Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0049 HAWKINS CONSTRUCTION COMPANY
Contract ID:2552
Estimate Number:0028
Pay Period End Date:02.08.2003
Contract Location:
IN GRETNA AND SOUTHEstimate Type:PROG
Contractor:
HAWKINS CONSTRUCTION COMPANYDate Let:08.16.2001
2512 DEER PARK BLVDDate Awarded:08.23.2001
PO BOX 9008 STA CDate Contract Executed:09.04.2001
Date Notice to Proceed:09.04.2001
OMAHA NE 68109Date Work Began:09.19.2001
Phone:Date Physical Work Completed:
(402)342-1607Date Accepted:
Escrow Agent:
Surety Co:
FIREMAN'S FUND INSURANCE COMPANY
Counties
SARPY
Project Number PCT Fed State Project Number Description
21552 000  0.000 EACSTPD-6-7(144)  GR CONC PAVE CULV SEED GDRL ELEC
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$6,173,259.97$6,138,262.38$34,997.59
$7,253,305.05Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$6,173,259.97$6,138,262.38$34,997.59
$7,341,896.09Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
85.11%Net Earnings$6,148,259.97$6,113,262.38$34,997.59
Liquidated Damages$.00$.00$.00
Incentives$.00$.00$.00
Disincentives$.00$.00$.00
Other Contract Adj$.00$.00$.00
Appl of Training Adj$.00$.00$.00
Training Rates Adj$.00$.00$.00
Fuel Adj$-227.42$-227.42$.00
Bituminous Adj$.00$.00$.00
Autopay Adj$.00$.00$.00
Gasoline Adj$.00$.00$.00
Other Adj$.00$.00$.00
Price Adj$.00$.00$.00
Substandard Item Adj$.00$.00$.00
Asphalt Adj$.00$.00$.00
Diesel Fuel Adj$.00$.00$.00
Petrol Adj$.00$.00$.00
Total for Adjustments-$227.42-$227.42$.00
Payment$6,148,032.55$6,113,034.96$34,997.59
Project ManagerDiv. Head/Dist. Eng.
Farivari, Mo02.10.2003Lech, Marvin (Marv)02.10.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve02.11.2003
Controller Div. Processed
Burling, Laurie02.11.2003
Detailed breakdown of stockpiled materials
Est Nbr:0014
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00573075.45 230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment54,997.56529101
PAVEMENT BASKETS
S.P. Adjustment-98.29529101
PAVEMENT BASKETS
Total for estimate 0014:54,899.27
Est Nbr:0015
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00573075.45 230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-11,149.43529101
PAVEMENT BASKETS
Total for estimate 0015:-11,149.43
Est Nbr:0016
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00573075.45 230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-30,234.72529101
PAVEMENT BASKETS
Total for estimate 0016:-30,234.72
Est Nbr:0017
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00573075.45 230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-13,515.12529101
PAVEMENT BASKETS
Total for estimate 0017:-13,515.12
Total remaining for contract:-0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          L006.00 107.6614.0001,507.24
COVER CROP SEEDING ha 14.0001,507.24
2.720292.84
0.0000.00

0002                          L020.00 1.527,515.00011,422.80
EROSION CONTROL m2 7,515.00011,422.80
0.0000.00
0.0000.00

0003                          L020.01 5.381,766.0009,501.08
EROSION CONTROL, TYPE A m2 1,766.0009,501.08
3,499.08018,825.05
0.0000.00

0004                          L020.08 5.51970.0005,344.70
EROSION CONTROL, TYPE AA m2 970.0005,344.70
0.0000.00
0.0000.00

0005                          L020.09 15.07128.0001,928.96
EROSION CONTROL, TYPE AAA m2 128.0001,928.96
0.0000.00
0.0000.00

0006                          L020.10 1.563,678.0005,737.68
EROSION CONTROL, TYPE HV m2 3,678.0005,737.68
0.0000.00
0.0000.00

0007                          L021.01 21.5371.0001,528.63
EROSION CHECKS, TYPE A BALE71.0001,528.63
0.0000.00
0.0000.00

0008                          L021.06 15.07129.0001,944.03
EROSION CHECKS, TYPE HV BALE129.0001,944.03
0.0000.00
0.0000.00

0009                          L021.15 16.15210.0003,391.50
EROSION CHECKS, TYPE ST-HV BALE210.0003,391.50
45.000726.75
0.0000.00

0010                          L021.21 21.5325.000538.25
EROSION CHECKS, TYPE AA BALE25.000538.25
0.0000.00
0.0000.00

0011                          L022.11 8.071,455.00011,741.85
FABRIC SILT FENCE-LOW POROSITY m 1,455.00011,741.85
2,049.00016,535.43
0.0000.00

0012                          L022.12 16.001.00016.00
FABRIC SILT FENCE-HIGH POROSITY m 1.00016.00
0.0000.00
0.0000.00

0013                          L022.14 9.6989.000862.41
FABRIC SILT FENCE-LOW PROFILE LOW POROSITY m 89.000862.41
23.500227.72
0.0000.00

0014                          L032.90 5.95157.000934.15
REMOVE AND SALVAGE LANDSCAPE ROCK m2 157.000934.15
0.0000.00
0.0000.00

0015                          0030.10 13,457.001.00013,457.00
MOBILIZATION LS 1.00013,457.00
1.00013,457.00
0.0000.00

0016                          1009.00 19,917.001.00019,917.00
GENERAL CLEARING AND GRUBBING LS 1.00019,917.00
1.00019,917.00
0.0000.00

