Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/01/2012
Contract ID: 110341   Estimate Number: 0005     Contract No: 710179
Residency: OKLAHOMA CITY (04600)   Estimate Type: Progressive     Account No: 400400

Project Number(s): IMG-0035-3(298)129TR
Primary Job Piece No: 26273(04)
Contract Description: SAFETY IMPROVEMENT (CABLE BARRIER) I-35: FROM 0.40 MILES NORTH OF THE US-62 JUNCTION IN OKLAHOMA CITY, EXTEND NORTH. PROJECT LENGTH = 2.670 MILES.
Primary County: OKLAHOMA              
Name of Road: I-35              
Prime Contractor: ACTION SAFETY SUPPLY CO.              
    P.O. BOX 270238              
    OKLAHOMA CITY , OK   73137-0238              
Surety Company: GRANITE RE, INC.              

Date Let: 07/21/2011 NTP Effective Date: 01/03/2012 Pay Period: 04/01/2012  TO  05/31/2012
Date Awarded: 08/01/2011 Date Work Began: 01/03/2012 Original Contract Time: 90
Date Contract Executed: 08/16/2011 Date Time Stopped: Current Time Charged: 90.00
Date NTP Issued: 08/19/2011 Completion Date: Current Time Allowed: 90.00
General Liability Expires: 05/01/2013 Workman's Comp Expires: 07/01/2012 Percent Time Used: 100.00 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $841,662.63 Total to Date Prev to Date This Estimate
Bid Amount: $841,662.63 Participating: $344,664.20 $240,039.08 $104,625.12
Percent Complete: 40.95 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $496,998.43 Total Earnings: $344,664.20 $240,039.08 $104,625.12
Unearned Balance: $496,998.43 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $344,664.20 $240,039.08 $104,625.12
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $344,664.20 $240,039.08 $104,625.12

Estimate Adjustment Detail

Contract ID: 110341   Estimate Number: 0005     Primary JP: 26273(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Change of Start Date Approved 12/19/2011 0.0 $0.00


