Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    10/01/2012
Contract ID: 110382   Estimate Number: 0021     Contract No: 710315
Residency: SALLISAW (01200)   Estimate Type: Progressive     Account No: 434100

Project Number(s): CIRB-146C(085)RB
Primary Job Piece No: 23511(04)
Contract Description: BRIDGE REHABILITATION AND APPROACHES COUNTY ROAD (TEXANNA ROAD): OVER DUCHESS CREEK, 3.0 MILES WEST OF THE MUSKOGEE COUNTY LINE AT LAKE EUFAULA. PROJECT LENGTH = 0.331 MILES
Primary County: MCINTOSH              
Name of Road: COUNTY ROAD (TEXANNA              
Prime Contractor: JENSEN CONSTRUCTION COMPANY              
    11301 W. 57TH PLACE S.              
    SAND SPRINGS , OK   74063              
Surety Company: WESTERN SURETY COMPANY              

Date Let: 08/18/2011 NTP Effective Date: 11/07/2011 Pay Period: 09/16/2012  TO  09/30/2012
Date Awarded: 09/12/2011 Date Work Began: 10/31/2011 Original Contract Time: 270
Date Contract Executed: 09/28/2011 Date Time Stopped: Current Time Charged: 247.00
Date NTP Issued: 10/03/2011 Completion Date: Current Time Allowed: 270.00
General Liability Expires: 04/01/2013 Workman's Comp Expires: 04/01/2013 Percent Time Used: 91.48 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $3,480,844.47 Total to Date Prev to Date This Estimate
Bid Amount: $3,480,844.47 Participating: $0.00 $0.00 $0.00
Percent Complete: 82.79 % Non Participating: $2,881,444.64 $2,726,659.64 $154,785.00
Funds Available: $599,100.20 Total Earnings: $2,881,444.64 $2,726,659.64 $154,785.00
Unearned Balance: $599,100.20 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $2,881,444.64 $2,726,659.64 $154,785.00
Other Adjustments: $299.63 $299.63 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $2,881,744.27 $2,726,959.27 $154,785.00

Estimate Adjustment Detail

Contract ID: 110382   Estimate Number: 0021     Primary JP: 23511(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.
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
23511(04) 0010 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0016 537.40 $0.55 $299.63
Subtotals For Line Item Adjustments $299.63


