Contract ID: | 120240 | Estimate Number: | 0007 | Contract No: | 810139 | |||
Residency: | CIRCUIT ENGR. DISTRICT # 7 (05005) | Estimate Type: | Progressive | Account No: | 436500 | |||
Project Number(s): | BRF-133C(105)CI | ||||||||||||
Primary Job Piece No: | 26627(04) | ||||||||||||
Contract Description: | BRIDGE AND APPROACHES COUNTY ROAD (EW-169): OVER UNNAMED CREEK, 4.5 MILES EAST OF US-283. PROJECT LENGTH = 0.189 MILES. | ||||||||||||
Primary County: | JACKSON | ||||||||||||
Name of Road: | COUNTY ROAD | ||||||||||||
Prime Contractor: | K & R BUILDERS, INC. | ||||||||||||
P.O. BOX 656 | |||||||||||||
WHEATLAND , OK 73097 | |||||||||||||
Surety Company: | OHIO CASUALTY INSURANCE COMPANY | ||||||||||||
Date Let: | 06/21/2012 | NTP Effective Date: | 11/05/2012 | Pay Period: | 02/01/2013 TO 02/28/2013 |
Date Awarded: | 07/02/2012 | Date Work Began: | 11/05/2012 | Original Contract Time: | 120 |
Date Contract Executed: | 07/20/2012 | Date Time Stopped: | Current Time Charged: | 106.00 | |
Date NTP Issued: | 07/24/2012 | Completion Date: | Current Time Allowed: | 122.00 | |
General Liability Expires: | 05/01/2013 | Workman's Comp Expires: | 07/01/2013 | Percent Time Used: | 86.89 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $589,981.51 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $584,381.51 | Participating: | $388,636.80 | $347,694.30 | $40,942.50 | ||
Percent Complete: | 65.87 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $201,344.71 | Total Earnings: | $388,636.80 | $347,694.30 | $40,942.50 | ||
Unearned Balance: | $195,744.71 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $388,636.80 | $347,694.30 | $40,942.50 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $388,636.80 | $347,694.30 | $40,942.50 |
Contract ID: | 120240 | Estimate Number: | 0007 | Primary JP: | 26627(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Piling Splices | Approved | 12/18/2012 | 2.0 | $5,600.00 |
STOCKPILE PAYMENT HISTORY | |||||
Project | Line Nbr | Stockpile Description | Adjustment Type | Estimate Nbr | Adjusted Amount |
26627(04) | 0013 | PC BR ITM FABS (AML) | Stockpiled Material Initial Payment | 0001 | $54,723.20 |
26627(04) | 0013 | PC BR ITM FABS (AML) | Stockpiled Material Adjustment | 0006 | $-54,723.20 |
26627(04) | 0023 | FIELD WELDING | Stockpiled Material Initial Payment | 0002 | $2,270.00 |
26627(04) | 0023 | FIELD WELDING | Stockpiled Material Adjustment | 0003 | $-2,270.00 |
26627(04) | 0024 | FIELD WELDING | Stockpiled Material Adjustment | 0003 | $-8,022.00 |
26627(04) | 0024 | FIELD WELDING | Stockpiled Material Initial Payment | 0002 | $8,022.00 | 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. | Subtotals For Liquidated Damages | $ |
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 INFORMATION | |||||||||
Milestone Number | Milestone Description | Start Date | End Date | Current Time Allowed | Rate | Milestone Closed | |||
No milestones exist for this contract. |
MILESTONE ADJUSTMENTS | |||||||||
Milestone Number | Milestone Adjustment Description | Estimate Nbr | Total | ||||||
No milestones adjustments exist for this contract. | Subtotals For Milestones | $ |
Contract ID: | 120240 | Estimate Number: | 0007 | Primary JP: | 26627(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-133C(105)CI | Project: 26627(04) | Category: 0100/ROADWAY | ||||||||
0001 | EARTHWORK | 202(H) 0185 | LSUM | 1.000 | 1.000 | 0.750 | $42,500.00 | $0.00 | $31,875.00 | |
0002 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 400.000 | 400.000 | 231.000 | $9.20 | $0.00 | $2,125.20 | |
0003 | SOLID SLAB SODDING | 230(A) 2806 | SY | 7,800.000 | 7,800.000 | 0.000 | $2.14 | $0.00 | $0.00 | |
0004 | VEGETATIVE MULCHING | 233(A) 2817 | AC | 1.620 | 1.620 | 0.000 | $425.00 | $0.00 | $0.00 | |
0005 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 464.000 | 464.000 | 0.000 | $57.00 | $0.00 | $0.00 | |
0006 | TRAFFIC BOUND SURFACE COURSE TYPE E | 402(E) 0225 | TON | 13.000 | 13.000 | 0.000 | $30.77 | $0.00 | $0.00 | |
