Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/02/2015
Contract ID: 100483   Estimate Number: 0035     Contract No: 610533
Residency: SAND SPRINGS (08400)   Estimate Type: Progressive     Account No: 400800

Project Number(s): BRFY-119C(176)
Primary Job Piece No: 25562(04)
Contract Description: BRIDGE AND APPROACHES SH-66: OVER I-44 (TURNER TURNPIKE). PROJECT LENGTH = 1.471 MILES.
Primary County: CREEK              
Name of Road: SH-66              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 08/19/2010 NTP Effective Date: 01/03/2011 Pay Period: 10/01/2012  TO  06/12/2015
Date Awarded: 09/07/2010 Date Work Began: 01/03/2011 Original Contract Time: 280
Date Contract Executed: 09/23/2010 Date Time Stopped: Current Time Charged: 1153.00
Date NTP Issued: 11/03/2010 Completion Date: Current Time Allowed: 1095.00
General Liability Expires: 03/01/2016 Workman's Comp Expires: 02/01/2016 Percent Time Used: 105.30 %
Specification Year: 1999     Date Approved: 07/02/2015

Bid Amount: $8,215,224.30 Total to Date Prev to Date This Estimate
Funds Available (Bid + Positive C/O): $8,386,974.30 Participating: $7,734,160.42 $7,536,687.99 $197,472.43
Percent Complete: 91.21 % Non Participating: $0.00 $0.00 $0.00
Unearned Balance: $736,817.49 Total Earnings: $7,734,160.42 $7,536,687.99 $197,472.43
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $7,734,160.42 $7,536,687.99 $197,472.43
Other Adjustments: $31,996.39 $-229,655.80 $261,652.19
Liq Dam/Disincentive: $-116,000.00 $-116,000.00 $0.00
TOTAL: $7,650,156.81 $7,191,032.19 $459,124.62

Estimate Adjustment Detail

Contract ID: 100483   Estimate Number: 0035     Primary JP: 25562(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 B time Approved 08/07/2012 0.0 $153,000.00
002 Construction traffic stripe 4" Approved 04/08/2014 0.0 $18,750.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
25562(04) 0058 SSTL FABS (AML) Stockpiled Material Adjustment 0007 $-123,891.39
25562(04) 0058 SSTL FABS (AML) Stockpiled Material Initial Payment 0005 $688,515.94
25562(04) 0058 SSTL FABS (AML) Stockpiled Material Adjustment 0006 $-440,733.16
25562(04) 0058 SSTL FABS (AML) Stockpiled Material Adjustment 0008 $-123,891.39
25562(04) 0060 Stay in place deck forms Stockpiled Material Adjustment 0008 $-2,655.50
25562(04) 0060 Stay in place deck forms Stockpiled Material Initial Payment 0006 $35,030.00
25562(04) 0060 Stay in place deck forms Stockpiled Material Adjustment 0015 $-32,374.50
25562(04) 0071 SSTL FABS (AML) Stockpiled Material Initial Payment 0005 $16,200.00
25562(04) 0071 SSTL FABS (AML) Stockpiled Material Adjustment 0006 $-16,200.00
25562(04) 0072 SSTL FABS (AML) Stockpiled Material Initial Payment 0005 $21,600.00
25562(04) 0072 SSTL FABS (AML) Stockpiled Material Adjustment 0006 $-21,600.00
Subtotals For Stockpile Payments $0.00


LIQUIDATED DAMAGES HISTORY
Adjustment Description Estimate Nbr Time Units Rate Adjustment Amount
System Application of Liquidated Damages 0021 --8.0 $2,000.00 $-16,000.00
System Application of Liquidated Damages 0022 --9.0 $2,000.00 $-18,000.00
System Application of Liquidated Damages 0023 --15 $2,000.00 $-30,000.00
System Application of Liquidated Damages 0024 --4.0 $2,000.00 $-8,000.00
System Application of Liquidated Damages 0025 --15 $2,000.00 $-30,000.00
System Application of Liquidated Damages 0026 --1.0 $2,000.00 $-2,000.00
System Application of Liquidated Damages 0027 --15 $2,000.00 $-30,000.00
System Application of Liquidated Damages 0028 -9.0 $2,000.00 $18,000.00
System Application of Liquidated Damages 0032 --15 $2,000.00 $-30,000.00
System Application of Liquidated Damages 0033 -15.0 $2,000.00 $30,000.00
Subtotals For Liquidated Damages $-116,000.00


