Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/01/2010
Contract ID: 100040   Estimate Number: 0003     Contract No: 510905
Residency: MADILL (02300)   Estimate Type: Progressive     Account No: 555200

Project Number(s): STP-STIM (445)EH
Primary Job Piece No: 27184(04)
Contract Description: PEDESTRIAN IMPROVEMENTS US-70/ US-70B: ON US-70, FROM MAY TUBBY ST EXT SOUTHEAST. ON US-70B, FROM FIRST ST EXT NE IN THE CITY OF KINGSTON. PROJECT LENGTH = 0.338 MILES
Primary County: MARSHALL              
Name of Road: US-70/ US-70B              
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: 04/01/2010 Original Contract Time: 120
Date Contract Executed: 02/12/2010 Date Time Stopped: Current Time Charged: 61.00
Date NTP Issued: 02/19/2010 Completion Date: Current Time Allowed: 125.00
General Liability Expires: 08/01/2010 Workman's Comp Expires: 08/01/2010 Percent Time Used: 48.80 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $481,393.18 Total to Date Prev to Date This Estimate
Bid Amount: $481,393.18 Participating: $173,225.13 $130,251.84 $42,973.29
Percent Complete: 35.98 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $308,168.05 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $308,168.05 Total Earnings: $173,225.13 $130,251.84 $42,973.29
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $173,225.13 $130,251.84 $42,973.29
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $173,225.13 $130,251.84 $42,973.29

Estimate Adjustment Detail

Contract ID: 100040   Estimate Number: 0003     Primary JP: 27184(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: 100040   Estimate Number: 0003     Primary JP: 27184(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 (445)EH Project:    27184(04) Category:    0100/ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 250.000 250.000 0.000 7.330 $9.00 $0.00 $65.97
0002 UNCLASSIFIED BORROW 202(C) 0184 CY 250.000 250.000 0.000 3.330 $15.00 $0.00 $49.95
0003 SOLID SLAB SODDING 230(A) 2806 SY 562.400 562.400   0.000 $2.50 $0.00 $0.00
0004 AGGREGATE BASE 303 0192 CY 523.900 523.900 42.190 224.220 $48.00 $2,025.12 $10,762.56
0005 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 25.500 25.500   0.000 $695.00 $0.00 $0.00
0006 CLASS A CONCRETE 509(B) 0321 CY 22.700 22.700 0.000 5.650 $880.00 $0.00 $4,972.00
0007 CONCRETE CURB (6" BARRIER-INTEGRAL) 609(A) 0300 LF 411.200 411.200 42.000 42.000 $10.00 $420.00 $420.00
0008 2'-8" COMB. CURB & GUTTER (8" BARRIER) 609(B) 1526 LF 2,243.900 2,243.900 194.000 456.000 $22.00 $4,268.00 $10,032.00
0009 CONCRETE HEADER CURB (8"X 18") 609(C) 4810 LF 621.300 621.300 78.000 564.000 $16.00 $1,248.00 $9,024.00
0010 4" CONCRETE SIDEWALK 610(A) 0602 SY 1,873.300 1,873.300 156.670 1,003.430 $55.00 $8,616.85 $55,188.65
0011 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 1,085.200 1,085.200 327.880 476.800 $55.00 $18,033.40 $26,224.00
0012 (PL)TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 230.000 230.000 40.000 60.000 $40.00 $1,600.00 $2,400.00
0013 MANHOLE (4' DIAMETER) 611(A) 2657 EA 2.000 2.000   0.000 $3,500.00 $0.00 $0.00
0014 MANHOLE FRAME & COVER 611(D) 4215 EA 2.000 2.000   0.000 $600.00 $0.00 $0.00
0015 INLET CICI DES. 2 (STD) 611(E) 5112 EA 5.000 5.000   0.000 $3,500.00 $0.00 $0.00
0016 INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(G) 4488 EA 10.000 10.000   0.000 $400.00 $0.00 $0.00
0017 CAST IRON CURB INLETS 611(K) 4488 EA 10.000 10.000   0.000 $300.00 $0.00 $0.00
0018 MANHOLES ADJUST TO GRADE 612(A) 0641 EA 3.000 3.000 1.000 1.000 $800.00 $800.00 $800.00
0019 WATER METERS RESET 612(L) 0652 EA 9.000 9.000   2.000 $250.00 $0.00 $500.00
0020 24" R.C.PIPE CLASS III 613(B) 0492 LF 30.000 30.000   0.000 $80.00 $0.00 $0.00
0021 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $3,000.00 $0.00 $0.00
0022 REMOVAL OF CONCRETE PAVEMENT 619(B) 4727 SY 1,460.200 1,460.200 186.660 559.590 $6.00 $1,119.96 $3,357.54
0023 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 127.600 127.600 71.780 71.780 $6.00 $430.68 $430.68
0024 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 74.400 74.400 36.000 60.480 $6.00 $216.00 $362.88
0025 REMOVAL OF CURB 619(B) 4791 LF 2,056.200 2,056.200 114.000 350.000 $6.00 $684.00 $2,100.00
0026 REMOVAL OF SIDEWALK 619(B) 4792 SY 2,163.200 2,163.200 126.880 889.150 $6.00 $761.28 $5,334.90
0027 PIPE RAILING 622(A) 4746 LF 307.700 307.700   0.000 $70.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $40,223.29 $132,025.13
Fed/State Project Number:    STP-STIM (445)EH Project:    27184(04) Category:    0300/TRAFFIC
0028 STRUCTURAL CONCRETE 804(A) 2915 CY 3.600 3.600   0.000 $1,200.00 $0.00 $0.00
0029 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 2,674.300 2,674.300   0.000 $1.50 $0.00 $0.00
0030 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 856(A) 8839 LF 383.200 383.200   0.000 $1.50 $0.00 $0.00
0031 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 859(A) 8006 LF 3,258.900 3,258.900   0.000 $0.06 $0.00 $0.00
0032 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.200 0.550 $10,000.00 $2,000.00 $5,500.00
0033 (PL)REMOVE & RESET EXISTING SIGNS 890A/B 8756 EA 17.000 17.000 6.000 8.000 $125.00 $750.00 $1,000.00
Subtotals For Category     0300/TRAFFIC    $2,750.00 $6,500.00
Fed/State Project Number:    STP-STIM (445)EH Project:    27184(04) Category:    0600/STAKING
0034 STAKING 642 0098 LSUM 1.000 1.000   0.500 $10,000.00 $0.00 $5,000.00
Subtotals For Category     0600/STAKING    $0.00 $5,000.00
Fed/State Project Number:    STP-STIM (445)EH Project:    27184(04) Category:    0640/CONSTRUCTION
0035 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.660 $45,000.00 $0.00 $29,700.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $29,700.00
Subtotals For Project STP-STIM (445)EH /27184(04) $42,973.29 $173,225.13