Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    03/07/2011
Contract ID: 100477   Estimate Number: 0004     Contract No: 610479
Residency: GUYMON (06200)   Estimate Type: Progressive     Account No: 400600

Project Number(s): SEC1302Y-133N(050)HP
Primary Job Piece No: 13337(19)
Contract Description: SURFACE US-287: FROM 1.0 MILE SOUTH OF THE SH-3/US-64 JUNCTION. PROJECT LENGTH = 2.215 MILES
Primary County: CIMARRON              
Name of Road: US-287              
Prime Contractor: DOBSON BROTHERS CONSTRUCTION CO.              
    P.O. BOX 81409              
    LINCOLN , NE   68501              
Surety Company: BERKLEY REGIONAL INSURANCE COMPANY              

Date Let: 08/19/2010 NTP Effective Date: 01/03/2011 Pay Period: 12/01/2010  TO  02/28/2011
Date Awarded: 09/07/2010 Date Work Began: 10/25/2010 Original Contract Time: 240
Date Contract Executed: 09/16/2010 Date Time Stopped: Current Time Charged: 38.00
Date NTP Issued: 09/21/2010 Completion Date: Current Time Allowed: 240.00
General Liability Expires: 06/30/2011 Workman's Comp Expires: 06/30/2011 Percent Time Used: 15.83 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $5,610,381.67 Total to Date Prev to Date This Estimate
Bid Amount: $5,610,381.67 Participating: $1,078,573.29 $967,491.98 $111,081.31
Percent Complete: 18.92 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $4,549,127.17 Total Earnings: $1,078,573.29 $967,491.98 $111,081.31
Unearned Balance: $4,549,127.17 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,078,573.29 $967,491.98 $111,081.31
Other Adjustments: $-17,318.79 $-17,318.79 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,061,254.50 $950,173.19 $111,081.31

Estimate Adjustment Detail

Contract ID: 100477   Estimate Number: 0004     Primary JP: 13337(19)



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
13337(19) 0015 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0002 0.00 $0.00 $-588.48
13337(19) 0015 SUPERPAVE, TYPE S3(PG 64-22 OK) * ROADWAY DENSITY 0003 0.00 $0.00 $-6,840.50
13337(19) 0015 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0003 0.00 $0.00 $-9,889.81
Subtotals For Line Item Adjustments $-17,318.79
* = User applied Line Item Adjustments


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

Line Item Detail

Contract ID: 100477   Estimate Number: 0004     Primary JP: 13337(19)



