Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    06/13/2012
Contract ID: 120023   Estimate Number: 0004     Contract No: 710890
Residency: PERRY (04100)   Estimate Type: Progressive     Account No: 400400
Project Number(s): BRFY-152C(068)
Primary Job Piece No: 21861(04)
Contract Description: BRIDGE AND APPROACHES US-77: OVER BLACK BEAR CREEK 4.2 MILES NORTH OF THE US-64 JUNCTION. PROJECT LENGTH = 0.139 MILES.
Primary County: NOBLE              
Name of Road: US-77              
Prime Contractor: K & R BUILDERS, INC.              
    P.O. BOX 656              
    WHEATLAND , OK   73097              
Surety Company: OHIO CASUALTY INSURANCE COMPANY              
Date Let: 01/19/2012 NTP Effective Date: 04/16/2012 Pay Period: 06/01/2012  TO  06/12/2012
Date Awarded: 02/06/2012 Date Work Began: 04/16/2012 Original Contract Time: 90
Date Contract Executed: 02/23/2012 Date Time Stopped: Current Time Charged: 49.00
Date NTP Issued: 03/12/2012 Completion Date: Current Time Allowed: 90.00
General Liability Expires: 05/01/2013 Workman's Comp Expires: 07/01/2012 Percent Time Used: 54.44 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $1,389,590.28 Total to Date Prev to Date This Estimate
Bid Amount: $1,386,675.28 Participating: $1,015,534.86 $704,001.80 $311,533.06
Percent Complete: 73.04 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $374,655.42 Total Earnings: $1,015,534.86 $704,001.80 $311,533.06
Unearned Balance: $371,740.42 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,015,534.86 $704,001.80 $311,533.06
Other Adjustments: $-600.00 $-600.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,014,934.86 $703,401.80 $311,533.06

Estimate Adjustment Detail
Contract ID: 120023   Estimate Number: 0004     Primary JP: 21861(04)


CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 ADD CHANGEABLE MESSAGE BOARDS AND MATERIAL COST DEDUCTION Approved 06/11/2012 0.0 $2,915.00
002 PRESTRESSED CONCRETE BEAM DEDUCTION Pending 0 0.0 $-600.00


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
21861(04) 0025 PRESTRESSED CONCRETE BEAMS (TYPE IV) * Material Discrepancy Adjustments 0003 0.00 $0.00 $-600.00
Subtotals For Line Item Adjustments $-600.00
* = User applied Line Item Adjustments


MILESTONE INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
01 Incentive/Disincentive 04/16/2012 NOT ENTERED 75.00 DYS $2,000.00 N


