Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/26/2013
Contract ID: 120201   Estimate Number: 0019     Contract No: 810140
Residency: ENGINEERING SERVICES & TESTING (03001)   Estimate Type: Progressive     Account No: 400350

Project Number(s): STP-114B(222)AG
Primary Job Piece No: 25648(04)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE CITY STREET (WESTERN AVENUE): FROM S.W. 164TH STREET, EXTEND NORTH IN OKLAHOMA CITY. PROJECT LENGTH = 2.002 MILES.
Primary County: CLEVELAND              
Name of Road: CITY STREET              
Prime Contractor: ALLEN CONTRACTING, INC.              
    1100 South Eastern              
    OKLAHOMA CITY , OK   73129              
Surety Company: FIDELITY & DEPOSIT INSURANCE COMPANY OF MARYLAND              

Date Let: 06/21/2012 NTP Effective Date: 10/01/2012 Pay Period: 07/01/2013  TO  07/15/2013
Date Awarded: 07/02/2012 Date Work Began: 10/01/2012 Original Contract Time: 320
Date Contract Executed: 07/13/2012 Date Time Stopped: Current Time Charged: 267.00
Date NTP Issued: 07/18/2012 Completion Date: Current Time Allowed: 320.00
General Liability Expires: 09/01/2013 Workman's Comp Expires: 09/01/2013 Percent Time Used: 83.44 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $8,943,044.23 Total to Date Prev to Date This Estimate
Bid Amount: $8,891,822.53 Participating: $7,993,125.97 $7,622,193.80 $370,932.17
Percent Complete: 89.39 % Non Participating: $45,271.70 $45,271.70 $0.00
Funds Available: $949,031.71 Total Earnings: $8,038,397.67 $7,667,465.50 $370,932.17
Unearned Balance: $897,810.01 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $8,038,397.67 $7,667,465.50 $370,932.17
Other Adjustments: $-44,385.15 $-43,359.77 $-1,025.38
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $7,994,012.52 $7,624,105.73 $369,906.79

Estimate Adjustment Detail

Contract ID: 120201   Estimate Number: 0019     Primary JP: 25648(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Remove and Reset Fire Hydrants Approved 11/30/2012 0.0 $5,950.00
002 Lowering of 12" Waterline Approved 04/11/2013 0.0 $28,326.10
003 Removal of Brick Fence Approved 06/04/2013 0.0 $16,945.60
004 On Site Modifications Pending 0 0.0 $73,545.47


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
No material stockpiles have been created for this contract.
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.
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
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0001 0.09 $0.07 $0.01
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0002 8,376.71 $0.07 $634.28
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0003 4,188.40 $0.07 $317.15
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0004 8,376.80 $0.04 $408.12
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0005 200.00 $0.04 $9.74
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0006 -200.00 $0.01 $-3.74
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0007 2,136.00 $0.01 $39.99
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0010 8,827.00 $0.09 $827.27
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0011 1,502.00 $0.09 $140.77
25648(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0012 8,477.00 $0.02 $209.55
25648(04) 0003 UNCLASSIFIED BORROW Fuel Price Adjustment 0006 11,283.30 $0.01 $211.22
25648(04) 0003 UNCLASSIFIED BORROW Fuel Price Adjustment 0007 1,030.00 $0.01 $19.28
