Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    03/01/2010
Contract ID: 090357   Estimate Number: 0013     Contract No: 411328
Residency: COBB ENGINEERING CO., INC. (02003)   Estimate Type: Progressive     Account No: 432200

Project Number(s): BRF-STIM(195)CO, BRO-STIM(196)CO
Primary Job Piece No: 19673(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD: OVER ISLAND BAYOU & TRIB, 1.6 MI N OF SH-78. OVER RED BRANCH CREEK, 1.0 MI N AND 1.5 MI E OF SMITH-LEE. PROJECT LENGTH = 0.557 MILES
Primary County: BRYAN              
Name of Road: COUNTY ROAD              
Prime Contractor: HUB CONSTRUCTION, INC.              
    ROUTE 1, BOX 350              
    BOSWELL , OK   74727              
Surety Company: OHIO CASUALTY INSURANCE COMPANY              

Date Let: 05/14/2009 NTP Effective Date: 08/03/2009 Pay Period: 02/16/2010  TO  02/28/2010
Date Awarded: 05/19/2009 Date Work Began: 08/17/2009 Original Contract Time: 120
Date Contract Executed: 06/01/2009 Date Time Stopped: Current Time Charged: 210.00
Date NTP Issued: 06/02/2009 Completion Date: Current Time Allowed: 200.00
General Liability Expires: 07/01/2010 Workman's Comp Expires: 01/01/2011 Percent Time Used: 105.00 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $988,890.50 Total to Date Prev to Date This Estimate
Bid Amount: $988,890.50 Participating: $684,866.55 $675,679.05 $9,187.50
Percent Complete: 68.75 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $309,023.95 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $309,023.95 Total Earnings: $684,866.55 $675,679.05 $9,187.50
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $684,866.55 $675,679.05 $9,187.50
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $-5,000.00 $-3,000.00 $-2,000.00
TOTAL: $679,866.55 $672,679.05 $7,187.50

Estimate Adjustment Detail

Contract ID: 090357   Estimate Number: 0013     Primary JP: 19673(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
System Application of Liquidated Damages 0012 -6.0 $500.00 $-3,000.00
System Application of Liquidated Damages 0013 -4.0 $500.00 $-2,000.00


