Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    04/02/2012
Contract ID: 110191   Estimate Number: 0002     Contract No: 710567
Residency: COBB ENGINEERING CO., INC. (07003)   Estimate Type: Progressive     Account No: 404700
Project Number(s): SSP-150B(079)SS
Primary Job Piece No: 26241(04)
Contract Description: GRADE, DRAIN, AND SURFACE US-177: AT THE CHICKASAW TURNPIKE, 2.0 MILES NORTH OF SH-7. PROJECT LENGTH = 0.995 MILES.
Primary County: MURRAY              
Name of Road: US-177              
Prime Contractor: SILVER STAR CONSTRUCTION COMPANY, INC.              
    2401 S. BROADWAY              
    MOORE , OK   73160              
Surety Company: OHIO CASUALTY INSURANCE COMPANY              
Date Let: 10/20/2011 NTP Effective Date: 03/05/2012 Pay Period: 03/16/2012  TO  03/31/2012
Date Awarded: 11/07/2011 Date Work Began: Original Contract Time: 160
Date Contract Executed: 11/23/2011 Date Time Stopped: Current Time Charged: 20.00
Date NTP Issued: 12/07/2011 Completion Date: Current Time Allowed: 160.00
General Liability Expires: 05/19/2012 Workman's Comp Expires: 05/19/2012 Percent Time Used: 12.50 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $2,756,145.50 Total to Date Prev to Date This Estimate
Bid Amount: $2,756,145.50 Participating: $0.00 $0.00 $0.00
Percent Complete: 14.40 % Non Participating: $396,793.35 $134,134.04 $262,659.31
Funds Available: $2,359,352.15 Total Earnings: $396,793.35 $134,134.04 $262,659.31
Unearned Balance: $2,359,352.15 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $396,793.35 $134,134.04 $262,659.31
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $396,793.35 $134,134.04 $262,659.31

Estimate Adjustment Detail
Contract ID: 110191   Estimate Number: 0002     Primary JP: 26241(04)


CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Revise Typical Section Approved 03/05/2012 0.0 $0.00
002 Add CET's Pending 0 0.0 $2,142.08


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.
Subtotals For Liquidated Damages $


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 INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
No milestones exist for this contract.


MILESTONE ADJUSTMENTS
Milestone Number Milestone Adjustment Description Estimate Nbr Total
No milestones adjustments exist for this contract.
Subtotals For Milestones $

