Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/14/2013
Contract ID: 120196   Estimate Number: 0006     Contract No: 810264
Residency: MADILL (02300)   Estimate Type: Progressive     Account No: 400200

Project Number(s): HSIPG-013N(156)TR, HSIPG-013N(157)TR
Primary Job Piece No: 29079(04)
Contract Description: SAFETY IMPROVEMENT (CABLE BARRIER AND INTERSECTION MODIFICATION) US-69: FROM JUST NORTH OF COLBERT EXTEND NORTH, AND FROM BLUE RIVER EXTEND NORTH.PROJECT LENGTH = 13.109 MILES
Primary County: BRYAN              
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: 07/19/2012 NTP Effective Date: 11/05/2012 Pay Period: 06/01/2013  TO  06/14/2013
Date Awarded: 08/06/2012 Date Work Began: 11/08/2012 Original Contract Time: 180
Date Contract Executed: 08/21/2012 Date Time Stopped: Current Time Charged: 132.00
Date NTP Issued: 08/24/2012 Completion Date: Current Time Allowed: 180.00
General Liability Expires: 03/01/2014 Workman's Comp Expires: 03/01/2014 Percent Time Used: 73.33 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $2,115,063.70 Total to Date Prev to Date This Estimate
Bid Amount: $2,115,063.70 Participating: $277,177.99 $202,782.71 $74,395.28
Percent Complete: 13.10 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $1,837,885.71 Total Earnings: $277,177.99 $202,782.71 $74,395.28
Unearned Balance: $1,837,885.71 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $277,177.99 $202,782.71 $74,395.28
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $277,177.99 $202,782.71 $74,395.28

Estimate Adjustment Detail

Contract ID: 120196   Estimate Number: 0006     Primary JP: 29079(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
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: 120196   Estimate Number: 0006     Primary JP: 29079(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:    HSIPG-013N(156)TR Project:    29079(04) Category:    0300/TRAFFIC CONTROL - HSIPG-013N(156)TR
0001 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 60.000 60.000   1.000 $5.00 $0.00 $5.00
0002 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 60.000 60.000 1.000 4.000 $5.00 $5.00 $20.00
0003 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 1,860.000 1,860.000   0.000 $0.10 $0.00 $0.00
0004 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 1,440.000 1,440.000   0.000 $0.10 $0.00 $0.00
0005 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,320.000 1,320.000 40.000 50.000 $3.00 $120.00 $150.00
0006 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 900.000 900.000   2.000 $0.10 $0.00 $0.20
0007 WING BARRICADES 880(C) 8848 SD 240.000 240.000   0.000 $2.00 $0.00 $0.00
0008 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 2,460.000 2,460.000   0.000 $0.01 $0.00 $0.00
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 17,100.000 17,100.000 600.000 6,296.000 $0.01 $6.00 $62.96
0011 TRAFFIC SURVEILLANCE, POLICE 880(L) 8911 HOUR 480.000 480.000   0.000 $68.00 $0.00 $0.00
0012 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 240.000 240.000   0.000 $5.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL - HSIPG-013N(156)TR    $131.00 $238.16
Fed/State Project Number:    HSIPG-013N(156)TR Project:    29079(04) Category:    0304/CABLE BARRIER - HSIPG-013N(156)TR
0013 TEMPORARY SILT FENCE 221(C) 2801 LF 1,150.000 1,150.000   0.000 $1.50 $0.00 $0.00
0014 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 20.000 20.000   0.000 $80.00 $0.00 $0.00
