Contract ID: | 090504 | Estimate Number: | 0006 | Contract No: | 510204 | |||
Residency: | PURCELL (03200) | Estimate Type: | Progressive | Account No: | 432300 | |||
Project Number(s): | STP-STIM(302)AG, STP-STIM(401)AG, STP-STIM(407)AG | ||||||||||||
Primary Job Piece No: | 26730(04) | ||||||||||||
Contract Description: | RESURFACE (ASPHALT) CITY STREETS: AT VARIOUS LOCATIONS IN CLEVELAND COUNTY. PROJECT LENGTH = 11.09 MILES. | ||||||||||||
Primary County: | CLEVELAND | ||||||||||||
Name of Road: | CITY STREET | ||||||||||||
Prime Contractor: | HASKELL LEMON CONSTRUCTION CO. | ||||||||||||
P. O. BOX 75608 | |||||||||||||
OKLAHOMA CITY , OK 73147-0608 | |||||||||||||
Surety Company: | WESTERN SURETY COMPANY | ||||||||||||
Date Let: | 07/23/2009 | NTP Effective Date: | 10/30/2009 | Pay Period: | 03/16/2010 TO 04/30/2011 |
Date Awarded: | 08/03/2009 | Date Work Began: | 08/31/2009 | Original Contract Time: | N/A |
Date Contract Executed: | 08/12/2009 | Date Time Stopped: | 04/23/2010 | Current Time Charged: | N/A |
Date NTP Issued: | 08/12/2009 | Completion Date: | 04/23/2010 | Current Time Allowed: | N/A |
General Liability Expires: | 07/01/2011 | Workman's Comp Expires: | 07/01/2011 | Percent Time Used: | N/A |
Specification Year: | 1999 | FIXED COMPLETION DATE: | 04/23/2010 | Date Approved: | |
Current Contract Amount: | $2,599,587.06 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $2,628,774.00 | Participating: | $2,599,587.06 | $2,478,978.22 | $120,608.84 | ||
Percent Complete: | 96.45 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $92,397.05 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $121,583.99 | Total Earnings: | $2,599,587.06 | $2,478,978.22 | $120,608.84 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $2,599,587.06 | $2,478,978.22 | $120,608.84 | ||||
Other Adjustments: | $8,852.95 | $8,449.90 | $403.05 | ||||
Liq Dam/Disincentive: | $-101,250.00 | $-101,250.00 | $0.00 | ||||
TOTAL: | $2,507,190.01 | $2,386,178.12 | $121,011.89 |
Contract ID: | 090504 | Estimate Number: | 0006 | Primary JP: | 26730(04) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | Add line item for Pavement Smoothness | Approved | 12/08/2009 | 0.0 | $33,646.15 |
002 | Adjust "to be completed by" date | Approved | 09/16/2010 | 174.0 | $0.00 |
003 | CO FINALALIZING CONNTRACT ITEMS QUANTITIES | Approved | 05/02/2011 | 0.0 | $-62,833.09 |
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 |
System Application of Liquidated Damages | 0004 | -30.0 | $750.00 | $-22,500.00 |
System Application of Liquidated Damages | 0005 | -105 | $750.00 | $-78,750.00 |
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 |
26730(04) | 0004 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0002 | 0.00 | $0.00 | $2,885.92 |
26730(04) | 0004 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0006 | 131.86 | $4.27 | $564.10 |
26730(04) | 0008 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | Asphalt Binder Adjustment | 0002 | 0.00 | $0.00 | $80.45 |
26730(04) | 0009 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0002 | 0.00 | $0.00 | $1,317.43 |
26739(04) | 0013 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | Asphalt Binder Adjustment | 0002 | 0.00 | $0.00 | $20.86 |
26739(04) | 0013 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | Asphalt Binder Adjustment | 0004 | 0.00 | $0.00 | $161.62 |
