Contract ID: | 090383 | Estimate Number: | 0008 | Contract No: | 411246 | |||
Residency: | DUNCAN (07100) | Estimate Type: | Progressive | Account No: | 432700 | |||
Project Number(s): | BRF-STIM(217)CO, BRF-STIM(218)CO | ||||||||||||
Primary Job Piece No: | 24203(04) | ||||||||||||
Contract Description: | BRIDGE AND APPROACHES CO RD (EW-184 & NS-276): DEER CR, 3.5 MI S & 7.7 MI E OF SH-53/US-81. STAGE STAND CR, 6 MI S & 6 MI W OF SH-7/US-81. PROJECT LENGTH = 0.525 MILES | ||||||||||||
Primary County: | STEPHENS | ||||||||||||
Name of Road: | COUNTY ROAD (EW-1860 | ||||||||||||
Prime Contractor: | K & R BUILDERS, INC. | ||||||||||||
P.O. BOX 656 | |||||||||||||
WHEATLAND , OK 73097 | |||||||||||||
Surety Company: | OHIO CASUALTY INSURANCE COMPANY | ||||||||||||
Date Let: | 04/23/2009 | NTP Effective Date: | 10/05/2009 | Pay Period: | 12/16/2009 TO 12/31/2009 |
Date Awarded: | 04/27/2009 | Date Work Began: | 09/08/2009 | Original Contract Time: | 210 |
Date Contract Executed: | 05/08/2009 | Date Time Stopped: | Current Time Charged: | 115.00 | |
Date NTP Issued: | 05/11/2009 | Completion Date: | Current Time Allowed: | 231.00 | |
General Liability Expires: | 05/01/2010 | Workman's Comp Expires: | 07/01/2010 | Percent Time Used: | 49.78 % |
Specification Year: | 1999 | Date Approved: | |||
Current Contract Amount: | $1,136,456.97 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $1,136,456.97 | Participating: | $615,904.65 | $522,951.29 | $92,953.36 | ||
Percent Complete: | 60.01 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $454,502.58 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $454,502.58 | Total Earnings: | $615,904.65 | $522,951.29 | $92,953.36 | ||
Stockpiled Materials: | $66,353.54 | $66,353.54 | $0.00 | ||||
Gross Earnings: | $682,258.19 | $589,304.83 | $92,953.36 | ||||
Other Adjustments: | $-303.80 | $-303.80 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $681,954.39 | $589,001.03 | $92,953.36 |
Contract ID: | 090383 | Estimate Number: | 0008 | Primary JP: | 24203(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 |
24203(04) | 0019 | PC BR ITM FABS (AML) | Stockpiled Material Adjustment | 0004 | $-45,358.29 |
24203(04) | 0019 | PC BR ITM FABS (AML) | Stockpiled Material Initial Payment | 0001 | $45,358.29 |
24204(04) | 0047 | PC BR ITM FABS (AML) | Stockpiled Material Initial Payment | 0007 | $66,353.54 |
24204(04) | 0052 | RSTL FABS (AML) | Stockpiled Material Initial Payment | 0005 | $10,327.50 |
24204(04) | 0052 | RSTL FABS (AML) | Stockpiled Material Adjustment | 0007 | $-2,952.65 |
24204(04) | 0052 | RSTL FABS (AML) | Stockpiled Material Adjustment | 0006 | $-7,374.85 |
24204(04) | 0055 | RSTL FABS (AML) | Stockpiled Material Adjustment | 0006 | $-9,675.90 |
24204(04) | 0055 | RSTL FABS (AML) | Stockpiled Material Initial Payment | 0005 | $9,675.90 | Subtotals For Stockpile Payments | $66,353.54 |
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 |