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: 110382   Estimate Number: 0021     Primary JP: 23511(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:    CIRB-146C(085)RB Project:    23511(04) Category:    0100/ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 3,400.000 3,400.000 1,700.000 3,400.000 $8.00 $13,600.00 $27,200.00
0002 SELECT BORROW 202(E) 0186 CY 3,975.000 3,975.000 1,975.000 3,975.000 $11.00 $21,725.00 $43,725.00
0003 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   0.000 $5,000.00 $0.00 $0.00
0004 TEMPORARY SILT FENCE 221(C) 2801 LF 2,800.000 2,800.000   0.000 $5.00 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 2,400.000 2,400.000   0.000 $2.50 $0.00 $0.00
0006 AGGREGATE BASE TYPE A 303(A) 2100 CY 616.000 616.000   261.020 $43.00 $0.00 $11,223.86
0007 SEPARATOR FABRIC 325 5271 SY 7,400.000 7,400.000   0.000 $2.25 $0.00 $0.00
0008 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 200.000 200.000   0.000 $35.00 $0.00 $0.00
0009 PRIME COAT 408 5774 GAL 1,098.000 1,098.000   0.000 $4.60 $0.00 $0.00
0010 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 1,368.000 1,368.000   537.400 $77.37 $0.00 $41,578.64
0011 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 800.000 800.000   0.000 $78.77 $0.00 $0.00
0012 CLASS C CONCRETE 509(D) 0325 CY 15.000 15.000   0.000 $300.00 $0.00 $0.00
0013 TYPE I PLAIN RIPRAP 601(A) 0297 TON 850.000 850.000   0.000 $45.00 $0.00 $0.00
0014 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.500 $10,000.00 $0.00 $5,000.00
0015 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 1,887.500 1,887.500   0.000 $14.50 $0.00 $0.00
0016 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 4447 EA 4.000 4.000   0.000 $550.00 $0.00 $0.00
0017 GUARDRAIL ANCHOR UNIT (TYPE D-BF) 623(F) 5686 EA 4.000 4.000   0.000 $1,225.00 $0.00 $0.00
0018 GUARDRAIL DELINEATORS(TYPE 2, CODE 1) 853 9069 EA 46.000 46.000   0.000 $7.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $35,325.00 $128,727.50
Fed/State Project Number:    CIRB-146C(085)RB Project:    23511(04) Category:    0101/ROADWAY (WATERLINE)
0019 3" POLYETHYLENE PIPE 613(E) 4040 LF 550.000 550.000   550.000 $11.00 $0.00 $6,050.00
0020 4" DUCTILE IRON PIPE 616(A) 5120 LF 460.000 460.000   460.000 $35.00 $0.00 $16,100.00
0021 8" DUCTILE IRON PIPE 616(A) 5122 LF 180.000 180.000   180.000 $67.00 $0.00 $12,060.00
0022 12" DUCTILE IRON PIPE 616(A) 5124 LF 45.000 45.000   45.000 $140.00 $0.00 $6,300.00
0023 3" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5220 LF 1,350.000 1,350.000   1,220.000 $10.00 $0.00 $12,200.00
0024 6" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5223 LF 550.000 550.000   550.000 $18.00 $0.00 $9,900.00
0025 8" POLYVINYL CHLORIDE (PVC) PIPE 616(B) 5225 LF 590.000 590.000   590.000 $30.00 $0.00 $17,700.00
0026 3" VALVES 616(D) 0858 EA 2.000 2.000   2.000 $700.00 $0.00 $1,400.00
0027 8" GATE VALVE 616(D) 1080 EA 1.000 1.000   1.000 $1,500.00 $0.00 $1,500.00
0028 (SP)SUBMERSIBLE PUMP 648(A) 0125 EA 2.000 2.000   2.000 $120,000.00 $0.00 $240,000.00
Subtotals For Category     0101/ROADWAY (WATERLINE)    $0.00 $323,210.00
Fed/State Project Number:    CIRB-146C(085)RB Project:    23511(04) Category:    0102/ROADWAY (ELECTRIC & CABLE)
0029 2" GALV. STEEL ELECTRICAL CONDUIT EXPOSED 802(A) 8310 LF 525.000 525.000   525.000 $25.00 $0.00 $13,125.00
0030 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 180.000 180.000   180.000 $5.00 $0.00 $900.00
Subtotals For Category     0102/ROADWAY (ELECTRIC & CABLE)    $0.00 $14,025.00
Fed/State Project Number:    CIRB-146C(085)RB Project:    23511(04) Category:    0200/BRIDGE
0031 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 90.000 90.000   80.000 $15.00 $0.00 $1,200.00
0032 CLSM BACKFILL 501(G) 6309 CY 40.000 40.000 0.000 32.000 $120.00 $0.00 $3,840.00
0033 (PL)FALSEWORK JACKING 502(C) 6116 LSUM 1.000 1.000   0.000 $2,000.00 $0.00 $0.00
0034 INSERTS 504 6176 EA 63.000 63.000   64.000 $30.00 $0.00 $1,920.00
