Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    09/17/2010
Contract ID: 090648   Estimate Number: 0014     Contract No: 510701
Residency: COBB ENGINEERING CO., INC. (08003)   Estimate Type: Progressive     Account No: 400800

Project Number(s): STP-STIM(282)IG
Primary Job Piece No: 26701(04)
Contract Description: PAVEMENT REHABILITATION CITY STREET (YALE AVE): FROM ADMIRAL PLACE TO PINE STREET IN THE CITY OF TULSA. PROJECT LENGTH = 1.126 MILES
Primary County: TULSA              
Name of Road: CITY STREET (YALE AV              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 11/19/2009 NTP Effective Date: 01/04/2010 Pay Period: 09/01/2010  TO  09/15/2010
Date Awarded: 12/07/2009 Date Work Began: 02/08/2010 Original Contract Time: 210
Date Contract Executed: 12/18/2009 Date Time Stopped: Current Time Charged: 220.00
Date NTP Issued: 12/22/2009 Completion Date: Current Time Allowed: 222.00
General Liability Expires: 03/01/2011 Workman's Comp Expires: 02/01/2011 Percent Time Used: 99.10 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $2,121,387.22 Total to Date Prev to Date This Estimate
Bid Amount: $2,121,387.22 Participating: $485,692.21 $423,660.48 $62,031.73
Percent Complete: 64.57 % Non Participating: $881,833.50 $881,733.50 $100.00
Funds Available: $751,684.15 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $751,684.15 Total Earnings: $1,367,525.71 $1,305,393.98 $62,131.73
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,367,525.71 $1,305,393.98 $62,131.73
Other Adjustments: $2,177.36 $287.12 $1,890.24
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,369,703.07 $1,305,681.10 $64,021.97

Estimate Adjustment Detail

Contract ID: 090648   Estimate Number: 0014     Primary JP: 26701(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Change the Work Order Effective Date Approved 05/07/2010 0.0 $0.00


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
26701(04) 0015 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) Asphalt Binder Adjustment 0014 0.00 $0.00 $1,890.24
26701(04) 0079 (SP)ASPHALT CONCRETE, TYPE S4(PATCHING)(PG 64-22 OK) Asphalt Binder Adjustment 0004 0.00 $0.00 $46.05
26701(04) 0079 (SP)ASPHALT CONCRETE, TYPE S4(PATCHING)(PG 64-22 OK) Asphalt Binder Adjustment 0005 0.00 $0.00 $175.30
26701(04) 0079 (SP)ASPHALT CONCRETE, TYPE S4(PATCHING)(PG 64-22 OK) Asphalt Binder Adjustment 0008 0.00 $0.00 $65.77
Subtotals For Line Item Adjustments $2,177.36


MILESTONE ADJUSTMENTS
Milestone Number Milestone Description Time Allowed Time Used Rate Total
No milestones exist for this contract.

Line Item Detail

Contract ID: 090648   Estimate Number: 0014     Primary JP: 26701(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(282)IG Project:    26701(04) Category:    0100/ROADWAY ITEMS
0001 CONSTRUCTION MISCELLANEOUS 104 0350 SY 742.000 742.000   741.660 $2.00 $0.00 $1,483.32
0002 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000 0.050 1.000 $2,000.00 $100.00 $2,000.00
