| Contract ID: | 120167 | Estimate Number: | 0002 | Contract No: | 711172 | |||
| Residency: | PURCELL (03200) | Estimate Type: | Progressive | Account No: | 404300 | |||
| Project Number(s): | SSP-162C(226)SS | ||||||||||||
| Primary Job Piece No: | 22973(10) | ||||||||||||
| Contract Description: | BRIDGE WATERPROOF SEAL I-35/SH-9/SH-29/SH-48/SH-76: AT MULTIPLE LOCATIONS IN DIVISION III. | ||||||||||||
| Primary County: | PONTOTOC | ||||||||||||
| Name of Road: | I-35/SH-9/SH-29/SH-4 | ||||||||||||
| Prime Contractor: | GARY A. CRAIN, INC. | ||||||||||||
| RT. 2, BOX 250 | |||||||||||||
| PRAGUE , OK 74864 | |||||||||||||
| Surety Company: | EMPLOYERS MUTUAL CASUALTY COMPANY | ||||||||||||
| Date Let: | 04/19/2012 | NTP Effective Date: | 08/06/2012 | Pay Period: | 10/01/2012 TO 10/15/2012 |
| Date Awarded: | 05/07/2012 | Date Work Began: | 09/17/2012 | Original Contract Time: | 80 |
| Date Contract Executed: | 05/21/2012 | Date Time Stopped: | Current Time Charged: | 27.00 | |
| Date NTP Issued: | 05/24/2012 | Completion Date: | Current Time Allowed: | 80.00 | |
| General Liability Expires: | 07/01/2013 | Workman's Comp Expires: | 07/01/2013 | Percent Time Used: | 33.75 % |
| Specification Year: | 2009 | Date Approved: | |||
| Current Contract Amount: | $106,709.17 | Total to Date | Prev to Date | This Estimate | |||
| Bid Amount: | $106,709.17 | Participating: | $0.00 | $0.00 | $0.00 | ||
| Percent Complete: | 91.64 % | Non Participating: | $97,793.03 | $47,594.38 | $50,198.65 | ||
| Funds Available: | $8,916.14 | Total Earnings: | $97,793.03 | $47,594.38 | $50,198.65 | ||
| Unearned Balance: | $8,916.14 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
| Gross Earnings: | $97,793.03 | $47,594.38 | $50,198.65 | ||||
| Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
| Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
| TOTAL: | $97,793.03 | $47,594.38 | $50,198.65 | ||||
| Contract ID: | 120167 | Estimate Number: | 0002 | Primary JP: | 22973(10) | |||
| 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: | 120167 | Estimate Number: | 0002 | Primary JP: | 22973(10) | |||
| 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: SSP-162C(226)SS | Project: 22973(10) | Category: 0200/BRIDGE 'A' | ||||||||
| 0001 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 729.100 | 729.100 | 729.100 | 729.100 | $3.75 | $2,734.13 | $2,734.13 |
| 0002 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 211.000 | 211.000 | 379.000 | 379.000 | $2.00 | $758.00 | $758.00 |
| 0003 | SEALER RESIN | 523(B) 6560 | GAL | 1.400 | 1.400 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0200/BRIDGE 'A' | $3,552.13 | $3,552.13 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0201/BRIDGE 'B' | ||||||||
| 0004 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 729.100 | 729.100 | 729.100 | 729.100 | $3.75 | $2,734.13 | $2,734.13 |
| 0005 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 211.000 | 211.000 | 432.000 | 432.000 | $2.00 | $864.00 | $864.00 |
| 0006 | SEALER RESIN | 523(B) 6560 | GAL | 1.400 | 1.400 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0201/BRIDGE 'B' | $3,658.13 | $3,658.13 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0202/BRIDGE 'C' | ||||||||
| 0007 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 934.200 | 934.200 | 934.200 | 934.200 | $3.75 | $3,503.25 | $3,503.25 |
| 0008 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 245.000 | 245.000 | 505.000 | 505.000 | $2.00 | $1,010.00 | $1,010.00 |
| 0009 | SEALER RESIN | 523(B) 6560 | GAL | 1.500 | 1.500 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0202/BRIDGE 'C' | $4,573.25 | $4,573.25 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0203/BRIDGE 'D' | ||||||||
| 0010 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 934.200 | 934.200 | 934.200 | 934.200 | $3.75 | $3,503.25 | $3,503.25 |
| 0011 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 245.000 | 245.000 | 952.000 | 952.000 | $2.00 | $1,904.00 | $1,904.00 |
| 0012 | SEALER RESIN | 523(B) 6560 | GAL | 1.700 | 1.700 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0203/BRIDGE 'D' | $5,467.25 | $5,467.25 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0204/BRIDGE 'E' | ||||||||
