Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/18/2024
Contract ID: 220123   Estimate Number: 0026     Contract No: N73358
Residency: CIRCUIT ENGR. DISTRICT # 2 (01017)   Estimate Type: Progressive     Account No: 434100

Project Number(s): CIRB-231C(050)RB
Primary Job Piece No: 31283(04)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE COUNTY ROAD (E CR 1240/POSSUM HOLLOW ROAD): FROM THE SH-26 JUNCTION, EXTEND EAST NEAR KEOTA. PROJECT LENGTH = 4.939 MILES
Primary County: HASKELL              
Name of Road: COUNTY ROAD              
Prime Contractor: Robinson Construction, LLC              
    210 B DEWEY AVE              
    POTEAU , OK   74953              
Surety Company: MERCHANTS BONDING COMPANY              

Date Let: 06/16/2022 NTP Effective Date: 11/07/2022 Pay Period: 07/01/2024  TO  07/15/2024
Date Awarded: 07/11/2022 Date Work Began: 05/15/2023 Original Contract Time: 360
Date Contract Executed: 07/19/2022 Date Time Stopped: Current Time Charged: 355.00
Date NTP Issued: 07/26/2022 Completion Date: Current Time Allowed: 360.00
General Liability Expires: 06/01/2025 Workman's Comp Expires: 06/01/2025 Percent Time Used: 98.61 %
Specification Year: 2019     Date Approved: 07/18/2024

Bid Amount: $9,384,722.17 Total to Date Prev to Date This Estimate
Funds Available (Bid + Positive C/O): $9,384,722.17 Participating: $0.00 $0.00 $0.00
Percent Complete: 82.45 % Non Participating: $8,082,167.41 $7,971,674.32 $110,493.09
Unearned Balance: $1,647,251.26 Total Earnings: $8,082,167.41 $7,971,674.32 $110,493.09
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $8,082,167.41 $7,971,674.32 $110,493.09
Other Adjustments: $-344,696.50 $-297,346.50 $-47,350.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $7,737,470.91 $7,674,327.82 $63,143.09

Estimate Adjustment Detail

Contract ID: 220123   Estimate Number: 0026     Primary JP: 31283(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 ADD PAVEMENT EDGE DRAINS Approved 04/23/2024 0.0 $-7.81
002 ADD W.W.F. - RECONCILE EXCAVATION Pending 0 0.0 $-6,745.11


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
SWPPP Non-Compliance Assessment 0020 $-6,000.00
SWPPP Non-Compliance Assessment 0021 $-15,000.00
SWPPP Non-Compliance Assessment 0022 $-15,000.00
Subtotals For Contract Adjustments $-36,000.00


LINE ITEM ADJUSTMENT HISTORY
Project Item Nbr Line Item Description Adjustment Type Estimate Nbr Adj Quantity Unit Price Adjusted Amount
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0002 5,095.59 $-0.36 $-1,874.16
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0003 8,553.53 $-0.36 $-3,145.99
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0004 12,378.94 $-0.25 $-3,178.91
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0006 204.00 $-0.13 $-27.91
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0007 26,412.61 $-0.13 $-3,613.25
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0015 8,894.44 $-0.35 $-3,191.33
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0017 9,559.52 $-0.41 $-4,003.53
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0019 1,112.00 $-0.30 $-338.94
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0020 33,411.37 $-0.31 $-10,384.25
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0021 7,749.00 $-0.31 $-2,408.39
