Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    04/17/2012
Contract ID: 120015   Estimate Number: 0001     Contract No: 710865
Residency: ARDMORE (07200)   Estimate Type: Progressive     Account No: 400700

Project Number(s): IMY-0035-2(323)055 3P
Primary Job Piece No: 25980(04)
Contract Description: RESURFACE (ASPHALT) AND BRIDGE REPAIR I-35: BEGIN 6.56 MI N OF THE CARTER CL, EXT N 3.3 MI, AND BRIDGE REPAIR OVER WILD HORSE CR, 2.0 MI N OF SH-7. PROJECT LENGTH = 3.33 MILES
Primary County: GARVIN              
Name of Road: I-35              
Prime Contractor: THE CUMMINS CONSTRUCTION CO., INC.              
    P. O. BOX 748              
    ENID , OK   73702              
Surety Company: HARTFORD ACCIDENT & INDEMNITY COMPANY              

Date Let: 01/19/2012 NTP Effective Date: 03/26/2012 Pay Period: 02/24/2012  TO  04/15/2012
Date Awarded: 02/06/2012 Date Work Began: 04/02/2012 Original Contract Time: 90
Date Contract Executed: 02/21/2012 Date Time Stopped: Current Time Charged: 18.00
Date NTP Issued: 02/24/2012 Completion Date: Current Time Allowed: 90.00
General Liability Expires: 09/01/2012 Workman's Comp Expires: 01/01/2013 Percent Time Used: 20.00 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $3,095,260.14 Total to Date Prev to Date This Estimate
Bid Amount: $3,095,260.14 Participating: $707,588.15 $0.00 $707,588.15
Percent Complete: 25.74 % Non Participating: $83,750.00 $0.00 $83,750.00
Funds Available: $2,298,538.61 Total Earnings: $791,338.15 $0.00 $791,338.15
Unearned Balance: $2,298,538.61 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $791,338.15 $0.00 $791,338.15
Other Adjustments: $5,383.38 $0.00 $5,383.38
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $796,721.53 $0.00 $796,721.53

Estimate Adjustment Detail

Contract ID: 120015   Estimate Number: 0001     Primary JP: 25980(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
25980(04) 0005 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0001 1,502.61 $0.54 $825.83
25980(04) 0006 SUPERPAVE, TYPE S5(PG 76-28 OK) Asphalt Binder Adjustment 0001 7,510.18 $0.60 $4,557.55
Subtotals For Line Item Adjustments $5,383.38


