Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    03/07/2011
Contract ID: 100028   Estimate Number: 0009     Contract No: 511249
Residency: TETRA TECH (08002)   Estimate Type: Progressive     Account No: 400800

Project Number(s): STP-STIM(275)IG
Primary Job Piece No: 22350(04)
Contract Description: GRADE, DRAIN, AND SURFACE COUNTY ROAD (W. 81ST STREET): FROM FRANKHOMA ROAD, EXTEND EAST. PROJECT LENGTH = 0.862 MILES
Primary County: CREEK              
Name of Road: COUNTY ROAD(W. 81ST              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 04/15/2010 NTP Effective Date: 08/02/2010 Pay Period: 02/01/2011  TO  02/28/2011
Date Awarded: 05/03/2010 Date Work Began: 09/07/2010 Original Contract Time: 180
Date Contract Executed: 05/12/2010 Date Time Stopped: Current Time Charged: 175.00
Date NTP Issued: 05/25/2010 Completion Date: Current Time Allowed: 214.00
General Liability Expires: 03/01/2012 Workman's Comp Expires: 02/01/2012 Percent Time Used: 81.78 %
Specification Year: 1999     Date Approved: 03/07/2011

Current Contract Amount: $1,640,579.05 Total to Date Prev to Date This Estimate
Bid Amount: $1,640,579.05 Participating: $865,624.59 $847,365.91 $18,258.68
Percent Complete: 52.70 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $775,954.46 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $775,954.46 Total Earnings: $865,624.59 $847,365.91 $18,258.68
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $865,624.59 $847,365.91 $18,258.68
Other Adjustments: $-1,000.00 $-1,000.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $864,624.59 $846,365.91 $18,258.68

Estimate Adjustment Detail

Contract ID: 100028   Estimate Number: 0009     Primary JP: 22350(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Construction Start Adjustment Pending 0 0.0 $0.00


STOCKPILE PAYMENT HISTORY
Project Line Nbr Stockpile Description Adjustment Type Estimate Nbr Adjusted Amount
22350(04) 0036 Inlets CICI DES 2 (STD) Stockpiled Material Adjustment 0004 $-2,760.00
22350(04) 0036 Inlets CICI DES 2 (STD) Stockpiled Material Initial Payment 0002 $2,760.00
22350(04) 0037 Inlets CICI Des. 2B Stockpiled Material Initial Payment 0002 $12,880.00
22350(04) 0037 Inlets CICI Des. 2B Stockpiled Material Adjustment 0004 $-7,360.00
22350(04) 0037 Inlets CICI Des. 2B Stockpiled Material Adjustment 0003 $-5,520.00
22350(04) 0038 Inlet CICI DES 2 (D) Stockpiled Material Initial Payment 0002 $20,700.00
22350(04) 0038 Inlet CICI DES 2 (D) Stockpiled Material Adjustment 0003 $-11,500.00
22350(04) 0038 Inlet CICI DES 2 (D) Stockpiled Material Adjustment 0004 $-9,200.00
22350(04) 0039 INLET CICI DES 3 (B) Stockpiled Material Initial Payment 0002 $7,728.00
22350(04) 0039 INLET CICI DES 3 (B) Stockpiled Material Adjustment 0004 $-2,576.00
22350(04) 0039 INLET CICI DES 3 (B) Stockpiled Material Adjustment 0003 $-5,152.00
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
22350(04) 0064 (SP)SWPPP DOCUMENTATION AND MANAGEMENT * Material Discrepancy Adjustments 0008 -0.25 $4,000.00 $-1,000.00
Subtotals For Line Item Adjustments $-1,000.00
* = User applied Line Item Adjustments


