CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 10/10/18 HIGHWAY: IH 10 COUNTY: 07/08/2015 ESTIMATE PAID: AWARD DATE: 07/30/2015 ESTIMATE PERIOD:

Size: px

Start display at page:

Download "CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 10/10/18 HIGHWAY: IH 10 COUNTY: 07/08/2015 ESTIMATE PAID: AWARD DATE: 07/30/2015 ESTIMATE PERIOD:"

Beatrice Martin
5 years ago
Views:

1 358, CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 10/10/ CONTRACT ID: PROJECT: C CONTRACT: AWARD : $31,159, PROJECTED : $31,159, ADJ. PROJECTED : $31,518, CONTRACT: CONTRACTOR: SUNDT CONSTRUCTION, INC. HIGHWAY: IH 10 DISTRICT NAME: San Antonio COUNTY: BEXAR AREA ENGINEER: Marshall Heap, P.E. AREA NUMBER: 054 ESTIMATE NUMBER: 0032 LETTING DATE: 07/08/2015 ESTIMATE PAID: AWARD DATE: 07/30/2015 ESTIMATE PERIOD: 08/26/2018 to 09/25/2018 NOTICE TO PROCEED DATE: 11/24/2015 ESTIMATE TYPE: PROG WORK BEGIN DATE: 03/21/2016 % COMPLETE: ACCEPTED DATE: 00/00/0000 % TIME USED: PHYSICAL WORK COMPLETION DATE: 00/00/0000 % RETAINAGE: RECAPITULATION TOTAL PREV THIS ESTIMATE EARNINGS $28,960, $28,553, PARTICIPATING $ $ NON-PARTICIPATING $28,960, $28,553, RETAINAGE $ $ LIQUIDATED DAMAGES ($124,32) ($51,80) INCENTIVE $90,00 $90,00 DISINCENTIVE ($120,00) ($120,00) OTHER ADJUSTMENTS $ $ $406, $ $406, $ ($72,52) $ $ $ PAID TO CONTRACTOR $28,806, $28,472, $334, CONTRACT ADJUSTMENTS THIS ESTIMATE ADJUSTMENTS THIS ESTIMATE ADJUSTMENT : ADJUSTMENT : REMARKS: ADJUSTMENT : ADJUSTMENT : REMARKS: ***There are no Contract Adjustments for this estimate*** ***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

2 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 19 CONTRACT TIME STATEMENT WORK BEGIN DATE: 03/21/2016 ASSESSED LIQ DAMAGES: 48 TIME CHARGES BEGIN: 10/06/2015 LIQ DAMAGE RATE: $2,59 DAYS: 793 LIQUIDATED DAMAGES: 48 C. O. ADJUSTED DAYS: 0 DAYS AT CURRENT DAYS: 793 PER DAY $2,59 DAYS CHARGED : 841 TOTAL: $124,32 PHYSICAL WORK COMPLETE: 00/00/0000 DAILY BREAKDOWN Date Days or Days Charged Days Credited 08/26/ /27/ /28/ /29/ /30/ /31/ /01/ HOLIDAY TRAFFIC 09/02/ HOLIDAY TRAFFIC 09/03/ HOLIDAY TRAFFIC 09/04/ /05/ /06/ /07/ /08/ /09/ /10/ /11/ /12/ /13/ /14/ /15/ /16/ /17/ /18/ /19/ /20/ /21/ /22/ /23/ /24/ /25/ Diary Adjustment PERIOD SUMMARY Date or Days Days Days Charged Credited HOLIDAY TRAFFIC 3

3 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 19 WORK PERFORMED THIS PERIOD PROJECT C CONTROL CATEGORY 001 ROADWAY S QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date REMOVING CONC (RIPRAP) SY $2, ,50 2, EXCAVATION (ROADWAY) CY $2,10 90,92 90, FURNISHING AND PLACING TOPSOIL (4") SY , $ , , DRILL SEEDING (TEMP) (WARM) SY , $ , , DRILL SEEDING (PERM)(WARM OR COOL) SY , $ ,97 128, SOIL RETENTION BLANKETS (CL 1) (TY A) SY , $6, , , DRILL SHAFT (NON - REINFORCED) (12 IN) LF $2, DRILL SHAFT (SIGN MTS) (24 IN) LF $12, DRILL SHAFT (RDWY ILL POLE) (30 IN) LF $8,00 1, RIPRAP (CONC)(CL B) CY $1, RIPRAP (MOW STRIP)(4 IN) CY $31, RC PIPE (CL III)(36 IN) LF $39, INLET(COMPL)(PAZD)(FG)(4FTX4FT-4FTX4FT) EA 3,000 0 $3, REMOV STR (INLET) EA $ REMOV STR (PIPE) LF $ ROCK FILTER DAMS (REMOVE) LF $5 3, PORT CTB (MOVE)(SGL SLP)(TY 1) LF ,370 $26,85 58, , PORT CTB (REMOVE)(SGL SLP)(TY 1) LF ,120 $18,36 29, , COLORED TEXTURED CONC (4") SY 60 1, $66, , CONC CURB (TY I) LF 0 30 $ ,37 36, CONC SIDEWALKS (4") SY $ ,84 17, CURB RAMPS (TY 2) EA 1,000 0 $1, MTL W-BEAM GD FEN (TIM POST) LF , $39, , , MTL W-BEAM GD FEN (STEEL POST) LF $2, SUPP DESCR Added CO DOWNSTREAM ANCHOR TERMINAL SECTION EA $ GUARDRAIL END TREATMENT (INSTALL) EA 2,700 0 $2, CRASH CUSH ATTEN (MOVE & RESET) EA $2, CRASH CUSH ATTEN (REMOVE) EA $ CRASH CUSH ATTEN (INSTL)(S)(N)(TL3) EA 8, $8, IN RD IL AM (TY SA) 40T-8 (250W) S EA 2, $40, IN RD IL AM (TY SA) 40T-8-8 (250W) S EA 3,500 0 $3, ELEC CONDR (NO.8) BARE LF , $3, ,02 13, ELEC CONDR (NO.8) INSULATED LF , $5, , , ALUMINUM SIGNS (TY G) SF $21,23 2, IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA $5, IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA $13, IN SM RD SN SUP&AM TYS80(1)SA(T) EA $4, IN SM RD SN SUP&AM TYS80(1)SA(U) EA $1, IN SM RD SN SUP&AM TYS80(2)SA(P-EXAL) EA 1,000 0 $2, REMOVE SM RD SN SUP&AM EA $5, INSTALL LRSS (STRUCT STEEL) LB , $12, , , INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2 EA $6, PAVEMENT SEALER 4" LF , $3, ,02 53,16