0017                          1010.00 2.54159,560.000405,282.40
EXCAVATION m3 0.0000.00
0.0000.00
0.0000.00

0018                          1011.00 1.513,303.0004,987.53
WATER kL 3,303.0004,987.53
904.4001,365.64
0.0000.00

0019                          1012.00 69.98135.0009,447.30
RIGHT-OF-WAY MARKERS EACH135.0009,447.30
135.0009,447.30
0.0000.00

0020                          1016.00 334.9345.00015,071.85
RE-ESTABLISH PROPERTY CORNER EACH45.00015,071.85
0.0000.00
0.0000.00

0021                          1030.00 5.0217,352.00087,107.04
EARTHWORK MEASURED IN EMBANKMENT m3 17,352.00087,107.04
14,390.22072,238.91
0.0000.00

0022                          1090.00 990.001.000990.00
ABANDON WELLS EACH1.000990.00
1.000990.00
0.0000.00

0023                          1101.25 8.20119.000975.80
SAWING PAVEMENT m 119.000975.80
1,464.20012,006.44
0.0000.00

0024                          1102.00 3.231,940.0006,266.20
REMOVE ASPHALT SURFACE m2 1,940.0006,266.20
1,940.0006,266.20
1,094.8003,536.20

0025                          1106.00 4.314,750.00020,472.50
REMOVE DRIVEWAY m2 4,750.00020,472.50
3,302.35514,233.15
203.555877.32

0026                          1107.00 3.23589.0001,902.47
REMOVE WALK m2 589.0001,902.47
166.760538.63
0.0000.00

0027                          1109.00 5.38384.0002,065.92
REMOVE CURB m 384.0002,065.92
392.9702,114.18
0.0000.00

0028                          1111.00 3.231,004.0003,242.92
REMOVE FENCE m 1,004.0003,242.92
0.0000.00
0.0000.00

0029                          1114.10 9.6916.000155.04
REMOVE RETAINING WALL m 16.000155.04
16.000155.04
16.000155.04

0030                          1121.00 323.001.000323.00
REMOVE CONCRETE FLUME EACH1.000323.00
1.000323.00
1.000323.00

0031                          1122.01 4.841,079.0005,222.36
REMOVE CONCRETE MEDIAN SURFACING m2 1,079.0005,222.36
1,426.2206,902.90
0.0000.00

0032                          1124.00 484.001.000484.00
REMOVE BUILDING EACH1.000484.00
STA. 2031+29.4 LT. 0.0000.00
0.0000.00

0033                          1125.00 3,768.001.0003,768.00
CLEAR TRACT EACH1.0003,768.00
STA. 2030+57 TO STA. 2030+84 RT. 0.0000.00
0.0000.00

0034                          1125.01 3,768.001.0003,768.00
CLEAR TRACT EACH1.0003,768.00
STA.2030+90 LT. TO STA.2031+20 RT. 0.0000.00
0.0000.00

0035                          1125.02 538.001.000538.00
CLEAR TRACT EACH1.000538.00
STA. 2031+26.3 TO STA. 2031+32.4 LT. 0.0000.00
0.0000.00

0036                          1701.18 44.0055.0002,420.00
450 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 55.0002,420.00
47.2702,079.88
0.0000.00

0037                          1701.24 51.9244.0002,284.48
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 44.0002,284.48
42.7502,219.58
0.0000.00

0038                          1702.18 42.5913.300566.45
450 mm DRIVEWAY CULVERT PIPE, TYPE 3,4 OR 5 m 13.300566.45
0.0000.00
0.0000.00

0039                          4035.00 62.002.000124.00
REMOVE FLARED-END SECTION EACH2.000124.00
2.000124.00
2.000124.00

0040                          4040.00 159.001.000159.00
REMOVE HEADWALLS FROM CULVERTS EACH1.000159.00
2.000318.00
0.0000.00

0041                          7017.00 3.5087.000304.50
REMOVE GUARDRAIL m 87.000304.50
0.0000.00
0.0000.00

4002                          1010.01 2.540.0000.00
EXCAVATION (ESTABLISHED QUANTITY) m3 159,560.000405,282.40
149,625.969380,049.96
0.0000.00

4003                          3275.20 5.570.0000.00
CRUSH CONCRETE PAVEMENT m2 60,545.000337,235.65
60,545.000337,235.65
0.0000.00

4004                          9175.55 11.010.0000.00
MILLINGS Mg 950.00010,459.50
1,978.00021,777.78
220.0002,422.20

4006                          5100.00 1,436.450.0000.00
REMOVAL OF EXISTING STRUCTURES EACH2.0002,872.90
2.0002,872.90
0.0000.00

4007                          5100.00 1,259.000.0000.00
REMOVAL OF EXISTING STRUCTURES EACH1.0001,259.00
1.0001,259.00
0.0000.00

4008                          1030.04 5,680.000.0000.00
EMBANKMENT LS 1.0005,680.00
1.0005,680.00
0.0000.00

4015                          7050.02 4,515.600.0000.00
ADDITIONAL COMPENSATION LS 1.0004,515.60
1.0004,515.60
1.0004,515.60

GROUP 1 GRADINGContracted667,702.04
Current1,029,724.69
In place954,695.53
This Estimate11,953.36

