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:

Size: px

Start display at page:

Download "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:"

Marvin Kelly Wells
5 years ago
Views:

1 123, CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 09/10/ CONTRACT ID: PROJECT: STP 1602(184)MM CONTRACT: AWARD : $7,586, PROJECTED : $7,586, ADJ. PROJECTED : $7,710, CONTRACT: CONTRACTOR: RELMCO, INC. HIGHWAY: IH 10 DISTRICT NAME: San Antonio COUNTY: BEXAR AREA ENGINEER: Marshall Heap, P.E. AREA NUMBER: 054 ESTIMATE NUMBER: 0024 LETTING DATE: 06/07/2016 ESTIMATE PAID: AWARD DATE: 07/13/2016 ESTIMATE PERIOD: 07/26/2018 to 08/25/2018 NOTICE TO PROCEED DATE: 08/04/2016 ESTIMATE TYPE: PROG WORK BEGIN DATE: 10/03/2016 % COMPLETE: ACCEPTED DATE: 00/00/0000 % TIME USED: PHYSICAL WORK COMPLETION DATE: 00/00/0000 % RETAINAGE: RECAPITULATION TOTAL PREV THIS ESTIMATE EARNINGS $6,966, $6,619, PARTICIPATING NON-PARTICIPATING $6,966, $6,619, RETAINAGE LIQUIDATED DAMAGES ($87,75) ($63,00) INCENTIVE $24,00 $24,00 DISINCENTIVE ($69,00) ($69,00) OTHER ADJUSTMENTS $346, $346, ($24,75) PAID TO CONTRACTOR $6,833, $6,511, $322, 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 13 CONTRACT TIME STATEMENT WORK BEGIN DATE: 10/03/2016 ASSESSED LIQ DAMAGES: 78 TIME CHARGES BEGIN: 08/28/2016 LIQ DAMAGE RATE: $1, DAYS: 387 LIQUIDATED DAMAGES: 78 C. O. ADJUSTED DAYS: 0 DAYS AT CURRENT DAYS: 387 PER DAY $1, DAYS CHARGED : 465 TOTAL: $87,75 PHYSICAL WORK COMPLETE: 00/00/0000 DAILY BREAKDOWN Date Days or Days Charged Days Credited 07/26/ /27/ /28/ SATURDAY 07/29/ SUNDAY 07/30/ /31/ /01/ /02/ /03/ /04/ SATURDAY 08/05/ SUNDAY 08/06/ /07/ /08/ /09/ /10/ /11/ SATURDAY 08/12/ SUNDAY 08/13/ /14/ /15/ /16/ /17/ /18/ SATURDAY 08/19/ SUNDAY 08/20/ /21/ /22/ /23/ /24/ /25/ SATURDAY Diary Adjustment Date Days or PERIOD SUMMARY Days Charged Days Credited SATURDAY 5 SUNDAY 4

3 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 13 WORK PERFORMED THIS PERIOD PROJECT STP 1602(184)MM CONTROL CATEGORY 001 ROADWAY S (FEDERAL PART) QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date FURNISHING AND PLACING TOPSOIL (4") SY , $8, , , D-GR HMA TY-C SAC-B PG70-22 TON , $145, ,76 1, RIPRAP (CONC)(4 IN) CY $1, RAIL (TY SSTR) LF $11, , CONC CURB (TY I) LF , $21, , , CONC CURB (TY F2) LF $18, DRIVEWAYS (ACP) SY 40 1, $58, ,72 1, CONC SIDEWALKS (4") SY $16, CURB RAMPS (TY 2) EA 1, $1, CURB RAMPS (TY 10) EA 1, $4, MTL W-BEAM GD FEN (TIM POST) LF ,350 $29, ,05 1, MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1, $3, DOWNSTREAM ANCHOR TERMINAL SECTION EA $1, GUARDRAIL END TREATMENT (INSTALL) EA 2, $12, VEH SIG SEC (12")LED(GRN) EA $2, VEH SIG SEC (12")LED(GRN ARW) EA $ VEH SIG SEC (12")LED(YEL) EA $2, VEH SIG SEC (12")LED(YEL ARW) EA $ VEH SIG SEC (12")LED(RED) EA $1, BACK PLATE (12")(3 SEC) EA $ BACK PLATE (12")(5 SEC) EA $ INS TRF SIG PL AM(S)1 ARM(44')LUM EA 6, $6, INS TRF SIG PL AM(S)1 ARM(48') EA 5,880 0 $5, INS TRF SIG PL AM(S)2 ARM(36-32')LUM EA 7, $7, CATEGORY 004 Fair Oaks PKWY PS QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date RAIL (TY C411) LF $ CATEGORY 005 CONTRACTOR FORCE ACCOUNT WORK QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date MATERIAL ON HAND DOL 0-14, $14, ,00 54, TOTAL EARNINGS THIS ESTIMATE $346,951.31

