Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    02/27/2012
Contract ID: 110324   Estimate Number: 0001     Contract No: 710563
Residency: ENGINEERING SERVICES & TESTING (03001)   Estimate Type: Progressive     Account No: 400300

Project Number(s): STPY-014B(377)MS
Primary Job Piece No: 14392(04)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE CITY STREET (60TH AVE): FROM JUST NORTH OF THE TECUMSEH RD EXTEND NORTH, IN THE CITY OF NORMAN. PROJECT LENGTH = 2.127 MILES
Primary County: CLEVELAND              
Name of Road: CITY STREETS (60TH              
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: 02/06/2012 Pay Period: 12/07/2011  TO  02/15/2012
Date Awarded: 11/07/2011 Date Work Began: 02/06/2012 Original Contract Time: 210
Date Contract Executed: 11/23/2011 Date Time Stopped: Current Time Charged: 4.00
Date NTP Issued: 12/07/2011 Completion Date: Current Time Allowed: 210.00
General Liability Expires: 05/19/2012 Workman's Comp Expires: 05/19/2012 Percent Time Used: 1.90 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $5,728,854.37 Total to Date Prev to Date This Estimate
Bid Amount: $5,728,854.37 Participating: $275,713.62 $0.00 $275,713.62
Percent Complete: 4.81 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $5,453,140.75 Total Earnings: $275,713.62 $0.00 $275,713.62
Unearned Balance: $5,453,140.75 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $275,713.62 $0.00 $275,713.62
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $275,713.62 $0.00 $275,713.62

Estimate Adjustment Detail

Contract ID: 110324   Estimate Number: 0001     Primary JP: 14392(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
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: 110324   Estimate Number: 0001     Primary JP: 14392(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-014B(377)MS Project:    14392(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.600 0.600 $22,700.00 $13,620.00 $13,620.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 73,893.000 73,893.000 13,893.000 13,893.000 $4.55 $63,213.15 $63,213.15
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 100.000 100.000   0.000 $14.10 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4230 CY 17,040.000 17,040.000 5,000.000 5,000.000 $5.10 $25,500.00 $25,500.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 26,533.000 26,533.000 4,051.000 4,051.000 $1.30 $5,266.30 $5,266.30
0006 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 7.000 7.000   0.000 $78.00 $0.00 $0.00
0007 TEMPORARY SEDIMENT BASIN 221(E) 2804 EA 1.000 1.000   0.000 $930.00 $0.00 $0.00
0008 TEMPORARY SILT DIKE 221(F) 0100 LF 279.000 279.000   0.000 $6.20 $0.00 $0.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 121,964.000 121,964.000   0.000 $1.10 $0.00 $0.00
0010 SEEDING METHOD A 232(A) 2813 AC 3.000 3.000   0.000 $1,545.00 $0.00 $0.00
0011 VEGETATIVE MULCHING 233(A) 2817 AC 26.000 26.000   0.000 $155.00 $0.00 $0.00
0012 MOWING 241 2832 AC 52.000 52.000   0.000 $105.00 $0.00 $0.00
0013 (PL)STABILIZED CONSTRUCTION EXIT 242 0400 EA 2.000 2.000   0.000 $1,620.00 $0.00 $0.00
0014 FLY ASH 307(A) 4200 TON 686.000 686.000   0.000 $35.00 $0.00 $0.00
0015 LIME 307(D) 4230 TON 1,121.000 1,121.000   0.000 $155.00 $0.00 $0.00
0016 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 21,172.000 21,172.000   0.000 $1.35 $0.00 $0.00