0015 TEMPORARY SILT DIKE 221(F) 0100 LF 1,456.000 1,456.000   0.000 $3.00 $0.00 $0.00
0016 SOLID SLAB SODDING 230(A) 2806 SY 26,270.000 26,270.000   0.000 $1.40 $0.00 $0.00
0017 MOWING 241 2832 AC 70.000 70.000   32.000 $50.00 $0.00 $1,600.00
0018 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 7,936.000 7,936.000 0.000 360.610 $26.00 $0.00 $9,375.94
0019 CLASS AA CONCRETE 509(A) 0319 CY 314.000 314.000 106.000 146.000 $285.00 $30,210.00 $41,610.00
0020 CLASS C CONCRETE 509(D) 0325 CY 25.000 25.000   0.000 $250.00 $0.00 $0.00
0021 INLET ADJUST TO GRADE 612(C) 0645 EA 20.000 20.000   0.000 $1,700.00 $0.00 $0.00
0022 SAWING PAVEMENT 619(C) 0924 LF 100.000 100.000   0.000 $1.00 $0.00 $0.00
0023 HIGH-TENSION CABLE BARRIER(TL-4) 628(B) 5125 LF 33,744.000 33,744.000   0.000 $8.75 $0.00 $0.00
0024 END ANCHORS 628(C) 5110 EA 2.000 2.000   0.000 $1,100.00 $0.00 $0.00
0025 CABLE BARRIER TENSION METER 628(E) 5175 EA 1.000 1.000   0.000 $2,000.00 $0.00 $0.00
Subtotals For Category     0304/CABLE BARRIER - HSIPG-013N(156)TR    $30,210.00 $52,585.94
Subtotals For Project HSIPG-013N(156)TR /29079(04) $30,341.00 $52,824.10


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:    HSIPG-013N(157)TR Project:    29080(04) Category:    0100/ROADWAY - HSIPG-013N(157)TR
0026 AGGREGATE BASE TYPE A 303(A) 2100 CY 402.000 402.000   0.000 $26.00 $0.00 $0.00
0027 SEPARATOR FABRIC 325 5271 SY 1,560.000 1,560.000   0.000 $1.25 $0.00 $0.00
0028 TACK COAT 407(B) 0250 GAL 195.000 195.000   0.000 $6.00 $0.00 $0.00
0029 PRIME COAT 408 5774 GAL 465.000 465.000   0.000 $11.00 $0.00 $0.00
0030 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 297.000 297.000   0.000 $150.00 $0.00 $0.00
0031 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 147.000 147.000   0.000 $235.00 $0.00 $0.00
0032 EDGE DRAIN CONDUIT-PERFORATED 613(J) 5915 LF 1,050.000 1,050.000   0.000 $10.00 $0.00 $0.00
0033 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 613(K) 5916 LF 300.000 300.000   0.000 $15.00 $0.00 $0.00
0034 PIPE UNDERDRAIN COVER MAT'L. 613(U) 1100 CY 69.000 69.000   0.000 $45.00 $0.00 $0.00
0035 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 402.000 402.000   0.000 $20.00 $0.00 $0.00
0036 SAWING PAVEMENT 619(C) 0924 LF 1,200.000 1,200.000   0.000 $1.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY - HSIPG-013N(157)TR    $0.00 $0.00
Fed/State Project Number:    HSIPG-013N(157)TR Project:    29080(04) Category:    0300/TRAFFIC CONTROL - HSIPG-013N(157)TR
0037 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 3,500.000 3,500.000   0.000 $2.00 $0.00 $0.00
0038 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 1,000.000 1,000.000   0.000 $1.20 $0.00 $0.00
0039 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 120.000 120.000   0.000 $5.00 $0.00 $0.00
0040 ARROW DISPLAY(TYPE C) 880(A) 8812 SD 120.000 120.000 9.000 67.000 $5.00 $45.00 $335.00
0041 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,720.000 3,720.000 18.000 136.000 $0.10 $1.80 $13.60
0042 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 2,880.000 2,880.000 45.000 340.000 $0.10 $4.50 $34.00
0043 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 2,640.000 2,640.000 99.000 756.000 $3.00 $297.00 $2,268.00
0044 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 1,800.000 1,800.000 72.000 544.000 $0.10 $7.20 $54.40
0045 WING BARRICADES 880(C) 8848 SD 480.000 480.000   0.000 $2.00 $0.00 $0.00
