Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/03/2010
Contract ID: 090678   Estimate Number: 0001     Contract No: 510725
Residency: CLAREMORE (08300)   Estimate Type: Progressive     Account No: 400800
Project Number(s): STP-STIM(272)IG
Primary Job Piece No: 26692(04)
Contract Description: TRAFFIC SIGNALS AND STRIPING CITY STREET (CHEROKEE STREET): AT THE SOUTH SCHOOL ENTRANCE ROAD IN THE CITY OF CATOOSA.
Primary County: ROGERS              
Name of Road: CITY STREET              
Prime Contractor: MIDSTATE TRAFFIC CONTROL, INC.              
    12501 N. SANTA FE AVE.              
    OKLAHOMA CITY , OK   73114              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              
Date Let: 11/19/2009 NTP Effective Date: 04/12/2010 Pay Period: 01/12/2010  TO  04/30/2010
Date Awarded: 12/07/2009 Date Work Began: 04/21/2010 Original Contract Time: 120
Date Contract Executed: 12/21/2009 Date Time Stopped: Current Time Charged: 19.00
Date NTP Issued: 01/12/2010 Completion Date: Current Time Allowed: 122.00
General Liability Expires: 03/01/2011 Workman's Comp Expires: 03/01/2011 Percent Time Used: 15.57 %
Specification Year: 1999     Date Approved:
Current Contract Amount: $154,755.50 Total to Date Prev to Date This Estimate
Bid Amount: $154,755.50 Participating: $14,980.93 $0.00 $14,980.93
Percent Complete: 9.68 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $139,774.57 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $139,774.57 Total Earnings: $14,980.93 $0.00 $14,980.93
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $14,980.93 $0.00 $14,980.93
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $14,980.93 $0.00 $14,980.93

Estimate Adjustment Detail
Contract ID: 090678   Estimate Number: 0001     Primary JP: 26692(04)


CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Supplemental agreement adjusting work order date. Approved 03/31/2010 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.