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: 090357   Estimate Number: 0013     Primary JP: 19673(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:    BRF-STIM(195)CO Project:    19673(04) Category:    0100/ROADWAY - BRF-STIM(195)CO
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 5,525.000 5,525.000 0.000 2,210.000 $7.00 $0.00 $15,470.00
0003 UNCLASSIFIED BORROW 202(C) 1302 CY 2,160.000 2,160.000   0.000 $8.00 $0.00 $0.00
0004 TEMPORARY SILT FENCE 223 2801 LF 205.000 205.000   200.000 $3.00 $0.00 $600.00
0005 TEMPORARY SILT DIKE 227 0100 LF 240.000 240.000   128.000 $6.00 $0.00 $768.00
0006 SOLID SLAB SODDING 230(A) 2806 SY 16,550.000 16,550.000   0.000 $2.50 $0.00 $0.00
0007 VEGETATIVE MULCHING 233(A) 2817 AC 3.450 3.450   0.000 $350.00 $0.00 $0.00
0008 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 1,016.000 1,016.000   0.000 $25.00 $0.00 $0.00
0009 24" CORR. GALV. STEEL PIPE 613(D) 0690 LF 44.000 44.000   0.000 $35.00 $0.00 $0.00
0010 24" PREFAB. CULVERT END SECTION, ROUND 613(M) 5730 EA 2.000 2.000   0.000 $300.00 $0.00 $0.00
8000 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 0.000 0.000   0.000 $2,500.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY - BRF-STIM(195)CO    $0.00 $26,838.00
Fed/State Project Number:    BRF-STIM(195)CO Project:    19673(04) Category:    0200/BRIDGE 'B' - BRF-STIM(195)CO
0011 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 96.000 96.000   96.000 $15.00 $0.00 $1,440.00
0012 UNCLASSIFIED BACKFILL 501(D) 6353 CY 114.000 114.000   0.000 $15.00 $0.00 $0.00
0013 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 356.170 356.170   356.170 $175.00 $0.00 $62,329.75
0014 CONCRETE RAIL (TR1) 504(E) 1380 LF 253.170 253.170 0.000 253.170 $75.00 $0.00 $18,987.75
0015 STRUCTURAL STEEL 506(A) 1322 LB 2,020.000 2,020.000   2,020.000 $2.50 $0.00 $5,050.00
0016 CLASS AA CONCRETE 509(A) 1326 CY 70.000 70.000 0.000 70.000 $650.00 $0.00 $45,500.00
0017 CLASS A CONCRETE 509(B) 1328 CY 63.800 63.800 0.000 63.800 $650.00 $0.00 $41,470.00
0018 REINFORCING STEEL 511(A) 1332 LB 24,520.000 24,520.000   24,520.000 $0.90 $0.00 $22,068.00
0019 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 880.000 880.000   880.000 $40.00 $0.00 $35,200.00
0020 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 880.000 880.000   879.870 $15.00 $0.00 $13,198.05
0021 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 1,120.000 1,120.000   168.230 $35.00 $0.00 $5,888.05
0022 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 290.000 290.000 0.000 48.020 $30.00 $0.00 $1,440.60
0023 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
0024 GUARD RAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,300.00 $0.00 $0.00
0025 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.690 $3,500.00 $0.00 $2,415.00
Subtotals For Category     0200/BRIDGE 'B' - BRF-STIM(195)CO    $0.00 $264,987.20
Fed/State Project Number:    BRF-STIM(195)CO Project:    19673(04) Category:    0210/BRIDGE 'A' - BRF-STIM(195)CO
0026 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 500.000 500.000 0.000 500.000 $7.00 $0.00 $3,500.00
0027 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 60.000 60.000   60.000 $25.00 $0.00 $1,500.00
0028 CLASS A CONCRETE 509(B) 1328 CY 156.300 156.300 0.000 156.300 $400.00 $0.00 $62,520.00
0029 REINFORCING STEEL 511(A) 1332 LB 20,005.000 20,005.000   20,005.000 $0.85 $0.00 $17,004.25
0030 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $2,500.00 $0.00 $2,500.00
Subtotals For Category     0210/BRIDGE 'A' - BRF-STIM(195)CO    $0.00 $87,024.25
Fed/State Project Number:    BRF-STIM(195)CO Project:    19673(04) Category:    0600/STAKING - BRF-STIM(195)CO
0031 STAKING 642 0098 LSUM 1.000 1.000   0.750 $5,000.00 $0.00 $3,750.00
Subtotals For Category     0600/STAKING - BRF-STIM(195)CO    $0.00 $3,750.00
Fed/State Project Number:    BRF-STIM(195)CO Project:    19673(04) Category:    0640/CONSTRUCTION - BRF-STIM(195)CO
0032 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.550 $5,000.00 $0.00 $2,750.00
0033 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.500 $35,000.00 $0.00 $17,500.00
Subtotals For Category     0640/CONSTRUCTION - BRF-STIM(195)CO    $0.00 $20,250.00
Subtotals For Project BRF-STIM(195)CO /19673(04) $0.00 $402,849.45


