Contract ID: | 100139 | Estimate Number: | 0003 | Contract No: | 511010 | |||
Residency: | EDMOND (04400) | Estimate Type: | Progressive | Account No: | 400400 | |||
Project Number(s): | STP-STIM(499)AG | ||||||||||||
Primary Job Piece No: | 27287(04) | ||||||||||||
Contract Description: | RESURFACE (ASPHALT) CITY STREET (MACARTHUR BLVD): FROM NW 63RD ST, EXTEND NORTH TO NW EXPRESSWAY. PROJECT LENGTH = 0.449 MILES | ||||||||||||
Primary County: | OKLAHOMA | ||||||||||||
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: | 02/18/2010 | NTP Effective Date: | 04/19/2010 | Pay Period: | 06/11/2010 TO 06/30/2010 |
Date Awarded: | 03/01/2010 | Date Work Began: | 05/21/2010 | Original Contract Time: | 30 |
Date Contract Executed: | 03/09/2010 | Date Time Stopped: | Current Time Charged: | 73.00 | |
Date NTP Issued: | 03/16/2010 | Completion Date: | Current Time Allowed: | 92.00 | |
General Liability Expires: | 07/01/2010 | Workman's Comp Expires: | 07/01/2010 | Percent Time Used: | 79.35 % |
Specification Year: | 1999 | Date Approved: | |||
Current Contract Amount: | $278,655.02 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $278,655.02 | Participating: | $267,963.75 | $256,764.09 | $11,199.66 | ||
Percent Complete: | 100 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
Funds Available: | $1.35 | Non ARRA: | $0.00 | $0.00 | $0.00 | ||
Unearned Balance: | $1.35 | Total Earnings: | $267,963.75 | $256,764.09 | $11,199.66 | ||
Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
Gross Earnings: | $267,963.75 | $256,764.09 | $11,199.66 | ||||
Other Adjustments: | $10,689.92 | $10,416.92 | $273.00 | ||||
Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
TOTAL: | $278,653.67 | $267,181.01 | $11,472.66 |
Contract ID: | 100139 | Estimate Number: | 0003 | Primary JP: | 27287(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. |
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 |
27287(04) | 0003 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0001 | 0.00 | $0.00 | $5,250.31 |
27287(04) | 0003 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0003 | 0.00 | $0.00 | $330.72 |
27287(04) | 0012 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0001 | 0.00 | $0.00 | $2,053.13 |
27287(04) | 0012 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0003 | 0.00 | $0.00 | $-27.07 |
27287(04) | 0017 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0001 | 0.00 | $0.00 | $3,113.48 |
27287(04) | 0017 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | Asphalt Binder Adjustment | 0003 | 0.00 | $0.00 | $-30.65 | Subtotals For Line Item Adjustments | $10,689.92 |
MILESTONE ADJUSTMENTS | |||||||||
Milestone Number | Milestone Description | Time Allowed | Time Used | Rate | Total | ||||
No milestones exist for this contract. |
Contract ID: | 100139 | Estimate Number: | 0003 | Primary JP: | 27287(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(499)AG | Project: 27287(04) | Category: 0100/ROADWAY | ||||||||
0001 | SOLID SLAB SODDING | 230(A) 2806 | SY | 50.000 | 50.000 | 0.000 | 0.000 | $10.00 | $0.00 | $0.00 |
0002 | TACK COAT | 407 0250 | GAL | 634.060 | 634.060 | 746.000 | 746.000 | $2.00 | $1,492.00 | $1,492.00 |
0003 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 1,775.370 | 1,775.370 | 101.660 | 1,715.550 | $73.10 | $7,431.35 | $125,406.71 |
0004 | COLD MILLING PAVEMENT | 417 5267 | SY | 12,681.240 | 12,681.240 | 12,732.010 | $0.50 | $0.00 | $6,366.01 | |
0005 | 2'-8" COMB. CURB & GUTTER (8" BARRIER) | 609(B) 1526 | LF | 30.000 | 30.000 | 0.000 | 0.000 | $15.00 | $0.00 | $0.00 |
