Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    08/01/2011
Contract ID: 100611   Estimate Number: 0008     Contract No: 610881
Residency: COBB ENGINEERING CO., INC. (03003)   Estimate Type: Progressive     Account No: 400300
Project Number(s): STPY-144C(121)
Primary Job Piece No: 24142(04)
Contract Description: WIDEN, RESURFACE, AND BRIDGE SH-39: FROM 1.78 MILES EAST OF THE SH-24 JUNCTION, EXTEND EAST. PROJECT LENGTH = 5.051 MILES.
Primary County: MCCLAIN              
Name of Road: SH-39              
Prime Contractor: MARKWELL PAVING COMPANY, INC.              
    P.O. BOX 82005              
    OKLAHOMA CITY , OK   73148              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              
Date Let: 11/18/2010 NTP Effective Date: 04/04/2011 Pay Period: 07/16/2011  TO  07/31/2011
Date Awarded: 12/06/2010 Date Work Began: 04/04/2011 Original Contract Time: 365
Date Contract Executed: 12/22/2010 Date Time Stopped: Current Time Charged: 113.00
Date NTP Issued: 01/04/2011 Completion Date: Current Time Allowed: 365.00
General Liability Expires: 04/01/2012 Workman's Comp Expires: 04/01/2012 Percent Time Used: 30.96 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $6,883,715.87 Total to Date Prev to Date This Estimate
Bid Amount: $6,839,607.41 Participating: $1,511,615.56 $1,439,724.16 $71,891.40
Percent Complete: 23.42 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $5,271,888.12 Total Earnings: $1,511,615.56 $1,439,724.16 $71,891.40
Unearned Balance: $5,227,779.66 Stockpiled Materials: $69,942.52 $69,942.52 $0.00
Gross Earnings: $1,581,558.08 $1,509,666.68 $71,891.40
Other Adjustments: $30,269.67 $30,269.67 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,611,827.75 $1,539,936.35 $71,891.40

Estimate Adjustment Detail
Contract ID: 100611   Estimate Number: 0008     Primary JP: 24142(04)


CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Add Smoothness Special Provision Approved 05/09/2011 0.0 $0.00
002 Add items and revise method of measurement Approved 06/24/2011 0.0 $38,385.10
003 36" Elbows and 18" CGSP Approved 06/06/2011 0.0 $5,723.36


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
24142(04) 0023 6 oz Seperator Fabric Stockpiled Material Initial Payment 0005 $13,923.00
24142(04) 0023 6 oz Seperator Fabric Stockpiled Material Initial Payment 0005 $32,385.00
24142(04) 0027 Mirapave 500 Paving Fabric Stockpiled Material Initial Payment 0005 $6,900.00
24142(04) 0071 Barbed Wire Fence, Posts, etc. Stockpiled Material Initial Payment 0002 $23,996.50
24142(04) 0071 Barbed Wire Fence, Posts, etc. Stockpiled Material Adjustment 0006 $-5,662.99
24142(04) 0071 Barbed Wire Fence, Posts, etc. Stockpiled Material Adjustment 0005 $-1,143.80
24142(04) 0071 Barbed Wire Fence, Posts, etc. Stockpiled Material Adjustment 0004 $-455.19
Subtotals For Stockpile Payments $69,942.52


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
24142(04) 0029 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0006 4,442.39 $4.70 $20,901.67
24142(04) 0030 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0005 12.00 $5.37 $64.53