26739(04) | 0014 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0003 | 0.00 | $0.00 | $130.14 |
26739(04) | 0014 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0004 | 0.00 | $0.00 | $-32.60 |
26739(04) | 0014 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0004 | 0.00 | $0.00 | $1,572.76 |
26739(04) | 0014 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0006 | 0.00 | $0.00 | $-141.43 |
26739(04) | 0021 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0004 | 0.00 | $0.00 | $461.85 |
26739(04) | 0024 | 4" CONCRETE SIDEWALK | * COMPRESSIVE STRENGTH | 0003 | 0.00 | $0.00 | $-42.30 |
26739(04) | 0024 | 4" CONCRETE SIDEWALK | * COMPRESSIVE STRENGTH | 0004 | 0.00 | $0.00 | $-15.55 |
26739(04) | 0024 | 4" CONCRETE SIDEWALK | * COMPRESSIVE STRENGTH | 0006 | 0.00 | $0.00 | $-81.65 |
26745(04) | 0029 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | Asphalt Binder Adjustment | 0002 | 0.00 | $0.00 | $73.85 |
26745(04) | 0029 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | Asphalt Binder Adjustment | 0004 | 0.00 | $0.00 | $16.36 |
26745(04) | 0029 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | Asphalt Binder Adjustment | 0006 | 16.57 | $3.74 | $62.03 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0002 | 0.00 | $0.00 | $-2,800.00 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0002 | 0.00 | $0.00 | $-1,568.00 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0002 | 0.00 | $0.00 | $1,568.31 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0003 | 0.00 | $0.00 | $588.00 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0003 | 0.00 | $0.00 | $2,800.00 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | * QAQC | 0003 | 0.00 | $0.00 | $-1,764.00 |
26745(04) | 0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0004 | 0.00 | $0.00 | $2,994.80 | Subtotals For Line Item Adjustments | $8,852.95 | * = 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: | 090504 | Estimate Number: | 0006 | Primary JP: | 26730(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: STP-STIM(302)AG | Project: 26730(04) | Category: 0100/ROADWAY CLEVELAND COUNTY - STP-STIM(302)AG | ||||||||
0001 | TRAFFIC BOUND SURFACE COURSE TYPE A | 403(A) 0217 | TON | 50.000 | 49.370 | -0.630 | 49.370 | $50.00 | $-31.50 | $2,468.50 |
0002 | TACK COAT | 407 0250 | GAL | 2,640.000 | 2,172.340 | 73.780 | 2,172.340 | $2.00 | $147.56 | $4,344.68 |
0003 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | 411(S3) 6210 | TON | 550.000 | 0.000 | 0.000 | $80.00 | $0.00 | $0.00 | |
0004 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 5,914.000 | 6,720.720 | 131.860 | 6,720.720 | $67.00 | $8,834.62 | $450,288.24 |
0005 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 84,480.000 | 72,661.000 | -12,243.000 | 72,661.000 | $0.40 | $-4,897.20 | $29,064.40 |
8000 | PAVEMENT/BRIDGE SMOOTHNESS ADJUSTMENT | 430 5015 | EA | 0.000 | 3,757.150 | 2,957.150 | 3,757.150 | $1.00 | $2,957.15 | $3,757.15 |
Subtotals For Category 0100/ROADWAY CLEVELAND COUNTY - STP-STIM(302)AG | $7,010.63 | $489,922.97 | ||||||||
Fed/State Project Number: STP-STIM(302)AG | Project: 26730(04) | Category: 0101/ROADWAY SLAUGHTERVILLE - STP-STIM(302)AG | ||||||||
0006 | TRAFFIC BOUND SURFACE COURSE TYPE A | 403(A) 0217 | TON | 20.000 | 23.860 | 0.630 | 23.860 | $50.00 | $31.50 | $1,193.00 |
