Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    04/20/2011
Contract ID: 100550   Estimate Number: 0009     Contract No: 610619
Residency: PERRY (04100)   Estimate Type: Progressive     Account No: 400400

Project Number(s): ACIMY-0035-4(224)235MS
Primary Job Piece No: 25909(13)
Contract Description: GRADE, DRAIN, SURFACE, AND SITE PLAN I-35: TRUCK WEIGH STATION 2.0 MILES SOUTH OF THE OKLAHOMA/KANSAS STATE LINE. PROJECT LENGTH = 1.453 MILES.
Primary County: KAY              
Name of Road: I-35              
Prime Contractor: DUIT CONSTRUCTION COMPANY, INC./TTK CONSTRUCTION CO., INC JV              
    P.O. BOX 3788              
    EDMOND , OK   73083              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              

Date Let: 09/16/2010 NTP Effective Date: 01/10/2011 Pay Period: 04/01/2011  TO  04/15/2011
Date Awarded: 10/04/2010 Date Work Began: 12/07/2010 Original Contract Time: 290
Date Contract Executed: 10/14/2010 Date Time Stopped: Current Time Charged: 130.00
Date NTP Issued: 11/09/2010 Completion Date: Current Time Allowed: 318.00
General Liability Expires: 03/01/2012 Workman's Comp Expires: 03/01/2012 Percent Time Used: 40.88 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $7,489,962.67 Total to Date Prev to Date This Estimate
Bid Amount: $7,489,962.67 Participating: $1,240,493.64 $1,156,128.02 $84,365.62
Percent Complete: 16.56 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $6,249,469.03 Total Earnings: $1,240,493.64 $1,156,128.02 $84,365.62
Unearned Balance: $6,249,469.03 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,240,493.64 $1,156,128.02 $84,365.62
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,240,493.64 $1,156,128.02 $84,365.62

Estimate Adjustment Detail

Contract ID: 100550   Estimate Number: 0009     Primary JP: 25909(13)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 ADD HIGHWAY CONSTRUCTION WAGE RATES TO CONTRACT Approved 02/16/2011 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: 100550   Estimate Number: 0009     Primary JP: 25909(13)



