Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/18/2012
Contract ID: 110478   Estimate Number: 0004     Contract No: 710593
Residency: ANADARKO (07300)   Estimate Type: Progressive     Account No: 400700

Project Number(s): BRFY-116C(095)
Primary Job Piece No: 20955(04)
Contract Description: GRADE, DRAIN, SURFACE, AND BRIDGE SH-65: OVER WHISKEY CREEK, 2.4 MILES SOUTH OF SH-17. PROJECT LENGTH = 0.570 MILES.
Primary County: COMANCHE              
Name of Road: SH-65              
Prime Contractor: D. M. DOZERS, INC.              
    766 S. TERRY AVE.              
    BRADLEY , OK   73011              
Surety Company: EMPLOYERS MUTUAL CASUALTY COMPANY              

Date Let: 10/20/2011 NTP Effective Date: 03/05/2012 Pay Period: 05/01/2012  TO  05/15/2012
Date Awarded: 11/07/2011 Date Work Began: 03/05/2012 Original Contract Time: 180
Date Contract Executed: 11/21/2011 Date Time Stopped: Current Time Charged: 57.00
Date NTP Issued: 11/28/2011 Completion Date: Current Time Allowed: 180.00
General Liability Expires: 01/01/2013 Workman's Comp Expires: 01/01/2013 Percent Time Used: 31.67 %
Specification Year: 2009     Date Approved: 05/18/2012

Current Contract Amount: $2,396,405.43 Total to Date Prev to Date This Estimate
Bid Amount: $2,393,655.43 Participating: $489,815.36 $228,743.40 $261,071.96
Percent Complete: 25.35 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,788,824.42 Total Earnings: $489,815.36 $228,743.40 $261,071.96
Unearned Balance: $1,786,074.42 Stockpiled Materials: $117,765.65 $117,765.65 $0.00
Gross Earnings: $607,581.01 $346,509.05 $261,071.96
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $607,581.01 $346,509.05 $261,071.96

Estimate Adjustment Detail

Contract ID: 110478   Estimate Number: 0004     Primary JP: 20955(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Add Items for Guardrail Approved 03/26/2012 0.0 $2,750.00
002 Add Pay Item and Missing Standard Pending 0 0.0 $157.80


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
20955(04) 0051 Prestressed Concrete Beams(Type III) Stockpiled Material Initial Payment 0001 $103,484.61
20955(04) 0064 Piles, Furnished (HP 10x42) Stockpiled Material Initial Payment 0002 $14,281.04
Subtotals For Stockpile Payments $117,765.65


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
No line item adjustments have been created on this contract.
Subtotals For Line Item Adjustments $0.00


