Contract ID: | 120015 | Estimate Number: | 0005 | Contract No: | 710865 | |||
Residency: | ARDMORE (07200) | Estimate Type: | Progressive | Account No: | 400700 | |||
Project Number(s): | IMY-0035-2(323)055 3P | ||||||||||||
Primary Job Piece No: | 25980(04) | ||||||||||||
Contract Description: | RESURFACE (ASPHALT) AND BRIDGE REPAIR I-35: BEGIN 6.56 MILES NORTH OF THE CARTER COUNTY LINE, EXTEND NORTH 3.3 MILES; AND BRIDGE REPAIR OVER WILD HORSE CREEK, 2.0 MILE NORTH OF SH-7. PROJECT LENGTH = 3.33 MILES. | ||||||||||||
Primary County: | GARVIN | ||||||||||||
Name of Road: | I-35 | ||||||||||||
Prime Contractor: | THE CUMMINS CONSTRUCTION CO., INC. | ||||||||||||
P. O. BOX 748 | |||||||||||||
ENID , OK 73702 | |||||||||||||
Surety Company: | HARTFORD ACCIDENT & INDEMNITY COMPANY | ||||||||||||
Date Let: | 01/19/2012 | NTP Effective Date: | 03/26/2012 | Pay Period: | 06/01/2012 TO 06/12/2012 |
Date Awarded: | 02/06/2012 | Date Work Began: | 04/02/2012 | Original Contract Time: | 90 |
Date Contract Executed: | 02/21/2012 | Date Time Stopped: | Current Time Charged: | 71.00 | |
Date NTP Issued: | 02/24/2012 | Completion Date: | Current Time Allowed: | 90.00 | |
General Liability Expires: | 09/01/2012 | Workman's Comp Expires: | 01/01/2013 | Percent Time Used: | 78.89 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $3,098,896.14 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $3,095,260.14 | Participating: | $2,287,323.61 | $2,287,323.61 | $0.00 | ||
Percent Complete: | 90.31 % | Non Participating: | $495,947.42 | $353,376.40 | $142,571.02 | ||
Funds Available: | $300,254.25 | Total Earnings: | $2,783,271.03 | $2,640,700.01 | $142,571.02 | ||
Unearned Balance: | $296,618.25 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $2,783,271.03 | $2,640,700.01 | $142,571.02 | ||||
Other Adjustments: | $15,370.86 | $14,801.84 | $569.02 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $2,798,641.89 | $2,655,501.85 | $143,140.04 |
Contract ID: | 120015 | Estimate Number: | 0005 | Primary JP: | 25980(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Adjust Inlets to Grade | Approved | 05/04/2012 | 0.0 | $3,636.00 |
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 |
25980(04) | 0004 | SUPERPAVE, TYPE S4(PG 76-28 OK) | Asphalt Binder Adjustment | 0002 | 10,033.73 | $0.54 | $5,514.54 |
25980(04) | 0004 | SUPERPAVE, TYPE S4(PG 76-28 OK) | Asphalt Binder Adjustment | 0003 | 1,801.69 | $1.50 | $2,719.83 |
25980(04) | 0004 | SUPERPAVE, TYPE S4(PG 76-28 OK) | * Material Discrepancy Adjustments | 0003 | 0.00 | $0.00 | $-2,467.61 |
25980(04) | 0005 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0001 | 1,502.61 | $0.54 | $825.83 |
25980(04) | 0005 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0002 | 2,430.76 | $0.54 | $1,335.95 |
25980(04) | 0005 | SUPERPAVE, TYPE S4(PG 64-22 OK) | * Material Discrepancy Adjustments | 0003 | 0.00 | $0.00 | $-810.60 |
25980(04) | 0005 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0003 | 2,070.98 | $1.50 | $3,126.35 |
25980(04) | 0006 | SUPERPAVE, TYPE S5(PG 76-28 OK) | Asphalt Binder Adjustment | 0001 | 7,510.18 | $0.60 | $4,557.55 |
