Contract ID: | 110500 | Estimate Number: | 0008 | Contract No: | 710445 | |||
Residency: | GARVER, LLC. (04011) | Estimate Type: | Progressive | Account No: | 404400 | |||
Project Number(s): | BTOP-109E(191) | ||||||||||||
Primary Job Piece No: | 28128(13) | ||||||||||||
Contract Description: | SAFETY IMPROVEMENT (ITS, COMMUNICATION HUTS) I-35/I-40/US-60/US-270/US-412: AT VARIOUS LOCATIONS IN DIVISION IV, V, AND VI. | ||||||||||||
Primary County: | CANADIAN | ||||||||||||
Name of Road: | MULTIPLE LOCATIONS | ||||||||||||
Prime Contractor: | MIDSTATE TRAFFIC CONTROL, INC. | ||||||||||||
12501 N. SANTA FE AVE. | |||||||||||||
OKLAHOMA CITY , OK 73114 | |||||||||||||
Surety Company: | LIBERTY MUTUAL INSURANCE COMPANY | ||||||||||||
Date Let: | 09/15/2011 | NTP Effective Date: | 11/21/2011 | Pay Period: | 12/16/2012 TO 12/18/2013 |
Date Awarded: | 10/03/2011 | Date Work Began: | 01/25/2012 | Original Contract Time: | 150 |
Date Contract Executed: | 10/17/2011 | Date Time Stopped: | 10/17/2012 | Current Time Charged: | 171.00 |
Date NTP Issued: | 10/22/2011 | Completion Date: | 10/17/2012 | Current Time Allowed: | 171.00 |
General Liability Expires: | 03/01/2014 | Workman's Comp Expires: | 03/01/2014 | Percent Time Used: | 100.00 % |
Specification Year: | 2009 | Date Approved: | |||
Bid Amount: | $967,763.44 | Total to Date | Prev to Date | This Estimate | |||
Funds Available (Bid + Positive C/O): | $1,023,613.96 | Participating: | $0.00 | $0.00 | $0.00 | ||
Percent Complete: | 98.25 % | Non Participating: | $1,005,688.70 | $963,615.44 | $42,073.26 | ||
Unearned Balance: | $17,925.26 | Total Earnings: | $1,005,688.70 | $963,615.44 | $42,073.26 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $1,005,688.70 | $963,615.44 | $42,073.26 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $-10,500.00 | $10,500.00 | ||||
TOTAL: | $1,005,688.70 | $953,115.44 | $52,573.26 |
Contract ID: | 110500 | Estimate Number: | 0008 | Primary JP: | 28128(13) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Propane Tank Upgrade and Foundation Revisions | Approved | 12/09/2013 | 5.0 | $55,850.52 |
002 | Contract Time | Approved | 11/18/2013 | 16.0 | $0.00 |
003 | Final Quantity Change Order | Pending | 0 | 0.0 | $-17,925.26 |
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 |
System Application of Liquidated Damages | 0005 | --12 | $500.00 | $-6,000.00 |
System Application of Liquidated Damages | 0006 | --9.0 | $500.00 | $-4,500.00 |
System Application of Liquidated Damages | 0008 | -21.0 | $500.00 | $10,500.00 | Subtotals For Liquidated Damages | $0.00 |
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 | Internal Milestone | 11/21/2011 | 04/19/2012 | 150.00 DYS | $1,500.00 | Y |
MILESTONE ADJUSTMENTS | |||||||||
Milestone Number | Milestone Adjustment Description | Estimate Nbr | Total | ||||||
No milestones adjustments exist for this contract. | Subtotals For Milestones | $ |
Contract ID: | 110500 | Estimate Number: | 0008 | Primary JP: | 28128(13) | |||
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: BTOP-109E(191) | Project: 28128(13) | Category: 0900/SAFETY | ||||||||
0001 | SELECT BORROW | 202(E) 0186 | CY | 153.340 | 384.200 | 384.200 | $20.00 | $0.00 | $7,684.00 | |
0002 | SOLID SLAB SODDING | 230(A) 2806 | SY | 232.000 | 232.000 | -8.000 | 273.300 | $6.00 | $-48.00 | $1,639.80 |
0003 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 112.500 | 112.500 | 29.100 | 124.140 | $50.00 | $1,455.00 | $6,207.00 |
0004 | CLASS A CONCRETE | 509(B) 0321 | CY | 5.260 | 19.280 | 23.970 | $1,000.00 | $0.00 | $23,970.00 | |
0005 | 18" CORR. GALV. STEEL PIPE | 613(B) 0689 | LF | 20.000 | 40.000 | 40.000 | $50.00 | $0.00 | $2,000.00 | |
0006 | 24" CORR. GALV. STEEL PIPE | 613(B) 0690 | LF | 25.000 | 25.000 | 25.000 | $65.00 | $0.00 | $1,625.00 | |
0007 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $80,000.00 | $0.00 | $80,000.00 | |
0008 | 3" HIGH DENSITY PE PIPE - BORED | 802(C) 8553 | LF | 55.000 | 55.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0009 | 3" HIGH DENSITY PE PIPE - TRENCHED | 802(C) 8558 | LF | 930.000 | 930.000 | 314.000 | $8.00 | $0.00 | $2,512.00 | |
0010 | PULL BOX(SIZE II) | 803(A) 8066 | EA | 7.000 | 7.000 | 4.000 | $300.00 | $0.00 | $1,200.00 | |
0011 | GROUND BOX (R48) | 803(B) 8105 | EA | 8.000 | 8.000 | 8.000 | $2,500.00 | $0.00 | $20,000.00 | |
0012 | REINFORCING STEEL | 804(B) 2916 | LB | 92.320 | 92.320 | 92.320 | $2.00 | $0.00 | $184.64 | |
0013 | SERVICE POLE | 810(A) 3118 | EA | 4.000 | 4.000 | 4.000 | $6,000.00 | $0.00 | $24,000.00 | |
0014 | 1/C NO.0 ELECTRICAL CONDUCTOR | 811 8032 | LF | 3,170.000 | 0.000 | 0.000 | $6.00 | $0.00 | $0.00 | |
0015 | (SP)COMMUNICATION HUT TYPE D | 817(A) 5525 | EA | 4.000 | 4.000 | 4.000 | $196,000.00 | $0.00 | $784,000.00 | |
0016 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
0017 | (PL)SHIELD ISOLATION PEDESTAL | 887(F) 8370 | EA | 4.000 | 4.000 | 0.000 | $350.00 | $0.00 | $0.00 | |
8000 | CONSTRUCTION MISCELLANEOUS | 104 0600 | EA | 0.000 | 4.000 | 4.000 | 4.000 | $4,508.38 | $18,033.52 | $18,033.52 |
8001 | CONSTRUCTION MISCELLANEOUS | 104 0600 | EA | 0.000 | 4.000 | 4.000 | 4.000 | $3,800.00 | $15,200.00 | $15,200.00 |
8002 | 1/C NO.00 ELECT.COND. | 811 8030 | LF | 0.000 | 3,170.000 | 1,071.000 | 1,071.000 | $6.94 | $7,432.74 | $7,432.74 |
Subtotals For Category 0900/SAFETY | $42,073.26 | $1,005,688.70 | ||||||||
Subtotals For Project BTOP-109E(191) /28128(13) | $42,073.26 | $1,005,688.70 |