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: 110478   Estimate Number: 0004     Primary JP: 20955(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-116C(095) Project:    20955(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.500 1.000 $10,000.00 $5,000.00 $10,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 18,634.000 18,634.000 5,152.680 8,560.680 $5.50 $28,339.74 $47,083.74
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 29,414.000 29,414.000 13,728.000 13,728.000 $6.50 $89,232.00 $89,232.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.250 $14,000.00 $0.00 $3,500.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 875.000 875.000 1,951.000 1,951.000 $1.42 $2,770.42 $2,770.42
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 294.000 294.000 119.000 119.000 $7.90 $940.10 $940.10
0007 TEMPORARY ROCK FILTER DAM TYPE 1 221(G) 0150 CY 4.000 4.000   0.000 $200.00 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 39,082.000 39,082.000   0.000 $1.03 $0.00 $0.00
0009 VEGETATIVE MULCHING 233(A) 2817 AC 16.000 16.000   0.000 $436.00 $0.00 $0.00
0010 MOWING 241 2832 AC 12.000 12.000   0.000 $59.00 $0.00 $0.00
0011 FLY ASH 307(A) 4200 TON 1,060.000 1,060.000   0.000 $50.00 $0.00 $0.00
0012 LIME 307(D) 4230 TON 57.000 57.000   0.000 $120.00 $0.00 $0.00
0013 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 21,018.000 21,018.000   0.000 $3.00 $0.00 $0.00
0014 LIME PRETREATMENT 307(G) 4260 SY 1,512.000 1,512.000   0.000 $7.00 $0.00 $0.00
0015 TRAFFIC BOUND SURFACE COURSE TYPE A 402(A) 0217 TON 187.000 187.000   0.000 $17.25 $0.00 $0.00
0016 TACK COAT 407(B) 0250 GAL 14,964.000 14,964.000   0.000 $3.00 $0.00 $0.00
0017 PRIME COAT 408 5774 GAL 2,561.000 2,561.000   0.000 $6.00 $0.00 $0.00
0018 SUPERPAVE, TYPE S2(PG 64-22 OK) 411(A) 5930 TON 3,409.000 3,409.000   0.000 $66.00 $0.00 $0.00
0019 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 3,416.000 3,416.000   0.000 $70.00 $0.00 $0.00
0020 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 2,200.000 2,200.000   0.000 $72.00 $0.00 $0.00
0021 CLASS AA CONCRETE 509(A) 0319 CY 42.000 42.000   45.270 $650.00 $0.00 $29,425.50
0022 REINFORCING STEEL 511(A) 0332 LB 6,398.000 6,398.000   6,398.000 $2.00 $0.00 $12,796.00
0023 TYPE I PLAIN RIPRAP 601(A) 0297 TON 12.000 12.000   0.000 $30.00 $0.00 $0.00
0024 INLET GPI TYPE 1 (DES. 1) 611(G) 5327 EA 1.000 1.000 1.000 1.000 $1,800.00 $1,800.00 $1,800.00
0025 INLET CDI RCB DES. 7 611(G) 5393 EA 1.000 1.000 0.000 1.000 $3,400.00 $0.00 $3,400.00
0026 INLET (SMD-TYPE 2A) 611(G) 6004 EA 1.000 1.000   0.000 $1,500.00 $0.00 $0.00
0027 ADDITIONAL DEPTH IN INLET 611(H) 5196 VF 2.000 2.000   0.000 $125.00 $0.00 $0.00
0028 24" R.C.PIPE CLASS III 613(A) 0492 LF 94.000 94.000 80.000 80.000 $45.00 $3,600.00 $3,600.00
0029 43" X 26" R.C.PIPE ARCH CLASS A-III 613(A) 4498 LF 82.000 82.000   0.000 $92.00 $0.00 $0.00
0030 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 60.000 60.000   60.000 $18.00 $0.00 $1,080.00
0031 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 182.000 182.000   102.000 $24.00 $0.00 $2,448.00
0032 30" CORR. GALV. STEEL PIPE 613(B) 0691 LF 208.000 208.000   0.000 $30.00 $0.00 $0.00
0033 TYPE A4 CULVERT END TREATMENT 613(M) 7186 EA 2.000 2.000   0.000 $1,000.00 $0.00 $0.00
0034 TYPE B4 CULVERT END TREATMENT 613(M) 7187 EA 4.000 4.000   0.000 $1,200.00 $0.00 $0.00
0035 TYPE C4 CULVERT END TREATMENT 613(M) 7188 EA 8.000 8.000   0.000 $2,200.00 $0.00 $0.00
0036 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000 0.100 0.600 $6,000.00 $600.00 $3,600.00
0037 REMOVAL OF HEADWALL 619(B) 0291 EA 1.000 1.000   1.000 $350.00 $0.00 $350.00
0038 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 8,651.000 8,651.000   0.000 $3.00 $0.00 $0.00
0039 SAWING PAVEMENT 619(C) 0924 LF 5,797.000 5,797.000 2,270.000 2,270.000 $3.00 $6,810.00 $6,810.00
0040 (PL)GUARDRAIL CURBING 623 0100 EA 4.000 4.000   0.000 $1,000.00 $0.00 $0.00
0041 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 300.000 300.000   0.000 $15.50 $0.00 $0.00
0042 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 4.000 4.000   0.000 $2,075.00 $0.00 $0.00
0043 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000   0.000 $1,320.00 $0.00 $0.00
0044 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 6,770.000 6,770.000   0.000 $3.85 $0.00 $0.00
0045 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 2.000 2.000   0.000 $147.50 $0.00 $0.00
0046 MAILBOX 629(C) 4960 EA 2.000 2.000   0.000 $45.00 $0.00 $0.00
0047 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 2.000 2.000   0.000 $20.00 $0.00 $0.00
0048 DELINEATORS(TYPE 2, CODE 1) 853 9033 EA 14.000 14.000   0.000 $32.78 $0.00 $0.00
8000 REMOVAL OF GUARDRAIL 619(B) 4780 LF 0.000 500.000   0.000 $5.50 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $139,092.26 $218,835.76
