Contract ID: | 120160 | Estimate Number: | 0013 | Contract No: | 711168 | |||
Residency: | ALTUS (05200) | Estimate Type: | Progressive | Account No: | 400500 | |||
Project Number(s): | NHY-009N(098) | ||||||||||||
Primary Job Piece No: | 16063(45) | ||||||||||||
Contract Description: | GRADE, DRAIN, AND SURFACE US-183: FROM 1.5 MILES NORTH OF THE SH-9 WEST JUNCTION, EXTEND NORTH. PROJECT LENGTH = 3.049 MILES | ||||||||||||
Primary County: | KIOWA | ||||||||||||
Name of Road: | US-183 | ||||||||||||
Prime Contractor: | THE CUMMINS CONSTRUCTION CO., INC. | ||||||||||||
P. O. BOX 748 | |||||||||||||
ENID , OK 73702 | |||||||||||||
Surety Company: | HARTFORD ACCIDENT & INDEMNITY COMPANY | ||||||||||||
Date Let: | 04/19/2012 | NTP Effective Date: | 08/06/2012 | Pay Period: | 03/01/2013 TO 03/15/2013 |
Date Awarded: | 05/07/2012 | Date Work Began: | 08/13/2012 | Original Contract Time: | 180 |
Date Contract Executed: | 05/16/2012 | Date Time Stopped: | Current Time Charged: | 166.00 | |
Date NTP Issued: | 05/18/2012 | Completion Date: | Current Time Allowed: | 180.00 | |
General Liability Expires: | 09/01/2013 | Workman's Comp Expires: | 01/01/2014 | Percent Time Used: | 92.22 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $7,121,528.84 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $7,121,528.84 | Participating: | $5,841,228.22 | $4,987,072.67 | $854,155.55 | ||
Percent Complete: | 81.98 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $1,282,954.22 | Total Earnings: | $5,841,228.22 | $4,987,072.67 | $854,155.55 | ||
Unearned Balance: | $1,282,954.22 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $5,841,228.22 | $4,987,072.67 | $854,155.55 | ||||
Other Adjustments: | $-2,653.60 | $-2,514.66 | $-138.94 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $5,838,574.62 | $4,984,558.01 | $854,016.61 |
Contract ID: | 120160 | Estimate Number: | 0013 | Primary JP: | 16063(45) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
No change orders have been created for this contract. |
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 |
16063(45) | 0002 | UNCLASSIFIED EXCAVATION | Fuel Price Adjustment | 0011 | 6,916.00 | $-0.04 | $-312.05 |
16063(45) | 0003 | UNCLASSIFIED BORROW | Fuel Price Adjustment | 0009 | 500.02 | $-0.01 | $-7.56 |
16063(45) | 0003 | UNCLASSIFIED BORROW | Fuel Price Adjustment | 0010 | 772.80 | $-0.04 | $-34.87 |
16063(45) | 0010 | LIME | * SUBSTANDARD ITEM | 0003 | 0.00 | $0.00 | $-906.15 |
16063(45) | 0011 | LIME STABILIZED SUBGRADE | * Material Discrepancy Adjustments | 0002 | -12,670.89 | $2.00 | $-25,341.78 |
16063(45) | 0011 | LIME STABILIZED SUBGRADE | * Material Discrepancy Adjustments | 0003 | 12,670.89 | $2.00 | $25,341.78 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0005 | 7,213.75 | $-0.02 | $-189.36 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0006 | 1,341.88 | $-0.02 | $-35.22 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0007 | 3,734.17 | $-0.02 | $-98.02 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0008 | 4,983.94 | $-0.02 | $-130.83 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0009 | 1,158.20 | $-0.02 | $-30.40 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0010 | 655.83 | $-0.02 | $-17.22 |
16063(45) | 0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0013 | 1,877.10 | $-0.02 | $-49.27 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0005 | 4,386.83 | $-0.02 | $-115.15 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0006 | 2,875.77 | $-0.02 | $-75.49 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0007 | 4,743.18 | $-0.02 | $-124.51 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0008 | 3,229.19 | $-0.02 | $-84.77 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0009 | 2,250.82 | $-0.02 | $-59.08 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0010 | 779.44 | $-0.02 | $-20.46 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0012 | 3,010.37 | $-0.02 | $-79.02 |
