CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 12/08/14 HIGHWAY: FM 1097 COUNTY: 06/05/2012 ESTIMATE PAID: AWARD DATE: 06/28/2012 ESTIMATE PERIOD:



Similar documents
CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 10/08/15 HIGHWAY: COUNTY: 05/06/ /29/2014 ESTIMATE PERIOD: 00/00/0000 % TIME USED:

UNIT PRICE LIST (09/30/2012) DIVISION I -EARTHWORK

NOTICE TO CONTRACTORS. CALL ORDER 700 FEDERAL PROJECT NO. STPD-6-2(122) LOCATION: US-34/US-6,CULBERTSON-McCOOK COUNTIES: HITCHCOCK RED WILLOW

Riverside County Transportation Department Summary of Bids

The unit costs are based on the trend line of the 3 low bids for the average quantity.

ADDENDUM NO. 2. Contract Documents for REPLACEMENT OF PHOENIX STREET BRIDGE OVER THE TANKERHOOSEN RIVER VERNON, CONNECTICUT

INVITATION TO BID OFFICE OF THE ORLANDO-ORANGE COUNTY EXPRESSWAY AUTHORITY ORLANDO, FLORIDA

MHD BRIDGE SECTION WEIGHTED AVERAGE UNIT PRICES GUIDELINES FOR THE USE OF THE WEIGHTED AVERAGE UNIT PRICE TABULATION SHEETS

PROJECT COST ESTIMATE ASSUMPTIONS AND EXCLUSIONS

FY08 SEWER POINT REPAIRS BID TABULATION

CITY OF SAN ANTONIO. Issued By: Transportation and Capital Improvements Date Issued: February 10, 2016 ID NO.:

DESCRIPTION OF WORK:

Los Angeles County Department Of Public Works. Land Development Division. Bond Calculation Sheets

FY11 Sanitary Sewer Main Rehab and Point Repair Bid Tabulation

A. Structures Quantity Item Price $3,500 EA

FLORIDA DEPARTMENT OF TRANSPORTATION GUIDELINE FOR

Helen Mercury Mine EE/CA OPINION OF PROBABLE COST

CONSTRUCTION COST MODELS

WILDCAT CANYON ROAD SPECIFICATION NO SLIDE REPAIR BIDDER'S PROPOSAL (continued)

Legacy Trail Extension Feasibility Study. Preliminary Cost Estimate

Bidding and Contract Requirements:

RED RIVER DIVERSION FARGO MOORHEAD METRO FLOOD RISK MANAGEMENT PROJECT, FEASIBILITY STUDY, PHASE 4

ADDENDUM NO. 1. Manchester Boston Regional Airport, City of Manchester, NH

SECTION GUARDRAILS

UNIT PRICE LIST January 2009

Unit Price Averages Reports

11 Guardrail. W-Beam Guardrail Pre-Installation Inspection During Installation Basis for Use. Modified Guardrail. End Treatments and Transitions

Ohio Department of Transportation Division of Production Management Office of Geotechnical Engineering. Geotechnical Bulletin PLAN SUBGRADES

FDOT Specifications List

Item No. Description Estimated Unit Total Unit Total Unit Total Unit Total Quantity Price Amount Price Amount Price Amount Price Amount

Permit No. Permit Fee: $ Permit Expires (D+90 days): Business Name: Applicants Name: Telephone Number: Address:

Bituminous Paving and Construction

Review of Schedule Specification Requirements District SAP/WBS breakdown Asset template Cost & Resource Loading Stored Material Costs

MONETARY GUARANTY PROCEDURE PACKAGE FREDERICK COUNTY, VIRGINIA

County Wide Chip Seal

SUBDIVISION ROAD CONSTRUCTION AND INSPECTION PROCEDURES

February 4, Estimate

Pavement Type Selection Report

Modem. Backplane For Lanes 1 To 4 *

TS 813 GROUNDING AND BONDING TTD TRAFFIC SIGNAL INSTALLATION AND CONTROLLER CABINET GROUNDING SYSTEM TTD CONTROLLER CABINET GROUNDING