| 0013 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 621.000 | 621.000 | 621.000 | 621.000 | $3.75 | $2,328.75 | $2,328.75 |
| 0014 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 223.000 | 223.000 | 542.000 | 542.000 | $2.00 | $1,084.00 | $1,084.00 |
| 0015 | SEALER RESIN | 523(B) 6560 | GAL | 1.500 | 1.500 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0204/BRIDGE 'E' | $3,472.75 | $3,472.75 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0205/BRIDGE 'F' | ||||||||
| 0016 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 621.000 | 621.000 | 0.000 | $3.75 | $0.00 | $0.00 | |
| 0017 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 223.000 | 223.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
| 0018 | SEALER RESIN | 523(B) 6560 | GAL | 1.500 | 1.500 | 0.000 | $60.00 | $0.00 | $0.00 | |
| Subtotals For Category 0205/BRIDGE 'F' | $0.00 | $0.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0206/BRIDGE 'G' | ||||||||
| 0019 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 1,926.100 | 1,926.100 | 1,926.100 | 1,926.100 | $3.75 | $7,222.88 | $7,222.88 |
| 0020 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 501.000 | 501.000 | 1,603.000 | 1,603.000 | $2.00 | $3,206.00 | $3,206.00 |
| 0021 | SEALER RESIN | 523(B) 6560 | GAL | 3.400 | 3.400 | 2.000 | 2.000 | $60.00 | $120.00 | $120.00 |
| Subtotals For Category 0206/BRIDGE 'G' | $10,548.88 | $10,548.88 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0207/BRIDGE 'H' | ||||||||
| 0022 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 1,926.100 | 1,926.100 | 0.000 | $3.75 | $0.00 | $0.00 | |
| 0023 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 501.000 | 501.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
| 0024 | SEALER RESIN | 523(B) 6560 | GAL | 3.400 | 3.400 | 0.000 | $60.00 | $0.00 | $0.00 | |
| Subtotals For Category 0207/BRIDGE 'H' | $0.00 | $0.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0208/BRIDGE 'I' | ||||||||
| 0025 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 705.900 | 705.900 | 705.900 | 705.900 | $3.75 | $2,647.13 | $2,647.13 |
| 0026 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 255.000 | 255.000 | 348.000 | 348.000 | $2.00 | $696.00 | $696.00 |
| 0027 | SEALER RESIN | 523(B) 6560 | GAL | 1.700 | 1.700 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0208/BRIDGE 'I' | $3,403.13 | $3,403.13 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0209/BRIDGE 'J' | ||||||||
| 0028 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 705.900 | 705.900 | 0.000 | $3.75 | $0.00 | $0.00 | |
| 0029 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 255.000 | 255.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
| 0030 | SEALER RESIN | 523(B) 6560 | GAL | 1.700 | 1.700 | 0.000 | $60.00 | $0.00 | $0.00 | |
| Subtotals For Category 0209/BRIDGE 'J' | $0.00 | $0.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0210/BRIDGE 'K' | ||||||||
| 0031 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 624.900 | 624.900 | 624.900 | 624.900 | $3.75 | $2,343.38 | $2,343.38 |
| 0032 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 225.000 | 225.000 | 531.000 | 531.000 | $2.00 | $1,062.00 | $1,062.00 |
| 0033 | SEALER RESIN | 523(B) 6560 | GAL | 1.500 | 1.500 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0210/BRIDGE 'K' | $3,465.38 | $3,465.38 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0211/BRIDGE 'L' | ||||||||
| 0034 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 624.900 | 624.900 | 0.000 | $3.75 | $0.00 | $0.00 | |
| 0035 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 225.000 | 225.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
| 0036 | SEALER RESIN | 523(B) 6560 | GAL | 1.500 | 1.500 | 0.000 | $60.00 | $0.00 | $0.00 | |
| Subtotals For Category 0211/BRIDGE 'L' | $0.00 | $0.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0212/BRIDGE 'M' | ||||||||
| 0037 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 595.800 | 595.800 | 595.800 | 595.800 | $3.75 | $2,234.25 | $2,234.25 |
| 0038 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 257.000 | 257.000 | 489.000 | 489.000 | $2.00 | $978.00 | $978.00 |
