Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    10/17/2012
Contract ID: 110015   Estimate Number: 0022     Contract No: 611140
Residency: CRAIG & KEITHLINE, INC. (08007)   Estimate Type: Progressive     Account No: 400850

Project Number(s): STP-157A(143)IG
Primary Job Piece No: 22146(07)
Contract Description: GRADE, DRAIN, AND SURFACE GILCREASE WEST EXPRESSWAY: FROM 41ST AVE, EXTEND EAST IN THE CITY OF TULSA. PROJECT LENGTH = 2.1774 MILES
Primary County: OSAGE              
Name of Road: GILCREASE WEST              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY COMPANY              

Date Let: 02/17/2011 NTP Effective Date: 07/05/2011 Pay Period: 10/01/2012  TO  10/15/2012
Date Awarded: 03/07/2011 Date Work Began: 07/06/2011 Original Contract Time: 245
Date Contract Executed: 03/17/2011 Date Time Stopped: Current Time Charged: 469.00
Date NTP Issued: 03/22/2011 Completion Date: Current Time Allowed: 300.00
General Liability Expires: 03/01/2013 Workman's Comp Expires: 02/01/2013 Percent Time Used: 156.33 %
Specification Year: 1999     Date Approved:

Current Contract Amount: $7,781,953.52 Total to Date Prev to Date This Estimate
Bid Amount: $7,781,953.52 Participating: $5,856,277.63 $5,779,436.88 $76,840.75
Percent Complete: 70.97 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $2,259,362.34 Total Earnings: $5,856,277.63 $5,779,436.88 $76,840.75
Unearned Balance: $2,259,362.34 Stockpiled Materials: $4,313.55 $4,313.55 $0.00
Gross Earnings: $5,860,591.18 $5,783,750.43 $76,840.75
Other Adjustments: $0.00 $0.00 $0.00
Liq Dam/Disincentive: $-338,000.00 $-308,000.00 $-30,000.00
TOTAL: $5,522,591.18 $5,475,750.43 $46,840.75

Estimate Adjustment Detail

Contract ID: 110015   Estimate Number: 0022     Primary JP: 22146(07)



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
22146(07) 0036 Manhole Frame & Cover Stockpiled Material Initial Payment 0014 $4,313.55
22146(07) 0051 Stockpiled Material Initial Payment 0014 $30,993.04
22146(07) 0051 Stockpiled Material Adjustment 0019 $-14,584.96
22146(07) 0051 Stockpiled Material Adjustment 0020 $-10,938.72
22146(07) 0051 Stockpiled Material Adjustment 0021 $-5,469.36
22146(07) 0052 CICIs Stockpiled Material Adjustment 0019 $-7,998.48
22146(07) 0052 CICIs Stockpiled Material Initial Payment 0014 $7,998.48
Subtotals For Stockpile Payments $4,313.55


LIQUIDATED DAMAGES HISTORY
Adjustment Description Estimate Nbr Time Units Rate Adjustment Amount
System Application of Liquidated Damages 0018 --116 $2,000.00 $-232,000.00
System Application of Liquidated Damages 0019 --14 $2,000.00 $-28,000.00
System Application of Liquidated Damages 0020 --15 $2,000.00 $-30,000.00
System Application of Liquidated Damages 0021 --9.0 $2,000.00 $-18,000.00
System Application of Liquidated Damages 0022 --15 $2,000.00 $-30,000.00
Subtotals For Liquidated Damages $-338,000.00


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 INFORMATION
Milestone Number Milestone Description Start Date End Date Current Time Allowed Rate Milestone Closed
No milestones exist for this contract.


