAY) SY 0.100 112,666.000 0.000 74,833.00 7,483.30

0165 01642041 002 DRILL SEEDING (TEMP) (WARM) SY 0.090 96,758.000 0.000 42,003.88 3,780.36

0170 01662002 001 FERTILIZER TON 1,500.000 0.100 0.000 0.25 375.00

0175 01682001 000 VEGETATIVE WATERING MG 5.370 3,371.000 0.000 1,540.40 8,271.95

0181 01692001 SOIL RETENTION BLANKETS (CL 1) (TY A) SY 1.220 0.000 71,900.000 71,694.67 87,467.50

ITEM ADDED - CO #31

0185 02472058 033 FL BS (CMP IN PLC)(TY E GR 2)(FNAL POS) CY 23.880 5,024.000 0.000 5,024.00 119,973.13

0190 02472060 033 FL BS (CMP IN PLC)(TY E GR 4)(FNAL POS) CY 21.320 11,955.000 0.000 11,955.00 254,880.60

0205 03142018 000 EMULS ASPH (PRIME)(AE-P) GAL 0.760 18,115.000 -8,040.000 10,075.00 7,657.00

0210 03162008 016 ASPH (HFRS-2P) GAL 3.200 19,023.000 -5,798.000 13,225.00 42,320.00

0215 03162076 016 AGGR(TY-B GR-4 SAC-A) CY 44.350 401.000 0.000 321.00 14,236.35

0225 32242008 000 D-GR HMA(QCQA) TY-B PG64-22 TON 55.000 6,165.000 0.000 11,654.91 641,020.05

0230 32242029 000 D-GR HMA(QCQA) TY-C SAC-A PG76-22 TON 59.000 3,902.000 0.000 4,275.53 252,256.27

0235 32242031 000 D-GR HMA(QCQA) TY-C PG76-22 TON 59.000 3,266.000 0.000 3,521.59 207,773.81

0240 32242080 000 D-GR HMA(QCQA) TY-B PG64-22(LEVEL-UP) TON 78.000 44.000 0.000 37.60 2,932.80

0245 03562017 000 FABRIC SY 15.430 444.000 0.000 444.00 6,850.92

0250 03602004 003 CONC PVMT (CONT REINF-CRCP)(11") SY 39.160 14,640.000 -554.000 14,170.37 554,911.69

0270 04002001 000 STRUCT EXCAV CY 5.840 16,600.000 0.000 16,599.77 96,942.66

0271 04002001 STRUCT EXCAV CY 7.280 0.000 322.140 322.14 2,345.17

ITEM ADDED- CO#2

0275 04002003 000 STRUCT EXCAV (PIPE) CY 9.820 11,749.000 0.000 11,749.00 115,375.17

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0280 04002011 000 SAND BACKFILL CY 16.240 325.000 0.000 325.00 5,278.00

0281 04012001 FLOWABLE BACKFILL CY 106.210 0.000 20.000 19.77 2,099.77

ITEM ADDED-CO#36

0285 04022001 000 TRENCH EXCAVATION PROTECTION LF 0.930 6,385.000 105.000 6,014.00 5,593.02

0286 04032001 TEMPORARY SPL SHORING SF 4.610 0.000 2,088.000 2,076.00 9,570.36

ITEM ADDED - CO #19

0290 04162016 003 DRILL SHAFT (SIGN MTS)(12 IN) LF 64.390 14.000 0.000 14.00 901.46

0295 04162018 003 DRILL SHAFT (SIGN MTS)(24 IN) LF 83.260 24.000 0.000 24.00 1,998.24

0296 04162019 DRILL SHAFT (SIGN MTS)(30 IN) LF 128.000 0.000 147.000 147.00 18,816.00

ITEM ADDED - CO #19

0297 04162020 DRILL SHAFT (SIGN MTS)(36 IN) LF 181.260 0.000 279.000 348.00 63,078.48

ITEM ADDED - CO #2

0300 04162026 003 DRILL SHAFT (HIGH MAST POLE)(60 IN) LF 661.490 64.000 0.000 64.00 42,335.36

0305 04162032 003 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 210.920 101.000 0.000 101.00 21,302.92

0310 04202006 002 CL C CONC (RAIL FOUNDATION) CY 378.090 44.000 0.000 70.01 26,470.08

0312 04202010 CL C CONC (SIGN COLUMN) CY 1,023.050 0.000 542.400 542.40 554,902.32

ITEM ADDED - CO #2

0313 04202117 CL C CONC (SIGN FOOTING) CY 475.000 0.000 77.600 77.60 36,860.00

ITEM ADDED - CO #19

0315 04202033 002 CL S CONC (APPR SLAB) CY 356.400 373.000 0.000 373.00 132,937.20

0320 04202051 002 CL C CONC (COLUMN) CY 383.330 44.300 0.000 30.60 11,729.90

0325 04232003 000 RETAINING WALL (MSE)(ASHLAR STONE FIN) SF 20.000 127,035.000 0.000 127,035.00 2,540,700.00

0330 04232012 000 RETAINING WALL (CAST-IN-PLACE) SF 38.190 6,792.000 0.000 8,253.65 315,206.91

0335 04232025 000 RETAINING WALL (SPECIAL) SF 45.660 4,584.000 0.000 4,584.00 209,305.43

0337 04272003 OPAQUE SEALER FINISH SF 0.810 0.000 3,932.000 2,811.50 2,277.32

ITEM ADDED - CO #6

0338 04322015 RIPRAP (STONE COMMON)(DRY)(6 IN) CY 55.870 0.000 112.000 310.25 17,333.67

ITEM ADDED - CO #5

0345 04302001 000 CL C CONC FOR EXT STR (CULV) CY 374.820 42.000 0.000 25.11 9,411.73

0350 04322039 000 RIPRAP (MOW STRIP)(4 IN) CY 181.450 120.000 0.000 121.59 22,062.50

0355 04322040 000 RIPRAP (MOW STRIP)(5 IN) CY 238.480 250.000 0.000 250.08 59,639.08

0359 04322049 BEDDING MATERIAL (VAR DEPTH) CY 71.460 0.000 104.000 105.00 7,503.30

ITEM ADDED - CO #5

0360 04322050 000 RIPRAP (CONC)(CL B)(5 IN) CY 206.580 532.200 -205.000 489.27 101,073.41

0365 04322066 000 RIPRAP (CONC)(CL B) CY 234.730 23.000 0.000 32.80 7,699.15

0370 04322071 000 RIPRAP (STONE COMMON)(DRY)(24 IN) CY 73.990 382.000 571.000 1,009.55 74,696.61

0375 04322072 000 RIPRAP (CONC)(CL B)(RR8&RR9) CY 182.970 119.000 0.000 119.07 21,786.24

0380 04502018 001 RAIL (TY C411) LF 84.880 851.000 0.000 851.00 72,232.88

0386 04502063 RAIL TYPE (TY T401) LF 81.190 0.000 7,529.000 7,529.00 611,279.51

UNIT PRICE REVISED - CO#6

0391 04502071 RAIL (TY C402) LF 87.660 0.000 1,237.000 1,337.23 117,221.58

UNIT PRICE REVISED - CO #6

0395 04502164 001 RAIL (TY T80SS) LF 46.560 701.000 0.000 701.00 32,638.56

0400 04522003 000 REMOV RAIL (CONC POST & MTL ELEMENTS) LF 12.090 1,975.000 0.000 1,975.00 23,877.75

0405 04592002 000 GABIONS (GALV) CY 216.000 67.000 0.000 66.67 14,400.72

0410 04622003 011 CONC BOX CULV (4 FT X 2 FT) LF 89.640 159.000 0.000 159.00 14,252.76

0415 04622004 011 CONC BOX CULV (4 FT X 3 FT) LF 95.780 125.000 0.000 125.00 11,972.50

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0420 04622005 011 CONC BOX CULV (4 FT X 4 FT) LF 107.800 759.000 0.000 759.00 81,820.20

0430 04622035 011 CONC BOX CULV ( 8 FT X 3 FT) LF 260.700 100.000 0.000 100.00 26,070.00

0435 04622111 011 CONC BOX CULV (7.5 FT X 3 FT) LF 324.230 80.000 0.000 80.00 25,938.41

0440 04642003 003 RC PIPE (CL III)(18 IN) LF 24.630 3,760.000 162.000 3,922.00 96,598.86

0445 04642005 003 RC PIPE (CL III)(24 IN) LF 29.980 1,364.000 110.000 1,474.00 44,190.52

0450 04642007 003 RC PIPE (CL III)(30 IN) LF 38.620 370.000 0.000 370.00 14,289.40

0455 04642009 003 RC PIPE (CL III)(36 IN) LF 66.580 1,302.000 621.000 1,569.00 104,464.02

0456 04642009 RC PIPE (CL III)(36 IN) LF 75.350 0.000 530.000 570.00 42,949.50

ITEM ADDED- CO #22

0460 04642011 003 RC PIPE (CL III)(48 IN) LF 74.200 1,043.000 -411.000 1,107.00 82,139.40

0465 04642040 003 RC PIPE (CL V)(36 IN) LF 54.260 118.000 0.000 118.00 6,402.68

0470 04652005 001 MANH (COMPL)(TY M) EA 3,609.480 22.000 6.000 29.00 104,674.92

0475 04652010 001 INLET (COMPL)(TY AAD) EA 5,352.830 10.000 -7.000 3.00 16,058.49

0480 04652011 001 INLET (COMPL)(TY AD) EA 2,763.730 1.000 1.000 2.00 5,527.46

0485 04652013 001 MANH (COMPL)(TY A) EA 4,097.580 10.000 -5.000 5.00 20,487.91

0486 04652014 MANH (COMPL)(JUNCT BOX) EA 1,500.000 0.000 10.000 10.00 15,000.00

ITEM ADDED - CO #7

0490 04652091 001 MANH (COMPL)(JUNCT BOX)(SPL) EA 12,481.890 2.000 0.000 2.00 24,963.79

0495 04652133 001 INLET (COMPL)(TY IIR)(10') EA 4,165.050 26.000 -3.000 23.00 95,796.18

0500 04652134 001 INLET (COMPL)(TY IIR)(15') EA 3,868.440 2.000 0.000 2.00 7,736.88

0505 04652174 001 INLET (COMPL)(DROP)(TY I)(1 GRATE) EA 3,321.730 11.000 -1.000 10.00 33,217.31

0510 04652175 001 INLET (COMPL)(DROP)(TY I)(2 GRATE) EA 4,638.490 2.000 0.000 2.00 9,276.99

0520 04652271 001 INLET (COMPL)(CURB)(TY IR)(10') EA 3,709.720 9.000 0.000 9.00 33,387.48

0525 04652262 001 INLET (COMPL)(DROP)(TY 1)(3 GRATE) EA 6,868.770 2.000 0.000 2.00 13,737.55

0527 04652414 INLET (COMPL)(MSE WALL)(2 GRATE) EA 4,520.110 0.000 3.000 3.00 13,560.33

ITEM ADDED - CO #7

0528 04652450 INLET (COMPL)(MSE WALL)(1 GRATE) EA 4,178.720 0.000 7.000 6.00 25,072.32

ITEM ADDED - CO #7

0529 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 1.000 0.000 18,131.260 18,131.26 18,131.26

CO#29-DRAINAGE ADJUSTMENTS-LS

0530 04662021 000 WINGWALL (FW-0)(HW=5 FT) EA 3,526.270 1.000 0.000 1.00 3,526.28

0535 04672031 000 SET (TY I)(S= 4 FT)(HW= 4 FT)(3:1)(C) EA 7,831.370 1.000 0.000 1.00 7,831.37

0540 04672234 000 SET (TY II)(18 IN)(RCP)(6:1)(C) EA 997.680 2.000 3.000 5.00 4,988.40

0545 04672240 000 SET (TY II)(36 IN)(RCP)(6:1)(C) EA 1,218.960 2.000 2.000 4.00 4,875.84

0550 04672286 000 SET (TY II)(18 IN)(RCP)(6:1)(P) EA 960.700 4.000 -3.000 4.00 3,842.80

0555 04672288 000 SET (TY II)(24 IN)(RCP)(6:1)(P) EA 946.310 1.000 0.000 1.00 946.31

0560 04672455 000 SET (TY II)(48 IN)(RCP)(3:1)(P) EA 1,373.730 2.000 0.000 2.00 2,747.46

0565 04672474 000 SET (TY II)(36 IN)(RCP)(3:1)(P) EA 1,068.430 3.000 -1.000 2.00 2,136.86

0575 04712008 000 GRATE & FRAME (BRG DECK DRAIN)(2 GRATE) EA 215.120 16.000 1.000 4.00 860.48

0580 04792001 000 ADJ MANHS EA 1,037.820 5.000 5.000 10.00 10,378.20

0585 04812010 000 PVC PIPE (SCH 40)(4 IN) LF 8.550 372.000 0.000 604.50 5,168.48

0595 04812013 000 PVC PIPE (SCH 40)(8 IN) LF 11.890 487.000 0.000 611.50 7,270.74

0600 04962007 000 REMOV STR (PIPE) LF 10.930 1,676.000 615.000 2,291.00 25,040.63

0605 04962008 000 REMOV STR (BOX CULVERT) LF 41.720 802.000 0.000 749.00 31,248.28

0608 04962031 REMOV STR (CATTLE GUARD) EA 636.000 0.000 3.000 3.00 1,908.00

ITEM ADDED - CO #30

0610 04962018 000 REMOVE STR (CONC) EA 470.800 2.000 0.000 2.00 941.60

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0615 04962042 000 REMOV STR (SMALL) EA 470.800 22.000 7.000 17.00 8,003.60