24203(04) | 0020 | CONCRETE RAIL (TR1) | * COMPRESSIVE STRENGTH | 0006 | 245.00 | $-1.24 | $-303.80 | Subtotals For Line Item Adjustments | $-303.80 | * = 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: | 090383 | Estimate Number: | 0008 | Primary JP: | 24203(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: BRF-STIM(217)CO | Project: 24203(04) | Category: 0100/ROADWAY - BRF-STIM(217)CO | ||||||||
0001 | CLEARING AND GRUBBING | 201 0102 | LSUM | 1.000 | 1.000 | 0.500 | $8,000.00 | $0.00 | $4,000.00 | |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 225.000 | 225.000 | 225.000 | 225.000 | $8.00 | $1,800.00 | $1,800.00 |
0003 | EARTHWORK | 202(G) 0185 | LSUM | 1.000 | 1.000 | 1.000 | 1.000 | $60,000.00 | $60,000.00 | $60,000.00 |
0004 | TEMPORARY SILT FENCE | 223 2801 | LF | 3,000.000 | 3,000.000 | 576.000 | $1.75 | $0.00 | $1,008.00 | |
0005 | TEMPORARY SILT DIKE | 227 0100 | LF | 500.000 | 500.000 | 0.000 | $7.50 | $0.00 | $0.00 | |
0006 | SOLID SLAB SODDING | 230(A) 2806 | SY | 12,200.000 | 12,200.000 | 0.000 | $1.96 | $0.00 | $0.00 | |
0007 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 5.400 | 5.400 | 0.000 | $500.00 | $0.00 | $0.00 | |
0008 | (PL)ROCK FILTER DAM, TYPE 2 | 235(B) 0101 | CY | 60.000 | 60.000 | 0.000 | $90.00 | $0.00 | $0.00 | |
0009 | TRAFFIC BOUND SURFACE COURSE TYPE E | 403(E) 0225 | TON | 1,220.000 | 1,220.000 | 0.000 | $23.00 | $0.00 | $0.00 | |
0010 | PRIME COAT | 408 5774 | GAL | 850.000 | 850.000 | 0.000 | $14.00 | $0.00 | $0.00 | |
0011 | STRUCTURAL EXCAVATION UNCLASSIFIED | 501(A) 0313 | CY | 31.000 | 31.000 | 31.000 | $25.00 | $0.00 | $775.00 | |
0012 | CLASS A CONCRETE | 509(B) 0321 | CY | 58.800 | 58.800 | 58.600 | $440.00 | $0.00 | $25,784.00 | |
0013 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $290.00 | $0.00 | $0.00 | |
0014 | REINFORCING STEEL | 511(A) 0332 | LB | 10,220.000 | 10,220.000 | 10,220.000 | $0.85 | $0.00 | $8,687.00 | |
0015 | TYPE I PLAIN RIPRAP | 601(A) 0297 | TON | 621.000 | 621.000 | 52.840 | 52.840 | $36.00 | $1,902.24 | $1,902.24 |
0016 | TYPE I-A FILTER BLANKET | 601(A-2)0538 | TON | 33.000 | 33.000 | 0.000 | $31.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY - BRF-STIM(217)CO | $63,702.24 | $103,956.24 | ||||||||
Fed/State Project Number: BRF-STIM(217)CO | Project: 24203(04) | Category: 0200/BRIDGE 'A' - BRF-STIM(217)CO | ||||||||
0017 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 84.000 | 84.000 | 84.000 | $10.00 | $0.00 | $840.00 | |
0018 | UNCLASSIFIED BACKFILL | 501(D) 6353 | CY | 82.000 | 82.000 | 0.000 | $12.00 | $0.00 | $0.00 | |
0019 | PRESTRESSED CONCRETE BEAMS (TYPE IV) | 503(A) 1313 | LF | 356.670 | 356.670 | 356.670 | $190.00 | $0.00 | $67,767.30 | |
0020 | CONCRETE RAIL (TR1) | 504(E) 1380 | LF | 245.000 | 245.000 | 245.000 | $62.00 | $0.00 | $15,190.00 | |
0021 | STRUCTURAL STEEL | 506(A) 1322 | LB | 1,810.000 | 1,810.000 | 1,810.000 | $3.25 | $0.00 | $5,882.50 | |
