Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/04/2012
Contract ID: 110528   Estimate Number: 0009     Contract No: 710549
Residency: CLINTON (05100)   Estimate Type: Progressive     Account No: 400500

Project Number(s): BRFY-165C(059)
Primary Job Piece No: 21702(04)
Contract Description: BRIDGE AND APPROACHES SH-33: OVER NINE MILE CREEK 11.4 MILES EAST OF US-283. PROJECT LENGTH = 0.258 MILES.
Primary County: ROGER MILLS              
Name of Road: SH-33              
Prime Contractor: REECE CONSTRUCTION CO., INC.              
    P.O. BOX 68              
    SCANDIA , KS   66966              
Surety Company: PACIFIC INDEMNITY COMPANY              

Date Let: 10/20/2011 NTP Effective Date: 03/05/2012 Pay Period: 05/16/2012  TO  05/31/2012
Date Awarded: 11/07/2011 Date Work Began: 01/09/2012 Original Contract Time: 180
Date Contract Executed: 11/21/2011 Date Time Stopped: Current Time Charged: 124.00
Date NTP Issued: 12/28/2011 Completion Date: Current Time Allowed: 185.00
General Liability Expires: 12/01/2012 Workman's Comp Expires: 12/31/2012 Percent Time Used: 67.03 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $1,577,144.69 Total to Date Prev to Date This Estimate
Bid Amount: $1,556,466.14 Participating: $1,131,361.46 $919,899.30 $211,462.16
Percent Complete: 71.69 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $446,427.44 Total Earnings: $1,131,361.46 $919,899.30 $211,462.16
Unearned Balance: $425,748.89 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,131,361.46 $919,899.30 $211,462.16
Other Adjustments: $-644.21 $-905.04 $260.83
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,130,717.25 $918,994.26 $211,722.99

Estimate Adjustment Detail

Contract ID: 110528   Estimate Number: 0009     Primary JP: 21702(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Temporary Sheet Piling Approved 03/30/2012 5.0 $20,678.55


