287,585.47 CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 11/09/17 184 38.00 CONTRACT ID: 004301079 PROJECT: NH 2016(310) CONTRACT: 11153208 AWARD : $1,893,993.41 PROJECTED : $1,893,993.41 ADJ. PROJECTED : $2,181,578.88 CONTRACT: CONTRACTOR: AMERICAN LIGHTING AND SIGNALIZATION, INC. HIGHWAY: US 287 DISTRICT NAME: Childress COUNTY: CHILDRESS AREA ENGINEER: Jacen Lemons, P.E. AREA NUMBER: 051 ESTIMATE NUMBER: 0020 LETTING DATE: 11/04/2015 ESTIMATE PAID: AWARD DATE: 11/19/2015 ESTIMATE PERIOD: 10/01/2017 to 10/31/2017 NOTICE TO PROCEED DATE: 01/29/2016 ESTIMATE TYPE: PROG WORK BEGIN DATE: 09/05/2016 % COMPLETE: 85.98 ACCEPTED DATE: 00/00/0000 % TIME USED: 97.87 PHYSICAL WORK COMPLETION DATE: 00/00/0000 % RETAINAGE: RECAPITULATION TOTAL PREV THIS ESTIMATE EARNINGS $1,875,772.32 $1,705,095.10 PARTICIPATING $ $ NON-PARTICIPATING $1,875,772.32 $1,705,095.10 RETAINAGE $ $ LIQUIDATED DAMAGES $ $ INCENTIVE $ $ DISINCENTIVE $ $ OTHER ADJUSTMENTS $ $ $170,677.22 $ $170,677.22 $ $ $ $ $ PAID TO CONTRACTOR $1,875,772.32 $1,705,095.10 $170,677.22 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
CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 9 CONTRACT TIME STATEMENT WORK BEGIN DATE: 09/05/2016 ASSESSED LIQ DAMAGES: 0 TIME CHARGES BEGIN: 00/00/0000 LIQ DAMAGE RATE: $785.00 DAYS: 150 LIQUIDATED DAMAGES: 0 C. O. ADJUSTED DAYS: 38 DAYS AT CURRENT DAYS: 188 PER DAY $785.00 DAYS CHARGED : 184 TOTAL: $ PHYSICAL WORK COMPLETE: 00/00/0000 DAILY BREAKDOWN Date or Charged Credited 10/01/2017 1 SUNDAY 10/02/2017 1 10/03/2017 1 RAIN 10/04/2017 1 RAIN 10/05/2017 1 RAIN 10/06/2017 1 10/07/2017 1 SATURDAY 10/08/2017 1 SUNDAY 10/09/2017 1 10/10/2017 1 10/11/2017 1 10/12/2017 1 10/13/2017 1 10/14/2017 1 SATURDAY 10/15/2017 1 SUNDAY 10/16/2017 1 10/17/2017 1 10/18/2017 1 10/19/2017 1 10/20/2017 1 10/21/2017 1 SATURDAY 10/22/2017 1 SUNDAY 10/23/2017 1 10/24/2017 1 TOO WINDY & DUSTY 10/25/2017 1 10/26/2017 1 10/27/2017 1 TOO WINDY & DUSTY 10/28/2017 1 SATURDAY 10/29/2017 1 SUNDAY 10/30/2017 1 10/31/2017 1 Diary Adjustment Date or PERIOD SUMMARY Charged Credited 31 17 14 RAIN 3 SATURDAY 4 SUNDAY 5 TOO WINDY & DUSTY 2
CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 9 WORK PERFORMED THIS PERIOD PROJECT NH 2016(310) CONTROL 004301079 CATEGORY 001 ROADWAY QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date 0065 01046015 000 REMOVING CONC (SIDEWALKS) SY 24.170 7.180 $173.54 248.50 344.00 0085 04166032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 315.460 20 $6,309.20 433.00 22 0120 05066043 002 BIODEG EROSN CONT LOGS (REMOVE) LF 2.730 36.000 $98.28 328.00 156.00 0140 05316001 000 CONC SIDEWALKS (4") SY 43.690 7.250 $316.75 143.60 266.50 0185 06186029 000 