0003 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 1,401.000 1,401.000 206.850 363.610 $10.00 $2,068.50 $3,636.10
0004 UNCLASSIFIED BORROW 202(C) 0184 CY 200.000 200.000   0.000 $12.00 $0.00 $0.00
0005 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.000 0.650 $5,000.00 $0.00 $3,250.00
0006 TEMPORARY BALE BARRIER 222 2801 LF 45.000 45.000   200.000 $3.00 $0.00 $600.00
0007 TEMPORARY SILT FENCE 223 2801 LF 2,540.000 2,540.000   1,400.000 $1.00 $0.00 $1,400.00
0008 TEMPORARY SEDIMENT FILTER 224 2803 EA 1.000 1.000   0.000 $50.00 $0.00 $0.00
0009 TEMPORARY SEDIMENT REMOVAL 226 2805 CY 36.000 36.000   0.000 $10.00 $0.00 $0.00
0010 SOLID SLAB SODDING 230(A) 2806 SY 3,018.000 3,018.000   0.000 $1.50 $0.00 $0.00
0011 SEEDING METHOD B 232(B) 2814 AC 2.400 2.400   0.000 $500.00 $0.00 $0.00
0012 AGGREGATE BASE 303 0192 CY 1,027.000 1,027.000 1.670 331.910 $35.00 $58.45 $11,616.85
0013 SUBGRADE, METHOD B 310(B) 0149 SY 2,931.000 2,931.000 5.000 785.620 $0.20 $1.00 $157.13
0014 SEPARATOR FABRIC 325 5271 SY 3,314.000 3,314.000 5.000 805.060 $1.00 $5.00 $805.06
0015 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 3,192.000 3,192.000 574.680 574.680 $75.00 $43,101.00 $43,101.00
0016 (SP)ASPHALT CONCRETE TYPE S5(PG 70-28 OK) 411(S5) 5970 TON 2,104.000 2,104.000   0.000 $78.00 $0.00 $0.00
0017 8" H.E.S. CONCRETE (PATCHING) 414(B) 5071 SY 2,220.000 2,220.000 84.890 261.080 $80.00 $6,791.20 $20,886.40
0018 8" H.E.S. DOWEL JOINTED CONCRETE PAVEMENT 414(B1) 5757 SY 647.000 647.000   487.340 $50.00 $0.00 $24,367.00
0019 COLD MILLING PAVEMENT 417 5267 SY 28,006.000 28,006.000   13,896.660 $1.65 $0.00 $22,929.49
0020 FABRIC REINFORCEMENT 420(A) 4242 SY 28,006.000 28,006.000   0.000 $1.50 $0.00 $0.00
0021 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 257.000 257.000   256.550 $15.00 $0.00 $3,848.25
0022 RETAINING WALL 510(A) 6333 SY 59.000 59.000 0.000 59.000 $200.00 $0.00 $11,800.00
0023 CONCRETE CURB (6" BARRIER-INTEGRAL) 609(A) 0300 LF 884.000 884.000 9.000 332.500 $5.00 $45.00 $1,662.50
0024 COMBINED CURB & GUTTER (6" BARRIER) 609(B) 0383 LF 137.000 137.000 0.000 184.000 $25.00 $0.00 $4,600.00
0025 4" CONCRETE SIDEWALK 610(A) 0602 SY 1,818.000 1,818.000   1,600.230 $40.00 $0.00 $64,009.20
0026 6" CONCRETE SIDEWALK 610(A) 0605 SY 286.000 286.000   316.850 $44.00 $0.00 $13,941.40
0027 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 553.000 553.000   480.410 $50.00 $0.00 $24,020.50
0028 MANHOLE (4' DIAMETER) 611(A) 2657 EA 1.000 1.000 0.000 1.000 $1,800.00 $0.00 $1,800.00
0029 MANHOLE FRAME & COVER 611(D) 4215 EA 1.000 1.000   0.000 $500.00 $0.00 $0.00
0030 INLET CICI DES. 2 (STD) 611(E) 5112 EA 18.000 18.000 0.000 18.000 $1,800.00 $0.00 $32,400.00
0031 ADDITIONAL DEPTH IN INLET 611(F) 5196 VF 14.400 14.400   14.400 $250.00 $0.00 $3,600.00
0032 INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(G) 4488 EA 36.000 36.000   36.000 $300.00 $0.00 $10,800.00
0033 CAST IRON CURB INLETS 611(K) 4488 EA 36.000 36.000   36.000 $200.00 $0.00 $7,200.00
