Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0083 WERNER CONSTRUCTION, INC.
Contract ID:4576
Estimate Number:0050
Pay Period End Date:08.09.2003
Contract Location:
GENEVA NORTH & SOUTHEstimate Type:PROG
Contractor:
WERNER CONSTRUCTION, INC.Date Let:12.07.2000
129 E 2ND STDate Awarded:12.14.2000
PO BOX 1087Date Contract Executed:12.21.2000
Date Notice to Proceed:12.21.2000
HASTINGS NE 68902-1087Date Work Began:04.02.2001
Phone:Date Physical Work Completed:
(402)463-4545Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
FILLMORE
Project Number PCT Fed State Project Number Description
41576 000  0.000 F-81-1(1023)  GR CONC PAVE CULV BR GRDL ELEC
41585 000  0.000 EACNH-81-1(117)  GRAD, CONC PAVE, CULV
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$17,162,960.05$17,064,213.91$98,746.14
$17,442,220.37Stockpiled Materials$8,035.45$8,035.45$.00
Original Contract AmtGross Earnings$17,170,995.50$17,072,249.36$98,746.14
$16,859,071.23Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
98.40%Net Earnings$17,145,995.50$17,047,249.36$98,746.14
Liquidated Damages$.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$.00
Fuel Adj$-5,146.56$-5,146.56$.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-$5,146.56-$5,146.56$.00
Payment$17,140,848.94$17,042,102.80$98,746.14
Project ManagerDiv. Head/Dist. Eng.
Kohmetscher, Lyle08.12.2003Meyer, Keith08.12.2003
Constr. Estimate Eng.Materials Eng.
Hitzeman, Bill08.12.2003
Controller Div. Processed
Burling, Laurie08.12.2003
Detailed breakdown of stockpiled materials
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00621020.06 FLEXIBLE POST DELINEATOR
S.P. Initial Payment6,074.25Sale005389
Flexable deliniator Posts
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment5,657.0621928
47B ROCK
S.P. Initial Payment11,570.1521975
47B ROCK
S.P. Initial Payment22,254.5921975
47B ROCK
02516011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Initial Payment90,550.003636
Inverted T Griders for superstructure 6B
02716011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Initial Payment90,550.003636
Inverted T griders for superstucture 6C
03336011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Initial Payment86,650.003636
Inverted T girders for superstucture 6F
03536011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Initial Payment86,650.003636
Inerted T girders for superstructure 6G
Total for estimate 0010:399,956.05
Est Nbr:0012
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment31,646.8422165
47B ROCK
Total for estimate 0012:31,646.84
Est Nbr:0013
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment20,822.2122193
47B ROCK
S.P. Initial Payment43,993.9522226
47B ROCK
Total for estimate 0013:64,816.16
Est Nbr:0014
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment47,289.8922259
47B ROCK
S.P. Initial Payment67,547.1122334
47B ROCK
02716011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Adjustment-90,550.003636
Inverted T griders for superstucture 6C
Total for estimate 0014:24,287.00
Est Nbr:0015
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment12,089.9222367
47B ROCK
Total for estimate 0015:12,089.92
Est Nbr:0016
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment1,191.3222403
47B ROCK
Total for estimate 0016:1,191.32
Est Nbr:0017
Item NbrItem CdItem DescAdj AmtInvoice Nbr
03536011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Adjustment-86,650.003636
Inerted T girders for superstructure 6G
Total for estimate 0017:-86,650.00
Est Nbr:0018
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Initial Payment4,595.9570631
600 mm driveway pipe
S.P. Adjustment-1,607.3370631
600 mm driveway pipe
00491701.36 900 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Initial Payment1,150.8170631
900 mm driveway culvert pipe 41576
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-5,657.0621928
47B ROCK
S.P. Adjustment-11,570.1521975
47B ROCK
S.P. Adjustment-22,254.5921975
47B ROCK
S.P. Adjustment-6,814.9922165
47B ROCK
S.P. Initial Payment19,847.5622604
47B ROCK
Total for estimate 0018:-22,309.80
Est Nbr:0019
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Initial Payment1,607.3270631
600 mm driveway pipe
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-24,831.8522165
47B ROCK
S.P. Adjustment-13,677.6922193
47B ROCK
Total for estimate 0019:-36,902.22
Est Nbr:0020
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-7,144.5222193
47B ROCK
S.P. Adjustment-11,369.0722226
47B ROCK
Total for estimate 0020:-18,513.59
Est Nbr:0021
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Adjustment-577.6370631
600 mm driveway pipe
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-24,836.4622226
47B ROCK
S.P. Initial Payment7,437.7522994
47B ROCK
S.P. Initial Payment13,142.2223037
47B ROCK
Total for estimate 0021:-4,834.12
Est Nbr:0022
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment21,073.6823080
47B ROCK
S.P. Initial Payment23,377.6623235
47B ROCK
Total for estimate 0022:44,451.34
Est Nbr:0025
Item NbrItem CdItem DescAdj AmtInvoice Nbr
02516011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Adjustment-90,550.003636
Inverted T Griders for superstructure 6B
03336011.11 PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
S.P. Adjustment-86,650.003636
Inverted T girders for superstucture 6F
Total for estimate 0025:-177,200.00
Est Nbr:0030
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-7,788.4322226
47B ROCK
S.P. Adjustment-29,221.8622259
47B ROCK
Total for estimate 0030:-37,010.29
Est Nbr:0031
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-18,068.0322259
47B ROCK
S.P. Adjustment-9,147.3622334
47B ROCK
Total for estimate 0031:-27,215.39
Est Nbr:0032
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-14,935.6422334
47B ROCK
Total for estimate 0032:-14,935.64
Est Nbr:0033
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-43,464.1222334
47B ROCK
S.P. Adjustment-12,089.9222367
47B ROCK
S.P. Adjustment-1,191.3222403
47B ROCK
S.P. Adjustment-410.0622604
47B ROCK
Total for estimate 0033:-57,155.42
Est Nbr:0034
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-19,437.5022604
47B ROCK
S.P. Adjustment-7,437.7522994
47B ROCK
S.P. Adjustment-13,142.2223037
47B ROCK
S.P. Adjustment-6,025.7423080
47B ROCK
Total for estimate 0034:-46,043.21
Est Nbr:0035
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-15,047.9423080
47B ROCK
S.P. Adjustment-4,511.5023235
47B ROCK
Total for estimate 0035:-19,559.44
Est Nbr:0037
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Adjustment-715.7670631
600 mm driveway pipe
00491701.36 900 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Adjustment-1,150.8170631
900 mm driveway culvert pipe 41576
Total for estimate 0037:-1,866.57
Est Nbr:0040
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-11,229.2523235
47B ROCK
Total for estimate 0040:-11,229.25
Est Nbr:0046
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-7,636.9223235
47B ROCK
Total for estimate 0046:-7,636.92
Est Nbr:0047
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Adjustment-1,695.2370631
600 mm driveway pipe
S.P. Adjustment-1,557.0970631
600 mm driveway pipe
Total for estimate 0047:-3,252.32
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00621020.06 FLEXIBLE POST DELINEATOR
S.P. Initial Payment1,911.00Sale005389
Flexible Deliniator posts
Total for estimate 0010:1,911.00
Est Nbr:0018
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Initial Payment276.2570631
600 mm driveway culvert pipe 41585
S.P. Adjustment-276.2570631
600 mm driveway culvert pipe 41585
Total for estimate 0018:0.00
Est Nbr:0019
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Initial Payment276.2570631
600 mm driveway culvert pipe 41585
Total for estimate 0019:276.25
Est Nbr:0022
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Initial Payment29,927.8523138
47B ROCK
S.P. Initial Payment37,017.6323190
47B ROCK
S.P. Initial Payment30,258.0023235
47B ROCK
Total for estimate 0022:97,203.48
Est Nbr:0031
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-29,927.8523138
47B ROCK
S.P. Adjustment-16,062.5423190
47B ROCK
Total for estimate 0031:-45,990.39
Est Nbr:0032
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00773075.55 255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25
S.P. Adjustment-20,955.0923190
47B ROCK
S.P. Adjustment-30,258.0023235
47B ROCK
Total for estimate 0032:-51,213.09
Est Nbr:0038
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00481701.24 600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8
S.P. Adjustment-276.2570631
600 mm driveway culvert pipe 41585
Total for estimate 0038:-276.25
Total remaining for contract:8,035.45
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          L006.00 125.0050.0006,250.00
COVER CROP SEEDING ha 50.0006,250.00
48.0006,000.00
0.0000.00

0002                          L020.01 6.001,764.10010,584.60
EROSION CONTROL, TYPE A m2 1,764.10010,584.60
1,410.1008,460.60
0.0000.00

0003                          L020.09 12.0033.000396.00
EROSION CONTROL, TYPE AAA m2 33.000396.00
0.0000.00
0.0000.00

0004                          L020.10 1.802,092.5003,766.50
EROSION CONTROL, TYPE HV m2 2,092.5003,766.50
148.000266.40
0.0000.00

0006                          L021.01 16.0024.000384.00
EROSION CHECKS, TYPE A BALE24.000384.00
24.000384.00
0.0000.00

0007                          L021.06 13.00258.0003,354.00
EROSION CHECKS, TYPE HV BALE258.0003,354.00
342.0004,446.00
0.0000.00

0010                          L022.13 8.50203.0001,725.50
FABRIC SILT FENCE-LOW PROFILE HIGH POROSITY m 203.0001,725.50
0.0000.00
0.0000.00

0011                          L022.14 8.50297.6002,529.60
FABRIC SILT FENCE-LOW PROFILE LOW POROSITY m 297.6002,529.60
585.6004,977.60
0.0000.00

0012                          L022.25 9.00200.0001,800.00
FABRIC SILT FENCE, TYPE COIR FIBER m 200.0001,800.00
251.7002,265.30
0.0000.00

