Contract ID: | 090629 | Estimate Number: | 0002 | Contract No: | ||||
Residency: | SAND SPRINGS (08400) | Estimate Type: | Progressive | Account No: | 432800 | |||
Project Number(s): | BRF-STIM(432)CO | ||||||||||||
Primary Job Piece No: | 20709(04) | ||||||||||||
Contract Description: | GRADE, DRAIN, SURFACE, AND BRIDGE COUNTY ROAD (EW-33): OVER CANDY CREEK, 0.2 MILES SOUTH AND 1.3 MILES EAST OF THE CITY OF WOLCO. PROJECT LENGTH = 0.473 MILES | ||||||||||||
Primary County: | OSAGE | ||||||||||||
Name of Road: | COUNTY ROAD | ||||||||||||
Prime Contractor: | BEACHNER CONSTRUCTION CO., INC. | ||||||||||||
P. O. BOX 128 | |||||||||||||
SAINT PAUL , KS 66771 | |||||||||||||
Surety Company: | WESTERN SURETY COMPANY | ||||||||||||
Date Let: | 11/19/2009 | NTP Effective Date: | 03/22/2010 | Pay Period: | 03/16/2010 TO 03/31/2010 |
Date Awarded: | 12/07/2009 | Date Work Began: | 03/08/2010 | Original Contract Time: | 210 |
Date Contract Executed: | 12/18/2009 | Date Time Stopped: | Current Time Charged: | 24.00 | |
Date NTP Issued: | 02/09/2010 | Completion Date: | Current Time Allowed: | 217.00 | |
General Liability Expires: | 03/31/2011 | Workman's Comp Expires: | 03/31/2011 | Percent Time Used: | 11.06 % |
Specification Year: | 1999 | Date Approved: | |||
Current Contract Amount: | $1,045,619.26 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $1,045,619.26 | Participating: | $104,914.65 | $25,657.15 | $79,257.50 | ||
Percent Complete: | 17.99 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $857,561.11 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $857,561.11 | Total Earnings: | $104,914.65 | $25,657.15 | $79,257.50 | ||
Stockpiled Materials: | $86,473.90 | $0.00 | $86,473.90 | ||||
Gross Earnings: | $191,388.55 | $25,657.15 | $165,731.40 | ||||
Other Adjustments: | $-3,330.40 | $-3,080.40 | $-250.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $188,058.15 | $22,576.75 | $165,481.40 |
Contract ID: | 090629 | Estimate Number: | 0002 | Primary JP: | 20709(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 |
20709(04) | 0021 | PC BR ITM FABS (AML) | Stockpiled Material Initial Payment | 0002 | $40,068.28 |
20709(04) | 0022 | PC BR ITM FABS (AML) | Stockpiled Material Initial Payment | 0002 | $46,405.62 | Subtotals For Stockpile Payments | $86,473.90 |
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 |
20709(04) | 0006 | TEMPORARY SILT FENCE | * Material Discrepancy Adjustments | 0001 | -3,538.00 | $0.80 | $-2,830.40 |
20709(04) | 0038 | CONSTRUCTION TRAFFIC CONTROL | * Material Discrepancy Adjustments | 0001 | -0.10 | $2,500.00 | $-250.00 |
20709(04) | 0038 | CONSTRUCTION TRAFFIC CONTROL | * Material Discrepancy Adjustments | 0002 | -0.10 | $2,500.00 | $-250.00 | Subtotals For Line Item Adjustments | $-3,330.40 | * = 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: | 090629 | Estimate Number: | 0002 | Primary JP: | 20709(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(432)CO | Project: 20709(04) | Category: 0100/ROADWAY | ||||||||