0620 05002001 005 MOBILIZATION LS 1,756,882.449 1.000 0.000 1.00 1,756,882.44

0625 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 2,308.700 23.000 0.000 23.00 53,100.10

0630 05022002 033 BARR, SIGNS & TRAF HANDLE (TY 1) EA 1,200.000 3.000 0.000 3.00 3,600.00

0635 05062002 010 ROCK FILTER DAMS (INSTALL) (TY 2) LF 14.500 1,629.000 0.000 1,683.50 24,410.75

0640 05062009 010 ROCK FILTER DAMS (REMOVE) LF 6.500 1,629.000 0.000 1,683.50 10,942.75

0645 05062016 010 CONSTRUCTION EXITS (INSTALL) (TY 1) SY 9.750 277.000 0.000 1,405.53 13,703.92

0650 05062019 010 CONSTRUCTION EXITS (REMOVE) SY 5.500 277.000 0.000 1,405.53 7,730.42

0651 05062024 BACKHOE WORK (EROSION & SEDM CONT) HR 81.900 0.000 125.000 91.00 7,452.90

ITEM ADDED - CO #8

0652 05062027 BLADING WORK (EROSION & SEDM CONT) HR 136.810 0.000 75.000 61.00 8,345.41

ITEM ADDED - CO #8

0653 05062029 BULLDOZER WORK (EROSION & SEDM CONT) HR 128.430 0.000 50.000 54.00 6,935.22

ITEM ADDED - CO #8

0655 05062034 010 TEMPORARY SEDIMENT CONTROL FENCE LF 1.600 13,126.000 0.000 20,726.00 33,161.60

0660 05062041 010 TEMP SDMT CONT FENCE (INLET PROTECT) LF 2.100 2,330.000 0.000 649.00 1,362.90

0665 05122002 002 PORT CTB (FUR & INST)(SAFETY SH)(TY 2) LF 9.750 6,810.000 0.000 7,230.00 70,492.50

0670 05122008 002 PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 11.050 360.000 0.000 440.00 4,862.00

0675 05122009 002 PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 9.940 40.000 0.000 60.00 596.40

0680 05122020 002 PORT CTB (MOVE)(SAFETY SH)(TY 2) LF 2.100 3,690.000 0.000 2,820.00 5,922.00

0685 05122026 002 PORT CTB (MOVE)(LOW PROF)(TY 1) LF 2.560 440.000 0.000 720.00 1,843.20

0690 05122027 002 PORT CTB (MOVE)(LOW PROF)(TY 2) LF 6.390 40.000 0.000 80.00 511.20

0695 05122038 002 PORT CTB (REMOVE)(SAFETY SH)(TY 2) LF 2.290 6,810.000 0.000 7,230.00 16,556.70

0705 05122044 002 PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 2.100 360.000 0.000 440.00 924.00

0710 05122045 002 PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 6.310 40.000 0.000 60.00 378.60

0715 05142008 002 PERM CONC TRF BARR (SGL SLP)(TY 2)(48") LF 54.430 180.000 0.000 203.00 11,049.29

0720 05282004 000 LANDSCAPE PAVERS SY 20.000 847.000 0.000 733.05 14,661.00

0725 05292003 000 CONC CURB & GUTTER (TY I) LF 11.540 1,211.000 0.000 1,053.00 12,151.62

0730 05292004 000 CONC CURB & GUTTER (TY II) LF 8.770 11,519.000 0.000 11,348.71 99,528.19

0735 05292005 000 CONC CURB (MONO) (TY I) LF 5.550 2,470.000 0.000 2,132.00 11,832.60

0740 05292006 000 CONC CURB (MONO) (TY II) LF 8.410 2,915.000 0.000 1,768.00 14,868.88

0745 05312006 000 CURB RAMPS (TY 2) EA 950.000 4.000 0.000 2.00 1,900.00

0750 05312010 000 CURB RAMPS (TY 7) EA 950.000 1.000 0.000 1.00 950.00

0755 05312014 000 CURB RAMPS (TY 22) EA 2,500.000 1.000 0.000 1.00 2,500.00

0760 05312017 000 CURB RAMPS (TY 21) EA 1,750.000 1.000 0.000 1.00 1,750.00

0765 05312040 000 CURB RAMPS (TY 5) EA 950.000 1.000 0.000 1.00 950.00

0775 05312043 000 CONC SIDEWALKS(6')(5") LF 23.700 1,888.000 0.000 1,917.00 45,432.90

0780 05362002 000 CONC MEDIAN SY 21.670 847.000 0.000 808.28 17,515.43

0785 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 14.500 1,900.000 0.000 2,770.00 40,165.00

0795 05402005 023 TERMINAL ANCHOR SECTION EA 425.000 2.000 0.000 2.00 850.00

0800 05402009 023 TERMINAL ANCHOR SECTION ADJUSTMENT EA 95.000 3.000 0.000 2.00 190.00

0805 05402011 023 MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1,195.000 8.000 0.000 8.00 9,560.00

0810 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 1.950 1,725.000 -7.000 1,787.00 3,484.65

0815 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 95.000 5.000 -1.000 4.00 380.00

0820 05422003 000 RM MTL BM GD FEN TRANS (THRIE-BEAM) EA 125.000 2.000 0.000 3.00 375.00

0825 05442001 000 GUARDRAIL END TREATMENT (INSTALL) EA 1,785.000 11.000 0.000 9.00 16,065.00

0830 05442002 000 GUARDRAIL END TREATMENT (MOVE & RESET) EA 650.000 2.000 1.000 5.00 3,250.00

0835 05442003 000 GUARDRAIL END TREATMENT (REMOVE) EA 275.000 5.000 0.000 5.00 1,375.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

0840 05452001 000 CRASH CUSH ATTEN (INSTL) EA 15,814.060 7.000 0.000 7.00 110,698.42

0845 05452002 000 CRASH CUSH ATTEN (MOVE & RESET) EA 899.940 7.000 0.000 1.00 899.94

0850 05452003 000 CRASH CUSH ATTEN (REMOVE) EA 899.940 8.000 0.000 7.00 6,299.58

0855 05452028 000 CRASH CUSH ATTEN (INSTL)(QUAD)(N) EA 15,814.060 3.000 0.000 4.00 63,256.24

0860 05452031 000 CRASH CUSH ATTEN (INSTL)(QUAD)(W) EA 25,177.840 1.000 0.000 2.00 50,355.68

0865 05452062 000 CRASH CUSH ATTEN(INSTL)(SFPM-14 BRL AS) EA 8,074.760 1.000 0.000 1.00 8,074.76

0870 05502001 000 CHAIN LINK FENCE (INSTALL) (6') LF 15.000 539.000 0.000 562.00 8,430.00

0874 05522001 WIRE FENCE (TY A) LF 4.560 0.000 6,473.000 6,300.00 28,728.00

ITEM ADDED - CO #14

0876 05522005 GATE (TY 1) EA 562.660 0.000 8.000 9.00 5,063.94

ITEM ADDED - CO #14

0878 05522008 WIRE FENCE (WATER GAP) LF 21.140 0.000 575.000 575.00 12,155.50

ITEM ADDED - CO #30

0880 05522012 000 GATE (SPECIAL) EA 5,000.000 1.000 0.000 2.00 10,000.00

0883 06182016 CONDT (PVC) (SCHD 40) (1 1/2") LF 55.150 0.000 593.000 508.00 28,016.20

ITEM ADDED - CO #19

0885 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 3.330 18,478.000 0.000 19,858.88 66,130.07

0887 05522004 WIRE FENCE (TY D) LF 8.360 0.000 5,600.000 5,600.00 46,816.00

ITEM ADDED - CO #30

0890 06182024 000 CONDT (PVC) (SCHD 40) (4") LF 6.660 780.000 0.000 1,015.00 6,759.90

0895 06182034 000 CONDT (PVC) (SCHD 80) (2") LF 6.660 1,019.000 0.000 1,104.00 7,352.64

0900 06182038 000 CONDT (PVC) (SCHD 80) (3") LF 5.550 4,420.000 0.000 4,420.00 24,531.00

0905 06182039 000 CONDT (PVC) (SCHD 80) (3") (BORE) LF 21.090 182.000 0.000 392.00 8,267.28

0910 06202007 001 ELEC CONDR (NO. 4) BARE LF 1.330 2,633.000 0.000 2,633.00 3,501.89

0915 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 1.550 5,700.000 0.000 6,100.00 9,455.00

0920 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.110 4,965.000 0.000 4,965.00 5,511.15

0925 06202010 001 ELEC CONDR (NO. 6) INSULATED LF 1.220 2,300.000 0.000 2,300.00 2,806.00

0930 06202011 001 ELEC CONDR (NO. 8) BARE LF 0.560 2,368.000 0.000 2,824.00 1,581.44

0935 06202012 001 ELEC CONDR (NO. 8) INSULATED LF 0.830 4,760.000 0.000 5,670.00 4,706.10

0936 06202016 ELEC CONDR (NO.12) INSULATED LF 0.850 0.000 6,120.000 6,120.00 5,202.00

ITEM ADDED - CO #11

0940 06242008 014 GROUND BOX TY A (122311) W/APRON EA 666.070 15.000 0.000 17.00 11,323.19

0945 06242014 014 GROUND BOX TY D (162922) W/APRON EA 888.090 12.000 6.000 18.00 15,985.64

0950 06242034 014 REMOVE EXISTING GROUND BOXES EA 166.520 6.000 0.000 6.00 999.12

0955 06282158 003 REMOVE ELECTRICAL SERVICES EA 277.530 1.000 0.000 1.00 277.53

0960 06282232 003 ELC SRV TY D 120/240 070 (NS)AL(E)SP(O) EA 3,108.320 1.000 0.000 1.00 3,108.32

0965 06282325 003 ELC SRV TY D 120/240 070 (NS)AL(E)SP(U) EA 2,886.290 1.000 0.000 1.00 2,886.29

0975 06362002 014 ALUMINUM SIGNS (TY G) SF 16.650 290.000 0.000 290.00 4,828.50

0980 06362003 014 ALUMINUM SIGNS (TY O) SF 21.090 859.000 0.000 859.00 18,116.31

0985 06442004 000 IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA 295.000 24.000 7.000 31.00 9,145.00

0990 06442013 000 IN SM RD SN SUP&AM TY10BWG(2)SA(P) EA 475.000 2.000 0.000 2.00 950.00

0995 06442022 000 IN SM RD SN SUP&AM TYS80(1)SA(P) EA 350.000 3.000 0.000 3.00 1,050.00

1000 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 350.000 1.000 0.000 1.00 350.00

1005 06442060 000 REMOVE SM RD SN SUP & AM EA 33.600 9.000 0.000 9.00 302.40

1010 06442063 000 INS SM RD SN SUP&AM (RAIL MOUNT) EA 1,575.000 46.000 2.000 48.00 75,600.00

1015 06472001 000 INSTALL LRSS (STRUCT STEEL) LB 3.890 1,072.000 636.000 1,801.00 7,005.89

1020 06472003 000 REMOVE LRSA EA 612.780 1.000 0.000 2.00 1,225.56

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1022 06472008 RELOCATE LRSS(SIGN ONLY) EA 1,095.330 0.000 3.000 3.00 3,285.99

ITEM ADDED - CO #9

1025 06502030 000 INS OH SN SUP(30 FT CANT)(SPAN ONLY) EA 7,881.800 4.000 0.000 4.00 31,527.20

1035 06502173 000 REMOVE OVERHD SIGN SUP EA 3,330.340 2.000 0.000 2.00 6,660.68

1040 06582255 000 INSTL DEL ASSM (D-SW)SZ 2(WC) GND EA 36.000 41.000 0.000 41.00 1,476.00

1045 06582258 000 INSTL DEL ASSM (D-SW)SZ (TYC)CTB EA 17.250 47.000 0.000 47.00 810.75

1050 06582275 000 INSTL DEL ASSM (D-SY)SZ 2(WC)GND EA 36.000 14.000 0.000 14.00 504.00

1055 06582277 000 INSTL DEL ASSM (D-SY)SZ (TYC)CTB EA 17.260 32.000 0.000 32.00 552.32

1065 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.320 6,020.000 0.000 4,391.00 1,405.12

1075 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.300 8,773.000 0.000 4,160.00 1,248.00

1080 06622067 000 WK ZN PAV MRK REMOV (W) 4" (SLD) LF 2.200 1,433.000 0.000 5,607.00 12,335.40

1085 06622096 000 WK ZN PAV MRK REMOV (W) 36" (YLD TRI) EA 80.000 7.000 0.000 7.00 560.00

1087 06622099 WK ZN PAV MRK REMOV (Y) 4" (SLD) LF 2.200 0.000 2,145.000 2,145.00 4,719.00

ITEM ADDED - CO#45

1090 06662003 000 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 0.450 2,960.000 0.000 3,360.00 1,512.00

1095 06662012 000 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.430 14,621.000 0.000 14,621.00 6,287.03

1100 06662030 000 REFL PAV MRK TY I (W) 8" (DOT)(100MIL) LF 0.930 21.000 0.000 21.00 19.53

1105 06662036 000 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.880 12,406.000 0.000 12,406.00 10,917.28

1110 06662039 000 REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) LF 2.340 528.000 0.000 528.00 1,235.52

1115 06662042 000 REFL PAV MRK TY I (W) 12"(SLD)(100MIL) LF 2.130 1,336.000 0.000 1,336.00 2,845.68

1120 06662048 000 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 6.330 869.000 0.000 869.00 5,500.77

