Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    01/04/2013
Contract ID: 110525   Estimate Number: 0018     Contract No: 710658
Residency: ENGINEERING SERVICES & TESTING (08001)   Estimate Type: Progressive     Account No: 400850

Project Number(s): STP-172A(346)IG, STPG-172A(396)IG
Primary Job Piece No: 24037(04)
Contract Description: GRADE, DRAIN, SURFACE AND BRIDGE CITY STREET (86TH STREET): FROM MEMORIAL DRIVE, EXTEND EAST TO MAIN STREET IN THE CITY OF OWASSO. PROJECT LENGTH = 1.634 MILES.
Primary County: TULSA              
Name of Road: CITY STREET              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 11/17/2011 NTP Effective Date: 04/02/2012 Pay Period: 12/16/2012  TO  12/31/2012
Date Awarded: 12/05/2011 Date Work Began: 04/02/2012 Original Contract Time: 275
Date Contract Executed: 12/12/2011 Date Time Stopped: Current Time Charged: 274.00
Date NTP Issued: 12/15/2011 Completion Date: Current Time Allowed: 291.00
General Liability Expires: 03/01/2013 Workman's Comp Expires: 02/01/2013 Percent Time Used: 94.16 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $6,999,463.98 Total to Date Prev to Date This Estimate
Bid Amount: $6,953,717.61 Participating: $5,981,093.95 $5,537,624.54 $443,469.41
Percent Complete: 89.98 % Non Participating: $314,905.00 $314,905.00 $0.00
Funds Available: $701,078.23 Total Earnings: $6,295,998.95 $5,852,529.54 $443,469.41
Unearned Balance: $655,331.86 Stockpiled Materials: $3,927.20 $6,574.51 $-2,647.31
Gross Earnings: $6,299,926.15 $5,859,104.05 $440,822.10
Other Adjustments: $-1,540.40 $-1,540.40 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $6,298,385.75 $5,857,563.65 $440,822.10

Estimate Adjustment Detail

Contract ID: 110525   Estimate Number: 0018     Primary JP: 24037(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Supplemental Items Needed: Fence, Cattle Guard Approved 12/10/2012 16.0 $45,746.37
002 Traffic Drums Pending 0 0.0 $5,382.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
24037(04) 0015 Separator Fabric Stockpiled Material Initial Payment 0003 $35,912.29
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0014 $-4,484.37
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0018 $-2,245.07
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0017 $-1,850.04
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0016 $-3,529.00
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0015 $-7,588.71
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0006 $-526.85
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0009 $-9,258.78
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0010 $-1,313.52
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0011 $-1,239.07
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0012 $-370.33
24037(04) 0015 Separator Fabric Stockpiled Material Adjustment 0013 $-3,506.54
24037(04) 0021 Dowel Jointed PCCP (Baskets) Stockpiled Material Adjustment 0014 $-10,510.57
24037(04) 0021 Dowel Jointed PCCP (Baskets) Stockpiled Material Adjustment 0018 $-402.24
24037(04) 0021 Dowel Jointed PCCP (Baskets) Stockpiled Material Adjustment 0017 $-632.23
24037(04) 0021 Dowel Jointed PCCP (Baskets) Stockpiled Material Adjustment 0016 $-36,770.72
24037(04) 0021 Dowel Jointed PCCP (Baskets) Stockpiled Material Initial Payment 0005 $48,315.77
24037(04) 0025 Retaining Wall Stockpiled Material Initial Payment 0003 $175,994.20
24037(04) 0025 Retaining Wall Stockpiled Material Adjustment 0008 $-10,824.77
24037(04) 0025 Retaining Wall Stockpiled Material Adjustment 0009 $-37,823.24
24037(04) 0025 Retaining Wall Stockpiled Material Adjustment 0010 $-9,717.76
24037(04) 0025 Retaining Wall Stockpiled Material Adjustment 0011 $-76,946.69
