Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/10/2011
Contract ID: 100603   Estimate Number: 0006     Contract No: 610767
Residency: MUSKOGEE (01100)   Estimate Type: Progressive     Account No: 400100

Project Number(s): BRFY-131B(067)
Primary Job Piece No: 23102(04)
Contract Description: BRIDGE AND APPROACHES SH-9: OVER KINGS CREEK, 1.0 MILE EAST OF THE SH-2 JUNCTION. PROJECT LENGTH = 0.232 MILES
Primary County: HASKELL              
Name of Road: SH-9              
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: 10/21/2010 NTP Effective Date: 03/07/2011 Pay Period: 06/01/2011  TO  06/09/2011
Date Awarded: 11/08/2010 Date Work Began: 04/12/2011 Original Contract Time: 180
Date Contract Executed: 11/23/2010 Date Time Stopped: Current Time Charged: 43.00
Date NTP Issued: 11/24/2010 Completion Date: Current Time Allowed: 180.00
General Liability Expires: 07/01/2011 Workman's Comp Expires: 07/01/2011 Percent Time Used: 23.89 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $1,759,826.88 Total to Date Prev to Date This Estimate
Bid Amount: $1,759,826.88 Participating: $408,592.68 $226,971.54 $181,621.14
Percent Complete: 31.78 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,200,535.07 Total Earnings: $408,592.68 $226,971.54 $181,621.14
Unearned Balance: $1,200,535.07 Stockpiled Materials: $140,242.37 $142,041.07 $-1,798.70
Gross Earnings: $548,835.05 $369,012.61 $179,822.44
Other Adjustments: $10,456.76 $0.00 $10,456.76
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $559,291.81 $369,012.61 $190,279.20

Estimate Adjustment Detail

Contract ID: 100603   Estimate Number: 0006     Primary JP: 23102(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
No change orders have been created for this contract.


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
23102(04) 0029 MOH for 18" Corr. Galv. Steel Pipe Stockpiled Material Initial Payment 0005 $936.98
23102(04) 0030 MOH for 24" Corr. Galv. Steel Pipe Stockpiled Material Initial Payment 0005 $1,538.22
23102(04) 0032 MOH for 21"x15" Corr. Galv. Steel Pipe Arch Stockpiled Material Adjustment 0006 $-1,798.70
23102(04) 0032 MOH for 21"x15" Corr. Galv. Steel Pipe Arch Stockpiled Material Initial Payment 0005 $1,798.70
23102(04) 0033 MOH for 35"x24" Corr. Galv. Steel Pipe Arch Stockpiled Material Initial Payment 0005 $1,453.18
23102(04) 0054 MOH for Prestressed Concrete Beams(TypeIII) Stockpiled Material Initial Payment 0001 $136,313.99
Subtotals For Stockpile Payments $140,242.37


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
23102(04) 0022 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0006 1,874.00 $4.05 $7,601.23
23102(04) 0024 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0006 616.00 $4.63 $2,855.53
Subtotals For Line Item Adjustments $10,456.76


