| Contract ID: | 120298 | Estimate Number: | 0006 | Contract No: | 810381 | |||
| Residency: | CIRCUIT ENGR. DISTRICT # 3 (02013) | Estimate Type: | Progressive | Account No: | 434200 | |||
| Project Number(s): | CIRB-261C(007)RB | ||||||||||||
| Primary Job Piece No: | 23482(11) | ||||||||||||
| Contract Description: | GRADE, DRAIN, AND SURFACE COUNTY ROAD (CROWDER BLOCKER ROAD) : FROM CAUSEWAY OVER LAKE EUFAULA 2.0 MILES EAST OF CROWDER, EXTEND EAST. PROJECT LENGTH = 0.417 MILES | ||||||||||||
| Primary County: | PITTSBURG | ||||||||||||
| Name of Road: | COUNTY ROAD | ||||||||||||
| Prime Contractor: | MANHATTAN ROAD & BRIDGE COMPANY | ||||||||||||
| 5601 S. 122ND E. AVE. | |||||||||||||
| TULSA , OK 74146 | |||||||||||||
| Surety Company: | FIDELITY & DEPOSIT INSURANCE COMPANY OF MARYLAND | ||||||||||||
| Date Let: | 08/16/2012 | NTP Effective Date: | 12/03/2012 | Pay Period: | 03/16/2013 TO 03/31/2013 |
| Date Awarded: | 09/10/2012 | Date Work Began: | 12/03/2012 | Original Contract Time: | 210 |
| Date Contract Executed: | 09/27/2012 | Date Time Stopped: | Current Time Charged: | 93.00 | |
| Date NTP Issued: | 10/26/2012 | Completion Date: | Current Time Allowed: | 210.00 | |
| General Liability Expires: | 10/01/2013 | Workman's Comp Expires: | 10/01/2013 | Percent Time Used: | 44.29 % |
| Specification Year: | 2009 | Date Approved: | |||
| Current Contract Amount: | $2,318,698.35 | Total to Date | Prev to Date | This Estimate | |||
| Bid Amount: | $2,318,698.35 | Participating: | $0.00 | $0.00 | $0.00 | ||
| Percent Complete: | 65.29 % | Non Participating: | $1,513,797.59 | $1,401,550.15 | $112,247.44 | ||
| Funds Available: | $804,900.76 | Total Earnings: | $1,513,797.59 | $1,401,550.15 | $112,247.44 | ||
| Unearned Balance: | $804,900.76 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
| Gross Earnings: | $1,513,797.59 | $1,401,550.15 | $112,247.44 | ||||
| Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
| Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
| TOTAL: | $1,513,797.59 | $1,401,550.15 | $112,247.44 | ||||
| Contract ID: | 120298 | Estimate Number: | 0006 | Primary JP: | 23482(11) | |||
| 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 |
| 23482(11) | 0035 | Sheet Piling | Stockpiled Material Adjustment | 0002 | $-675,300.07 |
| 23482(11) | 0035 | Sheet Piling | Stockpiled Material Initial Payment | 0001 | $675,300.07 | 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 | |||
| 01 | Disincentive Crowder/Blocker Road | NOT ENTERED | NOT ENTERED | 14.00 DYS | $2,000.00 | N | |||
| MILESTONE ADJUSTMENTS | |||||||||
| Milestone Number | Milestone Adjustment Description | Estimate Nbr | Total | ||||||
| No milestones adjustments exist for this contract. | Subtotals For Milestones | $ | |||||||
| Contract ID: | 120298 | Estimate Number: | 0006 | Primary JP: | 23482(11) | |||
