Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    01/02/2013
Contract ID: 120186   Estimate Number: 0006     Contract No: 810005
Residency: SALLISAW (01200)   Estimate Type: Progressive     Account No: 400100

Project Number(s): HSIPIG-0040-6(377)308TR
Primary Job Piece No: 29078(04)
Contract Description: SAFETY IMPROVEMENT (CABLE BARRIER) I-40: FROM US-59, EXTEND EAST. PROJECT LENGTH = 2.324 MILES
Primary County: SEQUOYAH              
Name of Road: I-40              
Prime Contractor: MIDSTATE TRAFFIC CONTROL, INC.              
    12501 N. SANTA FE AVE.              
    OKLAHOMA CITY , OK   73114              
Surety Company: LIBERTY MUTUAL INSURANCE COMPANY              

Date Let: 05/17/2012 NTP Effective Date: 09/04/2012 Pay Period: 12/01/2012  TO  12/31/2012
Date Awarded: 06/04/2012 Date Work Began: 09/04/2012 Original Contract Time: 60
Date Contract Executed: 06/14/2012 Date Time Stopped: Current Time Charged: 70.00
Date NTP Issued: 06/18/2012 Completion Date: Current Time Allowed: 60.00
General Liability Expires: 03/01/2013 Workman's Comp Expires: 03/01/2013 Percent Time Used: 116.67 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $479,114.50 Total to Date Prev to Date This Estimate
Bid Amount: $479,114.50 Participating: $438,975.90 $282,524.19 $156,451.71
Percent Complete: 90.56 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $45,211.79 Total Earnings: $438,975.90 $282,524.19 $156,451.71
Unearned Balance: $45,211.79 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $438,975.90 $282,524.19 $156,451.71
Other Adjustments: $-73.19 $-73.19 $0.00
Liq Dam/Disincentive: $-5,000.00 $-2,500.00 $-2,500.00
TOTAL: $433,902.71 $279,951.00 $153,951.71

Estimate Adjustment Detail

Contract ID: 120186   Estimate Number: 0006     Primary JP: 29078(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 0005 --5.0 $500.00 $-2,500.00
System Application of Liquidated Damages 0006 --5.0 $500.00 $-2,500.00
Subtotals For Liquidated Damages $-5,000.00


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
29078(04) 0021 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0003 63.89 $-0.96 $-61.41
29078(04) 0021 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0004 12.25 $-0.96 $-11.78
Subtotals For Line Item Adjustments $-73.19


