Contract ID: | 120147 | Estimate Number: | 0004 | Contract No: | 810018 | |||
Residency: | ENID (04300) | Estimate Type: | Progressive | Account No: | 400400 | |||
Project Number(s): | STPY-227C(003)3P, STPY-227C(004)3P | ||||||||||||
Primary Job Piece No: | 29242(04) | ||||||||||||
Contract Description: | RESURFACE (ASPHALT) SH-132: BEGIN AT SH-11 EXTEND NORTH. PROJECT LENGTH = 12.76 MILES. | ||||||||||||
Primary County: | GRANT | ||||||||||||
Name of Road: | SH-132 | ||||||||||||
Prime Contractor: | THE CUMMINS CONSTRUCTION CO., INC. | ||||||||||||
P. O. BOX 748 | |||||||||||||
ENID , OK 73702 | |||||||||||||
Surety Company: | HARTFORD ACCIDENT & INDEMNITY COMPANY | ||||||||||||
Date Let: | 05/17/2012 | NTP Effective Date: | 10/15/2012 | Pay Period: | 11/01/2012 TO 11/14/2012 |
Date Awarded: | 06/04/2012 | Date Work Began: | 09/26/2012 | Original Contract Time: | N/A |
Date Contract Executed: | 06/15/2012 | Date Time Stopped: | 11/14/2012 | Current Time Charged: | N/A |
Date NTP Issued: | 06/20/2012 | Completion Date: | 11/14/2012 | Current Time Allowed: | N/A |
General Liability Expires: | 09/01/2013 | Workman's Comp Expires: | 01/01/2013 | Percent Time Used: | N/A |
Specification Year: | 2009 | FIXED COMPLETION DATE: | 11/14/2012 | Date Approved: | |
Current Contract Amount: | $1,759,330.00 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $1,759,330.00 | Participating: | $1,638,769.32 | $1,328,470.61 | $310,298.71 | ||
Percent Complete: | 92.21 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $137,060.99 | Total Earnings: | $1,638,769.32 | $1,328,470.61 | $310,298.71 | ||
Unearned Balance: | $137,060.99 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $1,638,769.32 | $1,328,470.61 | $310,298.71 | ||||
Other Adjustments: | $-16,500.31 | $-13,325.74 | $-3,174.57 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $1,622,269.01 | $1,315,144.87 | $307,124.14 |
Contract ID: | 120147 | Estimate Number: | 0004 | Primary JP: | 29242(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Pay Plan Quantity for Unclassified Borrow | Approved | 11/02/2012 | 0.0 | $0.00 |
002 | Change complete by date | Approved | 11/26/2012 | 14.0 | $0.00 |
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 |
29242(04) | 0002 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0001 | 2,432.63 | $-0.72 | $-1,754.41 |
29242(04) | 0002 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0002 | 3,540.60 | $-0.96 | $-3,403.23 |
29242(04) | 0002 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0004 | 752.50 | $-0.96 | $-723.30 |
29242(05) | 0011 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0002 | 6,351.83 | $-0.96 | $-6,105.38 |
29242(05) | 0011 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0003 | 2,145.98 | $-0.96 | $-2,062.72 |
29242(05) | 0011 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0004 | 2,550.22 | $-0.96 | $-2,451.27 | Subtotals For Line Item Adjustments | $-16,500.31 |
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: | 120147 | Estimate Number: | 0004 | Primary JP: | 29242(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: STPY-227C(003)3P | Project: 29242(04) | Category: 0100/ROADWAY STPY-227C(003)3P | ||||||||
0001 | TRAFFIC BOUND SURFACE COURSE TYPE A | 402(A) 0217 | TON | 200.000 | 200.000 | 0.000 | $40.25 | $0.00 | $0.00 | |
0002 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 6,500.000 | 6,500.000 | 752.500 | 6,725.730 | $89.90 | $67,649.75 | $604,643.13 |
0003 | COLD MILLING PAVEMENT | 412 5267 | SY | 500.000 | 500.000 | 512.000 | 756.440 | $11.00 | $5,632.00 | $8,320.84 |
0004 | RUMBLE STRIP-METHOD HMA-CYC GROUP | 413(B) 4862 | EAGP | 4.000 | 4.000 | 0.000 | $1,000.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY STPY-227C(003)3P | $73,281.75 | $612,963.97 | ||||||||
Fed/State Project Number: STPY-227C(003)3P | Project: 29242(04) | Category: 0300/TRAFFIC STPY-227C(003)3P | ||||||||
0005 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.150 | 0.900 | $2,100.00 | $315.00 | $1,890.00 |
Subtotals For Category 0300/TRAFFIC STPY-227C(003)3P | $315.00 | $1,890.00 | ||||||||
Subtotals For Project STPY-227C(003)3P /29242(04) | $73,596.75 | $614,853.97 |
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: STPY-227C(004)3P | Project: 29242(05) | Category: 0100/ROADWAY STPY-227C(004)3P | ||||||||
0006 | UNCLASSIFIED BORROW (TOPSOIL) | 202(D) 4781 | CY | 2,500.000 | 2,500.000 | 300.000 | 1,050.000 | $12.75 | $3,825.00 | $13,387.50 |
0007 | EARTHWORK | 202(H) 0185 | LSUM | 1.000 | 1.000 | 1.000 | $5,500.00 | $0.00 | $5,500.00 | |
0008 | SOLID SLAB SODDING | 230(A) 2806 | SY | 4,000.000 | 4,000.000 | 0.000 | $1.70 | $0.00 | $0.00 | |
0009 | TRAFFIC BOUND SURFACE COURSE TYPE A | 402(A) 0217 | TON | 200.000 | 200.000 | 0.000 | $40.25 | $0.00 | $0.00 | |
0010 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 800.000 | 800.000 | 0.000 | $106.00 | $0.00 | $0.00 | |
0011 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 10,900.000 | 10,900.000 | 2,550.220 | 11,048.030 | $89.90 | $229,264.78 | $993,217.90 |
0012 | COLD MILLING PAVEMENT | 412 5267 | SY | 3,400.000 | 3,400.000 | 244.440 | 501.100 | $9.05 | $2,212.18 | $4,534.95 |
0013 | 24" R.C.PIPE CLASS III | 613(A) 0492 | LF | 35.000 | 35.000 | 0.000 | 35.000 | $75.00 | $0.00 | $2,625.00 |
0014 | TYPE B6 SLOPED CONCRETE END SECTION | 613(N) 7521 | EA | 1.000 | 1.000 | 0.000 | 1.000 | $1,500.00 | $0.00 | $1,500.00 |
Subtotals For Category 0100/ROADWAY STPY-227C(004)3P | $235,301.96 | $1,020,765.35 | ||||||||
Fed/State Project Number: STPY-227C(004)3P | Project: 29242(05) | Category: 0300/TRAFFIC STPY-227C(004)3P | ||||||||
0015 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.400 | 0.900 | $3,500.00 | $1,400.00 | $3,150.00 |
Subtotals For Category 0300/TRAFFIC STPY-227C(004)3P | $1,400.00 | $3,150.00 | ||||||||
Subtotals For Project STPY-227C(004)3P /29242(05) | $236,701.96 | $1,023,915.35 |