31283(04) 0020 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0024 1,264.00 $-0.39 $-495.24
31283(04) 0070 TEMPORARY SILT DIKE * Missing Material Certification 0020 -728.00 $18.00 $-13,104.00
31283(04) 0070 TEMPORARY SILT DIKE * Missing Material Certification 0022 -420.00 $18.00 $-7,560.00
31283(04) 0080 TEMPORARY ROCK FILTER DAM TYPE 3 * SUBSTANDARD ITEM 0003 -15.00 $75.00 $-1,125.00
31283(04) 0090 SOLID SLAB SODDING * SUBSTANDARD ITEM 0010 -1,720.00 $2.35 $-4,042.00
31283(04) 0090 SOLID SLAB SODDING * Missing Material Certification 0026 0.00 $0.00 $-47,350.00
31283(04) 0100 VEGETATIVE MULCHING * SUBSTANDARD ITEM 0010 -4.50 $720.00 $-3,240.00
31283(04) 0100 VEGETATIVE MULCHING * SUBSTANDARD ITEM 0022 -2.66 $720.00 $-1,915.20
31283(04) 0110 AGGREGATE BASE TYPE A * QAQC 0010 0.00 $0.00 $-16,330.00
31283(04) 0110 AGGREGATE BASE TYPE A * QAQC 0011 0.00 $0.00 $16,330.00
31283(04) 0150 TACK COAT * Missing Material Certification 0023 -1,900.00 $3.75 $-7,125.00
31283(04) 0150 TACK COAT * Missing Material Certification 0024 -3,450.00 $3.75 $-12,937.50
31283(04) 0150 TACK COAT * Missing Material Certification 0025 5,350.00 $3.75 $20,062.50
31283(04) 0160 PRIME COAT * Missing Material Certification 0009 -6,200.00 $3.15 $-19,530.00
31283(04) 0160 PRIME COAT * Missing Material Certification 0011 6,200.00 $3.15 $19,530.00
31283(04) 0160 PRIME COAT * Missing Material Certification 0012 -7,300.00 $3.15 $-22,995.00
31283(04) 0160 PRIME COAT * Missing Material Certification 0013 7,300.00 $3.15 $22,995.00
31283(04) 0160 PRIME COAT * Missing Material Certification 0018 -6,753.00 $3.15 $-21,271.95
31283(04) 0160 PRIME COAT * Missing Material Certification 0019 -9,814.00 $3.15 $-30,914.10
31283(04) 0160 PRIME COAT * Missing Material Certification 0020 0.00 $0.00 $52,186.05
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0013 1,280.92 $-4.23 $-5,419.83
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0014 2,674.76 $-4.23 $-11,317.45
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0016 164.88 $-4.23 $-697.64
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0021 3,934.14 $-4.23 $-16,646.13
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0022 3,518.65 $-4.44 $-15,644.62
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) * HMA Deduction as per Sec. 411 0022 -30.00 $109.75 $-3,292.50
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) * QAQC 0022 -233.25 $109.75 $-25,599.19
31283(04) 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0023 332.60 $-4.44 $-1,478.81
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0023 2,818.81 $-5.17 $-14,573.25
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) * HMA Deduction as per Sec. 411 0023 -30.00 $109.75 $-3,292.50
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) * QAQC 0023 -157.00 $109.75 $-17,230.75
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0024 5,245.99 $-5.17 $-27,121.77
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) * HMA Deduction as per Sec. 411 0024 -30.00 $109.75 $-3,292.50
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) * HMA Deduction as per Sec. 411 0024 -60.00 $109.75 $-6,585.00
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) * HMA Deduction as per Sec. 411 0025 120.00 $109.75 $13,170.00
