Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/17/2012
Contract ID: 110291   Estimate Number: 0022     Contract No: 710133
Residency: WEWOKA (03300)   Estimate Type: Progressive     Account No: 400300

Project Number(s): STPY-132B(071)
Primary Job Piece No: 20973(04)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE US-75: FROM GRAND AVE. IN THE CITY OF WETUMKA, EXTEND NORTHEAST. PROJECT LENGTH = 2.727 MILES.
Primary County: HUGHES              
Name of Road: US-75              
Prime Contractor: SEWELL BROS., INC.              
    1220 E. MAIN              
    CORDELL , OK   73632              
Surety Company: WESTFIELD INSURANCE COMPANY              

Date Let: 06/16/2011 NTP Effective Date: 11/07/2011 Pay Period: 07/01/2012  TO  07/15/2012
Date Awarded: 07/11/2011 Date Work Began: 08/15/2011 Original Contract Time: 330
Date Contract Executed: 07/22/2011 Date Time Stopped: Current Time Charged: 286.00
Date NTP Issued: 07/29/2011 Completion Date: Current Time Allowed: 330.00
General Liability Expires: 07/01/2012 Workman's Comp Expires: 07/01/2012 Percent Time Used: 86.67 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $8,533,439.60 Total to Date Prev to Date This Estimate
Bid Amount: $8,521,068.29 Participating: $7,311,830.29 $6,972,420.43 $339,409.86
Percent Complete: 84.67 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,308,139.00 Total Earnings: $7,311,830.29 $6,972,420.43 $339,409.86
Unearned Balance: $1,295,767.69 Stockpiled Materials: $0.01 $0.01 $0.00
Gross Earnings: $7,311,830.30 $6,972,420.44 $339,409.86
Other Adjustments: $-1,529.70 $-3,122.04 $1,592.34
Liq Dam/Disincentive: $-85,000.00 $-47,500.00 $-37,500.00
TOTAL: $7,225,300.60 $6,921,798.40 $303,502.20

Estimate Adjustment Detail

Contract ID: 110291   Estimate Number: 0022     Primary JP: 20973(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Adding three new pay items to the contract. Approved 01/10/2012 0.0 $77,951.56
002 Adding Concrete Slope Wall to the contract. Approved 03/05/2012 0.0 $-65,580.25
003 Add Smoothness to the Contract Approved 05/22/2012 0.0 $0.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
20973(04) 0023 FABRIC-BASE SEP Stockpiled Material Adjustment 0008 $-12,413.84
20973(04) 0023 FABRIC-BASE SEP Stockpiled Material Adjustment 0010 $-9,434.93
20973(04) 0023 FABRIC-BASE SEP Stockpiled Material Adjustment 0009 $-31,446.22
20973(04) 0023 FABRIC-BASE SEP Stockpiled Material Initial Payment 0008 $53,295.00
Subtotals For Stockpile Payments $0.01


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


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
20973(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0004 30,030.00 $-0.01 $-338.74
20973(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0005 15,008.00 $-0.01 $-169.29
20973(04) 0027 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0012 217.01 $-0.13 $-29.85
20973(04) 0027 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0013 4,745.15 $-0.13 $-652.70
20973(04) 0027 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0014 621.84 $-0.13 $-85.53
20973(04) 0027 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0021 454.91 $0.55 $253.64
