Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    08/17/2010
Contract ID: 100165   Estimate Number: 0002     Contract No: 511308
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 555700

Project Number(s): STP-STIM(516)EH
Primary Job Piece No: 27405(04)
Contract Description: PEDESTRIAN IMPROVEMENTS SH-7: FROM 9TH STREET, EXTEND EAST IN THE CITY OF SULPHUR. PROJECT LENGTH = 0.404 MILES
Primary County: MURRAY              
Name of Road: SH-7              
Prime Contractor: SILVER STAR CONSTRUCTION COMPANY, INC.              
    2401 S. BROADWAY              
    MOORE , OK   73160              
Surety Company: AMERICAN STATES INSURANCE CO.              

Date Let: 04/15/2010 NTP Effective Date: 07/12/2010 Pay Period: 08/01/2010  TO  08/15/2010
Date Awarded: 05/03/2010 Date Work Began: 07/12/2010 Original Contract Time: 60
Date Contract Executed: 05/19/2010 Date Time Stopped: Current Time Charged: 35.00
Date NTP Issued: 05/28/2010 Completion Date: Current Time Allowed: 60.00
General Liability Expires: 05/19/2011 Workman's Comp Expires: 05/19/2011 Percent Time Used: 58.33 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $314,280.00 Total to Date Prev to Date This Estimate
Bid Amount: $314,280.00 Participating: $177,324.25 $95,318.93 $82,005.32
Percent Complete: 56.42 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $136,955.75 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $136,955.75 Total Earnings: $177,324.25 $95,318.93 $82,005.32
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $177,324.25 $95,318.93 $82,005.32
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $177,324.25 $95,318.93 $82,005.32

Estimate Adjustment Detail

Contract ID: 100165   Estimate Number: 0002     Primary JP: 27405(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: 100165   Estimate Number: 0002     Primary JP: 27405(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(516)EH Project:    27405(04) Category:    0100/ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 334.000 334.000   334.000 $61.40 $0.00 $20,507.60
0002 TEMPORARY SILT FENCE 223 2801 LF 1,000.000 1,000.000   0.000 $1.90 $0.00 $0.00
0003 TEMPORARY SEDIMENT FILTER 224 2803 EA 3.000 3.000   0.000 $160.00 $0.00 $0.00
0004 TEMPORARY SILT DIKE 227 0100 LF 200.000 200.000   0.000 $5.30 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 1,068.000 1,068.000   0.000 $1.30 $0.00 $0.00
0006 AGGREGATE BASE 303 0192 CY 330.000 330.000 61.790 110.400 $56.40 $3,484.96 $6,226.56
0007 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 168.000 168.000   0.000 $69.40 $0.00 $0.00
0008 RETAINING WALL 510(A) 6333 SY 68.000 68.000 58.894 58.894 $277.00 $16,313.64 $16,313.64
0009 REINFORCING STEEL 511(A) 0332 LB 2,016.000 2,016.000 1,933.200 1,933.200 $0.50 $966.60 $966.60
0010 COMBINED CURB & GUTTER (6" BARRIER) 609(B) 0383 LF 1,759.000 1,759.000 657.000 1,076.000 $16.20 $10,643.40 $17,431.20
0011 5" CONCRETE SIDEWALK 610(A) 0604 SY 1,447.000 1,447.000 305.780 515.780 $56.15 $17,169.55 $28,961.05
0012 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 324.000 324.000 70.990 257.070 $84.20 $5,977.36 $21,645.30
0013 (PL)TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 64.000 64.000 32.000 32.000 $32.80 $1,049.60 $1,049.60
0014 (PL)SPECIAL INLET DRAIN 611(E) 4012 EA 2.000 2.000 1.000 1.000 $3,163.00 $3,163.00 $3,163.00
0015 INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(G) 4488 EA 9.000 9.000   4.000 $1,150.00 $0.00 $4,600.00
0016 CAST IRON CURB INLETS 611(K) 4488 EA 19.000 19.000   12.000 $132.00 $0.00 $1,584.00
0017 INLETS ADJUST TO GRADE 612(E) 0645 EA 7.000 7.000   4.000 $685.00 $0.00 $2,740.00
0018 METER BOXES ADJUST TO GRADE 612(H) 0648 EA 1.000 1.000   0.000 $332.00 $0.00 $0.00
0019 FIRE HYDRANT RESET 612(J) 0650 EA 1.000 1.000   0.000 $3,720.00 $0.00 $0.00
0020 (PL)RESET LIGHT POLES 612(P) 0674 EA 3.000 3.000   0.000 $1,860.00 $0.00 $0.00
0021 REMOVAL OF CURB AND GUTTER 619(B) 4726 LF 1,712.000 1,712.000 454.000 1,463.000 $5.50 $2,497.00 $8,046.50
0022 REMOVAL OF CONCRETE PAVEMENT 619(B) 4727 SY 18.000 18.000   35.000 $32.50 $0.00 $1,137.50
0023 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 1,460.000 1,460.000 348.990 928.990 $6.90 $2,408.03 $6,410.03
0024 REMOVAL OF CONCRETE PAVEMENT W/ASPHALT OVERLAY 619(B) 4763 SY 82.000 82.000 455.110 455.110 $14.00 $6,371.54 $6,371.54
0025 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 33.000 33.000   90.430 $18.00 $0.00 $1,627.74
0026 REMOVAL OF SIDEWALK 619(B) 4792 SY 1,058.000 1,058.000 231.110 705.110 $7.60 $1,756.44 $5,358.84
0027 SAWING PAVEMENT 619(C) 0924 LF 2,863.000 2,863.000 995.000 2,279.000 $3.85 $3,830.75 $8,774.15
Subtotals For Category     0100/ROADWAY    $75,631.87 $162,914.85
Fed/State Project Number:    STP-STIM(516)EH Project:    27405(04) Category:    0300/TRAFFIC
0028 SHEET ALUMINUM SIGNS 850(A) 8110 SF 4.000 4.000   0.000 $22.30 $0.00 $0.00
0029 1 3/4" SQUARE TUBE POST 851(C) 8321 LF 32.000 32.000   0.000 $3.35 $0.00 $0.00
0030 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 1,254.000 1,254.000   0.000 $2.95 $0.00 $0.00
0031 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.250 0.500 $3,840.00 $960.00 $1,920.00
Subtotals For Category     0300/TRAFFIC    $960.00 $1,920.00
Fed/State Project Number:    STP-STIM(516)EH Project:    27405(04) Category:    0600/STAKING
0032 STAKING 642 0098 LSUM 1.000 1.000   0.250 $6,650.00 $0.00 $1,662.50
Subtotals For Category     0600/STAKING    $0.00 $1,662.50
Fed/State Project Number:    STP-STIM(516)EH Project:    27405(04) Category:    0640/CONSTRUCTION
0033 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 1.000 $10,826.90 $5,413.45 $10,826.90
Subtotals For Category     0640/CONSTRUCTION    $5,413.45 $10,826.90
Subtotals For Project STP-STIM(516)EH /27405(04) $82,005.32 $177,324.25