Contract ID: | 110382 | Estimate Number: | 0012 | Contract No: | 710315 | |||
Residency: | SALLISAW (01200) | Estimate Type: | Progressive | Account No: | 434100 | |||
Project Number(s): | CIRB-146C(085)RB | ||||||||||||
Primary Job Piece No: | 23511(04) | ||||||||||||
Contract Description: | BRIDGE REHABILITATION AND APPROACHES COUNTY ROAD (TEXANNA ROAD): OVER DUCHESS CREEK, 3.0 MILES WEST OF THE MUSKOGEE COUNTY LINE AT LAKE EUFAULA. PROJECT LENGTH = 0.331 MILES | ||||||||||||
Primary County: | MCINTOSH | ||||||||||||
Name of Road: | COUNTY ROAD (TEXANNA | ||||||||||||
Prime Contractor: | JENSEN CONSTRUCTION COMPANY | ||||||||||||
11301 W. 57TH PLACE S. | |||||||||||||
SAND SPRINGS , OK 74063 | |||||||||||||
Surety Company: | WESTERN SURETY COMPANY | ||||||||||||
Date Let: | 08/18/2011 | NTP Effective Date: | 11/07/2011 | Pay Period: | 05/01/2012 TO 05/15/2012 |
Date Awarded: | 09/12/2011 | Date Work Began: | 10/31/2011 | Original Contract Time: | 270 |
Date Contract Executed: | 09/28/2011 | Date Time Stopped: | Current Time Charged: | 151.00 | |
Date NTP Issued: | 10/03/2011 | Completion Date: | Current Time Allowed: | 270.00 | |
General Liability Expires: | 04/01/2013 | Workman's Comp Expires: | 04/01/2013 | Percent Time Used: | 55.93 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $3,480,844.47 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $3,480,844.47 | Participating: | $0.00 | $0.00 | $0.00 | ||
Percent Complete: | 50.88 % | Non Participating: | $1,771,075.64 | $1,682,295.64 | $88,780.00 | ||
Funds Available: | $1,709,768.83 | Total Earnings: | $1,771,075.64 | $1,682,295.64 | $88,780.00 | ||
Unearned Balance: | $1,709,768.83 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $1,771,075.64 | $1,682,295.64 | $88,780.00 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $1,771,075.64 | $1,682,295.64 | $88,780.00 |
Contract ID: | 110382 | Estimate Number: | 0012 | Primary JP: | 23511(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. | 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 | $ |
Contract ID: | 110382 | Estimate Number: | 0012 | Primary JP: | 23511(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: CIRB-146C(085)RB | Project: 23511(04) | Category: 0100/ROADWAY | ||||||||
0001 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 3,400.000 | 3,400.000 | 0.000 | $8.00 | $0.00 | $0.00 | |
0002 | SELECT BORROW | 202(E) 0186 | CY | 3,975.000 | 3,975.000 | 0.000 | $11.00 | $0.00 | $0.00 | |
0003 | TYPE A-SALVAGED TOPSOIL | 205(A) 4229 | LSUM | 1.000 | 1.000 | 0.000 | $5,000.00 | $0.00 | $0.00 | |
0004 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 2,800.000 | 2,800.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
0005 | SOLID SLAB SODDING | 230(A) 2806 | SY | 2,400.000 | 2,400.000 | 0.000 | $2.50 | $0.00 | $0.00 | |
0006 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 616.000 | 616.000 | 0.000 | $43.00 | $0.00 | $0.00 | |
0007 | SEPARATOR FABRIC | 325 5271 | SY | 7,400.000 | 7,400.000 | 0.000 | $2.25 | $0.00 | $0.00 | |
0008 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 200.000 | 200.000 | 0.000 | $35.00 | $0.00 | $0.00 | |
0009 | PRIME COAT | 408 5774 | GAL | 1,098.000 | 1,098.000 | 0.000 | $4.60 | $0.00 | $0.00 | |
0010 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 1,368.000 | 1,368.000 | 0.000 | $77.37 | $0.00 | $0.00 | |
0011 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 800.000 | 800.000 | 0.000 | $78.77 | $0.00 | $0.00 | |
0012 | CLASS C CONCRETE | 509(D) 0325 | CY | 15.000 | 15.000 | 0.000 | $300.00 | $0.00 | $0.00 | |
0013 | TYPE I PLAIN RIPRAP | 601(A) 0297 | TON | 850.000 | 850.000 | 0.000 | $45.00 | $0.00 | $0.00 | |
0014 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 0.000 | $10,000.00 | $0.00 | $0.00 | |