0022 | CLASS AA CONCRETE | 509(A) 1326 | CY | 69.800 | 69.800 | 69.800 | $515.00 | $0.00 | $35,947.00 | |
0023 | CLASS A CONCRETE | 509(B) 1328 | CY | 53.800 | 53.800 | 53.800 | $525.00 | $0.00 | $28,245.00 | |
0024 | REINFORCING STEEL | 511(A) 1332 | LB | 23,130.000 | 23,130.000 | 23,130.000 | $0.75 | $0.00 | $17,347.50 | |
0025 | PILES, FURNISHED (HP 10X42) | 514(A) 6010 | LF | 505.000 | 505.000 | 505.000 | $30.00 | $0.00 | $15,150.00 | |
0026 | PILES, DRIVEN (HP 10X42) | 514(B) 6292 | LF | 505.000 | 505.000 | 495.100 | $9.00 | $0.00 | $4,455.90 | |
0027 | TYPE I-A PLAIN RIPRAP | 601(A-1)1353 | TON | 1,372.000 | 1,372.000 | 534.260 | 732.940 | $34.00 | $18,164.84 | $24,919.96 |
0028 | TYPE I-A FILTER BLANKET | 601(A-2)1355 | TON | 353.000 | 353.000 | 310.580 | 359.420 | $27.00 | $8,385.66 | $9,704.34 |
0029 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 1.000 | $4,000.00 | $0.00 | $4,000.00 | |
0030 | GUARD RAIL ANCHOR UNIT (TYPE II) | 623(F) 6033 | EA | 4.000 | 4.000 | 0.000 | $2,500.00 | $0.00 | $0.00 | |
0031 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.750 | $3,900.00 | $0.00 | $2,925.00 | |
Subtotals For Category 0200/BRIDGE 'A' - BRF-STIM(217)CO | $26,550.50 | $232,374.50 | ||||||||
Subtotals For Project BRF-STIM(217)CO /24203(04) | $90,252.74 | $336,330.74 |
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: BRF-STIM(218)CO | Project: 24204(04) | Category: 0100/ROADWAY - BRF-STIM(218)CO | ||||||||
0032 | CLEARING AND GRUBBING | 201 0102 | LSUM | 1.000 | 1.000 | 0.250 | $5,000.00 | $0.00 | $1,250.00 | |
0033 | EARTHWORK | 202(G) 0185 | LSUM | 1.000 | 1.000 | 0.000 | $31,000.00 | $0.00 | $0.00 | |
0034 | TEMPORARY SILT FENCE | 223 2801 | LF | 2,600.000 | 2,600.000 | 142.000 | $1.75 | $0.00 | $248.50 | |
0035 | TEMPORARY SILT DIKE | 227 0100 | LF | 340.000 | 340.000 | 0.000 | $7.50 | $0.00 | $0.00 | |
0036 | SOLID SLAB SODDING | 230(A) 2806 | SY | 8,750.000 | 8,750.000 | 0.000 | $1.96 | $0.00 | $0.00 | |
0037 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 4.000 | 4.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0038 | (PL)ROCK FILTER DAM, TYPE 2 | 235(B) 0101 | CY | 20.000 | 20.000 | 0.000 | $100.00 | $0.00 | $0.00 | |
0039 | TRAFFIC BOUND SURFACE COURSE TYPE E | 403(E) 0225 | TON | 1,177.000 | 1,177.000 | 0.000 | $23.00 | $0.00 | $0.00 | |
0040 | PRIME COAT | 408 5774 | GAL | 835.000 | 835.000 | 0.000 | $14.00 | $0.00 | $0.00 | |
0041 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $290.00 | $0.00 | $0.00 | |
0042 | TYPE I PLAIN RIPRAP | 601(A) 0297 | TON | 425.000 | 425.000 | 0.000 | $36.00 | $0.00 | $0.00 | |
0043 | 36" R.C.PIPE CLASS III | 613(B) 0494 | LF | 68.000 | 68.000 | 0.000 | $130.00 | $0.00 | $0.00 | |
0044 | 36" PREFAB. CULVERT END SECTION, ROUND | 613(M) 5734 | EA | 2.000 | 2.000 | 0.000 | $1,600.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY - BRF-STIM(218)CO | $0.00 | $1,498.50 | ||||||||