GROUP 3 CONCRETE PAVEMENT
0042                          L010.00 3.3914,579.00049,422.81
SODDING m2 14,579.00049,422.81
0.0000.00
0.0000.00

0043                          W600.03 79.003.000237.00
ADJUST VALVE BOX TO GRADE EACH3.000237.00
5.000395.00
0.0000.00

0044                          0030.30 489,777.001.000489,777.00
MOBILIZATION LS 1.000489,777.00
1.000489,777.00
0.0000.00

0045                          1020.06 20.2270.0001,415.40
FLEXIBLE POST DELINEATOR EACH70.0001,415.40
0.0000.00
0.0000.00

0046                          2010.03 17.13697.00011,939.61
CRUSHED ROCK SURFACE COURSE Mg 697.00011,939.61
427.6207,325.13
342.1405,860.86

0047                          2020.50 25.781,022.00026,347.16
SURFACING m2 1,022.00026,347.16
150 mm 666.35017,178.51
0.0000.00

0048                          2020.51 18.6011,109.000206,627.40
SURFACING m2 11,109.000206,627.40
205 mm 10,369.254192,868.12
0.0000.00

0049                          3008.05 3.0974.000228.66
TIE BARS EACH74.000228.66
0.0000.00
0.0000.00

0050                          3011.23 28.27311.0008,791.97
CONCRETE CLASS 47B-25 CURB, TYPE 1 m 311.0008,791.97
0.0000.00
0.0000.00

0051                          3014.12 31.21165.4005,162.13
COMBINATION CONCRETE CLASS 47B-25 CURB AND GUTTER m 165.4005,162.13
105.7403,300.14
0.0000.00

0052                          3016.21 17.823,165.00056,400.30
CONCRETE CLASS 47B-20 SIDEWALKS m2 3,165.00056,400.30
1,465.37026,112.89
0.0000.00

0053                          3017.40 18.339,724.000178,240.92
CONCRETE CLASS 47B-20 MEDIAN SURFACING m2 9,724.000178,240.92
387.7207,106.91
0.0000.00

0054                          3020.26 25.083,129.00078,475.32
CONCRETE CLASS 47B-25 DRIVEWAY m2 3,129.00078,475.32
2,119.81053,164.83
0.0000.00

0055                          3075.21 22.867,507.000171,610.02
180 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 7,507.000171,610.02
8,000.440182,890.06
-582.910-13,325.32

0056                          3075.41 24.5318,688.000458,416.64
230 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 18,688.000458,416.64
14,830.352363,788.54
0.0000.00

0057                          3075.45 25.8680,761.0002,088,479.46
230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25 m2 80,230.5102,074,760.99
71,332.9401,844,669.84
0.0000.00

0058                          3275.20 5.5760,545.000337,235.65
CRUSH CONCRETE PAVEMENT m2 0.0000.00
0.0000.00
0.0000.00

0059                          3300.50 23,729.001.00023,729.00
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING LS 1.00023,729.00
0.0000.00
0.0000.00

0060                          4015.00 97.003.000291.00
ADJUST MANHOLE TO GRADE EACH3.000291.00
3.000291.00
0.0000.00

0061                          8029.10 4.8160,558.000291,283.98
AGGREGATE FOUNDATION COURSE-D 100 mm m2 497.1602,391.34
1,659.7307,983.30
0.0000.00

0062                          8032.04 1.8150,000.00090,500.00
CRUSHED CONCRETE FOUNDATION COURSE 100 mm m2 49,469.51089,539.81
71,461.232129,344.85
0.0000.00

0063                          8060.05 28.6641.0001,175.06
GRANULAR SUBDRAIN EACH41.0001,175.06
8.000229.28
0.0000.00

0064                          9009.75 22.6516,016.000362,762.40
TEMPORARY SURFACING m2 16,016.000362,762.40
205 mm 11,992.635271,633.19
0.0000.00

0065                          9111.00 1.971,972.0003,884.84
WATER kL 1,972.0003,884.84
0.0000.00
0.0000.00

0066                          9170.00 320.67117.13637,562.00
EARTH SHOULDER CONSTRUCTION StaM117.13637,562.00
53.00016,995.51
0.0000.00

0067                          9173.20 1.08122,215.000131,992.20
SUBGRADE PREPARATION m2 121,684.510131,419.27
111,119.780120,009.35
0.0000.00

0068                          9179.34 1.8060,558.000109,004.40
COLD MILLING, CLASS 4 m2 60,558.000109,004.40
53,752.29096,754.12
0.0000.00

0069                          9188.50 26.7723.000615.71
SURFACING UNDER GUARDRAIL m2 23.000615.71
0.0000.00
0.0000.00

4005                          9185.62 2.060.0000.00
MILLING m2 60,060.840123,725.33
20,847.34042,945.52
0.0000.00

4010                          9179.75 3,150.000.0000.00
MILLING FOR ASPHALTIC CONCRETE INLAY EACH1.0003,150.00
1.0003,150.00
0.0000.00

4011                          9005.56 69.440.0000.00
ASPHALTIC CONCRETE, TYPE SP5(19.0) Mg 87.4806,074.61
87.4806,074.61
0.0000.00

4014                          3020.30 26.390.0000.00
CONCRETE CLASS 47B-25 DRIVEWAY m2 814.00021,481.46
663.31017,504.75
663.31017,504.75