0017 LIME MODIFIED SUBGRADE 307(I) 4280 SY 84,923.000 84,923.000   0.000 $1.50 $0.00 $0.00
0018 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 673.000 673.000   0.000 $25.50 $0.00 $0.00
0019 TACK COAT 407(B) 0250 GAL 14,525.000 14,525.000   0.000 $2.85 $0.00 $0.00
0020 PRIME COAT 408 5774 GAL 22,959.000 22,959.000   0.000 $2.85 $0.00 $0.00
0021 SUPERPAVE, TYPE S3(PG 76-28 OK) 411(B) 5935 TON 11,909.000 11,909.000   0.000 $47.30 $0.00 $0.00
0022 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 23,195.000 23,195.000   0.000 $43.75 $0.00 $0.00
0023 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 8,134.000 8,134.000   0.000 $66.95 $0.00 $0.00
0024 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 2,589.000 2,589.000   0.000 $82.45 $0.00 $0.00
0025 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 5,946.000 5,946.000   0.000 $13.10 $0.00 $0.00
0026 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 1,487.000 1,487.000   0.000 $84.40 $0.00 $0.00
0027 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 1,921.000 1,921.000   0.000 $10.30 $0.00 $0.00
0028 CLASS AA CONCRETE 509(A) 0319 CY 1,586.000 1,586.000   0.000 $258.00 $0.00 $0.00
0029 REINFORCING STEEL 511(A) 0332 LB 240,020.000 240,020.000   0.000 $0.88 $0.00 $0.00
0030 TYPE I PLAIN RIPRAP 601(A) 0297 TON 25.000 25.000   0.000 $36.00 $0.00 $0.00
0031 FILTER FABRIC 602(C) 4155 SY 20.000 20.000   0.000 $36.00 $0.00 $0.00
0032 CONCRETE CURB (8" BARRIER-INTEGRAL) 609(A) 0380 LF 1,843.000 1,843.000   0.000 $4.15 $0.00 $0.00
0033 2'-8" COMB. CURB & GUTTER (8" BARRIER) 609(B) 1526 LF 1,932.000 1,932.000   0.000 $14.00 $0.00 $0.00
0034 6" CONCRETE SIDEWALK 610(A) 0605 SY 729.000 729.000   0.000 $48.35 $0.00 $0.00
0035 TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 80.000 80.000   0.000 $17.50 $0.00 $0.00
0036 MANHOLE (4' DIAMETER) 611(A) 2657 EA 3.000 3.000   0.000 $2,575.00 $0.00 $0.00
0037 INLET CI DES. 2 (B) 611(G) 5113 EA 7.000 7.000   0.000 $618.00 $0.00 $0.00
0038 18" R.C.PIPE CLASS IV 613(A) 0582 LF 328.000 328.000   0.000 $41.20 $0.00 $0.00
0039 36" R.C.PIPE CLASS IV 613(A) 0585 LF 838.000 838.000   0.000 $103.00 $0.00 $0.00
0040 36" CORR. GALV. STEEL PIPE 613(B) 0692 LF 280.000 280.000   0.000 $42.25 $0.00 $0.00
0041 18" PREFAB. CULVERT END SECTION, ROUND 613(L) 5726 EA 4.000 4.000   0.000 $825.00 $0.00 $0.00
0042 36" PREFAB. CULVERT END SECTION, ROUND 613(L) 5734 EA 1.000 1.000   0.000 $1,545.00 $0.00 $0.00
0043 TYPE DD4 CULVERT END TREATMENT 613(M) 7194 EA 8.000 8.000   0.000 $3,090.00 $0.00 $0.00
0044 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $18,400.00 $0.00 $0.00
0045 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 32,466.000 32,466.000 11,797.170 11,797.170 $0.70 $8,258.02 $8,258.02
0046 SAWING PAVEMENT 619(C) 0924 LF 200.000 200.000   0.000 $3.65 $0.00 $0.00
0047 PIPE RAILING 622(A) 4746 LF 43.000 43.000   0.000 $140.00 $0.00 $0.00
0048 FENCE-STYLE SWF (4 BARBED WIRE) 624(C) 4458 LF 6,657.000 6,657.000 1,786.000 1,786.000 $3.40 $6,072.40 $6,072.40
0049 REMOVE AND RECONSTRUCT FENCE 625(B) 1252 LF 110.000 110.000   0.000 $20.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $121,929.87 $121,929.87
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0200/BRIDGE 'A'
0050 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 650.000 650.000   0.000 $24.00 $0.00 $0.00
