1MIS.CIS.01 CONTRACT TIME STATEMENT CONTRACT 6112201 MGR.NO. 013 PAGE 001 CONT 6223 SEC 52 JOB 001 RES ENGR MARTINEZ, NELDA PROJ RMC - 622352001 HWY US0277 1817 BOB BULLOCK LP LARED CNTY VAL VERDE DIST 22 CONTRACT PRICE $ 230,572.10 REPORT DATE 05/01/2013 12.00.43 CONTRACTOR STAR OPERATIONS, INC. 8767 EST PERIOD APR 01,2013 TO APR 30,2013 EST NO 019 --------------------------------------------------------------------------------------------------------- DATE WORK BEGAN OCT 03, 2011 TIME COMPUTED FROM OCT 03, 2011 SUMMARY INFORMATION 0 DATE WORKING REASONS FOR DAYS CREDITED MONTH/YEAR OR DAYS DAYS /COMMENTS FOR DAYS CHARGED PHASE I DAYS CHARGED CREDITED CONTRACT WORK DAYS = 365 546 546 0 BROUGHT FORWARD ADDL DAYS GRANTED = 242 APR 13 1 1 TOTAL DAYS ALLOWED = 607 2 1 DATE WORK COMPLETED 3 1 DAYS CHARGED TO DATE = 576 4 1 ASSESSED LIQ DAMAGES = 0 5 1 LIQ DAMAGE RATE $ 500 6 1 7 1 LIQUIDATED DAMAGES 8 1 0 DAYS AT $ 500 PER DAY 9 1 TOTAL = $ .00 10 1 11 1 CERTIFIED AS CORRECT AND 12 1 ONE COPY HAS BEEN GIVEN 13 1 TO THE CONTRACTOR 14 1 15 1 16 1 ---------------------------- 17 1 AREA/PROJECT ENGINEER 18 1 19 1 20 1 21 1 22 1 23 1 24 1 25 1 26 1 27 1 28 1 29 1 30 1 0 ----- ----- ----- 576 576 0 0 SATURDAY 0 SUNDAY 0 HOLIDAY 1MIS.CIS.03 CONSTRUCTN ESTIMATE BREAKDOWN CONTRACT 6112201 MGR.NO. 013 PAGE 001 CONT 6223 SEC 52 JOB 001 RES ENGR MARTINEZ, NELDA PROJ RMC - 622352001 HWY US0277 1817 BOB BULLOCK LP LARED CNTY VAL VERDE DIST 22 CONTRACT PRICE $ 230,572.10 REPORT DATE 05/01/2013 12.00.45 CONTRACTOR STAR OPERATIONS, INC. 8767 EST PERIOD APR 01,2013 TO APR 30,2013 EST NO 019 DIST. 22 COUNTY VAL VERDE CONTROL 6223-52-001 PROJECT RMC - 622352001 HIGHWAY US0277 0LIMITS- VARIOUS VARIOUS 0TYPE OF WORK- INSTALL TRAF. SIGNALS, FLASHING BEACONS, 0 0050 INSTALL TRAF SIG, FLASHING NET LENGTH 0.001 MILES 0 LINE ITEM ESTIMATED WORK DONE CONTRACT AMOUNT NO. NO. DESCRIPTION UNIT QUANTITIES ON CONTRACT PRICE($) ($) - 0070 PREPARED BY NPM 5-6-11 0 0075 0104 REMOVING CONC (SIDEWALKS) SY 21.600 17.040 104.000 1,772.16 0080 0104 REMOVING CONC (CURB AND GUTTER) LF 40.000 26.000 13.500 351.00 0085 0416 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 5.300 47.700 145.000 6,916.50 0090 0416 DRILL SHAFT (TRF SIG POLE) (30 IN) LF 10.300 0.000 150.000 .00 0095 0416 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 146.400 24.000 170.000 4,080.00 0095 0416 ADJ EST QUANTITY TO DATE 70.000 0100 0500 MOBILIZATION LS 1.000 0.900 22,000.000 19,800.00 0105 0502 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 12.000 11.000 1,500.000 16,500.00 0110 0529 CONC CURB & GUTTER (TY I) LF 50.000 13.000 20.350 264.55 0115 0529 CONC CURB (MONO) (TY II) LF 50.000 62.000 14.250 883.50 0120 0531 CURB RAMPS (TY 1) EA 1.000 0.000 1,600.000 .00 0125 0531 CURB RAMPS (TY 2) EA 3.000 0.000 1,600.000 .00 0125 0531 ADJ EST QUANTITY TO DATE 2.000 0130 0531 CURB RAMPS (TY 8) EA 2.000 0.000 1,975.000 .00 0130 0531 ADJ EST QUANTITY TO DATE 1.000 0135 0531 CONC SIDEWALKS (4") SY 15.000 4.110 67.000 275.37 0140 0618 CONDT (PVC) (SCHD 