CONDT (PVC) (SCH 40) (3") LF 9.720 99.000 $962.28 1,815.00 2,50 0200 06206004 000 ELEC CONDR (NO.12) INSULATED LF 1.020 4,560 $4,651.20 12,77 19,35 0205 06206009 000 ELEC CONDR (NO.6) BARE LF 1.420 1,440 $2,047.64 5,04 7,135.00 0210 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.430 378.000 $540.54 2,64 6,456.00 0295 06806003 000 INSTALL HWY TRF SIG (SYSTEM) EA 22,985.730 0 $45,971.46 1 8.00 0305 06826001 000 VEH SIG SEC (12")LED(GRN) EA 178.980 0 $357.96 68.00 0315 06826003 000 VEH SIG SEC (12")LED(YEL) EA 178.980 0 $357.96 68.00 0320 06826004 000 VEH SIG SEC (12")LED(YEL ARW) EA 178.840 0 $357.68 2 38.00 0325 06826005 000 VEH SIG SEC (12")LED(RED) EA 178.980 0 $357.96 68.00 0330 06826006 000 VEH SIG SEC (12")LED(RED ARW) EA 178.840 0 $178.84 1 19.00 0340 06826035 000 BACK PLATE (12")(3 SEC)(VENTED)ALUM EA 70.270 3.000 $210.81 8 0350 06846012 000 TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF 1.710 1,155.000 $1,975.05 4,845.00 5,275.00 0355 06846017 000 TRF SIG CBL (TY A)(12 AWG)(12 CONDR) LF 2.310 2,653.000 $6,128.43 3,895.00 10,26 0360 06846025 000 TRF SIG CBL (TY A)(12 AWG)(20 CONDR) LF 3.470 1,395.000 $4,840.65 5,16 6,04 0380 06866044 000 INS TRF SIG PL AM(S)1 ARM(40')LUM&ILSN EA 7,798.000 0 $7,798.00 1 1 0405 06886001 000 PED DETECT PUSH BUTTON (APS) EA 1,391.550 8.000 $11,132.40 65.00 46.00 0410 06886003 000 PED DETECTOR CONTROLLER EA 3,002.970 0 $3,002.97 1 7.00 0420 06906030 000 REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 33.820 8.000 $270.56 1 1 0455 60586001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 4,342.200 0 $8,684.40 9.00 8.00 0466 96016001 MATERIAL ON HAND DOL 0-38,411.950 -$38,411.95 1,00 110,189.86 0600 96086001 UNIQUE CHANGE ORDER 1 DOL 2,854.840 0 $2,854.84 38.00 34.00 0700 06686074 PREFAB PAV MRK TY C (W) (12") (SLD) LF 14.000 2,864.000 $40,096.00 4,19 2,864.00 0705 06686076 PREFAB PAV MRK TY C (W) (24") (SLD) LF 26.250 870 $22,837.50 1,197.00 87 0710 06686077 PREFAB PAV MRK TY C (W) (ARROW) EA 246.750 40 $10,363.50 56.00 4 0715 06686085 PREFAB PAV MRK TY C (W) (WORD) EA 309.750 20 $6,504.75 28.00 2 0720 06686091 PREFAB PAV MRK TY C (W) (18")(YLD TRI) EA 71.400 64.000 $4,569.60 77.00 64.00 0725 06776005 ELIM EXT PAV MRK & MRKS (12") LF 2.940 1,268.000 $3,727.92 1,00 1,268.00 0730 06776007 ELIM EXT PAV MRK & MRKS (24") LF 4.200 1,198.000 $5,031.60 1,66 1,198.00 0735 06776008 ELIM EXT PAV MRK & MRKS (ARROW) EA 47.250 38.000 $1,795.50 5 38.00 0740 06776012 ELIM EXT PAV MRK & MRKS (WORD) EA 56.700 19.000 $1,077.30 26.00 19.00 0745 06776019 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 5.250 14.000 $73.50 13.00 14.00 0750 06786006 PAV SURF PREP FOR MRK (12") LF 0.320 2,864.000 $916.48 4,19 2,864.00 0755 06786008 PAV SURF PREP FOR MRK (24") LF 0.630 870 $548.10 1,05 87 0760 06786009 PAV SURF PREP FOR MRK (ARROW) EA 15.750 40 $661.50 5 4 0765 06786016 PAV SURF PREP FOR MRK (WORD) EA 50 20 $1,07 26.00 2 0770 06786022 PAV SURF PREP FOR MRK (18")(YLD TRI) EA 3.680 64.000 $235.52 77.00 64.00 TOTAL EARNINGS THIS ESTIMATE $170,677.22
CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 9 CONTRACT S PROJECT CATEGORY NH 2016(310) CONTROL 004301079 001 ROADWAY SUPP $ 0060 01046009 000 REMOVING CONC (RIPRAP) SY 25.310 389.200 0 783.73 19,836.21 0065 01046015 000 REMOVING CONC (SIDEWALKS) SY 24.170 248.500 0 344.00 8,314.48 0070 01046021 000 REMOVING CONC (CURB) LF 14.620 586.300 0 1,295.00 18,932.90 0075 04166007 000 DRILL SHAFT (54 IN) LF 324.020 74.000 0 74.00 23,977.48 0080 04166030 000 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 292.040 78.000 0 7 21,026.88 0085 04166032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 315.460 433.000 0 22 69,401.20 0090 04166033 000 DRILL SHAFT (TRF SIG POLE) (42 IN) LF 314.970 19.000 0 2 6,929.34 0095 04166034 000 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 319.560 48.000 0 54.00 17,256.24 0100 04326001 000 RIPRAP (CONC)(4 IN) CY 399.750 36.600 0 30.60 12,232.35 0105 05006001 000 MOBILIZATION LS 69,534.230 0 0 0.90 62,580.80 0110 05026001 000 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 3,146.250 10 0 1 31,462.50 0115 05066042 002 BIODEG EROSN CONT LOGS (INSTL) (18") LF 5.250 328.000 0 156.00 819.00 0120 05066043 002 BIODEG EROSN CONT LOGS (REMOVE) LF 2.730 328.000 0 156.00 425.88 0125 05286001 000 COLORED TEXTURED CONC (4") SY 125.170 184.700 0 151.25 18,931.96 0130 05296005 000 CONC CURB (MONO) (TY II) LF 7.790 128.000 0 577.00 4,494.83 0135 05296008 000 CONC CURB & GUTTER (TY II) LF 24.940 586.300 0 65 16,235.94 0140 05316001 000 CONC SIDEWALKS (4") SY 43.690 143.600 0 266.50 11,643.38 0145 05316004 000 CURB RAMPS (TY 1) EA 1,025.600 13.000-3.000 13.00 13,332.80 0150 05316005 000 CURB RAMPS (TY 2) EA 1,036.600 26.000 0 16.00 16,585.60 0160 05316010 000 CURB RAMPS (TY 7) EA 1,115.350 0-0 7.00 7,807.45 0175 05316016 000 CURB RAMPS (TY 21) EA 1,580.540 0 0 3,161.08 0180 06186023 000 CONDT (PVC) (SCH 40) (2") LF 9.470 680 0 856.00 8,106.32 0185 06186029 000 CONDT (PVC) (SCH 40) (3") LF 9.720 1,815.000 0 2,50 24,30 0190 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 17.790 425.000 0 465.00 8,272.35 0195 06186054 000 CONDT (PVC) (SCH 80) (3") (BORE) LF 20.370 2,905.000 0 4,224.00 86,042.88 0200 06206004 000 ELEC CONDR (NO.12) INSULATED LF 1.020 12,770 0 19,35 19,737.00 0205 06206009 000 ELEC CONDR (NO.6) BARE LF 1.420 5,040 0 7,135.00 10,131.70 0210 