Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/20/2009
Contract ID: 090312   Estimate Number: 0001     Contract No: 411099
Residency: BUFFALO (06100)   Estimate Type: Progressive     Account No: 400600

Project Number(s): STP-STIM(034)
Primary Job Piece No: 20943(07)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE US-283: OVER TWENTY FIVE MILE CREEK, 0.5 MILES NORTH OF JUNCTION SH-15. PROJECT LENGTH = 0.692 MILES
Primary County: ELLIS              
Name of Road: US-283              
Prime Contractor: PLAINS BRIDGE CONTRACTING OF OK.,LLC & TREAS CONST. INC.(JV)              
    1105 FIRST PLACE BLVD.              
    YUKON , OK   73099              
Surety Company: FIDELITY & DEPOSIT INSURANCE COMPANY OF MARYLAND              

Date Let: 03/19/2009 NTP Effective Date: 04/27/2009 Pay Period: 04/13/2009  TO  05/15/2009
Date Awarded: 03/30/2009 Date Work Began: 04/27/2009 Original Contract Time: 210
Date Contract Executed: 04/09/2009 Date Time Stopped: Current Time Charged: 19.00
Date NTP Issued: 04/13/2009 Completion Date: Current Time Allowed: 217.00
General Liability Expires: 07/01/2009 Workman's Comp Expires: 07/01/2009 Percent Time Used: 8.76 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $3,655,118.69 Total to Date Prev to Date This Estimate
Bid Amount: $3,655,118.69 Participating: $91,071.64 $0.00 $91,071.64
Percent Complete: 2.49 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $3,564,047.05 Total Earnings: $91,071.64 $0.00 $91,071.64
Unearned Balance: $3,564,047.05 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $91,071.64 $0.00 $91,071.64
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $91,071.64 $0.00 $91,071.64

Estimate Adjustment Detail

Contract ID: 090312   Estimate Number: 0001     Primary JP: 20943(07)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Bridge over 25 mile creek on US-283 Approved 05/05/2009 0.0 $0.00


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.


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
No line item adjustments have been created on this contract.
Subtotals For Line Item Adjustments $0.00


MILESTONE ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail

Contract ID: 090312   Estimate Number: 0001     Primary JP: 20943(07)