4017                          W600.28 2,242.190.0000.00
ADJUST WATER VALVE EACH1.0002,242.19
1.0002,242.19
1.0002,242.19

GROUP 3 CONCRETE PAVEMENTContracted5,221,608.05
Current4,736,901.76
In place3,903,734.64
This Estimate12,282.48

GROUP 4 CULVERTS
0070                          P070.18 48.7860.1002,931.68
450 mm CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 60.1002,931.68
50.8502,480.46
0.0000.00

0071                          P120.30 109.4862.0006,787.76
750 mm CULVERT PIPE, TYPE 2 m 62.0006,787.76
57.0406,244.74
0.0000.00

0072                          P120.36 178.6753.6009,576.71
900 mm CULVERT PIPE, TYPE 2 m 53.6009,576.71
44.3807,929.37
0.0000.00

0073                          P120.48 218.7656.00012,250.56
1200 mm CULVERT PIPE, TYPE 2 m 56.00012,250.56
56.61012,384.00
0.0000.00

0074                          P128.30 86.4815.0001,297.20
750 mm CULVERT PIPE, TYPE 2 CLASS IV m 15.0001,297.20
15.0001,297.20
0.0000.00

0075                          P128.36 127.9017.0002,174.30
900 mm CULVERT PIPE, TYPE 2 CLASS IV m 17.0002,174.30
17.0002,174.30
0.0000.00

0076                          P128.48 197.5731.0006,124.67
1200 mm CULVERT PIPE, TYPE 2 CLASS IV m 31.0006,124.67
31.0006,124.67
0.0000.00

0077                          P200.60 290.27185.00053,699.95
1500 mm CULVERT PIPE, TYPE 2 OR 5 m 185.00053,699.95
194.31256,402.94
0.0000.00

0078                          P210.54 238.6260.80014,508.10
1350 mm CULVERT PIPE, TYPE 2 OR 5 CLASS IV m 60.80014,508.10
21.9605,240.10
0.0000.00

0079                          P400.24 66.2831.0002,054.68
600 mm CULVERT PIPE, TYPE 2,5,7 OR 8 m 31.0002,054.68
34.2502,270.09
0.0000.00

0080                          P400.36 118.0359.0006,963.77
900 mm CULVERT PIPE, TYPE 2,5,7 OR 8 m 59.0006,963.77
59.0006,963.77
0.0000.00

0081                          P402.15 47.9863.4003,041.93
375 mm CULVERT PIPE, TYPE 3,4,5 OR 6 m 63.4003,041.93
32.9801,582.38
0.0000.00

0082                          P402.36 103.5716.6001,719.26
900 mm CULVERT PIPE, TYPE 3,4,5 OR 6 m 16.6001,719.26
13.0001,346.41
0.0000.00

0083                          P406.30 97.1729.6002,876.23
750 mm CULVERT PIPE, TYPE 2,3,4 OR 5 m 29.6002,876.23
29.6002,876.23
0.0000.00

0084                          P406.54 165.8614.5002,404.97
1350 mm CULVERT PIPE, TYPE 2,3,4 OR 5 m 14.5002,404.97
31.3805,204.69
0.0000.00

0085                          P700.15 48.09369.00017,745.21
375 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 369.00017,745.21
279.37013,434.90
0.0000.00

0086                          P700.18 44.191,465.00064,738.35
450 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 1,465.00064,738.35
1,500.34066,300.03
0.0000.00

0087                          P700.24 56.02662.50037,113.25
600 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 662.50037,113.25
589.32033,013.71
0.0000.00

0088                          P700.30 86.28714.10061,612.55
750 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 655.60056,565.17
634.78054,768.82
0.0000.00

0089                          P700.42 154.8894.50014,636.16
1050 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 94.50014,636.16
0.0000.00
0.0000.00

0090                          P702.42 205.58195.10040,108.66
1050 mm STORM SEWER PIPE, TYPE 1 m 195.10040,108.66
286.00058,795.88
0.0000.00

0091                          P702.48 212.9331.5006,707.30
1200 mm STORM SEWER PIPE, TYPE 1 m 31.5006,707.30
31.5006,707.30
0.0000.00

0092                          0030.40 49,814.001.00049,814.00
MOBILIZATION LS 1.00049,814.00
1.00049,814.00
0.0000.00

0093                          1043.50 1.41976.0001,376.16
RIPRAP FILTER FABRIC m2 976.0001,376.16
747.0001,053.27
0.0000.00

0094                          1119.00 241.002.000482.00
REMOVE INLET EACH2.000482.00
0.0000.00
0.0000.00

0095                          4002.00 2.174,104.0008,905.68
CAST IRON COVER AND FRAME kg 4,104.0008,905.68
3,967.0008,608.39
0.0000.00

0096                          4004.50 1.804,779.0008,602.20
CAST IRON GRATE AND FRAME kg 4,779.0008,602.20
2,970.0005,346.00
0.0000.00

0097                          4005.00 1.681,738.0002,919.84
CAST IRON RING AND COVER kg 1,738.0002,919.84
1,404.0002,358.72
0.0000.00

0098                          4015.50 427.004.0001,708.00
RECONSTRUCT MANHOLE EACH4.0001,708.00
0.0000.00
0.0000.00

0099                          4016.00 2,815.001.0002,815.00
MANHOLE EACH1.0002,815.00
STA. 648+35 RT. 1.0002,815.00
0.0000.00

