Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/06/2009
Contract ID: 090376   Estimate Number: 0001     Contract No: 411264
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 432700

Project Number(s): BRO-STIM(210)CO
Primary Job Piece No: 22668(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD: OVER GUY SANDY CREEK, 7.6 MILES NORTH AND 0.7 MILES WEST OF SULPHUR. PROJECT LENGTH = 0.283 MILES
Primary County: MURRAY              
Name of Road: COUNTY ROAD(EW-165)              
Prime Contractor: D. M. DOZERS, INC.              
    766 S. TERRY AVE.              
    BRADLEY , OK   73011              
Surety Company: EMPLOYERS MUTUAL CASUALTY COMPANY              

Date Let: 04/23/2009 NTP Effective Date: 10/05/2009 Pay Period: 05/07/2009  TO  07/02/2009
Date Awarded: 04/27/2009 Date Work Began: Original Contract Time: 120
Date Contract Executed: 05/07/2009 Date Time Stopped: Current Time Charged: 0.00
Date NTP Issued: 05/07/2009 Completion Date: Current Time Allowed: 120.00
General Liability Expires: 01/01/2010 Workman's Comp Expires: 01/01/2010 Percent Time Used: 0.00 %
Specification Year: 1999     Date Approved: 07/06/2009

Current Contract Amount: $668,021.36 Total to Date Prev to Date This Estimate
Bid Amount: $668,021.36 Participating: $0.00 $0.00 $0.00
Percent Complete: 2.44 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $651,707.61 Total Earnings: $0.00 $0.00 $0.00
Unearned Balance: $651,707.61 Stockpiled Materials: $16,313.75 $0.00 $16,313.75
Gross Earnings: $16,313.75 $0.00 $16,313.75
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $16,313.75 $0.00 $16,313.75

Estimate Adjustment Detail

Contract ID: 090376   Estimate Number: 0001     Primary JP: 22668(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
22668(04) 0027 PILES, FURNISHED (HP 10X420 Stockpiled Material Initial Payment 0001 $3,432.00
22668(04) 0028 PILES, FURNISHED (HP 12X53) Stockpiled Material Initial Payment 0001 $12,881.75
Subtotals For Stockpile Payments $16,313.75


LIQUIDATED DAMAGES HISTORY
Adjustment Description Estimate Nbr Time Units Rate Adjustment Amount
No liquidated damages have been assessed on this contract.


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 ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail

Contract ID: 090376   Estimate Number: 0001     Primary JP: 22668(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-STIM(210)CO Project:    22668(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   0.000 $7,500.00 $0.00 $0.00
0002 EARTHWORK 202(G) 0185 LSUM 1.000 1.000   0.000 $90,000.00 $0.00 $0.00
0003 TEMPORARY SILT FENCE 223 2801 LF 610.000 610.000   0.000 $3.00 $0.00 $0.00
0004 TEMPORARY SILT DIKE 227 0100 LF 375.000 375.000   0.000 $10.00 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 14,937.000 14,937.000   0.000 $2.20 $0.00 $0.00
0006 VEGETATIVE MULCHING 233(A) 2817 AC 6.180 6.180   0.000 $400.00 $0.00 $0.00
0007 AGGREGATE BASE 303 0192 CY 775.000 775.000   0.000 $45.00 $0.00 $0.00
0008 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 160.000 160.000   0.000 $18.00 $0.00 $0.00
0009 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 751.000 751.000   0.000 $67.00 $0.00 $0.00
0010 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 500.000 500.000   0.000 $69.00 $0.00 $0.00
0011 CLASS C CONCRETE 509(D) 0325 CY 10.000 10.000   0.000 $200.00 $0.00 $0.00
0012 TYPE I PLAIN RIPRAP 601(A) 0297 TON 1,740.000 1,740.000   0.000 $32.00 $0.00 $0.00
0013 51" X 31" R.C.PIPE ARCH CLASS A-III 613(B) 4499 LF 94.000 94.000   0.000 $240.00 $0.00 $0.00
0014 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(D) 4528 LF 116.000 116.000   0.000 $26.00 $0.00 $0.00
0015 28" X 20" PREFAB. CULVERT END SECTION, ARCH 613(M) 4516 EA 6.000 6.000   0.000 $150.00 $0.00 $0.00
0016 51" X 31" PREFAB. CULVERT END SECTION, ARCH 613(M) 4540 EA 2.000 2.000   0.000 $2,400.00 $0.00 $0.00
0017 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $2,000.00 $0.00 $0.00
0018 TRAFFIC STRIPE(PLASTIC)(THIN-LINE)(4" WIDE) 855(A) 8815 LF 6,000.000 6,000.000   0.000 $0.64 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $0.00
Fed/State Project Number:    BRO-STIM(210)CO Project:    22668(04) Category:    0200/BRIDGE 'A'
0019 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 96.000 96.000   0.000 $10.00 $0.00 $0.00
0020 UNCLASSIFIED BACKFILL 501(D) 6353 CY 114.000 114.000   0.000 $20.00 $0.00 $0.00
0021 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 396.170 396.170   0.000 $172.00 $0.00 $0.00
0022 CONCRETE RAIL (TR1) 504(E) 1380 LF 273.000 273.000   0.000 $50.00 $0.00 $0.00
0023 STRUCTURAL STEEL 506(A) 1322 LB 2,020.000 2,020.000   0.000 $3.50 $0.00 $0.00
0024 CLASS AA CONCRETE 509(A) 1326 CY 77.200 77.200   0.000 $600.00 $0.00 $0.00
0025 CLASS A CONCRETE 509(B) 1328 CY 63.800 63.800   0.000 $600.00 $0.00 $0.00
0026 REINFORCING STEEL 511(A) 1332 LB 26,042.000 26,042.000   0.000 $0.66 $0.00 $0.00
0027 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 188.000 188.000 0.000 0.000 $22.00 $0.00 $0.00
0028 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 589.000 589.000 0.000 0.000 $30.00 $0.00 $0.00
0029 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 188.000 188.000   0.000 $20.00 $0.00 $0.00
0030 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 589.000 589.000   0.000 $20.00 $0.00 $0.00
0031 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 776.000 776.000   0.000 $30.00 $0.00 $0.00
0032 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 229.000 229.000   0.000 $25.00 $0.00 $0.00
0033 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $12,000.00 $0.00 $0.00
0034 GUARD RAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,100.00 $0.00 $0.00
0035 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $2,600.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $0.00
Fed/State Project Number:    BRO-STIM(210)CO Project:    22668(04) Category:    0600/STAKING
0036 STAKING 642 0098 LSUM 1.000 1.000   0.000 $6,000.00 $0.00 $0.00
Subtotals For Category     0600/STAKING    $0.00 $0.00
Fed/State Project Number:    BRO-STIM(210)CO Project:    22668(04) Category:    0640/CONSTRUCTION
0037 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $3,000.00 $0.00 $0.00
0038 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.000 $20,000.00 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $0.00
Subtotals For Project BRO-STIM(210)CO /22668(04) $0.00 $0.00