Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/17/2012
Contract ID: 110519   Estimate Number: 0001     Contract No: 710660
Residency: EDMOND (04400)   Estimate Type: Progressive     Account No: 400450

Project Number(s): STP-155A(870)AG
Primary Job Piece No: 28541(04)
Contract Description: RESURFACE (ASPHALT) CITY STREET (MEMORIAL ROAD): FROM WESTERN AVE, EXTEND EAST IN OKLAHOMA CITY. PROJECT LENGTH = 1.723 MILES
Primary County: OKLAHOMA              
Name of Road: CITY STREET              
Prime Contractor: ATLAS PAVING COMPANY              
    P. O. BOX 75727              
    OKLAHOMA CITY , OK   73147              
Surety Company: RLI INSURANCE COMPANY              

Date Let: 11/17/2011 NTP Effective Date: 05/07/2012 Pay Period: 12/19/2011  TO  05/15/2012
Date Awarded: 12/05/2011 Date Work Began: 05/07/2012 Original Contract Time: 45
Date Contract Executed: 12/12/2011 Date Time Stopped: Current Time Charged: 9.00
Date NTP Issued: 12/19/2011 Completion Date: Current Time Allowed: 45.00
General Liability Expires: 04/01/2013 Workman's Comp Expires: 04/01/2013 Percent Time Used: 20.00 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $1,048,923.35 Total to Date Prev to Date This Estimate
Bid Amount: $1,048,923.35 Participating: $134,004.77 $0.00 $134,004.77
Percent Complete: 12.78 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $914,837.73 Total Earnings: $134,004.77 $0.00 $134,004.77
Unearned Balance: $914,837.73 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $134,004.77 $0.00 $134,004.77
Other Adjustments: $80.85 $0.00 $80.85
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $134,085.62 $0.00 $134,085.62

Estimate Adjustment Detail

Contract ID: 110519   Estimate Number: 0001     Primary JP: 28541(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
28541(04) 0008 SUPERPAVE, TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0001 53.56 $1.50 $80.85
Subtotals For Line Item Adjustments $80.85


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: 110519   Estimate Number: 0001     Primary JP: 28541(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-155A(870)AG Project:    28541(04) Category:    0100/ROADWAY
0001 MUCK EXCAVATION 202(B) 0105 CY 820.000 820.000   0.000 $5.00 $0.00 $0.00
0002 TEMPORARY SILT FENCE 221(C) 2801 LF 14,467.000 14,467.000   0.000 $0.10 $0.00 $0.00
0003 SOLID SLAB SODDING 230(A) 2806 SY 9,185.000 9,185.000   0.000 $0.10 $0.00 $0.00
0004 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 744.000 744.000   0.000 $35.00 $0.00 $0.00
0005 TACK COAT 407(B) 0250 GAL 2,755.000 2,755.000 122.500 122.500 $0.10 $12.25 $12.25
0006 FABRIC REINFORCEMENT 409(A) 4242 SY 50,519.000 50,519.000   0.000 $0.80 $0.00 $0.00
0007 BITUMINOUS BINDER 409(B) 4268 GAL 10,103.000 10,103.000   0.000 $2.75 $0.00 $0.00
0008 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 6,172.000 6,172.000 53.560 53.560 $75.00 $4,017.00 $4,017.00
0009 SUPERPAVE, TYPE S3(PATCH)(PG64-22OK) 411(H) 6210 TON 2,777.000 2,777.000 1,380.700 1,380.700 $80.00 $110,456.00 $110,456.00
0010 COLD MILLING PAVEMENT 412 5267 SY 55,112.000 55,112.000 369.520 369.520 $1.00 $369.52 $369.52
0011 1'-8" COMB. CURB & GUTTER (6" BARRIER) 609(B) 1513 LF 516.000 516.000   0.000 $10.00 $0.00 $0.00
0012 2'-8" COMB. CURB & GUTTER (6" BARRIER) 609(B) 1525 LF 350.000 350.000 90.000 90.000 $10.00 $900.00 $900.00
0013 6" CONCRETE SIDEWALK 610(A) 0605 SY 272.000 272.000   0.000 $35.00 $0.00 $0.00
0014 8" CONCRETE DRIVEWAY 610(B) 5016 SY 125.000 125.000   0.000 $80.00 $0.00 $0.00
0015 TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 240.000 240.000   0.000 $30.00 $0.00 $0.00
0016 MANHOLES ADJUST TO GRADE 612(A) 0641 EA 2.000 2.000   0.000 $500.00 $0.00 $0.00
0017 VALVE BOXES ADJUST TO GRADE 612(E) 0647 EA 2.000 2.000   0.000 $500.00 $0.00 $0.00
0018 8" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 0500 LF 700.000 700.000   0.000 $8.00 $0.00 $0.00
0019 8" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 1097 LF 300.000 300.000   0.000 $8.00 $0.00 $0.00
0020 PIPE UNDERDRAIN COVER MAT'L. 613(U) 1100 CY 155.000 155.000   0.000 $55.00 $0.00 $0.00
0021 TRENCH EXCAVATION 613(V) 1180 CY 296.000 296.000   0.000 $10.00 $0.00 $0.00
0022 REMOVAL OF CURB AND GUTTER 619(B) 4726 LF 978.000 978.000   0.000 $5.00 $0.00 $0.00
0023 SAWING PAVEMENT 619(C) 0924 LF 908.000 908.000   0.000 $3.50 $0.00 $0.00
0024 12' MTG.HT.TS PED.POLE(G.STL.) 806(B) 8896 EA 26.000 26.000   0.000 $1,065.00 $0.00 $0.00
0025 LOOP DETECTOR WIRE 828(B) 8136 LF 3,049.000 3,049.000   0.000 $3.50 $0.00 $0.00
0026 PEDESTRIAN PUSH BUTTON 830 8000 EA 26.000 26.000   0.000 $1,140.00 $0.00 $0.00
0027 1WAY 2SEC. ADJ. PED. SIG. HD. S-20 831 8295 EA 26.000 26.000   0.000 $595.00 $0.00 $0.00
0028 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 31,000.000 31,000.000   0.000 $0.55 $0.00 $0.00
0029 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 1,848.000 1,848.000   0.000 $1.15 $0.00 $0.00
0030 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 554.000 554.000   0.000 $3.75 $0.00 $0.00
0031 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 6.000 6.000   0.000 $75.00 $0.00 $0.00
0032 TRAFFIC STRIPE(PLASTIC)(WORDS) 855(B) 8821 EA 3.000 3.000   0.000 $155.00 $0.00 $0.00
0033 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 2.000 2.000   0.000 $300.00 $0.00 $0.00
0034 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.500 0.500 $4,000.00 $2,000.00 $2,000.00
Subtotals For Category     0100/ROADWAY    $117,754.77 $117,754.77
Fed/State Project Number:    STP-155A(870)AG Project:    28541(04) Category:    0600/STAKING
0035 CONSTRUCTION STAKING LEVEL I 642(A) 0095 LSUM 1.000 1.000   0.000 $100.00 $0.00 $0.00
Subtotals For Category     0600/STAKING    $0.00 $0.00
Fed/State Project Number:    STP-155A(870)AG Project:    28541(04) Category:    0640/CONSTRUCTION
0036 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 0.500 $32,500.00 $16,250.00 $16,250.00
Subtotals For Category     0640/CONSTRUCTION    $16,250.00 $16,250.00
Subtotals For Project STP-155A(870)AG /28541(04) $134,004.77 $134,004.77