31283(04) 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0025 255.32 $-5.17 $-1,320.00
31283(04) 0210 CLASS C CONCRETE * QAQC 0020 -8.45 $425.00 $-3,591.25
31283(04) 0210 CLASS C CONCRETE * SUBSTANDARD ITEM 0020 -4.30 $425.00 $-1,827.50
31283(04) 0240 TYPE I-A FILTER BLANKET * Missing Material Certification 0015 -224.04 $45.00 $-10,081.80
31283(04) 0240 TYPE I-A FILTER BLANKET * Missing Material Certification 0018 -767.00 $45.00 $-34,515.00
31283(04) 0240 TYPE I-A FILTER BLANKET * Missing Material Certification 0019 991.04 $45.00 $44,596.80
31283(04) 0250 1'-8" COMB.CRB.& GUT.(4" MNTBLE) * QAQC 0010 -40.00 $40.00 $-1,600.00
31283(04) 0250 1'-8" COMB.CRB.& GUT.(4" MNTBLE) * QAQC 0025 40.00 $40.00 $1,600.00
31283(04) 0410 TYPE A4 CULVERT END TREATMENT * SUBSTANDARD ITEM 0020 -2.00 $1,150.00 $-2,300.00
31283(04) 0410 TYPE A4 CULVERT END TREATMENT * SUBSTANDARD ITEM 0020 -1.00 $1,150.00 $-1,150.00
31283(04) 0410 TYPE A4 CULVERT END TREATMENT * QAQC 0020 -2.00 $1,150.00 $-2,300.00
31283(04) 0410 TYPE A4 CULVERT END TREATMENT * SUBSTANDARD ITEM 0021 1.00 $1,150.00 $1,150.00
31283(04) 0410 TYPE A4 CULVERT END TREATMENT * SUBSTANDARD ITEM 0021 2.00 $1,150.00 $2,300.00
31283(04) 0420 TYPE B4 CULVERT END TREATMENT * QAQC 0020 -2.00 $1,100.00 $-2,200.00
31283(04) 0430 TYPE C4 CULVERT END TREATMENT * QAQC 0020 -1.00 $1,350.00 $-1,350.00
31283(04) 0440 TYPE CC4 CULVERT END TREATMENT * QAQC 0020 -2.00 $2,650.00 $-5,300.00
31283(04) 0500 FENCE-STYLE SWF (5 BARBED WIRE) * QAQC 0011 -685.00 $8.10 $-5,548.50
31283(04) 0500 FENCE-STYLE SWF (5 BARBED WIRE) * QAQC 0015 685.00 $8.10 $5,548.50
31283(04) 0520 FENCE-STYLE CLF (6'HIGH, CLASS A) * Missing Material Certification 0018 -420.00 $75.00 $-31,500.00
31283(04) 0520 FENCE-STYLE CLF (6'HIGH, CLASS A) * Missing Material Certification 0021 420.00 $75.00 $31,500.00
31283(04) 0570 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0002 891.00 $-0.36 $-327.71
31283(04) 8101 EDGE DRAIN CONDUIT-PERFORATED * Missing Material Certification 0021 -280.00 $32.00 $-8,960.00
31283(04) 8105 FENCE-STYLE CLF (4'HIGH, CLASS A) * Missing Material Certification 0021 -420.00 $75.00 $-31,500.00
Subtotals For Line Item Adjustments $-308,696.50
* = 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: 220123   Estimate Number: 0026     Primary JP: 31283(04)



Contract Item Prj Item 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:    CIRB-231C(050)RB Project:    31283(04) Category:    0100/ROADWAY
0010 0010 CLEARING AND GRUBBING 201(A)1200 LSUM 1.000 1.000   1.000 $100,000.00 $0.00 $100,000.00
0020 0020 UNCLASSIFIED EXCAVATION 202(A)2200 CY 104,510.000 104,510.000   114,635.000 $7.20 $0.00 $825,372.00
0030 0030 ROCK EXCAVATION 202(C)2400 CY 9,116.000 9,116.000   103.000 $20.00 $0.00 $2,060.00
0040 0040 UNCLASSIFIED BORROW 202(D)2500 CY 1,000.000 1,000.000   0.000 $9.00 $0.00 $0.00
0050 0050 TYPE A-SALVAGED TOPSOIL 205(A)6200 LSUM 1.000 1.000   1.000 $56,000.00 $0.00 $56,000.00
0060 0060 TEMPORARY SILT FENCE 221(B)2300 LF 7,450.000 7,450.000   3,767.000 $3.60 $0.00 $13,561.20
0070 0070 TEMPORARY SILT DIKE 221(E)2600 LF 3,745.000 3,745.000   1,988.000 $18.00 $0.00 $35,784.00
0080 0080 TEMPORARY ROCK FILTER DAM TYPE 3 221(F)2720 CY 15.000 15.000   30.530 $75.00 $0.00 $2,289.75