4 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 19 QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date PAVEMENT SEALER 8" LF ,240 $1, ,00 6, PAVEMENT SEALER 12" LF , $1, , ELIM EXT PAV MRK & MRKS (4") LF , $ , , ELIM EXT PAV MRK & MRKS (8") LF $ ELIM EXT PAV MRK & MRKS (ARROW) EA $ ELIM EXT PAV MRK & MRKS (DBL ARROW) EA $ ELIM EXT PAV MRK & MRKS (WORD) EA $ ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA $ VEH SIG SEC (12")LED(GRN) EA $1, VEH SIG SEC (12")LED(GRN ARW) EA $ VEH SIG SEC (12")LED(YEL) EA $1, VEH SIG SEC (12")LED(YEL ARW) EA $ VEH SIG SEC (12")LED(RED) EA $1, PED SIG SEC (LED)(COUNTDOWN) EA $ PED SIG SEC (HOUSING ONLY) EA $ BACK PLATE (12")(3 SEC) EA $ BACK PLATE (12")(5 SEC) EA $ INS TRF SIG PL AM(S)1 ARM(24')LUM EA 5, $5, INS TRF SIG PL AM(S)1 ARM(28')LUM EA 5, $5, INS TRF SIG PL AM(S)1 ARM(32') EA 3,000 0 $3, INS TRF SIG PL AM(S)2 ARM(44-36')LUM EA 10, $10, PORTABLE CHANGEABLE MESSAGE SIGN DAY $12, UNIQUE CHANGE ORDER 1 DOL 1, $1, CATEGORY 003 CONTRACTOR FORCE ACCOUNT WORK QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date MATERIAL ON HAND DOL 0-61, $61, ,00 135, LAW ENFORCEMENT PERSONNEL DOL 0 8, $8, ,00 68, TOTAL EARNINGS THIS ESTIMATE $406,745.50

5 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 19 CONTRACT S PROJECT CATEGORY C CONTROL ROADWAY S SUPP $ PREPARING ROW STA 10, ,790, REMOVING CONC (RIPRAP) SY , , , REMOVING CONC (MEDIANS) SY REMOVING CONC (DRIVEWAYS) SY 0 1, , , REMOVING CONC (CURB) LF , , , REMOVING CONC (CURB AND GUTTER) LF , REMOVING STAB BASE AND AH PAV (6") SY , , , REMOVING STAB BASE & AH PAV (7"-12") SY , , , EXCAVATION (ROADWAY) CY , ,090 90, , SUBGRADE WIDENING (ORD COMP) STA 1, , CO # EMBANKMENT (FINAL)(ORD COMP)(TY B) CY , , ,389, BLADING HR , FURNISHING AND PLACING TOPSOIL (4") SY , , , DRILL SEEDING (TEMP) (WARM) SY , , , DRILL SEEDING (PERM)(WARM OR COOL) SY , , , SOIL RETENTION BLANKETS (CL 1) (TY A) SY , , , PROOF ROLLING HR , D-GR HMA TY-B PG64-22 TON 70 28, , ,427, PRODUCTION PAYMENT ADJUSTMENT DOL 0 1, , , Production Bonus for D-GR HMA TY-B PG PLACEMENT PAYMENT ADJUSTMENT DOL 0 1, , , Placement Bonus for D-GR HMA TY-B PG D-GR HMA TY-C PG70-22 TON , , , PRODUCTION PAYMENT ADJUSTMENT DOL 0 1, , , Production Bonus for D-GR HMA TY-C PG PLACEMENT PAYMENT ADJUSTMENT DOL 0 1, Placement Bonus for D-GR HMA TY-C PG PLACEMENT PAYMENT ADJUSTMENT DOL -0 1, , , Placement Penaly for D-GR HMA TY-C PG FLEX PAVEMENT STRUCTURE REPAIR (8"-15") SY , CONC PVMT (CONT REINF - CRCP) (13") SY 60 57, , ,544, CEM STABIL BKFL CY , FLOWABLE BACKFILL CY , TRENCH EXCAVATION PROTECTION LF TEMPORARY L SHORING SF 10 24,430 9, , , DRILL SHAFT (NON - REINFORCED) (12 IN) LF , DRILL SHAFT (SIGN MTS) (24 IN) LF , DRILL SHAFT (RDWY ILL POLE) (30 IN) LF , , DRILL SHAFT (TRF SIG POLE) (30 IN) LF , DRILL SHAFT (TRF SIG POLE) (36 IN) LF , CL C CONC (RAIL FOUNDATION) CY , Added CO #15