CONTRACT ADJUSTMENTS HISTORY
Adjustment Description Estimate Nbr Adjustment Amount
Smoothness Deduction 0035 $-4,417.40
Subtotals For Contract Adjustments $-4,417.40


LINE ITEM ADJUSTMENT HISTORY
Project Item Nbr Line Item Description Adjustment Type Estimate Nbr Adj Quantity Unit Price Adjusted Amount
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Material Discrepancy Adjustments 0012 -0.05 $150,000.00 $-7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0018 -0.05 $150,000.00 $-7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0019 -0.05 $150,000.00 $-7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0020 -0.05 $150,000.00 $-7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0023 -0.05 $150,000.00 $-7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0025 0.05 $150,000.00 $7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0025 0.05 $150,000.00 $7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Material Discrepancy Adjustments 0025 0.05 $150,000.00 $7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Missing Material Certification 0025 0.05 $150,000.00 $7,500.00
25562(04) 0005 TYPE A-SALVAGED TOPSOIL * Material Discrepancy Adjustments 0035 0.05 $150,000.00 $7,500.00
25562(04) 0006 TEMPORARY SILT FENCE * Material Discrepancy Adjustments 0001 -1,292.00 $2.00 $-2,584.00
25562(04) 0006 TEMPORARY SILT FENCE * Material Discrepancy Adjustments 0008 1,292.00 $2.00 $2,584.00
25562(04) 0007 TEMPORARY SILT DIKE * Material Discrepancy Adjustments 0001 -56.00 $6.00 $-336.00
25562(04) 0007 TEMPORARY SILT DIKE * Material Discrepancy Adjustments 0008 -284.00 $6.00 $-1,704.00
25562(04) 0007 TEMPORARY SILT DIKE * Material Discrepancy Adjustments 0025 56.00 $6.00 $336.00
25562(04) 0007 TEMPORARY SILT DIKE * Material Discrepancy Adjustments 0025 284.00 $6.00 $1,704.00
25562(04) 0008 SOLID SLAB SODDING * Material Discrepancy Adjustments 0030 -40,000.00 $1.50 $-60,000.00
25562(04) 0008 SOLID SLAB SODDING * Material Discrepancy Adjustments 0035 40,000.00 $1.50 $60,000.00
25562(04) 0019 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0020 1,418.59 $1.92 $2,725.82
25562(04) 0019 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) * QAQC 0020 -1,418.59 $54.00 $-76,603.86
25562(04) 0019 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0026 263.19 $2.02 $533.36
25562(04) 0019 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) * QAQC 0035 1,418.59 $54.00 $76,603.86
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0009 2,608.08 $2.86 $7,476.06
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0012 642.23 $2.86 $1,840.95
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * QAQC 0020 -880.23 $47.00 $-41,370.81
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0020 4,880.23 $1.92 $9,377.36
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0023 597.57 $1.92 $1,148.23
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0026 1,618.87 $2.02 $3,280.64
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * QAQC 0027 -1.00 $2,054.15 $-2,054.15
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0035 0.44 $-0.34 $-0.15
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * QAQC 0035 880.23 $47.00 $41,370.81
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * QAQC 0035 -1.00 $1,661.92 $-1,661.92
25562(04) 0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * QAQC 0035 1.00 $2,054.15 $2,054.15
25562(04) 0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) * QAQC 0020 -1,000.32 $71.00 $-71,022.72
25562(04) 0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0020 1,000.32 $2.19 $2,196.70
25562(04) 0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0026 189.75 $2.31 $439.46