40) ( 2") LF 230.000 179.000 12.500 2,237.50 0145 0618 CONDT (PVC) (SCHD 40) (4") LF 70.000 0.000 22.000 .00 0150 0618 CONDT (PVC) (SCHD 80) (2") (BORE) LF 230.000 128.000 28.500 3,648.00 0150 0618 ADJ EST QUANTITY TO DATE 130.000 0155 0618 CONDT (PVC) (SCHD 80) (4") (BORE) LF 230.000 40.000 34.150 1,366.00 1 0155 0618 ADJ EST QUANTITY TO DATE 130.000 0160 0620 ELEC CONDR (NO. 4) INSULATED LF 60.000 0.000 3.000 .00 0165 0620 ELEC CONDR (NO. 6) BARE LF 472.000 310.000 1.500 465.00 0170 0620 ELEC CONDR (NO. 6) INSULATED LF 120.000 40.000 1.750 70.00 0175 0621 TRAY CABLE (3 CONDR) (12 AWG) LF 1,379.000 485.000 1.450 703.25 0180 0624 GROUND BOX TY C (162911) W/APRON EA 5.000 7.000 610.000 4,270.00 0185 0625 ZINC-COAT STL WIRE STRAND (3/8 IN) LF 700.000 0.000 2.450 .00 0190 0628 ELC SRV TY T 120/240 000 (NS)GS(L)SP(O) EA 5.000 2.000 2,225.000 4,450.00 0190 0628 ADJ EST QUANTITY TO DATE 4.000 0195 0628 REMOVE ELECTRICAL SERVICES EA 4.000 2.000 285.000 570.00 0200 0636 ALUMINUM SIGNS (TY A) SF 18.000 42.500 29.500 1,253.75 0205 0644 INS SM RD SN SUP&AM TY 10BWG(1) SA(P) EA 2.000 0.000 510.000 .00 0210 0644 REMOVE SM RD SN SUP & AM EA 2.000 0.000 50.000 .00 0215 0666 REFL PAV MRK TY I (W) 4" (BRK)(060MIL) LF 720.000 0.000 1.350 .00 0220 0666 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 800.000 80.000 1.550 124.00 0225 0666 REFL PAV MRK TY I (W) 4" (SLD)(060MIL) LF 1,200.000 0.000 1.150 .00 0230 0666 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 200.000 198.000 1.550 306.90 0235 0666 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 440.000 564.000 2.750 1,551.00 0240 0666 REFL PAV MRK TY I (W) 24"(SLD)(060MIL) LF 160.000 0.000 8.550 .00 0245 0666 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 400.000 127.000 9.350 1,187.45 0250 0666 REFL PAV MRK TY I (W) (ARROW) (060MIL) EA 8.000 0.000 95.000 .00 0255 0666 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 5.000 9.000 145.000 1,305.00 0260 0666 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 1.000 4.000 230.000 920.00 0265 0666 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 4.000 8.000 230.000 1,840.00 0270 0666 REFL PAV MRK TY I (Y) 4" (BRK)(060MIL) LF 720.000 0.000 1.350 .00 0275 0666 REFL PAV MRK TY I (Y) 4" (SLD)(060MIL) LF 2,800.000 0.000 1.150 .00 0280 0666 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 3,570.000 1,868.000 1.350 2,521.80 0285 0666 REFL PAV MRK TY I (Y) 24"(SLD)(060MIL) LF 50.000 0.000 12.000 .00 0290 0666 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 50.000 58.000 12.200 707.60 0295 0672 REFL PAV MRKR TY I-C EA 138.000 11.000 4.150 45.65 1 0300 0672 REFL PAV MRKR TY II-A-A EA 311.000 32.000 4.150 132.80 0305 0677 ELIM EXT PAV MRK & MRKS ( 4") LF 800.000 580.000 1.350 783.00 0310 0677 ELIM EXT PAV MRK & MRKS ( 8") LF 440.000 48.000 1.950 93.60 0315 0677 ELIM EXT PAV MRK & MRKS (24") LF 400.000 32.000 4.350 139.20 0320 0677 ELIM EXT PAV MRK & MRKS (ARROW) EA 2.000 4.000 105.000 420.00 0325 0677 ELIM EXT PAV MRK & MRKS (WORD) EA 1.000 3.000 105.000 315.00 