Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    11/29/2012
Contract ID: 120288   Estimate Number: 0001     Contract No:
Residency: DUNCAN (07100)   Estimate Type: Progressive     Account No:
Project Number(s): BRO-134D(079)CI
Primary Job Piece No: 27474(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (EW-190): OVER MUD AND COTTONWOOD CREEK, 0.7 MILES WEST OF SH-89. PROJECT LENGTH = 0.376 MILES
Primary County: JEFFERSON              
Name of Road: COUNTY ROAD (EW-190)              
Prime Contractor: OBC, INC./PLAINS BRIDGE CONTRACTING OF OKLAHOMA, LLC (JV)              
    P.O. BOX 3817              
    EDMOND , OK   73083              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              
Date Let: 08/16/2012 NTP Effective Date: 02/18/2013 Pay Period: 10/02/2012  TO  11/15/2012
Date Awarded: 09/10/2012 Date Work Began: Original Contract Time: 150
Date Contract Executed: 09/27/2012 Date Time Stopped: Current Time Charged: 1.00
Date NTP Issued: 10/02/2012 Completion Date: Current Time Allowed: 150.00
General Liability Expires: 05/01/2013 Workman's Comp Expires: 07/01/2013 Percent Time Used: 0.67 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $1,049,375.54 Total to Date Prev to Date This Estimate
Bid Amount: $1,049,375.54 Participating: $0.00 $0.00 $0.00
Percent Complete: 6.16 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $984,698.34 Total Earnings: $0.00 $0.00 $0.00
Unearned Balance: $984,698.34 Stockpiled Materials: $64,677.20 $0.00 $64,677.20
Gross Earnings: $64,677.20 $0.00 $64,677.20
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $64,677.20 $0.00 $64,677.20

Estimate Adjustment Detail
Contract ID: 120288   Estimate Number: 0001     Primary JP: 27474(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
27474(04) 0017 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0017 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0017 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0017 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0001 $21,559.07
27474(04) 0040 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0040 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0040 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0040 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0001 $21,559.07
27474(04) 0061 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0061 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0061 PC BR ITM FABS (AML) Stockpiled Material Closure 0001 $0.00
27474(04) 0061 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0001 $21,559.06
Subtotals For Stockpile Payments $64,677.20


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: 120288   Estimate Number: 0001     Primary JP: 27474(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-134D(079)CI Project:    27474(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.000 $12,600.00 $0.00 $0.00
0002 EARTHWORK 202(H) 0185 LSUM 1.000 1.000   0.000 $73,500.00 $0.00 $0.00
0003 TEMPORARY SILT FENCE 221(C) 2801 LF 4,000.000 4,000.000   0.000 $1.42 $0.00 $0.00
0004 TEMPORARY SILT DIKE 221(F) 0100 LF 250.000 250.000   0.000 $8.35 $0.00 $0.00
0005 TEMPORARY ROCK FILTER DAM TYPE 2 221(G) 0151 CY 15.000 15.000   0.000 $73.50 $0.00 $0.00
0006 SOLID SLAB SODDING 230(A) 2806 SY 14,000.000 14,000.000   0.000 $1.58 $0.00 $0.00
0007 VEGETATIVE MULCHING 233(A) 2817 AC 5.800 5.800   0.000 $630.00 $0.00 $0.00
0008 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,904.000 1,904.000   0.000 $22.21 $0.00 $0.00
0009 PRIME COAT 408 5774 GAL 1,287.000 1,287.000   0.000 $7.88 $0.00 $0.00
0010 CLASS C CONCRETE 509(D) 0325 CY 15.000 15.000   0.000 $255.71 $0.00 $0.00
0011 48" R.C.PIPE CLASS III 613(A) 0496 LF 46.000 46.000   0.000 $156.93 $0.00 $0.00
0012 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 50.000 50.000   0.000 $28.08 $0.00 $0.00
