CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 07/11/18 HIGHWAY: FM 3151 COUNTY: 12/02/2015 ESTIMATE PAID: AWARD DATE: 12/17/2015 ESTIMATE PERIOD:

Save this PDF as:
 WORD  PNG  TXT  JPG

Size: px
Start display at page:

Download "CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 07/11/18 HIGHWAY: FM 3151 COUNTY: 12/02/2015 ESTIMATE PAID: AWARD DATE: 12/17/2015 ESTIMATE PERIOD:"

Transcription

1 CONTRACTOR'S ESTIMATE PACKAGE REPORT DATE: 07/11/ CONTRACT ID: PROJECT: C CONTRACT: AWARD : $3,146, PROJECTED : $3,149, ADJ. PROJECTED : $3,149, CONTRACT: CONTRACTOR: DREWERY CONSTRUCTION COMPANY, INCORPORATED HIGHWAY: FM 3151 DISTRICT NAME: Lufkin COUNTY: HOUSTON AREA ENGINEER: Jesse Sisco, P.E. AREA NUMBER: 053 ESTIMATE NUMBER: 0023 LETTING DATE: 12/02/2015 ESTIMATE PAID: AWARD DATE: 12/17/2015 ESTIMATE PERIOD: 02/01/2018 to 02/22/2018 NOTICE TO PROCEED DATE: 03/24/2016 ESTIMATE TYPE: FINL WORK BEGIN DATE: 05/09/2016 % COMPLETE: ACCEPTED DATE: 02/22/2018 % TIME USED: PHYSICAL WORK COMPLETION DATE: 00/00/0000 % RETAINAGE: 0.00 RECAPITULATION TOTAL PREV THIS ESTIMATE EARNINGS $2,836, $2,817, PARTICIPATING NON-PARTICIPATING $2,836, $2,817, RETAINAGE LIQUIDATED DAMAGES ($16,490.00) ($16,490.00) INCENTIVE DISINCENTIVE OTHER ADJUSTMENTS $19, $19, PAID TO CONTRACTOR $2,819, $2,800, $19, CONTRACT ADJUSTMENTS THIS ESTIMATE ADJUSTMENTS THIS ESTIMATE ADJUSTMENT : ADJUSTMENT : REMARKS: ADJUSTMENT : ADJUSTMENT : REMARKS: ***There are no Contract Adjustments for this estimate*** ***There are no Line Item Adjustments for this estimate*** CERTIFIED AS CORRECT AND ONE COPY HAS BEEN GIVEN TO THE CONTRACTOR AREA/PROJECT ENGINEER DATE

2 CONTRACTOR'S ESTIMATE PACKAGE Page 2 of 8 CONTRACT TIME STATEMENT WORK BEGIN DATE: 05/09/2016 ASSESSED LIQ DAMAGES: 17 TIME CHARGES BEGIN: 04/25/2016 LIQ DAMAGE RATE: $ DAYS: 114 LIQUIDATED DAMAGES: 17 C. O. ADJUSTED DAYS: 0 DAYS AT CURRENT DAYS: 114 PER DAY $ DAYS CHARGED : 131 TOTAL: $16, PHYSICAL WORK COMPLETE: 00/00/0000 DAILY BREAKDOWN Date or Charged Credited 02/01/ VEG ESTABLISHMENT 02/02/ VEG ESTABLISHMENT 02/03/ SATURDAY 02/04/ SUNDAY 02/05/ VEG ESTABLISHMENT 02/06/ VEG ESTABLISHMENT 02/07/ VEG ESTABLISHMENT 02/08/ VEG ESTABLISHMENT 02/09/ VEG ESTABLISHMENT 02/10/ SATURDAY 02/11/ SUNDAY 02/12/ VEG ESTABLISHMENT 02/13/ VEG ESTABLISHMENT 02/14/ VEG ESTABLISHMENT 02/15/ VEG ESTABLISHMENT 02/16/ VEG ESTABLISHMENT 02/17/ SATURDAY 02/18/ SUNDAY 02/19/ VEG ESTABLISHMENT 02/20/ VEG ESTABLISHMENT 02/21/ VEG ESTABLISHMENT 02/22/ WORK COMPL & ACCEP Diary Adjustment Date or PERIOD SUMMARY Charged Credited SATURDAY 3 SUNDAY 3 VEG ESTABLISHMENT 15 WORK COMPL & ACC 1

3 CONTRACTOR'S ESTIMATE PACKAGE Page 3 of 8 WORK PERFORMED THIS PERIOD PROJECT C CONTROL CATEGORY 001 ROADWAY QTY THIS ESTIMATE PAID THIS ESTIMATE Total Bid Quantity QTY Paid To Date PREPARING ROW STA $9, VEGETATIVE WATERING MG $1.07 1, MOBILIZATION LS 100, $10, TOTAL EARNINGS THIS ESTIMATE $19,098.93