25562(04) 0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) * QAQC 0027 -1.00 $291.92 $-291.92
25562(04) 0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) * QAQC 0034 1,000.32 $71.00 $71,022.72
25562(04) 0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) * QAQC 0035 1.00 $291.92 $291.92
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0009 1,503.66 $3.27 $4,925.99
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0012 205.57 $3.27 $673.45
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0013 14.23 $3.27 $46.62
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0020 1,024.64 $2.19 $2,250.11
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) * QAQC 0020 -1,024.64 $63.00 $-64,552.32
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0023 176.42 $2.19 $387.42
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0026 530.08 $2.31 $1,227.67
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) * QAQC 0027 -1.00 $650.28 $-650.28
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0035 231.56 $-0.39 $-91.70
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) * QAQC 0035 -1.00 $362.28 $-362.28
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) * QAQC 0035 1.00 $650.28 $650.28
25562(04) 0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) * QAQC 0035 1,024.64 $63.00 $64,552.32
25562(04) 0027 24" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0007 -85.00 $85.00 $-7,225.00
25562(04) 0027 24" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0009 85.00 $85.00 $7,225.00
25562(04) 0027 24" R.C.PIPE CLASS III * Missing Material Certification 0027 -434.00 $85.00 $-36,890.00
25562(04) 0027 24" R.C.PIPE CLASS III * Missing Material Certification 0030 379.00 $85.00 $32,215.00
25562(04) 0027 24" R.C.PIPE CLASS III * Missing Material Certification 0035 55.00 $85.00 $4,675.00
25562(04) 0029 42" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0005 -128.00 $130.00 $-16,640.00
25562(04) 0029 42" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0006 -260.00 $130.00 $-33,800.00
25562(04) 0029 42" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0008 256.00 $130.00 $33,280.00
25562(04) 0029 42" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0035 132.00 $130.00 $17,160.00
25562(04) 0035 24" CORR. GALV. STEEL PIPE * Material Discrepancy Adjustments 0005 -112.00 $65.00 $-7,280.00
25562(04) 0035 24" CORR. GALV. STEEL PIPE * Material Discrepancy Adjustments 0007 112.00 $65.00 $7,280.00
25562(04) 0035 24" CORR. GALV. STEEL PIPE * Missing Material Certification 0027 -30.00 $65.00 $-1,950.00
25562(04) 0035 24" CORR. GALV. STEEL PIPE * Missing Material Certification 0035 30.00 $65.00 $1,950.00
25562(04) 0036 24" PREFAB. CULVERT END SECTION, ROUND * Material Discrepancy Adjustments 0007 -2.00 $750.00 $-1,500.00
25562(04) 0036 24" PREFAB. CULVERT END SECTION, ROUND * Material Discrepancy Adjustments 0008 2.00 $1,500.00 $3,000.00
25562(04) 0036 24" PREFAB. CULVERT END SECTION, ROUND * Material Discrepancy Adjustments 0009 2.00 $750.00 $1,500.00
25562(04) 0036 24" PREFAB. CULVERT END SECTION, ROUND * Material Discrepancy Adjustments 0009 -2.00 $1,500.00 $-3,000.00
25562(04) 0036 24" PREFAB. CULVERT END SECTION, ROUND * Missing Material Certification 0027 -6.00 $750.00 $-4,500.00
25562(04) 0036 24" PREFAB. CULVERT END SECTION, ROUND * Missing Material Certification 0035 6.00 $750.00 $4,500.00
25562(04) 0037 42" PREFAB. CULVERT END SECTION, ROUND * Material Discrepancy Adjustments 0006 -2.00 $1,500.00 $-3,000.00
25562(04) 0037 42" PREFAB. CULVERT END SECTION, ROUND * Material Discrepancy Adjustments 0009 2.00 $1,500.00 $3,000.00
25562(04) 0042 REMOVAL OF ASPHALT PAVEMENT * Material Discrepancy Adjustments 0007 -7.68 $130.00 $-998.40