24037(04) 0025 Retaining Wall Stockpiled Material Adjustment 0012 $-19,730.25
24037(04) 0025 Retaining Wall Stockpiled Material Adjustment 0013 $-20,951.49
24037(04) 0032 Manhole (5' Diameter) Stockpiled Material Adjustment 0008 $-1,079.74
24037(04) 0032 Manhole (5' Diameter) Stockpiled Material Initial Payment 0006 $1,079.74
24037(04) 0034 Inlet CI Des. 2 (STD) Stockpiled Material Adjustment 0017 $-499.18
24037(04) 0034 Inlet CI Des. 2 (STD) Stockpiled Material Initial Payment 0006 $998.36
24037(04) 0035 Inlet CI Des. 2 (B) Stockpiled Material Adjustment 0013 $-857.28
24037(04) 0035 Inlet CI Des. 2 (B) Stockpiled Material Initial Payment 0006 $3,429.12
24037(04) 0035 Inlet CI Des. 2 (B) Stockpiled Material Adjustment 0016 $-857.28
24037(04) 0035 Inlet CI Des. 2 (B) Stockpiled Material Adjustment 0009 $-857.28
24037(04) 0035 Inlet CI Des. 2 (B) Stockpiled Material Adjustment 0015 $-857.28
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0011 $-938.67
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0015 $-938.67
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0012 $-938.67
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0016 $-938.67
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0010 $-938.67
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0009 $-2,816.01
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Initial Payment 0006 $11,264.04
24037(04) 0036 Inlet CI Des. 2 (D) Stockpiled Material Adjustment 0008 $-3,754.68
24037(04) 0037 Inlet CI Des. 3 (2B) Stockpiled Material Adjustment 0012 $-1,400.95
24037(04) 0037 Inlet CI Des. 3 (2B) Stockpiled Material Adjustment 0010 $-1,400.95
24037(04) 0037 Inlet CI Des. 3 (2B) Stockpiled Material Adjustment 0008 $-2,801.90
24037(04) 0037 Inlet CI Des. 3 (2B) Stockpiled Material Adjustment 0006 $-2,801.90
24037(04) 0037 Inlet CI Des. 3 (2B) Stockpiled Material Initial Payment 0006 $8,405.70
24037(04) 0038 Inlet (SMD-Type 2) Stockpiled Material Adjustment 0009 $-607.69
24037(04) 0038 Inlet (SMD-Type 2) Stockpiled Material Initial Payment 0006 $3,646.14
24037(04) 0038 Inlet (SMD-Type 2) Stockpiled Material Adjustment 0017 $-607.69
24037(04) 0038 Inlet (SMD-Type 2) Stockpiled Material Adjustment 0016 $-607.69
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0010 $-363.09
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0015 $-542.81
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0017 $-314.93
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0016 $-707.95
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0009 $-1,283.12
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Initial Payment 0006 $6,380.64
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0011 $-429.93
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0013 $-464.88
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0008 $-1,785.97
24037(04) 0039 Additional Depth in Inlet CI Des. 2 Stockpiled Material Adjustment 0012 $-287.13
24037(04) 0040 Additional Depth in Inlet CI Des. 3 Stockpiled Material Adjustment 0012 $-605.20
24037(04) 0040 Additional Depth in Inlet CI Des. 3 Stockpiled Material Adjustment 0010 $-711.01
24037(04) 0040 Additional Depth in Inlet CI Des. 3 Stockpiled Material Adjustment 0008 $-1,248.50
24037(04) 0040 Additional Depth in Inlet CI Des. 3 Stockpiled Material Initial Payment 0006 $3,597.37
24037(04) 0040 Additional Depth in Inlet CI Des. 3 Stockpiled Material Adjustment 0015 $-924.74
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0015 $-1,448.48
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0013 $-1,871.63
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0012 $-2,624.07
