Contract ID: | 120196 | Estimate Number: | 0015 | Contract No: | 810264 | |||
Residency: | MADILL (02300) | Estimate Type: | Progressive | Account No: | 400200 | |||
Project Number(s): | HSIPG-013N(156)TR, HSIPG-013N(157)TR | ||||||||||||
Primary Job Piece No: | 29079(04) | ||||||||||||
Contract Description: | SAFETY IMPROVEMENT (CABLE BARRIER AND INTERSECTION MODIFICATION) US-69: FROM JUST NORTH OF COLBERT EXTEND NORTH, AND FROM BLUE RIVER EXTEND NORTH. PROJECT LENGTH = 13.109 MILES. | ||||||||||||
Primary County: | BRYAN | ||||||||||||
Name of Road: | US-69 | ||||||||||||
Prime Contractor: | MIDSTATE TRAFFIC CONTROL, INC. | ||||||||||||
12501 N. SANTA FE AVE. | |||||||||||||
OKLAHOMA CITY , OK 73114 | |||||||||||||
Surety Company: | LIBERTY MUTUAL INSURANCE COMPANY | ||||||||||||
Date Let: | 07/19/2012 | NTP Effective Date: | 11/05/2012 | Pay Period: | 01/16/2014 TO 10/31/2014 |
Date Awarded: | 08/06/2012 | Date Work Began: | 11/08/2012 | Original Contract Time: | 180 |
Date Contract Executed: | 08/21/2012 | Date Time Stopped: | 10/31/2013 | Current Time Charged: | 267.00 |
Date NTP Issued: | 08/24/2012 | Completion Date: | 10/31/2013 | Current Time Allowed: | 256.00 |
General Liability Expires: | 03/01/2015 | Workman's Comp Expires: | 03/01/2015 | Percent Time Used: | 104.30 % |
Specification Year: | 2009 | Date Approved: | |||
Bid Amount: | $2,115,063.70 | Total to Date | Prev to Date | This Estimate | |||
Funds Available (Bid + Positive C/O): | $2,126,154.87 | Participating: | $1,807,181.07 | $1,799,088.76 | $8,092.31 | ||
Percent Complete: | 84.68 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $325,632.95 | Total Earnings: | $1,807,181.07 | $1,799,088.76 | $8,092.31 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $1,807,181.07 | $1,799,088.76 | $8,092.31 | ||||
Other Adjustments: | $-2,159.15 | $-2,159.15 | $0.00 | ||||
Liq Dam/Disincentive: | $-4,500.00 | $-63,750.00 | $59,250.00 | ||||
TOTAL: | $1,800,521.92 | $1,733,179.61 | $67,342.31 |
Contract ID: | 120196 | Estimate Number: | 0015 | Primary JP: | 29079(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Cable Barrier ( Safety Improvement ) | Approved | 07/14/2014 | 76.0 | $0.00 |
002 | Safety Improvement (Cable Barrier and Int. Modification US69 | Approved | 10/06/2014 | 0.0 | $-318,968.80 |
003 | SAFETY IMPROVEMENT (CABLE BARRIER AND INTERSECTION MODIFICAT | Approved | 10/03/2014 | 0.0 | $11,091.17 |
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 | 0010 | --53 | $750.00 | $-39,750.00 |
System Application of Liquidated Damages | 0011 | --13 | $750.00 | $-9,750.00 |
System Application of Liquidated Damages | 0012 | --16 | $750.00 | $-12,000.00 |
System Application of Liquidated Damages | 0014 | --3.0 | $750.00 | $-2,250.00 |
System Application of Liquidated Damages | 0015 | -79.0 | $750.00 | $59,250.00 | Subtotals For Liquidated Damages | $-4,500.00 |
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 |
29080(04) | 0030 | SUPERPAVE, TYPE S3(PG 64-22 OK) | Asphalt Binder Adjustment | 0011 | 791.68 | $-1.56 | $-1,242.74 |
29080(04) | 0031 | SUPERPAVE, TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0011 | 510.82 | $-1.79 | $-916.41 | Subtotals For Line Item Adjustments | $-2,159.15 |
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: | 120196 | Estimate Number: | 0015 | Primary JP: | 29079(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: HSIPG-013N(156)TR | Project: 29079(04) | Category: 0300/TRAFFIC CONTROL - HSIPG-013N(156)TR | ||||||||