6 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 19 CATEGORY 001 ROADWAY S SUPP $ APPROACH SLAB CY , CL C CONC (MISC) CY , Change Order RETAINING WALL (MSE) SF 50 68, , ,427, RETAINING WALL (TEMP WALL) SF , ,11 929, RIPRAP (CONC)(4 IN) CY , RIPRAP (CONC)(6 IN) CY , , , RIPRAP (CONC)(CL B) CY , RIPRAP (MOW STRIP)(4 IN) CY , RAIL (TY SSTR) LF 0 4, , , RAIL (TY C221) LF , RAIL (TY PR1) LF 80 3, , , GABION MATTRESSES (GALV)(18 IN) SY , CONC BOX CULV (8 FT X 4 FT) LF , RC PIPE (CL III)(18 IN) LF , RC PIPE (CL III)(24 IN) LF 90 5, , , RC PIPE (CL III)(30 IN) LF 80 1, , , RC PIPE (CL III)(36 IN) LF , MANH (COMPL)(PRM)(48IN) EA , JCTBOX(COMPL)(PJB)(3FTX3FT) EA , INLET (COMPL)(PCU)(3FT)(BOTH) EA 6, , CHANGE ORDER INLET (COMPL)(PAZD)(RC)(3FTX3FT) EA 5, , INLET(COMPL)(PAZD)(FG)(4FTX4FT-4FTX4FT) EA 3, , INLET (COMP) (TY SIDEWALK BRIDGE) EA 1, , INLET (COMPL)(RWI)(TY I) EA 7, , WINGWALL (PW - 1) (HW=12 FT) EA 7, , SET (TY II) (18 IN) (RCP) (3: 1) (P) EA , SET (TY II) (24 IN) (RCP) (3: 1) (P) EA 1, , SET (TY II) (24 IN) (RCP) (6: 1) (C) EA 1, , ADJUSTING INLET (CAP) EA REMOV STR (INLET) EA REMOV STR (SET) EA REMOV STR (WINGWALL) EA REMOV STR (HEADWALL) EA REMOV STR (PIPE) LF REMOV STR (BOX CULVERT) LF , , , MOBILIZATION LS 1,000, , BARRICADES, SIGNS AND TRAFFIC HANDLING MO 15, , ROCK FILTER DAMS (INSTALL) (TY 2) LF 20 2, , , ROCK FILTER DAMS (INSTALL) (TY 3) LF , ROCK FILTER DAMS (REMOVE) LF 0 3, , CONSTRUCTION EXITS (INSTALL) (TY 1) SY , TEMP SEDMT CONT FENCE (INSTALL) LF 0 19, ,35 24, TEMP SEDMT CONT FENCE (REMOVE) LF , , FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 0 1, , , CONSTRUCTING DETOURS SY , , ,923,350.92

7 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 19 CATEGORY 001 ROADWAY S SUPP $ UNIQUE CHANGE ORDER 2 DOL 6, , Change Order 3, Mill EBML Rumble Strip PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) LF , ,63 1,347, PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 30 28, ,12 764, PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 40 2, ,98 79, PORT CTB (MOVE)(SGL SLP)(TY 1) LF ,490-1, ,54 282, PORT CTB (MOVE)(LOW PROF)(TY 1) LF , ,52 67, PORT CTB (MOVE)(LOW PROF)(TY 2) LF ,10 6, PORT CTB (REMOVE)(SGL SLP)(TY 1) LF , ,22 60, PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 0 28, ,20 14, PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 0 2, , PERM CTB (SGL SLOPE) (TY 1) (42 ) LF , , , PERM CTB (SGL SLOPE) (TY 4) (42 ) LF , CHANGE ORDER COLORED TEXTURED CONC (4") SY , , CONC CURB (TY I) LF 0 34,080 1, , , CONC CURB (TY F3) LF , INTERSECTIONS (ACP) SY , , , DRIVEWAYS (CONC) SY , , , DRIVEWAYS (ACP) SY , , , CONC SIDEWALKS (4") SY 30 17, , , CURB RAMPS (TY 2) EA 1, , CURB RAMPS (TY 5) EA 1, , CURB RAMPS (TY 7) EA 1, , CO # CURB RAMPS (TY 10) EA , CURB RAMPS (TY 11) EA 2, , CO # CURB RAMPS (TY 21) EA 3, , CURB RAMPS (TY 22) EA 2, , CONC MEDIAN SY , MTL W-BEAM GD FEN (TIM POST) LF , , , MTL W-BEAM GD FEN (STEEL POST) LF , Added CO MTL THRIE-BEAM GD FEN (TIM POST) LF , DOWNSTREAM ANCHOR TERMINAL SECTION EA , REMOVE METAL BEAM GUARD FENCE LF 0 5, , , REMOVE TERMINAL ANCHOR SECTION EA , CABLE BARRIER TERMINAL SECTION (TL-3) EA 2, , REMOVE CABLE BARRIER LF 0 7, ,40 14, GUARDRAIL END TREATMENT (INSTALL) EA 2, , GUARDRAIL END TREATMENT (REMOVE) EA CRASH CUSH ATTEN (MOVE & RESET) EA , CRASH CUSH ATTEN (REMOVE) EA CRASH CUSH ATTEN (INSTL)(R)(N)(TL3) EA 13, , CRASH CUSH ATTEN (INSTL)(S)(N)(TL3) EA 8, , Change Order 1

