Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    10/08/2012
Contract ID: 120213   Estimate Number: 0002     Contract No: 810010
Residency: BUFFALO (06100)   Estimate Type: Progressive     Account No: 400600

Project Number(s): BRFY-147C(121)
Primary Job Piece No: 24230(04)
Contract Description: BRIDGE AND APPROACHES SH-58: OVER INDIAN CREEK 4.0 MILES NORTH AND 3.0 MILES EAST OF SH-8/SH-58 JCT. PROJECT LENGTH = 0.632 MILES
Primary County: MAJOR              
Name of Road: SH-58              
Prime Contractor: UNITED CONTRACTORS, INC.              
    6678 N.W. 62ND. AVE.              
    JOHNSTON , IA   50131              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              

Date Let: 05/17/2012 NTP Effective Date: 09/04/2012 Pay Period: 09/16/2012  TO  09/30/2012
Date Awarded: 06/04/2012 Date Work Began: 09/04/2012 Original Contract Time: 160
Date Contract Executed: 06/14/2012 Date Time Stopped: Current Time Charged: 24.00
Date NTP Issued: 07/13/2012 Completion Date: Current Time Allowed: 160.00
General Liability Expires: 04/01/2013 Workman's Comp Expires: 04/01/2013 Percent Time Used: 15.00 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $3,892,474.05 Total to Date Prev to Date This Estimate
Bid Amount: $3,892,474.05 Participating: $757,059.54 $310,519.20 $446,540.34
Percent Complete: 19.43 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $3,136,087.07 Total Earnings: $757,059.54 $310,519.20 $446,540.34
Unearned Balance: $3,136,087.07 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $757,059.54 $310,519.20 $446,540.34
Other Adjustments: $-672.56 $0.00 $-672.56
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $756,386.98 $310,519.20 $445,867.78

Estimate Adjustment Detail

Contract ID: 120213   Estimate Number: 0002     Primary JP: 24230(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
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
24230(04) 0018 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0002 1,065.78 $-0.63 $-672.56
Subtotals For Line Item Adjustments $-672.56


MILESTONE INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
01 TIME 'B' BID NOT ENTERED NOT ENTERED 140.00 DYS $3,000.00 N


