Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/17/2012
Contract ID: 110394   Estimate Number: 0005     Contract No: 710369
Residency: ENGINEERING SERVICES & TESTING (01001)   Estimate Type: Progressive     Account No: 400100

Project Number(s): NHG-013N(143)TR
Primary Job Piece No: 28100(04)
Contract Description: SAFETY IMPROVEMENT (CABLE BARRIER) US-69: FROM 3.6 MILES SOUTH OF THE MAYES COUNTY LINE, EXTEND NORTH.
Primary County: WAGONER              
Name of Road: US-69              
Prime Contractor: MIDSTATE TRAFFIC CONTROL, INC.              
    12501 N. SANTA FE AVE.              
    OKLAHOMA CITY , OK   73114              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              

Date Let: 08/18/2011 NTP Effective Date: 12/05/2011 Pay Period: 07/01/2012  TO  07/15/2012
Date Awarded: 09/12/2011 Date Work Began: 12/05/2011 Original Contract Time: 120
Date Contract Executed: 09/26/2011 Date Time Stopped: Current Time Charged: 143.00
Date NTP Issued: 09/29/2011 Completion Date: Current Time Allowed: 120.00
General Liability Expires: 03/01/2013 Workman's Comp Expires: 03/01/2013 Percent Time Used: 119.17 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $538,478.00 Total to Date Prev to Date This Estimate
Bid Amount: $538,478.00 Participating: $153,738.12 $97,685.42 $56,052.70
Percent Complete: 26.41 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $396,239.88 Total Earnings: $153,738.12 $97,685.42 $56,052.70
Unearned Balance: $396,239.88 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $153,738.12 $97,685.42 $56,052.70
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $-11,500.00 $-4,000.00 $-7,500.00
TOTAL: $142,238.12 $93,685.42 $48,552.70

Estimate Adjustment Detail

Contract ID: 110394   Estimate Number: 0005     Primary JP: 28100(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
System Application of Liquidated Damages 0004 --8.0 $500.00 $-4,000.00
System Application of Liquidated Damages 0005 --15 $500.00 $-7,500.00
Subtotals For Liquidated Damages $-11,500.00


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: 110394   Estimate Number: 0005     Primary JP: 28100(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:    NHG-013N(143)TR Project:    28100(04) Category:    0300/TRAFFIC CONTROL
0001 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 120.000 120.000   0.000 $5.00 $0.00 $0.00
0002 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 120.000 120.000 9.000 22.000 $5.00 $45.00 $110.00
0003 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,720.000 3,720.000 66.000 394.000 $0.01 $0.66 $3.94
0004 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 2,880.000 2,880.000 66.000 398.000 $0.01 $0.66 $3.98
0005 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 2,640.000 2,640.000 156.000 872.000 $3.00 $468.00 $2,616.00
0006 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 960.000 960.000 9.000 48.000 $0.01 $0.09 $0.48
0007 WING BARRICADES 880(C) 8848 SD 480.000 480.000 60.000 380.000 $2.00 $120.00 $760.00
0008 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 4,920.000 4,920.000 60.000 380.000 $0.01 $0.60 $3.80
0009 DRUMS 880(F) 8878 SD 3,600.000 3,600.000 330.000 1,210.000 $0.01 $3.30 $12.10
0010 CHANNELIZER CONES 880(G) 8890 SD 30,000.000 30,000.000 3,945.000 14,728.000 $0.01 $39.45 $147.28
0011 TRAFFIC SURVEILLANCE, POLICE 880(L) 8911 HOUR 200.000 200.000   0.000 $60.00 $0.00 $0.00
0012 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 480.000 480.000 12.000 28.000 $5.00 $60.00 $140.00
Subtotals For Category     0300/TRAFFIC CONTROL    $737.76 $3,797.58
Fed/State Project Number:    NHG-013N(143)TR Project:    28100(04) Category:    0304/CABLE BARRIER
0013 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 1,805.000 1,805.000 0.000 1,805.000 $5.00 $0.00 $9,025.00
0014 UNCLASSIFIED BORROW 202(D) 0184 CY 795.000 795.000   0.000 $10.00 $0.00 $0.00
0015 TEMPORARY SILT FENCE 221(C) 2801 LF 1,150.000 1,150.000   390.000 $0.30 $0.00 $117.00
0016 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 14.000 14.000   0.000 $50.00 $0.00 $0.00
0017 TEMPORARY SILT DIKE 221(F) 0100 LF 1,120.000 1,120.000   0.000 $3.00 $0.00 $0.00
0018 SOLID SLAB SODDING 230(A) 2806 SY 56,734.000 56,734.000   0.000 $1.30 $0.00 $0.00
0019 MOWING 241 2832 AC 29.000 29.000   0.000 $50.00 $0.00 $0.00
0020 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 2,481.000 2,481.000 1,785.970 2,561.160 $22.00 $39,291.34 $56,345.52
0021 RUMBLE STRIP-METHOD HMA-CYC 413(B) 4863 LF 30,000.000 30,000.000   0.000 $0.20 $0.00 $0.00
0022 RUMBLE STRIP METHOD PCC-CYC 413(D) 4869 LF 45,200.000 45,200.000 22,554.000 43,071.000 $0.40 $9,021.60 $17,228.40
0023 CLASS AA CONCRETE 509(A) 0319 CY 274.000 274.000 16.210 16.210 $200.00 $3,242.00 $3,242.00
0024 CLASS C CONCRETE 509(D) 0325 CY 25.000 25.000   0.000 $200.00 $0.00 $0.00
0025 INLET ADJUST TO GRADE 612(C) 0645 EA 12.000 12.000   4.000 $1,400.00 $0.00 $5,600.00
0026 REMOVAL OF CONCRETE DITCH LINER 619(B) 5881 LF 1,422.000 1,422.000 376.000 376.000 $10.00 $3,760.00 $3,760.00
0027 SAWING PAVEMENT 619(C) 0924 LF 500.000 500.000   591.000 $1.00 $0.00 $591.00
0028 HIGH-TENSION CABLE BARRIER(TL-4) 628(B) 5125 LF 17,997.000 17,997.000   0.000 $9.00 $0.00 $0.00
0029 END ANCHORS 628(C) 5110 EA 24.000 24.000   0.000 $1,000.00 $0.00 $0.00
0030 CABLE BARRIER TENSION METER 628(E) 5175 EA 1.000 1.000   0.000 $2,000.00 $0.00 $0.00
0031 TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) 856(A) 8530 LF 36,100.000 36,100.000   32,050.000 $0.45 $0.00 $14,422.50
0032 TRAFFIC STRIPE(MULTI-POLY.)(6" WIDE) 856(A) 8535 LF 4,600.000 4,600.000   3,708.000 $0.60 $0.00 $2,224.80
0033 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 40,400.000 40,400.000   34,246.000 $0.17 $0.00 $5,821.82
Subtotals For Category     0304/CABLE BARRIER    $55,314.94 $118,378.04
Fed/State Project Number:    NHG-013N(143)TR Project:    28100(04) Category:    0600/STAKING
0034 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $3,125.00 $0.00 $1,562.50
Subtotals For Category     0600/STAKING    $0.00 $1,562.50
Fed/State Project Number:    NHG-013N(143)TR Project:    28100(04) Category:    0640/CONSTRUCTION
0035 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $30,000.00 $0.00 $30,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $30,000.00
Subtotals For Project NHG-013N(143)TR /28100(04) $56,052.70 $153,738.12