Fed/State Project Number: BRF-STIM(218)CO | Project: 24204(04) | Category: 0200/BRIDGE 'A' - BRF-STIM(218)CO | ||||||||
0045 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 86.000 | 86.000 | 86.000 | $10.00 | $0.00 | $860.00 | |
0046 | UNCLASSIFIED BACKFILL | 501(D) 6353 | CY | 68.000 | 68.000 | 0.000 | $12.00 | $0.00 | $0.00 | |
0047 | PRESTRESSED CONCRETE BEAMS (TYPE II) | 503(A) 1311 | LF | 488.510 | 488.510 | 0.000 | $188.00 | $0.00 | $0.00 | |
0048 | CONCRETE RAIL (TR1) | 504(E) 1380 | LF | 315.170 | 315.170 | 0.000 | $62.00 | $0.00 | $0.00 | |
0049 | STRUCTURAL STEEL | 506(A) 1322 | LB | 4,220.000 | 4,220.000 | 0.000 | $3.25 | $0.00 | $0.00 | |
0050 | CLASS AA CONCRETE | 509(A) 1326 | CY | 95.400 | 95.400 | 0.000 | $500.00 | $0.00 | $0.00 | |
0051 | CLASS A CONCRETE | 509(B) 1328 | CY | 94.600 | 94.600 | 5.000 | 94.600 | $515.00 | $2,575.00 | $48,719.00 |
0052 | REINFORCING STEEL | 511(A) 1332 | LB | 35,189.000 | 35,189.000 | 14,458.530 | $0.75 | $0.00 | $10,843.90 | |
0053 | PILES, FURNISHED (HP 10X42) | 514(A) 6010 | LF | 787.000 | 787.000 | 787.000 | $30.00 | $0.00 | $23,610.00 | |
0054 | PILES, DRIVEN (HP 10X42) | 514(B) 6292 | LF | 787.000 | 787.000 | 731.580 | $9.00 | $0.00 | $6,584.22 | |
0055 | DRILLED SHAFTS 54" DIAMETER | 516(A) 6095 | LF | 234.000 | 234.000 | 234.000 | $534.00 | $0.00 | $124,956.00 | |
0056 | TYPE I-A PLAIN RIPRAP | 601(A-1)1353 | TON | 1,040.000 | 1,040.000 | 3.250 | 152.440 | $34.00 | $110.50 | $5,182.96 |
0057 | TYPE I-A FILTER BLANKET | 601(A-2)1355 | TON | 245.000 | 245.000 | 0.560 | 74.790 | $27.00 | $15.12 | $2,019.33 |
0058 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 1.000 | $4,000.00 | $0.00 | $4,000.00 | |
0059 | BEAM GUARD RAIL-W-BEAM-SINGLE | 623(A) 1418 | LF | 62.500 | 62.500 | 0.000 | $23.00 | $0.00 | $0.00 | |
0060 | GUARD RAIL ANCHOR UNIT (TYPE II) | 623(F) 6033 | EA | 4.000 | 4.000 | 0.000 | $2,400.00 | $0.00 | $0.00 | |
0061 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.500 | $4,400.00 | $0.00 | $2,200.00 | |
Subtotals For Category 0200/BRIDGE 'A' - BRF-STIM(218)CO | $2,700.62 | $228,975.41 | ||||||||
Fed/State Project Number: BRF-STIM(218)CO | Project: 24204(04) | Category: 0600/STAKING - BRF-STIM(218)CO | ||||||||
0062 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 0.500 | $10,200.00 | $0.00 | $5,100.00 | |
Subtotals For Category 0600/STAKING - BRF-STIM(218)CO | $0.00 | $5,100.00 | ||||||||
Fed/State Project Number: BRF-STIM(218)CO | Project: 24204(04) | Category: 0640/CONSTRUCTION - BRF-STIM(218)CO | ||||||||
0063 | (SP)SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.500 | $8,000.00 | $0.00 | $4,000.00 | |
0064 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $40,000.00 | $0.00 | $40,000.00 | |
Subtotals For Category 0640/CONSTRUCTION - BRF-STIM(218)CO | $0.00 | $44,000.00 | ||||||||
Subtotals For Project BRF-STIM(218)CO /24204(04) | $2,700.62 | $279,573.91 |