Contract ID: | 120184 | Estimate Number: | 0005 | Contract No: | 810013 | |||
Residency: | PSA-DEWBERRY (08012) | Estimate Type: | Progressive | Account No: | 434800 | |||
Project Number(s): | CIRB-049C(286)RB | ||||||||||||
Primary Job Piece No: | 06549(04) | ||||||||||||
Contract Description: | GRADE, DRAIN, AND SURFACE COUNTY ROAD (NS-432/ELLIOT STREET) : FROM SH-69A, EXTEND NORTH. PROJECT LENGTH = 2.032 MILES | ||||||||||||
Primary County: | MAYES | ||||||||||||
Name of Road: | COUNTY ROAD | ||||||||||||
Prime Contractor: | BECCO CONTRACTORS, INC. | ||||||||||||
P.O. BOX 9159 | |||||||||||||
TULSA , OK 74157 | |||||||||||||
Surety Company: | MID-CONTINENT CASUALTY COMPANY | ||||||||||||
Date Let: | 05/17/2012 | NTP Effective Date: | 09/04/2012 | Pay Period: | 11/01/2012 TO 11/15/2012 |
Date Awarded: | 06/04/2012 | Date Work Began: | 09/04/2012 | Original Contract Time: | 150 |
Date Contract Executed: | 06/14/2012 | Date Time Stopped: | Current Time Charged: | 65.00 | |
Date NTP Issued: | 06/18/2012 | Completion Date: | Current Time Allowed: | 150.00 | |
General Liability Expires: | 03/01/2013 | Workman's Comp Expires: | 02/01/2013 | Percent Time Used: | 43.33 % |
Specification Year: | 2009 | Date Approved: | 11/16/2012 | ||
Current Contract Amount: | $2,787,246.48 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $2,787,246.48 | Participating: | $0.00 | $0.00 | $0.00 | ||
Percent Complete: | 21.81 % | Non Participating: | $608,494.56 | $360,136.42 | $248,358.14 | ||
Funds Available: | $2,179,411.92 | Total Earnings: | $608,494.56 | $360,136.42 | $248,358.14 | ||
Unearned Balance: | $2,179,411.92 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $608,494.56 | $360,136.42 | $248,358.14 | ||||
Other Adjustments: | $-660.00 | $-660.00 | $0.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $607,834.56 | $359,476.42 | $248,358.14 |
Contract ID: | 120184 | Estimate Number: | 0005 | Primary JP: | 06549(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. | 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 |
06549(04) | 0057 | MOBILIZATION | * Overrun | 0002 | -0.00 | $165,000.00 | $-660.00 | Subtotals For Line Item Adjustments | $-660.00 | * = 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: | 120184 | Estimate Number: | 0005 | Primary JP: | 06549(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: CIRB-049C(286)RB | Project: 06549(04) | Category: 0100/ROADWAY ITEMS | ||||||||
0001 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 0.100 | 0.400 | $5,000.00 | $500.00 | $2,000.00 |
0002 | UNCLASSIFIED EXCAVATION | 202(A) 0183 | CY | 44,336.000 | 44,336.000 | 2,396.000 | 22,168.000 | $7.00 | $16,772.00 | $155,176.00 |
0003 | EMBANKMENTS | 202(F) 0110 | CY | 8,515.000 | 8,515.000 | 0.000 | $2.00 | $0.00 | $0.00 | |
0004 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 13,832.000 | 13,832.000 | 3,562.000 | $1.10 | $0.00 | $3,918.20 | |
0005 | TEMPORARY SILT DIKE | 221(F) 0100 | LF | 2,366.000 | 2,366.000 | 0.000 | $6.00 | $0.00 | $0.00 | |
0006 | SOLID SLAB SODDING | 230(A) 2806 | SY | 98,379.000 | 98,379.000 | 12,638.890 | 12,638.890 | $1.40 | $17,694.45 | $17,694.45 |
0007 | AGGREGATE BASE TYPE A | 303(A) 2100 | CY | 13,212.000 | 13,212.000 | 3,422.220 | 3,422.220 | $30.00 | $102,666.60 | $102,666.60 |