0330 0678 PAV SURF PREP FOR MRK ( 4") LF 2,450.000 1,766.000 .450 794.70 0335 0678 PAV SURF PREP FOR MRK ( 8") LF 440.000 432.000 .650 280.80 0340 0678 PAV SURF PREP FOR MRK (24") LF 400.000 149.000 2.750 409.75 0345 0678 PAV SURF PREP FOR MRK (ARROW) EA 6.000 9.000 55.000 495.00 0350 0678 PAV SURF PREP FOR MRK (WORD) EA 4.000 8.000 55.000 440.00 0355 0680 INSTALL HWY TRF SIG (FLASH BEACON) EA 4.000 0.000 1,350.000 .00 0360 0680 INSTALL HWY TRF SIG (ISOLATED) EA 1.000 0.000 6,500.000 .00 0365 0682 BACK PLATE (12 IN) (3 SEC) EA 15.000 0.000 65.000 .00 0370 0682 BACK PLATE (12 IN) (5 SEC) EA 7.000 0.000 85.000 .00 0375 0682 PED SIG SEC (12 IN) LED (2 INDICATIONS) EA 8.000 1.000 355.000 355.00 0380 0682 VEH SIG SEC (12 IN) LED (HOUSING ONLY) EA 72.000 17.000 100.500 1,708.50 0385 0682 VEH SIG SEC (12 IN) LED (GRN ARW) EA 2.000 3.000 90.150 270.45 0390 0682 VEH SIG SEC (12 IN) LED (GRN) EA 12.000 3.000 90.150 270.45 0395 0682 VEH SIG SEC (12 IN) LED (YEL ARW) EA 2.000 2.000 75.000 150.00 0400 0682 VEH SIG SEC (12 IN) LED (YEL) EA 28.000 3.000 91.500 274.50 0405 0682 VEH SIG SEC (12 IN) LED (RED) EA 28.000 3.000 75.000 225.00 0410 0684 TRF SIG CBL (TY A) (12 AWG) ( 2 CONDR) LF 770.000 680.000 1.000 680.00 0415 0684 TRF SIG CBL (TY A) (12 AWG) ( 3 CONDR) LF 968.000 110.000 1.300 143.00 0420 0684 TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) LF 770.000 680.000 1.450 986.00 0425 0684 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 285.000 120.000 1.800 216.00 0430 0684 TRF SIG CBL (TY A) (12 AWG) ( 7 CONDR) LF 311.000 0.000 2.200 .00 0435 0684 TRF SIG CBL (TY A) (12 AWG) ( 9 CONDR) LF 401.000 941.000 2.700 2,540.70 0440 0684 TRF SIG CBL (TY A) (16 AWG) ( 3 CONDR) LF 706.000 485.000 1.000 485.00 1 0445 0684 TRF SIG CBL (TY C) (12 AWG) ( 2 CONDR) LF 100.000 0.000 1.350 .00 0450 0686 INS TRF SIG PL AM(S) STR (TY D) LUM EA 8.000 0.000 625.000 .00 0455 0686 INS TRF SIG PL AM(S) 1 ARM (32') LUM EA 1.000 0.000 650.000 .00 0460 0686 INS TRF SIG PL AM(S) 1 ARM (36') LUM EA 1.000 2.000 650.000 1,300.00 0465 0686 INS TRF SIG PL AM(S) 1 ARM (40') EA 1.000 0.000 925.000 .00 0470 0686 INS TRF SIG PL AM(S) 1 ARM (48') EA 1.000 1.000 975.000 975.00 0475 0687 PED POLE ASSEMBLY EA 3.000 1.000 750.000 750.00 0480 0688 PED DETECT (2 INCH PUSH BTN) EA 8.000 0.000 85.000 .00 0485 0688 VEH LP DETECT (SAWCUT) LF 92.000 0.000 7.150 .00 0490 0690 REMOVAL OF GROUND BOXES EA 5.000 1.000 100.000 100.00 0495 0690 REMOVAL OF CABLES LF 2,000.000 4,171.000 1.000 4,171.00 0500 0690 REMOVAL OF SIGNAL HEAD ASSM EA 10.000 12.000 75.000 900.00 0505 0690 REMOVAL OF SIGNAL POLE ASSM EA 2.000 1.000 450.000 450.00 0510 6006 COAXIAL CABLE LF 70.000 0.000 3.150 .00 0515 6006 ANTENNA (OMNI-DIRECTIONAL) EA 1.000 0.000 510.000 .00 0520 6006 ANTENNA (UNI-DIRECTIONAL) EA 1.000 0.000 610.000 .00 0525 6007 REMOVING TRAFFIC SIGNALS EA 1.000 0.000 2,850.000 .00 0530 6086 CONDUIT (PREPARE) LF 1,500.000 764.000 3.050 2,330.20 0535 6266 VIVDS PROCESSOR SYSTEM EA 1.000 5.000 6,400.000 32,000.00 0535 6266 ADJ EST QUANTITY TO DATE 