8 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 19 CATEGORY 001 ROADWAY S SUPP $ MAILBOX INSTALL-S (TWG-POST) TY 1 EA , MAILBOX INSTALL-M (TWG-POST) TY 1 EA IN RD IL AM (TY SA) 40T-8 (250W) S EA 2, , IN RD IL AM (TY SA) 40T-8-8 (250W) S EA 3, , IN RD IL AM (TY ) 48S (400W) S EA 3, , CONDT (PVC) (SCH 40) (2") LF , , , CONDT (PVC) (SCH 80) (2") LF , , , CONDT (PVC) (SCH 80) (2") (BORE) LF 10 1, , CONDT (PVC) (SCH 80) (3") LF , CONDT (PVC) (SCH 80) (3") (BORE) LF , ELEC CONDR (NO.8) BARE LF , , , ELEC CONDR (NO.8) INSULATED LF , , , ELEC CONDR (NO.6) BARE LF 0 1, ELEC CONDR (NO.6) INSULATED LF GROUND BOX TY A (122311)W/APRON EA , GROUND BOX TY D (162922)W/APRON EA , ELC SRV TY A 240/ (NS)SS(E)TP(O) EA 3, , FORCE ACCOUNT ID 1 DOL 0 1, , , Item Invoice for Connection Charge ELC SRV TY D 120/ (NS)AL(N)PS(U) EA 3, , ALUMINUM SIGNS (TY G) SF 20 2, , IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA , IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA , IN SM RD SN SUP&AM TYS80(1)SA(T) EA , IN SM RD SN SUP&AM TYS80(1)SA(U) EA , IN SM RD SN SUP&AM TYS80(2)SA(P-EXAL) EA 1, , IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 1, , REMOVE SM RD SN SUP&AM EA , INSTALL LRSS (STRUCT STEEL) LB , , , REMOVE LRSA EA 1, , INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2 EA , WK ZN PAV MRK REMOV (W)4"(BRK) LF , ,44 4, WK ZN PAV MRK REMOV (W)4"(SLD) LF , ,500 32,12 16, WK ZN PAV MRK REMOV (Y)4"(SLD) LF ,980 1, , , PAVEMENT SEALER 4" LF , ,16 5, PAVEMENT SEALER 8" LF , ,35 1, PAVEMENT SEALER 12" LF , , ELIM EXT PAV MRK & MRKS (4") LF , , , ELIM EXT PAV MRK & MRKS (8") LF ELIM EXT PAV MRK & MRKS (ARROW) EA ELIM EXT PAV MRK & MRKS (DBL ARROW) EA ELIM EXT PAV MRK & MRKS (WORD) EA ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA PAV SURF PREP FOR MRK (4") LF , , VEH SIG SEC (12")LED(GRN) EA , VEH SIG SEC (12")LED(GRN ARW) EA VEH SIG SEC (12")LED(YEL) EA , VEH SIG SEC (12")LED(YEL ARW) EA

9 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 19 CATEGORY 001 ROADWAY S SUPP $ VEH SIG SEC (12")LED(RED) EA , PED SIG SEC (LED)(COUNTDOWN) EA PED SIG SEC (HOUSING ONLY) EA BACK PLATE (12")(3 SEC) EA BACK PLATE (12")(5 SEC) EA INS TRF SIG PL AM(S)1 ARM(24')LUM EA 5, , CHANGE ORDER INS TRF SIG PL AM(S)1 ARM(28')LUM EA 5, , CHANGE ORDER INS TRF SIG PL AM(S)1 ARM(32') EA 3, , INS TRF SIG PL AM(S)2 ARM(44-36')LUM EA 10, , CHANGE ORDER LITTER REMOVAL CYC , PORTABLE CHANGEABLE MESSAGE SIGN EA 14, , PORTABLE CHANGEABLE MESSAGE SIGN DAY , Change Order UNIQUE CHANGE ORDER 1 DOL 1, , Change Order 1/Provide & Maintain Project Field Office/Month UNIQUE CHANGE ORDER 3 DOL 6, , Added CO 11-Relocate Sign Exit UNIQUE CHANGE ORDER 4 DOL 1, , Added CO 11-Lane Closure for Emergency Repairs UNIQUE CHANGE ORDER 5 DOL 8, , Added CO 12-Underdrain Sump Pit EBFR Sta /- Lt UNIQUE CHANGE ORDER 6 DOL 120, ,00 CHANGE ORDER 14/DISINCENTIVE OFFSET/LS UNIQUE CHANGE ORDER 7 DOL 13, , RAC-R Work Prior to Revision Paid by LS UNIQUE CHANGE ORDER 8 DOL 81, ,96 Added CO LF Unused Precast Single Slope Barrier CATEGORY 002 IH 10 - Fredericksburg and Culverts 4, 8, 8 A, 10, 10 A Category Subtotal $26,498, SUPP $ DRILL SHAFT (36 IN) LF , EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL , DS 36 extra depth 5'-15' pay by the LF DRILL SHAFT (42 IN) LF , CL C CONC (ABUT) CY , CL C CONC (BENT) CY 1, , REINF CONC SLAB SF 10 24, ,60 246, PRESTR CONC GIRDER (TX46) LF 160 2, , , RAIL (TY SSTR) LF , SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF ,96

10 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 19 CATEGORY 002 IH 10 - Fredericksburg and Culverts 4, 8, 8 A, 10, 10 A SUPP $ CONC BOX CULV (8 FT X 5 FT) LF 580 1, ,77 1,026,60 Culvert WINGWALL (PW - 1) (HW=8 FT) EA 4, ,00 Culvert CL C CONC (MISC) CY , Change Order 17 CATEGORY 003 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal $2,121, SUPP $ MATERIAL ON HAND DOL 0 1, , , FORCE ACCOUNT - SAFETY CONTINGENCY DOL 0 1, , , LAW ENFORCEMENT PERSONNEL DOL 0 1, , , FORCE ACCOUNT ID 3 DOL 0 1, , , Repair of Crash Cushion Repair PROJECT CATEGORY ROW CONTROL JOINT UTILITY Category Subtotal $271, SUPP $ ADJUST EXISTING VALVE BOX EA , ADJUST AUTO AIR RELEASE VALVE (COMPL) EA 1, , TRENCH EXCAVATION PROTECTION LF FLOWABLE BACKFILL CY ,35 Category Subtotal $69, PROJECT C CONTROL CATEGORY 001 ROADWAY S SUPP ($) OBLITERATING ABANDONED ROAD STA VEGETATIVE WATERING MG , AGGR (TY-B GR-4) CY AH(AC-15P,AC-20-5TR,AC-20XP,AC10-2TR) GAL , PRODUCTION PAYMENT ADJUSTMENT DOL -0 1, Production Penalty for D-GR HMA TY-B PG PLACEMENT PAYMENT ADJUSTMENT DOL -0 1, Placement Penalty for D-GR HMA TY-B PG D-GR HMA TY-C SAC-B PG70-22 TON 70 15, PRODUCTION PAYMENT ADJUSTMENT DOL 0 1, Production Bonus for D-GR HMA TY-C SAC-B PG70-22

