Contract ID: | 120186 | Estimate Number: | 0006 | Contract No: | 810005 | |||
Residency: | SALLISAW (01200) | Estimate Type: | Progressive | Account No: | 400100 | |||
Project Number(s): | HSIPIG-0040-6(377)308TR | ||||||||||||
Primary Job Piece No: | 29078(04) | ||||||||||||
Contract Description: | SAFETY IMPROVEMENT (CABLE BARRIER) I-40: FROM US-59, EXTEND EAST. PROJECT LENGTH = 2.324 MILES | ||||||||||||
Primary County: | SEQUOYAH | ||||||||||||
Name of Road: | I-40 | ||||||||||||
Prime Contractor: | MIDSTATE TRAFFIC CONTROL, INC. | ||||||||||||
12501 N. SANTA FE AVE. | |||||||||||||
OKLAHOMA CITY , OK 73114 | |||||||||||||
Surety Company: | LIBERTY MUTUAL INSURANCE COMPANY | ||||||||||||
Date Let: | 05/17/2012 | NTP Effective Date: | 09/04/2012 | Pay Period: | 12/01/2012 TO 12/31/2012 |
Date Awarded: | 06/04/2012 | Date Work Began: | 09/04/2012 | Original Contract Time: | 60 |
Date Contract Executed: | 06/14/2012 | Date Time Stopped: | Current Time Charged: | 70.00 | |
Date NTP Issued: | 06/18/2012 | Completion Date: | Current Time Allowed: | 60.00 | |
General Liability Expires: | 03/01/2013 | Workman's Comp Expires: | 03/01/2013 | Percent Time Used: | 116.67 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $479,114.50 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $479,114.50 | Participating: | $438,975.90 | $282,524.19 | $156,451.71 | ||
Percent Complete: | 90.56 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $45,211.79 | Total Earnings: | $438,975.90 | $282,524.19 | $156,451.71 | ||
Unearned Balance: | $45,211.79 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $438,975.90 | $282,524.19 | $156,451.71 | ||||
Other Adjustments: | $-73.19 | $-73.19 | $0.00 | ||||
Liq Dam/Disincentive: | $-5,000.00 | $-2,500.00 | $-2,500.00 | ||||
TOTAL: | $433,902.71 | $279,951.00 | $153,951.71 |
Contract ID: | 120186 | Estimate Number: | 0006 | Primary JP: | 29078(04) | |||
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 |
System Application of Liquidated Damages | 0005 | --5.0 | $500.00 | $-2,500.00 |
System Application of Liquidated Damages | 0006 | --5.0 | $500.00 | $-2,500.00 | Subtotals For Liquidated Damages | $-5,000.00 |
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 |
29078(04) | 0021 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0003 | 63.89 | $-0.96 | $-61.41 |
29078(04) | 0021 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0004 | 12.25 | $-0.96 | $-11.78 | Subtotals For Line Item Adjustments | $-73.19 |
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: | 120186 | Estimate Number: | 0006 | Primary JP: | 29078(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: HSIPIG-0040-6(377)308TR | Project: 29078(04) | Category: 0300/TRAFFIC CONTROL | ||||||||
0001 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 60.000 | 60.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
0002 | ARROW DISPLAY(TYPE C) | 880(A) 8812 | SD | 60.000 | 60.000 | 32.000 | $5.00 | $0.00 | $160.00 | |
0003 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 1,860.000 | 1,860.000 | 744.000 | $0.01 | $0.00 | $7.44 | |
0004 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 1,440.000 | 1,440.000 | 248.000 | $0.10 | $0.00 | $24.80 | |
0005 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 1,320.000 | 1,320.000 | 564.000 | $3.00 | $0.00 | $1,692.00 | |
0006 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 480.000 | 480.000 | 0.000 | $0.01 | $0.00 | $0.00 | |
0007 | WING BARRICADES | 880(C) 8848 | SD | 240.000 | 240.000 | 248.000 | $2.00 | $0.00 | $496.00 | |
0008 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 2,460.000 | 2,460.000 | 372.000 | $0.01 | $0.00 | $3.72 | |
0009 | DRUMS | 880(F) 8878 | SD | 1,800.000 | 1,800.000 | 0.000 | $0.01 | $0.00 | $0.00 | |
