Contract ID: | 100030 | Estimate Number: | 0010 | Contract No: | 511006 | |||
Residency: | BUFFALO (06100) | Estimate Type: | Progressive | Account No: | 555600 | |||
Project Number(s): | STP-STIM(465)EH | ||||||||||||
Primary Job Piece No: | 27204(04) | ||||||||||||
Contract Description: | PEDESTRIAN IMPROVEMENTS US-283: FROM GRAND AVE EXTEND NORTH IN THE TOWN OF SHATTUCK. PROJECT LENGTH = 0.673 MILESPREQUALIFICATION FOR THIS PROJECT HAS BEEN WAIVED. | ||||||||||||
Primary County: | ELLIS | ||||||||||||
Name of Road: | US-283 | ||||||||||||
Prime Contractor: | REDLANDS CONTRACTING, LLC | ||||||||||||
1401 N. WESTERN AVE. | |||||||||||||
EDMOND , OK 73013 | |||||||||||||
Surety Company: | GRANITE RE, INC. | ||||||||||||
Date Let: | 02/25/2010 | NTP Effective Date: | 05/03/2010 | Pay Period: | 09/16/2010 TO 10/31/2010 |
Date Awarded: | 03/01/2010 | Date Work Began: | 05/03/2010 | Original Contract Time: | 60 |
Date Contract Executed: | 03/15/2010 | Date Time Stopped: | Current Time Charged: | 181.00 | |
Date NTP Issued: | 03/24/2010 | Completion Date: | Current Time Allowed: | 165.00 | |
General Liability Expires: | 05/15/2011 | Workman's Comp Expires: | 05/15/2011 | Percent Time Used: | 109.70 % |
Specification Year: | 1999 | Date Approved: | |||
Current Contract Amount: | $572,884.58 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $604,893.54 | Participating: | $590,549.68 | $584,702.18 | $5,847.50 | ||
Percent Complete: | 105 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $-31,640.38 | Non ARRA: | $21,975.28 | $21,975.28 | $0.00 | ||
Unearned Balance: | $368.58 | Total Earnings: | $612,524.96 | $606,677.46 | $5,847.50 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $612,524.96 | $606,677.46 | $5,847.50 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $-8,000.00 | $-8,000.00 | $0.00 | ||||
TOTAL: | $604,524.96 | $598,677.46 | $5,847.50 |
Contract ID: | 100030 | Estimate Number: | 0010 | Primary JP: | 27204(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Pedestrain Inprovements | Approved | 07/16/2010 | 0.0 | $-32,008.96 |
002 | Pedestrian improvements in Shattuck | Pending | 0 | 0.0 | $2,250.00 |
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 |
System Application of Liquidated Damages | 0005 | -8.0 | $500.00 | $-4,000.00 |
System Application of Liquidated Damages | 0006 | -8.0 | $500.00 | $-4,000.00 |
System Application of Liquidated Damages | 0007 | -0.0 | $500.00 | $0.00 |
System Application of Liquidated Damages | 0008 | -0.0 | $500.00 | $0.00 |
System Application of Liquidated Damages | 0009 | -0.0 | $500.00 | $0.00 |
System Application of Liquidated Damages | 0010 | -0.0 | $500.00 | $0.00 |
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 |
No line item adjustments have been created on this contract. | Subtotals For Line Item Adjustments | $0.00 |
MILESTONE ADJUSTMENTS | |||||||||
Milestone Number | Milestone Description | Time Allowed | Time Used | Rate | Total | ||||
No milestones exist for this contract. |
Contract ID: | 100030 | Estimate Number: | 0010 | Primary JP: | 27204(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: STP-STIM(465)EH | Project: 27204(04) | Category: 0100/ROADWAY | ||||||||
0001 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 1,363.000 | 1,363.000 | 173.940 | $12.00 | $0.00 | $2,087.28 | |
0002 | SOLID SLAB SODDING | 230(A) 2806 | SY | 244.000 | 244.000 | 0.000 | $4.00 | $0.00 | $0.00 | |
0003 | AGGREGATE BASE | 303 0192 | CY | 1,088.000 | 0.000 | 0.000 | 11.700 | $56.09 | $0.00 | $656.25 |
0004 | TRAFFIC BOUND SURFACE COURSE TYPE A | 403(A) 0217 | TON | 52.000 | 52.000 | 0.000 | $60.00 | $0.00 | $0.00 | |