25562(04) 0042 REMOVAL OF ASPHALT PAVEMENT * Material Discrepancy Adjustments 0009 7.68 $130.00 $998.40
25562(04) 0049 (SP)FENCE-STYLE SWF (5 BARBED WIRE) * Material Discrepancy Adjustments 0024 -2,834.00 $9.00 $-25,506.00
25562(04) 0049 (SP)FENCE-STYLE SWF (5 BARBED WIRE) * Material Discrepancy Adjustments 0025 2,834.00 $9.00 $25,506.00
25562(04) 0056 SEALED EXPANSION JOINT * Missing Material Certification 0016 -154.00 $230.00 $-35,420.00
25562(04) 0056 SEALED EXPANSION JOINT * Missing Material Certification 0030 154.00 $230.00 $35,420.00
25562(04) 0065 WATER REPELLENT (VISUALLY INSPECTED) * Missing Material Certification 0023 -2,112.00 $3.50 $-7,392.00
25562(04) 0065 WATER REPELLENT (VISUALLY INSPECTED) * Missing Material Certification 0030 2,112.00 $3.50 $7,392.00
25562(04) 0074 6" P.V.C. PIPE ROUND * Missing Material Certification 0022 -80.00 $60.00 $-4,800.00
25562(04) 0074 6" P.V.C. PIPE ROUND * Missing Material Certification 0028 80.00 $60.00 $4,800.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Material Discrepancy Adjustments 0010 -85.00 $30.00 $-2,550.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Material Discrepancy Adjustments 0011 -85.00 $30.00 $-2,550.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Missing Material Certification 0019 -540.00 $30.00 $-16,200.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Material Discrepancy Adjustments 0023 85.00 $30.00 $2,550.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Missing Material Certification 0023 540.00 $30.00 $16,200.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Material Discrepancy Adjustments 0023 85.00 $30.00 $2,550.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Missing Material Certification 0028 540.00 $30.00 $16,200.00
25562(04) 0075 6" PERFORATED PIPE UNDERDRAIN ROUND * Missing Material Certification 0035 -540.00 $30.00 $-16,200.00
25562(04) 0077 10" POLYVINYL CHLORIDE (PVC) PIPE * Missing Material Certification 0022 -80.00 $90.00 $-7,200.00
25562(04) 0077 10" POLYVINYL CHLORIDE (PVC) PIPE * Missing Material Certification 0028 80.00 $90.00 $7,200.00
25562(04) 0085 SHEET ALUMINUM SIGNS * Missing Material Certification 0033 -26.00 $15.00 $-390.00
25562(04) 0085 SHEET ALUMINUM SIGNS * Missing Material Certification 0035 26.00 $15.00 $390.00
25562(04) 0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) * Material Discrepancy Adjustments 0009 -13,114.00 $0.55 $-7,212.70
25562(04) 0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) * Material Discrepancy Adjustments 0016 13,114.00 $0.55 $7,212.70
25562(04) 0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) * Missing Material Certification 0020 -10,616.00 $0.55 $-5,838.80
25562(04) 0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) * Missing Material Certification 0022 10,616.00 $0.55 $5,838.80
25562(04) 0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) * Missing Material Certification 0027 -13,500.00 $0.55 $-7,425.00
25562(04) 0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) * Missing Material Certification 0029 13,500.00 $0.55 $7,425.00
25562(04) 0089 TRAFFIC STRIPE(PLASTIC)(24" WIDE) * Missing Material Certification 0027 -63.00 $6.60 $-415.80
25562(04) 0089 TRAFFIC STRIPE(PLASTIC)(24" WIDE) * Missing Material Certification 0029 63.00 $6.60 $415.80
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0022 -3,282.00 $0.55 $-1,805.10
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0023 -395.00 $0.55 $-217.25
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0025 -700.00 $0.55 $-385.00
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0028 -509.00 $0.55 $-279.95
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0035 509.00 $0.55 $279.95
