Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:2853 SIMON CONTRACTORS AND SUBSIDIARIES
Contract ID:4454X
Estimate Number:0051
Pay Period End Date:09.13.2003
Contract Location:
PLATTE RIVER EAST OF GRAND ISLANDEstimate Type:PROG
Contractor:
SIMON CONTRACTORS AND SUBSIDIARIESDate Let:08.31.2000
4819 S INDUSTRIAL SERVICE RDDate Awarded:09.12.2000
PO BOX 347Date Contract Executed:09.21.2000
Date Notice to Proceed:09.21.2000
CHEYENNE WY 82003-0347Date Work Began:11.14.2000
Phone:Date Physical Work Completed:
(307)632-7900Date Accepted:12.16.2002
Escrow Agent:
Surety Co:
LIBERTY MUTUAL INSURANCE COMPANY
Counties
HALL
Project Number PCT Fed State Project Number Description
41454 000  0.000 EACIM-80-7(98)  CONC PAVE BR GDRL
41788 000  0.000 EACIM-80-7(102)  CONC PAVE BR GDRL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$4,918,956.10$4,921,884.50$-2,928.40
$4,800,653.91Stockpiled Materials$-12.89$-12.89$.00
Original Contract AmtGross Earnings$4,918,943.21$4,921,871.61$-2,928.40
$4,481,971.29Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
102.46%Net Earnings$4,893,943.21$4,896,871.61-$2,928.40
Liquidated Damages$.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$.00
Fuel Adj$-6.19$-6.19$.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-$6.19-$6.19$.00
Payment$4,893,937.02$4,896,865.42-$2,928.40
Project ManagerDiv. Head/Dist. Eng.
Weber, Kirk09.13.2003Meyer, Keith09.15.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve09.15.2003
Controller Div. Processed
Burling, Laurie09.15.2003
Detailed breakdown of stockpiled materials
Est Nbr:0004
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00296010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Initial Payment8,811.003-9-C
Galvinized Steel Expansion Joints
00456010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Initial Payment8,811.003-9-C
Galvinized Steel Expansion Joints
00486080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Initial Payment1,009.653-9-C
Structural Steel for Substructure
Total for estimate 0004:18,631.65
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00296010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Closure-8,811.003-9-C
Galvinized Steel Expansion Joints
00456010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Closure-8,811.003-9-C
Galvinized Steel Expansion Joints
Total for estimate 0006:-17,622.00
Est Nbr:0029
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00486080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-283.413-9-C
Structural Steel for Substructure
Total for estimate 0029:-283.41
Est Nbr:0031
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00486080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-283.413-9-C
Structural Steel for Substructure
Total for estimate 0031:-283.41
Est Nbr:0033
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00486080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-442.833-9-C
Structural Steel for Substructure
Total for estimate 0033:-442.83
Est Nbr:0004
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Initial Payment8,811.003-9-C
Galvinized Steel Expansion Joints
00966080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Initial Payment3,392.173-9-C
Structural Steel for Substructure
Total for estimate 0004:12,203.17
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Initial Payment8,811.003-9-C
Galvinized Steel Expansion Joint
00716011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Initial Payment35,394.5421 25805
Precast/Prestressed Concrete Girders
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Closure-8,811.003-9-C
Galvinized Steel Expansion Joints
S.P. Initial Payment8,811.003-9-C
Galvinizes Steel Expansion Joint
S.P. Initial Payment8,811.003-9-C
Galvinizes Steel Expansion Joint
Total for estimate 0006:53,016.54
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Closure-8,811.003-9-C
Galvinized Steel Expansion Joint
S.P. Closure0.003-9-C
Galvinized Steel Expansion Joint
S.P. Initial Payment8,811.003-9-C
Galvanized Steel Expansion Joint
00716011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Closure-35,394.5421 25805
Precast/Prestressed Concrete Girders
S.P. Closure0.0021 25805
Precast/Prestressed Concrete Girders
S.P. Initial Payment35,394.5421 25805
Precast/Prestressed Concrete Girders
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Closure-8,811.003-9-C
Galvinizes Steel Expansion Joint
S.P. Closure-8,811.003-9-C
Galvinizes Steel Expansion Joint
S.P. Initial Payment17,622.003-9-C
Galvinized Steel Expansion Joint
Total for estimate 0007:0.00