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:    SEC1302Y-133N(050)HP Project:    13337(19) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.000 $4,675.19 $0.00 $0.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 13,970.000 13,970.000   0.000 $7.11 $0.00 $0.00
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 4,260.000 4,260.000 1,049.000 1,049.000 $12.25 $12,850.25 $12,850.25
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4230 CY 8,400.000 8,400.000   0.000 $2.75 $0.00 $0.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 200.000 200.000   0.000 $1.59 $0.00 $0.00
0006 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 2.000 2.000   0.000 $159.49 $0.00 $0.00
0007 TEMPORARY SILT DIKE 221(F) 0100 LF 56.000 56.000   0.000 $7.44 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 59,389.000 59,389.000   0.000 $1.81 $0.00 $0.00
0009 WATERING 230(F) 2812 KGAL 4,752.000 4,752.000   0.000 $6.38 $0.00 $0.00
0010 MOWING 241 2832 AC 25.000 25.000   0.000 $79.74 $0.00 $0.00
0011 STABILIZED SUBGRADE 307(K) 4300 SY 99,649.000 99,649.000   54,463.580 $5.13 $0.00 $279,398.17
0012 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 50.000 50.000   0.000 $66.43 $0.00 $0.00
0013 TACK COAT 407(B) 0250 GAL 209.000 209.000 0.000 100.000 $4.80 $0.00 $480.00
0014 PRIME COAT 408 5774 GAL 15,222.000 15,222.000   13,739.000 $4.75 $0.00 $65,260.25
0015 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 15,616.000 15,616.000   8,831.260 $57.58 $0.00 $508,503.95
0016 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 617.000 617.000   0.000 $81.75 $0.00 $0.00
0017 RUMBLE STRIP-METHOD PCC-CON 413(C) 4868 LF 21,970.000 21,970.000   0.000 $0.26 $0.00 $0.00
0018 P.C.CONCRETE PAVEMENT(PLACEMENT) 414(A) 0210 SY 27,361.000 27,361.000   0.000 $4.15 $0.00 $0.00
0019 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 56,851.000 56,851.000   0.000 $8.85 $0.00 $0.00
0020 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 21,363.000 21,363.000   0.000 $93.32 $0.00 $0.00
0021 CLASS C CONCRETE 509(D) 0325 CY 10.000 10.000   0.000 $355.39 $0.00 $0.00
0022 INLET MEDIAN BARRIER, TYPE I, DES.1 611(G) 7126 EA 1.000 1.000   0.000 $2,387.55 $0.00 $0.00
0023 18" R.C.PIPE CLASS III 613(A) 0491 LF 126.000 126.000   0.000 $45.22 $0.00 $0.00
0024 30" R.C.PIPE CLASS III 613(A) 0493 LF 272.000 272.000   0.000 $84.78 $0.00 $0.00
0025 28" X 18" R.C.PIPE ARCH CLASS A-III 613(A) 4496 LF 212.000 212.000   0.000 $77.40 $0.00 $0.00
0026 18" PREFAB. CULVERT END SECTION, ROUND 613(L) 5726 EA 1.000 1.000   0.000 $605.49 $0.00 $0.00
0027 TYPE A6 CULVERT END TREATMENT 613(M) 7196 EA 2.000 2.000   0.000 $2,764.77 $0.00 $0.00
0028 TYPE BB6 CULVERT END TREATMENT 613(M) 7202 EA 2.000 2.000   0.000 $4,419.66 $0.00 $0.00
0029 TYPE CC6 CULVERT END TREATMENT 613(M) 7203 EA 2.000 2.000   0.000 $5,672.88 $0.00 $0.00
0030 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 18,082.000 18,082.000   0.000 $4.52 $0.00 $0.00
0031 REMOVAL OF EXISTING STRUCTURES 619(B) 4778 EA 1.000 1.000   0.000 $20,082.69 $0.00 $0.00
0032 REMOVAL OF GUARDRAIL 619(B) 4780 LF 534.000 534.000   0.000 $3.63 $0.00 $0.00
0033 REMOVAL OF CURB 619(B) 4791 LF 1,330.000 1,330.000   0.000 $1.56 $0.00 $0.00
0034 REMOVAL OF EXISTING PIPE 619(B) 5918 LF 85.000 85.000   0.000 $21.67 $0.00 $0.00
0035 (PL)GUARDRAIL CURBING 623 0100 EA 8.000 8.000   0.000 $555.90 $0.00 $0.00
0036 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 2,378.000 2,378.000   0.000 $14.73 $0.00 $0.00
0037 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 6030 EA 1.000 1.000   0.000 $744.27 $0.00 $0.00
0038 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 5.000 5.000   0.000 $2,121.17 $0.00 $0.00
0039 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 7.000 7.000   0.000 $1,541.71 $0.00 $0.00
0040 GUARDRAIL BRIDGE CONNECTION-TYPE B 623(I) 8680 EA 1.000 1.000   0.000 $738.95 $0.00 $0.00
0041 CONCRETE LONGITUDINAL BARRIER, DESIGN 1 627(A) 4317 LF 166.000 166.000   0.000 $155.67 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $12,850.25 $866,492.62
Fed/State Project Number:    SEC1302Y-133N(050)HP Project:    13337(19) Category:    0300/TRAFFIC TEMPORARY
0042 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 3,400.000 3,400.000   0.000 $1.06 $0.00 $0.00
0043 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 857(E) 8890 EA 2,000.000 2,000.000   0.000 $2.13 $0.00 $0.00
0044 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 5,000.000 5,000.000   0.000 $0.53 $0.00 $0.00
0045 (SP)CONST.ZONE IMPACT ATTEN. 871(B) 8705 SD 150.000 150.000   0.000 $21.26 $0.00 $0.00
0046 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 1,650.000 1,650.000   0.000 $11.28 $0.00 $0.00
0047 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,930.000 3,930.000 1,257.000 1,413.000 $1.59 $1,998.63 $2,246.67
