Contract ID: | 100040 | Estimate Number: | 0012 | Contract No: | 510905 | |||
Residency: | MADILL (02300) | Estimate Type: | Progressive | Account No: | 555200 | |||
Project Number(s): | STP-STIM (445)EH | ||||||||||||
Primary Job Piece No: | 27184(04) | ||||||||||||
Contract Description: | PEDESTRIAN IMPROVEMENTS US-70/ US-70B: ON US-70, FROM MAY TUBBY STREET EXTEND SOUTHEAST. ON US-70B, FROM FIRST STREET EXTEND NORTHEAST IN THE CITY OF KINGSTON. PROJECT LENGTH = 0.338 MILES. | ||||||||||||
Primary County: | MARSHALL | ||||||||||||
Name of Road: | US-70 / US-70B | ||||||||||||
Prime Contractor: | RUDY CONSTRUCTION CO. | ||||||||||||
3101 NE 63RD STREET | |||||||||||||
OKLAHOMA CITY , OK 73121 | |||||||||||||
Surety Company: | WESTERN SURETY COMPANY | ||||||||||||
Date Let: | 01/28/2010 | NTP Effective Date: | 04/05/2010 | Pay Period: | 12/01/2010 TO 06/30/2011 |
Date Awarded: | 02/01/2010 | Date Work Began: | 04/01/2010 | Original Contract Time: | 120 |
Date Contract Executed: | 02/12/2010 | Date Time Stopped: | 12/29/2010 | Current Time Charged: | 273.00 |
Date NTP Issued: | 02/19/2010 | Completion Date: | 12/29/2010 | Current Time Allowed: | 274.00 |
General Liability Expires: | 08/01/2011 | Workman's Comp Expires: | 08/01/2011 | Percent Time Used: | 99.64 % |
Specification Year: | 1999 | Date Approved: | |||
Current Contract Amount: | $481,497.22 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $481,393.18 | Participating: | $472,521.16 | $471,756.57 | $764.59 | ||
Percent Complete: | 98.14 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $8,976.06 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $8,872.02 | Total Earnings: | $472,521.16 | $471,756.57 | $764.59 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $472,521.16 | $471,756.57 | $764.59 | ||||
Other Adjustments: | $0.00 | $104.04 | $-104.04 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $472,521.16 | $471,860.61 | $660.55 |
Contract ID: | 100040 | Estimate Number: | 0012 | Primary JP: | 27184(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Asphalt Binder Price Adjustment | Approved | 05/26/2011 | 0.0 | $104.04 |
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. |
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 |
27184(04) | 0005 | (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0005 | 0.00 | $0.00 | $51.99 |
27184(04) | 0005 | (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) | Asphalt Binder Adjustment | 0006 | 0.00 | $0.00 | $52.05 |
27184(04) | 8000 | ASPHALT BINDER PRICE ADJUSTMENT | * Asphalt Binder Adjustment | 0012 | 0.00 | $0.00 | $-104.04 | Subtotals For Line Item Adjustments | $0.00 | * = User applied Line Item Adjustments |
MILESTONE ADJUSTMENTS | |||||||||
Milestone Number | Milestone Description | Time Allowed | Time Used | Rate | Total | ||||
No milestones exist for this contract. |
Contract ID: | 100040 | Estimate Number: | 0012 | Primary JP: | 27184(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 (445)EH | Project: 27184(04) | Category: 0100/ROADWAY | ||||||||
0001 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 250.000 | 250.000 | 7.330 | $9.00 | $0.00 | $65.97 | |
0002 | UNCLASSIFIED BORROW | 202(C) 0184 | CY | 250.000 | 250.000 | 250.000 | $15.00 | $0.00 | $3,750.00 | |
0003 | SOLID SLAB SODDING | 230(A) 2806 | SY | 562.400 | 562.400 | 0.000 | 552.280 | $2.50 | $0.00 | $1,380.70 |
0004 | AGGREGATE BASE | 303 0192 | CY | 523.900 | 523.900 | 0.000 | 436.510 | $48.00 | $0.00 | $20,952.48 |
0005 | (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) | 411(S4) 5960 | TON | 25.500 | 25.500 | 0.000 | 24.170 | $695.00 | $0.00 | $16,798.15 |
0006 | CLASS A CONCRETE | 509(B) 0321 | CY | 22.700 | 22.700 | 0.000 | 22.360 | $880.00 | $0.00 | $19,676.80 |
0007 | CONCRETE CURB (6" BARRIER-INTEGRAL) | 609(A) 0300 | LF | 411.200 | 411.200 | 0.000 | 285.080 | $10.00 | $0.00 | $2,850.80 |