VILLAGE OF LOMBARD CONTRACT DOCUMENT NUMBER ST BID PROPOSAL

Addendum Number 1 Request for Bids # BUD BENDER PARK REHABILITATION PROJECT City Project No. CB 1302

Figure 3 Pipe Cracking

HIGH TENSION CABLE BARRIER

CONSTRUCTION COST ESTIMATES

TABLE OF CONTENTS. Manhole, Frame, and Cover Installation (includes Drop Manhole) Additional Manhole Depth

STATE OF MISSOURI HIGHWAYS and TRANSPORTATION COMMISSION JEFFERSON CITY, MISSOURI CONSTRUCTING OR IMPROVING CONTRACT I.D.

RFP ALTERNATE #1 SECURITY SYSTEMS Page 1 of 13

Cost Comparisons for Common Commercial Wall Systems

Statewide Scheduling Engineers Meeting August 8-9, 2006 Turkey Lake Plaza

2014 Inlet Rehab Project II Various Locations

May 29, The Department of Roads has scheduled a bid letting to be held in this office June 25, 2015 at 1:30 PM

CITY OF EL PASO BID TABULATION FORM

SAN ANTONIO CATEGORY 7 RECAP FY 2011

Structures Construction Pre-Work Checklist PRE-WORK SHEET FOR PROJECT MANAGERS

ADVERTISEMENT FOR BIDDERS

PROPOSAL MARION TOWNSHIP HENRY COUNTY, OHIO TOWNSHIP ROAD IMPROVEMENTS

SPECIFICATIONS FOR SANITARY SEWER LINE REPLACEMENT IN PIONEER PARK. City of Des Peres, Missouri Manchester Road. Des Peres, Missouri 63131

Fly Ash Slurry Injection (FASI) of Bituminous Thermal Cracks

PTS HELICAL PIERS INSTALLATION SPECIFICATIONS NOTICE

Exhibit A Scope of Work

Highway 23 Paynesville Richmond Soils Borings, Soils Tests, and Reporting

ELECTRIC TRANSMISSION LINE CONSTRUCTION STANDARDS AND POLICIES

SANITARY SEWER PROJECT COST ESTIMATES & LOCATION MAPS. Appendix D

City of Balch Springs, Texas. Request for Proposal (RFP ) Pipe Bursting Sewer Line Replacement

SPECIFICATIONS FOR THE INSTALLATION OF FIRE ALARM SYSTEMS, SPRINKLER SYSTEMS, AND MASTER BOXES IN THE POQUONNOCK BRIDGE FIRE DISTRICT

SEDIMENT/STORMWATER MANAGEMENT BASIN CONSTRUCTION CHECKLIST

Work Breakdown Structure Element Dictionary. Final Design

DEPARTMENT OF TRANSPORTATION 1401 EAST BROAD STREET RICHMOND, VIRGINIA

APPENDIX K Capital Costs Methodology Report

IN ACCORDANCE WITH THE APPLICABLE STATUTES OF THE STATE OF ILLINOIS AND ORDINANCES OF THE VILLAGE OF WHEELING, NOTICE IS HEREBY GIVEN THAT

KIEWIT CM/GC Enabling/Utilities

Lump Sum Estimating: Discovery and Simulation

Sports and High Mast Lighting Poles Phone: (866) Fax: (817)

Date. Resubmit this form during the year if there are changes in your company ownership or financial standing.

Chapter 22. Lump Sum Project Guidelines


Tabulation of Bids. Opened at: Easter Federal Lands Highway Division, Sterling, VA Opened by: Jason Albright Date: 03/04/14

Urban Vehicle Crossing Application To be completed and fees paid for prior to approval

INDIANA DEPARTMENT OF TRANSPORTATION PAGE 1 NOTICE TO HIGHWAY CONTRACTORS

ELECTRICAL SAFETY Information Bulletin

Asphaltic Wedge Paving

TRAFFIC ACCESSORIES. GPL Geometrically Programmed Louvers

REQUIRED BID PROPOSAL GUARANTY: Not less than 5% of the total bid.

