Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    09/01/2010
Contract ID: 100063   Estimate Number: 0006     Contract No: 511293
Residency: CLINTON (05100)   Estimate Type: Progressive     Account No: 555500

Project Number(s): STP-STIM(461)EH, STP-STIM(461) PART 3 EH
Primary Job Piece No: 27200(04)
Contract Description: PEDESTRIAN IMPROVEMENTS/RESURFACE (ASPHALT) SH-51/SH-58: SH-51 FROM GRANT ST EXTEND EAST, AND SH-58 FROM PARK ST EXTEND NORTH, IN THE TOWN OF CANTON. PROJECT LENGTH = 0.8224 MILES
Primary County: BLAINE              
Name of Road: SH-51/SH-58              
Prime Contractor: K & K CONTRACTING, INC.              
    2019 E. ST. HWY. 152, STE.103              
    MUSTANG , OK   73064              
Surety Company: GRANITE RE, INC.              

Date Let: 04/15/2010 NTP Effective Date: 07/05/2010 Pay Period: 08/16/2010  TO  08/31/2010
Date Awarded: 05/03/2010 Date Work Began: 06/07/2010 Original Contract Time: 90
Date Contract Executed: 05/19/2010 Date Time Stopped: Current Time Charged: 86.00
Date NTP Issued: 05/27/2010 Completion Date: Current Time Allowed: 108.00
General Liability Expires: 10/01/2010 Workman's Comp Expires: 03/05/2011 Percent Time Used: 79.63 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $626,582.20 Total to Date Prev to Date This Estimate
Bid Amount: $626,582.20 Participating: $296,540.50 $275,592.02 $20,948.48
Percent Complete: 47.33 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $330,041.70 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $330,041.70 Total Earnings: $296,540.50 $275,592.02 $20,948.48
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $296,540.50 $275,592.02 $20,948.48
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $296,540.50 $275,592.02 $20,948.48

Estimate Adjustment Detail

Contract ID: 100063   Estimate Number: 0006     Primary JP: 27200(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.


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 ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail

Contract ID: 100063   Estimate Number: 0006     Primary JP: 27200(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:    STP-STIM(461)EH Project:    27200(04) Category:    0100/ROADWAY STP-STIM(461)EH
0001 TEMPORARY SILT FENCE 223 2801 LF 200.000 200.000   0.000 $2.50 $0.00 $0.00
0002 SOLID SLAB SODDING 230(A) 2806 SY 50.000 50.000   0.000 $3.25 $0.00 $0.00
0003 AGGREGATE BASE 303 0192 CY 670.000 670.000 0.000 570.470 $58.00 $0.00 $33,087.26
0004 TRAFFIC BOUND SURFACE COURSE TYPE A 403(A) 0217 TON 25.500 25.500   0.000 $45.00 $0.00 $0.00
0005 HANDRAILING 504(G) 6006 LF 201.000 201.000 84.200 84.200 $150.00 $12,630.00 $12,630.00
0006 CLASS A CONCRETE FOR SMALL STRUCTURES 509(C) 0322 CY 30.000 30.000   0.000 $525.00 $0.00 $0.00
0007 RETAINING WALL 510(A) 6333 SY 71.000 71.000 47.220 47.220 $95.00 $4,485.90 $4,485.90
0008 REINFORCING STEEL 511(A) 0332 LB 9,335.000 9,335.000   0.000 $1.50 $0.00 $0.00
0009 COMBINED CURB & GUTTER (8" BARRIER) 609(B) 0384 LF 2,472.000 2,472.000 89.140 2,430.890 $22.00 $1,961.08 $53,479.58
0010 5" CONCRETE SIDEWALK 610(A) 0604 SY 3,064.000 3,064.000 0.000 2,640.600 $48.00 $0.00 $126,748.80
0011 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 409.000 409.000 0.000 131.550 $62.00 $0.00 $8,156.10
0012 (PL)TACTILE WARNING DEVICE-NEW 610(I) 4610 SF 160.000 160.000   136.000 $21.21 $0.00 $2,884.56
0013 VALVE BOXES ADJUST TO GRADE 612(G) 0647 EA 1.000 1.000   0.000 $300.00 $0.00 $0.00
0014 METER BOXES ADJUST TO GRADE 612(H) 0648 EA 19.000 19.000   0.000 $250.00 $0.00 $0.00
0015 FIRE HYDRANTS 616(G) 1192 EA 1.000 1.000   0.000 $5,000.00 $0.00 $0.00
0016 REMOVAL OF CURB AND GUTTER 619(B) 4726 LF 1,631.000 1,631.000 290.500 1,654.500 $3.00 $871.50 $4,963.50
0017 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 284.000 284.000   377.880 $10.00 $0.00 $3,778.80
0018 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 403.000 403.000   219.600 $10.00 $0.00 $2,196.00
0019 REMOVAL OF SIDEWALK 619(B) 4792 SY 2,212.000 2,212.000   1,900.000 $8.00 $0.00 $15,200.00
0020 SAWING PAVEMENT 619(C) 0924 LF 2,655.000 2,655.000   2,058.000 $2.50 $0.00 $5,145.00
0021 REMOVE AND RESET MAILBOX 629(E) 5048 EA 1.000 1.000   1.000 $10.00 $0.00 $10.00
Subtotals For Category     0100/ROADWAY STP-STIM(461)EH    $19,948.48 $272,765.50
Fed/State Project Number:    STP-STIM(461)EH Project:    27200(04) Category:    0300/TRAFFIC STP-STIM(461)EH
0022 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 160.000 160.000   0.000 $4.45 $0.00 $0.00
0023 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.750 $7,700.00 $0.00 $5,775.00
0024 (PL)REMOVE & RESET EXISTING SIGNS 890A/B 8756 EA 3.000 3.000   0.000 $200.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC STP-STIM(461)EH    $0.00 $5,775.00
Fed/State Project Number:    STP-STIM(461)EH Project:    27200(04) Category:    0600/STAKING STP-STIM(461)EH
0025 STAKING 642 0098 LSUM 1.000 1.000 0.250 0.750 $4,000.00 $1,000.00 $3,000.00
Subtotals For Category     0600/STAKING STP-STIM(461)EH    $1,000.00 $3,000.00
Fed/State Project Number:    STP-STIM(461)EH Project:    27200(04) Category:    0640/CONSTRUCTION STP-STIM(461)EH
0026 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $15,000.00 $0.00 $15,000.00
Subtotals For Category     0640/CONSTRUCTION STP-STIM(461)EH    $0.00 $15,000.00
Subtotals For Project STP-STIM(461)EH /27200(04) $20,948.48 $296,540.50


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:    STP-STIM(461) PART 3 EH Project:    27200(06) Category:    0100/ROADWAY STP-STIM(461)PART 3 EH
0027 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 1,316.000 1,316.000   0.000 $114.85 $0.00 $0.00
0028 COLD MILLING PAVEMENT 417 5267 SY 12,760.000 12,760.000   0.000 $4.25 $0.00 $0.00
0029 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 12,200.000 12,200.000   0.000 $0.78 $0.00 $0.00
Subtotals For Category     0100/ROADWAY STP-STIM(461)PART 3 EH    $0.00 $0.00
Subtotals For Project STP-STIM(461) PART 3 EH /27200(06) $0.00 $0.00