| 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: CIRB-261C(007)RB | Project: 23482(11) | Category: 0100/ROADWAY | ||||||||
| 0001 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 0.100 | 0.200 | $30,000.00 | $3,000.00 | $6,000.00 |
| 0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 10,697.180 | 10,697.180 | 1,061.860 | 1,061.860 | $4.00 | $4,247.44 | $4,247.44 |
| 0003 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 22,988.370 | 22,988.370 | 8,400.000 | 9,184.000 | $12.50 | $105,000.00 | $114,800.00 |
| 0004 | UNCLASSIFIED BORROW (TOPSOIL) | 202(D) 4781 | CY | 6,848.000 | 6,848.000 | 0.000 | $7.50 | $0.00 | $0.00 | |
| 0005 | TEMPORARY BALE BARRIER | 221(B) 2801 | LF | 1,530.000 | 1,530.000 | 912.000 | $1.00 | $0.00 | $912.00 | |
| 0006 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 3,116.000 | 3,116.000 | 1,230.000 | $1.00 | $0.00 | $1,230.00 | |
| 0007 | SOLID SLAB SODDING | 230(A) 2806 | SY | 16,435.000 | 16,435.000 | 0.000 | $1.85 | $0.00 | $0.00 | |
| 0008 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 3.400 | 3.400 | 0.000 | $1,295.00 | $0.00 | $0.00 | |
| 0009 | AGGREGATE BASE TYPE B | 303(B) 2110 | CY | 467.000 | 467.000 | 0.000 | $74.00 | $0.00 | $0.00 | |
| 0010 | TACK COAT | 407(B) 0250 | GAL | 2,288.000 | 2,288.000 | 0.000 | $3.75 | $0.00 | $0.00 | |
| 0011 | PRIME COAT | 408 5774 | GAL | 588.000 | 588.000 | 0.000 | $5.85 | $0.00 | $0.00 | |
| 0012 | FABRIC REINFORCEMENT | 409(A) 4242 | SY | 7,676.000 | 7,676.000 | 0.000 | $4.25 | $0.00 | $0.00 | |
| 0013 | BITUMINOUS BINDER | 409(B) 4268 | GAL | 1,919.000 | 1,919.000 | 0.000 | $7.25 | $0.00 | $0.00 | |
| 0014 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 1,610.000 | 1,610.000 | 0.000 | $78.00 | $0.00 | $0.00 | |
| 0015 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 961.000 | 961.000 | 0.000 | $75.00 | $0.00 | $0.00 | |
| 0016 | COLD MILLING PAVEMENT | 412 5267 | SY | 5,305.000 | 5,305.000 | 0.000 | $2.35 | $0.00 | $0.00 | |
| 0017 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 1,448.000 | 1,448.000 | 0.000 | $16.00 | $0.00 | $0.00 | |
| 0018 | REMOVAL OF GUARDRAIL | 619(B) 4780 | LF | 1,721.560 | 1,721.560 | 0.000 | $3.15 | $0.00 | $0.00 | |
| 0019 | SAWING PAVEMENT | 619(C) 0924 | LF | 44.000 | 44.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
| 0020 | (PL)GUARDRAIL CURBING | 623 0100 | EA | 2.000 | 2.000 | 0.000 | $1,500.00 | $0.00 | $0.00 | |
| 0021 | BEAM GUARDRAIL W-BEAM SINGLE | 623(A) 0932 | LF | 4,200.000 | 4,200.000 | 0.000 | $16.00 | $0.00 | $0.00 | |
| 0022 | GUARDRAIL TRAIL END TURNDOWN (31") | 623(F) 8300 | EA | 2.000 | 2.000 | 0.000 | $2,300.00 | $0.00 | $0.00 | |
| 0023 | GUARDRAIL BRIDGE CONN-THRIE BEAM (31") | 623(I) 8700 | EA | 2.000 | 2.000 | 0.000 | $1,750.00 | $0.00 | $0.00 | |
| 0024 | (SP)PORTABLE TRAFFIC SIGNAL SYSTEM | 823 8478 | SD | 135.000 | 135.000 | 0.000 | $135.00 | $0.00 | $0.00 | |
