Contract ID: | 100120 | Estimate Number: | 0008 | Contract No: | 511050 | |||
Residency: | JACOBS (AKA - CARTER-BURGESS) (07004) | Estimate Type: | Progressive | Account No: | 400700 | |||
Project Number(s): | STP-STIM(425)AG | ||||||||||||
Primary Job Piece No: | 26820(04) | ||||||||||||
Contract Description: | INTERSECTION MODIFICATION CITY STREET (CIMARRON ROAD): INTERSECTION OF CIMARRON ROAD AND SH-37 IN THE CITY OF TUTTLE. PROJECT LENGTH = 0.17 MILES. | ||||||||||||
Primary County: | GRADY | ||||||||||||
Name of Road: | CITY STREET | ||||||||||||
Prime Contractor: | MARKWELL PAVING COMPANY, INC. | ||||||||||||
P.O. BOX 82005 | |||||||||||||
OKLAHOMA CITY , OK 73148 | |||||||||||||
Surety Company: | LIBERTY MUTUAL INSURANCE COMPANY | ||||||||||||
Date Let: | 02/18/2010 | NTP Effective Date: | 05/03/2010 | Pay Period: | 08/16/2010 TO 12/15/2011 |
Date Awarded: | 03/01/2010 | Date Work Began: | 04/28/2010 | Original Contract Time: | 75 |
Date Contract Executed: | 03/15/2010 | Date Time Stopped: | 08/31/2011 | Current Time Charged: | 491.00 |
Date NTP Issued: | 03/25/2010 | Completion Date: | 08/31/2011 | Current Time Allowed: | 505.00 |
General Liability Expires: | 04/01/2012 | Workman's Comp Expires: | 04/01/2012 | Percent Time Used: | 97.23 % |
Specification Year: | 1999 | Date Approved: | 01/06/2012 | ||
Current Contract Amount: | $390,678.67 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $386,934.34 | Participating: | $254,782.93 | $226,854.50 | $27,928.43 | ||
Percent Complete: | 100 % | Non Participating: | $135,895.74 | $132,259.04 | $3,636.70 | ||
Funds Available: | $0.00 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $-3,744.33 | Total Earnings: | $390,678.67 | $359,113.54 | $31,565.13 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $390,678.67 | $359,113.54 | $31,565.13 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $390,678.67 | $359,113.54 | $31,565.13 |
Contract ID: | 100120 | Estimate Number: | 0008 | Primary JP: | 26820(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Contact Document Change | Approved | 07/21/2010 | 0.0 | $0.00 |
002 | Overrun Line 68 (6" Conc. Driveway) | Approved | 08/10/2011 | 0.0 | $1,200.00 |
003 | Change Order 3 | Approved | 08/11/2011 | 0.0 | $13,807.00 |
004 | Final Quantity Change Order | Approved | 12/22/2011 | 0.0 | $-11,262.67 |
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. |
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 ADJUSTMENTS | |||||||||
Milestone Number | Milestone Description | Time Allowed | Time Used | Rate | Total | ||||
No milestones exist for this contract. |
Contract ID: | 100120 | Estimate Number: | 0008 | Primary JP: | 26820(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: STP-STIM(425)AG | Project: 26820(04) | Category: 0100/ROADWAY | ||||||||
0001 | CLEARING AND GRUBBING | 201 0102 | LSUM | 1.000 | 1.000 | 1.000 | $4,000.00 | $0.00 | $4,000.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 515.000 | 515.000 | 515.000 | $15.00 | $0.00 | $7,725.00 | |
0003 | TEMPORARY SILT FENCE | 223 2801 | LF | 660.000 | 212.000 | 212.000 | $1.50 | $0.00 | $318.00 | |
0004 | SOLID SLAB SODDING | 230(A) 2806 | SY | 257.000 | 597.760 | 597.760 | 597.760 | $2.00 | $1,195.52 | $1,195.52 |