4 CONTRACTOR'S ESTIMATE PACKAGE Page 4 of 8 CONTRACT S PROJECT CATEGORY C CONTROL ROADWAY SUPP $ PREPARING ROW STA , SUBGRADE WIDENING (ORD COMP) STA , EMBANKMENT (VEHICLE)(ORD COMP)(TY B) CY , , BACKFILL (TY B) STA , EC EXCAV WORK (HYD EXCAVATOR) HR , BLOCK SODDING SY , , , BROADCAST SEED (TEMP) (WARM) SY , , CELL FBR MLCH SEED(PERM)(RURAL)(SANDY) SY , , , FL BS (RDWY DEL) (TY D GR 1-2) TON , , ,297, CEMENT TON , , , CEMENT TREAT(MX EXST MTL & NW BS)(12") SY , , , AH (RC-250) GAL , , , AH (AC-15P OR AC-10-2TR OR CRS-2P) GAL , , , AGGR (TY-PE, E, L OR PL GR 3) CY , AGGR (TY E OR L GR 5) CY , AGGR(TY PE,TY-PL,TY-E,TY-L GR-4)(SAC-B) CY , CEM STABIL BKFL CY , CUT & RESTORING PAV SY , CUT AND RESTORE PAV (FLEX BASE) SY , RIPRAP (CONC)(4 IN) CY , RIPRAP (STONE COMMON)(DRY)(12 IN) CY , RC PIPE (CL III)(18 IN) LF , , , RC PIPE (CL III)(24 IN) LF , RC PIPE (CL III)(30 IN) LF , RC PIPE (CL III)(36 IN) LF , HEADWALL (CH - PW - 0) (DIA= 24 IN) EA 4, , HEADWALL (CH - PW - 0) (DIA= 30 IN) EA 5, , HEADWALL (CH - PW - 0) (DIA= 36 IN) EA 6, , HEADWALL (CH - PW - 0) (DIA= 42 IN) EA 7, , HEADWALL (CH - PW - 0) (DIA= 54 IN) EA 7, , SET (TY II) (18 IN) (RCP) (6: 1) (P) EA , SET (TY II) (24 IN) (RCP) (3: 1) (C) EA , SET (TY II) (24 IN) (RCP) (4: 1) (C) EA 1, , SET (TY II) (24 IN) (RCP) (6: 1) (P) EA 1, , SET (TY II) (30 IN) (RCP) (6: 1) (P) EA 1, , SET (TY II) (36 IN) (RCP) (3: 1) (C) EA 1, , REMOV STR (PIPE) EA , MOBILIZATION LS 100, , BARRICADES, SIGNS AND TRAFFIC HANDLING MO 1, , ROCK FILTER DAMS (INSTALL) (TY 2) LF , ROCK FILTER DAMS (REMOVE) LF , TEMP SEDMT CONT FENCE (INSTALL) LF , , , TEMP SEDMT CONT FENCE (REMOVE) LF 0 8, , , DRIVEWAYS (ACP) SY , , ,570.45

5 CONTRACTOR'S ESTIMATE PACKAGE Page 5 of 8 CATEGORY 001 ROADWAY SUPP $ TURNOUTS (SURF TREAT) SY , PIPE UNDERDRAINS (TY 8) (6") LF , ,36 98, MAILBOX INSTALL-S (WC-POST) TY 3 EA , IN SM RD SN SUP&AM TYTWT(1)WS(P) EA , REMOVE SM RD SN SUP&AM EA , INSTL OM ASSM (OM-2Z)(FLX)GND EA , WK ZN PAV MRK SHT TERM (TAB)TY Y-2 EA , , , RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF , , , RE PM W/RET REQ TY I (Y)4"(BRK)(100MIL) LF , , , RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF , , , PREFAB PAV MRK TY C (W) (24") (SLD) LF REFL PAV MRKR TY II-A-A EA , Category Subtotal $2,836, PROJECT C CONTROL CATEGORY 001 ROADWAY SUPP ($) BROADCAST SEED (TEMP) (COOL) SY , VEGETATIVE WATERING MG , SOIL RETENTION BLANKETS (CL 1) (TY B) SY RINKLING (DUST CONTROL) MG CUT & RESTORE AH PAVING SY TRENCH EXCAVATION PROTECTION LF TEMPORARY L SHORING SF CONSTRUCTION EXITS (INSTALL) (TY 1) SY CONSTRUCTION EXITS (REMOVE) SY MAILBOX INSTALL-D (WC-POST) TY 3 EA WK ZN PAV MRK NON-REMOV (W)4"(SLD) LF , WK ZN PAV MRK NON-REMOV (Y)4"(SLD) LF , MATERIAL ON HAND DOL 0 1, CATEGORY 002 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal 0.00 SUPP ($) FORCE ACCT-EROSION CONTROL MAINTENANCE DOL 0 1, CATEGORY 003 CONTRACTOR FORCE ACCOUNT WORK Category Subtotal 0.00 SUPP ($)