Est Nbr:0008
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00716011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Adjustment-35,365.0421 25805
Precast/Prestressed Concrete Girders
S.P. Initial Payment29,495.4595752752
Precast/Prestressed Concrete Girders
00946011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Initial Payment24,842.5295752752
Precast/Prestressed Concrete Girders (NU)
Total for estimate 0008:18,972.93
Est Nbr:0011
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-484.693-9-C
Galvanized Steel Expansion Joint
Total for estimate 0011:-484.69
Est Nbr:0013
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,327.953-9-C
Galvanized Steel Expansion Joint
00716011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Adjustment-29.5021 25805
Precast/Prestressed Concrete Girders
S.P. Adjustment-29,495.4595752752
Precast/Prestressed Concrete Girders
Total for estimate 0013:-31,852.90
Est Nbr:0014
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-542.763-9-C
Galvanized Steel Expansion Joint
Total for estimate 0014:-542.76
Est Nbr:0015
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,295.093-9-C
Galvanized Steel Expansion Joint
Total for estimate 0015:-2,295.09
Est Nbr:0016
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,700.753-9-C
Galvanized Steel Expansion Joint
Total for estimate 0016:-2,700.75
Est Nbr:0017
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-325.213-9-C
Galvanized Steel Expansion Joint
Total for estimate 0017:-325.21
Est Nbr:0020
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-132.173-9-C
Galvanized Steel Expansion Joint
Total for estimate 0020:-132.17
Est Nbr:0025
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00706010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Closure-2.383-9-C
Galvanized Steel Expansion Joint
S.P. Closure0.003-9-C
Galvinized Steel Expansion Joint (Corr - Close)
00946011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Closure-24,842.5295752752
Precast/Prestressed Concrete Girders (NU)
Total for estimate 0025:-24,844.90
Est Nbr:0027
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00966080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-2,010.973-9-C
Structural Steel for Substructure
Total for estimate 0027:-2,010.97
Est Nbr:0029
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00966080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-629.253-9-C
Structural Steel for Substructure
Total for estimate 0029:-629.25
Est Nbr:0030
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00966080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-751.463-9-C
Structural Steel for Substructure
Total for estimate 0030:-751.46
Est Nbr:0033
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-504.963-9-C
Galvinized Steel Expansion Joint
Total for estimate 0033:-504.96
Est Nbr:0035
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-212.433-9-C
Galvinized Steel Expansion Joint
Total for estimate 0035:-212.43
Est Nbr:0036
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-4,256.073-9-C
Galvinized Steel Expansion Joint
Total for estimate 0036:-4,256.07
Est Nbr:0037
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-529.283-9-C
Galvinized Steel Expansion Joint
00966080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-0.503-9-C
Structural Steel for Substructure
Total for estimate 0037:-529.78
Est Nbr:0038
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,807.453-9-C
Galvinized Steel Expansion Joint
Total for estimate 0038:-2,807.45
Est Nbr:0039
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-576.423-9-C
Galvinized Steel Expansion Joint
Total for estimate 0039:-576.42
Est Nbr:0043
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-258.873-9-C
Galvinized Steel Expansion Joint
Total for estimate 0043:-258.87
Est Nbr:0045
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,626.213-9-C
Galvinized Steel Expansion Joint
Total for estimate 0045:-2,626.21
Est Nbr:0046
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-4,955.663-9-C
Galvinized Steel Expansion Joint
Total for estimate 0046:-4,955.66
Est Nbr:0049
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00936010.26 CLASS 47BD-4000 CONCRETE FOR BRIDGE
S.P. Adjustment-907.533-9-C
Galvinized Steel Expansion Joint
Total for estimate 0049:-907.53
Total remaining for contract:-12.89
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 3 CONCRETE PAVEMENT
0001                          L020.00 1.562,366.0003,690.96
EROSION CONTROL SY 2,366.0003,690.96
24,267.00037,856.52
210.000327.60

