Contract ID: | 120287 | Estimate Number: | 0010 | Contract No: | 810384 | |||
Residency: | SALLISAW (01200) | Estimate Type: | Progressive | Account No: | 436100 | |||
Project Number(s): | BRF-131C(103)CI | ||||||||||||
Primary Job Piece No: | 27386(04) | ||||||||||||
Contract Description: | BRIDGE AND APPROACHES COUNTY ROAD (EW-125): OVER ELM CREEK, 0.2 MILES WEST OF SH-2. PROJECT LENGTH = 0.128 MILES. | ||||||||||||
Primary County: | HASKELL | ||||||||||||
Name of Road: | COUNTY ROAD | ||||||||||||
Prime Contractor: | HUB CONSTRUCTION, INC. | ||||||||||||
ROUTE 1, BOX 350 | |||||||||||||
BOSWELL , OK 74727 | |||||||||||||
Surety Company: | OHIO CASUALTY INSURANCE COMPANY | ||||||||||||
Date Let: | 08/16/2012 | NTP Effective Date: | 02/18/2013 | Pay Period: | 05/01/2013 TO 05/31/2013 |
Date Awarded: | 09/10/2012 | Date Work Began: | 11/26/2012 | Original Contract Time: | 120 |
Date Contract Executed: | 09/27/2012 | Date Time Stopped: | Current Time Charged: | 107.00 | |
Date NTP Issued: | 10/02/2012 | Completion Date: | Current Time Allowed: | 125.00 | |
General Liability Expires: | 07/01/2013 | Workman's Comp Expires: | 12/31/2013 | Percent Time Used: | 85.60 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $606,877.52 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $588,716.00 | Participating: | $565,272.69 | $524,946.71 | $40,325.98 | ||
Percent Complete: | 92.25 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $47,009.33 | Total Earnings: | $565,272.69 | $524,946.71 | $40,325.98 | ||
Unearned Balance: | $28,847.81 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $565,272.69 | $524,946.71 | $40,325.98 | ||||
Other Adjustments: | $-5,404.50 | $-5,404.50 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $559,868.19 | $519,542.21 | $40,325.98 |
Contract ID: | 120287 | Estimate Number: | 0010 | Primary JP: | 27386(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Addition of Pilot Holes for Driven Piling | Approved | 01/04/2013 | 5.0 | $18,161.52 |
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 |
27386(04) | 0013 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0009 | 298.46 | $-0.02 | $-7.84 |
27386(04) | 0014 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0009 | 222.07 | $-0.03 | $-6.66 |
27386(04) | 0033 | CLASS AA CONCRETE | * SUBSTANDARD ITEM | 0008 | -9.80 | $550.00 | $-5,390.00 | Subtotals For Line Item Adjustments | $-5,404.50 | * = User applied Line Item Adjustments |
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: | 120287 | Estimate Number: | 0010 | Primary JP: | 27386(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: BRF-131C(103)CI | Project: 27386(04) | Category: 0100/ROADWAY | ||||||||
0001 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 1.000 | $5,000.00 | $0.00 | $5,000.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 1,480.000 | 1,480.000 | 1,110.000 | $6.00 | $0.00 | $6,660.00 | |
0003 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 2,920.000 | 2,920.000 | 2,920.000 | $7.00 | $0.00 | $20,440.00 | |
