PAY ITEM NO. DESCRIPTION UNITS QUANTITY UNIT PRICE ITEM TOTAL

201-A001 Clearing and Grubbing LS 1 40,000.00 $ 40,000.00 $ 

202-A001 Removal of Obstructions LS 1 5,000.00 $ 5,000.00 $ 

203-EX014 Borrow Excavation, AH, FME, Class B5 CY 13,600 15.00 $ 204,000.00 $ 

203-G001 Excess Excavation, FM, AH CY 13,600 15.00 $ 204,000.00 $ 

209-A004 Geotextile Stabilization, Type V SY 6,400 3.00 $ 19,200.00 $ 

212-B001 Standard Ground Preparation SY 3,900 2.00 $ 7,800.00 $ 

216-B002 Solid Sodding, Centipede SY 400 6.00 $ 2,400.00 $ 

225-A001 Grassing AC 0.8 4,000.00 $ 3,200.00 $ 

234-A001 Temporary Silt Fence LF 3,200 4.00 $ 27,000.00 $ 

237-A001 Wattles, 12" LF 200 6.00 $ 3,000.00 $ 

$ 515,600.00

304-G002 Size 610 Crushed Stone Base, AEA CY 1,100 120.00 $ 132,000.00 $ 

403-A002 12.5-mm, MT, Asphalt Pavement TON 600 200.00 $ 120,000.00 $ 

403-A005 19-mm, MT, Asphalt Pavement TON 600 200.00 $ 120,000.00 $ 

403-A014 9.5-mm, MT, Asphalt Pavement TON 1,200 200.00 $ 240,000.00 $ 

407-A001 Asphalt for Tack Coat GAL 1,200 5.00 $ 6,000.00 $ 

$ 618,000.00

601-B003 Class "B" Structural Concrete, Minor Structures CY 10 2,000.00 $ 20,000.00 $ 

602-A001 Reinforcing Steel LB 1,500 3.00 $ 4,500.00 $ 

603-CA011 18" Reinforced Concrete Pipe, Class III LF 800 130.00 $ 104,000.00 $ 

603-CA026 24" Reinforced Concrete Pipe, Class III LF 400 150.00 $ 60,000.00 $ 

603-CA055 36" Reinforced Concrete Pipe, Class III LF 400 200.00 $ 80,000.00 $ 

604-A001 Castings LB 1,000 10.00 $ 10,000.00 $ 

604-B001 Gratings LB 400 10.00 $ 4,000.00 $ 

305-B004 Size II Stabilizer Aggregate, Coarse CY 500 120.00 $ 60,000.00 $ 

$ 342,500.00

907-265-A002 8" PVC Pipe, C900 LF 1,200 100.00 $ 120,000.00 $ 

907-265-A007 12" C900 PVC Water Main LF 400 150.00 $ 60,000.00 $ 

907-265-D005 8" Gate Valve EA 4 2,000.00 $ 8,000.00 $ 

907-265-D007 12" Gate Valve EA 2 6,000.00 $ 12,000.00 $ 

907-265-F002 Fire Hydrant Assembly EA 4 4,000.00 $ 16,000.00 $ 

907-604-D001 Ductile Iron Fittings LB 11,200 10.00 $ 112,000.00 $ 

907-XXX-XXXX Precast Manhole, 48" Diameter, 6' Depth EA 6 4,000.00 $ 24,000.00 $ 

907-XXX-XXXX 8" PVC Sewer Pipe LF 1,600 150.00 $ 240,000.00 $ 

907-XXX-XXXX Castings LB 1,500 10.00 $ 15,000.00 $ 

$ 607,000.00

608-A001 Concrete Sidewalk, Without Reinforcement SY 1800 60.00 $ 108,000.00 $ 

609-D002 Combination Concrete Curb and Gutter Type 1 Modified LF 3,200 30.00 $ 96,000.00 $ 

613-A001 Adjustment of Castings, Gratings & Utility Appurtenances LS 1 2,500.00 $ 2,500.00 $ 

618-A001 Maintenance of Traffic LS 1 10,000.00 $ 10,000.00 $ 

620-A001 Mobilization LS 1 300,000.00 $ 300,000.00 $ 

699-A001 Roadway Construction Stakes LS 1 25,000.00 $ 25,000.00 $ 

$ 541,500.00

625-XXXX Pavement Markings LS 1 50,000.00 $ 50,000.00 $ 

$ 50,000.00

XXX-XXXX Roadway Signage LS 1 5,000.00 $ 5,000.00 $ 

$ 5,000.00

XXX-XXXX Landscape LS 1 5,000.00 $ 5,000.00 $ 

$ 5,000.00

682-F001 Secondary Power Controllers EA 2 5,000.00 $ 10,000.00 $ 

XXX-XXXX Lighting Assembly, Double Head (with receptacles) EA 16 20,000.00 $ 320,000.00 $ 

684-B007 Pole Foundation, 30" Diameter CY 40 600.00 $ 24,000.00 $ 

$ 354,000.00

$ 3,038,600.00

$ 911,400.00

OPINION OF PROBABLE COST $ 3,950,000.00

Engineer's opinions of probable construction cost provided herein are made on the basis of Engineer’s experience, qualifications, general familiarity with the

construction industry, and the level of information available to Engineer at the time this opinion of construction cost is provided. However, because Engineer has

no control over the cost of labor, materials, equipment, services furnished by others, contractors’ methods of determining prices, competitive bidding or market

conditions, Engineer cannot and does not guarantee or warrant that proposals, bids or actual construction cost will not vary from this opinion of probable

construction cost.

TOTAL

***************ROADWAY LIGHTING ITEMS***************

TOTAL

SUBTOTAL - ALL ITEMS

CONTINGENCIES (30%-)

***************ROADSIDE DEVELOPMENT ITEMS***************

***************DRAINAGE ITEMS***************

TOTAL

***************UTILITY ITEMS***************

TOTAL

***************INCIDENTAL CONSTRUCTION ITEMS***************

TOTAL

***************PAVEMENT MARKING ITEMS***************

TOTAL

***************TRAFFIC CONTROL DEVICES***************

TOTAL

TOTAL

I‐10 ONE‐WAY South (Elder Ferry to ~Trehern)

***************EARTHWORK ITEMS***************

TOTAL

***************BASE & ASPHALT PAVING ITEMS***************