25648(04) 0003 UNCLASSIFIED BORROW Fuel Price Adjustment 0010 4,877.70 $0.09 $457.14
25648(04) 0003 UNCLASSIFIED BORROW Fuel Price Adjustment 0011 3,250.00 $0.09 $304.59
25648(04) 0015 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0009 453.47 $-1.04 $-473.76
25648(04) 0015 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0010 1,910.76 $-1.04 $-1,996.27
25648(04) 0015 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0014 1,484.99 $-1.25 $-1,863.29
25648(04) 0015 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0015 803.00 $-1.25 $-1,007.56
25648(04) 0015 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0017 -1,504.94 $-1.25 $1,888.32
25648(04) 0015 SUPERPAVE, TYPE S3(PG 70-28 OK) Asphalt Binder Adjustment 0018 -1,086.60 $-1.25 $1,363.41
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0002 3,354.55 $-1.04 $-3,504.67
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0003 2,560.22 $-1.04 $-2,674.79
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0005 79.00 $-1.04 $-82.54
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0008 2,658.27 $-1.04 $-2,777.23
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0009 439.72 $-1.04 $-459.40
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0010 1,949.60 $-1.04 $-2,036.85
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0013 2,166.71 $-1.04 $-2,263.67
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0014 6,404.60 $-1.25 $-8,036.17
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0015 1,054.52 $-1.25 $-1,323.16
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0016 1,538.25 $-1.25 $-1,930.12
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0017 1,322.81 $-1.25 $-1,659.80
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0018 4,575.42 $-1.25 $-5,741.01
25648(04) 0016 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0019 817.20 $-1.25 $-1,025.38
25648(04) 0017 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0009 356.53 $-1.19 $-425.70
25648(04) 0017 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0017 913.44 $-1.43 $-1,309.87
25648(04) 0017 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0018 3,139.21 $-1.43 $-4,501.63
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0002 1,253.44 $-1.19 $-1,496.61
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0003 1,158.65 $-1.19 $-1,383.43
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0007 563.77 $-1.19 $-673.14
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0008 452.43 $-1.19 $-540.20
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0012 935.50 $-1.19 $-1,116.99
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0013 -27.42 $-1.19 $32.74
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0014 144.61 $-1.43 $-207.37
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0017 557.09 $-1.43 $-798.88
25648(04) 0018 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0018 -15.13 $-1.43 $21.71
25648(04) 0077 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0007 1,587.00 $0.01 $29.71
25648(04) 0077 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0012 529.00 $0.02 $13.08
Subtotals For Line Item Adjustments $-44,385.15


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: 120201   Estimate Number: 0019     Primary JP: 25648(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-114B(222)AG Project:    25648(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   1.000 $20,000.00 $0.00 $20,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 41,884.000 41,884.000   41,884.000 $5.50 $0.00 $230,362.01