MILESTONE ADJUSTMENTS
Milestone Number Milestone Adjustment Description Estimate Nbr Total
No milestones adjustments exist for this contract.
Subtotals For Milestones $

Line Item Detail

Contract ID: 110015   Estimate Number: 0022     Primary JP: 22146(07)



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-157A(143)IG Project:    22146(07) Category:    0100/ROADWAY
0001 CLEARING AND GRUBBING 201 0102 LSUM 1.000 1.000   1.000 $85,000.00 $0.00 $85,000.00
0002 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 576,941.000 576,941.000   576,941.000 $4.40 $0.00 $2,538,540.40
0003 UNCLASSIFIED BORROW 202(C) 0184 CY 10,000.000 10,000.000   0.000 $4.40 $0.00 $0.00
0004 TYPE A-SALVAGED TOPSOIL 205 4229 LSUM 1.000 1.000 0.000 0.500 $80,000.00 $0.00 $40,000.00
0005 TEMPORARY BALE BARRIER 222 2801 LF 108.000 108.000   0.000 $5.00 $0.00 $0.00
0006 TEMPORARY SILT FENCE 223 2801 LF 21,422.000 21,422.000 0.000 2,700.000 $1.00 $0.00 $2,700.00
0007 TEMPORARY SEDIMENT FILTER 224 2803 EA 35.000 35.000   0.000 $50.00 $0.00 $0.00
0008 NYLON EROSION CONTROL MAT 228 4170 SY 21,033.000 21,033.000   0.000 $5.00 $0.00 $0.00
0009 SOLID SLAB SODDING 230(A) 2806 SY 30,518.000 30,518.000   113,513.590 $1.25 $0.00 $141,891.99
0010 MULCH SODDING 230(B) 2807 SY 117,300.000 117,300.000   0.000 $1.25 $0.00 $0.00
0011 SEEDING METHOD A 232(A) 2813 AC 5.000 5.000   0.000 $350.00 $0.00 $0.00
0012 SEEDING METHOD B 232(B) 2814 AC 25.000 25.000   0.000 $550.00 $0.00 $0.00
0013 VEGETATIVE MULCHING 233(A) 2817 AC 25.000 25.000   0.000 $450.00 $0.00 $0.00
0014 MOWING 241 2832 AC 73.000 73.000   0.000 $55.00 $0.00 $0.00
0015 AGGREGATE BASE 303 0192 CY 21,564.000 21,564.000 437.750 26,040.110 $33.00 $14,445.75 $859,323.63
0016 SUBGRADE, METHOD B 310(B) 0149 SY 4,006.000 4,006.000   1,192.960 $1.00 $0.00 $1,192.96
0017 SEPARATOR FABRIC 325 5271 SY 72,169.000 72,169.000   91,371.080 $1.00 $0.00 $91,371.08
0018 TRAFFIC BOUND SURFACE COURSE TYPE C 403(C) 0221 TON 381.000 381.000   0.000 $16.00 $0.00 $0.00
0019 PRIME COAT 408 5774 GAL 10,111.000 10,111.000   0.000 $3.00 $0.00 $0.00
0020 (SP)ASPHALT CONCRETE TYPE S3(PG 70-28 OK) 411(S3) 5940 TON 20,838.000 20,838.000   0.000 $55.00 $0.00 $0.00
0021 (SP)ASPHALT CONCRETE TYPE S4(PG 70-28 OK) 411(S4) 5955 TON 8,341.000 8,341.000   0.000 $65.00 $0.00 $0.00
0022 COLD MILLING PAVEMENT 417 5267 SY 7,624.000 7,624.000   0.000 $2.00 $0.00 $0.00
0023 CLSM BACKFILL 501(G) 6309 CY 25.000 25.000   0.000 $110.00 $0.00 $0.00
0024 CLASS C CONCRETE 509(D) 0325 CY 132.000 132.000   111.750 $250.00 $0.00 $27,937.50
