Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    02/02/2012
Contract ID: 110310   Estimate Number: 0003     Contract No: 710150
Residency: ADA (03100)   Estimate Type: Progressive     Account No: 400300

Project Number(s): BRFY-162B(121)
Primary Job Piece No: 21843(04)
Contract Description: BRIDGE AND APPROACHES SH-99: OVER BOIS D' ARC CREEK, 4.57 MILES SOUTH OF THE SH-3 JUNCTION. PROJECT LENGTH = 0.064 MILES.
Primary County: PONTOTOC              
Name of Road: SH-99              
Prime Contractor: MANHATTAN ROAD & BRIDGE COMPANY              
    5601 S. 122ND E. AVE.              
    TULSA , OK   74146              
Surety Company:              

Date Let: 06/16/2011 NTP Effective Date: 11/07/2011 Pay Period: 12/16/2011  TO  01/31/2012
Date Awarded: 07/11/2011 Date Work Began: 11/07/2011 Original Contract Time: 90
Date Contract Executed: 07/22/2011 Date Time Stopped: Current Time Charged: 43.00
Date NTP Issued: 07/29/2011 Completion Date: Current Time Allowed: 90.00
General Liability Expires: 10/01/2012 Workman's Comp Expires: 10/01/2012 Percent Time Used: 47.78 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $1,020,063.41 Total to Date Prev to Date This Estimate
Bid Amount: $1,020,063.41 Participating: $231,668.63 $229,665.49 $2,003.14
Percent Complete: 25.04 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $764,651.86 Total Earnings: $231,668.63 $229,665.49 $2,003.14
Unearned Balance: $764,651.86 Stockpiled Materials: $23,742.92 $23,742.92 $0.00
Gross Earnings: $255,411.55 $253,408.41 $2,003.14
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $255,411.55 $253,408.41 $2,003.14

Estimate Adjustment Detail

Contract ID: 110310   Estimate Number: 0003     Primary JP: 21843(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Pay Method changed from Field meas. to Pay Plan Approved 01/06/2012 0.0 $0.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
21843(04) 0024 MOH 96" CGSP Stockpiled Material Initial Payment 0002 $23,742.92
Subtotals For Stockpile Payments $23,742.92