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0035 3,282.00 $0.55 $1,805.10
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0035 395.00 $0.55 $217.25
25562(04) 0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 * Missing Material Certification 0035 700.00 $0.55 $385.00
25562(04) 0121 (SP)CONTRACTORS QUALITY CONTROL * Material Discrepancy Adjustments 0022 -0.25 $20,000.00 $-5,000.00
25562(04) 0121 (SP)CONTRACTORS QUALITY CONTROL * Material Discrepancy Adjustments 0027 0.25 $20,000.00 $5,000.00
Subtotals For Line Item Adjustments $36,413.79
* = User applied Line Item Adjustments


MILESTONE INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
No milestones exist for this contract.


MILESTONE ADJUSTMENTS
Milestone Number Milestone Adjustment Description Estimate Nbr Total
No milestones adjustments exist for this contract.
Subtotals For Milestones $

Line Item Detail

Contract ID: 100483   Estimate Number: 0035     Primary JP: 25562(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:    BRFY-119C(176) Project:    25562(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   1.000 $100,000.00 $0.00 $100,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 196,033.000 196,033.000 -9,236.000 196,033.000 $4.50 $-41,562.00 $882,148.50
0003 MUCK EXCAVATION 202(B) 0105 CY 5,842.000 5,842.000   5,842.000 $4.50 $0.00 $26,289.00
0004 UNCLASSIFIED BORROW 202(C) 0184 CY 5,000.000 5,000.000   0.000 $4.50 $0.00 $0.00
0005 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.000 1.000 $150,000.00 $0.00 $150,000.00
0006 TEMPORARY SILT FENCE 223 2801 LF 7,051.000 7,051.000 214.000 7,585.000 $2.00 $428.00 $15,170.00
0007 TEMPORARY SILT DIKE 227 0100 LF 826.000 826.000 56.000 399.000 $6.00 $336.00 $2,394.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 137,941.000 137,941.000 21,950.870 156,336.870 $1.50 $32,926.31 $234,505.31
0009 SEEDING METHOD A 232(A) 2813 AC 32.000 32.000   0.000 $200.00 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 32.000 32.000   0.000 $300.00 $0.00 $0.00
0011 (PL)ROCK FILTER DAM, TYPE 2 235(B) 0101 CY 69.000 69.000 -0.250 35.350 $50.00 $-12.50 $1,767.50
0012 MOWING 241 2832 AC 128.000 128.000   0.000 $50.00 $0.00 $0.00
0013 AGGREGATE BASE 303 5912 TON 12,681.000 12,681.000 2,398.430 18,667.990 $23.00 $55,163.89 $429,363.77
0014 SEPARATOR FABRIC 325 5271 SY 42,848.000 42,848.000 -6,822.080 36,025.920 $1.00 $-6,822.08 $36,025.92
0015 (SP)MODIFIED SUBGRADE 327(J) 4290 SY 38,430.000 38,430.000   0.000 $4.00 $0.00 $0.00
0016 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 6,580.000 6,580.000 1,074.680 8,478.670 $20.00 $21,493.60 $169,573.40
0017 TACK COAT 407 0250 GAL 3,922.000 3,922.000 3,476.850 7,495.850 $3.00 $10,430.55 $22,487.55
0018 PRIME COAT 408 5774 GAL 13,892.000 13,892.000   0.000 $3.00 $0.00 $0.00
0019 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) 411(S3) 5940 TON 1,750.000 1,750.000 0.000 1,681.780 $54.00 $0.00 $90,816.12
0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 13,369.000 13,369.000 0.440 10,347.420 $47.00 $20.68 $486,328.74
0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 1,139.000 1,139.000 0.000 1,190.070 $71.00 $0.00 $84,494.97
0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 4,807.000 4,807.000 231.560 3,686.160 $63.00 $14,588.28 $232,228.08
0023 P.C. CONCRETE PAVEMENT(PLACEMENT ONLY) 414(J) 5400 SY 934.000 934.000 2.670 1,879.750 $30.00 $80.10 $56,392.50
0024 (SP)P.C. CONCRETE FOR PAVEMENT 414(P) 6000 CY 260.000 260.000 23.160 548.160 $80.00 $1,852.80 $43,852.80
0025 CLASS C CONCRETE 509(D) 0325 CY 1,364.000 1,364.000 72.370 1,007.050 $250.00 $18,092.50 $251,762.50
0026 TYPE I PLAIN RIPRAP 601(A) 0297 TON 36.000 36.000 55.700 341.830 $50.00 $2,785.00 $17,091.50
