| Contract ID: | 090390 | Estimate Number: | 0001 | Contract No: | 510044 | |||
| Residency: | ADA (03100) | Estimate Type: | Progressive | Account No: | 432300 | |||
| Project Number(s): | BRF-STIM(202)CO | ||||||||||||
| Primary Job Piece No: | 22554(04) | ||||||||||||
| Contract Description: | GRADE, DRAIN, SURFACE AND BRIDGE COUNTY ROAD (EW-147): OVER BIG CREEK, 0.3 MILE NORTH AND 3.6 MILES EAST OF THE CITY OF ALLEN. PROJECT LENGTH = 0.415 MILE | ||||||||||||
| Primary County: | HUGHES | ||||||||||||
| Name of Road: | COUNTY ROAD (EW-147) | ||||||||||||
| Prime Contractor: | CIMARRON CONSTRUCTION COMPANY | ||||||||||||
| 7409 N.W. 85TH STREET | |||||||||||||
| OKLAHOMA CITY , OK 73132 | |||||||||||||
| Surety Company: | MID-CONTINENT CASUALTY COMPANY | ||||||||||||
| Date Let: | 06/18/2009 | NTP Effective Date: | 09/08/2009 | Pay Period: | 07/10/2009 TO 08/24/2009 |
| Date Awarded: | 06/22/2009 | Date Work Began: | Original Contract Time: | 120 | |
| Date Contract Executed: | 07/07/2009 | Date Time Stopped: | Current Time Charged: | 8.00 | |
| Date NTP Issued: | 07/10/2009 | Completion Date: | Current Time Allowed: | 120.00 | |
| General Liability Expires: | 01/01/2010 | Workman's Comp Expires: | 01/01/2010 | Percent Time Used: | 6.67 % |
| Specification Year: | 1999 | Date Approved: | 08/25/2009 | ||
| Current Contract Amount: | $658,809.11 | Total to Date | Prev to Date | This Estimate | |||
| Bid Amount: | $658,809.11 | Participating: | $30,397.50 | $0.00 | $30,397.50 | ||
| Percent Complete: | 4.61 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
| Funds Available: | $628,411.61 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
| Unearned Balance: | $628,411.61 | Total Earnings: | $30,397.50 | $0.00 | $30,397.50 | ||
| Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
| Gross Earnings: | $30,397.50 | $0.00 | $30,397.50 | ||||
| Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
| Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
| TOTAL: | $30,397.50 | $0.00 | $30,397.50 | ||||
| Contract ID: | 090390 | Estimate Number: | 0001 | Primary JP: | 22554(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. | |||||||||
| 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: | 090390 | Estimate Number: | 0001 | Primary JP: | 22554(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(202)CO | Project: 22554(04) | Category: 0100/ROADWAY | ||||||||
| 0001 | CLEARING AND GRUBBING | 201 0102 | LSUM | 1.000 | 1.000 | 0.750 | 0.750 | $25,000.00 | $18,750.00 | $18,750.00 |
| 0002 | EARTHWORK | 202(G) 0185 | LSUM | 1.000 | 1.000 | 0.000 | $31,000.00 | $0.00 | $0.00 | |
| 0003 | TEMPORARY SILT FENCE | 223 2801 | LF | 4,400.000 | 4,400.000 | 0.000 | $1.75 | $0.00 | $0.00 | |
| 0004 | TEMPORARY SILT DIKE | 227 0100 | LF | 460.000 | 460.000 | 0.000 | $6.50 | $0.00 | $0.00 | |