1125 06662054 000 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 93.000 29.000 0.000 29.00 2,697.00

1130 06662069 000 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 201.000 3.000 0.000 3.00 603.00

1135 06662096 000 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 113.000 18.000 0.000 18.00 2,034.00

1140 06662102 000 REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA 49.000 5.000 0.000 5.00 245.00

1145 06662111 000 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.430 9,989.000 0.000 9,989.00 4,295.27

1150 06662126 000 REFL PAV MRK TY I (Y) 12"(SLD)(100MIL) LF 3.000 26.000 0.000 24.00 72.00

1155 06662141 000 REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) EA 344.000 2.000 0.000 2.00 688.00

1160 06662142 000 REF PAV MRK TY II (W) 4" (BRK) LF 0.160 2,960.000 0.000 3,360.00 537.60

1165 06662145 000 REF PAV MRK TY II (W) 4" (SLD) LF 0.140 14,621.000 0.000 14,621.00 2,046.94

1170 06662151 000 REF PAV MRK TY II (W) 8" (DOT) LF 2.000 21.000 0.000 21.00 42.00

1175 06662153 000 REF PAV MRK TY II (W) 8" (SLD) LF 0.440 12,406.000 0.000 12,406.00 5,458.64

1180 06662154 000 REF PAV MRK TY II (W) 12" (LNDP) LF 1.000 528.000 0.000 528.00 528.00

1185 06662155 000 REF PAV MRK TY II (W) 12" (SLD) LF 0.780 1,336.000 0.000 1,336.00 1,042.08

1190 06662157 000 REF PAV MRK TY II (W) 24" (SLD) LF 1.970 869.000 0.000 869.00 1,711.93

1195 06662160 000 REF PAV MRK TY II (W) (ARROW) EA 47.000 29.000 0.000 29.00 1,363.00

1200 06662165 000 REF PAV MRK TY II (W) (DBL ARROW) EA 63.000 3.000 0.000 3.00 189.00

1205 06662173 000 REF PAV MRK TY II (W) (WORD) EA 51.000 18.000 0.000 18.00 918.00

1210 06662175 000 REF PAV MRK TY II (W) 36" (YLD TRI) EA 19.000 5.000 0.000 5.00 95.00

1215 06662178 000 REF PAV MRK TY II (Y) 4" (SLD) LF 0.140 9,989.000 0.000 9,989.00 1,398.46

1220 06662183 000 REF PAV MRK TY II (Y) 12" (SLD) LF 2.000 26.000 0.000 26.00 52.00

1225 06662188 000 REF PAV MRK TY II (Y) (MED NOSE) EA 79.000 2.000 0.000 2.00 158.00

1230 06682137 000 PREFAB PAV MRK TY B (W)(7")(BRK) CNTST LF 25.000 240.000 0.000 240.00 6,000.00

1235 06722014 034 REFL PAV MRKR TY I-R EA 9.000 84.000 0.000 84.00 756.00

1237 06722015 REFL PAV MRKR TY II-A-A EA 3.600 0.000 68.000 68.00 244.80

ITEM ADDED - CO#45

1240 06722017 034 REFL PAV MRKR TY II-C-R EA 3.600 961.000 0.000 1,029.00 3,704.40

1245 06772001 000 ELIM EXT PAV MRK & MRKS ( 4") LF 0.630 17,193.000 0.000 6,270.00 3,950.10

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1250 06772003 000 ELIM EXT PAV MRK & MRKS ( 8") LF 1.000 535.000 0.000 1,427.00 1,427.00

1255 06772005 000 ELIM EXT PAV MRK & MRKS (12") LF 1.500 1,356.000 0.000 1,356.00 2,034.00

1260 06772007 000 ELIM EXT PAV MRK & MRKS (24") LF 2.000 48.000 0.000 48.00 96.00

1265 06772008 000 ELIM EXT PAV MRK & MRKS (ARROW) EA 57.000 1.000 0.000 1.00 57.00

1272 06782001 PAV SURF PREP FOR MRK ( 4") LF 0.130 0.000 28,000.000 28,000.00 3,640.00

ITEM ADDED - CO#45

1275 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 2,775.280 2.000 0.000 2.00 5,550.56

1280 06812001 002 TEMP TRAF SIGNALS EA 5,550.560 1.000 0.000 1.00 5,550.56

1285 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 208.700 1.000 0.000 1.00 208.70

1290 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 219.800 13.000 0.000 13.00 2,857.40

1295 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 233.120 1.000 0.000 1.00 233.12

1300 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 245.330 13.000 0.000 13.00 3,189.29

1305 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 212.030 13.000 0.000 13.00 2,756.39

1308 06822043 PED SIG SEC (12")(2 IND)(HOUSING ONLY) EA 263.000 0.000 2.000 2.00 526.00

ITEM ADDED - CO #3

1310 06822045 001 BACK PLATE (12 IN) (3 SEC) ALUM EA 39.960 12.000 0.000 12.00 479.52

1315 06822047 001 BACK PLATE (12 IN) (5 SEC) ALUM EA 63.280 1.000 0.000 1.00 63.28

1320 06842030 000 TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) LF 1.440 315.000 0.000 315.00 453.60

1325 06842031 000 TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) LF 1.550 3,307.000 0.000 3,307.00 5,125.85

1330 06842033 000 TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) LF 1.780 380.000 0.000 380.00 676.40

1335 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 1.110 875.000 0.000 875.00 971.25

1340 06862041 000 INS TRF SIG PL AM(S) 1 ARM (40') LUM EA 9,324.950 1.000 0.000 1.00 9,324.95

1345 06862045 000 INS TRF SIG PL AM(S) 1 ARM (44') LUM EA 7,992.810 3.000 0.000 3.00 23,978.43

1350 06862049 000 INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 8,769.890 1.000 0.000 1.00 8,769.89

1355 06872001 004 PED POLE ASSEMBLY EA 1,788.390 3.000 0.000 3.00 5,365.17

1360 06882001 000 PED DETECT (2 INCH PUSH BTN) EA 215.360 2.000 0.000 2.00 430.72

1365 06902006 000 REMOVAL OF GROUND BOXES EA 111.010 9.000 0.000 9.00 999.09

1370 06902128 000 REMOVE PED POLE ASSM EA 166.520 1.000 0.000 2.00 333.04

1372 40502001 CATTLE GUARD EA 2,474.510 0.000 3.000 3.00 7,423.53

ITEM ADDED - CO #14

1380 54452001 000 DEAD END ROADWAY BARRICADE LF 15.000 24.000 0.000 24.00 360.00

1385 45982001 000 REMOVAL OF HAZARDOUS MATERIALS TRAP EA 20,000.000 1.000 0.000 1.00 20,000.00

1390 60072001 000 REMOVING TRAFFIC SIGNALS EA 1,110.110 1.000 0.000 1.00 1,110.11

1395 60082002 000 REMOVE OVERHEAD SIGN PANELS EA 222.020 7.000 0.000 7.00 1,554.14

1398 60142007 FIBER OPTIC CBL (MULTI-MODE)(84 FIBER) LF 3.180 0.000 5,650.000 6,125.00 19,477.50

ITEM ADDED - CO #11

1400 60142037 000 FIBER OPTIC CABLE ROAD MARKER EA 222.020 20.000 0.000 20.00 4,440.40

1402 60142049 FIBER OPTIC SPLICE ENCLOSURE EA 759.320 0.000 2.000 2.00 1,518.64

ITEM ADDED - CO #11

1405 61222003 000 RELOCATE HIGH MAST LIGHTING(150 FT) EA 13,321.360 2.000 0.000 2.00 26,642.72

1410 62662001 017 VIVDS PROCESSOR SYSTEM EA 11.100 2.000 0.000 2.00 22.20

1415 62662002 017 VIVDS CAMERA ASSEMBLY EA 333.030 7.000 0.000 7.00 2,331.21

1420 62662003 017 VIVDS SET-UP SYSTEM EA 11.100 1.000 0.000 1.00 11.10

1425 62662005 017 VIVDS COMMUNICATION CABLE (COAXIAL) LF 4.440 3,495.000 0.000 3,495.00 15,517.80

1430 67492001 000 UNDERGROUND CABLE VAULT (5'X 5') EA 6,660.680 20.000 0.000 20.00 133,213.60

1435 67492002 000 UCV (REMOVE) EA 555.060 10.000 0.000 10.00 5,550.60

1440 67492003 000 UCV (ADJUST) EA 888.090 2.000 0.000 3.00 2,664.27

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 26ESTIMATE 0051

001 ROADWAYCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1445 67522001 000 DUCT BANK LF 42.180 3,795.000 0.000 4,195.00 176,945.10

1450 68342002 000 PORTABLE CHANGEABLE MESSAGE SIGN EA 10,000.000 4.000 0.000 4.00 40,000.00

1455 87082001 000 LED COUNTDOWN PED SIGNAL MODULE EA 738.230 2.000 0.000 2.00 1,476.46

1460 83682003 000 CONDUIT (PREPARE) LF 5.550 165.000 0.000 165.00 915.75

1465 86092001 000 HARDENED ETHERNET SWITCH TYPE 1 EA 1,554.160 1.000 0.000 1.00 1,554.16

1470 86132001 000 AUDIBLE PEDESTRIAN SIGNAL UNITS EA 960.250 2.000 0.000 2.00 1,920.50

1475 87752001 000 5.8 GHZ WRLS ETNT RDIO (DUAL BND) EA 3,330.340 1.000 0.000 1.00 3,330.34

1480 83682006 000 GROUND BOX (INSTALL) EA 1,443.150 2.000 0.000 2.00 2,886.30

1482 87182008 REMOV EXIST FIB OPT CBL 84 STRAND LF 1.060 0.000 5,650.000 5,625.00 5,962.50

ITEM ADDED - CO #11

1485 87742001 000 LOOP DETECTOR (SC&C) EA 1,054.610 2.000 0.000 2.00 2,109.22

1490 32242059 PRODUCTION BONUS/PENALTY DOL 1.000 53,595.000 0.000 13,355.27 13,355.27

1495 32242060 PLACEMENT BONUS/PENALTY DOL 1.000 53,595.000 0.000 12,845.32 12,845.32

1515 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 1.000 1,000.000 0.000 38,652.47 38,652.47

1530 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 1.000 240,000.000 0.000 55,409.77 55,409.77

2200 96082001 UNIQUE CHANGE ORDER ITEM 1 DOL 5,740.370 0.000 1.000 1.00 5,740.37

CO #1-PRIMAVERA P6 & COMPUTER FOR PROJECT USE - LS

2203 96082003 UNIQUE CHANGE ORDER ITEM 3 DOL 39.240 0.000 168.000 168.00 6,592.32

CO #11- FUSION SPLICE (FOC) - EA

2204 96082004 UNIQUE CHANGE ORDER ITEM 4 DOL 11.670 0.000 84.000 84.00 980.28

CO #11- OTDR TESTING/POWER METER TEST - EA

2205 96082005 UNIQUE CHANGE ORDER ITEM 5 DOL 432.350 0.000 50.000 50.00 21,617.50

CO #11- DUCT BANK BORE (16" HDPE CASING) - LF

2207 96082007 UNIQUE CHANGE ORDER ITEM 7 DOL 4,053.100 0.000 1.000 1.00 4,053.10

CO #5 - GATE VALVE (8 IN) - EA

2210 96082010 UNIQUE CHANGE ORDER ITEM 10 DOL 5.780 0.000 8,500.000 3,600.00 20,808.00

CO #14- REMOVE & STOCKPILE TOPSOIL (4")- SY

2211 96082011 UNIQUE CHANGE ORDER ITEM 11 DOL 2,113.680 0.000 1.000 1.00 2,113.68

CO #14- SURVEY OF EXIST FENCE LOCATION - LS

2212 96082012 UNIQUE CHANGE ORDER ITEM 12 DOL 3,500.000 0.000 1.000 1.00 3,500.00

CO #12 - PURCHASE OF UNUSED PRECAST DROP INLET D55- EA

2222 96082022 UNIQUE CHANGE ORDER ITEM 22 DOL 107.470 0.000 554.000 514.69 55,313.73

CO #19 - CONC PAV - FIBERGLASS REINFORCED - SY

2223 96082023 UNIQUE CHANGE ORDER ITEM 23 DOL 1.590 0.000 6,525.000 6,300.00 10,017.00

CO #30 - REMOVE TEMPORARY FENCE - LF

2224 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 15.840 0.000 650.000 650.00 10,296.00

CO #33 - TRAFFIC RAIL FOUNDATION BY DRILL AND DOWEL CRCP-LF

2227 96082027 UNIQUE CHANGE ORDER ITEM 27 DOL 5,731.110 0.000 1.000 1.00 5,731.11

CO #40 - ONCOR POLE COSTS - LS

2228 96082028 UNIQUE CHANGE ORDER ITEM 28 DOL 28,273.430 0.000 1.000 1.00 28,273.43

CO #41 - RAMP 9 WEST GRINDING - LS

2229 96082029 UNIQUE CHANGE ORDER ITEM 29 DOL 16,000.000 0.000 1.000 1.00 16,000.00

CO#42-5 MONTHS ADDL BARRICADES

2231 96082031 UNIQUE CHANGE ORDER ITEM 31 DOL 1.000 0.000 132,671.080 132,671.08 132,671.08

CO#37 - QUANTITY OVERRUNS AND LDS

2232 96082032 UNIQUE CHANGE ORDER ITEM 32 DOL 1.000 0.000 248,999.440 248,999.44 248,999.44

CO#37 - MSE AND EXCAVATION

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of 26ESTIMATE 0051

Category Subtotal $15,797,710.47

002 O'CONNOR BRIDGE OVERPASSCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1540 04002001 000 STRUCT EXCAV CY 5.840 180.000 0.000 180.00 1,051.20

