Show Job Controls
Bid Cobra

COLLIN FM 546 (1013-01-034)

Items: 106

County: COLLIN
Length: N/A
Highway: FM 546
District: DALLAS
Control Number: 1013-01-034
DBE Goal: N/A
Project: STP 2020(487)HES
Guaranty: N/A
Time: 262 WORKING DAYS
Engineer's Estimate: $3,940,405.53
Date: 06/05/2020 (6 years ago)
Contract Number: N/A
Type: PROVIDE ADDITIONAL PAVED SURFACE WIDTH
Mail/Deliver Bids To: N/A
SEE PLANS OR PROPOSAL BOOK
Actions:
Notice HCS Excel Tabs Print Print Notice
Pay Estimates:
View Estimate
Bidders (9)
E
Engineer's Estimate
$3,940,405.53
1
A. K. GILLIS & SONS, LLC
Awarded
$4,241,990.56
Over/Under Est: 7.65% $301,585.03
2
ED BELL CONSTRUCTION COMPANY
$4,393,193.60
Over/Under Est: 11.49% $452,788.07
Amt Left: 3.56% $151,203.04
3
ACCELERATED CRITICAL PATH, INC.
$4,499,795.42
Over/Under Est: 14.2% $559,389.89
Amt Left: 6.08% $257,804.86
Delta: -2.43% -$106,601.82
4
HARRISON, WALKER AND HARPER, LP
$4,625,659.66
Over/Under Est: 17.39% $685,254.13
Amt Left: 9.04% $383,669.10
Delta: -2.80% -$125,864.24
5
A. L. HELMCAMP, INC.
$4,812,828.71
Over/Under Est: 22.14% $872,423.18
Amt Left: 13.46% $570,838.15
Delta: -4.05% -$187,169.05
6
JAGOE-PUBLIC COMPANY
$5,136,502.67
Over/Under Est: 30.35% $1,196,097.14
Amt Left: 21.09% $894,512.11
Delta: -6.73% -$323,673.96
7
ALTUS CONSTRUCTION LLC
$5,659,805.79
Over/Under Est: 43.64% $1,719,400.26
Amt Left: 33.42% $1,417,815.23
Delta: -10.19% -$523,303.12
8
PAVECON LTD. CO.
$5,709,788.57
Over/Under Est: 44.9% $1,769,383.04
Amt Left: 34.6% $1,467,798.01
Delta: -0.88% -$49,982.78
9
D. L. LENNON INCORPORATED - CONTRACTOR
$5,906,216.66
Over/Under Est: 49.89% $1,965,811.13
Amt Left: 39.23% $1,664,226.10
Delta: -3.44% -$196,428.09

Bid Items & Bid Tabulations

106 Total 0 of 106
COLLIN  |  FM 546  |  DALLAS  |  1013-01-034  |  06/05/2020  |  $3,940,405.53  |  STP 2020(487)HES  |  PROVIDE ADDITIONAL PAVED SURF WIDTH  |  262 WORKING DAYS
Item Code
Description
Unit
Quantity
Engineer's Estimate
A. K. GILLIS & SONS, LLC
ED BELL CONSTRUCTION COMPANY
ACCELERATED CRITICAL PATH, INC.
HARRISON, WALKER AND HARPER, LP
A. L. HELMCAMP, INC.
JAGOE-PUBLIC COMPANY
ALTUS CONSTRUCTION LLC
PAVECON LTD. CO.
