Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    05/02/2012
Contract ID: 120057   Estimate Number: 0001     Contract No: 710875
Residency: CIRCUIT ENGR. DISTRICT # 3 (02013)   Estimate Type: Progressive     Account No: 436200
Project Number(s): BRF-164C(012)CI
Primary Job Piece No: 17045(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (NS-409.5): OVER TENMILE CREEK, 1.8 MILE NORTH OF JUMBO. PROJECT LENGTH = 0.387 MILES
Primary County: PUSHMATAHA              
Name of Road: COUNTY ROAD              
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: 05/07/2012 Pay Period: 02/29/2012  TO  04/30/2012
Date Awarded: 02/06/2012 Date Work Began: Original Contract Time: 150
Date Contract Executed: 02/23/2012 Date Time Stopped: Current Time Charged: 0.00
Date NTP Issued: 02/29/2012 Completion Date: Current Time Allowed: 150.00
General Liability Expires: 05/01/2012 Workman's Comp Expires: 07/01/2012 Percent Time Used: 0.00 %
Specification Year: 2009     Date Approved:
Current Contract Amount: $809,066.74 Total to Date Prev to Date This Estimate
Bid Amount: $809,066.74 Participating: $0.00 $0.00 $0.00
Percent Complete: 8.46 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $740,611.24 Total Earnings: $0.00 $0.00 $0.00
Unearned Balance: $740,611.24 Stockpiled Materials: $68,455.50 $0.00 $68,455.50
Gross Earnings: $68,455.50 $0.00 $68,455.50
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $68,455.50 $0.00 $68,455.50

Estimate Adjustment Detail
Contract ID: 120057   Estimate Number: 0001     Primary JP: 17045(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
17045(04) 0028 Prestressed Beams & Bearing Pads Stockpiled Material Initial Payment 0001 $68,455.50
Subtotals For Stockpile Payments $68,455.50


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: 120057   Estimate Number: 0001     Primary JP: 17045(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:    BRF-164C(012)CI Project:    17045(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.000 $14,000.00 $0.00 $0.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 2,362.000 2,362.000   0.000 $6.67 $0.00 $0.00
0003 UNCLASSIFIED BORROW 202(D) 0184 CY 10,019.000 10,019.000   0.000 $8.50 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000   0.000 $8,750.00 $0.00 $0.00
0005 OBLITERATING ABANDONED ROAD 210 0121 LF 700.000 700.000   0.000 $6.50 $0.00 $0.00
0006 TEMPORARY SILT FENCE 221(C) 2801 LF 1,870.000 1,870.000   0.000 $1.80 $0.00 $0.00
0007 TEMPORARY SILT DIKE 221(F) 0100 LF 492.000 492.000   0.000 $11.00 $0.00 $0.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 13,818.000 13,818.000   0.000 $1.73 $0.00 $0.00
0009 VEGETATIVE MULCHING 233(A) 2817 AC 5.800 5.800   0.000 $675.00 $0.00 $0.00
0010 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,939.000 1,939.000   0.000 $20.46 $0.00 $0.00
0011 CLASS A CONCRETE 509(B) 0321 CY 8.800 8.800   0.000 $816.75 $0.00 $0.00
0012 CLASS C CONCRETE 509(D) 0325 CY 23.200 23.200   0.000 $300.00 $0.00 $0.00
0013 INLET (SMD-TYPE 2) 611(G) 6002 EA 1.000 1.000   0.000 $1,750.00 $0.00 $0.00
0014 24" R.C.PIPE CLASS III 613(A) 0492 LF 44.000 44.000   0.000 $55.00 $0.00 $0.00
0015 48" R.C.PIPE CLASS III 613(A) 0496 LF 210.000 210.000   0.000 $105.00 $0.00 $0.00
0016 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(B) 4528 LF 34.000 34.000   0.000 $29.00 $0.00 $0.00
0017 35" X 24" CORR. GALV. STEEL PIPE ARCH 613(B) 4529 LF 30.000 30.000   0.000 $47.00 $0.00 $0.00
0018 42" X 29" CORR. GALV. STEEL PIPE ARCH 613(B) 4530 LF 36.000 36.000   0.000 $56.00 $0.00 $0.00