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: 120015   Estimate Number: 0001     Primary JP: 25980(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:    IMY-0035-2(323)055 3P Project:    25980(04) Category:    0100/ROADWAY
0001 EARTHWORK 202(H) 0185 LSUM 1.000 1.000   0.000 $22,150.00 $0.00 $0.00
0002 FABRIC REINFORCEMENT 409(A) 4242 SY 96,096.000 96,096.000   0.000 $1.60 $0.00 $0.00
0003 BITUMINOUS BINDER 409(B) 4268 GAL 24,024.000 24,024.000   0.000 $4.05 $0.00 $0.00
0004 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 11,700.000 11,700.000   0.000 $71.90 $0.00 $0.00
0005 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 7,659.000 7,659.000 1,502.610 1,502.610 $57.90 $87,001.12 $87,001.12
0006 SUPERPAVE, TYPE S5(PG 76-28 OK) 411(D) 5965 TON 7,484.000 7,484.000 7,510.180 7,510.180 $74.00 $555,753.32 $555,753.32
0007 COLD MILLING PAVEMENT 412 5267 SY 116,459.000 116,459.000 104,799.520 104,799.520 $0.60 $62,879.71 $62,879.71
0008 RUMBLE STRIP-METHOD HMA-CON 413(A) 4861 LF 66,528.000 66,528.000   0.000 $0.12 $0.00 $0.00
0009 FULL DEPTH P.C. CONCRETE PATCHING(PLACEMENT ONLY) 414(E) 0225 SY 400.000 400.000   0.000 $122.00 $0.00 $0.00
0010 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 100.000 100.000   0.000 $162.50 $0.00 $0.00
0011 CONCRETE PARAPET 504(E) 1381 LF 25.850 25.850   0.000 $280.00 $0.00 $0.00
0012 REMOVAL OF CONCRETE PAVEMENT 619(B) 4727 SY 400.000 400.000   0.000 $25.40 $0.00 $0.00
0013 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 3,325.000 3,325.000   0.000 $14.20 $0.00 $0.00
0014 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 4447 EA 2.000 2.000   0.000 $1,525.00 $0.00 $0.00
0015 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 9.000 9.000   0.000 $2,850.00 $0.00 $0.00
0016 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 5.000 5.000   0.000 $2,540.00 $0.00 $0.00
0017 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 87,000.000 87,000.000   0.000 $0.40 $0.00 $0.00
0018 TRAFFIC STRIPE(PLASTIC)(6" WIDE) 855(A) 8813 LF 10,000.000 10,000.000   0.000 $1.00 $0.00 $0.00
0019 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.150 0.150 $12,000.00 $1,800.00 $1,800.00
0020 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 180.000 180.000 14.000 14.000 $11.00 $154.00 $154.00
Subtotals For Category     0100/ROADWAY    $707,588.15 $707,588.15
Fed/State Project Number:    IMY-0035-2(323)055 3P Project:    25980(04) Category:    0900/ROADWAY - NON-PARTICIPATING
0021 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 742.000 742.000   0.000 $98.00 $0.00 $0.00
0022 COLD MILLING PAVEMENT 412 5267 SY 169.000 169.000   0.000 $21.00 $0.00 $0.00
0023 DIAMOND GRINDING CONCRETE PAVEMENT 425 5195 SY 4,171.600 4,171.600   0.000 $7.20 $0.00 $0.00
Subtotals For Category     0900/ROADWAY - NON-PARTICIPATING    $0.00 $0.00
Fed/State Project Number:    IMY-0035-2(323)055 3P Project:    25980(04) Category:    0901/BRIDGE 'A' - NORTHBOUND - NON-PARTICIPATING
0024 SEALED EXPANSION JOINT 504(C) 6250 LF 122.600 122.600   0.000 $305.00 $0.00 $0.00
0025 REMOVING EXISTING OVERLAY 505(B) 6070 SY 2,208.200 2,208.200   0.000 $27.00 $0.00 $0.00
0026 ASPHALT MEMBRANE OVERLAY 505(D) 6080 SY 2,207.600 2,207.600   0.000 $19.30 $0.00 $0.00
0027 CLASS B BRIDGE DECK REPAIR 513(B) 6019 SY 82.000 82.000   0.000 $245.00 $0.00 $0.00
0028 CLASS C BRIDGE DECK REPAIR 513(C) 6020 SY 45.800 45.800   0.000 $495.00 $0.00 $0.00
Subtotals For Category     0901/BRIDGE 'A' - NORTHBOUND - NON-PARTICIPATING    $0.00 $0.00
Fed/State Project Number:    IMY-0035-2(323)055 3P Project:    25980(04) Category:    0902/BRIDGE 'B' - SOUTHBOUND - NON-PARTICIPATING
0029 SEALED EXPANSION JOINT 504(C) 6250 LF 122.600 122.600   0.000 $300.00 $0.00 $0.00
0030 REMOVING EXISTING OVERLAY 505(B) 6070 SY 2,208.200 2,208.200   0.000 $27.00 $0.00 $0.00
0031 ASPHALT MEMBRANE OVERLAY 505(D) 6080 SY 2,207.600 2,207.600   0.000 $19.30 $0.00 $0.00
0032 CLASS B BRIDGE DECK REPAIR 513(B) 6019 SY 43.000 43.000   0.000 $245.00 $0.00 $0.00
0033 CLASS C BRIDGE DECK REPAIR 513(C) 6020 SY 45.800 45.800   0.000 $495.00 $0.00 $0.00
Subtotals For Category     0902/BRIDGE 'B' - SOUTHBOUND - NON-PARTICIPATING    $0.00 $0.00
Fed/State Project Number:    IMY-0035-2(323)055 3P Project:    25980(04) Category:    0903/TRAFFIC - NON-PARTICIPATING
0034 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 2,172.000 2,172.000   0.000 $0.40 $0.00 $0.00
0035 TRAFFIC STRIPE(PLASTIC)(6" WIDE) 855(A) 8813 LF 290.000 290.000   0.000 $1.00 $0.00 $0.00
0036 SAND FILLED IMPACT ATTENUATION MODULE 870(A) 8485 SD 3,420.000 3,420.000   0.000 $1.00 $0.00 $0.00
0037 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 2,075.000 2,075.000   0.000 $10.00 $0.00 $0.00
0038 RELOCATION OF PORTABLE LONGITUDINAL BARRIER 877(C) 8486 LF 2,075.000 2,075.000   0.000 $2.00 $0.00 $0.00
0039 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $16,000.00 $0.00 $0.00
0040 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 180.000 180.000   0.000 $11.00 $0.00 $0.00
Subtotals For Category     0903/TRAFFIC - NON-PARTICIPATING    $0.00 $0.00
Fed/State Project Number:    IMY-0035-2(323)055 3P Project:    25980(04) Category:    0904/CONSTRUCTION - NON-PARTICIPATING
0041 MOBILIZATION 641 1399 LSUM 1.000 1.000 0.500 0.500 $167,500.00 $83,750.00 $83,750.00
Subtotals For Category     0904/CONSTRUCTION - NON-PARTICIPATING    $83,750.00 $83,750.00
Subtotals For Project IMY-0035-2(323)055 3P /25980(04) $791,338.15 $791,338.15