Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/19/2011
Contract ID: 100283   Estimate Number: 0017     Contract No: 610470
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 400700

Project Number(s): STPY-110B(108)SS
Primary Job Piece No: 20231(04)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE SH-199: FROM 4.8 MI WEST OF US-177, EXTEND EAST. PROJECT LENGTH = 3.451 MILES
Primary County: CARTER              
Name of Road: SH-199              
Prime Contractor: OVERLAND CORPORATION              
    P. O. BOX 1947              
    ARDMORE , OK   73402              
Surety Company: FIDELITY & DEPOSIT INSURANCE COMPANY OF MARYLAND              

Date Let: 08/19/2010 NTP Effective Date: 01/03/2011 Pay Period: 06/14/2011  TO  07/15/2011
Date Awarded: 09/07/2010 Date Work Began: 10/18/2010 Original Contract Time: 330
Date Contract Executed: 09/20/2010 Date Time Stopped: Current Time Charged: 271.00
Date NTP Issued: 09/27/2010 Completion Date: Current Time Allowed: 354.00
General Liability Expires: 08/01/2011 Workman's Comp Expires: 08/01/2011 Percent Time Used: 76.55 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $11,231,158.14 Total to Date Prev to Date This Estimate
Bid Amount: $11,231,158.14 Participating: $0.00 $0.00 $0.00
Percent Complete: 57.85 % Non Participating: $6,486,408.55 $5,413,700.64 $1,072,707.91
Funds Available: $4,733,684.60 Total Earnings: $6,486,408.55 $5,413,700.64 $1,072,707.91
Unearned Balance: $4,733,684.60 Stockpiled Materials: $0.00 $85,118.04 $-85,118.04
Gross Earnings: $6,486,408.55 $5,498,818.68 $987,589.87
Other Adjustments: $11,064.99 $-31,935.07 $43,000.06
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $6,497,473.54 $5,466,883.61 $1,030,589.93

Estimate Adjustment Detail

Contract ID: 100283   Estimate Number: 0017     Primary JP: 20231(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 CO #1 Adds items Cement, Chain Link, Reduces Br. A quantitie Pending 0 0.0 $-28,588.66


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
20231(04) 0095 PC BR ITM FABS (AML) Stockpiled Material Adjustment 0017 $-85,118.04
20231(04) 0095 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0005 $85,118.04
Subtotals For Stockpile Payments $0.00


LIQUIDATED DAMAGES HISTORY
Adjustment Description Estimate Nbr Time Units Rate Adjustment Amount
No liquidated damages have been assessed on this contract.


CONTRACT ADJUSTMENTS HISTORY
Adjustment Description Estimate Nbr Adjustment Amount
No general contract adjustments have been created on this contract.
Subtotals For Contract Adjustments $0.00


LINE ITEM ADJUSTMENT HISTORY
Project Item Nbr Line Item Description Adjustment Type Estimate Nbr Adj Quantity Unit Price Adjusted Amount
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0006 2,033.96 $-1.39 $-2,840.43
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0007 490.03 $-1.39 $-684.33
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0008 2,455.79 $-0.87 $-2,140.22
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0009 1,537.90 $-0.87 $-1,340.28
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0010 1,449.55 $-0.87 $-1,263.28
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0011 2,158.52 $-0.87 $-1,881.15
20231(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) Asphalt Binder Adjustment 0017 4,991.78 $2.86 $14,308.94
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0004 324.62 $-1.39 $-453.33
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0005 2,978.43 $-1.39 $-4,159.38
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0006 3,460.34 $-1.39 $-4,832.37
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0007 9,614.50 $-1.39 $-13,426.65
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0009 5,248.79 $-0.87 $-4,574.32
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0010 4,799.95 $-0.87 $-4,183.16
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0011 6,989.26 $-0.87 $-6,091.14
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0016 5,647.57 $2.86 $16,188.76
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0017 10,084.13 $2.86 $28,906.16
20231(04) 0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * Material Discrepancy Adjustments 0017 0.00 $0.00 $-215.04
20231(04) 0023 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0004 154.02 $-1.59 $-245.82
20231(04) 0023 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0011 8.00 $-0.99 $-7.97
Subtotals For Line Item Adjustments $11,064.99
* = User applied Line Item Adjustments


MILESTONE ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail

Contract ID: 100283   Estimate Number: 0017     Primary JP: 20231(04)



