Contract ID: | 110310 | Estimate Number: | 0003 | Contract No: | 710150 | |||
Residency: | ADA (03100) | Estimate Type: | Progressive | Account No: | 400300 | |||
Project Number(s): | BRFY-162B(121) | ||||||||||||
Primary Job Piece No: | 21843(04) | ||||||||||||
Contract Description: | BRIDGE AND APPROACHES SH-99: OVER BOIS D' ARC CREEK, 4.57 MILES SOUTH OF THE SH-3 JUNCTION. PROJECT LENGTH = 0.064 MILES. | ||||||||||||
Primary County: | PONTOTOC | ||||||||||||
Name of Road: | SH-99 | ||||||||||||
Prime Contractor: | MANHATTAN ROAD & BRIDGE COMPANY | ||||||||||||
5601 S. 122ND E. AVE. | |||||||||||||
TULSA , OK 74146 | |||||||||||||
Surety Company: | |||||||||||||
Date Let: | 06/16/2011 | NTP Effective Date: | 11/07/2011 | Pay Period: | 12/16/2011 TO 01/31/2012 |
Date Awarded: | 07/11/2011 | Date Work Began: | 11/07/2011 | Original Contract Time: | 90 |
Date Contract Executed: | 07/22/2011 | Date Time Stopped: | Current Time Charged: | 43.00 | |
Date NTP Issued: | 07/29/2011 | Completion Date: | Current Time Allowed: | 90.00 | |
General Liability Expires: | 10/01/2012 | Workman's Comp Expires: | 10/01/2012 | Percent Time Used: | 47.78 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $1,020,063.41 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $1,020,063.41 | Participating: | $231,668.63 | $229,665.49 | $2,003.14 | ||
Percent Complete: | 25.04 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $764,651.86 | Total Earnings: | $231,668.63 | $229,665.49 | $2,003.14 | ||
Unearned Balance: | $764,651.86 | Stockpiled Materials: | $23,742.92 | $23,742.92 | $0.00 | ||
Gross Earnings: | $255,411.55 | $253,408.41 | $2,003.14 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $255,411.55 | $253,408.41 | $2,003.14 |
Contract ID: | 110310 | Estimate Number: | 0003 | Primary JP: | 21843(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Pay Method changed from Field meas. to Pay Plan | Approved | 01/06/2012 | 0.0 | $0.00 |
STOCKPILE PAYMENT HISTORY | |||||
Project | Line Nbr | Stockpile Description | Adjustment Type | Estimate Nbr | Adjusted Amount |
21843(04) | 0024 | MOH 96" CGSP | Stockpiled Material Initial Payment | 0002 | $23,742.92 | Subtotals For Stockpile Payments | $23,742.92 |
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. |
Contract ID: | 110310 | Estimate Number: | 0003 | Primary JP: | 21843(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-162B(121) | Project: 21843(04) | Category: 0100/ROADWAY | ||||||||
0001 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 0.250 | $7,300.00 | $0.00 | $1,825.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 3,441.000 | 3,441.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0003 | ROCK EXCAVATION | 202(C) 0182 | CY | 1,042.000 | 1,042.000 | 0.000 | $29.00 | $0.00 | $0.00 | |
0004 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 4,039.000 | 4,039.000 | 0.000 | $10.00 | $0.00 | $0.00 | |
0005 | TYPE A-SALVAGED TOPSOIL | 205(A) 4229 | LSUM | 1.000 | 1.000 | 0.000 | $20,000.00 | $0.00 | $0.00 | |
0006 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 1,190.000 | 1,190.000 | 0.000 | $1.50 | $0.00 | $0.00 | |
0007 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 120.000 | 120.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0008 | TEMPORARY ROCK FILTER DAM TYPE 4 | 221(G) 0153 | CY | 111.000 | 111.000 | 0.000 | $50.00 | $0.00 | $0.00 | |