0034 MANHOLES ADJUST TO GRADE 612(A) 0641 EA 16.000 16.000   6.000 $1,000.00 $0.00 $6,000.00
0035 VALVE BOXES ADJUST TO GRADE 612(G) 0647 EA 8.000 8.000   5.000 $250.00 $0.00 $1,250.00
0036 METER BOXES ADJUST TO GRADE 612(H) 0648 EA 70.000 70.000   70.000 $250.00 $0.00 $17,500.00
0037 18" R.C.PIPE CLASS III 613(B) 0491 LF 20.000 20.000 20.000 20.000 $65.00 $1,300.00 $1,300.00
0038 REMOVAL OF FENCE 619(B) 4725 LF 200.000 200.000   65.000 $6.00 $0.00 $390.00
0039 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 849.000 849.000   730.920 $6.00 $0.00 $4,385.52
0040 REMOVAL OF DRAINAGE INLETS 619(B) 4741 EA 18.000 18.000   15.000 $350.00 $0.00 $5,250.00
0041 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 376.000 376.000   446.780 $6.00 $0.00 $2,680.68
0042 REMOVAL OF CURB 619(B) 4791 LF 931.000 931.000 9.000 816.000 $2.00 $18.00 $1,632.00
0043 REMOVAL OF SIDEWALK 619(B) 4792 SY 2,968.000 2,968.000 1,302.780 2,058.290 $5.00 $6,513.90 $10,291.45
0044 SAWING PAVEMENT 619(C) 0924 LF 3,322.000 3,322.000   611.000 $1.50 $0.00 $916.50
0045 2" PIPE RAILING 622(A) 4445 LF 170.000 170.000   0.000 $60.00 $0.00 $0.00
0046 (PL)ORNAMENTAL FENCE 624 5910 LF 100.000 100.000   0.000 $70.00 $0.00 $0.00
0047 FENCE-STYLE CLF (4'HIGH, CLASS A) 624(D) 4288 LF 100.000 100.000   0.000 $19.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY ITEMS    $60,002.05 $367,510.35
Fed/State Project Number:    STP-STIM(282)IG Project:    26701(04) Category:    0300/TRAFFIC ITEMS
0048 3" PVC SCH.40 PLASTIC CONDUIT BORED 802(B) 8344 LF 100.000 100.000   0.000 $23.00 $0.00 $0.00
0049 PULL BOX(SIZE III) 803 8067 EA 3.000 3.000   0.000 $985.00 $0.00 $0.00
0050 LOOP DETECTOR WIRE 828(B) 8138 LF 1,000.000 1,000.000   0.000 $4.50 $0.00 $0.00
0051 2/C SHIELDED LOOP DETECTOR LEAD-IN CABLE 834(B) 8220 LF 100.000 100.000   0.000 $1.65 $0.00 $0.00
0052 SHEET ALUMINUM SIGNS 850(A) 8110 SF 272.000 272.000   0.000 $13.00 $0.00 $0.00
0053 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 386.000 386.000   0.000 $5.50 $0.00 $0.00
0054 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 14,476.000 14,476.000   0.000 $0.65 $0.00 $0.00
0055 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 856(A) 8839 LF 10,560.000 10,560.000   30,139.000 $0.30 $0.00 $9,041.70
0056 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 859(A) 8006 LF 10,560.000 10,560.000   3,245.000 $0.17 $0.00 $551.65
0057 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 9,120.000 9,120.000 480.000 7,489.000 $0.55 $264.00 $4,118.95
0058 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 5,400.000 5,400.000 450.000 5,132.000 $1.10 $495.00 $5,645.20
0059 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 8,880.000 8,880.000 705.000 8,639.000 $0.80 $564.00 $6,911.20
0060 BARRICADES(TYPE III) 880(C) 8842 SD 7,800.000 7,800.000 465.000 6,769.000 $0.30 $139.50 $2,030.70
0061 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 23,400.000 23,400.000 1,573.000 21,061.000 $0.06 $94.38 $1,263.66