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-STIM(034) Project:    20943(07) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000 0.350 0.350 $7,725.00 $2,703.75 $2,703.75
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 213,280.000 213,280.000 1,200.000 1,200.000 $3.14 $3,768.00 $3,768.00
0003 UNCLASSIFIED BORROW 202(C) 0184 CY 500.000 500.000   0.000 $10.30 $0.00 $0.00
0004 SELECT BORROW 202(D) 0186 CY 500.000 500.000   0.000 $18.54 $0.00 $0.00
0005 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.200 0.200 $15,450.00 $3,090.00 $3,090.00
0006 TEMPORARY SILT FENCE 223 2801 LF 3,500.000 3,500.000   0.000 $1.44 $0.00 $0.00
0007 TEMPORARY SILT DIKE 227 0100 LF 434.000 434.000   0.000 $6.18 $0.00 $0.00
0008 DITCH LINER PROTECTION 229 4318 LF 2,400.000 2,400.000   0.000 $1.80 $0.00 $0.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 78,138.000 78,138.000   0.000 $1.86 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 16.140 16.140   0.000 $412.00 $0.00 $0.00
0011 FERTILIZING (10-20-10) 234(A) 2824 TON 7.810 7.810   0.000 $566.50 $0.00 $0.00
0012 FERTILIZING (0-46-0) 234(A) 4406 TON 0.420 0.420   0.000 $566.50 $0.00 $0.00
0013 MOWING 241 2832 AC 28.130 28.130   0.000 $61.80 $0.00 $0.00
0014 (SP)FLY ASH 327(A) 4200 TON 749.000 749.000   0.000 $63.86 $0.00 $0.00
0015 (SP)CEMENTITIOUS STABILIZED SUBGRADE 327(E) 4240 SY 17,324.000 17,324.000   0.000 $2.32 $0.00 $0.00
0016 TRAFFIC BOUND SURFACE COURSE TYPE A 403(A) 0217 TON 251.000 251.000   0.000 $41.20 $0.00 $0.00
0017 TACK COAT 407 0250 GAL 3,027.000 3,027.000   0.000 $3.73 $0.00 $0.00
0018 PRIME COAT 408 5774 GAL 6,992.000 6,992.000   0.000 $6.97 $0.00 $0.00
0019 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) 411(S3) 5940 TON 1,573.000 1,573.000   0.000 $81.62 $0.00 $0.00
0020 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 9,581.000 9,581.000   0.000 $71.94 $0.00 $0.00
0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 1,049.000 1,049.000   0.000 $86.45 $0.00 $0.00
0022 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 2,340.000 2,340.000   0.000 $75.42 $0.00 $0.00
0023 CLASS C CONCRETE 509(D) 1331 CY 430.000 430.000   0.000 $257.50 $0.00 $0.00
0024 TYPE A6 CULVERT END TREATMENT 613(CC) 7196 EA 2.000 2.000   0.000 $927.00 $0.00 $0.00
0025 18" CORR. GALV. STEEL PIPE 613(D) 0689 LF 120.000 120.000   0.000 $18.54 $0.00 $0.00
0026 72" CORR. GALV. STEEL PIPE 613(D) 0698 LF 584.000 584.000 420.000 420.000 $36.05 $15,141.00 $15,141.00
0027 6" PERFORATED PIPE UNDERDRAIN ROUND 613(P) 1091 LF 275.000 275.000   0.000 $36.05 $0.00 $0.00
0028 6" NON-PERF.PIPE UNDERDRAIN RND. 613(Q) 1096 LF 92.000 92.000   0.000 $36.05 $0.00 $0.00
0029 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $8,755.00 $0.00 $0.00
0030 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 18,464.000 18,464.000   0.000 $4.23 $0.00 $0.00
0031 REMOVAL OF GUARD RAIL 619(B) 4780 LF 643.000 643.000   0.000 $2.06 $0.00 $0.00
0032 SAWING PAVEMENT 619(C) 0924 LF 88.000 88.000   0.000 $10.30 $0.00 $0.00
0033 BEAM GUARD RAIL-W-BEAM-SINGLE 623(A) 0932 LF 700.000 700.000   0.000 $15.71 $0.00 $0.00
0034 THRIE BEAM BRIDGE CONNECTION-TYPE A 623(E) 7114 EA 4.000 4.000   0.000 $1,442.00 $0.00 $0.00
0035 (SP)G.E.T. GUARD RAIL END SECTION 623(H) 8571 EA 4.000 4.000   0.000 $2,163.00 $0.00 $0.00
0036 (SP)FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 5,472.000 5,472.000 3,845.000 3,845.000 $3.09 $11,881.05 $11,881.05
Subtotals For Category     0100/ROADWAY    $36,583.80 $36,583.80
Fed/State Project Number:    STP-STIM(034) Project:    20943(07) Category:    0200/BRIDGE A
0037 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 80.000 80.000   0.000 $15.28 $0.00 $0.00
0038 CLSM BACKFILL 501(G) 6309 CY 103.000 103.000   0.000 $146.21 $0.00 $0.00
0039 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 320.000 320.000   0.000 $178.95 $0.00 $0.00
0040 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 280.000 280.000   0.000 $195.33 $0.00 $0.00
0041 APPROACH SLAB 504(A) 1304 SY 282.000 282.000   0.000 $179.69 $0.00 $0.00
0042 CONCRETE RAIL (TR4) 504(E) 6245 LF 417.000 417.000   0.000 $73.41 $0.00 $0.00
0043 STRUCTURAL STEEL 506(A) 1322 LB 3,441.000 3,441.000   0.000 $2.71 $0.00 $0.00
0044 CLASS AA CONCRETE 509(A) 1326 CY 203.000 203.000   0.000 $560.31 $0.00 $0.00
0045 CLASS A CONCRETE 509(B) 1328 CY 121.000 121.000   0.000 $550.27 $0.00 $0.00
0046 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 56,560.000 56,560.000   0.000 $1.08 $0.00 $0.00
0047 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 882.000 882.000   0.000 $28.21 $0.00 $0.00
0048 PILES, FURNISHED (HP 14X117) 514(A) 6018 LF 1,232.000 1,232.000   0.000 $73.22 $0.00 $0.00