24142(04) 0030 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0006 1,730.17 $5.37 $9,303.47
Subtotals For Line Item Adjustments $30,269.67


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

Line Item Detail
Contract ID: 100611   Estimate Number: 0008     Primary JP: 24142(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:    STPY-144C(121) Project:    24142(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.500 $53,000.00 $0.00 $26,500.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 144,000.000 144,000.000 10,618.000 51,223.000 $3.50 $37,163.00 $179,280.50
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 63,800.000 63,800.000   8,664.000 $4.50 $0.00 $38,988.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.100 0.500 $46,000.00 $4,600.00 $23,000.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 12,275.000 12,275.000 0.000 9,520.000 $1.43 $0.00 $13,613.60
0006 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 16.000 16.000   0.000 $79.50 $0.00 $0.00
0007 TEMPORARY SILT DIKE 221(F) 0100 LF 1,316.000 1,316.000   0.000 $6.89 $0.00 $0.00
0008 TEMPORARY ROCK FILTER DAM TYPE 1 221(G) 0150 CY 350.000 350.000   0.000 $25.00 $0.00 $0.00
0009 TEMPORARY ROCK FILTER DAM TYPE 3 221(G) 0152 CY 180.000 180.000   0.000 $25.00 $0.00 $0.00
0010 DITCH LINER PROTECTION 229 4318 LF 6,080.000 6,080.000   0.000 $1.65 $0.00 $0.00
0011 SOLID SLAB SODDING 230(A) 2806 SY 113,400.000 113,400.000   0.000 $1.37 $0.00 $0.00
0012 WATERING 230(F) 2812 KGAL 4,536.000 4,536.000   0.000 $6.35 $0.00 $0.00
0013 SEEDING METHOD B 232(B) 2814 AC 11.000 11.000   0.000 $320.00 $0.00 $0.00
0014 VEGETATIVE MULCHING 233(A) 2817 AC 32.500 32.500   7.000 $210.00 $0.00 $1,470.00
0015 FERTILIZING (10-20-10) 234(A) 2824 TON 10.500 10.500   0.000 $740.00 $0.00 $0.00
0016 FERTILIZING (0-46-0) 234(A) 4406 TON 2.450 2.450   0.000 $850.00 $0.00 $0.00
0017 MOWING 241 2832 AC 32.500 32.500   8.000 $58.50 $0.00 $468.00
0018 AGGREGATE BASE TYPE A 303(A) 2100 CY 16,810.000 16,510.000   0.000 $21.50 $0.00 $0.00
0019 FLY ASH 307(A) 4200 TON 6,039.000 6,039.000 0.000 679.530 $60.00 $0.00 $40,771.80
0020 LIME 307(D) 4230 TON 325.000 325.000 0.000 98.970 $165.00 $0.00 $16,330.05
0021 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 111,821.000 111,821.000   15,396.600 $1.50 $0.00 $23,094.90
0022 LIME PRETREATMENT 307(G) 4260 SY 22,350.000 22,350.000   9,011.510 $2.00 $0.00 $18,023.02
0023 SEPARATOR FABRIC 325 5271 SY 89,397.000 89,397.000   0.000 $0.70 $0.00 $0.00
0024 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 11,647.000 11,647.000   246.820 $19.00 $0.00 $4,689.58
0025 TACK COAT 407(B) 0250 GAL 8,450.000 8,450.000 0.000 2,450.000 $2.00 $0.00 $4,900.00
0026 PRIME COAT 408 5774 GAL 28,750.000 28,750.000 0.000 4,300.000 $2.00 $0.00 $8,600.00
0027 FABRIC REINFORCEMENT 409(A) 4242 SY 16,660.000 14,600.000   0.000 $0.70 $0.00 $0.00
0028 BITUMINOUS BINDER 409(B) 4268 GAL 4,165.000 3,753.000   0.000 $2.00 $0.00 $0.00
0029 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 36,914.000 36,514.000   4,442.390 $47.00 $0.00 $208,792.33