Roadway Cost Per Centerline Mile Revised June 2014

Construction Specification for Concrete Curb and Concrete Curb and Gutter

Electrical Practices for Construction Work

Notes on Product Changeover

Section 11.5 TESTING AND CORRECTING ASPHALT PAVEMENT SURFACE DEFICIENCIES

Special Specification 7021 Water Main and Sewer Line Replacements

WEST HANOVER TOWNSHIP BOARD OF SUPERVISORS 7171 ALLENTOWN BOULEVARD, HARRISBURG, PA MONDAY, AUGUST 13, 2012 WORKSHOP SESSION: 6:00 PM

11030 Circle Point Road Westminster, CO Overview of home when available. SCOPEASSIST ESTIMATE

Chapter 4 SUBSURFACE INVESTIGATION GUIDELINES

BUSINESS DEVELOPMENT INITIATIVE SMALL BUSINESS PROGRAM GUIDANCE FOR RESERVING CONTRACTS

SUPPLEMENTAL TECHNICAL SPECIFICATIONS BI-DIRECTIONAL STATIC LOAD TESTING OF DRILLED SHAFTS

Planning Level Cost Estimation Tool. User s Manual

Traffic Signal Asset Management System (TSAMS)

SECTION 15 AIR RELEASE VALVE ASSEMBLIES General

Substantial Improvement/ Damage Review

LED Module SPECIFICATION. LED Module for Modular Platform Series. LED Platform Module with Fin

Transcription:

20,639.19 CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 12/08/14 43 CONTRACT ID: 125901038 PROJECT: STP 2012(606)MM CONTRACT: 06123016 AWARD AMOUNT: $302,236.28 PROJECTED AMOUNT: $306,239.28 ADJ. PROJECTED AMOUNT: $326,878.47 CONTRACT: CONTRACTOR: ANALYTICAL TECHNOLOGY CONSULTANTS, INC. HIGHWAY: FM 1097 DISTRICT NAME: Houston COUNTY: MONTGOMERY AREA ENGINEER: Richard L. Brown P.E. AREA NUMBER: 053 ESTIMATE NUMBER: 0019 LETTING DATE: 06/05/2012 ESTIMATE PAID: AWARD DATE: 06/28/2012 ESTIMATE PERIOD: 02/28/2014 to 06/23/2014 NOTICE TO PROCEED DATE: 08/24/2012 ESTIMATE TYPE: FINL WORK BEGIN DATE: 05/06/2013 % COMPLETE: 100.00 ACCEPTED DATE: 02/27/2014 % TIME USED: 134.38 PHYSICAL WORK COMPLETION DATE: 00/00/0000 % RETAINAGE: 0.00 RECAPITULATION TOTAL TO DATE PREV TO DATE THIS ESTIMATE EARNINGS $332,503.87 $303,640.75 PARTICIPATING NON-PARTICIPATING $332,503.87 $303,640.75 RETAINAGE LIQUIDATED DAMAGES ($6,490.00) ($6,490.00) INCENTIVE DISINCENTIVE OTHER ADJUSTMENTS $28,863.12 $28,863.12 PAID TO CONTRACTOR $326,013.87 $297,150.75 $28,863.12 CONTRACT ADJUSTMENTS THIS ESTIMATE LINE ADJUSTMENTS THIS ESTIMATE ADJUSTMENT DESCRIPTION: ADJUSTMENT AMOUNT: REMARKS: ADJUSTMENT DESCRIPTION: ADJUSTMENT AMOUNT: REMARKS: ***There are no Contract Adjustments for this estimate*** ***There are no Line Item Adjustments for this estimate*** CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR AREA/PROJECT ENGINEER DATE

CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 8 CONTRACT TIME STATEMENT WORK BEGIN DATE: 05/06/2013 ASSESSED LIQ DAMAGES: 11 TIME CHARGES BEGIN: 09/09/2012 LIQ DAMAGE RATE: $590.00 BID DAYS: 30 LIQUIDATED DAMAGES: 11 C. O. ADJUSTED DAYS: 2 DAYS AT CURRENT DAYS: 32 PER DAY $590.00 DAYS CHARGED TO DATE: 43 TOTAL: $6,490.00 PHYSICAL WORK COMPLETE: 00/00/0000 Date or Days Days DAILY BREAKDOWN Charged 03/04/2014 1 Days Credited 03/27/2014 1 Paying Change Order and Final Mobilization 04/01/2014 1 Pay adjustments for PQ items. Diary Adjustment PERIOD SUMMARY Date or Days Days Days Charged Credited 3 0 3 OTHER - SEE RMRKS 3

CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 8 WORK PERFORMED THIS PERIOD PROJECT STP 2012(606)MM CONTROL 125901038 CATEGORY 001 DESCRIPTION ALL S LINE DESCRIPTION QTY THIS ESTIMATE AMOUNT PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date 0075 01322005 000 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 8.300-3.000 -$24.90 446.00 446.00 0120 05002001 005 MOBILIZATION LS 25,000.000 0.030 $750.00 0220 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.260-10.000 -$2.60 5,05 5,05 0250 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250-20 -$5.25 5,639.00 5,639.00 0260 06662012 014 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.430-10.000 -$4.30 5,05 5,05 0290 06662111 014 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.430-20 -$9.03 5,639.00 5,639.00 0809 96082101 UNIQUE CHANGE ORDER DOL 28,159.200 0 $28,159.20 SUPP DESCR CO#2 TOTAL EARNINGS THIS ESTIMATE $28,863.12

CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 8 CONTRACT LINE S PROJECT CATEGORY STP 2012(606)MM CONTROL 125901038 001 DESCRIPTION ALL S LINE DESCRIPTION SUPP DESCRIPTION BID NET CO QTY PAID TO DATE AMOUNT $ 0065 01102001 000 EXCAVATION (ROADWAY) CY 5.660 430.000 0.000 430.00 2,433.80 0070 01122001 000 SUBGRADE WIDENING (ORD COMP) STA 290.250 21.140 0.000 21.14 6,135.89 0075 01322005 000 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 8.300 446.000 0.000 446.00 3,701.80 0080 01622002 000 BLOCK SODDING SY 4.020 960.000 0.000 2,140.21 8,603.64 0085 01662001 001 FERTILIZER AC 550.000 0.200 0.000 0.44 243.10 0095 02472373 033 FL BS(CMP IN PLC)(TY A GR 2)(13") SY 25.000 990.000-399.090 590.91 14,772.75 0100 03102001 000 PRIME COAT (MC-30) GAL 4.850 240 0.000 160.00 776.00 0105 03542051 000 PLANE AH CONC PAV (0" TO 1 1/2") SY 4.250 1,334.000 0.000 1,333.33 5,666.65 0110 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 195.000 60 0.000 6 11,895.00 0115 04322041 000 RIPRAP (STONE COMMON)(DRY)(18 IN) CY 135.000 4.000 0.000 4.17 562.95 0120 05002001 005 MOBILIZATION LS 25,000.000 0 0.000 25,000.00 0125 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 3,165.000 0 0.000 6,330.00 0130 05302008 000 DRIVEWAYS (ACP) EA 1,065.000 0 0.000 9.00 9,585.00 0135 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 24.000 75.000 0.000 75.00 1,800.00 0140 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 5.500 125.000 0.000 125.00 687.50 0145 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 125.650 0 0.000 251.30 0150 05442006 000 GDRAIL END TRT(INST)(WOOD POST)(TY III) EA 2,465.000 0 0.000 4.00 9,860.00 0155 06182032 000 CONDT (PVC) (SCHD 80) (1 1/4") LF 5.350 255.000 0.000 255.00 1,364.25 0160 06182034 000 CONDT (PVC) (SCHD 80) (2") LF 7.850 1,020.000 0.000 1,020.00 8,007.00 0165 06182035 000 CONDT (PVC) (SCHD 80) (2") (BORE) LF 14.650 120.000 0.000 120.00 1,75 0170 06182038 000 CONDT (PVC) (SCHD 80) (3") LF 10.450 10.000 0.000 10.00 104.50 0175 06182040 000 CONDT (PVC) (SCHD 80) (4") LF 13.250 10.000 0.000 10.00 132.50 0180 06202007 001 ELEC CONDR (NO. 4) BARE LF 2.300 90.000 0.000 90.00 207.00 0185 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 2.650 180.000 0.000 180.00 477.00 0190 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.250 1,330.000 0.000 1,330.00 1,662.50 0195 06212004 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.550 290.000 0.000 290.00 449.50 0200 06242014 014 GROUND BOX TY D (162922) W/APRON EA 685.000 10.000 0.000 10.00 6,850.00 0205 06282100 003 ELC SRV TY D 120/240 070 (NS)SS(E)(O) EA 4,285.000 0 0.000 4,285.00 0210 06362001 014 ALUMINUM SIGNS (TY A) SF 22.750 30 0.000 3 72 0215 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 425.000 3.000 0.000 425.00 0220 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.260 5,050 0.000 5,05 1,315.08 0225 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.830 460.000 0.000 460.00 381.80 0230 06622016 000 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 2.100 47.000 0.000 99.00 207.90 0235 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 37.000 13.000 0.000 10.00 370.00 0240 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 37.000 3.000 0.000 74.00 0245 06622030 000 WK ZN PAV MRK NON-REMOV (Y) 4" (BRK) LF 0.270 740.000 0.000 690.00 186.30 0250 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 5,639.000 0.000 5,639.00 1,409.75 0255 06622039 000 WK ZN PAV MRK NON-REMOV (Y) 24" (SLD) LF 2.100 124.000 0.000 66.00 138.60 0260 06662012 014 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.430 5,050 0.000 5,05 2,174.94 0265 06662036 014 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.830 460.000 0.000 460.00 381.80 0270 06662048 014 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.880 47.000 0.000 99.00 582.12 0275 06662054 014 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 102.550 13.000 0.000 10.00 1,025.50 0280 06662096 014 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 110.000 3.000 0.000 220.00 0285 06662105 014 REFL PAV MRK TY I (Y) 4" (BRK)(100MIL) LF 0.430 740.000 0.000 690.00 296.70

CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 8 CATEGORY 001 DESCRIPTION ALL S LINE DESCRIPTION SUPP DESCRIPTION BID NET CO QTY PAID TO DATE AMOUNT $ 0290 06662111 014 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.430 5,639.000 0.000 5,639.00 2,424.77 0295 06662132 014 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 7.350 124.000 0.000 66.00 485.10 0300 06722012 034 REFL PAV MRKR TY I-C EA 3.450 23.000 0.000 26.00 89.70 0305 06722015 034 REFL PAV MRKR TY II-A-A EA 3.650 220 0.000 310.00 1,131.50 0306 06772001 ELIM EXT PAV MRK & MRKS ( 4") LF 0.530 0.000 3,256.000 3,530.00 1,870.90 Added by CO#1 0307 06772007 ELIM EXT PAV MRK & MRKS (24") LF 3.180 0.000 130.000 130.00 413.40 Added By CO#1 0310 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.020 22,874.000 0.000 11,41 228.36 0315 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.220 920.000 0.000 460.00 101.20 0320 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.880 340 0.000 165.00 145.20 0325 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 0 26.000 0.000 10.00 20.00 0330 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 0 6.000 0.000 4.00 0335 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 17,775.000 0 0.000 0.90 15,997.50 0340 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 75.000 0 0.000 600.00 0345 06822002 001 BACK PLATE (12 IN) (4 SEC) EA 85.000 0 0.000 170.00 0350 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 200 0 0.000 40 0355 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 204.000 0 0.000 1,63 0360 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 200 0 0.000 40 0365 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 210.000 0 0.000 1,680.00 0370 06822026 001 VEH SIG SEC (12 IN) LED (RED ARW) EA 190.000 4.000 0.000 4.00 760.00 0375 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 200 0 0.000 1,60 0380 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.480 915.000 0.000 915.00 2,269.20 0385 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 1.150 3,905.000 0.000 3,905.00 4,490.75 0390 06862017 000 INS TRF SIG PL AM(S) STR (TY D) EA 5,440.000 0 0.000 10,880.00 0395 06862018 000 INS TRF SIG PL AM(S) STR (TY D) LUM EA 6,140.000 0 0.000 12,280.00 0400 06882002 000 VEH LP DETECT (SAWCUT) LF 7.250 940.000 0.000 940.00 6,815.00 0405 32242042 000 D-GR HMA(QCQA) TY-D SAC-B PG70-22 TON 92.350 770.000 0.000 772.36 71,327.44 0410 32242064 000 D-GR HMA(QCQA) TY-D PG 70-22 (LEVEL-UP) TON 104.650 57.000 0.000 86.78 9,081.53 0415 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,435.000 0 0.000 2,435.00 0420 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 9,150.000 0 0.000 9,150.00 0425 87772001 000 LED RDWY LUMINAIRE (.25KW EQ) EA 965.000 0 0.000 1,930.00 0809 96082101 UNIQUE CHANGE ORDER DOL 28,159.200 0.000 0 28,159.20 CO#2 Category Subtotal $332,503.87 PROJECT STP 2012(606)MM CONTROL 125901038 CATEGORY 001 DESCRIPTION ALL S LINE DESCRIPTION SUPP DESCRIPTION BID NET CO QTY PAID TO DATE AMOUNT ($) 0090 01682001 000 VEGETATIVE WATERING MG 17.550 24.000 0.000 0.000 0.00 0308 06772008 ELIM EXT PAV MRK & MRKS (ARROW) EA 79.540 0.000 0 0.000 0.00 Added By CO#1 0309 06772018 ELIM EXT PAV MRK & MRKS (WORD) EA 79.540 0.000 0 0.000 0.00 Added By CO#1

CONTRACTOR'S ESTIMATE PACKAGE Page 6 of 8 0800 96012001 MATERIAL ON HAND DOL 0 0 0.000 0.000 0.00 0801 05852013 RIDE BONUS/PENALTY (SS 3224) DOL 0 1,000.000 0.000 0.000 0.00 0802 32242059 PRODUCTION BONUS/PENALTY DOL 0 1,000.000 0.000 0.000 0.00 0803 32242060 PLACEMENT BONUS/PENALTY DOL 0 1,000.000 0.000 0.000 0.00 0804 96022601 EXTRA DEPTH DRILL SHAFT PAYMENT 115 PCT DOL 0 0 0.000 0.000 0.00 0805 96022602 EXTRA DEPTH DRILL SHAFT PAYMENT 125 PCT DOL 0 0 0.000 0.000 0.00 0806 96022603 DRILL SHAFT CORE HOLE PAYMENT DOL 0 0 0.000 0.000 0.00 0807 96042001 CONTRACTOR FORCE ACCOUNT 1 DOL -0 0 0.000 0.000 0.00 LANE CLOSURE ASSESSMENT FEE 0808 96062053 OFF-DUTY UNIFORM POLICE OFFICER DOL 0 1,000.000 0.000 0.000 0.00 Category Subtotal 0.00 TOTAL EARNINGS THIS CONTRACT $332,503.87

CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 8 CONSTRUCTION ESTIMATE COMBINED DESCRIPTION BID QTY PAID TO DATE AMOUNT ($) 01102001 000 EXCAVATION (ROADWAY) CY 5.660 430.00 430.000 2,433.80 01122001 000 SUBGRADE WIDENING (ORD COMP) STA 290.250 21.14 21.140 6,135.89 01322005 000 EMBANKMENT (FINAL)(ORD COMP)(TY C) CY 8.300 446.00 446.000 3,701.80 01622002 000 BLOCK SODDING SY 4.020 960.00 2,140.210 8,603.64 01662001 001 FERTILIZER AC 550.000 0.20 0.442 243.10 02472373 033 FL BS(CMP IN PLC)(TY A GR 2)(13") SY 25.000 990.00 590.910 14,772.75 03102001 000 PRIME COAT (MC-30) GAL 4.850 24 160.000 776.00 03542051 000 PLANE AH CONC PAV (0" TO 1 1/2") SY 4.250 1,334.00 1,333.330 5,666.65 04162032 001 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 195.000 6 60 11,895.00 04322041 000 RIPRAP (STONE COMMON)(DRY)(18 IN) CY 135.000 4.00 4.170 562.95 05002001 005 MOBILIZATION LS 25,000.000 0 25,000.00 05022001 033 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 3,165.000 0 6,330.00 05302008 000 DRIVEWAYS (ACP) EA 1,065.000 9.000 9,585.00 05402001 023 MTL W-BEAM GD FEN (TIM POST) LF 24.000 75.00 75.000 1,800.00 05422001 000 REMOVING METAL BEAM GUARD FENCE LF 5.500 125.00 125.000 687.50 05422002 000 REMOVING TERMINAL ANCHOR SECTION EA 125.650 0 251.30 05442006 000 GDRAIL END TRT(INST)(WOOD POST)(TY III) EA 2,465.000 4.000 9,860.00 06182032 000 CONDT (PVC) (SCHD 80) (1 1/4") LF 5.350 255.00 255.000 1,364.25 06182034 000 CONDT (PVC) (SCHD 80) (2") LF 7.850 1,020.00 1,020.000 8,007.00 06182035 000 CONDT (PVC) (SCHD 80) (2") (BORE) LF 14.650 120.00 120.000 1,75 06182038 000 CONDT (PVC) (SCHD 80) (3") LF 10.450 10.00 10.000 104.50 06182040 000 CONDT (PVC) (SCHD 80) (4") LF 13.250 10.00 10.000 132.50 06202007 001 ELEC CONDR (NO. 4) BARE LF 2.300 90.00 90.000 207.00 06202008 001 ELEC CONDR (NO. 4) INSULATED LF 2.650 180.00 180.000 477.00 06202009 001 ELEC CONDR (NO. 6) BARE LF 1.250 1,330.00 1,330.000 1,662.50 06212004 000 TRAY CABLE (4 CONDR) (12 AWG) LF 1.550 290.00 290.000 449.50 06242014 014 GROUND BOX TY D (162922) W/APRON EA 685.000 10.00 10.000 6,850.00 06282100 003 ELC SRV TY D 120/240 070 (NS)SS(E)(O) EA 4,285.000 0 4,285.00 06362001 014 ALUMINUM SIGNS (TY A) SF 22.750 3 30 72 06442056 000 RELOCATE SM RD SN SUP & AM TY 10BWG EA 425.000 3.00 0 425.00 06622004 000 WK ZN PAV MRK NON-REMOV (W) 4" (SLD) LF 0.260 5,05 5,050 1,315.08 06622012 000 WK ZN PAV MRK NON-REMOV (W) 8" (SLD) LF 0.830 460.00 460.000 381.80 06622016 000 WK ZN PAV MRK NON-REMOV (W) 24" (SLD) LF 2.100 47.00 99.000 207.90 06622017 000 WK ZN PAV MRK NON-REMOV (W) (ARROW) EA 37.000 13.00 10.000 370.00 06622027 000 WK ZN PAV MRK NON-REMOV (W) (WORD) EA 37.000 3.00 0 74.00 06622030 000 WK ZN PAV MRK NON-REMOV (Y) 4" (BRK) LF 0.270 740.00 690.000 186.30 06622032 000 WK ZN PAV MRK NON-REMOV (Y) 4" (SLD) LF 0.250 5,639.00 5,639.000 1,409.75 06622039 000 WK ZN PAV MRK NON-REMOV (Y) 24" (SLD) LF 2.100 124.00 66.000 138.60 06662012 014 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 0.430 5,05 5,050 2,174.94 06662036 014 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 0.830 460.00 460.000 381.80 06662048 014 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 5.880 47.00 99.000 582.12 06662054 014 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 102.550 13.00 10.000 1,025.50 06662096 014 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 110.000 3.00 0 220.00