0013 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 2.000 2.000   0.000 $203.46 $0.00 $0.00
0014 SPECIAL END SECTION OF 48" RCP ROUND 613(O) 4383 EA 2.000 2.000   0.000 $1,988.96 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $0.00
Fed/State Project Number:    BRO-134D(079)CI Project:    27474(04) Category:    0200/BRIDGE "A"
0015 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 180.000 180.000   0.000 $25.30 $0.00 $0.00
0016 GRANULAR BACKFILL 501(F) 6352 CY 66.000 66.000   0.000 $69.06 $0.00 $0.00
0017 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 179.000 179.000 0.000 0.000 $165.65 $0.00 $0.00
0018 CONCRETE RAIL (TR3) 504(D) 6239 LF 176.000 176.000   0.000 $90.97 $0.00 $0.00
0019 STRUCTURAL STEEL 506(A) 1322 LB 500.000 500.000   0.000 $3.94 $0.00 $0.00
0020 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 3.000 3.000   0.000 $1,269.87 $0.00 $0.00
0021 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 3.000 3.000   0.000 $1,269.87 $0.00 $0.00
0022 CLASS AA CONCRETE 509(A) 1326 CY 48.500 48.500   0.000 $727.65 $0.00 $0.00
0023 CLASS A CONCRETE 509(B) 1328 CY 60.400 60.400   0.000 $689.15 $0.00 $0.00
0024 REINFORCING STEEL 511(A) 1332 LB 20,160.000 20,160.000   0.000 $1.00 $0.00 $0.00
0025 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 160.000 160.000   0.000 $31.77 $0.00 $0.00
0026 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 731.000 731.000   0.000 $36.52 $0.00 $0.00
0027 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 160.000 160.000   0.000 $11.00 $0.00 $0.00
0028 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 731.000 731.000   0.000 $11.00 $0.00 $0.00
0029 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 777.000 777.000   0.000 $37.96 $0.00 $0.00
0030 TYPE I-A FILTER BLANKET 601(C) 1355 TON 184.000 184.000   0.000 $30.24 $0.00 $0.00
0031 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 52.000 52.000   0.000 $42.79 $0.00 $0.00
0032 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 150.000 150.000   0.000 $8.18 $0.00 $0.00
0033 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $6,325.00 $0.00 $0.00
0034 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 1418 LF 200.000 200.000   0.000 $13.75 $0.00 $0.00
0035 GUARDRAIL ANCHOR UNIT (TYPE D-BF) 623(F) 5686 EA 4.000 4.000   0.000 $1,430.00 $0.00 $0.00
0036 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 6030 EA 3.000 3.000   0.000 $445.50 $0.00 $0.00
0037 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $3,245.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE "A"    $0.00 $0.00
Fed/State Project Number:    BRO-134D(079)CI Project:    27474(04) Category:    0201/BRIDGE "B"
0038 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 190.000 190.000   0.000 $25.30 $0.00 $0.00
0039 GRANULAR BACKFILL 501(F) 6352 CY 76.000 76.000   0.000 $69.06 $0.00 $0.00
0040 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 179.000 179.000 0.000 0.000 $165.65 $0.00 $0.00
0041 CONCRETE RAIL (TR3) 504(D) 6239 LF 188.100 188.100   0.000 $90.97 $0.00 $0.00
0042 STRUCTURAL STEEL 506(A) 1322 LB 580.000 580.000   0.000 $3.94 $0.00 $0.00
0043 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 3.000 3.000   0.000 $1,269.87 $0.00 $0.00
0044 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 3.000 3.000   0.000 $1,269.87 $0.00 $0.00
0045 CLASS AA CONCRETE 509(A) 1326 CY 50.600 50.600   0.000 $727.65 $0.00 $0.00
0046 CLASS A CONCRETE 509(B) 1328 CY 68.000 68.000   0.000 $689.15 $0.00 $0.00
0047 REINFORCING STEEL 511(A) 1332 LB 24,120.000 24,120.000   0.000 $1.00 $0.00 $0.00
0048 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 160.000 160.000   0.000 $32.13 $0.00 $0.00
0049 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 801.000 801.000   0.000 $36.34 $0.00 $0.00
