Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/02/2013
Contract ID: 120300   Estimate Number: 0001     Contract No: 810386
Residency: TETRA TECH (01002)   Estimate Type: Progressive     Account No: 400100

Project Number(s): BRFY-NBIP(464)
Primary Job Piece No: 16233(08)
Contract Description: BRIDGE PAINTING US-69: OVER UNION PACIFIC RAILROAD, 0.7 MILES AND 1.5 MILES NORTH OF SH-51.
Primary County: WAGONER              
Name of Road: US-69              
Prime Contractor: POSEIDON CONSTRUCTION, INC.              
    2142 SUNNYDALE BLVD.              
    CLEARWATER , FL   33765              
Surety Company: INTERNATIONAL FIDELITY INSURANCE COMPANY              

Date Let: 08/16/2012 NTP Effective Date: 02/18/2013 Pay Period: 01/31/2013  TO  04/30/2013
Date Awarded: 09/10/2012 Date Work Began: 02/18/2013 Original Contract Time: 60
Date Contract Executed: 09/28/2012 Date Time Stopped: Current Time Charged: 68.00
Date NTP Issued: 01/31/2013 Completion Date: Current Time Allowed: 60.00
General Liability Expires: 12/22/2013 Workman's Comp Expires: 03/01/2014 Percent Time Used: 113.33 %
Specification Year: 2009     Date Approved: 05/02/2013

Current Contract Amount: $163,327.00 Total to Date Prev to Date This Estimate
Bid Amount: $163,327.00 Participating: $103,413.05 $0.00 $103,413.05
Percent Complete: 60.87 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $63,913.95 Total Earnings: $103,413.05 $0.00 $103,413.05
Unearned Balance: $63,913.95 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $103,413.05 $0.00 $103,413.05
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $-4,000.00 $0.00 $-4,000.00
TOTAL: $99,413.05 $0.00 $99,413.05

Estimate Adjustment Detail

Contract ID: 120300   Estimate Number: 0001     Primary JP: 16233(08)



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 0001 --8.0 $500.00 $-4,000.00
Subtotals For Liquidated Damages $-4,000.00


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
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: 120300   Estimate Number: 0001     Primary JP: 16233(08)



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:    BRFY-NBIP(464) Project:    16233(08) Category:    0200/BRIDGE "A"
0001 PAINTING EXISTING STRUCTURES 512(A) 1323 LSUM 1.000 1.000 1.000 1.000 $86,840.00 $86,840.00 $86,840.00
0002 COLLECTION AND HANDLING OF WASTE 512(B) 6303 LSUM 1.000 1.000   0.000 $5,000.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE "A"    $86,840.00 $86,840.00
Fed/State Project Number:    BRFY-NBIP(464) Project:    16233(08) Category:    0201/BRIDGE "B"
0003 PAINTING EXISTING STRUCTURES 512(A) 1323 LSUM 1.000 1.000 0.150 0.150 $49,887.00 $7,483.05 $7,483.05
0004 COLLECTION AND HANDLING OF WASTE 512(B) 6303 LSUM 1.000 1.000   0.000 $3,000.00 $0.00 $0.00
Subtotals For Category     0201/BRIDGE "B"    $7,483.05 $7,483.05
Fed/State Project Number:    BRFY-NBIP(464) Project:    16233(08) Category:    0300/TRAFFIC CONTROL
0005 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 60.000 60.000 9.000 9.000 $5.00 $45.00 $45.00
0006 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.500 0.500 $8,000.00 $4,000.00 $4,000.00
0007 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 60.000 60.000 9.000 9.000 $5.00 $45.00 $45.00
Subtotals For Category     0300/TRAFFIC CONTROL    $4,090.00 $4,090.00
Fed/State Project Number:    BRFY-NBIP(464) Project:    16233(08) Category:    0640/CONSTRUCTION
0008 MOBILIZATION 641 1399 LSUM 1.000 1.000 0.500 0.500 $10,000.00 $5,000.00 $5,000.00
Subtotals For Category     0640/CONSTRUCTION    $5,000.00 $5,000.00
Subtotals For Project BRFY-NBIP(464) /16233(08) $103,413.05 $103,413.05