0046 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 4,920.000 4,920.000   0.000 $0.01 $0.00 $0.00
0047 DRUMS 880(F) 8878 SD 3,600.000 3,600.000 156.000 972.000 $0.01 $1.56 $9.72
0048 CHANNELIZER CONES 880(G) 8890 SD 34,200.000 34,200.000 1,800.000 15,971.000 $0.01 $18.00 $159.71
0049 TRAFFIC SURVEILLANCE, POLICE 880(L) 8911 HOUR 200.000 200.000   0.000 $68.00 $0.00 $0.00
0050 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 480.000 480.000   0.000 $5.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL - HSIPG-013N(157)TR    $375.06 $2,874.43
Fed/State Project Number:    HSIPG-013N(157)TR Project:    29080(04) Category:    0304/CABLE BARRIER - HSIPG-013N(157)TR
0051 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 5,158.000 5,158.000 0.000 1,000.000 $10.00 $0.00 $10,000.00
0052 UNCLASSIFIED BORROW 202(D) 0184 CY 14,080.000 14,080.000 0.000 2,000.000 $15.00 $0.00 $30,000.00
0053 TEMPORARY SILT FENCE 221(C) 2801 LF 1,150.000 1,150.000   0.000 $1.50 $0.00 $0.00
0054 TEMPORARY SEDIMENT FILTER 221(D) 2803 EA 17.000 17.000   0.000 $80.00 $0.00 $0.00
0055 TEMPORARY SILT DIKE 221(F) 0100 LF 1,484.000 1,484.000   0.000 $3.00 $0.00 $0.00
0056 SOLID SLAB SODDING 230(A) 2806 SY 104,656.000 104,656.000   0.000 $1.40 $0.00 $0.00
0057 MOWING 241 2832 AC 58.000 58.000   0.000 $50.00 $0.00 $0.00
0058 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 6,606.000 6,606.000 1,679.970 4,699.710 $26.00 $43,679.22 $122,192.46
0059 CLASS AA CONCRETE 509(A) 0319 CY 446.000 446.000   0.000 $285.00 $0.00 $0.00
0060 CLASS C CONCRETE 509(D) 0325 CY 337.000 337.000   0.000 $220.00 $0.00 $0.00
0061 INLET (SMD-TYPE 2) 611(G) 6002 EA 1.000 1.000   0.000 $5,000.00 $0.00 $0.00
0062 ADDITIONAL DEPTH IN INLET 611(H) 5196 VF 0.480 0.480   0.000 $350.00 $0.00 $0.00
0063 INLET ADJUST TO GRADE 612(C) 0645 EA 16.000 16.000   11.000 $1,700.00 $0.00 $18,700.00
0064 17" X 13" CORR. GALV. STEEL PIPE ARCH 613(B) 4525 LF 40.000 40.000   0.000 $28.00 $0.00 $0.00
0065 21" X 15" CORR. GALV. STEEL PIPE ARCH 613(B) 4527 LF 120.000 120.000   0.000 $35.00 $0.00 $0.00
0066 24" X 18" CORR. GALV. STEEL PIPE ARCH 613(B) 5168 LF 40.000 40.000   0.000 $40.00 $0.00 $0.00
0067 17" X 13" PREFAB. CULVERT END SECTION, ARCH 613(L) 4501 EA 4.000 4.000   0.000 $235.00 $0.00 $0.00
0068 TYPE A6 CULVERT END TREATMENT 613(M) 7196 EA 8.000 8.000 0.000 2.000 $1,700.00 $0.00 $3,400.00
0069 REMOVAL OF EXISTING PIPE 619(B) 5918 LF 7.000 7.000   0.000 $20.00 $0.00 $0.00
0070 SAWING PAVEMENT 619(C) 0924 LF 100.000 100.000   0.000 $1.00 $0.00 $0.00
0071 HIGH-TENSION CABLE BARRIER(TL-4) 628(B) 5125 LF 33,414.000 33,414.000   0.000 $8.75 $0.00 $0.00
0072 END ANCHORS 628(C) 5110 EA 44.000 44.000   0.000 $1,100.00 $0.00 $0.00
0073 CABLE BARRIER TENSION METER 628(E) 5175 EA 1.000 1.000   0.000 $2,000.00 $0.00 $0.00
Subtotals For Category     0304/CABLE BARRIER - HSIPG-013N(157)TR    $43,679.22 $184,292.46
Fed/State Project Number:    HSIPG-013N(157)TR Project:    29080(04) Category:    0600/STAKING
0074 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.250 $6,000.00 $0.00 $1,500.00
Subtotals For Category     0600/STAKING    $0.00 $1,500.00
Fed/State Project Number:    HSIPG-013N(157)TR Project:    29080(04) Category:    0640/CONSTRUCTION
0075 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $35,687.00 $0.00 $35,687.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $35,687.00
Subtotals For Project HSIPG-013N(157)TR /29080(04) $44,054.28 $224,353.89