0013                          P120.18 81.001.500121.50
450 mm CULVERT PIPE, TYPE 2 m 1.500121.50
1.500121.50
0.0000.00

0014                          P200.24 115.0021.0002,415.00
600mm CULVERT PIPE, TYPE 2 OR 5 m 21.0002,415.00
21.0002,415.00
0.0000.00

0015                          P400.18 71.00640.50045,475.50
450 mm CULVERT PIPE, TYPE 2,5,7 OR 8 m 640.50045,475.50
624.90044,367.90
0.0000.00

0016                          P700.12 83.001.00083.00
300 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 1.00083.00
0.0000.00
0.0000.00

0017                          P775.36 306.005.5001,683.00
900 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 5.5001,683.00
5.5001,683.00
0.0000.00

0018                          0030.10 11,396.301.00011,396.30
MOBILIZATION LS 1.00011,396.30
1.00011,396.30
0.0000.00

0019                          1009.00 100,493.551.000100,493.55
GENERAL CLEARING AND GRUBBING LS 1.000100,493.55
1.000100,493.55
0.0000.00

0020                          1010.00 1.10171,469.000188,615.90
EXCAVATION m3 171,469.000188,615.90
172,367.000189,603.70
0.0000.00

0021                          1010.10 1.90562,387.0001,068,535.30
EXCAVATION, BORROW m3 562,387.0001,068,535.30
600,988.0001,141,877.20
0.0000.00

0022                          1010.45 2.507,500.00018,750.00
REMOVAL OF LIVESTOCK WASTE kL 7,500.00018,750.00
7,500.00018,750.00
0.0000.00

0023                          1010.50 3.503,100.00010,850.00
REMOVAL OF UNSUITABLE MATERIAL m3 3,100.00010,850.00
3,100.00010,850.00
0.0000.00

0024                          1011.00 1.0014,731.00014,731.00
WATER kL 14,731.00014,731.00
2,400.0002,400.00
0.0000.00

0025                          1012.00 50.00110.0005,500.00
RIGHT-OF-WAY MARKERS EACH110.0005,500.00
140.0007,000.00
0.0000.00

0026                          1043.50 2.00149.000298.00
RIPRAP FILTER FABRIC m2 149.000298.00
164.458328.92
0.0000.00

0027                          1090.00 750.001.000750.00
ABANDON WELLS EACH1.000750.00
2.0001,500.00
0.0000.00

0028                          1101.25 10.0087.600876.00
SAWING PAVEMENT m 121.0001,210.00
21.050210.50
0.0000.00

0029                          1102.00 2.505,278.00013,195.00
REMOVE ASPHALT SURFACE m2 4,472.00011,180.00
2,959.2607,398.15
0.0000.00

0030                          1106.00 4.0031.000124.00
REMOVE DRIVEWAY m2 31.000124.00
31.000124.00
0.0000.00

0031                          1109.00 40.0016.000640.00
REMOVE CURB m 16.000640.00
32.0001,280.00
0.0000.00

0037                          1124.05 100.001.000100.00
REMOVE BUILDING EACH1.000100.00
AT STA. 1015+85 RT. 1.000100.00
0.0000.00

0038                          1124.06 500.001.000500.00
REMOVE BUILDING EACH1.000500.00
AT STA. 1016+16 RT. 1.000500.00
0.0000.00

0039                          1124.07 100.001.000100.00
REMOVE BUILDING EACH1.000100.00
AT STA. 1016+52 RT. 1.000100.00
0.0000.00

0040                          1124.08 100.001.000100.00
REMOVE BUILDING EACH1.000100.00
AT STA. 1016+79 RT. 1.000100.00
0.0000.00

0041                          1124.09 100.001.000100.00
REMOVE BUILDING EACH1.000100.00
AT STA. 1016+85 RT. 1.000100.00
0.0000.00

0042                          1124.10 100.001.000100.00
REMOVE BUILDING EACH1.000100.00
AT STA. 1016+97 RT. 1.000100.00
0.0000.00

0045                          1125.02 1,500.001.0001,500.00
CLEAR TRACT EACH1.0001,500.00
STA. 1016+10 TO 1017+18 RT. 1.0001,500.00
0.0000.00

0048                          1701.24 40.00418.00016,720.00
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 405.00016,200.00
530.00021,200.00
0.0000.00

0049                          1701.36 55.0026.0001,430.00
900 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 26.0001,430.00
26.0001,430.00
0.0000.00

0050                          1703.42 75.0016.0001,200.00
1050 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4 OR 5 m 16.0001,200.00
16.0001,200.00
0.0000.00

0051                          1703.48 90.0078.5007,065.00
1200 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4 OR 5 m 78.5007,065.00
78.5007,065.00
0.0000.00

0052                          4004.50 2.801,831.0005,126.80
CAST IRON GRATE AND FRAME kg 1,831.0005,126.80
1,831.0005,126.80
0.0000.00

0053                          4040.00 150.006.000900.00
REMOVE HEADWALLS FROM CULVERTS EACH6.000900.00
0.0000.00
0.0000.00

0054                          4050.01 12.0030.000360.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 30.000360.00
30.000360.00
0.0000.00

0055                          4105.59 540.0038.90021,006.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 38.90021,006.00
38.90021,006.00
0.0000.00

0056                          4155.50 2.001,497.0002,994.00
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 1,497.0002,994.00
1,497.0002,994.00
0.0000.00

0057                          4310.18 300.0026.0007,800.00
450 mm FLARED-END SECTION EACH26.0007,800.00
26.0007,800.00
0.0000.00

0058                          4310.24 245.002.000490.00
600 mm FLARED-END SECTION EACH2.000490.00
2.000490.00
0.0000.00

0059                          4320.36 640.001.000640.00
900 mm ROUND EQUIVALENT FLARED-END SECTION EACH1.000640.00
1.000640.00
0.0000.00

0060                          6105.02 22.00118.0002,596.00
ROCK RIPRAP, TYPE B Mg 118.0002,596.00
130.7902,877.38
0.0000.00

4001                          0003.10 175.000.0000.00
FLAGGING DAY 40.0007,000.00
Flagging 12.0002,100.00
0.0000.00

4002                          1136.10 3,465.000.0000.00
REMOVE LS 1.0003,465.00
Remove Debris from Bridge Site. 1.0003,465.00
0.0000.00

4003                          L022.11 8.080.0000.00
FABRIC SILT FENCE-LOW POROSITY m 5,745.00046,419.60
Fabric Silt Fence-Low Porosity 5,176.50041,826.12
0.0000.00

4030                          1701.18 26.250.0000.00
450 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 11.000288.75
450MM Driveway Culvert Pipe Type 2,3,4,5,6,7 or 8 11.000288.75
0.0000.00

4048                          1010.46 2.200.0000.00
REMOVAL OF UNSUITABLY WET SOIL m3 1,238.0002,723.60
Removal of Unsuitably wet material from grading sectionStd. Specification, section 205.05, para 10a. 1,238.0002,723.60
0.0000.00

GROUP 1 GRADINGContracted1,586,151.05
Current1,643,847.00
In place1,693,692.27
This Estimate0.00

GROUP 3 CONCRETE PAVEMENT
0061                          0030.30 156,064.001.000156,064.00
MOBILIZATION LS 1.000156,064.00
0.999156,064.00
0.0243,767.87

0062                          1020.06 20.00445.0008,900.00
FLEXIBLE POST DELINEATOR EACH445.0008,900.00
0.0000.00
0.0000.00

0064                          2001.00 15.00985.00014,775.00
GRAVEL SURFACE COURSE m3 1,014.00015,210.00
1,085.11016,276.65
211.0403,165.60

0065                          2020.00 7.5070.000525.00
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS m2 70.000525.00
78.000585.00
0.0000.00

0066                          2021.00 50.003.000150.00
MAILBOX POST EACH3.000150.00
6.000300.00
0.0000.00

0067                          3016.21 26.00890.00023,140.00
CONCRETE CLASS 47B-20 SIDEWALKS m2 890.00023,140.00
854.30022,211.80
0.0000.00

0068                          3017.40 26.00504.00013,104.00
CONCRETE CLASS 47B-20 MEDIAN SURFACING m2 504.00013,104.00
499.36412,983.46
0.0000.00

0069                          3020.26 30.00195.0005,850.00
CONCRETE CLASS 47B-25 DRIVEWAY m2 195.0005,850.00
241.8007,254.00
0.0000.00

0070                          3040.11 124.3513.4001,666.29
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH m2 13.4001,666.29
49.4506,149.11
0.0000.00

0071                          3040.12 98.00424.60041,610.80
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH m2 424.60041,610.80
250.11024,510.78
0.0000.00

0072                          3040.13 95.34511.00048,718.74
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH m2 511.00048,718.74
544.98051,958.39
0.0000.00

0073                          3040.18 109.8530.3003,328.46
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH m2 30.3003,328.46
0.0000.00
0.0000.00

0074                          3041.25 540.0028.00015,120.00
BITUMINOUS PATCHING Mg 28.00015,120.00
0.0000.00
0.0000.00

0075                          3075.31 29.5915,168.000448,821.12
205 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 15,168.000448,821.12
12,490.953369,607.29
0.0000.00

0076                          3075.51 34.9010,157.000354,479.30
255 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 10,157.000354,479.30
9,548.935333,257.82
0.0000.00

0077                          3075.55 26.64174,881.0004,658,829.84
255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25 m2 174,881.0004,658,829.84
175,733.7274,681,546.49
0.0000.00

0078                          3221.05 95.34595.50056,774.97
CONCRETE PAVEMENT, CLASS PR-25 m2 595.50056,774.97
JOINT REPAIR 754.40071,924.50
0.0000.00

0079                          3275.20 5.4732,769.000179,246.43
CRUSH CONCRETE PAVEMENT m2 27,427.000150,025.69
27,945.860152,863.86
0.0000.00