0100                          4016.01 905.001.000905.00
MANHOLE EACH1.000905.00
STA.651+84.80 12.8m RT. 1.000905.00
0.0000.00

0101                          4016.02 1,114.001.0001,114.00
MANHOLE EACH1.0001,114.00
STA.661+13 9m RT. 1.0001,114.00
0.0000.00

0102                          4016.03 2,815.001.0002,815.00
MANHOLE EACH1.0002,815.00
STA. 668+50.20 12m LT. 1.0002,815.00
0.0000.00

0103                          4016.04 1,250.001.0001,250.00
MANHOLE EACH1.0001,250.00
STA. 668+96.80 11.9M RT. 2.0002,500.00
0.0000.00

0104                          4016.05 1,212.001.0001,212.00
MANHOLE EACH1.0001,212.00
STA. 669+87.80 11.2m RT. 1.0001,212.00
0.0000.00

0105                          4016.06 1,294.001.0001,294.00
MANHOLE EACH1.0001,294.00
STA.670+30 11.1m RT. 1.0001,294.00
0.0000.00

0106                          4016.07 1,393.001.0001,393.00
MANHOLE EACH1.0001,393.00
STA.673+81.80 11.1m LT. 1.0001,393.00
0.0000.00

0107                          4016.08 1,192.001.0001,192.00
MANHOLE EACH1.0001,192.00
STA.674+18.80 17.1m RT. 1.0001,192.00
0.0000.00

0108                          4016.09 1,054.001.0001,054.00
MANHOLE EACH1.0001,054.00
STA. 674+41.90 14.2m LT. 1.0001,054.00
0.0000.00

0109                          4018.00 875.001.000875.00
TAPPING EXISTING STRUCTURE EACH1.000875.00
1.000875.00
0.0000.00

0110                          4018.50 904.001.000904.00
TAPPING EXISTING PIPE EACH1.000904.00
1.000904.00
0.0000.00

0111                          4035.00 22.2612.000267.12
REMOVE FLARED-END SECTION EACH12.000267.12
8.000178.08
0.0000.00

0112                          4040.00 97.3119.0001,848.89
REMOVE HEADWALLS FROM CULVERTS EACH19.0001,848.89
21.0002,043.51
0.0000.00

0113                          4043.50 12.1881.000986.58
REMOVE SEWER PIPE m 81.000986.58
61.660751.02
0.0000.00

0114                          4045.00 3,876.001.0003,876.00
REMOVE STRUCTURE EACH1.0003,876.00
AT STA. 634+52.24 1.0003,876.00
0.0000.00

0115                          4045.01 2,507.001.0002,507.00
REMOVE STRUCTURE EACH1.0002,507.00
AT STA. 641+67.55 1.0002,507.00
1.0002,507.00

0116                          4045.02 598.001.000598.00
REMOVE STRUCTURE EACH1.000598.00
AT STA. 659+50.80 1.000598.00
0.0000.00

0117                          4045.03 6,459.001.0006,459.00
REMOVE STRUCTURE EACH1.0006,459.00
AT STA. 2000+35.60 1.0006,459.00
0.0000.00

0118                          4050.01 0.964,789.0004,597.44
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 4,789.0004,597.44
4,506.9704,326.69
0.0000.00

0119                          4051.01 17.231,345.00023,174.35
EXCAVATION FOR BOX CULVERTS m3 1,345.00023,174.35
1,387.27323,902.71
0.0000.00

0120                          4054.65 34,127.001.00034,127.00
TEMPORARY SHORING LS 1.00034,127.00
AT STA. 634+52.24 1.00034,127.00
0.0000.00

0121                          4054.66 10,760.001.00010,760.00
TEMPORARY SHORING LS 1.00010,760.00
AT STA. 638+17.00 1.00010,760.00
0.0000.00

0122                          4054.67 10,073.001.00010,073.00
TEMPORARY SHORING LS 1.00010,073.00
AT STA. 641+67.55 1.00010,073.00
0.0000.00

0123                          4100.06 664.002.7001,792.80
CLASS 47B-20 OR AX-20 CONCRETE FOR HEADWALL m3 2.7001,792.80
2.8001,859.20
0.0000.00

0124                          4101.06 356.35173.73161,909.04
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 173.73161,909.04
171.62761,159.29
0.0000.00

0125                          4105.58 419.97273.800114,987.79
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 273.800114,987.79
271.981114,223.86
0.0000.00

0126                          4107.07 555.002.4401,354.20
CLASS 47B-20 OR AX-20 CONCRETE FOR CONCRETE COLLARS m3 2.4401,354.20
6.0003,330.00
0.0000.00

0127                          4130.06 2,830.300.100283.03
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG m3 0.100283.03
0.290820.79
0.0000.00

0128                          4150.00 0.61164.000100.04
REINFORCING STEEL FOR HEADWALL kg 164.000100.04
142.00086.62
0.0000.00

0129                          4151.00 1.6112,278.00019,767.58
REINFORCING STEEL FOR BOX CULVERT kg 12,278.00019,767.58
12,074.29519,439.61
0.0000.00

0130                          4155.50 0.6110,856.0006,622.16
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 10,856.0006,622.16
11,190.3006,826.08
0.0000.00

0131                          4157.00 0.61103.00062.83
REINFORCING STEEL FOR COLLARS kg 103.00062.83
172.000104.92
0.0000.00

0132                          4310.15 115.5911.0001,271.49
375 mm FLARED-END SECTION EACH11.0001,271.49
4.000462.36
0.0000.00