0002                          0002.30 0.2810,350.0002,898.00
PAVEMENT MARKING REMOVAL LF 10,350.0002,898.00
3,542.000991.76
0.0000.00

0003                          0002.39 1.1223,400.00026,208.00
TEMPORARY PAVEMENT MARKING, TYPE II LF 23,400.00026,208.00
20,415.00022,864.80
0.0000.00

0004                          0030.30 5,286.351.0005,286.35
MOBILIZATION LS 1.0005,286.35
1.0005,286.35
0.0000.00

0005                          1030.00 8.961,148.00010,286.08
EARTHWORK MEASURED IN EMBANKMENT CY 1,109.0009,936.64
1,108.6909,933.86
0.0000.00

0006                          1041.00 6.422,366.00015,189.72
SALVAGING AND PLACING TOPSOIL SY 2,366.00015,189.72
2,315.07614,862.79
0.0000.00

0007                          1101.00 6.17968.0005,972.56
REMOVE PAVEMENT SY 968.0005,972.56
2,136.59613,182.80
0.0000.00

0009                          3008.05 14.51116.0001,683.16
TIE BARS EACH116.0001,683.16
219.0003,177.69
0.0000.00

0010                          3075.71 47.28570.00026,949.60
12" CONCRETE PAVEMENT, CLASS 47B-3625 SY 570.00026,949.60
712.50033,686.99
0.0000.00

0012                          7017.00 3.021,160.0003,503.20
REMOVE GUARDRAIL LF 1,160.0003,503.20
1,160.0003,503.20
0.0000.00

0013                          7151.00 8.46192.0001,624.32
REMOVE AND RESET FENCE LF 0.0000.00
0.0000.00
0.0000.00

0014                          7502.14 2.971,900.0005,643.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 1,900.0005,643.00
3,192.0009,480.24
0.0000.00

0015                          7503.14 2.971,520.0004,514.40
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 1,520.0004,514.40
1,083.0003,216.51
0.0000.00

0016                          8029.75 7.42570.0004,229.40
BITUMINOUS FOUNDATION COURSE SY 570.0004,229.40
1,751.71312,997.71
0.0000.00

0017                          9173.20 4.08570.0002,325.60
SUBGRADE PREPARATION SY 570.0002,325.60
1,751.7137,146.99
0.0000.00

0018                          9188.50 28.32736.00020,843.52
SURFACING UNDER GUARDRAIL SY 736.00020,843.52
606.05317,163.41
0.0000.00

4011                          7103.00 210.000.0000.00
END POSTS EACH8.0001,680.00
8.0001,680.00
0.0000.00

4012                          7100.00 4.410.0000.00
RIGHT-OF-WAY FENCE LF 403.0001,777.23
403.0001,777.23
0.0000.00

4013                          7106.00 288.750.0000.00
12 FOOT GATE EACH4.0001,155.00
4.0001,155.00
0.0000.00

4014                          1111.00 0.260.0000.00
REMOVING FENCE LF 459.000119.34
459.000119.34
0.0000.00

4019                          3075.71 58.800.0000.00
12" CONCRETE PAVEMENT, CLASS 47B-3625 SY 1,039.21361,105.72
(Additional) 1,039.21361,105.72
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted140,847.87
Current204,711.40
In place261,188.91
This Estimate327.60

GROUP 6 BRIDGE AT STA. 437+95
0019                          0030.60 36,848.001.00036,848.00
MOBILIZATION LS 1.00036,848.00
1.00036,848.00
0.0000.00

0020                          3050.15 243.95208.30050,814.79
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 208.30050,814.79
208.30050,814.79
0.0000.00

0021                          3051.10 0.7221,518.00015,492.96
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 20,831.00014,998.32
20,831.00014,998.32
0.0000.00

0022                          6000.10 7,840.001.0007,840.00
ABUTMENT NO.1 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0023                          6000.11 7,840.001.0007,840.00
ABUTMENT NO.2 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0024                          6000.60 11,312.001.00011,312.00
PIER NO.1 EXCAVATION LS 1.00011,312.00
1.00011,312.00
0.0000.00

0025                          6001.50 5,600.001.0005,600.00
BENT NO.1 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0026                          6001.51 5,600.001.0005,600.00
BENT NO.2 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0027                          6005.35 57.23125.4007,176.64
PRECOMPRESSED POLYURETHANE FOAM JOINT LF 125.4007,176.64
129.4007,405.56
0.0000.00

0028                          6010.22 375.67159.80060,032.07
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 162.30060,971.24
162.30060,971.25
0.0000.00

0029                          6010.26 331.52407.300135,028.10
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 407.300135,028.10
407.300135,028.10
0.0000.00

0030                          6011.11 39,905.601.00039,905.60
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00039,905.60
AT STA. 437+95 LT. 1.00039,905.60
0.0000.00

0031                          6030.00 147,367.361.000147,367.36
PREPARATION OF BRIDGE EACH1.000147,367.36
AT STA. 437+95 LT. 1.000147,367.36
0.0000.00

0032                          6131.50 0.6578,526.00051,041.90
EPOXY COATED REINFORCING STEEL LB 82,713.20153,763.58
82,713.20153,763.59
0.0000.00