Line Item Number Item Description Item Number Units Bid Qty Current Quantity Quantity Paid This Est. Quantity Paid To Date Unit Price Amount Paid This Est. Amount Paid To Date
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   0.900 $26,000.00 $0.00 $23,400.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 169,148.920 169,148.920   155,736.400 $2.60 $0.00 $404,914.64
0003 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000   0.600 $46,000.00 $0.00 $27,600.00
0004 TEMPORARY SILT FENCE 223 2801 LF 1,650.000 1,650.000   2,271.000 $1.80 $0.00 $4,087.80
0005 TEMPORARY SEDIMENT FILTER 224 2803 EA 2.000 2.000   0.000 $205.00 $0.00 $0.00
0006 TEMPORARY SILT DIKE 227 0100 LF 1,106.000 1,106.000   1,232.000 $8.24 $0.00 $10,151.68
0007 SOLID SLAB SODDING 230(A) 2806 SY 125,777.000 125,777.000   0.000 $1.32 $0.00 $0.00
0008 MULCH SODDING 230(B) 2807 SY 29,400.000 29,400.000   0.000 $1.32 $0.00 $0.00
0009 SEEDING METHOD B 232(B) 2814 AC 26.000 26.000   0.000 $455.00 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 26.000 26.000   15.940 $455.00 $0.00 $7,252.70
0011 (PL)ROCK FILTER DAM, TYPE 4 235(D) 0103 CY 150.000 150.000   0.000 $60.00 $0.00 $0.00
0012 MOWING 241 2832 AC 120.000 120.000   0.000 $60.00 $0.00 $0.00
0013 (SP)FLY ASH 327(A) 4200 TON 7,455.000 7,455.000   2,746.550 $55.00 $0.00 $151,060.25
0014 (SP)LIME 327(D) 4230 TON 981.000 981.000   0.000 $155.00 $0.00 $0.00
0015 (SP)CEMENTITIOUS STABILIZED SUBGRADE 327(E) 4240 SY 171,977.000 171,977.000   133,684.340 $1.65 $0.00 $220,579.15
0016 (SP)LIME PRETREATMENT 327(G) 4260 SY 67,985.000 67,985.000   0.000 $0.90 $0.00 $0.00
0017 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 3,795.870 3,795.870   2,883.270 $18.00 $0.00 $51,898.86
0018 TACK COAT 407 0250 GAL 26,594.000 26,594.000 5,437.500 12,600.000 $2.00 $10,875.00 $25,200.00
0019 PRIME COAT 408 5774 GAL 38,927.000 38,927.000   0.000 $3.00 $0.00 $0.00
0020 (SP)ASPHALT CONCRETE TYPE S3(PG 76-28 OK) 411(S3) 5935 TON 20,828.000 20,828.000 4,991.780 15,117.530 $53.00 $264,564.34 $801,229.09
0021 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 74,234.000 74,234.000 10,084.130 49,147.590 $42.00 $423,533.46 $2,064,198.78
0022 (SP)ASPHALT CONCRETE TYPE S4(PG 76-28 OK) 411(S4) 5950 TON 13,884.000 13,884.000   0.000 $66.00 $0.00 $0.00
0023 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 6,211.000 6,211.000 0.000 162.020 $58.00 $0.00 $9,397.16
0024 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 50.000 50.000   14.440 $10.25 $0.00 $148.01
0025 CLASS AA CONCRETE 509(A) 0319 CY 150.000 150.000   143.390 $285.00 $0.00 $40,866.15
0026 CLASS A CONCRETE FOR SMALL STRUCTURES 509(C) 0322 CY 18.000 18.000   18.331 $285.00 $0.00 $5,224.34
0027 CLASS C CONCRETE 509(D) 0325 CY 2,520.000 2,520.000 0.000 672.370 $200.00 $0.00 $134,474.00
0028 REINFORCING STEEL 511(A) 0332 LB 24,971.830 24,971.830   23,748.450 $0.76 $0.00 $18,048.81
0029 TYPE I PLAIN RIPRAP 601(A) 0297 TON 186.390 186.390   218.630 $32.00 $0.00 $6,996.16
0030 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 177.920 177.920   48.070 $30.00 $0.00 $1,442.10
0031 COMBINED CURB & GUTTER (6" BARRIER) 609(B) 0383 LF 200.000 200.000   217.000 $30.00 $0.00 $6,510.00
0032 INLET (SMD-TYPE 2) 611(E) 6002 EA 4.000 4.000   3.000 $2,100.00 $0.00 $6,300.00