5.000 0540 6266 VIVDS CAMERA ASSEMBLY EA 4.000 19.000 1,300.000 24,700.00 0540 6266 ADJ EST QUANTITY TO DATE 19.000 0545 6266 VIVDS SET-UP SYSTEM EA 1.000 5.000 900.000 4,500.00 0545 6266 ADJ EST QUANTITY TO DATE 5.000 0550 6266 VIVDS COMMUNICATION CABLE (COAXIAL) LF 706.000 860.000 2.600 2,236.00 0555 0685*RELOCATE RDSD FLASH BEACON ASSEMBLY EA 1.000 1.000 1,490.000 1,490.00 0560 9000*INSTALL DELINEATION SYSTEM LF 136.000 500.000 72.090 36,045.00 0565 9000*MAT. PRICE INCREASE ONLY FOR DWR CAMERA EA 19.000 19.000 289.160 5,494.04 0570 0690*REMOVE VID IMAGE VEH DET SYS (VIVDS) EA 5.000 5.000 331.000 1,655.00 0575 9000*INSTALL SPEED ALTER 18 RADAR SIGN (INST EA 3.000 5.000 45.110 225.55 0580 9000*RDSD FLASH BEACON ASSM (INSTALL ONLY) EA 3.000 5.000 1,477.550 7,387.75 0585 0361*FULL-DEPTH REPAIR CRCP (11"-12") SY 12.000 12.000 244.010 2,928.12 0590 0531*CONC SIDEWALKS (6") SY 9.230 9.230 100.260 925.40 0595 0531*CURB RAMPS (TY 3) EA 1.000 1.000 2,440.090 2,440.09 0600 0666*REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 33.000 33.000 2.550 84.15 0605 0666*REF PAV MRK TY I(W)36"(YLD TRI)(100MIL) EA 5.000 0.000 36.070 .00 1 0610 0666*REFL PAV MRK TY I (Y) 8" (SLD)(100MIL) LF 42.000 42.000 2.760 115.92 0615 0677*ELIM EXT PAV MRK & MRKS (36")(YLD TRI) EA 5.000 5.000 10.610 53.05 0620 0682*VEH SIG SEC (12 IN) LED (RED ARW) EA 3.000 3.000 80.860 242.58 0625 0686*INS TRF SIG PL AM(S) 1 ARM (44') EA 1.000 0.000 1,150.000 .00 0630 0686*INS TRF SIG PL AM(S) 1 ARM (48') LUM EA 1.000 0.000 1,300.000 .00 0635 0690*REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 8.000 6.000 75.000 450.00 0640 9000*REMOVING CONC (ISLAND) SY 32.400 32.400 41.380 1,340.71 0645 9000*RELOCATE VIVDS ASSEMBLY EA 1.000 1.000 285.000 285.00 0650 9000*AUDIBLE PEDESTRIAN SIGNAL UNITS EA 6.000 6.000 1,599.970 9,599.82 0655 9000*REMOVE 24" FOUNDATION (2' BELOW GRADE) LF 2.000 2.000 240.000 480.00 0660 0416*DRILL SHAFT (SIGN MTS)(12 IN) LF 21.000 21.000 35.730 750.33 0665 0432*RIPRAP (CONC)(4 IN) CY 3.800 3.800 593.990 2,257.16 0670 0618*CONDT (RM) (1 1/2") LF 76.000 0.000 18.750 .00 0675 0636*ALUMINUM SIGNS (TY G) SF 142.500 0.000 27.660 .00 0680 0647*INSTALL LRSS (STRUCT STEEL) LB 951.220 0.000 3.220 .00 0685 0647*REMOVE LRSA EA 3.000 0.000 510.340 .00 0690 9000*PED POLE ASSEMBLY (INSTALL ONLY) EA 5.000 0.000 263.010 .00 0695 9000*SOLAR PWRD RDSD FLSH BEAC (INSTALL ONLY EA 4.000 0.000 509.430 .00 0700 9000*TRAFFIC CONTROL - POLICE OFFICERS (2 EA HR 8.000 0.000 47.700 .00 0 SUBTOTAL BID ITEMS $ 241,656.30 0 MATERIAL ON HAND 0 LINE MATRL. NO MATERIAL DESCRIPTION UNIT QUANTITY % INV UNIT PRICE AMOUNT NO. PRICE ALLOWED($) ($) 0 1000 775 VIVDS PROCESSOR SYSTEM EA 0.000 100 5,050.000 .00 1005 776 VIVDS CAMERA ASSEMBLY EA 0.000 100 860.000 .00 1010 777 VIVDS SETUP SYSTEM (COL EA 0.000 100 120.000 .00 1015 778 PED SIG SEC 12" LED 2IN EA 0.000 100 232.300 .00 1020 779 VEH SIG SEC 12" LED HOU EA 0.000 100 68.300 .00 1025 780 VEH SIG 12" LED GRN ARR EA 0.000 100 63.300 .00 1030 781 VEH SIG 12" LED GRN BAL EA 0.000 100 63.300 .00 1035 782 VEH SIG 12" LED YEL ARR EA 0.000 100 49.300 .00 1040 783 VEH SIG 12" LED YEL BAL EA 0.000 100 63.300 .00 1045 784 VEH SIG 12" LED RED ARR EA 0.000 100 48.300 .00 1050 785 VEH SIG 12" LED RED BAL EA 0.000 100 49.300 .00 1055 786 #6 BARE CONDUCTOR LF 0.000 100 0.430 .00 1 1060 787 TRAY CABLE, 3C/12 AWG LF 0.000 100 0.650 .00 1065 788 TY A TRF SIG CABLE 2C/1 LF 0.000 100 0.400 .00 1070 789 TY A TRF SIG CABLE 4C/1 LF 0.000 100 0.590 .00 1075 790 TY A TRF SIG CABLE 9C/1 LF 0.000 100 1.300 .00 1080 791 VIVDS COMM CABLE LF 0.000 100 0.700 .00 1085 792 TYPE A ALUM SIGN SF 21.000 100 16.630 349.23 1090 793 TYPE G ALUM SIGN SF 142.500 100 13.310 1,896.68 1095 794 1-1/2" RM CONDUIT & FIT LF 76.000 100 5.399 410.32 1100 795 TY A TRAF SIG CABLE 3C/ LF 330.000 100 0.613 202.29 1105 796 LRSS STRUCTURAL STEEL LB 709.000 100 1.620 1,148.58 1110 797 LRSS STIFFENERS LB 217.000 100 1.190 258.23 0 TOTAL MATERIAL ON HAND $ 4,265.33 0 TOTAL AMOUNT WORK DONE INSTALL TRAF SIG, FLASHING $ 245,921.63 0 TOTAL MATERIAL ON HAND CONTROL 6223-52-001 $ 4,265.33 0 TOTAL AMOUNT WORK DONE CONTROL 6223-52-001 $ 245,921.63 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 1MIS.CIS.04 CONSTRUCTION ESTIMATE COMBINED CONTRACT 6112201 MGR.NO. 013 PAGE 001 CONT 6223 SEC 52 JOB 001 RES ENGR MARTINEZ, NELDA PROJ RMC - 622352001 HWY US0277 1817 BOB BULLOCK LP LARED CNTY VAL VERDE DIST 22 CONTRACT PRICE $ 230,572.10 REPORT DATE 05/01/2013 12.00.46 CONTRACTOR STAR OPERATIONS, INC. 8767 EST PERIOD APR 01,2013 TO APR 30,2013 EST NO 019 0*********************************************************************************************************************************** -LIMITS - VARIOUS 0 VARIOUS DATE WORK BEGAN OCT 3 , 2011 WORKING DAYS USED 576 PERCENT COMPLETE 99.99 PERCENT TIME USED 94.80 DATE COMPLETED 0 CONTROL PROJECT DISTRICT HIGHWAY COUNTY 0 6223-52-001 RMC - 622352001 22 US0277 VAL VERDE - ITEM DESCRIPTION UNIT ESTIMATED WORK DONE CONTRACT AMOUNT NO. QUANTITIES ON CONTRACT PRICE($) ($) -0104 REMOVING CONC (SIDEWALKS) SY 21.600 17.040 104.000 1,772.16 0104 REMOVING CONC (CURB AND GUTTER) LF 40.000 26.000 13.500 351.00 0416 DRILL SHAFT (TRF SIG POLE) (24 IN) LF 5.300 47.700 145.000 6,916.50 0416 DRILL SHAFT (TRF SIG POLE) (36 IN) LF 146.400 24.000 170.000 4,080.00 0416 ADJ EST QUANTITY TO DATE 70.000 0500 MOBILIZATION LS 1.000 .900 22,000.000 19,800.00 0502 BARRICADES, SIGNS AND TRAFFIC HANDLING MO 12.000 11.000 1,500.000 16,500.00 0529 CONC CURB & GUTTER (TY I) LF 50.000 13.000 20.350 264.55 0529 CONC CURB (MONO) (TY II) LF 50.000 62.000 14.250 883.50 0531 CONC SIDEWALKS (4") SY 15.000 4.110 67.000 275.37 0618 CONDT (PVC) (SCHD 40) ( 2") LF 230.000 179.000 12.500 2,237.50 0618 CONDT (PVC) (SCHD 80) (2") (BORE) LF 230.000 128.000 28.500 3,648.00 0618 ADJ EST QUANTITY TO DATE 130.000 0618 CONDT (PVC) (SCHD 80) (4") (BORE) LF 230.000 40.000 34.150 1,366.00 0618 ADJ EST QUANTITY TO DATE 130.000 0620 ELEC CONDR (NO. 6) BARE LF 472.000 310.000 1.500 465.00 0620 ELEC CONDR (NO. 6) INSULATED LF 120.000 40.000 