0009 | SOLID SLAB SODDING | 230(A) 2806 | SY | 6,328.000 | 6,328.000 | 0.000 | $1.19 | $0.00 | $0.00 | |
0010 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 1.000 | 1.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
0011 | MOWING | 241 2832 | AC | 5.500 | 5.500 | 0.000 | $50.00 | $0.00 | $0.00 | |
0012 | LIME | 307(D) 4230 | TON | 90.000 | 90.000 | 0.000 | $95.00 | $0.00 | $0.00 | |
0013 | LIME STABILIZED SUBGRADE | 307(H) 4270 | SY | 3,776.000 | 3,776.000 | 0.000 | $2.50 | $0.00 | $0.00 | |
0014 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 19.000 | 19.000 | 0.000 | $25.00 | $0.00 | $0.00 | |
0015 | FOG SEAL | 407(A) 4659 | GAL | 60.000 | 60.000 | 0.000 | $5.10 | $0.00 | $0.00 | |
0016 | TACK COAT | 407(B) 0250 | GAL | 679.000 | 679.000 | 0.000 | $3.42 | $0.00 | $0.00 | |
0017 | PRIME COAT | 408 5774 | GAL | 825.000 | 825.000 | 0.000 | $5.46 | $0.00 | $0.00 | |
0018 | SUPERPAVE, TYPE S3(PG 70-28 OK) | 411(B) 5940 | TON | 135.000 | 135.000 | 0.000 | $94.10 | $0.00 | $0.00 | |
0019 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 1,285.000 | 1,285.000 | 0.000 | $69.87 | $0.00 | $0.00 | |
0020 | SUPERPAVE, TYPE S4(PG 70-28 OK) | 411(C) 5955 | TON | 146.000 | 146.000 | 0.000 | $97.72 | $0.00 | $0.00 | |
0021 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 306.000 | 306.000 | 0.000 | $95.78 | $0.00 | $0.00 | |
0022 | COLD MILLING PAVEMENT | 412 5267 | SY | 590.000 | 590.000 | 0.000 | $11.22 | $0.00 | $0.00 | |
0023 | CLASS C CONCRETE | 509(D) 0325 | CY | 20.000 | 20.000 | 0.000 | $225.00 | $0.00 | $0.00 | |
0024 | 96" CORR. GALV. STEEL PIPE | 613(B) 4819 | LF | 256.000 | 256.000 | 0.000 | $110.00 | $0.00 | $0.00 | |
0025 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 0.000 | $1,500.00 | $0.00 | $0.00 | |
0026 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 2,833.000 | 2,833.000 | 0.000 | $2.30 | $0.00 | $0.00 | |
0027 | SAWING PAVEMENT | 619(C) 0924 | LF | 411.000 | 411.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0028 | FENCE-STYLE SWF (5 BARBED WIRE) | 624(C) 4459 | LF | 618.000 | 618.000 | 0.000 | $3.16 | $0.00 | $0.00 | |
0029 | MAILBOX INSTALLATION-SINGLE | 629(A) 4958 | EA | 3.000 | 3.000 | 0.000 | $71.40 | $0.00 | $0.00 | |
0030 | MAILBOX | 629(C) 4960 | EA | 3.000 | 3.000 | 0.000 | $25.50 | $0.00 | $0.00 | |
0031 | REMOVAL OF MAILBOX INSTALLATION | 629(D) 4961 | EA | 3.000 | 3.000 | 0.000 | $10.20 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY | $0.00 | $1,825.00 | ||||||||
Fed/State Project Number: BRFY-162B(121) | Project: 21843(04) | Category: 0200/BRIDGE 'A' | ||||||||
0032 | UNCLASSIFIED EXCAVATION | 202(A) 1301 | CY | 2,880.000 | 2,880.000 | 0.000 | $1.00 | $0.00 | $0.00 | |
0033 | ROCK EXCAVATION | 202(C) 0182 | CY | 2,880.000 | 2,880.000 | 1,200.000 | $29.00 | $0.00 | $34,800.00 | |
0034 | STRUCTURAL EXCAVATION UNCLASSIFIED | 501(A) 1306 | CY | 592.000 | 592.000 | 183.000 | $29.00 | $0.00 | $5,307.00 | |
0035 | CLASS AA CONCRETE | 509(A) 1326 | CY | 1,124.700 | 1,124.700 | 340.000 | $300.00 | $0.00 | $102,000.00 | |
0036 | REINFORCING STEEL | 511(A) 1332 | LB | 210,890.000 | 210,890.000 | 52,722.500 | $0.70 | $0.00 | $36,905.75 | |
0037 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 0.000 | $10,000.00 | $0.00 | $0.00 | |