0006 | 4" CONCRETE SIDEWALK | 610(A) 0602 | SY | 25.000 | 25.000 | 0.000 | 0.000 | $45.00 | $0.00 | $0.00 |
0007 | (PL)TACTILE WARNING DEVICE-NEW | 610(I) 4610 | SF | 32.000 | 32.000 | 0.000 | 0.000 | $15.00 | $0.00 | $0.00 |
0008 | REMOVAL OF CURB AND GUTTER | 619(B) 4726 | LF | 30.000 | 30.000 | 0.000 | 0.000 | $8.00 | $0.00 | $0.00 |
0009 | SAWING PAVEMENT | 619(C) 0924 | LF | 16.000 | 16.000 | 0.000 | 0.000 | $5.00 | $0.00 | $0.00 |
0010 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $1,500.00 | $0.00 | $1,500.00 | |
8002 | ASPHALT BINDER PRICE ADJUSTMENT | 109 1150 | LSUM | 0.000 | 0.000 | 0.000 | $5,581.03 | $0.00 | $0.00 | |
Subtotals For Category 0100/ROADWAY | $8,923.35 | $134,764.72 | ||||||||
Fed/State Project Number: STP-STIM(499)AG | Project: 27287(04) | Category: 0101/ADD ALT 1 | ||||||||
0011 | TACK COAT | 407 0250 | GAL | 224.160 | 224.160 | 265.000 | 265.000 | $2.00 | $530.00 | $530.00 |
0012 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 627.640 | 627.640 | -8.320 | 622.790 | $73.10 | $-608.19 | $45,525.95 |
0013 | COLD MILLING PAVEMENT | 417 5267 | SY | 4,483.170 | 4,483.170 | 4,522.660 | $0.50 | $0.00 | $2,261.33 | |
0014 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 2,147.000 | 2,147.000 | 62.000 | 1,758.000 | $0.44 | $27.28 | $773.52 |
0015 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $500.00 | $0.00 | $500.00 | |
8003 | ASPHALT BINDER PRICE ADJUSTMENT | 109 1150 | LSUM | 0.000 | 0.000 | 0.000 | $2,026.06 | $0.00 | $0.00 | |
Subtotals For Category 0101/ADD ALT 1 | $-50.91 | $49,590.80 | ||||||||
Fed/State Project Number: STP-STIM(499)AG | Project: 27287(04) | Category: 0102/ADD ALT 2 | ||||||||
0016 | TACK COAT | 407 0250 | GAL | 344.130 | 344.130 | 234.000 | 234.000 | $2.00 | $468.00 | $468.00 |
0017 | (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) | 411(S4) 5955 | TON | 963.570 | 963.570 | -9.420 | 947.630 | $73.10 | $-688.60 | $69,271.76 |
0018 | COLD MILLING PAVEMENT | 417 5267 | SY | 6,882.610 | 6,882.610 | 6,335.020 | $0.50 | $0.00 | $3,167.51 | |
0019 | LOOP DETECTOR WIRE(PREFORMED) | 828(B) 8141 | LF | 320.000 | 320.000 | 320.000 | 320.000 | $5.00 | $1,600.00 | $1,600.00 |
0020 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 4,344.000 | 4,344.000 | 1,674.000 | 3,802.000 | $0.43 | $719.82 | $1,634.86 |
0021 | TRAFFIC STRIPE(PLASTIC)(ARROWS) | 855(B) 8818 | EA | 4.000 | 4.000 | 4.000 | 4.000 | $80.00 | $320.00 | $320.00 |
0022 | TRAFFIC STRIPE(PLASTIC)(WORDS) | 855(B) 8821 | EA | 2.000 | 2.000 | 2.000 | 2.000 | $185.00 | $370.00 | $370.00 |
0023 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 1.000 | $630.00 | $0.00 | $630.00 | |
8004 | ASPHALT BINDER PRICE ADJUSTMENT | 109 1150 | LSUM | 0.000 | 0.000 | 0.000 | $3,082.83 | $0.00 | $0.00 | |
Subtotals For Category 0102/ADD ALT 2 | $2,789.22 | $77,462.13 | ||||||||
Fed/State Project Number: STP-STIM(499)AG | Project: 27287(04) | Category: 0300/TRAFFIC | ||||||||
0024 | TRAFFIC STRIPE(PLASTIC)(4" WIDE) | 855(A) 8812 | LF | 6,404.000 | 6,404.000 | -840.000 | 3,902.000 | $0.55 | $-462.00 | $2,146.10 |
8001 | LOOP DETECTOR WIRE(PREFORMED) | 828(B) 8141 | LF | 0.000 | 0.000 | 0.000 | $5.00 | $0.00 | $0.00 | |
Subtotals For Category 0300/TRAFFIC | $-462.00 | $2,146.10 | ||||||||
Fed/State Project Number: STP-STIM(499)AG | Project: 27287(04) | Category: 0640/CONSTRUCTION | ||||||||
0025 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $4,000.00 | $0.00 | $4,000.00 | |
Subtotals For Category 0640/CONSTRUCTION | $0.00 | $4,000.00 | ||||||||
Subtotals For Project STP-STIM(499)AG /27287(04) | $11,199.66 | $267,963.75 |