11 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of PRODUCTION PAYMENT ADJUSTMENT DOL -0 1, Production Penalty for D-GR HMA TY-C SAC-B PG PLACEMENT PAYMENT ADJUSTMENT DOL 0 1, Placement Bonus for D-GR HMA TY-C SAC-B PG PLACEMENT PAYMENT ADJUSTMENT DOL -0 1, Placement Penalty for D-GR HMA TY-C SAC-B PG PRODUCTION PAYMENT ADJUSTMENT DOL -0 1, Production Penalty for D-GR HMA TY-C PG RIDE BONUS/PENALTY ( 360) DOL 0 1, Surface Test Type B, Pay Adjustment Schedule CUT & RESTORING PAV SY CL C CONC (RAC-R) CY RC PIPE (CL III)(42 IN) LF INLET (COMPL)(PCU)(4FT)(BOTH) EA 9, INLET (COMPL)(PAZD)(RC)(4FTX4FT) EA 5, INLET (COMPL)(TY AZR) EA 5, HEADWALL (CH - FW - 0) (DIA= 42 IN) EA 5, CHANGE ORDER HEADWALL (CH - PW - 0) (DIA= 30 IN) EA 1, WINGWALL (FW - 0) (HW=9 FT) EA 3, WINGWALL (PW - 1) (HW=11 FT) EA 6, WINGWALL (PW - 1) (HW=5 FT) EA 1, WINGWALL (PW - 1) (HW=6 FT) EA 2, WINGWALL (PW - 1) (HW=7 FT) EA 2, WINGWALL (PW - 1) (HW=8 FT) EA 4, WINGWALL (PW - 1) (HW=9 FT) EA 4, SET (TY II) (18 IN) (RCP) (3: 1) (C) EA SET (TY II) (24 IN) (RCP) (3: 1) (C) EA 1, SET (TY II) (36 IN) (CMP) (3: 1) (P) EA 1, SET (TY II) (36 IN) (RCP) (3: 1) (P) EA 2, SET (TY II) (42 IN) (RCP) (3: 1) (P) EA 1, CONSTRUCTION EXITS (REMOVE) SY BIODEG EROSN CONT LOGS (INSTL) (12") LF CONC CURB (TY C1) LF GUARDRAIL END TREATMENT (MOVE & RESET) EA 1, Change Order MAILBOX INSTALL-D (TWG-POST) TY 1 EA IN RD IL AM (U/P) (TY 1) (150W) S EA 1, IN RD IL AM (TY SA) 40T-12 (250W) S EA 3, Change Order CONDT (RM) (1") LF ELEC CONDR (NO.12) BARE LF ELEC CONDR (NO.12) INSULATED LF TRAY CABLE (4 CONDR) (12 AWG) LF FORCE ACCOUNT ID 2 DOL 0 1, Item Invoice for Connection Charge INSTL DEL ASSM (D-SW)SZ 1(FLX)GND EA INSTL DEL ASSM (D-SW)SZ (BRF)CTB EA INSTL DEL ASSM (D-DW)SZ 1(FLX)GND EA INSTL OM ASSM (OM-2Z)(FLX)GND EA INSTL DEL ASSM (D-SY)SZ 1(BRF)GF2 EA INSTL DEL ASSM (D-DW)SZ 1(BRF)GF2 EA

12 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of REFL PAV MRK TY I (W)4"(DOT)(100MIL) LF REFL PAV MRK TY I (W)8"(SLD)(100MIL) LF , REFL PAV MRK TY I (W)12"(SLD)(100MIL) LF , REFL PAV MRK TY I (W)24"(SLD)(100MIL) LF , REFL PAV MRK TY I (W)(ARROW)(100MIL) EA REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA REFL PAV MRK TY I(W)(UTURN ARW)(100MIL) EA REFL PAV MRK TY I (W)(NUMBER)(100MIL) EA REFL PAV MRK TY I (W)(WORD)(100MIL) EA REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA REFL PAV MRK TY I (Y)8"(SLD)(100MIL) LF PAVEMENT SEALER 10" LF , PAVEMENT SEALER (NUMBER) EA RE PM W/RET REQ TY I (W)4"(BRK)(100MIL) LF , RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF ,590-2, RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF , , PREFAB PAV MRK TY B (W)(6")(BRK)CNTST LF , REFL PAV MRKR TY I-R EA REFL PAV MRKR TY II-A-A EA REFL PAV MRKR TY II-C-R EA , PAV SURF PREP FOR MRK (8") LF , PAV SURF PREP FOR MRK (10") LF , PAV SURF PREP FOR MRK (12") LF PAV SURF PREP FOR MRK (NUMBER) EA INSTALL HWY TRF SIG (ISOLATED) EA 5, REMOVING TRAFFIC SIGNALS EA 1, TRF SIG CBL (TY A)(12 AWG)(4 CONDR) LF , TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF , TRF SIG CBL (TY C)(14 AWG)(2 CONDR) LF , INS TRF SIG PL AM (S)STR(TY C)(28')LUM EA 3, INS TRF SIG PL AM(S)1 ARM(36')LUM EA 3, INS TRF SIG PL AM(S)1 ARM(44') EA 3, INS TRF SIG PL AM(S)1 ARM(44')LUM EA 3, INS TRF SIG PL AM(S)1 ARM(48')LUM EA 3, PED POLE ASSEMBLY EA 1, PED DETECT PUSH BUTTON (STANDARD) EA FULL - WIDTH MOWING CYC 1, VIVDS PROCESSOR SYSTEM EA 3, VIVDS CAMERA ASSEMBLY EA VIVDS SET-UP SYSTEM EA VIVDS COMMUNICATION CABLE (COAXIAL) LF RADAR PRESENCE DETECTOR EA 6, CHANGE ORDER RADAR PRESENCE DETECTOR COMM CABLE LF RADAR ADVANCED DETECTION DEVICE EA 6, RADAR ADVANCED DETECTION DEVICE EA 7, CHANGE ORDER 22/L INS LED WW SGN W/BASIC SOL PWR KIT EA 1, UNIQUE CHANGE ORDER 2 DOL 9, CO 7/Replace TS Pole and Remove Mast Ralph Fair/LS UNIQUE CHANGE ORDER 9 DOL Change Order 19/Culvert Clean-Out/HR