| 0005 | SOLID SLAB SODDING | 230(A) 2806 | SY | 17,721.000 | 17,721.000 | 0.000 | $1.90 | $0.00 | $0.00 | |
| 0006 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 7.800 | 7.800 | 0.000 | $450.00 | $0.00 | $0.00 | |
| 0007 | AGGREGATE BASE | 303 0192 | CY | 1,152.000 | 1,152.000 | 0.000 | $27.00 | $0.00 | $0.00 | |
| 0008 | PROCESSING EXISTING BASE & SURFACE, METHOD C | 311(C) 0153 | STA | 21.200 | 21.200 | 0.000 | $625.00 | $0.00 | $0.00 | |
| 0009 | TRAFFIC BOUND SURFACE COURSE TYPE E | 403(E) 0225 | TON | 160.000 | 160.000 | 0.000 | $20.00 | $0.00 | $0.00 | |
| 0010 | TACK COAT | 407 0250 | GAL | 331.000 | 331.000 | 0.000 | $2.60 | $0.00 | $0.00 | |
| 0011 | PRIME COAT | 408 5774 | GAL | 2,802.000 | 2,802.000 | 0.000 | $6.00 | $0.00 | $0.00 | |
| 0012 | (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) | 411(S3) 5940 | TON | 1,106.000 | 1,106.000 | 0.000 | $84.00 | $0.00 | $0.00 | |
| 0013 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 737.000 | 737.000 | 0.000 | $88.00 | $0.00 | $0.00 | |
| 0014 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
| 0015 | 58" X 36" R.C.PIPE ARCH CLASS A-III | 613(B) 4500 | LF | 36.000 | 36.000 | 0.000 | $240.00 | $0.00 | $0.00 | |
| 0016 | 28" X 20" CORR. GALV. STEEL PIPE ARCH | 613(D) 4528 | LF | 148.000 | 148.000 | 0.000 | $27.00 | $0.00 | $0.00 | |
| 0017 | 28" X 20" PREFAB. CULVERT END SECTION, ARCH | 613(M) 4516 | EA | 8.000 | 8.000 | 0.000 | $150.00 | $0.00 | $0.00 | |
| 0018 | 58" X 36" PREFAB. CULVERT END SECTION, ARCH | 613(M) 4546 | EA | 2.000 | 2.000 | 0.000 | $2,500.00 | $0.00 | $0.00 | |
| 0019 | TRAFFIC STRIPE(PLASTIC)(THIN-LINE)(4" WIDE) | 855(A) 8815 | LF | 7,994.000 | 7,994.000 | 0.000 | $0.45 | $0.00 | $0.00 | |
| Subtotals For Category 0100/ROADWAY | $18,750.00 | $18,750.00 | ||||||||
| Fed/State Project Number: BRF-STIM(202)CO | Project: 22554(04) | Category: 0200/BRIDGE 'A' | ||||||||
| 0020 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 273.000 | 273.000 | 0.000 | $8.00 | $0.00 | $0.00 | |
| 0021 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 76.200 | 76.200 | 0.000 | $8.00 | $0.00 | $0.00 | |
| 0022 | CONCRETE RAIL (TR1) | 504(E) 1380 | LF | 53.960 | 53.960 | 0.000 | $69.00 | $0.00 | $0.00 | |
| 0023 | CLASS A CONCRETE | 509(B) 1328 | CY | 149.530 | 149.530 | 0.000 | $439.00 | $0.00 | $0.00 | |
| 0024 | REINFORCING STEEL | 511(A) 1332 | LB | 31,140.000 | 31,140.000 | 0.000 | $0.60 | $0.00 | $0.00 | |
| 0025 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 1.000 | 1.000 | $2,500.00 | $2,500.00 | $2,500.00 |
| 0026 | GUARD RAIL ANCHOR UNIT (TYPE D-BF) | 623(F) 5686 | EA | 1.000 | 1.000 | 0.000 | $1,350.00 | $0.00 | $0.00 | |
| 0027 | GUARD RAIL ANCHOR UNIT (TYPE II) | 623(F) 6033 | EA | 3.000 | 3.000 | 0.000 | $2,100.00 | $0.00 | $0.00 | |