25980(04) | 0021 | SUPERPAVE, TYPE S4(PG 76-28 OK) | Asphalt Binder Adjustment | 0005 | 325.23 | $1.74 | $569.02 | Subtotals For Line Item Adjustments | $15,370.86 | * = 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: | 120015 | Estimate Number: | 0005 | Primary JP: | 25980(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: IMY-0035-2(323)055 3P | Project: 25980(04) | Category: 0100/ROADWAY | ||||||||
0001 | EARTHWORK | 202(H) 0185 | LSUM | 1.000 | 1.000 | 0.750 | $22,150.00 | $0.00 | $16,612.50 | |
0002 | FABRIC REINFORCEMENT | 409(A) 4242 | SY | 96,096.000 | 96,096.000 | 91,876.360 | $1.60 | $0.00 | $147,002.18 | |
0003 | BITUMINOUS BINDER | 409(B) 4268 | GAL | 24,024.000 | 24,024.000 | 0.000 | 15,406.980 | $4.05 | $0.00 | $62,398.27 |
0004 | SUPERPAVE, TYPE S4(PG 76-28 OK) | 411(C) 5950 | TON | 11,700.000 | 11,700.000 | 0.000 | 11,835.420 | $71.90 | $0.00 | $850,966.70 |
0005 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 7,659.000 | 7,659.000 | 6,004.350 | $57.90 | $0.00 | $347,651.86 | |
0006 | SUPERPAVE, TYPE S5(PG 76-28 OK) | 411(D) 5965 | TON | 7,484.000 | 7,484.000 | 7,510.180 | $74.00 | $0.00 | $555,753.32 | |
0007 | COLD MILLING PAVEMENT | 412 5267 | SY | 116,459.000 | 116,459.000 | 113,647.530 | $0.60 | $0.00 | $68,188.52 | |
0008 | RUMBLE STRIP-METHOD HMA-CON | 413(A) 4861 | LF | 66,528.000 | 66,528.000 | 62,467.000 | $0.12 | $0.00 | $7,496.04 | |
0009 | FULL DEPTH P.C. CONCRETE PATCHING(PLACEMENT ONLY) | 414(E) 0225 | SY | 400.000 | 400.000 | 398.890 | $122.00 | $0.00 | $48,664.58 | |
0010 | P.C. CONCRETE FOR PAVEMENT | 414(G) 5275 | CY | 100.000 | 100.000 | 99.750 | $162.50 | $0.00 | $16,209.38 | |
0011 | CONCRETE PARAPET | 504(E) 1381 | LF | 25.850 | 25.850 | 25.850 | $280.00 | $0.00 | $7,238.00 | |
0012 | REMOVAL OF CONCRETE PAVEMENT | 619(B) 4727 | SY | 400.000 | 400.000 | 398.900 | $25.40 | $0.00 | $10,132.06 | |
0013 | BEAM GUARDRAIL W-BEAM SINGLE | 623(A) 0932 | LF | 3,325.000 | 3,325.000 | 3,325.000 | $14.20 | $0.00 | $47,215.00 | |
0014 | GUARDRAIL ANCHOR UNIT (TYPE B) | 623(F) 4447 | EA | 2.000 | 2.000 | 2.000 | $1,525.00 | $0.00 | $3,050.00 | |
0015 | GUARDRAIL END TREATMENT (GET) | 623(G) 8571 | EA | 9.000 | 9.000 | 9.000 | $2,850.00 | $0.00 | $25,650.00 | |
0016 | GUARDRAIL BRIDGE CONNECTION-TYPE A | 623(I) 8675 | EA | 5.000 | 5.000 | 5.000 | $2,540.00 | $0.00 | $12,700.00 | |
0017 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 87,000.000 | 87,000.000 | 94,933.000 | $0.40 | $0.00 | $37,973.20 | |
0018 | TRAFFIC STRIPE(PLASTIC)(6" WIDE) | 855(A) 8813 | LF | 10,000.000 | 10,000.000 | 6,302.000 | $1.00 | $0.00 | $6,302.00 | |
0019 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $12,000.00 | $0.00 | $12,000.00 | |
0020 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 180.000 | 180.000 | 44.000 | $11.00 | $0.00 | $484.00 | |
8000 | INLET ADJUST TO GRADE | 612(C) 0645 | EA | 0.000 | 2.000 | 2.000 | $1,818.00 | $0.00 | $3,636.00 | |
Subtotals For Category 0100/ROADWAY | $0.00 | $2,287,323.61 | ||||||||
Fed/State Project Number: IMY-0035-2(323)055 3P | Project: 25980(04) | Category: 0900/ROADWAY - NON-PARTICIPATING | ||||||||
0021 | SUPERPAVE, TYPE S4(PG 76-28 OK) | 411(C) 5950 | TON | 742.000 | 742.000 | 325.230 | 325.230 | $98.00 | $31,872.54 | $31,872.54 |
0022 | COLD MILLING PAVEMENT | 412 5267 | SY | 169.000 | 169.000 | 71.120 | 168.880 | $21.00 | $1,493.52 | $3,546.48 |
0023 | DIAMOND GRINDING CONCRETE PAVEMENT | 425 5195 | SY | 4,171.600 | 4,171.600 | 1,756.400 | 4,171.600 | $7.20 | $12,646.08 | $30,035.52 |