0033                          6200.00 33.60310.00010,416.00
CONCRETE PILING LF 310.00010,416.00
304.28010,223.81
0.0000.00

0034                          8091.00 18.52130.0002,407.60
GRANULAR BACKFILL CY 130.0002,407.60
130.0002,407.60
0.0000.00

4004                          6618.00 625.600.0000.00
GIRDER SEAT REPAIR EACH10.0006,256.00
Clean Bearing Plates & Girder Seats & Patch Abutments 10.0006,256.00
0.0000.00

4022                          3900.20 325.220.0000.00
ADDITIONAL COST LS 1.000325.22
[Formwork] 1.000325.22
0.0000.00

4023                          3900.27 476.190.0000.00
ADDITIONAL COST EACH2.000952.38
(Special Control Joint for Bridge Deck) 2.000952.38
0.0000.00

GROUP 6 BRIDGE AT STA. 437+95Contracted594,723.01
Current605,422.82
In place605,459.58
This Estimate0.00

GROUP 6A BRIDGE AT STA. 437+95
0035                          0030.60 36,848.001.00036,848.00
MOBILIZATION LS 1.00036,848.00
1.00036,848.00
0.0000.00

0036                          3050.15 243.95208.30050,814.79
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 208.30050,814.79
208.30050,814.79
0.0000.00

0037                          3051.10 0.7221,518.00015,492.96
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 20,831.00014,998.32
20,831.00014,998.32
0.0000.00

0038                          6000.10 7,840.001.0007,840.00
ABUTMENT NO.1 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0039                          6000.11 7,840.001.0007,840.00
ABUTMENT NO.2 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0040                          6000.60 11,312.001.00011,312.00
PIER NO.1 EXCAVATION LS 1.00011,312.00
1.00011,312.00
0.0000.00

0041                          6001.50 8,960.001.0008,960.00
BENT NO.1 EXCAVATION LS 1.0008,960.00
1.0008,960.00
0.0000.00

0042                          6001.51 8,960.001.0008,960.00
BENT NO.2 EXCAVATION LS 1.0008,960.00
1.0008,960.00
0.0000.00

0043                          6005.35 57.23125.4007,176.64
PRECOMPRESSED POLYURETHANE FOAM JOINT LF 125.4007,176.64
129.4007,405.56
0.0000.00

0044                          6010.22 375.67159.80060,032.07
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 159.80060,032.07
159.80060,032.09
0.0000.00

0045                          6010.26 331.52407.300135,028.10
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 407.300135,028.10
407.300135,028.09
0.0000.00

0046                          6011.11 39,905.601.00039,905.60
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00039,905.60
AT STA. 437+95 RT. 1.00039,905.60
0.0000.00

0047                          6030.00 147,367.361.000147,367.36
PREPARATION OF BRIDGE EACH1.000147,367.36
AT STA. 437+95 RT. 1.000147,367.37
0.0000.00

0048                          6080.00 2.39795.0001,900.05
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 795.0001,900.05
795.0001,900.05
0.0000.00

0049                          6131.50 0.6577,803.00050,571.95
EPOXY COATED REINFORCING STEEL LB 82,713.20153,763.58
82,713.20153,763.59
0.0000.00

0050                          6200.00 33.60310.00010,416.00
CONCRETE PILING LF 310.00010,416.00
306.40010,295.04
0.0000.00

0051                          8091.00 18.52130.0002,407.60
GRANULAR BACKFILL CY 130.0002,407.60
130.0002,407.60
0.0000.00

4007                          6618.00 625.600.0000.00
GIRDER SEAT REPAIR EACH10.0006,256.00
Clean Bearing Plates & Girder Seats & Patch Abutments 10.0006,256.00
0.0000.00

4025                          3900.27 340.700.0000.00
ADDITIONAL COST EACH2.000681.40
(Special Control Joint for Bridge Deck) 2.000681.40
0.0000.00

GROUP 6A BRIDGE AT STA. 437+95Contracted602,873.11
Current612,507.50
In place612,615.50
This Estimate0.00

GROUP 7 GUARDRAIL
0100                          0030.70 420.001.000420.00
MOBILIZATION LS 1.000420.00
1.000420.00
0.0000.00

0101                          7011.20 16.28918.40014,951.55
W-BEAM GUARDRAIL LF 918.40014,951.55
918.40014,951.56
0.0000.00