CONTRACTOR'S ESTIMATE PACKAGE Page 8 of 8 06662105 014 REFL PAV MRK TY I (Y) 4" (BRK)(100MIL) LF 0.430 740.00 690.000 296.70 06662111 014 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 0.430 5,639.00 5,639.000 2,424.77 06662132 014 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 7.350 124.00 66.000 485.10 06722012 034 REFL PAV MRKR TY I-C EA 3.450 23.00 26.000 89.70 06722015 034 REFL PAV MRKR TY II-A-A EA 3.650 22 310.000 1,131.50 06772001 ELIM EXT PAV MRK & MRKS ( 4") LF 0.530 0.00 3,530.000 1,870.90 Added by CO#1 06772007 ELIM EXT PAV MRK & MRKS (24") LF 3.180 0.00 130.000 413.40 Added By CO#1 06782001 000 PAV SURF PREP FOR MRK ( 4") LF 0.020 22,874.00 11,410 228.36 06782003 000 PAV SURF PREP FOR MRK ( 8") LF 0.220 920.00 460.000 101.20 06782006 000 PAV SURF PREP FOR MRK (24") LF 0.880 34 165.000 145.20 06782007 000 PAV SURF PREP FOR MRK (ARROW) EA 0 26.00 10.000 20.00 06782018 000 PAV SURF PREP FOR MRK (WORD) EA 0 6.00 0 4.00 06802002 000 INSTALL HWY TRF SIG (ISOLATED) EA 17,775.000 0.900 15,997.50 06822001 001 BACK PLATE (12 IN) (3 SEC) EA 75.000 0 600.00 06822002 001 BACK PLATE (12 IN) (4 SEC) EA 85.000 0 170.00 06822022 001 VEH SIG SEC (12 IN) LED (GRN ARW) EA 200 0 40 06822023 001 VEH SIG SEC (12 IN) LED (GRN) EA 204.000 0 1,63 06822024 001 VEH SIG SEC (12 IN) LED (YEL ARW) EA 200 0 40 06822025 001 VEH SIG SEC (12 IN) LED (YEL) EA 210.000 0 1,680.00 06822026 001 VEH SIG SEC (12 IN) LED (RED ARW) EA 190.000 4.00 4.000 760.00 06822027 001 VEH SIG SEC (12 IN) LED (RED) EA 200 0 1,60 06842012 000 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 2.480 915.00 915.000 2,269.20 06842080 000 TRF SIG CBL (TY C) (14 AWG) ( 2 CONDR) LF 1.150 3,905.00 3,905.000 4,490.75 06862017 000 INS TRF SIG PL AM(S) STR (TY D) EA 5,440.000 0 10,880.00 06862018 000 INS TRF SIG PL AM(S) STR (TY D) LUM EA 6,140.000 0 12,280.00 06882002 000 VEH LP DETECT (SAWCUT) LF 7.250 940.00 940.000 6,815.00 32242042 000 D-GR HMA(QCQA) TY-D SAC-B PG70-22 TON 92.350 770.00 772.360 71,327.44 32242064 000 D-GR HMA(QCQA) TY-D PG 70-22 (LEVEL-UP) TON 104.650 57.00 86.780 9,081.53 60072001 000 REMOVING TRAFFIC SIGNALS EA 2,435.000 0 2,435.00 83172001 000 BBU SYSTEM (EXTERNAL BATT CABINET) EA 9,150.000 0 9,150.00 87772001 000 LED RDWY LUMINAIRE (.25KW EQ) EA 965.000 0 1,930.00 96082101 UNIQUE CHANGE ORDER DOL 28,159.200 0.00 0 28,159.20 CO#2 TOTAL EARNINGS TO DATE $332,503.87