Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/03/2010
Contract ID: 100033   Estimate Number: 0004     Contract No: 510890
Residency: ANADARKO (07300)   Estimate Type: Progressive     Account No: 555700

Project Number(s): STP-STIM(470)EH
Primary Job Piece No: 27209(04)
Contract Description: PEDESTRIAN IMPROVEMENTS US-81: FROM 5TH STREET EXTEND NORTH IN THE TOWN OF POCASSET. PROJECT LENGTH = 0.243 MILES
Primary County: GRADY              
Name of Road: US-81              
Prime Contractor: RUDY CONSTRUCTION CO.              
    3101 NE 63RD STREET              
    OKLAHOMA CITY , OK   73121              
Surety Company: WESTERN SURETY COMPANY              

Date Let: 01/28/2010 NTP Effective Date: 04/05/2010 Pay Period: 05/01/2010  TO  05/31/2010
Date Awarded: 02/01/2010 Date Work Began: 03/01/2010 Original Contract Time: 60
Date Contract Executed: 02/12/2010 Date Time Stopped: Current Time Charged: 92.00
Date NTP Issued: 02/17/2010 Completion Date: Current Time Allowed: 107.00
General Liability Expires: 08/01/2010 Workman's Comp Expires: 08/01/2010 Percent Time Used: 85.98 %
Specification Year: 1999     Date Approved: 06/03/2010

Current Contract Amount: $134,356.00 Total to Date Prev to Date This Estimate
Bid Amount: $134,356.00 Participating: $134,355.97 $126,825.87 $7,530.10
Percent Complete: 100 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $0.03 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $0.03 Total Earnings: $134,355.97 $126,825.87 $7,530.10
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $134,355.97 $126,825.87 $7,530.10
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $134,355.97 $126,825.87 $7,530.10

Estimate Adjustment Detail

Contract ID: 100033   Estimate Number: 0004     Primary JP: 27209(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
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: 100033   Estimate Number: 0004     Primary JP: 27209(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(470)EH Project:    27209(04) Category:    0100/ROADWAY
0001 TEMPORARY SILT FENCE 223 2801 LF 2,034.000 2,034.000   0.000 $2.00 $0.00 $0.00
0002 SOLID SLAB SODDING 230(A) 2806 SY 402.000 402.000 593.520 593.520 $2.50 $1,483.80 $1,483.80
0003 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 200.000 200.000   41.800 $25.00 $0.00 $1,045.00
0004 CONCRETE CURB (6" BARRIER-INTEGRAL) 609(A) 0300 LF 107.000 107.000   188.000 $10.00 $0.00 $1,880.00
0005 4" CONCRETE SIDEWALK 610(A) 0602 SY 1,234.000 1,234.000   1,292.670 $42.00 $0.00 $54,292.14
0006 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 318.000 318.000   258.347 $50.00 $0.00 $12,917.35
0007 8" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0400 SY 454.000 454.000   562.624 $50.00 $0.00 $28,131.20
0008 (PL)TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 256.000 256.000 260.000 260.000 $23.00 $5,980.00 $5,980.00
0009 VALVE BOXES ADJUST TO GRADE 612(G) 0647 EA 1.000 1.000   1.000 $200.00 $0.00 $200.00
0010 REMOVAL OF FENCE 619(B) 4725 LF 20.000 20.000   20.000 $20.00 $0.00 $400.00
0011 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 213.000 213.000   333.916 $5.00 $0.00 $1,669.58
0012 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 566.000 566.000   565.100 $5.00 $0.00 $2,825.50
0013 REMOVAL OF CURB 619(B) 4791 LF 384.000 384.000   384.000 $5.00 $0.00 $1,920.00
0014 REMOVAL OF SIDEWALK 619(B) 4792 SY 10.000 10.000   10.100 $5.00 $0.00 $50.50
0015 SAWING PAVEMENT 619(C) 0924 LF 1,969.000 1,969.000 22.100 2,345.300 $3.00 $66.30 $7,035.90
0016 REMOVE AND RESET MAILBOX 629(E) 5048 EA 1.000 1.000   1.000 $150.00 $0.00 $150.00
Subtotals For Category     0100/ROADWAY    $7,530.10 $119,980.97
Fed/State Project Number:    STP-STIM(470)EH Project:    27209(04) Category:    0300/TRAFFIC
0017 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   1.000 $3,000.00 $0.00 $3,000.00
0018 (PL)REMOVE & RESET GROUND MOUNTED SIGN 890A/B 8760 EA 11.000 11.000   11.000 $125.00 $0.00 $1,375.00
Subtotals For Category     0300/TRAFFIC    $0.00 $4,375.00
Fed/State Project Number:    STP-STIM(470)EH Project:    27209(04) Category:    0600/STAKING
0019 STAKING 642 0098 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
Subtotals For Category     0600/STAKING    $0.00 $5,000.00
Fed/State Project Number:    STP-STIM(470)EH Project:    27209(04) Category:    0640/CONSTRUCTION
0020 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(470)EH /27209(04) $7,530.10 $134,355.97