| Contract ID: | 090125 | Estimate Number: | 0008 | Contract No: | 411112 | |||
| Residency: | COBB ENGINEERING CO., INC. (04003) | Estimate Type: | Progressive | Account No: | 400400 | |||
| Project Number(s): | IM-STIM(177)3R | ||||||||||||
| Primary Job Piece No: | 26281(04) | ||||||||||||
| Contract Description: | PAVEMENT REHAB (DOWEL RETROFIT) I-235: BEGIN AT NORTH END OF OKLAHOMA RIVER BRIDGE, EXTEND NORTH. PROJECT LENGTH = 3.47 MILES | ||||||||||||
| Primary County: | OKLAHOMA | ||||||||||||
| Name of Road: | I-235 | ||||||||||||
| Prime Contractor: | PENHALL COMPANY | ||||||||||||
| 1801 PENHALL WAY | |||||||||||||
| ANAHEIM , CA 92801 | |||||||||||||
| Surety Company: | SAFECO INSURANCE COMPANY | ||||||||||||
| Date Let: | 03/24/2009 | NTP Effective Date: | 04/27/2009 | Pay Period: | 08/22/2009 TO 09/15/2010 |
| Date Awarded: | 03/30/2009 | Date Work Began: | 05/18/2009 | Original Contract Time: | 90 |
| Date Contract Executed: | 04/10/2009 | Date Time Stopped: | 08/31/2009 | Current Time Charged: | 127.00 |
| Date NTP Issued: | 04/13/2009 | Completion Date: | 08/31/2009 | Current Time Allowed: | 130.00 |
| General Liability Expires: | 07/01/2011 | Workman's Comp Expires: | 07/01/2011 | Percent Time Used: | 97.69 % |
| Specification Year: | 1999 | Date Approved: | |||
| Current Contract Amount: | $2,681,598.80 | Total to Date | Prev to Date | This Estimate | |||
| Bid Amount: | $2,665,320.00 | Participating: | $2,675,253.54 | $2,659,178.62 | $16,074.92 | ||
| Percent Complete: | 98.14 % | Non Participating: | $0.00 | $0.00 | $0.00 | ||
| Funds Available: | $50,000.00 | Non ARRA: | $6,345.26 | $0.00 | $6,345.26 | ||
| Unearned Balance: | $33,721.20 | Total Earnings: | $2,681,598.80 | $2,659,178.62 | $22,420.18 | ||
| Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||||
| Gross Earnings: | $2,681,598.80 | $2,659,178.62 | $22,420.18 | ||||
| Other Adjustments: | $-50,000.00 | $-50,000.00 | $0.00 | ||||
| Liq Dam/Disincentive: | $0.00 | $0.00 | $0.00 | ||||
| TOTAL: | $2,631,598.80 | $2,609,178.62 | $22,420.18 | ||||
| Contract ID: | 090125 | Estimate Number: | 0008 | Primary JP: | 26281(04) | |||
| CHANGE ORDER HISTORY | |||||
| Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
| 001 | Revise SP 108-STIM01 | Approved | 06/11/2009 | 0.0 | $0.00 |
| 002 | Additional Depth Sawing | Approved | 09/29/2009 | 0.0 | $6,345.26 |
| 003 | FQCO | Approved | 05/03/2010 | 0.0 | $-31,658.86 |
| 004 | Adjustment of pay items after FQCO | Approved | 09/07/2010 | 0.0 | $41,592.40 |
| 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 |
| Lane Rental | 0003 | $-5,000.00 |
| Lane Rental | 0005 | $-45,000.00 | Subtotals For Contract Adjustments | $-50,000.00 |
