Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    01/05/2012
Contract ID: 110421   Estimate Number: 0001     Contract No: 710403
Residency: CLAREMORE (08300)   Estimate Type: Progressive     Account No: 400800

Project Number(s): BRFY-018N(050)
Primary Job Piece No: 24220(04)
Contract Description: BRIDGE AND APPROACHES US-60: OVER BIG CABIN CREEK, 3.7 MILES EAST OF THE SH-66 JUNCTION. PROJECT LENGTH = 0.207 MILES
Primary County: CRAIG              
Name of Road: US-60              
Prime Contractor: B & B BRIDGE COMPANY, LLC              
    411 SIXTH STREET              
    ST. PAUL , KS   66771              
Surety Company: WESTERN SURETY COMPANY              

Date Let: 09/15/2011 NTP Effective Date: 12/19/2011 Pay Period: 11/10/2011  TO  12/31/2011
Date Awarded: 10/03/2011 Date Work Began: 12/09/2011 Original Contract Time: 180
Date Contract Executed: 10/14/2011 Date Time Stopped: Current Time Charged: 8.00
Date NTP Issued: 11/10/2011 Completion Date: Current Time Allowed: 180.00
General Liability Expires: 05/23/2012 Workman's Comp Expires: 05/23/2012 Percent Time Used: 4.44 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $3,181,543.16 Total to Date Prev to Date This Estimate
Bid Amount: $3,181,543.16 Participating: $159,915.81 $0.00 $159,915.81
Percent Complete: 5.02 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $3,021,695.33 Total Earnings: $159,915.81 $0.00 $159,915.81
Unearned Balance: $3,021,695.33 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $159,915.81 $0.00 $159,915.81
Other Adjustments: $-67.98 $0.00 $-67.98
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $159,847.83 $0.00 $159,847.83

Estimate Adjustment Detail

Contract ID: 110421   Estimate Number: 0001     Primary JP: 24220(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
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
24220(04) 0017 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0001 280.27 $-0.24 $-67.98
Subtotals For Line Item Adjustments $-67.98