13 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of UNIQUE CHANGE ORDER 10 DOL Change Order 19/Culvert Clean-Out/Flagging/HR UNIQUE CHANGE ORDER 11 DOL Change Order 19/Culvert Clean-Out/Water Sevices/HR FORCE ACCOUNT ID 5 DOL ,000 0 Change Order 21/Pavement/Pothole Repair ALUMINUM SIGNS (TY A) SF Change Order 22 CATEGORY 002 IH 10 - Fredericksburg and Culverts 4, 8, 8 A, 10, 10 A Category Subtotal SUPP ($) EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL DS 36 extra depth over 15' pay by the LF EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL DS 42 extra depth 5'-15' pay by the LF EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL DS 42 extra depth over 15' pay by the LF WINGWALL (PW - 1) (HW=9 FT) EA 4, Culvert WINGWALL (PW - 1) (HW=8 FT) EA 4, Culvert 8 A WINGWALL (PW - 1) (HW=8 FT) EA 4, Culvert WINGWALL (PW - 1) (HW=11 FT) EA 6, Culvert 10 A WINGWALL (PW - 1) (HW=7 FT) EA 2, Culvert 10 A CATEGORY 003 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal SUPP ($) PAYMENT ADJUSTMENT-POS DOL 0 1, PAYMENT ADJUSTMENT-NEG DOL -0 12, FORCE ACCOUNT-COMMER LAB USE DEDUCTION DOL -0 1, ON THE JOB TRAINING DOL 0 1, RUC DAMAGE ONLY DOL -1, IH 10 FR EB PS 42 Pay per Lane, per Hour RUC DAMAGE ONLY DOL IH 10 FR WB PS 42 Pay per Lane, per Hour CALD CREDIT FOR EARLY COMPLETION DOL 3, pay by Day FORCE ACCOUNT ID 4 DOL 0 1, Repair of MBGF and Guardrial End Treatments Category Subtotal

14 CONTRACTOR'S ESTIMATE PACKAGE Page 14 of 19 PROJECT ROW CONTROL CATEGORY 001 JOINT UTILITY SUPP ($) SANITARY SEWER (ADJUST MANHOLE) EA Category Subtotal TOTAL EARNINGS THIS CONTRACT $28,960,737.16

15 CONTRACTOR'S ESTIMATE PACKAGE Page 15 of 19 CONSTRUCTION ESTIMATE COMBINED ($) PREPARING ROW STA 10, ,790, REMOVING CONC (RIPRAP) SY ,50 2, , REMOVING CONC (MEDIANS) SY REMOVING CONC (DRIVEWAYS) SY 0 1, , , REMOVING CONC (CURB) LF , , , REMOVING CONC (CURB AND GUTTER) LF , REMOVING STAB BASE AND AH PAV (6") SY ,64 7, , REMOVING STAB BASE & AH PAV (7"-12") SY ,13 49, , EXCAVATION (ROADWAY) CY , , , SUBGRADE WIDENING (ORD COMP) STA 1, , CO # EMBANKMENT (FINAL)(ORD COMP)(TY B) CY , , ,389, BLADING HR , FURNISHING AND PLACING TOPSOIL (4") SY , , , DRILL SEEDING (TEMP) (WARM) SY , , , DRILL SEEDING (PERM)(WARM OR COOL) SY ,97 128, , SOIL RETENTION BLANKETS (CL 1) (TY A) SY , , , PROOF ROLLING HR , D-GR HMA TY-B PG64-22 TON 70 28,67 34, ,427, D-GR HMA TY-C PG70-22 TON , , , PRODUCTION PAYMENT ADJUSTMENT DOL 0 2,00 6, , Production Bonus for D-GR HMA TY-B PG PLACEMENT PAYMENT ADJUSTMENT DOL -0 3,00 8, , Placement Penalty for D-GR HMA TY-B PG PLACEMENT PAYMENT ADJUSTMENT DOL 0 3,00 4, , Placement Bonus for D-GR HMA TY-B PG FLEX PAVEMENT STRUCTURE REPAIR (8"-15") SY , CONC PVMT (CONT REINF - CRCP) (13") SY 60 57,97 59, ,544, CEM STABIL BKFL CY , FLOWABLE BACKFILL CY , TRENCH EXCAVATION PROTECTION LF TEMPORARY L SHORING SF 10 24,43 20, , DRILL SHAFT (36 IN) LF , DRILL SHAFT (42 IN) LF , DRILL SHAFT (NON - REINFORCED) (12 IN) LF , DRILL SHAFT (SIGN MTS) (24 IN) LF , DRILL SHAFT (RDWY ILL POLE) (30 IN) LF , , DRILL SHAFT (TRF SIG POLE) (30 IN) LF , DRILL SHAFT (TRF SIG POLE) (36 IN) LF , CL C CONC (ABUT) CY , CL C CONC (BENT) CY 1, , CL C CONC (RAIL FOUNDATION) CY , Added CO # CL C CONC (MISC) CY ,482.12