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

Line Item Detail

Contract ID: 100603   Estimate Number: 0006     Primary JP: 23102(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:    BRFY-131B(067) Project:    23102(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.750 $4,200.00 $0.00 $3,150.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 19,623.000 19,623.000 165.000 5,807.000 $4.51 $744.15 $26,189.57
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 15,773.000 15,773.000 857.000 15,773.000 $5.10 $4,370.70 $80,442.30
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.500 $5,061.00 $0.00 $2,530.50
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 925.000 925.000 0.000 900.000 $2.10 $0.00 $1,890.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 126.000 126.000   0.000 $7.35 $0.00 $0.00
0007 DITCH LINER PROTECTION 229 4318 LF 650.000 650.000   0.000 $1.51 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 31,404.000 31,404.000   0.000 $1.51 $0.00 $0.00
0009 SEEDING METHOD B 232(B) 2814 AC 6.490 6.490   0.000 $204.75 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 6.490 6.490   0.000 $189.00 $0.00 $0.00
0011 MOWING 241 2832 AC 13.000 13.000   0.000 $89.25 $0.00 $0.00
0012 AGGREGATE BASE TYPE A 303(A) 2100 CY 1,451.000 1,451.000   0.000 $30.45 $0.00 $0.00
0013 FLY ASH 307(A) 4200 TON 331.000 331.000   0.000 $54.75 $0.00 $0.00
0014 LIME 307(D) 4230 TON 20.000 20.000   0.000 $164.16 $0.00 $0.00
0015 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 6,125.000 6,125.000   0.000 $2.62 $0.00 $0.00
0016 LIME PRETREATMENT 307(G) 4260 SY 1,838.000 1,838.000   0.000 $3.05 $0.00 $0.00
0017 SEPARATOR FABRIC 325 5271 SY 6,125.000 6,125.000   0.000 $1.52 $0.00 $0.00
0018 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,539.000 1,539.000 0.000 165.000 $14.99 $0.00 $2,473.35
0019 TACK COAT 407(B) 0250 GAL 1,765.000 1,765.000   0.000 $3.62 $0.00 $0.00
0020 PRIME COAT 408 5774 GAL 3,908.000 3,908.000   0.000 $5.66 $0.00 $0.00
0021 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 458.000 458.000   0.000 $76.26 $0.00 $0.00
0022 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 3,427.000 3,427.000 1,874.000 1,874.000 $65.62 $122,971.88 $122,971.88
0023 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 403.000 403.000   0.000 $78.89 $0.00 $0.00
0024 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 1,141.000 1,141.000 616.000 616.000 $68.24 $42,035.84 $42,035.84
0025 COLD MILLING PAVEMENT 412 5267 SY 922.000 922.000   0.000 $3.38 $0.00 $0.00
0026 RUMBLE STRIP-METHOD HMA-CON 413(A) 4861 LF 2,089.000 2,089.000   0.000 $2.10 $0.00 $0.00
0027 CLASS C CONCRETE 509(D) 0325 CY 117.000 117.000   0.000 $283.50 $0.00 $0.00
0028 28 1/2" X 18" R.C.PIPE ARCH CLASS A-III 613(A) 4410 LF 94.000 94.000   0.000 $81.22 $0.00 $0.00
0029 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 46.000 46.000   0.000 $25.33 $0.00 $0.00
0030 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 74.000 74.000   0.000 $28.14 $0.00 $0.00
0031 72" CORR. GALV. STEEL PIPE 613(B) 0698 LF 500.000 500.000 0.000 500.000 $78.75 $0.00 $39,375.00
0032 21" X 15" CORR. GALV. STEEL PIPE ARCH 613(B) 4527 LF 126.000 126.000 126.000 126.000 $23.10 $2,910.60 $2,910.60
0033 35" X 24" CORR. GALV. STEEL PIPE ARCH 613(B) 4529 LF 53.000 53.000   0.000 $33.31 $0.00 $0.00
0034 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 75.000 75.000   0.000 $10.68 $0.00 $0.00
0035 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1096 LF 25.000 25.000   0.000 $10.68 $0.00 $0.00
0036 TYPE B4 CULVERT END TREATMENT 613(M) 7187 EA 1.000 1.000   0.000 $1,048.95 $0.00 $0.00
0037 TYPE B6 CULVERT END TREATMENT 613(M) 7197 EA 5.000 5.000   0.000 $924.00 $0.00 $0.00
0038 TYPE AA6 CULVERT END TREATMENT 613(M) 7201 EA 2.000 2.000   0.000 $1,470.00 $0.00 $0.00
0039 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 1.000 1.000   0.000 $934.50 $0.00 $0.00
0040 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $2,100.00 $0.00 $0.00
0041 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 9,167.000 9,167.000   0.000 $1.87 $0.00 $0.00
0042 REMOVAL OF GUARDRAIL 619(B) 4780 LF 550.000 550.000   0.000 $4.20 $0.00 $0.00
0043 SAWING PAVEMENT 619(C) 0924 LF 468.000 468.000   0.000 $5.25 $0.00 $0.00
0044 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 1,113.000 1,113.000   0.000 $16.54 $0.00 $0.00
0045 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 4.000 4.000   0.000 $2,493.75 $0.00 $0.00
0046 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000   0.000 $1,968.75 $0.00 $0.00
0047 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 2,926.000 2,926.000 2,020.000 2,020.000 $3.91 $7,898.20 $7,898.20
0048 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 2.000 2.000   0.000 $68.25 $0.00 $0.00
0049 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 1.000 1.000   0.000 $105.00 $0.00 $0.00
0050 MAILBOX 629(C) 4960 EA 4.000 4.000   0.000 $21.00 $0.00 $0.00
0051 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 3.000 3.000   0.000 $10.50 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $180,931.37 $331,867.24
Fed/State Project Number:    BRFY-131B(067) Project:    23102(04) Category:    0200/BRIDGE "A"