20973(04) 0027 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0022 97.44 $0.55 $54.33
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0011 3,984.87 $-0.24 $-966.53
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0012 1,568.20 $-0.13 $-215.71
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0013 4,147.90 $-0.13 $-570.54
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0014 2,407.88 $-0.13 $-331.20
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0015 118.91 $-0.13 $-16.36
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0021 1,201.41 $0.55 $669.85
20973(04) 0028 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0022 1,091.07 $0.55 $608.33
20973(04) 0029 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0014 2,518.94 $-0.15 $-395.98
20973(04) 0029 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0015 163.69 $-0.15 $-25.73
20973(04) 0029 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0022 1,303.20 $0.63 $830.40
20973(04) 0030 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0014 395.57 $-0.15 $-62.18
20973(04) 0030 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0015 1,959.78 $-0.15 $-308.08
20973(04) 0030 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0022 155.81 $0.63 $99.28
20973(04) 0036 CLASS AA CONCRETE * COMPRESSIVE STRENGTH 0003 0.00 $0.00 $-1,701.00
20973(04) 0036 CLASS AA CONCRETE * COMPRESSIVE STRENGTH 0003 0.00 $0.00 $-1,472.00
20973(04) 0036 CLASS AA CONCRETE * COMPRESSIVE STRENGTH 0012 0.00 $0.00 $1,472.00
20973(04) 0036 CLASS AA CONCRETE * COMPRESSIVE STRENGTH 0012 0.00 $0.00 $1,701.00
20973(04) 0111 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0001 3,100.00 $0.00 $0.53
20973(04) 0111 UNCLASSIFIED EXCAVATION * Fuel Price Adjustment 0002 0.00 $0.00 $53.04
20973(04) 0113 CLASS AA CONCRETE * COMPRESSIVE STRENGTH 0003 0.00 $0.00 $-2,231.25
20973(04) 0113 CLASS AA CONCRETE * COMPRESSIVE STRENGTH 0012 0.00 $0.00 $2,231.25
20973(04) 0115 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0001 2,275.00 $0.00 $0.39
20973(04) 0115 UNCLASSIFIED EXCAVATION * Fuel Price Adjustment 0002 0.00 $0.00 $38.53
20973(04) 0115 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0018 1,000.00 $0.01 $14.28
20973(04) 8003 UNCLASSIFIED BORROW Fuel Price Adjustment 0010 10,000.00 $-0.02 $-292.80
20973(04) 8003 UNCLASSIFIED BORROW Fuel Price Adjustment 0016 6,976.54 $0.04 $308.92
Subtotals For Line Item Adjustments $-1,529.70
* = User applied Line Item Adjustments


MILESTONE INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
01 Incentive/Disincentive Part 1 08/15/2011 03/27/2012 225.00 DYS $3,000.00 Y
02 Incentive/Disincentive Part 2 03/28/2012 NOT ENTERED 75.00 DYS $2,500.00 N


MILESTONE ADJUSTMENTS
Milestone Number Milestone Adjustment Description Estimate Nbr Total
02 System Application of Disincentive Adj 0019 $-2,500.00
02 System Application of Disincentive Adj 0020 $-2,500.00
02 System Application of Disincentive Adj 0021 $-42,500.00
02 System Application of Disincentive Adj 0022 $-37,500.00
Subtotals For Milestones $-85,000.00

Line Item Detail