0001 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 60.000 | 0.000 | -1.000 | 0.000 | $5.00 | $-5.00 | $0.00 |
0002 | ARROW DISPLAY(TYPE C) | 880(A) 8812 | SD | 60.000 | 16.000 | -4.000 | 16.000 | $5.00 | $-20.00 | $80.00 |
0003 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 1,860.000 | 0.000 | -22.000 | 0.000 | $0.10 | $-2.20 | $0.00 |
0004 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 1,440.000 | 0.000 | -55.000 | 0.000 | $0.10 | $-5.50 | $0.00 |
0005 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 1,320.000 | 128.000 | -307.000 | 128.000 | $3.00 | $-921.00 | $384.00 |
0006 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 900.000 | 0.000 | -82.000 | 0.000 | $0.10 | $-8.20 | $0.00 |
0007 | WING BARRICADES | 880(C) 8848 | SD | 240.000 | 0.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0008 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 2,460.000 | 0.000 | 0.000 | $0.01 | $0.00 | $0.00 | |
0009 | DRUMS | 880(F) 8878 | SD | 1,800.000 | 0.000 | 0.000 | $0.01 | $0.00 | $0.00 | |
0010 | CHANNELIZER CONES | 880(G) 8890 | SD | 17,100.000 | 1,440.000 | -7,346.000 | 1,440.000 | $0.01 | $-73.46 | $14.40 |
0011 | TRAFFIC SURVEILLANCE, POLICE | 880(L) 8911 | HOUR | 480.000 | 0.000 | 0.000 | $68.00 | $0.00 | $0.00 | |
0012 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 240.000 | 0.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
Subtotals For Category 0300/TRAFFIC CONTROL - HSIPG-013N(156)TR | $-1,035.36 | $478.40 | ||||||||
Fed/State Project Number: HSIPG-013N(156)TR | Project: 29079(04) | Category: 0304/CABLE BARRIER - HSIPG-013N(156)TR | ||||||||
0013 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 1,150.000 | 0.000 | 0.000 | $1.50 | $0.00 | $0.00 | |
0014 | TEMPORARY SEDIMENT FILTER | 221(D) 2803 | EA | 20.000 | 0.000 | 0.000 | $80.00 | $0.00 | $0.00 | |
0015 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 1,456.000 | 0.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0016 | SOLID SLAB SODDING | 230(A) 2806 | SY | 26,270.000 | 0.000 | 0.000 | $1.40 | $0.00 | $0.00 | |
0017 | MOWING | 241 2832 | AC | 70.000 | 32.000 | 32.000 | $50.00 | $0.00 | $1,600.00 | |
0018 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 7,936.000 | 296.720 | -63.893 | 296.720 | $26.00 | $-1,661.22 | $7,714.72 |
0019 | CLASS AA CONCRETE | 509(A) 0319 | CY | 314.000 | 410.500 | 0.000 | 410.500 | $285.00 | $0.00 | $116,992.50 |
0020 | CLASS C CONCRETE | 509(D) 0325 | CY | 25.000 | 0.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
0021 | INLET ADJUST TO GRADE | 612(C) 0645 | EA | 20.000 | 0.000 | 0.000 | $1,700.00 | $0.00 | $0.00 | |
0022 | SAWING PAVEMENT | 619(C) 0924 | LF | 100.000 | 0.000 | 0.000 | $1.00 | $0.00 | $0.00 | |
0023 | HIGH-TENSION CABLE BARRIER(TL-4) | 628(B) 5125 | LF | 33,744.000 | 33,744.000 | 33,744.000 | $8.75 | $0.00 | $295,260.00 | |
0024 | END ANCHORS | 628(C) 5110 | EA | 2.000 | 2.000 | 2.000 | $1,100.00 | $0.00 | $2,200.00 | |
0025 | CABLE BARRIER TENSION METER | 628(E) 5175 | EA | 1.000 | 1.000 | 1.000 | $2,000.00 | $0.00 | $2,000.00 | |
Subtotals For Category 0304/CABLE BARRIER - HSIPG-013N(156)TR | $-1,661.22 | $425,767.22 | ||||||||
Subtotals For Project HSIPG-013N(156)TR /29079(04) | $-2,696.58 | $426,245.62 |
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: HSIPG-013N(157)TR | Project: 29080(04) | Category: 0100/ROADWAY - HSIPG-013N(157)TR | ||||||||