0027 24" R.C.PIPE CLASS III 613(B) 0492 LF 568.000 568.000 -7.000 512.000 $85.00 $-595.00 $43,520.00
0028 30" R.C.PIPE CLASS III 613(B) 0493 LF 424.000 424.000   424.000 $95.00 $0.00 $40,280.00
0029 42" R.C.PIPE CLASS III 613(B) 0495 LF 390.000 390.000 -11.680 384.000 $130.00 $-1,518.40 $49,920.00
0030 TYPE B4 CULVERT END TREATMENT 613(CC) 7187 EA 6.000 6.000   6.000 $900.00 $0.00 $5,400.00
0031 TYPE C4 CULVERT END TREATMENT 613(CC) 7188 EA 2.000 2.000   2.000 $1,600.00 $0.00 $3,200.00
0032 TYPE D4 CULVERT END TREATMENT 613(CC) 7189 EA 2.000 2.000   2.000 $1,700.00 $0.00 $3,400.00
0033 TYPE B6 CULVERT END TREATMENT 613(CC) 7197 EA 2.000 2.000   1.000 $1,200.00 $0.00 $1,200.00
0034 TYPE C6 CULVERT END TREATMENT 613(CC) 7198 EA 2.000 2.000   2.000 $1,900.00 $0.00 $3,800.00
0035 24" CORR. GALV. STEEL PIPE 613(D) 0690 LF 226.000 226.000 0.000 297.000 $65.00 $0.00 $19,305.00
0036 24" PREFAB. CULVERT END SECTION, ROUND 613(M) 5730 EA 12.000 12.000 0.000 14.000 $750.00 $0.00 $10,500.00
0037 42" PREFAB. CULVERT END SECTION, ROUND 613(M) 5736 EA 2.000 2.000   2.000 $1,500.00 $0.00 $3,000.00
0038 8" PERFORATED PIPE UNDERDRAIN ROUND 613(P) 1092 LF 1,000.000 1,000.000   0.000 $14.00 $0.00 $0.00
0039 8" NON-PERF.PIPE UNDERDRAIN RND. 613(Q) 1097 LF 1,000.000 1,000.000   0.000 $7.00 $0.00 $0.00
0040 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $60,000.00 $0.00 $60,000.00
0041 REMOVAL OF FENCE 619(B) 4725 LF 10,171.000 10,171.000   10,396.000 $1.00 $0.00 $10,396.00
0042 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 37,875.000 37,875.000 680.560 33,094.410 $2.50 $1,701.40 $82,736.06
0043 REMOVAL OF CONCRETE MEDIAN BARRIER 619(B) 4915 LF 266.000 266.000   266.000 $15.00 $0.00 $3,990.00
0044 BEAM GUARD RAIL-W-BEAM-SINGLE 623(A) 0932 LF 1,300.000 1,300.000 2.000 950.000 $21.00 $42.00 $19,950.00
0045 THRIE BEAM BRIDGE CONNECTION-TYPE A 623(E) 7114 EA 4.000 4.000   4.000 $1,100.00 $0.00 $4,400.00
0046 GUARD RAIL ANCHOR UNIT (TYPE B) 623(F) 4447 EA 2.000 2.000   0.000 $900.00 $0.00 $0.00
0047 (SP)G.E.T. GUARD RAIL END SECTION 623(H) 8571 EA 5.000 5.000   4.000 $1,900.00 $0.00 $7,600.00
0048 FENCE-STYLE WWF 624(A) 4281 LF 2,104.000 2,104.000   2,572.000 $9.00 $0.00 $23,148.00
0049 (SP)FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 6,729.000 6,729.000   6,318.000 $9.00 $0.00 $56,862.00
0050 CONCRETE MEDIAN BARRIER, DESIGN 1 627(I) 4317 LF 591.000 591.000   586.000 $65.00 $0.00 $38,090.00
0051 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 2.000 2.000   2.000 $55.00 $0.00 $110.00
0052 MAILBOX 629(C) 4960 EA 2.000 2.000   2.000 $20.00 $0.00 $40.00
8000 EARLY COMPLETION INCENTIVE 108 0175 DAY 0.000 25.500 12.750 25.500 $6,000.00 $76,500.00 $153,000.00
8001 CONSTRUCTION TRAFF.STR.(PAINT)(4" WIDE) 856(A) 8839 LF 0.000 75,000.000 72,023.000 72,023.000 $0.25 $18,005.75 $18,005.75
Subtotals For Category     0100/ROADWAY    $203,936.88 $3,994,544.97
Fed/State Project Number:    BRFY-119C(176) Project:    25562(04) Category:    0200/BRIDGE 'A'
0053 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 565.000 565.000   565.000 $20.00 $0.00 $11,300.00
0054 CLSM BACKFILL 501(G) 6309 CY 279.500 279.500   279.500 $80.00 $0.00 $22,360.00
0055 APPROACH SLAB 504(A) 1304 SY 669.300 669.300   669.300 $150.00 $0.00 $100,395.00
0056 SEALED EXPANSION JOINT 504(C) 6250 LF 154.000 154.000   154.000 $230.00 $0.00 $35,420.00
0057 42" F-SHAPED PARAPET 504(F) 6190 LF 1,271.400 1,271.400   1,271.400 $55.00 $0.00 $69,927.00
0058 STRUCTURAL STEEL 506(A) 1322 LB 743,610.000 743,610.000   743,610.000 $1.25 $0.00 $929,512.50
0059 (PL)SPECIAL CONCRETE FINISH 509 6152 SY 198.000 198.000   198.000 $25.00 $0.00 $4,950.00
0060 CLASS AA CONCRETE 509(A) 1326 CY 620.000 620.000   620.000 $450.00 $0.00 $279,000.00