0090 0090 SOLID SLAB SODDING 230(A)7200 SY 237,629.000 237,629.000 35,821.060 106,233.950 $2.35 $84,179.49 $249,649.78
0100 0100 VEGETATIVE MULCHING 233(A)0200 AC 48.710 48.710   22.400 $720.00 $0.00 $16,128.00
0110 0110 AGGREGATE BASE TYPE A 303(A)1200 CY 12,606.000 12,606.000   12,239.360 $64.65 $0.00 $791,274.63
0120 0120 SUBGRADE, METHOD B 310(B)5300 SY 63,140.000 63,140.000   31,423.430 $2.37 $0.00 $74,473.53
0130 0130 SEPARATOR FABRIC 325 0100 SY 91,134.000 91,134.000   87,995.390 $3.30 $0.00 $290,384.79
0140 0140 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E)2600 TON 12,252.000 12,252.000 0.000 7,862.560 $35.82 $0.00 $281,636.89
0150 0150 TACK COAT 407(B)7300 GAL 5,260.000 5,260.000   5,550.000 $3.75 $0.00 $20,812.50
0160 0160 PRIME COAT 408 8100 GAL 20,089.000 20,089.000   49,190.400 $3.15 $0.00 $154,949.77
0170 0170 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B)1330 TON 12,516.000 12,516.000   11,905.950 $109.75 $0.00 $1,306,678.02
0180 0180 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C)1430 TON 8,156.000 8,156.000 0.000 8,320.120 $114.35 $0.00 $951,405.72
0190 0190 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A)1200 CY 130.000 130.000   130.000 $25.00 $0.00 $3,250.00
0200 0200 CLASS AA CONCRETE 509(A)0200 CY 323.000 323.000   314.400 $635.00 $0.00 $199,644.00
0210 0210 CLASS C CONCRETE 509(D)0500 CY 868.900 868.900   747.020 $425.00 $0.00 $317,483.50
0220 0220 REINFORCING STEEL 511(A)2200 LB 48,887.000 48,887.000   48,887.000 $1.45 $0.00 $70,886.16
0230 0230 TYPE I-A PLAIN RIPRAP 601(B)1220 TON 4,561.000 4,561.000   2,530.620 $60.00 $0.00 $151,837.20
0240 0240 TYPE I-A FILTER BLANKET 601(C)1300 TON 2,288.000 2,288.000   991.040 $45.00 $0.00 $44,596.80
0250 0250 1'-8" COMB.CRB.& GUT.(4" MNTBLE) 609(B)4320 LF 577.000 577.000   550.000 $40.00 $0.00 $22,000.00
0260 0260 1'-8" COMB.CRB.& GUT.(6" BARRIER) 609(B)4330 LF 1,026.000 1,026.000   1,129.000 $40.00 $0.00 $45,160.00
0270 0270 18" R.C.PIPE CLASS III 613(A)5208 LF 180.000 180.000   188.000 $87.75 $0.00 $16,497.00
0280 0280 24" R.C.PIPE CLASS III 613(A)5216 LF 417.000 417.000   418.000 $117.80 $0.00 $49,240.40
0290 0290 30" R.C.PIPE CLASS III 613(A)5220 LF 252.000 252.000   252.000 $137.95 $0.00 $34,763.40
0300 0300 36" R.C.PIPE CLASS III 613(A)5224 LF 262.000 262.000   208.000 $192.64 $0.00 $40,069.12
0310 0310 42" R.C.PIPE CLASS III 613(A)5228 LF 58.000 58.000   56.000 $205.45 $0.00 $11,505.20
0320 0320 28" X 18" R.C.PIPE ARCH CLASS A-III 613(A)5358 LF 88.000 88.000   88.000 $157.87 $0.00 $13,892.56
0330 0330 (SP) 12" CORRUGATED POLYPROPYLENE PIPE 613(EE)5960 LF 100.000 100.000   0.000 $32.15 $0.00 $0.00
0340 0340 (SP) 18" CORRUGATED POLYPROPYLENE PIPE 613(EE)5968 LF 2,542.000 2,542.000   2,471.000 $68.00 $0.00 $168,028.00
0350 0350 (SP) 24" CORRUGATED POLYPROPYLENE PIPE 613(EE)5972 LF 480.000 480.000   442.000 $87.65 $0.00 $38,741.30
0360 0360 (SP) 30" CORRUGATED POLYPROPYLENE PIPE 613(EE)5976 LF 118.000 118.000   60.000 $125.45 $0.00 $7,527.00
0370 0370 24" PREFAB. CULVERT END SEC., ROUND 613(L)6716 EA 10.000 10.000   10.000 $1,400.00 $0.00 $14,000.00
0380 0380 30" PREFAB. CULVERT END SEC., ROUND 613(L)6724 EA 4.000 4.000   0.000 $2,300.00 $0.00 $0.00
0390 0390 36" PREFAB. CULVERT END SEC., ROUND 613(L)6728 EA 10.000 10.000   8.000 $3,200.00 $0.00 $25,600.00