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
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: 110310   Estimate Number: 0003     Primary JP: 21843(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-162B(121) Project:    21843(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.250 $7,300.00 $0.00 $1,825.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 3,441.000 3,441.000   0.000 $3.00 $0.00 $0.00
0003 ROCK EXCAVATION 202(C) 0182 CY 1,042.000 1,042.000   0.000 $29.00 $0.00 $0.00
0004 UNCLASSIFIED BORROW 202(D) 0184 CY 4,039.000 4,039.000   0.000 $10.00 $0.00 $0.00
0005 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   0.000 $20,000.00 $0.00 $0.00
0006 TEMPORARY SILT FENCE 221(C) 2801 LF 1,190.000 1,190.000   0.000 $1.50 $0.00 $0.00
0007 TEMPORARY SILT DIKE 221(F) 0100 LF 120.000 120.000   0.000 $7.00 $0.00 $0.00
0008 TEMPORARY ROCK FILTER DAM TYPE 4 221(G) 0153 CY 111.000 111.000   0.000 $50.00 $0.00 $0.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 6,328.000 6,328.000   0.000 $1.19 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 1.000 1.000   0.000 $250.00 $0.00 $0.00
0011 MOWING 241 2832 AC 5.500 5.500   0.000 $50.00 $0.00 $0.00
0012 LIME 307(D) 4230 TON 90.000 90.000   0.000 $95.00 $0.00 $0.00
0013 LIME STABILIZED SUBGRADE 307(H) 4270 SY 3,776.000 3,776.000   0.000 $2.50 $0.00 $0.00
0014 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 19.000 19.000   0.000 $25.00 $0.00 $0.00
0015 FOG SEAL 407(A) 4659 GAL 60.000 60.000   0.000 $5.10 $0.00 $0.00
0016 TACK COAT 407(B) 0250 GAL 679.000 679.000   0.000 $3.42 $0.00 $0.00
0017 PRIME COAT 408 5774 GAL 825.000 825.000   0.000 $5.46 $0.00 $0.00
0018 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 135.000 135.000   0.000 $94.10 $0.00 $0.00
0019 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 1,285.000 1,285.000   0.000 $69.87 $0.00 $0.00
0020 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 146.000 146.000   0.000 $97.72 $0.00 $0.00
0021 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 306.000 306.000   0.000 $95.78 $0.00 $0.00
0022 COLD MILLING PAVEMENT 412 5267 SY 590.000 590.000   0.000 $11.22 $0.00 $0.00
0023 CLASS C CONCRETE 509(D) 0325 CY 20.000 20.000   0.000 $225.00 $0.00 $0.00
0024 96" CORR. GALV. STEEL PIPE 613(B) 4819 LF 256.000 256.000   0.000 $110.00 $0.00 $0.00
0025 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $1,500.00 $0.00 $0.00
0026 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 2,833.000 2,833.000   0.000 $2.30 $0.00 $0.00
0027 SAWING PAVEMENT 619(C) 0924 LF 411.000 411.000   0.000 $3.00 $0.00 $0.00
0028 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 618.000 618.000   0.000 $3.16 $0.00 $0.00
0029 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 3.000 3.000   0.000 $71.40 $0.00 $0.00
0030 MAILBOX 629(C) 4960 EA 3.000 3.000   0.000 $25.50 $0.00 $0.00
0031 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 3.000 3.000   0.000 $10.20 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $1,825.00
Fed/State Project Number:    BRFY-162B(121) Project:    21843(04) Category:    0200/BRIDGE 'A'
0032 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 2,880.000 2,880.000   0.000 $1.00 $0.00 $0.00
0033 ROCK EXCAVATION 202(C) 0182 CY 2,880.000 2,880.000   1,200.000 $29.00 $0.00 $34,800.00
0034 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 592.000 592.000   183.000 $29.00 $0.00 $5,307.00
0035 CLASS AA CONCRETE 509(A) 1326 CY 1,124.700 1,124.700   340.000 $300.00 $0.00 $102,000.00
0036 REINFORCING STEEL 511(A) 1332 LB 210,890.000 210,890.000   52,722.500 $0.70 $0.00 $36,905.75
0037 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $10,000.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $179,012.75
Fed/State Project Number:    BRFY-162B(121) Project:    21843(04) Category:    0300/TRAFFIC SIGNING AND STRIPING
0045 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 2.000 2.000   0.000 $112.20 $0.00 $0.00
0046 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 1,976.000 1,976.000   0.000 $1.43 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC SIGNING AND STRIPING    $0.00 $0.00
Fed/State Project Number:    BRFY-162B(121) Project:    21843(04) Category:    0302/TRAFFIC CONTROL
0047 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 2,800.000 2,800.000   0.000 $0.37 $0.00 $0.00
0048 REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) 857(C) 8851 LF 500.000 500.000   0.000 $0.71 $0.00 $0.00
0049 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 40.000 40.000   0.000 $1.02 $0.00 $0.00
0050 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 1,000.000 1,000.000   0.000 $0.26 $0.00 $0.00
0051 (SP)CONST.ZONE IMPACT ATTEN. 871(B) 8705 SD 100.000 100.000   0.000 $41.82 $0.00 $0.00
0052 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 460.000 460.000   0.000 $17.00 $0.00 $0.00
0053 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 1,200.000 1,200.000 376.000 632.000 $0.02 $7.52 $12.64
0054 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 840.000 840.000 329.000 568.000 $0.51 $167.79 $289.68
0055 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 120.000 120.000 517.000 869.000 $3.06 $1,582.02 $2,659.14
0056 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 240.000 240.000   0.000 $1.53 $0.00 $0.00
0057 WING BARRICADES 880(C) 8848 SD 240.000 240.000 188.000 316.000 $0.61 $114.68 $192.76
0058 VERTICAL PANELS 880(D) 8854 SD 1,200.000 1,200.000   0.000 $0.02 $0.00 $0.00
0059 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 1,080.000 1,080.000 423.000 711.000 $0.31 $131.13 $220.41
0060 DRUMS 880(F) 8878 SD 1,140.000 1,140.000   0.000 $0.26 $0.00 $0.00
0061 CHANNELIZER CONES 880(G) 8890 SD 300.000 300.000   0.000 $0.03 $0.00 $0.00
0062 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 120.000 120.000   0.000 $30.60 $0.00 $0.00
Subtotals For Category     0302/TRAFFIC CONTROL    $2,003.14 $3,374.63
Fed/State Project Number:    BRFY-162B(121) Project:    21843(04) Category:    0600/STAKING
0063 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.250 $3,825.00 $0.00 $956.25
Subtotals For Category     0600/STAKING    $0.00 $956.25
Fed/State Project Number:    BRFY-162B(121) Project:    21843(04) Category:    0640/CONSTRUCTION
0064 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.100 $2,000.00 $0.00 $200.00
0065 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $46,300.00 $0.00 $46,300.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $46,500.00
Subtotals For Project BRFY-162B(121) /21843(04) $2,003.14 $231,668.63