0133                          4310.18 113.004.000452.00
450 mm FLARED-END SECTION EACH4.000452.00
2.000226.00
0.0000.00

0134                          4310.24 218.002.000436.00
600 mm FLARED-END SECTION EACH2.000436.00
2.000436.00
0.0000.00

0135                          4310.30 344.005.0001,720.00
750 mm FLARED-END SECTION EACH5.0001,720.00
5.0001,720.00
0.0000.00

0136                          4310.36 421.006.0002,526.00
900 mm FLARED-END SECTION EACH6.0002,526.00
4.0001,684.00
0.0000.00

0137                          4310.42 632.001.000632.00
1050 mm FLARED-END SECTION EACH1.000632.00
1.000632.00
0.0000.00

0138                          4310.48 851.005.0004,255.00
1200 mm FLARED-END SECTION EACH5.0004,255.00
3.0002,553.00
0.0000.00

0139                          4310.54 668.003.0002,004.00
1350 mm FLARED-END SECTION EACH3.0002,004.00
1.000668.00
0.0000.00

0140                          4310.60 790.008.0006,320.00
1500 mm FLARED-END SECTION EACH8.0006,320.00
8.0006,320.00
0.0000.00

0141                          4880.30 577.5415.0008,663.10
JACKING 750 mm CULVERT PIPE, TYPE 2 CLASS IV m 15.0008,663.10
15.0008,663.10
0.0000.00

0142                          4880.36 735.2317.00012,498.91
JACKING 900 mm CULVERT PIPE, TYPE 2 CLASS IV m 17.00012,498.91
17.00012,498.91
0.0000.00

0143                          4880.48 1,112.7631.00034,495.56
JACKING 1200 mm CULVERT PIPE, TYPE 2 CLASS IV m 31.00034,495.56
31.00034,495.56
0.0000.00

0144                          6104.00 4.6679.000368.14
BROKEN CONCRETE RIPRAP Mg 79.000368.14
17.00079.22
0.0000.00

0145                          6105.02 32.64637.00020,791.68
ROCK RIPRAP, TYPE B Mg 637.00020,791.68
427.13013,941.52
0.0000.00

4009                          P700.36 146.630.0000.00
900 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 58.5008,577.86
58.5008,577.86
0.0000.00

4013                          4030.08 7,512.750.0000.00
REMOVE AND RELAY EACH1.0007,512.75
1.0007,512.75
1.0007,512.75

4016                          3089.80 100.000.0000.00
FLOWABLE FILL CONCRETE m3 9.580958.00
7.420742.00
7.420742.00

6001                          2015.02 35.640.0000.00
CRUSHED ROCK BEDDING m3 42.2731,506.61
94.2433,358.82
0.0000.00

GROUP 4 CULVERTSContracted864,291.85
Current877,799.69
In place850,818.85
This Estimate10,761.75

GROUP 5 SEEDING
0146                          L001.01 1,441.5311.00015,856.83
SEEDING, TYPE A ha 11.00015,856.83
4.9947,199.00
0.0000.00

0147                          L001.02 914.003.0002,742.00
SEEDING, TYPE B ha 3.0002,742.00
1.4081,286.91
0.0000.00

0148                          L032.75 80.7463.0005,086.62
MULCH Mg 63.0005,086.62
28.8102,326.12
0.0000.00

0149                          0030.50 0.111.0000.11
MOBILIZATION LS 1.0000.11
0.0000.00
0.0000.00

GROUP 5 SEEDINGContracted23,685.56
Current23,685.56
In place10,812.03
This Estimate0.00

GROUP 7 GUARDRAIL
0150                          0030.70 355.001.000355.00
MOBILIZATION LS 1.000355.00
0.0000.00
0.0000.00

0151                          7011.20 51.4713.300684.55
W-BEAM GUARDRAIL m 13.300684.55
0.0000.00
0.0000.00

0152                          7020.00 1,472.001.0001,472.00
BRIDGE APPROACH SECTIONS EACH1.0001,472.00
0.0000.00
0.0000.00

0153                          7021.70 1,935.001.0001,935.00
GUARDRAIL END TREATMENT, SRT-350 EACH1.0001,935.00
0.0000.00
0.0000.00

GROUP 7 GUARDRAILContracted4,446.55
Current4,446.55
In place0.00
This Estimate0.00

GROUP 8B ELECTRICAL
0154                          A001.01 538.2912.0006,459.48
PULL BOX, TYPE PB-1 EACH12.0006,459.48
12.0006,459.48
0.0000.00

0155                          A001.02 484.008.0003,872.00
PULL BOX, TYPE PB-1A EACH8.0003,872.00
8.0003,872.00
0.0000.00

0156                          A001.05 700.005.0003,500.00
PULL BOX, TYPE PB-2 EACH5.0003,500.00
5.0003,500.00
0.0000.00

0157                          A001.06 672.8613.0008,747.18
PULL BOX, TYPE PB-2A EACH13.0008,747.18
13.0008,747.18
0.0000.00

0158                          A001.12 403.7233.00013,322.76
PULL BOX, TYPE PB-5 EACH33.00013,322.76
33.00013,322.76
0.0000.00

0159                          A001.16 431.008.0003,448.00
PULL BOX, TYPE PB-6 EACH8.0003,448.00
8.0003,448.00
0.0000.00

0160                          A003.10 700.008.0005,600.00
TRAFFIC SIGNAL, TYPE TS-1 EACH8.0005,600.00
8.0005,600.00
0.0000.00