0048 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 600.000 600.000 846.000 1,070.000 $3.19 $2,698.74 $3,413.30
0049 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 4,860.000 4,860.000 1,467.000 1,584.000 $1.59 $2,332.53 $2,518.56
0050 CONSTRUCTIONBARRICADES(TYPE III) 880(C) 8842 SD 720.000 720.000 900.000 1,270.000 $2.13 $1,917.00 $2,705.10
0051 WING BARRICADES 880(C) 8848 SD 480.000 480.000 638.000 677.000 $2.13 $1,358.94 $1,442.01
0052 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 720.000 720.000 4,625.000 5,482.000 $1.06 $4,902.50 $5,810.92
0053 DRUMS 880(F) 8878 SD 5,640.000 5,640.000 1,530.000 2,124.000 $0.53 $810.90 $1,125.72
0054 CONES(36" LARGE) 880(H) 8896 SD 14,250.000 14,250.000 450.000 450.000 $0.53 $238.50 $238.50
0055 PORTABLE CHANGEABLE MESSAGE SIGN 882(A) 8303 EA 4.000 4.000   1.000 $17,543.53 $0.00 $17,543.53
Subtotals For Category     0300/TRAFFIC TEMPORARY    $16,257.74 $37,044.31
Fed/State Project Number:    SEC1302Y-133N(050)HP Project:    13337(19) Category:    0301/TRAFFIC PERMANENT
0056 STRUCTURAL CONCRETE 804(A) 2915 CY 18.000 18.000   0.000 $425.30 $0.00 $0.00
0057 REINFORCING STEEL 804(B) 2916 LB 4,424.000 4,424.000   0.000 $1.33 $0.00 $0.00
0058 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 6.000 6.000   0.000 $159.49 $0.00 $0.00
0059 SHEET ALUMINUM SIGNS 850(A) 8110 SF 678.000 678.000   0.000 $14.89 $0.00 $0.00
0060 EXTRUDED ALUMINUM PANEL SIGNS 850(B) 8112 SF 1,110.000 1,110.000   0.000 $25.52 $0.00 $0.00
0061 6"@20 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3208 LF 168.000 168.000   0.000 $48.91 $0.00 $0.00
0062 8"@31 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3210 LF 96.000 96.000   0.000 $63.79 $0.00 $0.00
0063 8"@40 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3212 LF 124.000 124.000   0.000 $69.11 $0.00 $0.00
0064 3"@7.58 GALV.STEEL PIPE POST 851(B) 3218 LF 203.000 203.000   0.000 $27.64 $0.00 $0.00
0065 2" SQUARE TUBE POST 851(C) 8324 LF 764.000 764.000   0.000 $10.63 $0.00 $0.00
0066 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 58,402.000 58,402.000   0.000 $0.64 $0.00 $0.00
0067 TRAFFIC STRIPE(MULTI-POLY.)(8" WIDE) 856(A) 8540 LF 9,355.000 9,355.000   0.000 $1.33 $0.00 $0.00
0068 TRAFF. STRIPE(MULTI-POLY.)(24" WIDE) 856(A) 8555 LF 24.000 24.000   0.000 $42.53 $0.00 $0.00
0069 TRAFFIC STRIPE (MULTI-POLYMER)(SYMBOLS, WORDS. ETC.) 856(B) 8525 EA 7.000 7.000   0.000 $212.65 $0.00 $0.00
0070 (SP)IMPACT ATTENUATOR 871(A) 8325 EA 1.000 1.000   0.000 $13,822.18 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC PERMANENT    $0.00 $0.00
Fed/State Project Number:    SEC1302Y-133N(050)HP Project:    13337(19) Category:    0302/ITS
0071 (PL) GATE 624(H) 5920 EA 6.000 6.000   0.000 $6,841.98 $0.00 $0.00
0072 2" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8340 LF 610.000 610.000   0.000 $18.95 $0.00 $0.00
0073 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 4,390.000 4,390.000   0.000 $6.32 $0.00 $0.00
0074 PULL BOX(SIZE II) 803(A) 8066 EA 12.000 12.000   0.000 $368.41 $0.00 $0.00
0075 STRUCTURAL CONCRETE 804(A) 2915 CY 20.160 20.160   0.000 $631.57 $0.00 $0.00
0076 REINFORCING STEEL 804(B) 2916 LB 3,150.000 3,150.000   0.000 $1.68 $0.00 $0.00
0077 40' MTG & 12' HLMA(G.STL.) 806(C) 8926 EA 6.000 6.000   0.000 $2,631.53 $0.00 $0.00
0078 ROADWAY LUMINAIRE 809(A) 8090 EA 6.000 6.000   0.000 $494.73 $0.00 $0.00
0079 SERVICE POLE 810(A) 3118 EA 6.000 6.000   0.000 $10,105.07 $0.00 $0.00
0080 1/C NO.0 ELECTRICAL CONDUCTOR 811 8032 LF 3,000.000 3,000.000   0.000 $3.53 $0.00 $0.00
0081 1/C NO.4 ELECTRICAL CONDUCTOR 811 8038 LF 10,400.000 10,400.000   0.000 $1.98 $0.00 $0.00
0082 SOLID STATE FLASHER CONTROLLER(TYPE I) 827 8620 EA 6.000 6.000   0.000 $989.46 $0.00 $0.00
0083 6"@15 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3207 LF 126.000 126.000   0.000 $46.31 $0.00 $0.00
0084 (SP)DYNAMIC MESSAGE SIGN SYSTEM 887 8400 LSUM 1.000 1.000   0.000 $101,050.72 $0.00 $0.00
Subtotals For Category     0302/ITS    $0.00 $0.00
Fed/State Project Number:    SEC1302Y-133N(050)HP Project:    13337(19) Category:    0600/STAKING
0085 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000 0.250 0.500 $77,893.27 $19,473.32 $38,946.64
Subtotals For Category     0600/STAKING    $19,473.32 $38,946.64
Fed/State Project Number:    SEC1302Y-133N(050)HP Project:    13337(19) Category:    0640/CONSTRUCTION
0086 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.100 $3,530.83 $0.00 $353.08
0087 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 1.000 $125,000.00 $62,500.00 $125,000.00
0088 (SP)CONTRACTORS QUALITY CONTROL 643 0087 LSUM 1.000 1.000   0.250 $42,946.56 $0.00 $10,736.64
Subtotals For Category     0640/CONSTRUCTION    $62,500.00 $136,089.72
Subtotals For Project SEC1302Y-133N(050)HP /13337(19) $111,081.31 $1,078,573.29