Line Item Detail
Contract ID: 110191   Estimate Number: 0002     Primary JP: 26241(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:    SSP-150B(079)SS Project:    26241(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.050 0.950 $30,250.00 $1,512.50 $28,737.50
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 47,657.000 47,657.000 9,734.700 9,734.700 $2.75 $26,770.43 $26,770.43
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 1,796.000 1,796.000   0.000 $5.70 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.200 0.500 $54,100.00 $10,820.00 $27,050.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 1,036.000 1,036.000 0.000 530.000 $1.30 $0.00 $689.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 455.000 455.000 0.000 14.000 $7.00 $0.00 $98.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 72,286.000 72,286.000   0.000 $1.30 $0.00 $0.00
0008 VEGETATIVE MULCHING 233(A) 2817 AC 15.000 15.000   0.000 $459.00 $0.00 $0.00
0009 AGGREGATE BASE TYPE A 303(A) 2100 CY 4,938.000 4,938.000   0.000 $47.40 $0.00 $0.00
0010 LIME 307(D) 4230 TON 610.000 610.000   0.000 $158.00 $0.00 $0.00
0011 LIME STABILIZED SUBGRADE 307(H) 4270 SY 28,239.000 28,239.000   0.000 $2.20 $0.00 $0.00
0012 CEMENT TREATED BASE 317 4270 SY 16,250.000 16,250.000   0.000 $10.75 $0.00 $0.00
0013 SEPARATOR FABRIC 325 5271 SY 25,684.000 25,684.000   0.000 $1.00 $0.00 $0.00
0014 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 3,822.000 3,822.000 72.190 72.190 $16.90 $1,220.01 $1,220.01
0015 TACK COAT 407(B) 0250 GAL 342.000 342.000   0.000 $7.00 $0.00 $0.00
0016 PRIME COAT 408 5774 GAL 5,820.000 5,820.000   0.000 $5.00 $0.00 $0.00
0017 SUPERPAVE, TYPE S2(PG 64-22 OK) 411(A) 5930 TON 588.000 0.000   0.000 $57.80 $0.00 $0.00
0018 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 239.000 239.000   0.000 $79.65 $0.00 $0.00
0019 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 451.000 451.000 65.880 65.880 $76.80 $5,059.58 $5,059.58
0020 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 527.000 527.000   0.000 $77.50 $0.00 $0.00
0021 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 263.000 263.000 64.360 64.360 $96.50 $6,210.74 $6,210.74
0022 COLD MILLING PAVEMENT 412 5267 SY 489.000 489.000   0.000 $4.00 $0.00 $0.00
0023 P.C.CONCRETE PAVEMENT(PLACEMENT) 414(A) 0210 SY 5,113.000 5,113.000   0.000 $12.90 $0.00 $0.00
0024 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 9,233.000 9,233.000   0.000 $13.15 $0.00 $0.00
0025 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 3,587.000 3,587.000   0.000 $90.00 $0.00 $0.00
0026 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 232.000 232.000 231.100 231.100 $15.20 $3,512.72 $3,512.72
0027 CLASS AA CONCRETE 509(A) 0319 CY 796.000 796.000 247.280 247.280 $330.00 $81,602.40 $81,602.40
0028 CLASS A CONCRETE 509(B) 0321 CY 93.000 93.000   0.000 $675.00 $0.00 $0.00
0029 CLASS C CONCRETE 509(D) 0325 CY 652.000 652.000   0.000 $215.00 $0.00 $0.00
0030 REINFORCING STEEL 511(A) 0332 LB 114,452.000 114,452.000 32,415.250 32,415.250 $0.77 $24,959.74 $24,959.74
0031 TYPE I-A PLAIN RIPRAP 601(B) 0536 TON 922.000 922.000   0.000 $41.00 $0.00 $0.00
0032 TYPE I-A FILTER BLANKET 601(C) 0538 TON 216.000 216.000   0.000 $41.00 $0.00 $0.00
0033 MANHOLE (5' DIAMETER) 611(A) 2658 EA 2.000 2.000   0.000 $1,621.11 $0.00 $0.00
0034 18" R.C.PIPE CLASS III 613(A) 0491 LF 36.000 36.000   0.000 $30.40 $0.00 $0.00
0035 54" R.C.PIPE CLASS III 613(A) 0497 LF 212.000 212.000   0.000 $106.39 $0.00 $0.00
0036 36" X 22" R.C.PIPE ARCH CLASS A-III 613(A) 4497 LF 76.000 76.000   0.000 $91.19 $0.00 $0.00
0037 43" X 26" R.C.PIPE ARCH CLASS A-III 613(A) 4498 LF 226.000 226.000   0.000 $101.32 $0.00 $0.00
0038 8" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0500 LF 500.000 500.000   0.000 $9.00 $0.00 $0.00
0039 8" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1097 LF 50.000 50.000   0.000 $34.00 $0.00 $0.00
0040 36" X 23" PREFAB. CULVERT END SECTION, ARCH 613(L) 4528 EA 2.000 2.000   0.000 $875.00 $0.00 $0.00
0041 43" X 26" PREFAB. CULVERT END SECTION, ARCH 613(L) 4531 EA 2.000 2.000   0.000 $709.24 $0.00 $0.00
0042 18" PREFAB. CULVERT END SECTION, ROUND 613(L) 5726 EA 2.000 2.000   0.000 $303.96 $0.00 $0.00
0043 54" PREFAB. CULVERT END SECTION, ROUND 613(L) 5740 EA 2.000 2.000   0.000 $810.56 $0.00 $0.00
0044 STANDARD BEDDING MATERIAL, CLASS B 613(S) 1186 CY 239.000 239.000   0.000 $40.00 $0.00 $0.00
0045 TRENCH EXCAVATION 613(V) 1180 CY 356.000 356.000   0.000 $10.13 $0.00 $0.00
0046 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.250 $15,100.00 $0.00 $3,775.00
0047 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 3,301.000 3,301.000 1,781.370 1,781.370 $3.00 $5,344.11 $5,344.11
0048 REMOVAL OF CONCRETE PAVEMENT W/ASPHALT OVERLAY 619(B) 4763 SY 2,465.000 2,465.000   0.000 $8.40 $0.00 $0.00
0049 REMOVAL OF CONCRETE DITCH LINER 619(B) 5881 LF 687.000 687.000   0.000 $10.50 $0.00 $0.00