1.750 70.00 0621 TRAY CABLE (3 CONDR) (12 AWG) LF 1,379.000 485.000 1.450 703.25 10624 GROUND BOX TY C (162911) W/APRON EA 5.000 7.000 610.000 4,270.00 0628 ELC SRV TY T 120/240 000 (NS)GS(L)SP(O) EA 5.000 2.000 2,225.000 4,450.00 0628 ADJ EST QUANTITY TO DATE 4.000 0628 REMOVE ELECTRICAL SERVICES EA 4.000 2.000 285.000 570.00 0636 ALUMINUM SIGNS (TY A) SF 18.000 42.500 29.500 1,253.75 0666 REFL PAV MRK TY I (W) 4" (BRK)(100MIL) LF 800.000 80.000 1.550 124.00 0666 REFL PAV MRK TY I (W) 4" (SLD)(100MIL) LF 200.000 198.000 1.550 306.90 0666 REFL PAV MRK TY I (W) 8" (SLD)(100MIL) LF 440.000 564.000 2.750 1,551.00 0666 REFL PAV MRK TY I (W) 24"(SLD)(100MIL) LF 400.000 127.000 9.350 1,187.45 0666 REFL PAV MRK TY I (W) (ARROW) (100MIL) EA 5.000 9.000 145.000 1,305.00 0666 REFL PAV MRK TY I(W)(DBL ARROW)(100MIL) EA 1.000 4.000 230.000 920.00 0666 REFL PAV MRK TY I (W) (WORD) (100MIL) EA 4.000 8.000 230.000 1,840.00 0666 REFL PAV MRK TY I (Y) 4" (SLD)(100MIL) LF 3,570.000 1,868.000 1.350 2,521.80 0666 REFL PAV MRK TY I (Y) 24"(SLD)(100MIL) LF 50.000 58.000 12.200 707.60 0672 REFL PAV MRKR TY I-C EA 138.000 11.000 4.150 45.65 0672 REFL PAV MRKR TY II-A-A EA 311.000 32.000 4.150 132.80 0677 ELIM EXT PAV MRK & MRKS ( 4") LF 800.000 580.000 1.350 783.00 0677 ELIM EXT PAV MRK & MRKS ( 8") LF 440.000 48.000 1.950 93.60 0677 ELIM EXT PAV MRK & MRKS (24") LF 400.000 32.000 4.350 139.20 0677 ELIM EXT PAV MRK & MRKS (ARROW) EA 2.000 4.000 105.000 420.00 0677 ELIM EXT PAV MRK & MRKS (WORD) EA 1.000 3.000 105.000 315.00 0678 PAV SURF PREP FOR MRK ( 4") LF 2,450.000 1,766.000 .450 794.70 0678 PAV SURF PREP FOR MRK ( 8") LF 440.000 432.000 .650 280.80 0678 PAV SURF PREP FOR MRK (24") LF 400.000 149.000 2.750 409.75 0678 PAV SURF PREP FOR MRK (ARROW) EA 6.000 9.000 55.000 495.00 0678 PAV SURF PREP FOR MRK (WORD) EA 4.000 8.000 55.000 440.00 0682 PED SIG SEC (12 IN) LED (2 INDICATIONS) EA 8.000 1.000 355.000 355.00 0682 VEH SIG SEC (12 IN) LED (HOUSING ONLY) EA 72.000 17.000 100.500 1,708.50 0682 VEH SIG SEC (12 IN) LED (GRN ARW) EA 2.000 3.000 90.150 270.45 0682 VEH SIG SEC (12 IN) LED (GRN) EA 12.000 3.000 90.150 270.45 10682 VEH SIG SEC (12 IN) LED (YEL ARW) EA 2.000 2.000 75.000 150.00 0682 VEH SIG SEC (12 IN) LED (YEL) EA 28.000 3.000 91.500 274.50 0682 VEH SIG SEC (12 IN) LED (RED) EA 28.000 3.000 75.000 225.00 0684 TRF SIG CBL (TY A) (12 AWG) ( 2 CONDR) LF 770.000 680.000 1.000 680.00 0684 TRF SIG CBL (TY A) (12 AWG) ( 3 CONDR) LF 968.000 110.000 1.300 143.00 0684 TRF SIG CBL (TY A) (12 AWG) ( 4 CONDR) LF 770.000 680.000 1.450 986.00 0684 TRF SIG CBL (TY A) (12 AWG) ( 5 CONDR) LF 285.000 120.000 1.800 216.00 0684 TRF SIG CBL (TY A) (12 AWG) ( 9 CONDR) LF 401.000 941.000 2.700 2,540.70 0684 TRF SIG CBL (TY A) (16 AWG) ( 3 CONDR) LF 706.000 485.000 1.000 485.00 0686 INS TRF SIG PL AM(S) 1 ARM (36') LUM EA 1.000 2.000 650.000 1,300.00 0686 INS TRF SIG PL AM(S) 1 ARM (48') EA 1.000 1.000 975.000 975.00 0687 PED POLE ASSEMBLY EA 3.000 1.000 750.000 750.00 0690 REMOVAL OF GROUND BOXES EA 5.000 1.000 100.000 