4 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 13 CONTRACT S PROJECT CATEGORY STP 1602(184)MM CONTROL ROADWAY S (FEDERAL PART) SUPP $ PREPARING ROW STA 6, , EXCAVATION (ROADWAY) CY , ,30 167, EMBANKMENT (FINAL)(ORD COMP)(TY B) CY , , , FURNISHING AND PLACING TOPSOIL (4") SY , , , AGGR (TY-B GR-4) CY , AH(AC-15P,AC-20-5TR,AC-20XP,AC10-2TR) GAL , , , D-GR HMA(SQ) TY-B PG64-22 (LEVEL UP) TON , , , D-GR HMA TY-B PG64-22 TON , , , D-GR HMA TY-C SAC-B PG70-22 TON , , , D-GR HMA TY-C PG70-22 TON , , , TEMPORARY L SHORING SF , , , DRILL SHAFT (TRF SIG POLE) (24 IN) LF , DRILL SHAFT (TRF SIG POLE) (36 IN) LF , CL C CONC (RAIL FOUNDATION) CY , RETAINING WALL (MSE) SF , ,25 718, RIPRAP (CONC)(4 IN) CY , RIPRAP (CONC)(5 IN) CY , RIPRAP (MOW STRIP)(4 IN) CY , RAIL (TY SSTR) LF , , RC PIPE (CL III)(24 IN) LF , RC PIPE (CL V)(18 IN) LF , INLET (COMPL)(PSL)(FG)(3FTX3FT-3FTX3FT) EA 3, , MANH(COMPL)(TY 1 ) EA 4, , SET (TY II) (18 IN) (RCP) (6: 1) (P) EA 1, , REMOV STR (BRIDGE FT LENGTH) EA 125, , MOBILIZATION LS 650, , BARRICADES, SIGNS AND TRAFFIC HANDLING MO 5, , CONSTRUCTION EXITS (INSTALL) (TY 1) SY , TEMP SEDMT CONT FENCE (INSTALL) LF , , , TEMP SEDMT CONT FENCE (REMOVE) LF , FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 0 1, , , CONSTRUCTING DETOURS SY , , , PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) LF , ,94 82, PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF , ,74 25, PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF , PORT CTB (MOVE)(SGL SLP)(TY 1) LF , ,30 20, PORT CTB (MOVE)(LOW PROF)(TY 1) LF , ,74 17, PORT CTB (MOVE)(LOW PROF)(TY 2) LF , , PORT CTB (REMOVE)(SGL SLP)(TY 1) LF , , PORT CTB (REMOVE)(LOW PROF)(TY 1) LF , ,66 24, PORT CTB (REMOVE)(LOW PROF)(TY 2) LF , CONC CURB (TY I) LF , , , CONC CURB (TY F2) LF , DRIVEWAYS (CONC) SY ,334.64

