| Contract ID: | 120306 | Estimate Number: | 0010 | Contract No: | 810230 | |||
| Residency: | MUSKOGEE (01100) | Estimate Type: | Progressive | Account No: | 404100 | |||
| Project Number(s): | SBR-246N(001)SB | ||||||||||||
| Primary Job Piece No: | 29151(04) | ||||||||||||
| Contract Description: | BRIDGE REHABILITATION US-69: OVER LOCUST STREET IN EUFAULA, 4.71 MILES NORTH OF THE PITTSBURG COUNTY LINE. | ||||||||||||
| Primary County: | MCINTOSH | ||||||||||||
| Name of Road: | US-69 | ||||||||||||
| Prime Contractor: | WILDCAT CONSTRUCTION CO., INC. & SUBSIDIARIES | ||||||||||||
| P. O. BOX 750075 | |||||||||||||
| TOPEKA , KS 66675 | |||||||||||||
| Surety Company: | TRAVELERS INDEMNITY COMPANY | ||||||||||||
| Date Let: | 07/19/2012 | NTP Effective Date: | 12/03/2012 | Pay Period: | 05/01/2013 TO 05/15/2013 |
| Date Awarded: | 08/06/2012 | Date Work Began: | 12/19/2012 | Original Contract Time: | 180 |
| Date Contract Executed: | 08/16/2012 | Date Time Stopped: | Current Time Charged: | 134.00 | |
| Date NTP Issued: | 09/17/2012 | Completion Date: | Current Time Allowed: | 180.00 | |
| General Liability Expires: | 01/01/2014 | Workman's Comp Expires: | 01/01/2014 | Percent Time Used: | 74.44 % |
| Specification Year: | 2009 | Date Approved: | |||
| Current Contract Amount: | $1,421,032.80 | Total to Date | Prev to Date | This Estimate | |||
| Bid Amount: | $1,421,032.80 | Participating: | $0.00 | $0.00 | $0.00 | ||
| Percent Complete: | 83.42 % | Non Participating: | $1,187,503.49 | $967,329.51 | $220,173.98 | ||
| Funds Available: | $235,624.52 | Total Earnings: | $1,187,503.49 | $967,329.51 | $220,173.98 | ||
| Unearned Balance: | $235,624.52 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
| Gross Earnings: | $1,187,503.49 | $967,329.51 | $220,173.98 | ||||
| Other Adjustments: | $-2,095.21 | $-2,095.21 | $0.00 | ||||
| Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
| TOTAL: | $1,185,408.28 | $965,234.30 | $220,173.98 | ||||
| Contract ID: | 120306 | Estimate Number: | 0010 | Primary JP: | 29151(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 | |||||
| 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 |
| 29151(04) | 0004 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0001 | 180.80 | $-1.04 | $-188.89 |
| 29151(04) | 0004 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0008 | 490.05 | $-1.04 | $-511.98 |
| 29151(04) | 0004 | SUPERPAVE, TYPE S3(PG 70-28 OK) | Asphalt Binder Adjustment | 0009 | 366.40 | $-1.04 | $-382.80 |
| 29151(04) | 0005 | SUPERPAVE, TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0001 | 138.20 | $-1.19 | $-165.01 |
| 29151(04) | 0005 | SUPERPAVE, TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0009 | 708.99 | $-1.19 | $-846.53 | Subtotals For Line Item Adjustments | $-2,095.21 |
| 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: | 120306 | Estimate Number: | 0010 | Primary JP: | 29151(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: SBR-246N(001)SB | Project: 29151(04) | Category: 0100/ROADWAY | ||||||||
| 0001 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 1,692.000 | 1,692.000 | 35.180 | 1,820.770 | $13.00 | $457.34 | $23,670.01 |
| 0002 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 876.000 | 876.000 | 18.860 | 993.150 | $64.00 | $1,207.04 | $63,561.60 |