D. L. LENNON INCORPORATED - CONTRACTOR
PREPARING ROW
STA 163.130 $600.000 $607.000 $400.000 $390.000 $200.000 $700.000 $600.000 $1,842.590 $296.740 $2,697.000
REMOVING CONC (DRIVEWAYS)
SY 519.000 $14.000 $15.000 $20.000 $19.000 $15.000 $40.000 $28.120 $19.720 $17.190 $15.000
REMOV STAB BASE AND ASPH PAV (0"-12")
SY 990.000 $9.750 $5.250 $15.000 $12.000 $22.270 $15.000 $8.420 $10.920 $31.350 $11.250
EXCAVATION (ROADWAY)
CY 6,230.000 $10.500 $10.680 $10.000 $9.000 $10.590 $11.000 $8.040 $15.050 $24.540 $12.000
EMBANKMENT (FINAL)(DENS CONT)(TY C)
CY 5,222.000 $11.000 $10.050 $1.000 $6.000 $17.360 $11.000 $11.490 $31.350 $29.040 $17.500
BACKFILL (TY A OR B)
STA 163.130 $180.000 $405.200 $50.000 $390.000 $268.710 $300.000 $416.060 $181.930 $782.490 $520.000
BLADING
STA 163.130 $100.000 $218.560 $150.000 $130.000 $143.560 $65.000 $36.980 $302.090 $324.130 $640.000
DRILL SEEDING (PERM) (RURAL) (CLAY)
SY 88,377.000 $0.130 $0.120 $0.200 $0.150 $0.140 $0.120 $0.150 $0.120 $0.290 $0.110
DRILL SEED (TEMP)(WARM OR COOL)
SY 88,377.000 $0.100 $0.080 $0.100 $0.140 $0.080 $0.080 $0.140 $0.140 $0.250 $0.070
VEGETATIVE WATERING
MG 26,294.000 $2.000 $0.990 $1.000 $1.000 $2.480 $1.000 $20.110 $12.540 $17.580 $0.010
FL BS (RDWY DEL) (TY D GR 1-2)
TON 2,500.000 $23.000 $32.080 $17.000 $25.000 $54.510 $22.000 $19.590 $36.220 $45.530 $50.000
FL BS (CMP IN PLC)(TY D GR1-2)(8")
SY 40,739.000 $14.000 $11.190 $13.000 $11.000 $13.940 $12.000 $12.260 $11.480 $16.230 $18.300
REWORK BS MTL (TY C)(12"-18")(ORD COMP)
SY 33,714.000 $2.000 $2.650 $3.000 $3.900 $4.380 $3.600 $6.630 $3.950 $4.440 $8.940
CEMENT
TON 352.000 $145.000 $143.000 $230.000 $160.000 $144.000 $165.000 $153.450 $213.180 $159.190 $210.000
CEMENT TREAT (EXIST MATL) (10")
SY 42,144.000 $3.000 $2.100 $1.500 $1.900 $2.700 $3.500 $3.790 $5.640 $5.210 $7.000
EMULS ASPH (PRIME)(MS-2 OR SS-1)
GAL 8,149.000 $4.200 $5.010 $7.000 $4.500 $5.170 $4.500 $3.930 $5.200 $7.100 $8.000
ASPH (CRS-2P)
GAL 6,790.000 $4.000 $5.270 $4.100 $7.000 $5.890 $3.000 $3.890 $4.640 $5.380 $7.000
ASPH (RC-250)
GAL 3,804.000 $4.750 $5.260 $4.500 $7.000 $7.350 $5.000 $4.790 $5.710 $8.570 $8.500
AGGR(TY-B GR-5 SAC-B)
CY 110.000 $145.000 $162.130 $142.000 $320.000 $689.390 $135.000 $152.630 $181.830 $769.230 $235.000
ASPH (AC-15P, AC-20-5TR OR AC-20XP)
GAL 5,705.000 $4.500 $5.000 $4.000 $7.000 $5.470 $3.500 $3.790 $4.510 $7.360 $7.100
AGGR (TY-B GR-3 OR TY-L GR-3)(SAC-B)
CY 258.000 $126.000 $144.830 $160.000 $225.000 $362.370 $130.000 $157.900 $188.100 $307.690 $260.000
FLEXIBLE PAVEMENT STRUCTURE REPAIR(12")
SY 350.000 $105.000 $116.500 $130.000 $99.000 $199.930 $120.000 $92.250 $158.630 $117.020 $173.000
PLANE ASPH CONC PAV (2")
SY 17,015.000 $2.000 $1.110 $3.000 $2.900 $3.740 $4.000 $2.710 $3.450 $2.470 $4.840