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.430 2,640 0 6,456.00 9,232.08 0215 06246001 000 GROUND BOX TY A (122311) EA 550.530 20 0 19.00 10,460.07 0220 06246004 000 GROUND BOX TY B (122322)W/APRON EA 701.050 10 0 1 7,010.50 0225 06246010 000 GROUND BOX TY D (162922)W/APRON EA 737.190 14.000 0 1 8,846.28 0230 06286131 000 ELC SRV TY D 120/240 060(NS)GS(N)(O) EA 2,763.080 0 0 5,526.16 0232 06286164 ELC SRV TY D 120/240 070(NS)AL(E)PS(U) EA 6,437.010 0 4.000 3.00 19,311.03 CO#3 - Pedestal Services 0235 06286188 000 ELC SRV TY D 120/240 070(NS)SS(E)(O) EA 3,561.030 9.000-4.000 3.00 10,683.09 0240 06446068 000 RELOCATE SM RD SN SUP&AM TY 10BWG EA 382.270 8.000 0 6.00 2,293.62 0245 06506035 000 INS OH SN SUP(35 FT BAL TEE) EA 25,429.580 0 0 50,859.16 0295 06806003 000 INSTALL HWY TRF SIG (SYSTEM) EA 22,985.730 10 0 8.00 183,885.85 0300 06806004 000 REMOVING TRAFFIC SIGNALS EA 27,889.680 10 0 8.00 223,117.44 0305 06826001 000 VEH SIG SEC (12")LED(GRN) EA 178.980 0 0 68.00 12,170.64 0310 06826002 000 VEH SIG SEC (12")LED(GRN ARW) EA 178.840 10 0 6.00 1,073.04 0315 06826003 000 VEH SIG SEC (12")LED(YEL) EA 178.980 0 0 68.00 12,170.64 0320 06826004 000 VEH SIG SEC (12")LED(YEL ARW) EA 178.840 20 0 38.00 6,795.92
CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 9 CATEGORY 001 ROADWAY SUPP $ 0325 06826005 000 VEH SIG SEC (12")LED(RED) EA 178.980 0 0 68.00 12,170.64 0330 06826006 000 VEH SIG SEC (12")LED(RED ARW) EA 178.840 10 0 19.00 3,397.96 0335 06826018 000 PED SIG SEC (LED)(COUNTDOWN) EA 465.350 65.000 0 5 23,267.50 0340 06826035 000 BACK PLATE (12")(3 SEC)(VENTED)ALUM EA 70.270 0 0 8 5,691.87 0345 06826036 000 BACK PLATE (12")(4 SEC)(VENTED)ALUM EA 97.530 10 0 6.00 585.18 0350 06846012 000 TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF 1.710 4,845.000 0 5,275.00 9,020.25 0355 06846017 000 TRF SIG CBL (TY A)(12 AWG)(12 CONDR) LF 2.310 3,895.000 0 10,26 23,702.91 0360 06846025 000 TRF SIG CBL (TY A)(12 AWG)(20 CONDR) LF 3.470 5,160 0 6,04 20,965.74 0365 06866028 000 INS TRF SIG PL AM(S)1 ARM(24')LUM&ILSN EA 6,183.990 0 0 6,183.99 0370 06866036 000 INS TRF SIG PL AM(S)1 ARM(32')LUM&ILSN EA 6,804.590 9.000 0 7.00 47,632.13 0375 06866040 000 INS TRF SIG PL AM(S)1 ARM(36')LUM&ILSN EA 7,098.970 3.000 0 14,197.94 0380 06866044 000 INS TRF SIG PL AM(S)1 ARM(40')LUM&ILSN EA 7,798.000 10 0 1 77,98 0385 06866048 000 INS TRF SIG PL AM(S)1 ARM(44')LUM&ILSN EA 8,102.610 3.000 0 3.00 24,307.83 0390 06866056 000 INS TRF SIG PL AM(S)1 ARM(50')LUM&ILSN EA 14,299.490 0 0 28,598.98 0395 06866148 000 IN TRF SG PL AM(S)2ARM(40-36')LUM&ILSN EA 10,222.030 0 0 10,222.03 0400 06876001 000 PED POLE ASSEMBLY EA 1,357.320 14.000 0 13.00 17,645.16 0405 06886001 000 PED DETECT PUSH BUTTON (APS) EA 1,391.550 65.000 0 46.00 64,011.30 0410 06886003 000 PED DETECTOR CONTROLLER EA 3,002.970 10 0 7.00 21,020.79 0415 06906007 000 REPLACE OF GROUND BOXES EA 660.880 0 0 660.88 0420 06906030 000 REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 33.820 10 0 1 405.84 0425 06906065 000 REPLACE OF LUMINAIRE HEAD EA 153.310 5.000 0 5.00 766.55 0430 06906088 000 REPLACE PED POLE ASSM EA 480.130 0 0 480.13 0435 06906094 000 REMOV PED SIG LED TRAF SIG LAMP EA 86.430 10 0 1 1,037.16 0440 60286001 000 INSTALL DMS (POLE MTD CABINET) EA 5,351.850 0 0 10,703.70 0455 60586001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 4,342.200 9.000 0 8.00 34,737.60 0466 96016001 MATERIAL ON HAND DOL 0 1,000 0 110,189.86 110,189.86 0600 96086001 UNIQUE CHANGE ORDER 1 DOL 2,854.840 0 38.000 34.00 97,064.56 ILLUMINATED SIGN (LED) (6' LENGTH) (SINGLE SIDED) - (EACH) 0605 96086002 UNIQUE CHANGE ORDER 2 DOL 1,050 0 4.000 4.00 4,20 CO#4 - ELECTRICAL SERVICE STOCK 0700 06686074 PREFAB PAV MRK TY C (W) (12") (SLD) LF 14.000 0 4,190 2,864.00 40,096.00 CO#6- Striping 0705 06686076 PREFAB PAV MRK TY C (W) (24") (SLD) LF 26.250 0 1,197.000 87 22,837.50 0710 06686077 PREFAB PAV MRK TY C (W) (ARROW) EA 246.750 0 56.000 4 10,363.50 0715 06686085 PREFAB PAV MRK TY C (W) (WORD) EA 309.750 0 28.000 2 6,504.75 0720 06686091 PREFAB PAV MRK TY C (W) (18")(YLD TRI) EA 71.400 0 77.000 64.00 4,569.60 0725 06776005 ELIM EXT PAV MRK & MRKS (12") LF 2.940 0 1,000 1,268.00 3,727.92 0730 06776007 ELIM EXT PAV MRK & MRKS (24") LF 4.200 0 1,660 1,198.00 5,031.60 0735 06776008 ELIM EXT PAV MRK & MRKS (ARROW) EA 47.250 0 50 38.00 1,795.50
CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 9 CATEGORY 001 ROADWAY SUPP $ 0740 06776012 ELIM EXT PAV MRK & MRKS (WORD) EA 56.700 0 26.000 19.00 1,077.30 0745 06776019 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 5.250 0 13.000 14.00 73.50 0750 06786006 PAV SURF PREP FOR MRK (12") LF 0.320 0 4,190 2,864.00 916.48 CO#6- Striping 0755 06786008 PAV SURF PREP FOR MRK (24") LF 0.630 0 1,050 87 548.10 0760 06786009 PAV SURF PREP FOR MRK (ARROW) EA 15.750 0 50 4 661.50 0765 06786016 PAV SURF PREP FOR MRK (WORD) EA 50 0 26.000 2 1,07 0770 06786022 PAV SURF PREP FOR MRK (18")(YLD TRI) EA 3.680 0 77.000 64.00 235.52 Category Subtotal $1,875,772.32 PROJECT NH 2016(310) CONTROL 004301079 CATEGORY 001 ROADWAY SUPP ($) 0102 04506052 RAIL (HANDRAIL)(TY F) LF 262.150 0 73.000 0 CO#5 - PEDESTRIAN HAND RAIL 0155 05316008 000 CURB RAMPS (TY 5) EA 1,205.200 4.000 0 0 0157 05316009 CURB RAMPS (TY 6) EA 1,048.000 0 4.000 0 CO#5 - PEDESTRIAN HAND RAIL 0165 05316013 000 CURB RAMPS (TY 10) EA 990.380 6.000 0 0 0170 05316015 000 CURB RAMPS (TY 20) EA 1,534.440 0 0 0 0250 