0015 | BEAM GUARDRAIL W-BEAM SINGLE | 623(A) 0932 | LF | 1,887.500 | 1,887.500 | 0.000 | $14.50 | $0.00 | $0.00 | |
0016 | GUARDRAIL ANCHOR UNIT (TYPE B) | 623(F) 4447 | EA | 4.000 | 4.000 | 0.000 | $550.00 | $0.00 | $0.00 | |
0017 | GUARDRAIL ANCHOR UNIT (TYPE D-BF) | 623(F) 5686 | EA | 4.000 | 4.000 | 0.000 | $1,225.00 | $0.00 | $0.00 | |
0018 | GUARDRAIL DELINEATORS(TYPE 2, CODE 1) | 853 9069 | EA | 46.000 | 46.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY | $0.00 | $0.00 | ||||||||
Fed/State Project Number: CIRB-146C(085)RB | Project: 23511(04) | Category: 0101/ROADWAY (WATERLINE) | ||||||||
0019 | 3" POLYETHYLENE PIPE | 613(E) 4040 | LF | 550.000 | 550.000 | 550.000 | $11.00 | $0.00 | $6,050.00 | |
0020 | 4" DUCTILE IRON PIPE | 616(A) 5120 | LF | 460.000 | 460.000 | 0.000 | $35.00 | $0.00 | $0.00 | |
0021 | 8" DUCTILE IRON PIPE | 616(A) 5122 | LF | 180.000 | 180.000 | 0.000 | $67.00 | $0.00 | $0.00 | |
0022 | 12" DUCTILE IRON PIPE | 616(A) 5124 | LF | 45.000 | 45.000 | 0.000 | $140.00 | $0.00 | $0.00 | |
0023 | 3" POLYVINYL CHLORIDE (PVC) PIPE | 616(B) 5220 | LF | 1,350.000 | 1,350.000 | 0.000 | $10.00 | $0.00 | $0.00 | |
0024 | 6" POLYVINYL CHLORIDE (PVC) PIPE | 616(B) 5223 | LF | 550.000 | 550.000 | 0.000 | $18.00 | $0.00 | $0.00 | |
0025 | 8" POLYVINYL CHLORIDE (PVC) PIPE | 616(B) 5225 | LF | 590.000 | 590.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0026 | 3" VALVES | 616(D) 0858 | EA | 2.000 | 2.000 | 0.000 | $700.00 | $0.00 | $0.00 | |
0027 | 8" GATE VALVE | 616(D) 1080 | EA | 1.000 | 1.000 | 0.000 | $1,500.00 | $0.00 | $0.00 | |
0028 | (SP)SUBMERSIBLE PUMP | 648(A) 0125 | EA | 2.000 | 2.000 | 0.000 | $120,000.00 | $0.00 | $0.00 | |
Subtotals For Category 0101/ROADWAY (WATERLINE) | $0.00 | $6,050.00 | ||||||||
Fed/State Project Number: CIRB-146C(085)RB | Project: 23511(04) | Category: 0102/ROADWAY (ELECTRIC & CABLE) | ||||||||
0029 | 2" GALV. STEEL ELECTRICAL CONDUIT EXPOSED | 802(A) 8310 | LF | 525.000 | 525.000 | 0.000 | $25.00 | $0.00 | $0.00 | |
0030 | 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED | 802(B) 8342 | LF | 180.000 | 180.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
Subtotals For Category 0102/ROADWAY (ELECTRIC & CABLE) | $0.00 | $0.00 | ||||||||
Fed/State Project Number: CIRB-146C(085)RB | Project: 23511(04) | Category: 0200/BRIDGE | ||||||||
0031 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 90.000 | 90.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0032 | CLSM BACKFILL | 501(G) 6309 | CY | 40.000 | 40.000 | 0.000 | 16.000 | $120.00 | $0.00 | $1,920.00 |
0033 | (PL)FALSEWORK JACKING | 502(C) 6116 | LSUM | 1.000 | 1.000 | 0.000 | $2,000.00 | $0.00 | $0.00 | |
0034 | INSERTS | 504 6176 | EA | 63.000 | 63.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0035 | HANGERS | 504 6224 | EA | 63.000 | 63.000 | 0.000 | $100.00 | $0.00 | $0.00 | |
0036 | SAW-CUT GROOVING | 504(B) 1305 | SY | 1,598.400 | 1,598.400 | 0.000 | $4.15 | $0.00 | $0.00 | |
0037 | SEALED EXPANSION JOINT | 504(C) 6250 | LF | 67.700 | 67.700 | 0.000 | $250.00 | $0.00 | $0.00 | |
0038 | CONCRETE RAIL (TR3) | 504(D) 6239 | LF | 954.200 | 954.200 | 0.000 | $60.00 | $0.00 | $0.00 | |
0039 | STRUCTURAL STEEL | 506(A) 1322 | LB | 233,130.000 | 233,130.000 | 118,920.000 | $2.10 | $0.00 | $249,732.00 | |
0040 | WEATHERING STEEL FIXED BEARING ASSEMBLY | 507(A) 6172 | EA | 4.000 | 4.000 | 2.000 | $1,500.00 | $0.00 | $3,000.00 | |
0041 | WEATHERING STEEL EXPANSION BEARING ASSEMBLY | 507(B) 6176 | EA | 8.000 | 8.000 | 4.000 | $2,000.00 | $0.00 | $8,000.00 | |
0042 | CLASS AA CONCRETE | 509(A) 1326 | CY | 407.000 | 407.000 | 129.300 | 129.300 | $600.00 | $77,580.00 | $77,580.00 |
0043 | CLASS A CONCRETE | 509(B) 1328 | CY | 103.600 | 103.600 | 84.630 | $600.00 | $0.00 | $50,778.00 | |
