Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/03/2010
Contract ID: 100158   Estimate Number: 0005     Contract No: 510891
Residency: ANADARKO (07300)   Estimate Type: Progressive     Account No: 555700

Project Number(s): STP-STIM(472)EH
Primary Job Piece No: 27211(04)
Contract Description: PEDESTRIAN IMPROVEMENTS SH-17: FROM COMANCHE AVENUE, EXTEND EAST IN THE TOWN OF RUSH SPRINGS. PROJECT LENGTH = 0.380 MILES
Primary County: GRADY              
Name of Road: SH-17              
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: 90
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: 104.00
General Liability Expires: 08/01/2010 Workman's Comp Expires: 08/01/2010 Percent Time Used: 88.46 %
Specification Year: 1999     Date Approved: 06/03/2010

Current Contract Amount: $160,458.00 Total to Date Prev to Date This Estimate
Bid Amount: $160,458.00 Participating: $172,096.90 $151,128.70 $20,968.20
Percent Complete: 100 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $0.01 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $0.01 Total Earnings: $172,096.90 $151,128.70 $20,968.20
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $172,096.90 $151,128.70 $20,968.20
Other Adjustments: $-11,638.91 $485.43 $-12,124.34
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $160,457.99 $151,614.13 $8,843.86

Estimate Adjustment Detail

Contract ID: 100158   Estimate Number: 0005     Primary JP: 27211(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
Withhold to Funds Avail(Prog. Est. Only) 0005 $-12,124.34
Subtotals For Contract Adjustments $-12,124.34


LINE ITEM ADJUSTMENT HISTORY
Project Item Nbr Line Item Description Adjustment Type Estimate Nbr Adj Quantity Unit Price Adjusted Amount
27211(04) 0005 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) * Material Discrepancy Adjustments 0003 0.00 $0.00 $-210.10
27211(04) 0005 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0003 0.00 $0.00 $695.53
Subtotals For Line Item Adjustments $485.43
* = 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: 100158   Estimate Number: 0005     Primary JP: 27211(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(472)EH Project:    27211(04) Category:    0100/ROADWAY
0001 TEMPORARY SILT FENCE 223 2801 LF 1,550.000 1,550.000   583.000 $2.00 $0.00 $1,166.00
0002 SOLID SLAB SODDING 230(A) 2806 SY 550.000 550.000 550.000 550.000 $2.50 $1,375.00 $1,375.00
0003 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 45.000 45.000   0.000 $25.00 $0.00 $0.00
0004 TACK COAT 407 0250 GAL 37.000 37.000 27.000 27.000 $3.00 $81.00 $81.00
0005 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 175.000 175.000   159.320 $110.00 $0.00 $17,525.20
0006 COLD MILLING PAVEMENT 417 5267 SY 739.000 739.000   570.700 $10.00 $0.00 $5,707.00
0007 CLASS A CONCRETE 509(B) 0321 CY 6.000 6.000   10.420 $800.00 $0.00 $8,336.00
0008 REINFORCING STEEL 511(A) 0332 LB 483.000 483.000   964.200 $2.00 $0.00 $1,928.40
0009 CONCRETE CURB (6" BARRIER-INTEGRAL) 609(A) 0300 LF 65.000 65.000   147.750 $10.00 $0.00 $1,477.50
0010 COMBINED CURB & GUTTER (6" BARRIER) 609(B) 0383 LF 485.000 485.000   481.750 $20.00 $0.00 $9,635.00
0011 4" CONCRETE SIDEWALK 610(A) 0602 SY 1,115.000 1,115.000   1,192.530 $50.00 $0.00 $59,626.50
0012 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 95.000 95.000   138.140 $50.00 $0.00 $6,907.00
0013 8" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0400 SY 47.000 47.000   54.680 $55.00 $0.00 $3,007.40
0014 (PL)TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 288.000 288.000   276.000 $25.00 $0.00 $6,900.00
0015 (PL)TACTILE WARNING DEVICE-RETROFIT 610(I) 4615 SF 40.000 40.000   45.000 $30.00 $0.00 $1,350.00
0016 REMOVAL OF CURB AND GUTTER 619(B) 4726 LF 309.000 309.000   374.500 $5.00 $0.00 $1,872.50
0017 REMOVAL OF CONCRETE PAVEMENT 619(B) 4727 SY 39.000 39.000   38.270 $5.00 $0.00 $191.35
0018 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 22.000 22.000   16.670 $5.00 $0.00 $83.35
0019 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 108.000 108.000   122.890 $5.00 $0.00 $614.45
0020 REMOVAL OF EXISTING STRUCTURES 619(B) 4778 EA 1.000 1.000   1.000 $500.00 $0.00 $500.00
0021 REMOVAL OF CURB 619(B) 4791 LF 163.000 163.000   169.750 $5.00 $0.00 $848.75
0022 REMOVAL OF SIDEWALK 619(B) 4792 SY 599.000 599.000   605.160 $5.00 $0.00 $3,025.80
0023 SAWING PAVEMENT 619(C) 0924 LF 1,268.000 1,268.000   1,275.500 $3.00 $0.00 $3,826.50
0024 1 1/2" PIPE RAILING 622(A) 4743 LF 110.000 110.000 154.560 154.560 $70.00 $10,819.20 $10,819.20
Subtotals For Category     0100/ROADWAY    $12,275.20 $146,803.90
Fed/State Project Number:    STP-STIM(472)EH Project:    27211(04) Category:    0300/TRAFFIC
0025 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 306.000 306.000 584.000 584.000 $12.00 $7,008.00 $7,008.00
0026 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 859(A) 8006 LF 202.000 202.000 234.000 234.000 $2.50 $585.00 $585.00
0027 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.100 1.000 $6,000.00 $600.00 $6,000.00
0028 (PL)REMOVE & RESET GROUND MOUNTED SIGN 890A/B 8760 EA 9.000 9.000 4.000 8.000 $125.00 $500.00 $1,000.00
Subtotals For Category     0300/TRAFFIC    $8,693.00 $14,593.00
Fed/State Project Number:    STP-STIM(472)EH Project:    27211(04) Category:    0600/STAKING
0029 STAKING 642 0098 LSUM 1.000 1.000   0.950 $6,000.00 $0.00 $5,700.00
Subtotals For Category     0600/STAKING    $0.00 $5,700.00
Fed/State Project Number:    STP-STIM(472)EH Project:    27211(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(472)EH /27211(04) $20,968.20 $172,096.90