Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    12/27/2012
Contract ID: 120292   Estimate Number: 0001     Contract No: 810408
Residency: ADA (03100)   Estimate Type: Progressive     Account No: 436300
Project Number(s): STP-162C(180)CI
Primary Job Piece No: 25473(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (NS-345): GARR CORNER CUT-OFF OVER SPRING BROOK CREEK, 1.5 MILES SOUTH OF SH-3W. PROJECT LENGTH = 0.775 MILES
Primary County: PONTOTOC              
Name of Road: COUNTY ROAD              
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  12/15/2012
Date Awarded: 09/10/2012 Date Work Began: Original Contract Time: 150
Date Contract Executed: 09/27/2012 Date Time Stopped: Current Time Charged: 0.00
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: 0.00 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $1,662,122.90 Total to Date Prev to Date This Estimate
Bid Amount: $1,662,122.90 Participating: $0.00 $0.00 $0.00
Percent Complete: 3.67 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,601,137.77 Total Earnings: $0.00 $0.00 $0.00
Unearned Balance: $1,601,137.77 Stockpiled Materials: $60,985.13 $0.00 $60,985.13
Gross Earnings: $60,985.13 $0.00 $60,985.13
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $60,985.13 $0.00 $60,985.13

Estimate Adjustment Detail
Contract ID: 120292   Estimate Number: 0001     Primary JP: 25473(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
25473(04) 0027 MOH Beams Ty II Stockpiled Material Initial Payment 0001 $22,638.98
25473(04) 0033 MOH Piling 10.42 Stockpiled Material Initial Payment 0001 $9,552.00
25473(04) 0034 MOH Piling 12.53 Stockpiled Material Initial Payment 0001 $28,794.15
Subtotals For Stockpile Payments $60,985.13


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: 120292   Estimate Number: 0001     Primary JP: 25473(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:    STP-162C(180)CI Project:    25473(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.000 $2,100.00 $0.00 $0.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 11,200.000 11,200.000   0.000 $3.68 $0.00 $0.00
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 28,705.000 28,705.000   0.000 $5.25 $0.00 $0.00
0004 TEMPORARY SILT FENCE 221(C) 2801 LF 2,647.000 2,647.000   0.000 $1.34 $0.00 $0.00
0005 TEMPORARY SILT DIKE 221(F) 0100 LF 504.000 504.000   0.000 $8.59 $0.00 $0.00
0006 SOLID SLAB SODDING 230(A) 2806 SY 45,718.000 45,718.000   0.000 $1.33 $0.00 $0.00
0007 VEGETATIVE MULCHING 233(A) 2817 AC 9.450 9.450   0.000 $611.10 $0.00 $0.00
0008 AGGREGATE BASE TYPE B 303(B) 2110 CY 2,339.000 2,339.000   0.000 $39.90 $0.00 $0.00
0009 PROCESSING EXISTING BASE & SURFACE, METHOD B 311(B) 0152 LF 3,870.000 3,870.000   0.000 $3.15 $0.00 $0.00
0010 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 780.930 780.930   0.000 $22.32 $0.00 $0.00
0011 TACK COAT 407(B) 0250 GAL 530.240 530.240   0.000 $2.10 $0.00 $0.00
0012 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 1,801.360 1,801.360   0.000 $73.50 $0.00 $0.00
0013 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 1,178.880 1,178.880   0.000 $91.35 $0.00 $0.00
0014 CLASS C CONCRETE 509(D) 0325 CY 10.000 10.000   0.000 $256.90 $0.00 $0.00
0015 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(B) 4528 LF 382.000 382.000   0.000 $25.48 $0.00 $0.00
0016 28" X 20" PREFAB. CULVERT END SECTION, ARCH 613(L) 4516 EA 16.000 16.000   0.000 $156.03 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $0.00
Fed/State Project Number:    STP-162C(180)CI Project:    25473(04) Category:    0200/BRIDGE 'A'
0017 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 660.300 660.300   0.000 $2.68 $0.00 $0.00
0018 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 211.300 211.300   0.000 $5.08 $0.00 $0.00
0019 CLASS A CONCRETE 509(B) 1328 CY 391.040 391.040   0.000 $310.50 $0.00 $0.00
0020 SLOPE WALL (5") 510(C) 6138 SY 378.300 378.300   0.000 $73.43 $0.00 $0.00
0021 REINFORCING STEEL 511(A) 1332 LB 57,000.000 57,000.000   0.000 $0.74 $0.00 $0.00
0022 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 356.940 356.940   0.000 $31.70 $0.00 $0.00
0023 TYPE I-A FILTER BLANKET 601(C) 1355 TON 118.980 118.980   0.000 $25.28 $0.00 $0.00
0024 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $19,126.25 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $0.00