1545 04032001 000 TEMPORARY SPL SHORING SF 0.740 1,520.000 0.000 1,520.00 1,124.80

1550 04162004 003 DRILL SHAFT (36 IN) LF 145.880 1,287.000 0.000 1,287.00 187,747.56

1555 04162006 003 DRILL SHAFT (48 IN) LF 174.560 352.000 0.000 352.00 61,445.12

1570 04202003 002 CL C CONC (ABUT) CY 478.760 105.000 0.000 105.00 50,269.80

1575 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 457.850 303.500 0.000 303.50 138,957.48

1580 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 337.540 98.800 0.000 98.80 33,348.95

1585 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 9.770 23,649.000 0.000 23,649.00 231,050.74

1590 04252068 001 PRESTR CONC GIRDER (TX54) LF 115.350 4,967.400 0.000 4,967.40 572,989.59

1593 04272003 OPAQUE SEALER FINISH SF 0.810 0.000 24,190.000 24,190.00 19,593.90

ITEM ADDED - CO #6

1594 04272008 FORM LINER FINISH SF 58.990 0.000 968.000 968.00 57,102.32

ITEM ADDED - CO #6

1601 04502071 RAIL (TY C402) LF 87.660 0.000 508.000 508.00 44,531.28

UNIT PRICE REVISED - CO #6

1605 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 73.990 199.000 0.000 199.00 14,724.01

1610 04712003 000 GRATE & FRAME EA 556.700 2.000 0.000 2.00 1,113.40

1620 05312004 000 CONC SIDEWALKS (6") SY 36.040 422.000 0.000 353.69 12,746.99

1625 05362002 000 CONC MEDIAN SY 21.670 113.000 0.000 102.22 2,215.11

1630 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 3.330 1,016.000 0.000 1,016.00 3,383.28

1635 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 30.000 0.000 30.00 3,750.00

Category Subtotal $1,437,145.53

003 EASTBOUND FRONTAGE ROADCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1685 04002001 000 STRUCT EXCAV CY 5.840 1,119.000 0.000 1,119.00 6,534.96

1690 04032001 000 TEMPORARY SPL SHORING SF 0.740 7,074.000 0.000 7,074.00 5,234.76

1695 04162001 003 DRILL SHAFT (18 IN) LF 100.370 46.000 0.000 46.00 4,617.02

1700 04162004 003 DRILL SHAFT (36 IN) LF 145.880 372.000 0.000 372.00 54,267.36

1705 04162006 003 DRILL SHAFT (48 IN) LF 174.560 1,712.000 0.000 1,772.00 309,320.32

1715 04162079 003 CASING (48 IN.) LF 150.000 70.000 770.000 840.00 126,000.00

1716 96082024 UNIQUE CHANGE ORDER ITEM 24 DOL 74,473.850 0.000 1.000 1.00 74,473.85

CO #13-CASING (48 IN) ADDITIONAL MATL COSTS - LS

1720 04202003 002 CL C CONC (ABUT) CY 478.760 51.500 0.000 51.50 24,656.14

1725 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 457.850 1,276.000 0.000 1,276.00 584,216.60

1726 04202017 CL C CONC (BENT)(MASS PLACEMENT) CY 650.000 0.000 88.150 88.15 57,297.50

ITEM ADDED - CO #23

1730 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 337.540 722.300 0.000 722.30 243,805.14

1735 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 9.770 54,589.000 0.000 54,589.00 533,334.54

1740 04252068 001 PRESTR CONC GIRDER (TX54) LF 115.350 7,717.800 0.000 7,717.80 890,248.23

1743 04272003 OPAQUE SEALER FINISH SF 0.810 0.000 46,971.000 28,517.71 23,099.34

ITEM ADDED - CO #6

1751 04502063 RAIL TYPE (TY T401) LF 81.190 0.000 2,796.000 2,796.00 227,007.24

UNIT PRICE REVISED - CO #6

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of 26ESTIMATE 0051

003 EASTBOUND FRONTAGE ROADCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1755 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 73.990 295.000 0.000 295.00 21,827.05

1766 04812013 PVC PIPE (SCH 40)(8 IN) LF 11.890 0.000 1,608.000 1,443.00 17,157.27

ITEM ADDED - CO #16

1770 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 3.330 5,632.000 0.000 5,632.00 18,754.56

1775 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 16.000 0.000 61.00 7,625.00

Category Subtotal $3,229,476.88

004 EAST TO SOUTH DCCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1825 04002001 000 STRUCT EXCAV CY 5.840 561.000 0.000 561.00 3,276.24

1830 04032001 000 TEMPORARY SPL SHORING SF 0.740 3,423.000 0.000 3,279.00 2,426.46

1835 04162006 003 DRILL SHAFT (48 IN) LF 174.560 832.000 0.000 838.00 146,281.28

1840 04162079 003 CASING (48 IN.) LF 150.000 100.000 566.000 666.00 99,900.00

1845 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 457.850 597.500 0.000 597.50 273,565.38

1846 04202017 CL C CONC (BENT)(MASS PLACEMENT) CY 650.000 0.000 26.100 26.10 16,965.00

ITEM ADDED - CO #23

1850 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 337.540 365.700 0.000 365.70 123,438.38

1855 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 9.770 17,874.000 -1,782.700 16,091.30 157,212.01

1860 04252068 001 PRESTR CONC GIRDER (TX54) LF 115.350 2,339.700 0.000 2,339.70 269,884.40

1863 04272003 OPAQUE SEALER FINISH SF 0.810 0.000 18,376.000 10,279.16 8,326.12

ITEM ADDED - CO #6

1867 04292007 CNC STR REP (HORIZONTAL) SF 50.250 0.000 75.000 75.00 3,768.75

ITEM ADDED - CO#28

1868 04502007 RAIL (TY T501) LF 32.150 0.000 997.000 997.00 32,053.55

ITEM ADDED - CO #6

1869 04502045 RAIL (TY T501)(MOD) LF 57.310 0.000 51.300 51.30 2,940.00

ITEM ADDED - CO #6

1880 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 73.990 83.000 -21.000 62.00 4,587.38

1885 04712003 000 GRATE & FRAME EA 556.700 7.000 0.000 7.00 3,896.90

1895 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 3.330 1,995.000 0.000 1,995.00 6,643.35

1900 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 26.000 0.000 26.00 3,250.00

2220 96082020 UNIQUE CHANGE ORDER ITEM 20 DOL 54.080 0.000 1,782.700 1,782.70 96,408.42

CO #19 - REINFOR CONC SLAB - FIBERGLASS REINFORCED - SF

2221 96082021 UNIQUE CHANGE ORDER ITEM 21 DOL 4.940 0.000 769.400 792.00 3,912.48

CO #19 - UNUSED CONCRETE DECK PANELS - SF

2225 96082025 UNIQUE CHANGE ORDER ITEM 25 DOL 56.000 0.000 21.000 21.00 1,176.00

CO #35 - UNUSED SEALED EXPANSION JOINT- LF

Category Subtotal $1,259,912.10

005 NORTH TO WEST DCCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1950 04002001 000 STRUCT EXCAV CY 5.840 999.600 0.000 999.60 5,837.66

1955 04032001 000 TEMPORARY SPL SHORING SF 0.740 5,577.000 0.000 5,577.00 4,126.98

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 26ESTIMATE 0051

005 NORTH TO WEST DCCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

1960 04162004 003 DRILL SHAFT (36 IN) LF 145.880 120.000 0.000 178.00 25,966.64

1965 04162006 003 DRILL SHAFT (48 IN) LF 174.560 1,384.000 0.000 1,524.17 266,059.12

1970 04162078 003 CASING (36 IN.) LF 115.000 30.000 0.000 96.00 11,040.00

1980 04202003 002 CL C CONC (ABUT) CY 478.760 14.900 0.000 14.90 7,133.52

1985 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 457.850 1,198.000 0.000 1,198.00 548,504.30

1986 04202017 CL C CONC (BENT)(MASS PLACEMENT) CY 650.000 0.000 37.950 37.95 24,667.50

ITEM ADDED - CO #23

1990 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 337.540 669.700 0.000 669.70 226,050.53

1995 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 9.770 35,884.000 0.000 35,884.00 350,586.69

2000 04252068 001 PRESTR CONC GIRDER (TX54) LF 115.350 4,495.000 0.000 4,495.00 518,498.25

2003 04272003 OPAQUE SEALER FINISH SF 0.810 0.000 36,922.000 24,938.39 20,200.09

ITEM ADDED - CO #6

2004 04272008 FORM LINER FINISH SF 58.990 0.000 5,160.000 4,400.00 259,556.00

ITEM ADDED - CO #6

2007 04292007 CNC STR REP (HORIZONTAL) SF 50.250 0.000 75.000 79.28 3,983.82

ITEM ADDED - CO#28

2009 04502007 RAIL (TY T501) LF 32.150 0.000 2,031.000 2,031.00 65,296.65

ITEM ADDED - CO #6

2015 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 73.990 187.000 0.000 187.00 13,836.13

2020 04712003 000 GRATE & FRAME EA 556.700 8.000 0.000 8.00 4,453.60

2030 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 3.330 4,062.000 0.000 4,062.00 13,526.46

2035 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 50.000 0.000 50.00 6,250.00

Category Subtotal $2,375,573.94

006 WESTBOUND FRONTAGE ROADCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2085 04002001 000 STRUCT EXCAV CY 5.840 1,200.000 0.000 1,200.00 7,008.00

2090 04032001 000 TEMPORARY SPL SHORING SF 0.740 7,548.000 0.000 7,548.00 5,585.52

2095 04162001 003 DRILL SHAFT (18 IN) LF 100.370 38.000 0.000 38.00 3,814.06

2100 04162004 003 DRILL SHAFT (36 IN) LF 145.880 334.000 0.000 334.00 48,723.92

2105 04162006 003 DRILL SHAFT (48 IN) LF 174.560 1,764.000 0.000 1,762.00 307,574.72

2115 04162079 003 CASING (48 IN.) LF 150.000 70.000 916.000 986.00 147,900.00

2120 04202003 002 CL C CONC (ABUT) CY 478.760 57.000 0.000 57.00 27,289.31

2125 04202017 002 CL C CONC (BENT)(MASS PLACEMENT) CY 457.850 1,520.000 0.000 1,520.00 695,932.01

2126 04202017 CL C CONC (BENT)(MASS PLACEMENT) CY 650.000 0.000 94.670 94.67 61,535.50

ITEM ADDED - CO #23

2130 04202018 002 CL C CONC (FOOTING)(MASS PLACEMENT) CY 337.540 780.700 0.000 780.70 263,517.48

2135 04222003 000 REINF CONC SLAB (HPC)(CL S) SF 9.770 70,813.000 0.000 70,813.00 691,843.01

2140 04252068 001 PRESTR CONC GIRDER (TX54) LF 115.350 8,971.000 0.000 8,971.00 1,034,804.85

2143 04272003 OPAQUE SEALER FINISH SF 0.810 0.000 57,547.000 31,318.04 25,367.61

ITEM ADDED - CO #6

2151 04502063 RAIL TYPE (TY T401) LF 81.190 0.000 3,115.000 3,115.00 252,906.85

UNIT PRICE REVISED - CO #6

2155 04542001 000 SEALED EXPANSION JOINT (4 IN)(SEJ-A) LF 73.990 320.000 0.000 340.47 25,191.38

2160 04712003 000 GRATE & FRAME EA 556.700 10.000 -6.000 6.00 3,340.20

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 26ESTIMATE 0051

006 WESTBOUND FRONTAGE ROADCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

2166 04812013 PVC PIPE (SCH 40)(8 IN) LF 11.890 0.000 1,695.000 1,330.00 15,813.70

ITEM ADDED - CO #16

2170 06182018 000 CONDT (PVC) (SCHD 40) ( 2") LF 3.330 6,194.000 0.000 6,194.00 20,626.02

2175 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 125.000 66.000 0.000 67.00 8,375.00