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: 120213   Estimate Number: 0002     Primary JP: 24230(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-147C(121) Project:    24230(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000 0.100 0.750 $100,000.00 $10,000.00 $75,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 57,280.000 57,280.000 10,000.000 30,000.000 $5.85 $58,500.00 $175,500.00
0003 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.400 $20,000.00 $0.00 $8,000.00
0004 OBLITERATING ABANDONED ROAD 210 0121 LF 1,301.000 1,301.000   0.000 $2.35 $0.00 $0.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 3,849.000 3,849.000 943.000 1,855.000 $2.00 $1,886.00 $3,710.00
0006 TEMPORARY SEDIMENT BASIN 221(E) 2804 EA 1.000 1.000   0.000 $1,000.00 $0.00 $0.00
0007 TEMPORARY SILT DIKE 221(F) 0100 LF 385.000 385.000   0.000 $1.60 $0.00 $0.00
0008 DITCH LINER PROTECTION 229 4318 LF 526.000 526.000   0.000 $1.00 $0.00 $0.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 57,122.000 57,122.000   0.000 $1.50 $0.00 $0.00
0010 SEEDING METHOD B 232(B) 2814 AC 13.600 13.600   0.000 $750.00 $0.00 $0.00
0011 VEGETATIVE MULCHING 233(A) 2817 AC 13.600 13.600   0.000 $600.00 $0.00 $0.00
0012 MOWING 241 2832 AC 27.200 27.200   0.000 $50.00 $0.00 $0.00
0013 SUBGRADE, METHOD B 310(B) 0149 SY 14,820.000 14,820.000   0.000 $0.85 $0.00 $0.00
0014 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,277.000 1,277.000 165.390 165.390 $45.75 $7,566.59 $7,566.59
0015 TACK COAT 407(B) 0250 GAL 4,051.000 4,051.000   0.000 $5.25 $0.00 $0.00
0016 PRIME COAT 408 5774 GAL 4,786.000 4,786.000   0.000 $8.15 $0.00 $0.00
0017 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 1,304.000 1,304.000   0.000 $88.20 $0.00 $0.00
0018 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 7,780.000 7,780.000 1,065.780 1,065.780 $78.85 $84,036.75 $84,036.75
0019 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 905.000 905.000   0.000 $105.00 $0.00 $0.00
0020 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 1,402.000 1,402.000   0.000 $91.55 $0.00 $0.00
0021 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 30.000 30.000 15.000 15.000 $5.00 $75.00 $75.00
0022 CLASS AA CONCRETE 509(A) 0319 CY 119.000 119.000 37.000 37.000 $560.00 $20,720.00 $20,720.00
0023 CLASS C CONCRETE 509(D) 0325 CY 121.000 121.000   0.000 $330.00 $0.00 $0.00
0024 REINFORCING STEEL 511(A) 0332 LB 18,817.000 18,817.000 1,460.000 1,460.000 $0.90 $1,314.00 $1,314.00
0025 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 1,048.000 1,048.000 506.000 506.000 $32.00 $16,192.00 $16,192.00
0026 21" X 15" CORR. GALV. STEEL PIPE ARCH 613(B) 4527 LF 60.000 60.000   0.000 $55.00 $0.00 $0.00
0027 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0450 LF 58.000 58.000   0.000 $35.00 $0.00 $0.00
0028 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1096 LF 8.000 8.000   0.000 $35.00 $0.00 $0.00
0029 TYPE A6 CULVERT END TREATMENT 613(M) 7196 EA 30.000 30.000   0.000 $1,750.00 $0.00 $0.00
0030 21" X 15" GALV. STEEL CULVERT END SECTION ARCH 613(P) 7025 EA 2.000 2.000   0.000 $270.00 $0.00 $0.00
0031 OUTLET LATERAL HEADWALL 613(Q) 5946 EA 1.000 1.000   0.000 $425.00 $0.00 $0.00
0032 STANDARD BEDDING MATERIAL, CLASS B 613(S) 1186 CY 139.000 139.000   0.000 $60.00 $0.00 $0.00
0033 TRENCH EXCAVATION 613(V) 1180 CY 184.000 184.000   0.000 $9.25 $0.00 $0.00
0034 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $10,000.00 $0.00 $0.00
0035 REMOVAL OF HEADWALL 619(B) 0291 EA 2.000 2.000 2.000 2.000 $800.00 $1,600.00 $1,600.00
0036 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 10,544.000 10,544.000   0.000 $3.35 $0.00 $0.00
0037 SAWING PAVEMENT 619(C) 0924 LF 62.000 62.000   0.000 $10.00 $0.00 $0.00
0038 PLUG OIL WELL 619(F) 8710 EA 1.000 1.000   0.000 $30,000.00 $0.00 $0.00
0039 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 1,500.000 1,500.000   0.000 $14.00 $0.00 $0.00
0040 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 4.000 4.000   0.000 $2,000.00 $0.00 $0.00
0041 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 4.000 4.000   0.000 $1,150.00 $0.00 $0.00
0042 FENCE-STYLE SWF (4 BARBED WIRE) 624(C) 4458 LF 2,651.000 2,651.000   0.000 $6.00 $0.00 $0.00
0043 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 4,866.000 4,866.000   0.000 $6.00 $0.00 $0.00
0044 GUARDRAIL DELINEATORS(TYPE 2, CODE 1) 853 9069 EA 44.000 44.000   0.000 $10.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $201,890.34 $393,714.34
Fed/State Project Number:    BRFY-147C(121) Project:    24230(04) Category:    0200/BRIDGE 'A'
0045 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 455.000 455.000   0.000 $30.00 $0.00 $0.00
0046 CLSM BACKFILL 501(G) 6309 CY 294.000 294.000   0.000 $150.00 $0.00 $0.00