0007 | SUPERPAVE, TYPE S4(PG 64-22 OK) | 411(C) 5960 | TON | 440.000 | 440.000 | 0.000 | $111.63 | $0.00 | $0.00 | |
0008 | CLASS C CONCRETE | 509(D) 0325 | CY | 10.000 | 10.000 | 0.000 | $275.00 | $0.00 | $0.00 | |
0009 | 28" X 20" CORR. GALV. STEEL PIPE ARCH | 613(B) 4528 | LF | 48.000 | 48.000 | 48.000 | $28.09 | $0.00 | $1,348.32 | |
0010 | TYPE B4 CULVERT END TREATMENT | 613(M) 7187 | EA | 2.000 | 2.000 | 0.000 | $1,250.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY | $0.00 | $35,348.52 | ||||||||
Fed/State Project Number: BRF-133C(105)CI | Project: 26627(04) | Category: 0200/BRIDGE | ||||||||
0011 | SUBSTRUCTURE EXCAVATION COMMON | 501(B) 1307 | CY | 250.000 | 250.000 | 250.000 | $9.00 | $0.00 | $2,250.00 | |
0012 | GRANULAR BACKFILL | 501(F) 6352 | CY | 126.000 | 126.000 | 126.000 | 126.000 | $62.50 | $7,875.00 | $7,875.00 |
0013 | PRESTRESSED CONCRETE BEAMS (TYPE IV) | 503(A) 1313 | LF | 378.670 | 378.670 | 378.670 | $207.50 | $0.00 | $78,574.03 | |
0014 | CONCRETE RAIL (TR3) | 504(D) 6239 | LF | 271.300 | 271.300 | 271.300 | 271.300 | $73.50 | $19,940.55 | $19,940.55 |
0015 | STRUCTURAL STEEL | 506(A) 1322 | LB | 702.000 | 702.000 | 0.000 | 702.000 | $3.10 | $0.00 | $2,176.20 |
0016 | WEATHERING STEEL FIXED BEARING ASSEMBLY | 507(A) 6172 | EA | 4.000 | 4.000 | 0.000 | 4.000 | $1,325.00 | $0.00 | $5,300.00 |
0017 | WEATHERING STEEL EXPANSION BEARING ASSEMBLY | 507(B) 6176 | EA | 4.000 | 4.000 | 0.000 | 4.000 | $1,325.00 | $0.00 | $5,300.00 |
0018 | CLASS AA CONCRETE | 509(A) 1326 | CY | 96.600 | 96.600 | 96.600 | $557.50 | $0.00 | $53,854.50 | |
0019 | CLASS A CONCRETE | 509(B) 1328 | CY | 91.600 | 91.600 | 91.600 | $575.00 | $0.00 | $52,670.00 | |
0020 | REINFORCING STEEL | 511(A) 1332 | LB | 36,180.000 | 36,180.000 | 36,180.000 | $0.89 | $0.00 | $32,200.20 | |
0021 | PILES, FURNISHED (HP 10X42) | 514(A) 6010 | LF | 100.000 | 100.000 | 100.000 | $32.20 | $0.00 | $3,220.00 | |
0022 | PILES, FURNISHED (HP 12X53) | 514(A) 6011 | LF | 280.000 | 280.000 | 378.640 | $37.10 | $0.00 | $14,047.54 | |
0023 | PILES, DRIVEN (HP 10X42) | 514(B) 6292 | LF | 100.000 | 100.000 | 100.000 | $13.80 | $0.00 | $1,380.00 | |
0024 | PILES, DRIVEN (HP 12X53) | 514(B) 6294 | LF | 280.000 | 280.000 | 378.640 | $15.90 | $0.00 | $6,020.38 | |
0025 | TYPE I-A PLAIN RIPRAP | 601(B) 1353 | TON | 1,725.000 | 1,725.000 | 70.550 | $39.52 | $0.00 | $2,788.14 | |
0026 | TYPE I-A FILTER BLANKET | 601(C) 1355 | TON | 575.000 | 575.000 | 49.500 | $30.52 | $0.00 | $1,510.74 | |
0027 | 6" PERFORATED PIPE UNDERDRAIN ROUND | 613(H) 6204 | LF | 75.000 | 75.000 | 75.000 | 75.000 | $28.00 | $2,100.00 | $2,100.00 |
0028 | 6" NON-PERF.PIPE UNDERDRAIN RND. | 613(I) 6207 | LF | 28.000 | 28.000 | 0.000 | $35.00 | $0.00 | $0.00 | |
0029 | REMOVAL OF EXISTING BRIDGE STRUCTURE | 619(D) 1397 | LSUM | 1.000 | 1.000 | 1.000 | $11,000.00 | $0.00 | $11,000.00 | |
0030 | GUARDRAIL ANCHOR UNIT (TYPE II) | 623(F) 6033 | EA | 4.000 | 4.000 | 0.000 | $2,392.00 | $0.00 | $0.00 | |
0031 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.400 | 0.750 | $3,583.00 | $1,433.20 | $2,687.25 |
8000 | PILE SPLICE, H-PILE (NON-BIDDABLE) | 514(L) 6220 | EA | 0.000 | 14.000 | 14.000 | 14.000 | $400.00 | $5,600.00 | $5,600.00 |
Subtotals For Category 0200/BRIDGE | $36,948.75 | $310,494.53 | ||||||||
Fed/State Project Number: BRF-133C(105)CI | Project: 26627(04) | Category: 0600/STAKING | ||||||||
0032 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.250 | 0.750 | $7,475.00 | $1,868.75 | $5,606.25 |
Subtotals For Category 0600/STAKING | $1,868.75 | $5,606.25 | ||||||||
Fed/State Project Number: BRF-133C(105)CI | Project: 26627(04) | Category: 0640/CONSTRUCTION | ||||||||
0033 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.500 | 0.750 | $4,250.00 | $2,125.00 | $3,187.50 |
0034 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $34,000.00 | $0.00 | $34,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $2,125.00 | $37,187.50 | ||||||||
Subtotals For Project BRF-133C(105)CI /26627(04) | $40,942.50 | $388,636.80 |