0161                          A004.04 1,077.002.0002,154.00
TRAFFIC SIGNAL, TYPE TS-1LL EACH2.0002,154.00
2.0002,154.00
0.0000.00

0162                          A006.15 484.004.0001,936.00
PEDESTRIAN SIGNAL, TYPE PS-1 EACH4.0001,936.00
4.0001,936.00
0.0000.00

0163                          A006.70 161.002.000322.00
PEDESTRIAN PUSHBUTTON, TYPE PPB EACH2.000322.00
2.000322.00
0.0000.00

0164                          A006.98 296.0628.0008,289.68
VEHICLE DETECTOR, TYPE A PREFORMED EACH28.0008,289.68
40.00011,842.40
0.0000.00

0165                          A007.00 322.9730.0009,689.10
VEHICLE DETECTOR, TYPE B PREFORMED EACH30.0009,689.10
38.00012,272.86
0.0000.00

0166                          A007.08 484.4618.0008,720.28
VEHICLE DETECTOR, TYPE TD-3 EACH18.0008,720.28
18.0008,720.28
0.0000.00

0167                          A008.77 2,019.005.00010,095.00
STREET LIGHTING UNIT, TYPE SL-BT-12.2-1.8-0.20 EACH85.000171,615.00
80.000161,520.00
0.0000.00

0168                          A008.86 1,588.001.0001,588.00
STREET LIGHTING UNIT, TYPE SL-A-12.2-3.7-0.20 EACH1.0001,588.00
1.0001,588.00
0.0000.00

0169                          A009.16 1,803.2685.000153,277.10
STREET LIGHTING UNIT, TYPE SL-BT-12.2-3.7-0.20 EACH5.0009,016.30
5.0009,016.30
0.0000.00

0170                          A009.98 323.007.0002,261.00
LUMINAIRE CONVERSION, TYPE 200 EACH7.0002,261.00
0.0000.00
0.0000.00

0171                          A010.70 269.002.000538.00
LUMINAIRE EACH2.000538.00
2.000538.00
0.0000.00

0172                          A010.76 377.002.000754.00
LUMINAIRE ARM EACH2.000754.00
2.000754.00
0.0000.00

0173                          A012.00 6,998.002.00013,996.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-14.0-1.8 EACH2.00013,996.00
2.00013,996.00
0.0000.00

0174                          A016.50 4,845.001.0004,845.00
MAST ARM SIGNAL POLE, TYPE MP-9.5 EACH1.0004,845.00
1.0004,845.00
0.0000.00

0175                          A016.55 5,168.001.0005,168.00
MAST ARM SIGNAL POLE, TYPE MP-11 EACH1.0005,168.00
1.0005,168.00
0.0000.00

0176                          A019.05 161.008.0001,288.00
LED TRAFFIC SIGNAL, TYPE 300mm RED EACH8.0001,288.00
8.0001,288.00
0.0000.00

0177                          A019.10 377.008.0003,016.00
LED TRAFFIC SIGNAL, TYPE 300mm GREEN EACH8.0003,016.00
8.0003,016.00
0.0000.00

0178                          A070.10 8.613,134.00026,983.74
38 mm CONDUIT IN TRENCH m 3,134.00026,983.74
0.0000.00
0.0000.00

0179                          A070.14 10.77648.0006,978.96
50 mm CONDUIT IN TRENCH m 648.0006,978.96
0.0000.00
0.0000.00

0180                          A072.10 8.721,086.0009,469.92
38 mm CONDUIT UNDER ROADWAY m 1,086.0009,469.92
0.0000.00
0.0000.00

0181                          A072.14 11.8447.000556.48
50 mm CONDUIT UNDER ROADWAY m 47.000556.48
27.500325.60
0.0000.00

0182                          A072.18 16.1517.000274.55
75 mm CONDUIT UNDER ROADWAY m 17.000274.55
0.0000.00
0.0000.00

0183                          A077.12 1.61380.000611.80
2/C #14 AWG TRAFFIC SIGNAL CABLE m 380.000611.80
0.0000.00
0.0000.00

0184                          A077.13 1.72191.000328.52
3/C #14 AWG TRAFFIC SIGNAL CABLE m 191.000328.52
0.0000.00
0.0000.00

0185                          A077.22 5.38288.0001,549.44
12/C #14 AWG TRAFFIC SIGNAL CABLE m 288.0001,549.44
0.0000.00
0.0000.00

0186                          A079.01 1.612,986.0004,807.46
2/C #14 AWG DETECTOR LEAD-IN CABLE m 2,986.0004,807.46
0.0000.00
0.0000.00

0187                          A079.07 6.46358.0002,312.68
OPTICAL DETECTOR CABLE m 358.0002,312.68
0.0000.00
0.0000.00

0188                          A079.50 0.81398.000322.38
GROUNDING CONDUCTOR m 398.000322.38
0.0000.00
0.0000.00

0189                          A079.55 3.2360.000193.80
SERVICE CABLE m 60.000193.80
0.0000.00
0.0000.00

0190                          A080.10 4.31332.0001,430.92
STREET LIGHTING CABLE, NO. 2 USE m 332.0001,430.92
0.0000.00
0.0000.00