0102                          7020.00 1,174.954.0004,699.80
BRIDGE APPROACH SECTIONS EACH4.0004,699.80
4.0004,699.80
0.0000.00

0103                          7024.25 2,089.502.0004,179.00
GUARDRAIL END TREATMENT, TYPE I EACH2.0004,179.00
2.0004,179.00
0.0000.00

0104                          7026.05 405.302.000810.60
W-THRIE BEAM TRANSITION SECTION EACH2.000810.60
2.000810.60
0.0000.00

GROUP 7 GUARDRAILContracted25,060.95
Current25,060.95
In place25,060.96
This Estimate0.00

GROUP 10 GENERAL ITEMS
0106                          0001.08 0.507,112.0003,556.00
BARRICADE, TYPE II BDAY7,112.0003,556.00
23,367.00011,683.50
0.0000.00

0107                          0001.10 3.15517.0001,628.55
BARRICADE, TYPE III BDAY517.0001,628.55
1,413.0004,450.95
0.0000.00

0108                          0001.30 3.15399.0001,256.85
TYPE B HIGH INTENSITY WARNING LIGHT LDAY399.0001,256.85
280.000882.00
0.0000.00

0109                          0001.90 0.534,339.0002,299.67
SIGN DAY EACH4,339.0002,299.67
6,140.0003,254.20
0.0000.00

0110                          0002.97 36.75120.0004,410.00
FLASHING ARROW PANEL DAY 120.0004,410.00
203.0007,460.25
0.0000.00

0111                          0003.51 18.031,740.00031,372.20
INSTALL CONCRETE PROTECTION BARRIER LF 1,990.00035,879.70
1,990.00035,879.70
0.0000.00

0112                          0003.58 2,100.002.0004,200.00
INERTIAL BARRIER SYSTEM EACH3.0006,300.00
3.0006,300.00
0.0000.00

0113                          0003.64 262.505.0001,312.50
REPLACEMENT MODULE EACH5.0001,312.50
0.0000.00
0.0000.00

0114                          0010.04 15,750.000.5007,875.00
FIELD OFFICE EACH0.5007,875.00
0.5007,875.00
0.0000.00

0115                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
1,049.500839.60
0.0000.00

0116                          0030.00 3,950.991.0003,950.99
MOBILIZATION LS 1.0003,950.99
1.0003,950.99
0.0000.00

4008                          0003.10 160.000.0000.00
FLAGGING DAY 29.0004,640.00
23.5003,760.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted62,661.76
Current73,909.26
In place86,336.19
This Estimate0.00

GROUP 3 CONCRETE PAVEMENT
0001                          L020.00 1.562,304.0003,594.24
EROSION CONTROL SY 2,304.0003,594.24
16,861.00026,303.16
0.0000.00

0002                          0002.30 0.2812,650.0003,542.00
PAVEMENT MARKING REMOVAL LF 12,650.0003,542.00
3,378.000945.84
0.0000.00

0003                          0002.39 1.1228,600.00032,032.00
TEMPORARY PAVEMENT MARKING, TYPE II LF 28,600.00032,032.00
26,763.00029,974.56
0.0000.00

0004                          0030.30 7,649.651.0007,649.65
MOBILIZATION LS 1.0007,649.65
1.0007,649.65
0.0000.00

0005                          1030.00 8.96920.0008,243.20
EARTHWORK MEASURED IN EMBANKMENT CY 920.0008,243.20
920.0408,243.56
0.0000.00

0006                          1041.00 6.421,001.0006,426.42
SALVAGING AND PLACING TOPSOIL SY 1,001.0006,426.42
1,882.21912,083.85
0.0000.00

0007                          1101.00 6.171,262.0007,786.54
REMOVE PAVEMENT SY 1,262.0007,786.54
1,993.19612,298.02
0.0000.00

0008                          1119.00 420.004.0001,680.00
REMOVE INLET EACH4.0001,680.00
4.0001,680.00
0.0000.00

0009                          3008.05 14.51195.0002,829.45
TIE BARS EACH195.0002,829.45
325.0004,715.75
0.0000.00

0010                          3075.71 47.28857.00040,518.96
12" CONCRETE PAVEMENT, CLASS 47B-3625 SY 857.00040,518.96
1,071.25150,648.75
0.0000.00

0011                          4130.06 1,120.000.720806.40
CLASS 47B-3000 OR AX-3000 CONCRETE FOR PIPE CULVERT PLUG CY 0.720806.40
0.720806.40
0.0000.00