| 0025 | DELINEATORS(TYPE 1, CODE 1) | 853 9024 | EA | 85.000 | 85.000 | 0.000 | $13.00 | $0.00 | $0.00 | |
| 0026 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 8,800.000 | 8,800.000 | 0.000 | $0.70 | $0.00 | $0.00 | |
| 0027 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.650 | $15,000.00 | $0.00 | $9,750.00 | |
| 0028 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 56.000 | 56.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
| Subtotals For Category 0100/ROADWAY | $112,247.44 | $136,939.44 | ||||||||
| Fed/State Project Number: CIRB-261C(007)RB | Project: 23482(11) | Category: 0200/BRIDGE | ||||||||
| 0029 | UNCLASSIFIED EXCAVATION | 202(A) 1301 | CY | 295.000 | 295.000 | 0.000 | $25.00 | $0.00 | $0.00 | |
| 0030 | CLSM BACKFILL | 501(G) 6309 | CY | 263.900 | 263.900 | 0.000 | $80.00 | $0.00 | $0.00 | |
| 0031 | APPROACH SLAB | 504(A) 1304 | SY | 86.200 | 86.200 | 0.000 | $225.00 | $0.00 | $0.00 | |
| 0032 | CONCRETE PARAPET | 504(E) 1381 | LF | 60.000 | 60.000 | 0.000 | $125.00 | $0.00 | $0.00 | |
| 0033 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 2.250 | 2.250 | 0.000 | $600.00 | $0.00 | $0.00 | |
| 0034 | MECHANICAL SPLICES | 511 6306 | EA | 62.000 | 62.000 | 0.000 | $50.00 | $0.00 | $0.00 | |
| 0035 | SHEET PILING, FURNISHED | 514(H) 6355 | SY | 5,040.240 | 5,040.240 | 5,602.830 | $205.00 | $0.00 | $1,148,580.15 | |
| 0036 | SHEET PILING, DRIVEN | 514(I) 6360 | SY | 5,040.240 | 5,040.240 | 4,126.750 | $16.00 | $0.00 | $66,028.00 | |
| 0037 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 15.000 | 15.000 | 0.000 | $1,500.00 | $0.00 | $0.00 | |
| 0038 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4510 | LSUM | 1.000 | 1.000 | 0.000 | $10,000.00 | $0.00 | $0.00 | |
| 0039 | (PL)REPAIR BRIDGE ITEM (TYPE B) | 540 4525 | EA | 4.000 | 4.000 | 0.000 | $5,000.00 | $0.00 | $0.00 | |
| 0040 | REMOVAL OF BRIDGE ITEMS | 619(B) 2500 | LSUM | 1.000 | 1.000 | 0.000 | $25,000.00 | $0.00 | $0.00 | |
| Subtotals For Category 0200/BRIDGE | $0.00 | $1,214,608.15 | ||||||||
| Fed/State Project Number: CIRB-261C(007)RB | Project: 23482(11) | Category: 0600/STAKING | ||||||||
| 0041 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 1.000 | $8,500.00 | $0.00 | $8,500.00 | |
| Subtotals For Category 0600/STAKING | $0.00 | $8,500.00 | ||||||||
| Fed/State Project Number: CIRB-261C(007)RB | Project: 23482(11) | Category: 0640/CONSTRUCTION | ||||||||
| 0042 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.500 | $3,500.00 | $0.00 | $1,750.00 | |
| 0043 | FIELD OFFICE | 640(A) 1426 | EA | 1.000 | 1.000 | 1.000 | $12,000.00 | $0.00 | $12,000.00 | |
| 0044 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $140,000.00 | $0.00 | $140,000.00 | |
| Subtotals For Category 0640/CONSTRUCTION | $0.00 | $153,750.00 | ||||||||
| Subtotals For Project CIRB-261C(007)RB /23482(11) | $112,247.44 | $1,513,797.59 | ||||||||