0033 JUNCTION BOXES 611(J) 0487 CF 267.960 267.960   251.888 $41.00 $0.00 $10,327.41
0034 18" R.C.PIPE CLASS III 613(B) 0491 LF 215.000 215.000   215.000 $30.00 $0.00 $6,450.00
0035 24" R.C.PIPE CLASS III 613(B) 0492 LF 68.000 68.000   68.000 $42.00 $0.00 $2,856.00
0036 30" R.C.PIPE CLASS III 613(B) 0493 LF 150.000 150.000   150.000 $60.00 $0.00 $9,000.00
0037 36" R.C.PIPE CLASS III 613(B) 0494 LF 279.000 279.000   16.000 $115.00 $0.00 $1,840.00
0038 42" R.C.PIPE CLASS III 613(B) 0495 LF 242.000 242.000 32.000 32.000 $95.00 $3,040.00 $3,040.00
0039 26" X 15" R.C.PIPE ARCH CLASS A-III 613(B) 4404 LF 898.000 898.000 208.000 616.000 $47.00 $9,776.00 $28,952.00
0040 22" X 13" R.C.PIPE ARCH CLASS A-III 613(B) 4495 LF 1,104.000 1,104.000 144.000 1,262.000 $40.00 $5,760.00 $50,480.00
0041 28" X 18" R.C.PIPE ARCH CLASS A-III 613(B) 4496 LF 454.000 454.000 48.000 468.000 $52.00 $2,496.00 $24,336.00
0042 36" X 22" R.C.PIPE ARCH CLASS A-III 613(B) 4497 LF 114.000 114.000   114.000 $65.00 $0.00 $7,410.00
0043 58" X 36" R.C.PIPE ARCH CLASS A-III 613(B) 4500 LF 56.000 56.000   56.000 $135.00 $0.00 $7,560.00
0044 TYPE A6 CULVERT END TREATMENT 613(CC) 7196 EA 84.000 84.000 0.000 69.000 $725.00 $0.00 $50,025.00
0045 TYPE B6 CULVERT END TREATMENT 613(CC) 7197 EA 45.000 45.000 0.000 23.000 $825.00 $0.00 $18,975.00
0046 TYPE D6 CULVERT END TREATMENT 613(CC) 7199 EA 2.000 2.000   2.000 $1,050.00 $0.00 $2,100.00
0047 TYPE AA6 CULVERT END TREATMENT 613(CC) 7201 EA 24.000 24.000   16.000 $1,525.00 $0.00 $24,400.00
0048 TYPE BB6 CULVERT END TREATMENT 613(CC) 7202 EA 22.000 22.000   14.000 $2,100.00 $0.00 $29,400.00
0049 18" CORR. GALV. STEEL PIPE 613(D) 0689 LF 1,794.000 1,794.000 11.000 952.000 $24.00 $264.00 $22,848.00
0050 24" CORR. GALV. STEEL PIPE 613(D) 0690 LF 422.000 422.000 144.000 412.000 $28.00 $4,032.00 $11,536.00
0051 30" CORR. GALV. STEEL PIPE 613(D) 0691 LF 3.000 3.000   0.000 $82.00 $0.00 $0.00
0052 21" X 15" CORR. GALV. STEEL PIPE ARCH 613(D) 4527 LF 890.000 890.000 12.000 696.000 $22.00 $264.00 $15,312.00
0053 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(D) 4528 LF 664.000 664.000 106.000 562.000 $29.00 $3,074.00 $16,298.00
0054 64" X 43" CORR. GALV. STEEL PIPE ARCH 613(D) 4533 LF 84.000 84.000   84.000 $85.00 $0.00 $7,140.00
0055 24" X 18" CORR. GALV. STEEL PIPE ARCH 613(D) 5168 LF 306.000 306.000 -144.000 96.000 $25.00 $-3,600.00 $2,400.00
0056 58" X 36" PREFAB. CULVERT END SECTION, ARCH 613(M) 4546 EA 1.000 1.000   0.000 $2,800.00 $0.00 $0.00
0057 24" PREFAB. CULVERT END SECTION, ROUND 613(M) 5730 EA 1.000 1.000 1.000 1.000 $550.00 $550.00 $550.00
0058 30" PREFAB. CULVERT END SECTION, ROUND 613(M) 5732 EA 1.000 1.000   1.000 $620.00 $0.00 $620.00
0059 36" PREFAB. CULVERT END SECTION, ROUND 613(M) 5734 EA 3.000 3.000   3.000 $1,060.00 $0.00 $3,180.00
0060 42" PREFAB. CULVERT END SECTION, ROUND 613(M) 5736 EA 2.000 2.000 1.000 1.000 $1,370.00 $1,370.00 $1,370.00
0061 6" PERFORATED PIPE UNDERDRAIN ROUND 613(P) 1091 LF 64.000 64.000 0.000 64.000 $36.00 $0.00 $2,304.00
0062 6" NON-PERF.PIPE UNDERDRAIN RND. 613(Q) 1096 LF 10.000 10.000   0.000 $31.00 $0.00 $0.00
0063 BORE & JACK 42" CASING 613(U) 0600 LF 203.000 203.000   100.000 $490.00 $0.00 $49,000.00
