Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/20/2010
Contract ID: 100026   Estimate Number: 0004     Contract No: 510921
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 555700

Project Number(s): STP-STIM(475)EH
Primary Job Piece No: 27214(04)
Contract Description: PEDESTRIAN IMPROVEMENTS SH-53A: FROM GRAND STREET, EXTEND NORTH IN THE TOWN OF GENE AUTRY. PROJECT LENGTH = 0.251 MILES
Primary County: CARTER              
Name of Road: SH-53A              
Prime Contractor: COMMERCIAL CONCRETE              
    25239 MAY AVE.              
    BLANCHARD , OK   73010              
Surety Company: SURETEC INSURANCE CO.              

Date Let: 01/28/2010 NTP Effective Date: 04/05/2010 Pay Period: 05/01/2010  TO  05/15/2010
Date Awarded: 02/01/2010 Date Work Began: 03/29/2010 Original Contract Time: 60
Date Contract Executed: 02/17/2010 Date Time Stopped: Current Time Charged: 48.00
Date NTP Issued: 02/25/2010 Completion Date: Current Time Allowed: 60.00
General Liability Expires: 04/27/2010 Workman's Comp Expires: 01/08/2011 Percent Time Used: 80.00 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $100,387.20 Total to Date Prev to Date This Estimate
Bid Amount: $100,387.20 Participating: $70,991.24 $55,808.17 $15,183.07
Percent Complete: 70.72 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $29,395.96 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $29,395.96 Total Earnings: $70,991.24 $55,808.17 $15,183.07
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $70,991.24 $55,808.17 $15,183.07
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $70,991.24 $55,808.17 $15,183.07

Estimate Adjustment Detail

Contract ID: 100026   Estimate Number: 0004     Primary JP: 27214(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.


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
27214(04) 0005 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0004 0.00 $0.00 $82.40
27214(04) 0005 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) * Asphalt Binder Adjustment 0004 0.00 $0.00 $-82.40
27214(04) 0006 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0004 0.00 $0.00 $47.06
27214(04) 0006 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) * Asphalt Binder Adjustment 0004 0.00 $0.00 $-47.06
Subtotals For Line Item Adjustments $0.00
* = User applied Line Item Adjustments


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

Line Item Detail

Contract ID: 100026   Estimate Number: 0004     Primary JP: 27214(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-STIM(475)EH Project:    27214(04) Category:    0100/ROADWAY
0001 TEMPORARY SILT FENCE 223 2801 LF 1,200.000 1,200.000   0.000 $3.25 $0.00 $0.00
0002 SOLID SLAB SODDING 230(A) 2806 SY 220.000 220.000   0.000 $3.50 $0.00 $0.00
0003 AGGREGATE BASE 303 5912 TON 264.000 264.000   134.050 $45.00 $0.00 $6,032.25
0004 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 25.000 25.000   0.000 $45.00 $0.00 $0.00
0005 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 44.000 44.000 21.570 21.570 $135.00 $2,911.95 $2,911.95
0006 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 25.000 25.000 10.780 10.780 $145.00 $1,563.10 $1,563.10
0007 HANDRAILING 504(G) 6006 LF 6.000 6.000   0.000 $235.00 $0.00 $0.00
0008 REMOVAL OF CULVERT END 508(A) 6335 EA 1.000 1.000 1.000 1.000 $2,000.00 $2,000.00 $2,000.00
0009 CLASS A CONCRETE 509(B) 0321 CY 6.000 6.000 2.290 2.290 $293.00 $670.97 $670.97
0010 REINFORCING STEEL 511(A) 0332 LB 260.000 260.000 127.500 127.500 $3.92 $499.80 $499.80
0011 TYPE IV GROUTED RIPRAP 601(D) 1390 SY 60.000 60.000   0.000 $140.00 $0.00 $0.00
0012 COMBINED CURB & GUTTER (6" BARRIER) 609(B) 0383 LF 184.000 184.000   0.000 $22.00 $0.00 $0.00
0013 4" CONCRETE SIDEWALK 610(A) 0602 SY 633.000 633.000 88.220 604.220 $36.00 $3,175.92 $21,751.92
0014 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 30.000 30.000 77.390 186.170 $39.00 $3,018.21 $7,260.63
0015 8" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0400 SY 74.000 74.000 0.000 114.110 $40.00 $0.00 $4,564.40
0016 (PL)TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 48.000 48.000 16.000 48.000 $40.00 $640.00 $1,920.00
0017 MANHOLES ADJUST TO GRADE 612(A) 0641 EA 2.000 2.000   1.000 $350.00 $0.00 $350.00
0018 36" R.C.PIPE CLASS III 613(B) 0494 LF 51.000 51.000   51.000 $93.00 $0.00 $4,743.00
0019 TYPE A6 CULVERT END TREATMENT 613(CC) 7196 EA 1.000 1.000   0.000 $1,500.00 $0.00 $0.00
0020 18" CORR. GALV. STEEL PIPE 613(D) 0689 LF 12.000 12.000   0.000 $63.00 $0.00 $0.00
0021 REMOVAL OF CONCRETE PAVEMENT 619(B) 4727 SY 2.000 2.000   1.800 $25.00 $0.00 $45.00
0022 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 258.000 258.000 96.280 254.730 $4.00 $385.12 $1,018.92
0023 REMOVAL OF EXISTING STRUCTURES 619(B) 4778 EA 1.000 1.000   1.000 $3,758.00 $0.00 $3,758.00
0024 REMOVAL OF SIDEWALK 619(B) 4792 SY 225.000 225.000   246.660 $5.00 $0.00 $1,233.30
0025 SAWING PAVEMENT 619(C) 0924 LF 245.000 245.000 109.000 429.000 $2.00 $218.00 $858.00
0026 REMOVE AND RECONSTRUCT FENCE 625(B) 1252 LF 28.000 28.000   14.000 $15.00 $0.00 $210.00
Subtotals For Category     0100/ROADWAY    $15,083.07 $61,391.24
Fed/State Project Number:    STP-STIM(475)EH Project:    27214(04) Category:    0300/TRAFFIC
0027 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.750 $3,000.00 $0.00 $2,250.00
0028 (PL)REMOVE & RESET GROUND MOUNTED SIGN 890A/B 8760 EA 1.000 1.000 1.000 1.000 $100.00 $100.00 $100.00
Subtotals For Category     0300/TRAFFIC    $100.00 $2,350.00
Fed/State Project Number:    STP-STIM(475)EH Project:    27214(04) Category:    0600/STAKING
0029 STAKING 642 0098 LSUM 1.000 1.000   0.750 $3,000.00 $0.00 $2,250.00
Subtotals For Category     0600/STAKING    $0.00 $2,250.00
Fed/State Project Number:    STP-STIM(475)EH Project:    27214(04) Category:    0640/CONSTRUCTION
0030 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $5,000.00
Subtotals For Project STP-STIM(475)EH /27214(04) $15,183.07 $70,991.24