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:    BRO-STIM(196)CO Project:    21655(04) Category:    0100/ROADWAY - BRO-STIM(196)CO
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   0.900 $10,000.00 $0.00 $9,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 2,894.000 2,894.000 0.000 2,894.000 $6.00 $0.00 $17,364.00
0003 UNCLASSIFIED BORROW 202(C) 0184 CY 3,511.000 3,511.000 0.000 970.000 $7.00 $0.00 $6,790.00
0004 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.000 0.500 $2,500.00 $0.00 $1,250.00
0005 TEMPORARY SILT FENCE 223 2801 LF 1,060.000 1,060.000   428.000 $3.00 $0.00 $1,284.00
0006 TEMPORARY SILT DIKE 227 0100 LF 168.000 168.000   112.000 $6.00 $0.00 $672.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 5,902.000 5,902.000   0.000 $3.00 $0.00 $0.00
0008 VEGETATIVE MULCHING 233(A) 2817 AC 2.600 2.600   0.000 $350.00 $0.00 $0.00
0009 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 900.000 900.000   0.000 $25.00 $0.00 $0.00
0010 CLASS C CONCRETE 509(D) 0325 CY 20.000 20.000   0.000 $300.00 $0.00 $0.00
0011 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(D) 4528 LF 40.000 40.000   40.000 $30.00 $0.00 $1,200.00
0012 28" X 20" GALV. STEEL CULVERT END SECTION ARCH 613(G) 4571 EA 2.000 2.000   2.000 $250.00 $0.00 $500.00
0013 SHEET ALUMINUM SIGNS 850(A) 8110 SF 17.000 17.000   0.000 $20.00 $0.00 $0.00
0014 FLANGE CHANNEL POSTS(4 LB/FT) 851(D) 8597 LF 36.000 36.000   0.000 $10.00 $0.00 $0.00
0015 DELINEATORS(TYPE 2, CODE 1) 853 9033 EA 13.000 13.000   0.000 $25.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY - BRO-STIM(196)CO    $0.00 $38,060.00
Fed/State Project Number:    BRO-STIM(196)CO Project:    21655(04) Category:    0200/BRIDGE - 'A' - BRO-STIM(196)CO
0016 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 84.000 84.000   84.000 $15.00 $0.00 $1,260.00
0017 UNCLASSIFIED BACKFILL 501(D) 6353 CY 82.000 82.000   0.000 $15.00 $0.00 $0.00
0018 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 356.670 356.670   356.670 $175.00 $0.00 $62,417.25
0019 CONCRETE RAIL (TR1) 504(E) 1380 LF 245.000 245.000 122.500 245.000 $75.00 $9,187.50 $18,375.00
0020 STRUCTURAL STEEL 506(A) 1322 LB 1,810.000 1,810.000   1,810.000 $2.50 $0.00 $4,525.00
0021 CLASS AA CONCRETE 509(A) 1326 CY 69.800 69.800 0.000 69.800 $650.00 $0.00 $45,370.00
0022 CLASS A CONCRETE 509(B) 1328 CY 53.800 53.800 0.000 53.800 $650.00 $0.00 $34,970.00
0023 REINFORCING STEEL 511(A) 1332 LB 23,160.000 23,160.000   23,160.000 $0.85 $0.00 $19,686.00
0024 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 720.000 720.000   720.000 $40.00 $0.00 $28,800.00
0025 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 720.000 720.000   702.270 $15.00 $0.00 $10,534.05
0026 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 915.000 915.000   96.080 $35.00 $0.00 $3,362.80
0027 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 235.000 235.000 0.000 23.400 $30.00 $0.00 $702.00
0028 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
0029 GUARD RAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,300.00 $0.00 $0.00
0030 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.630 $3,500.00 $0.00 $2,205.00
Subtotals For Category     0200/BRIDGE - 'A' - BRO-STIM(196)CO    $9,187.50 $242,207.10
Fed/State Project Number:    BRO-STIM(196)CO Project:    21655(04) Category:    0600/STAKING - BRO-STIM(196)CO
0031 STAKING 642 0098 LSUM 1.000 1.000   0.500 $3,500.00 $0.00 $1,750.00
Subtotals For Category     0600/STAKING - BRO-STIM(196)CO    $0.00 $1,750.00
Subtotals For Project BRO-STIM(196)CO /21655(04) $9,187.50 $282,017.10