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 28,413.000 28,413.000 1,000.000 28,413.000 $7.00 $7,000.00 $198,891.00
0004 TEMPORARY SILT FENCE 221(C) 2801 LF 12,053.000 12,053.000 0.000 10,599.000 $1.86 $0.00 $19,714.14
0005 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 52.000 52.000   0.000 $206.35 $0.00 $0.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 490.000 490.000   265.000 $8.25 $0.00 $2,186.25
0007 TEMPORARY ROCK FILTER DAM TYPE 3 221(G) 0152 CY 68.000 68.000   0.000 $154.76 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 75,900.000 75,900.000 8,000.000 22,291.250 $1.34 $10,720.00 $29,870.28
0009 VEGETATIVE MULCHING 233(A) 2817 AC 17.500 17.500   0.000 $515.88 $0.00 $0.00
0010 LIME 307(D) 4230 TON 2,438.000 2,438.000 24.180 685.120 $165.00 $3,989.70 $113,044.80
0011 LIME MODIFIED SUBGRADE 307(I) 4280 SY 84,630.000 84,630.000 3,046.300 80,800.730 $3.00 $9,138.90 $242,402.19
0012 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,832.000 1,832.000 93.790 1,895.070 $32.00 $3,001.28 $60,642.24
0013 TACK COAT 407(B) 0250 GAL 7,490.000 7,490.000 0.000 6,000.000 $1.03 $0.00 $6,180.00
0014 PRIME COAT 408 5774 GAL 18,406.000 18,406.000   0.000 $1.03 $0.00 $0.00
0015 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 9,576.000 9,576.000   2,060.680 $62.94 $0.00 $129,699.20
0016 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 27,185.000 27,185.000 817.200 28,920.870 $52.62 $43,001.06 $1,521,816.18
0017 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 7,212.000 7,212.000   4,409.180 $77.38 $0.00 $341,182.35
0018 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 4,330.000 4,330.000 0.000 5,022.940 $58.81 $0.00 $295,399.10
0019 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 17,618.000 17,618.000   18,155.620 $17.00 $0.00 $308,645.54
0020 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 3,916.000 3,916.000 0.000 4,054.760 $95.00 $0.00 $385,202.20
0021 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 570.000 570.000   570.000 $8.00 $0.00 $4,560.00
0022 CLASS AA CONCRETE 509(A) 0319 CY 1,483.000 1,483.000 0.000 1,481.920 $275.00 $0.00 $407,528.00
0023 CLASS A CONCRETE 509(B) 0321 CY 581.000 581.000 0.000 1,142.410 $250.00 $0.00 $285,601.75
0024 CLASS A CONCRETE, SMALL STRUCTURES 509(C) 0322 CY 44.000 44.000 2.260 40.000 $500.00 $1,130.00 $20,000.00
0025 CLASS C CONCRETE 509(D) 0325 CY 20.000 20.000 0.000 5.310 $500.00 $0.00 $2,655.00
0026 REINFORCING STEEL 511(A) 0332 LB 322,333.000 322,333.000   356,996.520 $0.94 $0.00 $335,576.73
0027 TYPE I PLAIN RIPRAP 601(A) 0297 TON 483.000 483.000 0.000 461.150 $50.49 $0.00 $23,283.46
0028 CONCRETE CURB (8" BARRIER-INTEGRAL) 609(A) 0380 LF 4,909.000 4,909.000   5,324.000 $4.79 $0.00 $25,501.95
0029 1'-8" COMB. CURB & GUTTER (8" BARRIER) 609(B) 1514 LF 21,228.000 21,228.000 2,069.000 16,333.000 $16.00 $33,104.00 $261,328.00
0030 4" CONCRETE SIDEWALK 610(A) 0602 SY 6,970.000 6,970.000 1,023.940 5,801.600 $30.82 $31,557.83 $178,805.31
0031 6" CONCRETE DRIVEWAY 610(B) 0604 SY 4,123.000 4,123.000 320.180 3,715.790 $48.70 $15,592.77 $180,958.98
0032 TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 640.000 640.000 60.000 108.000 $21.67 $1,300.20 $2,340.36
0033 MANHOLE (4' DIAMETER) 611(A) 2657 EA 9.000 9.000   9.000 $1,444.78 $0.00 $13,003.02