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

Line Item Detail

Contract ID: 100028   Estimate Number: 0009     Primary JP: 22350(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(275)IG Project:    22350(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   0.500 $5,000.00 $0.00 $2,500.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 9,500.000 9,500.000 494.510 5,554.393 $6.00 $2,967.06 $33,326.36
0003 UNCLASSIFIED BORROW 202(C) 0184 CY 1,000.000 1,000.000 0.000 14.840 $6.00 $0.00 $89.05
0004 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.000 0.250 $9,000.00 $0.00 $2,250.00
0005 OBLITERATING ABANDONED ROAD 210 0121 STA 21.000 21.000   8.000 $150.00 $0.00 $1,200.00
0006 TEMPORARY SILT FENCE 223 2801 LF 2,100.000 2,100.000 0.000 1,855.000 $1.50 $0.00 $2,782.50
0007 TEMPORARY SEDIMENT FILTER 224 2803 EA 35.000 35.000   0.000 $50.00 $0.00 $0.00
0008 TEMPORARY SILT DIKE 227 0100 LF 110.000 110.000 0.000 80.000 $7.00 $0.00 $560.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 17,000.000 17,000.000   0.000 $1.25 $0.00 $0.00
0010 SEEDING METHOD A 232(A) 2813 AC 4.000 4.000   0.000 $400.00 $0.00 $0.00
0011 VEGETATIVE MULCHING 233(A) 2817 AC 4.000 4.000   0.000 $400.00 $0.00 $0.00
0012 (PL)ROCK FILTER DAM, TYPE 1 235(A) 0100 CY 55.000 55.000   0.000 $25.00 $0.00 $0.00
0013 AGGREGATE BASE 303 0192 CY 4,000.000 4,000.000 0.000 1,921.660 $36.00 $0.00 $69,179.65
0014 (SP)FLY ASH 327(A) 4200 TON 400.000 400.000 48.410 281.900 $50.00 $2,420.50 $14,095.00
0015 (SP)CEMENTITIOUS STABILIZED SUBGRADE 327(E) 4240 SY 21,000.000 21,000.000 2,424.010 12,512.881 $1.50 $3,636.02 $18,769.33
0016 TRAFFIC BOUND SURFACE COURSE TYPE E 403(E) 0225 TON 700.000 700.000   0.000 $15.00 $0.00 $0.00
0017 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 4,000.000 4,000.000   0.000 $55.00 $0.00 $0.00
0018 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 2,700.000 2,700.000   0.000 $66.00 $0.00 $0.00
0019 6" P.C. CONCRETE PAVEMENT 414(A) 0258 SY 850.000 850.000   0.000 $50.00 $0.00 $0.00
0020 COLD MILLING PAVEMENT 417 5267 SY 6,000.000 6,000.000   0.000 $2.00 $0.00 $0.00
0021 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 200.000 200.000   142.577 $6.00 $0.00 $855.47
0022 (SP)PRECAST RCB 4' X 4' 508(B) 1008 LF 68.000 68.000   69.000 $400.00 $0.00 $27,600.00
0023 (SP)PRECAST RCB 8' X 5' 508(B) 1036 LF 67.000 67.000   65.000 $600.00 $0.00 $39,000.00
0024 (SP)PRECAST RCB 10' X 4' 508(B) 1053 LF 123.000 123.000   132.000 $700.00 $0.00 $92,400.00
0025 CLASS A CONCRETE FOR SMALL STRUCTURES 509(C) 0322 CY 35.000 35.000 0.000 34.750 $500.00 $0.00 $17,375.00
0026 CLASS C CONCRETE 509(D) 0325 CY 30.000 30.000   0.000 $300.00 $0.00 $0.00
0027 REINFORCING STEEL 511(A) 0332 LB 2,380.000 2,380.000   600.000 $1.00 $0.00 $600.00
0028 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 60.000 60.000   0.000 $30.00 $0.00 $0.00
0029 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 20.000 20.000   0.000 $20.00 $0.00 $0.00
0030 FILTER FABRIC (RIPRAP) 601(E) 6312 SY 60.000 60.000   0.000 $1.00 $0.00 $0.00
0031 1'-8" COMB. CURB & GUTTER (6" BARRIER) 609(B) 1513 LF 8,000.000 8,000.000 0.000 4,134.000 $10.00 $0.00 $41,340.00
0032 6" CONCRETE DRIVEWAY 610(B) 0604 SY 550.000 550.000 26.290 91.020 $50.00 $1,314.50 $4,551.00
0033 BITUMINOUS DRIVEWAY (6") 610(G) 4475 SY 1,600.000 1,600.000 189.680 633.880 $20.00 $3,793.60 $12,677.60
0034 MANHOLE (4' DIAMETER) 611(A) 2657 EA 17.000 17.000   17.000 $1,000.00 $0.00 $17,000.00
0035 MANHOLE FRAME & COVER 611(D) 4215 EA 17.000 17.000   0.000 $350.00 $0.00 $0.00
0036 INLET CICI DES. 2 (STD) 611(E) 5112 EA 3.000 3.000   3.000 $1,500.00 $0.00 $4,500.00
