Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    11/07/2012
Contract ID: 120004   Estimate Number: 0010     Contract No: 710850
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 400700

Project Number(s): STPY-110C(198)HP
Primary Job Piece No: 24373(04)
Contract Description: GRADE, DRAIN, AND SURFACE SH-53: BEGIN 7.05 MILES EAST OF I-35 AT THE WEST ENTRANCE TO ARDMORE AIR PARK. PROJECT LENGTH = 0.576 MILES.
Primary County: CARTER              
Name of Road: SH-53              
Prime Contractor: OVERLAND CORPORATION              
    P. O. BOX 1947              
    ARDMORE , OK   73402              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              

Date Let: 01/19/2012 NTP Effective Date: 06/04/2012 Pay Period: 10/16/2012  TO  10/31/2012
Date Awarded: 02/06/2012 Date Work Began: 04/23/2012 Original Contract Time: 125
Date Contract Executed: 02/15/2012 Date Time Stopped: Current Time Charged: 174.00
Date NTP Issued: 02/22/2012 Completion Date: Current Time Allowed: 125.00
General Liability Expires: 08/01/2013 Workman's Comp Expires: 08/01/2013 Percent Time Used: 139.20 %
Specification Year: 2009     Date Approved: 11/07/2012

Current Contract Amount: $1,918,224.25 Total to Date Prev to Date This Estimate
Bid Amount: $1,916,259.49 Participating: $1,555,034.81 $1,065,308.57 $489,726.24
Percent Complete: 79.31 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $396,882.62 Total Earnings: $1,555,034.81 $1,065,308.57 $489,726.24
Unearned Balance: $394,917.86 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,555,034.81 $1,065,308.57 $489,726.24
Other Adjustments: $3,056.82 $3,056.82 $0.00
Liq Dam/Disincentive: $-36,750.00 $-24,750.00 $-12,000.00
TOTAL: $1,521,341.63 $1,043,615.39 $477,726.24

Estimate Adjustment Detail

Contract ID: 120004   Estimate Number: 0010     Primary JP: 24373(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Plug Water Well and Cistern Approved 05/23/2012 0.0 $1,964.76


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
System Application of Liquidated Damages 0007 --9.0 $750.00 $-6,750.00
System Application of Liquidated Damages 0008 --12 $750.00 $-9,000.00
System Application of Liquidated Damages 0009 --12 $750.00 $-9,000.00
System Application of Liquidated Damages 0010 --16 $750.00 $-12,000.00
Subtotals For Liquidated Damages $-36,750.00


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
24373(04) 0022 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0004 479.91 $1.53 $734.69
24373(04) 0022 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0005 983.58 $1.53 $1,505.76
24373(04) 0024 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0004 156.76 $1.74 $274.27
24373(04) 0024 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0005 309.84 $1.74 $542.10
Subtotals For Line Item Adjustments $3,056.82