16063(45) | 0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0013 | 2,085.98 | $-0.02 | $-54.76 |
16063(45) | 0018 | SUPERPAVE, TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0013 | 5,429.18 | $-0.03 | $-162.88 |
16063(45) | 0019 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0013 | 2,217.50 | $-0.03 | $-66.53 |
16063(45) | 0023 | 24" R.C.PIPE CLASS III | * Missing Material Certification | 0006 | -40.00 | $92.40 | $-3,696.00 |
16063(45) | 0023 | 24" R.C.PIPE CLASS III | * Missing Material Certification | 0008 | 40.00 | $92.40 | $3,696.00 |
16063(45) | 0032 | CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) | * Missing Material Certification | 0010 | -45,938.33 | $0.40 | $-18,375.33 |
16063(45) | 0032 | CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) | * Missing Material Certification | 0012 | 45,938.33 | $0.40 | $18,375.33 |
16063(45) | 0033 | REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) | * Missing Material Certification | 0010 | -1,841.00 | $0.75 | $-1,380.75 |
16063(45) | 0033 | REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) | * Missing Material Certification | 0012 | 1,841.00 | $0.75 | $1,380.75 |
16063(45) | 0034 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | * Missing Material Certification | 0007 | -193.00 | $0.50 | $-96.50 |
16063(45) | 0034 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | * Missing Material Certification | 0008 | 193.00 | $0.50 | $96.50 |
16063(45) | 0034 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | * Missing Material Certification | 0010 | -173.00 | $0.50 | $-86.50 |
16063(45) | 0034 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | * Missing Material Certification | 0012 | -216.00 | $0.50 | $-108.00 |
16063(45) | 0034 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | * Missing Material Certification | 0013 | 389.00 | $0.50 | $194.50 | Subtotals For Line Item Adjustments | $-2,653.60 | * = 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: | 120160 | Estimate Number: | 0013 | Primary JP: | 16063(45) | |||
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: NHY-009N(098) | Project: 16063(45) | Category: 0100/ROADWAY | ||||||||
0001 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 1.000 | $15,000.00 | $0.00 | $15,000.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 56,089.000 | 56,089.000 | 44,871.000 | $5.00 | $0.00 | $224,355.00 | |
0003 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 7,265.000 | 7,265.000 | 3,151.000 | $8.15 | $0.00 | $25,680.65 | |
0004 | TYPE A-SALVAGED TOPSOIL | 205(A) 4229 | LSUM | 1.000 | 1.000 | 0.050 | 0.950 | $9,200.00 | $460.00 | $8,740.00 |
0005 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 16,600.000 | 16,600.000 | 4,190.000 | $1.10 | $0.00 | $4,609.00 | |
0006 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 488.000 | 488.000 | 63.000 | $9.15 | $0.00 | $576.45 | |
0007 | SOLID SLAB SODDING | 230(A) 2806 | SY | 67,480.000 | 67,480.000 | 0.000 | $1.10 | $0.00 | $0.00 | |
0008 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 13.970 | 13.970 | 0.000 | $431.50 | $0.00 | $0.00 | |
0009 | MOWING | 241 2832 | AC | 41.900 | 41.900 | 0.000 | $71.00 | $0.00 | $0.00 | |
0010 | LIME | 307(D) 4230 | TON | 1,817.000 | 1,817.000 | 1,163.680 | $172.60 | $0.00 | $200,851.16 | |