0026 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 402.000 | 908.960 | 0.040 | 908.960 | $26.00 | $1.04 | $23,632.96 |
0027 | SEPARATOR FABRIC | 325 5271 | SY | 1,560.000 | 4,500.000 | 4,500.000 | $1.25 | $0.00 | $5,625.00 | |
0028 | TACK COAT | 407(B) 0250 | GAL | 195.000 | 250.000 | 0.000 | 250.000 | $6.00 | $0.00 | $1,500.00 |
0029 | PRIME COAT | 408 5774 | GAL | 465.000 | 650.000 | 0.000 | 650.000 | $11.00 | $0.00 | $7,150.00 |
0030 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 297.000 | 791.680 | 791.680 | $150.00 | $0.00 | $118,752.00 | |
0031 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 147.000 | 510.820 | 510.820 | $235.00 | $0.00 | $120,042.70 | |
0032 | EDGE DRAIN CONDUIT-PERFORATED | 613(J) 5915 | LF | 1,050.000 | 0.000 | 0.000 | $10.00 | $0.00 | $0.00 | |
0033 | EDGE DRAIN OUTLET LATERAL-NONPERFORATED | 613(K) 5916 | LF | 300.000 | 0.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0034 | PIPE UNDERDRAIN COVER MAT'L. | 613(U) 1100 | CY | 69.000 | 0.000 | 0.000 | $45.00 | $0.00 | $0.00 | |
0035 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 402.000 | 1,270.700 | 1,270.700 | $20.00 | $0.00 | $25,414.00 | |
0036 | SAWING PAVEMENT | 619(C) 0924 | LF | 1,200.000 | 0.000 | 0.000 | $1.00 | $0.00 | $0.00 | |
8000 | SOLID SLAB SODDING | 230(A) 2806 | SY | 0.000 | 79,222.670 | 79,222.670 | 79,222.670 | $0.14 | $11,091.17 | $11,091.17 |
Subtotals For Category 0100/ROADWAY - HSIPG-013N(157)TR | $11,092.21 | $313,207.83 | ||||||||
Fed/State Project Number: HSIPG-013N(157)TR | Project: 29080(04) | Category: 0300/TRAFFIC CONTROL - HSIPG-013N(157)TR | ||||||||
0037 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 3,500.000 | 4,421.000 | 4,421.000 | $2.00 | $0.00 | $8,842.00 | |
0038 | PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) | 857(F) 8006 | LF | 1,000.000 | 1,407.000 | 1,407.000 | $1.20 | $0.00 | $1,688.40 | |
0039 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 120.000 | 1.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
0040 | ARROW DISPLAY(TYPE C) | 880(A) 8812 | SD | 120.000 | 84.000 | -26.000 | 84.000 | $5.00 | $-130.00 | $420.00 |
0041 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 3,720.000 | 124.000 | -50.000 | 124.000 | $0.10 | $-5.00 | $12.40 |
0042 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 2,880.000 | 304.000 | -125.000 | 304.000 | $0.10 | $-12.50 | $30.40 |
0043 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 2,640.000 | 1,401.000 | -89.000 | 1,401.000 | $3.00 | $-267.00 | $4,203.00 |
0044 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 1,800.000 | 474.000 | -198.000 | 474.000 | $0.10 | $-19.80 | $47.40 |
0045 | WING BARRICADES | 880(C) 8848 | SD | 480.000 | 0.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0046 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 4,920.000 | 0.000 | 0.000 | $0.01 | $0.00 | $0.00 | |
0047 | DRUMS | 880(F) 8878 | SD | 3,600.000 | 768.000 | -404.000 | 768.000 | $0.01 | $-4.04 | $7.68 |
0048 | CHANNELIZER CONES | 880(G) 8890 | SD | 34,200.000 | 31,510.000 | 8,302.000 | 31,510.000 | $0.01 | $83.02 | $315.10 |
0049 | TRAFFIC SURVEILLANCE, POLICE | 880(L) 8911 | HOUR | 200.000 | 0.000 | 0.000 | $68.00 | $0.00 | $0.00 | |
0050 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 480.000 | 0.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
Subtotals For Category 0300/TRAFFIC CONTROL - HSIPG-013N(157)TR | $-355.32 | $15,566.38 | ||||||||