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: 120004   Estimate Number: 0010     Primary JP: 24373(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:    STPY-110C(198)HP Project:    24373(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.900 $30,000.00 $0.00 $27,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 22,077.000 22,077.000 3,874.000 22,077.000 $5.50 $21,307.00 $121,423.50
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 1,501.000 1,501.000   0.000 $5.50 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.300 0.500 $25,000.00 $7,500.00 $12,500.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 500.000 500.000 184.000 1,406.000 $2.60 $478.40 $3,655.60
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 350.000 350.000   224.000 $13.50 $0.00 $3,024.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 42,452.000 42,452.000   0.000 $1.25 $0.00 $0.00
0008 SEEDING METHOD A 232(A) 2813 AC 8.800 8.800   0.000 $790.00 $0.00 $0.00
0009 VEGETATIVE MULCHING 233(A) 2817 AC 8.800 8.800   0.000 $610.00 $0.00 $0.00
0010 MOWING 241 2832 AC 18.000 18.000   0.000 $92.40 $0.00 $0.00
0011 AGGREGATE BASE TYPE A 303(A) 2100 CY 4,748.000 4,748.000 556.830 3,991.850 $36.00 $20,045.88 $143,706.60
0012 CEMENT KILN DUST 307(B) 4210 TON 928.000 928.000 22.975 648.120 $45.00 $1,033.88 $29,165.41
0013 LIME 307(D) 4230 TON 169.000 169.000   0.000 $151.00 $0.00 $0.00
0014 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 23,428.000 23,428.000 649.560 15,771.300 $2.60 $1,688.86 $41,005.39
0015 LIME PRETREATMENT 307(G) 4260 SY 9,372.000 9,372.000   0.000 $1.15 $0.00 $0.00
0016 SEPARATOR FABRIC 325 5271 SY 23,428.000 23,428.000 1,058.670 17,237.860 $1.35 $1,429.20 $23,271.11
0017 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 865.000 865.000 333.770 816.880 $19.50 $6,508.52 $15,929.17
0018 TACK COAT 407(B) 0250 GAL 2,572.000 2,572.000 0.000 342.500 $2.40 $0.00 $822.00
0019 PRIME COAT 408 5774 GAL 8,488.000 8,488.000   0.000 $4.75 $0.00 $0.00
0020 FABRIC REINFORCEMENT 409(A) 4242 SY 2,231.000 2,231.000 1,878.120 1,878.120 $2.75 $5,164.83 $5,164.83
0021 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 1,323.000 1,323.000 617.810 1,522.950 $72.00 $44,482.32 $109,652.40
0022 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 4,185.000 4,185.000 1,020.960 3,717.110 $60.00 $61,257.60 $223,026.60
0023 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 1,149.000 1,149.000 1,234.720 1,234.720 $85.00 $104,951.20 $104,951.20
0024 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 1,584.000 1,584.000 604.350 1,404.370 $70.00 $42,304.50 $98,305.90
0025 COLD MILLING PAVEMENT 412 5267 SY 2,138.000 2,138.000 3,674.280 3,674.280 $5.75 $21,127.11 $21,127.11
0026 P.C.CONCRETE PAVEMENT(PLACEMENT) 414(A) 0210 SY 1,939.000 1,939.000 883.550 1,937.780 $20.00 $17,671.00 $38,755.60
0027 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 3,943.000 3,943.000 477.420 3,993.670 $25.00 $11,935.50 $99,841.75
0028 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 1,389.000 1,389.000 313.380 1,395.100 $105.00 $32,904.90 $146,485.50
0029 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 11.000 11.000   10.870 $15.00 $0.00 $163.05
0030 CLASS AA CONCRETE 509(A) 0319 CY 49.000 49.000   48.300 $425.00 $0.00 $20,527.50
0031 CLASS C CONCRETE 509(D) 1331 CY 120.000 120.000   72.210 $310.00 $0.00 $22,385.10
0032 REINFORCING STEEL 511(A) 0332 LB 7,026.000 7,026.000   7,026.000 $0.95 $0.00 $6,674.70
0033 (PL)REPAIR BRIDGE ITEM (TYPE A) 540 4515 EA 4.000 4.000 4.000 4.000 $1,825.00 $7,300.00 $7,300.00
0034 1'-8" COMB. CURB & GUTTER (6" BARRIER) 609(B) 1513 LF 128.000 128.000 80.000 159.000 $19.00 $1,520.00 $3,021.00
0035 8" CONCRETE DRIVEWAY 610(B) 5016 SY 738.000 738.000 798.590 925.230 $55.00 $43,922.45 $50,887.65
0036 MANHOLE (4' DIAMETER) 611(A) 2657 EA 1.000 1.000 0.000 1.000 $1,600.00 $0.00 $1,600.00
0037 REPLACEMENT OF MANHOLE FRAME & COVER 611(C) 4215 EA 1.000 1.000 0.000 1.000 $1,100.00 $0.00 $1,100.00
0038 24" R.C.PIPE CLASS III 613(A) 0492 LF 104.000 104.000   93.500 $60.00 $0.00 $5,610.00
0039 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 194.000 194.000   145.000 $33.00 $0.00 $4,785.00
0040 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(B) 4528 LF 200.000 200.000 120.000 200.000 $52.00 $6,240.00 $10,400.00
0041 EDGE DRAIN CONDUIT-PERFORATED 613(J) 5915 LF 49.000 49.000   0.000 $10.00 $0.00 $0.00
0042 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 613(K) 5916 LF 50.000 50.000   0.000 $10.00 $0.00 $0.00
0043 TYPE B4 CULVERT END TREATMENT 613(M) 7187 EA 12.000 12.000   0.000 $1,050.00 $0.00 $0.00
0044 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 1.000 1.000   0.000 $800.00 $0.00 $0.00
0045 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $20,000.00 $0.00 $0.00
0046 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 13,045.000 13,045.000 -1,346.463 9,930.227 $3.40 $-4,577.97 $33,762.78