Contract ID: 110291   Estimate Number: 0022     Primary JP: 20973(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-132B(071) Project:    20973(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.900 $50,000.00 $0.00 $45,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 116,752.000 116,752.000   99,239.000 $3.35 $0.00 $332,450.65
0003 (SP) DYNAMIC COMPACTION 202(J) 5200 KTFT 11,000.000 0.000   0.000 $16.50 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   0.900 $75,000.00 $0.00 $67,500.00
0005 TEMPORARY SLOPE DRAINS 221(A) 2800 LF 450.000 450.000   0.000 $22.00 $0.00 $0.00
0006 TEMPORARY SILT FENCE 221(C) 2801 LF 31,980.000 31,980.000   15,416.000 $1.10 $0.00 $16,957.60
0007 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 131.000 131.000   0.000 $165.00 $0.00 $0.00
0008 TEMPORARY SEDIMENT BASIN 221(E) 2804 EA 2.000 2.000   0.000 $500.00 $0.00 $0.00
0009 TEMPORARY SILT DIKE 221(F) 0100 LF 6,220.000 6,220.000   283.000 $5.15 $0.00 $1,457.45
0010 DITCH LINER PROTECTION 229 4318 LF 1,863.000 1,863.000   0.000 $1.25 $0.00 $0.00
0011 SOLID SLAB SODDING 230(A) 2806 SY 59,332.000 59,332.000   90,560.000 $1.07 $0.00 $96,899.20
0012 WATERING 230(F) 2812 KGAL 3,825.000 3,825.000 276.000 991.000 $5.50 $1,518.00 $5,450.50
0013 SEEDING METHOD B 232(B) 2814 AC 25.050 25.050   0.000 $354.00 $0.00 $0.00
0014 VEGETATIVE MULCHING 233(A) 2817 AC 62.350 62.350   27.230 $242.00 $0.00 $6,589.66
0015 FERTILIZING (10-20-10) 234(A) 2824 TON 7.810 7.810   8.010 $650.00 $0.00 $5,206.50
0016 FERTILIZING (0-46-0) 234(A) 4406 TON 4.540 4.540   3.650 $500.00 $0.00 $1,825.00
0017 AGGREGATE BASE TYPE B 303(B) 2110 CY 29,822.000 29,822.000   16,750.770 $41.00 $0.00 $686,781.57
0018 FLY ASH 307(A) 4200 TON 3,196.000 3,196.000   3,290.760 $55.00 $0.00 $180,991.80
0019 LIME 307(D) 4230 TON 121.000 121.000   143.370 $150.00 $0.00 $21,505.50
0020 CEMENTITIOUS MODIFIED SUBGRADE 307(F) 4250 SY 73,982.000 73,982.000   70,097.290 $1.20 $0.00 $84,116.74
0021 LIME PRETREATMENT 307(G) 4260 SY 11,098.000 11,098.000   15,984.930 $2.00 $0.00 $31,969.86
0022 SUBGRADE, METHOD B 310(B) 0149 SY 3,174.000 3,174.000   2,441.000 $1.50 $0.00 $3,661.50
0023 SEPARATOR FABRIC 325 5271 SY 73,982.000 73,982.000   69,850.300 $1.60 $0.00 $111,760.49
0024 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 6,704.000 6,704.000 540.000 5,589.870 $28.00 $15,120.00 $156,516.36
0025 TACK COAT 407(B) 0250 GAL 7,099.000 7,099.000 825.000 7,007.000 $3.30 $2,722.50 $23,123.10
0026 PRIME COAT 408 5774 GAL 8,605.000 8,605.000   24,550.390 $5.45 $0.00 $133,799.63
0027 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 5,921.000 5,921.000 97.440 6,136.350 $83.00 $8,087.52 $509,317.05
0028 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 15,244.000 15,244.000 1,091.070 14,520.240 $69.50 $75,829.37 $1,009,156.70
0029 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 3,948.000 3,948.000 1,303.200 3,985.830 $89.00 $115,984.80 $354,738.87
0030 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 3,944.000 3,944.000 155.810 2,511.160 $82.50 $12,854.33 $207,170.71
0031 SUPERPAVE, TYPE S5(PG 64-22 OK) 411(D) 5975 TON 416.000 416.000   0.000 $86.00 $0.00 $0.00
0032 COLD MILLING PAVEMENT 412 5267 SY 6,878.000 6,878.000 654.780 654.780 $10.00 $6,547.80 $6,547.80
0033 RUMBLE STRIP-METHOD HMA-CON 413(A) 4861 LF 4,436.000 4,436.000   0.000 $0.28 $0.00 $0.00