0012                          7017.00 3.021,155.0003,488.10
REMOVE GUARDRAIL LF 1,155.0003,488.10
1,155.0003,488.10
0.0000.00

0013                          7151.00 8.46192.0001,624.32
REMOVE AND RESET FENCE LF 0.0000.00
0.0000.00
0.0000.00

0014                          7502.14 2.974,350.00012,919.50
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 4,350.00012,919.50
4,883.00014,502.51
0.0000.00

0015                          7503.14 2.973,480.00010,335.60
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 3,480.00010,335.60
2,175.0006,459.75
0.0000.00

0016                          8029.75 7.42857.0006,358.94
BITUMINOUS FOUNDATION COURSE SY 857.0006,358.94
1,897.22214,077.37
0.0000.00

0017                          9173.20 4.08857.0003,496.56
SUBGRADE PREPARATION SY 857.0003,496.56
1,710.2226,977.70
0.0000.00

0018                          9188.50 28.321,258.00035,626.56
SURFACING UNDER GUARDRAIL SY 1,258.00035,626.56
427.26412,100.12
0.0000.00

4015                          7103.00 210.000.0000.00
END POSTS EACH2.000420.00
2.000420.00
0.0000.00

4016                          7100.00 4.410.0000.00
RIGHT-OF-WAY FENCE LF 319.0001,406.79
319.0001,406.79
0.0000.00

4017                          7106.00 288.750.0000.00
12 FOOT GATE EACH2.000577.50
2.000577.50
0.0000.00

4018                          1111.00 0.260.0000.00
REMOVING FENCE LF 550.000143.00
550.000143.00
0.0000.00

4020                          3075.71 58.800.0000.00
12" CONCRETE PAVEMENT, CLASS 47B-3625 SY 638.97237,571.55
(Additional) 638.97237,571.55
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted188,958.44
Current227,452.96
In place253,073.93
This Estimate0.00

GROUP 6B BRIDGE AT STA. 483+14.13
0052                          A400.00 25,665.921.00025,665.92
MODIFY ROADWAY WEATHER INFORMATION SYSTEM EACH1.00025,665.92
1.00025,665.92
0.0000.00

0053                          0030.60 61,600.001.00061,600.00
MOBILIZATION LS 1.00061,600.00
1.00061,600.00
0.0000.00

0054                          3050.15 248.08195.90048,598.87
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 200.50049,740.04
200.50049,740.03
0.0000.00

0055                          3051.10 0.7319,203.00014,018.19
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 21,077.00015,386.21
21,077.00015,386.20
0.0000.00

0056                          6000.10 7,840.001.0007,840.00
ABUTMENT NO.1 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0057                          6000.11 7,840.001.0007,840.00
ABUTMENT NO.2 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0058                          6000.60 11,312.001.00011,312.00
PIER NO.1 EXCAVATION LS 1.00011,312.00
1.00011,312.00
0.0000.00

0059                          6000.61 11,312.001.00011,312.00
PIER NO.2 EXCAVATION LS 1.00011,312.00
1.00011,312.00
0.0000.00

0060                          6001.50 5,600.001.0005,600.00
BENT NO.1 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0061                          6001.51 5,600.001.0005,600.00
BENT NO.2 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0062                          6001.52 5,600.001.0005,600.00
BENT NO.3 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0063                          6001.53 5,600.001.0005,600.00
BENT NO.4 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0064                          6001.54 5,600.001.0005,600.00
BENT NO.5 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0065                          6001.55 5,600.001.0005,600.00
BENT NO.6 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0066                          6001.56 5,600.001.0005,600.00
BENT NO.7 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0067                          6001.57 5,600.001.0005,600.00
BENT NO.8 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0068                          6005.35 102.26250.00025,565.00
PRECOMPRESSED POLYURETHANE FOAM JOINT LF 250.00025,565.00
254.00025,974.04
0.0000.00

0069                          6010.22 374.02284.500106,408.69
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 284.500106,408.69
284.500106,408.70
0.0000.00

0070                          6010.26 325.851,013.600330,281.56
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 1,033.711336,834.73
1,033.711336,834.75
0.0000.00

0071                          6011.11 88,368.001.00088,368.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00088,368.00
AT STA. 483+14.13 LT. 1.00088,368.00
0.0000.00

0072                          6030.00 332,727.361.000332,727.36
PREPARATION OF BRIDGE EACH1.000332,727.36
AT STA. 483+14.13 LT. 1.000332,727.35
0.0000.00