0008 | 2'-8" COMB. CURB & GUTTER (8" BARRIER) | 609(B) 1526 | LF | 2,243.900 | 2,243.900 | 0.000 | 1,714.000 | $22.00 | $0.00 | $37,708.00 |
0009 | CONCRETE HEADER CURB (8"X 18") | 609(C) 4810 | LF | 621.300 | 621.300 | 0.000 | 564.000 | $16.00 | $0.00 | $9,024.00 |
0010 | 4" CONCRETE SIDEWALK | 610(A) 0602 | SY | 1,873.300 | 1,873.300 | 12.010 | 2,006.340 | $55.00 | $660.55 | $110,348.70 |
0011 | 6" CONCRETE DRIVEWAY (H.E.S.) | 610(B) 0399 | SY | 1,085.200 | 1,085.200 | 0.000 | 1,289.460 | $55.00 | $0.00 | $70,920.30 |
0012 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 230.000 | 230.000 | 243.500 | $40.00 | $0.00 | $9,740.00 | |
0013 | MANHOLE (4' DIAMETER) | 611(A) 2657 | EA | 2.000 | 2.000 | 0.000 | 2.000 | $3,500.00 | $0.00 | $7,000.00 |
0014 | MANHOLE FRAME & COVER | 611(D) 4215 | EA | 2.000 | 2.000 | 0.000 | 2.000 | $600.00 | $0.00 | $1,200.00 |
0015 | INLET CICI DES. 2 (STD) | 611(E) 5112 | EA | 5.000 | 5.000 | 0.000 | 5.000 | $3,500.00 | $0.00 | $17,500.00 |
0016 | INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) | 611(G) 4488 | EA | 10.000 | 10.000 | 0.000 | 10.000 | $400.00 | $0.00 | $4,000.00 |
0017 | CAST IRON CURB INLETS | 611(K) 4488 | EA | 10.000 | 10.000 | 0.000 | 10.000 | $300.00 | $0.00 | $3,000.00 |
0018 | MANHOLES ADJUST TO GRADE | 612(A) 0641 | EA | 3.000 | 3.000 | 4.000 | $800.00 | $0.00 | $3,200.00 | |
0019 | WATER METERS RESET | 612(L) 0652 | EA | 9.000 | 9.000 | 6.000 | $250.00 | $0.00 | $1,500.00 | |
0020 | 24" R.C.PIPE CLASS III | 613(B) 0492 | LF | 30.000 | 30.000 | 0.000 | 30.000 | $80.00 | $0.00 | $2,400.00 |
0021 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 1.000 | $3,000.00 | $0.00 | $3,000.00 | |
0022 | REMOVAL OF CONCRETE PAVEMENT | 619(B) 4727 | SY | 1,460.200 | 1,460.200 | 1,455.550 | $6.00 | $0.00 | $8,733.30 | |
0023 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 127.600 | 127.600 | 158.330 | $6.00 | $0.00 | $949.98 | |
0024 | REMOVAL OF CONCRETE DRIVEWAY | 619(B) 4766 | SY | 74.400 | 74.400 | 103.590 | $6.00 | $0.00 | $621.54 | |
0025 | REMOVAL OF CURB | 619(B) 4791 | LF | 2,056.200 | 2,056.200 | 1,035.000 | $6.00 | $0.00 | $6,210.00 | |
0026 | REMOVAL OF SIDEWALK | 619(B) 4792 | SY | 2,163.200 | 2,163.200 | 2,134.000 | $6.00 | $0.00 | $12,804.00 | |
0027 | PIPE RAILING | 622(A) 4746 | LF | 307.700 | 307.700 | 344.160 | $70.00 | $0.00 | $24,091.20 | |
8000 | ASPHALT BINDER PRICE ADJUSTMENT | 109 1150 | LSUM | 0.000 | 1.000 | 1.000 | 1.000 | $104.04 | $104.04 | $104.04 |
Subtotals For Category 0100/ROADWAY | $764.59 | $399,529.96 | ||||||||
Fed/State Project Number: STP-STIM (445)EH | Project: 27184(04) | Category: 0300/TRAFFIC | ||||||||
0028 | STRUCTURAL CONCRETE | 804(A) 2915 | CY | 3.600 | 3.600 | 0.000 | 0.620 | $1,200.00 | $0.00 | $744.00 |
0029 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 2,674.300 | 2,674.300 | 3,172.000 | $1.50 | $0.00 | $4,758.00 | |
0030 | CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) | 856(A) 8839 | LF | 383.200 | 383.200 | 382.000 | $1.50 | $0.00 | $573.00 | |
0031 | PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) | 859(A) 8006 | LF | 3,258.900 | 3,258.900 | 2,770.000 | $0.06 | $0.00 | $166.20 | |
0032 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
0033 | (PL)REMOVE & RESET EXISTING SIGNS | 890A/B 8756 | EA | 17.000 | 17.000 | 14.000 | $125.00 | $0.00 | $1,750.00 | |
Subtotals For Category 0300/TRAFFIC | $0.00 | $17,991.20 | ||||||||
Fed/State Project Number: STP-STIM (445)EH | Project: 27184(04) | Category: 0600/STAKING | ||||||||
0034 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
Subtotals For Category 0600/STAKING | $0.00 | $10,000.00 | ||||||||
Fed/State Project Number: STP-STIM (445)EH | Project: 27184(04) | Category: 0640/CONSTRUCTION | ||||||||
0035 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $45,000.00 | $0.00 | $45,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $45,000.00 | ||||||||
Subtotals For Project STP-STIM (445)EH /27184(04) | $764.59 | $472,521.16 |