CUT & RESTORING PAV
SY 331.000 $155.000 $125.000 $100.000 $190.000 $125.000 $110.000 $131.580 $124.230 $109.890 $125.000
FLOWABLE BACKFILL
CY 42.000 $175.000 $200.000 $230.000 $260.000 $200.000 $360.000 $368.420 $225.720 $384.620 $200.000
TRENCH EXCAVATION PROTECTION
LF 386.000 $14.000 $20.000 $5.000 $1.000 $20.000 $16.000 $15.790 $12.540 $16.480 $20.000
CONC STR REPAIR(DECK REP(PART DEPTH))
SF 20.000 $140.000 $110.000 $315.000 $140.000 $530.270 $520.000 $510.530 $1,193.980 $532.970 $200.000
CONC STR REPAIR (VERTICAL & OVERHEAD)
SF 40.000 $130.000 $235.000 $315.000 $190.000 $463.140 $390.000 $384.210 $228.180 $401.100 $400.000
RIPRAP (CONC)(4 IN)
CY 119.000 $425.000 $450.000 $450.000 $490.000 $450.000 $550.000 $526.320 $482.800 $549.450 $450.000
RIPRAP (STONE COMMON)(GROUT)(12 IN)
CY 263.000 $195.000 $227.340 $250.000 $195.000 $248.930 $120.000 $126.320 $197.830 $131.870 $215.000
RIPRAP (MOW STRIP)(4 IN)
CY 38.000 $465.000 $450.000 $500.000 $690.000 $450.000 $600.000 $631.580 $494.080 $659.340 $450.000
CLEANING AND SEALING EXIST JOINTS(CL7)
LF 80.000 $50.000 $55.000 $31.500 $49.000 $126.180 $75.000 $71.580 $42.390 $74.730 $68.000
CONC BOX CULV (3 FT X 3 FT)
LF 54.000 $300.000 $350.000 $300.000 $390.000 $350.000 $410.000 $415.790 $316.360 $429.350 $350.000
CONC BOX CULV (4 FT X 2 FT)
LF 54.000 $250.000 $375.000 $350.000 $390.000 $375.000 $490.000 $484.210 $344.440 $505.490 $375.000
CONC BOX CULV (5 FT X 5 FT)
LF 118.000 $330.000 $550.000 $550.000 $690.000 $550.000 $860.000 $868.430 $407.360 $906.590 $550.000
CONC BOX CULV (6 FT X 4 FT)
LF 54.000 $340.000 $600.000 $600.000 $690.000 $600.000 $970.000 $947.370 $465.070 $989.010 $600.000
RC PIPE (CL III)(18 IN)
LF 1,292.000 $50.000 $40.000 $60.000 $60.000 $40.000 $49.000 $52.630 $67.750 $54.950 $40.000
RC PIPE (CL III)(24 IN)
LF 366.000 $60.000 $68.000 $75.000 $120.000 $68.000 $97.000 $101.050 $96.410 $105.490 $68.000
RC PIPE (CL III)(30 IN)
LF 138.000 $100.000 $80.000 $100.000 $160.000 $80.000 $140.000 $136.840 $145.490 $142.860 $80.000
RC PIPE (CL III)(36 IN)
LF 170.000 $120.000 $115.000 $130.000 $210.000 $115.000 $183.000 $189.470 $154.230 $197.800 $115.000
RC PIPE (CL III)(48 IN)
LF 54.000 $180.000 $185.000 $200.000 $470.000 $185.000 $270.000 $294.740 $242.250 $307.690 $185.000
INLET (COMPL)(PSL)(FG)(8FTX8FT-4FTX4FT)
EA 2.000 $8,000.000 $18,000.000 $13,000.000 $15,900.000 $18,000.000 $14,000.000 $13,157.970 $24,516.020 $13,736.260 $18,000.000
HEADWALL (CH - PW - 0) (DIA= 30 IN)
EA 2.000 $5,500.000 $5,500.000 $6,000.000 $9,500.000 $5,500.000 $5,000.000 $5,263.190 $7,525.350 $5,494.510 $5,500.000
HEADWALL (CH - PW - 0) (DIA= 36 IN)
EA 2.000 $6,200.000 $7,000.000 $7,500.000 $7,500.000 $7,000.000 $6,500.000 $6,842.140 $8,066.350 $7,142.860 $7,000.000
