Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    04/30/2012
Contract ID: 110412   Estimate Number: 0007     Contract No: 710574
Residency: GUYMON (06200)   Estimate Type: Progressive     Account No: 436600

Project Number(s): BRF-104C(069)CI
Primary Job Piece No: 26981(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (NS-133): OVER SOUTH FORK OF CLEAR CREEK 0.9 MILES SOUTH OF SH-3, 6.0 MILES WEST OF ELMWOOD. PROJECT LENGTH = 0.264 MILES.
Primary County: BEAVER              
Name of Road: COUNTY ROAD              
Prime Contractor: BEHNE CONSTRUCTION CO., INC.              
    P. O. BOX 981              
    GUYMON , OK   73942              
Surety Company: LINE OF CREDIT              

Date Let: 10/20/2011 NTP Effective Date: 02/06/2012 Pay Period: 04/16/2012  TO  04/30/2012
Date Awarded: 11/07/2011 Date Work Began: 01/03/2012 Original Contract Time: 120
Date Contract Executed: 11/22/2011 Date Time Stopped: Current Time Charged: 99.00
Date NTP Issued: 11/29/2011 Completion Date: Current Time Allowed: 120.00
General Liability Expires: 07/01/2012 Workman's Comp Expires: 07/01/2012 Percent Time Used: 82.50 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $528,397.00 Total to Date Prev to Date This Estimate
Bid Amount: $521,501.00 Participating: $441,785.62 $360,897.54 $80,888.08
Percent Complete: 83.54 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $86,978.58 Total Earnings: $441,785.62 $360,897.54 $80,888.08
Unearned Balance: $80,082.58 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $441,785.62 $360,897.54 $80,888.08
Other Adjustments: $-367.20 $0.00 $-367.20
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $441,418.42 $360,897.54 $80,520.88

Estimate Adjustment Detail

Contract ID: 110412   Estimate Number: 0007     Primary JP: 26981(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Additional Piling and Splices Approved 03/26/2012 0.0 $6,896.00


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
26981(04) 0018 CLASS A CONCRETE * Material Discrepancy Adjustments 0007 -6.00 $61.20 $-367.20
Subtotals For Line Item Adjustments $-367.20
* = User applied Line Item Adjustments


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: 110412   Estimate Number: 0007     Primary JP: 26981(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:    BRF-104C(069)CI Project:    26981(04) Category:    0200/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.750 $2,000.00 $0.00 $1,500.00
0002 EARTHWORK 202(H) 0185 LSUM 1.000 1.000   1.000 $37,500.00 $0.00 $37,500.00
0003 TEMPORARY SILT FENCE 221(C) 2801 LF 2,800.000 2,800.000   2,106.000 $3.00 $0.00 $6,318.00
0004 TEMPORARY SILT DIKE 221(F) 0100 LF 160.000 160.000   0.000 $8.00 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 4,500.000 4,500.000   0.000 $2.00 $0.00 $0.00
0006 VEGETATIVE MULCHING 233(A) 2817 AC 1.300 1.300   0.000 $750.00 $0.00 $0.00
0007 TRAFFIC BOUND SURFACE COURSE TYPE A 402(A) 0217 TON 810.000 810.000 265.000 265.000 $54.00 $14,310.00 $14,310.00
0008 CLASS C CONCRETE 509(D) 0325 CY 10.000 10.000   0.000 $300.00 $0.00 $0.00
Subtotals For Category     0200/ROADWAY    $14,310.00 $59,628.00
Fed/State Project Number:    BRF-104C(069)CI Project:    26981(04) Category:    0300/BRIDGE
0009 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 180.000 180.000   180.000 $17.00 $0.00 $3,060.00
0010 GRANULAR BACKFILL 501(F) 6352 CY 66.000 66.000   66.000 $105.00 $0.00 $6,930.00
0011 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 402.000 402.000   402.000 $225.00 $0.00 $90,450.00
0012 SEALED EXPANSION JOINT 504(C) 6250 LF 50.400 50.400   50.400 $200.00 $0.00 $10,080.00
0013 CONCRETE RAIL (TR3) 504(D) 6239 LF 326.000 326.000   0.000 $60.00 $0.00 $0.00
0014 STRUCTURAL STEEL 506(A) 1322 LB 3,500.000 3,500.000   3,500.000 $2.50 $0.00 $8,750.00
0015 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 9.000 9.000   9.000 $600.00 $0.00 $5,400.00
0016 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 9.000 9.000   9.000 $600.00 $0.00 $5,400.00
0017 CLASS AA CONCRETE 509(A) 1326 CY 129.500 129.500 104.900 129.500 $400.00 $41,960.00 $51,800.00
0018 CLASS A CONCRETE 509(B) 1328 CY 61.200 61.200 0.000 61.200 $470.00 $0.00 $28,764.00
0019 REINFORCING STEEL 511(A) 1332 LB 37,380.000 37,380.000 24,876.000 37,380.000 $1.00 $24,876.00 $37,380.00
0020 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 184.000 188.000   184.000 $42.00 $0.00 $7,728.00
0021 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 988.000 1,028.000   1,032.000 $53.00 $0.00 $54,696.00
0022 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 184.000 188.000   184.000 $22.00 $0.00 $4,048.00
0023 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 988.000 1,028.000   1,032.000 $23.00 $0.00 $23,736.00
0024 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 385.000 385.000 -4.160 258.480 $62.00 $-257.92 $16,025.76
0025 TYPE I-A FILTER BLANKET 601(C) 1355 TON 80.000 80.000   73.030 $62.00 $0.00 $4,527.86
0026 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 52.000 52.000   53.000 $19.00 $0.00 $1,007.00
0027 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 40.000 40.000   40.000 $25.00 $0.00 $1,000.00
0028 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $3,700.00 $0.00 $3,700.00
0029 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,600.00 $0.00 $0.00
0030 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.650 $2,625.00 $0.00 $1,706.25
8000 PILE SPLICE, H-PILE (NON-BIDDABLE) 514(L) 6220 EA 0.000 9.000   9.000 $400.00 $0.00 $3,600.00
Subtotals For Category     0300/BRIDGE    $66,578.08 $369,788.87
Fed/State Project Number:    BRF-104C(069)CI Project:    26981(04) Category:    0600/STAKING
0031 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.900 $6,000.00 $0.00 $5,400.00
Subtotals For Category     0600/STAKING    $0.00 $5,400.00
Fed/State Project Number:    BRF-104C(069)CI Project:    26981(04) Category:    0640/CONSTRUCTION
0032 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.750 $2,625.00 $0.00 $1,968.75
0033 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $6,968.75
Subtotals For Project BRF-104C(069)CI /26981(04) $80,888.08 $441,785.62