0034 MANHOLE (6' DIAMETER) 611(A) 2659 EA 1.000 1.000   1.000 $1,714.53 $0.00 $1,714.53
0035 SPECIAL INLET DRAIN 611(G) 4012 EA 9.000 9.000   8.000 $1,579.02 $0.00 $12,632.16
0036 INLET CI DES. 2 (STD) 611(G) 5112 EA 6.000 6.000   7.000 $2,090.80 $0.00 $14,635.60
0037 INLET CI DES. 2 (B) 611(G) 5113 EA 17.000 17.000 0.000 17.000 $2,991.13 $0.00 $50,849.21
0038 INLET CI DES. 2 (D) 611(G) 5115 EA 12.000 12.000 0.000 12.000 $3,796.35 $0.00 $45,556.20
0039 INLET CI DES. 2 (2B) 611(G) 5117 EA 8.000 8.000 0.000 8.000 $3,805.36 $0.00 $30,442.88
0040 INLET CI DES. 2 (B-D) 611(G) 5118 EA 1.000 1.000 0.000 1.000 $4,647.68 $0.00 $4,647.68
0041 INLET CI DES. 2 (2D) 611(G) 5119 EA 1.000 1.000 1.000 2.000 $5,418.20 $5,418.20 $10,836.40
0042 INLET GPI TYPE 2 (DES. 11) 611(G) 5337 EA 2.000 2.000 0.000 4.000 $2,530.60 $0.00 $10,122.40
0043 ADD'L DEPTH IN INLET CI DES. 2 611(H) 5325 VF 86.000 86.000 8.680 89.480 $253.27 $2,198.38 $22,662.59
0044 JUNCTION BOXES 611(L) 0487 CF 736.000 736.000 187.230 738.740 $27.09 $5,072.06 $20,012.47
0045 18" R.C.PIPE CLASS III 613(A) 0491 LF 3,372.000 3,372.000 158.000 4,184.000 $31.12 $4,916.96 $130,206.08
0046 24" R.C.PIPE CLASS III 613(A) 0492 LF 2,914.000 2,914.000 0.000 2,992.000 $36.11 $0.00 $108,041.12
0047 30" R.C.PIPE CLASS III 613(A) 0493 LF 656.000 656.000 0.000 643.000 $45.61 $0.00 $29,327.23
0048 36" R.C.PIPE CLASS III 613(A) 0494 LF 784.000 784.000 0.000 750.000 $58.57 $0.00 $43,927.50
0049 42" R.C.PIPE CLASS III 613(A) 0495 LF 20.000 20.000 0.000 24.000 $74.06 $0.00 $1,777.44
0050 28 1/2" X 18" R.C.PIPE ARCH CLASS A-III 613(A) 4410 LF 432.000 432.000   432.000 $66.36 $0.00 $28,667.52
0051 22" X 13" R.C.PIPE ARCH CLASS A-III 613(A) 4495 LF 46.000 46.000   46.000 $55.29 $0.00 $2,543.34
0052 36" X 22" R.C.PIPE ARCH CLASS A-III 613(A) 4497 LF 384.000 384.000 0.000 384.000 $61.64 $0.00 $23,669.76
0053 51" X 31" R.C.PIPE ARCH CLASS A-III 613(A) 4499 LF 92.000 92.000   116.000 $104.61 $0.00 $12,134.76
0054 43" X 68" R.C.PIPE ELLIPTICAL CLASS HE-III 613(A) 4509 LF 248.000 248.000 0.000 250.000 $123.57 $0.00 $30,892.50
0055 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 906.000 906.000   946.000 $27.01 $0.00 $25,551.46
0056 8" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0500 LF 1,000.000 1,000.000   0.000 $7.97 $0.00 $0.00
0057 8" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1097 LF 100.000 100.000   0.000 $17.16 $0.00 $0.00
0058 28 1/2" X 18" PREFAB. CULVERT END SECTION, ARCH 613(L) 4584 EA 1.000 1.000 0.000 1.000 $867.79 $0.00 $867.79
0059 18" PREFAB. CULVERT END SECTION, ROUND 613(L) 5726 EA 7.000 7.000 1.000 5.000 $581.72 $581.72 $2,908.60
0060 30" PREFAB. CULVERT END SECTION, ROUND 613(L) 5732 EA 2.000 2.000 0.000 2.000 $787.55 $0.00 $1,575.10
0061 36" PREFAB. CULVERT END SECTION, ROUND 613(L) 5734 EA 2.000 2.000 0.000 1.000 $998.89 $0.00 $998.89
0062 TYPE BB6 CULVERT END TREATMENT 613(M) 7202 EA 2.000 2.000   2.000 $1,776.07 $0.00 $3,552.14
0063 SPECIAL END SECTION OF 43" X 68" RCP ELLIPTICAL 613(O) 5101 EA 1.000 1.000   1.000 $2,407.44 $0.00 $2,407.44
0064 STANDARD BEDDING MATERIAL, CLASS B 613(S) 1186 CY 685.000 685.000 0.000 705.750 $51.53 $0.00 $36,367.30
0065 STANDARD BEDDING MATERIAL, CLASS C 613(T) 1187 CY 2,571.000 2,571.000 30.690 3,273.800 $18.75 $575.44 $61,383.76
0066 TRENCH EXCAVATION 613(V) 1180 CY 6,217.000 6,217.000 78.890 7,275.570 $6.25 $493.06 $45,472.34