0080                          3300.50 5,090.911.0005,090.91
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING LS 1.0005,090.91
0.0000.00
0.0000.00

0081                          7550.03 1.2619,800.00024,948.00
100 mm YELLOW EPOXY PAVEMENT MARKING m 19,800.00024,948.00
21,185.50626,693.74
20,363.50625,658.02

0082                          7550.04 1.2024,750.00029,700.00
100 mm WHITE EPOXY PAVEMENT MARKING m 24,750.00029,700.00
28,014.12933,616.95
15,514.92918,617.91

0083                          8022.00 99.502,440.000242,780.00
HYDRATED LIME Mg 3,828.000380,886.00
3,914.030389,446.01
0.0000.00

0085                          8029.10 4.12129,667.000534,228.04
AGGREGATE FOUNDATION COURSE-D 100 mm m2 216,422.000891,658.64
186,894.139770,003.86
0.0000.00

0086                          8029.12 6.5316,743.000109,331.79
AGGREGATE FOUNDATION COURSE-D 150 mm m2 16,743.000109,331.79
16,373.273106,917.47
0.0000.00

0087                          8029.84 1.1529,261.00033,650.15
BITUMINOUS FOUNDATION COURSE 100 mm m2 0.0000.00
6,685.0007,687.76
0.0000.00

0088                          8032.04 1.0757,494.00061,518.58
CRUSHED CONCRETE FOUNDATION COURSE 100 mm m2 0.0000.00
10,523.96311,260.63
0.0000.00

0089                          8060.08 150.00632.00094,800.00
N-DRAIN EACH80.00012,000.00
50.0007,500.00
0.0000.00

0090                          8101.50 1.38216,422.000298,662.36
STABILIZED SUBGRADE m2 216,422.000298,662.36
200,910.822277,256.94
0.0000.00

0091                          9000.74 22.86100.0002,286.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE Mg 100.0002,286.00
SP2(12.5) 165.9533,793.68
0.0000.00

0093                          9005.00 34.74100.0003,474.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE Mg 100.0003,474.00
SP4(12.5) 90.5323,145.08
0.0000.00

0095                          9005.30 22.8610,295.000235,343.70
ASPHALTIC CONCRETE, TYPE SP2(12.5) Mg 0.0000.00
0.0000.00
0.0000.00

0096                          9005.45 24.7410,390.000257,048.60
ASPHALTIC CONCRETE, TYPE SP4(12.5) Mg 7,748.000191,685.52
5,197.740128,592.09
0.0000.00

0097                          9009.00 2.50359.000897.50
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS m2 359.000897.50
1,665.6504,164.14
0.0000.00

0098                          9009.86 12.3031,384.000386,023.20
SURFACING 150mm m2 31,384.000386,023.20
32,719.640402,451.57
0.0000.00

0099                          9020.92 200.005.2001,040.00
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING Mg 5.2001,040.00
6.8301,366.00
0.0000.00

0100                          9021.03 202.00556.038112,319.68
PERFORMANCE GRADED BINDER (58-28) Mg 261.32052,786.64
199.63340,325.86
0.0000.00

0101                          9021.04 252.00561.060141,387.12
PERFORMANCE GRADED BINDER (70-28) Mg 419.060105,603.12
402.114101,332.73
0.0000.00

0102                          9034.00 2.50359.000897.50
PREPARATION OF INTERSECTIONS AND DRIVEWAYS m2 359.000897.50
1,618.8204,047.06
0.0000.00

0103                          9053.00 0.2643,256.00011,246.56
TACK COAT L 43,256.00011,246.56
60,182.54115,647.46
0.0000.00

0104                          9111.00 4.004,542.00018,168.00
WATER kL 4,542.00018,168.00
10,853.70043,414.80
0.0000.00

0105                          9170.00 100.00467.47746,747.70
EARTH SHOULDER CONSTRUCTION StaM467.47746,747.70
0.0000.00
0.0000.00

0106                          9173.20 1.3421,813.00029,229.42
SUBGRADE PREPARATION m2 21,813.00029,229.42
53,201.00371,289.34
0.0000.00

0107                          9179.34 2.2525,107.00056,490.75
COLD MILLING, CLASS 4 m2 19,766.00044,473.50
20,373.11345,839.50
0.0000.00

0108                          9185.27 1.5015,505.00023,257.50
MILLING CONCRETE PAVEMENT m2 15,505.00023,257.50
11,051.10016,576.65
0.0000.00

0110                          9185.77 79.00395.00031,205.00
RUMBLE STRIPS, CONCRETE StaM395.00031,205.00
222.66617,590.61
0.0000.00

0111                          9188.50 20.001,111.00022,220.00
SURFACING UNDER GUARDRAIL m2 1,111.00022,220.00
433.7508,675.00
0.0000.00

4010                          9005.23 20.300.0000.00
ASPHALTIC CONCRETE, TYPE SPS Mg 1,044.92021,211.88
Asphaltic Concrete, Type SPS for shoe-fly. 1,044.92021,211.88
0.0000.00

4022                          9005.45 32.540.0000.00
ASPHALTIC CONCRETE, TYPE SP4(12.5) Mg 2,715.00088,346.10
SP-4 for R Street County Section 2,707.39388,098.57
0.0000.00

4023                          9005.45 32.540.0000.00
ASPHALTIC CONCRETE, TYPE SP4(12.5) Mg 4,155.000135,203.70
Type S-4 for F & R Street State Portion 5,657.419184,092.42
0.0000.00

4024                          9021.01 202.000.0000.00
PERFORMANCE GRADED BINDER (64-22) Mg 115.00023,230.00
Perf_Graded Binder 64-22 R Street county portion 130.38426,337.57
0.0000.00

4025                          9021.01 202.000.0000.00
PERFORMANCE GRADED BINDER (64-22) Mg 177.00035,754.00
Pref_graded Binder for F & R Street State Portion 261.81552,886.63
0.0000.00

4027                          9005.23 21.980.0000.00
ASPHALTIC CONCRETE, TYPE SPS Mg 4,840.000106,383.20
SPS for Median Crossings, Frontage Roads, Drives & Inter.Geneva North & South 5,098.380112,062.39
0.0000.00

4032                          L001.02 1,786.920.0000.00
SEEDING, TYPE B ha 1.5152,707.18
Seeding, Type B for F street 1.5152,707.18
0.0000.00

4033                          L032.75 89.250.0000.00
MULCH Mg 6.818608.51
Mulch for F Street 6.818608.51
0.0000.00

4034                          0030.50 1.000
MOBILIZATION LS 2.0000.00
Mobilization for seeding on F Street 1.0001,050.00
0.0000.00

4036                          8060.05 85.000.0000.00
GRANULAR SUBDRAIN EACH552.00046,920.00
Granular Subdrains in Place of N Drains 0.0000.00
0.0000.00

4038                          9179.77 2,000.000.0000.00
MILLING FOR ASPHALTIC CONCRETE INLAY m 1.0002,000.00
Milling for Asph Conc Inlay 1.0002,000.00
0.0000.00

4039                          0030.00 1.000
MOBILIZATION LS 2.0000.00
Addition Mobilization for Epoxy Painting 1.0001,250.00
0.0000.00

4043                          1102.05 3.000.0000.00
REMOVE ASPHALT SURFACING FROM PAVEMENT m2 1,766.6005,299.80
Remove Asphalt Surface from pavement 0.0000.00
0.0000.00

4045                          7508.04 23.100.0000.00
300 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4 m 500.00011,550.00
300 mm white Preformed Pavement Marking 0.0000.00
0.0000.00

4046                          3300.03 2,948.400.0000.00
DEDUCTION LS 0.0000.00
Deduction for under strength PR Conc.Std. specification 603.05 para. 3 d, table 603.02 0.0000.00
0.0000.00

4047                          3300.03 -2,948.400.0000.00
DEDUCTION LS 1.000-2,948.40
Deduction of under strength PR ConcStd specification 603.05 para. 3 d table 603.02 1.000-2,948.40
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted8,845,096.00
Current9,204,403.03
In place8,935,484.83
This Estimate51,209.40

GROUP 4 CULVERTS
0114                          P120.18 360.001.200432.00
450 mm CULVERT PIPE, TYPE 2 m 1.200432.00
1.200432.00
0.0000.00

0116                          P120.48 231.0091.00021,021.00
1200 mm CULVERT PIPE, TYPE 2 m 91.00021,021.00
91.00021,021.00
0.0000.00

0117                          P120.60 346.0066.00022,836.00
1500 mm CULVERT PIPE, TYPE 2 m 66.00022,836.00
66.00022,836.00
0.0000.00

0122                          P127.30 154.0081.00012,474.00
750 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 m 81.00012,474.00
81.00012,474.00
0.0000.00

0125                          P127.54 405.0043.00017,415.00
1350 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 m 43.00017,415.00
43.00017,415.00
0.0000.00

0128                          P128.60 338.0024.0008,112.00
1500 mm CULVERT PIPE, TYPE 2 CLASS IV m 24.0008,112.00
24.0008,112.00
0.0000.00

0130                          P155.24 88.008.500748.00
600 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 5 m 0.0000.00
0.0000.00
0.0000.00

0131                          P200.18 360.007.2002,592.00
450 mm CULVERT PIPE, TYPE 2 OR 5 m 7.2002,592.00
7.2002,592.00
0.0000.00

0132                          P200.24 82.00149.50012,259.00
600mm CULVERT PIPE, TYPE 2 OR 5 m 149.50012,259.00
149.50012,259.00
0.0000.00

0133                          P200.30 114.0048.5005,529.00
750 mm CULVERT PIPE, TYPE 2 OR 5 m 48.5005,529.00
48.5005,529.00
0.0000.00

0134                          P200.36 152.00105.00015,960.00
900 mm CULVERT PIPE, TYPE 2 OR 5 m 105.00015,960.00
105.00015,960.00
0.0000.00