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

Line Item Detail

Contract ID: 110421   Estimate Number: 0001     Primary JP: 24220(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-018N(050) Project:    24220(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.200 0.200 $6,000.00 $1,200.00 $1,200.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 3,271.000 3,271.000   0.000 $5.00 $0.00 $0.00
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 3,383.000 3,383.000 1,102.000 1,102.000 $7.00 $7,714.00 $7,714.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.200 0.200 $10,000.00 $2,000.00 $2,000.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 1,601.000 1,601.000   0.000 $2.25 $0.00 $0.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 56.000 56.000   0.000 $17.95 $0.00 $0.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 12,214.000 12,214.000   0.000 $1.39 $0.00 $0.00
0008 MOWING 241 2832 AC 13.000 13.000   0.000 $84.00 $0.00 $0.00
0009 AGGREGATE BASE TYPE B 303(B) 2110 CY 1,544.000 1,544.000   0.000 $50.00 $0.00 $0.00
0010 LIME 307(D) 4230 TON 137.000 137.000   0.000 $110.00 $0.00 $0.00
0011 LIME STABILIZED SUBGRADE 307(H) 4270 SY 7,568.000 7,568.000   0.000 $4.00 $0.00 $0.00
0012 SEPARATOR FABRIC 325 5271 SY 9,205.000 9,205.000   0.000 $1.75 $0.00 $0.00
0013 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 809.000 809.000   0.000 $30.00 $0.00 $0.00
0014 TACK COAT 407(B) 0250 GAL 1,405.000 1,405.000 37.500 37.500 $2.50 $93.75 $93.75
0015 PRIME COAT 408 5774 GAL 2,789.000 2,789.000   0.000 $8.00 $0.00 $0.00
0016 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 760.000 760.000   0.000 $106.00 $0.00 $0.00
0017 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 1,838.000 1,838.000 280.270 280.270 $98.00 $27,466.46 $27,466.46
0018 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 870.000 870.000   0.000 $115.00 $0.00 $0.00
0019 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 538.000 538.000   0.000 $105.00 $0.00 $0.00
0020 COLD MILLING PAVEMENT 412 5267 SY 3,372.000 3,372.000   0.000 $3.50 $0.00 $0.00
0021 CLASS C CONCRETE 509(D) 0325 CY 10.000 10.000   0.000 $350.00 $0.00 $0.00
0022 12" CORR. GALV. STEEL PIPE 613(B) 0688 LF 200.000 200.000 500.000 500.000 $40.00 $20,000.00 $20,000.00
0023 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 8,318.000 8,318.000   0.000 $4.00 $0.00 $0.00
0024 REMOVAL OF GUARDRAIL 619(B) 4780 LF 849.000 849.000   0.000 $2.00 $0.00 $0.00
0025 REMOVAL OF CONCRETE DITCH LINER 619(B) 5881 LF 160.000 160.000   0.000 $12.00 $0.00 $0.00
0026 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 1,228.000 1,228.000   0.000 $18.00 $0.00 $0.00
0027 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 4.000 4.000   0.000 $2,200.00 $0.00 $0.00
0028 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000   0.000 $1,000.00 $0.00 $0.00
0029 GUARDRAIL DELINEATORS(TYPE 1, CODE 1) 853 9066 EA 30.000 30.000   0.000 $5.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $58,474.21 $58,474.21
Fed/State Project Number:    BRFY-018N(050) Project:    24220(04) Category:    0200/BRIDGE 'A'
0030 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 285.000 285.000   0.000 $25.00 $0.00 $0.00
0031 CLSM BACKFILL 501(G) 6309 CY 285.000 285.000   0.000 $110.00 $0.00 $0.00
0032 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 1,179.000 1,179.000   0.000 $225.00 $0.00 $0.00
0033 APPROACH SLAB 504(A) 1304 SY 429.200 429.200   0.000 $175.00 $0.00 $0.00
0034 SAW-CUT GROOVING 504(B) 1305 SY 1,690.000 1,690.000   0.000 $4.00 $0.00 $0.00
0035 SEALED EXPANSION JOINT 504(C) 6250 LF 56.200 56.200   0.000 $400.00 $0.00 $0.00
0036 CONCRETE RAIL (TR4) 504(D) 6245 LF 800.600 800.600   0.000 $60.00 $0.00 $0.00
0037 STRUCTURAL STEEL 506(A) 1322 LB 1,700.000 1,700.000   0.000 $3.00 $0.00 $0.00
0038 STAINLESS STEEL FIXED BEARING ASSEMBLY 507(A) 6170 EA 8.000 8.000   0.000 $3,000.00 $0.00 $0.00
0039 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 16.000 16.000   0.000 $3,000.00 $0.00 $0.00
0040 CLASS AA CONCRETE 509(A) 1326 CY 494.600 494.600   0.000 $100.00 $0.00 $0.00
0041 CLASS A CONCRETE 509(B) 1328 CY 286.900 286.900   0.000 $450.00 $0.00 $0.00
0042 REINFORCING STEEL 511(A) 1332 LB 420.000 420.000   0.000 $3.00 $0.00 $0.00
0043 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 162,670.000 162,670.000   0.000 $0.65 $0.00 $0.00
0044 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 156.000 156.000   0.000 $30.00 $0.00 $0.00
0045 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 631.000 631.000   0.000 $40.00 $0.00 $0.00
0046 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 156.000 156.000   0.000 $25.00 $0.00 $0.00
0047 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 631.000 631.000   0.000 $20.00 $0.00 $0.00
0048 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 1,497.000 1,497.000   0.000 $3.50 $0.00 $0.00
0049 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 136.000 136.000   0.000 $850.00 $0.00 $0.00
0050 SEALER CRACK PREPARATION 523(A) 6550 LF 55.000 55.000   0.000 $5.00 $0.00 $0.00
0051 SEALER RESIN 523(B) 6560 GAL 1.000 1.000   0.000 $110.00 $0.00 $0.00
0052 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 972.000 972.000   0.000 $30.00 $0.00 $0.00
0053 TYPE I-A FILTER BLANKET 601(C) 1355 TON 213.000 213.000   0.000 $25.00 $0.00 $0.00
0054 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 108.000 108.000   0.000 $35.00 $0.00 $0.00