06626073 000 WK ZN PAV MRK REMOV (W)12"(SLD) LF 8.400 3,360-3,360 0 0255 06626075 000 WK ZN PAV MRK REMOV (W)24"(SLD) LF 16.800 937.000-937.000 0 0260 06626080 000 WK ZN PAV MRK REMOV (W)(ARROW) EA 131.250 39.000-39.000 0 0265 06626090 000 WK ZN PAV MRK REMOV (W)(WORD) EA 183.750 20-20 0 0270 06666042 000 REFL PAV MRK TY I (W)12"(SLD)(100MIL) LF 6.300 3,436.000-3,436.000 0 0275 06666048 000 REFL PAV MRK TY I (W)24"(SLD)(100MIL) LF 12.600 937.000-937.000 0 0280 06666054 000 REFL PAV MRK TY I (W)(ARROW)(100MIL) EA 173.250 39.000-39.000 0 0285 06666102 000 REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA 36.750 23.000-23.000 0 0290 06666166 000 RE PM TY I (ACC PRK)(WHT)(SYMBOL ONLY) EA 236.250 20-20 0 0445 60546004 000 ANTENNA (OMNI-DIRECTIONAL) EA 536.020 0-0 0 0450 60546005 000 ANTENNA (UNI-DIRECTIONAL) EA 469.010 5.000-5.000 0 0460 60626026 000 ITS RADIO (DUAL)(2.4 GHZ/5 GHZ)-I-U EA 3,746.570 5.000-5.000 0 0465 61016001 000 WIRELESS ETHERNET RADIO (LOCAL) LINK EA 3,185.060 7.000-7.000 0 0468 96026001 PAYMENT ADJUSTMENT-POS DOL 0 1,000 0 0 0469 96026002 PAYMENT ADJUSTMENT-NEG DOL -0 4,000 0 0 0610 96086003 UNIQUE CHANGE ORDER 3 DOL 0 0 40,003.700 0 CO#7 - Communications Equipment (Equipment Install) 0615 96086004 UNIQUE CHANGE ORDER 4 DOL 0 0 17,325.000 0
CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 9 CO#7 - Communications Equipment (Stock Receipt) CATEGORY 002 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal SUPP ($) 0467 96066055 FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 0 1,000 0 0 0471 96066056 FORCE ACCOUNT - SAFETY CONTINGENCY DOL 0 1,000 0 0 CATEGORY 005 STATE FORCE ACCOUNT WORK Category Subtotal SUPP ($) 0500 96066002 FORCE ACCOUNT ID 2 DOL 0 0 93,400 0 State Force Account (DMS Boards) Category Subtotal TOTAL EARNINGS THIS CONTRACT $1,875,772.32
CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 9 CONSTRUCTION ESTIMATE COMBINED ($) 01046009 000 REMOVING CONC (RIPRAP) SY 25.310 389.20 783.730 19,836.21 01046015 000 REMOVING CONC (SIDEWALKS) SY 24.170 248.50 344.000 8,314.48 01046021 000 REMOVING CONC (CURB) LF 14.620 586.30 1,295.000 18,932.90 04166007 000 DRILL SHAFT (54 IN) LF 324.020 74.00 74.000 23,977.48 04166030 000 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 292.040 78.00 70 21,026.88 04166032 000 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 315.460 433.00 220 69,401.20 04166033 000 DRILL SHAFT (TRF SIG POLE) (42 IN) LF 314.970 19.00 20 6,929.34 04166034 000 DRILL SHAFT (TRF SIG POLE) (48 IN) LF 319.560 48.00 54.000 17,256.24 04326001 000 RIPRAP (CONC)(4 IN) CY 399.750 36.60 30.600 12,232.35 05006001 000 MOBILIZATION LS 69,534.230 0.900 62,580.80 05026001 000 