| 0003 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 554.000 | 554.000 | 239.580 | $47.00 | $0.00 | $11,260.26 | |
| 0004 | SUPERPAVE, TYPE S3(PG 70-28 OK) | 411(B) 5940 | TON | 884.000 | 884.000 | 1,037.250 | $91.00 | $0.00 | $94,389.75 | |
| 0005 | SUPERPAVE, TYPE S4(PG 70-28 OK) | 411(C) 5955 | TON | 876.000 | 876.000 | 847.190 | $99.00 | $0.00 | $83,871.81 | |
| 0006 | COLD MILLING PAVEMENT | 412 5267 | SY | 1,000.000 | 1,000.000 | 266.680 | $8.50 | $0.00 | $2,266.78 | |
| 0007 | RUMBLE STRIP-METHOD HMA-CON | 413(A) 4861 | LF | 6,084.000 | 6,084.000 | 0.000 | $0.90 | $0.00 | $0.00 | |
| 0008 | DOWEL JOINTED P.C. CONCRETE PAVEMENT(PLACEMENT ) | 414(B) 5725 | SY | 2,400.000 | 2,400.000 | 600.000 | 2,041.990 | $38.00 | $22,800.00 | $77,595.62 |
| 0009 | P.C. CONCRETE FOR PAVEMENT | 414(G) 5275 | CY | 736.000 | 736.000 | 184.000 | 614.830 | $160.00 | $29,440.00 | $98,372.80 |
| 0010 | REMOVAL OF CONCRETE PAVEMENT | 619(B) 4727 | SY | 536.000 | 536.000 | 133.340 | 775.350 | $24.00 | $3,200.16 | $18,608.40 |
| 0011 | REMOVAL OF CONCRETE PAVEMENT W/ASPHALT OVERLAY | 619(B) 4763 | SY | 1,872.000 | 1,872.000 | 466.660 | 1,866.640 | $34.00 | $15,866.44 | $63,465.76 |
| 0012 | REMOVAL OF GUARDRAIL | 619(B) 4780 | LF | 1,018.000 | 1,018.000 | 1,195.000 | $2.00 | $0.00 | $2,390.00 | |
| 0013 | BEAM GUARDRAIL W-BEAM SINGLE | 623(A) 0932 | LF | 912.500 | 912.500 | 1,051.500 | $12.00 | $0.00 | $12,618.00 | |
| 0014 | GUARDRAIL END TREATMENT (GET) | 623(G) 8571 | EA | 3.000 | 3.000 | 3.000 | $3.00 | $0.00 | $9.00 | |
| 0015 | GUARDRAIL BRIDGE CONNECTION-TYPE A | 623(I) 8675 | EA | 4.000 | 4.000 | 4.000 | $4.00 | $0.00 | $16.00 | |
| 0016 | CONCRETE LONGITUDINAL BARRIER, DESIGN 1 | 627(A) 4317 | LF | 40.000 | 40.000 | 0.000 | $150.00 | $0.00 | $0.00 | |
| 0017 | CONCRETE LONGITUDINAL BARRIER END SECTIONS | 627(B) 4410 | EA | 2.000 | 2.000 | 0.000 | $2,400.00 | $0.00 | $0.00 | |
| Subtotals For Category 0100/ROADWAY | $72,970.98 | $552,095.79 | ||||||||
| Fed/State Project Number: SBR-246N(001)SB | Project: 29151(04) | Category: 0200/BRIDGE "A" | ||||||||
| 0018 | CLSM BACKFILL | 501(G) 6309 | CY | 40.000 | 40.000 | 22.430 | 32.430 | $250.00 | $5,607.50 | $8,107.50 |
| 0019 | APPROACH SLAB | 504(A) 1304 | SY | 193.800 | 193.800 | 42.220 | 153.340 | $220.00 | $9,288.40 | $33,734.80 |
| 0020 | SAW-CUT GROOVING | 504(B) 1305 | SY | 596.700 | 596.700 | 0.000 | $4.50 | $0.00 | $0.00 | |
| 0021 | CONCRETE PARAPET | 504(E) 1381 | LF | 283.200 | 283.200 | 0.000 | 141.600 | $90.00 | $0.00 | $12,744.00 |
| 0022 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 187.500 | 187.500 | 49.000 | $25.00 | $0.00 | $1,225.00 | |
| 0023 | HYDRODEMOLITION | 505(E) 1000 | SY | 428.700 | 428.700 | 191.720 | 428.550 | $100.00 | $19,172.00 | $42,855.00 |
| 0024 | CLASS AA CONCRETE | 509(A) 1326 | CY | 64.200 | 64.200 | 29.460 | 64.200 | $830.00 | $24,451.80 | $53,286.00 |
| 0025 | CLASS C CONCRETE | 509(D) 1331 | CY | 3.500 | 3.500 | 2.500 | $950.00 | $0.00 | $2,375.00 | |
| 0026 | SLOPE WALL (4") | 510(C) 6137 | SY | 296.000 | 296.000 | 42.300 | 286.000 | $90.00 | $3,807.00 | $25,740.00 |
| 0027 | MECHANICAL SPLICES | 511 6306 | EA | 145.000 | 145.000 | 145.000 | $23.00 | $0.00 | $3,335.00 | |
| 0028 | EPOXY COATED REINFORCING STEEL | 511(B) 6010 | LB | 12,626.000 | 12,626.000 | 5,551.000 | 12,626.000 | $1.30 | $7,216.30 | $16,413.80 |