5 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 13 CATEGORY 001 ROADWAY S (FEDERAL PART) SUPP $ DRIVEWAYS (ACP) SY 40 1, , , CONC SIDEWALKS (4") SY , CURB RAMPS (TY 2) EA 1, , CURB RAMPS (TY 10) EA 1, , MTL W-BEAM GD FEN (TIM POST) LF , ,35 29, MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1, , DOWNSTREAM ANCHOR TERMINAL SECTION EA , REMOVE METAL BEAM GUARD FENCE LF , REMOVE TERMINAL ANCHOR SECTION EA CABLE BARRIER TERMINAL SECTION (TL-3) EA 3, , REMOVE CABLE BARRIER TERMINAL SECTION EA GUARDRAIL END TREATMENT (INSTALL) EA 2, , GUARDRAIL END TREATMENT (REMOVE) EA CRASH CUSH ATTEN (INSTL) EA 7, , CRASH CUSH ATTEN (REMOVE) EA , CONDT (PVC) (SCH 80) (2") LF , CONDT (PVC) (SCH 80) (2") (BORE) LF , Added CO # CONDT (PVC) (SCH 80) (3") LF , CONDT (PVC) (SCH 80) (3") (BORE) LF , Added CO # GROUND BOX TY D (162922)W/APRON EA , WK ZN PAV MRK REMOV (W)4"(SLD) LF , , , WK ZN PAV MRK REMOV (W)8"(SLD) LF , , , WK ZN PAV MRK REMOV (Y)4"(BRK) LF , ,60 1, WK ZN PAV MRK REMOV (Y)4"(SLD) 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 VEH SIG SEC (12")LED(RED) EA , BACK PLATE (12")(3 SEC) EA BACK PLATE (12")(5 SEC) EA INS TRF SIG PL AM(S)1 ARM(44')LUM EA 6, , INS TRF SIG PL AM(S)1 ARM(48') EA 5, , INS TRF SIG PL AM(S)2 ARM(36-32')LUM EA 7, , PORTABLE CHANGEABLE MESSAGE SIGN DAY , PORTABLE CHANGEABLE MESSAGE SIGN EA 12, , CORE HOLE EA ,00 CORE HOLE- ADDED CO 1 CATEGORY 002 ROADWAY S (FEDERAL NON-PART) Category Subtotal $4,657, SUPP $ CRASH CUSH ATTEN (MOVE & RESET) EA 1, , CRASH CUSHION ATTEN (MOVE & RESET) - ADDED CO 1

6 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 13 CATEGORY 003 IH 10 WB FTRD TA PS Category Subtotal $4, SUPP $ CEM STABIL BKFL CY , DRILL SHAFT (18 IN) LF , DRILL SHAFT (30 IN) LF , DRILL SHAFT (36 IN) LF , CL C CONC (ABUT) CY , CL C CONC (BENT) CY 1, , CL C CONC (COLUMN) CY 1, , REINF CONC SLAB (BOX BEAM) SF , ,58 77, SHEAR KEY CY , PRESTR CONC BOX BEAM (5B40) LF , , , PRESTR CONC BOX BEAM (5B40) (MOD) LF , RAIL (TY C411) LF , SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF , CATEGORY 004 Fair Oaks PKWY PS Category Subtotal $620, SUPP $ CEM STABIL BKFL CY , DRILL SHAFT (36 IN) LF , DRILL SHAFT (42 IN) LF , CL C CONC (ABUT) CY , CL C CONC (BENT) CY 1, , CL C CONC (COLUMN) CY 1, , REINF CONC SLAB SF , ,03 295, BRIDGE SIDEWALK SF , , , PRESTR CONC GIRDER (TX54) LF , , , RAIL (TY C411) LF , SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF , CATEGORY 005 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal $1,402, SUPP $ MATERIAL ON HAND DOL 0 1, , , PAYMENT ADJUSTMENT-POS DOL 0 1, ,00 147, LAW ENFORCEMENT PERSONNEL DOL 0 1, , , FORCE ACCOUNT - SAFETY CONTINGENCY DOL 0 1, , , Category Subtotal $281, PROJECT STP 1602(184)MM CONTROL