0064 BORE AND JACK 36" CASING 616(U) 6230 LF 145.000 145.000   157.000 $440.00 $0.00 $69,080.00
0065 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.750 $30,000.00 $0.00 $22,500.00
0066 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 37,135.000 37,135.000 32,156.290 77,259.560 $3.00 $96,468.87 $231,778.68
0067 REMOVAL OF CONCRETE PAVEMENT W/ASPHALT OVERLAY 619(B) 4763 SY 16,300.000 16,300.000 8,651.110 12,952.990 $6.00 $51,906.66 $77,717.94
0068 (PL)REMOVE AND RESET CATTLE GUARD 619(B) 8610 EA 1.000 1.000   1.000 $3,100.00 $0.00 $3,100.00
0069 SAWING PAVEMENT 619(C) 0924 LF 1,175.000 1,175.000   873.000 $3.00 $0.00 $2,619.00
0070 BEAM GUARD RAIL-W-BEAM-SINGLE 623(A) 0932 LF 350.000 350.000   0.000 $14.25 $0.00 $0.00
0071 THRIE BEAM BRIDGE CONNECTION-TYPE A 623(E) 7114 EA 2.000 2.000   0.000 $1,375.00 $0.00 $0.00
0072 (SP)G.E.T. GUARD RAIL END SECTION 623(H) 8571 EA 2.000 2.000   0.000 $2,100.00 $0.00 $0.00
0073 FENCE-STYLE WWF 624(A) 4281 LF 2,740.280 2,740.280 0.000 4,631.000 $4.10 $0.00 $18,987.10
0074 GATES-STYLE WWF (4.5'HIGH X 20'LONG) 624(B) 5264 EA 3.000 3.000   2.000 $475.00 $0.00 $950.00
0075 (SP)FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 5,375.260 5,375.260   1,632.000 $4.10 $0.00 $6,691.20
0076 FENCE-STYLE CLF (4'HIGH, CLASS A) 624(D) 4288 LF 1,438.520 1,438.520 0.000 131.000 $9.50 $0.00 $1,244.50
0077 GATES-STYLE CLF (4'HIGH X 18'LONG) 624(E) 5852 EA 2.000 2.000   0.000 $670.00 $0.00 $0.00
0078 DELIVER PORTABLE TYPE PRECAST CONCRETE MEDIAN BARRIER 627(H) 5856 LF 200.000 200.000   310.000 $20.00 $0.00 $6,200.00
0079 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 23.000 23.000   73.000 $56.00 $0.00 $4,088.00
0080 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 11.000 11.000   0.000 $157.00 $0.00 $0.00
0081 MAILBOX 629(C) 4960 EA 56.000 56.000   73.000 $15.25 $0.00 $1,113.25
0082 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 56.000 56.000   4.000 $5.25 $0.00 $21.00
0083 (PL)IMPACT ATTENUATOR 871 8325 EA 1.000 1.000   0.000 $11,200.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $874,374.33 $4,876,779.76
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0200/BRIDGE 'A'
0084 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 2,570.000 2,570.000   2,570.000 $5.15 $0.00 $13,235.50
0085 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 220.000 220.000   220.000 $10.50 $0.00 $2,310.00
0086 CLSM BACKFILL 501(G) 6309 CY 6.000 6.000   8.000 $110.00 $0.00 $880.00
0087 CLASS AA CONCRETE 509(A) 1326 CY 396.500 396.500   367.800 $290.00 $0.00 $106,662.00
0088 REINFORCING STEEL 511(A) 1332 LB 73,010.000 73,010.000   67,590.000 $0.76 $0.00 $51,368.40
0089 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 1,900.000 1,900.000   1,947.900 $32.00 $0.00 $62,332.80
0090 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 355.000 355.000   331.360 $30.00 $0.00 $9,940.80
0091 (PL)REMOVAL OF BRIDGE ITEMS 619(B) 2500 LSUM 1.000 1.000   1.000 $12,000.00 $0.00 $12,000.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $258,729.50
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0201/BRIDGE 'B'
0092 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 4,500.000 4,500.000   2,250.000 $5.25 $0.00 $11,812.50
0093 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 150.000 150.000   75.000 $10.50 $0.00 $787.50