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 3,146.250 1 10 31,462.50 05066042 002 BIODEG EROSN CONT LOGS (INSTL) (18") LF 5.250 328.00 156.000 819.00 05066043 002 BIODEG EROSN CONT LOGS (REMOVE) LF 2.730 328.00 156.000 425.88 05286001 000 COLORED TEXTURED CONC (4") SY 125.170 184.70 151.250 18,931.96 05296005 000 CONC CURB (MONO) (TY II) LF 7.790 128.00 577.000 4,494.83 05296008 000 CONC CURB & GUTTER (TY II) LF 24.940 586.30 650 16,235.94 05316001 000 CONC SIDEWALKS (4") SY 43.690 143.60 266.500 11,643.38 05316004 000 CURB RAMPS (TY 1) EA 1,025.600 13.00 13.000 13,332.80 05316005 000 CURB RAMPS (TY 2) EA 1,036.600 26.00 16.000 16,585.60 05316010 000 CURB RAMPS (TY 7) EA 1,115.350 7.000 7,807.45 05316016 000 CURB RAMPS (TY 21) EA 1,580.540 0 3,161.08 06186023 000 CONDT (PVC) (SCH 40) (2") LF 9.470 68 856.000 8,106.32 06186029 000 CONDT (PVC) (SCH 40) (3") LF 9.720 1,815.00 2,500 24,30 06186047 000 CONDT (PVC) (SCH 80) (2") (BORE) LF 17.790 425.00 465.000 8,272.35 06186054 000 CONDT (PVC) (SCH 80) (3") (BORE) LF 20.370 2,905.00 4,224.000 86,042.88 06206004 000 ELEC CONDR (NO.12) INSULATED LF 1.020 12,77 19,350 19,737.00 06206009 000 ELEC CONDR (NO.6) BARE LF 1.420 5,04 7,135.000 10,131.70 06206010 000 ELEC CONDR (NO.6) INSULATED LF 1.430 2,64 6,456.000 9,232.08 06246001 000 GROUND BOX TY A (122311) EA 550.530 2 19.000 10,460.07 06246004 000 GROUND BOX TY B (122322)W/APRON EA 701.050 1 10 7,010.50 06246010 000 GROUND BOX TY D (162922)W/APRON EA 737.190 14.00 10 8,846.28 06286131 000 ELC SRV TY D 120/240 060(NS)GS(N)(O) EA 2,763.080 0 5,526.16 06286164 ELC SRV TY D 120/240 070(NS)AL(E)PS(U) EA 6,437.010 3.000 19,311.03 06286188 000 ELC SRV TY D 120/240 070(NS)SS(E)(O) EA 3,561.030 9.00 3.000 10,683.09 06446068 000 RELOCATE SM RD SN SUP&AM TY 10BWG EA 382.270 8.00 6.000 2,293.62 06506035 000 INS OH SN SUP(35 FT BAL TEE) EA 25,429.580 0 50,859.16 06686074 PREFAB PAV MRK TY C (W) (12") (SLD) LF 14.000 2,864.000 40,096.00 06686076 PREFAB PAV MRK TY C (W) (24") (SLD) LF 26.250 870 22,837.50 06686077 PREFAB PAV MRK TY C (W) (ARROW) EA 246.750 40 10,363.50 06686085 PREFAB PAV MRK TY C (W) (WORD) EA 309.750 20 6,504.75 06686091 PREFAB PAV MRK TY C (W) (18")(YLD TRI) EA 71.400 64.000 4,569.60 06776005 ELIM EXT PAV MRK & MRKS (12") LF 2.940 1,268.000 3,727.92 06776007 ELIM EXT PAV MRK & MRKS (24") LF 4.200 1,198.000 5,031.60