0400 0400 42" PREFAB. CULVERT END SEC., ROUND 613(L)6732 EA 2.000 2.000   2.000 $5,200.00 $0.00 $10,400.00
0410 0410 TYPE A4 CULVERT END TREATMENT 613(M)6960 EA 86.000 86.000   86.000 $1,150.00 $0.00 $98,900.00
0420 0420 TYPE B4 CULVERT END TREATMENT 613(M)6964 EA 18.000 18.000   18.000 $1,100.00 $0.00 $19,800.00
0430 0430 TYPE C4 CULVERT END TREATMENT 613(M)6968 EA 4.000 4.000   4.000 $1,350.00 $0.00 $5,400.00
0440 0440 TYPE CC4 CULVERT END TREATMENT 613(M)6988 EA 4.000 4.000   2.000 $2,650.00 $0.00 $5,300.00
0450 0450 TYPE B6 CULVERT END TREATMENT 613(M)7008 EA 2.000 2.000   2.000 $1,800.00 $0.00 $3,600.00
0460 0460 STANDARD BEDDING MATERIAL, CLASS C 613(T)7800 CY 452.000 452.000   360.000 $70.00 $0.00 $25,200.00
0470 0470 TRENCH EXCAVATION 613(V)8000 CY 699.000 699.000   699.000 $15.00 $0.00 $10,485.00
0480 0480 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A)6200 LSUM 1.000 1.000   1.000 $25,000.00 $0.00 $25,000.00
0490 0490 REMOVAL OF ASPHALT PAVEMENT 619(B)6364 SY 55,607.000 55,607.000   44,477.220 $0.50 $0.00 $22,238.61
0500 0500 FENCE-STYLE SWF (5 BARBED WIRE) 624(C)3405 LF 46,097.000 44,829.000   24,053.000 $8.10 $0.00 $194,829.30
0510 0510 FENCE-STYLE SWF (6 BARBED WIRE) 624(C)3410 LF 1,315.000 1,315.000   1,251.000 $8.45 $0.00 $10,570.95
0520 0520 FENCE-STYLE CLF (6'HIGH, CLASS A) 624(E)3620 LF 424.000 0.000   0.000 $75.00 $0.00 $0.00
0530 0530 MAILBOX INSTALLATION-SINGLE 629(A)7200 EA 19.000 19.000   19.000 $180.00 $0.00 $3,420.00
0540 0540 MAILBOX INSTALLATION-MULTIPLE 629(B)7300 EA 2.000 2.000   2.000 $300.00 $0.00 $600.00
0550 0550 REMOVAL OF MAILBOX INSTALLATION 629(C)7400 EA 21.000 21.000   21.000 $60.00 $0.00 $1,260.00
0560 0560 MAILBOX 629(E)7600 EA 24.000 24.000   24.000 $60.00 $0.00 $1,440.00
8101 8101 EDGE DRAIN CONDUIT-PERFORATED 613(J)6400 LF 0.000 280.000 0.000 280.000 $32.00 $0.00 $8,960.00
8102 8102 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 613(K)6500 LF 0.000 20.000 0.000 20.000 $27.00 $0.00 $540.00
8103 8103 OUTLET LATERAL HEADWALL 613(Q)7500 EA 0.000 1.000   0.000 $400.00 $0.00 $0.00
8104 8104 CONSTRUCTION MISCELLANEOUS 104 3220 LSUM 0.000 1.000   1.000 $362.99 $0.00 $362.99
8105 8105 FENCE-STYLE CLF (4'HIGH, CLASS A) 624(E)3600 LF 0.000 424.000 0.000 420.000 $75.00 $0.00 $31,500.00
Subtotals For Category     0100/ROADWAY    $84,179.49 $6,926,989.07
Fed/State Project Number:    CIRB-231C(050)RB Project:    31283(04) Category:    0200/BRIDGE A
0570 0570 UNCLASSIFIED EXCAVATION 202(A)2210 CY 891.000 891.000   891.000 $12.00 $0.00 $10,692.00
0580 0580 ROCK EXCAVATION 202(C)2400 CY 26.000 26.000   0.000 $200.00 $0.00 $0.00
0590 0590 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A)1210 CY 129.000 129.000   129.000 $30.00 $0.00 $3,870.00
0600 0600 CLASS AA CONCRETE 509(A)0210 CY 702.000 702.000   697.000 $538.00 $0.00 $374,986.00
0610 0610 REINFORCING STEEL 511(A)2210 LB 119,997.000 119,997.000   119,997.000 $1.45 $0.00 $173,995.66
0620 0620 TYPE I-A PLAIN RIPRAP 601(B)1230 TON 1,330.000 1,330.000   0.000 $60.00 $0.00 $0.00
0630 0630 TYPE I-A FILTER BLANKET 601(C)1310 TON 197.000 197.000   0.000 $45.00 $0.00 $0.00
0640 0640 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D)6700 LSUM 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