0135                          P200.42 188.5048.0009,048.00
1050 mm CULVERT PIPE, TYPE 2 OR 5 m 48.0009,048.00
48.0009,048.00
0.0000.00

0136                          P200.48 231.50143.50033,220.25
1200 mm CULVERT PIPE, TYPE 2 OR 5 m 143.50033,220.25
143.50033,220.25
0.0000.00

0137                          P200.54 287.0043.00012,341.00
1350 mm CULVERT PIPE, TYPE 2 OR 5 m 43.00012,341.00
43.00012,341.00
0.0000.00

0138                          P200.78 579.0070.50040,819.50
1950 mm CULVERT PIPE, TYPE 2 OR 5 m 70.50040,819.50
70.50040,819.50
0.0000.00

0141                          P406.66 218.0033.0007,194.00
1650 mm CULVERT PIPE, TYPE 2, 3, 4 OR 5 m 33.0007,194.00
33.0007,194.00
0.0000.00

0143                          P700.12 86.886.000521.28
300 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 6.000521.28
6.000521.28
0.0000.00

0144                          P700.15 92.5018.5001,711.25
375 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 18.5001,711.25
18.5001,711.25
0.0000.00

0145                          P700.18 118.0010.0001,180.00
450 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 10.0001,180.00
10.0001,180.00
0.0000.00

0146                          P700.24 138.0014.0001,932.00
600 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 14.0001,932.00
27.2003,753.60
0.0000.00

0147                          P775.18 162.0012.5002,025.00
450 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 12.5002,025.00
12.5002,025.00
0.0000.00

0148                          P775.24 180.5522.5004,062.38
600 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 22.5004,062.38
22.5004,062.38
0.0000.00

0149                          P775.30 235.00102.00023,970.00
750 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 102.00023,970.00
97.60022,936.00
0.0000.00

0150                          P775.36 295.0010.5003,097.50
900 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 10.5003,097.50
10.5003,097.50
0.0000.00

0151                          0030.40 1,931.041.0001,931.04
MOBILIZATION LS 1.0001,931.04
1.0001,931.04
0.0000.00

0152                          1117.00 500.001.000500.00
REMOVE MANHOLE EACH1.000500.00
1.000500.00
0.0000.00

0153                          1119.00 250.002.000500.00
REMOVE INLET EACH2.000500.00
2.000500.00
0.0000.00

0154                          4002.00 3.10399.0001,236.90
CAST IRON COVER AND FRAME kg 399.0001,236.90
399.0001,236.90
0.0000.00

0155                          4005.00 2.58156.000402.48
CAST IRON RING AND COVER kg 156.000402.48
383.000988.14
0.0000.00

0156                          4016.00 2,515.001.0002,515.00
MANHOLE EACH1.0002,515.00
AT STA. 406+21.5 1.0002,515.00
0.0000.00

0157                          4035.00 75.0014.0001,050.00
REMOVE FLARED-END SECTION EACH14.0001,050.00
10.000750.00
0.0000.00

0158                          4040.00 100.006.000600.00
REMOVE HEADWALLS FROM CULVERTS EACH6.000600.00
6.000600.00
0.0000.00

0159                          4041.00 500.001.000500.00
CULVERT CLEANOUT EACH1.000500.00
1.000500.00
0.0000.00

0160                          4043.00 6.5619.600128.58
REMOVE CULVERT PIPE m 19.600128.58
19.600128.58
0.0000.00

0161                          4043.50 15.0028.800432.00
REMOVE SEWER PIPE m 28.800432.00
41.100616.50
0.0000.00

0162                          4044.00 1,250.001.0001,250.00
PREPARATION OF STRUCTURE EACH1.0001,250.00
AT STA. 707+72 1.0001,250.00
0.0000.00

0164                          4045.01 1,500.001.0001,500.00
REMOVE STRUCTURE EACH1.0001,500.00
AT STA. 206+10 RT. 0.0000.00
0.0000.00

0165                          4050.01 10.002,103.00021,030.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 2,103.00021,030.00
2,492.00024,920.00
0.0000.00

0166                          4051.01 13.0026.000338.00
EXCAVATION FOR BOX CULVERTS m3 26.000338.00
26.000338.00
0.0000.00

0167                          4101.06 325.0028.9409,405.50
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 28.9409,405.50
29.6309,629.75
0.0000.00

0168                          4105.59 653.0024.77016,174.81
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 24.77016,174.81
26.16017,082.48
0.0000.00

0170                          4151.00 1.101,272.0001,399.20
REINFORCING STEEL FOR BOX CULVERT kg 1,272.0001,399.20
1,585.4411,743.99
0.0000.00

0171                          4155.50 1.251,006.0001,257.50
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 1,006.0001,257.50
1,045.0001,306.25
0.0000.00

0173                          4310.24 330.007.0002,310.00
600 mm FLARED-END SECTION EACH7.0002,310.00
7.0002,310.00
0.0000.00

0174                          4310.30 375.002.000750.00
750 mm FLARED-END SECTION EACH2.000750.00
2.000750.00
0.0000.00

0175                          4310.36 580.006.0003,480.00
900 mm FLARED-END SECTION EACH6.0003,480.00
6.0003,480.00
0.0000.00

0176                          4310.42 725.002.0001,450.00
1050 mm FLARED-END SECTION EACH2.0001,450.00
2.0001,450.00
0.0000.00

0177                          4310.48 800.0010.0008,000.00
1200 mm FLARED-END SECTION EACH10.0008,000.00
10.0008,000.00
0.0000.00

0178                          4310.54 1,000.002.0002,000.00
1350 mm FLARED-END SECTION EACH2.0002,000.00
2.0002,000.00
0.0000.00

0179                          4310.60 1,200.004.0004,800.00
1500 mm FLARED-END SECTION EACH4.0004,800.00
4.0004,800.00
0.0000.00

0180                          4310.66 900.004.0003,600.00
1650 mm FLARED-END SECTION EACH4.0003,600.00
4.0003,600.00
0.0000.00

0182                          4310.78 3,000.002.0006,000.00
1950 mm FLARED-END SECTION EACH2.0006,000.00
2.0006,000.00
0.0000.00

0183                          4320.24 190.002.000380.00
600 mm ROUND EQUIVALENT FLARED-END SECTION EACH0.0000.00
0.0000.00
0.0000.00

0184                          4320.30 500.004.0002,000.00
750 mm ROUND EQUIVALENT FLARED-END SECTION EACH4.0002,000.00
4.0002,000.00
0.0000.00

0185                          4320.54 1,250.002.0002,500.00
1350 mm ROUND EQUIVALENT FLARED-END SECTION EACH2.0002,500.00
2.0002,500.00
0.0000.00

0192                          4880.60 725.0024.00017,400.00
JACKING 1500 mm CULVERT PIPE, TYPE 2 CLASS IV m 24.00017,400.00
24.00017,400.00
0.0000.00

4006                          P375.30 112.350.0000.00
750 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 3,4 OR 5 m 8.500954.97
750 mm RND EQ CULV PIPE Type 3 8.500954.98
0.0000.00

4007                          4320.30 262.000.0000.00
750 mm ROUND EQUIVALENT FLARED-END SECTION EACH2.000524.00
2.000524.00
0.0000.00

4008                          1905.00 499.460.0000.00
MATERIAL DELIVERED NOT INCORPORATED LS 1.000499.46
7.5m 600 mm RND EQ & @ FES's 1.000499.46
0.0000.00

4011                          4976.05 1,470.000.0000.00
ADDITIONAL WORK LS 1.0001,470.00
Lay & Remove drainage pipe on Shoe-fly at 1107+25 1.0001,470.00
0.0000.00

4014                          6960.02 5,189.610.0000.00
ADDITIONAL WORK LS 1.0005,189.61
Specialty Items Change Order. 1.0005,189.61
0.0000.00

GROUP 4 CULVERTSContracted377,321.16
Current384,831.21
In place390,004.44
This Estimate0.00

GROUP 6B BRIDGE AT STA. 1040+89.542 LT.
0239                          0030.60 10,000.001.00010,000.00
MOBILIZATION LS 1.00010,000.00
1.00010,000.00
0.0000.00

0240                          1043.50 2.40497.0001,192.80
RIPRAP FILTER FABRIC m2 497.0001,192.80
493.6001,184.64
0.0000.00

0241                          3050.15 210.00121.30025,473.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 121.30025,473.00
121.30025,473.00
0.0000.00

0242                          3051.10 1.268,175.00010,300.50
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 8,175.00010,300.50
8,175.00010,300.50
0.0000.00

0243                          6000.10 2,000.001.0002,000.00
ABUTMENT NO.1 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0244                          6000.11 2,000.001.0002,000.00
ABUTMENT NO.2 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0245                          6001.50 3,500.001.0003,500.00
BENT NO.1 EXCAVATION LS 1.0003,500.00
1.0003,500.00
0.0000.00

0246                          6001.51 3,500.001.0003,500.00
BENT NO.2 EXCAVATION LS 1.0003,500.00
1.0003,500.00
0.0000.00

0247                          6005.35 164.0032.6005,346.40
PRECOMPRESSED POLYURETHANE FOAM JOINT m 32.6005,346.40
32.6005,346.40
0.0000.00

0248                          6005.60 40.00108.0004,320.00
ELASTOMERIC BEARING EACH108.0004,320.00
108.0004,320.00
0.0000.00

0249                          6010.22 360.00200.70072,252.00
CLASS 47B-20 CONCRETE FOR BRIDGE m3 200.70072,252.00
203.08073,108.80
0.0000.00

0250                          6010.28 360.00149.90053,964.00
CLASS 47BD-35 CONCRETE FOR BRIDGE m3 149.90053,964.00
156.90056,484.00
0.0000.00

0251                          6011.11 114,000.001.000114,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000114,000.00
AT STA. 1040+89.542 1.000114,000.00
0.0000.00

0252                          6080.00 6.60250.0001,650.00
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 250.0001,650.00
250.0001,650.00
0.0000.00