| 0029 | CLASS C BRIDGE DECK REPAIR | 513(C) 6020 | SY | 14.000 | 14.000 | 0.000 | $350.00 | $0.00 | $0.00 | |
| 0030 | WATER REPELLENT (VISUALLY INSPECTED) | 515(A) 6013 | SY | 540.000 | 540.000 | 0.000 | $3.60 | $0.00 | $0.00 | |
| 0031 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 108.000 | 108.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
| 0032 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 3.600 | 3.600 | 0.000 | $70.00 | $0.00 | $0.00 | |
| 0033 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 15.000 | 15.000 | 0.000 | $800.00 | $0.00 | $0.00 | |
| 0034 | REMOVAL OF BRIDGE ITEMS | 619(B) 2500 | LSUM | 1.000 | 1.000 | 0.190 | 0.800 | $10,000.00 | $1,900.00 | $8,000.00 |
| Subtotals For Category 0200/BRIDGE "A" | $71,443.00 | $207,816.10 | ||||||||
| Fed/State Project Number: SBR-246N(001)SB | Project: 29151(04) | Category: 0201/BRIDGE "B" | ||||||||
| 0035 | CLSM BACKFILL | 501(G) 6309 | CY | 40.000 | 40.000 | 22.430 | 40.430 | $250.00 | $5,607.50 | $10,107.50 |
| 0036 | APPROACH SLAB | 504(A) 1304 | SY | 193.800 | 193.800 | 42.220 | 153.340 | $220.00 | $9,288.40 | $33,734.80 |
| 0037 | SAW-CUT GROOVING | 504(B) 1305 | SY | 596.700 | 596.700 | 0.000 | $4.50 | $0.00 | $0.00 | |
| 0038 | CONCRETE PARAPET | 504(E) 1381 | LF | 283.200 | 283.200 | 0.000 | 141.600 | $90.00 | $0.00 | $12,744.00 |
| 0039 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 187.500 | 187.500 | 49.000 | $25.00 | $0.00 | $1,225.00 | |
| 0040 | HYDRODEMOLITION | 505(E) 1000 | SY | 428.700 | 428.700 | 191.720 | 428.550 | $100.00 | $19,172.00 | $42,855.00 |
| 0041 | CLASS AA CONCRETE | 509(A) 1326 | CY | 64.200 | 64.200 | 29.460 | 64.200 | $830.00 | $24,451.80 | $53,286.00 |
| 0042 | CLASS C CONCRETE | 509(D) 1331 | CY | 3.200 | 3.200 | 1.830 | $950.00 | $0.00 | $1,738.50 | |
| 0043 | MECHANICAL SPLICES | 511 6306 | EA | 145.000 | 145.000 | 145.000 | $23.00 | $0.00 | $3,335.00 | |
| 0044 | EPOXY COATED REINFORCING STEEL | 511(B) 6010 | LB | 12,626.000 | 12,626.000 | 5,551.000 | 12,626.000 | $1.30 | $7,216.30 | $16,413.80 |
| 0045 | CLASS C BRIDGE DECK REPAIR | 513(C) 6020 | SY | 14.000 | 14.000 | 0.000 | $350.00 | $0.00 | $0.00 | |
| 0046 | WATER REPELLENT (VISUALLY INSPECTED) | 515(A) 6013 | SY | 540.000 | 540.000 | 0.000 | $3.60 | $0.00 | $0.00 | |
| 0047 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 108.000 | 108.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
| 0048 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 3.600 | 3.600 | 0.000 | $70.00 | $0.00 | $0.00 | |
| 0049 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 17.000 | 17.000 | 0.260 | 2.040 | $800.00 | $208.00 | $1,632.00 |
| 0050 | REMOVAL OF BRIDGE ITEMS | 619(B) 2500 | LSUM | 1.000 | 1.000 | 0.350 | 0.950 | $7,650.00 | $2,677.50 | $7,267.50 |
| Subtotals For Category 0201/BRIDGE "B" | $68,621.50 | $184,339.10 | ||||||||
| Fed/State Project Number: SBR-246N(001)SB | Project: 29151(04) | Category: 0300/TRAFFIC CONTROL | ||||||||
| 0051 | REMOVABLE PAVEMENT MARKING TAPE(4" WIDE) | 857(C) 8851 | LF | 34,146.000 | 34,146.000 | 26,232.000 | $0.30 | $0.00 | $7,869.60 | |
| 0052 | PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) | 857(F) 8006 | LF | 25,363.000 | 25,363.000 | 12,478.000 | $0.25 | $0.00 | $3,119.50 | |