0025 TYPE I-A PLAIN RIPRAP 601A-1 0536 TON 80.000 80.000   94.200 $50.00 $0.00 $4,710.00
0026 TYPE I-A FILTER BLANKET 601A-2 0538 TON 26.000 26.000   40.990 $45.00 $0.00 $1,844.55
0027 COMBINED CURB & GUTTER (8" BARRIER) 609(B) 0384 LF 22,668.000 22,668.000   21,672.000 $12.00 $0.00 $260,064.00
0028 MANHOLE (4' DIAMETER) 611(A) 2657 EA 1.000 1.000 0.000 1.000 $3,000.00 $0.00 $3,000.00
0029 MANHOLE (5' DIAMETER) 611(A) 2658 EA 1.000 1.000   1.000 $4,000.00 $0.00 $4,000.00
0030 MANHOLE (6' DIAMETER) 611(A) 2659 EA 3.000 3.000   3.000 $5,000.00 $0.00 $15,000.00
0031 MANHOLE (8' DIA.METER) 611(A) 2661 EA 2.000 2.000   2.000 $7,000.00 $0.00 $14,000.00
0032 ADD'L.DEPTH IN MANHOLE (4' DIAMETER) 611(B) 2680 VF 2.000 2.000 0.000 1.200 $400.00 $0.00 $480.00
0033 ADD'L.DEPTH IN MANHOLE (5' DIAMETER) 611(B) 2681 VF 1.000 1.000   0.680 $500.00 $0.00 $340.00
0034 ADD'L.DEPTH IN MANHOLE (6' DIAMETER) 611(B) 2682 VF 20.000 20.000   19.420 $700.00 $0.00 $13,594.00
0035 ADD'L.DEPTH IN MANHOLE (8' DIAMETER) 611(B) 2684 VF 8.000 8.000   7.270 $1,100.00 $0.00 $7,997.00
0036 MANHOLE FRAME & COVER 611(D) 4215 EA 16.000 16.000   0.000 $600.00 $0.00 $0.00
0037 INLET CICI DES. 3 (STD) 611(E) 5120 EA 29.000 29.000   29.000 $4,000.00 $0.00 $116,000.00
0038 INLET CICI DES. 3 (D) 611(E) 5122 EA 3.000 3.000   3.000 $6,000.00 $0.00 $18,000.00
0039 INLET CDI RCB DES. 6 611(E) 5392 EA 1.000 1.000   1.000 $4,500.00 $0.00 $4,500.00
0040 INLET W/LRG.JCT.BOX,CICI-JB-1,DES.3 611(E) 5882 EA 1.000 1.000   1.000 $7,600.00 $0.00 $7,600.00
0041 INLET W/SMALL JCT.BOX,CICI-JB-1,DES.3 611(E) 5982 EA 13.000 13.000   13.000 $6,900.00 $0.00 $89,700.00
0042 INLET W/SMALL JCT.BOX,CICI-JB-1,DES.3(D) 611(E) 5986 EA 2.000 2.000   2.000 $8,900.00 $0.00 $17,800.00
0043 INLET (SMD-TYPE 2B) 611(E) 6006 EA 2.000 2.000   2.000 $4,800.00 $0.00 $9,600.00
0044 INLET GPI, TYPE 2 (DES.11A) 611(E) 7180 EA 2.000 2.000   2.000 $4,500.00 $0.00 $9,000.00
0045 INLET CICI DES. 3 (ADD'L DEPTH) 611(F) 5330 VF 43.000 43.000   42.450 $1,100.00 $0.00 $46,695.00
0046 INLET GPI TYPE 2 (ADD'L DEPTH) 611(F) 5375 VF 4.000 4.000   3.660 $1,000.00 $0.00 $3,660.00
0047 INLET CDI RCB DES. 6,(ADD'L DEPTH) 611(F) 5541 VF 3.000 3.000   2.230 $1,000.00 $0.00 $2,230.00
0048 INLET W/LJB,CICI-JB-1,DES.3(ADD'L DEPTH) 611(F) 5882 VF 2.000 2.000   1.590 $900.00 $0.00 $1,431.00
0049 INLET W/SJB,CICI-JB-1,DES.3(ADD'L DEPTH) 611(F) 5982 VF 31.000 31.000   30.970 $800.00 $0.00 $24,776.00
0050 INLET W/SJB,CICI-JB-1,DES.3(D,ADD'L DEPTH) 611(F) 5986 VF 4.000 4.000   3.480 $800.00 $0.00 $2,784.00