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
21702(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0005 280.00 $0.04 $13.57
21702(04) 0002 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0006 279.00 $0.08 $23.56
21702(04) 0003 UNCLASSIFIED BORROW Fuel Price Adjustment 0004 10,500.00 $0.04 $508.73
21702(04) 0003 UNCLASSIFIED BORROW Fuel Price Adjustment 0005 4,665.00 $0.04 $226.02
21702(04) 0005 TEMPORARY SILT FENCE * Material Discrepancy Adjustments 0001 -770.00 $2.00 $-1,540.00
21702(04) 0025 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0007 1,043.00 $0.08 $88.08
21702(04) 0025 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0009 658.00 $0.05 $35.83
21702(04) 0035 SAND FILLED IMPACT ATTENUATION MODULE * Material Discrepancy Adjustments 0007 -450.00 $0.50 $-225.00
21702(04) 0035 SAND FILLED IMPACT ATTENUATION MODULE * Material Discrepancy Adjustments 0009 450.00 $0.50 $225.00
Subtotals For Line Item Adjustments $-644.21
* = 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: 110528   Estimate Number: 0009     Primary JP: 21702(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-165C(059) Project:    21702(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 21,283.000 21,283.000   559.000 $3.30 $0.00 $1,844.70
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 27,078.000 27,078.000   15,495.000 $6.30 $0.00 $97,618.50
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.250 $13,000.00 $0.00 $3,250.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 710.000 710.000 0.000 2,567.000 $2.00 $0.00 $5,134.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 75.000 75.000   0.000 $6.00 $0.00 $0.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 22,000.000 22,000.000   0.000 $1.25 $0.00 $0.00
0008 VEGETATIVE MULCHING 233(A) 2817 AC 4.550 4.550   0.000 $600.00 $0.00 $0.00
0009 FLY ASH 307(A) 4200 TON 770.000 770.000   0.000 $74.81 $0.00 $0.00
0010 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 14,130.000 14,130.000   0.000 $2.04 $0.00 $0.00
0011 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 50.000 50.000   0.000 $38.96 $0.00 $0.00
0012 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 725.000 725.000   0.000 $80.48 $0.00 $0.00
0013 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 2,002.000 2,002.000 0.000 1,500.760 $75.82 $0.00 $113,787.62
0014 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 470.000 470.000   0.000 $93.68 $0.00 $0.00
0015 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 767.000 767.000 0.000 1,174.710 $69.25 $0.00 $81,348.67
0016 CLASS C CONCRETE 509(D) 0325 CY 25.000 25.000   0.000 $319.00 $0.00 $0.00
0017 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 38.000 38.000   38.000 $35.00 $0.00 $1,330.00
0018 48" CORR. GALV. STEEL PIPE 613(B) 0694 LF 92.000 92.000   92.000 $73.00 $0.00 $6,716.00
0019 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $2,443.00 $0.00 $2,443.00
0020 REMOVAL OF FENCE 619(B) 4725 LF 2,679.000 2,679.000   426.000 $2.00 $0.00 $852.00
0021 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 8,955.000 8,955.000   0.000 $3.25 $0.00 $0.00
0022 REMOVAL OF GUARDRAIL 619(B) 4780 LF 1,030.000 1,030.000   1,030.000 $3.00 $0.00 $3,090.00
0023 SAWING PAVEMENT 619(C) 0924 LF 50.000 50.000   0.000 $42.00 $0.00 $0.00
0024 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 2,600.000 2,600.000   0.000 $3.62 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $327,414.49
Fed/State Project Number:    BRFY-165C(059) Project:    21702(04) Category:    0200/BRIDGE 'A'
0025 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 2,268.000 2,268.000 658.000 2,268.000 $8.00 $5,264.00 $18,144.00
0026 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 683.000 683.000 1,106.720 6,530.300 $8.00 $8,853.76 $52,242.40
0027 CLASS AA CONCRETE 509(A) 1326 CY 1,391.350 1,391.350 226.000 1,109.500 $272.00 $61,472.00 $301,784.00
0028 REINFORCING STEEL 511(A) 1332 LB 289,310.000 289,310.000 163,838.000 289,310.000 $0.80 $131,070.40 $231,448.00
0029 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $24,400.00 $0.00 $24,400.00
8000 CONSTRUCTION MISCELLANEOUS 104 0350 SY 0.000 77.500   119.350 $266.82 $0.00 $31,844.97
Subtotals For Category     0200/BRIDGE 'A'    $206,660.16 $659,863.37
Fed/State Project Number:    BRFY-165C(059) Project:    21702(04) Category:    0300/TRAFFIC
0030 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 2.000 2.000   0.000 $200.00 $0.00 $0.00
0031 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 5,200.000 5,200.000   0.000 $0.57 $0.00 $0.00
0032 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 4,900.000 4,900.000   9,650.000 $0.25 $0.00 $2,412.50
0033 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 500.000 500.000   0.000 $0.50 $0.00 $0.00
0034 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 1,000.000 1,000.000   631.000 $0.50 $0.00 $315.50
0035 SAND FILLED IMPACT ATTENUATION MODULE 870(A) 8485 SD 1,800.000 1,800.000 900.000 1,800.000 $0.50 $450.00 $900.00
0036 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 1,200.000 1,200.000   1,292.500 $29.00 $0.00 $37,482.50
0037 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 2,520.000 2,520.000 192.000 1,788.000 $0.05 $9.60 $89.40
0038 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 840.000 840.000 576.000 2,686.000 $0.50 $288.00 $1,343.00
0039 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 720.000 720.000 256.000 1,766.000 $1.50 $384.00 $2,649.00
0040 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 240.000 240.000 320.000 1,004.000 $3.00 $960.00 $3,012.00
0041 WING BARRICADES 880(C) 8848 SD 480.000 480.000 64.000 596.000 $0.40 $25.60 $238.40
0042 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 960.000 960.000 864.000 3,514.000 $0.75 $648.00 $2,635.50
0043 DRUMS 880(F) 8878 SD 2,520.000 2,520.000 368.000 1,058.000 $0.10 $36.80 $105.80
Subtotals For Category     0300/TRAFFIC    $2,802.00 $51,183.60
Fed/State Project Number:    BRFY-165C(059) Project:    21702(04) Category:    0600/STAKING
0044 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000 0.250 0.750 $6,000.00 $1,500.00 $4,500.00
Subtotals For Category     0600/STAKING    $1,500.00 $4,500.00
Fed/State Project Number:    BRFY-165C(059) Project:    21702(04) Category:    0640/CONSTRUCTION
0045 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.250 0.750 $2,000.00 $500.00 $1,500.00
0046 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $86,900.00 $0.00 $86,900.00
Subtotals For Category     0640/CONSTRUCTION    $500.00 $88,400.00
Subtotals For Project BRFY-165C(059) /21702(04) $211,462.16 $1,131,361.46