Category Subtotal $3,647,149.14

007 CONTRACTOR FORCE ACT OR AGR UNITCATEGORY DESCRIPTION

ITEM

CODE

DESCRIPTIONSP

NBR

UNIT UNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNTLINE

NBR $SUPP DESCRIPTION

3000 96062001 FORCE ACCOUNT ID 1 DOL 1.000 0.000 5,000.000 4,835.84 4,835.84

CO #10 - FLOWABLE BACKFILL - INVOICE

3002 96062003 FORCE ACCOUNT ID 3 DOL 1.000 0.000 4,085.480 1,695.00 1,695.00

CO#17-TEST AND EXTEND EXISTING SC&C LOOPS-DOL

3003 96062004 FORCE ACCOUNT ID 4 DOL 1.000 0.000 12,500.000 11,456.29 11,456.29

CO #27- BACKFILL KARST FEATURE - DOL

3004 96062005 FORCE ACCOUNT ID 5 DOL 1.000 0.000 52,553.750 60,230.89 60,230.89

CO#21-ADJUST STORM DRAIN DUE TO CONFLICTS-DOL

3005 96062006 FORCE ACCOUNT ID 6 DOL 1.000 0.000 134,840.860 171,691.54 171,691.54

CO#18-ABUTMENT AESTHETICS

3007 96062008 FORCE ACCOUNT ID 8 DOL 1.000 0.000 942.180 942.18 942.18

CO #39-REIMBURSE FOR CRASH CUSHION REPAIR

3008 96066009 FORCE ACCOUNT ID 9 DOL 1.000 0.000 164,531.050 201,126.16 201,126.16

CO#42-RAMP 9 WEST DRAINAGE WORK - DOL

Category Subtotal $451,977.90

068306027C 683-6-27PROJECT CONTROL

001CATEGORY DESCRIPTION ROADWAY

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

0150 01612008 006 EROSION CONTROL COMPOST (2") SY 3.000 3,040.000 -3,040.000 0.000 0.00

0155 01622002 000 BLOCK SODDING SY 3.750 3,562.000 -3,562.000 0.000 0.00

0180 01692006 002 SOIL RETENTION BLANKETS (CL 2) (TY F) SY 0.890 15,893.000 -15,893.000 0.000 0.00

0195 02602006 002 LIME TRT (EXST MATL) (6") SY 2.230 40,011.000 0.000 0.000 0.00

0200 02602012 002 LIME(HYD,COM OR QK)(SLRY)OR QK(DRY) TON 140.590 801.000 0.000 0.000 0.00

0220 32242003 000 D-GR HMA(QCQA) TY-A PG64-22 TON 55.000 4,835.000 -4,835.000 0.000 0.00

0223 32242008 D-GR HMA(QCQA) TY-B PG64-22 TON 55.000 0.000 4,835.000 0.000 0.00

CO#25- USE HMA WITH TY B AGGR-TON

0340 04322033 000 RIPRAP (STONE COMMON)(DRY)(12 IN) CY 70.470 358.000 -358.000 0.000 0.00

0385 04502063 001 RAIL TYPE (TY T401) LF 60.320 7,529.000 -7,529.000 0.000 0.00

0390 04502071 001 RAIL (TY C402) LF 73.660 1,237.000 -1,237.000 0.000 0.00

0425 04622006 011 CONC BOX CULV (5 FT X 2 FT) LF 122.160 67.000 0.000 0.000 0.00

0446 04642005 RC PIPE (CL III)(24 IN) LF 0.010 0.000 0.000 0.000 0.00

0515 04652221 001 INLET EXT (TY I) EA 500.910 8.000 -8.000 0.000 0.00

0570 04712003 000 GRATE & FRAME EA 556.700 19.000 -2.000 0.000 0.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 26ESTIMATE 0051

0590 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 9.660 1,420.000 0.000 0.000 0.00

0700 05122041 002 PORT CTB (REMOVE)(SNGL SLP) (TY 2) LF 3.060 165.000 0.000 0.000 0.00

0770 05312041 000 CURB RAMPS (TY 10) EA 1,000.000 2.000 0.000 0.000 0.00

0790 05402002 023 MTL W-BEAM GD FEN (STEEL POST) LF 43.500 75.000 0.000 0.000 0.00

0875 05522004 000 WIRE FENCE (TY D) LF 5.000 1,290.000 0.000 0.000 0.00

0970 06362001 014 ALUMINUM SIGNS (TY A) SF 1.110 1,034.150 -1,034.150 0.000 0.00

1030 06502090 000 INS OH SN SUP(85 FT BRDG)(SPAN ONLY) EA 17,761.800 1.000 -1.000 0.000 0.00

1060 06622001 000 WK ZN PAV MRK NON-REMOV (W) 4" (BRK) LF 0.340 1,810.000 0.000 0.000 0.00

1070 06622029 000 WK ZN PAV MRK NON-REMOV (W)36"(YLD TRI) EA 55.000 6.000 0.000 0.000 0.00

1270 06772020 000 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 33.000 6.000 0.000 0.000 0.00

1375 50492002 000 BIODGRD EROSION CONTROL LOGS (18" DIA) LF 4.950 1,124.000 0.000 0.000 0.00

1479 83682002 CABLE RACK ASSEMBLY (INSTALL) EA 1,272.600 0.000 4.000 0.000 0.00

ITEM ADDED - CO #11

1500 05852013 RIDE BONUS/PENALTY (SS 3224) DOL 1.000 11,809.000 0.000 0.000 0.00

1505 96032003 PAVEMENT THICKNESS PENALTY (ITEM 360) DOL 1.000 1,000.000 0.000 0.000 0.00

1510 05852006 RIDE BONUS/PENALTY (ITEM 360) DOL 1.000 7,000.000 0.000 0.000 0.00

1520 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 1.000 750.000 0.000 0.000 0.00

1525 96052003 RUC DAMAGE ONLY DOL 1,000.000 1.000 0.000 0.000 0.00

1535 96012001 MATERIAL ON HAND DOL 1.000 1.000 0.000 0.000 0.00

2206 96082006 UNIQUE CHANGE ORDER ITEM 6 DOL 91.140 0.000 802.000 0.000 0.00

CO #5 - RIPRAP (STONE COMMON)(DRY)(48 IN) - CY

0.00Category Subtotal

002CATEGORY DESCRIPTION O'CONNOR BRIDGE OVERPASS

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1560 04162078 003 CASING (36 IN.) LF 115.000 30.000 0.000 0.000 0.00

1565 04162079 003 CASING (48 IN.) LF 150.000 70.000 0.000 0.000 0.00

1595 04282001 001 CONC SURF TREAT (CLASS I) SY 0.950 2,675.000 -2,675.000 0.000 0.00

1600 04502071 001 RAIL (TY C402) LF 73.660 508.000 -508.000 0.000 0.00

1615 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 9.660 26.000 -26.000 0.000 0.00

0.00Category Subtotal

003CATEGORY DESCRIPTION EASTBOUND FRONTAGE ROAD

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1710 04162078 003 CASING (36 IN.) LF 115.000 30.000 0.000 0.000 0.00

1745 04282001 001 CONC SURF TREAT (CLASS I) SY 0.950 6,160.000 -6,160.000 0.000 0.00

1750 04502063 001 RAIL TYPE (TY T401) LF 60.320 2,796.000 -2,796.000 0.000 0.00

1760 04712003 000 GRATE & FRAME EA 556.700 8.000 -6.000 0.000 0.00

1765 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 9.660 261.000 -261.000 0.000 0.00

0.00Category Subtotal

004CATEGORY DESCRIPTION EAST TO SOUTH DC

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1865 04282001 001 CONC SURF TREAT (CLASS I) SY 0.950 2,024.000 -2,024.000 0.000 0.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of 26ESTIMATE 0051

1870 04502063 001 RAIL TYPE (TY T401) LF 60.320 997.000 -997.000 0.000 0.00

1875 04502065 001 RAILING T401(MOD) LF 100.870 51.300 -51.300 0.000 0.00

1890 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 9.660 221.000 0.000 0.000 0.00

0.00Category Subtotal

005CATEGORY DESCRIPTION NORTH TO WEST DC

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

1975 04162079 003 CASING (48 IN.) LF 150.000 70.000 0.000 0.000 0.00

2005 04282001 001 CONC SURF TREAT (CLASS I) SY 0.950 4,061.000 -4,061.000 0.000 0.00

2010 04502063 001 RAIL TYPE (TY T401) LF 60.320 2,031.000 -2,031.000 0.000 0.00

2025 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 9.660 375.000 0.000 0.000 0.00

2040 96082033 UNIQUE CHANGE ORDER ITEM 33 DOL 1.000 0.000 2,268.510 0.000 0.00

CO#24 - DCNW CAMBER

0.00Category Subtotal

006CATEGORY DESCRIPTION WESTBOUND FRONTAGE ROAD

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

2110 04162078 003 CASING (36 IN.) LF 115.000 30.000 0.000 0.000 0.00

2145 04282001 001 CONC SURF TREAT (CLASS I) SY 0.950 7,985.000 -7,985.000 0.000 0.00

2150 04502063 001 RAIL TYPE (TY T401) LF 60.320 3,115.000 -3,115.000 0.000 0.00

2165 04812012 000 PVC PIPE (SCH 40)(6 IN) LF 9.660 330.000 -330.000 0.000 0.00

0.00Category Subtotal

007CATEGORY DESCRIPTION CONTRACTOR FORCE ACT OR AGR UNIT

LINE

NBR

ITEM

CODE

SP

NBR

DESCRIPTION UNITUNIT

PRICE

BID

QUANTITY

NET CO

QUANTITY

QTY PAID

TO DATE

AMOUNT

($)SUPP DESCRIPTION

3001 96062002 FORCE ACCOUNT ID 2 DOL 1.000 0.000 5,000.000 0.000 0.00

CO #14- MAINT. OF TEMP. FENCING - INVOICE

0.00Category Subtotal

TOTAL ITEM EARNINGS THIS CONTRACT $28,198,945.96

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of 26ESTIMATE 0051

CONSTRUCTION ESTIMATE COMBINED

($)

AMOUNTQTY PAID

TO DATE

BID

QUANTITY

UNIT

PRICE

UNITDESCRIPTIONSP

NBR

ITEM

CODE

01002002 002 STA 23,961.850PREPARING ROW 73.320 1,756,882.85 73.32

01042001 000 SY 6.110REMOVING CONC (PAV) 4,760.000 29,083.61 4,760.00

01042009 000 SY 6.310REMOVING CONC (RIPRAP) 6,861.500 43,296.08 6,861.50

01042011 000 SY 15.360REMOVING CONC (MEDIANS) 27.000 414.72 27.00

01042015 000 SY 6.310REMOVING CONC (SIDEWALKS) 166.000 1,047.46 166.00

01042022 000 LF 2.070REMOVING CONC (CURB AND GUTTER) 3,635.000 7,524.45 3,635.00

01042024 000 SY 19.280REMOVING CONC (RETAINING WALLS) 423.000 8,155.44 423.00

01042025 000 CY 138.100REMOVE CONC (WINGWALL) 1.500 207.15 23.00

01042028 000 SY 7.960REMOVING CONC (MISC) 310.000 2,467.60 310.00

01042031 000 CY 135.360REMOVING CONC (HEADWALL) 2.830 383.07 6.00

01042032 000 SY 15.870REMOVING CONC (WHEELCHAIR RAMP) 27.000 428.49 27.00

01042034 000 LF 10.050REMOVING CONC (COPING) 949.000 9,537.45 949.00

01052046 000 SY 2.280REMOVING STAB BASE & ASPH PAV (0"-10") 6,718.000 15,317.04 6,717.00

01102001 000 CY 6.950EXCAVATION (ROADWAY) 23,790.870 165,346.57 20,651.00

01102003 000 CY 5.530EXCAVATION (SPECIAL) 2,104.090 11,635.62 510.00

01322005 000 CY 2.150EMBANKMENT (FINAL)(ORD COMP)(TY C) 187,941.310 404,073.81 183,134.00

01322006 CY 35.260EMBANKMENT (FINAL)(DENS CONT)(TY C) 573.000 20,203.98 0.00

ITEM ADDED - CO #5

01322021 000 CY 8.780EMBANKMENT (VEHICLE)(ORD COMP)(TY C) 133.330 1,170.64 483.00

01602003 000 SY 2.090FURNISHING AND PLACING TOPSOIL (4") 78,115.410 163,261.20 116,228.00

01642023 SY 0.320CELL FBR MLCH SEED(PERM)(RURAL)(CLAY) 53,993.220 17,277.83 0.00

ITEM ADDED - CO #31

01642035 002 SY 0.100DRILL SEEDING (PERM) (RURAL) (CLAY) 74,833.000 7,483.30 112,666.00

01642041 002 SY 0.090DRILL SEEDING (TEMP) (WARM) 42,003.880 3,780.36 96,758.00

01662002 001 TON 1,500.000FERTILIZER 0.250 375.00 0.10

01682001 000 MG 5.370VEGETATIVE WATERING 1,540.400 8,271.95 3,371.00

01692001 SY 1.220SOIL RETENTION BLANKETS (CL 1) (TY A) 71,694.670 87,467.50 0.00

ITEM ADDED - CO #31

02472058 033 CY 23.880FL BS (CMP IN PLC)(TY E GR 2)(FNAL POS) 5,024.000 119,973.13 5,024.00

02472060 033 CY 21.320FL BS (CMP IN PLC)(TY E GR 4)(FNAL POS) 11,955.000 254,880.60 11,955.00

03142018 000 GAL 0.760EMULS ASPH (PRIME)(AE-P) 10,075.000 7,657.00 18,115.00

03162008 016 GAL 3.200ASPH (HFRS-2P) 13,225.000 42,320.00 19,023.00

03162076 016 CY 44.350AGGR(TY-B GR-4 SAC-A) 321.000 14,236.35 401.00

03562017 000 SY 15.430FABRIC 444.000 6,850.92 444.00

03602004 003 SY 39.160CONC PVMT (CONT REINF-CRCP)(11") 14,170.370 554,911.69 14,640.00

04002001 000 CY 5.840STRUCT EXCAV 20,659.370 120,650.72 20,659.60

04002001 CY 7.280STRUCT EXCAV 322.140 2,345.17 20,659.60

04002003 000 CY 9.820STRUCT EXCAV (PIPE) 11,749.000 115,375.17 11,749.00

04002011 000 CY 16.240SAND BACKFILL 325.000 5,278.00 325.00

04012001 CY 106.210FLOWABLE BACKFILL 19.770 2,099.77 0.00

ITEM ADDED-CO#36

04022001 000 LF 0.930TRENCH EXCAVATION PROTECTION 6,014.000 5,593.02 6,385.00

04032001 000 SF 0.740TEMPORARY SPL SHORING 24,998.000 18,498.52 25,142.00

04032001 SF 4.610TEMPORARY SPL SHORING 2,076.000 9,570.36 25,142.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of 26ESTIMATE 0051