0004 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 1,120.000 | 1,120.000 | 904.000 | $3.00 | $0.00 | $2,712.00 | |
0005 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 80.000 | 80.000 | 0.000 | $6.00 | $0.00 | $0.00 | |
0006 | SOLID SLAB SODDING | 230(A) 2806 | SY | 3,010.000 | 3,010.000 | 3,604.500 | 3,604.500 | $2.50 | $9,011.25 | $9,011.25 |
0007 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 0.620 | 0.620 | 0.000 | $350.00 | $0.00 | $0.00 | |
0008 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 373.000 | 373.000 | 283.780 | $42.00 | $0.00 | $11,918.76 | |
0009 | SEPARATOR FABRIC | 325 5271 | SY | 2,517.000 | 2,517.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0010 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 400.000 | 400.000 | 334.160 | $25.00 | $0.00 | $8,354.00 | |
0011 | TACK COAT | 407(B) 0250 | GAL | 130.000 | 130.000 | 100.000 | 100.000 | $4.00 | $400.00 | $400.00 |
0012 | PRIME COAT | 408 5774 | GAL | 890.000 | 890.000 | 900.000 | 900.000 | $1.00 | $900.00 | $900.00 |
0013 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 310.000 | 310.000 | 298.460 | $100.00 | $0.00 | $29,846.00 | |
0014 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 250.000 | 250.000 | 222.070 | $110.00 | $0.00 | $24,427.70 | |
0015 | CLASS C CONCRETE | 509(D) 0325 | CY | 20.000 | 20.000 | 1.570 | $250.00 | $0.00 | $392.50 | |
0016 | TYPE I PLAIN RIPRAP | 601(A) 0297 | TON | 336.000 | 336.000 | 0.000 | $32.00 | $0.00 | $0.00 | |
0017 | 2'-8" COMB. CURB & GUTTER (6" BARRIER) | 609(B) 1525 | LF | 100.000 | 100.000 | 100.000 | $20.00 | $0.00 | $2,000.00 | |
0018 | 6" CONCRETE DRIVEWAY | 610(B) 0604 | SY | 48.000 | 48.000 | 30.200 | $50.00 | $0.00 | $1,510.00 | |
0019 | 36" CORR. GALV. STEEL PIPE | 613(B) 0692 | LF | 42.000 | 42.000 | 42.000 | $50.00 | $0.00 | $2,100.00 | |
0020 | 36" PREFAB. CULVERT END SECTION, ROUND | 613(L) 5734 | EA | 2.000 | 2.000 | 2.000 | $500.00 | $0.00 | $1,000.00 | |
0021 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 1.000 | $2,500.00 | $0.00 | $2,500.00 | |
0022 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 1,660.000 | 1,660.000 | 1,564.440 | $5.00 | $0.00 | $7,822.20 | |
0023 | SAWING PAVEMENT | 619(C) 0924 | LF | 170.000 | 170.000 | 48.000 | $6.00 | $0.00 | $288.00 | |
0024 | REMOVE AND RESET MAILBOX | 629(E) 5048 | EA | 3.000 | 3.000 | 0.000 | $100.00 | $0.00 | $0.00 | |
0025 | TRAFFIC STRIPE(PAINT)(4" WIDE) | 854(A) 8800 | LF | 1,360.000 | 1,360.000 | 1,286.000 | 1,286.000 | $0.60 | $771.60 | $771.60 |
Subtotals For Category 0100/ROADWAY | $11,082.85 | $138,054.01 | ||||||||
Fed/State Project Number: BRF-131C(103)CI | Project: 27386(04) | Category: 0200/BRIDGE 'A' | ||||||||
0026 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 168.000 | 168.000 | 168.000 | $15.00 | $0.00 | $2,520.00 | |
0027 | CLSM BACKFILL | 501(G) 6309 | CY | 64.000 | 64.000 | 59.020 | $125.00 | $0.00 | $7,377.50 | |
0028 | SAW-CUT GROOVING | 504(B) 1305 | SY | 249.800 | 249.800 | 249.800 | $10.00 | $0.00 | $2,498.00 | |
