Contract ID: | 110455 | Estimate Number: | 0007 | Contract No: | 710148 | |||
Residency: | ENGINEERING SERVICES & TESTING (08001) | Estimate Type: | Progressive | Account No: | 400800 | |||
Project Number(s): | BRFY-172A(531)3B | ||||||||||||
Primary Job Piece No: | 28593(05) | ||||||||||||
Contract Description: | JOINT SEAL/REPAIR I-244/US-64/US-75/UNION AVE: AT VARIOUS LOCATIONS IN DIVISION VIII. | ||||||||||||
Primary County: | TULSA | ||||||||||||
Name of Road: | MULTIPLE LOCATIONS | ||||||||||||
Prime Contractor: | PBX CORPORATION | ||||||||||||
P.O. BOX 644 | |||||||||||||
SAPULPA , OK 74067 | |||||||||||||
Surety Company: | WESTFIELD INSURANCE COMPANY | ||||||||||||
Date Let: | 09/15/2011 | NTP Effective Date: | 11/28/2011 | Pay Period: | 05/16/2012 TO 05/31/2012 |
Date Awarded: | 10/03/2011 | Date Work Began: | 02/16/2012 | Original Contract Time: | 90 |
Date Contract Executed: | 10/12/2011 | Date Time Stopped: | Current Time Charged: | 87.00 | |
Date NTP Issued: | 10/20/2011 | Completion Date: | Current Time Allowed: | 90.00 | |
General Liability Expires: | 10/05/2012 | Workman's Comp Expires: | 10/05/2012 | Percent Time Used: | 96.67 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $700,136.30 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $700,136.30 | Participating: | $677,801.14 | $652,759.29 | $25,041.85 | ||
Percent Complete: | 96.81 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $22,335.16 | Total Earnings: | $677,801.14 | $652,759.29 | $25,041.85 | ||
Unearned Balance: | $22,335.16 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $677,801.14 | $652,759.29 | $25,041.85 | ||||
Other Adjustments: | $0.00 | $0.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $677,801.14 | $652,759.29 | $25,041.85 |
Contract ID: | 110455 | Estimate Number: | 0007 | Primary JP: | 28593(05) | |||
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. | 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: | 110455 | Estimate Number: | 0007 | Primary JP: | 28593(05) | |||
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: BRFY-172A(531)3B | Project: 28593(05) | Category: 0200/BRIDGE 'A' | ||||||||
0001 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 145.000 | 145.000 | 145.000 | $30.00 | $0.00 | $4,350.00 | |
0002 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 47.700 | 47.700 | 51.170 | $625.00 | $0.00 | $31,981.25 | |
0003 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 145.000 | 145.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0004 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 50.000 | 50.000 | 14.750 | $300.00 | $0.00 | $4,425.00 | |
0005 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 38.500 | $23.00 | $0.00 | $885.50 | |
0006 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0007 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 20.000 | 20.000 | 22.860 | $525.00 | $0.00 | $12,001.50 | |
0008 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 814.000 | 814.000 | 814.000 | $18.00 | $0.00 | $14,652.00 | |
0009 | (PL)REPLACE BRIDGE ITEM (TYPE A) | 545 4815 | EA | 1.000 | 1.000 | 1.000 | $2,000.00 | $0.00 | $2,000.00 | |
Subtotals For Category 0200/BRIDGE 'A' | $0.00 | $70,330.25 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0201/BRIDGE 'B' | ||||||||
0010 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 145.000 | 145.000 | 428.590 | $30.00 | $0.00 | $12,857.70 | |
0011 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 47.700 | 47.700 | 0.000 | 71.500 | $625.00 | $0.00 | $44,687.51 |
0012 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 145.000 | 145.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0013 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 50.000 | 50.000 | 8.360 | $300.00 | $0.00 | $2,508.00 | |
0014 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 68.000 | $23.00 | $0.00 | $1,564.00 | |
0015 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0016 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 10.000 | 11.420 | $525.00 | $0.00 | $5,995.50 | |
0017 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 814.000 | 814.000 | 814.000 | $18.00 | $0.00 | $14,652.00 | |
Subtotals For Category 0201/BRIDGE 'B' | $0.00 | $82,299.71 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0202/BRIDGE 'C' | ||||||||
0018 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 5.000 | 0.000 | 16.500 | $500.00 | $0.00 | $8,250.00 |
