Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    01/04/2012
Contract ID: 110377   Estimate Number: 0004     Contract No: 710310
Residency: SAND SPRINGS (08400)   Estimate Type: Progressive     Account No: 400800
Project Number(s): BRFY-119C(102)
Primary Job Piece No: 20890(04)
Contract Description: BRIDGE AND APPROACHES SH-16: OVER ROCK CREEK, 2.2 MILES EAST OF THE SH-48 JUNCTION. PROJECT LENGTH = 0.099 MILES
Primary County: CREEK              
Name of Road: SH-16              
Prime Contractor: OBC, INC./PLAINS BRIDGE CONTRACTING OF OKLAHOMA, LLC (JV)              
    P.O. BOX 3817              
    EDMOND , OK   73083              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              
Date Let: 08/18/2011 NTP Effective Date: 11/07/2011 Pay Period: 12/16/2011  TO  12/31/2011
Date Awarded: 09/12/2011 Date Work Began: 11/02/2011 Original Contract Time: 120
Date Contract Executed: 09/26/2011 Date Time Stopped: Current Time Charged: 52.00
Date NTP Issued: 09/28/2011 Completion Date: Current Time Allowed: 120.00
General Liability Expires: 05/01/2012 Workman's Comp Expires: 06/30/2012 Percent Time Used: 43.33 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $955,789.64 Total to Date Prev to Date This Estimate
Bid Amount: $955,789.64 Participating: $289,954.20 $208,787.86 $81,166.34
Percent Complete: 29.62 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $672,640.13 Total Earnings: $289,954.20 $208,787.86 $81,166.34
Unearned Balance: $672,640.13 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $289,954.20 $208,787.86 $81,166.34
Other Adjustments: $-6,804.69 $-406.00 $-6,398.69
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $283,149.51 $208,381.86 $74,767.65

Estimate Adjustment Detail
Contract ID: 110377   Estimate Number: 0004     Primary JP: 20890(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
20890(04) 0005 TEMPORARY SILT FENCE * Missing Material Certification 0003 -200.00 $2.03 $-406.00
20890(04) 0005 TEMPORARY SILT FENCE * Missing Material Certification 0004 200.00 $2.03 $406.00
20890(04) 0036 CLASS AA CONCRETE * QAQC 0004 1.00 $-6,804.69 $-6,804.69
Subtotals For Line Item Adjustments $-6,804.69
* = 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: 110377   Estimate Number: 0004     Primary JP: 20890(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-119C(102) Project:    20890(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.500 0.500 $8,160.00 $4,080.00 $4,080.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 13,183.000 13,183.000 0.500 0.500 $4.48 $2.24 $2.24
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 22,444.000 22,444.000 12,000.000 12,000.000 $5.27 $63,240.00 $63,240.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.250 0.250 $7,140.00 $1,785.00 $1,785.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 1,890.000 1,890.000 0.000 200.000 $2.03 $0.00 $406.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 210.000 210.000   0.000 $10.15 $0.00 $0.00
0007 DITCH LINER PROTECTION 229 4318 LF 108.000 108.000   0.000 $1.78 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 13,186.000 13,186.000   0.000 $1.27 $0.00 $0.00
0009 SEEDING METHOD A 232(A) 2813 AC 7.210 7.210   0.000 $402.90 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 7.210 7.210   0.000 $504.90 $0.00 $0.00
0011 MOWING 241 2832 AC 14.420 14.420   0.000 $55.08 $0.00 $0.00
0012 AGGREGATE BASE TYPE B 303(B) 2110 CY 664.000 664.000   0.000 $53.12 $0.00 $0.00
0013 FLY ASH 307(A) 4200 TON 350.000 350.000   0.000 $60.67 $0.00 $0.00
0014 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 6,745.000 6,745.000   0.000 $2.63 $0.00 $0.00
0015 SEPARATOR FABRIC 325 5271 SY 3,632.000 3,632.000   0.000 $1.61 $0.00 $0.00
0016 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 519.000 519.000   0.000 $20.53 $0.00 $0.00
0017 TACK COAT 407(B) 0250 GAL 621.000 621.000   0.000 $2.34 $0.00 $0.00
0018 PRIME COAT 408 5774 GAL 1,886.000 1,886.000   0.000 $4.25 $0.00 $0.00
0019 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 230.000 230.000   0.000 $87.16 $0.00 $0.00
0020 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 1,335.000 1,335.000   0.000 $78.63 $0.00 $0.00