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0011 $-5,470.96
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0017 $-1,319.51
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0009 $-2,889.36
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0008 $-3,184.01
24037(04) 0042 Junction Boxes Stockpiled Material Initial Payment 0006 $26,373.25
24037(04) 0042 Junction Boxes Stockpiled Material Adjustment 0010 $-6,269.05
24037(04) 0048 54" R.C. Pipe Class III Stockpiled Material Adjustment 0011 $-11,902.02
24037(04) 0048 54" R.C. Pipe Class III Stockpiled Material Initial Payment 0010 $33,976.02
24037(04) 0048 54" R.C. Pipe Class III Stockpiled Material Adjustment 0010 $-22,074.00
24037(04) 0079 Prestressed Concrete Beam Type III Stockpiled Material Initial Payment 0001 $187,603.53
24037(04) 0079 Prestressed Concrete Beam Type III Stockpiled Material Adjustment 0011 $-187,603.53
24037(04) 0085 Epoxy Coated Reinforcing Steel Stockpiled Material Adjustment 0016 $-65,543.58
24037(04) 0085 Epoxy Coated Reinforcing Steel Stockpiled Material Adjustment 0009 $-153.79
24037(04) 0085 Epoxy Coated Reinforcing Steel Stockpiled Material Initial Payment 0003 $65,697.37
Subtotals For Stockpile Payments $3,927.20


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
24037(04) 0003 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0006 2,467.12 $-0.04 $-114.65
24037(04) 0003 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0007 860.00 $-0.10 $-86.40
24037(04) 0003 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0008 8,599.74 $-0.10 $-864.02
24037(04) 0004 UNCLASSIFIED BORROW Fuel Price Adjustment 0006 4,343.21 $-0.04 $-201.83
24037(04) 0004 UNCLASSIFIED BORROW Fuel Price Adjustment 0007 2,722.22 $-0.10 $-273.50
Subtotals For Line Item Adjustments $-1,540.40


MILESTONE INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
01 TIME 'B' BID NOT ENTERED NOT ENTERED 216.00 DYS $3,000.00 N


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: 110525   Estimate Number: 0018     Primary JP: 24037(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:    STP-172A(346)IG Project:    24037(04) Category:    0100/ROADWAY - STP-172A(346)IG
0001 CONSTRUCTION MISCELLANEOUS 104 0600 EA 21.000 21.000 9.000 14.000 $850.00 $7,650.00 $11,900.00
0002 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   1.000 $25,000.00 $0.00 $25,000.00
0003 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 29,679.000 29,679.000   11,926.860 $4.00 $0.00 $47,707.44
0004 UNCLASSIFIED BORROW 202(D) 0184 CY 35,309.000 35,309.000   7,165.430 $4.00 $0.00 $28,661.72
0005 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   0.500 $30,000.00 $0.00 $15,000.00
0006 TEMPORARY BALE BARRIER 221(B) 2801 LF 415.000 415.000   52.000 $8.00 $0.00 $416.00
0007 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 7.000 7.000   0.000 $50.00 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 38,998.000 38,998.000   12,673.720 $1.40 $0.00 $17,743.20
0009 WATERING 230(F) 2812 KGAL 104.000 104.000   0.000 $10.00 $0.00 $0.00
0010 SEEDING METHOD A 232(A) 2813 AC 9.810 9.810   0.000 $550.00 $0.00 $0.00
0011 FERTILIZING (10-20-10) 234(A) 2824 TON 35.000 35.000   0.700 $600.00 $0.00 $420.00
0012 FERTILIZING (0-46-0) 234(A) 4406 TON 1.000 1.000   0.000 $600.00 $0.00 $0.00
0013 AGGREGATE BASE TYPE A 303(A) 2100 CY 11,967.000 11,967.000 1,133.680 10,791.860 $29.00 $32,876.72 $312,963.94
0014 SUBGRADE, METHOD B 310(B) 0149 SY 53,081.000 53,081.000 5,450.190 52,917.560 $0.10 $545.02 $5,291.76
0015 SEPARATOR FABRIC 325 5271 SY 54,336.000 54,336.000 5,200.250 56,139.410 $1.00 $5,200.25 $56,139.41
