Contract ID: | 110455 | Estimate Number: | 0011 | 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: | 03/16/2013 TO 11/05/2013 |
Date Awarded: | 10/03/2011 | Date Work Began: | 02/16/2012 | Original Contract Time: | 90 |
Date Contract Executed: | 10/12/2011 | Date Time Stopped: | 10/01/2012 | Current Time Charged: | 87.00 |
Date NTP Issued: | 10/20/2011 | Completion Date: | 10/01/2012 | Current Time Allowed: | 122.00 |
General Liability Expires: | 10/05/2014 | Workman's Comp Expires: | 10/05/2014 | Percent Time Used: | 71.31 % |
Specification Year: | 2009 | Date Approved: | |||
Bid Amount: | $700,136.30 | Total to Date | Prev to Date | This Estimate | |||
Funds Available (Bid + Positive C/O): | $907,918.77 | Participating: | $907,918.78 | $882,397.83 | $25,520.95 | ||
Percent Complete: | 100 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $0.00 | Total Earnings: | $907,918.78 | $882,397.83 | $25,520.95 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $907,918.78 | $882,397.83 | $25,520.95 | ||||
Other Adjustments: | $-0.01 | $-5,000.00 | $4,999.99 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $907,918.77 | $877,397.83 | $30,520.94 |
Contract ID: | 110455 | Estimate Number: | 0011 | Primary JP: | 28593(05) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Emergency Full Depth Bridge Deck Repair B, G, H | Approved | 09/11/2012 | 32.0 | $104,851.55 |
002 | Additional Rapid Cure Joint Sealant and Elastomeric Mortar | Approved | 03/05/2013 | 0.0 | $94,182.00 |
003 | Final Quantity Change Order | Approved | 11/04/2013 | 0.0 | $8,748.92 |
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 |
Withhold to Funds Avail(Prog. Est. Only) | 0009 | $-70,900.00 |
Withhold to Funds Avail(Prog. Est. Only) | 0010 | $65,900.00 |
Withhold to Funds Avail(Prog. Est. Only) | 0011 | $5,000.00 | 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 |
28593(05) | 0011 | ELASTOMERIC MORTAR | * Rounding Error Correction | 0011 | 0.00 | $0.00 | $-0.01 | Subtotals For Line Item Adjustments | $-0.01 | * = User applied Line Item Adjustments |
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: | 0011 | 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 | 415.560 | 415.560 | $30.00 | $0.00 | $12,466.80 | |
0002 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 47.700 | 75.620 | 4.970 | 75.620 | $625.00 | $3,106.25 | $47,262.50 |
0003 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 145.000 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0004 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 50.000 | 8.190 | 8.190 | $300.00 | $0.00 | $2,457.00 | |
0005 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 38.500 | 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 | 17.800 | 17.800 | $525.00 | $0.00 | $9,345.00 | |
0008 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 814.000 | 813.450 | 813.450 | $18.00 | $0.00 | $14,642.10 | |
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' | $3,106.25 | $89,093.90 | ||||||||
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 | 558.840 | 143.280 | 558.840 | $30.00 | $4,298.40 | $16,765.20 |
0011 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 47.700 | 70.070 | 0.000 | 70.070 | $625.00 | $0.00 | $43,793.76 |
0012 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 145.000 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0013 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 50.000 | 15.370 | 15.370 | $300.00 | $0.00 | $4,611.00 | |
0014 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 66.000 | 66.000 | $23.00 | $0.00 | $1,518.00 | |
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 | 12.650 | 12.650 | $525.00 | $0.00 | $6,641.25 | |
0017 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 814.000 | 813.450 | 813.450 | $18.00 | $0.00 | $14,642.10 | |
8010 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4510 | LSUM | 0.000 | 1.000 | 1.000 | $40,020.85 | $0.00 | $40,020.85 | |