0001 | CLEARING AND GRUBBING | 201 0102 | LSUM | 1.000 | 1.000 | 0.200 | 0.500 | $5,000.00 | $1,000.00 | $2,500.00 |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 5,780.000 | 5,780.000 | 300.000 | 300.500 | $3.50 | $1,050.00 | $1,051.75 |
0003 | UNCLASSIFIED BORROW | 202(C) 0184 | CY | 18,700.000 | 18,700.000 | 300.000 | 300.000 | $5.00 | $1,500.00 | $1,500.00 |
0004 | TYPE A-SALVAGED TOPSOIL | 205 4229 | LSUM | 1.000 | 1.000 | 0.500 | 0.500 | $4,000.00 | $2,000.00 | $2,000.00 |
0005 | OBLITERATING ABANDONED ROAD | 210 0121 | STA | 17.000 | 17.000 | 0.000 | $200.00 | $0.00 | $0.00 | |
0006 | TEMPORARY SILT FENCE | 223 2801 | LF | 4,615.000 | 4,615.000 | 0.000 | 3,538.000 | $0.80 | $0.00 | $2,830.40 |
0007 | TEMPORARY SILT DIKE | 227 0100 | LF | 480.000 | 480.000 | 0.000 | $4.50 | $0.00 | $0.00 | |
0008 | SOLID SLAB SODDING | 230(A) 2806 | SY | 12,596.000 | 12,596.000 | 0.000 | $1.61 | $0.00 | $0.00 | |
0009 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 8.900 | 8.900 | 0.000 | $390.00 | $0.00 | $0.00 | |
0010 | AGGREGATE BASE | 303 0192 | CY | 1,456.000 | 1,456.000 | 0.000 | $37.50 | $0.00 | $0.00 | |
0011 | TRAFFIC BOUND SURFACE COURSE TYPE E | 403(E) 0225 | TON | 280.000 | 280.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0012 | (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) | 411(S3) 5940 | TON | 1,647.000 | 1,647.000 | 0.000 | $53.50 | $0.00 | $0.00 | |
0013 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 1,177.000 | 1,177.000 | 0.000 | $66.00 | $0.00 | $0.00 | |
0014 | CLASS A CONCRETE | 509(B) 0321 | CY | 123.000 | 123.000 | 123.000 | 123.000 | $310.00 | $38,130.00 | $38,130.00 |
0015 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $200.00 | $0.00 | $0.00 | |
0016 | REINFORCING STEEL | 511(A) 0332 | LB | 18,870.000 | 18,870.000 | 18,870.000 | 18,870.000 | $0.75 | $14,152.50 | $14,152.50 |
0017 | 28" X 20" CORR. GALV. STEEL PIPE ARCH | 613(D) 4528 | LF | 294.000 | 294.000 | 0.000 | $20.00 | $0.00 | $0.00 | |
0018 | 28" X 20" PREFAB. CULVERT END SECTION, ARCH | 613(M) 4516 | EA | 10.000 | 10.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY | $57,832.50 | $62,164.65 | ||||||||
Fed/State Project Number: BRF-STIM(432)CO | Project: 20709(04) | Category: 0200/BRIDGE | ||||||||
0019 | UNCLASSIFIED BORROW | 202(C) 1302 | CY | 62.000 | 62.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0020 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 80.000 | 80.000 | 0.000 | $25.00 | $0.00 | $0.00 | |
0021 | PRESTRESSED CONCRETE BEAMS (TYPE II) | 503(A) 1311 | LF | 353.340 | 353.340 | 0.000 | 0.000 | $180.00 | $0.00 | $0.00 |
0022 | PRESTRESSED CONCRETE BEAMS (TYPE IV) | 503(A) 1313 | LF | 396.670 | 396.670 | 0.000 | 0.000 | $190.00 | $0.00 | $0.00 |