0034 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 295.000 295.000   295.000 $7.00 $0.00 $2,065.00
0035 STRUCTURAL STEEL A36 506(A) 6005 LB 2,470.000 2,470.000   2,470.000 $5.00 $0.00 $12,350.00
0036 CLASS AA CONCRETE 509(A) 0319 CY 449.000 449.000   449.000 $400.00 $0.00 $179,600.00
0037 CLASS A CONCRETE, SMALL STRUCTURES 509(C) 0322 CY 88.000 88.000   89.890 $500.00 $0.00 $44,945.00
0038 CLASS C CONCRETE 509(D) 0325 CY 205.280 205.280   472.760 $245.00 $0.00 $115,826.20
0039 REINFORCING STEEL 511(A) 0332 LB 79,850.000 79,850.000   79,015.430 $0.85 $0.00 $67,163.12
0040 TYPE I-A PLAIN RIPRAP 601(B) 0536 TON 3,194.000 3,194.000   3,726.960 $36.00 $0.00 $134,170.56
0041 TYPE I-A FILTER BLANKET 601(C) 0538 TON 1,434.000 1,434.000   900.800 $29.00 $0.00 $26,123.20
0042 FILTER FABRIC (RIPRAP) 601(I) 6312 SY 5,293.000 5,293.000   2,923.610 $5.00 $0.00 $14,618.05
0043 GABIONS 602(A) 4154 CY 145.000 145.000   0.000 $300.00 $0.00 $0.00
0044 REVETMENT MATTRESSES 602(B) 5860 SY 1,860.000 1,860.000   0.000 $52.00 $0.00 $0.00
0045 2'-8" COMB. CURB & GUTTER (4" MNTBLE) 609(B) 1523 LF 4,731.000 4,731.000 1,827.000 4,268.000 $18.00 $32,886.00 $76,824.00
0046 2'-8" COMB. CURB & GUTTER (6" BARRIER) 609(B) 1525 LF 2,657.320 2,657.320   2,555.240 $20.00 $0.00 $51,104.80
0047 4" CONCRETE SIDEWALK 610(A) 0602 SY 80.450 80.450   12.310 $45.00 $0.00 $553.95
0048 6" CONCRETE DRIVEWAY 610(B) 0604 SY 358.000 358.000 475.920 629.230 $50.00 $23,796.00 $31,461.50
0049 MANHOLE (4' DIAMETER) 611(A) 2657 EA 3.000 3.000   3.000 $2,000.00 $0.00 $6,000.00
0050 ADD'L.DEPTH IN MANHOLE (4' DIAMETER) 611(B) 2680 VF 6.250 6.250   6.250 $100.00 $0.00 $625.00
0051 INLET CI DES. 2 (STD) 611(G) 5112 EA 5.000 5.000   5.000 $3,000.00 $0.00 $15,000.00
0052 INLET CI DES. 2 (B) 611(G) 5113 EA 1.000 1.000   1.000 $4,000.00 $0.00 $4,000.00
0053 INLET CI DES. 2 (D) 611(G) 5115 EA 8.000 8.000   8.000 $4,000.00 $0.00 $32,000.00
0054 INLET CDI RCP DES. 1 611(G) 5704 EA 10.000 10.000   10.000 $2,750.00 $0.00 $27,500.00
0055 INLET (SMD-TYPE 1) 611(G) 6000 EA 4.000 4.000   3.000 $2,000.00 $0.00 $6,000.00
0056 ADD'L DEPTH IN INLET CI DES. 2 611(H) 5325 VF 4.440 4.440   4.440 $225.00 $0.00 $999.00
0057 ADD'L DEPTH IN INLET CDI RCP DES. 1 611(H) 5789 VF 69.630 69.630   60.800 $200.00 $0.00 $12,160.00
0058 MANHOLES ADJUST TO GRADE 612(A) 0641 EA 8.000 8.000   19.000 $1,000.00 $0.00 $19,000.00
0059 15" R.C.PIPE CLASS III 613(A) 0403 LF 78.000 78.000   78.000 $18.00 $0.00 $1,404.00
0060 18" R.C.PIPE CLASS III 613(A) 0491 LF 510.000 510.000   545.500 $22.00 $0.00 $12,001.00
0061 24" R.C.PIPE CLASS III 613(A) 0492 LF 244.000 244.000   242.000 $34.00 $0.00 $8,228.00
0062 30" R.C.PIPE CLASS III 613(A) 0493 LF 436.000 436.000   418.000 $49.00 $0.00 $20,482.00
0063 36" R.C.PIPE CLASS III 613(A) 0494 LF 408.000 408.000   410.000 $68.00 $0.00 $27,880.00
0064 42" R.C.PIPE CLASS III 613(A) 0495 LF 936.000 936.000   845.000 $85.00 $0.00 $71,825.00
0065 48" R.C.PIPE CLASS III 613(A) 0496 LF 280.000 280.000   272.000 $108.00 $0.00 $29,376.00
0066 19" X 30" R.C.PIPE ELLIPTICAL CLASS HE-IV 613(A) 4520 LF 380.000 380.000   359.000 $60.00 $0.00 $21,540.00
0067 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 1,541.000 1,541.000   1,482.000 $19.00 $0.00 $28,158.00