0005 | CLASS A CONCRETE FOR SMALL STRUCTURES | 509(C) 0322 | CY | 25.000 | 25.000 | 32.680 | $300.00 | $0.00 | $9,804.00 | |
0006 | COMBINED CURB & GUTTER (8" BARRIER) | 609(B) 0384 | LF | 4,917.000 | 4,917.000 | 5,256.900 | $22.00 | $0.00 | $115,651.80 | |
0007 | 5" CONCRETE SIDEWALK | 610(A) 0604 | SY | 4,768.000 | 4,768.000 | 5,796.970 | $43.90 | $0.00 | $254,486.98 | |
0008 | 6" CONCRETE DRIVEWAY (H.E.S.) | 610(B) 0399 | SY | 658.000 | 658.000 | 0.000 | 894.520 | $53.20 | $0.00 | $47,588.46 |
0009 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 256.000 | 256.000 | 296.000 | $30.00 | $0.00 | $8,880.00 | |
0010 | (PL)SPECIAL INLET DRAIN | 611(E) 4012 | EA | 1.000 | 1.000 | 1.000 | $5,000.00 | $0.00 | $5,000.00 | |
0011 | INLET CICI DES. 1 (STD) | 611(E) 5100 | EA | 4.000 | 4.000 | 0.000 | 4.000 | $1,850.00 | $0.00 | $7,400.00 |
0012 | INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) | 611(G) 4488 | EA | 4.000 | 4.000 | 4.000 | $450.00 | $0.00 | $1,800.00 | |
0013 | CAST IRON CURB INLETS | 611(K) 4488 | EA | 4.000 | 4.000 | 4.000 | $250.00 | $0.00 | $1,000.00 | |
0014 | VALVE BOXES ADJUST TO GRADE | 612(G) 0647 | EA | 20.000 | 20.000 | 27.000 | $150.00 | $0.00 | $4,050.00 | |
0015 | METER BOXES ADJUST TO GRADE | 612(H) 0648 | EA | 67.000 | 67.000 | 82.000 | $150.00 | $0.00 | $12,300.00 | |
0016 | REMOVAL OF CURB AND GUTTER | 619(B) 4726 | LF | 4,937.500 | 4,937.500 | 1,061.000 | $4.00 | $0.00 | $4,244.00 | |
0017 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 579.000 | 579.000 | 1,691.290 | $6.00 | $0.00 | $10,147.74 | |
0018 | REMOVAL OF CONCRETE DRIVEWAY | 619(B) 4766 | SY | 658.000 | 658.000 | 863.940 | $5.50 | $0.00 | $4,751.69 | |
0019 | REMOVAL OF SIDEWALK | 619(B) 4792 | SY | 4,546.000 | 4,546.000 | 5,281.440 | $1.82 | $0.00 | $9,612.22 | |
0020 | SAWING PAVEMENT | 619(C) 0924 | LF | 5,795.000 | 5,795.000 | 149.000 | 6,767.310 | $3.10 | $461.90 | $20,978.66 |
0021 | REMOVE AND RESET MAILBOX | 629(E) 5048 | EA | 8.000 | 8.000 | 8.000 | $300.00 | $0.00 | $2,400.00 | |
Subtotals For Category 0100/ROADWAY | $461.90 | $522,839.08 | ||||||||
Fed/State Project Number: STP-STIM(465)EH | Project: 27204(04) | Category: 0300/TRAFFIC | ||||||||
0022 | SHEET ALUMINUM SIGNS | 850(A) 8110 | SF | 44.000 | 44.000 | 0.000 | $22.00 | $0.00 | $0.00 | |
0023 | 2 1/4" SQUARE TUBE POST | 851(C) 8327 | LF | 304.000 | 304.000 | 0.000 | $13.50 | $0.00 | $0.00 | |
0024 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 864.000 | 864.000 | 1,584.000 | 1,584.000 | $3.40 | $5,385.60 | $5,385.60 |
0025 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.750 | $4,000.00 | $0.00 | $3,000.00 | |
Subtotals For Category 0300/TRAFFIC | $5,385.60 | $8,385.60 | ||||||||
Fed/State Project Number: STP-STIM(465)EH | Project: 27204(04) | Category: 0600/STAKING | ||||||||
0026 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 0.950 | $13,500.00 | $0.00 | $12,825.00 | |
Subtotals For Category 0600/STAKING | $0.00 | $12,825.00 | ||||||||
Fed/State Project Number: STP-STIM(465)EH | Project: 27204(04) | Category: 0640/CONSTRUCTION | ||||||||
0027 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $46,500.00 | $0.00 | $46,500.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $46,500.00 | ||||||||
Fed/State Project Number: STP-STIM(465)EH | Project: 27204(04) | Category: 0850/NON ARRA FUNDING | ||||||||
8001 | STANDARD BEDDING MATERIAL | 613(T) 1181 | CY | 0.000 | 1,088.000 | 823.970 | $26.67 | $0.00 | $21,975.28 | |
Subtotals For Category 0850/NON ARRA FUNDING | $0.00 | $21,975.28 | ||||||||
Subtotals For Project STP-STIM(465)EH /27204(04) | $5,847.50 | $612,524.96 |