0023 | APPROACH SLAB | 504(A) 1304 | SY | 77.000 | 77.000 | 0.000 | $170.00 | $0.00 | $0.00 | |
0024 | SEALED EXPANSION JOINT | 504(C) 6250 | LF | 35.420 | 35.420 | 0.000 | $200.00 | $0.00 | $0.00 | |
0025 | CONCRETE RAIL (TR1) | 504(E) 1380 | LF | 437.000 | 437.000 | 0.000 | $45.00 | $0.00 | $0.00 | |
0026 | STRUCTURAL STEEL | 506(A) 1322 | LB | 4,480.000 | 4,480.000 | 0.000 | $2.75 | $0.00 | $0.00 | |
0027 | CLASS AA CONCRETE | 509(A) 1326 | CY | 174.200 | 174.200 | 0.000 | $435.00 | $0.00 | $0.00 | |
0028 | CLASS A CONCRETE | 509(B) 1328 | CY | 101.120 | 101.120 | 0.000 | $435.00 | $0.00 | $0.00 | |
0029 | REINFORCING STEEL | 511(A) 1332 | LB | 56,244.000 | 56,244.000 | 0.000 | $0.75 | $0.00 | $0.00 | |
0030 | PILES, FURNISHED (HP 10X42) | 514(A) 6010 | LF | 545.000 | 545.000 | 0.000 | $24.00 | $0.00 | $0.00 | |
0031 | PILES, DRIVEN (HP 10X42) | 514(B) 6292 | LF | 545.000 | 545.000 | 0.000 | $16.00 | $0.00 | $0.00 | |
0032 | DRILLED SHAFTS 48" DIAMETER | 516(A) 6094 | LF | 108.000 | 108.000 | 0.000 | $435.00 | $0.00 | $0.00 | |
0033 | TYPE I-A PLAIN RIPRAP | 601(A-1)1353 | TON | 1,750.000 | 1,750.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0034 | TYPE I-A FILTER BLANKET | 601(A-2)1355 | TON | 750.000 | 750.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0035 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 0.000 | $30,000.00 | $0.00 | $0.00 | |
0036 | GUARD RAIL ANCHOR UNIT (TYPE D-BF) | 623(F) 5686 | EA | 4.000 | 4.000 | 0.000 | $1,050.00 | $0.00 | $0.00 | |
0037 | GUARD RAIL ANCHOR UNIT (TYPE A) | 623(F) 6029 | EA | 4.000 | 4.000 | 0.000 | $1,150.00 | $0.00 | $0.00 | |
0038 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.100 | 0.200 | $2,500.00 | $250.00 | $500.00 |
Subtotals For Category 0200/BRIDGE | $250.00 | $500.00 | ||||||||
Fed/State Project Number: BRF-STIM(432)CO | Project: 20709(04) | Category: 0600/STAKING | ||||||||
0039 | STAKING | 642 0098 | LSUM | 1.000 | 1.000 | 0.250 | 0.500 | $3,500.00 | $875.00 | $1,750.00 |
Subtotals For Category 0600/STAKING | $875.00 | $1,750.00 | ||||||||
Fed/State Project Number: BRF-STIM(432)CO | Project: 20709(04) | Category: 0640/CONSTRUCTION | ||||||||
0040 | (SP)SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.150 | 0.250 | $2,000.00 | $300.00 | $500.00 |
0041 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 0.500 | 1.000 | $40,000.00 | $20,000.00 | $40,000.00 |
Subtotals For Category 0640/CONSTRUCTION | $20,300.00 | $40,500.00 | ||||||||
Fed/State Project Number: BRF-STIM(432)CO | Project: 20709(04) | Category: 0901/NON PARTICAPTING | ||||||||
0042 | (SP)FENCE-STYLE SWF (5 BARBED WIRE) | 624(C) 4459 | LF | 5,260.000 | 5,260.000 | 0.000 | $3.05 | $0.00 | $0.00 | |
Subtotals For Category 0901/NON PARTICAPTING | $0.00 | $0.00 | ||||||||
Subtotals For Project BRF-STIM(432)CO /20709(04) | $79,257.50 | $104,914.65 |