Subtotals For Category     0200/BRIDGE A    $0.00 $573,543.66
Fed/State Project Number:    CIRB-231C(050)RB Project:    31283(04) Category:    0300/TRAFFIC
0650 0650 BEAM GUARDRAIL W-BEAM SINGLE 623(A)1200 LF 125.000 125.000 0.000 125.000 $48.00 $0.00 $6,000.00
0660 0660 GUARDRAIL END TREATMENT (31") 623(G)1820 EA 4.000 4.000 0.000 4.000 $4,800.00 $0.00 $19,200.00
0670 0670 (PL)REMOVAL OF EXISTING SIGNS 805(A)3248 LSUM 1.000 1.000   1.000 $2,400.00 $0.00 $2,400.00
0680 0680 (PL)REMOVE & RESET EXISTING SIGNS 805(D)3528 EA 7.000 7.000   6.000 $300.00 $0.00 $1,800.00
0690 0690 SHEET ALUMINUM SIGNS 850(A)1200 SF 139.570 139.570   139.750 $36.00 $0.00 $5,031.00
0700 0700 2 1/4" SQUARE TUBE POST 851(C)2420 LF 240.000 240.000   288.000 $24.00 $0.00 $6,912.00
0710 0710 GUARDRAIL DELINEATORS(TYPE 2, CODE 1) 853 5175 EA 16.000 16.000   16.000 $36.00 $0.00 $576.00
0720 0720 TRAFFIC STRIPE(MULTI-POLY.)(4" WIDE) 856(A)8200 LF 104,318.000 104,318.000 40,502.000 40,502.000 $0.54 $21,871.08 $21,871.08
0730 0730 TRAFFIC STRIPE(MULTI-POLY.)(24" WIDE) 856(A)8216 LF 126.000 126.000 121.580 121.580 $24.00 $2,917.92 $2,917.92
0740 0740 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B)4300 LF 48.000 48.000   0.000 $35.00 $0.00 $0.00
0750 0750 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B)6300 SD 40,320.000 40,320.000 3,480.000 70,359.000 $0.12 $417.60 $8,443.08
0760 0760 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B)6310 SD 5,160.000 5,160.000 120.000 5,922.000 $1.20 $144.00 $7,106.40
0770 0770 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B)6320 SD 2,940.000 2,940.000 330.000 10,029.000 $2.40 $792.00 $24,069.60
0780 0780 CONSTRUCTION BARRICADES(TYPE III) 880(C)6410 SD 4,860.000 4,860.000   4,456.000 $0.90 $0.00 $4,010.40
0790 0790 WING BARRICADES 880(C)6420 SD 120.000 120.000 30.000 836.000 $2.40 $72.00 $2,006.40
0800 0800 WARNING LIGHTS(TYPE A) 880(E)6600 SD 10,740.000 10,740.000 330.000 18,393.000 $0.30 $99.00 $5,517.90
0810 0810 WARNING LIGHTS(TYPE C) 880(E)6610 SD 600.000 600.000   0.000 $0.60 $0.00 $0.00
0820 0820 DRUMS 880(F)6700 SD 1,200.000 1,200.000   0.000 $1.20 $0.00 $0.00
0830 0830 TUBE CHANNELIZERS 880(G)6800 SD 1,200.000 1,200.000   457.000 $1.20 $0.00 $548.40
0840 0840 CHANNELIZER CONES 880(G)6805 SD 13,500.000 13,500.000   3,365.000 $0.30 $0.00 $1,009.50
0850 0850 FLAGGER 880(I)7000 SD 120.000 120.000   0.000 $50.00 $0.00 $0.00
0860 0860 PORT.CHANGEABLE MESSAGE SIGN 882(A)8210 SD 120.000 120.000   178.000 $30.00 $0.00 $5,340.00
Subtotals For Category     0300/TRAFFIC    $26,313.60 $124,759.68
Fed/State Project Number:    CIRB-231C(050)RB Project:    31283(04) Category:    0600/STAKING
0870 0870 CONSTRUCTION STAKING LEVEL II 642(B)3300 LSUM 1.000 1.000   0.900 $95,000.00 $0.00 $85,500.00
Subtotals For Category     0600/STAKING    $0.00 $85,500.00
Fed/State Project Number:    CIRB-231C(050)RB Project:    31283(04) Category:    0640/CONTRUCTION
0880 0880 SWPPP DOCUMENTATION AND MANAGEMENT 220 1100 LSUM 1.000 1.000   0.750 $4,500.00 $0.00 $3,375.00
0890 0890 MOBILIZATION 641 2100 LSUM 1.000 1.000   1.000 $368,000.00 $0.00 $368,000.00
Subtotals For Category     0640/CONTRUCTION    $0.00 $371,375.00
Subtotals For Project CIRB-231C(050)RB /31283(04) $110,493.09 $8,082,167.41