0051 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 480.000 480.000 480.000 480.000 $10.30 $4,944.00 $4,944.00
0052 CLASS AA CONCRETE 509(A) 1326 CY 657.000 657.000   0.000 $263.00 $0.00 $0.00
0053 REINFORCING STEEL 511(A) 1332 LB 119,900.000 119,900.000   0.000 $0.88 $0.00 $0.00
0054 TYPE I PLAIN RIPRAP 601(A) 1351 TON 350.000 350.000   0.000 $36.00 $0.00 $0.00
0055 FILTER FABRIC (RIPRAP) 601(I) 6312 SY 250.000 250.000   0.000 $36.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $4,944.00 $4,944.00
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0300/TRAFFIC
0056 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 145.000 145.000   0.000 $4.10 $0.00 $0.00
0057 3" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8344 LF 235.000 235.000   0.000 $18.50 $0.00 $0.00
0058 3" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8346 LF 70.000 70.000   0.000 $6.20 $0.00 $0.00
0059 PULL BOX(SIZE I) 803(A) 8065 EA 3.000 3.000   0.000 $309.00 $0.00 $0.00
0060 PULL BOX(SIZE II) 803(A) 8066 EA 1.000 1.000   0.000 $330.00 $0.00 $0.00
0061 STRUCTURAL CONCRETE 804(A) 2915 CY 11.200 11.200   0.000 $505.00 $0.00 $0.00
0062 REINFORCING STEEL 804(B) 2916 LB 1,705.400 1,705.400   0.000 $1.35 $0.00 $0.00
0063 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 2.000 2.000   0.000 $52.00 $0.00 $0.00
0064 32'MH POLE 35'TS & 10'LMA(G.STL.) 806(A) 8311 EA 1.000 1.000   0.000 $6,000.00 $0.00 $0.00
0065 32'MH POLE 40'TS & 10'LMA(G.STL.) 806(A) 8312 EA 1.000 1.000   0.000 $7,600.00 $0.00 $0.00
0066 32'MH POLE 45'TS & 10'LMA(G.STL.) 806(A) 8313 EA 1.000 1.000   0.000 $9,500.00 $0.00 $0.00
0067 32'MH POLE 25',TS & 10'LMA(G.STL.) 806(A) 8351 EA 1.000 1.000   0.000 $5,700.00 $0.00 $0.00
0068 ROADWAY LUMINAIRE 809(A) 8090 EA 4.000 4.000   0.000 $350.00 $0.00 $0.00
0069 SERVICE POLE 810(A) 3118 EA 1.000 1.000   0.000 $500.00 $0.00 $0.00
0070 1/C NO.6 ELECTRICAL CONDUCTOR 811 8040 LF 200.000 200.000   0.000 $1.05 $0.00 $0.00
0071 1/C NO.10 ELECTRICAL CONDUCTOR 811 8044 LF 1,685.000 1,685.000   0.000 $0.85 $0.00 $0.00
0072 TRAFFIC SIGNAL CONTROLLER ASSEMBLY 825 8550 EA 1.000 1.000   0.000 $27,000.00 $0.00 $0.00
0073 (PL)DETECTION SYSTEM (VIDEO) 828 8132 LSUM 1.000 1.000   0.000 $49,500.00 $0.00 $0.00
0074 1WAY 3SEC. ADJ. SIG. HD. S-6 831 8231 EA 8.000 8.000   0.000 $500.00 $0.00 $0.00
0075 1WAY 3SEC. ADJ. SIG. HD. S-9 831 8252 EA 4.000 4.000   0.000 $640.00 $0.00 $0.00
0076 BACKPLATE 833 3030 EA 12.000 12.000   0.000 $75.00 $0.00 $0.00
0077 5/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8207 LF 570.000 570.000   0.000 $1.25 $0.00 $0.00
0078 21/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8213 LF 675.000 675.000   0.000 $3.70 $0.00 $0.00
0079 E.P.S. OPTICAL DETECTOR 840(B) 8593 EA 4.000 4.000   0.000 $505.00 $0.00 $0.00
0080 E.P.S. OPTICAL DETECTOR CABLE 840(C) 8594 LF 895.000 895.000   0.000 $1.05 $0.00 $0.00
0081 E.P.S. 2 CHANNEL PHASE SELECTOR 840(D) 8595 EA 4.000 4.000   0.000 $1,545.00 $0.00 $0.00
0082 MAST ARM MOUNTED SIGNS(ALUMINUM) 850(C) 8118 SF 117.340 117.340   0.000 $31.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC    $0.00 $0.00
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0301/TRAFFIC - SIGNING AND STRIPING
0083 STRUCTURAL CONCRETE 804(A) 2915 CY 1.200 1.200   0.000 $310.00 $0.00 $0.00
0084 REINFORCING STEEL 804(B) 2916 LB 72.000 72.000   0.000 $2.10 $0.00 $0.00