0019 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 1.000 1.000   0.000 $1,000.00 $0.00 $0.00
0020 48" PREFAB. CULVERT END SECTION, ROUND 613(L) 5738 EA 6.000 6.000   0.000 $1,500.00 $0.00 $0.00
0021 28" X 20" GALV. STEEL CULVERT END SECTION ARCH 613(P) 4571 EA 2.000 2.000   0.000 $275.00 $0.00 $0.00
0022 35" X 24" GALV. STEEL CULVERT END SECTION ARCH 613(P) 4572 EA 2.000 2.000   0.000 $410.00 $0.00 $0.00
0023 42" X 29" GALV. STEEL CULVERT END SECTION ARCH 613(P) 4573 EA 2.000 2.000   0.000 $562.50 $0.00 $0.00
0024 SHEET ALUMINUM SIGNS 850(A) 8110 SF 17.000 17.000   0.000 $22.00 $0.00 $0.00
0025 FLANGE CHANNEL POSTS(4 LB/FT) 851(D) 8597 LF 34.000 34.000   0.000 $22.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $0.00
Fed/State Project Number:    BRF-164C(012)CI Project:    17045(04) Category:    0200/BRIDGE
0026 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 103.000 103.000   0.000 $7.67 $0.00 $0.00
0027 UNCLASSIFIED BACKFILL 501(D) 6353 CY 84.000 84.000   0.000 $10.25 $0.00 $0.00
0028 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 530.000 530.000 0.000 0.000 $170.00 $0.00 $0.00
0029 SAW-CUT GROOVING 504(B) 1305 SY 416.200 416.200   0.000 $6.60 $0.00 $0.00
0030 SEALED EXPANSION JOINT 504(C) 6250 LF 38.600 38.600   0.000 $265.00 $0.00 $0.00
0031 CONCRETE RAIL (TR1) 504(E) 1380 LF 354.670 354.670   0.000 $67.00 $0.00 $0.00
0032 STRUCTURAL STEEL 506(A) 1322 LB 1,480.000 1,480.000   0.000 $3.00 $0.00 $0.00
0033 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 12.000 12.000   0.000 $1,000.00 $0.00 $0.00
0034 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 12.000 12.000   0.000 $1,000.00 $0.00 $0.00
0035 CLASS AA CONCRETE 509(A) 1326 CY 112.000 112.000   0.000 $504.00 $0.00 $0.00
0036 CLASS A CONCRETE 509(B) 1328 CY 131.100 131.100   0.000 $525.00 $0.00 $0.00
0037 REINFORCING STEEL 511(A) 1332 LB 52,120.000 52,120.000   0.000 $0.92 $0.00 $0.00
0038 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 391.000 391.000   0.000 $34.30 $0.00 $0.00
0039 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 391.000 391.000   0.000 $14.70 $0.00 $0.00
0040 DRILLED SHAFTS 54" DIAMETER 516(A) 6095 LF 66.000 66.000   0.000 $1,100.00 $0.00 $0.00
0041 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,370.000 1,370.000   0.000 $32.88 $0.00 $0.00
0042 TYPE I-A FILTER BLANKET 601(C) 1355 TON 280.000 280.000   0.000 $27.35 $0.00 $0.00
0043 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,250.00 $0.00 $0.00
0044 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $7,500.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE    $0.00 $0.00
Fed/State Project Number:    BRF-164C(012)CI Project:    17045(04) Category:    0600/CONSTRUCTION STAKING
0045 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.000 $11,500.00 $0.00 $0.00
Subtotals For Category     0600/CONSTRUCTION STAKING    $0.00 $0.00
Fed/State Project Number:    BRF-164C(012)CI Project:    17045(04) Category:    0640/CONSTRUCTION
0046 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $3,500.00 $0.00 $0.00
0047 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.000 $24,500.00 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $0.00
Fed/State Project Number:    BRF-164C(012)CI Project:    17045(04) Category:    0900/NON-PARTICIPATING
0048 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 3,005.000 3,005.000   0.000 $5.18 $0.00 $0.00
Subtotals For Category     0900/NON-PARTICIPATING    $0.00 $0.00
Subtotals For Project BRF-164C(012)CI /17045(04) $0.00 $0.00