0067 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $55,000.00 $0.00 $55,000.00
0068 REMOVAL OF FENCE 619(B) 4725 LF 3,692.000 3,692.000   3,692.000 $1.71 $0.00 $6,313.32
0069 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 59,939.000 59,939.000   49,192.340 $0.52 $0.00 $25,580.03
0070 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 2,394.000 2,394.000   2,608.250 $5.70 $0.00 $14,867.03
0071 REMOVAL OF ASPHALT DRIVEWAY 619(B) 4767 SY 4,190.000 4,190.000   3,626.860 $0.52 $0.00 $1,885.96
0072 SAWING PAVEMENT 619(C) 0924 LF 13,963.000 13,963.000   1,796.990 $4.92 $0.00 $8,841.20
0073 PIPE RAILING 622(A) 4746 LF 580.000 580.000   0.000 $89.61 $0.00 $0.00
0074 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 13.000 13.000   0.000 $103.18 $0.00 $0.00
0075 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 1.000 1.000   0.000 $154.76 $0.00 $0.00
0076 REMOVE AND RESET MAILBOX 629(E) 5048 EA 1.000 1.000 0.000 19.000 $51.59 $0.00 $980.21
8010 FIRE HYDRANT RESET 612(G) 0650 EA 0.000 2.000   2.000 $2,975.00 $0.00 $5,950.00
Subtotals For Category     0100/ROADWAY    $178,791.56 $6,582,181.98
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0200/BRIDGE 'A'
0077 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 2,645.000 2,645.000   2,645.000 $5.00 $0.00 $13,225.00
0078 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 697.000 697.000   697.030 $7.00 $0.00 $4,879.21
0079 CLASS AA CONCRETE 509(A) 1326 CY 1,450.000 1,450.000 0.000 1,450.120 $200.00 $0.00 $290,024.00
0080 REINFORCING STEEL 511(A) 1332 LB 268,460.000 268,460.000   265,846.000 $0.80 $0.00 $212,676.79
0081 PIPE RAILING 622(A) 4746 LF 187.000 187.000   0.000 $109.25 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $520,805.00
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0300/TRAFFIC SIGNAL
0082 SOLID SLAB SODDING 230(A) 2806 SY 600.000 600.000   0.000 $1.34 $0.00 $0.00
0083 1" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8334 LF 1,005.000 1,005.000   585.000 $2.99 $0.00 $1,749.15
0084 1 1/2" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8336 LF 130.000 130.000   130.000 $12.38 $0.00 $1,609.40
0085 1 1/2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8338 LF 3,570.000 3,570.000   2,140.000 $3.10 $0.00 $6,634.00
0086 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 730.000 730.000   465.000 $4.13 $0.00 $1,920.45
0087 3" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8344 LF 900.000 900.000   900.000 $15.48 $0.00 $13,932.00
0088 3" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8346 LF 210.000 210.000   140.000 $5.16 $0.00 $722.40
0089 PULL BOX(SIZE I) 803(A) 8065 EA 39.000 39.000   39.000 $288.89 $0.00 $11,266.71
0090 PULL BOX(SIZE II) 803(A) 8066 EA 3.000 3.000   3.000 $340.48 $0.00 $1,021.44
0091 STRUCTURAL CONCRETE 804(A) 2915 CY 34.800 34.800   34.800 $428.18 $0.00 $14,900.67
0092 REINFORCING STEEL 804(B) 2916 LB 5,093.900 5,093.900 0.000 5,093.900 $1.24 $0.00 $6,316.44
0093 32'MH POLE 35'TS & 10'LMA(G.STL.) 806(A) 8311 EA 2.000 2.000   2.000 $5,674.70 $0.00 $11,349.40
0094 32'MH POLE,30'TS & 10'LMA(G.STL.) 806(A) 8350 EA 1.000 1.000   1.000 $5,041.19 $0.00 $5,041.19
0095 32'MH POLE 25',TS & 10'LMA(G.STL.) 806(A) 8351 EA 1.000 1.000   1.000 $4,866.82 $0.00 $4,866.82
0096 POLE & 25' TS MST.ARM(G.STL.) 806(A) 8726 EA 2.000 2.000   2.000 $4,039.35 $0.00 $8,078.70