0085 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 5.000 5.000   0.000 $11.00 $0.00 $0.00
0086 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 3.000 3.000   0.000 $105.00 $0.00 $0.00
0087 SHEET ALUMINUM SIGNS 850(A) 8110 SF 65.920 65.920   0.000 $19.10 $0.00 $0.00
0088 1 1/2@2.72 GALV.STEEL PIPE POST 851(B) 3215 LF 36.000 36.000   0.000 $11.00 $0.00 $0.00
0089 2"@3.65 GALV.STEEL PIPE POST 851(B) 3216 LF 69.000 69.000   0.000 $11.00 $0.00 $0.00
0090 2 1/2"@5.79 GALV.STEEL PIPE POST 851(B) 3217 LF 37.000 37.000   0.000 $13.00 $0.00 $0.00
0091 TRAFFIC STRIPE(PLASTIC)(TAPE)(4" WIDE) 855(A) 8827 LF 49,022.000 49,022.000   0.000 $2.70 $0.00 $0.00
0092 TRAFFIC STRIPE(PLASTIC)(TAPE)(ARROWS) 855(B) 8830 EA 5.000 5.000   0.000 $350.00 $0.00 $0.00
0093 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 2,996.000 2,996.000   0.000 $0.45 $0.00 $0.00
0094 TRAFFIC STRIPE(MULTI-POLY.)(8" WIDE) 856(A) 8540 LF 198.000 198.000   0.000 $1.00 $0.00 $0.00
0095 TRAFFIC STRIPE(MULTI-POLY.)(24" WIDE) 856(A) 8555 LF 444.000 444.000   0.000 $8.25 $0.00 $0.00
0096 TRAFFIC STRIPE (MULTI-POLYMER)(SYMBOLS, WORDS. ETC.) 856(B) 8525 EA 15.000 15.000   0.000 $97.85 $0.00 $0.00
0097 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 5,000.000 5,000.000   0.000 $0.15 $0.00 $0.00
0098 PAVEMENT MARKERS CLASS C TYPE 2-C 858(A) 8947 EA 44.000 44.000   0.000 $15.50 $0.00 $0.00
0099 PAVEMENT MARKERS CLASS C TYPE 2-D 858(A) 8950 EA 30.000 30.000   0.000 $15.50 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC - SIGNING AND STRIPING    $0.00 $0.00
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0302/TRAFFIC - CONSTRUCTION TRAFFIC
0100 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.060 0.060 $39,100.00 $2,346.00 $2,346.00
Subtotals For Category     0302/TRAFFIC - CONSTRUCTION TRAFFIC    $2,346.00 $2,346.00
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0600/STAKING
0101 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000 0.250 0.250 $23,175.00 $5,793.75 $5,793.75
Subtotals For Category     0600/STAKING    $5,793.75 $5,793.75
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0640/CONSTRUCTION
0102 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.100 0.100 $7,000.00 $700.00 $700.00
0103 FIELD OFFICE 640(A) 1398 EA 1.000 1.000   0.000 $7,500.00 $0.00 $0.00
0104 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 0.500 $280,000.00 $140,000.00 $140,000.00
Subtotals For Category     0640/CONSTRUCTION    $140,700.00 $140,700.00
Fed/State Project Number:    STPY-014B(377)MS Project:    14392(04) Category:    0900/FORCE MAIN RELOCATION - NON PARTICIPATING
0105 BORE & JACK 42" CASING 613(U) 0600 LF 120.000 120.000   0.000 $649.63 $0.00 $0.00
0106 16" POLYVINYL CHLORIDE (PVC) PIPE 615(A) 6130 LF 40.000 40.000   0.000 $119.93 $0.00 $0.00
0107 30" DUCTILE IRON PIPE 616(A) 5160 LF 235.000 235.000   0.000 $249.86 $0.00 $0.00
0108 REMOVAL OF EXISTING PIPE 619(B) 5918 LF 45.000 45.000   0.000 $19.99 $0.00 $0.00
0109 REMOVAL OF GATE VALVE AND BOX 619(B) 7210 EA 2.000 2.000   0.000 $1,499.14 $0.00 $0.00
0110 PLUGGING ABANDONED SEWER 619(B) 8660 EA 1.000 1.000   0.000 $19,988.54 $0.00 $0.00
Subtotals For Category     0900/FORCE MAIN RELOCATION - NON PARTICIPATING    $0.00 $0.00
Subtotals For Project STPY-014B(377)MS /14392(04) $275,713.62 $275,713.62