0047 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 1,196.000 1,196.000   0.000 $220.00 $0.00 $0.00
0048 APPROACH SLAB 504(A) 1304 SY 551.400 551.400   0.000 $175.00 $0.00 $0.00
0049 SAW-CUT GROOVING 504(B) 1305 SY 1,982.000 1,982.000   0.000 $4.00 $0.00 $0.00
0050 SEALED EXPANSION JOINT 504(C) 6250 LF 56.940 56.940   0.000 $280.00 $0.00 $0.00
0051 CONCRETE RAIL (TR4) 504(D) 6245 LF 846.000 846.000   0.000 $75.00 $0.00 $0.00
0052 STRUCTURAL STEEL 506(A) 1322 LB 1,890.000 1,890.000   0.000 $3.00 $0.00 $0.00
0053 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 8.000 8.000   0.000 $1,000.00 $0.00 $0.00
0054 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 16.000 16.000   0.000 $1,000.00 $0.00 $0.00
0055 CLASS AA CONCRETE 509(A) 1326 CY 356.700 356.700   0.000 $585.00 $0.00 $0.00
0056 CLASS A CONCRETE 509(B) 1328 CY 308.000 308.000   0.000 $560.00 $0.00 $0.00
0057 CLASS C CONCRETE 509(D) 1331 CY 4.000 4.000   0.000 $950.00 $0.00 $0.00
0058 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 156,990.000 156,990.000   0.000 $0.95 $0.00 $0.00
0059 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 336.000 336.000   0.000 $30.00 $0.00 $0.00
0060 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 748.000 748.000   0.000 $40.00 $0.00 $0.00
0061 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 336.000 336.000   0.000 $10.00 $0.00 $0.00
0062 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 748.000 748.000   0.000 $10.00 $0.00 $0.00
0063 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 1,544.000 1,544.000   0.000 $4.00 $0.00 $0.00
0064 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 141.000 141.000 94.000 94.000 $750.00 $70,500.00 $70,500.00
0065 DRILLED SHAFTS 72" DIAMETER 516(A) 6098 LF 237.000 237.000 79.000 79.000 $850.00 $67,150.00 $67,150.00
0066 SEALER CRACK PREPARATION 523(A) 6550 LF 40.800 40.800   0.000 $5.00 $0.00 $0.00
0067 SEALER RESIN 523(B) 6560 GAL 0.500 0.500   0.000 $250.00 $0.00 $0.00
0068 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,030.000 1,030.000   0.000 $48.00 $0.00 $0.00
0069 TYPE I-A FILTER BLANKET 601(C) 1355 TON 205.000 205.000   0.000 $45.00 $0.00 $0.00
0070 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 102.000 102.000   0.000 $25.00 $0.00 $0.00
0071 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 64.000 64.000   0.000 $25.00 $0.00 $0.00
0072 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $67,500.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $137,650.00 $137,650.00
Fed/State Project Number:    BRFY-147C(121) Project:    24230(04) Category:    0300/TRAFFIC CONTROL
0073 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 14,000.000 14,000.000   0.000 $0.60 $0.00 $0.00
0074 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 13,120.000 13,120.000   72.000 $0.30 $0.00 $21.60
0075 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 960.000 960.000   24.000 $2.00 $0.00 $48.00
0076 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 2,240.000 2,240.000   156.000 $2.00 $0.00 $312.00
0077 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 960.000 960.000   0.000 $2.00 $0.00 $0.00
0078 WING BARRICADES 880(C) 8848 SD 640.000 640.000   48.000 $1.00 $0.00 $48.00
0079 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 5,760.000 5,760.000   156.000 $0.10 $0.00 $15.60
0080 DRUMS 880(F) 8878 SD 80.000 80.000   0.000 $0.60 $0.00 $0.00
0081 CHANNELIZER CONES 880(G) 8890 SD 1,920.000 1,920.000   0.000 $0.60 $0.00 $0.00
0082 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 80.000 80.000   0.000 $60.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $0.00 $445.20
Fed/State Project Number:    BRFY-147C(121) Project:    24230(04) Category:    0301/SIGNING & STRIPING
0083 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 4.000 4.000   0.000 $100.00 $0.00 $0.00
0084 SHEET ALUMINUM SIGNS 850(A) 8110 SF 27.500 27.500   0.000 $25.00 $0.00 $0.00
0085 2" SQUARE TUBE POST 851(C) 8324 LF 56.000 56.000   0.000 $15.00 $0.00 $0.00
0086 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 1,700.000 1,700.000   0.000 $0.50 $0.00 $0.00
Subtotals For Category     0301/SIGNING & STRIPING    $0.00 $0.00
Fed/State Project Number:    BRFY-147C(121) Project:    24230(04) Category:    0600/STAKING
0087 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.250 $25,000.00 $0.00 $6,250.00
Subtotals For Category     0600/STAKING    $0.00 $6,250.00
Fed/State Project Number:    BRFY-147C(121) Project:    24230(04) Category:    0640/CONSTRUCTION
0088 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.250 $20,000.00 $0.00 $5,000.00
0089 MOBILIZATION 641 1399 LSUM 1.000 1.000 0.500 1.000 $214,000.00 $107,000.00 $214,000.00
Subtotals For Category     0640/CONSTRUCTION    $107,000.00 $219,000.00
Subtotals For Project BRFY-147C(121) /24230(04) $446,540.34 $757,059.54