ITEM ADDED - CO #19

04162001 003 LF 100.370DRILL SHAFT (18 IN) 84.000 8,431.08 84.00

04162004 003 LF 145.880DRILL SHAFT (36 IN) 2,171.000 316,705.48 2,113.00

04162006 003 LF 174.560DRILL SHAFT (48 IN) 6,248.170 1,090,680.56 6,044.00

04162016 003 LF 64.390DRILL SHAFT (SIGN MTS)(12 IN) 14.000 901.46 14.00

04162018 003 LF 83.260DRILL SHAFT (SIGN MTS)(24 IN) 24.000 1,998.24 24.00

04162019 LF 128.000DRILL SHAFT (SIGN MTS)(30 IN) 147.000 18,816.00 0.00

ITEM ADDED - CO #19

04162020 LF 181.260DRILL SHAFT (SIGN MTS)(36 IN) 348.000 63,078.48 0.00

ITEM ADDED - CO #2

04162026 003 LF 661.490DRILL SHAFT (HIGH MAST POLE)(60 IN) 64.000 42,335.36 64.00

04162032 003 LF 210.920DRILL SHAFT (TRF SIG POLE) (36 IN) 101.000 21,302.92 101.00

04162078 003 LF 115.000CASING (36 IN.) 96.000 11,040.00 30.00

04162079 003 LF 150.000CASING (48 IN.) 2,492.000 373,800.00 240.00

04202003 002 CY 478.760CL C CONC (ABUT) 228.400 109,348.77 228.40

04202006 002 CY 378.090CL C CONC (RAIL FOUNDATION) 70.010 26,470.08 44.00

04202010 CY 1,023.050CL C CONC (SIGN COLUMN) 542.400 554,902.32 0.00

ITEM ADDED - CO #2

04202017 002 CY 457.850CL C CONC (BENT)(MASS PLACEMENT) 4,895.000 2,241,175.77 4,895.00

04202017 CY 650.000CL C CONC (BENT)(MASS PLACEMENT) 246.870 160,465.50 4,895.00

ITEM ADDED - CO #23

04202018 002 CY 337.540CL C CONC (FOOTING)(MASS PLACEMENT) 2,637.200 890,160.48 2,637.20

04202033 002 CY 356.400CL S CONC (APPR SLAB) 373.000 132,937.20 373.00

04202051 002 CY 383.330CL C CONC (COLUMN) 30.600 11,729.90 44.30

04202117 CY 475.000CL C CONC (SIGN FOOTING) 77.600 36,860.00 0.00

ITEM ADDED - CO #19

04222003 000 SF 9.770REINF CONC SLAB (HPC)(CL S) 201,026.300 1,964,026.99 202,809.00

04232003 000 SF 20.000RETAINING WALL (MSE)(ASHLAR STONE FIN) 127,035.000 2,540,700.00 127,035.00

04232012 000 SF 38.190RETAINING WALL (CAST-IN-PLACE) 8,253.650 315,206.91 6,792.00

04232025 000 SF 45.660RETAINING WALL (SPECIAL) 4,584.000 209,305.43 4,584.00

04252068 001 LF 115.350PRESTR CONC GIRDER (TX54) 28,490.900 3,286,425.32 28,490.90

04272003 SF 0.810OPAQUE SEALER FINISH 122,054.800 98,864.38 0.00

ITEM ADDED - CO #6

04272008 SF 58.990FORM LINER FINISH 5,368.000 316,658.32 0.00

ITEM ADDED - CO #6

04292007 SF 50.250CNC STR REP (HORIZONTAL) 154.280 7,752.57 0.00

ITEM ADDED - CO#28

04302001 000 CY 374.820CL C CONC FOR EXT STR (CULV) 25.110 9,411.73 42.00

04322015 CY 55.870RIPRAP (STONE COMMON)(DRY)(6 IN) 310.250 17,333.67 0.00

ITEM ADDED - CO #5

04322039 000 CY 181.450RIPRAP (MOW STRIP)(4 IN) 121.590 22,062.50 120.00

04322040 000 CY 238.480RIPRAP (MOW STRIP)(5 IN) 250.080 59,639.08 250.00

04322049 CY 71.460BEDDING MATERIAL (VAR DEPTH) 105.000 7,503.30 0.00

ITEM ADDED - CO #5

04322050 000 CY 206.580RIPRAP (CONC)(CL B)(5 IN) 489.270 101,073.41 532.20

04322066 000 CY 234.730RIPRAP (CONC)(CL B) 32.800 7,699.15 23.00

04322071 000 CY 73.990RIPRAP (STONE COMMON)(DRY)(24 IN) 1,009.550 74,696.61 382.00

04322072 000 CY 182.970RIPRAP (CONC)(CL B)(RR8&RR9) 119.070 21,786.24 119.00

04502007 LF 32.150RAIL (TY T501) 3,028.000 97,350.20 0.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 20 of 26ESTIMATE 0051

ITEM ADDED - CO #6

04502018 001 LF 84.880RAIL (TY C411) 851.000 72,232.88 851.00

04502045 LF 57.310RAIL (TY T501)(MOD) 51.300 2,940.00 0.00

ITEM ADDED - CO #6

04502063 001 LF 60.320RAIL TYPE (TY T401) 0.000 0.00 0.00

04502063 LF 81.190RAIL TYPE (TY T401) 13,440.000 1,091,193.60 0.00

UNIT PRICE REVISED - CO #6

04502071 001 LF 73.660RAIL (TY C402) 0.000 0.00 0.00

04502071 LF 87.660RAIL (TY C402) 1,845.230 161,752.86 0.00

UNIT PRICE REVISED - CO #6

04502164 001 LF 46.560RAIL (TY T80SS) 701.000 32,638.56 701.00

04522003 000 LF 12.090REMOV RAIL (CONC POST & MTL ELEMENTS) 1,975.000 23,877.75 1,975.00

04542001 000 LF 73.990SEALED EXPANSION JOINT (4 IN)(SEJ-A) 1,083.470 80,165.95 1,084.00

04592002 000 CY 216.000GABIONS (GALV) 66.670 14,400.72 67.00

04622003 011 LF 89.640CONC BOX CULV (4 FT X 2 FT) 159.000 14,252.76 159.00

04622004 011 LF 95.780CONC BOX CULV (4 FT X 3 FT) 125.000 11,972.50 125.00

04622005 011 LF 107.800CONC BOX CULV (4 FT X 4 FT) 759.000 81,820.20 759.00

04622035 011 LF 260.700CONC BOX CULV ( 8 FT X 3 FT) 100.000 26,070.00 100.00

04622111 011 LF 324.230CONC BOX CULV (7.5 FT X 3 FT) 80.000 25,938.41 80.00

04642003 003 LF 24.630RC PIPE (CL III)(18 IN) 3,922.000 96,598.86 3,760.00

04642005 003 LF 29.980RC PIPE (CL III)(24 IN) 1,474.000 44,190.52 1,364.00

04642007 003 LF 38.620RC PIPE (CL III)(30 IN) 370.000 14,289.40 370.00

04642009 003 LF 66.580RC PIPE (CL III)(36 IN) 1,569.000 104,464.02 1,302.00

04642009 LF 75.350RC PIPE (CL III)(36 IN) 570.000 42,949.50 1,302.00

ITEM ADDED- CO #22

04642011 003 LF 74.200RC PIPE (CL III)(48 IN) 1,107.000 82,139.40 1,043.00

04642040 003 LF 54.260RC PIPE (CL V)(36 IN) 118.000 6,402.68 118.00

04652005 001 EA 3,609.480MANH (COMPL)(TY M) 29.000 104,674.92 22.00

04652010 001 EA 5,352.830INLET (COMPL)(TY AAD) 3.000 16,058.49 10.00

04652011 001 EA 2,763.730INLET (COMPL)(TY AD) 2.000 5,527.46 1.00

04652013 001 EA 4,097.580MANH (COMPL)(TY A) 5.000 20,487.91 10.00

04652014 EA 1,500.000MANH (COMPL)(JUNCT BOX) 10.000 15,000.00 0.00

ITEM ADDED - CO #7

04652091 001 EA 12,481.890MANH (COMPL)(JUNCT BOX)(SPL) 2.000 24,963.79 2.00

04652133 001 EA 4,165.050INLET (COMPL)(TY IIR)(10') 23.000 95,796.18 26.00

04652134 001 EA 3,868.440INLET (COMPL)(TY IIR)(15') 2.000 7,736.88 2.00

04652174 001 EA 3,321.730INLET (COMPL)(DROP)(TY I)(1 GRATE) 10.000 33,217.31 11.00

04652175 001 EA 4,638.490INLET (COMPL)(DROP)(TY I)(2 GRATE) 2.000 9,276.99 2.00

04652262 001 EA 6,868.770INLET (COMPL)(DROP)(TY 1)(3 GRATE) 2.000 13,737.55 2.00

04652271 001 EA 3,709.720INLET (COMPL)(CURB)(TY IR)(10') 9.000 33,387.48 9.00

04652414 EA 4,520.110INLET (COMPL)(MSE WALL)(2 GRATE) 3.000 13,560.33 0.00

ITEM ADDED - CO #7

04652450 EA 4,178.720INLET (COMPL)(MSE WALL)(1 GRATE) 6.000 25,072.32 0.00

ITEM ADDED - CO #7

04662021 000 EA 3,526.270WINGWALL (FW-0)(HW=5 FT) 1.000 3,526.28 1.00

04672031 000 EA 7,831.370SET (TY I)(S= 4 FT)(HW= 4 FT)(3:1)(C) 1.000 7,831.37 1.00

04672234 000 EA 997.680SET (TY II)(18 IN)(RCP)(6:1)(C) 5.000 4,988.40 2.00

04672240 000 EA 1,218.960SET (TY II)(36 IN)(RCP)(6:1)(C) 4.000 4,875.84 2.00

04672286 000 EA 960.700SET (TY II)(18 IN)(RCP)(6:1)(P) 4.000 3,842.80 4.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 21 of 26ESTIMATE 0051

04672288 000 EA 946.310SET (TY II)(24 IN)(RCP)(6:1)(P) 1.000 946.31 1.00

04672455 000 EA 1,373.730SET (TY II)(48 IN)(RCP)(3:1)(P) 2.000 2,747.46 2.00

04672474 000 EA 1,068.430SET (TY II)(36 IN)(RCP)(3:1)(P) 2.000 2,136.86 3.00

04712003 000 EA 556.700GRATE & FRAME 23.000 12,804.10 27.00

04712008 000 EA 215.120GRATE & FRAME (BRG DECK DRAIN)(2 GRATE) 4.000 860.48 16.00

04792001 000 EA 1,037.820ADJ MANHS 10.000 10,378.20 5.00

04812010 000 LF 8.550PVC PIPE (SCH 40)(4 IN) 604.500 5,168.48 372.00

04812013 000 LF 11.890PVC PIPE (SCH 40)(8 IN) 3,384.500 40,241.71 487.00

04962007 000 LF 10.930REMOV STR (PIPE) 2,291.000 25,040.63 1,676.00

04962008 000 LF 41.720REMOV STR (BOX CULVERT) 749.000 31,248.28 802.00

04962018 000 EA 470.800REMOVE STR (CONC) 2.000 941.60 2.00

04962031 EA 636.000REMOV STR (CATTLE GUARD) 3.000 1,908.00 0.00

ITEM ADDED - CO #30

04962042 000 EA 470.800REMOV STR (SMALL) 17.000 8,003.60 22.00

05002001 005 LS 1,756,882.450MOBILIZATION 1.000 1,756,882.44 1.00

05022001 033 MO 2,308.700BARRICADES, SIGNS AND TRAFFIC HANDLING 23.000 53,100.10 23.00

05022002 033 EA 1,200.000BARR, SIGNS & TRAF HANDLE (TY 1) 3.000 3,600.00 3.00

05062002 010 LF 14.500ROCK FILTER DAMS (INSTALL) (TY 2) 1,683.500 24,410.75 1,629.00

05062009 010 LF 6.500ROCK FILTER DAMS (REMOVE) 1,683.500 10,942.75 1,629.00

05062016 010 SY 9.750CONSTRUCTION EXITS (INSTALL) (TY 1) 1,405.530 13,703.92 277.00

05062019 010 SY 5.500CONSTRUCTION EXITS (REMOVE) 1,405.530 7,730.42 277.00

05062024 HR 81.900BACKHOE WORK (EROSION & SEDM CONT) 91.000 7,452.90 0.00

ITEM ADDED - CO #8

05062027 HR 136.810BLADING WORK (EROSION & SEDM CONT) 61.000 8,345.41 0.00

ITEM ADDED - CO #8

05062029 HR 128.430BULLDOZER WORK (EROSION & SEDM CONT) 54.000 6,935.22 0.00

ITEM ADDED - CO #8

05062034 010 LF 1.600TEMPORARY SEDIMENT CONTROL FENCE 20,726.000 33,161.60 13,126.00

05062041 010 LF 2.100TEMP SDMT CONT FENCE (INLET PROTECT) 649.000 1,362.90 2,330.00

05122002 002 LF 9.750PORT CTB (FUR & INST)(SAFETY SH)(TY 2) 7,230.000 70,492.50 6,810.00

05122008 002 LF 11.050PORT CTB (FUR & INST)(LOW PROF)(TY 1) 440.000 4,862.00 360.00

05122009 002 LF 9.940PORT CTB (FUR & INST)(LOW PROF)(TY 2) 60.000 596.40 40.00

05122020 002 LF 2.100PORT CTB (MOVE)(SAFETY SH)(TY 2) 2,820.000 5,922.00 3,690.00

05122026 002 LF 2.560PORT CTB (MOVE)(LOW PROF)(TY 1) 720.000 1,843.20 440.00

05122027 002 LF 6.390PORT CTB (MOVE)(LOW PROF)(TY 2) 80.000 511.20 40.00

05122038 002 LF 2.290PORT CTB (REMOVE)(SAFETY SH)(TY 2) 7,230.000 16,556.70 6,810.00

05122044 002 LF 2.100PORT CTB (REMOVE)(LOW PROF)(TY 1) 440.000 924.00 360.00

05122045 002 LF 6.310PORT CTB (REMOVE)(LOW PROF)(TY 2) 60.000 378.60 40.00

05142008 002 LF 54.430PERM CONC TRF BARR (SGL SLP)(TY 2)(48") 203.000 11,049.29 180.00

05282004 000 SY 20.000LANDSCAPE PAVERS 733.050 14,661.00 847.00

05292003 000 LF 11.540CONC CURB & GUTTER (TY I) 1,053.000 12,151.62 1,211.00

05292004 000 LF 8.770CONC CURB & GUTTER (TY II) 11,348.710 99,528.19 11,519.00

05292005 000 LF 5.550CONC CURB (MONO) (TY I) 2,132.000 11,832.60 2,470.00

05292006 000 LF 8.410CONC CURB (MONO) (TY II) 1,768.000 14,868.88 2,915.00

05312004 000 SY 36.040CONC SIDEWALKS (6") 353.690 12,746.99 422.00

05312006 000 EA 950.000CURB RAMPS (TY 2) 2.000 1,900.00 4.00

05312010 000 EA 950.000CURB RAMPS (TY 7) 1.000 950.00 1.00

05312014 000 EA 2,500.000CURB RAMPS (TY 22) 1.000 2,500.00 1.00

05312017 000 EA 1,750.000CURB RAMPS (TY 21) 1.000 1,750.00 1.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 22 of 26ESTIMATE 0051