7 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 13 CATEGORY 001 ROADWAY S (FEDERAL PART) SUPP ($) BLOCK SODDING SY , DRILL SEED (TEMP)(WARM OR COOL) SY , DRILL SEEDING (PERM)(WARM OR COOL) SY , VEGETATIVE WATERING MG SOIL RETENTION BLANKETS (CL 1) (TY A) SY , FLOWABLE BACKFILL CY TRENCH EXCAVATION PROTECTION LF RIPRAP (CONC)(6 IN) CY RIPRAP (CONC)(6 IN) CY RAIL (TY PR1) LF ROCK FILTER DAMS (INSTALL) (TY 2) LF ROCK FILTER DAMS (REMOVE) LF CONSTRUCTION EXITS (REMOVE) SY COLORED TEXTURED CONC (4") SY CONC CURB (TY F3) LF CURB RAMPS (TY 5) EA 1, CURB RAMPS (TY 21) EA 1, CURB RAMPS (TY 22) EA 1, FORCE ACCOUNT - CRASH CUSHION REPAIR #1 DOL 0 1, And MBGF repair ELEC CONDR (NO.6) BARE LF , ELEC CONDR (NO.6) INSULATED LF TRAY CABLE (4 CONDR) (12 AWG) LF , ELC SRV TY D 120/ (NS)AL(E)PS(U) EA 4, CONTRACTOR FORCE ACCOUNT 1 DOL 0 1, Cost for Connection Fees ALUMINUM SIGNS (TY A) SF ADDED TO CO # ALUMINUM SIGNS (TY G) SF REPLACE EXISTING ALUMINUM SIGNS(TY A) SF 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(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, IN SM RD SN SUP&AM (RAIL MOUNT) EA 2, REMOVE SM RD SN SUP&AM EA UNIQUE CHANGE ORDER 1 DOL 1, UNIQUE CO 1- TEMP EXIT SIGNS- ADDED CO INSTL DEL ASSM (D-SW)SZ (BRF)CTB EA INSTL DEL ASSM (D-SW)SZ (BRF)CTB (BI) EA INSTL DEL ASSM (D-SY)SZ (BRF)CTB EA INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2 EA INSTL DEL ASSM (D-SY)SZ 1(BRF)GF2 EA WK ZN PAV MRK REMOV (W)4"(BRK) LF WK ZN PAV MRK REMOV (W)4"(DOT) LF , REFL PAV MRK TY I (W)4"(DOT)(100MIL) LF

8 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of REFL PAV MRK TY I (W)8"(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)(WORD)(100MIL) EA REFL PAV MRK TY I (W) (ISLAND) (100MIL) SF REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA REFL PAV MRK TY I (Y)8"(SLD)(100MIL) LF REFL PAV MRK TY I (Y)24"(SLD)(100MIL) LF REFL PAV MRK TY II (Y) 24" (SLD) LF PAVEMENT SEALER 4" LF , PAVEMENT SEALER 8" LF PAVEMENT SEALER 24" LF PAVEMENT SEALER (ARROW) EA PAVEMENT SEALER (WORD) EA PAVEMENT SEALER (DBL ARROW) 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 , RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF , RE PM W/RET REQ TY II (W) 4" (SLD) LF RE PM W/RET REQ TY II (Y) 4" (SLD) LF REFL PAV MRKR TY I-C EA REFL PAV MRKR TY II-A-A EA REFL PAV MRKR TY II-C-R EA PAV SURF PREP FOR MRK (4") LF , PAV SURF PREP FOR MRK (8") LF PAV SURF PREP FOR MRK (24") LF PAV SURF PREP FOR MRK (ARROW) EA PAV SURF PREP FOR MRK (DBL ARROW) EA PAV SURF PREP FOR MRK (WORD) EA INSTALL HWY TRF SIG (ISOLATED) EA 15, PED SIG SEC (LED)(COUNTDOWN) EA PED SIG SEC (HOUSING ONLY) EA 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 ,070-1, INS TRF SIG PL AM(S)1 ARM(40')LUM EA 6, INS TRF SIG PL AM(S)2 ARM(44-28')LUM EA 8, PED POLE ASSEMBLY EA PED DETECT PUSH BUTTON (STANDARD) EA VIVDS PROCESSOR SYSTEM EA 12, VIVDS CAMERA ASSEMBLY EA 1, VIVDS SET-UP SYSTEM EA VIVDS COMMUNICATION CABLE (COAXIAL) LF , , RADAR PRESENCE DETECTOR EA 7, ADDED TO CO # RADAR PRESENCE DETECTOR COMM CABLE LF ,850 0 ADDED TO CO # RADAR ADVANCED DETECTION DEVICE EA 9, ADDED TO CO #2 Category Subtotal