0005 | AGGREGATE BASE | 303 0192 | CY | 1,110.000 | 418.500 | 28.910 | 418.500 | $27.00 | $780.57 | $11,299.50 |
0006 | TRAFFIC BOUND SURFACE COURSE TYPE A | 403(A) 0217 | TON | 100.000 | 66.210 | 52.050 | 66.210 | $21.00 | $1,093.05 | $1,390.41 |
0007 | 8" P.C. DOWEL JOINTED CONCRETE PAVEMENT | 414(A1) 5753 | SY | 1,426.000 | 1,566.600 | 147.590 | 1,566.600 | $40.00 | $5,903.60 | $62,664.00 |
0008 | CONCRETE CURB (6" BARRIER-INTEGRAL) | 609(A) 0300 | LF | 656.000 | 714.000 | 58.000 | 714.000 | $7.00 | $406.00 | $4,998.00 |
0009 | 5" CONCRETE SIDEWALK | 610(A) 0604 | SY | 105.000 | 162.500 | 110.070 | 162.500 | $50.00 | $5,503.50 | $8,125.00 |
0010 | 6" CONCRETE DRIVEWAY (H.E.S.) | 610(B) 0399 | SY | 109.000 | 225.880 | 86.800 | 225.880 | $50.00 | $4,340.00 | $11,294.00 |
0011 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 32.000 | 80.000 | 50.000 | 80.000 | $30.00 | $1,500.00 | $2,400.00 |
0012 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 1.000 | $4,000.00 | $0.00 | $4,000.00 | |
0013 | REMOVAL OF CURB AND GUTTER | 619(B) 4726 | LF | 158.000 | 158.000 | 158.000 | $5.00 | $0.00 | $790.00 | |
0014 | REMOVAL OF CONCRETE PAVEMENT | 619(B) 4727 | SY | 478.000 | 201.790 | 201.790 | $5.00 | $0.00 | $1,008.95 | |
0015 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 389.000 | 901.850 | 512.850 | 901.850 | $5.00 | $2,564.25 | $4,509.25 |
0016 | SAWING PAVEMENT | 619(C) 0924 | LF | 360.000 | 515.000 | 155.000 | 515.000 | $2.00 | $310.00 | $1,030.00 |
0017 | REMOVE AND RECONSTRUCT FENCE | 625(B) 1252 | LF | 95.000 | 184.000 | 89.000 | 184.000 | $16.00 | $1,424.00 | $2,944.00 |
Subtotals For Category 0100/ROADWAY | $25,020.49 | $129,691.63 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 0300/TRAFFIC-SIGNAGE AND STRIPING | ||||||||
0018 | SHEET ALUMINUM SIGNS | 850(A) 8110 | SF | 57.500 | 57.500 | 57.500 | $15.00 | $0.00 | $862.50 | |
0019 | 2 1/4" SQUARE TUBE POST | 851(C) 8327 | LF | 110.810 | 110.560 | -0.250 | 110.560 | $8.25 | $-2.06 | $912.12 |
0020 | TRAFFIC STRIPE(PLASTIC)(24" WIDE) | 855(A) 8825 | LF | 423.000 | 410.000 | 410.000 | $5.30 | $0.00 | $2,173.00 | |
0021 | TRAFFIC STRIPE(PLASTIC)(TAPE)(4" WIDE) | 855(A) 8827 | LF | 997.000 | 997.000 | 997.000 | $1.55 | $0.00 | $1,545.35 | |
0022 | TRAFFIC STRIPE(PLASTIC)(ARROWS) | 855(B) 8818 | EA | 4.000 | 4.000 | 4.000 | $80.00 | $0.00 | $320.00 | |
0023 | TRAFFIC STRIPE(PLASTIC)(WORDS) | 855(B) 8821 | EA | 2.000 | 2.000 | 2.000 | $160.00 | $0.00 | $320.00 | |
0024 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.100 | 1.000 | $6,600.00 | $660.00 | $6,600.00 |
Subtotals For Category 0300/TRAFFIC-SIGNAGE AND STRIPING | $657.94 | $12,732.97 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 0301/TRAFFIC SIGNAL | ||||||||
0025 | 2" PVC SCH.40 PLASTIC CONDUIT TRENCHED | 802(B) 8342 | LF | 160.000 | 160.000 | 160.000 | $2.75 | $0.00 | $440.00 | |
0026 | 3" PVC SCH.40 PLASTIC CONDUIT BORED | 802(B) 8344 | LF | 230.000 | 230.000 | 230.000 | $13.00 | $0.00 | $2,990.00 | |
0027 | 3" PVC SCH.40 PLASTIC CONDUIT TRENCHED | 802(B) 8346 | LF | 60.000 | 60.000 | 60.000 | $4.25 | $0.00 | $255.00 | |
0028 | PULL BOX(SIZE I) | 803 8065 | EA | 3.000 | 4.000 | 4.000 | $244.00 | $0.00 | $976.00 | |
0029 | PULL BOX(SIZE II) | 803 8066 | EA | 1.000 | 1.000 | 1.000 | $315.00 | $0.00 | $315.00 | |
