Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/02/2012
Contract ID: 110476   Estimate Number: 0005     Contract No: 710693
Residency: SALLISAW (01200)   Estimate Type: Progressive     Account No: 436100

Project Number(s): BRF-101C(081)CI
Primary Job Piece No: 25640(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (D0630): OVER ROCK BRANCH CREEK 6.0 MILES EAST OF SH-10 AND 1.2 MILES SOUTH OF THE DELAWARE COUNTY LINE. PROJECT LENGTH = 0.237 MILES.
Primary County: ADAIR              
Name of Road: COUNTY ROAD              
Prime Contractor: PARADIGM CONSTRUCTION & ENGINEERING, INC              
    P.O. BOX 700239              
    TULSA , OK   74170-0239              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 11/17/2011 NTP Effective Date: 03/05/2012 Pay Period: 06/13/2012  TO  06/30/2012
Date Awarded: 12/05/2011 Date Work Began: 03/05/2012 Original Contract Time: 90
Date Contract Executed: 12/15/2011 Date Time Stopped: Current Time Charged: 112.00
Date NTP Issued: 12/20/2011 Completion Date: Current Time Allowed: 157.00
General Liability Expires: 02/11/2013 Workman's Comp Expires: 07/01/2012 Percent Time Used: 71.34 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $453,606.00 Total to Date Prev to Date This Estimate
Bid Amount: $453,606.00 Participating: $297,590.00 $164,540.00 $133,050.00
Percent Complete: 65.61 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $156,016.00 Total Earnings: $297,590.00 $164,540.00 $133,050.00
Unearned Balance: $156,016.00 Stockpiled Materials: $0.00 $32,498.88 $-32,498.88
Gross Earnings: $297,590.00 $197,038.88 $100,551.12
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $297,590.00 $197,038.88 $100,551.12

Estimate Adjustment Detail

Contract ID: 110476   Estimate Number: 0005     Primary JP: 25640(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Contract Time Adjustment Approved 05/23/2012 67.0 $0.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
25640(04) 0015 PC BR ITM FABS (AML) Stockpiled Material Adjustment 0005 $-32,498.88
25640(04) 0015 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0001 $32,498.88
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.
Subtotals For Liquidated Damages $


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 INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
No milestones exist for this contract.


MILESTONE ADJUSTMENTS
Milestone Number Milestone Adjustment Description Estimate Nbr Total
No milestones adjustments exist for this contract.
Subtotals For Milestones $

Line Item Detail

Contract ID: 110476   Estimate Number: 0005     Primary JP: 25640(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:    BRF-101C(081)CI Project:    25640(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   1.000 $20,000.00 $0.00 $20,000.00
0002 EARTHWORK 202(H) 0185 LSUM 1.000 1.000 0.400 0.900 $90,000.00 $36,000.00 $81,000.00
0003 TEMPORARY SILT FENCE 221(C) 2801 LF 500.000 500.000   700.000 $3.00 $0.00 $2,100.00
0004 TEMPORARY SILT DIKE 221(F) 0100 LF 220.000 220.000   0.000 $7.00 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 10,150.000 10,150.000   0.000 $2.00 $0.00 $0.00
0006 VEGETATIVE MULCHING 233(A) 2817 AC 4.200 4.200   0.000 $400.00 $0.00 $0.00
0007 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 678.200 678.200   0.000 $22.00 $0.00 $0.00
0008 CLASS C CONCRETE 509(D) 0325 CY 50.000 50.000   0.000 $275.00 $0.00 $0.00
0009 TYPE I PLAIN RIPRAP 601(A) 0297 TON 320.000 320.000   0.000 $30.00 $0.00 $0.00
0010 21" X 15" CORR. GALV. STEEL PIPE ARCH 613(B) 4527 LF 32.000 32.000 32.000 32.000 $35.00 $1,120.00 $1,120.00
0011 21" X 15" PREFAB. CULVERT END SECTION, ARCH 613(L) 4504 EA 2.000 2.000 2.000 2.000 $400.00 $800.00 $800.00
0012 SHEET ALUMINUM SIGNS 850(A) 8110 SF 17.000 17.000   0.000 $32.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $37,920.00 $105,020.00
Fed/State Project Number:    BRF-101C(081)CI Project:    25640(04) Category:    0200/BRIDGE
0013 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 180.000 180.000   180.000 $10.00 $0.00 $1,800.00
0014 GRANULAR BACKFILL 501(F) 6352 CY 76.000 76.000   0.000 $60.00 $0.00 $0.00
0015 PRESTRESSED CONCRETE BEAMS (TYPE III) 503(A) 1312 LF 194.000 194.000 194.000 194.000 $200.00 $38,800.00 $38,800.00
0016 CONCRETE RAIL (TR3) 504(D) 6239 LF 191.200 191.200   0.000 $68.00 $0.00 $0.00
0017 STRUCTURAL STEEL 506(A) 1322 LB 290.000 290.000 290.000 290.000 $2.00 $580.00 $580.00
0018 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 3.000 3.000 3.000 3.000 $1,500.00 $4,500.00 $4,500.00
0019 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 3.000 3.000 3.000 3.000 $1,500.00 $4,500.00 $4,500.00
0020 CLASS AA CONCRETE 509(A) 1326 CY 53.000 53.000   0.000 $550.00 $0.00 $0.00
0021 CLASS A CONCRETE 509(B) 1328 CY 66.800 66.800 66.800 66.800 $550.00 $36,740.00 $36,740.00
0022 REINFORCING STEEL 511(A) 1332 LB 22,750.000 22,750.000 7,460.000 7,460.000 $1.00 $7,460.00 $7,460.00
0023 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 60.000 60.000   60.000 $40.00 $0.00 $2,400.00
0024 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 126.000 126.000   126.000 $55.00 $0.00 $6,930.00
0025 (PL)PILOT HOLES 514(K) 6260 LF 186.000 186.000   186.000 $110.00 $0.00 $20,460.00
0026 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 216.000 216.000   0.000 $30.00 $0.00 $0.00
0027 TYPE I-A FILTER BLANKET 601(C) 1355 TON 65.000 65.000   0.000 $24.00 $0.00 $0.00
0028 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 52.000 52.000   0.000 $20.00 $0.00 $0.00
0029 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 50.000 50.000   0.000 $10.00 $0.00 $0.00
0030 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $17,400.00 $0.00 $17,400.00
0031 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,300.00 $0.00 $0.00
0032 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.100 0.500 $3,000.00 $300.00 $1,500.00
Subtotals For Category     0200/BRIDGE    $92,880.00 $143,070.00
Fed/State Project Number:    BRF-101C(081)CI Project:    25640(04) Category:    0600/STAKING
0033 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000 0.250 0.750 $6,000.00 $1,500.00 $4,500.00
Subtotals For Category     0600/STAKING    $1,500.00 $4,500.00
Fed/State Project Number:    BRF-101C(081)CI Project:    25640(04) Category:    0640/CONSTRUCTION
0034 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.250 0.500 $3,000.00 $750.00 $1,500.00
0035 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $43,500.00 $0.00 $43,500.00
Subtotals For Category     0640/CONSTRUCTION    $750.00 $45,000.00
Subtotals For Project BRF-101C(081)CI /25640(04) $133,050.00 $297,590.00