Contract ID: | 110512 | Estimate Number: | 0006 | Contract No: | 710667 | |||
Residency: | JACOBS (AKA - CARTER-BURGESS) (03004) | Estimate Type: | Progressive | Account No: | 400350 | |||
Project Number(s): | STP-114D(176)AG, STP-114C(201)AG | ||||||||||||
Primary Job Piece No: | 23766(04) | ||||||||||||
Contract Description: | BRIDGE AND APPROACHES COUNTY ROAD (EW-132/EW-141): OVER BUCKHEAD CR, 5.2 MI E OF US-77. OVER N CANADIAN RIVER TRIB, 3.0 MI E OF MCCLAIN CL. PROJECT LENGTH = 0.108 MILES | ||||||||||||
Primary County: | CLEVELAND | ||||||||||||
Name of Road: | COUNTY ROAD (EW-132) | ||||||||||||
Prime Contractor: | BRIDGECO CONTRACTORS, INC. | ||||||||||||
P.O. BOX 119 | |||||||||||||
WELLSTON , OK 74881 | |||||||||||||
Surety Company: | GRANITE RE, INC. | ||||||||||||
Date Let: | 11/17/2011 | NTP Effective Date: | 03/05/2012 | Pay Period: | 03/01/2012 TO 03/15/2012 |
Date Awarded: | 12/05/2011 | Date Work Began: | 12/19/2011 | Original Contract Time: | 80 |
Date Contract Executed: | 12/07/2011 | Date Time Stopped: | Current Time Charged: | 88.00 | |
Date NTP Issued: | 12/08/2011 | Completion Date: | Current Time Allowed: | 80.00 | |
General Liability Expires: | 08/01/2012 | Workman's Comp Expires: | 08/13/2012 | Percent Time Used: | 110.00 % |
Specification Year: | 2009 | Date Approved: | 03/23/2012 | ||
Current Contract Amount: | $467,942.75 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $467,942.75 | Participating: | $406,783.54 | $369,970.98 | $36,812.56 | ||
Percent Complete: | 84.95 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $70,427.21 | Total Earnings: | $406,783.54 | $369,970.98 | $36,812.56 | ||
Unearned Balance: | $70,427.21 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $406,783.54 | $369,970.98 | $36,812.56 | ||||
Other Adjustments: | $-5,268.00 | $-5,268.00 | $0.00 | ||||
Liq Dam/Disincentive: | $-4,000.00 | $0.00 | $-4,000.00 | ||||
TOTAL: | $397,515.54 | $364,702.98 | $32,812.56 |
Contract ID: | 110512 | Estimate Number: | 0006 | Primary JP: | 23766(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Obstructions | Pending | 0 | 0.0 | $7,615.00 |
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 |
System Application of Liquidated Damages | 0006 | -8.0 | $500.00 | $-4,000.00 |
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 |
23766(04) | 0004 | TEMPORARY SILT FENCE | * Missing Material Certification | 0003 | -634.00 | $2.00 | $-1,268.00 |
24610(04) | 0037 | CLASS A CONCRETE | * SUBSTANDARD ITEM (Prog. Est. Only) | 0002 | -10.00 | $400.00 | $-4,000.00 | Subtotals For Line Item Adjustments | $-5,268.00 | * = User applied Line Item Adjustments |
MILESTONE ADJUSTMENTS | |||||||||
Milestone Number | Milestone Description | Time Allowed | Time Used | Rate | Total | ||||
No milestones exist for this contract. |
Contract ID: | 110512 | Estimate Number: | 0006 | Primary JP: | 23766(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: STP-114D(176)AG | Project: 23766(04) | Category: 0100/ROADWAY - STP-114D(176)AG | ||||||||
0001 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 1.000 | $2,000.00 | $0.00 | $2,000.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 210.000 | 210.000 | 157.000 | $8.00 | $0.00 | $1,256.00 | |
0003 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 445.000 | 445.000 | 0.000 | $10.00 | $0.00 | $0.00 | |
0004 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 855.000 | 855.000 | 634.000 | $2.00 | $0.00 | $1,268.00 | |
0005 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 100.000 | 100.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0006 | SOLID SLAB SODDING | 230(A) 2806 | SY | 1,360.000 | 1,360.000 | 0.000 | $2.60 | $0.00 | $0.00 | |
0007 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 0.600 | 0.600 | 0.000 | $1,200.00 | $0.00 | $0.00 | |
0008 | STABILIZED SUBGRADE | 307(K) 4300 | SY | 1,425.000 | 1,425.000 | 1,425.000 | $7.40 | $0.00 | $10,545.00 | |
0009 | TACK COAT | 407(B) 0250 | GAL | 60.000 | 60.000 | 50.000 | 50.000 | $8.60 | $430.00 | $430.00 |
0010 | PRIME COAT | 408 5774 | GAL | 185.000 | 185.000 | 0.000 | $5.30 | $0.00 | $0.00 | |
0011 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 268.000 | 268.000 | 270.450 | 270.450 | $68.05 | $18,404.12 | $18,404.12 |
0012 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 131.000 | 131.000 | 139.600 | 139.600 | $98.35 | $13,729.66 | $13,729.66 |
