Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    01/02/2013
Contract ID: 120255   Estimate Number: 0002     Contract No: 810261
Residency: GARVER, LLC. (04011)   Estimate Type: Progressive     Account No: 404400

Project Number(s): SSP-237E(001)SS
Primary Job Piece No: 29085(04)
Contract Description: GRADE, DRAIN, AND SURFACE US-81: FROM 2.6 MILES SOUTH OF THE SH-33 JCT EXTEND NORTH. PROJECT LENGTH = 0.177 MILES
Primary County: KINGFISHER              
Name of Road: US-81              
Prime Contractor: TOM HUDSON PAVING, INC.              
    7400 W. UNIVERSITY              
    GUTHRIE , OK   73044              
Surety Company: WESTFIELD INSURANCE COMPANY              

Date Let: 07/19/2012 NTP Effective Date: 12/03/2012 Pay Period: 12/16/2012  TO  12/31/2012
Date Awarded: 08/06/2012 Date Work Began: 12/10/2012 Original Contract Time: 90
Date Contract Executed: 08/16/2012 Date Time Stopped: Current Time Charged: 29.00
Date NTP Issued: 08/21/2012 Completion Date: Current Time Allowed: 90.00
General Liability Expires: 09/01/2013 Workman's Comp Expires: 09/01/2013 Percent Time Used: 32.22 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $536,881.85 Total to Date Prev to Date This Estimate
Bid Amount: $536,881.85 Participating: $0.00 $0.00 $0.00
Percent Complete: 22.80 % Non Participating: $122,423.13 $59,021.00 $63,402.13
Funds Available: $414,458.72 Total Earnings: $122,423.13 $59,021.00 $63,402.13
Unearned Balance: $414,458.72 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $122,423.13 $59,021.00 $63,402.13
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $122,423.13 $59,021.00 $63,402.13