100.00 0690 REMOVAL OF CABLES LF 2,000.000 4,171.000 1.000 4,171.00 0690 REMOVAL OF SIGNAL HEAD ASSM EA 10.000 12.000 75.000 900.00 0690 REMOVAL OF SIGNAL POLE ASSM EA 2.000 1.000 450.000 450.00 6086 CONDUIT (PREPARE) LF 1,500.000 764.000 3.050 2,330.20 6266 VIVDS PROCESSOR SYSTEM EA 1.000 5.000 6,400.000 32,000.00 6266 ADJ EST QUANTITY TO DATE 5.000 6266 VIVDS CAMERA ASSEMBLY EA 4.000 19.000 1,300.000 24,700.00 6266 ADJ EST QUANTITY TO DATE 19.000 6266 VIVDS SET-UP SYSTEM EA 1.000 5.000 900.000 4,500.00 6266 ADJ EST QUANTITY TO DATE 5.000 6266 VIVDS COMMUNICATION CABLE (COAXIAL) LF 706.000 860.000 2.600 2,236.00 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 00361* FULL-DEPTH REPAIR CRCP (11"-12") SY 12.000 12.000 244.010 2,928.12 0416* DRILL SHAFT (SIGN MTS)(12 IN) LF 21.000 21.000 35.730 750.33 0432* RIPRAP (CONC)(4 IN) CY 3.800 3.800 593.990 2,257.16 0531* CONC SIDEWALKS (6") SY 9.230 9.230 100.260 925.40 0531* CURB RAMPS (TY 3) EA 1.000 1.000 2,440.090 2,440.09 0666* REFL PAV MRK TY I (W) 4" (DOT)(100MIL) LF 33.000 33.000 2.550 84.15 0666* REFL PAV MRK TY I (Y) 8" (SLD)(100MIL) LF 42.000 42.000 2.760 115.92 0677* ELIM EXT PAV MRK & MRKS 1 (36")(YLD TRI) EA 5.000 5.000 10.610 53.05 0682* VEH SIG SEC (12 IN) LED (RED ARW) EA 3.000 3.000 80.860 242.58 0685* RELOCATE RDSD FLASH BEACON ASSEMBLY EA 1.000 1.000 1,490.000 1,490.00 0690* REMOVAL OF PEDESTRIAN PUSH BUTTONS EA 8.000 6.000 75.000 450.00 0690* REMOVE VID IMAGE VEH DET SYS (VIVDS) EA 5.000 5.000 331.000 1,655.00 9000* INSTALL DELINEATION SYSTEM LF 136.000 500.000 72.090 36,045.00 9000* MAT. PRICE INCREASE ONLY FOR DWR CAMERA EA 19.000 19.000 289.160 5,494.04 9000* INSTALL SPEED ALTER 18 RADAR SIGN (INST EA 3.000 5.000 45.110 225.55 9000* RDSD FLASH BEACON ASSM (INSTALL ONLY) EA 3.000 5.000 1,477.550 7,387.75 9000* REMOVING CONC (ISLAND) SY 32.400 32.400 41.380 1,340.71 9000* RELOCATE VIVDS ASSEMBLY EA 1.000 1.000 285.000 285.00 9000* AUDIBLE PEDESTRIAN SIGNAL UNITS EA 6.000 6.000 1,599.970 9,599.82 9000* REMOVE 24" FOUNDATION (2' BELOW GRADE) LF 2.000 2.000 240.000 480.00 0 SUBTOTAL BID ITEMS $ 241,656.30 MATERIAL ON HAND 0 MATRL. NO. MATERIAL DESCRIPTION UNIT QUANTITY % INV UNIT PRICE AMOUNT PRICE ALLOWED($) ($) 00000000792 TYPE A ALUM SIGN SF 21.000 100 16.630 349.23 00000000793 TYPE G ALUM SIGN SF 142.500 100 13.310 1,896.68 00000000794 1-1/2" RM CONDUIT & FIT LF 76.000 100 5.399 410.32 00000000795 TY A TRAF SIG CABLE 3C/ LF 330.000 100 0.613 202.29 00000000796 LRSS STRUCTURAL STEEL LB 709.000 100 1.620 1,148.58 00000000797 LRSS STIFFENERS LB 217.000 100 1.190 258.23 0 TOTAL MATERIAL ON HAND $ 4,265.33 0 CONTRACT TOTAL MATERIAL ON HAND $ 4,265.33 0 CONTRACT TOTAL ALL ITEMS $ 245,921.63 1MIS.CIS.05 CONSTR ESTIMATE DISTRIBUTION CONTRACT 6112201 MGR.NO. 013 PAGE 001 CONT 6223 SEC 52 JOB 001 RES ENGR MARTINEZ, NELDA PROJ RMC - 622352001 HWY US0277 1817 BOB BULLOCK LP LARED CNTY VAL VERDE DIST 22 CONTRACT PRICE $ 230,572.10 REPORT DATE 05/01/2013 12.00.46 CONTRACTOR STAR OPERATIONS, INC. 8767 EST PERIOD APR 01,2013 