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: 120186   Estimate Number: 0006     Primary JP: 29078(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:    HSIPIG-0040-6(377)308TR Project:    29078(04) Category:    0300/TRAFFIC CONTROL
0001 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 60.000 60.000   0.000 $5.00 $0.00 $0.00
0002 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 60.000 60.000   32.000 $5.00 $0.00 $160.00
0003 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 1,860.000 1,860.000   744.000 $0.01 $0.00 $7.44
0004 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 1,440.000 1,440.000   248.000 $0.10 $0.00 $24.80
0005 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,320.000 1,320.000   564.000 $3.00 $0.00 $1,692.00
0006 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 480.000 480.000   0.000 $0.01 $0.00 $0.00
0007 WING BARRICADES 880(C) 8848 SD 240.000 240.000   248.000 $2.00 $0.00 $496.00
0008 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 2,460.000 2,460.000   372.000 $0.01 $0.00 $3.72
0009 DRUMS 880(F) 8878 SD 1,800.000 1,800.000   0.000 $0.01 $0.00 $0.00
0010 CHANNELIZER CONES 880(G) 8890 SD 15,000.000 15,000.000   5,528.000 $0.10 $0.00 $552.80
0011 TRAFFIC SURVEILLANCE, POLICE 880(L) 8911 HOUR 150.000 150.000   0.000 $65.00 $0.00 $0.00
0012 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 240.000 240.000   8.000 $10.00 $0.00 $80.00
Subtotals For Category     0300/TRAFFIC CONTROL    $0.00 $3,016.76
Fed/State Project Number:    HSIPIG-0040-6(377)308TR Project:    29078(04) Category:    0304/CABLE BARRIER
0013 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 2,368.000 2,368.000   1,894.000 $5.00 $0.00 $9,470.00
0014 UNCLASSIFIED BORROW 202(D) 0184 CY 7,752.000 7,752.000   6,976.800 $10.00 $0.00 $69,768.00
0015 TEMPORARY SILT FENCE 221(C) 2801 LF 1,150.000 1,150.000   192.000 $1.50 $0.00 $288.00
0016 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 6.000 6.000   0.000 $80.00 $0.00 $0.00
0017 TEMPORARY SILT DIKE 221(F) 0100 LF 826.000 826.000   0.000 $3.00 $0.00 $0.00
0018 SOLID SLAB SODDING 230(A) 2806 SY 32,882.000 32,882.000 17,253.550 17,253.550 $1.75 $30,193.71 $30,193.71
0019 MOWING 241 2832 AC 17.000 17.000   0.000 $50.00 $0.00 $0.00
0020 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 2,195.000 2,195.000   2,429.440 $27.00 $0.00 $65,594.88
0021 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 105.000 105.000   76.140 $180.00 $0.00 $13,705.20
0022 RUMBLE STRIP-METHOD HMA-CON 413(A) 4861 LF 49,100.000 49,100.000   15,195.000 $0.15 $0.00 $2,279.25
0023 CLASS AA CONCRETE 509(A) 0319 CY 121.000 121.000   141.060 $285.00 $0.00 $40,202.10
0024 CLASS C CONCRETE 509(D) 0325 CY 5.000 5.000   0.825 $200.00 $0.00 $165.00
0025 INLET ADJUST TO GRADE 612(C) 0645 EA 6.000 6.000   5.000 $1,500.00 $0.00 $7,500.00
0026 REMOVAL OF GUARDRAIL 619(B) 4780 LF 200.000 200.000   250.000 $2.00 $0.00 $500.00
0027 SAWING PAVEMENT 619(C) 0924 LF 500.000 500.000   0.000 $1.00 $0.00 $0.00
0028 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 8.000 8.000   10.000 $3,000.00 $0.00 $30,000.00
0029 HIGH-TENSION CABLE BARRIER(TL-4) 628(B) 5125 LF 11,757.000 11,757.000 12,787.000 12,787.000 $9.00 $115,083.00 $115,083.00
0030 END ANCHORS 628(C) 5110 EA 4.000 4.000 8.000 8.000 $1,100.00 $8,800.00 $8,800.00
0031 CABLE BARRIER TENSION METER 628(E) 5175 EA 1.000 1.000 1.000 1.000 $2,000.00 $2,000.00 $2,000.00
0032 GUARDRAIL DELINEATORS(TYPE 1, CODE 1) 853 9066 EA 8.000 8.000   10.000 $5.00 $0.00 $50.00
0033 SAND FILLED IMPACT ATTENUATION MODULE 870(A) 8011 EA 38.000 38.000   38.000 $345.00 $0.00 $13,110.00
Subtotals For Category     0304/CABLE BARRIER    $156,076.71 $408,709.14
Fed/State Project Number:    HSIPIG-0040-6(377)308TR Project:    29078(04) Category:    0600/STAKING
0034 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000 0.150 0.900 $2,500.00 $375.00 $2,250.00
Subtotals For Category     0600/STAKING    $375.00 $2,250.00
Fed/State Project Number:    HSIPIG-0040-6(377)308TR Project:    29078(04) Category:    0640/CONSTRUCTION
0035 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $25,000.00 $0.00 $25,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $25,000.00
Subtotals For Project HSIPIG-0040-6(377)308TR /29078(04) $156,451.71 $438,975.90