0253                          6105.02 30.00485.00014,550.00
ROCK RIPRAP, TYPE B Mg 485.00014,550.00
497.91014,937.30
0.0000.00

0254                          6131.50 1.2628,665.00036,117.90
EPOXY COATED REINFORCING STEEL kg 28,676.00036,131.76
28,676.00036,131.76
0.0000.00

0255                          6139.50 36.0044.0001,584.00
SUBSURFACE DRAINAGE MATTING m2 44.0001,584.00
29.0401,045.44
0.0000.00

0256                          6200.00 85.30643.00054,847.90
CONCRETE PILING m 610.00052,033.00
512.25043,694.93
0.0000.00

0257                          6310.00 120.00223.20026,784.00
STEEL SHEET PILING m2 223.20026,784.00
223.20026,784.00
0.0000.00

0258                          8091.00 26.0085.0002,210.00
GRANULAR BACKFILL m3 85.0002,210.00
85.0002,210.00
0.0000.00

4009                          7390.20 2,785.000.0000.00
REVISION LS 1.0002,785.00
For additional cost to change girder lengths and eng. 0.0000.00
0.0000.00

4026                          6210.59 51.180.0000.00
PAY CUT-OFF m 19.7501,010.81
1997 Metric Spec 703.05, para 2. 19.7501,010.81
0.0000.00

GROUP 6B BRIDGE AT STA. 1040+89.542 LT.Contracted445,592.50
Current446,587.27
In place438,681.58
This Estimate0.00

GROUP 6C BRIDGE AT STA. 1040+89.542 RT.
0259                          0030.60 10,000.001.00010,000.00
MOBILIZATION LS 1.00010,000.00
1.00010,000.00
0.0000.00

0260                          1043.50 2.40497.0001,192.80
RIPRAP FILTER FABRIC m2 497.0001,192.80
498.4001,196.16
0.0000.00

0261                          3050.15 210.00118.30024,843.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 118.30024,843.00
118.30024,843.00
0.0000.00

0262                          3051.10 1.268,000.00010,080.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 8,000.00010,080.00
8,000.00010,080.00
0.0000.00

0263                          6000.10 2,000.001.0002,000.00
ABUTMENT NO.1 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0264                          6000.11 2,000.001.0002,000.00
ABUTMENT NO.2 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0265                          6001.50 3,000.001.0003,000.00
BENT NO.1 EXCAVATION LS 1.0003,000.00
1.0003,000.00
0.0000.00

0266                          6001.51 3,000.001.0003,000.00
BENT NO.2 EXCAVATION LS 1.0003,000.00
1.0003,000.00
0.0000.00

0267                          6005.35 164.0032.2005,280.80
PRECOMPRESSED POLYURETHANE FOAM JOINT m 32.2005,280.80
32.2005,280.80
0.0000.00

0268                          6005.60 40.00108.0004,320.00
ELASTOMERIC BEARING EACH108.0004,320.00
108.0004,320.00
0.0000.00

0269                          6010.22 355.00211.70075,153.50
CLASS 47B-20 CONCRETE FOR BRIDGE m3 211.70075,153.50
209.96974,539.00
0.0000.00

0270                          6010.28 360.00146.60052,776.00
CLASS 47BD-35 CONCRETE FOR BRIDGE m3 146.60052,776.00
146.60052,776.00
0.0000.00

0271                          6011.11 114,000.001.000114,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000114,000.00
AT STA. 1040+89.542 1.000114,000.00
0.0000.00

0272                          6080.00 6.60295.0001,947.00
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 295.0001,947.00
295.0001,947.00
0.0000.00

0273                          6105.02 30.00485.00014,550.00
ROCK RIPRAP, TYPE B Mg 485.00014,550.00
474.72014,241.60
0.0000.00

0274                          6131.50 1.2628,445.00035,840.70
EPOXY COATED REINFORCING STEEL kg 28,456.00035,854.56
28,501.00035,911.26
0.0000.00

0275                          6139.50 36.0043.0001,548.00
SUBSURFACE DRAINAGE MATTING m2 43.0001,548.00
29.3701,057.32
0.0000.00

0276                          6200.00 85.30643.00054,847.90
CONCRETE PILING m 626.50053,440.45
534.42045,586.03
0.0000.00

0277                          6310.00 120.00219.50026,340.00
STEEL SHEET PILING m2 219.50026,340.00
219.48026,337.60
0.0000.00

0278                          8091.00 26.0085.0002,210.00
GRANULAR BACKFILL m3 85.0002,210.00
85.0002,210.00
0.0000.00

4012                          6960.02 1,482.870.0000.00
ADDITIONAL WORK LS 1.0001,482.87
Extra work to remove Steel from Bent Caps, Cut, paint and retie and replace because of plan error. 1.0001,482.87
0.0000.00

4013                          6210.59 51.180.0000.00
PAY CUT-OFF m 51.3802,629.63
1197 Metric Spec, 703.05, para 2 51.5802,639.86
0.0000.00

4021                          W900.02 986.450.0000.00
RESTOCKING LS 1.000986.45
Restocking of Type I Concrete Pile 1.000986.45
0.0000.00

GROUP 6C BRIDGE AT STA. 1040+89.542 RT.Contracted444,929.70
Current448,635.06
In place439,434.95
This Estimate0.00

GROUP 6F BRIDGE AT STA. 1070+23.000 LT.
0321                          0030.60 10,000.001.00010,000.00
MOBILIZATION LS 1.00010,000.00
1.00010,000.00
0.0000.00

0322                          1043.50 2.40800.0001,920.00
RIPRAP FILTER FABRIC m2 800.0001,920.00
800.0001,920.00
0.0000.00

0323                          3050.15 210.00117.20024,612.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 117.20024,612.00
125.80026,418.00
0.0000.00

0324                          3051.10 1.268,135.00010,250.10
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 8,135.00010,250.10
8,135.00010,250.10
0.0000.00

0325                          6000.10 2,000.001.0002,000.00
ABUTMENT NO.1 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0326                          6000.11 2,000.001.0002,000.00
ABUTMENT NO.2 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0327                          6001.50 3,000.001.0003,000.00
BENT NO.1 EXCAVATION LS 1.0003,000.00
1.0003,000.00
0.0000.00

0328                          6001.51 3,000.001.0003,000.00
BENT NO.2 EXCAVATION LS 1.0003,000.00
1.0003,000.00
0.0000.00

0329                          6005.35 164.0025.7004,214.80
PRECOMPRESSED POLYURETHANE FOAM JOINT m 25.7004,214.80
25.7004,214.80
0.0000.00

0330                          6005.60 40.00102.0004,080.00
ELASTOMERIC BEARING EACH102.0004,080.00
102.0004,080.00
0.0000.00

0331                          6010.22 360.00183.30065,988.00
CLASS 47B-20 CONCRETE FOR BRIDGE m3 183.30065,988.00
186.42067,111.20
0.0000.00

0332                          6010.28 360.00128.60046,296.00
CLASS 47BD-35 CONCRETE FOR BRIDGE m3 128.60046,296.00
135.90048,924.00
0.0000.00

0333                          6011.11 111,000.001.000111,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000111,000.00
AT STA. 1070+23.00 1.000111,000.00
0.0000.00

0334                          6080.00 6.60556.0003,669.60
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 556.0003,669.60
556.0003,669.60
0.0000.00

0335                          6105.02 30.00765.00022,950.00
ROCK RIPRAP, TYPE B Mg 765.00022,950.00
759.39022,781.70
0.0000.00

0336                          6131.50 1.2627,470.00034,612.20
EPOXY COATED REINFORCING STEEL kg 27,470.00034,612.20
27,470.00034,612.20
0.0000.00

0337                          6139.50 36.0020.200727.20
SUBSURFACE DRAINAGE MATTING m2 20.200727.20
22.220799.92
0.0000.00

0338                          6200.00 85.30767.80065,493.34
CONCRETE PILING m 767.80065,493.34
701.10059,803.84
0.0000.00

0339                          6310.00 120.00315.00037,800.00
STEEL SHEET PILING m2 315.00037,800.00
315.00037,800.00
0.0000.00

0340                          8091.00 26.0091.6002,381.60
GRANULAR BACKFILL m3 91.6002,381.60
91.6002,381.60
0.0000.00

4031                          6210.59 51.180.0000.00
PAY CUT-OFF m 30.6501,568.67
1997 Metric Spec 703.05, para 2. 30.6501,568.67
0.0000.00

GROUP 6F BRIDGE AT STA. 1070+23.000 LT.Contracted455,994.84
Current457,563.51
In place457,335.63
This Estimate0.00

GROUP 6G BRIDGE AT STA. 1070+23.000 RT.
0341                          0030.60 10,000.001.00010,000.00
MOBILIZATION LS 1.00010,000.00
1.00010,000.00
0.0000.00

0342                          1043.50 2.40800.0001,920.00
RIPRAP FILTER FABRIC m2 800.0001,920.00
800.0001,920.00
0.0000.00

0343                          3050.15 210.00117.20024,612.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 117.20024,612.00
125.80026,418.00
0.0000.00

0344                          3051.10 1.268,135.00010,250.10
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 8,135.00010,250.10
8,135.00010,250.10
0.0000.00

0345                          6000.10 2,000.001.0002,000.00
ABUTMENT NO.1 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0346                          6000.11 2,000.001.0002,000.00
ABUTMENT NO.2 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0347                          6001.50 3,000.001.0003,000.00
BENT NO.1 EXCAVATION LS 1.0003,000.00
1.0003,000.00
0.0000.00

0348                          6001.51 3,000.001.0003,000.00
BENT NO.2 EXCAVATION LS 1.0003,000.00
1.0003,000.00
0.0000.00

0349                          6005.35 164.0025.7004,214.80
PRECOMPRESSED POLYURETHANE FOAM JOINT m 25.7004,214.80
25.7004,214.80
0.0000.00