0050 SAWING PAVEMENT 619(C) 0924 LF 4,810.000 4,810.000 73.000 73.000 $3.95 $288.35 $288.35
0051 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 2.000 2.000   0.000 $2,040.00 $0.00 $0.00
0052 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 2.000 2.000   0.000 $1,275.00 $0.00 $0.00
0053 FENCE-STYLE WWF 624(A) 4281 LF 2,947.000 2,947.000 2,285.000 2,285.000 $3.70 $8,454.50 $8,454.50
0054 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 1,291.000 1,291.000   0.000 $3.55 $0.00 $0.00
0055 GATE, GALVANIZED STEEL 624(D) 4470 EA 3.000 3.000   0.000 $765.00 $0.00 $0.00
8000 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 0.000 588.000   0.000 $57.80 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $175,755.08 $223,772.08
Fed/State Project Number:    SSP-150B(079)SS Project:    26241(04) Category:    0300/SIGNING AND STRIPING
0056 STRUCTURAL CONCRETE 804(A) 2915 CY 16.680 16.680   0.000 $510.00 $0.00 $0.00
0057 REINFORCING STEEL 804(B) 2916 LB 3,870.000 3,870.000   0.000 $1.00 $0.00 $0.00
0058 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 4.000 4.000 2.000 2.000 $51.00 $102.00 $102.00
0059 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 1.000 1.000   0.000 $1,122.00 $0.00 $0.00
0060 SHEET ALUMINUM SIGNS 850(A) 8110 SF 379.730 379.730   0.000 $9.20 $0.00 $0.00
0061 EXTRUDED ALUMINUM PANEL SIGNS 850(B) 8112 SF 921.240 921.240   0.000 $14.30 $0.00 $0.00
0062 4"@13 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3206 LF 30.000 30.000   0.000 $13.30 $0.00 $0.00
0063 6"@15 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3207 LF 44.000 44.000   0.000 $15.30 $0.00 $0.00
0064 8"@40 GALV.STEEL WIDE FLANGE BEAM POST 851(A) 3212 LF 207.000 207.000   0.000 $40.80 $0.00 $0.00
0065 2 1/2"@5.79 GALV.STEEL PIPE POST 851(B) 3217 LF 435.000 435.000   0.000 $10.20 $0.00 $0.00
0066 3"@7.58 GALV.STEEL PIPE POST 851(B) 3218 LF 88.000 88.000   0.000 $14.30 $0.00 $0.00
0067 2" SQUARE TUBE POST 851(C) 8324 LF 11.000 11.000   0.000 $7.15 $0.00 $0.00
0068 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 15,178.000 15,178.000   0.000 $0.65 $0.00 $0.00
0069 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 2,160.000 2,160.000   0.000 $1.25 $0.00 $0.00
0070 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 35.000 35.000   0.000 $3.70 $0.00 $0.00
0071 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 4.000 4.000   0.000 $77.00 $0.00 $0.00
0072 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 10.000 10.000   0.000 $26.00 $0.00 $0.00
Subtotals For Category     0300/SIGNING AND STRIPING    $102.00 $102.00
Fed/State Project Number:    SSP-150B(079)SS Project:    26241(04) Category:    0301/TRAFFIC CONTROL
0073 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 20,525.000 20,525.000 6,980.000 6,980.000 $0.15 $1,047.00 $1,047.00
0074 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-2 857(E) 8890 EA 5,515.000 5,515.000 2,547.700 2,547.700 $0.70 $1,783.39 $1,783.39
0075 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 75.000 75.000   0.000 $6.15 $0.00 $0.00
0076 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 970.000 970.000 128.000 172.000 $1.50 $192.00 $258.00
0077 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 1,360.000 1,360.000   0.000 $1.50 $0.00 $0.00
0078 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,340.000 1,340.000 368.000 544.000 $1.50 $552.00 $816.00
0079 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 800.000 800.000 64.000 64.000 $1.05 $67.20 $67.20
0080 WING BARRICADES 880(C) 8848 SD 1,410.000 1,410.000 128.000 216.000 $0.03 $3.84 $6.48
0081 VERTICAL PANELS 880(D) 8854 SD 840.000 840.000 1,264.000 1,264.000 $0.45 $568.80 $568.80
0082 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 2,620.000 2,620.000 432.000 564.000 $0.45 $194.40 $253.80
0083 DRUMS 880(F) 8878 SD 5,160.000 5,160.000 2,208.000 2,208.000 $0.45 $993.60 $993.60
0084 CHANNELIZER CONES 880(G) 8890 SD 2,910.000 2,910.000   0.000 $0.03 $0.00 $0.00
0085 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 45.000 45.000   0.000 $29.00 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC CONTROL    $5,402.23 $5,794.27
Fed/State Project Number:    SSP-150B(079)SS Project:    26241(04) Category:    0600/STAKING
0086 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.250 $15,300.00 $0.00 $3,825.00
Subtotals For Category     0600/STAKING    $0.00 $3,825.00
Fed/State Project Number:    SSP-150B(079)SS Project:    26241(04) Category:    0640/CONSTRUCTION
0087 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.100 $5,000.00 $0.00 $500.00
0088 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   0.000 $5,000.00 $0.00 $0.00
0089 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.440 0.880 $185,000.00 $81,400.00 $162,800.00
Subtotals For Category     0640/CONSTRUCTION    $81,400.00 $163,300.00
Subtotals For Project SSP-150B(079)SS /26241(04) $262,659.31 $396,793.35