0016 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 6,218.000 6,218.000   0.000 $15.00 $0.00 $0.00
0017 PRIME COAT 408 5774 GAL 7,688.000 7,688.000   0.000 $2.50 $0.00 $0.00
0018 SUPERPAVE, TYPE S3(PG 76-28 OK) 411(B) 5935 TON 5,059.000 5,059.000 954.970 4,829.010 $62.00 $59,208.14 $299,398.62
0019 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 5,064.000 5,064.000 861.070 5,241.690 $51.00 $43,914.57 $267,326.19
0020 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 3,366.000 3,366.000 633.040 3,249.980 $75.00 $47,478.00 $243,748.50
0021 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 17,084.000 17,084.000 499.120 17,440.890 $15.00 $7,486.80 $261,613.35
0022 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 4,271.000 4,271.000 124.790 4,360.230 $90.00 $11,231.10 $392,420.70
0023 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 394.000 394.000   367.600 $10.00 $0.00 $3,676.00
0024 CLASS A CONCRETE, SMALL STRUCTURES 509(C) 0322 CY 15.000 15.000 5.590 14.390 $750.00 $4,192.50 $10,792.50
0025 RETAINING WALL 510(A) 6333 SY 1,248.000 1,248.000 0.000 1,746.940 $300.00 $0.00 $524,082.00
0026 REINFORCING STEEL 511(A) 0332 LB 1,238.000 1,238.000 35.600 1,287.650 $1.00 $35.60 $1,287.65
0027 CONCRETE CURB (6" BARRIER-INTEGRAL) 609(A) 0300 LF 5,142.000 5,142.000   4,977.800 $4.00 $0.00 $19,911.20
0028 COMBINED CURB & GUTTER (6" BARRIER) 609(B) 0383 LF 9,047.000 9,047.000 -8.910 9,825.330 $12.00 $-106.92 $117,903.96
0029 4" CONCRETE SIDEWALK 610(A) 0602 SY 3,376.000 3,376.000 628.860 2,777.870 $30.00 $18,865.80 $83,336.10
0030 6" CONCRETE DRIVEWAY 610(B) 0604 SY 1,615.000 1,615.000   972.570 $50.00 $0.00 $48,628.50
0031 BITUMINOUS DRIVEWAY 610(G) 4142 SY 1,873.000 1,873.000 1,359.470 1,359.470 $25.00 $33,986.75 $33,986.75
0032 MANHOLE (5' DIAMETER) 611(A) 2658 EA 3.000 3.000   4.000 $3,400.00 $0.00 $13,600.00
0033 REPLACEMENT OF MANHOLE FRAME & COVER 611(C) 4215 EA 15.000 15.000   9.000 $550.00 $0.00 $4,950.00
0034 INLET CI DES. 2 (STD) 611(G) 5112 EA 2.000 2.000   1.000 $2,500.00 $0.00 $2,500.00
0035 INLET CI DES. 2 (B) 611(G) 5113 EA 4.000 4.000   4.000 $3,300.00 $0.00 $13,200.00
0036 INLET CI DES. 2 (D) 611(G) 5115 EA 12.000 12.000   12.000 $3,900.00 $0.00 $46,800.00
0037 INLET CI DES. 3 (2B) 611(G) 5123 EA 6.000 6.000   6.000 $5,700.00 $0.00 $34,200.00
0038 INLET (SMD-TYPE 2) 611(G) 6002 EA 7.000 7.000   3.000 $3,400.00 $0.00 $10,200.00
0039 ADD'L DEPTH IN INLET CI DES. 2 611(H) 5325 VF 42.000 42.000   40.678 $300.00 $0.00 $12,203.40
0040 ADD'L DEPTH IN INLET CI DES. 3 611(H) 5330 VF 17.000 17.000   16.490 $350.00 $0.00 $5,771.50
0041 REPLACEMENT OFINLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(I) 4488 EA 62.000 62.000 6.000 54.000 $525.00 $3,150.00 $28,350.00
0042 JUNCTION BOXES 611(L) 0487 CF 3,403.000 3,403.000   3,235.750 $25.00 $0.00 $80,893.75
0043 REPLACEMENT OF CAST IRON HOOD 611(M) 4488 EA 158.000 158.000 8.000 156.000 $420.00 $3,360.00 $65,520.00
0044 18" R.C.PIPE CLASS III 613(A) 0491 LF 1,241.000 1,241.000   1,139.000 $72.00 $0.00 $82,008.00
0045 24" R.C.PIPE CLASS III 613(A) 0492 LF 1,005.000 1,005.000   1,028.000 $78.00 $0.00 $80,184.00
0046 30" R.C.PIPE CLASS III 613(A) 0493 LF 556.000 556.000   448.000 $88.00 $0.00 $39,424.00
0047 36" R.C.PIPE CLASS III 613(A) 0494 LF 62.000 62.000   96.000 $98.00 $0.00 $9,408.00
0048 54" R.C.PIPE CLASS III 613(A) 0497 LF 795.000 795.000   771.000 $130.00 $0.00 $100,230.00
0049 60" R.C.PIPE CLASS III 613(A) 0498 LF 569.000 569.000   564.000 $145.00 $0.00 $81,780.00
0050 14" X 23" R.C.PIPE ELLIPTICAL CLASS HE-III 613(A) 4503 LF 71.000 71.000   72.000 $88.00 $0.00 $6,336.00
0051 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0450 LF 2,000.000 2,000.000   4,539.640 $9.00 $0.00 $40,856.76
