Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/05/2012
Contract ID: 120085   Estimate Number: 0001     Contract No: 710961
Residency: ATKINS NORTH AMERICA, INC. (AKA PBS & J) (03010)   Estimate Type: Progressive     Account No: 400350

Project Number(s): STPG-114A(297)AG
Primary Job Piece No: 28080(05)
Contract Description: SAFETY IMPROVEMENT (SIGNALS AND SIDEWALKS) SH-9: FROM MCGEE DRIVE, EXTEND WEST IN THE CITY OF NORMAN.
Primary County: CLEVELAND              
Name of Road: SH-9              
Prime Contractor: MIDSTATE TRAFFIC CONTROL, INC.              
    12501 N. SANTA FE AVE.              
    OKLAHOMA CITY , OK   73114              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              

Date Let: 02/16/2012 NTP Effective Date: 06/04/2012 Pay Period: 03/21/2012  TO  06/30/2012
Date Awarded: 03/05/2012 Date Work Began: 06/02/2012 Original Contract Time: 60
Date Contract Executed: 03/20/2012 Date Time Stopped: Current Time Charged: 28.00
Date NTP Issued: 03/21/2012 Completion Date: Current Time Allowed: 60.00
General Liability Expires: 03/01/2013 Workman's Comp Expires: 03/01/2013 Percent Time Used: 46.67 %
Specification Year: 2009     Date Approved: 07/05/2012

Current Contract Amount: $363,490.00 Total to Date Prev to Date This Estimate
Bid Amount: $363,490.00 Participating: $52,516.75 $0.00 $52,516.75
Percent Complete: 14.45 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $310,973.25 Total Earnings: $52,516.75 $0.00 $52,516.75
Unearned Balance: $310,973.25 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $52,516.75 $0.00 $52,516.75
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $52,516.75 $0.00 $52,516.75

Estimate Adjustment Detail

Contract ID: 120085   Estimate Number: 0001     Primary JP: 28080(05)



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
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: 120085   Estimate Number: 0001     Primary JP: 28080(05)



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:    STPG-114A(297)AG Project:    28080(05) Category:    0100/ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 90.000 90.000   0.000 $10.00 $0.00 $0.00
0002 UNCLASSIFIED BORROW 202(D) 0184 CY 1,200.000 1,200.000   0.000 $10.00 $0.00 $0.00
0003 SOLID SLAB SODDING 230(A) 2806 SY 4,060.000 4,060.000   0.000 $2.00 $0.00 $0.00
0004 CLASS C CONCRETE 509(D) 0325 CY 15.000 15.000 12.960 12.960 $200.00 $2,592.00 $2,592.00
0005 1'-8" COMB. CURB & GUTTER (6" BARRIER) 609(B) 1513 LF 220.000 220.000 46.000 46.000 $25.00 $1,150.00 $1,150.00
0006 4" CONCRETE SIDEWALK 610(A) 0602 SY 2,330.000 2,330.000 559.650 559.650 $65.00 $36,377.25 $36,377.25
0007 TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 810.000 810.000 248.000 248.000 $25.00 $6,200.00 $6,200.00
0008 24" CORR. GALV. STEEL PIPE 613(B) 0690 LF 40.000 40.000   0.000 $30.00 $0.00 $0.00
0009 30" CORR. GALV. STEEL PIPE 613(B) 0691 LF 100.000 100.000   0.000 $36.00 $0.00 $0.00
0010 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(B) 4528 LF 65.000 65.000 65.000 65.000 $31.50 $2,047.50 $2,047.50
0011 TYPE B6 CULVERT END TREATMENT 613(M) 7197 EA 3.000 3.000   0.000 $2,000.00 $0.00 $0.00
0012 TYPE C6 CULVERT END TREATMENT 613(M) 7198 EA 3.000 3.000 1.000 1.000 $2,500.00 $2,500.00 $2,500.00
Subtotals For Category     0100/ROADWAY    $50,866.75 $50,866.75
Fed/State Project Number:    STPG-114A(297)AG Project:    28080(05) Category:    0300/TRAFFIC
0013 2" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8340 LF 315.000 315.000   0.000 $15.00 $0.00 $0.00
0014 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED 802(B) 8342 LF 260.000 260.000   0.000 $3.50 $0.00 $0.00
0015 3" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8344 LF 20.000 20.000   0.000 $18.00 $0.00 $0.00
0016 PULL BOX(SIZE II) 803(A) 8066 EA 31.000 31.000   0.000 $300.00 $0.00 $0.00
0017 10' MTG.HT.TS PED.POLE(G.STL.) 806(B) 8894 EA 20.000 20.000   0.000 $500.00 $0.00 $0.00
0018 PEDESTRIAN PUSH BUTTON 830 8000 EA 59.000 59.000   0.000 $540.00 $0.00 $0.00
0019 5/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8207 LF 3,530.000 3,530.000   0.000 $1.25 $0.00 $0.00
0020 7/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8208 LF 2,575.000 2,575.000   0.000 $1.50 $0.00 $0.00
0021 9/C TRAFFIC SIGNAL ELECTRICAL CABLE 834(A) 8209 LF 230.000 230.000   0.000 $1.75 $0.00 $0.00
0022 2/C SHIELDED LOOP DETECTOR LEAD-IN CABLE 834(B) 8220 LF 640.000 640.000   0.000 $5.00 $0.00 $0.00
0023 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 4,870.000 4,870.000   0.000 $1.50 $0.00 $0.00
0024 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 40.000 40.000   0.000 $3.25 $0.00 $0.00
0025 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.140 0.140 $2,500.00 $350.00 $350.00
0026 (PL)TRAFFIC ITEMS 890 7700 LSUM 1.000 1.000   0.000 $57,955.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC    $350.00 $350.00
Fed/State Project Number:    STPG-114A(297)AG Project:    28080(05) Category:    0600/STAKING
0027 CONSTRUCTION STAKING LEVEL I 642(A) 0095 LSUM 1.000 1.000 0.500 0.500 $1,000.00 $500.00 $500.00
Subtotals For Category     0600/STAKING    $500.00 $500.00
Fed/State Project Number:    STPG-114A(297)AG Project:    28080(05) Category:    0640/CONSTRUCTION
0028 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000 0.100 0.100 $3,000.00 $300.00 $300.00
0029 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 0.500 $1,000.00 $500.00 $500.00
Subtotals For Category     0640/CONSTRUCTION    $800.00 $800.00
Subtotals For Project STPG-114A(297)AG /28080(05) $52,516.75 $52,516.75