0030 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 16,708.000 16,508.000   1,742.170 $52.00 $0.00 $90,592.84
0031 COLD MILLING PAVEMENT 412 5267 SY 57,609.000 57,609.000   11,333.330 $0.50 $0.00 $5,666.67
0032 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 291.000 291.000 146.780 205.110 $10.60 $1,555.87 $2,174.17
0033 CLASS AA CONCRETE 509(A) 0319 CY 622.000 622.000 0.000 180.430 $295.50 $0.00 $53,317.07
0034 CLASS A CONCRETE 509(B) 0321 CY 375.000 375.000 50.620 242.130 $290.86 $14,723.33 $70,425.93
0035 CLASS C CONCRETE 509(D) 0325 CY 812.000 812.000   0.000 $202.50 $0.00 $0.00
0036 REINFORCING STEEL 511(A) 0332 LB 109,800.000 109,800.000 6,952.890 58,917.770 $0.63 $4,380.32 $37,118.20
0037 TYPE I-A PLAIN RIPRAP 601(B) 0536 TON 65.000 65.000   0.000 $45.00 $0.00 $0.00
0038 2'-8" COMB. CURB & GUTTER (6" MNTBLE) 609(B) 1524 LF 4,504.000 4,504.000   0.000 $10.00 $0.00 $0.00
0039 6" CONCRETE DRIVEWAY 610(B) 0604 SY 631.000 631.000   0.000 $30.00 $0.00 $0.00
0040 INLET CI DES. 2 (B) 611(G) 5113 EA 6.000 6.000 0.000 6.000 $2,810.00 $0.00 $16,860.00
0041 INLET CDI RCB DES. 2 611(G) 5388 EA 3.000 3.000 0.000 3.000 $2,385.00 $0.00 $7,155.00
0042 INLET CDI 45SK RCP DES.4 611(G) 5800 EA 1.000 1.000 0.000 1.000 $2,279.00 $0.00 $2,279.00
0043 INLET W/SMALL JCT. BOX, CI, DES.2(D) 611(G) 5974 EA 1.000 1.000 0.000 1.000 $4,450.00 $0.00 $4,450.00
0044 INLET (SMD-TYPE 2) 611(G) 6002 EA 5.000 5.000 0.000 5.000 $2,332.00 $0.00 $11,660.00
0045 ADD'L DEPTH IN INLET CI DES. 2 611(H) 5325 VF 1.000 1.000   0.000 $212.00 $0.00 $0.00
0046 18" R.C.PIPE CLASS III 613(A) 0491 LF 1,184.000 1,184.000 0.000 1,005.000 $36.50 $0.00 $36,682.50
0047 24" R.C.PIPE CLASS III 613(A) 0492 LF 1,059.000 1,059.000 14.000 1,166.170 $46.10 $645.40 $53,760.44
0048 36" R.C.PIPE CLASS III 613(A) 0494 LF 430.000 430.000 240.000 616.000 $71.55 $17,172.00 $44,074.80
0049 14" X 23" R.C.PIPE ELLIPTICAL CLASS HE-III 613(A) 4503 LF 51.000 51.000   0.000 $68.90 $0.00 $0.00
0050 24" X 38" R.C.PIPE ELLIPTICAL CLASS HE-III 613(A) 4505 LF 57.000 57.000 0.000 174.000 $78.15 $0.00 $13,598.10
0051 18" PRECOATED CORR. STEEL PIPE 613(C) 5100 LF 294.000 294.000 0.000 174.000 $35.00 $0.00 $6,090.00
0052 24" PRECOATED CORR. STEEL PIPE 613(C) 5102 LF 24.000 24.000   56.000 $38.15 $0.00 $2,136.40
0053 48" PRECOATED CORR. STEEL PIPE 613(C) 5110 LF 23.000 23.000 0.000 725.710 $47.70 $0.00 $34,616.37
0054 EDGE DRAIN CONDUIT-PERFORATED 613(J) 5915 LF 3,277.000 3,277.000   0.000 $5.00 $0.00 $0.00
0055 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 5.000 5.000   2.000 $1,115.00 $0.00 $2,230.00
0056 36" PREFAB. CULVERT END SECTION, ROUND 613(L) 5734 EA 4.000 4.000 0.000 2.000 $1,399.00 $0.00 $2,798.00
0057 TYPE A6 CULVERT END TREATMENT 613(M) 7196 EA 26.000 26.000   0.000 $1,470.00 $0.00 $0.00
0058 TYPE B6 CULVERT END TREATMENT 613(M) 7197 EA 6.000 6.000   0.000 $1,470.00 $0.00 $0.00
0059 SPECIAL END SECTION OF 24" X 38" RCP ELLIPTICAL 613(O) 5100 EA 2.000 2.000   0.000 $1,007.00 $0.00 $0.00
0060 18" GALV. STEEL CULVERT END SECTION ROUND 613(P) 0760 EA 22.000 22.000   0.000 $370.00 $0.00 $0.00