0052 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1096 LF 100.000 100.000 0.000 507.000 $9.00 $0.00 $4,563.00
0053 18" PREFAB. CULVERT END SECTION, ROUND 613(L) 5726 EA 4.000 4.000   4.000 $600.00 $0.00 $2,400.00
0054 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 4.000 4.000   4.000 $750.00 $0.00 $3,000.00
0055 30" PREFAB. CULVERT END SECTION, ROUND 613(L) 5732 EA 1.000 1.000   1.000 $900.00 $0.00 $900.00
0056 36" PREFAB. CULVERT END SECTION, ROUND 613(L) 5734 EA 4.000 4.000   4.000 $1,200.00 $0.00 $4,800.00
0057 SPECIAL END SECTION OF 14" X 23" RCP ELLIPTICAL 613(O) 5099 EA 4.000 4.000   4.000 $750.00 $0.00 $3,000.00
0058 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000 0.400 1.000 $10,000.00 $4,000.00 $10,000.00
0059 REMOVAL OF HEADWALL 619(B) 0291 EA 7.000 7.000 1.000 6.000 $300.00 $300.00 $1,800.00
0060 REMOVAL OF CURB AND GUTTER 619(B) 4726 LF 546.000 546.000   545.640 $3.00 $0.00 $1,636.92
0061 REMOVAL OF CONCRETE PAVEMENT 619(B) 4727 SY 1,014.000 1,014.000   965.060 $9.00 $0.00 $8,685.54
0062 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 27,579.000 27,579.000 2,916.770 25,374.120 $2.00 $5,833.54 $50,748.24
0063 REMOVAL OF EXISTING STRUCTURES 619(B) 4778 EA 2.000 2.000   2.000 $400.00 $0.00 $800.00
0064 REMOVAL OF GUARDRAIL 619(B) 4780 LF 224.000 224.000   264.000 $4.00 $0.00 $1,056.00
0065 REMOVAL OF SIDEWALK 619(B) 4792 SY 233.000 233.000   285.350 $7.00 $0.00 $1,997.45
0066 REMOVAL OF EXISTING PIPE 619(B) 5918 LF 754.000 754.000   1,075.000 $10.00 $0.00 $10,750.00
0067 SAWING PAVEMENT 619(C) 0924 LF 699.000 699.000 64.000 451.590 $2.00 $128.00 $903.18
0068 2" PIPE RAILING 622(A) 4445 LF 833.000 833.000   0.000 $90.00 $0.00 $0.00
0069 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 165.000 165.000 162.500 162.500 $19.00 $3,087.50 $3,087.50
0070 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 4447 EA 6.000 6.000 6.000 6.000 $450.00 $2,700.00 $2,700.00
0071 GUARDRAIL ANCHOR UNIT (TYPE D-BF) 623(F) 5686 EA 8.000 8.000 8.000 8.000 $1,400.00 $11,200.00 $11,200.00
0072 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 6.000 6.000 6.000 6.000 $2,100.00 $12,600.00 $12,600.00
0073 (PL) ORNAMENTAL FENCE 624 4100 LF 306.000 306.000   0.000 $75.00 $0.00 $0.00
0074 FENCE-STYLE SWF (4 BARBED WIRE) 624(C) 4458 LF 2,500.000 2,500.000 0.000 1,449.660 $4.00 $0.00 $5,798.64
0075 GATE, GALVANIZED STEEL 624(D) 4470 EA 2.000 2.000   0.000 $900.00 $0.00 $0.00
0076 REMOVE AND RESET MAILBOX 629(E) 5048 EA 13.000 13.000 3.000 13.000 $50.00 $150.00 $650.00
8010 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 0.000 2,000.000   0.000 $4.56 $0.00 $0.00
8011 FENCE-STYLE CLF (5'HIGH, CLASS A) 624(E) 4290 LF 0.000 250.000   0.000 $21.00 $0.00 $0.00
8012 TEMPORARY SILT FENCE 221(C) 2801 LF 0.000 8,566.000   0.000 $3.05 $0.00 $0.00
8013 CONSTRUCTION MISCELLANEOUS 104 0600 EA 0.000 1.000   0.000 $5,250.07 $0.00 $0.00
Subtotals For Category     0100/ROADWAY - STP-172A(346)IG    $319,073.37 $3,730,847.37
Fed/State Project Number:    STP-172A(346)IG Project:    24037(04) Category:    0200/BRIDGE '59' - STP-172A(346)IG
0077 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 859.000 859.000   791.740 $10.00 $0.00 $7,917.40
0078 GRANULAR BACKFILL 501(F) 6352 CY 483.000 483.000 0.000 580.900 $30.00 $0.00 $17,427.00
0079 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 2,007.000 2,007.000   2,006.910 $190.00 $0.00 $381,312.90
0080 APPROACH SLAB 504(A) 1304 SY 232.000 232.000   256.000 $110.00 $0.00 $28,160.00
0081 CONCRETE RAIL (TR1) 504(E) 1380 LF 1,050.000 1,050.000 144.000 1,049.350 $55.00 $7,920.00 $57,714.25
