Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    02/02/2012
Contract ID: 110434   Estimate Number: 0004     Contract No: 710425
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 400700

Project Number(s): BRFY-143C(078)
Primary Job Piece No: 23124(04)
Contract Description: BRIDGE AND APPROACHES SH-32: OVER COFFEE POT CREEK, 1.5 MILES WEST OF THE SH-76 JUNCTION. PROJECT LENGTH = 0.151 MILES
Primary County: LOVE              
Name of Road: SH-32              
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: 09/15/2011 NTP Effective Date: 02/06/2012 Pay Period: 01/16/2012  TO  01/31/2012
Date Awarded: 10/03/2011 Date Work Began: 12/12/2011 Original Contract Time: 180
Date Contract Executed: 10/12/2011 Date Time Stopped: Current Time Charged: 46.00
Date NTP Issued: 10/19/2011 Completion Date: Current Time Allowed: 180.00
General Liability Expires: 05/01/2012 Workman's Comp Expires: 06/30/2012 Percent Time Used: 25.56 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $1,807,025.55 Total to Date Prev to Date This Estimate
Bid Amount: $1,807,025.55 Participating: $540,278.07 $399,864.18 $140,413.89
Percent Complete: 31.79 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,232,485.18 Total Earnings: $540,278.07 $399,864.18 $140,413.89
Unearned Balance: $1,232,485.18 Stockpiled Materials: $34,640.96 $34,640.96 $0.00
Gross Earnings: $574,919.03 $434,505.14 $140,413.89
Other Adjustments: $-378.66 $-216.37 $-162.29
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $574,540.37 $434,288.77 $140,251.60

Estimate Adjustment Detail

Contract ID: 110434   Estimate Number: 0004     Primary JP: 23124(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
23124(04) 0045 SSTL FABS (AML) Stockpiled Material Initial Payment 0003 $1,040.00
23124(04) 0046 SSTL FABS (AML) Stockpiled Material Initial Payment 0003 $29,194.08
23124(04) 0047 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0003 $4,406.88
Subtotals For Stockpile Payments $34,640.96


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
23124(04) 0018 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0003 892.06 $-0.24 $-216.37
23124(04) 0018 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0004 74.13 $-0.24 $-17.98
23124(04) 0019 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0004 520.59 $-0.27 $-144.31
Subtotals For Line Item Adjustments $-378.66