| Subtotals For Category 0200/BRIDGE 'A' | $2,500.00 | $2,500.00 | ||||||||
| Fed/State Project Number: BRF-STIM(202)CO | Project: 22554(04) | Category: 0201/BRIDGE 'B' | ||||||||
| 0028 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 60.000 | 60.000 | 0.000 | $8.00 | $0.00 | $0.00 | |
| 0029 | UNCLASSIFIED BACKFILL | 501(D) 6353 | CY | 40.000 | 40.000 | 0.000 | $12.00 | $0.00 | $0.00 | |
| 0030 | PRESTRESSED CONCRETE DOUBLE TEE | 503(B) 6144 | LF | 272.500 | 272.500 | 0.000 | $210.00 | $0.00 | $0.00 | |
| 0031 | CONCRETE RAIL (TR1) | 504(E) 1380 | LF | 155.000 | 155.000 | 0.000 | $68.00 | $0.00 | $0.00 | |
| 0032 | CLASS AA CONCRETE | 509(A) 1326 | CY | 37.550 | 37.550 | 0.000 | $643.00 | $0.00 | $0.00 | |
| 0033 | CLASS A CONCRETE | 509(B) 1328 | CY | 28.200 | 28.200 | 0.000 | $640.00 | $0.00 | $0.00 | |
| 0034 | REINFORCING STEEL | 511(A) 1332 | LB | 11,111.000 | 11,111.000 | 0.000 | $0.60 | $0.00 | $0.00 | |
| 0035 | PILES, FURNISHED (HP 10X42) | 514(A) 6010 | LF | 230.000 | 230.000 | 0.000 | $46.00 | $0.00 | $0.00 | |
| 0036 | PILES, DRIVEN (HP 10X42) | 514(B) 6292 | LF | 230.000 | 230.000 | 0.000 | $20.75 | $0.00 | $0.00 | |
| 0037 | TYPE I-A PLAIN RIPRAP | 601(A-1)1353 | TON | 660.000 | 660.000 | 0.000 | $33.00 | $0.00 | $0.00 | |
| 0038 | TYPE I-A FILTER BLANKET | 601(A-2)1355 | TON | 130.000 | 130.000 | 0.000 | $25.50 | $0.00 | $0.00 | |
| 0039 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 0.000 | $5,000.00 | $0.00 | $0.00 | |
| 0040 | BEAM GUARD RAIL-W-BEAM-SINGLE | 623(A) 0932 | LF | 582.870 | 582.870 | 0.000 | $15.00 | $0.00 | $0.00 | |
| 0041 | GUARD RAIL ANCHOR UNIT (TYPE D-BF) | 623(F) 5686 | EA | 1.000 | 1.000 | 0.000 | $1,350.00 | $0.00 | $0.00 | |
| 0042 | GUARD RAIL ANCHOR UNIT (TYPE II) | 623(F) 6033 | EA | 3.000 | 3.000 | 0.000 | $2,100.00 | $0.00 | $0.00 | |
| 0043 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.250 | 0.250 | $2,750.00 | $687.50 | $687.50 |
| Subtotals For Category 0201/BRIDGE 'B' | $687.50 | $687.50 | ||||||||
| Fed/State Project Number: BRF-STIM(202)CO | Project: 22554(04) | Category: 0600/STAKING | ||||||||
| 0044 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 0.250 | 0.250 | $6,500.00 | $1,625.00 | $1,625.00 |
| Subtotals For Category 0600/STAKING | $1,625.00 | $1,625.00 | ||||||||
| Fed/State Project Number: BRF-STIM(202)CO | Project: 22554(04) | Category: 0640/CONSTRUCTION | ||||||||
| 0045 | (SP)SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.100 | 0.100 | $4,600.00 | $460.00 | $460.00 |
| 0046 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 0.500 | 0.500 | $12,750.00 | $6,375.00 | $6,375.00 |
| Subtotals For Category 0640/CONSTRUCTION | $6,835.00 | $6,835.00 | ||||||||
| Subtotals For Project BRF-STIM(202)CO /22554(04) | $30,397.50 | $30,397.50 | ||||||||