0011 | LIME STABILIZED SUBGRADE | 307(H) 4270 | SY | 100,921.000 | 100,921.000 | 1,126.220 | 98,772.950 | $2.00 | $2,252.44 | $197,545.90 |
0012 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 309.000 | 309.000 | 25.010 | $32.60 | $0.00 | $815.33 | |
0013 | TACK COAT | 407(B) 0250 | GAL | 31,216.000 | 31,216.000 | 3,150.000 | 11,550.000 | $3.50 | $11,025.00 | $40,425.00 |
0014 | PRIME COAT | 408 5774 | GAL | 18,272.000 | 18,272.000 | 7,945.000 | $5.50 | $0.00 | $43,697.50 | |
0015 | FABRIC REINFORCEMENT | 409(A) 4242 | SY | 245.000 | 245.000 | 0.000 | $1.10 | $0.00 | $0.00 | |
0016 | SUPERPAVE, TYPE S3(PG 70-28 OK) | 411(B) 5940 | TON | 22,163.000 | 22,163.000 | 1,877.100 | 20,964.870 | $67.14 | $126,028.49 | $1,407,581.37 |
0017 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 41,237.000 | 41,237.000 | 2,085.980 | 40,875.170 | $60.74 | $126,702.43 | $2,482,757.83 |
0018 | SUPERPAVE, TYPE S4(PG 70-28 OK) | 411(C) 5955 | TON | 12,585.000 | 12,585.000 | 5,429.180 | 5,429.180 | $72.10 | $391,443.88 | $391,443.88 |
0019 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 4,367.000 | 4,367.000 | 2,217.500 | 2,217.500 | $68.15 | $151,122.63 | $151,122.63 |
0020 | COLD MILLING PAVEMENT | 412 5267 | SY | 2,224.000 | 2,224.000 | 923.110 | 923.110 | $4.40 | $4,061.68 | $4,061.68 |
0021 | RUMBLE STRIP-METHOD HMA-CON | 413(A) 4861 | LF | 65,370.000 | 65,370.000 | 0.000 | $0.09 | $0.00 | $0.00 | |
0022 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $309.00 | $0.00 | $0.00 | |
0023 | 24" R.C.PIPE CLASS III | 613(A) 0492 | LF | 27.000 | 27.000 | 40.000 | $92.40 | $0.00 | $3,696.00 | |
0024 | 18" CORR. GALV. STEEL PIPE | 613(B) 0689 | LF | 162.000 | 162.000 | 162.000 | 162.000 | $41.20 | $6,674.40 | $6,674.40 |
0025 | 24" CORR. GALV. STEEL PIPE | 613(B) 0690 | LF | 56.000 | 56.000 | 94.000 | 94.000 | $56.65 | $5,325.10 | $5,325.10 |
0026 | TYPE A4 CULVERT END TREATMENT | 613(M) 7186 | EA | 3.000 | 3.000 | 0.000 | $1,340.00 | $0.00 | $0.00 | |
0027 | TYPE B4 CULVERT END TREATMENT | 613(M) 7187 | EA | 1.000 | 1.000 | 0.000 | $1,390.00 | $0.00 | $0.00 | |
0028 | TYPE A6 CULVERT END TREATMENT | 613(M) 7196 | EA | 3.000 | 3.000 | 0.000 | $1,545.00 | $0.00 | $0.00 | |
0029 | TYPE B6 CULVERT END TREATMENT | 613(M) 7197 | EA | 2.000 | 2.000 | 0.000 | $1,390.00 | $0.00 | $0.00 | |
0030 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 0.050 | 0.950 | $30,750.00 | $1,537.50 | $29,212.50 |
0031 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 23,007.000 | 23,007.000 | 23,841.730 | $3.20 | $0.00 | $76,293.54 | |
Subtotals For Category 0100/ROADWAY | $826,633.55 | $5,320,464.92 | ||||||||
Fed/State Project Number: NHY-009N(098) | Project: 16063(45) | Category: 0300/TRAFFIC CONTROL | ||||||||
0032 | CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) | 857(A) 8839 | LF | 3,001.000 | 3,001.000 | 0.000 | 111,605.000 | $0.40 | $0.00 | $44,642.00 |
0033 | REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) | 857(C) 8851 | LF | 14,700.000 | 14,700.000 | 1,841.000 | $0.75 | $0.00 | $1,380.75 | |
0034 | (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 | 857(E) 8887 | EA | 3,156.000 | 3,156.000 | 0.000 | 1,032.000 | $0.50 | $0.00 | $516.00 |
0035 | PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) | 857(F) 8006 | LF | 6,600.000 | 6,600.000 | 7,892.000 | $0.25 | $0.00 | $1,973.00 | |
0036 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 3,690.000 | 3,690.000 | 330.000 | 4,560.000 | $0.08 | $26.40 | $364.80 |
0037 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 2,850.000 | 2,850.000 | 270.000 | 4,458.000 | $0.45 | $121.50 | $2,006.10 |