0008 | SEPARATOR FABRIC | 325 5271 | SY | 37,459.000 | 37,459.000 | 9,333.330 | 10,360.000 | $1.20 | $11,200.00 | $12,432.00 |
0009 | TACK COAT | 407(B) 0250 | GAL | 9,073.000 | 9,073.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0010 | PRIME COAT | 408 5774 | GAL | 13,296.000 | 13,296.000 | 0.000 | $3.00 | $0.00 | $0.00 | |
0011 | SUPERPAVE, TYPE S3(PG 64-22 OK) | 411(B) 5945 | TON | 11,942.000 | 11,942.000 | 0.000 | $50.00 | $0.00 | $0.00 | |
0012 | SUPERPAVE, TYPE S4(PG 70-28 OK) | 411(C) 5955 | TON | 3,479.000 | 3,479.000 | 0.000 | $70.00 | $0.00 | $0.00 | |
0013 | COLD MILLING PAVEMENT | 412 5267 | SY | 318.000 | 318.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0014 | CONT. REINF. P.C.C. PAVEMENT(PLACEMENT) | 414(C) 4425 | SY | 317.000 | 317.000 | 0.000 | $60.00 | $0.00 | $0.00 | |
0015 | P.C. CONCRETE FOR PAVEMENT | 414(G) 5275 | CY | 79.000 | 79.000 | 0.000 | $120.00 | $0.00 | $0.00 | |
0016 | DOWEL BAR RETROFIT | 416 0100 | EA | 80.000 | 80.000 | 0.000 | $125.00 | $0.00 | $0.00 | |
0017 | STRUCTURAL EXCAVATION UNCLASSIFIED | 501(A) 0313 | CY | 1,498.000 | 1,498.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0018 | STRUCTURAL STEEL | 506(A) 1322 | LB | 17,308.000 | 17,308.000 | 0.000 | $1.50 | $0.00 | $0.00 | |
0019 | CLASS AA CONCRETE | 509(A) 0319 | CY | 396.780 | 396.780 | 89.390 | 89.390 | $425.00 | $37,990.75 | $37,990.75 |
0020 | CLASS A CONCRETE | 509(B) 0321 | CY | 99.540 | 99.540 | 5.000 | 5.000 | $475.00 | $2,375.00 | $2,375.00 |
0021 | REINFORCING STEEL | 511(A) 0332 | LB | 91,374.000 | 91,374.000 | 20,200.000 | 20,200.000 | $0.85 | $17,170.00 | $17,170.00 |
0022 | TYPE I PLAIN RIPRAP | 601(A) 0297 | TON | 3,230.000 | 3,230.000 | 1,611.600 | 2,411.600 | $25.00 | $40,290.00 | $60,290.00 |
0023 | FILTER FABRIC (RIPRAP) | 601(I) 6312 | SY | 2,546.000 | 2,546.000 | 349.670 | 2,009.670 | $2.00 | $699.34 | $4,019.34 |
0024 | 18" R.C.PIPE CLASS III | 613(A) 0491 | LF | 54.000 | 54.000 | 0.000 | $70.00 | $0.00 | $0.00 | |
0025 | 51" X 31" R.C.PIPE ARCH CLASS A-III | 613(A) 4499 | LF | 42.000 | 42.000 | 0.000 | $135.00 | $0.00 | $0.00 | |
0026 | 18" CORR. GALV. STEEL PIPE | 613(B) 0689 | LF | 12.000 | 12.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0027 | 35" X 24" CORR. GALV. STEEL PIPE ARCH | 613(B) 4529 | LF | 20.000 | 20.000 | 0.000 | $40.00 | $0.00 | $0.00 | |
0028 | 42" X 29" CORR. GALV. STEEL PIPE ARCH | 613(B) 4530 | LF | 95.000 | 95.000 | 0.000 | $60.00 | $0.00 | $0.00 | |
0029 | 49" X 33" CORR. GALV. STEEL PIPE ARCH | 613(B) 4531 | LF | 266.000 | 266.000 | 0.000 | $70.00 | $0.00 | $0.00 | |
0030 | 18" CORRUGATED POLYETHYLENE PIPE TYPE "S" | 613(E) 4786 | LF | 882.000 | 882.000 | 0.000 | $30.00 | $0.00 | $0.00 | |
0031 | 24" CORRUGATED POLYETHYLENE PIPE TYPE "S" | 613(E) 4787 | LF | 84.000 | 84.000 | 0.000 | $40.00 | $0.00 | $0.00 | |
0032 | 18" PREFAB. CULVERT END SECTION, ROUND | 613(L) 5726 | EA | 1.000 | 1.000 | 0.000 | $400.00 | $0.00 | $0.00 | |
0033 | TYPE A4 CULVERT END TREATMENT | 613(M) 7186 | EA | 40.000 | 40.000 | 0.000 | $700.00 | $0.00 | $0.00 | |
0034 | TYPE B4 CULVERT END TREATMENT | 613(M) 7187 | EA | 4.000 | 4.000 | 0.000 | $800.00 | $0.00 | $0.00 | |
0035 | TYPE C4 CULVERT END TREATMENT | 613(M) 7188 | EA | 16.000 | 16.000 | 0.000 | $1,100.00 | $0.00 | $0.00 | |