| 0039 | SEALER RESIN | 523(B) 6560 | GAL | 1.800 | 1.800 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0212/BRIDGE 'M' | $3,272.25 | $3,272.25 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0213/BRIDGE 'N' | ||||||||
| 0040 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 658.000 | 658.000 | 658.000 | 658.000 | $3.75 | $2,467.50 | $2,467.50 |
| 0041 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 277.000 | 277.000 | 619.000 | 619.000 | $2.00 | $1,238.00 | $1,238.00 |
| 0042 | SEALER RESIN | 523(B) 6560 | GAL | 1.900 | 1.900 | 1.000 | 1.000 | $60.00 | $60.00 | $60.00 |
| Subtotals For Category 0213/BRIDGE 'N' | $3,765.50 | $3,765.50 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0214/BRIDGE 'O' | ||||||||
| 0043 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 1,350.400 | 1,350.400 | 0.000 | 1,350.400 | $3.75 | $0.00 | $5,064.00 |
| 0044 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 397.000 | 397.000 | 0.000 | 896.000 | $2.00 | $0.00 | $1,792.00 |
| 0045 | SEALER RESIN | 523(B) 6560 | GAL | 2.700 | 2.700 | 2.000 | $60.00 | $0.00 | $120.00 | |
| Subtotals For Category 0214/BRIDGE 'O' | $0.00 | $6,976.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0215/BRIDGE 'P' | ||||||||
| 0046 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 2,150.800 | 2,150.800 | 0.000 | 2,150.800 | $3.75 | $0.00 | $8,065.50 |
| 0047 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 622.000 | 622.000 | 0.000 | 1,885.000 | $2.00 | $0.00 | $3,770.00 |
| 0048 | SEALER RESIN | 523(B) 6560 | GAL | 4.200 | 4.200 | 5.000 | $60.00 | $0.00 | $300.00 | |
| Subtotals For Category 0215/BRIDGE 'P' | $0.00 | $12,135.50 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0216/BRIDGE 'Q' | ||||||||
| 0049 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 2,496.300 | 2,496.300 | 0.000 | 2,496.300 | $3.75 | $0.00 | $9,361.13 |
| 0050 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 722.000 | 722.000 | 0.000 | 938.000 | $2.00 | $0.00 | $1,876.00 |
| 0051 | SEALER RESIN | 523(B) 6560 | GAL | 4.900 | 4.900 | 4.000 | $60.00 | $0.00 | $240.00 | |
| Subtotals For Category 0216/BRIDGE 'Q' | $0.00 | $11,477.13 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0217/BRIDGE 'R' | ||||||||
| 0052 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 1,037.800 | 1,037.800 | 0.000 | 1,037.800 | $3.75 | $0.00 | $3,891.75 |
| 0053 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 314.000 | 314.000 | 0.000 | 643.000 | $2.00 | $0.00 | $1,286.00 |
| 0054 | SEALER RESIN | 523(B) 6560 | GAL | 2.100 | 2.100 | 2.100 | $60.00 | $0.00 | $126.00 | |
| Subtotals For Category 0217/BRIDGE 'R' | $0.00 | $5,303.75 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0218/BRIDGE 'S' | ||||||||
| 0055 | WATER REPELLENT (PERFORMANCE TESTED) | 515(B) 6014 | SY | 971.200 | 971.200 | 0.000 | 971.200 | $3.75 | $0.00 | $3,642.00 |
| 0056 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 299.000 | 299.000 | 0.000 | 510.000 | $2.00 | $0.00 | $1,020.00 |
| 0057 | SEALER RESIN | 523(B) 6560 | GAL | 2.000 | 2.000 | 1.500 | $60.00 | $0.00 | $90.00 | |
| Subtotals For Category 0218/BRIDGE 'S' | $0.00 | $4,752.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0300/TRAFFIC CONTROL | ||||||||
| 0058 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 160.000 | 160.000 | 2.000 | 2.000 | $5.00 | $10.00 | $10.00 |
| 0059 | FLAGGER | 880(I) 8902 | SD | 40.000 | 40.000 | 20.000 | $80.00 | $0.00 | $1,600.00 | |
| 0060 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.250 | 0.750 | $1,500.00 | $375.00 | $1,125.00 |
| 0061 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 160.000 | 160.000 | 7.000 | 7.000 | $5.00 | $35.00 | $35.00 |
| Subtotals For Category 0300/TRAFFIC CONTROL | $420.00 | $2,770.00 | ||||||||
| Fed/State Project Number: SSP-162C(226)SS | Project: 22973(10) | Category: 0640/CONSTRUCTION | ||||||||
| 0062 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 0.500 | 1.000 | $9,200.00 | $4,600.00 | $9,200.00 |
| Subtotals For Category 0640/CONSTRUCTION | $4,600.00 | $9,200.00 | ||||||||
| Subtotals For Project SSP-162C(226)SS /22973(10) | $50,198.65 | $97,793.03 | ||||||||