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: 110341   Estimate Number: 0005     Primary JP: 26273(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:    IMG-0035-3(298)129TR Project:    26273(04) Category:    0100/ROADWAY
0001 AGGREGATE BASE TYPE A 303(A) 2100 CY 926.000 926.000 791.520 791.520 $32.00 $25,328.64 $25,328.64
0002 SUBGRADE, METHOD B 310(B) 0149 SY 3,283.000 3,283.000 2,376.940 2,376.940 $2.00 $4,753.88 $4,753.88
0003 SEPARATOR FABRIC 325 5271 SY 3,830.000 3,830.000 3,090.940 3,090.940 $1.30 $4,018.22 $4,018.22
0004 GEOGRID REINFORCEMENT 326(B) 0100 SY 3,283.000 3,283.000 2,376.940 2,376.940 $3.10 $7,368.51 $7,368.51
0005 TACK COAT 407(B) 0250 GAL 1,018.000 1,018.000   0.000 $3.10 $0.00 $0.00
0006 PRIME COAT 408 5774 GAL 1,079.000 1,079.000   0.000 $3.10 $0.00 $0.00
0007 SUPERPAVE, TYPE S3(PG 76-28 OK) 411(B) 5935 TON 342.000 342.000   0.000 $86.00 $0.00 $0.00
0008 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 700.000 700.000   0.000 $80.00 $0.00 $0.00
0009 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 225.000 225.000   0.000 $97.00 $0.00 $0.00
0010 INLET (SMD-TYPE 2) 611(G) 6002 EA 1.000 1.000   0.000 $4,500.00 $0.00 $0.00
0011 18" R.C.PIPE CLASS III 613(A) 0491 LF 5.000 5.000   0.000 $175.00 $0.00 $0.00
0012 EDGE DRAIN CONDUIT-PERFORATED 613(J) 5915 LF 1,231.000 1,231.000 1,071.000 1,071.000 $11.00 $11,781.00 $11,781.00
0013 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 613(K) 5916 LF 615.000 615.000   0.000 $11.00 $0.00 $0.00
0014 STANDARD BEDDING MATERIAL, CLASS C 613(T) 1187 CY 1.910 1.910   0.000 $100.00 $0.00 $0.00
0015 PIPE UNDERDRAIN COVER MAT'L. 613(U) 1100 CY 46.000 46.000 31.880 31.880 $65.00 $2,072.20 $2,072.20
0016 TRENCH EXCAVATION 613(V) 1180 CY 1.910 1.910   0.000 $100.00 $0.00 $0.00
0017 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 476.000 476.000   0.000 $8.00 $0.00 $0.00
0018 SAWING PAVEMENT 619(C) 0924 LF 1,080.000 1,080.000   1,095.000 $3.00 $0.00 $3,285.00
Subtotals For Category     0100/ROADWAY    $55,322.45 $58,607.45
Fed/State Project Number:    IMG-0035-3(298)129TR Project:    26273(04) Category:    0300/TRAFFIC
0019 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 4,200.000 4,200.000 5,307.000 10,404.000 $0.10 $530.70 $1,040.40
0020 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 615.000 615.000   0.000 $0.40 $0.00 $0.00
0021 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 4,000.000 4,000.000 3,587.000 6,792.140 $0.25 $896.75 $1,698.04
0022 (SP)CONST.ZONE IMPACT ATTEN. 871(B) 8705 SD 60.000 60.000 61.000 138.000 $30.00 $1,830.00 $4,140.00
0023 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 90.000 90.000 2.000 7.000 $4.00 $8.00 $28.00
0024 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 1,475.000 1,475.000   1,400.000 $12.65 $0.00 $17,710.00
0025 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 90.000 90.000 1.000 3.000 $0.40 $0.40 $1.20
0026 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 2,790.000 2,790.000 1,220.000 2,642.000 $0.50 $610.00 $1,321.00
0027 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 2,160.000 2,160.000 323.000 1,267.000 $0.50 $161.50 $633.50
0028 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,980.000 1,980.000 1,971.000 4,375.000 $1.00 $1,971.00 $4,375.00
0029 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 720.000 720.000   0.000 $0.05 $0.00 $0.00
0030 WING BARRICADES 880(C) 8848 SD 540.000 540.000 367.000 901.000 $0.05 $18.35 $45.05
0031 VERTICAL PANELS 880(D) 8854 SD 1,800.000 1,800.000   0.000 $0.02 $0.00 $0.00
0032 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 3,690.000 3,690.000 1,708.000 3,387.000 $0.02 $34.16 $67.74
0033 DRUMS 880(F) 8878 SD 2,700.000 2,700.000 1,737.000 5,024.000 $0.02 $34.74 $100.48
