Contract ID: | 110447 | Estimate Number: | 0021 | 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 JUNCTION. 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: | 06/01/2013 TO 06/12/2013 |
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: | 239.00 | |
Date NTP Issued: | 10/19/2011 | Completion Date: | Current Time Allowed: | 180.00 | |
General Liability Expires: | 01/03/2014 | Workman's Comp Expires: | 01/03/2014 | Percent Time Used: | 132.78 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $1,427,260.88 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $1,425,016.88 | Participating: | $1,187,536.18 | $1,092,008.89 | $95,527.29 | ||
Percent Complete: | 80.10 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $284,002.07 | Total Earnings: | $1,187,536.18 | $1,092,008.89 | $95,527.29 | ||
Unearned Balance: | $281,758.07 | Stockpiled Materials: | $0.01 | $0.01 | $0.00 | ||
Gross Earnings: | $1,187,536.19 | $1,092,008.90 | $95,527.29 | ||||
Other Adjustments: | $-27.38 | $0.00 | $-27.38 | ||||
Liq Dam/Disincentive: | $-44,250.00 | $-42,000.00 | $-2,250.00 | ||||
TOTAL: | $1,143,258.81 | $1,050,008.90 | $93,249.91 |
Contract ID: | 110447 | Estimate Number: | 0021 | Primary JP: | 26233(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Portable Changeable Message Board | Approved | 02/14/2013 | 0.0 | $2,244.00 |
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 Closure | 0007 | $-36,494.87 |
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 Adjustment | 0005 | $-2,025.47 |
26233(04) | 0038 | Traffic Rail | Stockpiled Material Initial Payment | 0012 | $3,414.60 |
26233(04) | 0038 | Traffic Rail | Stockpiled Material Adjustment | 0020 | $-3,414.60 |
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 | 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 | 0014 | $-4,314.68 |
26233(04) | 0040 | Reinforcing Steel(Br. A) Phase 1 & 3 | Stockpiled Material Adjustment | 0013 | $-13,266.91 |
26233(04) | 0040 | Str. 4 Reinforcing Steel | Stockpiled Material Adjustment | 0015 | $-13,658.95 |
26233(04) | 0040 | Str. 4 Reinforcing Steel | Stockpiled Material Adjustment | 0013 | $-12,054.34 |
26233(04) | 0040 | Str. 4 Reinforcing Steel | Stockpiled Material Adjustment | 0014 | $-9,494.02 |
26233(04) | 0040 | Str. 4 Reinforcing Steel | Stockpiled Material Initial Payment | 0012 | $35,207.31 | Subtotals For Stockpile Payments | $0.01 |
LIQUIDATED DAMAGES HISTORY | ||||
Adjustment Description | Estimate Nbr | Time Units | Rate | Adjustment Amount |
System Application of Liquidated Damages | 0012 | --1.0 | $750.00 | $-750.00 |
System Application of Liquidated Damages | 0013 | --15 | $750.00 | $-11,250.00 |
System Application of Liquidated Damages | 0014 | --11 | $750.00 | $-8,250.00 |
System Application of Liquidated Damages | 0015 | --23 | $750.00 | $-17,250.00 |
System Application of Liquidated Damages | 0016 | --5.0 | $750.00 | $-3,750.00 |
System Application of Liquidated Damages | 0017 | --1.0 | $750.00 | $-750.00 |
System Application of Liquidated Damages | 0021 | --3.0 | $750.00 | $-2,250.00 | Subtotals For Liquidated Damages | $-44,250.00 |
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 |
26233(04) | 0015 | SUPERPAVE, TYPE S3(PG 76-28 OK) | Asphalt Binder Adjustment | 0021 | 841.19 | $-0.03 | $-27.38 | Subtotals For Line Item Adjustments | $-27.38 |
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: | 110447 | Estimate Number: | 0021 | 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 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 3,627.000 | 3,627.000 | 1,558.000 | $5.75 | $0.00 | $8,958.50 | |
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 | 0.500 | $7,500.00 | $0.00 | $3,750.00 |
0007 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 1,511.000 | 1,511.000 | 169.000 | $2.50 | $0.00 | $422.50 | |
0008 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 175.000 | 175.000 | 84.000 | $9.00 | $0.00 | $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 | 81.450 | 1,850.930 | $39.00 | $3,176.55 | $72,186.27 |