0010 | CHANNELIZER CONES | 880(G) 8890 | SD | 15,000.000 | 15,000.000 | 5,528.000 | $0.10 | $0.00 | $552.80 | |
0011 | TRAFFIC SURVEILLANCE, POLICE | 880(L) 8911 | HOUR | 150.000 | 150.000 | 0.000 | $65.00 | $0.00 | $0.00 | |
0012 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 240.000 | 240.000 | 8.000 | $10.00 | $0.00 | $80.00 | |
Subtotals For Category 0300/TRAFFIC CONTROL | $0.00 | $3,016.76 | ||||||||
Fed/State Project Number: HSIPIG-0040-6(377)308TR | Project: 29078(04) | Category: 0304/CABLE BARRIER | ||||||||
0013 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 2,368.000 | 2,368.000 | 1,894.000 | $5.00 | $0.00 | $9,470.00 | |
0014 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 7,752.000 | 7,752.000 | 6,976.800 | $10.00 | $0.00 | $69,768.00 | |
0015 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 1,150.000 | 1,150.000 | 192.000 | $1.50 | $0.00 | $288.00 | |
0016 | TEMPORARY SEDIMENT FILTER | 221(D) 2803 | EA | 6.000 | 6.000 | 0.000 | $80.00 | $0.00 | $0.00 | |
0017 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 826.000 | 826.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0018 | SOLID SLAB SODDING | 230(A) 2806 | SY | 32,882.000 | 32,882.000 | 17,253.550 | 17,253.550 | $1.75 | $30,193.71 | $30,193.71 |
0019 | MOWING | 241 2832 | AC | 17.000 | 17.000 | 0.000 | $50.00 | $0.00 | $0.00 | |
0020 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 2,195.000 | 2,195.000 | 2,429.440 | $27.00 | $0.00 | $65,594.88 | |
0021 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 105.000 | 105.000 | 76.140 | $180.00 | $0.00 | $13,705.20 | |
0022 | RUMBLE STRIP-METHOD HMA-CON | 413(A) 4861 | LF | 49,100.000 | 49,100.000 | 15,195.000 | $0.15 | $0.00 | $2,279.25 | |
0023 | CLASS AA CONCRETE | 509(A) 0319 | CY | 121.000 | 121.000 | 141.060 | $285.00 | $0.00 | $40,202.10 | |
0024 | CLASS C CONCRETE | 509(D) 0325 | CY | 5.000 | 5.000 | 0.825 | $200.00 | $0.00 | $165.00 | |
0025 | INLET ADJUST TO GRADE | 612(C) 0645 | EA | 6.000 | 6.000 | 5.000 | $1,500.00 | $0.00 | $7,500.00 | |
0026 | REMOVAL OF GUARDRAIL | 619(B) 4780 | LF | 200.000 | 200.000 | 250.000 | $2.00 | $0.00 | $500.00 | |
0027 | SAWING PAVEMENT | 619(C) 0924 | LF | 500.000 | 500.000 | 0.000 | $1.00 | $0.00 | $0.00 | |
0028 | GUARDRAIL END TREATMENT (GET) | 623(G) 8571 | EA | 8.000 | 8.000 | 10.000 | $3,000.00 | $0.00 | $30,000.00 | |
0029 | HIGH-TENSION CABLE BARRIER(TL-4) | 628(B) 5125 | LF | 11,757.000 | 11,757.000 | 12,787.000 | 12,787.000 | $9.00 | $115,083.00 | $115,083.00 |
0030 | END ANCHORS | 628(C) 5110 | EA | 4.000 | 4.000 | 8.000 | 8.000 | $1,100.00 | $8,800.00 | $8,800.00 |
0031 | CABLE BARRIER TENSION METER | 628(E) 5175 | EA | 1.000 | 1.000 | 1.000 | 1.000 | $2,000.00 | $2,000.00 | $2,000.00 |
0032 | GUARDRAIL DELINEATORS(TYPE 1, CODE 1) | 853 9066 | EA | 8.000 | 8.000 | 10.000 | $5.00 | $0.00 | $50.00 | |
0033 | SAND FILLED IMPACT ATTENUATION MODULE | 870(A) 8011 | EA | 38.000 | 38.000 | 38.000 | $345.00 | $0.00 | $13,110.00 | |
Subtotals For Category 0304/CABLE BARRIER | $156,076.71 | $408,709.14 | ||||||||
Fed/State Project Number: HSIPIG-0040-6(377)308TR | Project: 29078(04) | Category: 0600/STAKING | ||||||||
0034 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.150 | 0.900 | $2,500.00 | $375.00 | $2,250.00 |
Subtotals For Category 0600/STAKING | $375.00 | $2,250.00 | ||||||||
Fed/State Project Number: HSIPIG-0040-6(377)308TR | Project: 29078(04) | Category: 0640/CONSTRUCTION | ||||||||
0035 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $25,000.00 | $0.00 | $25,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $25,000.00 | ||||||||
Subtotals For Project HSIPIG-0040-6(377)308TR /29078(04) | $156,451.71 | $438,975.90 |