0350                          6005.60 40.00102.0004,080.00
ELASTOMERIC BEARING EACH102.0004,080.00
102.0004,080.00
0.0000.00

0351                          6010.22 360.00183.30065,988.00
CLASS 47B-20 CONCRETE FOR BRIDGE m3 183.30065,988.00
184.35066,366.00
0.0000.00

0352                          6010.28 360.00128.60046,296.00
CLASS 47BD-35 CONCRETE FOR BRIDGE m3 128.60046,296.00
133.40048,024.00
0.0000.00

0353                          6011.11 111,000.001.000111,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000111,000.00
AT STA. 1070+23 1.000111,000.00
0.0000.00

0354                          6080.00 6.60556.0003,669.60
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 556.0003,669.60
556.0003,669.60
0.0000.00

0355                          6105.02 30.00765.00022,950.00
ROCK RIPRAP, TYPE B Mg 765.00022,950.00
759.74022,792.20
0.0000.00

0356                          6131.50 1.2627,470.00034,612.20
EPOXY COATED REINFORCING STEEL kg 27,470.00034,612.20
27,517.00034,671.42
0.0000.00

0357                          6139.50 36.0020.200727.20
SUBSURFACE DRAINAGE MATTING m2 20.200727.20
23.100831.60
0.0000.00

0358                          6200.00 85.30767.80065,493.34
CONCRETE PILING m 767.80065,493.34
698.82059,609.35
0.0000.00

0359                          6310.00 120.00315.00037,800.00
STEEL SHEET PILING m2 315.00037,800.00
303.57036,428.40
0.0000.00

0360                          8091.00 26.0091.6002,381.60
GRANULAR BACKFILL m3 91.6002,381.60
91.6002,381.60
0.0000.00

4015                          6210.59 51.180.0000.00
PAY CUT-OFF m 32.9801,687.92
1997 Metric Spec 703.05, para 2 32.9801,687.92
0.0000.00

4028                          3300.03 -1,829.980.0000.00
DEDUCTION LS 1.000-1,829.98
Deduction for 47BD35 Concrete for Bridge Deck, for strength 1.000-1,829.98
0.0000.00

4029                          3300.03 -203.540.0000.00
DEDUCTION LS 1.000-203.54
Deduction for strength for 47BD35, used in diapharms 1.000-203.54
0.0000.00

GROUP 6G BRIDGE AT STA. 1070+23.000 RT.Contracted455,994.84
Current455,649.24
In place452,311.47
This Estimate0.00

GROUP 7 GUARDRAIL
0361                          0030.70 1,500.001.0001,500.00
MOBILIZATION LS 1.0001,500.00
1.0001,500.00
0.0000.00

0362                          7011.20 49.00407.14719,950.20
W-BEAM GUARDRAIL m 407.14719,950.20
413.39020,256.11
0.0000.00

0363                          7020.00 1,250.0012.00015,000.00
BRIDGE APPROACH SECTIONS EACH12.00015,000.00
12.00015,000.00
0.0000.00

0364                          7021.70 1,650.004.0006,600.00
GUARDRAIL END TREATMENT, SRT-350 EACH4.0006,600.00
4.0006,600.00
0.0000.00

GROUP 7 GUARDRAILContracted43,050.20
Current43,050.20
In place43,356.11
This Estimate0.00

GROUP 8B ELECTRICAL
0365                          A001.12 300.003.000900.00
PULL BOX, TYPE PB-5 EACH3.000900.00
2.000600.00
0.0000.00

0366                          A009.14 1,550.0025.00038,750.00
STREET LIGHTING UNIT, TYPE SL-BT-12.2-3.7-0.25 EACH25.00038,750.00
20.00031,000.00
0.0000.00

0367                          A009.29 1,500.005.0007,500.00
STREET LIGHTING UNIT, TYPE SL-BT-12.2-1.8-0.25 EACH5.0007,500.00
5.0007,500.00
0.0000.00

0368                          A020.30 1,200.005.0006,000.00
LIGHTING CONTROL CENTER, TYPE R EACH5.0006,000.00
5.0006,000.00
0.0000.00

0369                          A070.10 7.00871.0006,097.00
38 mm CONDUIT IN TRENCH m 871.0006,097.00
857.0005,999.00
0.0000.00

0370                          A072.10 7.00316.0002,212.00
38 mm CONDUIT UNDER ROADWAY m 316.0002,212.00
263.0001,841.00
0.0000.00

0371                          A080.23 1.401,179.0001,650.60
STREET LIGHTING CABLE, NO. 6 BARE m 1,179.0001,650.60
989.0001,384.60
0.0000.00

0372                          A080.24 1.502,358.0003,537.00
STREET LIGHTING CABLE, NO. 6 USE m 2,358.0003,537.00
1,978.0002,967.00
0.0000.00

0373                          0030.81 1,702.001.0001,702.00
MOBILIZATION LS 1.0001,702.00
1.0001,702.00
0.0000.00

GROUP 8B ELECTRICALContracted68,348.60
Current68,348.60
In place58,993.60
This Estimate0.00

GROUP 10 GENERAL ITEMS
0374                          0001.08 0.5011,230.0005,615.00
BARRICADE, TYPE II BDAY11,230.0005,615.00
27,989.00013,994.50
786.000393.00

0375                          0001.10 1.2012,388.00014,865.60
BARRICADE, TYPE III BDAY12,388.00014,865.60
26,152.00031,382.40
430.000516.00

0376                          0001.30 1.002,908.0002,908.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY2,908.0002,908.00
489.000489.00
0.0000.00

0377                          0001.90 0.3523,203.0008,121.05
SIGN DAY EACH23,203.0008,121.05
53,679.00018,787.65
536.000187.60

0379                          0002.31 0.9623,900.00022,944.00
TEMPORARY PAVEMENT MARKING m 15,400.00014,784.00
29,981.00028,781.76
542.000520.32

0381                          0002.97 12.00155.0001,860.00
FLASHING ARROW PANEL DAY 155.0001,860.00
0.0000.00
0.0000.00

0382                          0003.10 175.0070.00012,250.00
FLAGGING DAY 70.00012,250.00
26.5004,637.50
0.0000.00

0383                          0003.51 60.0072.0004,320.00
INSTALL CONCRETE PROTECTION BARRIER m 72.0004,320.00
73.1604,389.60
0.0000.00

0384                          0003.58 3,000.002.0006,000.00
INERTIAL BARRIER SYSTEM EACH2.0006,000.00
2.0006,000.00
0.0000.00

0385                          0003.64 270.001.000270.00
REPLACEMENT MODULE EACH1.000270.00
0.0000.00
0.0000.00

0386                          0010.04 1,500.000.500750.00
FIELD OFFICE EACH0.500750.00
0.0000.00
0.0000.00

0387                          0030.00 12,602.841.00012,602.84
MOBILIZATION LS 1.00012,602.84
0.99812,582.12
0.0000.00

0388                          1017.00 88,418.121.00088,418.12
CONSTRUCTION STAKING AND SURVEYING LS 1.00088,418.12
0.76767,877.61
0.0000.00

0389                          9110.01 65.0030.0001,950.00
RENTAL OF LOADER, FULLY OPERATED HOUR30.0001,950.00
18.7501,218.75
0.0000.00

0390                          9110.02 65.0010.000650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR10.000650.00
16.0001,040.00
0.0000.00

0391                          9110.03 55.0030.0001,650.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR30.0001,650.00
11.500632.50
0.0000.00

0392                          9110.07 50.0030.0001,500.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR30.0001,500.00
40.0002,000.00
0.0000.00

4004                          9110.06 127.000.0000.00
RENTAL OF BACKHOE, FULLY OPERATED HOUR40.0005,080.00
Rental of Backhoe, Fully Operated 38.2504,857.75
0.0000.00

4042                          0002.30 1.950.0000.00
PAVEMENT MARKING REMOVAL m 500.000975.00
Pavement Marking Removal 1,772.0003,455.40
1,377.0002,685.15

GROUP 10 GENERAL ITEMSContracted186,674.61
Current184,569.61
In place202,126.54
This Estimate4,302.07

GROUP 1 GRADING
0001                          L006.00 125.0020.5002,562.50
COVER CROP SEEDING ha 20.5002,562.50
4.400550.00
0.0000.00

0003                          L020.09 12.00310.7503,729.00
EROSION CONTROL, TYPE AAA m2 310.7503,729.00
0.0000.00
0.0000.00

0005                          L021.00 12.0024.000288.00
EROSION CHECKS BALE24.000288.00
24.000288.00
0.0000.00

0008                          L022.11 8.00525.2004,201.60
FABRIC SILT FENCE-LOW POROSITY m 525.2004,201.60
396.4003,171.20
0.0000.00

0009                          L022.12 8.20201.6001,653.12
FABRIC SILT FENCE-HIGH POROSITY m 201.6001,653.12
0.0000.00
0.0000.00

0018                          0030.10 5,103.701.0005,103.70
MOBILIZATION LS 1.0005,103.70
1.0005,103.70
0.0000.00

0019                          1009.00 45,506.451.00045,506.45
GENERAL CLEARING AND GRUBBING LS 1.00045,506.45
1.00045,506.45
0.0000.00

0020                          1010.00 1.1034,159.00037,574.90
EXCAVATION m3 34,159.00037,574.90
34,159.00037,574.90
0.0000.00

0021                          1010.10 1.90154,902.000294,313.80
EXCAVATION, BORROW m3 154,902.000294,313.80
147,713.000280,654.70
0.0000.00

0024                          1011.00 1.009,453.0009,453.00
WATER kL 9,453.0009,453.00
540.000540.00
0.0000.00

0025                          1012.00 50.0029.0001,450.00
RIGHT-OF-WAY MARKERS EACH29.0001,450.00
18.000900.00
0.0000.00

0027                          1090.00 750.003.0002,250.00
ABANDON WELLS EACH3.0002,250.00
4.0003,000.00
0.0000.00

0029                          1102.00 2.501,669.0004,172.50
REMOVE ASPHALT SURFACE m2 1,669.0004,172.50
587.5161,468.79
0.0000.00