| 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 ADJUSTMENTS | |||||||||
| Milestone Number | Milestone Description | Time Allowed | Time Used | Rate | Total | ||||
| No milestones exist for this contract. | |||||||||
| Contract ID: | 090125 | Estimate Number: | 0008 | Primary JP: | 26281(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: IM-STIM(177)3R | Project: 26281(04) | Category: 0100/ROADWAY | ||||||||
| 0001 | AGGREGATE BASE | 303 0192 | CY | 100.000 | 199.680 | 8.800 | 199.680 | $25.00 | $220.00 | $4,992.00 |
| 0002 | 9" H.E.S. DOWEL JOINTED CONCRETE PAVEMENT | 414(B1) 5758 | SY | 2,500.000 | 2,788.830 | -0.010 | 2,788.830 | $136.00 | $-1.36 | $379,280.88 |
| 0003 | APPROACH SLABS | 414(C) 0309 | SY | 2,900.000 | 2,098.930 | 0.030 | 2,098.930 | $231.00 | $6.93 | $484,852.83 |
| 0004 | CONCRETE JOINT REHABILITATION | 419 4152 | LF | 160,000.000 | 137,319.000 | -450.000 | 137,319.000 | $0.81 | $-364.50 | $111,228.39 |
| 0005 | DIAMOND GRINDING CONCRETE PAVEMENT | 425 5195 | SY | 85,000.000 | 93,608.540 | -7,523.790 | 93,608.540 | $2.50 | $-18,809.48 | $234,021.35 |
| 0006 | POLYURETHANE INJECTION FOR PAVEMENT | 426(D) 6010 | LB | 16,000.000 | 43,718.000 | 43,718.000 | $4.25 | $0.00 | $185,801.50 | |
| 0007 | DOWEL BAR RETROFIT | 436 0100 | EA | 24,000.000 | 22,614.000 | 22,614.000 | $26.00 | $0.00 | $587,964.00 | |
| 0008 | STRUCTURAL STEEL | 506(A) 1322 | LB | 2,000.000 | 182.000 | 182.000 | $0.75 | $0.00 | $136.50 | |
| 0009 | EPOXY COATED REINFORCING STEEL | 511(B) 4269 | LB | 24,000.000 | 162,250.000 | 162,250.000 | $0.75 | $0.00 | $121,687.50 | |
| 0010 | REMOVAL OF CONCRETE PAVEMENT | 619(B) 4727 | SY | 2,500.000 | 2,788.830 | -0.010 | 2,788.830 | $39.00 | $-0.39 | $108,764.37 |
| 0011 | REMOVAL OF EXISTING SLAB | 619(B) 6189 | SY | 2,900.000 | 2,051.170 | -47.730 | 2,051.170 | $52.00 | $-2,481.96 | $106,660.84 |
| Subtotals For Category 0100/ROADWAY | $-21,430.76 | $2,325,390.16 | ||||||||
| Fed/State Project Number: IM-STIM(177)3R | Project: 26281(04) | Category: 0300/TRAFFIC | ||||||||
| 0012 | (SP)TRAFFIC STRIPE(MULTI-POLYMER) | 854(C) 8520 | LF | 230,000.000 | 180,600.000 | 51,964.000 | 180,600.000 | $0.52 | $27,021.28 | $93,912.00 |
| 0013 | (SP)TRAFFIC STRIPE (MULTI-POLYMER)(SYMBOLS, WORDS. ETC.) | 854(C) 8525 | EA | 100.000 | 68.000 | 68.000 | $250.00 | $0.00 | $17,000.00 | |
| 0014 | PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) | 859(A) 8006 | LF | 70,000.000 | 48,396.000 | -62,216.000 | 48,396.000 | $0.50 | $-31,108.00 | $24,198.00 |
| 0015 | (PL)TRUCK MOUNTED ATTENUATOR | 876(C) 8482 | SD | 180.000 | 142.000 | 142.000 | $4.00 | $0.00 | $568.00 | |
| 0016 | ARROW DISPLAY(TYPE C) | 880(A) 8812 | SD | 200.000 | 187.000 | 187.000 | $9.00 | $0.00 | $1,683.00 | |