05312040 000 EA 950.000CURB RAMPS (TY 5) 1.000 950.00 1.00

05312043 000 LF 23.700CONC SIDEWALKS(6')(5") 1,917.000 45,432.90 1,888.00

05362002 000 SY 21.670CONC MEDIAN 910.500 19,730.54 960.00

05402001 023 LF 14.500MTL W-BEAM GD FEN (TIM POST) 2,770.000 40,165.00 1,900.00

05402005 023 EA 425.000TERMINAL ANCHOR SECTION 2.000 850.00 2.00

05402009 023 EA 95.000TERMINAL ANCHOR SECTION ADJUSTMENT 2.000 190.00 3.00

05402011 023 EA 1,195.000MTL BEAM GD FEN TRANS (THRIE-BEAM) 8.000 9,560.00 8.00

05422001 000 LF 1.950REMOVING METAL BEAM GUARD FENCE 1,787.000 3,484.65 1,725.00

05422002 000 EA 95.000REMOVING TERMINAL ANCHOR SECTION 4.000 380.00 5.00

05422003 000 EA 125.000RM MTL BM GD FEN TRANS (THRIE-BEAM) 3.000 375.00 2.00

05442001 000 EA 1,785.000GUARDRAIL END TREATMENT (INSTALL) 9.000 16,065.00 11.00

05442002 000 EA 650.000GUARDRAIL END TREATMENT (MOVE & RESET) 5.000 3,250.00 2.00

05442003 000 EA 275.000GUARDRAIL END TREATMENT (REMOVE) 5.000 1,375.00 5.00

05452001 000 EA 15,814.060CRASH CUSH ATTEN (INSTL) 7.000 110,698.42 7.00

05452002 000 EA 899.940CRASH CUSH ATTEN (MOVE & RESET) 1.000 899.94 7.00

05452003 000 EA 899.940CRASH CUSH ATTEN (REMOVE) 7.000 6,299.58 8.00

05452028 000 EA 15,814.060CRASH CUSH ATTEN (INSTL)(QUAD)(N) 4.000 63,256.24 3.00

05452031 000 EA 25,177.840CRASH CUSH ATTEN (INSTL)(QUAD)(W) 2.000 50,355.68 1.00

05452062 000 EA 8,074.760CRASH CUSH ATTEN(INSTL)(SFPM-14 BRL AS) 1.000 8,074.76 1.00

05502001 000 LF 15.000CHAIN LINK FENCE (INSTALL) (6') 562.000 8,430.00 539.00

05522001 LF 4.560WIRE FENCE (TY A) 6,300.000 28,728.00 0.00

ITEM ADDED - CO #14

05522004 000 LF 5.000WIRE FENCE (TY D) 0.000 0.00 0.00

05522004 LF 8.360WIRE FENCE (TY D) 5,600.000 46,816.00 0.00

ITEM ADDED - CO #30

05522005 EA 562.660GATE (TY 1) 9.000 5,063.94 0.00

ITEM ADDED - CO #14

05522008 LF 21.140WIRE FENCE (WATER GAP) 575.000 12,155.50 0.00

ITEM ADDED - CO #30

05522012 000 EA 5,000.000GATE (SPECIAL) 2.000 10,000.00 1.00

06182016 LF 55.150CONDT (PVC) (SCHD 40) (1 1/2") 508.000 28,016.20 0.00

ITEM ADDED - CO #19

06182018 000 LF 3.330CONDT (PVC) (SCHD 40) ( 2") 38,757.880 129,063.74 37,377.00

06182024 000 LF 6.660CONDT (PVC) (SCHD 40) (4") 1,015.000 6,759.90 780.00

06182034 000 LF 6.660CONDT (PVC) (SCHD 80) (2") 1,104.000 7,352.64 1,019.00

06182038 000 LF 5.550CONDT (PVC) (SCHD 80) (3") 4,420.000 24,531.00 4,420.00

06182039 000 LF 21.090CONDT (PVC) (SCHD 80) (3") (BORE) 392.000 8,267.28 182.00

06202007 001 LF 1.330ELEC CONDR (NO. 4) BARE 2,633.000 3,501.89 2,633.00

06202008 001 LF 1.550ELEC CONDR (NO. 4) INSULATED 6,100.000 9,455.00 5,700.00

06202009 001 LF 1.110ELEC CONDR (NO. 6) BARE 4,965.000 5,511.15 4,965.00

06202010 001 LF 1.220ELEC CONDR (NO. 6) INSULATED 2,300.000 2,806.00 2,300.00

06202011 001 LF 0.560ELEC CONDR (NO. 8) BARE 2,824.000 1,581.44 2,368.00

06202012 001 LF 0.830ELEC CONDR (NO. 8) INSULATED 5,670.000 4,706.10 4,760.00

06202016 LF 0.850ELEC CONDR (NO.12) INSULATED 6,120.000 5,202.00 0.00

ITEM ADDED - CO #11

06242008 014 EA 666.070GROUND BOX TY A (122311) W/APRON 17.000 11,323.19 15.00

06242014 014 EA 888.090GROUND BOX TY D (162922) W/APRON 18.000 15,985.64 12.00

06242034 014 EA 166.520REMOVE EXISTING GROUND BOXES 6.000 999.12 6.00

06282158 003 EA 277.530REMOVE ELECTRICAL SERVICES 1.000 277.53 1.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 23 of 26ESTIMATE 0051

06282232 003 EA 3,108.320ELC SRV TY D 120/240 070 (NS)AL(E)SP(O) 1.000 3,108.32 1.00

06282325 003 EA 2,886.290ELC SRV TY D 120/240 070 (NS)AL(E)SP(U) 1.000 2,886.29 1.00

06362002 014 SF 16.650ALUMINUM SIGNS (TY G) 290.000 4,828.50 290.00

06362003 014 SF 21.090ALUMINUM SIGNS (TY O) 859.000 18,116.31 859.00

06442004 000 EA 295.000IN SM RD SN SUP&AM TY10BWG(1)SA(T) 31.000 9,145.00 24.00

06442013 000 EA 475.000IN SM RD SN SUP&AM TY10BWG(2)SA(P) 2.000 950.00 2.00

06442022 000 EA 350.000IN SM RD SN SUP&AM TYS80(1)SA(P) 3.000 1,050.00 3.00

06442056 000 EA 350.000RELOCATE SM RD SN SUP & AM TY 10BWG 1.000 350.00 1.00

06442060 000 EA 33.600REMOVE SM RD SN SUP & AM 9.000 302.40 9.00

06442063 000 EA 1,575.000INS SM RD SN SUP&AM (RAIL MOUNT) 48.000 75,600.00 46.00

06472001 000 LB 3.890INSTALL LRSS (STRUCT STEEL) 1,801.000 7,005.89 1,072.00

06472003 000 EA 612.780REMOVE LRSA 2.000 1,225.56 1.00

06472008 EA 1,095.330RELOCATE LRSS(SIGN ONLY) 3.000 3,285.99 0.00

ITEM ADDED - CO #9

06502030 000 EA 7,881.800INS OH SN SUP(30 FT CANT)(SPAN ONLY) 4.000 31,527.20 4.00

06502173 000 EA 3,330.340REMOVE OVERHD SIGN SUP 2.000 6,660.68 2.00

06582255 000 EA 36.000INSTL DEL ASSM (D-SW)SZ 2(WC) GND 41.000 1,476.00 41.00

06582258 000 EA 17.250INSTL DEL ASSM (D-SW)SZ (TYC)CTB 47.000 810.75 47.00

06582275 000 EA 36.000INSTL DEL ASSM (D-SY)SZ 2(WC)GND 14.000 504.00 14.00

06582277 000 EA 17.260INSTL DEL ASSM (D-SY)SZ (TYC)CTB 32.000 552.32 32.00

06622004 000 LF 0.320WK ZN PAV MRK NON-REMOV (W) 4" (SLD) 4,391.000 1,405.12 6,020.00

06622032 000 LF 0.300WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) 4,160.000 1,248.00 8,773.00

06622067 000 LF 2.200WK ZN PAV MRK REMOV (W) 4" (SLD) 5,607.000 12,335.40 1,433.00

06622096 000 EA 80.000WK ZN PAV MRK REMOV (W) 36" (YLD TRI) 7.000 560.00 7.00

06622099 LF 2.200WK ZN PAV MRK REMOV (Y) 4" (SLD) 2,145.000 4,719.00 0.00

ITEM ADDED - CO#45

06662003 000 LF 0.450REFL PAV MRK TY I (W) 4" (BRK)(100MIL) 3,360.000 1,512.00 2,960.00

06662012 000 LF 0.430REFL PAV MRK TY I (W) 4" (SLD)(100MIL) 14,621.000 6,287.03 14,621.00

06662030 000 LF 0.930REFL PAV MRK TY I (W) 8" (DOT)(100MIL) 21.000 19.53 21.00

06662036 000 LF 0.880REFL PAV MRK TY I (W) 8" (SLD)(100MIL) 12,406.000 10,917.28 12,406.00

06662039 000 LF 2.340REFL PAV MRK TY I (W) 12"(LNDP)(100MIL) 528.000 1,235.52 528.00

06662042 000 LF 2.130REFL PAV MRK TY I (W) 12"(SLD)(100MIL) 1,336.000 2,845.68 1,336.00

06662048 000 LF 6.330REFL PAV MRK TY I (W) 24"(SLD)(100MIL) 869.000 5,500.77 869.00

06662054 000 EA 93.000REFL PAV MRK TY I (W) (ARROW) (100MIL) 29.000 2,697.00 29.00

06662069 000 EA 201.000REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) 3.000 603.00 3.00

06662096 000 EA 113.000REFL PAV MRK TY I (W) (WORD) (100MIL) 18.000 2,034.00 18.00

06662102 000 EA 49.000REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) 5.000 245.00 5.00

06662111 000 LF 0.430REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) 9,989.000 4,295.27 9,989.00

06662126 000 LF 3.000REFL PAV MRK TY I (Y) 12"(SLD)(100MIL) 24.000 72.00 26.00

06662141 000 EA 344.000REFL PAV MRK TY I (Y)(MED NOSE)(100MIL) 2.000 688.00 2.00

06662142 000 LF 0.160REF PAV MRK TY II (W) 4" (BRK) 3,360.000 537.60 2,960.00

06662145 000 LF 0.140REF PAV MRK TY II (W) 4" (SLD) 14,621.000 2,046.94 14,621.00

06662151 000 LF 2.000REF PAV MRK TY II (W) 8" (DOT) 21.000 42.00 21.00

06662153 000 LF 0.440REF PAV MRK TY II (W) 8" (SLD) 12,406.000 5,458.64 12,406.00

06662154 000 LF 1.000REF PAV MRK TY II (W) 12" (LNDP) 528.000 528.00 528.00

06662155 000 LF 0.780REF PAV MRK TY II (W) 12" (SLD) 1,336.000 1,042.08 1,336.00

06662157 000 LF 1.970REF PAV MRK TY II (W) 24" (SLD) 869.000 1,711.93 869.00

06662160 000 EA 47.000REF PAV MRK TY II (W) (ARROW) 29.000 1,363.00 29.00

06662165 000 EA 63.000REF PAV MRK TY II (W) (DBL ARROW) 3.000 189.00 3.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 24 of 26ESTIMATE 0051