MILESTONE ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail

Contract ID: 110434   Estimate Number: 0004     Primary JP: 23124(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-143C(078) Project:    23124(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.500 1.000 $4,950.00 $2,475.00 $4,950.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 13,062.000 13,062.000 1,212.000 3,715.000 $6.60 $7,999.20 $24,519.00
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 15,964.000 15,964.000   13,164.000 $9.35 $0.00 $123,083.40
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.200 0.500 $6,710.00 $1,342.00 $3,355.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 893.000 893.000 94.000 637.000 $1.32 $124.08 $840.84
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 180.000 180.000 28.000 91.000 $8.45 $236.60 $768.95
0007 SOLID SLAB SODDING 230(A) 2806 SY 22,087.000 22,087.000   0.000 $1.16 $0.00 $0.00
0008 SEEDING METHOD B 232(B) 2814 AC 5.000 5.000   0.000 $489.50 $0.00 $0.00
0009 VEGETATIVE MULCHING 233(A) 2817 AC 5.000 5.000   0.000 $489.50 $0.00 $0.00
0010 MOWING 241 2832 AC 10.000 10.000   0.000 $80.30 $0.00 $0.00
0011 FLY ASH 307(A) 4200 TON 445.000 445.000   203.090 $75.90 $0.00 $15,414.53
0012 LIME 307(D) 4230 TON 39.000 39.000   0.000 $170.50 $0.00 $0.00
0013 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 8,604.000 8,604.000 0.000 4,664.950 $2.75 $0.00 $12,828.61
0014 LIME PRETREATMENT 307(G) 4260 SY 2,151.000 2,151.000   0.000 $2.75 $0.00 $0.00
0015 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 20.000 20.000   25.260 $25.15 $0.00 $635.29
0016 TACK COAT 407(B) 0250 GAL 838.000 838.000 250.000 250.000 $2.75 $687.50 $687.50
0017 PRIME COAT 408 5774 GAL 1,880.000 1,880.000   0.000 $5.50 $0.00 $0.00
0018 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 2,277.000 2,277.000 74.130 966.190 $71.50 $5,300.30 $69,082.59
0019 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 983.000 983.000 520.590 520.590 $89.10 $46,384.57 $46,384.57
0020 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 28.000 28.000   48.000 $29.02 $0.00 $1,392.96
0021 21" X 15" CORR. GALV. STEEL PIPE ARCH 613(B) 4527 LF 40.000 40.000   0.000 $23.77 $0.00 $0.00
0022 120" CORR. GALV. STEEL PIPE 613(B) 5747 LF 272.000 272.000   272.000 $218.74 $0.00 $59,497.28
0023 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0450 LF 200.000 200.000   0.000 $12.58 $0.00 $0.00
0024 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1096 LF 50.000 50.000   0.000 $12.58 $0.00 $0.00
0025 TYPE A6 CULVERT END TREATMENT 613(M) 7196 EA 4.000 4.000   0.000 $885.18 $0.00 $0.00
0026 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 1.000 1.000   0.000 $318.05 $0.00 $0.00
0027 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 6,512.000 6,512.000 1,971.550 1,971.550 $5.78 $11,395.56 $11,395.56
0028 REMOVAL OF GUARDRAIL 619(B) 4780 LF 554.000 554.000 570.000 570.000 $2.75 $1,567.50 $1,567.50
0029 SAWING PAVEMENT 619(C) 0924 LF 387.000 387.000   0.000 $3.30 $0.00 $0.00
0030 (PL)GUARDRAIL CURBING 623 0100 EA 4.000 4.000   0.000 $330.00 $0.00 $0.00
0031 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 400.000 400.000 100.000 100.000 $16.50 $1,650.00 $1,650.00
0032 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 6.000 6.000 2.000 2.000 $2,255.00 $4,510.00 $4,510.00
0033 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000   0.000 $1,485.00 $0.00 $0.00
0034 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 2,482.000 2,482.000 1,778.000 2,357.000 $3.72 $6,614.16 $8,768.04
0035 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 2.000 2.000   0.000 $93.50 $0.00 $0.00
0036 MAILBOX 629(C) 4960 EA 2.000 2.000   0.000 $49.50 $0.00 $0.00
0037 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 2.000 2.000   1.000 $27.50 $0.00 $27.50
Subtotals For Category     0100/ROADWAY    $90,286.47 $391,359.12
Fed/State Project Number:    BRFY-143C(078) Project:    23124(04) Category:    0200/BRIDGE 'A'
0038 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 80.000 80.000   0.000 $23.00 $0.00 $0.00
0039 CLSM BACKFILL 501(G) 6309 CY 164.000 164.000   0.000 $178.08 $0.00 $0.00
0040 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 717.000 717.000   0.000 $189.90 $0.00 $0.00
0041 APPROACH SLAB 504(A) 1304 SY 224.800 224.800   0.000 $153.56 $0.00 $0.00
0042 SAW-CUT GROOVING 504(B) 1305 SY 1,024.500 1,024.500   0.000 $4.14 $0.00 $0.00
0043 CONCRETE RAIL (TR4) 504(D) 6245 LF 457.000 457.000   0.000 $69.36 $0.00 $0.00
0044 STRUCTURAL STEEL 506(A) 1322 LB 1,050.000 1,050.000   0.000 $3.34 $0.00 $0.00
0045 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 8.000 8.000   0.000 $680.58 $0.00 $0.00