0029 | CONCRETE RAIL (TR3) | 504(D) 6239 | LF | 258.400 | 258.400 | 255.280 | $75.00 | $0.00 | $19,146.00 | |
0030 | STRUCTURAL STEEL A709 GR50 | 506(A) 6010 | LB | 89,860.000 | 89,860.000 | 6,398.960 | 89,860.000 | $1.80 | $11,518.13 | $161,748.00 |
0031 | WEATHERING STEEL FIXED BEARING ASSEMBLY | 507(A) 6172 | EA | 3.000 | 3.000 | 3.000 | $1,500.00 | $0.00 | $4,500.00 | |
0032 | WEATHERING STEEL EXPANSION BEARING ASSEMBLY | 507(B) 6176 | EA | 3.000 | 3.000 | 3.000 | $1,500.00 | $0.00 | $4,500.00 | |
0033 | CLASS AA CONCRETE | 509(A) 1326 | CY | 74.800 | 74.800 | 74.800 | $550.00 | $0.00 | $41,140.00 | |
0034 | CLASS A CONCRETE | 509(B) 1328 | CY | 62.800 | 62.800 | 62.800 | $500.00 | $0.00 | $31,400.00 | |
0035 | REINFORCING STEEL | 511(A) 1332 | LB | 26,540.000 | 26,540.000 | 26,540.000 | $1.00 | $0.00 | $26,540.00 | |
0036 | PILES, FURNISHED (HP 10X42) | 514(A) 6010 | LF | 84.000 | 84.000 | 86.000 | $35.00 | $0.00 | $3,010.00 | |
0037 | PILES, FURNISHED (HP 12X53) | 514(A) 6011 | LF | 182.000 | 182.000 | 184.000 | $40.00 | $0.00 | $7,360.00 | |
0038 | PILES, DRIVEN (HP 10X42) | 514(B) 6292 | LF | 84.000 | 84.000 | 70.250 | $15.00 | $0.00 | $1,053.75 | |
0039 | PILES, DRIVEN (HP 12X53) | 514(B) 6294 | LF | 182.000 | 182.000 | 175.670 | $15.00 | $0.00 | $2,635.05 | |
0040 | TYPE I-A PLAIN RIPRAP | 601(B) 1353 | TON | 1,440.000 | 1,440.000 | 1,270.390 | $30.00 | $0.00 | $38,111.70 | |
0041 | TYPE I-A FILTER BLANKET | 601(C) 1355 | TON | 290.000 | 290.000 | 285.970 | $28.00 | $0.00 | $8,007.16 | |
0042 | 6" PERFORATED PIPE UNDERDRAIN ROUND | 613(H) 6204 | LF | 52.000 | 52.000 | 52.000 | $5.00 | $0.00 | $260.00 | |
0043 | 6" NON-PERF.PIPE UNDERDRAIN RND. | 613(I) 6207 | LF | 60.000 | 60.000 | 60.000 | $5.00 | $0.00 | $300.00 | |
0044 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
0045 | GUARDRAIL ANCHOR UNIT (TYPE D-BF) | 623(F) 5686 | EA | 4.000 | 4.000 | 4.000 | 4.000 | $1,950.00 | $7,800.00 | $7,800.00 |
0046 | GUARDRAIL END TREATMENT (GET) | 623(G) 8571 | EA | 4.000 | 4.000 | 4.000 | 4.000 | $2,300.00 | $9,200.00 | $9,200.00 |
0047 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.050 | 0.900 | $4,500.00 | $225.00 | $4,050.00 |
8000 | (PL)PILOT HOLES | 514(K) 6260 | LF | 0.000 | 78.000 | 78.000 | $232.84 | $0.00 | $18,161.52 | |
Subtotals For Category 0200/BRIDGE 'A' | $28,743.13 | $411,318.68 | ||||||||
Fed/State Project Number: BRF-131C(103)CI | Project: 27386(04) | Category: 0600/STAKING | ||||||||
0048 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.100 | 1.000 | $5,000.00 | $500.00 | $5,000.00 |
Subtotals For Category 0600/STAKING | $500.00 | $5,000.00 | ||||||||
Fed/State Project Number: BRF-131C(103)CI | Project: 27386(04) | Category: 0640/CONSTRUCTION | ||||||||
0049 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.750 | $1,200.00 | $0.00 | $900.00 | |
0050 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $10,900.00 | ||||||||
Subtotals For Project BRF-131C(103)CI /27386(04) | $40,325.98 | $565,272.69 |