0032                          1124.00 1.001.0001.00
REMOVE BUILDING EACH1.0001.00
AT STA. 1475+35 TO 1475+50 RT. 1.0001.00
0.0000.00

0033                          1124.01 1.001.0001.00
REMOVE BUILDING EACH1.0001.00
AT STA. 1475+90 TO 1476+00 RT. 1.0001.00
0.0000.00

0034                          1124.02 1.001.0001.00
REMOVE BUILDING EACH1.0001.00
AT STA. 1526+80 TO 1526+90 RT. 1.0001.00
0.0000.00

0035                          1124.03 1.001.0001.00
REMOVE BUILDING EACH1.0001.00
AT STA. 1527+10 TO 1527+25 1.0001.00
0.0000.00

0036                          1124.04 1.001.0001.00
REMOVE BUILDING EACH1.0001.00
AT STA. 1527+10 TO 1527+30 1.0001.00
0.0000.00

0043                          1125.00 1,500.001.0001,500.00
CLEAR TRACT EACH1.0001,500.00
AT STA. 1475+25 TO 1476+50 RT. 1.0001,500.00
0.0000.00

0044                          1125.01 1,500.001.0001,500.00
CLEAR TRACT EACH1.0001,500.00
AT STA. 1526+75 TO 1527+40 RT. 1.0001,500.00
0.0000.00

0046                          1137.00 1,000.001.0001,000.00
REMOVE AND RESET HISTORICAL MARKER EACH1.0001,000.00
1.0001,000.00
0.0000.00

0047                          1701.18 25.0012.000300.00
450 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 12.000300.00
13.500337.50
0.0000.00

0048                          1701.24 40.00132.5005,300.00
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 132.5005,300.00
198.5007,940.00
0.0000.00

GROUP 1 GRADINGContracted421,863.57
Current421,863.57
In place391,040.24
This Estimate0.00

GROUP 3 CONCRETE PAVEMENT
0061                          0030.30 93,936.001.00093,936.00
MOBILIZATION LS 1.00093,936.00
1.00093,936.00
0.0000.00

0062                          1020.06 20.00140.0002,800.00
FLEXIBLE POST DELINEATOR EACH140.0002,800.00
0.0000.00
0.0000.00

0063                          1102.05 3.002,499.0007,497.00
REMOVE ASPHALT SURFACING FROM PAVEMENT m2 2,499.0007,497.00
2,366.6607,099.98
0.0000.00

0064                          2001.00 15.00235.0003,525.00
GRAVEL SURFACE COURSE m3 235.0003,525.00
197.4302,961.45
37.710565.65

0066                          2021.00 50.003.000150.00
MAILBOX POST EACH3.000150.00
0.0000.00
0.0000.00

0070                          3040.11 124.356.200770.97
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH m2 6.200770.97
0.0000.00
0.0000.00

0071                          3040.12 98.00115.70011,338.60
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH m2 115.70011,338.60
0.0000.00
0.0000.00

0072                          3040.13 95.34275.20026,237.57
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH m2 275.20026,237.57
525.06850,059.98
0.0000.00

0074                          3041.25 540.004.0002,160.00
BITUMINOUS PATCHING Mg 0.0000.00
0.0000.00
0.0000.00

0077                          3075.55 26.6450,762.0001,352,299.68
255 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25 m2 50,762.0001,352,299.68
50,761.5301,352,287.16
0.0000.00

0080                          3300.50 2,909.091.0002,909.09
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING LS 1.0002,909.09
1.0002,909.09
0.0000.00

0081                          7550.03 1.2611,300.00014,238.00
100 mm YELLOW EPOXY PAVEMENT MARKING m 11,300.00014,238.00
11,786.00014,850.36
11,786.00014,850.36

0082                          7550.04 1.2014,100.00016,920.00
100 mm WHITE EPOXY PAVEMENT MARKING m 14,100.00016,920.00
14,867.50017,841.00
9,227.50011,073.00

0083                          8022.00 99.50360.00035,820.00
HYDRATED LIME Mg 1,090.000108,455.00
1,090.600108,514.71
0.0000.00

0084                          8027.01 275.00112.80331,020.83
FULL DEPTH RECLAIMATION StaM112.80331,020.83
114.38031,454.50
0.0000.00

0085                          8029.10 4.1259,223.000243,998.76
AGGREGATE FOUNDATION COURSE-D 100 mm m2 59,223.000243,998.76
59,077.285243,398.41
0.0000.00

0089                          8060.08 150.00189.00028,350.00
N-DRAIN EACH0.0000.00
0.0000.00
0.0000.00

0090                          8101.50 1.3864,765.00089,375.70
STABILIZED SUBGRADE m2 64,765.00089,375.70
59,077.28581,526.65
0.0000.00

0092                          9000.75 20.30100.0002,030.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE Mg 100.0002,030.00
SPS 16.180328.45
0.0000.00

0093                          9005.00 34.74100.0003,474.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE Mg 100.0003,474.00
SP4(12.5) 0.0000.00
0.0000.00

0094                          9005.23 20.309,390.000190,617.00
ASPHALTIC CONCRETE, TYPE SPS Mg 0.0000.00
1,794.49036,428.15
0.0000.00

0096                          9005.45 24.7415,060.000372,584.40
ASPHALTIC CONCRETE, TYPE SP4(12.5) Mg 15,060.000372,584.40
15,185.340375,685.31
0.0000.00

0097                          9009.00 2.501,465.0003,662.50
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS m2 1,465.0003,662.50
1,465.0003,662.50
0.0000.00

0098                          9009.86 12.308,461.000104,070.30
SURFACING 150mm m2 8,461.000104,070.30
8,460.255104,061.14
0.0000.00

0099                          9020.92 200.005.2001,040.00
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING Mg 5.2001,040.00
0.35971.80
0.0000.00

0100                          9021.03 202.00507.060102,426.12
PERFORMANCE GRADED BINDER (58-28) Mg 507.060102,426.12
403.71081,549.42
0.0000.00

0101                          9021.04 252.00813.240204,936.48
PERFORMANCE GRADED BINDER (70-28) Mg 813.240204,936.48
749.254188,812.01
0.0000.00

0102                          9034.00 2.50988.0002,470.00
PREPARATION OF INTERSECTIONS AND DRIVEWAYS m2 988.0002,470.00
988.0002,470.00
0.0000.00

0103                          9053.00 0.2658,320.00015,163.20
TACK COAT L 58,320.00015,163.20
46,875.58112,187.65
0.0000.00

0104                          9111.00 4.001,488.0005,952.00
WATER kL 1,488.0005,952.00
1,970.0007,880.00
0.0000.00

0105                          9170.00 100.00173.78517,378.50
EARTH SHOULDER CONSTRUCTION StaM173.78517,378.50
225.60022,560.00
0.0000.00

0106                          9173.20 1.346,229.0008,346.86
SUBGRADE PREPARATION m2 6,229.0008,346.86
7,457.5909,993.17
0.0000.00

0109                          9185.76 33.00112.8003,722.40
RUMBLE STRIPS, ASPHALT StaM112.8003,722.40
0.0000.00
0.0000.00

0110                          9185.77 79.00112.8008,911.20
RUMBLE STRIPS, CONCRETE StaM112.8008,911.20
106.8508,441.15
0.0000.00

0112                          9206.00 9.35610.0005,703.50
FABRIC REINFORCEMENT CRACK REPAIR m 0.0000.00
0.0000.00
0.0000.00

0113                          9300.50 2,000.001.0002,000.00
ASPHALT PAVEMENT SMOOTHNESS TESTING LS 1.0002,000.00
0.0000.00
0.0000.00

4028                          9005.23 21.980.0000.00
ASPHALTIC CONCRETE, TYPE SPS Mg 9,390.000206,392.20
Revised SPS for Geneva to Fairmont. 10,485.538230,472.13
0.0000.00

4035                          9150.00 0.300.0000.00
CRACKING AND SEATING CONCRETE PAVEMENT m2 41,173.00012,351.90
Cracking & Seating Conc Pvmt on Geneva to Fairmont 41,500.50012,450.15
0.0000.00

4037                          8060.05 85.000.0000.00
GRANULAR SUBDRAIN EACH189.00016,065.00
Granular Subdrain in Place of N Drains 189.00016,065.00
189.00016,065.00

4041                          0030.00 1.000
MOBILIZATION LS 2.0000.00
additional mobilization for epoxy painting 0.0000.00
0.0000.00

4049                          3300.60 1.300.0000.00
SMOOTHNESS INCENTIVE - CONCRETE PAVEMENT m2 40,392.00052,509.60
Conc. Smoothness Incetive Fairmont to Geneva 40,392.00052,509.60
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted3,017,835.65
Current3,152,208.85
In place3,172,466.92
This Estimate42,554.01

GROUP 4 CULVERTS
0115                          P120.36 154.0076.50011,781.00
900 mm CULVERT PIPE, TYPE 2 m 76.50011,781.00
76.50011,781.00
0.0000.00

0116                          P120.48 231.0061.00014,091.00
1200 mm CULVERT PIPE, TYPE 2 m 61.00014,091.00
61.00014,091.00
0.0000.00

0118                          P120.72 481.0031.00014,911.00
1800 mm CULVERT PIPE, TYPE 2 m 31.00014,911.00
31.00014,911.00
0.0000.00

0119                          P126.30 133.0032.5004,322.50
750 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 CLASS IV m 32.5004,322.50
32.5004,322.50
0.0000.00

0120                          P126.36 192.0036.5007,008.00
900 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 CLASS IV m 36.5007,008.00
36.5007,008.00
0.0000.00