06662173 000 EA 51.000REF PAV MRK TY II (W) (WORD) 18.000 918.00 18.00

06662175 000 EA 19.000REF PAV MRK TY II (W) 36" (YLD TRI) 5.000 95.00 5.00

06662178 000 LF 0.140REF PAV MRK TY II (Y) 4" (SLD) 9,989.000 1,398.46 9,989.00

06662183 000 LF 2.000REF PAV MRK TY II (Y) 12" (SLD) 26.000 52.00 26.00

06662188 000 EA 79.000REF PAV MRK TY II (Y) (MED NOSE) 2.000 158.00 2.00

06682137 000 LF 25.000PREFAB PAV MRK TY B (W)(7")(BRK) CNTST 240.000 6,000.00 240.00

06722014 034 EA 9.000REFL PAV MRKR TY I-R 84.000 756.00 84.00

06722015 EA 3.600REFL PAV MRKR TY II-A-A 68.000 244.80 0.00

ITEM ADDED - CO#45

06722017 034 EA 3.600REFL PAV MRKR TY II-C-R 1,029.000 3,704.40 961.00

06772001 000 LF 0.630ELIM EXT PAV MRK & MRKS ( 4") 6,270.000 3,950.10 17,193.00

06772003 000 LF 1.000ELIM EXT PAV MRK & MRKS ( 8") 1,427.000 1,427.00 535.00

06772005 000 LF 1.500ELIM EXT PAV MRK & MRKS (12") 1,356.000 2,034.00 1,356.00

06772007 000 LF 2.000ELIM EXT PAV MRK & MRKS (24") 48.000 96.00 48.00

06772008 000 EA 57.000ELIM EXT PAV MRK & MRKS (ARROW) 1.000 57.00 1.00

06782001 LF 0.130PAV SURF PREP FOR MRK ( 4") 28,000.000 3,640.00 0.00

ITEM ADDED - CO#45

06802002 000 EA 2,775.280INSTALL HWY TRF SIG (ISOLATED) 2.000 5,550.56 2.00

06812001 002 EA 5,550.560TEMP TRAF SIGNALS 1.000 5,550.56 1.00

06822022 001 EA 208.700VEH SIG SEC (12 IN) LED (GRN ARW) 1.000 208.70 1.00

06822023 001 EA 219.800VEH SIG SEC (12 IN) LED (GRN) 13.000 2,857.40 13.00

06822024 001 EA 233.120VEH SIG SEC (12 IN) LED (YEL ARW) 1.000 233.12 1.00

06822025 001 EA 245.330VEH SIG SEC (12 IN) LED (YEL) 13.000 3,189.29 13.00

06822027 001 EA 212.030VEH SIG SEC (12 IN) LED (RED) 13.000 2,756.39 13.00

06822043 EA 263.000PED SIG SEC (12")(2 IND)(HOUSING ONLY) 2.000 526.00 0.00

ITEM ADDED - CO #3

06822045 001 EA 39.960BACK PLATE (12 IN) (3 SEC) ALUM 12.000 479.52 12.00

06822047 001 EA 63.280BACK PLATE (12 IN) (5 SEC) ALUM 1.000 63.28 1.00

06842030 000 LF 1.440TRF SIG CBL (TY A) (14 AWG) ( 4 CONDR) 315.000 453.60 315.00

06842031 000 LF 1.550TRF SIG CBL (TY A) (14 AWG) ( 5 CONDR) 3,307.000 5,125.85 3,307.00

06842033 000 LF 1.780TRF SIG CBL (TY A) (14 AWG) ( 7 CONDR) 380.000 676.40 380.00

06842080 000 LF 1.110TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) 875.000 971.25 875.00

06862041 000 EA 9,324.950INS TRF SIG PL AM(S) 1 ARM (40') LUM 1.000 9,324.95 1.00

06862045 000 EA 7,992.810INS TRF SIG PL AM(S) 1 ARM (44') LUM 3.000 23,978.43 3.00

06862049 000 EA 8,769.890INS TRF SIG PL AM(S) 1 ARM (48') LUM 1.000 8,769.89 1.00

06872001 004 EA 1,788.390PED POLE ASSEMBLY 3.000 5,365.17 3.00

06882001 000 EA 215.360PED DETECT (2 INCH PUSH BTN) 2.000 430.72 2.00

06902006 000 EA 111.010REMOVAL OF GROUND BOXES 9.000 999.09 9.00

06902128 000 EA 166.520REMOVE PED POLE ASSM 2.000 333.04 1.00

32242008 000 TON 55.000D-GR HMA(QCQA) TY-B PG64-22 11,654.910 641,020.05 6,165.00

32242029 000 TON 59.000D-GR HMA(QCQA) TY-C SAC-A PG76-22 4,275.530 252,256.27 3,902.00

32242031 000 TON 59.000D-GR HMA(QCQA) TY-C PG76-22 3,521.590 207,773.81 3,266.00

32242059 DOL 1.000PRODUCTION BONUS/PENALTY 13,355.270 13,355.27 53,595.00

32242060 DOL 1.000PLACEMENT BONUS/PENALTY 12,845.320 12,845.32 53,595.00

32242080 000 TON 78.000D-GR HMA(QCQA) TY-B PG64-22(LEVEL-UP) 37.600 2,932.80 44.00

40502001 EA 2,474.510CATTLE GUARD 3.000 7,423.53 0.00

ITEM ADDED - CO #14

45982001 000 EA 20,000.000REMOVAL OF HAZARDOUS MATERIALS TRAP 1.000 20,000.00 1.00

54452001 000 LF 15.000DEAD END ROADWAY BARRICADE 24.000 360.00 24.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 25 of 26ESTIMATE 0051

60072001 000 EA 1,110.110REMOVING TRAFFIC SIGNALS 1.000 1,110.11 1.00

60082002 000 EA 222.020REMOVE OVERHEAD SIGN PANELS 7.000 1,554.14 7.00

60142007 LF 3.180FIBER OPTIC CBL (MULTI-MODE)(84 FIBER) 6,125.000 19,477.50 0.00

ITEM ADDED - CO #11

60142037 000 EA 222.020FIBER OPTIC CABLE ROAD MARKER 20.000 4,440.40 20.00

60142049 EA 759.320FIBER OPTIC SPLICE ENCLOSURE 2.000 1,518.64 0.00

ITEM ADDED - CO #11

61222003 000 EA 13,321.360RELOCATE HIGH MAST LIGHTING(150 FT) 2.000 26,642.72 2.00

62662001 017 EA 11.100VIVDS PROCESSOR SYSTEM 2.000 22.20 2.00

62662002 017 EA 333.030VIVDS CAMERA ASSEMBLY 7.000 2,331.21 7.00

62662003 017 EA 11.100VIVDS SET-UP SYSTEM 1.000 11.10 1.00

62662005 017 LF 4.440VIVDS COMMUNICATION CABLE (COAXIAL) 3,495.000 15,517.80 3,495.00

67492001 000 EA 6,660.680UNDERGROUND CABLE VAULT (5'X 5') 20.000 133,213.60 20.00

67492002 000 EA 555.060UCV (REMOVE) 10.000 5,550.60 10.00

67492003 000 EA 888.090UCV (ADJUST) 3.000 2,664.27 2.00

67522001 000 LF 42.180DUCT BANK 4,195.000 176,945.10 3,795.00

68342002 000 EA 10,000.000PORTABLE CHANGEABLE MESSAGE SIGN 4.000 40,000.00 4.00

83682003 000 LF 5.550CONDUIT (PREPARE) 165.000 915.75 165.00

83682006 000 EA 1,443.150GROUND BOX (INSTALL) 2.000 2,886.30 2.00

86092001 000 EA 1,554.160HARDENED ETHERNET SWITCH TYPE 1 1.000 1,554.16 1.00

86132001 000 EA 960.250AUDIBLE PEDESTRIAN SIGNAL UNITS 2.000 1,920.50 2.00

87082001 000 EA 738.230LED COUNTDOWN PED SIGNAL MODULE 2.000 1,476.46 2.00

87182008 LF 1.060REMOV EXIST FIB OPT CBL 84 STRAND 5,625.000 5,962.50 0.00

ITEM ADDED - CO #11

87742001 000 EA 1,054.610LOOP DETECTOR (SC&C) 2.000 2,109.22 2.00

87752001 000 EA 3,330.3405.8 GHZ WRLS ETNT RDIO (DUAL BND) 1.000 3,330.34 1.00

96022601 DOL 1.000EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT 38,652.470 38,652.47 1,000.00

96022603 DOL 125.000DRILL SHAFT CORE HOLE PAYMENT 234.000 29,250.00 188.00

96062001 DOL 1.000FORCE ACCOUNT ID 1 4,835.840 4,835.84 0.00

CO #10 - FLOWABLE BACKFILL - INVOICE

96062003 DOL 1.000FORCE ACCOUNT ID 3 1,695.000 1,695.00 0.00

CO#17-TEST AND EXTEND EXISTING SC&C LOOPS-DOL

96062004 DOL 1.000FORCE ACCOUNT ID 4 11,456.290 11,456.29 0.00

CO #27- BACKFILL KARST FEATURE - DOL

96062005 DOL 1.000FORCE ACCOUNT ID 5 60,230.890 60,230.89 0.00

CO#21-ADJUST STORM DRAIN DUE TO CONFLICTS-DOL

96062006 DOL 1.000FORCE ACCOUNT ID 6 171,691.540 171,691.54 0.00

96062008 DOL 1.000FORCE ACCOUNT ID 8 942.180 942.18 0.00

CO #39-REIMBURSE FOR CRASH CUSHION REPAIR

96062053 DOL 1.000OFF-DUTY UNIFORM POLICE OFFICER 55,409.770 55,409.77 240,000.00

96066009 DOL 1.000FORCE ACCOUNT ID 9 201,126.160 201,126.16 0.00

CO#42-RAMP 9 WEST DRAINAGE WORK - DOL

96082001 DOL 5,740.370UNIQUE CHANGE ORDER ITEM 1 1.000 5,740.37 0.00

CO #1-PRIMAVERA P6 & COMPUTER FOR PROJECT USE -

LS

96082003 DOL 39.240UNIQUE CHANGE ORDER ITEM 3 168.000 6,592.32 0.00

CO #11- FUSION SPLICE (FOC) - EA

96082004 DOL 11.670UNIQUE CHANGE ORDER ITEM 4 84.000 980.28 0.00

CO #11- OTDR TESTING/POWER METER TEST - EA

96082005 DOL 432.350UNIQUE CHANGE ORDER ITEM 5 50.000 21,617.50 0.00

CONTRACT ID 068306027 CONTRACTOR'S ESTIMATE PACKAGE Page 26 of 26ESTIMATE 0051

CO #11- DUCT BANK BORE (16" HDPE CASING) - LF

96082007 DOL 4,053.100UNIQUE CHANGE ORDER ITEM 7 1.000 4,053.10 0.00

CO #5 - GATE VALVE (8 IN) - EA

96082010 DOL 5.780UNIQUE CHANGE ORDER ITEM 10 3,600.000 20,808.00 0.00

CO #14- REMOVE & STOCKPILE TOPSOIL (4")- SY

96082011 DOL 2,113.680UNIQUE CHANGE ORDER ITEM 11 1.000 2,113.68 0.00

CO #14- SURVEY OF EXIST FENCE LOCATION - LS

96082012 DOL 3,500.000UNIQUE CHANGE ORDER ITEM 12 1.000 3,500.00 0.00

CO #12 - PURCHASE OF UNUSED PRECAST DROP INLET

D55- EA

96082020 DOL 54.080UNIQUE CHANGE ORDER ITEM 20 1,782.700 96,408.42 0.00

CO #19 - REINFOR CONC SLAB - FIBERGLASS

REINFORCED - SF

96082021 DOL 4.940UNIQUE CHANGE ORDER ITEM 21 792.000 3,912.48 0.00

CO #19 - UNUSED CONCRETE DECK PANELS - SF

96082022 DOL 107.470UNIQUE CHANGE ORDER ITEM 22 514.690 55,313.73 0.00

CO #19 - CONC PAV - FIBERGLASS REINFORCED - SY

96082023 DOL 1.590UNIQUE CHANGE ORDER ITEM 23 6,300.000 10,017.00 0.00

CO #30 - REMOVE TEMPORARY FENCE - LF

96082024 DOL 15.840UNIQUE CHANGE ORDER ITEM 24 650.000 10,296.00 0.00

CO #33 - TRAFFIC RAIL FOUNDATION BY DRILL AND

DOWEL CRCP-LF

96082024 DOL 74,473.850UNIQUE CHANGE ORDER ITEM 24 1.000 74,473.85 0.00

CO #13-CASING (48 IN) ADDITIONAL MATL COSTS - LS

96082025 DOL 56.000UNIQUE CHANGE ORDER ITEM 25 21.000 1,176.00 0.00

CO #35 - UNUSED SEALED EXPANSION JOINT- LF

96082027 DOL 5,731.110UNIQUE CHANGE ORDER ITEM 27 1.000 5,731.11 0.00

CO #40 - ONCOR POLE COSTS - LS

96082028 DOL 28,273.430UNIQUE CHANGE ORDER ITEM 28 1.000 28,273.43 0.00

CO #41 - RAMP 9 WEST GRINDING - LS

96082029 DOL 1.000UNIQUE CHANGE ORDER ITEM 29 18,131.260 18,131.26 0.00

CO#29-DRAINAGE ADJUSTMENTS-LS

96082029 DOL 16,000.000UNIQUE CHANGE ORDER ITEM 29 1.000 16,000.00 0.00

CO#42-5 MONTHS ADDL BARRICADES

96082031 DOL 1.000UNIQUE CHANGE ORDER ITEM 31 132,671.080 132,671.08 0.00

CO#37 - QUANTITY OVERRUNS AND LDS

96082032 DOL 1.000UNIQUE CHANGE ORDER ITEM 32 248,999.440 248,999.44 0.00

CO#37 - MSE AND EXCAVATION

$28,198,945.96TOTAL ITEM EARNINGS TO DATE