0061 CLASS A CONCRETE 509(B) 1328 CY 631.300 631.300   631.300 $450.00 $0.00 $284,085.00
0062 SLOPE WALL (5") 510(C) 6138 SY 4,001.000 4,001.000   4,001.000 $75.00 $0.00 $300,075.00
0063 REINFORCING STEEL 511(A) 1332 LB 5,390.000 5,390.000   5,390.000 $0.80 $0.00 $4,312.00
0064 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 226,360.000 226,360.000   226,360.000 $0.85 $0.00 $192,406.00
0065 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 2,112.000 2,112.000   2,112.000 $3.50 $0.00 $7,392.00
0066 DRILLED SHAFTS 30" DIAMETER 516(A) 6091 LF 138.000 138.000   137.260 $285.00 $0.00 $39,119.10
0067 DRILLED SHAFTS 48" DIAMETER 516(A) 6094 LF 193.000 193.000   192.100 $510.00 $0.00 $97,971.00
0068 DRILLED SHAFTS 66" DIAMETER 516(A) 6097 LF 150.000 150.000   150.000 $800.00 $0.00 $120,000.00
0069 (SP) SEALER CRACK PREPARATION 523(A) 6550 LF 160.000 160.000   0.000 $5.00 $0.00 $0.00
0070 (SP) SEALER RESIN 523(B) 6560 GAL 2.000 2.000   0.000 $220.00 $0.00 $0.00
0071 (PL)FIXED BEARING ASSEMBLY 535 6164 EA 15.000 15.000   15.000 $1,200.00 $0.00 $18,000.00
0072 (PL)EXPANSION BEARING ASSEMBLY 535 6165 EA 20.000 20.000   20.000 $1,200.00 $0.00 $24,000.00
0073 (PL)SPECIAL INLET DRAIN 611(E) 4012 EA 14.000 14.000   14.000 $3,000.00 $0.00 $42,000.00
0074 6" P.V.C. PIPE ROUND 613(O) 1080 LF 80.000 80.000   80.000 $60.00 $0.00 $4,800.00
0075 6" PERFORATED PIPE UNDERDRAIN ROUND 613(P) 6204 LF 710.000 710.000 0.000 710.000 $30.00 $0.00 $21,300.00
0076 6" NON-PERF.PIPE UNDERDRAIN RND. 613(Q) 6207 LF 170.000 170.000   170.000 $20.00 $0.00 $3,400.00
0077 10" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5227 LF 440.000 440.000 0.000 440.000 $90.00 $0.00 $39,600.00
0078 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $85,000.00 $0.00 $85,000.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $2,736,324.60
Fed/State Project Number:    BRFY-119C(176) Project:    25562(04) Category:    0201/BRIDGE 'B'
0079 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 1,200.000 1,200.000   1,200.000 $7.00 $0.00 $8,400.00
0080 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 71.000 71.000   71.000 $45.00 $0.00 $3,195.00
0081 CLASS AA CONCRETE 509(A) 1326 CY 193.500 193.500 54.500 193.500 $400.00 $21,800.00 $77,400.00
0082 REINFORCING STEEL 511(A) 1332 LB 22,530.000 22,530.000   22,530.000 $0.80 $0.00 $18,024.00
0083 REMOVAL OF HEADWALL 619(B) 0291 EA 1.000 1.000   1.000 $15,000.00 $0.00 $15,000.00
Subtotals For Category     0201/BRIDGE 'B'    $21,800.00 $122,019.00
Fed/State Project Number:    BRFY-119C(176) Project:    25562(04) Category:    0300/TRAFFIC - SIGNING & STRIPING
0084 STRUCTURAL CONCRETE 804(A) 2915 CY 0.780 0.780   0.900 $550.00 $0.00 $495.00
0085 SHEET ALUMINUM SIGNS 850(A) 8110 SF 99.500 99.500 0.000 115.330 $15.00 $0.00 $1,729.95
0086 2"@3.65 GALV.STEEL PIPE POST 851(B) 3216 LF 156.000 156.000   180.000 $9.00 $0.00 $1,620.00
0087 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 30,940.000 30,940.000   37,807.000 $0.55 $0.00 $20,793.85
0088 TRAFFIC STRIPE(PLASTIC)(6" WIDE) 855(A) 8813 LF 43,100.000 43,100.000 26,803.000 26,803.000 $0.80 $21,442.40 $21,442.40
0089 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 135.000 135.000   63.000 $6.60 $0.00 $415.80
Subtotals For Category     0300/TRAFFIC - SIGNING & STRIPING    $21,442.40 $46,497.00
Fed/State Project Number:    BRFY-119C(176) Project:    25562(04) Category:    0301/TRAFFIC
0090 RELOCATION OF RENTED PORTABLE TYPE PRECAST CONCRETE MEDIAN 627(O) 4410 LF 56,690.000 56,690.000 -5,010.500 28,350.000 $2.50 $-12,526.25 $70,875.00
0091 RENTED PORTABLE TYPE PRECAST CONCRETE MEDIAN BARRIER 627(P) 4425 LF 7,350.000 7,350.000 297.000 7,708.000 $20.00 $5,940.00 $154,160.00