Subtotals For Category 0200/BRIDGE 'A' | $0.00 | $179,012.75 | ||||||||
Fed/State Project Number: BRFY-162B(121) | Project: 21843(04) | Category: 0300/TRAFFIC SIGNING AND STRIPING | ||||||||
0045 | (PL)REMOVE & RESET EXISTING SIGNS | 805(D) 8756 | EA | 2.000 | 2.000 | 0.000 | $112.20 | $0.00 | $0.00 | |
0046 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 1,976.000 | 1,976.000 | 0.000 | $1.43 | $0.00 | $0.00 | |
Subtotals For Category 0300/TRAFFIC SIGNING AND STRIPING | $0.00 | $0.00 | ||||||||
Fed/State Project Number: BRFY-162B(121) | Project: 21843(04) | Category: 0302/TRAFFIC CONTROL | ||||||||
0047 | CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) | 857(A) 8839 | LF | 2,800.000 | 2,800.000 | 0.000 | $0.37 | $0.00 | $0.00 | |
0048 | REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) | 857(C) 8851 | LF | 500.000 | 500.000 | 0.000 | $0.71 | $0.00 | $0.00 | |
0049 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | 857(E) 8887 | EA | 40.000 | 40.000 | 0.000 | $1.02 | $0.00 | $0.00 | |
0050 | PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) | 857(F) 8006 | LF | 1,000.000 | 1,000.000 | 0.000 | $0.26 | $0.00 | $0.00 | |
0051 | (SP)CONST.ZONE IMPACT ATTEN. | 871(B) 8705 | SD | 100.000 | 100.000 | 0.000 | $41.82 | $0.00 | $0.00 | |
0052 | DELIVER PORTABLE LONGITUDINAL BARRIER | 877(B) 8484 | LF | 460.000 | 460.000 | 0.000 | $17.00 | $0.00 | $0.00 | |
0053 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 1,200.000 | 1,200.000 | 376.000 | 632.000 | $0.02 | $7.52 | $12.64 |
0054 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 840.000 | 840.000 | 329.000 | 568.000 | $0.51 | $167.79 | $289.68 |
0055 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 120.000 | 120.000 | 517.000 | 869.000 | $3.06 | $1,582.02 | $2,659.14 |
0056 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 240.000 | 240.000 | 0.000 | $1.53 | $0.00 | $0.00 | |
0057 | WING BARRICADES | 880(C) 8848 | SD | 240.000 | 240.000 | 188.000 | 316.000 | $0.61 | $114.68 | $192.76 |
0058 | VERTICAL PANELS | 880(D) 8854 | SD | 1,200.000 | 1,200.000 | 0.000 | $0.02 | $0.00 | $0.00 | |
0059 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 1,080.000 | 1,080.000 | 423.000 | 711.000 | $0.31 | $131.13 | $220.41 |
0060 | DRUMS | 880(F) 8878 | SD | 1,140.000 | 1,140.000 | 0.000 | $0.26 | $0.00 | $0.00 | |
0061 | CHANNELIZER CONES | 880(G) 8890 | SD | 300.000 | 300.000 | 0.000 | $0.03 | $0.00 | $0.00 | |
0062 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 120.000 | 120.000 | 0.000 | $30.60 | $0.00 | $0.00 | |
Subtotals For Category 0302/TRAFFIC CONTROL | $2,003.14 | $3,374.63 | ||||||||
Fed/State Project Number: BRFY-162B(121) | Project: 21843(04) | Category: 0600/STAKING | ||||||||
0063 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.250 | $3,825.00 | $0.00 | $956.25 | |
Subtotals For Category 0600/STAKING | $0.00 | $956.25 | ||||||||
Fed/State Project Number: BRFY-162B(121) | Project: 21843(04) | Category: 0640/CONSTRUCTION | ||||||||
0064 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.100 | $2,000.00 | $0.00 | $200.00 | |
0065 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $46,300.00 | $0.00 | $46,300.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $46,500.00 | ||||||||
Subtotals For Project BRFY-162B(121) /21843(04) | $2,003.14 | $231,668.63 |