0068 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 226.000 226.000   286.000 $25.00 $0.00 $7,150.00
0069 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0450 LF 4,000.000 4,000.000   0.000 $10.00 $0.00 $0.00
0070 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1096 LF 800.000 800.000   0.000 $10.00 $0.00 $0.00
0071 EDGE DRAIN CONDUIT-PERFORATED 613(J) 5915 LF 2,658.000 2,658.000   1,893.000 $10.00 $0.00 $18,930.00
0072 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 613(K) 5916 LF 200.000 200.000   337.000 $15.00 $0.00 $5,055.00
0073 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 3.000 3.000   2.000 $445.00 $0.00 $890.00
0074 48" PREFAB. CULVERT END SECTION, ROUND 613(L) 5738 EA 1.000 1.000   1.000 $1,500.00 $0.00 $1,500.00
0075 TYPE A6 CULVERT END TREATMENT 613(M) 7196 EA 20.000 20.000   22.000 $1,020.00 $0.00 $22,440.00
0076 TYPE B6 CULVERT END TREATMENT 613(M) 7197 EA 2.000 2.000   4.000 $1,020.00 $0.00 $4,080.00
0077 TYPE C4 SLOPED CONCRETE END SECTION 613(N) 7502 EA 1.000 1.000   1.000 $2,000.00 $0.00 $2,000.00
0078 TYPE D4 SLOPED CONCRETE END SECTION 613(N) 7503 EA 2.000 2.000   2.000 $2,500.00 $0.00 $5,000.00
0079 TYPE C6 SLOPED CONCRETE END SECTION 613(N) 7522 EA 1.000 1.000   1.000 $2,700.00 $0.00 $2,700.00
0080 TYPE D6 SLOPED CONCRETE END SECTION 613(N) 7523 EA 2.000 2.000   2.000 $2,800.00 $0.00 $5,600.00
0081 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 10.000 10.000   6.000 $500.00 $0.00 $3,000.00
0082 STANDARD BEDDING MATERIAL, CLASS C 613(T) 1187 CY 2,460.000 2,460.000   2,220.940 $49.00 $0.00 $108,826.06
0083 PIPE UNDERDRAIN COVER MAT'L. 613(U) 1100 CY 395.000 395.000   0.000 $52.00 $0.00 $0.00
0084 TRENCH EXCAVATION 613(V) 1180 CY 4,921.000 4,921.000   4,639.720 $10.00 $0.00 $46,397.20
0085 24" JACKED CONDUIT 613(W) 4500 LF 148.000 148.000   144.000 $410.00 $0.00 $59,040.00
0086 8" POLYVINYL CHLORIDE (PVC) PIPE 615(A) 6120 LF 40.000 40.000   0.000 $104.00 $0.00 $0.00
0087 4" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5221 LF 1,280.000 1,280.000   0.000 $90.00 $0.00 $0.00
0088 1" COPPER WATER SERVICE PIPE (SHORT) 616(C) 0890 EA 3.000 3.000   0.000 $1,300.00 $0.00 $0.00
0089 1" COPPER WATER SERVICE PIPE (LONG) 616(C) 0892 EA 5.000 5.000   0.000 $2,500.00 $0.00 $0.00
0090 4" VALVES 616(D) 0860 EA 3.000 3.000   0.000 $1,100.00 $0.00 $0.00
0091 8" VALVES 616(D) 0862 EA 2.000 2.000   0.000 $1,300.00 $0.00 $0.00
0092 METER INSTALLATION 5/8" 616(F) 5204 EA 8.000 8.000   0.000 $2,000.00 $0.00 $0.00
0093 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $20,000.00 $0.00 $20,000.00
0094 REMOVAL OF HEADWALL 619(B) 0291 EA 2.000 2.000   2.000 $1,000.00 $0.00 $2,000.00
0095 REMOVAL OF FENCE 619(B) 4725 LF 7,845.000 7,845.000   7,335.000 $1.00 $0.00 $7,335.00
0096 REMOVAL OF CURB AND GUTTER 619(B) 4726 LF 5,134.000 5,134.000   4,885.740 $3.00 $0.00 $14,657.22
0097 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 18,309.000 18,309.000 5,342.840 23,804.130 $3.00 $16,028.52 $71,412.39
0098 REMOVAL OF DRAINAGE INLETS 619(B) 4741 EA 1.000 1.000   1.000 $500.00 $0.00 $500.00
0099 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 8.000 8.000 0.000 149.889 $62.50 $0.00 $9,368.07