0007 | TACK COAT | 407 0250 | GAL | 1,320.000 | 1,341.700 | 0.000 | 1,341.700 | $2.00 | $0.00 | $2,683.40 |
0008 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | 411(S3) 6210 | TON | 275.000 | 209.890 | 209.890 | $80.00 | $0.00 | $16,791.20 | |
0009 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 2,950.000 | 3,007.840 | 3,007.840 | $67.00 | $0.00 | $201,525.28 | |
0010 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 42,240.000 | 36,693.000 | 1,554.000 | 36,693.000 | $0.40 | $621.60 | $14,677.20 |
Subtotals For Category 0101/ROADWAY SLAUGHTERVILLE - STP-STIM(302)AG | $653.10 | $236,870.08 | ||||||||
Fed/State Project Number: STP-STIM(302)AG | Project: 26730(04) | Category: 0640/CONSTRUCTION - STP-STIM(302)AG | ||||||||
0011 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $3,000.00 | $0.00 | $3,000.00 | |
Subtotals For Category 0640/CONSTRUCTION - STP-STIM(302)AG | $0.00 | $3,000.00 | ||||||||
Subtotals For Project STP-STIM(302)AG /26730(04) | $7,663.73 | $729,793.05 |
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: STP-STIM(401)AG | Project: 26739(04) | Category: 0100/ROADWAY - STP-STIM(401)AG | ||||||||
0012 | TACK COAT | 407 0250 | GAL | 5,584.000 | 2,174.080 | 409.850 | 2,174.080 | $2.00 | $819.70 | $4,348.16 |
0013 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | 411(S3) 6210 | TON | 122.000 | 476.090 | 476.090 | $80.00 | $0.00 | $38,087.20 | |
0014 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 4,170.000 | 3,887.900 | 0.000 | 3,887.900 | $70.00 | $0.00 | $272,153.00 |
0015 | COLD MILLING PAVEMENT | 417 5267 | SY | 37,230.000 | 34,156.300 | 22,848.200 | 34,156.300 | $0.80 | $18,278.56 | $27,325.04 |
0016 | 4" CONCRETE SIDEWALK | 610(A) 0602 | SY | 828.000 | 1,179.440 | 302.240 | 1,179.440 | $50.00 | $15,112.00 | $58,972.00 |
0017 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 560.000 | 500.000 | -580.000 | 500.000 | $20.00 | $-11,600.00 | $10,000.00 |
0018 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 15,000.000 | 13,728.000 | 2,993.000 | 13,728.000 | $0.45 | $1,346.85 | $6,177.60 |
0019 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $5,000.00 | $0.00 | $5,000.00 | |
8002 | PAVEMENT/BRIDGE SMOOTHNESS ADJUSTMENT | 430 5015 | EA | 0.000 | 13,725.130 | 12,924.130 | 13,725.130 | $1.00 | $12,924.13 | $13,725.13 |
Subtotals For Category 0100/ROADWAY - STP-STIM(401)AG | $36,881.24 | $435,788.13 | ||||||||
Fed/State Project Number: STP-STIM(401)AG | Project: 26739(04) | Category: 0101/ADD ALTERNATE NE 12TH STREET - STP-STIM(401)AG | ||||||||
0020 | TACK COAT | 407 0250 | GAL | 1,512.000 | 295.130 | 295.130 | $2.00 | $0.00 | $590.26 | |
0021 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 1,127.000 | 1,054.460 | 1,054.460 | $70.00 | $0.00 | $73,812.20 | |
0022 | H.E.S. CONCRETE (FULL DEPTH PATCHING) | 414(B) 5913 | SY | 1,450.000 | 728.150 | -628.550 | 728.150 | $70.00 | $-43,998.50 | $50,970.50 |
0023 | COLD MILLING PAVEMENT | 417 5267 | SY | 10,059.000 | 9,800.000 | 6,992.000 | 9,800.000 | $0.80 | $5,593.60 | $7,840.00 |
0024 | 4" CONCRETE SIDEWALK | 610(A) 0602 | SY | 247.000 | 343.650 | -153.900 | 343.650 | $50.00 | $-7,695.00 | $17,182.50 |
0025 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 230.000 | 440.000 | -40.000 | 440.000 | $20.00 | $-800.00 | $8,800.00 |