0019 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 77.400 | 77.400 | 77.400 | $30.00 | $0.00 | $2,322.00 | |
0020 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 16.000 | 16.000 | 16.000 | $700.00 | $0.00 | $11,200.00 | |
0021 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 154.400 | 154.400 | 0.000 | $7.00 | $0.00 | $0.00 | |
0022 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 10.000 | 0.000 | 25.430 | $300.00 | $0.00 | $7,629.00 |
0023 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 0.000 | $23.00 | $0.00 | $0.00 | |
0024 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.000 | $70.00 | $0.00 | $0.00 | |
0025 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 10.000 | 0.000 | 31.530 | $525.00 | $0.00 | $16,553.25 |
0026 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 898.000 | 898.000 | 898.000 | $18.00 | $0.00 | $16,164.00 | |
0027 | MASTIC ASPHALT JOINT MATERIAL | 535 6410 | CF | 26.000 | 26.000 | 26.000 | $400.00 | $0.00 | $10,400.00 | |
0028 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4515 | EA | 1.000 | 1.000 | 0.000 | 2.000 | $3,500.00 | $0.00 | $7,000.00 |
0029 | (PL)REPLACE BRIDGE ITEM (TYPE A) | 545 4815 | EA | 3.000 | 3.000 | 0.000 | $1,500.00 | $0.00 | $0.00 | |
Subtotals For Category 0202/BRIDGE 'C' | $0.00 | $79,518.25 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0203/BRIDGE 'D' | ||||||||
0030 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 5.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0031 | (PL)FALSEWORK JACKING | 502 6116 | LSUM | 1.000 | 1.000 | 0.750 | $3,000.00 | $0.00 | $2,250.00 | |
0032 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 83.000 | 83.000 | 83.000 | $30.00 | $0.00 | $2,490.00 | |
0033 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 27.100 | 27.100 | 23.700 | $625.00 | $0.00 | $14,812.50 | |
0034 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 239.000 | 239.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0035 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 10.000 | 2.120 | $300.00 | $0.00 | $636.00 | |
0036 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 0.000 | $23.00 | $0.00 | $0.00 | |
0037 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.000 | $70.00 | $0.00 | $0.00 | |
0038 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 10.000 | 0.000 | $525.00 | $0.00 | $0.00 | |
0039 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 772.000 | 772.000 | 772.000 | $18.00 | $0.00 | $13,896.00 | |
0040 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4515 | EA | 1.000 | 1.000 | 1.000 | $1,500.00 | $0.00 | $1,500.00 | |
0041 | (PL)REPLACE BRIDGE ITEM (TYPE A) | 545 4815 | EA | 1.000 | 1.000 | 1.000 | $2,000.00 | $0.00 | $2,000.00 | |
0042 | (PL)REPLACE BRIDGE ITEM (TYPE B) | 545 4825 | EA | 1.000 | 1.000 | 0.750 | $3,000.00 | $0.00 | $2,250.00 | |
Subtotals For Category 0203/BRIDGE 'D' | $0.00 | $39,834.50 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0204/BRIDGE 'E' | ||||||||
0043 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 5.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0044 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 83.000 | 83.000 | 83.000 | 83.000 | $30.00 | $2,490.00 | $2,490.00 |
0045 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 27.100 | 27.100 | 23.700 | $625.00 | $0.00 | $14,812.50 | |
0046 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 239.000 | 239.000 | -184.200 | 0.000 | $7.00 | $-1,289.40 | $0.00 |
0047 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 10.000 | 2.000 | $300.00 | $0.00 | $600.00 | |
0048 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 0.000 | $23.00 | $0.00 | $0.00 | |
0049 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.000 | $70.00 | $0.00 | $0.00 | |
0050 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 10.000 | 0.000 | $525.00 | $0.00 | $0.00 | |
0051 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 772.000 | 772.000 | 0.000 | $18.00 | $0.00 | $0.00 | |
Subtotals For Category 0204/BRIDGE 'E' | $1,200.60 | $17,902.50 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0205/BRIDGE 'F' | ||||||||
0052 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 98.000 | 98.000 | 98.000 | $30.00 | $0.00 | $2,940.00 | |
0053 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 23.400 | 23.400 | 23.400 | $625.00 | $0.00 | $14,625.00 | |