0100 REMOVAL OF GUARDRAIL 619(B) 4780 LF 444.000 444.000   444.000 $1.00 $0.00 $444.00
0101 REMOVAL OF SIDEWALK 619(B) 4792 SY 80.000 80.000   42.300 $4.00 $0.00 $169.20
0102 REMOVE WATER METER AND METER CAN 619(B) 7200 EA 1.000 1.000   0.000 $100.00 $0.00 $0.00
0103 SAWING PAVEMENT 619(C) 0924 LF 6,943.000 6,943.000   6,823.840 $5.00 $0.00 $34,119.20
0104 GATES-STYLE WWF (4.5'HIGH X 12'LONG) 624(B) 4462 EA 6.000 6.000   0.000 $550.00 $0.00 $0.00
0105 GATES-STYLE WWF (4.5'HIGH X 20'LONG) 624(B) 4468 EA 1.000 1.000   0.000 $880.00 $0.00 $0.00
0106 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 17,536.000 17,536.000 2,818.170 15,060.170 $3.30 $9,299.96 $49,698.56
0107 FENCE-STYLE CLF (6'HIGH, CLASS A) 624(E) 4292 LF 92.000 92.000   210.000 $33.00 $0.00 $6,930.00
0108 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 1.000 1.000   0.000 $75.00 $0.00 $0.00
0109 MAILBOX 629(C) 4960 EA 1.000 1.000   0.000 $30.00 $0.00 $0.00
0110 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 1.000 1.000   3.000 $15.00 $0.00 $45.00
8001 GEOGRID REINFORCEMENT 326(B) 0100 SY 0.000 4,500.000   4,500.000 $3.37 $0.00 $15,165.00
8002 PLUG ABANDONED WELL 619(B) 8715 LF 0.000 16.000   16.000 $186.66 $0.00 $2,986.56
8003 UNCLASSIFIED BORROW 202(D) 0184 CY 0.000 10,000.000   16,976.540 $5.98 $0.00 $101,519.71
8004 SLOPE WALL (4") 510(C) 6137 SY 0.000 667.000   390.330 $55.04 $0.00 $21,483.76
8005 (SP) DYNAMIC COMPACTION 202(J) 5200 KTFT 0.000 4,204.250   4,204.250 $18.84 $0.00 $79,208.07
Subtotals For Category     0100/ROADWAY    $320,674.80 $5,931,127.62
Fed/State Project Number:    STPY-132B(071) Project:    20973(04) Category:    0200/BRIDGE 'A'
0111 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 7,369.000 7,369.000   7,369.000 $3.55 $0.00 $26,159.95
0112 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 413.000 413.000   413.000 $7.00 $0.00 $2,891.00
0113 CLASS AA CONCRETE 509(A) 1326 CY 1,169.200 1,169.200   1,169.200 $375.00 $0.00 $438,450.00
0114 REINFORCING STEEL 511(A) 1332 LB 155,630.000 155,630.000   155,630.000 $1.00 $0.00 $155,630.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $623,130.95
Fed/State Project Number:    STPY-132B(071) Project:    20973(04) Category:    0201/BRIDGE 'B'
0115 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 3,275.000 3,275.000   3,275.000 $3.55 $0.00 $11,626.25
0116 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 195.000 195.000   195.000 $7.00 $0.00 $1,365.00
0117 CLASS AA CONCRETE 509(A) 1326 CY 522.100 522.100   522.100 $385.00 $0.00 $201,008.50
0118 REINFORCING STEEL 511(A) 1332 LB 100,180.000 100,180.000   100,180.000 $1.00 $0.00 $100,180.00
Subtotals For Category     0201/BRIDGE 'B'    $0.00 $314,179.75
Fed/State Project Number:    STPY-132B(071) Project:    20973(04) Category:    0300/TRAFFIC
0119 SHEET ALUMINUM SIGNS 850(A) 8110 SF 325.030 325.030   187.120 $23.00 $0.00 $4,303.76
0120 2" SQUARE TUBE POST 851(C) 8324 LF 81.000 81.000   0.000 $5.25 $0.00 $0.00
0121 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 718.500 718.500   438.500 $8.75 $0.00 $3,836.88
0122 DELINEATORS(TYPE 2, CODE 1) 853 9033 EA 30.000 30.000   0.000 $14.25 $0.00 $0.00