0061 STANDARD BEDDING MATERIAL, CLASS C 613(T) 1187 CY 1,663.000 1,663.000   1,069.766 $10.45 $0.00 $11,179.05
0062 TRENCH EXCAVATION 613(V) 1180 CY 2,356.000 2,356.000   1,671.990 $3.20 $0.00 $5,350.37
0063 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000 0.100 0.300 $40,000.00 $4,000.00 $12,000.00
0064 REMOVAL OF HEADWALL 619(B) 0291 EA 33.000 33.000 3.000 11.000 $265.00 $795.00 $2,915.00
0065 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 38,276.000 38,276.000   0.000 $0.75 $0.00 $0.00
0066 SAWING PAVEMENT 619(C) 0924 LF 37,700.000 37,700.000   0.000 $1.50 $0.00 $0.00
0067 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 43.000 43.000   0.000 $14.85 $0.00 $0.00
0068 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 4.000 4.000   0.000 $2,120.00 $0.00 $0.00
0069 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000   0.000 $1,569.00 $0.00 $0.00
0070 FENCE-STYLE WWF 624(A) 4281 LF 2,490.000 2,490.000   0.000 $4.20 $0.00 $0.00
0071 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 10,280.000 10,280.000 0.000 3,111.000 $3.15 $0.00 $9,799.65
0072 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 15.000 15.000   0.000 $68.90 $0.00 $0.00
0073 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 2.000 2.000   0.000 $90.10 $0.00 $0.00
0074 MAILBOX 629(C) 4960 EA 19.000 19.000   0.000 $26.50 $0.00 $0.00
0075 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 17.000 17.000   3.000 $10.50 $0.00 $31.50
8002 36" PRECOATED CORR. STEEL PIPE 613(C) 5105 LF 0.000 408.000 -240.000 336.000 $57.20 $-13,728.00 $19,219.20
8005 SELF ADH. STRESS RELIEF FAB. INTERLAYER 409(A) 4245 SY 0.000 1,030.000   0.000 $9.45 $0.00 $0.00
8006 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 0.000 200.000 0.000 200.000 $17.60 $0.00 $3,520.00
8007 18" PREFAB. CULVERT END SEC., ROUND 613(L) 5726 EA 0.000 2.000 0.000 2.000 $148.50 $0.00 $297.00
8008 CONSTRUCTION MISCELLANEOUS 104 0600 EA 0.000 2.000   2.000 $953.18 $0.00 $1,906.36
Subtotals For Category     0100/ROADWAY    $71,306.92 $1,172,425.40
Fed/State Project Number:    STPY-144C(121) Project:    24142(04) Category:    0200/BRIDGE 'A'
0076 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 640.000 640.000   0.000 $8.50 $0.00 $0.00
0077 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 211.000 211.000   0.000 $10.60 $0.00 $0.00
0078 CLASS AA CONCRETE 509(A) 1326 CY 396.000 396.000   0.000 $291.50 $0.00 $0.00
0079 REINFORCING STEEL 511(A) 1332 LB 78,640.000 78,640.000   0.000 $0.60 $0.00 $0.00
0080 REMOVAL OF HEADWALL 619(B) 0291 EA 2.000 2.000   0.000 $2,650.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $0.00
Fed/State Project Number:    STPY-144C(121) Project:    24142(04) Category:    0300/TRAFFIC
0081 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8722 LSUM 1.000 1.000   0.000 $530.00 $0.00 $0.00
0082 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 40,500.000 40,500.000   21,320.000 $0.15 $0.00 $3,198.00
0083 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 2,500.000 2,500.000   0.000 $0.69 $0.00 $0.00