0044 | MECHANICAL SPLICES | 511 6306 | EA | 3,040.000 | 3,040.000 | 1,527.000 | $12.00 | $0.00 | $18,324.00 | |
0045 | REINFORCING STEEL | 511(A) 1332 | LB | 160,090.000 | 160,090.000 | 63,307.000 | $0.90 | $0.00 | $56,976.30 | |
0046 | PAINTING EXISTING STRUCTURES | 512(A) 1323 | LSUM | 1.000 | 1.000 | 0.250 | $60,000.00 | $0.00 | $15,000.00 | |
0047 | COLLECTION AND HANDLING OF WASTE | 512(B) 6303 | LSUM | 1.000 | 1.000 | 0.250 | $10,000.00 | $0.00 | $2,500.00 | |
0048 | PILES, FURNISHED (HP 12X53) | 514(A) 6011 | LF | 364.000 | 364.000 | 288.000 | $30.00 | $0.00 | $8,640.00 | |
0049 | PILES, DRIVEN (HP 12X53) | 514(B) 6294 | LF | 364.000 | 364.000 | 270.970 | $14.00 | $0.00 | $3,793.58 | |
0050 | DRILLED SHAFTS 54" DIAMETER | 516(A) 6095 | LF | 438.000 | 438.000 | 449.000 | $2,200.00 | $0.00 | $987,800.00 | |
0051 | PREPARATION OF CRACKS, BELOW WATER | 520(B) 6059 | LF | 10.000 | 10.000 | 0.000 | $88.00 | $0.00 | $0.00 | |
0052 | EPOXY RESIN, BELOW WATER | 520(D) 6061 | GAL | 1.000 | 1.000 | 0.000 | $100.00 | $0.00 | $0.00 | |
0053 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 1,614.000 | 1,614.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0054 | SEALER RESIN | 523(B) 6560 | GAL | 19.000 | 19.000 | 0.000 | $100.00 | $0.00 | $0.00 | |
0055 | (PL)REPAIR BRIDGE ITEMS | 540 4505 | EA | 3.000 | 3.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0056 | (PL)INSTALLATION OF BRIDGE ITEMS | 542 4605 | EA | 8.000 | 8.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0057 | TYPE I PLAIN RIPRAP | 601(A) 1351 | TON | 64.000 | 64.000 | 0.000 | $50.00 | $0.00 | $0.00 | |
0058 | REMOVAL OF BRIDGE ITEMS | 619(B) 2500 | LSUM | 1.000 | 1.000 | 0.300 | $200,000.00 | $0.00 | $60,000.00 | |
0059 | SPECIAL SIGNS | 850(D) 8121 | EA | 8.000 | 8.000 | 0.000 | $75.00 | $0.00 | $0.00 | |
Subtotals For Category 0200/BRIDGE | $77,580.00 | $1,544,043.88 | ||||||||
Fed/State Project Number: CIRB-146C(085)RB | Project: 23511(04) | Category: 0300/TRAFFIC | ||||||||
0060 | (SP)PORTABLE TRAFFIC SIGNAL SYSTEM | 823 8478 | SD | 270.000 | 270.000 | 30.000 | 170.000 | $150.00 | $4,500.00 | $25,500.00 |
0061 | TRAFFIC STRIPE(PAINT)(4" WIDE) | 854(A) 8800 | LF | 5,000.000 | 5,000.000 | 0.000 | $0.12 | $0.00 | $0.00 | |
0062 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 10,000.000 | 10,000.000 | 0.000 | $0.20 | $0.00 | $0.00 | |
0063 | DELIVER PORTABLE LONGITUDINAL BARRIER | 877(B) 8484 | LF | 1,990.000 | 1,990.000 | 1,611.000 | $34.16 | $0.00 | $55,031.76 | |
0064 | RELOCATION OF PORTABLE LONGITUDINAL BARRIER | 877(C) 8486 | LF | 1,990.000 | 1,990.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
0065 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.150 | $30,000.00 | $0.00 | $4,500.00 | |
0066 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 540.000 | 540.000 | 30.000 | 170.000 | $15.00 | $450.00 | $2,550.00 |
Subtotals For Category 0300/TRAFFIC | $4,950.00 | $87,581.76 | ||||||||
Fed/State Project Number: CIRB-146C(085)RB | Project: 23511(04) | Category: 0600/STAKING | ||||||||
0067 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.250 | 0.750 | $20,000.00 | $5,000.00 | $15,000.00 |
Subtotals For Category 0600/STAKING | $5,000.00 | $15,000.00 | ||||||||
Fed/State Project Number: CIRB-146C(085)RB | Project: 23511(04) | Category: 0640/CONSTRUCTION | ||||||||
0068 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.250 | 0.500 | $5,000.00 | $1,250.00 | $2,500.00 |
0069 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 0.610 | $190,000.00 | $0.00 | $115,900.00 | |
Subtotals For Category 0640/CONSTRUCTION | $1,250.00 | $118,400.00 | ||||||||
Subtotals For Project CIRB-146C(085)RB /23511(04) | $88,780.00 | $1,771,075.64 |