0046 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 16.000 16.000   0.000 $2,528.48 $0.00 $0.00
0047 ELASTOMERIC BEARING PADS 507(C) 6282 EA 16.000 16.000   0.000 $406.36 $0.00 $0.00
0048 CLASS AA CONCRETE 509(A) 1326 CY 242.200 242.200   0.000 $486.64 $0.00 $0.00
0049 CLASS A CONCRETE 509(B) 1328 CY 133.000 133.000   0.000 $496.74 $0.00 $0.00
0050 CLASS C CONCRETE 509(D) 1331 CY 25.000 25.000   0.000 $494.91 $0.00 $0.00
0051 REINFORCING STEEL 511(A) 1332 LB 680.000 680.000   0.000 $1.79 $0.00 $0.00
0052 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 74,450.000 74,450.000   0.000 $1.11 $0.00 $0.00
0053 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 826.000 826.000   0.000 $25.54 $0.00 $0.00
0054 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 826.000 826.000   0.000 $17.25 $0.00 $0.00
0055 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 828.000 828.000   0.000 $4.03 $0.00 $0.00
0056 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 258.000 258.000   0.000 $584.53 $0.00 $0.00
0057 SEALER CRACK PREPARATION 523(A) 6550 LF 163.000 163.000   0.000 $4.60 $0.00 $0.00
0058 SEALER RESIN 523(B) 6560 GAL 1.800 1.800   0.000 $115.00 $0.00 $0.00
0059 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 2,182.000 2,182.000   0.000 $36.48 $0.00 $0.00
0060 TYPE I-A FILTER BLANKET 601(C) 1355 TON 455.000 455.000   0.000 $29.56 $0.00 $0.00
0061 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 84.000 84.000   0.000 $24.84 $0.00 $0.00
0062 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 108.000 108.000   0.000 $24.84 $0.00 $0.00
0063 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000 1.000 1.000 $46,000.00 $46,000.00 $46,000.00
Subtotals For Category     0200/BRIDGE 'A'    $46,000.00 $46,000.00
Fed/State Project Number:    BRFY-143C(078) Project:    23124(04) Category:    0300/TRAFFIC CONTROL
0064 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 6,000.000 6,000.000 5,984.000 12,688.000 $0.17 $1,017.28 $2,156.96
0065 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 500.000 500.000   0.000 $0.55 $0.00 $0.00
0066 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 800.000 800.000 1,167.000 1,167.000 $0.94 $1,096.98 $1,096.98
0067 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 4,860.000 4,860.000 272.000 652.000 $0.11 $29.92 $71.72
0068 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 3,420.000 3,420.000 246.000 546.000 $0.61 $150.06 $333.06
0069 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 3,240.000 3,240.000 262.000 726.000 $0.94 $246.28 $682.44
0070 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 2,160.000 2,160.000 118.000 118.000 $1.65 $194.70 $194.70
0071 WING BARRICADES 880(C) 8848 SD 720.000 720.000 64.000 216.000 $1.65 $105.60 $356.40
0072 VERTICAL PANELS 880(D) 8854 SD 9,900.000 9,900.000 378.000 378.000 $0.22 $83.16 $83.16
0073 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 6,480.000 6,480.000 396.000 776.000 $0.11 $43.56 $85.36
0074 DRUMS 880(F) 8878 SD 6,300.000 6,300.000 514.000 1,239.000 $0.17 $87.38 $210.63
0075 CHANNELIZER CONES 880(G) 8890 SD 3,600.000 3,600.000   0.000 $0.17 $0.00 $0.00
0076 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 360.000 360.000   0.000 $16.50 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $3,054.92 $5,271.41
Fed/State Project Number:    BRFY-143C(078) Project:    23124(04) Category:    0301/TRAFFIC SIGNING & STRIPING
0077 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 3.000 3.000   0.000 $55.00 $0.00 $0.00
0078 SHEET ALUMINUM SIGNS 850(A) 8110 SF 65.000 65.000   0.000 $13.20 $0.00 $0.00
0079 2" SQUARE TUBE POST 851(C) 8324 LF 123.000 123.000   0.000 $13.20 $0.00 $0.00
0080 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 6,640.000 6,640.000   0.000 $0.72 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC SIGNING & STRIPING    $0.00 $0.00
Fed/State Project Number:    BRFY-143C(078) Project:    23124(04) Category:    0600/STAKING
0081 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $8,525.00 $0.00 $4,262.50
Subtotals For Category     0600/STAKING    $0.00 $4,262.50
Fed/State Project Number:    BRFY-143C(078) Project:    23124(04) Category:    0640/CONSTRUCTION
0082 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.150 0.250 $2,750.00 $412.50 $687.50
0083 FIELD OFFICE 640(A) 1426 EA 1.000 1.000 0.100 0.350 $6,600.00 $660.00 $2,310.00
0084 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $90,387.53 $0.00 $90,387.54
Subtotals For Category     0640/CONSTRUCTION    $1,072.50 $93,385.04
Subtotals For Project BRFY-143C(078) /23124(04) $140,413.89 $540,278.07