0037 INLET CICI DES. 2 (B) 611(E) 5113 EA 10.000 10.000   10.000 $2,000.00 $0.00 $20,000.00
0038 INLET CICI DES. 2 (D) 611(E) 5115 EA 11.000 11.000 0.000 11.000 $2,500.00 $0.00 $27,500.00
0039 INLET CICI DES. 3 (B) 611(E) 5121 EA 4.000 4.000 0.000 4.000 $2,800.00 $0.00 $11,200.00
0040 INLET CDI RCB DES. 8 611(E) 5394 EA 2.000 2.000 0.000 2.000 $2,900.00 $0.00 $5,800.00
0041 INLET CDI RCB(45SK) DES. 16 611(E) 5506 EA 1.000 1.000 0.000 1.000 $4,300.00 $0.00 $4,300.00
0042 INLET (SMD-TYPE 1) 611(E) 6000 EA 3.000 3.000 0.000 3.000 $2,000.00 $0.00 $6,000.00
0043 INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(G) 4488 EA 64.000 64.000   34.000 $300.00 $0.00 $10,200.00
0044 CAST IRON CURB INLETS 611(K) 4488 EA 136.000 136.000   78.000 $200.00 $0.00 $15,600.00
0045 18" R.C.PIPE CLASS III 613(B) 0491 LF 2,567.500 2,567.500 0.000 2,558.500 $40.00 $0.00 $102,340.00
0046 24" R.C.PIPE CLASS III 613(B) 0492 LF 650.000 650.000   647.000 $45.00 $0.00 $29,115.00
0047 30" R.C.PIPE CLASS III 613(B) 0493 LF 40.000 40.000 0.000 40.000 $55.00 $0.00 $2,200.00
0048 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.800 $10,000.00 $0.00 $8,000.00
0049 SAWING PAVEMENT 619(C) 0924 LF 7,900.000 7,900.000 4,127.000 5,026.000 $1.00 $4,127.00 $5,026.00
0050 REMOVE AND RESET MAILBOX 629(E) 5048 EA 6.000 6.000   0.000 $100.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $18,258.68 $649,931.96
Fed/State Project Number:    STP-STIM(275)IG Project:    22350(04) Category:    0200/BRIDGE
0051 UNCLASSIFIED EXCAVATION 202(A) 1301 CY 410.000 410.000   410.000 $6.00 $0.00 $2,460.00
0052 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 1306 CY 260.000 260.000   222.740 $30.00 $0.00 $6,682.20
0053 CLASS AA CONCRETE 509(A) 1326 CY 270.000 270.000   270.000 $300.00 $0.00 $81,000.00
0054 REINFORCING STEEL 511(A) 1332 LB 37,700.000 37,700.000   37,700.000 $1.00 $0.00 $37,700.00
0055 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 300.000 300.000 0.000 196.530 $30.00 $0.00 $5,895.90
0056 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 75.000 75.000 0.000 72.760 $20.00 $0.00 $1,455.20
0057 FILTER FABRIC (RIPRAP) 601(E) 6312 SY 250.000 250.000 0.000 249.330 $1.00 $0.00 $249.33
Subtotals For Category     0200/BRIDGE    $0.00 $135,442.63
Fed/State Project Number:    STP-STIM(275)IG Project:    22350(04) Category:    0300/TRAFFIC
0058 SHEET ALUMINUM SIGNS 850(A) 8110 SF 83.270 83.270   0.000 $15.00 $0.00 $0.00
0059 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 170.000 170.000   0.000 $10.00 $0.00 $0.00
0060 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 15,300.000 15,300.000   0.000 $0.55 $0.00 $0.00
0061 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 36.000 36.000   0.000 $70.00 $0.00 $0.00
0062 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.500 $8,000.00 $0.00 $4,000.00
Subtotals For Category     0300/TRAFFIC    $0.00 $4,000.00
Fed/State Project Number:    STP-STIM(275)IG Project:    22350(04) Category:    0600/STAKING
0063 STAKING 642 0098 LSUM 1.000 1.000   0.750 $15,000.00 $0.00 $11,250.00
Subtotals For Category     0600/STAKING    $0.00 $11,250.00
Fed/State Project Number:    STP-STIM(275)IG Project:    22350(04) Category:    0640/CONSTRUCTION
0064 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.500 $4,000.00 $0.00 $2,000.00
0065 FIELD OFFICE 640 1426 EA 1.000 1.000   1.000 $3,000.00 $0.00 $3,000.00
0066 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $60,000.00 $0.00 $60,000.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $65,000.00
Subtotals For Project STP-STIM(275)IG /22350(04) $18,258.68 $865,624.59