Fed/State Project Number: HSIPG-013N(157)TR | Project: 29080(04) | Category: 0304/CABLE BARRIER - HSIPG-013N(157)TR | ||||||||
0051 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 5,158.000 | 5,158.000 | 5,158.000 | $10.00 | $0.00 | $51,580.00 | |
0052 | UNCLASSIFIED BORROW | 202(D) 0184 | CY | 14,080.000 | 14,080.000 | 0.000 | 14,080.000 | $15.00 | $0.00 | $211,200.00 |
0053 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 1,150.000 | 0.000 | 0.000 | $1.50 | $0.00 | $0.00 | |
0054 | TEMPORARY SEDIMENT FILTER | 221(D) 2803 | EA | 17.000 | 0.000 | 0.000 | $80.00 | $0.00 | $0.00 | |
0055 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 1,484.000 | 0.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0056 | SOLID SLAB SODDING | 230(A) 2806 | SY | 104,656.000 | 25,433.300 | 0.000 | 25,433.300 | $1.40 | $0.00 | $35,606.62 |
0057 | MOWING | 241 2832 | AC | 58.000 | 0.000 | 0.000 | $50.00 | $0.00 | $0.00 | |
0058 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 6,606.000 | 6,832.620 | 2.000 | 6,832.620 | $26.00 | $52.00 | $177,648.12 |
0059 | CLASS AA CONCRETE | 509(A) 0319 | CY | 446.000 | 439.500 | 439.500 | $285.00 | $0.00 | $125,257.50 | |
0060 | CLASS C CONCRETE | 509(D) 0325 | CY | 337.000 | 0.000 | 0.000 | $220.00 | $0.00 | $0.00 | |
0061 | INLET (SMD-TYPE 2) | 611(G) 6002 | EA | 1.000 | 0.000 | 0.000 | $5,000.00 | $0.00 | $0.00 | |
0062 | ADDITIONAL DEPTH IN INLET | 611(H) 5196 | VF | 0.480 | 0.000 | 0.000 | $350.00 | $0.00 | $0.00 | |
0063 | INLET ADJUST TO GRADE | 612(C) 0645 | EA | 16.000 | 11.000 | 11.000 | $1,700.00 | $0.00 | $18,700.00 | |
0064 | 17" X 13" CORR. GALV. STEEL PIPE ARCH | 613(B) 4525 | LF | 40.000 | 0.000 | 0.000 | $28.00 | $0.00 | $0.00 | |
0065 | 21" X 15" CORR. GALV. STEEL PIPE ARCH | 613(B) 4527 | LF | 120.000 | 320.000 | 0.000 | 320.000 | $35.00 | $0.00 | $11,200.00 |
0066 | 24" X 18" CORR. GALV. STEEL PIPE ARCH | 613(B) 5168 | LF | 40.000 | 0.000 | 0.000 | $40.00 | $0.00 | $0.00 | |
0067 | 17" X 13" PREFAB. CULVERT END SECTION, ARCH | 613(L) 4501 | EA | 4.000 | 0.000 | 0.000 | $235.00 | $0.00 | $0.00 | |
0068 | TYPE A6 CULVERT END TREATMENT | 613(M) 7196 | EA | 8.000 | 16.000 | 0.000 | 16.000 | $1,700.00 | $0.00 | $27,200.00 |
0069 | REMOVAL OF EXISTING PIPE | 619(B) 5918 | LF | 7.000 | 0.000 | 0.000 | $20.00 | $0.00 | $0.00 | |
0070 | SAWING PAVEMENT | 619(C) 0924 | LF | 100.000 | 3,012.000 | 3,012.000 | $1.00 | $0.00 | $3,012.00 | |
0071 | HIGH-TENSION CABLE BARRIER(TL-4) | 628(B) 5125 | LF | 33,414.000 | 33,128.000 | 33,128.000 | $8.75 | $0.00 | $289,870.00 | |
0072 | END ANCHORS | 628(C) 5110 | EA | 44.000 | 52.000 | 52.000 | $1,100.00 | $0.00 | $57,200.00 | |
0073 | CABLE BARRIER TENSION METER | 628(E) 5175 | EA | 1.000 | 1.000 | 1.000 | $2,000.00 | $0.00 | $2,000.00 | |
Subtotals For Category 0304/CABLE BARRIER - HSIPG-013N(157)TR | $52.00 | $1,010,474.24 | ||||||||
Fed/State Project Number: HSIPG-013N(157)TR | Project: 29080(04) | Category: 0600/STAKING | ||||||||
0074 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 1.000 | $6,000.00 | $0.00 | $6,000.00 | |
Subtotals For Category 0600/STAKING | $0.00 | $6,000.00 | ||||||||
Fed/State Project Number: HSIPG-013N(157)TR | Project: 29080(04) | Category: 0640/CONSTRUCTION | ||||||||
0075 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $35,687.00 | $0.00 | $35,687.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $35,687.00 | ||||||||
Subtotals For Project HSIPG-013N(157)TR /29080(04) | $10,788.89 | $1,380,935.45 |