0094 CLSM BACKFILL 501(G) 6309 CY 292.000 292.000 50.000 165.000 $112.00 $5,600.00 $18,480.00
0095 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 1,431.000 1,431.000 791.000 1,431.000 $165.00 $130,515.00 $236,115.00
0096 APPROACH SLAB 504(A) 1304 SY 449.000 449.000   67.360 $165.00 $0.00 $11,114.40
0097 CONCRETE RAIL (TR4) 504(E) 6245 LF 417.000 417.000   208.500 $61.00 $0.00 $12,718.50
0098 STRUCTURAL STEEL 506(A) 1322 LB 2,400.000 2,400.000   872.000 $2.60 $0.00 $2,267.20
0099 CLASS AA CONCRETE 509(A) 1326 CY 440.700 440.700 57.808 235.628 $465.00 $26,880.72 $109,567.02
0100 CLASS A CONCRETE 509(B) 1328 CY 221.400 221.400 7.000 223.230 $465.00 $3,255.00 $103,801.95
0101 CLASS C CONCRETE 509(D) 1331 CY 25.000 25.000   0.000 $310.00 $0.00 $0.00
0102 (PL)MECHANICAL SPLICES 511 6306 EA 56.000 56.000   0.000 $31.00 $0.00 $0.00
0103 REINFORCING STEEL 511(A) 1332 LB 1,300.000 1,300.000   520.000 $0.81 $0.00 $421.20
0104 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 131,080.000 131,080.000   18,238.180 $0.96 $0.00 $17,508.65
0105 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 1,540.000 1,540.000   1,540.000 $22.50 $0.00 $34,650.00
0106 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 1,540.000 1,540.000   1,474.210 $7.00 $0.00 $10,319.47
0107 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 936.000 936.000   0.000 $4.00 $0.00 $0.00
0108 DRILLED SHAFTS 48" DIAMETER 516(A) 6094 LF 540.000 540.000   540.000 $545.00 $0.00 $294,300.00
0109 (SP) SEALER CRACK PREPARATION 523(A) 6550 LF 331.000 331.000   0.000 $5.00 $0.00 $0.00
0110 (SP) SEALER RESIN 523(B) 6560 GAL 3.700 3.700   0.000 $155.00 $0.00 $0.00
0111 (PL)FIXED BEARING ASSEMBLY 535 6164 EA 18.000 18.000 10.000 18.000 $260.00 $2,600.00 $4,680.00
0112 (PL)EXPANSION BEARING ASSEMBLY 535 6165 EA 36.000 36.000   16.000 $620.00 $0.00 $9,920.00
0113 (PL)ELASTOMERIC BEARING PADS 535 6282 EA 36.000 36.000 20.000 36.000 $320.00 $6,400.00 $11,520.00
0114 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 2,470.000 2,470.000 387.830 1,826.030 $31.00 $12,022.73 $56,606.93
0115 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 525.000 525.000 95.750 482.350 $30.00 $2,872.50 $14,470.50
0116 6" PERFORATED PIPE UNDERDRAIN ROUND 613(P) 6204 LF 172.000 172.000 0.000 70.000 $52.00 $0.00 $3,640.00
0117 6" NON-PERF.PIPE UNDERDRAIN RND. 613(Q) 6207 LF 70.000 70.000 0.000 70.000 $52.00 $0.00 $3,640.00
0118 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.750 $46,000.00 $0.00 $34,500.00
Subtotals For Category     0201/BRIDGE 'B'    $190,145.95 $1,002,840.82
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0300/TRAFFIC CONTROL
0119 RELOCATION OF RENTED PORTABLE TYPE PRECAST CONCRETE MEDIAN 627(O) 4410 LF 2,275.000 2,275.000   345.000 $4.40 $0.00 $1,518.00
0120 RENTED PORTABLE TYPE PRECAST CONCRETE MEDIAN BARRIER 627(P) 4425 LF 2,475.000 2,475.000   864.000 $33.00 $0.00 $28,512.00
0121 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 856(A) 8839 LF 80,000.000 80,000.000 13,275.000 93,040.000 $0.08 $1,062.00 $7,443.20
0122 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 856(G) 8887 EA 2,000.000 2,000.000   0.000 $1.00 $0.00 $0.00