Subtotals For Category 0201/BRIDGE 'B' | $4,298.40 | $128,027.16 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0202/BRIDGE 'C' | ||||||||
0018 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 16.500 | 16.500 | $500.00 | $0.00 | $8,250.00 | |
0019 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 77.400 | 270.500 | 270.500 | $30.00 | $0.00 | $8,115.00 | |
0020 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 16.000 | 8.620 | -10.750 | 8.620 | $700.00 | $-7,525.00 | $6,034.00 |
0021 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 154.400 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0022 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 36.150 | 36.150 | $300.00 | $0.00 | $10,845.00 | |
0023 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 0.000 | 0.000 | $23.00 | $0.00 | $0.00 | |
0024 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.000 | 0.000 | $70.00 | $0.00 | $0.00 | |
0025 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 31.470 | 31.470 | $525.00 | $0.00 | $16,521.75 | |
0026 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 898.000 | 891.730 | 891.730 | $18.00 | $0.00 | $16,051.14 | |
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 | 1.000 | $3,500.00 | $0.00 | $3,500.00 | |
0029 | (PL)REPLACE BRIDGE ITEM (TYPE A) | 545 4815 | EA | 3.000 | 0.000 | 0.000 | $1,500.00 | $0.00 | $0.00 | |
Subtotals For Category 0202/BRIDGE 'C' | $-7,525.00 | $79,716.89 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0203/BRIDGE 'D' | ||||||||
0030 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 0.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0031 | (PL)FALSEWORK JACKING | 502 6116 | LSUM | 1.000 | 1.000 | 1.000 | $3,000.00 | $0.00 | $3,000.00 | |
0032 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 83.000 | 322.400 | 322.400 | $30.00 | $0.00 | $9,672.00 | |
0033 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 27.100 | 32.480 | 4.870 | 32.480 | $625.00 | $3,043.75 | $20,300.00 |
0034 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 239.000 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0035 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 7.580 | 7.580 | $300.00 | $0.00 | $2,274.00 | |
0036 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 37.420 | 37.420 | $23.00 | $0.00 | $860.66 | |
0037 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0038 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 8.510 | 8.510 | $525.00 | $0.00 | $4,467.75 | |
0039 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 772.000 | 771.510 | 771.510 | $18.00 | $0.00 | $13,887.18 | |
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 | 1.000 | $3,000.00 | $0.00 | $3,000.00 | |
Subtotals For Category 0203/BRIDGE 'D' | $3,043.75 | $60,996.59 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0204/BRIDGE 'E' | ||||||||
0043 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 0.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0044 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 83.000 | 322.400 | 322.400 | $30.00 | $0.00 | $9,672.00 | |
0045 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 27.100 | 34.100 | 6.500 | 34.100 | $625.00 | $4,062.50 | $21,312.50 |
0046 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 239.000 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0047 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 4.320 | 4.320 | $300.00 | $0.00 | $1,296.00 | |
0048 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 14.830 | 14.830 | $23.00 | $0.00 | $341.09 | |
0049 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0050 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 10.000 | 2.500 | 2.500 | $525.00 | $0.00 | $1,312.50 | |
0051 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 772.000 | 771.510 | 771.510 | $18.00 | $0.00 | $13,887.18 | |
Subtotals For Category 0204/BRIDGE 'E' | $4,062.50 | $47,856.27 | ||||||||
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 | 172.750 | 172.750 | $30.00 | $0.00 | $5,182.50 | |
0053 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 23.400 | 29.030 | 29.030 | $625.00 | $0.00 | $18,143.75 | |
