Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    10/04/2010
Contract ID: 100288   Estimate Number: 0001     Contract No: 511248
Residency: SAND SPRINGS (08400)   Estimate Type: Progressive     Account No: 400800

Project Number(s): STP-STIM(508)IG
Primary Job Piece No: 27384(04)
Contract Description: GRADE, DRAIN, AND SURFACE CITY STREET (71ST ST): FROM JUST WEST OF RIVA RIDGE ROAD, EXTEND EAST IN THE CITY OF SAPULPA. PROJECT LENGTH = 0.187 MILES
Primary County: CREEK              
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: 04/15/2010 NTP Effective Date: 08/02/2010 Pay Period: 05/19/2010  TO  09/30/2010
Date Awarded: 05/03/2010 Date Work Began: 09/20/2010 Original Contract Time: 60
Date Contract Executed: 05/12/2010 Date Time Stopped: Current Time Charged: 60.00
Date NTP Issued: 05/19/2010 Completion Date: Current Time Allowed: 64.00
General Liability Expires: 03/01/2011 Workman's Comp Expires: 02/01/2011 Percent Time Used: 93.75 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $222,896.70 Total to Date Prev to Date This Estimate
Bid Amount: $222,896.70 Participating: $47,646.23 $0.00 $47,646.23
Percent Complete: 19.21 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $180,073.70 Non ARRA: $0.00 $0.00 $0.00
Unearned Balance: $180,073.70 Total Earnings: $47,646.23 $0.00 $47,646.23
Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $47,646.23 $0.00 $47,646.23
Other Adjustments: $-4,823.23 $0.00 $-4,823.23
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $42,823.00 $0.00 $42,823.00