0012 | SEPARATOR FABRIC | 325 5271 | SY | 7,819.000 | 7,819.000 | 4,047.770 | $1.25 | $0.00 | $5,059.72 | |
0013 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 451.000 | 451.000 | 123.770 | 746.640 | $22.00 | $2,722.94 | $16,426.08 |
0014 | PRIME COAT | 408 5774 | GAL | 2,538.000 | 2,538.000 | 500.000 | 2,250.000 | $4.50 | $2,250.00 | $10,125.00 |
0015 | SUPERPAVE, TYPE S3(PG 76-28 OK) | 411(B) 5935 | TON | 970.000 | 970.000 | 841.190 | 1,328.570 | $97.78 | $82,251.56 | $129,907.58 |
0016 | SUPERPAVE, TYPE S4(PG 76-28 OK) | 411(C) 5950 | TON | 742.000 | 742.000 | 391.220 | $104.87 | $0.00 | $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 | 2,939.450 | $2.50 | $0.00 | $7,348.63 | |
0029 | REMOVAL OF GUARDRAIL | 619(B) 4780 | LF | 1,109.000 | 1,109.000 | 1,495.000 | $2.00 | $0.00 | $2,990.00 | |
0030 | SAWING PAVEMENT | 619(C) 0924 | LF | 600.000 | 600.000 | 61.000 | $4.50 | $0.00 | $274.50 | |
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 | $90,401.05 | $457,432.98 | ||||||||
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 | 5,269.000 | $8.75 | $0.00 | $46,103.76 | |
0036 | STRUCTURAL EXCAVATION UNCLASSIFIED | 501(A) 1306 | CY | 363.700 | 363.700 | 363.700 | $13.75 | $0.00 | $5,000.88 | |
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 | 190.120 | $65.00 | $0.00 | $12,357.80 | |
0039 | CLASS AA CONCRETE | 509(A) 1326 | CY | 858.200 | 858.200 | 858.200 | $375.00 | $0.00 | $321,825.00 | |
0040 | REINFORCING STEEL | 511(A) 1332 | LB | 180,192.000 | 180,192.000 | 180,192.000 | $0.80 | $0.00 | $144,153.60 | |
0041 | EPOXY COATED REINFORCING STEEL | 511(B) 6010 | LB | 2,792.000 | 2,792.000 | 2,792.000 | $1.25 | $0.00 | $3,490.00 | |
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 | 98.270 | $35.00 | $0.00 | $3,439.45 | |
0045 | 6" PERFORATED PIPE UNDERDRAIN ROUND | 613(H) 6204 | LF | 137.000 | 137.000 | 397.000 | $19.00 | $0.00 | $7,543.00 | |
0046 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 1.000 | $25,000.00 | $0.00 | $25,000.00 | |
Subtotals For Category 0200/BRIDGE 'A' | $0.00 | $568,913.49 | ||||||||
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 | 4.000 | $220.00 | $0.00 | $880.00 | |
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 | 5,782.000 | $0.20 | $0.00 | $1,156.40 | |
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 | $0.11 | $0.00 | $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 | 1,536.800 | $40.00 | $0.00 | $61,472.00 | |
0056 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 1,080.000 | 1,080.000 | 144.000 | 4,381.000 | $0.61 | $87.84 | $2,672.41 |
0057 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 2,300.000 | 2,300.000 | 162.000 | 3,381.000 | $0.61 | $98.82 | $2,062.41 |
0058 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 1,580.000 | 1,580.000 | 144.000 | 3,206.000 | $2.75 | $396.00 | $8,816.50 |
0059 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 280.000 | 280.000 | 72.000 | 774.000 | $3.30 | $237.60 | $2,554.20 |
0060 | WING BARRICADES | 880(C) 8848 | SD | 360.000 | 360.000 | 36.000 | 1,060.000 | $1.65 | $59.40 | $1,749.00 |
0061 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 1,680.000 | 1,680.000 | 234.000 | 3,656.000 | $0.28 | $65.52 | $1,023.68 |
0062 | DRUMS | 880(F) 8878 | SD | 5,750.000 | 5,750.000 | 494.000 | 10,405.000 | $0.24 | $118.56 | $2,497.20 |
8000 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 0.000 | 24.000 | 24.000 | $93.50 | $0.00 | $2,244.00 | |
Subtotals For Category 0300/TRAFFIC ITEMS | $1,063.74 | $87,252.21 | ||||||||
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 | 0.150 | 0.900 | $15,000.00 | $2,250.00 | $13,500.00 |
Subtotals For Category 0600/STAKING | $2,250.00 | $13,500.00 | ||||||||
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 | 0.750 | $7,250.00 | $1,812.50 | $5,437.50 |
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 | $1,812.50 | $60,437.50 | ||||||||
Subtotals For Project BRFY-164B(146)SS /26233(04) | $95,527.29 | $1,187,536.18 |