0051 INLET FRM&GRT (SSIF-FRM,CIG-GRT-VG-F) 611(G) 4488 EA 136.000 136.000 44.000 190.000 $500.00 $22,000.00 $95,000.00
0052 CAST IRON CURB INLETS 611(K) 4488 EA 140.000 140.000 74.000 240.000 $500.00 $37,000.00 $120,000.00
0053 18" R.C.PIPE CLASS III 613(B) 0491 LF 1,849.000 1,849.000 0.000 1,877.000 $38.00 $0.00 $71,326.00
0054 24" R.C.PIPE CLASS III 613(B) 0492 LF 1,035.000 1,035.000   1,035.000 $52.00 $0.00 $53,820.00
0055 30" R.C.PIPE CLASS III 613(B) 0493 LF 1,586.000 1,586.000 22.500 1,651.500 $62.00 $1,395.00 $102,393.00
0056 36" R.C.PIPE CLASS III 613(B) 0494 LF 260.000 260.000   259.000 $81.00 $0.00 $20,979.00
0057 48" R.C.PIPE CLASS III 613(B) 0496 LF 1,967.000 1,967.000 0.000 1,966.000 $115.00 $0.00 $226,090.00
0058 18" PREFAB. CULVERT END SECTION, ROUND 613(M) 5726 EA 3.000 3.000   3.000 $750.00 $0.00 $2,250.00
0059 30" PREFAB. CULVERT END SECTION, ROUND 613(M) 5732 EA 2.000 2.000 2.000 6.000 $1,000.00 $2,000.00 $6,000.00
0060 36" PREFAB. CULVERT END SECTION, ROUND 613(M) 5734 EA 1.000 1.000   1.000 $1,400.00 $0.00 $1,400.00
0061 48" PREFAB. CULVERT END SECTION, ROUND 613(M) 5738 EA 3.000 3.000   3.000 $2,200.00 $0.00 $6,600.00
0062 24" WELDED STEEL CONDUIT (TRENCHED) 616 0190 LF 1,887.000 1,887.000   1,894.000 $80.00 $0.00 $151,520.00
0063 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   1.000 $35,000.00 $0.00 $35,000.00
0064 REMOVAL OF FENCE 619(B) 4725 LF 3,482.000 3,482.000   600.000 $1.00 $0.00 $600.00
0065 (SP)REMOVAL OF OIL WELL EQUIPMENT 619(B) 8700 LSUM 1.000 1.000   1.000 $15,000.00 $0.00 $15,000.00
0066 (SP)OIL WELL PLUGGING GROUT 619(B) 8705 CY 60.000 60.000   0.000 $250.00 $0.00 $0.00
0067 (SP)PLUG OIL WELL 619(B) 8710 EA 6.000 6.000   0.000 $2,500.00 $0.00 $0.00
0068 SAWING PAVEMENT 619(C) 0924 LF 724.000 724.000   0.000 $5.00 $0.00 $0.00
0069 (SP)FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 423.000 423.000   0.000 $13.00 $0.00 $0.00
0070 FENCE-STYLE CLF (6'HIGH, CLASS A) 624(D) 4292 LF 1,905.000 1,905.000 0.000 2,058.000 $44.00 $0.00 $90,552.00
0071 EDGE DRAIN CONDUIT-PERFORATED 653(A) 5915 LF 8,595.000 8,595.000   10,686.000 $6.00 $0.00 $64,116.00
0072 EDGE DRAIN OUTLET LATERAL-NONPERFORATED 653(B) 5916 LF 2,865.000 2,865.000   40.000 $6.00 $0.00 $240.00
Subtotals For Category     0100/ROADWAY    $76,840.75 $5,529,649.11
Fed/State Project Number:    STP-157A(143)IG Project:    22146(07) Category:    0300/TRAFFIC CONTROL
0073 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 390.000 390.000   0.000 $1.10 $0.00 $0.00