0013 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
0014 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 1.000 | $3,000.00 | $0.00 | $3,000.00 | |
Subtotals For Category 0100/ROADWAY - STP-114D(176)AG | $32,563.78 | $50,632.78 | ||||||||
Fed/State Project Number: STP-114D(176)AG | Project: 23766(04) | Category: 0200/BRIDGE 'A' - STP-114D(176)AG | ||||||||
0015 | UNCLASSIFIED EXCAVATION | 202(A) 1301 | CY | 2,675.000 | 2,675.000 | 2,675.000 | $6.00 | $0.00 | $16,050.00 | |
0016 | STRUCTURAL EXCAVATION UNCLASSIFIED | 501(A) 1306 | CY | 210.000 | 210.000 | 210.000 | $10.00 | $0.00 | $2,100.00 | |
0017 | CLASS A CONCRETE | 509(B) 1328 | CY | 237.000 | 237.000 | 237.000 | $400.00 | $0.00 | $94,800.00 | |
0018 | REINFORCING STEEL | 511(A) 1332 | LB | 31,900.000 | 31,900.000 | 26,900.000 | $0.95 | $0.00 | $25,555.00 | |
0019 | TYPE I-A PLAIN RIPRAP | 601(B) 1353 | TON | 96.000 | 96.000 | 109.710 | $38.00 | $0.00 | $4,168.98 | |
0020 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.750 | $1,550.00 | $0.00 | $1,162.50 | |
Subtotals For Category 0200/BRIDGE 'A' - STP-114D(176)AG | $0.00 | $143,836.48 | ||||||||
Fed/State Project Number: STP-114D(176)AG | Project: 23766(04) | Category: 0600/STAKING - STP-114D(176)AG | ||||||||
0021 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.900 | $6,500.00 | $0.00 | $5,850.00 | |
Subtotals For Category 0600/STAKING - STP-114D(176)AG | $0.00 | $5,850.00 | ||||||||
Fed/State Project Number: STP-114D(176)AG | Project: 23766(04) | Category: 0640/CONSTRUCTION - STP-114D(176)AG | ||||||||
0022 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $30,000.00 | $0.00 | $30,000.00 | |
Subtotals For Category 0640/CONSTRUCTION - STP-114D(176)AG | $0.00 | $30,000.00 | ||||||||
Subtotals For Project STP-114D(176)AG /23766(04) | $32,563.78 | $230,319.26 |
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: STP-114C(201)AG | Project: 24610(04) | Category: 0100/ROADWAY - STP-114C(201)AG | ||||||||
0023 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 0.750 | $3,000.00 | $0.00 | $2,250.00 | |
0024 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 1,374.000 | 1,374.000 | 0.000 | $10.00 | $0.00 | $0.00 | |
0025 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 250.000 | 250.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0026 | SOLID SLAB SODDING | 230(A) 2806 | SY | 1,125.000 | 1,125.000 | 0.000 | $2.60 | $0.00 | $0.00 | |
0027 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 0.500 | 0.500 | 0.000 | $1,200.00 | $0.00 | $0.00 | |
0028 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 64.000 | 64.000 | 0.000 | $114.00 | $0.00 | $0.00 | |
0029 | TACK COAT | 407(B) 0250 | GAL | 14.000 | 14.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0030 | PRIME COAT | 408 5774 | GAL | 138.000 | 138.000 | 0.000 | $6.50 | $0.00 | $0.00 | |
0031 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 60.000 | 60.000 | 0.000 | $110.00 | $0.00 | $0.00 | |
0032 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 30.000 | 30.000 | 0.000 | $147.00 | $0.00 | $0.00 | |
0033 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
0034 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 0.750 | $3,000.00 | $0.00 | $2,250.00 | |
Subtotals For Category 0100/ROADWAY - STP-114C(201)AG | $0.00 | $4,500.00 | ||||||||
Fed/State Project Number: STP-114C(201)AG | Project: 24610(04) | Category: 0200/BRIDGE 'A' - STP-114C(201)AG | ||||||||
0035 | UNCLASSIFIED EXCAVATION | 202(A) 1301 | CY | 2,760.000 | 2,760.000 | 2,760.000 | $6.00 | $0.00 | $16,560.00 | |
0036 | STRUCTURAL EXCAVATION UNCLASSIFIED | 501(A) 1306 | CY | 308.000 | 308.000 | 210.000 | $10.00 | $0.00 | $2,100.00 | |
0037 | CLASS A CONCRETE | 509(B) 1328 | CY | 255.400 | 255.400 | 255.400 | $400.00 | $0.00 | $102,160.00 | |
0038 | REINFORCING STEEL | 511(A) 1332 | LB | 48,140.000 | 48,140.000 | 48,140.000 | $0.95 | $0.00 | $45,733.00 | |
0039 | TYPE I PLAIN RIPRAP | 601(A) 1351 | TON | 120.000 | 120.000 | 111.810 | 111.810 | $38.00 | $4,248.78 | $4,248.78 |
0040 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.750 | $1,550.00 | $0.00 | $1,162.50 | |
Subtotals For Category 0200/BRIDGE 'A' - STP-114C(201)AG | $4,248.78 | $171,964.28 | ||||||||
Subtotals For Project STP-114C(201)AG /24610(04) | $4,248.78 | $176,464.28 |