0073                          6131.50 0.64200,530.000128,339.20
EPOXY COATED REINFORCING STEEL LB 206,850.294132,384.19
206,850.294132,384.17
0.0000.00

0074                          6200.00 32.48790.00025,659.20
CONCRETE PILING LF 1,110.00036,052.80
1,110.00036,052.80
0.0000.00

0075                          8091.00 18.67120.0002,240.40
GRANULAR BACKFILL CY 120.0002,240.40
120.0002,240.40
0.0000.00

4002                          6618.00 379.500.0000.00
GIRDER SEAT REPAIR EACH10.0003,795.00
Clean Bearing Plates & Girder Seats & Patch Abutments 10.0003,795.00
0.0000.00

4003                          6616.65 2,820.500.0000.00
BEARING DEVICE REPLACEMENT EACH20.00056,410.00
Raise Girders/New Bearing Pad/Diaphragms/Concrete Repair 20.00056,410.00
0.0000.00

4010                          1136.01 681.260.0000.00
REMOVING EACH1.000681.26
(Grade Beam) 1.000681.26
0.0000.00

4021                          A706.00 258.630.0000.00
RELOCATE PULL BOX EACH1.000258.63
1.000258.63
0.0000.00

4022                          3900.20 1,084.500.0000.00
ADDITIONAL COST LS 1.0001,084.50
(Additional Freight) 1.0001,084.50
0.0000.00

4024                          3900.27 476.190.0000.00
ADDITIONAL COST EACH2.000952.38
(Special Control Joint for Brdige Deck) 2.000952.38
0.0000.00

GROUP 6B BRIDGE AT STA. 483+14.13Contracted1,272,576.39
Current1,359,259.11
In place1,359,668.13
This Estimate0.00

GROUP 6C BRIDGE AT STA. 483+14.13
0076                          0030.60 61,600.001.00061,600.00
MOBILIZATION LS 1.00061,600.00
1.00061,600.00
0.0000.00

0077                          3050.15 247.95196.00048,598.20
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 196.00048,598.20
196.00048,598.21
0.0000.00

0078                          3051.10 0.7519,432.00014,574.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 20,723.00015,542.25
20,723.00015,542.26
0.0000.00

0079                          6000.10 7,840.001.0007,840.00
ABUTMENT NO.1 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0080                          6000.11 7,840.001.0007,840.00
ABUTMENT NO.2 EXCAVATION LS 1.0007,840.00
1.0007,840.00
0.0000.00

0081                          6000.60 11,312.001.00011,312.00
PIER NO.1 EXCAVATION LS 1.00011,312.00
1.00011,312.00
0.0000.00

0082                          6000.61 11,312.001.00011,312.00
PIER NO.2 EXCAVATION LS 1.00011,312.00
1.00011,312.00
0.0000.00

0083                          6001.50 5,600.001.0005,600.00
BENT NO.1 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0084                          6001.51 5,600.001.0005,600.00
BENT NO.2 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0085                          6001.52 5,600.001.0005,600.00
BENT NO.3 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0086                          6001.53 5,600.001.0005,600.00
BENT NO.4 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0087                          6001.54 5,600.001.0005,600.00
BENT NO.5 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0088                          6001.55 5,600.001.0005,600.00
BENT NO.6 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0089                          6001.56 5,600.001.0005,600.00
BENT NO.7 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0090                          6001.57 5,600.001.0005,600.00
BENT NO.8 EXCAVATION LS 1.0005,600.00
1.0005,600.00
0.0000.00

0091                          6005.35 103.24252.70026,088.75
PRECOMPRESSED POLYURETHANE FOAM JOINT LF 252.70026,088.75
256.70026,501.71
0.0000.00

0092                          6010.22 374.40287.600107,677.44
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 287.600107,677.44
287.600107,677.45
0.0000.00

0093                          6010.26 325.771,023.100333,295.29
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 1,023.100333,295.29
1,023.100333,295.28
0.0000.00

0094                          6011.11 88,368.001.00088,368.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00088,368.00
AT STA. 483+14.13 RT 1.00088,368.00
0.0000.00

0095                          6030.00 332,727.361.000332,727.36
PREPARATION OF BRIDGE EACH1.000332,727.36
AT STA. 483+14.13 RT. 1.000332,727.37
0.0000.00

0096                          6080.00 2.212,671.0005,902.91
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 2,671.0005,902.91
2,671.0005,902.91
0.0000.00