0082 RAPID CURE JOINT SEALANT 504(G) 6390 LF 308.000 308.000   0.000 $25.00 $0.00 $0.00
0083 STRUCTURAL STEEL A36 506(A) 6005 LB 6,885.000 6,885.000   4,547.000 $3.00 $0.00 $13,641.00
0084 CLASS AA CONCRETE 509(A) 1326 CY 1,170.000 1,170.000   877.830 $485.00 $0.00 $425,747.55
0085 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 324,354.000 324,354.000   297,055.740 $1.00 $0.00 $297,055.74
0086 PILES, FURNISHED (HP 14X117) 514(A) 6018 LF 556.000 556.000   556.000 $60.00 $0.00 $33,360.00
0087 PILES, DRIVEN (HP 14X117) 514(B) 6299 LF 556.000 556.000   370.690 $25.00 $0.00 $9,267.25
0088 METAL PILE SHOES 514(G) 6310 EA 22.000 22.000   22.000 $100.00 $0.00 $2,200.00
0089 DRILLED SHAFTS 42" DIAMETER 516(A) 6093 LF 209.000 209.000   238.720 $585.00 $0.00 $139,651.20
0090 TYPE I PLAIN RIPRAP 601(A) 1351 TON 1,945.000 1,945.000   936.470 $25.00 $0.00 $23,411.75
0091 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 200.000 200.000 0.000 130.160 $20.00 $0.00 $2,603.20
0092 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
Subtotals For Category     0200/BRIDGE '59' - STP-172A(346)IG    $7,920.00 $1,449,469.24
Fed/State Project Number:    STP-172A(346)IG Project:    24037(04) Category:    0201/BRIDGE '60' - STP-172A(346)IG
0093 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 750.000 750.000   0.000 $9.00 $0.00 $0.00
0094 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 300.000 300.000   309.740 $10.00 $0.00 $3,097.40
0095 SELECT BACKFILL 501(E) 6354 CY 140.000 140.000   138.760 $35.00 $0.00 $4,856.60
0096 GRANULAR BACKFILL 501(F) 6352 CY 160.000 160.000   171.570 $30.00 $0.00 $5,147.10
0097 CONCRETE RAIL (TR1) 504(E) 1380 LF 194.000 194.000   214.000 $65.00 $0.00 $13,910.00
0098 CLASS AA CONCRETE 509(A) 1326 CY 11.000 11.000   9.340 $680.00 $0.00 $6,351.20
0099 CLASS A CONCRETE 509(B) 1328 CY 496.000 496.000   498.820 $350.00 $0.00 $174,587.00
0100 REINFORCING STEEL 511(A) 1332 LB 91,835.000 91,835.000   93,692.580 $0.80 $0.00 $74,954.06
0101 TYPE I PLAIN RIPRAP 601(A) 1351 TON 120.000 120.000   28.560 $30.00 $0.00 $856.80
0102 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
Subtotals For Category     0201/BRIDGE '60' - STP-172A(346)IG    $0.00 $288,760.16
Fed/State Project Number:    STP-172A(346)IG Project:    24037(04) Category:    0301/TRAFFIC - STP-172A(346)IG
0103 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 35.000 35.000 5.000 36.000 $55.00 $275.00 $1,980.00
0104 SHEET ALUMINUM SIGNS 850(A) 8110 SF 132.000 132.000   0.000 $17.00 $0.00 $0.00
0105 2 1/2"@5.79 GALV.STEEL PIPE POST 851(B) 3217 LF 284.000 284.000   0.000 $11.00 $0.00 $0.00
0106 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 26,042.000 26,042.000 17,906.260 31,086.420 $0.70 $12,534.38 $21,760.49
0107 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 4.000 4.000 3.000 7.000 $110.00 $330.00 $770.00
0108 TRAFFIC STRIPE(PLASTIC)(WORDS) 855(B) 8821 EA 3.000 3.000 3.000 5.000 $160.00 $480.00 $800.00
0109 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 2.000 2.000 2.000 2.000 $350.00 $700.00 $700.00
0110 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 5,200.000 5,200.000   3,466.910 $0.05 $0.00 $173.35
0111 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 6,200.000 6,200.000   5,727.650 $0.05 $0.00 $286.38
0112 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,600.000 3,600.000 565.000 8,652.000 $0.90 $508.50 $7,786.80
0113 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 5,850.000 5,850.000 666.000 11,879.000 $0.90 $599.40 $10,691.10
0114 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 11,250.000 11,250.000 344.000 5,644.000 $0.55 $189.20 $3,104.20
