Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    12/05/2012
Contract ID: 110447   Estimate Number: 0012     Contract No: 710437
Residency: HEAVENER (02200)   Estimate Type: Progressive     Account No: 400200

Project Number(s): BRFY-164B(146)SS
Primary Job Piece No: 26233(04)
Contract Description: BRIDGE AND APPROACHES US-271: OVER HARDY CREEK, 1.0 MILE NORTH OF THE SH-144 JCT. PROJECT LENGTH = 0.164 MILES
Primary County: PUSHMATAHA              
Name of Road: US-271              
Prime Contractor: C-GAWF CONSTRUCTION, INC.              
    101 E SHURDEN INDUSTRIAL BLVD              
    HENRYETTA , OK   74437              
Surety Company: EMPLOYERS MUTUAL CASUALTY COMPANY              

Date Let: 09/15/2011 NTP Effective Date: 05/21/2012 Pay Period: 11/16/2012  TO  11/30/2012
Date Awarded: 10/03/2011 Date Work Began: 06/11/2012 Original Contract Time: 180
Date Contract Executed: 10/12/2011 Date Time Stopped: Current Time Charged: 181.00
Date NTP Issued: 10/19/2011 Completion Date: Current Time Allowed: 180.00
General Liability Expires: 01/03/2013 Workman's Comp Expires: 01/03/2013 Percent Time Used: 100.56 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $1,425,016.88 Total to Date Prev to Date This Estimate
Bid Amount: $1,425,016.88 Participating: $609,806.32 $491,655.98 $118,150.34
Percent Complete: 46.68 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $759,757.05 Total Earnings: $609,806.32 $491,655.98 $118,150.34
Unearned Balance: $759,757.05 Stockpiled Materials: $56,203.51 $17,581.60 $38,621.91
Gross Earnings: $666,009.83 $509,237.58 $156,772.25
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $-750.00 $0.00 $-750.00
TOTAL: $665,259.83 $509,237.58 $156,022.25

Estimate Adjustment Detail

Contract ID: 110447   Estimate Number: 0012     Primary JP: 26233(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
26233(04) 0020 Reinforcing Steel(Bridge A)(Phase 1 & 3) Stockpiled Material Adjustment 0006 $-4.21
26233(04) 0020 Reinforcing Steel(Bridge A)(Phase 1 & 3) Stockpiled Material Adjustment 0005 $-2,025.47
26233(04) 0020 Reinforcing Steel(Bridge A)(Phase 1 & 3) Stockpiled Material Initial Payment 0003 $38,524.55
26233(04) 0020 Reinforcing Steel(Bridge A)(Phase 1 & 3) Stockpiled Material Closure 0007 $-36,494.87
26233(04) 0038 Traffic Rail Stockpiled Material Initial Payment 0012 $3,414.60
26233(04) 0040 Reinforcing Steel(Br. A) Phase 1 & 3 Stockpiled Material Adjustment 0009 $-7,455.52
26233(04) 0040 Reinforcing Steel(Br. A) Phase 1 & 3 Stockpiled Material Adjustment 0008 $-4,246.80
26233(04) 0040 Reinforcing Steel(Br. A) Phase 1 & 3 Stockpiled Material Initial Payment 0007 $38,524.55
26233(04) 0040 Reinforcing Steel(Br. A) Phase 1 & 3 Stockpiled Material Adjustment 0007 $-9,240.63
26233(04) 0040 Str. 4 Reinforcing Steel Stockpiled Material Initial Payment 0012 $35,207.31
Subtotals For Stockpile Payments $56,203.51


LIQUIDATED DAMAGES HISTORY
Adjustment Description Estimate Nbr Time Units Rate Adjustment Amount
System Application of Liquidated Damages 0012 --1.0 $750.00 $-750.00
Subtotals For Liquidated Damages $-750.00