0054 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 49.000 | 49.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0055 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 70.000 | 70.000 | $23.00 | $1,610.00 | $1,610.00 |
0056 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | 0.500 | $70.00 | $35.00 | $35.00 |
0057 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 50.000 | 50.000 | 12.850 | 32.850 | $525.00 | $6,746.25 | $17,246.25 |
0058 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 105.000 | 105.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0059 | SEALER RESIN | 523(B) 6560 | GAL | 1.100 | 1.100 | 1.100 | 1.100 | $50.00 | $55.00 | $55.00 |
0060 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 588.000 | 588.000 | 588.000 | $18.00 | $0.00 | $10,584.00 | |
0061 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4515 | EA | 2.000 | 2.000 | 2.000 | $25,000.00 | $0.00 | $50,000.00 | |
Subtotals For Category 0205/BRIDGE 'F' | $8,446.25 | $97,095.25 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0206/BRIDGE 'G' | ||||||||
0062 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 5.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0063 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 108.500 | 108.500 | 108.500 | $30.00 | $0.00 | $3,255.00 | |
0064 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 40.700 | 40.700 | 0.000 | 53.750 | $625.00 | $0.00 | $33,593.75 |
0065 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 108.500 | 108.500 | 0.000 | $7.00 | $0.00 | $0.00 | |
0066 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 10.000 | 0.000 | 28.310 | $300.00 | $0.00 | $8,493.00 |
0067 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 16.830 | $23.00 | $0.00 | $387.09 | |
0068 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0069 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 10.000 | 1.260 | $525.00 | $0.00 | $661.50 | |
0070 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 942.000 | 942.000 | 942.000 | $18.00 | $0.00 | $16,956.00 | |
Subtotals For Category 0206/BRIDGE 'G' | $0.00 | $63,381.34 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0207/BRIDGE 'H' | ||||||||
0071 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 5.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0072 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 108.500 | 108.500 | 165.800 | $30.00 | $0.00 | $4,974.00 | |
0073 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 36.200 | 36.200 | 30.400 | $625.00 | $0.00 | $19,000.00 | |
0074 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 108.500 | 108.500 | 0.000 | $7.00 | $0.00 | $0.00 | |
0075 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 10.000 | 12.370 | $300.00 | $0.00 | $3,711.00 | |
0076 | CLASS C BRIDGE DECK REPAIR | 513(C) 6020 | SY | 3.000 | 3.000 | 3.000 | 3.000 | $450.00 | $1,350.00 | $1,350.00 |
0077 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 50.000 | 11.830 | $23.00 | $0.00 | $272.09 | |
0078 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0079 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 10.000 | 9.570 | $525.00 | $0.00 | $5,024.25 | |
0080 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 942.000 | 942.000 | 942.000 | $18.00 | $0.00 | $16,956.00 | |
0081 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4515 | EA | 1.000 | 1.000 | 1.000 | $3,000.00 | $0.00 | $3,000.00 | |
0082 | (PL)REPAIR BRIDGE ITEM (TYPE B) | 540 4525 | EA | 1.000 | 1.000 | 1.000 | 1.000 | $700.00 | $700.00 | $700.00 |
Subtotals For Category 0207/BRIDGE 'H' | $2,050.00 | $55,022.34 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0300/TRAFFIC CONTROL | ||||||||
0083 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 120.000 | 120.000 | 78.000 | 303.000 | $85.00 | $6,630.00 | $25,755.00 |
0084 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.950 | $80,000.00 | $0.00 | $76,000.00 | |
0085 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 240.000 | 240.000 | 79.000 | 241.000 | $85.00 | $6,715.00 | $20,485.00 |
Subtotals For Category 0300/TRAFFIC CONTROL | $13,345.00 | $122,240.00 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0640/CONSTRUCTION | ||||||||
0086 | MOBILIZATION | 641 1399 | LSUM | 1.000 | 1.000 | 1.000 | $50,177.00 | $0.00 | $50,177.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $50,177.00 | ||||||||
Subtotals For Project BRFY-172A(531)3B /28593(05) | $25,041.85 | $677,801.14 |