CONTRACTOR'S ESTIMATE PACKAGE Page 9 of 9 06776008 ELIM EXT PAV MRK & MRKS (ARROW) EA 47.250 38.000 1,795.50 06776012 ELIM EXT PAV MRK & MRKS (WORD) EA 56.700 19.000 1,077.30 06776019 ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 5.250 14.000 73.50 06786006 PAV SURF PREP FOR MRK (12") LF 0.320 2,864.000 916.48 06786008 PAV SURF PREP FOR MRK (24") LF 0.630 870 548.10 06786009 PAV SURF PREP FOR MRK (ARROW) EA 15.750 40 661.50 06786016 PAV SURF PREP FOR MRK (WORD) EA 50 20 1,07 06786022 PAV SURF PREP FOR MRK (18")(YLD TRI) EA 3.680 64.000 235.52 06806003 000 INSTALL HWY TRF SIG (SYSTEM) EA 22,985.730 1 8.000 183,885.85 06806004 000 REMOVING TRAFFIC SIGNALS EA 27,889.680 1 8.000 223,117.44 06826001 000 VEH SIG SEC (12")LED(GRN) EA 178.980 68.000 12,170.64 06826002 000 VEH SIG SEC (12")LED(GRN ARW) EA 178.840 1 6.000 1,073.04 06826003 000 VEH SIG SEC (12")LED(YEL) EA 178.980 68.000 12,170.64 06826004 000 VEH SIG SEC (12")LED(YEL ARW) EA 178.840 2 38.000 6,795.92 06826005 000 VEH SIG SEC (12")LED(RED) EA 178.980 68.000 12,170.64 06826006 000 VEH SIG SEC (12")LED(RED ARW) EA 178.840 1 19.000 3,397.96 06826018 000 PED SIG SEC (LED)(COUNTDOWN) EA 465.350 65.00 50 23,267.50 06826035 000 BACK PLATE (12")(3 SEC)(VENTED)ALUM EA 70.270 80 5,691.87 06826036 000 BACK PLATE (12")(4 SEC)(VENTED)ALUM EA 97.530 1 6.000 585.18 06846012 000 TRF SIG CBL (TY A)(12 AWG)(7 CONDR) LF 1.710 4,845.00 5,275.000 9,020.25 06846017 000 TRF SIG CBL (TY A)(12 AWG)(12 CONDR) LF 2.310 3,895.00 10,260 23,702.91 06846025 000 TRF SIG CBL (TY A)(12 AWG)(20 CONDR) LF 3.470 5,16 6,040 20,965.74 06866028 000 INS TRF SIG PL AM(S)1 ARM(24')LUM&ILSN EA 6,183.990 0 6,183.99 06866036 000 INS TRF SIG PL AM(S)1 ARM(32')LUM&ILSN EA 6,804.590 9.00 7.000 47,632.13 06866040 000 INS TRF SIG PL AM(S)1 ARM(36')LUM&ILSN EA 7,098.970 3.00 0 14,197.94 06866044 000 INS TRF SIG PL AM(S)1 ARM(40')LUM&ILSN EA 7,798.000 1 10 77,98 06866048 000 INS TRF SIG PL AM(S)1 ARM(44')LUM&ILSN EA 8,102.610 3.00 3.000 24,307.83 06866056 000 INS TRF SIG PL AM(S)1 ARM(50')LUM&ILSN EA 14,299.490 0 28,598.98 06866148 000 IN TRF SG PL AM(S)2ARM(40-36')LUM&ILSN EA 10,222.030 0 10,222.03 06876001 000 PED POLE ASSEMBLY EA 1,357.320 14.00 13.000 17,645.16 06886001 000 PED DETECT PUSH BUTTON (APS) EA 1,391.550 65.00 46.000 64,011.30 06886003 000 PED DETECTOR CONTROLLER EA 3,002.970 1 7.000 21,020.79 06906007 000 REPLACE OF GROUND BOXES EA 660.880 0 660.88 06906030 000 REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 33.820 1 10 405.84 06906065 000 REPLACE OF LUMINAIRE HEAD EA 153.310 5.00 5.000 766.55 06906088 000 REPLACE PED POLE ASSM EA 480.130 0 480.13 06906094 000 REMOV PED SIG LED TRAF SIG LAMP EA 86.430 1 10 1,037.16 60286001 000 INSTALL DMS (POLE MTD CABINET) EA 5,351.850 0 10,703.70 60586001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 4,342.200 9.00 8.000 34,737.60 96016001 MATERIAL ON HAND DOL 0 1,00 110,189.860 110,189.86 96086001 UNIQUE CHANGE ORDER 1 DOL 2,854.840 34.000 97,064.56 96086002 UNIQUE CHANGE ORDER 2 DOL 1,050 4.000 4,20 TOTAL EARNINGS $1,875,772.32