9 CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 13 CATEGORY 002 ROADWAY S (FEDERAL NON-PART) SUPP ($) FULL - WIDTH MOWING CYC 2, LITTER REMOVAL CYC 2, CATEGORY 003 IH 10 WB FTRD TA PS Category Subtotal SUPP ($) RIPRAP (CONC) (CL B) (4") CY CATEGORY 004 Fair Oaks PKWY PS Category Subtotal SUPP ($) STR STEEL (MISC NON - BRIDGE) LB CATEGORY 005 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal SUPP ($) PAYMENT ADJUSTMENT-NEG DOL -0 3, FORCE ACCOUNT-COMMER LAB USE DEDUCTION DOL -0 1, RUC DAMAGE ONLY DOL -1, IH 10 FRT RD Fair Oaks to Tarpon Dr. (EB) RUC DAMAGE ONLY DOL IH 10 FRT RD Fair Oaks to Tarpon Dr. (WB) RUC DAMAGE ONLY DOL -2, IH 10 Mainlanes EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL " Item EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL " Item

10 CONTRACTOR'S ESTIMATE PACKAGE Page 10 of 13 Category Subtotal TOTAL EARNINGS THIS CONTRACT $6,966,075.62

11 CONTRACTOR'S ESTIMATE PACKAGE Page 11 of 13 CONSTRUCTION ESTIMATE COMBINED ($) PREPARING ROW STA 6, , EXCAVATION (ROADWAY) CY ,30 13, , EMBANKMENT (FINAL)(ORD COMP)(TY B) CY , , , FURNISHING AND PLACING TOPSOIL (4") SY , , , AGGR (TY-B GR-4) CY , AH(AC-15P,AC-20-5TR,AC-20XP,AC10-2TR) GAL , , , D-GR HMA(SQ) TY-B PG64-22 (LEVEL UP) TON ,73 2, , D-GR HMA TY-B PG64-22 TON ,16 3, , D-GR HMA TY-C SAC-B PG70-22 TON ,76 1, , D-GR HMA TY-C PG70-22 TON , , , CEM STABIL BKFL CY , TEMPORARY L SHORING SF , , , DRILL SHAFT (18 IN) LF , DRILL SHAFT (30 IN) LF , DRILL SHAFT (36 IN) LF , DRILL SHAFT (42 IN) LF , DRILL SHAFT (TRF SIG POLE) (24 IN) LF , DRILL SHAFT (TRF SIG POLE) (36 IN) LF , CORE HOLE EA ,00 CORE HOLE- ADDED CO CL C CONC (ABUT) CY , CL C CONC (BENT) CY 1, , CL C CONC (COLUMN) CY 1, , CL C CONC (RAIL FOUNDATION) CY , REINF CONC SLAB SF ,03 22, , REINF CONC SLAB (BOX BEAM) SF ,58 8,580 77, BRIDGE SIDEWALK SF , , , SHEAR KEY CY , RETAINING WALL (MSE) SF ,25 16, , PRESTR CONC BOX BEAM (5B40) LF , , , PRESTR CONC GIRDER (TX54) LF , , , PRESTR CONC BOX BEAM (5B40) (MOD) LF , RIPRAP (CONC)(4 IN) CY , RIPRAP (CONC)(5 IN) CY , RIPRAP (MOW STRIP)(4 IN) CY , RAIL (TY SSTR) LF , , RAIL (TY C411) LF , , , SEALED EXPANSION JOINT (4 IN) (SEJ - A) LF , RC PIPE (CL III)(24 IN) LF , RC PIPE (CL V)(18 IN) LF , INLET (COMPL)(PSL)(FG)(3FTX3FT-3FTX3FT) EA 3, , MANH(COMPL)(TY 1 ) EA 4, , SET (TY II) (18 IN) (RCP) (6: 1) (P) EA 1, ,60