0115 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 8,100.000 8,100.000 503.000 9,446.000 $0.05 $25.15 $472.30
0116 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 28,800.000 28,800.000 1,430.000 24,593.000 $0.05 $71.50 $1,229.65
Subtotals For Category     0301/TRAFFIC - STP-172A(346)IG    $15,713.13 $49,754.27
Fed/State Project Number:    STP-172A(346)IG Project:    24037(04) Category:    0600/STAKING - STP-172A(346)IG
0117 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.750 $40,000.00 $0.00 $30,000.00
Subtotals For Category     0600/STAKING - STP-172A(346)IG    $0.00 $30,000.00
Fed/State Project Number:    STP-172A(346)IG Project:    24037(04) Category:    0640/CONSTRUCTION - STP-172A(346)IG
0118 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.500 $3,000.00 $0.00 $1,500.00
0119 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $330,000.00 $0.00 $330,000.00
Subtotals For Category     0640/CONSTRUCTION - STP-172A(346)IG    $0.00 $331,500.00
Fed/State Project Number:    STP-172A(346)IG Project:    24037(04) Category:    0900/NON-PARTICIPATING (CITY) - STP-172A(346)IG
0120 CONSTRUCTION MISCELLANEOUS 104 0300 LF 20.000 20.000   10.000 $20.00 $0.00 $200.00
0121 MANHOLES ADJUST TO GRADE 612(A) 0641 EA 9.000 9.000   6.000 $500.00 $0.00 $3,000.00
0122 VALVE BOXES ADJUST TO GRADE 612(E) 0647 EA 5.000 5.000   0.000 $200.00 $0.00 $0.00
0123 METER BOXES ADJUST TO GRADE 612(F) 0648 EA 1.000 1.000   0.000 $200.00 $0.00 $0.00
0124 6" DUCTILE IRON PIPE 616(A) 5121 LF 2,255.000 2,255.000   2,249.000 $30.00 $0.00 $67,470.00
0125 12" DUCTILE IRON PIPE 616(A) 5124 LF 500.000 500.000   513.000 $60.00 $0.00 $30,780.00
0126 2" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5218 LF 360.000 360.000   364.000 $15.00 $0.00 $5,460.00
0127 3" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5220 LF 20.000 20.000   0.000 $20.00 $0.00 $0.00
0128 6" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5223 LF 2,920.000 2,920.000   2,866.000 $25.00 $0.00 $71,650.00
0129 10" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5227 LF 288.000 288.000   223.000 $35.00 $0.00 $7,805.00
0130 12" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5229 LF 30.000 30.000   0.000 $40.00 $0.00 $0.00
0131 3/4" COPPER WATER SERVICE PIPE 616(C) 0868 LF 690.000 690.000   286.000 $15.00 $0.00 $4,290.00
0132 6" GATE VALVE 616(D) 1070 EA 25.000 25.000   31.000 $850.00 $0.00 $26,350.00
0133 12" GATE VALVE 616(D) 1100 EA 4.000 4.000   3.000 $2,500.00 $0.00 $7,500.00
0134 2" TAPPING SLEEVE 616(D) 7010 EA 17.000 17.000   13.000 $400.00 $0.00 $5,200.00
0135 STANDARD VALVE BOX 616(D) 7051 EA 29.000 29.000   34.000 $150.00 $0.00 $5,100.00
0136 3/4" CORPORATION STOPS 616(E) 0878 EA 11.000 11.000   10.000 $85.00 $0.00 $850.00
0137 METER INSTALLATION 3/4" 616(F) 5948 EA 11.000 11.000   10.000 $800.00 $0.00 $8,000.00
0138 FIRE HYDRANTS 616(G) 1192 EA 7.000 7.000   9.000 $2,500.00 $0.00 $22,500.00
0139 10" STEEL CASING 616(I) 5256 LF 560.000 560.000   552.000 $25.00 $0.00 $13,800.00
0140 18" STEEL CASING 616(I) 5264 LF 75.000 75.000   89.500 $50.00 $0.00 $4,475.00
0141 3" SOLID SLEEVE 616(K) 0100 EA 1.000 1.000   1.000 $200.00 $0.00 $200.00
0142 6" SOLID SLEEVE 616(K) 0150 EA 2.000 2.000   1.000 $300.00 $0.00 $300.00
0143 8" SOLID SLEEVE 616(K) 0175 EA 2.000 2.000   1.000 $225.00 $0.00 $225.00
0144 12" SOLID SLEEVE 616(K) 0225 EA 5.000 5.000   1.000 $550.00 $0.00 $550.00
0145 8" BLIND FLANGE 616(L) 0150 EA 2.000 2.000   2.000 $450.00 $0.00 $900.00
0146 SERVICE CONNECTION (SHORT) 616(N) 0090 EA 9.000 9.000   9.000 $500.00 $0.00 $4,500.00
0147 SERVICE CONNECTION (LONG) 616(N) 0092 EA 2.000 2.000   1.000 $1,000.00 $0.00 $1,000.00