0049 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 882.000 882.000   0.000 $12.73 $0.00 $0.00
0050 PILES, DRIVEN (HP 14X117) 514(B) 6299 LF 1,232.000 1,232.000   0.000 $12.73 $0.00 $0.00
0051 PILE LOAD TEST (DYNAMIC) 514(F) 6354 EA 28.000 28.000   0.000 $372.38 $0.00 $0.00
0052 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 683.000 683.000   0.000 $3.48 $0.00 $0.00
0053 (SP) SEALER CRACK PREPARATION 523(A) 6550 LF 163.000 163.000   0.000 $4.87 $0.00 $0.00
0054 (SP) SEALER RESIN 523(B) 6560 GAL 2.000 2.000   0.000 $231.50 $0.00 $0.00
0055 (PL)FIXED BEARING ASSEMBLY 535 6164 EA 8.000 8.000   0.000 $314.41 $0.00 $0.00
0056 (PL)EXPANSION BEARING ASSEMBLY 535 6165 EA 16.000 16.000   0.000 $659.78 $0.00 $0.00
0057 (PL)ELASTOMERIC BEARING PADS 535 6282 EA 16.000 16.000   0.000 $597.18 $0.00 $0.00
0058 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 2,453.000 2,453.000   0.000 $57.79 $0.00 $0.00
0059 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 471.000 471.000   0.000 $48.94 $0.00 $0.00
0060 6" PERFORATED PIPE UNDERDRAIN ROUND 613(P) 6204 LF 84.000 84.000   0.000 $23.15 $0.00 $0.00
0061 6" NON-PERF.PIPE UNDERDRAIN RND. 613(Q) 6207 LF 154.000 154.000   0.000 $23.15 $0.00 $0.00
0062 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $29,542.87 $0.00 $0.00
Subtotals For Category     0200/BRIDGE A    $0.00 $0.00
Fed/State Project Number:    STP-STIM(034) Project:    20943(07) Category:    0201/BRIDGE B
0063 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 1,755.000 1,755.000   0.000 $6.36 $0.00 $0.00
0064 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 178.000 178.000   0.000 $26.50 $0.00 $0.00
0065 CLASS AA CONCRETE 509(A) 1326 CY 374.000 374.000   0.000 $371.00 $0.00 $0.00
0066 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 58,603.000 58,603.000   0.000 $1.28 $0.00 $0.00
0067 (PL)REMOVAL OF BRIDGE ITEMS 619(B) 2500 LSUM 1.000 1.000   0.000 $5,830.00 $0.00 $0.00
Subtotals For Category     0201/BRIDGE B    $0.00 $0.00
Fed/State Project Number:    STP-STIM(034) Project:    20943(07) Category:    0300/TRAFFIC CONTROL
0068 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 856(A) 8839 LF 22,160.000 22,160.000   0.000 $0.11 $0.00 $0.00
0069 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 856(G) 8890 EA 500.000 500.000   0.000 $0.58 $0.00 $0.00
0070 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 859(A) 8006 LF 500.000 500.000   0.000 $0.85 $0.00 $0.00
0071 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,240.000 3,240.000 48.000 48.000 $0.27 $12.96 $12.96
0072 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 7,290.000 7,290.000 36.000 36.000 $0.64 $23.04 $23.04
0073 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 3,780.000 3,780.000 132.000 132.000 $1.11 $146.52 $146.52
0074 BARRICADES(TYPE III) 880(C) 8842 SD 4,860.000 4,860.000   0.000 $0.53 $0.00 $0.00
0075 WING BARRICADES 880(C) 8848 SD 1,080.000 1,080.000 72.000 72.000 $0.53 $38.16 $38.16
0076 VERTICAL PANELS 880(D) 8854 SD 44,820.000 44,820.000   0.000 $0.08 $0.00 $0.00
0077 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 13,500.000 13,500.000 132.000 132.000 $0.11 $14.52 $14.52
0078 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 53,460.000 53,460.000   0.000 $0.05 $0.00 $0.00
0079 DRUMS 880(F) 8878 SD 8,640.000 8,640.000   0.000 $0.16 $0.00 $0.00
0080 PORT.CHANGEABLE MESSAGE SIGN 882(B) 8306 SD 60.000 60.000   0.000 $15.90 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $235.20 $235.20
Fed/State Project Number:    STP-STIM(034) Project:    20943(07) Category:    0301/SIGNING AND STRIPING
0081 STRUCTURAL CONCRETE 804(A) 2915 CY 0.800 0.800   0.000 $142.04 $0.00 $0.00
0082 SHEET ALUMINUM SIGNS 850(A) 8110 SF 90.320 90.320   0.000 $15.90 $0.00 $0.00
0083 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 118.500 118.500   0.000 $12.72 $0.00 $0.00
0084 (PL)4" RECESSED THERMOPLASTIC STRIPING 855(A) 8820 LF 19,200.000 19,200.000   0.000 $1.17 $0.00 $0.00
Subtotals For Category     0301/SIGNING AND STRIPING    $0.00 $0.00
Fed/State Project Number:    STP-STIM(034) Project:    20943(07) Category:    0600/STAKING
0085 STAKING 642 0098 LSUM 1.000 1.000 0.250 0.250 $13,515.00 $3,378.75 $3,378.75
Subtotals For Category     0600/STAKING    $3,378.75 $3,378.75
Fed/State Project Number:    STP-STIM(034) Project:    20943(07) Category:    0640/CONSTRUCTION
0086 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $4,240.00 $0.00 $0.00
0087 FIELD OFFICE 640 1398 EA 1.000 1.000   0.000 $8,268.00 $0.00 $0.00
0088 MOBILIZATION 641 1399 LSUM 1.000 1.000 0.500 0.500 $101,747.77 $50,873.89 $50,873.89
Subtotals For Category     0640/CONSTRUCTION    $50,873.89 $50,873.89
Subtotals For Project STP-STIM(034) /20943(07) $91,071.64 $91,071.64