0123 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 859(A) 8006 LF 17,000.000 17,000.000 418.000 4,198.000 $0.26 $108.68 $1,091.48
0124 (PL)CONST.ZONE IMPACT ATTEN. 871 8705 SD 1,980.000 1,980.000 144.000 441.000 $4.00 $576.00 $1,764.00
0125 MODULAR GLARE SCREEN 878(C) 8487 SD 18,480.000 18,480.000   0.000 $0.26 $0.00 $0.00
0126 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 660.000 660.000 45.000 261.000 $2.00 $90.00 $522.00
0127 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 6,600.000 6,600.000 1,111.000 3,105.000 $0.25 $277.75 $776.25
0128 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 42,230.000 42,230.000 1,035.000 4,196.000 $0.10 $103.50 $419.60
0129 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 14,520.000 14,520.000 1,665.000 7,114.000 $2.05 $3,413.25 $14,583.70
0130 BARRICADES(TYPE III) 880(C) 8842 SD 44,220.000 44,220.000 810.000 3,022.000 $0.10 $81.00 $302.20
0131 WING BARRICADES 880(C) 8848 SD 1,320.000 1,320.000 180.000 1,080.000 $2.05 $369.00 $2,214.00
0132 VERTICAL PANELS 880(D) 8854 SD 11,550.000 11,550.000   0.000 $0.25 $0.00 $0.00
0133 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 93,390.000 93,390.000 4,320.000 15,479.000 $0.02 $86.40 $309.58
0134 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 39,600.000 39,600.000 2,745.000 10,262.000 $0.05 $137.25 $513.10
0135 DRUMS 880(F) 8878 SD 28,050.000 28,050.000 2,745.000 10,166.000 $0.20 $549.00 $2,033.20
0136 TUBE CHANNELIZERS 880(G) 8884 SD 6,600.000 6,600.000 5,130.000 20,216.000 $0.26 $1,333.80 $5,256.16
0137 PORT.CHANGEABLE MESSAGE SIGN 882(B) 8306 SD 660.000 660.000   0.000 $7.50 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $8,187.63 $67,258.47
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0303/STRIPING & SIGNING
0138 SHEET ALUMINUM SIGNS 850(A) 8110 SF 172.760 172.760   0.000 $14.25 $0.00 $0.00
0139 2" SQUARE TUBE POST 851(C) 8324 LF 280.000 280.000   0.000 $12.25 $0.00 $0.00
0140 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 96.000 96.000   0.000 $12.00 $0.00 $0.00
0141 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 107,324.000 107,324.000   0.000 $0.36 $0.00 $0.00
0142 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 575.000 575.000   0.000 $1.00 $0.00 $0.00
0143 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 139.000 139.000   0.000 $67.50 $0.00 $0.00
0144 (PL)REMOVAL OF EXISTING SIGNS 890(A) 8722 LSUM 1.000 1.000   0.500 $1,100.00 $0.00 $550.00
Subtotals For Category     0303/STRIPING & SIGNING    $0.00 $550.00
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0600/STAKING
0145 STAKING 642 0098 LSUM 1.000 1.000   0.500 $80,000.00 $0.00 $40,000.00
Subtotals For Category     0600/STAKING    $0.00 $40,000.00
Fed/State Project Number:    STPY-110B(108)SS Project:    20231(04) Category:    0640/CONSTRUCTION
0146 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.500 $2,600.00 $0.00 $1,300.00
0147 FIELD OFFICE 640 1426 EA 1.000 1.000   1.000 $8,950.00 $0.00 $8,950.00
0148 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $220,000.00 $0.00 $220,000.00
0149 (SP)CONTRACTORS QUALITY CONTROL 643 0087 LSUM 1.000 1.000   0.500 $20,000.00 $0.00 $10,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $240,250.00
Subtotals For Project STPY-110B(108)SS /20231(04) $1,072,707.91 $6,486,408.55