0050 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 160.000 160.000   0.000 $11.00 $0.00 $0.00
0051 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 801.000 801.000   0.000 $11.00 $0.00 $0.00
0052 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 703.000 703.000   0.000 $37.96 $0.00 $0.00
0053 TYPE I-A FILTER BLANKET 601(C) 1355 TON 166.000 166.000   0.000 $30.24 $0.00 $0.00
0054 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 60.000 60.000   0.000 $42.79 $0.00 $0.00
0055 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 150.000 150.000   0.000 $8.18 $0.00 $0.00
0056 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 1418 LF 442.370 442.370   0.000 $13.75 $0.00 $0.00
0057 GUARDRAIL ANCHOR UNIT (TYPE D-BF) 623(F) 5686 EA 4.000 4.000   0.000 $1,430.00 $0.00 $0.00
0058 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 6030 EA 1.000 1.000   0.000 $445.50 $0.00 $0.00
Subtotals For Category     0201/BRIDGE "B"    $0.00 $0.00
Fed/State Project Number:    BRO-134D(079)CI Project:    27474(04) Category:    0202/BRIDGE "C"
0059 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 180.000 180.000   0.000 $25.30 $0.00 $0.00
0060 GRANULAR BACKFILL 501(F) 6352 CY 66.000 66.000   0.000 $69.06 $0.00 $0.00
0061 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 179.000 179.000 0.000 0.000 $165.65 $0.00 $0.00
0062 CONCRETE RAIL (TR3) 504(D) 6239 LF 176.000 176.000   0.000 $90.97 $0.00 $0.00
0063 STRUCTURAL STEEL 506(A) 1322 LB 500.000 500.000   0.000 $3.94 $0.00 $0.00
0064 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 3.000 3.000   0.000 $1,269.87 $0.00 $0.00
0065 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 3.000 3.000   0.000 $1,269.87 $0.00 $0.00
0066 CLASS AA CONCRETE 509(A) 1326 CY 48.500 48.500   0.000 $727.65 $0.00 $0.00
0067 CLASS A CONCRETE 509(B) 1328 CY 60.400 60.400   0.000 $689.15 $0.00 $0.00
0068 REINFORCING STEEL 511(A) 1332 LB 20,160.000 20,160.000   0.000 $1.00 $0.00 $0.00
0069 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 160.000 160.000   0.000 $32.13 $0.00 $0.00
0070 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 831.000 831.000   0.000 $36.27 $0.00 $0.00
0071 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 160.000 160.000   0.000 $11.00 $0.00 $0.00
0072 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 831.000 831.000   0.000 $11.00 $0.00 $0.00
0073 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,020.000 1,020.000   0.000 $37.96 $0.00 $0.00
0074 TYPE I-A FILTER BLANKET 601(C) 1355 TON 270.000 270.000   0.000 $30.24 $0.00 $0.00
0075 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 52.000 52.000   0.000 $42.79 $0.00 $0.00
0076 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 150.000 150.000   0.000 $8.18 $0.00 $0.00
0077 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $6,325.00 $0.00 $0.00
0078 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 1418 LF 192.500 192.500   0.000 $13.75 $0.00 $0.00
0079 GUARDRAIL ANCHOR UNIT (TYPE D-BF) 623(F) 5686 EA 4.000 4.000   0.000 $1,430.00 $0.00 $0.00
0080 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 6030 EA 3.000 3.000   0.000 $445.50 $0.00 $0.00
Subtotals For Category     0202/BRIDGE "C"    $0.00 $0.00
Fed/State Project Number:    BRO-134D(079)CI Project:    27474(04) Category:    0600/STAKING
0081 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.000 $10,237.50 $0.00 $0.00
Subtotals For Category     0600/STAKING    $0.00 $0.00
Fed/State Project Number:    BRO-134D(079)CI Project:    27474(04) Category:    0640/CONSTRUCTION
0082 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $3,554.25 $0.00 $0.00
0083 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.000 $43,582.20 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $0.00
Subtotals For Project BRO-134D(079)CI /27474(04) $0.00 $0.00