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: 110447   Estimate Number: 0012     Primary JP: 26233(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-164B(146)SS Project:    26233(04) Category:    0100/ROADWAY ITEMS
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.900 $10,000.00 $0.00 $9,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 3,627.000 3,627.000   431.000 $5.75 $0.00 $2,478.25
0003 ROCK EXCAVATION 202(C) 0182 CY 6,270.000 6,270.000   6,157.600 $13.75 $0.00 $84,667.01
0004 UNCLASSIFIED BORROW 202(D) 0184 CY 8,983.000 8,983.000   0.000 $7.75 $0.00 $0.00
0005 PRESPLITTING OF ROCK 202(G) 0189 F DR 400.000 400.000   330.000 $100.00 $0.00 $33,000.00
0006 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.250 $7,500.00 $0.00 $1,875.00
0007 TEMPORARY SILT FENCE 221(C) 2801 LF 1,511.000 1,511.000 109.000 169.000 $2.50 $272.50 $422.50
0008 TEMPORARY SILT DIKE 221(F) 0100 LF 175.000 175.000 84.000 84.000 $9.00 $756.00 $756.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 23,987.000 23,987.000   0.000 $1.59 $0.00 $0.00
0010 VEGETATIVE MULCHING 233(A) 2817 AC 4.960 4.960   0.000 $795.00 $0.00 $0.00
0011 AGGREGATE BASE TYPE A 303(A) 2100 CY 1,639.000 1,639.000   612.970 $39.00 $0.00 $23,905.83
0012 SEPARATOR FABRIC 325 5271 SY 7,819.000 7,819.000   0.000 $1.25 $0.00 $0.00
0013 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 451.000 451.000   0.000 $22.00 $0.00 $0.00
0014 PRIME COAT 408 5774 GAL 2,538.000 2,538.000   0.000 $4.50 $0.00 $0.00
0015 SUPERPAVE, TYPE S3(PG 76-28 OK) 411(B) 5935 TON 970.000 970.000 487.380 487.380 $97.78 $47,656.02 $47,656.02
0016 SUPERPAVE, TYPE S4(PG 76-28 OK) 411(C) 5950 TON 742.000 742.000 391.220 391.220 $104.87 $41,027.24 $41,027.24
0017 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 9.000 9.000   15.500 $20.00 $0.00 $310.00
0018 CLASS AA CONCRETE 509(A) 0319 CY 29.200 29.200   43.110 $500.00 $0.00 $21,555.00
0019 CLASS C CONCRETE 509(D) 0325 CY 35.000 35.000   0.000 $300.00 $0.00 $0.00
0020 REINFORCING STEEL 511(A) 0332 LB 4,090.000 4,090.000   5,779.294 $1.50 $0.00 $8,668.95
0021 INLET (SMD-TYPE 2) 611(G) 6002 EA 2.000 2.000   0.000 $2,250.00 $0.00 $0.00
0022 18" R.C.PIPE CLASS III 613(A) 0491 LF 88.000 88.000   0.000 $50.00 $0.00 $0.00
0023 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 70.000 70.000   0.000 $25.00 $0.00 $0.00
0024 TYPE A4 CULVERT END TREATMENT 613(M) 7186 EA 2.000 2.000   0.000 $800.00 $0.00 $0.00
0025 STANDARD BEDDING MATERIAL, CLASS C 613(T) 1187 CY 24.000 24.000   0.000 $50.00 $0.00 $0.00
0026 TRENCH EXCAVATION 613(V) 1180 CY 31.000 31.000   0.000 $10.00 $0.00 $0.00
0027 REMOVAL OF FENCE 619(B) 4725 LF 278.000 278.000   0.000 $5.00 $0.00 $0.00
0028 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 6,354.000 6,354.000   0.000 $2.50 $0.00 $0.00
0029 REMOVAL OF GUARDRAIL 619(B) 4780 LF 1,109.000 1,109.000   795.000 $2.00 $0.00 $1,590.00
0030 SAWING PAVEMENT 619(C) 0924 LF 600.000 600.000   0.000 $4.50 $0.00 $0.00
0031 BEAM GUARDRAIL W-BEAM SINGLE 623(A) 0932 LF 487.500 487.500   0.000 $17.60 $0.00 $0.00
0032 GUARDRAIL END TREATMENT (GET) 623(G) 8571 EA 2.000 2.000   0.000 $2,282.50 $0.00 $0.00
0033 GUARDRAIL BRIDGE CONNECTION-TYPE A 623(I) 8675 EA 2.000 2.000   0.000 $1,677.50 $0.00 $0.00
0034 FENCE-STYLE SWF (4 BARBED WIRE) 624(C) 4458 LF 284.000 284.000   0.000 $10.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY ITEMS    $89,711.76 $276,911.80
Fed/State Project Number:    BRFY-164B(146)SS Project:    26233(04) Category:    0200/BRIDGE 'A'
0035 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 5,269.000 5,269.000   2,634.500 $8.75 $0.00 $23,051.88