Fed/State Project Number:    STP-162C(180)CI Project:    25473(04) Category:    0201/BRIDGE 'B'
0025 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 180.000 180.000   0.000 $23.54 $0.00 $0.00
0026 GRANULAR BACKFILL 501(F) 6352 CY 161.600 161.600   0.000 $50.96 $0.00 $0.00
0027 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 179.000 179.000 0.000 0.000 $197.89 $0.00 $0.00
0028 CONCRETE RAIL (TR3) 504(D) 6239 LF 176.000 176.000   0.000 $85.39 $0.00 $0.00
0029 STRUCTURAL STEEL 506(A) 1322 LB 1,008.400 1,008.400   0.000 $4.92 $0.00 $0.00
0030 CLASS AA CONCRETE 509(A) 1326 CY 48.500 48.500   0.000 $598.55 $0.00 $0.00
0031 CLASS A CONCRETE 509(B) 1328 CY 61.200 61.200   0.000 $594.05 $0.00 $0.00
0032 REINFORCING STEEL 511(A) 1332 LB 20,180.000 20,180.000   0.000 $0.96 $0.00 $0.00
0033 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 264.000 264.000 0.000 0.000 $28.91 $0.00 $0.00
0034 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 739.000 739.000 0.000 0.000 $34.45 $0.00 $0.00
0035 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 264.000 264.000   0.000 $8.56 $0.00 $0.00
0036 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 739.000 739.000   0.000 $8.56 $0.00 $0.00
0037 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 782.340 782.340   0.000 $33.84 $0.00 $0.00
0038 TYPE I-A FILTER BLANKET 601(C) 1355 TON 177.030 177.030   0.000 $27.42 $0.00 $0.00
0039 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 52.000 52.000   0.000 $37.27 $0.00 $0.00
0040 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 60.000 60.000   0.000 $7.94 $0.00 $0.00
0041 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $19,126.25 $0.00 $0.00
0042 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,134.65 $0.00 $0.00
0043 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $1,535.45 $0.00 $0.00
Subtotals For Category     0201/BRIDGE 'B'    $0.00 $0.00
Fed/State Project Number:    STP-162C(180)CI Project:    25473(04) Category:    0202/BRIDGE 'C'
0044 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 230.000 230.000   0.000 $23.54 $0.00 $0.00
0045 GRANULAR BACKFILL 501(F) 6352 CY 161.600 161.600   0.000 $50.96 $0.00 $0.00
0046 PRESTRESSED CONCRETE BEAMS (TYPE J BT) 503(A) 6290 LF 389.000 389.000   0.000 $266.88 $0.00 $0.00
0047 CONCRETE RAIL (TR3) 504(D) 6239 LF 354.500 354.500   0.000 $85.39 $0.00 $0.00
0048 STRUCTURAL STEEL 506(A) 1322 LB 2,428.200 2,428.200   0.000 $3.57 $0.00 $0.00
0049 CLASS AA CONCRETE 509(A) 1326 CY 116.500 116.500   0.000 $545.05 $0.00 $0.00
0050 CLASS A CONCRETE 509(B) 1328 CY 93.600 93.600   0.000 $540.55 $0.00 $0.00
0051 REINFORCING STEEL 511(A) 1332 LB 41,680.000 41,680.000   0.000 $0.96 $0.00 $0.00
0052 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 324.000 324.000   0.000 $28.55 $0.00 $0.00
0053 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 645.000 645.000   0.000 $35.55 $0.00 $0.00
0054 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 324.000 324.000   0.000 $8.56 $0.00 $0.00
0055 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 645.000 645.000   0.000 $8.56 $0.00 $0.00
0056 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,853.230 1,853.230   0.000 $33.84 $0.00 $0.00
0057 TYPE I-A FILTER BLANKET 601(C) 1355 TON 303.030 303.030   0.000 $27.42 $0.00 $0.00
0058 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 62.000 62.000   0.000 $37.27 $0.00 $0.00
0059 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 60.000 60.000   0.000 $7.94 $0.00 $0.00
0060 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $3,076.25 $0.00 $0.00
0061 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,134.65 $0.00 $0.00
0062 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $1,535.45 $0.00 $0.00
Subtotals For Category     0202/BRIDGE 'C'    $0.00 $0.00
Fed/State Project Number:    STP-162C(180)CI Project:    25473(04) Category:    0600/STAKING
0063 CONSTRUCTION STAKING LEVEL I 642(A) 0095 LSUM 1.000 1.000   0.000 $15,930.00 $0.00 $0.00
Subtotals For Category     0600/STAKING    $0.00 $0.00
Fed/State Project Number:    STP-162C(180)CI Project:    25473(04) Category:    0640/CONSTRUCTION
0064 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $3,129.50 $0.00 $0.00
0065 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.000 $72,762.64 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $0.00
Subtotals For Project STP-162C(180)CI /25473(04) $0.00 $0.00