Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    03/01/2013
Contract ID: 120135   Estimate Number: 0010     Contract No: 711056
Residency: CIRCUIT ENGR. DISTRICT # 3 (02013)   Estimate Type: Progressive     Account No: 436200

Project Number(s): BRO-148D(041)CI
Primary Job Piece No: 21097(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (NS-353): OVER CANEY CREEK 1.7 MILES SOUTH AND 0.4 MILES WEST OF US-70/SH-32 JUNCTION. PROJECT LENGTH = 0.275 MILES.
Primary County: MARSHALL              
Name of Road: COUNTY ROAD              
Prime Contractor: L & N BRIDGE, LLC              
    P.O. BOX 1088              
    ANTLERS , OK   74523              
Surety Company: WESTFIELD INSURANCE COMPANY              

Date Let: 03/15/2012 NTP Effective Date: 07/02/2012 Pay Period: 12/01/2012  TO  02/28/2013
Date Awarded: 04/02/2012 Date Work Began: 07/02/2012 Original Contract Time: 150
Date Contract Executed: 04/19/2012 Date Time Stopped: 11/29/2012 Current Time Charged: 145.00
Date NTP Issued: 04/23/2012 Completion Date: 11/29/2012 Current Time Allowed: 150.00
General Liability Expires: 09/01/2013 Workman's Comp Expires: 09/01/2013 Percent Time Used: 96.67 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $858,052.70 Total to Date Prev to Date This Estimate
Bid Amount: $854,852.70 Participating: $817,055.62 $809,643.78 $7,411.84
Percent Complete: 95.22 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $40,997.08 Total Earnings: $817,055.62 $809,643.78 $7,411.84
Unearned Balance: $37,797.08 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $817,055.62 $809,643.78 $7,411.84
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $817,055.62 $809,643.78 $7,411.84