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 ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail
Contract ID: 090678   Estimate Number: 0001     Primary JP: 26692(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-STIM(272)IG Project:    26692(04) Category:    0100/STP-STIM(272)IG - ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 150.000 150.000 101.690 101.690 $10.00 $1,016.90 $1,016.90
0002 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.500 0.500 $1,500.00 $750.00 $750.00
0003 SOLID SLAB SODDING 230(A) 2806 SY 100.000 100.000   0.000 $8.00 $0.00 $0.00
0004 AGGREGATE BASE 303 0192 CY 60.000 60.000 60.000 60.000 $50.00 $3,000.00 $3,000.00
0005 SEPARATOR FABRIC 325 5271 SY 225.000 225.000   0.000 $5.50 $0.00 $0.00
0006 (SP)MODIFIED SUBGRADE 327(J) 4290 SY 225.000 225.000   0.000 $8.00 $0.00 $0.00
0007 TACK COAT 407 0250 GAL 40.000 40.000   0.000 $5.00 $0.00 $0.00
0008 PRIME COAT 408 5774 GAL 50.000 50.000   0.000 $5.00 $0.00 $0.00
0009 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 70.000 70.000   0.000 $110.00 $0.00 $0.00
0010 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 30.000 30.000   0.000 $132.00 $0.00 $0.00
0011 4" CONCRETE SIDEWALK 610(A) 0602 SY 5.000 5.000   0.000 $99.00 $0.00 $0.00
0012 18" R.C.PIPE CLASS III 613(B) 0491 LF 55.000 55.000 55.000 55.000 $66.00 $3,630.00 $3,630.00
0013 18" PREFAB. CULVERT END SECTION, ROUND 613(M) 5726 EA 1.000 1.000 1.000 1.000 $1,000.00 $1,000.00 $1,000.00
0014 TRENCH EXCAVATION 613(S) 1180 CY 50.000 50.000 32.290 32.290 $55.00 $1,775.95 $1,775.95
0015 STANDARD BEDDING MATERIAL 613(T) 1181 CY 40.000 40.000 15.070 15.070 $44.00 $663.08 $663.08
0016 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.000 $1,500.00 $0.00 $0.00
0017 SAWING PAVEMENT 619(C) 0924 LF 150.000 150.000 29.000 29.000 $5.00 $145.00 $145.00
Subtotals For Category     0100/STP-STIM(272)IG - ROADWAY    $11,980.93 $11,980.93
Fed/State Project Number:    STP-STIM(272)IG Project:    26692(04) Category:    0300/STP-STIM(272)IG - TRAFFIC
0018 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 6,200.000 6,200.000   0.000 $0.50 $0.00 $0.00
0019 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 6.000 6.000   0.000 $90.00 $0.00 $0.00
0020 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.050 0.050 $2,500.00 $125.00 $125.00
Subtotals For Category     0300/STP-STIM(272)IG - TRAFFIC    $125.00 $125.00
Fed/State Project Number:    STP-STIM(272)IG Project:    26692(04) Category:    0301/STP-STIM(272)IG - TRAFFIC SIGNALS
0021 3" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8344 LF 200.000 200.000   0.000 $22.00 $0.00 $0.00
0022 3" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8346 LF 200.000 200.000   0.000 $10.00 $0.00 $0.00
0023 PULL BOX(SIZE II) 803 8066 EA 3.000 3.000   0.000 $580.00 $0.00 $0.00
0024 PULL BOX(SIZE III) 803 8067 EA 1.000 1.000   0.000 $835.00 $0.00 $0.00
0025 STRUCTURAL CONCRETE 804(A) 2915 CY 10.000 10.000   0.000 $400.00 $0.00 $0.00
0026 REINFORCING STEEL 804(B) 2916 LB 1,200.000 1,200.000   0.000 $1.00 $0.00 $0.00
0027 32'MH POLE 25'TS & 8'LMA(G.STL.) 806(A) 8286 EA 1.000 1.000   0.000 $3,414.00 $0.00 $0.00
0028 32'MH POLE 35'TS & 8'LMA(G.STL.) 806(A) 8307 EA 2.000 2.000   0.000 $4,650.00 $0.00 $0.00
0029 32'MH POLE 45'TS & 8'LMA(G.STL.) 806(A) 8309 EA 1.000 1.000   0.000 $6,650.00 $0.00 $0.00
0030 (PL)ROADWAY LUMINAIRE 809(A) 8090 EA 4.000 4.000   0.000 $300.00 $0.00 $0.00
0031 SERVICE POLE 810(A) 3118 EA 1.000 1.000   0.000 $200.00 $0.00 $0.00
0032 1/C NO.6 ELECTRICAL CONDUCTOR 811 8040 LF 500.000 500.000   0.000 $0.75 $0.00 $0.00
0033 1/C NO.8 ELECTRICAL CONDUCTOR 811 8042 LF 200.000 200.000   0.000 $0.75 $0.00 $0.00
0034 1/C NO.10 ELECTRICAL CONDUCTOR 811 8044 LF 350.000 350.000   0.000 $0.60 $0.00 $0.00
0035 1/C NO.12 ELECTRICAL CONDUCTOR 811 8046 LF 625.000 625.000   0.000 $0.40 $0.00 $0.00
0036 VEH.ACT.SOL.ST.TRAF.SIG.CON.ASM 825 8550 EA 1.000 1.000   0.000 $17,880.00 $0.00 $0.00
0037 (PL)DETECTION SYSTEM (VIDEO) 828 8132 LSUM 1.000 1.000   0.000 $31,700.00 $0.00 $0.00
0038 PEDESTRIAN PUSH BUTTON 830 8000 EA 6.000 6.000   0.000 $200.00 $0.00 $0.00
0039 1WAY 3SEC. ADJ. SIG. HD. S-6 831 8231 EA 3.000 3.000   0.000 $625.00 $0.00 $0.00
0040 1WAY 3SEC. ADJ. SIG. HD. S-10 831 8262 EA 1.000 1.000   0.000 $610.00 $0.00 $0.00
0041 1WAY 5SEC. ADJ. SIG. HD. S-19 831 8286 EA 4.000 4.000   0.000 $1,016.00 $0.00 $0.00
0042 1WAY 2SEC. ADJ. PED. SIG. HD. S-20 831 8295 EA 6.000 6.000   0.000 $900.00 $0.00 $0.00
0043 5/C TRAF.SIG.ELECT.CABLE 834(A) 8207 LF 600.000 600.000   0.000 $1.00 $0.00 $0.00
0044 7/C TRAF.SIG.ELECT.CABLE 834(A) 8208 LF 600.000 600.000   0.000 $1.10 $0.00 $0.00
0045 21/C TRAF.SIG.EL.CABLE 834(A) 8213 LF 600.000 600.000   0.000 $2.00 $0.00 $0.00
0046 2/C SHIELDED LOOP DETECTOR LEAD-IN CABLE 834(B) 8220 LF 600.000 600.000   0.000 $0.70 $0.00 $0.00
0047 (PL)E.P.S. OPTICAL DETECTOR 840(B) 8593 EA 2.000 2.000   0.000 $675.00 $0.00 $0.00
0048 (PL)E.P.S. OPTICAL DETECTOR CABLE 840(C) 8594 LF 350.000 350.000   0.000 $1.00 $0.00 $0.00
0049 (PL)E.P.S. 2 CHANNEL PHASE SELECTOR 840(D) 8595 EA 1.000 1.000   0.000 $1,850.00 $0.00 $0.00
0050 MAST ARM MOUNTED SIGNS(ALUMINUM) 850(C) 8118 SF 60.000 60.000   0.000 $45.00 $0.00 $0.00
Subtotals For Category     0301/STP-STIM(272)IG - TRAFFIC SIGNALS    $0.00 $0.00
Fed/State Project Number:    STP-STIM(272)IG Project:    26692(04) Category:    0600/STP-STIM(272)IG - STAKING
0051 STAKING 642 0098 LSUM 1.000 1.000 0.250 0.250 $2,500.00 $625.00 $625.00
Subtotals For Category     0600/STP-STIM(272)IG - STAKING    $625.00 $625.00
Fed/State Project Number:    STP-STIM(272)IG Project:    26692(04) Category:    0640/STP-STIM(272)IG - CONSTRUCTION
0052 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 0.500 $4,500.00 $2,250.00 $2,250.00
Subtotals For Category     0640/STP-STIM(272)IG - CONSTRUCTION    $2,250.00 $2,250.00
Subtotals For Project STP-STIM(272)IG /26692(04) $14,980.93 $14,980.93