0062 WARNING LIGHTS(TYPE C) 880(E) 8872 SD 74,880.000 74,880.000 675.000 13,275.000 $0.01 $6.75 $132.75
0063 DRUMS 880(F) 8878 SD 29,952.000 29,952.000 645.000 13,529.000 $0.17 $109.65 $2,299.93
0064 TUBE CHANNELIZERS 880(G) 8884 SD 44,928.000 44,928.000 3,240.000 51,692.000 $0.11 $356.40 $5,686.12
0065 (PL)REMOVAL OF EXISTING SIGNS 890(A) 8724 EA 26.000 26.000   0.000 $30.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC ITEMS    $2,029.68 $37,681.86
Fed/State Project Number:    STP-STIM(282)IG Project:    26701(04) Category:    0600/STAKING
0066 STAKING 642 0098 LSUM 1.000 1.000   0.750 $5,000.00 $0.00 $3,750.00
Subtotals For Category     0600/STAKING    $0.00 $3,750.00
Fed/State Project Number:    STP-STIM(282)IG Project:    26701(04) Category:    0640/CONSTRUCTION
0067 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.500 $3,500.00 $0.00 $1,750.00
0068 MOBILIZATION 641 1399 LSUM 1.000 1.000   1.000 $75,000.00 $0.00 $75,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $76,750.00
Fed/State Project Number:    STP-STIM(282)IG Project:    26701(04) Category:    0900/UTILITIES - NON PARTICIPATING (CITY)
0069 CONSTRUCTION MISCELLANEOUS 104 0300 LF 11,370.000 11,370.000   1,025.000 $0.98 $0.00 $1,004.50
0070 CONSTRUCTION MISCELLANEOUS 104 0600 EA 1.000 1.000   1.000 $350.00 $0.00 $350.00
0071 CONSTRUCTION MISCELLANEOUS 104 0700 LSUM 1.000 1.000   0.000 $2,500.00 $0.00 $0.00
0072 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000 0.050 1.000 $2,000.00 $100.00 $2,000.00
0073 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 1,685.000 1,685.000 0.000 1,677.930 $10.00 $0.00 $16,779.30
0074 SOLID SLAB SODDING 230(A) 2806 SY 4,590.000 4,590.000   0.000 $1.50 $0.00 $0.00
0075 TREES 231(A) 4567 EA 5.000 5.000   0.000 $350.00 $0.00 $0.00
0076 AGGREGATE BASE 303 0192 CY 178.000 178.000 0.000 157.300 $50.00 $0.00 $7,865.00
0077 SUBGRADE, METHOD B 310(B) 0149 SY 66.000 66.000   0.000 $0.20 $0.00 $0.00
0078 SEPARATOR FABRIC 325 5271 SY 134.000 134.000   0.000 $1.00 $0.00 $0.00
0079 (SP)ASPHALT CONCRETE, TYPE S4(PATCHING)(PG 64-22 OK) 411(S4) 6310 TON 101.000 101.000 0.000 67.700 $150.00 $0.00 $10,155.00
0080 8" H.E.S. CONCRETE (PATCHING) 414(B) 5071 SY 123.000 123.000   25.030 $95.00 $0.00 $2,377.85
0081 4" CONCRETE SIDEWALK 610(A) 0602 SY 2,161.000 2,161.000   2,079.220 $30.00 $0.00 $62,376.60
0082 6" CONCRETE DRIVEWAY (H.E.S.) 610(B) 0399 SY 1,395.000 1,395.000   1,387.160 $55.00 $0.00 $76,293.80
0083 12" SEWER PIPE 615(C) 6125 LF 1,066.000 1,066.000   1,064.000 $130.00 $0.00 $138,320.00
0084 6" DUCTILE IRON PIPE 616(A) 5121 LF 970.000 970.000   905.000 $45.00 $0.00 $40,725.00
0085 8" DUCTILE IRON PIPE 616(A) 5122 LF 80.000 80.000   70.000 $60.00 $0.00 $4,200.00
0086 12" DUCTILE IRON PIPE 616(A) 5124 LF 3,905.000 3,905.000   3,986.000 $70.00 $0.00 $279,020.00
0087 2" AIR RELIEF VALVE ASSEMBLY & METER CAN 616(D) 0767 EA 1.000 1.000   1.000 $4,000.00 $0.00 $4,000.00