0055 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 80.000 80.000   0.000 $35.00 $0.00 $0.00
0056 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $40,000.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $0.00
Fed/State Project Number:    BRFY-018N(050) Project:    24220(04) Category:    0201/BRIDGE 'B'
0057 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 285.000 285.000   0.000 $25.00 $0.00 $0.00
0058 CLSM BACKFILL 501(G) 6309 CY 285.000 285.000   0.000 $110.00 $0.00 $0.00
0059 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 1,179.000 1,179.000   0.000 $225.00 $0.00 $0.00
0060 APPROACH SLAB 504(A) 1304 SY 429.200 429.200   0.000 $175.00 $0.00 $0.00
0061 SAW-CUT GROOVING 504(B) 1305 SY 1,690.000 1,690.000   0.000 $4.00 $0.00 $0.00
0062 SEALED EXPANSION JOINT 504(C) 6250 LF 56.200 56.200   0.000 $400.00 $0.00 $0.00
0063 CONCRETE RAIL (TR4) 504(D) 6245 LF 800.600 800.600   0.000 $60.00 $0.00 $0.00
0064 STRUCTURAL STEEL 506(A) 1322 LB 1,700.000 1,700.000   0.000 $3.00 $0.00 $0.00
0065 STAINLESS STEEL FIXED BEARING ASSEMBLY 507(A) 6170 EA 8.000 8.000   0.000 $3,000.00 $0.00 $0.00
0066 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 16.000 16.000   0.000 $3,000.00 $0.00 $0.00
0067 CLASS AA CONCRETE 509(A) 1326 CY 494.600 494.600   0.000 $100.00 $0.00 $0.00
0068 CLASS A CONCRETE 509(B) 1328 CY 287.000 287.000   0.000 $450.00 $0.00 $0.00
0069 REINFORCING STEEL 511(A) 1332 LB 420.000 420.000   0.000 $3.00 $0.00 $0.00
0070 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 162,790.000 162,790.000   0.000 $0.65 $0.00 $0.00
0071 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 158.000 158.000   0.000 $30.00 $0.00 $0.00
0072 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 653.000 653.000   0.000 $40.00 $0.00 $0.00
0073 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 158.000 158.000   0.000 $25.00 $0.00 $0.00
0074 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 653.000 653.000   0.000 $20.00 $0.00 $0.00
0075 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 1,497.000 1,497.000   0.000 $3.50 $0.00 $0.00
0076 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 122.000 122.000   0.000 $850.00 $0.00 $0.00
0077 SEALER CRACK PREPARATION 523(A) 6550 LF 55.000 55.000   0.000 $5.00 $0.00 $0.00
0078 SEALER RESIN 523(B) 6560 GAL 1.000 1.000   0.000 $110.00 $0.00 $0.00
0079 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,373.000 1,373.000   0.000 $30.00 $0.00 $0.00
0080 TYPE I-A FILTER BLANKET 601(C) 1355 TON 301.000 301.000   0.000 $25.00 $0.00 $0.00
0081 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 108.000 108.000   0.000 $35.00 $0.00 $0.00
0082 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 80.000 80.000   0.000 $35.00 $0.00 $0.00
0083 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $40,000.00 $0.00 $0.00
Subtotals For Category     0201/BRIDGE 'B'    $0.00 $0.00
Fed/State Project Number:    BRFY-018N(050) Project:    24220(04) Category:    0300/TEMPORARY TRAFFIC
0084 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 14,100.000 14,100.000   0.000 $0.15 $0.00 $0.00
0085 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 2,000.000 2,000.000   0.000 $0.50 $0.00 $0.00
0086 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 11,100.000 11,100.000   0.000 $0.15 $0.00 $0.00
0087 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 360.000 360.000 46.000 46.000 $5.00 $230.00 $230.00
0088 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 5,220.000 5,220.000 115.000 115.000 $0.10 $11.50 $11.50
0089 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 3,330.000 3,330.000 759.000 759.000 $1.00 $759.00 $759.00
0090 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 3,870.000 3,870.000 529.000 529.000 $1.50 $793.50 $793.50
0091 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 1,800.000 1,800.000 184.000 184.000 $0.50 $92.00 $92.00
0092 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 3,600.000 3,600.000 2,530.000 2,530.000 $0.25 $632.50 $632.50
0093 DRUMS 880(F) 8878 SD 16,740.000 16,740.000 1,771.000 1,771.000 $0.10 $177.10 $177.10
0094 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 540.000 540.000   0.000 $5.00 $0.00 $0.00
Subtotals For Category     0300/TEMPORARY TRAFFIC    $2,695.60 $2,695.60
Fed/State Project Number:    BRFY-018N(050) Project:    24220(04) Category:    0301/PERMANENT TRAFFIC
0095 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 4.000 4.000   0.000 $25.00 $0.00 $0.00
0096 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 3.000 3.000   0.000 $200.00 $0.00 $0.00
0097 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 7,140.000 7,140.000   0.000 $0.85 $0.00 $0.00
Subtotals For Category     0301/PERMANENT TRAFFIC    $0.00 $0.00
Fed/State Project Number:    BRFY-018N(050) Project:    24220(04) Category:    0600/STAKING
0098 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000 0.100 0.100 $12,500.00 $1,250.00 $1,250.00
Subtotals For Category     0600/STAKING    $1,250.00 $1,250.00
Fed/State Project Number:    BRFY-018N(050) Project:    24220(04) Category:    0640/CONSTRUCTION
0099 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.100 0.100 $5,000.00 $500.00 $500.00
0100 FIELD OFFICE 640(A) 1398 EA 1.000 1.000 1.000 1.000 $5,000.00 $5,000.00 $5,000.00
0101 MOBILIZATION 641 1399 LSUM 1.000 1.000 0.436 0.436 $211,000.00 $91,996.00 $91,996.00
Subtotals For Category     0640/CONSTRUCTION    $97,496.00 $97,496.00
Subtotals For Project BRFY-018N(050) /24220(04) $159,915.81 $159,915.81