HEADWALL (CH - PW - 0) (DIA= 48 IN)
EA 2.000 $7,500.000 $9,000.000 $15,000.000 $17,900.000 $9,000.000 $11,000.000 $10,526.370 $11,192.100 $10,989.010 $9,000.000
WINGWALL (PW - 1) (HW=4 FT)
EA 1.000 $9,500.000 $10,000.000 $12,000.000 $8,500.000 $10,000.000 $4,500.000 $4,210.550 $11,296.130 $4,395.600 $10,000.000
WINGWALL (PW - 1) (HW=5 FT)
EA 2.000 $11,000.000 $12,000.000 $15,000.000 $9,500.000 $12,000.000 $7,600.000 $7,368.460 $13,254.590 $7,692.310 $12,000.000
WINGWALL (PW - 1) (HW=6 FT)
EA 3.000 $13,400.000 $15,000.000 $6,000.000 $10,000.000 $15,000.000 $10,300.000 $10,000.050 $14,256.510 $10,439.560 $15,000.000
WINGWALL (PW - 1) (HW=8 FT)
EA 2.000 $25,000.000 $22,000.000 $40,000.000 $29,000.000 $22,000.000 $27,000.000 $27,368.570 $20,111.010 $28,571.430 $22,000.000
WINGWALL (PW - 1) (HW=9 FT)
EA 1.000 $25,000.000 $28,000.000 $45,000.000 $39,000.000 $28,000.000 $37,000.000 $36,842.300 $33,462.830 $38,461.540 $28,000.000
SET (TY II) (18 IN) (RCP) (6: 1) (P)
EA 94.000 $650.000 $650.000 $800.000 $1,100.000 $650.000 $870.000 $894.740 $833.160 $934.070 $650.000
SET (TY II) (24 IN) (RCP) (3: 1) (C)
EA 4.000 $800.000 $550.000 $800.000 $1,050.000 $550.000 $920.000 $947.370 $1,042.510 $989.010 $550.000
SET (TY II) (24 IN) (RCP) (6: 1) (P)
EA 20.000 $1,000.000 $950.000 $1,100.000 $1,550.000 $950.000 $1,100.000 $1,052.640 $1,650.770 $1,098.900 $950.000
SET (TY II) (30 IN) (RCP) (6: 1) (P)
EA 2.000 $2,200.000 $2,400.000 $2,100.000 $2,350.000 $2,400.000 $2,800.000 $2,631.600 $2,689.790 $2,747.250 $2,400.000
SET (TY II) (36 IN) (RCP) (6: 1) (P)
EA 6.000 $4,000.000 $4,400.000 $5,300.000 $4,500.000 $4,400.000 $4,200.000 $4,210.550 $3,550.150 $4,395.600 $4,400.000
REMOV STR (INLET)
EA 2.000 $800.000 $800.000 $800.000 $450.000 $800.000 $650.000 $789.480 $928.010 $824.180 $800.000
REMOV STR (SET)
EA 33.000 $200.000 $175.000 $300.000 $110.000 $175.000 $600.000 $789.480 $632.610 $824.180 $175.000
REMOV STR (HEADWALL)
EA 14.000 $750.000 $800.000 $1,000.000 $1,900.000 $800.000 $820.000 $1,315.800 $1,479.790 $1,373.630 $800.000
REMOV STR (PIPE)
LF 2,061.500 $12.000 $12.000 $15.000 $12.000 $12.000 $22.000 $31.580 $21.240 $32.970 $12.000
MOBILIZATION
LS 1.000 $360,000.000 $425,135.810 $435,000.000 $440,000.000 $462,494.510 $480,000.000 $450,000.000 $565,561.440 $362,490.150 $378,500.000
BARRICADES, SIGNS AND TRAFFIC HANDLING
MO 13.000 $9,500.000 $8,460.000 $21,000.000 $13,000.000 $2,569.940 $25,000.000 $8,500.000 $12,540.170 $9,823.930 $10,975.000
ROCK FILTER DAMS (INSTALL) (TY 2)
LF 400.000 $30.000 $30.000 $25.000 $120.000 $27.000 $28.000 $32.060 $36.480 $27.130 $27.000
ROCK FILTER DAMS (REMOVE)
LF 400.000 $7.000 $6.000 $11.000 $25.000 $10.000 $5.000 $12.840 $10.040 $6.030 $10.000