0191                          A080.22 1.514,220.0006,372.20
STREET LIGHTING CABLE, NO. 6 BARE m 4,220.0006,372.20
0.0000.00
0.0000.00

0192                          A080.24 1.618,108.00013,053.88
STREET LIGHTING CABLE, NO. 6 USE m 8,108.00013,053.88
0.0000.00
0.0000.00

0193                          A082.30 3.23508.0001,640.84
DIRECT BURIAL CABLE, NO. 6 AWG m 508.0001,640.84
0.0000.00
0.0000.00

0194                          A500.20 2,799.001.0002,799.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170 EACH1.0002,799.00
1.0002,799.00
0.0000.00

0195                          A501.00 215.004.000860.00
INSTALL TRAFFIC SIGNAL, TYPE TS-1 EACH4.000860.00
4.000860.00
0.0000.00

0196                          A506.50 215.002.000430.00
INSTALL POLE EXTENSION EACH2.000430.00
2.000430.00
0.0000.00

0197                          A600.00 377.009.0003,393.00
REMOVE LIGHTING UNIT EACH9.0003,393.00
9.0003,393.00
0.0000.00

0198                          A610.00 1,615.001.0001,615.00
REMOVE TRAFFIC SIGNAL EACH1.0001,615.00
AT US-6/N-31 & N-370 1.0001,615.00
0.0000.00

0199                          A703.60 2,153.002.0004,306.00
RELOCATE MAST ARM SIGNAL POLE EACH2.0004,306.00
2.0004,306.00
0.0000.00

0200                          0003.75 11,842.001.00011,842.00
TEMPORARY TRAFFIC SIGNAL EACH1.00011,842.00
AT US-6/N-31 & N-370 1.00011,842.00
0.0000.00

0201                          0030.71 5,598.001.0005,598.00
MOBILIZATION LS 1.0005,598.00
1.0005,598.00
0.0000.00

4001                          A006.15 302.260.0000.00
PEDESTRIAN SIGNAL, TYPE PS-1 EACH2.000604.52
Removal of School Crossing Signal 1.000302.26
0.0000.00

GROUP 8B ELECTRICALContracted380,617.15
Current398,480.87
In place315,397.12
This Estimate0.00

GROUP 10 GENERAL ITEMS
0202                          0001.08 0.5019,500.0009,750.00
BARRICADE, TYPE II BDAY19,500.0009,750.00
49,140.00024,570.00
0.0000.00

0203                          0001.10 1.707,458.00012,678.60
BARRICADE, TYPE III BDAY7,458.00012,678.60
21,052.00035,788.40
0.0000.00

0204                          0001.30 1.382,208.0003,047.04
TYPE B HIGH INTENSITY WARNING LIGHT LDAY2,208.0003,047.04
997.0001,375.86
0.0000.00

0205                          0001.75 4.20180.000756.00
TEMPORARY SIGN DAY EACH180.000756.00
231.000970.20
0.0000.00

0206                          0001.90 0.0636,102.0002,166.12
SIGN DAY EACH36,102.0002,166.12
37,541.0002,252.46
0.0000.00

0207                          0002.30 0.86800.000688.00
PAVEMENT MARKING REMOVAL m 800.000688.00
3,551.6303,054.40
0.0000.00

0208                          0002.44 0.656,000.0003,900.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT m 6,000.0003,900.00
34,260.34022,269.21
0.0000.00

0209                          0002.97 9.69900.0008,721.00
FLASHING ARROW PANEL DAY 900.0008,721.00
0.0000.00
0.0000.00

0210                          0003.10 274.53100.00027,453.00
FLAGGING DAY 100.00027,453.00
114.15031,337.61
0.0000.00

0211                          0003.51 24.40210.0005,124.00
INSTALL CONCRETE PROTECTION BARRIER m 210.0005,124.00
303.8907,414.92
0.0000.00

0212                          0010.04 551.001.000551.00
FIELD OFFICE EACH1.000551.00
0.0000.00
0.0000.00

0213                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
758.000606.40
0.0000.00

0214                          0030.00 538.001.000538.00
MOBILIZATION LS 1.000538.00
1.000538.00
0.0000.00

0215                          7500.32 256.2318.0004,612.14
ARROW, PREFORMED PAVEMENT MARKING, TYPE 4 EACH18.0004,612.14
0.0000.00
0.0000.00

0216                          7502.14 9.821,700.00016,694.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED m 1,700.00016,694.00
0.0000.00
0.0000.00

0217                          7503.14 9.827,600.00074,632.00
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED m 7,600.00074,632.00
0.0000.00
0.0000.00

0218                          9110.01 57.2245.0002,574.90
RENTAL OF LOADER, FULLY OPERATED HOUR45.0002,574.90
30.5001,745.21
0.0000.00

0219                          9110.03 50.7645.0002,284.20
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR45.0002,284.20
32.4901,649.19
0.0000.00

0220                          9110.07 57.2245.0002,574.90
RENTAL OF SKID LOADER, FULLY OPERATED HOUR45.0002,574.90
26.3701,508.90
0.0000.00

4012                          A800.37 2,721.040.0000.00
TEMPORARY LIGHTING SYSTEM LS 1.0002,721.04
1.0002,721.04
0.0000.00

GROUP 10 GENERAL ITEMSContracted179,544.90
Current182,265.94
In place137,801.80
This Estimate0.00

Totals for contractContracted7,341,896.09
Current7,253,305.05
In place6,173,259.97
This Estimate34,997.59