Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    10/16/2012
Contract ID: 120240   Estimate Number: 0001     Contract No: 810139
Residency: CIRCUIT ENGR. DISTRICT # 7 (05005)   Estimate Type: Progressive     Account No: 436500

Project Number(s): BRF-133C(105)CI
Primary Job Piece No: 26627(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (EW-169): OVER UNNAMED CREEK, 4.5 MILES EAST OF US-283. PROJECT LENGTH = 0.189 MILES
Primary County: JACKSON              
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: 06/21/2012 NTP Effective Date: 11/05/2012 Pay Period: 07/24/2012  TO  10/15/2012
Date Awarded: 07/02/2012 Date Work Began: Original Contract Time: 120
Date Contract Executed: 07/20/2012 Date Time Stopped: Current Time Charged: 0.00
Date NTP Issued: 07/24/2012 Completion Date: Current Time Allowed: 120.00
General Liability Expires: 05/01/2013 Workman's Comp Expires: 07/01/2013 Percent Time Used: 0.00 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $584,381.51 Total to Date Prev to Date This Estimate
Bid Amount: $584,381.51 Participating: $0.00 $0.00 $0.00
Percent Complete: 9.36 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $529,658.31 Total Earnings: $0.00 $0.00 $0.00
Unearned Balance: $529,658.31 Stockpiled Materials: $54,723.20 $0.00 $54,723.20
Gross Earnings: $54,723.20 $0.00 $54,723.20
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $54,723.20 $0.00 $54,723.20

Estimate Adjustment Detail

Contract ID: 120240   Estimate Number: 0001     Primary JP: 26627(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
26627(04) 0013 PC BR ITM FABS (AML) Stockpiled Material Initial Payment 0001 $54,723.20
Subtotals For Stockpile Payments $54,723.20


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: 120240   Estimate Number: 0001     Primary JP: 26627(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-133C(105)CI Project:    26627(04) Category:    0100/ROADWAY
0001 EARTHWORK 202(H) 0185 LSUM 1.000 1.000   0.000 $42,500.00 $0.00 $0.00
0002 TEMPORARY SILT DIKE 221(F) 0100 LF 400.000 400.000   0.000 $9.20 $0.00 $0.00
0003 SOLID SLAB SODDING 230(A) 2806 SY 7,800.000 7,800.000   0.000 $2.14 $0.00 $0.00
0004 VEGETATIVE MULCHING 233(A) 2817 AC 1.620 1.620   0.000 $425.00 $0.00 $0.00
0005 AGGREGATE BASE TYPE A 303(A) 2100 CY 464.000 464.000   0.000 $57.00 $0.00 $0.00
0006 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 13.000 13.000   0.000 $30.77 $0.00 $0.00
0007 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 440.000 440.000   0.000 $111.63 $0.00 $0.00
0008 CLASS C CONCRETE 509(D) 0325 CY 10.000 10.000   0.000 $275.00 $0.00 $0.00
0009 28" X 20" CORR. GALV. STEEL PIPE ARCH 613(B) 4528 LF 48.000 48.000   0.000 $28.09 $0.00 $0.00
0010 TYPE B4 CULVERT END TREATMENT 613(M) 7187 EA 2.000 2.000   0.000 $1,250.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $0.00
Fed/State Project Number:    BRF-133C(105)CI Project:    26627(04) Category:    0200/BRIDGE
0011 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 250.000 250.000   0.000 $9.00 $0.00 $0.00
0012 GRANULAR BACKFILL 501(F) 6352 CY 126.000 126.000   0.000 $62.50 $0.00 $0.00
0013 PRESTRESSED CONCRETE BEAMS (TYPE IV) 503(A) 1313 LF 378.670 378.670 0.000 0.000 $207.50 $0.00 $0.00
0014 CONCRETE RAIL (TR3) 504(D) 6239 LF 271.300 271.300   0.000 $73.50 $0.00 $0.00
0015 STRUCTURAL STEEL 506(A) 1322 LB 702.000 702.000   0.000 $3.10 $0.00 $0.00
0016 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 4.000 4.000   0.000 $1,325.00 $0.00 $0.00
0017 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 4.000 4.000   0.000 $1,325.00 $0.00 $0.00
0018 CLASS AA CONCRETE 509(A) 1326 CY 96.600 96.600   0.000 $557.50 $0.00 $0.00
0019 CLASS A CONCRETE 509(B) 1328 CY 91.600 91.600   0.000 $575.00 $0.00 $0.00
0020 REINFORCING STEEL 511(A) 1332 LB 36,180.000 36,180.000   0.000 $0.89 $0.00 $0.00
0021 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 100.000 100.000   0.000 $32.20 $0.00 $0.00
0022 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 280.000 280.000   0.000 $37.10 $0.00 $0.00
0023 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 100.000 100.000   0.000 $13.80 $0.00 $0.00
0024 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 280.000 280.000   0.000 $15.90 $0.00 $0.00
0025 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 1,725.000 1,725.000   0.000 $39.52 $0.00 $0.00
0026 TYPE I-A FILTER BLANKET 601(C) 1355 TON 575.000 575.000   0.000 $30.52 $0.00 $0.00
0027 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 75.000 75.000   0.000 $28.00 $0.00 $0.00
0028 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 28.000 28.000   0.000 $35.00 $0.00 $0.00
0029 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $11,000.00 $0.00 $0.00
0030 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,392.00 $0.00 $0.00
0031 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $3,583.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE    $0.00 $0.00
Fed/State Project Number:    BRF-133C(105)CI Project:    26627(04) Category:    0600/STAKING
0032 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.000 $7,475.00 $0.00 $0.00
Subtotals For Category     0600/STAKING    $0.00 $0.00
Fed/State Project Number:    BRF-133C(105)CI Project:    26627(04) Category:    0640/CONSTRUCTION
0033 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.000 $4,250.00 $0.00 $0.00
0034 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.000 $34,000.00 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $0.00
Subtotals For Project BRF-133C(105)CI /26627(04) $0.00 $0.00