CONSTRUCTION EXITS (INSTALL) (TY 1)
SY 164.000 $20.000 $20.000 $21.000 $39.000 $30.000 $21.000 $25.860 $26.370 $29.310 $30.000
CONSTRUCTION EXITS (REMOVE)
SY 164.000 $10.000 $10.000 $10.000 $8.000 $10.000 $4.500 $8.590 $10.030 $9.670 $10.000
TEMP SEDMT CONT FENCE (INSTALL)
LF 5,270.000 $2.250 $2.250 $1.500 $3.000 $2.500 $2.200 $2.440 $3.760 $2.970 $2.500
TEMP SEDMT CONT FENCE (REMOVE)
LF 5,270.000 $0.750 $0.750 $0.100 $0.600 $0.500 $0.700 $0.710 $0.810 $0.450 $0.500
BIODEG EROSN CONT LOGS (INSTL) (12")
LF 630.000 $4.500 $5.000 $4.000 $7.000 $5.000 $3.500 $5.330 $5.270 $5.100 $5.000
BIODEG EROSN CONT LOGS (REMOVE)
LF 630.000 $0.800 $1.000 $1.000 $1.000 $1.000 $0.900 $1.320 $1.620 $0.860 $1.000
DRIVEWAYS (CONC)
SY 553.000 $95.000 $100.000 $75.000 $79.000 $100.000 $130.000 $93.620 $139.200 $53.280 $155.220
DRIVEWAYS (ACP)
SY 5,597.000 $34.000 $52.770 $48.000 $46.000 $40.250 $60.000 $55.440 $50.160 $45.760 $70.000
RUMBLE STRIPS (SHOULDER)
LF 30,331.000 $0.600 $0.350 $0.150 $0.160 $0.130 $0.270 $0.160 $0.150 $0.270 $5.125
RUMBLE STRIPS (CENTERLINE)
LF 13,668.000 $0.600 $0.350 $0.150 $0.160 $0.130 $0.490 $0.320 $0.170 $0.490 $5.125
MTL W-BEAM GD FEN (TIM POST)
LF 6,962.500 $16.000 $16.750 $18.000 $18.000 $16.750 $19.000 $19.740 $22.990 $19.230 $16.750
SHORT RADIUS
LF 127.000 $40.000 $19.000 $21.000 $20.000 $19.000 $21.000 $31.580 $38.600 $20.880 $19.000
DRIVEWAY TERMINAL ANCHOR SECTION
EA 4.000 $775.000 $525.000 $570.000 $500.000 $525.000 $570.000 $978.950 $957.630 $576.920 $525.000
REMOVE METAL BEAM GUARD FENCE
LF 5,537.500 $1.950 $3.750 $4.000 $4.000 $3.750 $4.500 $3.110 $2.970 $4.120 $3.750
GUARDRAIL END TREATMENT (INSTALL)
EA 10.000 $2,300.000 $2,500.000 $2,700.000 $2,600.000 $2,500.000 $2,800.000 $2,578.960 $2,914.210 $2,747.250 $2,500.000
MAILBOX INSTALL-S (TWW-POST) TY 4
EA 48.000 $220.000 $233.330 $240.000 $200.000 $200.000 $220.000 $206.320 $255.990 $215.380 $200.000
MAILBOX INSTALL-D (TWW-POST) TY 4
EA 5.000 $230.000 $257.790 $250.000 $240.000 $240.000 $250.000 $260.000 $338.450 $271.430 $400.000
MAILBOX INSTALL-M (TWW-POST) TY 4
EA 6.000 $550.000 $545.000 $650.000 $550.000 $475.000 $560.000 $569.480 $631.770 $594.510 $700.000
IN SM RD SN SUP&AM TY10BWG(1)SA(P)
EA 74.000 $450.000 $523.000 $490.000 $520.000 $415.000 $540.000 $533.690 $565.740 $557.140 $500.000
IN SM RD SN SUP&AM TY10BWG(1)SA(P-BM)
EA 4.000 $580.000 $582.750 $560.000 $550.000 $675.000 $640.000 $629.480 $674.320 $657.140 $600.000
IN SM RD SN SUP&AM TY10BWG(1)SA(T)
EA 3.000 $660.000 $636.310 $670.000 $600.000 $545.000 $630.000 $688.420 $791.530 $718.680 $725.000
INSTL OM ASSM (OM-2Z)(FLX)GND
EA 16.000 $44.000 $43.000 $50.000 $45.000 $43.000 $56.000 $62.110 $91.090 $47.250 $43.000