0052 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 100.000 100.000   0.000 $12.60 $0.00 $0.00
0053 CLSM BACKFILL 501(G) 6309 CY 197.000 197.000   0.000 $134.03 $0.00 $0.00
0054 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 895.010 895.010   0.000 $198.61 $0.00 $0.00
0055 APPROACH SLAB 504(A) 1304 SY 246.400 246.400   0.000 $189.00 $0.00 $0.00
0056 SAW-CUT GROOVING 504(B) 1305 SY 1,117.200 1,117.200   0.000 $3.78 $0.00 $0.00
0057 CONCRETE RAIL (TR4) 504(D) 6245 LF 457.000 457.000   0.000 $58.22 $0.00 $0.00
0058 STRUCTURAL STEEL 506(A) 1322 LB 1,170.000 1,170.000   0.000 $1.48 $0.00 $0.00
0059 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 10.000 10.000   0.000 $323.09 $0.00 $0.00
0060 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 20.000 20.000   0.000 $2,477.58 $0.00 $0.00
0061 ELASTOMERIC BEARING PADS 507(C) 6282 EA 20.000 20.000   0.000 $126.00 $0.00 $0.00
0062 CLASS AA CONCRETE 509(A) 1326 CY 242.600 242.600   0.000 $451.71 $0.00 $0.00
0063 CLASS A CONCRETE 509(B) 1328 CY 139.900 139.900   0.000 $446.01 $0.00 $0.00
0064 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 71,430.000 71,430.000   0.000 $0.92 $0.00 $0.00
0065 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 512.000 512.000   0.000 $26.01 $0.00 $0.00
0066 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 512.000 512.000   0.000 $10.50 $0.00 $0.00
0067 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 827.000 827.000   0.000 $3.31 $0.00 $0.00
0068 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 164.000 164.000   0.000 $547.60 $0.00 $0.00
0069 SEALER CRACK PREPARATION 523(A) 6550 LF 186.000 186.000   0.000 $5.04 $0.00 $0.00
0070 SEALER RESIN 523(B) 6560 GAL 1.300 1.300   0.000 $262.50 $0.00 $0.00
0071 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 650.000 650.000   0.000 $28.90 $0.00 $0.00
0072 TYPE I-A FILTER BLANKET 601(C) 1355 TON 130.000 130.000   0.000 $23.77 $0.00 $0.00
0073 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 94.000 94.000   0.000 $21.00 $0.00 $0.00
0074 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 22.000 22.000   0.000 $21.00 $0.00 $0.00
0075 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $12,600.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE "A"    $0.00 $0.00
Fed/State Project Number:    BRFY-131B(067) Project:    23102(04) Category:    0300/TRAFFIC
0076 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 6.000 6.000   0.000 $105.00 $0.00 $0.00
0077 SHEET ALUMINUM SIGNS 850(A) 8110 SF 57.500 57.500   0.000 $11.55 $0.00 $0.00
0078 2" SQUARE TUBE POST 851(C) 8324 LF 111.500 111.500   0.000 $5.51 $0.00 $0.00
0079 DELINEATORS(TYPE 2, CODE 3) 853 9039 EA 2.000 2.000   0.000 $23.10 $0.00 $0.00
0080 GUARDRAIL DELINEATORS(TYPE 2, CODE 1) 853 9069 EA 27.000 27.000   0.000 $15.75 $0.00 $0.00
0081 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 6,600.000 6,600.000   0.000 $0.49 $0.00 $0.00
0082 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 13,200.000 13,200.000   0.000 $0.26 $0.00 $0.00
0083 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 857(E) 8890 EA 1,850.000 1,850.000   0.000 $0.42 $0.00 $0.00
0084 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 5,000.000 5,000.000   0.000 $0.26 $0.00 $0.00
0085 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 180.000 180.000   0.000 $1.05 $0.00 $0.00
0086 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 8,640.000 8,640.000 90.000 228.000 $0.02 $1.80 $4.56
0087 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 2,160.000 2,160.000 195.000 718.000 $2.10 $409.50 $1,507.80
0088 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 3,240.000 3,240.000 425.000 936.000 $0.05 $21.25 $46.80
0089 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 3,600.000 3,600.000   0.000 $0.02 $0.00 $0.00
0090 WING BARRICADES 880(C) 8848 SD 720.000 720.000 60.000 264.000 $4.20 $252.00 $1,108.80
0091 VERTICAL PANELS 880(D) 8854 SD 16,200.000 16,200.000   0.000 $0.02 $0.00 $0.00
0092 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 10,440.000 10,440.000 105.000 434.000 $0.02 $2.10 $8.68
0093 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 21,600.000 21,600.000   0.000 $0.02 $0.00 $0.00
0094 DRUMS 880(F) 8878 SD 5,400.000 5,400.000 156.000 156.000 $0.02 $3.12 $3.12
0095 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 360.000 360.000   0.000 $4.20 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC    $689.77 $2,679.76
Fed/State Project Number:    BRFY-131B(067) Project:    23102(04) Category:    0600/STAKING
0096 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $10,080.00 $0.00 $5,040.00
Subtotals For Category     0600/STAKING    $0.00 $5,040.00
Fed/State Project Number:    BRFY-131B(067) Project:    23102(04) Category:    0640/CONSTRUCTION
0097 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.100 $3,150.00 $0.00 $315.00
0098 FIELD OFFICE 640(A) 1398 EA 1.000 1.000   1.000 $5,250.00 $0.00 $5,250.00
0099 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $63,440.68 $0.00 $63,440.68
Subtotals For Category     0640/CONSTRUCTION    $0.00 $69,005.68
Subtotals For Project BRFY-131B(067) /23102(04) $181,621.14 $408,592.68