TO APR 30,2013 EST NO 019 ********************************************************************************************************************************** CO NO PROJECT CONT SEC JOB LINE NO TOTAL AMOUNT .00 % DIFFERENCE LESS TOTAL LESS LIQ DIFFERENCE LESS PREV AMOUNT DUE WORK DONE RETAINAGE SPL DEDUCTS DAMAGE PAYMENTS THIS EST ********************************************************************************************************************************** 233 RMC - 622352001 6223-52-001 245,921.63 .00 245,921.63 .00 .00 245,921.63 219,972.27 25,949.36 ---------------------------------------------------------------------------------------------------------------------------------- 0********************************** TOTALS ***************************************************************************** TOTAL AMOUNT .00 % DIFFERENCE LESS TOTAL LESS LIQ DIFFERENCE LESS PREV AMOUNT DUE WORK DONE RETAINAGE SPL DEDUCTS DAMAGE PAYMENTS THIS EST ********************************************************************************************************************************** 245,921.63 .00 245,921.63 .00 .00 245,921.63 219,972.27 25,949.36 ---------------------------------------------------------------------------------------------------------------------------------- 0INPUT PROOF READ BY- SUPPORTING PAPERS OK ------------------------------ ---------------------------- 0 APPROVED DATE --------------------------------- ----------------- 1MIS.CIS.07 WORK PERFORMED THIS PERIOD CONTRACT 6112201 MGR.NO. 013 PAGE 001 CONT 6223 SEC 52 JOB 001 RES ENGR MARTINEZ, NELDA PROJ RMC - 622352001 HWY US0277 1817 BOB BULLOCK LP LARED CNTY VAL VERDE DIST 22 CONTRACT PRICE $ 230,572.10 REPORT DATE 05/01/2013 12.00.48 CONTRACTOR STAR OPERATIONS, INC. 8767 EST PERIOD APR 01,2013 TO APR 30,2013 EST NO 019 ********************************************************************************************************************* - CONTROL PROJECT DISTRICT HIGHWAY COUNTY 6223-52-001 RMC - 622352001 22 US0277 VAL VERDE -LIMITS - VARIOUS VARIOUS LINE ITEM ESTIMATED WORK DONE CONTRACT AMOUNT NO. NO. DESCRIPTION UNIT QUANTITIES THIS ESTIMATE PRICE($) ($) 0 85 0416 DRILL SHAFT (TRF SIG POLE) LF 5.300 37.100 145.000 5,379.50 (24 IN) 105 0502 BARRICADES, SIGNS AND MO 12.000 1.000 1,500.000 1,500.00 TRAFFIC HANDLING 140 0618 CONDT (PVC) (SCHD 40) ( 2") LF 230.000 120.000 12.500 1,500.00 180 0624 GROUND BOX TY C (162911) EA 5.000 4.000 610.000 2,440.00 W/APRON 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 0 660 0416* DRILL SHAFT (SIGN MTS)(12 LF 0.000 21.000 35.730 750.33 IN) 665 0432* RIPRAP (CONC)(4 IN) CY 0.000 3.800 593.990 2,257.16 620 0682* VEH SIG SEC (12 IN) LED (RED EA 0.000 2.000 80.860 161.72 ARW) 635 0690* REMOVAL OF PEDESTRIAN PUSH EA 0.000 6.000 75.000 450.00 BUTTONS 650 9000* AUDIBLE PEDESTRIAN SIGNAL EA 0.000 6.000 1,599.970 9,599.82 UNITS 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 0 --------------- - TOTAL BID ITEMS DONE THIS ESTIMATE - $ 24,038.53 0 TOTAL AMOUNT WORK DONE TO DATE - $ 245,921.63