0026 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 4,700.000 | 4,614.000 | -598.000 | 4,614.000 | $0.45 | $-269.10 | $2,076.30 |
0027 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | -1.000 | 1.000 | $1,000.00 | $-1,000.00 | $1,000.00 |
Subtotals For Category 0101/ADD ALTERNATE NE 12TH STREET - STP-STIM(401)AG | $-48,169.00 | $162,271.76 | ||||||||
Subtotals For Project STP-STIM(401)AG /26739(04) | $-11,287.76 | $598,059.89 |
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: STP-STIM(407)AG | Project: 26745(04) | Category: 0100/ROADWAY - STP-STIM(407)AG | ||||||||
0028 | TACK COAT | 407 0250 | GAL | 3,965.000 | 4,071.410 | 1,972.810 | 4,071.410 | $2.00 | $3,945.62 | $8,142.82 |
0029 | (SP)ASPHALT CONCRETE TYPE S3(PATCHING)(PG 64-22 OK) | 411(S3) 6210 | TON | 290.000 | 251.920 | 16.570 | 251.920 | $80.00 | $1,325.60 | $20,153.60 |
0030 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 11,050.000 | 10,418.050 | 10,418.050 | $70.00 | $0.00 | $729,263.50 | |
0031 | H.E.S. CONCRETE (FULL DEPTH PATCHING) | 414(B) 5913 | SY | 2,395.000 | 1,976.050 | 962.510 | 1,976.050 | $70.00 | $67,375.70 | $138,323.50 |
0032 | COLD MILLING BITUMINOUS PAVEMENT | 417 4267 | SY | 78,860.000 | 122,113.690 | 54,194.540 | 122,113.690 | $0.80 | $43,355.63 | $97,690.95 |
0033 | 4" CONCRETE SIDEWALK | 610(A) 0602 | SY | 1,212.000 | 1,655.140 | -14.006 | 1,655.140 | $50.00 | $-700.30 | $82,757.00 |
0034 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 808.000 | 1,242.000 | 68.000 | 1,242.000 | $20.00 | $1,360.00 | $24,840.00 |
0035 | (PL)TACTILE WARNING DEVICE-RETROFIT | 610(I) 4615 | SF | 512.000 | 288.340 | -171.990 | 288.340 | $50.00 | $-8,599.50 | $14,417.00 |
0036 | (PL)TRAFFIC ITEMS | 890 7700 | LSUM | 1.000 | 1.000 | 1.000 | $55,000.00 | $0.00 | $55,000.00 | |
8001 | PAVEMENT/BRIDGE SMOOTHNESS ADJUSTMENT | 430 5015 | EA | 0.000 | 16,719.920 | 15,917.920 | 16,719.920 | $1.00 | $15,917.92 | $16,719.92 |
Subtotals For Category 0100/ROADWAY - STP-STIM(407)AG | $123,980.67 | $1,187,308.29 | ||||||||
Fed/State Project Number: STP-STIM(407)AG | Project: 26745(04) | Category: 0300/TRAFFIC - STP-STIM(407)AG | ||||||||
0037 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 55,804.000 | 44,737.000 | 116.000 | 44,737.000 | $0.45 | $52.20 | $20,131.65 |
0038 | TRAFFIC STRIPE(PLASTIC)(24" WIDE) | 855(A) 8825 | LF | 3,300.000 | 3,757.670 | 3,757.670 | $2.50 | $0.00 | $9,394.18 | |
0039 | TRAFFIC STRIPE(PLASTIC)(ARROWS) | 855(B) 8818 | EA | 56.000 | 37.000 | 2.000 | 37.000 | $100.00 | $200.00 | $3,700.00 |
0040 | TRAFFIC STRIPE(PLASTIC)(WORDS) | 855(B) 8821 | EA | 12.000 | 0.000 | 0.000 | $200.00 | $0.00 | $0.00 | |
0041 | TRAFFIC STRIPE(PLASTIC)(SYMBOLS) | 855(B) 8824 | EA | 4.000 | 4.000 | 4.000 | $300.00 | $0.00 | $1,200.00 | |
0042 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $10,000.00 | $0.00 | $10,000.00 | |
Subtotals For Category 0300/TRAFFIC - STP-STIM(407)AG | $252.20 | $44,425.83 | ||||||||
Fed/State Project Number: STP-STIM(407)AG | Project: 26745(04) | Category: 0640/CONSTRUCTION - STP-STIM(407)AG | ||||||||
0043 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $40,000.00 | $0.00 | $40,000.00 | |
Subtotals For Category 0640/CONSTRUCTION - STP-STIM(407)AG | $0.00 | $40,000.00 | ||||||||
Subtotals For Project STP-STIM(407)AG /26745(04) | $124,232.87 | $1,271,734.12 |