Subtotals For Category 0900/ROADWAY - NON-PARTICIPATING | $46,012.14 | $65,454.54 | ||||||||
Fed/State Project Number: IMY-0035-2(323)055 3P | Project: 25980(04) | Category: 0901/BRIDGE 'A' - NORTHBOUND - NON-PARTICIPATING | ||||||||
0024 | SEALED EXPANSION JOINT | 504(C) 6250 | LF | 122.600 | 122.600 | 0.000 | 66.600 | $305.00 | $0.00 | $20,313.00 |
0025 | REMOVING EXISTING OVERLAY | 505(B) 6070 | SY | 2,208.200 | 2,208.200 | 929.800 | 2,208.200 | $27.00 | $25,104.60 | $59,621.40 |
0026 | ASPHALT MEMBRANE OVERLAY | 505(D) 6080 | SY | 2,207.600 | 2,207.600 | 1,103.800 | 1,103.800 | $19.30 | $21,303.34 | $21,303.34 |
0027 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 82.000 | 82.000 | 25.810 | $245.00 | $0.00 | $6,323.45 | |
0028 | CLASS C BRIDGE DECK REPAIR | 513(C) 6020 | SY | 45.800 | 45.800 | 24.710 | $495.00 | $0.00 | $12,231.45 | |
Subtotals For Category 0901/BRIDGE 'A' - NORTHBOUND - NON-PARTICIPATING | $46,407.94 | $119,792.64 | ||||||||
Fed/State Project Number: IMY-0035-2(323)055 3P | Project: 25980(04) | Category: 0902/BRIDGE 'B' - SOUTHBOUND - NON-PARTICIPATING | ||||||||
0029 | SEALED EXPANSION JOINT | 504(C) 6250 | LF | 122.600 | 122.600 | 0.000 | 66.600 | $300.00 | $0.00 | $19,980.00 |
0030 | REMOVING EXISTING OVERLAY | 505(B) 6070 | SY | 2,208.200 | 2,208.200 | 929.800 | 2,208.200 | $27.00 | $25,104.60 | $59,621.40 |
0031 | ASPHALT MEMBRANE OVERLAY | 505(D) 6080 | SY | 2,207.600 | 2,207.600 | 1,103.800 | 1,103.800 | $19.30 | $21,303.34 | $21,303.34 |
0032 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 43.000 | 43.000 | 17.710 | $245.00 | $0.00 | $4,338.95 | |
0033 | CLASS C BRIDGE DECK REPAIR | 513(C) 6020 | SY | 45.800 | 45.800 | 21.490 | $495.00 | $0.00 | $10,637.55 | |
Subtotals For Category 0902/BRIDGE 'B' - SOUTHBOUND - NON-PARTICIPATING | $46,407.94 | $115,881.24 | ||||||||
Fed/State Project Number: IMY-0035-2(323)055 3P | Project: 25980(04) | Category: 0903/TRAFFIC - NON-PARTICIPATING | ||||||||
0034 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 2,172.000 | 2,172.000 | 0.000 | $0.40 | $0.00 | $0.00 | |
0035 | TRAFFIC STRIPE(PLASTIC)(6" WIDE) | 855(A) 8813 | LF | 290.000 | 290.000 | 0.000 | $1.00 | $0.00 | $0.00 | |
0036 | SAND FILLED IMPACT ATTENUATION MODULE | 870(A) 8485 | SD | 3,420.000 | 3,420.000 | 456.000 | 1,368.000 | $1.00 | $456.00 | $1,368.00 |
0037 | DELIVER PORTABLE LONGITUDINAL BARRIER | 877(B) 8484 | LF | 2,075.000 | 2,075.000 | 1,440.000 | $10.00 | $0.00 | $14,400.00 | |
0038 | RELOCATION OF PORTABLE LONGITUDINAL BARRIER | 877(C) 8486 | LF | 2,075.000 | 2,075.000 | 1,440.000 | 1,440.000 | $2.00 | $2,880.00 | $2,880.00 |
0039 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.500 | $16,000.00 | $0.00 | $8,000.00 | |
0040 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 180.000 | 180.000 | 37.000 | 61.000 | $11.00 | $407.00 | $671.00 |
Subtotals For Category 0903/TRAFFIC - NON-PARTICIPATING | $3,743.00 | $27,319.00 | ||||||||
Fed/State Project Number: IMY-0035-2(323)055 3P | Project: 25980(04) | Category: 0904/CONSTRUCTION - NON-PARTICIPATING | ||||||||
0041 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $167,500.00 | $0.00 | $167,500.00 | |
Subtotals For Category 0904/CONSTRUCTION - NON-PARTICIPATING | $0.00 | $167,500.00 | ||||||||
Subtotals For Project IMY-0035-2(323)055 3P /25980(04) | $142,571.02 | $2,783,271.03 |