0092 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS 856(G) 8881 EA 200.000 200.000   0.000 $24.00 $0.00 $0.00
0093 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 856(G) 8890 EA 41,160.000 41,160.000 0.000 4,886.000 $0.55 $0.00 $2,687.30
0094 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 859(A) 8006 LF 21,000.000 21,000.000 60.000 75,770.000 $0.30 $18.00 $22,731.00
0095 (PL)CONST.ZONE IMPACT ATTEN. 871 8705 SD 1,680.000 1,680.000   0.000 $5.50 $0.00 $0.00
0096 MODULAR GLARE SCREEN 878(C) 8487 SD 313,600.000 313,600.000 -450.000 90.000 $0.11 $-49.50 $9.90
0097 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 560.000 560.000 -55.000 53.000 $11.00 $-605.00 $583.00
0098 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 6,720.000 6,720.000 -1,484.000 8,246.000 $2.20 $-3,264.80 $18,141.20
0099 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 18,200.000 18,200.000 -1,614.000 8,275.000 $0.22 $-355.08 $1,820.50
0100 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 19,600.000 19,600.000 -2,099.000 11,791.000 $2.20 $-4,617.80 $25,940.20
0101 BARRICADES(TYPE III) 880(C) 8842 SD 16,800.000 16,800.000 -1,079.000 3,704.000 $0.30 $-323.70 $1,111.20
0102 WING BARRICADES 880(C) 8848 SD 1,680.000 1,680.000 -264.000 2,226.000 $1.10 $-290.40 $2,448.60
0103 VERTICAL PANELS 880(D) 8854 SD 28,000.000 28,000.000   0.000 $0.17 $0.00 $0.00
0104 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 38,080.000 38,080.000 -3,323.000 13,633.000 $0.06 $-199.38 $817.98
0105 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 88,200.000 88,200.000 -3,783.000 12,024.000 $0.06 $-226.98 $721.44
0106 DRUMS 880(F) 8878 SD 60,200.000 60,200.000 -5,502.000 12,244.000 $0.11 $-605.22 $1,346.84
0107 CHANNELIZER CONES 880(G) 8890 SD 56,000.000 56,000.000 -11,734.000 36,479.000 $0.11 $-1,290.74 $4,012.69
0108 CONES(28" MEDIUM) 880(H) 8890 SD 56,000.000 56,000.000   0.000 $0.01 $0.00 $0.00
0109 FLAGGER 880(I) 8902 SD 280.000 280.000   18.000 $95.00 $0.00 $1,710.00
0110 SURVEILLANCE TRAFFIC CONTROL 880(K) 8908 SD 280.000 280.000 -26.000 26.000 $400.00 $-10,400.00 $10,400.00
0111 TRAFFIC SURVEILLANCE, POLICE 880(L) 8911 HOUR 1,120.000 1,120.000 -54.500 1,425.000 $60.00 $-3,270.00 $85,500.00
0112 (SP)SMART WORK ZONE SYSTEM-PORTABLE CHANGEABLE MESSAGE SIGN 882 8370 SD 3,360.000 3,360.000 -456.000 2,085.000 $26.00 $-11,856.00 $54,210.00
0113 (SP)SMART WORK ZONE SYSTEM-PORTABLE TRAFFIC SENSOR (PTS) 882 8372 SD 1,680.000 1,680.000 -300.000 1,053.000 $12.00 $-3,600.00 $12,636.00
0114 (SP)SMART WORK ZONE SYSTEM-PAN-TILT-ZOOM CAMERA (PTZC) 882 8374 SD 560.000 560.000 -78.000 354.000 $18.00 $-1,404.00 $6,372.00
0115 (SP)SMART WORK ZONE SYSTEM-WEBSITE SYSTEM 882 8376 SD 280.000 280.000 -39.000 177.000 $20.00 $-780.00 $3,540.00
0116 PORT.CHANGEABLE MESSAGE SIGN 882(B) 8306 SD 560.000 560.000   0.000 $11.00 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC    $-49,706.85 $481,774.85
Fed/State Project Number:    BRFY-119C(176) Project:    25562(04) Category:    0600/STAKING
0117 STAKING 642 0098 LSUM 1.000 1.000   1.000 $73,000.00 $0.00 $73,000.00
Subtotals For Category     0600/STAKING    $0.00 $73,000.00
Fed/State Project Number:    BRFY-119C(176) Project:    25562(04) Category:    0640/CONSTRUCTION
0118 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
0119 FIELD OFFICE 640 1426 EA 1.000 1.000   0.000 $5,000.00 $0.00 $0.00
0120 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $255,000.00 $0.00 $255,000.00
0121 (SP)CONTRACTORS QUALITY CONTROL 643 0087 LSUM 1.000 1.000   1.000 $20,000.00 $0.00 $20,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $280,000.00
Subtotals For Project BRFY-119C(176) /25562(04) $197,472.43 $7,734,160.42