Estimate Adjustment Detail

Contract ID: 120135   Estimate Number: 0010     Primary JP: 21097(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 ADD PAY ITEM FOR PILE SPLICE Approved 03/01/2013 0.0 $3,200.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
21097(04) 0031 Concrete Beams & Bearing Pads Stockpiled Material Adjustment 0005 $-37,275.24
21097(04) 0031 Concrete Beams & Bearing Pads Stockpiled Material Initial Payment 0001 $37,275.24
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
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: 120135   Estimate Number: 0010     Primary JP: 21097(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:    BRO-148D(041)CI Project:    21097(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   1.000 $7,600.00 $0.00 $7,600.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 21,160.000 21,160.000   21,160.000 $5.85 $0.00 $123,786.00
0003 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   1.000 $7,822.50 $0.00 $7,822.50
0004 OBLITERATING ABANDONED ROAD 210 0121 LF 600.000 600.000   600.000 $5.25 $0.00 $3,150.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 100.000 100.000 -100.000 0.000 $2.10 $-210.00 $0.00
0006 TEMPORARY SILT DIKE 221(F) 0100 LF 310.000 310.000   310.000 $8.00 $0.00 $2,480.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 21,450.000 21,450.000   11,578.000 $1.22 $0.00 $14,125.16
0008 VEGETATIVE MULCHING 233(A) 2817 AC 4.500 4.500   0.000 $510.00 $0.00 $0.00
0009 AGGREGATE BASE TYPE A 303(A) 2100 CY 1,180.000 1,180.000 76.350 1,212.330 $44.00 $3,359.40 $53,342.52
0010 SEPARATOR FABRIC 325 5271 SY 5,416.000 5,416.000 344.520 5,416.000 $1.30 $447.88 $7,040.80
0011 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 522.000 522.000 -0.180 741.040 $19.50 $-3.51 $14,450.28
0012 TACK COAT 407(B) 0250 GAL 691.000 691.000 -200.000 200.000 $3.15 $-630.00 $630.00
0013 PRIME COAT 408 5774 GAL 3,174.000 3,174.000   0.000 $5.50 $0.00 $0.00
0014 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 1,032.000 1,032.000   909.690 $78.25 $0.00 $71,183.24
0015 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 535.000 535.000 -0.490 560.590 $94.50 $-46.31 $52,975.75
0016 CLASS C CONCRETE 509(D) 0325 CY 20.000 20.000   0.000 $400.00 $0.00 $0.00
0017 TYPE I PLAIN RIPRAP 601(A) 0297 TON 1,113.000 1,113.000   1,484.910 $30.00 $0.00 $44,547.30
0018 30" R.C.PIPE CLASS III 613(A) 0493 LF 40.000 40.000   0.000 $85.00 $0.00 $0.00
0019 48" R.C.PIPE CLASS III 613(A) 0496 LF 82.000 82.000   80.000 $175.00 $0.00 $14,000.00
0020 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 60.000 60.000   60.000 $25.00 $0.00 $1,500.00
0021 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 110.000 110.000   110.000 $32.00 $0.00 $3,520.00
0022 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 4.000 4.000   4.000 $570.00 $0.00 $2,280.00
0023 30" PREFAB. CULVERT END SECTION, ROUND 613(L) 5732 EA 2.000 2.000   0.000 $770.00 $0.00 $0.00
0024 48" PREFAB. CULVERT END SECTION, ROUND 613(L) 5738 EA 4.000 4.000   4.000 $1,550.00 $0.00 $6,200.00
0025 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $7,200.00 $0.00 $7,200.00
0026 SAWING PAVEMENT 619(C) 0924 LF 40.000 40.000   38.500 $4.20 $0.00 $161.70
0027 SHEET ALUMINUM SIGNS 850(A) 8110 SF 10.000 10.000   10.000 $33.60 $0.00 $336.00
0028 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 5,500.000 5,500.000   5,870.000 $0.69 $0.00 $4,050.30
Subtotals For Category     0100/ROADWAY    $2,917.46 $442,381.55
Fed/State Project Number:    BRO-148D(041)CI Project:    21097(04) Category:    0200/BRIDGE
0029 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 220.000 220.000   220.000 $10.00 $0.00 $2,200.00
0030 GRANULAR BACKFILL 501(F) 6352 CY 92.000 92.000   92.000 $75.00 $0.00 $6,900.00
0031 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 258.670 258.670   258.670 $175.00 $0.00 $45,267.25
0032 APPROACH SLAB 504(A) 1304 SY 170.000 170.000   170.000 $150.00 $0.00 $25,500.00
0033 SAW-CUT GROOVING 504(B) 1305 SY 245.000 245.000   245.000 $5.50 $0.00 $1,347.50
0034 CONCRETE RAIL (TR3) 504(D) 6239 LF 198.100 198.100   198.100 $65.00 $0.00 $12,876.50
0035 STRUCTURAL STEEL 506(A) 1322 LB 420.000 420.000   420.000 $2.00 $0.00 $840.00
0036 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 4.000 4.000   4.000 $1,400.00 $0.00 $5,600.00
0037 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 4.000 4.000   4.000 $1,400.00 $0.00 $5,600.00
0038 CLASS AA CONCRETE 509(A) 1326 CY 67.100 67.100   67.100 $425.00 $0.00 $28,517.50
0039 CLASS A CONCRETE 509(B) 1328 CY 80.000 80.000   80.000 $425.00 $0.00 $34,000.00
0040 REINFORCING STEEL 511(A) 1332 LB 28,160.000 28,160.000   28,160.000 $1.00 $0.00 $28,160.00
0041 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 82.000 82.000   89.990 $45.00 $0.00 $4,049.55
0042 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 176.000 176.000   189.330 $45.00 $0.00 $8,519.85
0043 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 82.000 82.000   89.990 $30.00 $0.00 $2,699.70
0044 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 176.000 176.000   189.330 $30.00 $0.00 $5,679.90
0045 (PL)PILOT HOLES 514(K) 6260 LF 258.000 258.000   210.000 $35.00 $0.00 $7,350.00
0046 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,510.000 1,510.000   1,545.920 $36.50 $0.00 $56,426.09
0047 TYPE I-A FILTER BLANKET 601(C) 1355 TON 485.000 485.000 0.000 300.680 $29.00 $0.00 $8,719.72
0048 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 74.000 74.000   74.000 $10.50 $0.00 $777.00
0049 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 50.000 50.000   52.000 $6.50 $0.00 $338.00
0050 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
0051 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 1418 LF 200.000 200.000   200.000 $15.54 $0.00 $3,108.00
0052 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   4.000 $2,205.00 $0.00 $8,820.00
0053 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.250 1.000 $2,677.50 $669.38 $2,677.51
8001 PILE SPLICE, H-PILE (NON-BIDDABLE) 514(L) 6220 EA 0.000 8.000 8.000 8.000 $400.00 $3,200.00 $3,200.00
Subtotals For Category     0200/BRIDGE    $3,869.38 $314,174.07
Fed/State Project Number:    BRO-148D(041)CI Project:    21097(04) Category:    0600/STAKING
0054 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   1.000 $3,000.00 $0.00 $3,000.00
Subtotals For Category     0600/STAKING    $0.00 $3,000.00
Fed/State Project Number:    BRO-148D(041)CI Project:    21097(04) Category:    0640/CONSTRUCTION
0055 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.250 1.000 $2,500.00 $625.00 $2,500.00
0056 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $55,000.00 $0.00 $55,000.00
Subtotals For Category     0640/CONSTRUCTION    $625.00 $57,500.00
Subtotals For Project BRO-148D(041)CI /21097(04) $7,411.84 $817,055.62