Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/03/2012
Contract ID: 120152   Estimate Number: 0001     Contract No:
Residency: CIRCUIT ENGR. DISTRICT # 3 (02013)   Estimate Type: Progressive     Account No:

Project Number(s): ACBRF-103C(127)CI
Primary Job Piece No: 27370(04)
Contract Description: BRIDGE AND APPROACHES COUNTY ROAD (EW-186): OVER UNNAMED CREEK 1.0 MILES WEST OF THE US -69 JUNCTION. PROJECT LENGTH = 0.094 MILES
Primary County: ATOKA              
Name of Road: COUNTY ROAD (EW-186)              
Prime Contractor: C-GAWF CONSTRUCTION, INC.              
    101 E SHURDEN INDUSTRIAL BLVD              
    HENRYETTA , OK   74437              
Surety Company: INTERNATIONAL FIDELITY INSURANCE COMPANY              

Date Let: 04/19/2012 NTP Effective Date: 08/06/2012 Pay Period: 05/29/2012  TO  06/30/2012
Date Awarded: 05/07/2012 Date Work Began: Original Contract Time: 90
Date Contract Executed: 05/22/2012 Date Time Stopped: Current Time Charged: 0.00
Date NTP Issued: 05/29/2012 Completion Date: Current Time Allowed: 90.00
General Liability Expires: 01/03/2013 Workman's Comp Expires: 01/03/2013 Percent Time Used: 0.00 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $434,146.30 Total to Date Prev to Date This Estimate
Bid Amount: $434,146.30 Participating: $0.00 $0.00 $0.00
Percent Complete: 3.78 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $417,748.30 Total Earnings: $0.00 $0.00 $0.00
Unearned Balance: $417,748.30 Stockpiled Materials: $16,398.00 $0.00 $16,398.00
Gross Earnings: $16,398.00 $0.00 $16,398.00
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $16,398.00 $0.00 $16,398.00

Estimate Adjustment Detail

Contract ID: 120152   Estimate Number: 0001     Primary JP: 27370(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
27370(04) 0022 10" H-Pile & Pile Points Stockpiled Material Initial Payment 0001 $4,264.00
27370(04) 0023 12" H-Pile & Pile Points Stockpiled Material Initial Payment 0001 $12,134.00
Subtotals For Stockpile Payments $16,398.00


