Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    11/02/2009
Contract ID: 090382   Estimate Number: 0003     Contract No: 510224
Residency: SALLISAW (01200)   Estimate Type: Progressive     Account No: 432100

Project Number(s): BRO-STIM(193)CO
Primary Job Piece No: 20032(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (NS-467): OVER PRAIRIE CREEK, 1.5 MILES SOUTH OF ASKINS. PROJECT LENGTH = 0.188 MILES
Primary County: SEQUOYAH              
Name of Road: COUNTY ROAD(NS-467)              
Prime Contractor: C-GAWF CONSTRUCTION, INC.              
    41 SELMON ROAD              
    EUFAULA , OK   74432              
Surety Company: EMPLOYERS MUTUAL CASUALTY COMPANY              

Date Let: 07/23/2009 NTP Effective Date: 12/07/2009 Pay Period: 10/16/2009  TO  10/31/2009
Date Awarded: 08/03/2009 Date Work Began: 09/08/2009 Original Contract Time: 120
Date Contract Executed: 08/18/2009 Date Time Stopped: Current Time Charged: 54.00
Date NTP Issued: 08/19/2009 Completion Date: Current Time Allowed: 146.00
General Liability Expires: 01/03/2010 Workman's Comp Expires: 01/03/2010 Percent Time Used: 36.99 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $331,945.00 Total to Date Prev to Date This Estimate
Bid Amount: $331,945.00 Participating: $154,705.86 $148,816.64 $5,889.22
Percent Complete: 46.61 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $177,239.14 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $177,239.14 Total Earnings: $154,705.86 $148,816.64 $5,889.22
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $154,705.86 $148,816.64 $5,889.22
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $154,705.86 $148,816.64 $5,889.22

Estimate Adjustment Detail

Contract ID: 090382   Estimate Number: 0003     Primary JP: 20032(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: 090382   Estimate Number: 0003     Primary JP: 20032(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:    BRO-STIM(193)CO Project:    20032(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000 0.250 0.750 $3,500.00 $875.00 $2,625.00
0002 EARTHWORK 202(G) 0185 LSUM 1.000 1.000 0.000 0.100 $37,500.00 $0.00 $3,750.00
0003 TEMPORARY SILT FENCE 223 2801 LF 2,000.000 2,000.000 800.000 1,900.000 $1.75 $1,400.00 $3,325.00
0004 TEMPORARY SILT DIKE 227 0100 LF 200.000 200.000   0.000 $6.00 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 7,330.000 7,330.000   0.000 $2.00 $0.00 $0.00
0006 VEGETATIVE MULCHING 233(A) 2817 AC 5.000 5.000   0.000 $250.00 $0.00 $0.00
0007 AGGREGATE BASE 303 0192 CY 461.000 461.000   0.000 $37.50 $0.00 $0.00
0008 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 10.000 10.000   0.000 $50.00 $0.00 $0.00
0009 TACK COAT 407 0250 GAL 161.000 161.000   0.000 $5.00 $0.00 $0.00
0010 PRIME COAT 408 5774 GAL 1,263.000 1,263.000   0.000 $5.75 $0.00 $0.00
0011 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 547.000 547.000   0.000 $75.00 $0.00 $0.00
0012 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 423.000 423.000   0.000 $75.00 $0.00 $0.00
0013 CLASS C CONCRETE 509(D) 0325 CY 5.000 5.000   0.000 $200.00 $0.00 $0.00
0014 18" CORR. GALV. STEEL PIPE 613(D) 0689 LF 40.000 40.000   0.000 $25.00 $0.00 $0.00
0015 24" CORR. GALV. STEEL PIPE 613(D) 0690 LF 54.000 54.000   0.000 $30.00 $0.00 $0.00
0016 18" PREFAB. CULVERT END SECTION, ROUND 613(M) 5726 EA 2.000 2.000   0.000 $225.00 $0.00 $0.00
0017 24" PREFAB. CULVERT END SECTION, ROUND 613(M) 5730 EA 4.000 4.000   0.000 $250.00 $0.00 $0.00
0018 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 1,112.000 1,112.000   0.000 $2.00 $0.00 $0.00
0019 SAWING PAVEMENT 619(C) 0924 LF 40.000 40.000   0.000 $5.00 $0.00 $0.00
0020 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 1.000 1.000   0.000 $100.00 $0.00 $0.00
0021 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 1.000 1.000   0.000 $250.00 $0.00 $0.00
0022 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 2.000 2.000   0.000 $25.00 $0.00 $0.00
0023 TRAFFIC STRIPE(PLASTIC)(THIN-LINE)(4" WIDE) 855(A) 8815 LF 4,400.000 4,400.000   0.000 $0.90 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $2,275.00 $9,700.00
Fed/State Project Number:    BRO-STIM(193)CO Project:    20032(04) Category:    0200/BRIDGE 'A'
0024 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 1,100.000 1,100.000 0.000 550.000 $5.75 $0.00 $3,162.50
0025 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 187.000 187.000   187.000 $8.75 $0.00 $1,636.25
0026 CLASS A CONCRETE 509(B) 1328 CY 330.000 330.000 3.000 325.000 $250.00 $750.00 $81,250.00
0027 REINFORCING STEEL 511(A) 1332 LB 67,000.000 67,000.000 609.090 65,984.750 $0.58 $353.27 $38,271.16
0028 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 147.000 147.000 63.170 63.170 $35.00 $2,210.95 $2,210.95
0029 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 47.000 47.000   0.000 $30.00 $0.00 $0.00
0030 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   1.000 $5,000.00 $0.00 $5,000.00
0031 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000 0.100 0.450 $3,000.00 $300.00 $1,350.00
Subtotals For Category     0200/BRIDGE 'A'    $3,614.22 $132,880.86
Fed/State Project Number:    BRO-STIM(193)CO Project:    20032(04) Category:    0600/STAKING
0032 STAKING 642 0098 LSUM 1.000 1.000   0.500 $3,250.00 $0.00 $1,625.00
Subtotals For Category     0600/STAKING    $0.00 $1,625.00
Fed/State Project Number:    BRO-STIM(193)CO Project:    20032(04) Category:    0640/CONSTRUCTION
0033 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.250 $3,000.00 $0.00 $750.00
0034 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $9,750.00 $0.00 $9,750.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $10,500.00
Subtotals For Project BRO-STIM(193)CO /20032(04) $5,889.22 $154,705.86