0030 | STRUCTURAL CONCRETE | 804(A) 2915 | CY | 11.800 | 11.800 | 11.800 | $410.00 | $0.00 | $4,838.00 | |
0031 | REINFORCING STEEL | 804(B) 2916 | LB | 1,737.700 | 1,737.700 | 1,737.700 | $1.25 | $0.00 | $2,172.13 | |
0032 | 32'MH POLE 35'TS & 10'LMA(G.STL.) | 806(A) 8311 | EA | 2.000 | 2.000 | 2.000 | $4,100.00 | $0.00 | $8,200.00 | |
0033 | 32'MH POLE 45'TS & 10'LMA(G.STL.) | 806(A) 8313 | EA | 1.000 | 1.000 | 1.000 | $5,800.00 | $0.00 | $5,800.00 | |
0034 | 32'MH POLE 25',TS & 10'LMA(G.STL.) | 806(A) 8351 | EA | 1.000 | 1.000 | 1.000 | $3,300.00 | $0.00 | $3,300.00 | |
0035 | 12' MTG.HT.TS PED.POLE(G.STL.) | 806(B) 8896 | EA | 2.000 | 2.000 | 2.000 | $425.00 | $0.00 | $850.00 | |
0036 | (PL)ROADWAY LUMINAIRE | 809(A) 8090 | EA | 4.000 | 4.000 | 4.000 | $365.00 | $0.00 | $1,460.00 | |
0037 | SERVICE POLE | 810(A) 3118 | EA | 1.000 | 0.000 | 0.000 | $1,300.00 | $0.00 | $0.00 | |
0038 | 1/C NO.6 ELECTRICAL CONDUCTOR | 811 8040 | LF | 200.000 | 200.000 | 200.000 | $1.10 | $0.00 | $220.00 | |
0039 | 1/C NO.10 ELECTRICAL CONDUCTOR | 811 8044 | LF | 1,540.000 | 1,540.000 | 1,540.000 | $0.80 | $0.00 | $1,232.00 | |
0040 | VEH.ACT.SOL.ST.TRAF.SIG.CON.ASM | 825 8550 | EA | 1.000 | 1.000 | 1.000 | $10,100.00 | $0.00 | $10,100.00 | |
0041 | (PL)DETECTION SYSTEM (VIDEO) | 828 8132 | LSUM | 1.000 | 1.000 | 1.000 | $17,900.00 | $0.00 | $17,900.00 | |
0042 | PEDESTRIAN PUSH BUTTON | 830 8000 | EA | 8.000 | 8.000 | 8.000 | $335.00 | $0.00 | $2,680.00 | |
0043 | 1WAY 3SEC. ADJ. SIG. HD. S-6 | 831 8231 | EA | 8.000 | 8.000 | 8.000 | $500.00 | $0.00 | $4,000.00 | |
0044 | 1WAY 5SEC. ADJ. SIG. HD. S-19 | 831 8286 | EA | 4.000 | 4.000 | 4.000 | $855.00 | $0.00 | $3,420.00 | |
0045 | 1WAY 2SEC. ADJ. PED. SIG. HD. S-20 | 831 8295 | EA | 8.000 | 8.000 | 8.000 | $315.00 | $0.00 | $2,520.00 | |
0046 | BACKPLATE | 833 3030 | EA | 12.000 | 12.000 | 12.000 | $69.00 | $0.00 | $828.00 | |
0047 | 5/C TRAF.SIG.ELECT.CABLE | 834(A) 8207 | LF | 1,400.000 | 1,400.000 | 1,400.000 | $1.10 | $0.00 | $1,540.00 | |
0048 | 7/C TRAF.SIG.ELECT.CABLE | 834(A) 8208 | LF | 230.000 | 230.000 | 230.000 | $1.10 | $0.00 | $253.00 | |
0049 | 21/C TRAF.SIG.EL.CABLE | 834(A) 8213 | LF | 550.000 | 550.000 | 550.000 | $2.30 | $0.00 | $1,265.00 | |
0050 | (PL)E.P.S. OPTICAL EMITTER | 840(A) 8592 | EA | 5.000 | 5.000 | 5.000 | $850.00 | $0.00 | $4,250.00 | |
0051 | (PL)E.P.S. OPTICAL DETECTOR | 840(B) 8593 | EA | 4.000 | 4.000 | 4.000 | $410.00 | $0.00 | $1,640.00 | |
0052 | (PL)E.P.S. OPTICAL DETECTOR CABLE | 840(C) 8594 | LF | 780.000 | 780.000 | 780.000 | $1.10 | $0.00 | $858.00 | |
0053 | (PL)E.P.S. 2 CHANNEL PHASE SELECTOR | 840(D) 8595 | EA | 2.000 | 2.000 | 2.000 | $1,400.00 | $0.00 | $2,800.00 | |
0054 | MAST ARM MOUNTED SIGNS(ALUMINUM) | 850(C) 8118 | SF | 74.500 | 74.500 | 74.500 | $27.60 | $0.00 | $2,056.20 | |
0055 | (PL)REMOVAL OF TRAFFIC SIGNAL EQUIPMENT | 890(A) 8726 | LSUM | 1.000 | 1.000 | 1.000 | $1,300.00 | $0.00 | $1,300.00 | |
Subtotals For Category 0301/TRAFFIC SIGNAL | $0.00 | $90,458.33 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 0600/STAKING | ||||||||
0056 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 0.250 | 1.000 | $3,400.00 | $850.00 | $3,400.00 |
Subtotals For Category 0600/STAKING | $850.00 | $3,400.00 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 0640/CONSTRUCTION | ||||||||