0123 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 44,680.000 44,680.000   26,900.000 $0.46 $0.00 $12,374.00
0124 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 140.000 140.000   0.000 $0.95 $0.00 $0.00
0125 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 420.000 420.000   72.000 $3.30 $0.00 $237.60
0126 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 2.000 2.000   1.000 $525.00 $0.00 $525.00
0127 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 22,400.000 22,400.000   20,463.000 $0.16 $0.00 $3,274.08
0128 REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) 857(C) 8851 LF 1,000.000 1,000.000   0.000 $0.72 $0.00 $0.00
0129 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 9,680.000 9,680.000 450.000 450.000 $0.42 $189.00 $189.00
0130 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 2,100.000 2,100.000   0.000 $0.27 $0.00 $0.00
0131 (SP)CONST.ZONE IMPACT ATTEN. 871(B) 8705 SD 150.000 150.000   164.000 $8.25 $0.00 $1,353.00
0132 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 2,480.000 2,480.000   600.000 $20.00 $0.00 $12,000.00
0133 RELOCATION OF PORTABLE LONGITUDINAL BARRIER 877(C) 8486 LF 1,040.000 1,040.000   0.000 $4.00 $0.00 $0.00
0134 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 8,520.000 8,520.000 60.000 3,399.000 $0.04 $2.40 $135.96
0135 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 8,190.000 8,190.000 450.000 7,212.000 $0.04 $18.00 $288.48
0136 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 2,610.000 2,610.000 585.000 10,488.000 $2.50 $1,462.50 $26,220.00
0137 CONSTRUCTION BARRICADES(TYPE II) 880(C) 8836 SD 6,480.000 6,480.000   0.000 $0.04 $0.00 $0.00
0138 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 5,070.000 5,070.000 270.000 6,321.000 $0.47 $126.90 $2,970.87
0139 WING BARRICADES 880(C) 8848 SD 720.000 720.000 30.000 1,362.000 $0.62 $18.60 $844.44
0140 VERTICAL PANELS 880(D) 8854 SD 3,600.000 3,600.000 1,093.000 5,967.000 $0.57 $623.01 $3,401.19
0141 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 24,810.000 24,810.000 935.000 23,943.000 $0.07 $65.45 $1,676.01
0142 DRUMS 880(F) 8878 SD 2,400.000 2,400.000 1,756.000 34,481.000 $0.70 $1,229.20 $24,136.70
0143 FLAGGER 880(I) 8902 SD 30.000 30.000   10.000 $150.00 $0.00 $1,500.00
Subtotals For Category     0300/TRAFFIC    $3,735.06 $99,266.97
Fed/State Project Number:    STPY-132B(071) Project:    20973(04) Category:    0600/STAKING
0144 CONSTRUCTION STAKING LEVEL I 642(A) 0095 LSUM 1.000 1.000   0.750 $73,500.00 $0.00 $55,125.00
Subtotals For Category     0600/STAKING    $0.00 $55,125.00
Fed/State Project Number:    STPY-132B(071) Project:    20973(04) Category:    0640/CONSTRUCTION
0145 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.250 0.750 $4,000.00 $1,000.00 $3,000.00
0146 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   1.000 $4,000.00 $0.00 $4,000.00
0147 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $240,000.00 $0.00 $240,000.00
0148 (SP)CONTRACTORS QUALITY CONTROL 643 0087 LSUM 1.000 1.000 0.250 0.750 $56,000.00 $14,000.00 $42,000.00
Subtotals For Category     0640/CONSTRUCTION    $15,000.00 $289,000.00
Subtotals For Project STPY-132B(071) /20973(04) $339,409.86 $7,311,830.29