0148 FITTINGS 616(O) 0100 EA 20.000 20.000   21.000 $300.00 $0.00 $6,300.00
0149 6" 45 DEGREE FITTING 616(O) 0200 EA 2.000 2.000   3.000 $350.00 $0.00 $1,050.00
0150 6" 90 DEGREE FITTING 616(O) 0250 EA 4.000 4.000   9.000 $350.00 $0.00 $3,150.00
0151 12" 90 DEGREE FITTING 616(O) 0550 EA 1.000 1.000   1.000 $200.00 $0.00 $200.00
0152 4" X 3" REDUCER 616(R) 0375 EA 1.000 1.000   1.000 $350.00 $0.00 $350.00
0153 6" X 4" REDUCER 616(R) 0480 EA 1.000 1.000   2.000 $400.00 $0.00 $800.00
0154 12" X 6" REDUCER 616(R) 0760 EA 2.000 2.000   1.000 $450.00 $0.00 $450.00
0155 6" X 6" X 6" TEE 616(T) 2500 EA 9.000 9.000   9.000 $500.00 $0.00 $4,500.00
0156 12" X 12" X 12" TEE 616(T) 5500 EA 4.000 4.000   4.000 $1,500.00 $0.00 $6,000.00
Subtotals For Category     0900/NON-PARTICIPATING (CITY) - STP-172A(346)IG    $0.00 $314,905.00
Subtotals For Project STP-172A(346)IG /24037(04) $342,706.50 $6,195,236.04


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:    STPG-172A(396)IG Project:    24037(06) Category:    0300/TRAFFIC SIGNAL - STPG-172A(396)IG
0157 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 55.000 55.000 55.000 55.000 $6.00 $330.00 $330.00
0158 3" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8344 LF 240.000 240.000 240.000 240.000 $28.00 $6,720.00 $6,720.00
0159 3" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8346 LF 30.000 30.000 30.000 30.000 $10.80 $324.00 $324.00
0160 PULL BOX(SIZE I) 803(A) 8065 EA 3.000 3.000 3.000 3.000 $270.00 $810.00 $810.00
0161 PULL BOX(SIZE II) 803(A) 8066 EA 1.000 1.000 1.000 1.000 $324.00 $324.00 $324.00
0162 STRUCTURAL CONCRETE 804(A) 2915 CY 11.100 11.100 11.100 11.100 $432.00 $4,795.20 $4,795.20
0163 REINFORCING STEEL 804(B) 2916 LB 1,705.700 1,705.700 1,705.700 1,705.700 $1.30 $2,217.41 $2,217.41
0164 32'MH POLE 35'TS & 10'LMA(G.STL.) 806(A) 8311 EA 2.000 2.000 2.000 2.000 $7,000.00 $14,000.00 $14,000.00
0165 32'MH POLE 45'TS & 10'LMA(G.STL.) 806(A) 8313 EA 1.000 1.000 1.000 1.000 $9,500.00 $9,500.00 $9,500.00
0166 32'MH POLE,30'TS & 10'LMA(G.STL.) 806(A) 8350 EA 1.000 1.000 1.000 1.000 $5,500.00 $5,500.00 $5,500.00
0167 ROADWAY LUMINAIRE 809(A) 8090 EA 4.000 4.000 3.000 3.000 $432.00 $1,296.00 $1,296.00
0168 SERVICE POLE 810(A) 3118 EA 1.000 1.000   0.000 $216.00 $0.00 $0.00
0169 1/C NO.6 ELECTRICAL CONDUCTOR 811 8040 LF 200.000 200.000 200.000 200.000 $1.08 $216.00 $216.00
0170 1/C NO.10 ELECTRICAL CONDUCTOR 811 8044 LF 1,320.000 1,320.000 1,320.000 1,320.000 $0.54 $712.80 $712.80
0171 TRAFFIC SIGNAL CONTROLLER ASSEMBLY 825 8550 EA 1.000 1.000 1.000 1.000 $15,000.00 $15,000.00 $15,000.00
0172 (PL)DETECTION SYSTEM (VIDEO) 828 8132 LSUM 1.000 1.000 1.000 1.000 $22,000.00 $22,000.00 $22,000.00
0173 PEDESTRIAN PUSH BUTTON 830 8000 EA 8.000 8.000 8.000 8.000 $250.00 $2,000.00 $2,000.00
0174 1WAY 3SEC. ADJ. SIG. HD. S-6 831 8231 EA 8.000 8.000 8.000 8.000 $700.00 $5,600.00 $5,600.00
0175 1WAY 2SEC. ADJ. PED. SIG. HD. S-20 831 8295 EA 8.000 8.000 8.000 8.000 $550.00 $4,400.00 $4,400.00
0176 BACKPLATE 833 3030 EA 8.000 8.000 8.000 8.000 $70.00 $560.00 $560.00
0177 5/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8207 LF 1,015.000 1,015.000 1,015.000 1,015.000 $1.50 $1,522.50 $1,522.50
0178 9/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8209 LF 485.000 485.000 485.000 485.000 $2.00 $970.00 $970.00
0179 2/C SHIELDED LOOP DETECTOR LEAD-IN CABLE 834(B) 8220 LF 45.000 45.000 45.000 45.000 $1.00 $45.00 $45.00
0180 MAST ARM MOUNTED SIGNS(ALUMINUM) 850(C) 8118 SF 48.000 48.000 48.000 48.000 $40.00 $1,920.00 $1,920.00
Subtotals For Category     0300/TRAFFIC SIGNAL - STPG-172A(396)IG    $100,762.91 $100,762.91
Subtotals For Project STPG-172A(396)IG /24037(06) $100,762.91 $100,762.91