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:    ACIMY-0035-4(224)235MS Project:    25909(13) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   1.000 $25,000.00 $0.00 $25,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 25,578.000 25,578.000   23,410.000 $3.20 $0.00 $74,912.00
0003 UNCLASSIFIED BORROW 202(C) 0184 CY 26,209.000 26,209.000   15,337.480 $4.79 $0.00 $73,466.53
0004 SELECT BORROW 202(D) 0186 CY 1,025.000 1,025.000   3,418.130 $10.65 $0.00 $36,403.08
0005 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.000 0.600 $45,000.00 $0.00 $27,000.00
0006 TEMPORARY SILT FENCE 223 2801 LF 11,221.000 11,221.000   4,485.000 $1.04 $0.00 $4,664.40
0007 TEMPORARY SILT DIKE 227 0100 LF 504.000 504.000 0.000 224.000 $4.79 $0.00 $1,072.96
0008 SOLID SLAB SODDING 230(A) 2806 SY 58,253.000 58,253.000   0.000 $1.75 $0.00 $0.00
0009 VEGETATIVE MULCHING 233(A) 2817 AC 12.040 12.040   0.000 $319.50 $0.00 $0.00
0010 AGGREGATE BASE 303 5912 TON 18,521.000 18,521.000   0.000 $28.00 $0.00 $0.00
0011 SEPARATOR FABRIC 325 5271 SY 1,805.000 1,805.000   0.000 $2.25 $0.00 $0.00
0012 (SP)LIME 327(D) 4230 TON 881.000 881.000 196.790 196.790 $162.69 $32,015.77 $32,015.77
0013 (SP)LIME STABILIZED SUBGRADE 327(H) 4270 SY 52,016.000 52,016.000 5,333.320 5,333.320 $2.99 $15,946.63 $15,946.63
0014 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 1,000.000 1,000.000   0.000 $34.08 $0.00 $0.00
0015 PRIME COAT 408 5774 GAL 7,353.000 7,353.000   0.000 $6.00 $0.00 $0.00
0016 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 5,491.000 5,491.000   0.000 $89.00 $0.00 $0.00
0017 8.5" P.C. DOWEL JOINTED CONCRETE PAVEMENT 414(A1) 6853 SY 46,409.000 46,409.000   0.000 $42.06 $0.00 $0.00
0018 CLASS C CONCRETE 509(D) 0325 CY 159.000 159.000   0.000 $255.60 $0.00 $0.00
0019 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 770.000 770.000   0.000 $51.12 $0.00 $0.00
0020 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 257.000 257.000   0.000 $44.73 $0.00 $0.00
0021 CONCRETE CURB (8" BARRIER-INTEGRAL) 609(A) 0380 LF 7,319.000 7,319.000   0.000 $9.00 $0.00 $0.00
0022 4" CONCRETE SIDEWALK 610(A) 0602 SY 1,957.000 1,957.000   0.000 $40.04 $0.00 $0.00
0023 MANHOLE (4' DIAMETER) 611(A) 2657 EA 2.000 2.000 0.000 2.000 $12,780.00 $0.00 $25,560.00
0024 ADDITIONAL DEPTH IN INLET 611(F) 5196 VF 0.980 0.980   0.000 $532.50 $0.00 $0.00
0025 INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(G) 4488 EA 1.000 1.000   0.000 $372.75 $0.00 $0.00
0026 CAST IRON CURB INLETS 611(K) 4488 EA 1.000 1.000   0.000 $372.75 $0.00 $0.00
0027 24" R.C.PIPE CLASS III 613(B) 0492 LF 212.000 212.000 0.000 212.000 $66.24 $0.00 $14,042.88
0028 30" R.C.PIPE CLASS III 613(B) 0493 LF 348.000 348.000 0.000 348.000 $78.92 $0.00 $27,464.16
0029 22" X 13" R.C.PIPE ARCH CLASS A-III 613(B) 4495 LF 223.000 223.000   216.000 $96.81 $0.00 $20,910.96
0030 TYPE A6 CULVERT END TREATMENT 613(CC) 7196 EA 1.000 1.000 0.000 1.000 $820.05 $0.00 $820.05
0031 TYPE B6 CULVERT END TREATMENT 613(CC) 7197 EA 4.000 4.000 0.000 4.000 $958.50 $0.00 $3,834.00
0032 TYPE CC6 CULVERT END TREATMENT 613(CC) 7203 EA 2.000 2.000 0.000 1.000 $2,193.90 $0.00 $2,193.90
0033 TYPE A6 SLOPED CONCRETE END SECTION 613(MM) 7520 EA 1.000 1.000   0.000 $1,278.00 $0.00 $0.00
0034 TYPE B6 SLOPED CONCRETE END SECTION 613(MM) 7521 EA 4.000 4.000   0.000 $1,544.25 $0.00 $0.00
0035 TYPE CC4 SLOPED CONCRETE END SECTION 613(MM) 7532 EA 2.000 2.000 0.000 1.000 $2,502.75 $0.00 $2,502.75
0036 (PL)PACKAGED SEWAGE TREATMENT PLANT 615 5934 LSUM 1.000 1.000   0.560 $27,690.00 $0.00 $15,506.40
0037 12" STEEL CASING 616(I) 0030 LF 525.000 525.000   515.000 $53.25 $0.00 $27,423.75
0038 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $2,130.00 $0.00 $2,130.00
0039 REMOVAL OF HEADWALL 619(B) 0291 EA 2.000 2.000   2.000 $745.50 $0.00 $1,491.00
0040 REMOVAL OF FENCE 619(B) 4725 LF 3,345.000 3,345.000   3,345.000 $1.07 $0.00 $3,579.15
0041 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 4,140.000 4,140.000   0.000 $2.66 $0.00 $0.00
0042 (SP)FENCE-STYLE SWF (3 BARBED WIRE) 624(C) 4457 LF 4,568.000 4,568.000   4,667.000 $3.75 $0.00 $17,501.25