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 $

Line Item Detail

Contract ID: 120152   Estimate Number: 0001     Primary JP: 27370(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:    ACBRF-103C(127)CI Project:    27370(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201(A) 0102 LSUM 1.000 1.000   0.000 $4,750.00 $0.00 $0.00
0002 EARTHWORK 202(H) 0185 LSUM 1.000 1.000   0.000 $42,500.00 $0.00 $0.00
0003 TEMPORARY SILT FENCE 221(C) 2801 LF 800.000 800.000   0.000 $2.95 $0.00 $0.00
0004 TEMPORARY SILT DIKE 221(F) 0100 LF 100.000 100.000   0.000 $9.00 $0.00 $0.00
0005 SOLID SLAB SODDING 230(A) 2806 SY 2,700.000 2,700.000   0.000 $2.95 $0.00 $0.00
0006 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 500.000 500.000   0.000 $135.00 $0.00 $0.00
0007 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 300.000 300.000   0.000 $150.00 $0.00 $0.00
0008 TYPE I PLAIN RIPRAP 601(A) 0297 TON 180.000 180.000   0.000 $36.50 $0.00 $0.00
0009 60" CORR. GALV. STEEL PIPE 613(B) 0696 LF 300.000 300.000   0.000 $66.50 $0.00 $0.00
0010 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 3,600.000 3,600.000   0.000 $1.15 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $0.00 $0.00
Fed/State Project Number:    ACBRF-103C(127)CI Project:    27370(04) Category:    0200/BRIDGE A
0011 SUBSTRUCTURE EXCAVATION COMMON 501(B) 1307 CY 180.000 180.000   0.000 $15.00 $0.00 $0.00
0012 CLSM BACKFILL 501(G) 6309 CY 66.000 66.000   0.000 $150.00 $0.00 $0.00
0013 PRESTRESSED CONCRETE BEAMS (TYPE II) 503(A) 1311 LF 164.000 164.000   0.000 $225.00 $0.00 $0.00
0014 SAW-CUT GROOVING 504(B) 1305 SY 142.200 142.200   0.000 $15.00 $0.00 $0.00
0015 CONCRETE RAIL (TR3) 504(D) 6239 LF 165.600 165.600   0.000 $65.00 $0.00 $0.00
0016 STRUCTURAL STEEL 506(A) 1322 LB 280.000 280.000   0.000 $3.75 $0.00 $0.00
0017 WEATHERING STEEL FIXED BEARING ASSEMBLY 507(A) 6172 EA 3.000 3.000   0.000 $750.00 $0.00 $0.00
0018 WEATHERING STEEL EXPANSION BEARING ASSEMBLY 507(B) 6176 EA 3.000 3.000   0.000 $750.00 $0.00 $0.00
0019 CLASS AA CONCRETE 509(A) 1326 CY 45.000 45.000   0.000 $575.00 $0.00 $0.00
0020 CLASS A CONCRETE 509(B) 1328 CY 56.800 56.800   0.000 $575.00 $0.00 $0.00
0021 REINFORCING STEEL 511(A) 1332 LB 19,160.000 19,160.000   0.000 $1.13 $0.00 $0.00
0022 PILES, FURNISHED (HP 10X42) 514(A) 6010 LF 192.000 192.000 0.000 0.000 $35.00 $0.00 $0.00
0023 PILES, FURNISHED (HP 12X53) 514(A) 6011 LF 450.000 450.000 0.000 0.000 $40.00 $0.00 $0.00
0024 PILES, DRIVEN (HP 10X42) 514(B) 6292 LF 192.000 192.000   0.000 $8.00 $0.00 $0.00
0025 PILES, DRIVEN (HP 12X53) 514(B) 6294 LF 450.000 450.000   0.000 $8.00 $0.00 $0.00
0026 TYPE I-A PLAIN RIPRAP 601(B) 1353 TON 330.000 330.000   0.000 $36.50 $0.00 $0.00
0027 FILTER FABRIC (RIPRAP) 601(I) 6312 SY 250.000 250.000   0.000 $3.25 $0.00 $0.00
0028 6" PERFORATED PIPE UNDERDRAIN ROUND 613(H) 6204 LF 52.000 52.000   0.000 $20.00 $0.00 $0.00
0029 6" NON-PERF.PIPE UNDERDRAIN RND. 613(I) 6207 LF 80.000 80.000   0.000 $20.00 $0.00 $0.00
0030 REMOVAL OF EXISTING BRIDGE STRUCTURE 619(D) 1397 LSUM 1.000 1.000   0.000 $7,500.00 $0.00 $0.00
0031 GUARDRAIL ANCHOR UNIT (TYPE II) 623(F) 6033 EA 4.000 4.000   0.000 $2,450.00 $0.00 $0.00
0032 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $3,200.00 $0.00 $0.00
Subtotals For Category     0200/BRIDGE A    $0.00 $0.00
Fed/State Project Number:    ACBRF-103C(127)CI Project:    27370(04) Category:    0600/STAKING
0033 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.000 $4,750.00 $0.00 $0.00
Subtotals For Category     0600/STAKING    $0.00 $0.00
Fed/State Project Number:    ACBRF-103C(127)CI Project:    27370(04) Category:    0640/CONSTRUCTION
0034 MOBILIZATION 641 1399 LSUM 1.000 1.000   0.000 $13,775.00 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $0.00
Subtotals For Project ACBRF-103C(127)CI /27370(04) $0.00 $0.00