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: 120023   Estimate Number: 0004     Primary JP: 21861(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:    BRFY-152C(068) Project:    21861(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.000 $6,300.00 $0.00 $0.00
0002 EARTHWORK 202(H) 0185 LSUM 1.000 1.000 0.000 0.750 $22,000.00 $0.00 $16,500.00
0003 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   0.000 $5,200.00 $0.00 $0.00
0004 TEMPORARY BALE BARRIER 221(B) 2801 LF 140.000 140.000   0.000 $6.00 $0.00 $0.00
0005 TEMPORARY SILT FENCE 221(C) 2801 LF 854.000 854.000 0.000 387.000 $2.50 $0.00 $967.50
0006 SOLID SLAB SODDING 230(A) 2806 SY 1,473.000 1,473.000   0.000 $2.50 $0.00 $0.00
0007 (PL)STABILIZED CONSTRUCTION EXIT 242 0400 EA 1.000 1.000   0.000 $3,000.00 $0.00 $0.00
0008 AGGREGATE BASE TYPE A 303(A) 2100 CY 525.000 525.000   0.000 $68.00 $0.00 $0.00
0009 SUBGRADE, METHOD B 310(B) 0149 SY 2,499.000 2,499.000   0.000 $5.75 $0.00 $0.00
0010 SEPARATOR FABRIC 325 5271 SY 2,499.000 2,499.000   0.000 $3.50 $0.00 $0.00
0011 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 47.000 47.000   0.000 $32.00 $0.00 $0.00
0012 PRIME COAT 408 5774 GAL 306.000 306.000   0.000 $7.70 $0.00 $0.00
0013 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 674.000 674.000   0.000 $102.00 $0.00 $0.00
0014 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 275.000 275.000   0.000 $126.00 $0.00 $0.00
0015 REMOVAL OF FENCE 619(B) 4725 LF 498.000 498.000   0.000 $3.50 $0.00 $0.00
0016 REMOVAL OF CONCRETE PAVEMENT W/ASPHALT OVERLAY 619(B) 4763 SY 1,045.000 1,045.000   1,395.780 $17.25 $0.00 $24,077.21
0017 REMOVAL OF GUARDRAIL 619(B) 4780 LF 601.000 601.000   601.000 $3.00 $0.00 $1,803.00
0018 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 512.500 512.500   0.000 $16.68 $0.00 $0.00
0019 GUARDRAIL ANCHOR UNIT (TYPE B) 623(F) 4447 EA 1.000 1.000   0.000 $795.00 $0.00 $0.00
0020 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 3.000 3.000   0.000 $2,300.00 $0.00 $0.00
0021 GUARDRAIL BRIDGE CONNECTION-TYPE B 623(I) 8680 EA 4.000 4.000   0.000 $892.00 $0.00 $0.00
0022 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 416.000 416.000   0.000 $6.00 $0.00 $0.00
8002 SEPARATOR FABRIC 325 5271 SY 0.000 -2,500.000   0.000 $0.62 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $43,347.71
Fed/State Project Number:    BRFY-152C(068) Project:    21861(04) Category:    0200/BRIDGE 'A'
0023 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 287.000 287.000   287.000 $7.00 $0.00 $2,009.00
0024 CLSM BACKFILL 501(G) 6309 CY 216.000 216.000 0.000 190.000 $135.00 $0.00 $25,650.00
0025 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 876.000 876.000 0.000 876.000 $215.00 $0.00 $188,340.00
0026 APPROACH SLAB 504(A) 1304 SY 379.000 379.000   0.000 $159.00 $0.00 $0.00
0027 SAW-CUT GROOVING 504(B) 1305 SY 1,248.600 1,248.600   0.000 $4.14 $0.00 $0.00
0028 CONCRETE RAIL (TR4) 504(D) 6245 LF 610.300 610.300   0.000 $70.00 $0.00 $0.00
0029 STRUCTURAL STEEL 506(A) 1322 LB 1,350.000 1,350.000 1,350.000 1,350.000 $3.25 $4,387.50 $4,387.50
0030 STAINLESS STEEL FIXED BEARING ASSEMBLY 507(A) 6170 EA 16.000 16.000 16.000 16.000 $2,900.00 $46,400.00 $46,400.00
0031 STAINLESS STEEL EXPANSION BEARING ASSEMBLY 507(B) 6174 EA 8.000 8.000 8.000 8.000 $2,900.00 $23,200.00 $23,200.00
0032 CLASS AA CONCRETE 509(A) 1326 CY 263.900 263.900 254.400 263.900 $542.00 $137,884.80 $143,033.80
0033 CLASS A CONCRETE 509(B) 1328 CY 212.800 212.800   212.800 $510.00 $0.00 $108,528.00
0034 CLASS C CONCRETE 509(D) 1331 CY 25.000 25.000   0.000 $455.00 $0.00 $0.00
0035 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 113,750.000 113,750.000 80,275.000 113,750.000 $1.09 $87,499.75 $123,987.50
0036 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 204.000 204.000   200.000 $25.90 $0.00 $5,180.00
0037 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 846.000 846.000   846.000 $29.40 $0.00 $24,872.40
0038 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 204.000 204.000   0.000 $11.10 $0.00 $0.00
0039 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 846.000 846.000 0.000 754.920 $12.60 $0.00 $9,511.99
0040 PILE LOAD TEST (DYNAMIC) 514(F) 6354 EA 18.000 18.000   0.000 $600.00 $0.00 $0.00
0041 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 1,201.000 1,201.000   0.000 $4.03 $0.00 $0.00
0042 DRILLED SHAFTS 60" DIAMETER 516(A) 6096 LF 208.600 208.600 0.000 208.600 $550.00 $0.00 $114,730.00
0043 SEALER CRACK PREPARATION 523(A) 6550 LF 47.800 47.800   0.000 $4.60 $0.00 $0.00
0044 SEALER RESIN 523(B) 6560 GAL 0.500 0.500   0.000 $172.50 $0.00 $0.00
0045 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,127.000 1,127.000 170.290 881.540 $31.90 $5,432.25 $28,121.13
0046 TYPE I-A FILTER BLANKET 601(C) 1355 TON 218.000 218.000 20.380 229.660 $27.27 $555.76 $6,262.83
0047 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 96.000 96.000   0.000 $25.00 $0.00 $0.00
0048 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 64.000 64.000   0.000 $33.59 $0.00 $0.00
0049 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $40,000.00 $0.00 $40,000.00
Subtotals For Category     0200/BRIDGE 'A'    $305,360.06 $894,214.15
Fed/State Project Number:    BRFY-152C(068) Project:    21861(04) Category:    0300/TRAFFIC
0050 STRUCTURAL CONCRETE 804(A) 2915 CY 1.000 1.000   0.000 $1,100.00 $0.00 $0.00
0051 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 4.000 4.000   0.000 $30.00 $0.00 $0.00
0052 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 2.000 2.000   0.000 $265.00 $0.00 $0.00
0053 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 2,940.000 2,940.000   0.000 $1.00 $0.00 $0.00
0054 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.230 0.730 $9,600.00 $2,208.00 $7,008.00
8000 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 0.000 150.000 130.000 130.000 $25.00 $3,250.00 $3,250.00
8001 MOBILIZATION 641 1552 LSUM 0.000 1.000 1.000 1.000 $715.00 $715.00 $715.00
Subtotals For Category     0300/TRAFFIC    $6,173.00 $10,973.00
Fed/State Project Number:    BRFY-152C(068) Project:    21861(04) Category:    0600/STAKING
0055 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.750 $5,000.00 $0.00 $3,750.00
Subtotals For Category     0600/STAKING    $0.00 $3,750.00
Fed/State Project Number:    BRFY-152C(068) Project:    21861(04) Category:    0640/CONSTRUCTION
0056 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.500 $4,500.00 $0.00 $2,250.00
0057 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $61,000.00 $0.00 $61,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $63,250.00
Subtotals For Project BRFY-152C(068) /21861(04) $311,533.06 $1,015,534.86