| 0017 | CONSTRUCTION SIGNS 0 TO 6.25 SF | 880(B) 8818 | SD | 3,000.000 | 2,110.000 | 2,110.000 | $0.40 | $0.00 | $844.00 | |
| 0018 | CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF | 880(B) 8821 | SD | 8,000.000 | 663.000 | 663.000 | $0.02 | $0.00 | $13.26 | |
| 0019 | CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF | 880(B) 8824 | SD | 8,000.000 | 2,844.000 | 2,844.000 | $0.02 | $0.00 | $56.88 | |
| 0020 | BARRICADES(TYPE III) | 880(C) 8842 | SD | 1,000.000 | 577.000 | 577.000 | $0.02 | $0.00 | $11.54 | |
| 0021 | WING BARRICADES | 880(C) 8848 | SD | 240.000 | 321.000 | 321.000 | $2.00 | $0.00 | $642.00 | |
| 0022 | WARNING LIGHTS(TYPE A) | 880(E) 8860 | SD | 9,000.000 | 1,134.000 | 1,134.000 | $0.02 | $0.00 | $22.68 | |
| 0023 | WARNING LIGHTS(TYPE C) | 880(E) 8872 | SD | 20,000.000 | 4,394.000 | 4,394.000 | $0.02 | $0.00 | $87.88 | |
| 0024 | DRUMS | 880(F) 8878 | SD | 20,000.000 | 7,432.000 | 7,432.000 | $0.02 | $0.00 | $148.64 | |
| 0025 | CONES(36" LARGE) | 880(H) 8896 | SD | 20,000.000 | 20,279.000 | 20,279.000 | $0.90 | $0.00 | $18,251.10 | |
| 0026 | TRAFFIC SURVEILLANCE, POLICE | 880(L) 8911 | HOUR | 800.000 | 1,022.000 | 1,022.000 | $67.00 | $0.00 | $68,474.00 | |
| 0027 | PORT.CHANGEABLE MESSAGE SIGN | 882(B) 8306 | SD | 300.000 | 138.000 | 138.000 | $1.00 | $0.00 | $138.00 | |
| 0028 | (PL)REMOVAL OF CLASS C PAVEMENT MARKERS | 890(A) 8702 | EA | 1,900.000 | 722.000 | 722.000 | $10.00 | $0.00 | $7,220.00 | |
| 8000 | (SP)TRAFFIC STRIPE(MULTI-POLYMER) | 854(C) 8520 | LF | 0.000 | 28,570.000 | 28,570.000 | 28,570.000 | $0.52 | $14,856.40 | $14,856.40 |
| 8001 | (SP)TRAF.STR.(MULTI-POLY.)(SYM,WRD,ETC) | 854(C) 8525 | EA | 0.000 | 56.000 | 56.000 | 56.000 | $250.00 | $14,000.00 | $14,000.00 |
| 8002 | PAVEMENT MRKNG.REMOVAL(TRAF.STRP) | 859(A) 8006 | LF | 0.000 | 25,472.000 | 25,472.000 | 25,472.000 | $0.50 | $12,736.00 | $12,736.00 |
| Subtotals For Category 0300/TRAFFIC | $37,505.68 | $274,863.38 | ||||||||
| Fed/State Project Number: IM-STIM(177)3R | Project: 26281(04) | Category: 0640/CONSTRUCTION | ||||||||
| 0029 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $75,000.00 | $0.00 | $75,000.00 | |
| Subtotals For Category 0640/CONSTRUCTION | $0.00 | $75,000.00 | ||||||||
| Fed/State Project Number: IM-STIM(177)3R | Project: 26281(04) | Category: 0850/Non ARRA Funding | ||||||||
| 8004 | SAWING PAVEMENT | 619(C) 0924 | LF | 0.000 | 4,654.000 | 4,654.000 | 4,654.000 | $1.36 | $6,345.26 | $6,345.26 |
| Subtotals For Category 0850/Non ARRA Funding | $6,345.26 | $6,345.26 | ||||||||
| Subtotals For Project IM-STIM(177)3R /26281(04) | $22,420.18 | $2,681,598.80 | ||||||||