0036 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 363.700 363.700   181.850 $13.75 $0.00 $2,500.44
0037 CLSM BACKFILL 501(G) 6309 CY 48.500 48.500   0.000 $125.00 $0.00 $0.00
0038 CONCRETE RAIL (TR4) 504(D) 6245 LF 190.120 190.120 0.000 0.000 $65.00 $0.00 $0.00
0039 CLASS AA CONCRETE 509(A) 1326 CY 858.200 858.200   339.710 $375.00 $0.00 $127,391.25
0040 REINFORCING STEEL 511(A) 1332 LB 180,192.000 180,192.000 0.000 77,360.000 $0.80 $0.00 $61,888.00
0041 EPOXY COATED REINFORCING STEEL 511(B) 6010 LB 2,792.000 2,792.000   0.000 $1.25 $0.00 $0.00
0042 WATER REPELLENT (VISUALLY INSPECTED) 515(A) 6013 SY 117.700 117.700   0.000 $15.00 $0.00 $0.00
0043 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 562.000 562.000   0.000 $35.00 $0.00 $0.00
0044 TYPE I-A FILTER BLANKET 601(C) 1355 TON 94.000 94.000   0.000 $35.00 $0.00 $0.00
0045 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 137.000 137.000   0.000 $19.00 $0.00 $0.00
0046 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $25,000.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE 'A'    $0.00 $214,831.57
Fed/State Project Number:    BRFY-164B(146)SS Project:    26233(04) Category:    0300/TRAFFIC ITEMS
0047 (PL)REMOVAL OF EXISTING SIGNS 805(A) 8724 EA 4.000 4.000   0.000 $220.00 $0.00 $0.00
0048 (PL)REMOVE & RESET EXISTING SIGNS 805(D) 8756 EA 6.000 6.000   0.000 $660.00 $0.00 $0.00
0049 2" SQUARE TUBE POST 851(C) 8324 LF 38.000 38.000   0.000 $13.20 $0.00 $0.00
0050 GUARDRAIL DELINEATORS(TYPE 2, CODE 1) 853 9069 EA 10.000 10.000   0.000 $25.00 $0.00 $0.00
0051 TRAFFIC STRIPE(PAINT)(4" WIDE) 854(A) 8800 LF 5,623.000 5,623.000 4,397.000 4,397.000 $0.20 $879.40 $879.40
0052 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 5,600.000 5,600.000   0.000 $0.50 $0.00 $0.00
0053 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 5,623.000 5,623.000 1,131.000 1,131.000 $0.11 $124.41 $124.41
0054 (SP)CONST.ZONE IMPACT ATTEN. 871(B) 8705 SD 140.000 140.000   0.000 $13.20 $0.00 $0.00
0055 DELIVER PORTABLE LONGITUDINAL BARRIER 877(B) 8484 LF 2,404.000 2,404.000 655.600 1,025.600 $40.00 $26,224.00 $41,024.00
0056 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 1,080.000 1,080.000 236.000 2,971.000 $0.61 $143.96 $1,812.31
0057 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 2,300.000 2,300.000 175.000 1,887.000 $0.61 $106.75 $1,151.07
0058 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,580.000 1,580.000 190.000 1,878.000 $2.75 $522.50 $5,164.50
0059 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 280.000 280.000 46.000 110.000 $3.30 $151.80 $363.00
0060 WING BARRICADES 880(C) 8848 SD 360.000 360.000 56.000 728.000 $1.65 $92.40 $1,201.20
0061 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 1,680.000 1,680.000 154.000 1,498.000 $0.28 $43.12 $419.44
0062 DRUMS 880(F) 8878 SD 5,750.000 5,750.000 626.000 6,713.000 $0.24 $150.24 $1,611.12
Subtotals For Category     0300/TRAFFIC ITEMS    $28,438.58 $53,750.45
Fed/State Project Number:    BRFY-164B(146)SS Project:    26233(04) Category:    0600/STAKING
0063 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $15,000.00 $0.00 $7,500.00
Subtotals For Category     0600/STAKING    $0.00 $7,500.00
Fed/State Project Number:    BRFY-164B(146)SS Project:    26233(04) Category:    0640/CONSTRUCTION
0064 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.250 $7,250.00 $0.00 $1,812.50
0065 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   0.000 $2,500.00 $0.00 $0.00
0066 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $55,000.00 $0.00 $55,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $56,812.50
Subtotals For Project BRFY-164B(146)SS /26233(04) $118,150.34 $609,806.32