12 CONTRACTOR'S ESTIMATE PACKAGE Page 12 of REMOV STR (BRIDGE FT LENGTH) EA 125, , MOBILIZATION LS 650, , BARRICADES, SIGNS AND TRAFFIC HANDLING MO 5, , CONSTRUCTION EXITS (INSTALL) (TY 1) SY , TEMP SEDMT CONT FENCE (INSTALL) LF , , , TEMP SEDMT CONT FENCE (REMOVE) LF , CONSTRUCTING DETOURS SY ,19 12, , PORT CTB (FUR & INST)(SGL SLOPE)(TY 1) LF ,61 2,940 82, PORT CTB (FUR & INST)(LOW PROF)(TY 1) LF ,44 2,740 25, PORT CTB (FUR & INST)(LOW PROF)(TY 2) LF , PORT CTB (MOVE)(SGL SLP)(TY 1) LF ,98 3,300 20, PORT CTB (MOVE)(LOW PROF)(TY 1) LF ,04 2,740 17, PORT CTB (MOVE)(LOW PROF)(TY 2) LF , , PORT CTB (REMOVE)(SGL SLP)(TY 1) LF , , PORT CTB (REMOVE)(LOW PROF)(TY 1) LF ,44 2,660 24, PORT CTB (REMOVE)(LOW PROF)(TY 2) LF , CONC CURB (TY I) LF , , , CONC CURB (TY F2) LF , DRIVEWAYS (CONC) SY , DRIVEWAYS (ACP) SY 40 1,72 1, , CONC SIDEWALKS (4") SY , CURB RAMPS (TY 2) EA 1, , CURB RAMPS (TY 10) EA 1, , MTL W-BEAM GD FEN (TIM POST) LF ,05 1,350 29, MTL BEAM GD FEN TRANS (THRIE-BEAM) EA 1, , DOWNSTREAM ANCHOR TERMINAL SECTION EA , REMOVE METAL BEAM GUARD FENCE LF , REMOVE TERMINAL ANCHOR SECTION EA CABLE BARRIER TERMINAL SECTION (TL-3) EA 3, , REMOVE CABLE BARRIER TERMINAL SECTION EA GUARDRAIL END TREATMENT (INSTALL) EA 2, , GUARDRAIL END TREATMENT (REMOVE) EA CRASH CUSH ATTEN (INSTL) EA 7, , CRASH CUSH ATTEN (MOVE & RESET) EA 1, , CRASH CUSHION ATTEN (MOVE & RESET) - ADDED CO CRASH CUSH ATTEN (REMOVE) EA , CONDT (PVC) (SCH 80) (2") LF , CONDT (PVC) (SCH 80) (2") (BORE) LF , Added CO # CONDT (PVC) (SCH 80) (3") LF , CONDT (PVC) (SCH 80) (3") (BORE) LF , Added CO # GROUND BOX TY D (162922)W/APRON EA , WK ZN PAV MRK REMOV (W)4"(SLD) LF , , , WK ZN PAV MRK REMOV (W)8"(SLD) LF ,32 2, , WK ZN PAV MRK REMOV (Y)4"(BRK) LF , ,600 1, WK ZN PAV MRK REMOV (Y)4"(SLD) LF , , , VEH SIG SEC (12")LED(GRN) EA , VEH SIG SEC (12")LED(GRN ARW) EA

13 CONTRACTOR'S ESTIMATE PACKAGE Page 13 of VEH SIG SEC (12")LED(YEL) EA , VEH SIG SEC (12")LED(YEL ARW) EA VEH SIG SEC (12")LED(RED) EA , BACK PLATE (12")(3 SEC) EA BACK PLATE (12")(5 SEC) EA INS TRF SIG PL AM(S)1 ARM(44')LUM EA 6, , INS TRF SIG PL AM(S)1 ARM(48') EA 5, , INS TRF SIG PL AM(S)2 ARM(36-32')LUM EA 7, , PORTABLE CHANGEABLE MESSAGE SIGN DAY , PORTABLE CHANGEABLE MESSAGE SIGN EA 12, , MATERIAL ON HAND DOL 0 1,00 54, , PAYMENT ADJUSTMENT-POS DOL 0 1,00 147, , LAW ENFORCEMENT PERSONNEL DOL 0 1,00 59, , FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 0 1,00 4, , FORCE ACCOUNT - SAFETY CONTINGENCY DOL 0 1,00 20, , TOTAL EARNINGS $6,966,075.62

CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/09/19 HIGHWAY: IH 20 COUNTY: 04/07/2015 ESTIMATE PAID: AWARD DATE: 04/30/2015 ESTIMATE PERIOD:

462,346.70 CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 01/09/19 332 13 CONTRACT ID: 000514080 PROJECT: IM 0201(189) CONTRACT: 04153049 AWARD : $11,801,426.99 PROJECTED : $12,168,144.19 ADJ. PROJECTED :