0035 HANGERS 504 6224 EA 63.000 63.000   64.000 $100.00 $0.00 $6,400.00
0036 SAW-CUT GROOVING 504(B) 1305 SY 1,598.400 1,598.400   0.000 $4.15 $0.00 $0.00
0037 SEALED EXPANSION JOINT 504(C) 6250 LF 67.700 67.700   0.000 $250.00 $0.00 $0.00
0038 CONCRETE RAIL (TR3) 504(D) 6239 LF 954.200 954.200 188.500 665.500 $60.00 $11,310.00 $39,930.00
0039 STRUCTURAL STEEL 506(A) 1322 LB 233,130.000 233,130.000   233,130.000 $2.10 $0.00 $489,573.00
0040 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 4.000 4.000   4.000 $1,500.00 $0.00 $6,000.00
0041 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 8.000 8.000   8.000 $2,000.00 $0.00 $16,000.00
0042 CLASS AA CONCRETE 509(A) 1326 CY 407.000 407.000 172.000 301.300 $600.00 $103,200.00 $180,780.00
0043 CLASS A CONCRETE 509(B) 1328 CY 103.600 103.600   103.600 $600.00 $0.00 $62,160.00
0044 MECHANICAL SPLICES 511 6306 EA 3,040.000 3,040.000   3,040.000 $12.00 $0.00 $36,480.00
0045 REINFORCING STEEL 511(A) 1332 LB 160,090.000 160,090.000   120,367.000 $0.90 $0.00 $108,330.30
0046 PAINTING EXISTING STRUCTURES 512(A) 1323 LSUM 1.000 1.000   0.750 $60,000.00 $0.00 $45,000.00
0047 COLLECTION AND HANDLING OF WASTE 512(B) 6303 LSUM 1.000 1.000   0.750 $10,000.00 $0.00 $7,500.00
0048 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 364.000 364.000   364.000 $30.00 $0.00 $10,920.00
0049 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 364.000 364.000   341.220 $14.00 $0.00 $4,777.08
0050 DRILLED SHAFTS 54" DIAMETER 516(A) 6095 LF 438.000 438.000   449.000 $2,200.00 $0.00 $987,800.00
0051 PREPARATION OF CRACKS, BELOW WATER 520(B) 6059 LF 10.000 10.000   0.000 $88.00 $0.00 $0.00
0052 EPOXY RESIN, BELOW WATER 520(D) 6061 GAL 1.000 1.000   0.000 $100.00 $0.00 $0.00
0053 SEALER CRACK PREPARATION 523(A) 6550 LF 1,614.000 1,614.000   0.000 $2.00 $0.00 $0.00
0054 SEALER RESIN 523(B) 6560 GAL 19.000 19.000   0.000 $100.00 $0.00 $0.00
0055 (PL)REPAIR BRIDGE ITEMS 540 4505 EA 3.000 3.000   0.000 $500.00 $0.00 $0.00
0056 (PL)INSTALLATION OF BRIDGE ITEMS 542 4605 EA 8.000 8.000   0.000 $500.00 $0.00 $0.00
0057 TYPE I PLAIN RIPRAP 601(A) 1351 TON 64.000 64.000   0.000 $50.00 $0.00 $0.00
0058 REMOVAL OF BRIDGE ITEMS 619(B) 2500 LSUM 1.000 1.000   0.700 $200,000.00 $0.00 $140,000.00
0059 SPECIAL SIGNS 850(D) 8121 EA 8.000 8.000   0.000 $75.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE    $114,510.00 $2,148,610.38
Fed/State Project Number:    CIRB-146C(085)RB Project:    23511(04) Category:    0300/TRAFFIC
0060 (SP)PORTABLE TRAFFIC SIGNAL SYSTEM 823 8478 SD 270.000 270.000   270.000 $150.00 $0.00 $40,500.00
0061 TRAFFIC STRIPE(PAINT)(4" WIDE) 854(A) 8800 LF 5,000.000 5,000.000   0.000 $0.12 $0.00 $0.00
0062 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 10,000.000 10,000.000   0.000 $0.20 $0.00 $0.00
0063 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 1,990.000 1,990.000   1,611.000 $34.16 $0.00 $55,031.76
0064 RELOCATION OF PORTABLE LONGITUDINAL BARRIER 877(C) 8486 LF 1,990.000 1,990.000   0.000 $5.00 $0.00 $0.00
0065 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.150 0.900 $30,000.00 $4,500.00 $27,000.00
0066 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 540.000 540.000 30.000 446.000 $15.00 $450.00 $6,690.00
Subtotals For Category     0300/TRAFFIC    $4,950.00 $129,221.76
Fed/State Project Number:    CIRB-146C(085)RB Project:    23511(04) Category:    0600/STAKING
0067 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.900 $20,000.00 $0.00 $18,000.00
Subtotals For Category     0600/STAKING    $0.00 $18,000.00
Fed/State Project Number:    CIRB-146C(085)RB Project:    23511(04) Category:    0640/CONSTRUCTION
0068 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.750 $5,000.00 $0.00 $3,750.00
0069 MOBILIZATION 641 1552 LSUM 1.000 1.000   0.610 $190,000.00 $0.00 $115,900.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $119,650.00
Subtotals For Project CIRB-146C(085)RB /23511(04) $154,785.00 $2,881,444.64