INSTL DEL ASSM (D-SW)SZ 1(BRF)GF2(BI)
EA 108.000 $25.000 $30.000 $33.000 $30.000 $30.000 $33.000 $26.320 $33.090 $32.970 $30.000
WK ZN PAV MRK NON-REMOV (Y)4"(BRK)
LF 673.000 $0.350 $0.500 $1.200 $1.100 $1.000 $0.320 $0.320 $0.410 $0.330 $0.330
WK ZN PAV MRK NON-REMOV (Y)4"(SLD)
LF 29,080.000 $0.350 $0.500 $0.500 $0.390 $0.350 $0.220 $0.210 $0.330 $0.220 $0.260
WK ZN PAV MRK SHT TERM (TAB)TY Y-2
EA 1,690.000 $0.800 $2.250 $2.000 $1.100 $0.840 $0.700 $0.930 $1.030 $2.200 $5.000
REFL PAV MRK TY I (W)8"(SLD)(100MIL)
LF 170.000 $1.000 $0.850 $1.900 $1.600 $1.500 $3.300 $3.160 $0.790 $3.300 $0.630
REFL PAV MRK TY I (W)24"(SLD)(100MIL)
LF 118.000 $8.000 $7.650 $5.600 $5.000 $4.500 $5.800 $5.580 $7.960 $5.820 $6.350
REFL PAV MRK TY I (W)(ARROW)(100MIL)
EA 2.000 $125.000 $150.000 $195.000 $150.000 $155.000 $130.000 $126.320 $156.750 $131.870 $125.000
REFL PAV MRK TY I (W)(WORD)(100MIL)
EA 2.000 $160.000 $250.000 $220.000 $180.000 $175.000 $200.000 $194.740 $189.360 $203.300 $151.000
RE PM W/RET REQ TY I (W)4"(SLD)(100MIL)
LF 30,328.000 $0.500 $0.430 $0.600 $0.500 $0.470 $0.420 $0.410 $0.560 $0.430 $0.450
RE PM W/RET REQ TY I (W)6"(SLD)(100MIL)
LF 2,664.000 $0.650 $0.640 $0.700 $0.600 $0.550 $1.100 $1.050 $0.690 $1.100 $0.550
RE PM W/RET REQ TY I (Y)4"(BRK)(100MIL)
LF 673.000 $0.400 $0.430 $0.650 $0.450 $0.500 $1.100 $1.050 $0.630 $1.100 $0.500
RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL)
LF 29,080.000 $0.500 $0.430 $0.600 $0.500 $0.470 $0.420 $0.410 $0.560 $0.430 $0.450
REFL PAV MRKR TY I-C
EA 10.000 $5.000 $5.850 $7.500 $5.000 $6.000 $5.000 $4.840 $6.270 $5.050 $5.000
REFL PAV MRKR TY II-A-A
EA 474.000 $5.000 $5.850 $7.500 $6.000 $6.000 $5.000 $4.840 $6.270 $5.050 $5.000
SP MIXES SP-B PG64-22
TON 653.000 $90.000 $135.750 $110.000 $95.000 $123.750 $118.000 $106.000 $127.910 $106.880 $102.000
SP MIXES SP-C SAC-B PG64-22
TON 6,197.000 $83.000 $97.850 $95.000 $95.000 $97.850 $92.000 $87.000 $99.380 $92.260 $79.250
TACK COAT
GAL 3,381.000 $3.750 $1.000 $4.200 $7.000 $1.000 $3.100 $5.240 $3.890 $5.480 $3.100
PORTABLE CHANGEABLE MESSAGE SIGN
EA 2.000 $13,000.000 $13,000.000 $12,600.000 $6,000.000 $15,350.000 $14,000.000 $17,159.130 $6,270.080 $27,835.710 $26,000.000
TMA (STATIONARY)
DAY 210.000 $200.000 $250.000 $157.500 $60.000 $435.630 $200.000 $263.110 $313.500 $228.400 $300.000
TMA (MOBILE OPERATION)
HR 185.000 $75.000 $100.000 $52.500 $45.000 $82.770 $65.000 $87.570 $376.200 $89.220 $150.000
REML & DISPL DRIFTWOOD & DEBRIS
CY 10.000 $50.000 $100.000 $315.000 $900.000 $378.880 $400.000 $526.320 $62.700 $898.020 $1,000.000
Totals: $3,940,405.535 $4,241,990.549 $4,393,193.600 $4,499,795.420 $4,625,659.655 $4,812,828.710 $5,136,502.660 $5,659,805.779 $5,709,788.557 $5,906,216.645