0057 | (SP)SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.400 | 1.000 | $3,500.00 | $1,400.00 | $3,500.00 |
0058 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $15,000.00 | $0.00 | $15,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $1,400.00 | $18,500.00 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 9100/NON PARTICIPATING- ROADWAY | ||||||||
0059 | CLEARING AND GRUBBING | 201 0102 | LSUM | 1.000 | 1.000 | 1.000 | $4,000.00 | $0.00 | $4,000.00 | |
0060 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 941.000 | 941.000 | 941.000 | $15.00 | $0.00 | $14,115.00 | |
0061 | TEMPORARY SILT FENCE | 223 2801 | LF | 900.000 | 862.000 | 862.000 | $1.50 | $0.00 | $1,293.00 | |
0062 | SOLID SLAB SODDING | 230(A) 2806 | SY | 782.000 | 1,351.790 | 1,351.790 | 1,351.790 | $2.00 | $2,703.58 | $2,703.58 |
0063 | AGGREGATE BASE | 303 0192 | CY | 310.000 | 344.990 | -0.040 | 344.990 | $27.00 | $-1.08 | $9,314.73 |
0064 | TRAFFIC BOUND SURFACE COURSE TYPE A | 403(A) 0217 | TON | 100.000 | 0.000 | 0.000 | $21.00 | $0.00 | $0.00 | |
0065 | 8" P.C. DOWEL JOINTED CONCRETE PAVEMENT | 414(A1) 5753 | SY | 1,935.000 | 2,039.420 | 0.660 | 2,039.420 | $40.00 | $26.40 | $81,576.80 |
0066 | CONCRETE CURB (6" BARRIER-INTEGRAL) | 609(A) 0300 | LF | 744.000 | 728.000 | 728.000 | $7.00 | $0.00 | $5,096.00 | |
0067 | 5" CONCRETE SIDEWALK | 610(A) 0604 | SY | 20.000 | 28.340 | 28.340 | $50.00 | $0.00 | $1,417.00 | |
0068 | 6" CONCRETE DRIVEWAY (H.E.S.) | 610(B) 0399 | SY | 68.000 | 86.350 | 0.050 | 86.350 | $50.00 | $2.50 | $4,317.50 |
0069 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 16.000 | 20.000 | 20.000 | $30.00 | $0.00 | $600.00 | |
0070 | VALVE BOXES ADJUST TO GRADE | 612(G) 0647 | EA | 3.000 | 3.000 | 3.000 | 3.000 | $250.00 | $750.00 | $750.00 |
0071 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 1.000 | $1,000.00 | $0.00 | $1,000.00 | |
0072 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 1,241.000 | 1,161.510 | 1,161.510 | $5.00 | $0.00 | $5,807.55 | |
0073 | SAWING PAVEMENT | 619(C) 0924 | LF | 100.000 | 100.000 | 100.000 | $1.00 | $0.00 | $100.00 | |
Subtotals For Category 9100/NON PARTICIPATING- ROADWAY | $3,481.40 | $132,091.16 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 9300/NON PARTICPATING TRAFFIC-SIGNAGE AND STRIPING | ||||||||
0074 | SHEET ALUMINUM SIGNS | 850(A) 8110 | SF | 11.680 | 11.680 | 11.680 | $15.00 | $0.00 | $175.20 | |
0075 | 2 1/4" SQUARE TUBE POST | 851(C) 8327 | LF | 27.670 | 27.670 | 27.670 | $8.25 | $0.00 | $228.28 | |
0076 | TRAFFIC STRIPE(PLASTIC)(8" WIDE) | 855(A) 8814 | LF | 78.000 | 99.000 | 1.000 | 99.000 | $5.30 | $5.30 | $524.70 |
0077 | TRAFFIC STRIPE(PLASTIC)(TAPE)(4" WIDE) | 855(A) 8827 | LF | 904.000 | 888.000 | 888.000 | $1.55 | $0.00 | $1,376.40 | |
Subtotals For Category 9300/NON PARTICPATING TRAFFIC-SIGNAGE AND STRIPING | $5.30 | $2,304.58 | ||||||||
Fed/State Project Number: STP-STIM(425)AG | Project: 26820(04) | Category: 9600/NON PARTICIPATING- STAKING | ||||||||
0078 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 0.100 | 1.000 | $1,500.00 | $150.00 | $1,500.00 |
Subtotals For Category 9600/NON PARTICIPATING- STAKING | $150.00 | $1,500.00 | ||||||||
Subtotals For Project STP-STIM(425)AG /26820(04) | $31,565.13 | $390,678.67 |