6 CONTRACTOR'S ESTIMATE PACKAGE Page 6 of FORCE ACCOUNT - SAFETY CONTINGENCY DOL 0 1, Category Subtotal 0.00 TOTAL EARNINGS THIS CONTRACT $2,836,248.48

7 CONTRACTOR'S ESTIMATE PACKAGE Page 7 of 8 CONSTRUCTION ESTIMATE COMBINED ($) PREPARING ROW STA , SUBGRADE WIDENING (ORD COMP) STA , EMBANKMENT (VEHICLE)(ORD COMP)(TY B) CY , , BACKFILL (TY B) STA , EC EXCAV WORK (HYD EXCAVATOR) HR , BLOCK SODDING SY ,26 1, , BROADCAST SEED (TEMP) (WARM) SY ,89 1, CELL FBR MLCH SEED(PERM)(RURAL)(SANDY) SY , , , FL BS (RDWY DEL) (TY D GR 1-2) TON , , ,297, CEMENT TON , , , CEMENT TREAT(MX EXST MTL & NW BS)(12") SY , , , AH (RC-250) GAL , , , AH (AC-15P OR AC-10-2TR OR CRS-2P) GAL , , , AGGR (TY-PE, E, L OR PL GR 3) CY , AGGR (TY E OR L GR 5) CY , AGGR(TY PE,TY-PL,TY-E,TY-L GR-4)(SAC-B) CY , CEM STABIL BKFL CY , CUT & RESTORING PAV SY , CUT AND RESTORE PAV (FLEX BASE) SY , RIPRAP (CONC)(4 IN) CY , RIPRAP (STONE COMMON)(DRY)(12 IN) CY , RC PIPE (CL III)(18 IN) LF , , , RC PIPE (CL III)(24 IN) LF , RC PIPE (CL III)(30 IN) LF , RC PIPE (CL III)(36 IN) LF , HEADWALL (CH - PW - 0) (DIA= 24 IN) EA 4, , HEADWALL (CH - PW - 0) (DIA= 30 IN) EA 5, , HEADWALL (CH - PW - 0) (DIA= 36 IN) EA 6, , HEADWALL (CH - PW - 0) (DIA= 42 IN) EA 7, , HEADWALL (CH - PW - 0) (DIA= 54 IN) EA 7, , SET (TY II) (18 IN) (RCP) (6: 1) (P) EA , SET (TY II) (24 IN) (RCP) (3: 1) (C) EA , SET (TY II) (24 IN) (RCP) (4: 1) (C) EA 1, , SET (TY II) (24 IN) (RCP) (6: 1) (P) EA 1, , SET (TY II) (30 IN) (RCP) (6: 1) (P) EA 1, , SET (TY II) (36 IN) (RCP) (3: 1) (C) EA 1, , REMOV STR (PIPE) EA , MOBILIZATION LS 100, , BARRICADES, SIGNS AND TRAFFIC HANDLING MO 1, , ROCK FILTER DAMS (INSTALL) (TY 2) LF , ROCK FILTER DAMS (REMOVE) LF , TEMP SEDMT CONT FENCE (INSTALL) LF , , , TEMP SEDMT CONT FENCE (REMOVE) LF 0 8, , ,584.00

8 CONTRACTOR'S ESTIMATE PACKAGE Page 8 of DRIVEWAYS (ACP) SY , , , TURNOUTS (SURF TREAT) SY , PIPE UNDERDRAINS (TY 8) (6") LF , ,360 98, MAILBOX INSTALL-S (WC-POST) TY 3 EA , IN SM RD SN SUP&AM TYTWT(1)WS(P) EA , REMOVE SM RD SN SUP&AM EA , INSTL OM ASSM (OM-2Z)(FLX)GND EA , WK ZN PAV MRK SHT TERM (TAB)TY Y-2 EA , , , RE PM W/RET REQ TY I (W)4"(SLD)(100MIL) LF , , , RE PM W/RET REQ TY I (Y)4"(BRK)(100MIL) LF , , , RE PM W/RET REQ TY I (Y)4"(SLD)(100MIL) LF , , , PREFAB PAV MRK TY C (W) (24") (SLD) LF REFL PAV MRKR TY II-A-A EA , TOTAL EARNINGS $2,836,248.48