0021 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 151.000 151.000   0.000 $100.13 $0.00 $0.00
0022 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 472.000 472.000   0.000 $82.36 $0.00 $0.00
0023 CLASS C CONCRETE 509(D) 0325 CY 21.000 21.000   0.000 $295.47 $0.00 $0.00
0024 24" R.C.PIPE CLASS III 613(A) 0492 LF 128.000 128.000   0.000 $55.99 $0.00 $0.00
0025 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0450 LF 75.000 75.000   0.000 $22.44 $0.00 $0.00
0026 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1096 LF 25.000 25.000   0.000 $22.44 $0.00 $0.00
0027 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 1.000 1.000   0.000 $780.30 $0.00 $0.00
0028 TYPE B6 CULVERT END TREATMENT 613(M) 7197 EA 2.000 2.000   0.000 $1,187.71 $0.00 $0.00
0029 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 2.000 2.000   0.000 $470.41 $0.00 $0.00
0030 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000 0.500 0.500 $4,590.00 $2,295.00 $2,295.00
0031 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 4,401.000 4,401.000   0.000 $2.04 $0.00 $0.00
0032 SAWING PAVEMENT 619(C) 0924 LF 1,144.000 1,144.000   0.000 $4.08 $0.00 $0.00
0033 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 1,986.000 1,986.000   0.000 $3.96 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $71,402.24 $71,808.24
Fed/State Project Number:    BRFY-119C(102) Project:    20890(04) Category:    0200/BRIDGE 'A'
0034 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 3,553.000 3,553.000 1,500.000 1,500.000 $4.83 $7,245.00 $7,245.00
0035 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 228.000 228.000   114.000 $8.80 $0.00 $1,003.20
0036 CLASS AA CONCRETE 509(A) 1326 CY 646.100 646.100 0.000 334.500 $327.35 $0.00 $109,498.58
0037 REINFORCING STEEL 511(A) 1332 LB 129,280.000 129,280.000   67,820.000 $0.75 $0.00 $50,865.00
0038 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $13,200.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $7,245.00 $168,611.78
Fed/State Project Number:    BRFY-119C(102) Project:    20890(04) Category:    0300/TRAFFIC
0039 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 2,000.000 2,000.000   0.000 $1.53 $0.00 $0.00
0040 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 5,300.000 5,300.000   0.000 $0.26 $0.00 $0.00
0041 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 1,600.000 1,600.000   0.000 $0.26 $0.00 $0.00
0042 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 180.000 180.000   0.000 $1.02 $0.00 $0.00
0043 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 180.000 180.000   0.000 $1.02 $0.00 $0.00
0044 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 1,530.000 1,530.000 224.000 802.000 $0.51 $114.24 $409.02
0045 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 810.000 810.000 32.000 94.000 $2.04 $65.28 $191.76
0046 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,620.000 1,620.000 192.000 684.000 $1.02 $195.84 $697.68
0047 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 270.000 270.000   0.000 $3.06 $0.00 $0.00
0048 WING BARRICADES 880(C) 8848 SD 450.000 450.000 64.000 236.000 $0.26 $16.64 $61.36
0049 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 1,620.000 1,620.000 160.000 542.000 $0.51 $81.60 $276.42
0050 DRUMS 880(F) 8878 SD 4,050.000 4,050.000   0.000 $0.10 $0.00 $0.00
0051 CHANNELIZER CONES 880(G) 8890 SD 675.000 675.000   0.000 $0.26 $0.00 $0.00
0052 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 180.000 180.000   0.000 $5.10 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC    $473.60 $1,636.24
Fed/State Project Number:    BRFY-119C(102) Project:    20890(04) Category:    0600/STAKING
0053 CONSTRUCTION STAKING LEVEL I 642(A) 0095 LSUM 1.000 1.000 0.250 0.500 $6,534.00 $1,633.50 $3,267.00
Subtotals For Category     0600/STAKING    $1,633.50 $3,267.00
Fed/State Project Number:    BRFY-119C(102) Project:    20890(04) Category:    0640/CONSTRUCTION
0054 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.100 0.200 $4,120.00 $412.00 $824.00
0055 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $43,806.93 $0.00 $43,806.94
Subtotals For Category     0640/CONSTRUCTION    $412.00 $44,630.94
Subtotals For Project BRFY-119C(102) /20890(04) $81,166.34 $289,954.20