0097 POLE & 35' TS MST.ARM(G.STL.) 806(A) 8730 EA 4.000 4.000   4.000 $5,238.26 $0.00 $20,953.04
0098 POLE & 40' TS MST.ARM(G.STL.) 806(A) 8732 EA 2.000 2.000   2.000 $5,906.84 $0.00 $11,813.68
0099 10' MTG.HT.TS PED.POLE(G.STL.) 806(B) 8894 EA 9.000 9.000   9.000 $402.39 $0.00 $3,621.51
0100 ROADWAY LUMINAIRE 809(A) 8090 EA 4.000 4.000   3.000 $355.96 $0.00 $1,067.88
0101 1/C NO.6 ELECTRICAL CONDUCTOR 811 8040 LF 600.000 600.000 0.000 600.000 $1.03 $0.00 $618.00
0102 1/C NO.10 ELECTRICAL CONDUCTOR 811 8044 LF 1,750.000 1,750.000 0.000 1,750.000 $0.83 $0.00 $1,452.50
0103 TRAFFIC SIGNAL CONTROLLER ASSEMBLY 825 8550 EA 3.000 3.000   3.000 $31,984.63 $0.00 $95,953.89
0104 VEHICLE LOOP DETECTOR 828(A) 8142 EA 22.000 22.000 1,482.000 1,504.000 $118.65 $175,839.30 $178,449.60
0105 LOOP DETECTOR WIRE 828(B) 8136 LF 11,710.000 11,710.000 1,944.000 12,076.000 $3.30 $6,415.20 $39,850.80
0106 PEDESTRIAN PUSH BUTTON 830 8000 EA 18.000 18.000   18.000 $560.25 $0.00 $10,084.50
0107 1WAY 3SEC. ADJ. SIG. HD. S-6 831 8231 EA 22.000 22.000   22.000 $495.25 $0.00 $10,895.50
0108 1WAY 3SEC. ADJ. SIG. HD. S-9 831 8252 EA 10.000 10.000   10.000 $490.09 $0.00 $4,900.90
0109 1WAY 5SEC. ADJ. SIG. HD. S-19 831 8286 EA 2.000 2.000   2.000 $699.54 $0.00 $1,399.08
0110 1WAY 2SEC. ADJ. PED. SIG. HD. S-20 831 8295 EA 18.000 18.000   18.000 $392.07 $0.00 $7,057.26
0111 BACKPLATE 833 3030 EA 34.000 34.000   34.000 $71.19 $0.00 $2,420.46
0112 5/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8207 LF 8,100.000 8,100.000 0.000 8,100.000 $1.03 $0.00 $8,343.00
0113 7/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8208 LF 100.000 100.000 0.000 100.000 $1.28 $0.00 $128.00
0114 21/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8213 LF 2,605.000 2,605.000 0.000 2,605.000 $3.07 $0.00 $7,997.35
0115 2/C SHIELDED LOOP DETECTOR LEAD-IN CABLE 834(B) 8220 LF 7,185.000 7,185.000 0.000 7,185.000 $0.80 $0.00 $5,748.00
0116 E.P.S. OPTICAL EMITTER 840(A) 8592 EA 5.000 5.000   0.000 $619.06 $0.00 $0.00
0117 E.P.S. OPTICAL DETECTOR 840(B) 8593 EA 10.000 10.000   6.000 $397.23 $0.00 $2,383.38
0118 E.P.S. OPTICAL DETECTOR CABLE 840(C) 8594 LF 2,805.000 2,805.000   1,635.000 $1.03 $0.00 $1,684.05
0119 E.P.S. 2 CHANNEL PHASE SELECTOR 840(D) 8595 EA 5.000 5.000   5.000 $1,129.78 $0.00 $5,648.90
0120 MAST ARM MOUNTED SIGNS(ALUMINUM) 850(C) 8118 SF 219.000 219.000 219.000 219.000 $30.44 $6,666.36 $6,666.36
Subtotals For Category     0300/TRAFFIC SIGNAL    $188,920.86 $518,546.41
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0301/TRAFFIC SIGNING AND STRIPING
0121 STRUCTURAL CONCRETE 804(A) 2915 CY 1.560 1.560   0.000 $283.74 $0.00 $0.00
0122 REINFORCING STEEL 804(B) 2916 LB 72.000 72.000   0.000 $2.06 $0.00 $0.00
0123 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 21.000 21.000   0.000 $46.43 $0.00 $0.00
0124 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 3.000 3.000   0.000 $154.76 $0.00 $0.00
0125 SHEET ALUMINUM SIGNS 850(A) 8110 SF 108.440 108.440   0.000 $13.93 $0.00 $0.00
0126 2"@3.65 GALV.STEEL PIPE POST 851(B) 3216 LF 188.000 188.000   0.000 $12.38 $0.00 $0.00
0127 2 1/2"@5.79 GALV.STEEL PIPE POST 851(B) 3217 LF 39.000 39.000   0.000 $18.57 $0.00 $0.00
0128 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 42,700.000 42,700.000   0.000 $0.43 $0.00 $0.00
0129 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 1,432.000 1,432.000   0.000 $0.72 $0.00 $0.00
