Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    08/09/2010
Contract ID: 100144   Estimate Number: 0002     Contract No: 510989
Residency: TETRA TECH (08002)   Estimate Type: Progressive     Account No: 400800

Project Number(s): STP-STIM(276)IG
Primary Job Piece No: 26695(04)
Contract Description: RESURFACE (ASPHALT) CITY STREET (5TH STREET): FROM J STREET TO B STREET, IN THE CITY OF JENKS. PROJECT LENGTH = 0.420 MILES
Primary County: TULSA              
Name of Road: CITY STREET              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 02/18/2010 NTP Effective Date: 04/19/2010 Pay Period: 06/14/2010  TO  07/31/2010
Date Awarded: 03/01/2010 Date Work Began: 05/25/2010 Original Contract Time: 45
Date Contract Executed: 03/09/2010 Date Time Stopped: Current Time Charged: 104.00
Date NTP Issued: 03/16/2010 Completion Date: Current Time Allowed: 140.00
General Liability Expires: 03/01/2011 Workman's Comp Expires: 02/01/2011 Percent Time Used: 74.29 %
Specification Year: 1999     Date Approved: 08/09/2010

Current Contract Amount: $121,869.00 Total to Date Prev to Date This Estimate
Bid Amount: $121,869.00 Participating: $28,651.69 $26,790.43 $1,861.26
Percent Complete: 23.51 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $93,217.31 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $93,217.31 Total Earnings: $28,651.69 $26,790.43 $1,861.26
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $28,651.69 $26,790.43 $1,861.26
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $28,651.69 $26,790.43 $1,861.26

Estimate Adjustment Detail

Contract ID: 100144   Estimate Number: 0002     Primary JP: 26695(04)



CHANGE ORDER HISTORY
Change Order Nbr. Change Order Description Status Approval Date Contract Time Adjustment Total Change Order Amount
001 Time Start Date Change Approved 07/26/2010 36.0 $0.00
002 Additional appropriations - Post Bid Design Changes Pending 0 30.0 $30,582.39


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
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.

Line Item Detail

Contract ID: 100144   Estimate Number: 0002     Primary JP: 26695(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(276)IG Project:    26695(04) Category:    0100/ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 165.000 165.000 7.080 89.860 $8.00 $56.64 $718.88
0002 UNCLASSIFIED BORROW 202(C) 0184 CY 92.000 92.000   0.000 $8.00 $0.00 $0.00
0003 SUBGRADE, METHOD B 310(B) 0149 SY 415.000 415.000 31.660 402.330 $2.00 $63.32 $804.66
0004 TACK COAT 407 0250 GAL 350.000 350.000   0.000 $3.00 $0.00 $0.00
0005 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 799.000 799.000   0.000 $75.00 $0.00 $0.00
0006 6" H.E.S. CONCRETE PAVEMENT 414(B) 0288 SY 348.000 348.000 31.660 402.330 $55.00 $1,741.30 $22,128.15
0007 8" H.E.S. CONCRETE PAVEMENT 414(B) 0290 SY 67.000 67.000   0.000 $75.00 $0.00 $0.00
0008 COLD MILLING BITUMINOUS PAVEMENT 417 4267 SY 9,862.000 9,862.000   0.000 $1.50 $0.00 $0.00
0009 14" X 23" R.C.PIPE ELLIPTICAL CLASS HE-IV 613(B) 4519 LF 25.000 25.000   0.000 $50.00 $0.00 $0.00
0010 21" X 15" PREFAB. CULVERT END SECTION, ARCH 613(M) 4504 EA 2.000 2.000   0.000 $1,000.00 $0.00 $0.00
0011 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 4,400.000 4,400.000   0.000 $0.75 $0.00 $0.00
0012 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 1.000 1.000   0.000 $2,500.00 $0.00 $0.00
Subtotals For Category     0100/ROADWAY    $1,861.26 $23,651.69
Fed/State Project Number:    STP-STIM(276)IG Project:    26695(04) Category:    0600/CONSTRUCTION
0013 MOBILIZATION 641 1552 LSUM 1.000 1.000   0.500 $10,000.00 $0.00 $5,000.00
Subtotals For Category     0600/CONSTRUCTION    $0.00 $5,000.00
Fed/State Project Number:    STP-STIM(276)IG Project:    26695(04) Category:    0900/FEDERAL NON PARTICIPATING
8001 FABRIC REINFORCEMENT 420(A) 4242 SY 0.000 0.000   0.000 $2.39 $0.00 $0.00
8002 VALVE BOXES ADJUST TO GRADE 612(G) 0647 EA 0.000 0.000   0.000 $349.10 $0.00 $0.00
8003 CONSTRUCTION TRAFFIC CONTROL 880(J) 8905 LSUM 0.000 0.000   0.000 $1,650.00 $0.00 $0.00
Subtotals For Category     0900/FEDERAL NON PARTICIPATING    $0.00 $0.00
Subtotals For Project STP-STIM(276)IG /26695(04) $1,861.26 $28,651.69