0034 CHANNELIZER CONES 880(G) 8890 SD 42,750.000 42,750.000 17,826.000 45,182.000 $0.02 $356.52 $903.64
0035 TRAFFIC SURVEILLANCE, POLICE 880(L) 8911 HOUR 720.000 720.000 51.500 85.000 $51.00 $2,626.50 $4,335.00
0036 (SP)SMART WORK ZONE SYSTEM-PORTABLE CHANGEABLE MESSAGE SIGN 882 8370 SD 1,080.000 1,080.000 170.000 434.000 $17.00 $2,890.00 $7,378.00
0037 (SP)SMART WORK ZONE SYSTEM-PAN-TILT-ZOOM CAMERA (PTZC) 882 8374 SD 180.000 180.000   0.000 $12.00 $0.00 $0.00
0038 (SP)SMART WORK ZONE SYSTEM-WEBSITE SYSTEM 882 8376 SD 90.000 90.000   73.000 $3.00 $0.00 $219.00
0039 (PL)TRAFFIC ITEMS 890 7700 LSUM 1.000 1.000   0.840 $59,125.00 $0.00 $49,665.00
Subtotals For Category     0300/TRAFFIC    $11,968.62 $93,661.05
Fed/State Project Number:    IMG-0035-3(298)129TR Project:    26273(04) Category:    0301/SIGNING & STRIPING
0040 EXTRUDED ALUMINUM PANEL SIGNS(OVERHEAD SIGNS) 850(B) 8114 SF 554.500 554.500   0.000 $21.00 $0.00 $0.00
0041 REPAIR OVHD.SN.STR.TYPE C-1 ALUM. 852(L) 8772 EA 1.000 1.000   0.000 $9,000.00 $0.00 $0.00
0042 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 2,500.000 2,500.000   0.000 $0.90 $0.00 $0.00
0043 TRAFFIC STRIPE(PLASTIC)(6" WIDE) 855(A) 8813 LF 850.000 850.000   0.000 $1.50 $0.00 $0.00
0044 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 6.000 6.000   0.000 $1,650.00 $0.00 $0.00
Subtotals For Category     0301/SIGNING & STRIPING    $0.00 $0.00
Fed/State Project Number:    IMG-0035-3(298)129TR Project:    26273(04) Category:    0304/CABLE BARRIER
0045 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 1,393.000 1,393.000   1,393.000 $12.00 $0.00 $16,716.00
0046 UNCLASSIFIED BORROW 202(D) 0184 CY 500.000 500.000   0.000 $20.00 $0.00 $0.00
0047 TEMPORARY SILT FENCE 221(C) 2801 LF 1,150.000 1,150.000   0.000 $0.59 $0.00 $0.00
0048 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 11.000 11.000   13.000 $100.00 $0.00 $1,300.00
0049 TEMPORARY SILT DIKE 221(F) 0100 LF 910.000 910.000   0.000 $7.00 $0.00 $0.00
0050 SOLID SLAB SODDING 230(A) 2806 SY 57,706.000 57,706.000   0.000 $0.98 $0.00 $0.00
0051 MOWING 241 2832 AC 28.000 28.000 27.460 27.460 $59.00 $1,620.14 $1,620.14
0052 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,687.000 1,687.000 110.460 1,390.730 $28.50 $3,148.11 $39,635.81
0053 CLASS AA CONCRETE 509(A) 0319 CY 146.000 146.000 68.780 93.980 $110.00 $7,565.80 $10,337.80
0054 CLASS C CONCRETE 509(D) 0325 CY 61.000 61.000   0.000 $550.00 $0.00 $0.00
0055 REINFORCING STEEL 511(A) 0332 LB 639.000 639.000   0.000 $1.75 $0.00 $0.00
0056 INLET ADJUST TO GRADE 612(C) 0645 EA 5.000 5.000   0.000 $2,500.00 $0.00 $0.00
0057 SAWING PAVEMENT 619(C) 0924 LF 100.000 100.000   0.000 $3.00 $0.00 $0.00
0058 HIGH-TENSION CABLE BARRIER(TL-4) 628(B) 5125 LF 13,095.000 13,095.000   2,045.000 $8.71 $0.00 $17,811.95
0059 END ANCHORS 628(C) 5110 EA 8.000 8.000 5.000 7.000 $5,000.00 $25,000.00 $35,000.00
0060 CABLE BARRIER TENSION METER 628(E) 5175 EA 1.000 1.000   0.000 $3,000.00 $0.00 $0.00
0061 SAND FILLED IMPACT ATTENUATION MODULE 870(A) 8011 EA 90.000 90.000   0.000 $300.00 $0.00 $0.00
Subtotals For Category     0304/CABLE BARRIER    $37,334.05 $122,421.70
Fed/State Project Number:    IMG-0035-3(298)129TR Project:    26273(04) Category:    0600/STAKING
0062 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $6,000.00 $0.00 $3,000.00
Subtotals For Category     0600/STAKING    $0.00 $3,000.00
Fed/State Project Number:    IMG-0035-3(298)129TR Project:    26273(04) Category:    0640/CONSTRUCTION
0063 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $66,974.00 $0.00 $66,974.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $66,974.00
Subtotals For Project IMG-0035-3(298)129TR /26273(04) $104,625.12 $344,664.20