0130 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 455.000 455.000   0.000 $2.58 $0.00 $0.00
0131 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 26.000 26.000   0.000 $72.22 $0.00 $0.00
0132 TRAFFIC STRIPE(PLASTIC)(WORDS) 855(B) 8821 EA 10.000 10.000   0.000 $139.29 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC SIGNING AND STRIPING    $0.00 $0.00
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0302/TRAFFIC CONTROL
0133 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 1,074.000 1,074.000 0.000 44,178.000 $0.26 $0.00 $11,486.28
0134 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 857(E) 8890 EA 12,060.000 12,060.000   399.000 $0.42 $0.00 $167.58
0135 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 1,000.000 1,000.000 0.000 13,081.000 $0.52 $0.00 $6,802.12
0136 PORTABLE LONGITUDINAL BARRIER 877(A) 8483 LF 300.000 300.000   1,350.000 $9.26 $0.00 $12,501.00
0137 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 21,565.000 21,565.000 480.000 4,113.000 $0.04 $19.20 $164.52
0138 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 10,240.000 10,240.000 855.000 10,810.000 $1.29 $1,102.95 $13,944.90
0139 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 17,025.000 17,025.000 435.000 8,255.000 $0.10 $43.50 $825.50
0140 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 10,605.000 10,605.000 825.000 8,703.000 $0.77 $635.25 $6,701.31
0141 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 21,210.000 21,210.000 2,025.000 23,386.000 $0.26 $526.50 $6,080.36
0142 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 82,135.000 82,135.000 2,745.000 44,225.000 $0.03 $82.35 $1,326.75
0143 DRUMS 880(F) 8878 SD 82,135.000 82,135.000 2,925.000 44,559.000 $0.03 $87.75 $1,336.77
0144 CHANNELIZER CONES 880(G) 8890 SD 3,675.000 3,675.000 4,815.000 61,366.000 $0.15 $722.25 $9,204.90
Subtotals For Category     0302/TRAFFIC CONTROL    $3,219.75 $70,541.99
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0600/STAKING
0145 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.900 $46,945.18 $0.00 $42,250.68
Subtotals For Category     0600/STAKING    $0.00 $42,250.68
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0640/CONSTRUCTION
0146 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.900 $5,255.41 $0.00 $4,729.86
0147 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   1.000 $14,070.05 $0.00 $14,070.05
0148 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $240,000.00 $0.00 $240,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $258,799.91
Fed/State Project Number:    STP-114B(222)AG Project:    25648(04) Category:    0900/NONPARTICIPATING
0149 FENCE-STYLE WWF 624(A) 4281 LF 192.000 192.000   0.000 $7.22 $0.00 $0.00
0150 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 1,698.000 1,698.000   0.000 $4.13 $0.00 $0.00
0151 FENCE-STYLE CLF (5'HIGH, CLASS A) 624(E) 4290 LF 935.000 935.000   0.000 $15.48 $0.00 $0.00
0152 GATES-STYLE CLF (5'HIGH X 8'LONG) 624(F) 5890 EA 2.000 2.000   0.000 $825.41 $0.00 $0.00
0153 GATES-STYLE CLF (5'HIGH X 14'LONG) 624(F) 5896 EA 2.000 2.000   0.000 $1,238.12 $0.00 $0.00
8020 12" WATER LINE LOWERED 612(M) 4817 LF 0.000 242.000   242.000 $117.05 $0.00 $28,326.10
8030 REMOVAL OF FENCE 619(B) 4725 LF 0.000 340.000   340.000 $49.84 $0.00 $16,945.60
Subtotals For Category     0900/NONPARTICIPATING    $0.00 $45,271.70
Subtotals For Project STP-114B(222)AG /25648(04) $370,932.17 $8,038,397.67