| 0053 | (SP)CONST.ZONE IMPACT ATTEN. | 871(B) 8705 | SD | 510.000 | 510.000 | 30.000 | 276.000 | $5.00 | $150.00 | $1,380.00 |
| 0054 | DELIVER PORTABLE LONGITUDINAL BARRIER | 877(B) 8484 | LF | 5,075.000 | 5,075.000 | 3,120.000 | $31.00 | $0.00 | $96,720.00 | |
| 0055 | RELOCATION OF PORTABLE LONGITUDINAL BARRIER | 877(C) 8486 | LF | 6,400.000 | 6,400.000 | 3,650.000 | $2.60 | $0.00 | $9,490.00 | |
| 0056 | ARROW DISPLAY(TYPE C) | 880(A) 8812 | SD | 360.000 | 360.000 | 30.000 | 298.000 | $20.00 | $600.00 | $5,960.00 |
| 0057 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 2,918.000 | 2,918.000 | 4,485.000 | 33,956.000 | $1.00 | $4,485.00 | $33,956.00 |
| 0058 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 8,133.000 | 8,133.000 | 675.000 | 5,852.000 | $0.20 | $135.00 | $1,170.40 |
| 0059 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 11,594.000 | 11,594.000 | 795.000 | 6,529.000 | $0.20 | $159.00 | $1,305.80 |
| 0060 | CONSTRUCTION BARRICADES(TYPE III) | 880(C) 8842 | SD | 1,155.000 | 1,155.000 | 195.000 | 1,926.000 | $2.00 | $390.00 | $3,852.00 |
| 0061 | WING BARRICADES | 880(C) 8848 | SD | 720.000 | 720.000 | 60.000 | 596.000 | $1.00 | $60.00 | $596.00 |
| 0062 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 4,198.000 | 4,198.000 | 690.000 | 6,718.000 | $0.75 | $517.50 | $5,038.50 |
| 0063 | DRUMS | 880(F) 8878 | SD | 19,297.000 | 19,297.000 | 2,580.000 | 25,334.000 | $0.05 | $129.00 | $1,266.70 |
| 0064 | FLAGGER | 880(I) 8902 | SD | 19.000 | 19.000 | 2.000 | $500.00 | $0.00 | $1,000.00 | |
| 0065 | TRAFFIC SURVEILLANCE, POLICE | 880(L) 8911 | HOUR | 180.000 | 180.000 | 6.000 | $65.00 | $0.00 | $390.00 | |
| 0066 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 360.000 | 360.000 | 0.000 | $20.00 | $0.00 | $0.00 | |
| Subtotals For Category 0300/TRAFFIC CONTROL | $6,625.50 | $173,114.50 | ||||||||
| Fed/State Project Number: SBR-246N(001)SB | Project: 29151(04) | Category: 0302/TRAFFIC SIGNING AND STRIPING | ||||||||
| 0067 | GUARDRAIL DELINEATORS(TYPE 2, CODE 1) | 853 9069 | EA | 37.000 | 37.000 | 27.000 | 27.000 | $19.00 | $513.00 | $513.00 |
| 0068 | TRAFFIC STRIPE(MULTI-POLYMER)(4" WIDE) | 856(A) 8530 | LF | 19,466.000 | 19,466.000 | 0.000 | $0.30 | $0.00 | $0.00 | |
| 0069 | TRAFFIC STRIPE(MULTI-POLY.)(6" WIDE) | 856(A) 8535 | LF | 5,998.000 | 5,998.000 | 0.000 | $0.40 | $0.00 | $0.00 | |
| 0070 | TRAFFIC STRIPE(MULTI-POLY.)(8" WIDE) | 856(A) 8540 | LF | 180.000 | 180.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
| 0071 | TRAFFIC STRIPE(MULTI-POLY)(12" WIDE) | 856(A) 8548 | LF | 90.000 | 90.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
| Subtotals For Category 0302/TRAFFIC SIGNING AND STRIPING | $513.00 | $513.00 | ||||||||
| Fed/State Project Number: SBR-246N(001)SB | Project: 29151(04) | Category: 0600/STAKING | ||||||||
| 0072 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.750 | $19,500.00 | $0.00 | $14,625.00 | |
| Subtotals For Category 0600/STAKING | $0.00 | $14,625.00 | ||||||||
| Fed/State Project Number: SBR-246N(001)SB | Project: 29151(04) | Category: 0640/CONSTRUCTION | ||||||||
| 0073 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $55,000.00 | $0.00 | $55,000.00 | |
| Subtotals For Category 0640/CONSTRUCTION | $0.00 | $55,000.00 | ||||||||
| Subtotals For Project SBR-246N(001)SB /29151(04) | $220,173.98 | $1,187,503.49 | ||||||||