16 CONTRACTOR'S ESTIMATE PACKAGE Page 16 of 19 Change Order REINF CONC SLAB SF 10 24,60 24, , APPROACH SLAB CY , RETAINING WALL (MSE) SF 50 68,69 68, ,427, RETAINING WALL (TEMP WALL) SF ,11 53, , PRESTR CONC GIRDER (TX46) LF 160 2, , , RIPRAP (CONC)(4 IN) CY , RIPRAP (CONC)(6 IN) CY ,07 2, , RIPRAP (CONC)(CL B) CY , RIPRAP (MOW STRIP)(4 IN) CY , RAIL (TY SSTR) LF 0 5,55 5, , RAIL (TY C221) LF , RAIL (TY PR1) LF 80 3, , , SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF , GABION MATTRESSES (GALV)(18 IN) SY , CONC BOX CULV (8 FT X 4 FT) LF , CONC BOX CULV (8 FT X 5 FT) LF 580 1, ,770 1,026,60 Culvert RC PIPE (CL III)(18 IN) LF , RC PIPE (CL III)(24 IN) LF 90 5,16 4, , RC PIPE (CL III)(30 IN) LF 80 1, , , RC PIPE (CL III)(36 IN) LF , MANH (COMPL)(PRM)(48IN) EA , JCTBOX(COMPL)(PJB)(3FTX3FT) EA , INLET (COMPL)(PCU)(3FT)(BOTH) EA 6, , CHANGE ORDER INLET (COMPL)(PAZD)(RC)(3FTX3FT) EA 5, , INLET(COMPL)(PAZD)(FG)(4FTX4FT-4FTX4FT) EA 3, , INLET (COMP) (TY SIDEWALK BRIDGE) EA 1, , INLET (COMPL)(RWI)(TY I) EA 7, , WINGWALL (PW - 1) (HW=12 FT) EA 7, , WINGWALL (PW - 1) (HW=8 FT) EA 4, ,00 Culvert SET (TY II) (18 IN) (RCP) (3: 1) (P) EA , SET (TY II) (24 IN) (RCP) (3: 1) (P) EA 1, , SET (TY II) (24 IN) (RCP) (6: 1) (C) EA 1, , ADJUSTING INLET (CAP) EA REMOV STR (INLET) EA REMOV STR (SET) EA REMOV STR (WINGWALL) EA REMOV STR (HEADWALL) EA REMOV STR (PIPE) LF REMOV STR (BOX CULVERT) LF ,13 1, , MOBILIZATION LS 1,000, , BARRICADES, SIGNS AND TRAFFIC HANDLING MO 15, , ROCK FILTER DAMS (INSTALL) (TY 2) LF 20 2,63 1, , ROCK FILTER DAMS (INSTALL) (TY 3) LF , ROCK FILTER DAMS (REMOVE) LF 0 3, , CONSTRUCTION EXITS (INSTALL) (TY 1) SY ,17

17 CONTRACTOR'S ESTIMATE PACKAGE Page 17 of TEMP SEDMT CONT FENCE (INSTALL) LF 0 19,95 12,350 24, TEMP SEDMT CONT FENCE (REMOVE) LF ,95 1, CONSTRUCTING DETOURS SY ,37 40, ,923, PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) LF ,63 30,630 1,347, PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF 30 28,44 20, , PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF 40 2,24 1,980 79, PORT CTB (MOVE)(SGL SLP)(TY 1) LF ,49 56, , PORT CTB (MOVE)(LOW PROF)(TY 1) LF ,22 22,520 67, PORT CTB (MOVE)(LOW PROF)(TY 2) LF ,100 6, PORT CTB (REMOVE)(SGL SLP)(TY 1) LF ,63 20,220 60, PORT CTB (REMOVE)(LOW PROF)(TY 1) LF 0 28,44 7,200 14, PORT CTB (REMOVE)(LOW PROF)(TY 2) LF 0 2, , PERM CTB (SGL SLOPE) (TY 1) (42 ) LF , , , PERM CTB (SGL SLOPE) (TY 4) (42 ) LF , COLORED TEXTURED CONC (4") SY , , CONC CURB (TY I) LF 0 34,08 36, , CONC CURB (TY F3) LF , INTERSECTIONS (ACP) SY ,24 2, , DRIVEWAYS (CONC) SY , , , DRIVEWAYS (ACP) SY ,45 3, , CONC SIDEWALKS (4") SY 30 17,50 17, , CURB RAMPS (TY 2) EA 1, , CURB RAMPS (TY 5) EA 1, , CURB RAMPS (TY 7) EA 1, , CO # CURB RAMPS (TY 10) EA , CURB RAMPS (TY 11) EA 2, , CO # CURB RAMPS (TY 21) EA 3, , CURB RAMPS (TY 22) EA 2, , CONC MEDIAN SY , MTL W-BEAM GD FEN (TIM POST) LF ,29 5, , MTL W-BEAM GD FEN (STEEL POST) LF , Added CO MTL THRIE-BEAM GD FEN (TIM POST) LF , DOWNSTREAM ANCHOR TERMINAL SECTION EA , REMOVE METAL BEAM GUARD FENCE LF 0 5,70 6, , REMOVE TERMINAL ANCHOR SECTION EA , CABLE BARRIER TERMINAL SECTION (TL-3) EA 2, , REMOVE CABLE BARRIER LF 0 7, ,400 14, GUARDRAIL END TREATMENT (INSTALL) EA 2, , GUARDRAIL END TREATMENT (REMOVE) EA CRASH CUSH ATTEN (MOVE & RESET) EA , CRASH CUSH ATTEN (REMOVE) EA CRASH CUSH ATTEN (INSTL)(R)(N)(TL3) EA 13, , CRASH CUSH ATTEN (INSTL)(S)(N)(TL3) EA 8, , MAILBOX INSTALL-S (TWG-POST) TY 1 EA , MAILBOX INSTALL-M (TWG-POST) TY 1 EA IN RD IL AM (TY SA) 40T-8 (250W) S EA 2, ,00