0036 | TYPE B6 CULVERT END TREATMENT | 613(M) 7197 | EA | 1.000 | 1.000 | 0.000 | $1,100.00 | $0.00 | $0.00 | |
0037 | TYPE F4 SLOPED CONCRETE END SECTION | 613(N) 7505 | EA | 2.000 | 2.000 | 0.000 | $4,000.00 | $0.00 | $0.00 | |
0038 | STANDARD BEDDING MATERIAL, CLASS C | 613(T) 1187 | CY | 64.250 | 64.250 | 0.000 | $30.00 | $0.00 | $0.00 | |
0039 | REMOVAL OF STRUCTURES & OBSTRUCTIONS | 619(A) 0920 | LSUM | 1.000 | 1.000 | 0.200 | $5,000.00 | $0.00 | $1,000.00 | |
0040 | REMOVAL OF ASPHALT PAVEMENT | 619(B) 4728 | SY | 26,736.000 | 26,736.000 | 9,631.110 | $2.00 | $0.00 | $19,262.22 | |
0041 | SAWING PAVEMENT | 619(C) 0924 | LF | 167.000 | 167.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
0042 | BEAM GUARDRAIL W-BEAM SINGLE | 623(A) 0932 | LF | 1,900.000 | 1,900.000 | 0.000 | $15.00 | $0.00 | $0.00 | |
0043 | GUARDRAIL END TREATMENT (GET) | 623(G) 8571 | EA | 4.000 | 4.000 | 0.000 | $2,000.00 | $0.00 | $0.00 | |
0044 | MAILBOX INSTALLATION-SINGLE | 629(A) 4958 | EA | 6.000 | 6.000 | 0.000 | $70.00 | $0.00 | $0.00 | |
0045 | MAILBOX INSTALLATION-MULTIPLE | 629(B) 4959 | EA | 2.000 | 2.000 | 0.000 | $160.00 | $0.00 | $0.00 | |
0046 | REMOVAL OF MAILBOX INSTALLATION | 629(D) 4961 | EA | 8.000 | 8.000 | 0.000 | $20.00 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY ITEMS | $247,358.14 | $435,994.56 | ||||||||
Fed/State Project Number: CIRB-049C(286)RB | Project: 06549(04) | Category: 0200/BRIDGE ITEMS | ||||||||
0047 | PRECAST REINFORCED CONCRETE BOX | 508 7100 | LF | 52.000 | 52.000 | 0.000 | $550.00 | $0.00 | $0.00 | |
0048 | GUARDRAIL ANCHOR UNIT (TYPE II) | 623(F) 6033 | EA | 4.000 | 4.000 | 0.000 | $2,400.00 | $0.00 | $0.00 | |
Subtotals For Category 0200/BRIDGE ITEMS | $0.00 | $0.00 | ||||||||
Fed/State Project Number: CIRB-049C(286)RB | Project: 06549(04) | Category: 0300/TRAFFIC | ||||||||
0049 | SHEET ALUMINUM SIGNS | 850(A) 8110 | SF | 94.080 | 94.080 | 0.000 | $16.00 | $0.00 | $0.00 | |
0050 | 2" SQUARE TUBE POST | 851(C) 8324 | LF | 212.500 | 212.500 | 0.000 | $9.00 | $0.00 | $0.00 | |
0051 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 41,306.000 | 41,306.000 | 0.000 | $0.45 | $0.00 | $0.00 | |
0052 | TRAFFIC STRIPE(PLASTIC)(ARROWS) | 855(B) 8818 | EA | 2.000 | 2.000 | 0.000 | $80.00 | $0.00 | $0.00 | |
0053 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.200 | 0.500 | $5,000.00 | $1,000.00 | $2,500.00 |
Subtotals For Category 0300/TRAFFIC | $1,000.00 | $2,500.00 | ||||||||
Fed/State Project Number: CIRB-049C(286)RB | Project: 06549(04) | Category: 0600/STAKING | ||||||||
0054 | CONSTRUCTION STAKING LEVEL II | 642(B) 0096 | LSUM | 1.000 | 1.000 | 0.250 | $10,000.00 | $0.00 | $2,500.00 | |
Subtotals For Category 0600/STAKING | $0.00 | $2,500.00 | ||||||||
Fed/State Project Number: CIRB-049C(286)RB | Project: 06549(04) | Category: 0640/CONSTRUCTION | ||||||||
0055 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.000 | $3,000.00 | $0.00 | $0.00 | |
0056 | FIELD OFFICE | 640(A) 1426 | EA | 1.000 | 1.000 | 1.000 | $2,500.00 | $0.00 | $2,500.00 | |
0057 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $165,000.00 | $0.00 | $165,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $167,500.00 | ||||||||
Subtotals For Project CIRB-049C(286)RB /06549(04) | $248,358.14 | $608,494.56 |