0074 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 300.000 300.000   2,297.000 $1.10 $0.00 $2,526.70
0075 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 1,700.000 1,700.000   2,598.000 $1.10 $0.00 $2,857.80
0076 BARRICADES(TYPE III) 880(C) 8842 SD 1,050.000 1,050.000   2,371.000 $1.10 $0.00 $2,608.10
0077 TUBE CHANNELIZERS 880(G) 8884 SD 5,300.000 5,300.000   228.000 $0.55 $0.00 $125.40
0078 FLAGGER 880(I) 8902 SD 25.000 25.000   0.000 $150.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $0.00 $8,118.00
Fed/State Project Number:    STP-157A(143)IG Project:    22146(07) Category:    0301/SIGNING AND STRIPING
0079 SHEET ALUMINUM SIGNS 850(A) 8110 SF 317.240 317.240   0.000 $13.00 $0.00 $0.00
0080 2 1/4" SQUARE TUBE POST 851(C) 8327 LF 542.500 542.500   0.000 $7.00 $0.00 $0.00
0081 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 59,932.000 59,932.000   11,146.640 $0.50 $0.00 $5,573.32
0082 TRAFFIC STRIPE(PLASTIC)(8" WIDE) 855(A) 8814 LF 2,620.000 2,620.000   156.000 $1.20 $0.00 $187.20
0083 TRAFFIC STRIPE(PLASTIC)(24" WIDE) 855(A) 8825 LF 225.000 225.000   0.000 $6.60 $0.00 $0.00
0084 TRAFFIC STRIPE(PLASTIC)(ARROWS) 855(B) 8818 EA 14.000 14.000   0.000 $60.00 $0.00 $0.00
0085 TRAFFIC STRIPE(PLASTIC)(WORDS) 855(B) 8821 EA 6.000 6.000   0.000 $120.00 $0.00 $0.00
0086 TRAFFIC STRIPE(PLASTIC)(SYMBOLS) 855(B) 8824 EA 16.000 16.000   0.000 $33.00 $0.00 $0.00
Subtotals For Category     0301/SIGNING AND STRIPING    $0.00 $5,760.52
Fed/State Project Number:    STP-157A(143)IG Project:    22146(07) Category:    0302/LIGHTING
0087 (PL)REMOVAL OF EXISTING SIGNS 890(A) 8722 LSUM 1.000 1.000   0.000 $220.00 $0.00 $0.00
Subtotals For Category     0302/LIGHTING    $0.00 $0.00
Fed/State Project Number:    STP-157A(143)IG Project:    22146(07) Category:    0600/STAKING
0088 STAKING 642 0098 LSUM 1.000 1.000   0.750 $75,000.00 $0.00 $56,250.00
Subtotals For Category     0600/STAKING    $0.00 $56,250.00
Fed/State Project Number:    STP-157A(143)IG Project:    22146(07) Category:    0640/CONSTRUCTION
0089 (SP)SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.900 $5,000.00 $0.00 $4,500.00
0090 FIELD OFFICE 640 1426 EA 1.000 1.000   1.000 $7,000.00 $0.00 $7,000.00
0091 MOBILIZATION 641 1552 LSUM 1.000 1.000   1.000 $245,000.00 $0.00 $245,000.00
0092 (SP)CONTRACTORS QUALITY CONTROL 643 0087 LSUM 1.000 1.000   0.000 $20,000.00 $0.00 $0.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $256,500.00
Subtotals For Project STP-157A(143)IG /22146(07) $76,840.75 $5,856,277.63