0097                          6131.50 0.64193,136.000123,607.04
EPOXY COATED REINFORCING STEEL LB 203,187.000130,039.68
203,187.000130,039.68
0.0000.00

0098                          6200.00 33.54790.00026,496.60
CONCRETE PILING LF 1,110.00037,229.40
1,108.50037,179.09
0.0000.00

0099                          8091.00 19.00112.0002,128.00
GRANULAR BACKFILL CY 112.0002,128.00
112.0002,128.00
0.0000.00

4005                          6618.00 379.500.0000.00
GIRDER SEAT REPAIR EACH10.0003,795.00
Clean Bearing Plates & Girder Seats & Patch Abutments 10.0003,795.00
0.0000.00

4006                          6616.65 2,820.500.0000.00
BEARING DEVICE REPLACEMENT EACH20.00056,410.00
Raise Girders/New Bearing Pads/Diaphragms/Concrete Repair 20.00056,410.00
0.0000.00

4026                          3900.27 340.700.0000.00
ADDITIONAL COST EACH2.000681.40
(Special Control Joint for Bridge Deck) 2.000681.40
0.0000.00

GROUP 6C BRIDGE AT STA. 483+14.13Contracted1,254,167.59
Current1,333,187.67
In place1,333,550.36
This Estimate0.00

GROUP 7 GUARDRAIL
0100                          0030.70 420.001.000420.00
MOBILIZATION LS 1.000420.00
1.000420.00
0.0000.00

0101                          7011.20 16.28979.10015,939.75
W-BEAM GUARDRAIL LF 779.10012,683.75
779.10012,683.75
-200.000-3,256.00

0102                          7020.00 1,174.954.0004,699.80
BRIDGE APPROACH SECTIONS EACH3.0003,524.85
3.0003,524.85
0.0000.00

0103                          7024.25 2,089.502.0004,179.00
GUARDRAIL END TREATMENT, TYPE I EACH1.0002,089.50
1.0002,089.50
0.0000.00

0104                          7026.05 405.302.000810.60
W-THRIE BEAM TRANSITION SECTION EACH2.000810.60
2.000810.60
0.0000.00

GROUP 7 GUARDRAILContracted26,049.15
Current19,528.70
In place19,528.70
This Estimate-3,256.00

GROUP 10 GENERAL ITEMS
0105                          0001.00 467.25432.000201,852.00
SURVEILLANCE OF TEMPORARY TRAFFIC CONTROL DEVICES CDAY432.000201,852.00
475.000221,943.75
0.0000.00

0106                          0001.08 0.5019,228.0009,614.00
BARRICADE, TYPE II BDAY19,228.0009,614.00
26,105.50013,052.75
0.0000.00

0107                          0001.10 3.151,397.0004,400.55
BARRICADE, TYPE III BDAY1,397.0004,400.55
2,166.0006,822.90
0.0000.00

0108                          0001.30 3.151,080.0003,402.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY1,080.0003,402.00
977.0003,077.55
0.0000.00

0109                          0001.90 0.5311,732.0006,217.96
SIGN DAY EACH11,732.0006,217.96
10,102.0005,354.06
0.0000.00

0110                          0002.97 36.75324.00011,907.00
FLASHING ARROW PANEL DAY 324.00011,907.00
262.0009,628.50
0.0000.00

0111                          0003.51 18.032,100.00037,863.00
INSTALL CONCRETE PROTECTION BARRIER LF 3,200.00057,696.00
3,200.00057,696.00
0.0000.00

0112                          0003.58 2,100.002.0004,200.00
INERTIAL BARRIER SYSTEM EACH4.0008,400.00
4.0008,400.00
0.0000.00

0113                          0003.64 262.505.0001,312.50
REPLACEMENT MODULE EACH5.0001,312.50
0.0000.00
0.0000.00

0114                          0010.04 15,750.000.5007,875.00
FIELD OFFICE EACH0.5007,875.00
0.5007,875.00
0.0000.00

0115                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
3,148.0002,518.40
0.0000.00

0116                          0030.00 24,609.011.00024,609.01
MOBILIZATION LS 1.00024,609.01
1.00024,609.02
0.0000.00

4009                          0003.44 0.650.0000.00
RESET CONCRETE PROTECTION BARRIERS LF 2,350.0001,527.50
2,300.0001,495.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted314,053.02
Current339,613.52
In place362,472.93
This Estimate0.00

Totals for contractContracted4,481,971.29
Current4,800,653.90
In place4,918,955.19
This Estimate-2,928.40