Fed/State Project Number:    BRFY-116C(095) Project:    20955(04) Category:    0200/BRIDGE 'A'
0049 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 80.000 80.000   0.000 $10.00 $0.00 $0.00
0050 CLSM BACKFILL 501(G) 6309 CY 164.000 164.000   0.000 $115.00 $0.00 $0.00
0051 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 677.000 677.000   0.000 $193.00 $0.00 $0.00
0052 APPROACH SLAB 504(A) 1304 SY 224.800 224.800   0.000 $170.00 $0.00 $0.00
0053 SAW-CUT GROOVING 504(B) 1305 SY 980.100 980.100   0.000 $4.50 $0.00 $0.00
0054 CONCRETE RAIL (TR4) 504(D) 6245 LF 437.000 437.000   0.000 $80.00 $0.00 $0.00
0055 STRUCTURAL STEEL 506(A) 1322 LB 1,050.000 1,050.000   0.000 $3.00 $0.00 $0.00
0056 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 8.000 8.000   0.000 $500.00 $0.00 $0.00
0057 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 16.000 16.000   0.000 $2,250.00 $0.00 $0.00
0058 ELASTOMERIC BEARING PADS 507(C) 6282 EA 16.000 16.000   0.000 $600.00 $0.00 $0.00
0059 CLASS AA CONCRETE 509(A) 1326 CY 231.400 231.400   0.000 $500.00 $0.00 $0.00
0060 CLASS A CONCRETE 509(B) 1328 CY 126.400 126.400   0.000 $500.00 $0.00 $0.00
0061 CLASS C CONCRETE 509(D) 1331 CY 25.000 25.000   0.000 $500.00 $0.00 $0.00
0062 REINFORCING STEEL 511(A) 1332 LB 680.000 680.000   0.000 $1.00 $0.00 $0.00
0063 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 72,230.000 72,230.000   0.000 $1.00 $0.00 $0.00
0064 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 707.000 707.000   0.000 $40.00 $0.00 $0.00
0065 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 707.000 707.000   0.000 $10.00 $0.00 $0.00
0066 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 784.000 784.000   0.000 $4.00 $0.00 $0.00
0067 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 186.000 186.000 186.000 186.000 $590.00 $109,740.00 $109,740.00
0068 SEALER CRACK PREPARATION 523(A) 6550 LF 163.000 163.000   0.000 $5.00 $0.00 $0.00
0069 SEALER RESIN 523(B) 6560 GAL 1.800 1.800   0.000 $150.00 $0.00 $0.00
0070 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 3,000.000 3,000.000 321.440 321.440 $30.00 $9,643.20 $9,643.20
0071 TYPE I-A FILTER BLANKET 601(C) 1355 TON 650.000 650.000 68.160 68.160 $25.00 $1,704.00 $1,704.00
0072 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 84.000 84.000   0.000 $26.00 $0.00 $0.00
0073 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 60.000 60.000   0.000 $10.00 $0.00 $0.00
0074 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $18,000.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $121,087.20 $121,087.20
Fed/State Project Number:    BRFY-116C(095) Project:    20955(04) Category:    0300/TRAFFIC
0075 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 9,925.000 9,925.000   0.000 $0.89 $0.00 $0.00
0076 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 15,600.000 15,600.000   0.000 $0.13 $0.00 $0.00
0077 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 1,000.000 1,000.000   0.000 $0.55 $0.00 $0.00
0078 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 1,000.000 1,000.000   0.000 $0.45 $0.00 $0.00
0079 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 5,400.000 5,400.000   0.000 $0.06 $0.00 $0.00
0080 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 1,800.000 1,800.000 30.000 144.000 $0.10 $3.00 $14.40
0081 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 6,300.000 6,300.000 240.000 1,086.000 $0.25 $60.00 $271.50
0082 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 4,500.000 4,500.000   0.000 $0.76 $0.00 $0.00
0083 WING BARRICADES 880(C) 8848 SD 720.000 720.000 60.000 288.000 $1.00 $60.00 $288.00
0084 VERTICAL PANELS 880(D) 8854 SD 3,600.000 3,600.000   0.000 $0.10 $0.00 $0.00
0085 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 15,300.000 15,300.000 30.000 90.000 $0.15 $4.50 $13.50
0086 DRUMS 880(F) 8878 SD 5,400.000 5,400.000   0.000 $0.10 $0.00 $0.00
0087 CHANNELIZER CONES 880(G) 8890 SD 5,400.000 5,400.000 150.000 550.000 $0.10 $15.00 $55.00
0088 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 360.000 360.000   0.000 $19.25 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC    $142.50 $642.40
Fed/State Project Number:    BRFY-116C(095) Project:    20955(04) Category:    0600/STAKING
0089 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $14,000.00 $0.00 $7,000.00
Subtotals For Category     0600/STAKING    $0.00 $7,000.00
Fed/State Project Number:    BRFY-116C(095) Project:    20955(04) Category:    0640/CONSTRUCTION
0090 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.150 0.250 $5,000.00 $750.00 $1,250.00
0091 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   1.000 $6,000.00 $0.00 $6,000.00
0092 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $135,000.00 $0.00 $135,000.00
Subtotals For Category     0640/CONSTRUCTION    $750.00 $142,250.00
Subtotals For Project BRFY-116C(095) /20955(04) $261,071.96 $489,815.36