18 CONTRACTOR'S ESTIMATE PACKAGE Page 18 of IN RD IL AM (TY SA) 40T-8-8 (250W) S EA 3, , IN RD IL AM (TY ) 48S (400W) S EA 3, , CONDT (PVC) (SCH 40) (2") LF , , , CONDT (PVC) (SCH 80) (2") LF , , , CONDT (PVC) (SCH 80) (2") (BORE) LF 10 1, , CONDT (PVC) (SCH 80) (3") LF , CONDT (PVC) (SCH 80) (3") (BORE) LF , ELEC CONDR (NO.8) BARE LF ,10 13, , ELEC CONDR (NO.8) INSULATED LF ,18 28, , ELEC CONDR (NO.6) BARE LF 0 1, ELEC CONDR (NO.6) INSULATED LF GROUND BOX TY A (122311)W/APRON EA , GROUND BOX TY D (162922)W/APRON EA , ELC SRV TY A 240/ (NS)SS(E)TP(O) EA 3, , ELC SRV TY D 120/ (NS)AL(N)PS(U) EA 3, , ALUMINUM SIGNS (TY G) SF 20 2, , IN SM RD SN SUP&AM TY10BWG(1)SA(P) EA , IN SM RD SN SUP&AM TY10BWG(1)SA(T) EA , IN SM RD SN SUP&AM TYS80(1)SA(T) EA , IN SM RD SN SUP&AM TYS80(1)SA(U) EA , IN SM RD SN SUP&AM TYS80(2)SA(P-EXAL) EA 1, , IN BRIDGE MNT CLEARANCE SGN ASSM(TY N) EA 1, , REMOVE SM RD SN SUP&AM EA , INSTALL LRSS (STRUCT STEEL) LB , , , REMOVE LRSA EA 1, , INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2 EA , WK ZN PAV MRK REMOV (W)4"(BRK) LF , ,440 4, WK ZN PAV MRK REMOV (W)4"(SLD) LF , ,120 16, WK ZN PAV MRK REMOV (Y)4"(SLD) LF ,98 179, , PAVEMENT SEALER 4" LF ,55 53,160 5, PAVEMENT SEALER 8" LF , ,350 1, PAVEMENT SEALER 12" LF , , ELIM EXT PAV MRK & MRKS (4") LF , , , ELIM EXT PAV MRK & MRKS (8") LF ELIM EXT PAV MRK & MRKS (ARROW) EA ELIM EXT PAV MRK & MRKS (DBL ARROW) EA ELIM EXT PAV MRK & MRKS (WORD) EA ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA PAV SURF PREP FOR MRK (4") LF ,55 16, VEH SIG SEC (12")LED(GRN) EA , VEH SIG SEC (12")LED(GRN ARW) EA VEH SIG SEC (12")LED(YEL) EA , VEH SIG SEC (12")LED(YEL ARW) EA VEH SIG SEC (12")LED(RED) EA , PED SIG SEC (LED)(COUNTDOWN) EA PED SIG SEC (HOUSING ONLY) EA BACK PLATE (12")(3 SEC) EA BACK PLATE (12")(5 SEC) EA INS TRF SIG PL AM(S)1 ARM(24')LUM EA 5, ,302.50

19 CONTRACTOR'S ESTIMATE PACKAGE Page 19 of INS TRF SIG PL AM(S)1 ARM(28')LUM EA 5, , INS TRF SIG PL AM(S)1 ARM(32') EA 3, , INS TRF SIG PL AM(S)2 ARM(44-36')LUM EA 10, , LITTER REMOVAL CYC , PORTABLE CHANGEABLE MESSAGE SIGN DAY , PORTABLE CHANGEABLE MESSAGE SIGN EA 14, , ADJUST EXISTING VALVE BOX EA , ADJUST AUTO AIR RELEASE VALVE (COMPL) EA 1, , TRENCH EXCAVATION PROTECTION LF FLOWABLE BACKFILL CY , MATERIAL ON HAND DOL 0 1,00 135, , EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL , DS 36 extra depth 5'-15' pay by the LF FORCE ACCOUNT ID 1 DOL 0 1,00 9, , Item Invoice for Connection Charge FORCE ACCOUNT ID 3 DOL 0 1,00 56, , Repair of Crash Cushion Repair LAW ENFORCEMENT PERSONNEL DOL 0 1,00 68, , FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 0 1,00 17, , FORCE ACCOUNT - SAFETY CONTINGENCY DOL 0 1,00 11, , UNIQUE CHANGE ORDER 1 DOL 1, , UNIQUE CHANGE ORDER 2 DOL 6, , UNIQUE CHANGE ORDER 3 DOL 6, , Added CO 11-Relocate Sign Exit UNIQUE CHANGE ORDER 4 DOL 1, , Added CO 11-Lane Closure for Emergency Repairs UNIQUE CHANGE ORDER 5 DOL 8, , Added CO 12-Underdrain Sump Pit EBFR Sta /- Lt UNIQUE CHANGE ORDER 6 DOL 120, ,00 CHANGE ORDER 14/DISINCENTIVE OFFSET/LS UNIQUE CHANGE ORDER 7 DOL 13, , RAC-R Work Prior to Revision Paid by LS UNIQUE CHANGE ORDER 8 DOL 81, ,96 Added CO LF Unused Precast Single Slope Barrier TOTAL EARNINGS $28,960,737.16

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 09/10/18 HIGHWAY: IH 10 COUNTY: 06/07/2016 ESTIMATE PAID: AWARD DATE: 07/13/2016 ESTIMATE PERIOD:

123,812.90 CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 09/10/18 465 CONTRACT ID: 007207068 PROJECT: STP 1602(184)MM CONTRACT: 06163016 AWARD : $7,586,328.53 PROJECTED : $7,586,328.51 ADJ. PROJECTED : $7,710,141.41