Estimate Adjustment Detail

Contract ID: 120255   Estimate Number: 0002     Primary JP: 29085(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.
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: 120255   Estimate Number: 0002     Primary JP: 29085(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:    SSP-237E(001)SS Project:    29085(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   1.000 $8,342.33 $0.00 $8,342.33
0002 EARTHWORK 202(H) 0185 LSUM 1.000 1.000   0.100 $30,480.47 $0.00 $3,048.05
0003 TEMPORARY SILT FENCE 221(C) 2801 LF 750.000 750.000   668.000 $4.00 $0.00 $2,672.00
0004 TEMPORARY SILT DIKE 221(F) 0100 LF 28.000 28.000   0.000 $15.18 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 4,670.000 4,670.000   0.000 $1.79 $0.00 $0.00
0006 AGGREGATE BASE TYPE A 303(A) 2100 CY 786.000 786.000 281.120 281.120 $82.16 $23,096.82 $23,096.82
0007 SEPARATOR FABRIC 325 5271 SY 1,000.000 1,000.000 1,443.790 1,443.790 $1.74 $2,512.19 $2,512.19
0008 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 211.000 211.000   0.000 $44.55 $0.00 $0.00
0009 TACK COAT 407(B) 0250 GAL 332.000 332.000   0.000 $5.00 $0.00 $0.00
0010 PRIME COAT 408 5774 GAL 900.000 900.000   0.000 $8.00 $0.00 $0.00
0011 SUPERPAVE, TYPE S3(PG 76-28 OK) 411(B) 5935 TON 320.000 320.000   0.000 $88.09 $0.00 $0.00
0012 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 392.000 392.000   0.000 $77.14 $0.00 $0.00
0013 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 212.000 212.000   0.000 $101.74 $0.00 $0.00
0014 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 340.000 340.000   0.000 $92.76 $0.00 $0.00
0015 COLD MILLING PAVEMENT 412 5267 SY 910.000 910.000   0.000 $4.08 $0.00 $0.00
0016 P.C.CONCRETE PAVEMENT(PLACEMENT) 414(A) 0210 SY 615.000 615.000   0.000 $24.49 $0.00 $0.00
0017 DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) 414(B) 5725 SY 2,115.000 2,115.000   0.000 $30.07 $0.00 $0.00
0018 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 682.000 682.000   0.000 $107.13 $0.00 $0.00
0019 CLASS AA CONCRETE 509(A) 0319 CY 8.000 8.000   0.000 $989.79 $0.00 $0.00
0020 REINFORCING STEEL 511(A) 0332 LB 990.000 990.000   0.000 $2.33 $0.00 $0.00
0021 INLET (SMD-TYPE 2) 611(G) 6002 EA 1.000 1.000 0.000 1.000 $2,313.25 $0.00 $2,313.25
0022 18" R.C.PIPE CLASS III 613(A) 0491 LF 158.000 158.000   153.000 $51.12 $0.00 $7,821.36
0023 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000 0.500 1.000 $10,358.44 $5,179.22 $10,358.44
0024 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 455.000 455.000   183.100 $6.47 $0.00 $1,184.66
Subtotals For Category     0100/ROADWAY    $30,788.23 $61,349.10
Fed/State Project Number:    SSP-237E(001)SS Project:    29085(04) Category:    0300/TRAFFIC TEMPORARY
0025 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 90.000 90.000 15.000 15.000 $4.20 $63.00 $63.00
0026 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.070 0.170 $5,250.00 $367.50 $892.50
Subtotals For Category     0300/TRAFFIC TEMPORARY    $430.50 $955.50
Fed/State Project Number:    SSP-237E(001)SS Project:    29085(04) Category:    0301/TRAFFIC PERMANENT
0027 SHEET ALUMINUM SIGNS 850(A) 8110 SF 137.000 137.000   0.000 $20.48 $0.00 $0.00
0028 2" SQUARE TUBE POST 851(C) 8324 LF 130.000 130.000   0.000 $5.25 $0.00 $0.00
0029 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 3,210.000 3,210.000   0.000 $0.81 $0.00 $0.00
0030 TRAFFIC STRIPE(MULTI-POLY.)(24" WIDE) 856(A) 8555 LF 30.000 30.000   0.000 $5.15 $0.00 $0.00
0031 TRAFFIC STRIPE(MULTI-POLY.)(SYMBOLS) 856(B) 8870 EA 6.000 6.000   0.000 $362.25 $0.00 $0.00
Subtotals For Category     0301/TRAFFIC PERMANENT    $0.00 $0.00
Fed/State Project Number:    SSP-237E(001)SS Project:    29085(04) Category:    0600/STAKING
0032 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.250 $6,458.67 $0.00 $1,614.67
Subtotals For Category     0600/STAKING    $0.00 $1,614.67
Fed/State Project Number:    SSP-237E(001)SS Project:    29085(04) Category:    0640/CONSTRUCTION
0033 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $4,021.39 $0.00 $0.00
0034 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 1.000 $50,377.92 $25,188.96 $50,377.92
0035 (SP)CONTRACTORS QUALITY CONTROL 643 0087 LSUM 1.000 1.000   0.000 $8,949.15 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $25,188.96 $50,377.92
Fed/State Project Number:    SSP-237E(001)SS Project:    29085(04) Category:    0900/ROADWAY NON-PARTICIPATING
0036 EARTHWORK 202(H) 0185 LSUM 1.000 1.000 0.500 0.500 $13,988.87 $6,994.44 $6,994.44
0037 TEMPORARY SILT FENCE 221(C) 2801 LF 500.000 500.000   365.000 $3.10 $0.00 $1,131.50
0038 SOLID SLAB SODDING 230(A) 2806 SY 460.000 460.000   0.000 $1.79 $0.00 $0.00
0039 REMOVAL OF CURB 619(B) 4791 LF 60.000 60.000   0.000 $9.93 $0.00 $0.00
Subtotals For Category     0900/ROADWAY NON-PARTICIPATING    $6,994.44 $8,125.94
Subtotals For Project SSP-237E(001)SS /29085(04) $63,402.13 $122,423.13