0047 REMOVAL OF GUARDRAIL 619(B) 4780 LF 406.000 406.000 405.070 405.070 $3.00 $1,215.21 $1,215.21
0048 SAWING PAVEMENT 619(C) 0924 LF 2,424.000 2,424.000 562.000 562.000 $3.00 $1,686.00 $1,686.00
0049 (PL)GUARDRAIL CURBING 623 0100 EA 4.000 4.000   0.000 $550.00 $0.00 $0.00
0050 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 125.000 125.000 125.000 125.000 $26.00 $3,250.00 $3,250.00
0051 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 4.000 4.000 4.000 4.000 $2,200.00 $8,800.00 $8,800.00
0052 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000 4.000 4.000 $1,460.00 $5,840.00 $5,840.00
0053 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 2,791.000 2,791.000   2,963.000 $6.25 $0.00 $18,518.75
0054 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 1.000 1.000   0.000 $155.00 $0.00 $0.00
0055 MAILBOX 629(C) 4960 EA 2.000 2.000   0.000 $66.00 $0.00 $0.00
0056 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 1.000 1.000   0.000 $12.00 $0.00 $0.00
0057 DELINEATORS(TYPE 2, CODE 1) 853 9033 EA 8.000 8.000   0.000 $26.00 $0.00 $0.00
8000 CONSTRUCTION MISCELLANEOUS 104 0700 LSUM 0.000 1.000   1.000 $1,964.76 $0.00 $1,964.76
Subtotals For Category     0100/ROADWAY    $476,986.39 $1,478,305.17
Fed/State Project Number:    STPY-110C(198)HP Project:    24373(04) Category:    0300/TRAFFIC CONTROL
0058 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 16,000.000 16,000.000   7,770.000 $0.23 $0.00 $1,787.10
0059 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 500.000 500.000 257.000 500.000 $1.05 $269.85 $525.00
0060 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 4,000.000 4,000.000   1,959.000 $0.46 $0.00 $901.14
0061 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 14.000 14.000 19.000 19.000 $130.00 $2,470.00 $2,470.00
0062 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,200.000 3,200.000   4,492.000 $1.55 $0.00 $6,962.60
0063 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 2,000.000 2,000.000   868.000 $2.30 $0.00 $1,996.40
0064 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 8,000.000 8,000.000   1,876.000 $0.26 $0.00 $487.76
0065 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 2,000.000 2,000.000   232.000 $0.46 $0.00 $106.72
0066 WING BARRICADES 880(C) 8848 SD 800.000 800.000   1,272.000 $1.05 $0.00 $1,335.60
0067 VERTICAL PANELS 880(D) 8854 SD 6,000.000 6,000.000   0.000 $0.31 $0.00 $0.00
0068 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 12,000.000 12,000.000   1,556.000 $0.10 $0.00 $155.60
0069 DRUMS 880(F) 8878 SD 8,000.000 8,000.000   2,088.000 $0.15 $0.00 $313.20
0070 CHANNELIZER CONES 880(G) 8890 SD 8,000.000 8,000.000   13,802.000 $0.26 $0.00 $3,588.52
0071 FLAGGER 880(I) 8902 SD 7.000 7.000   2.000 $400.00 $0.00 $800.00
0072 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 400.000 400.000   0.000 $5.25 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $2,739.85 $21,429.64
Fed/State Project Number:    STPY-110C(198)HP Project:    24373(04) Category:    0301/SIGNING AND STRIPING
0073 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8722 LSUM 1.000 1.000   0.000 $1,100.00 $0.00 $0.00
0074 SOLID STATE FLASHER CONTROLLER(TYPE II) 827 8623 EA 2.000 2.000 2.000 2.000 $1,625.00 $3,250.00 $3,250.00
0075 1WAY 1SEC. ADJ. SIG. HD. S-22 831 8301 EA 4.000 4.000 4.000 4.000 $225.00 $900.00 $900.00
0076 REGULATORY OR WARNING SIGN ASSEMBLY 836 8425 EA 2.000 2.000 2.000 2.000 $2,925.00 $5,850.00 $5,850.00
0077 SHEET ALUMINUM SIGNS 850(A) 8110 SF 35.900 35.900   0.000 $18.25 $0.00 $0.00
0078 2" SQUARE TUBE POST 851(C) 8324 LF 13.500 13.500   0.000 $8.35 $0.00 $0.00
0079 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 15,964.000 15,964.000   0.000 $0.82 $0.00 $0.00
0080 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 720.000 720.000   0.000 $2.05 $0.00 $0.00
0081 TRAFFIC STRIPE(PLASTIC)(12" WIDE) 855(A) 8818 LF 420.000 420.000   0.000 $3.10 $0.00 $0.00
0082 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 48.000 48.000   0.000 $10.00 $0.00 $0.00
0083 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 17.000 17.000   0.000 $360.00 $0.00 $0.00
Subtotals For Category     0301/SIGNING AND STRIPING    $10,000.00 $10,000.00
Fed/State Project Number:    STPY-110C(198)HP Project:    24373(04) Category:    0600/STAKING
0084 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.250 $15,000.00 $0.00 $3,750.00
Subtotals For Category     0600/STAKING    $0.00 $3,750.00
Fed/State Project Number:    STPY-110C(198)HP Project:    24373(04) Category:    0640/CONSTRUCTION
0085 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $4,000.00 $0.00 $0.00
0086 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   0.000 $3,500.00 $0.00 $0.00
0087 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $41,550.00 $0.00 $41,550.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $41,550.00
Subtotals For Project STPY-110C(198)HP /24373(04) $489,726.24 $1,555,034.81