0088 6" GATE VALVE 616(D) 1070 EA 18.000 18.000   16.000 $1,000.00 $0.00 $16,000.00
0089 8" GATE VALVE 616(D) 1080 EA 1.000 1.000   1.000 $1,500.00 $0.00 $1,500.00
0090 12" GATE VALVE 616(D) 1100 EA 16.000 16.000   19.000 $2,700.00 $0.00 $51,300.00
0091 STANDARD VALVE BOX 616(D) 7051 EA 35.000 35.000   34.000 $200.00 $0.00 $6,800.00
0092 FIRE HYDRANT AND ASSEMBLY 616(G) 1195 LSUM 1.000 1.000   1.000 $2,400.00 $0.00 $2,400.00
0093 6" SOLID SLEEVE 616(I) 0018 EA 11.000 11.000   11.000 $300.00 $0.00 $3,300.00
0094 10" SOLID SLEEVE 616(I) 0022 EA 1.000 1.000   0.000 $550.00 $0.00 $0.00
0095 12" SOLID SLEEVE 616(I) 0024 EA 3.000 3.000   4.000 $700.00 $0.00 $2,800.00
0096 (PL)18" STEEL CASING 616(I) 5264 LF 200.000 200.000   190.000 $100.00 $0.00 $19,000.00
0097 (PL)24" STEEL CASING 616(I) 5270 LF 155.000 155.000   125.000 $105.00 $0.00 $13,125.00
0098 6" X 6" X 6" TEE 616(J) 0022 EA 1.000 1.000   1.000 $500.00 $0.00 $500.00
0099 8" X 8" X 6" TEE 616(J) 0026 EA 1.000 1.000   1.000 $600.00 $0.00 $600.00
0100 8" X 8" X 8" TEE 616(J) 0027 EA 1.000 1.000   1.000 $700.00 $0.00 $700.00
0101 12" X 12" X 6" TEE 616(J) 0030 EA 4.000 4.000   4.000 $900.00 $0.00 $3,600.00
0102 12" X 12" X 12" TEE 616(J) 0035 EA 4.000 4.000   4.000 $1,200.00 $0.00 $4,800.00
0103 6" 45 DEGREE FITTING 616(K) 0042 EA 20.000 20.000   18.000 $350.00 $0.00 $6,300.00
0104 8" 45 DEGREE FITTING 616(K) 0044 EA 2.000 2.000   2.000 $450.00 $0.00 $900.00
0105 12" 45 DEGREE FITTING 616(K) 0047 EA 4.000 4.000   9.000 $800.00 $0.00 $7,200.00
0106 12" X 6" REDUCER 616(L) 0081 EA 5.000 5.000   6.000 $500.00 $0.00 $3,000.00
0107 12" X 8" REDUCER 616(L) 0082 EA 1.000 1.000   1.000 $525.00 $0.00 $525.00
0108 12" X 10" REDUCER 616(L) 0083 EA 1.000 1.000   1.000 $575.00 $0.00 $575.00
0109 12" X 12" X 6" X 6" CROSS 616(M) 0080 EA 3.000 3.000   3.000 $1,100.00 $0.00 $3,300.00
0110 12" X 12" X 12" X 12" CROSS 616(M) 0082 EA 2.000 2.000   2.000 $1,600.00 $0.00 $3,200.00
0111 SERVICE CONNECTION (SHORT) 616(N) 0090 EA 48.000 48.000   48.000 $500.00 $0.00 $24,000.00
0112 SERVICE CONNECTION (LONG) 616(N) 0092 EA 20.000 20.000   20.000 $1,900.00 $0.00 $38,000.00
0113 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 56.000 56.000   103.270 $6.00 $0.00 $619.62
0114 REMOVAL OF CONCRETE DRIVEWAY 619(B) 4766 SY 1,200.000 1,200.000   1,312.130 $6.00 $0.00 $7,872.78
0115 REMOVAL OF SIDEWALK 619(B) 4792 SY 2,161.000 2,161.000   1,958.310 $5.00 $0.00 $9,791.55
0116 SAWING PAVEMENT 619(C) 0924 LF 2,858.000 2,858.000   2,855.000 $1.50 $0.00 $4,282.50
Subtotals For Category     0900/UTILITIES - NON PARTICIPATING (CITY)    $100.00 $881,458.50
Fed/State Project Number:    STP-STIM(282)IG Project:    26701(04) Category:    0910/STAKING - NON PARTICIPATING (CITY)
0117 STAKING 642 0098 LSUM 1.000 1.000   0.750 $500.00 $0.00 $375.00
Subtotals For Category     0910/STAKING - NON PARTICIPATING (CITY)    $0.00 $375.00
Subtotals For Project STP-STIM(282)IG /26701(04) $62,131.73 $1,367,525.71