0121                          P126.42 245.0017.5004,287.50
1050 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2, CLASS IV m 17.5004,287.50
17.5004,287.50
0.0000.00

0122                          P127.30 154.0047.0007,238.00
750 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 m 47.0007,238.00
47.0007,238.00
0.0000.00

0123                          P127.36 200.0061.00012,200.00
900 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 m 61.00012,200.00
61.00012,200.00
0.0000.00

0124                          P127.42 249.0027.5006,847.50
1050 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 m 27.5006,847.50
27.5006,847.50
0.0000.00

0126                          P128.36 139.0048.5006,741.50
900 mm CULVERT PIPE, TYPE 2 CLASS IV m 48.5006,741.50
48.5006,741.50
0.0000.00

0127                          P128.48 220.0040.0008,800.00
1200 mm CULVERT PIPE, TYPE 2 CLASS IV m 40.0008,800.00
40.0008,800.00
0.0000.00

0129                          P128.72 483.0020.0009,660.00
1800 mm CULVERT PIPE, TYPE 2 CLASS IV m 20.0009,660.00
20.0009,660.00
0.0000.00

0139                          P255.24 110.003.000330.00
600 mm CULVERT PIPE, TYPE 4 OR 5 m 3.000330.00
3.000330.00
0.0000.00

0140                          P400.18 105.00308.50032,392.50
450 mm CULVERT PIPE, TYPE 2,5,7 OR 8 m 308.50032,392.50
310.80032,634.00
0.0000.00

0142                          P500.24 82.0011.500943.00
600 mm CULVERT PIPE, TYPE 2,4,5,7 OR 8 m 11.500943.00
11.500943.00
0.0000.00

0151                          0030.40 2,068.961.0002,068.96
MOBILIZATION LS 1.0002,068.96
1.0002,068.96
0.0000.00

0157                          4035.00 75.0010.000750.00
REMOVE FLARED-END SECTION EACH10.000750.00
10.000750.00
0.0000.00

0158                          4040.00 100.004.000400.00
REMOVE HEADWALLS FROM CULVERTS EACH4.000400.00
4.000400.00
0.0000.00

0163                          4045.00 2,500.001.0002,500.00
REMOVE STRUCTURE EACH1.0002,500.00
AT STA 1510+84 1.0002,500.00
0.0000.00

0165                          4050.01 10.00478.0004,780.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 478.0004,780.00
567.0005,670.00
0.0000.00

0166                          4051.01 13.00795.00010,335.00
EXCAVATION FOR BOX CULVERTS m3 795.00010,335.00
795.00010,335.00
0.0000.00

0167                          4101.06 325.00212.72069,134.00
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 212.72069,134.00
212.72069,134.00
0.0000.00

0168                          4105.59 653.0010.2006,660.60
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 10.2006,660.60
10.2006,660.60
0.0000.00

0169                          4130.06 400.004.7601,904.00
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG m3 4.7601,904.00
0.0000.00
0.0000.00

0170                          4151.00 1.1013,931.00015,324.10
REINFORCING STEEL FOR BOX CULVERT kg 13,931.00015,324.10
13,931.00015,324.10
0.0000.00

0171                          4155.50 1.25459.000573.75
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 459.000573.75
459.000573.75
0.0000.00

0172                          4310.18 320.0013.0004,160.00
450 mm FLARED-END SECTION EACH13.0004,160.00
13.0004,160.00
0.0000.00

0173                          4310.24 330.004.0001,320.00
600 mm FLARED-END SECTION EACH4.0001,320.00
4.0001,320.00
0.0000.00

0175                          4310.36 580.006.0003,480.00
900 mm FLARED-END SECTION EACH6.0003,480.00
6.0003,480.00
0.0000.00

0177                          4310.48 800.004.0003,200.00
1200 mm FLARED-END SECTION EACH4.0003,200.00
4.0003,200.00
0.0000.00

0181                          4310.72 1,600.002.0003,200.00
1800 mm FLARED-END SECTION EACH2.0003,200.00
2.0003,200.00
0.0000.00

0186                          4510.30 500.004.0002,000.00
750 mm ROUND EQUIVALENT CONCRETE FLARED-END SECTION EACH4.0002,000.00
4.0002,000.00
0.0000.00

0187                          4510.36 750.004.0003,000.00
900 mm ROUND EQUIVALENT CONCRETE FLARED-END SECTION EACH4.0003,000.00
4.0003,000.00
0.0000.00

0188                          4510.42 875.002.0001,750.00
1050 mm ROUND EQUIVALENT CONCRETE FLARED-END SECTION EACH2.0001,750.00
2.0001,750.00
0.0000.00

0189                          4670.05 100.00139.40013,940.00
CULVERT SANDFILL m3 139.40013,940.00
177.40017,740.00
0.0000.00

0190                          4880.36 395.0048.50019,157.50
JACKING 900 mm CULVERT PIPE, TYPE 2 CLASS IV m 48.50019,157.50
48.50019,157.50
0.0000.00

0191                          4880.48 449.0040.00017,960.00
JACKING 1200 mm CULVERT PIPE, TYPE 2 CLASS IV m 40.00017,960.00
40.00017,960.00
0.0000.00

0193                          4880.72 890.0020.00017,800.00
JACKING 1800 mm CULVERT PIPE, TYPE 2 CLASS IV m 20.00017,800.00
20.00017,800.00
0.0000.00

0194                          4890.30 449.0032.50014,592.50
JACKING 750 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 CLASSIV m 32.50014,592.50
32.50014,592.50
0.0000.00

0195                          4890.36 494.0036.50018,031.00
JACKING 900 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 CLASSIV m 36.50018,031.00
36.50018,031.00
0.0000.00

0196                          4890.42 505.0017.5008,837.50
JACKING 1050 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2 CLASSIV m 17.5008,837.50
17.5008,837.50
0.0000.00

GROUP 4 CULVERTSContracted388,412.41
Current388,412.41
In place391,439.91
This Estimate0.00

GROUP 10 GENERAL ITEMS
0374                          0001.08 0.5048,900.00024,450.00
BARRICADE, TYPE II BDAY48,900.00024,450.00
42,728.00021,364.00
578.000289.00

0375                          0001.10 1.204,521.0005,425.20
BARRICADE, TYPE III BDAY4,521.0005,425.20
9,007.00010,808.40
90.000108.00

0376                          0001.30 1.001,514.0001,514.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY1,514.0001,514.00
1,047.0001,047.00
0.0000.00

0377                          0001.90 0.3533,151.00011,602.85
SIGN DAY EACH33,151.00011,602.85
33,743.00011,810.05
500.000175.00

0378                          0002.30 1.95400.000780.00
PAVEMENT MARKING REMOVAL m 400.000780.00
0.0000.00
0.0000.00

0380                          0002.39 2.627,050.00018,471.00
TEMPORARY PAVEMENT MARKING, TYPE II m 0.0000.00
0.0000.00
0.0000.00

0381                          0002.97 12.00757.0009,084.00
FLASHING ARROW PANEL DAY 757.0009,084.00
0.0000.00
0.0000.00

0386                          0010.04 1,500.000.500750.00
FIELD OFFICE EACH0.500750.00
0.0000.00
0.0000.00

0387                          0030.00 7,397.161.0007,397.16
MOBILIZATION LS 1.0007,397.16
1.0007,397.16
0.0000.00

0388                          1017.00 36,581.881.00036,581.88
CONSTRUCTION STAKING AND SURVEYING LS 1.00036,581.88
0.42015,364.39
0.0000.00

0389                          9110.01 65.0030.0001,950.00
RENTAL OF LOADER, FULLY OPERATED HOUR30.0001,950.00
0.0000.00
0.0000.00

0390                          9110.02 65.0010.000650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR10.000650.00
0.0000.00
0.0000.00

0391                          9110.03 55.0030.0001,650.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR30.0001,650.00
0.0000.00
0.0000.00

0392                          9110.07 50.0030.0001,500.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR30.0001,500.00
10.000500.00
0.0000.00

4005                          9110.06 127.000.0000.00
RENTAL OF BACKHOE, FULLY OPERATED HOUR20.0002,540.00
Rental of Backhoe, Fully Operated (track type) 0.0000.00
0.0000.00

4016                          A800.52 18.110.0000.00
OPERATION AND MAINTENANCE OF TEMPORARY LIGHTING SYSTEM, TYPE DAY 700.00012,677.00
Operation and Maintenance of Temporary Lighting SystemType II 636.00011,517.96
6.000108.66

4017                          7322.01 262.000.0000.00
TYPE B SIGN m2 12.0803,164.96
0.0000.00
0.0000.00

4018                          7360.30 666.750.0000.00
750 mm SIGN SUPPORT FOOTING EACH2.0001,333.50
700 mm Sign Support Footings 0.0000.00
0.0000.00

4019                          7340.00 6.040.0000.00
STRUCTURAL STEEL FOR SIGN SUPPORTS kg 446.6002,697.46
Structural Steel for Sign Supports 0.0000.00
0.0000.00

4020                          0030.82 1.000
MOBILIZATION LS 2.0000.00
Mobilization for Signs 0.0000.00
0.0000.00

4040                          0002.31 0.960.0000.00
TEMPORARY PAVEMENT MARKING m 8,500.0008,160.00
Tenporary Pavement Marking 12,528.75012,027.60
0.0000.00

4044                          0003.51 60.000.0000.00
INSTALL CONCRETE PROTECTION BARRIER m 79.2504,755.00
Install Concrete Protection Barriers 79.2504,755.00
0.0000.00

4050                          A780.02 1,986.600.0000.00
TEMPORARY LIGHTING SYSTEM, TYPE EACH1.0001,986.60
Item 0298 on Contract 4586X transfered to Contract 4576 0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted121,806.09
Current142,250.86
In place96,591.56
This Estimate680.66

Totals for contractContracted16,859,071.23
Current17,437,069.16
In place17,162,960.05
This Estimate98,746.14