0084 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 12,000.000 12,000.000   800.000 $0.07 $0.00 $56.00
0085 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 51,500.000 51,500.000 176.000 1,378.000 $0.03 $5.28 $41.34
0086 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 24,300.000 24,300.000 320.000 3,090.000 $0.16 $51.20 $494.40
0087 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 37,250.000 37,250.000 960.000 3,658.000 $0.21 $201.60 $768.18
0088 CONSTRUCTION BARRICADES(TYPE II) 880(C) 8836 SD 14,000.000 14,000.000   232.000 $0.03 $0.00 $6.96
0089 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 20,000.000 20,000.000 288.000 804.000 $0.03 $8.64 $24.12
0090 WING BARRICADES 880(C) 8848 SD 2,920.000 2,920.000 64.000 248.000 $0.03 $1.92 $7.44
0091 VERTICAL PANELS 880(D) 8854 SD 75,000.000 75,000.000 1,696.000 3,816.000 $0.03 $50.88 $114.48
0092 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 78,820.000 78,820.000 1,024.000 3,844.000 $0.03 $30.72 $115.32
0093 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 102,000.000 102,000.000 3,904.000 15,427.000 $0.03 $117.12 $462.81
0094 DRUMS 880(F) 8878 SD 27,000.000 27,000.000 3,904.000 14,897.000 $0.03 $117.12 $446.91
0095 CHANNELIZER CONES 880(G) 8890 SD 37,500.000 37,500.000   0.000 $0.03 $0.00 $0.00
8001 (SP)PORTABLE TRAFFIC SIGNAL SYSTEM 823 8478 SD 0.000 90.000   0.000 $363.00 $0.00 $0.00
8003 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 0.000 400.000   253.600 $22.00 $0.00 $5,579.20
8004 RELOCATION OF PORT. LONGITUDINAL BARRIER 877(C) 8486 LF 0.000 800.000   0.000 $2.20 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC    $584.48 $11,315.16
Fed/State Project Number:    STPY-144C(121) Project:    24142(04) Category:    0301/SIGN AND STRIPE
0096 STRUCTURAL CONCRETE 804(A) 2915 CY 1.540 1.540   0.000 $318.00 $0.00 $0.00
0097 SHEET ALUMINUM SIGNS 850(A) 8110 SF 117.000 117.000   0.000 $23.30 $0.00 $0.00
0098 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 299.000 299.000   0.000 $6.90 $0.00 $0.00
0099 DELINEATORS(TYPE 2, CODE 1, FLEXIBLE) 853 9051 EA 48.000 48.000   0.000 $40.25 $0.00 $0.00
0100 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 117,500.000 117,500.000   0.000 $0.27 $0.00 $0.00
0101 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 10.000 10.000   0.000 $80.00 $0.00 $0.00
Subtotals For Category     0301/SIGN AND STRIPE    $0.00 $0.00
Fed/State Project Number:    STPY-144C(121) Project:    24142(04) Category:    0600/STAKING
0102 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $56,000.00 $0.00 $28,000.00
Subtotals For Category     0600/STAKING    $0.00 $28,000.00
Fed/State Project Number:    STPY-144C(121) Project:    24142(04) Category:    0640/CONSTRUCTION
0103 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.250 $1,500.00 $0.00 $375.00
0104 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   1.000 $1,500.00 $0.00 $1,500.00
0105 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $298,000.00 $0.00 $298,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $299,875.00
Subtotals For Project STPY-144C(121) /24142(04) $71,891.40 $1,511,615.56