0038 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 5,100.000 | 5,100.000 | 525.000 | 6,650.000 | $0.45 | $236.25 | $2,992.50 |
0039 | CONSTRUCTION BARRICADES(TYPE II) | 880(C) 8836 | SD | 900.000 | 900.000 | 0.000 | $0.02 | $0.00 | $0.00 | |
0040 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 540.000 | 540.000 | 450.000 | 4,933.000 | $1.05 | $472.50 | $5,179.65 |
0041 | WING BARRICADES | 880(C) 8848 | SD | 720.000 | 720.000 | 90.000 | 1,332.000 | $1.05 | $94.50 | $1,398.60 |
0042 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 2,880.000 | 2,880.000 | 1,215.000 | 12,414.000 | $0.45 | $546.75 | $5,586.30 |
0043 | WARNING LIGHTS(TYPE C) | 880(E) 8872 | SD | 14,820.000 | 14,820.000 | 0.000 | $0.02 | $0.00 | $0.00 | |
0044 | DRUMS | 880(F) 8878 | SD | 9,870.000 | 9,870.000 | 1,200.000 | 10,018.000 | $1.03 | $1,236.00 | $10,318.54 |
0045 | CHANNELIZER CONES | 880(G) 8890 | SD | 13,350.000 | 13,350.000 | 405.000 | 5,838.000 | $0.02 | $8.10 | $116.76 |
0046 | FLAGGER | 880(I) 8902 | SD | 8.000 | 8.000 | 0.000 | $166.25 | $0.00 | $0.00 | |
0047 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 56.000 | 56.000 | 0.000 | $25.75 | $0.00 | $0.00 | |
Subtotals For Category 0300/TRAFFIC CONTROL | $2,742.00 | $76,475.00 | ||||||||
Fed/State Project Number: NHY-009N(098) | Project: 16063(45) | Category: 0301/TRAFFIC SIGNING AND STRIPING | ||||||||
0048 | (PL)REMOVAL OF EXISTING SIGNS | 805(A) 8724 | EA | 30.000 | 30.000 | 8.000 | $46.35 | $0.00 | $370.80 | |
0049 | (PL)REMOVE & RESET EXISTING SIGNS | 805(D) 8756 | EA | 2.000 | 2.000 | 0.000 | $92.70 | $0.00 | $0.00 | |
0050 | SHEET ALUMINUM SIGNS | 850(A) 8110 | SF | 819.520 | 819.520 | 0.000 | $16.50 | $0.00 | $0.00 | |
0051 | 2" SQUARE TUBE POST | 851(C) 8324 | LF | 1,052.000 | 1,052.000 | 0.000 | $8.25 | $0.00 | $0.00 | |
0052 | 2 1/2" SQUARE TUBE POST | 851(C) 8330 | LF | 116.000 | 116.000 | 0.000 | $9.25 | $0.00 | $0.00 | |
0053 | TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) | 856(A) 8530 | LF | 85,100.000 | 85,100.000 | 0.000 | $0.35 | $0.00 | $0.00 | |
0054 | TRAFFIC STRIPE(MULTI-POLY.)(8" WIDE) | 856(A) 8540 | LF | 1,050.000 | 1,050.000 | 0.000 | $0.60 | $0.00 | $0.00 | |
0055 | TRAFFIC STRIPE(MULTI-POLY)(12" WIDE) | 856(A) 8548 | LF | 1,400.000 | 1,400.000 | 0.000 | $2.05 | $0.00 | $0.00 | |
0056 | TRAFFIC STRIPE(MULTI-POLY.)(24" WIDE) | 856(A) 8555 | LF | 76.000 | 76.000 | 0.000 | $3.10 | $0.00 | $0.00 | |
0057 | TRAFFIC STRIPE (MULTI-POLYMER)(SYMBOLS, WORDS. ETC.) | 856(B) 8525 | EA | 38.000 | 38.000 | 0.000 | $70.00 | $0.00 | $0.00 | |
Subtotals For Category 0301/TRAFFIC SIGNING AND STRIPING | $0.00 | $370.80 | ||||||||
Fed/State Project Number: NHY-009N(098) | Project: 16063(45) | Category: 0600/STAKING | ||||||||
0058 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.150 | 0.900 | $71,450.00 | $10,717.50 | $64,305.00 |
Subtotals For Category 0600/STAKING | $10,717.50 | $64,305.00 | ||||||||
Fed/State Project Number: NHY-009N(098) | Project: 16063(45) | Category: 0640/CONSTRUCTION | ||||||||
0059 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.250 | 0.750 | $10,250.00 | $2,562.50 | $7,687.50 |
0060 | FIELD OFFICE | 640(A) 1426 | EA | 1.000 | 1.000 | 0.000 | $8,500.00 | $0.00 | $0.00 | |
0061 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $337,425.00 | $0.00 | $337,425.00 | |
0062 | (SP)CONTRACTORS QUALITY CONTROL | 643 0087 | LSUM | 1.000 | 1.000 | 0.250 | 0.750 | $46,000.00 | $11,500.00 | $34,500.00 |
Subtotals For Category 0640/CONSTRUCTION | $14,062.50 | $379,612.50 | ||||||||
Subtotals For Project NHY-009N(098) /16063(45) | $854,155.55 | $5,841,228.22 |