0054 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 49.000 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0055 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 70.000 | 70.000 | $23.00 | $0.00 | $1,610.00 | |
0056 | EPOXY RESIN, ABOVE WATER | 520(C) 6060 | GAL | 0.500 | 0.500 | 0.500 | $70.00 | $0.00 | $35.00 | |
0057 | PNEUMATICALLY PLACED MORTAR | 521(A) 6210 | SY | 50.000 | 50.310 | 50.310 | $525.00 | $0.00 | $26,412.75 | |
0058 | SEALER CRACK PREPARATION | 523(A) 6550 | LF | 105.000 | 111.400 | 111.400 | $2.00 | $0.00 | $222.80 | |
0059 | SEALER RESIN | 523(B) 6560 | GAL | 1.100 | 1.100 | 1.100 | $50.00 | $0.00 | $55.00 | |
0060 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 588.000 | 587.130 | 587.130 | $18.00 | $0.00 | $10,568.34 | |
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' | $0.00 | $112,230.14 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0206/BRIDGE 'G' | ||||||||
0062 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 0.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0063 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 108.500 | 331.440 | 110.480 | 331.440 | $30.00 | $3,314.40 | $9,943.20 |
0064 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 40.700 | 48.270 | 10.030 | 48.270 | $625.00 | $6,268.75 | $30,168.75 |
0065 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 108.500 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0066 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 28.310 | 28.310 | $300.00 | $0.00 | $8,493.00 | |
0067 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 11.830 | 11.830 | $23.00 | $0.00 | $272.09 | |
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 | 9.570 | 9.570 | $525.00 | $0.00 | $5,024.25 | |
0070 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 942.000 | 941.550 | 941.550 | $18.00 | $0.00 | $16,947.90 | |
8011 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4510 | LSUM | 0.000 | 1.000 | 1.000 | $32,415.35 | $0.00 | $32,415.35 | |
Subtotals For Category 0206/BRIDGE 'G' | $9,583.15 | $103,299.54 | ||||||||
Fed/State Project Number: BRFY-172A(531)3B | Project: 28593(05) | Category: 0207/BRIDGE 'H' | ||||||||
0071 | CLSM BACKFILL | 501(G) 6309 | CY | 5.000 | 0.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0072 | RAPID CURE JOINT SEALANT | 504(G) 6390 | LF | 108.500 | 331.440 | 110.480 | 331.440 | $30.00 | $3,314.40 | $9,943.20 |
0073 | ELASTOMERIC MORTAR | 504(H) 6389 | CF | 36.200 | 46.650 | 9.020 | 46.650 | $625.00 | $5,637.50 | $29,156.25 |
0074 | SILICONE CONSTRUCTION JOINT | 509 6386 | LF | 108.500 | 0.000 | 0.000 | $7.00 | $0.00 | $0.00 | |
0075 | CLASS B BRIDGE DECK REPAIR | 513(B) 6019 | SY | 10.000 | 12.370 | 12.370 | $300.00 | $0.00 | $3,711.00 | |
0076 | CLASS C BRIDGE DECK REPAIR | 513(C) 6020 | SY | 3.000 | 2.220 | 2.220 | $450.00 | $0.00 | $999.00 | |
0077 | PREPARATION OF CRACKS, ABOVE WATER | 520(A) 6058 | LF | 50.000 | 16.830 | 16.830 | $23.00 | $0.00 | $387.09 | |
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 | 1.260 | 1.260 | $525.00 | $0.00 | $661.50 | |
0080 | DECK AREA SEALED (FLOODCOATS) | 523(C) 6570 | SY | 942.000 | 941.550 | 941.550 | $18.00 | $0.00 | $16,947.90 | |
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 | $700.00 | $0.00 | $700.00 | |
8012 | (PL)REPAIR BRIDGE ITEM (TYPE A) | 540 4510 | LSUM | 0.000 | 1.000 | 1.000 | $32,415.35 | $0.00 | $32,415.35 | |
Subtotals For Category 0207/BRIDGE 'H' | $8,951.90 | $97,956.29 | ||||||||
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 | 379.000 | 379.000 | $85.00 | $0.00 | $32,215.00 | |
0084 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $80,000.00 | $0.00 | $80,000.00 | |
0085 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 240.000 | 310.000 | 310.000 | $85.00 | $0.00 | $26,350.00 | |
Subtotals For Category 0300/TRAFFIC CONTROL | $0.00 | $138,565.00 | ||||||||
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) | $25,520.95 | $907,918.78 |