0043 (PL)SITE AMENITIES 643 5100 LSUM 1.000 1.000   0.154 $2,513,400.00 $0.00 $387,063.60
0044 (PL)FLAG PLAZA 643 5240 EA 1.000 1.000   0.000 $7,029.00 $0.00 $0.00
0045 WATER SYSTEM IMPROVEMENTS 643 6000 LSUM 1.000 1.000   0.550 $31,950.00 $0.00 $17,572.50
0046 EDGE DRAIN CONDUIT-PERFORATED 653(A) 5915 LF 313.000 313.000   0.000 $21.30 $0.00 $0.00
0047 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 653(B) 5916 LF 79.000 79.000   0.000 $15.98 $0.00 $0.00
0048 OUTLET LATERAL HEADWALL 653(C) 5946 EA 3.000 3.000   0.000 $426.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $47,962.40 $860,077.72
Fed/State Project Number:    ACIMY-0035-4(224)235MS Project:    25909(13) Category:    0310/TRAFFIC SIGNING AND STRIPING
0049 RELOCATION OF RENTED PORTABLE TYPE PRECAST CONCRETE MEDIAN 627(O) 4410 LF 4,550.000 4,550.000   0.000 $1.36 $0.00 $0.00
0050 RENTED PORTABLE TYPE PRECAST CONCRETE MEDIAN BARRIER 627(P) 4425 LF 4,550.000 4,550.000   0.000 $15.04 $0.00 $0.00
0051 SHEET ALUMINUM SIGNS 850(A) 8110 SF 232.000 232.000   0.000 $10.65 $0.00 $0.00
0052 4"@13 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3206 LF 383.000 383.000   0.000 $22.37 $0.00 $0.00
0053 1 3/4" SQUARE TUBE POST 851(C) 8321 LF 21.000 21.000   0.000 $4.79 $0.00 $0.00
0054 2" SQUARE TUBE POST 851(C) 8324 LF 242.000 242.000   0.000 $4.79 $0.00 $0.00
0055 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 196.000 196.000   0.000 $6.39 $0.00 $0.00
0056 TRAFFIC STRIPE(PAINT)(4" WIDE) 854(A) 8800 LF 10,485.000 10,485.000   0.000 $0.06 $0.00 $0.00
0057 TRAFFIC STRIPE(PAINT)(WORDS) 854(B) 8806 EA 3.000 3.000   0.000 $106.50 $0.00 $0.00
0058 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 12,574.000 12,574.000   0.000 $0.94 $0.00 $0.00
0059 TRAFFIC STRIPE(PLASTIC)(6" WIDE) 855(A) 8813 LF 416.000 416.000   0.000 $1.41 $0.00 $0.00
0060 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 5,570.000 5,570.000   0.000 $1.43 $0.00 $0.00
0061 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 844.000 844.000   0.000 $5.62 $0.00 $0.00
0062 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $26,169.18 $0.00 $0.00
Subtotals For Category     0310/TRAFFIC SIGNING AND STRIPING    $0.00 $0.00
Fed/State Project Number:    ACIMY-0035-4(224)235MS Project:    25909(13) Category:    0330/TRAFFIC LIGHTING
0063 DRILLED SHAFTS 36" DIAMETER 516(A) 6092 LF 64.000 64.000 74.570 74.570 $426.00 $31,766.82 $31,766.82
0064 4" CONCRETE SIDEWALK 610(A) 0602 SY 42.000 42.000   0.000 $79.88 $0.00 $0.00
0065 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 610.000 610.000 670.000 670.000 $6.92 $4,636.40 $4,636.40
0066 4" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8348 LF 60.000 60.000   0.000 $26.63 $0.00 $0.00
0067 4" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8350 LF 21,980.000 21,980.000   12,786.000 $4.95 $0.00 $63,290.70
0068 (PL)PULL BOX 803 8060 EA 24.000 24.000   0.000 $372.75 $0.00 $0.00
0069 HIGH MAST LUMINAIRE 809(E) 8103 EA 8.000 8.000   0.000 $852.00 $0.00 $0.00
0070 SERVICE POLE 810(A) 3118 EA 1.000 1.000   0.000 $6,390.00 $0.00 $0.00
0071 1/C NO.4 ELECTRICAL CONDUCTOR 811 8038 LF 3,390.000 3,390.000   0.000 $1.60 $0.00 $0.00
0072 120' HIGH MAST POLE(G.STL.) 812 8060 EA 2.000 2.000   0.000 $12,464.76 $0.00 $0.00
0073 HIGH MAST LOWERING DEVICE TYPE I 813 8074 EA 2.000 2.000   0.000 $8,520.00 $0.00 $0.00
Subtotals For Category     0330/TRAFFIC LIGHTING    $36,403.22 $99,693.92
Fed/State Project Number:    ACIMY-0035-4(224)235MS Project:    25909(13) Category:    0600/STAKING
0074 STAKING 642 0098 LSUM 1.000 1.000   0.250 $96,000.00 $0.00 $24,000.00
Subtotals For Category     0600/STAKING    $0.00 $24,000.00
Fed/State Project Number:    ACIMY-0035-4(224)235MS Project:    25909(13) Category:    0640/CONSTRUCTION
0075 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.100 $1,500.00 $0.00 $150.00
0076 FIELD OFFICE 640 1426 EA 1.000 1.000   1.000 $21,000.00 $0.00 $21,000.00
0077 MOBILIZATION 641 1552 LSUM 1.000 1.000   0.879 $268,000.00 $0.00 $235,572.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $256,722.00
Subtotals For Project ACIMY-0035-4(224)235MS /25909(13) $84,365.62 $1,240,493.64