Estimate Adjustment Detail

Contract ID: 100288   Estimate Number: 0001     Primary JP: 27384(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
27384(04) 0020 18" R.C.PIPE CLASS III * Material Discrepancy Adjustments 0001 -86.00 $50.00 $-4,300.00
27384(04) 0029 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF * Material Discrepancy Adjustments 0001 -117.00 $0.75 $-87.75
27384(04) 0030 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF * Material Discrepancy Adjustments 0001 -190.00 $1.35 $-256.50
27384(04) 0031 BARRICADES(TYPE III) * Material Discrepancy Adjustments 0001 -104.00 $1.30 $-135.20
27384(04) 0032 WARNING LIGHTS(TYPE A) * Material Discrepancy Adjustments 0001 -398.00 $0.11 $-43.78
Subtotals For Line Item Adjustments $-4,823.23
* = 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: 100288   Estimate Number: 0001     Primary JP: 27384(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(508)IG Project:    27384(04) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000 1.000 1.000 $2,000.00 $2,000.00 $2,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 1,193.000 1,193.000 625.000 625.000 $6.00 $3,750.00 $3,750.00
0003 UNCLASSIFIED BORROW 202(C) 0184 CY 102.000 102.000   0.000 $6.00 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205 4230 CY 403.000 403.000   0.000 $8.00 $0.00 $0.00
0005 TEMPORARY SILT FENCE 223 2801 LF 575.000 575.000 260.000 260.000 $1.70 $442.00 $442.00
0006 TEMPORARY SEDIMENT FILTER 224 2803 EA 3.000 3.000   0.000 $50.00 $0.00 $0.00
0007 TEMPORARY SILT DIKE 227 0100 LF 160.000 160.000 53.000 53.000 $7.00 $371.00 $371.00
0008 SOLID SLAB SODDING 230(A) 2806 SY 2,900.000 2,900.000   0.000 $3.00 $0.00 $0.00
0009 AGGREGATE BASE 303 0192 CY 714.000 714.000   0.000 $35.00 $0.00 $0.00
0010 SUBGRADE, METHOD B 310(B) 0149 SY 2,860.000 2,860.000   0.000 $0.20 $0.00 $0.00
0011 SEPARATOR FABRIC 325 5271 SY 2,860.000 2,860.000   0.000 $1.00 $0.00 $0.00
0012 TACK COAT 407 0250 GAL 132.000 132.000   0.000 $3.00 $0.00 $0.00
0013 PRIME COAT 408 5774 GAL 1,030.000 1,030.000   0.000 $3.00 $0.00 $0.00
0014 (SP)ASPHALT CONCRETE TYPE S3(PG 64-22 OK) 411(S3) 5945 TON 590.000 590.000   0.000 $55.00 $0.00 $0.00
0015 (SP)ASPHALT CONCRETE TYPE S4(PG 64-22 OK) 411(S4) 5960 TON 443.000 443.000   0.000 $66.00 $0.00 $0.00
0016 TYPE I-A PLAIN RIPRAP 601(A-1)1353 TON 263.000 263.000   0.000 $30.00 $0.00 $0.00
0017 TYPE I-A FILTER BLANKET 601(A-2)1355 TON 74.000 74.000   0.000 $20.00 $0.00 $0.00
0018 INLET (SMD-TYPE 1) 611(E) 6000 EA 2.000 2.000   0.000 $2,500.00 $0.00 $0.00
0019 JUNCTION BOXES 611(J) 0487 CF 448.000 448.000   0.000 $40.00 $0.00 $0.00
0020 18" R.C.PIPE CLASS III 613(B) 0491 LF 86.000 86.000 86.000 86.000 $50.00 $4,300.00 $4,300.00
0021 36" R.C.PIPE CLASS III 613(B) 0494 LF 118.000 118.000 118.000 118.000 $125.00 $14,750.00 $14,750.00
0022 54" R.C.PIPE CLASS III 613(B) 0497 LF 27.000 27.000   0.000 $250.00 $0.00 $0.00
0023 SPECIAL END SECTION OF 54" RCP ROUND 613(C) 4385 EA 2.000 2.000   0.000 $3,000.00 $0.00 $0.00
0024 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000 1.000 1.000 $5,000.00 $5,000.00 $5,000.00
0025 REMOVAL OF HEADWALL 619(B) 0291 EA 3.000 3.000 2.000 2.000 $500.00 $1,000.00 $1,000.00
0026 REMOVAL OF ASPHALT PAVEMENT 619(B) 4728 SY 2,602.000 2,602.000 2,420.000 2,420.000 $3.00 $7,260.00 $7,260.00
Subtotals For Category     0100/ROADWAY    $38,873.00 $38,873.00
Fed/State Project Number:    STP-STIM(508)IG Project:    27384(04) Category:    0300/TRAFFIC CONTROL
0027 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 6,862.000 6,862.000   0.000 $0.50 $0.00 $0.00
0028 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 8,400.000 8,400.000   0.000 $0.20 $0.00 $0.00
0029 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 300.000 300.000 117.000 117.000 $0.75 $87.75 $87.75
0030 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 240.000 240.000 190.000 190.000 $1.35 $256.50 $256.50
0031 BARRICADES(TYPE III) 880(C) 8842 SD 840.000 840.000 104.000 104.000 $1.30 $135.20 $135.20
0032 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 1,920.000 1,920.000 398.000 398.000 $0.11 $43.78 $43.78
Subtotals For Category     0300/TRAFFIC CONTROL    $523.23 $523.23
Fed/State Project Number:    STP-STIM(508)IG Project:    27384(04) Category:    0600/STAKING
0033 STAKING 642 0098 LSUM 1.000 1.000 0.250 0.250 $3,000.00 $750.00 $750.00
Subtotals For Category     0600/STAKING    $750.00 $750.00
Fed/State Project Number:    STP-STIM(508)IG Project:    27384(04) Category:    0640/CONSTRUCTION
0034 FIELD OFFICE 640 1426 EA 1.000 1.000   0.000 $2,000.00 $0.00 $0.00
0035 MOBILIZATION 641 1552 LSUM 1.000 1.000 0.500 0.500 $15,000.00 $7,500.00 $7,500.00
Subtotals For Category     0640/CONSTRUCTION    $7,500.00 $7,500.00
Subtotals For Project STP-STIM(508)IG /27384(04) $47,646.23 $47,646.23