Oklahoma Department of Transportation
Progressive Estimate Summary
Created:    07/02/2012
Contract ID: 110420   Estimate Number: 0008     Contract No: 710553
Residency: CLAREMORE (08300)   Estimate Type: Progressive     Account No: 400800

Project Number(s): STPY-118C(096)SS
Primary Job Piece No: 24183(04)
Contract Description: WIDEN AND RESURFACE SH-66: FROM 1.25 MILES EAST OF THE ROGERS COUNTY LINE, EXTEND NORTHEAST. PROJECT LENGTH = 5.621 MILES
Primary County: CRAIG              
Name of Road: SH-66              
Prime Contractor: BECCO CONTRACTORS, INC.              
    P.O. BOX 9159              
    TULSA , OK   74157              
Surety Company: MID-CONTINENT CASUALTY CO.              

Date Let: 10/20/2011 NTP Effective Date: 03/05/2012 Pay Period: 06/12/2012  TO  06/30/2012
Date Awarded: 11/07/2011 Date Work Began: 03/05/2012 Original Contract Time: 270
Date Contract Executed: 11/17/2011 Date Time Stopped: Current Time Charged: 96.00
Date NTP Issued: 02/03/2012 Completion Date: Current Time Allowed: 270.00
General Liability Expires: 03/01/2013 Workman's Comp Expires: 02/01/2013 Percent Time Used: 35.56 %
Specification Year: 2009     Date Approved:

Current Contract Amount: $7,425,911.85 Total to Date Prev to Date This Estimate
Bid Amount: $7,425,911.85 Participating: $1,220,241.21 $878,724.28 $341,516.93
Percent Complete: 15.95 % Non Participating: $0.00 $0.00 $0.00
Funds Available: $6,241,673.39 Total Earnings: $1,220,241.21 $878,724.28 $341,516.93
Unearned Balance: $6,241,673.39 Stockpiled Materials: $0.00 $0.00 $0.00
Gross Earnings: $1,220,241.21 $878,724.28 $341,516.93
Other Adjustments: $-36,002.75 $-38,505.61 $2,502.86
Liq Dam/Disincentive: $0.00 $0.00 $0.00
TOTAL: $1,184,238.46 $840,218.67 $344,019.79

Estimate Adjustment Detail

Contract ID: 110420   Estimate Number: 0008     Primary JP: 24183(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.
Subtotals For Liquidated Damages $


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
24183(04) 0001 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0002 152.80 $0.04 $7.40
24183(04) 0001 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0003 737.00 $0.08 $62.24
24183(04) 0001 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0004 50.69 $0.08 $4.28
24183(04) 0001 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0005 50.69 $0.05 $2.76
24183(04) 0001 UNCLASSIFIED EXCAVATION Fuel Price Adjustment 0006 3,320.00 $0.05 $180.77
24183(04) 0004 TEMPORARY SILT FENCE * Missing Material Certification 0001 -2,255.00 $2.00 $-4,510.00
24183(04) 0004 TEMPORARY SILT FENCE * Missing Material Certification 0002 2,255.00 $2.00 $4,510.00
24183(04) 0005 TEMPORARY SILT DIKE * Missing Material Certification 0001 -273.00 $10.00 $-2,730.00
24183(04) 0005 TEMPORARY SILT DIKE * Missing Material Certification 0002 273.00 $10.00 $2,730.00
24183(04) 0021 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0007 1,162.00 $0.77 $899.21
24183(04) 0021 SUPERPAVE, TYPE S3(PG 64-22 OK) * HMA Deduction as per Sec. 411 0007 -727.60 $54.00 $-39,290.40
24183(04) 0021 SUPERPAVE, TYPE S3(PG 64-22 OK) * Asphalt Binder Adjustment 0007 -727.60 $0.77 $-560.25
24183(04) 0021 SUPERPAVE, TYPE S3(PG 64-22 OK) Asphalt Binder Adjustment 0008 3,234.30 $0.77 $2,502.86
24183(04) 0023 SUPERPAVE, TYPE S4(PG 64-22 OK) Asphalt Binder Adjustment 0007 213.00 $0.88 $188.38
Subtotals For Line Item Adjustments $-36,002.75
* = User applied Line Item Adjustments


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: 110420   Estimate Number: 0008     Primary JP: 24183(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:    STPY-118C(096)SS Project:    24183(04) Category:    0100/ROADWAY
0001 UNCLASSIFIED EXCAVATION 202(A) 0183 CY 43,245.000 43,245.000 0.000 4,598.490 $8.00 $0.00 $36,787.92
0002 UNCLASSIFIED BORROW 202(D) 0184 CY 19,838.000 19,838.000 5,196.000 5,196.000 $8.00 $41,568.00 $41,568.00
0003 TYPE A-SALVAGED TOPSOIL 205(A) 4229 LSUM 1.000 1.000 0.000 0.250 $100,000.00 $0.00 $25,000.00
0004 TEMPORARY SILT FENCE 221(C) 2801 LF 18,500.000 18,500.000   10,255.000 $2.00 $0.00 $20,510.00
0005 TEMPORARY SILT DIKE 221(F) 0100 LF 1,218.000 1,218.000   399.000 $10.00 $0.00 $3,990.00
0006 DITCH LINER PROTECTION 229 4318 LF 12,300.000 12,300.000   0.000 $1.25 $0.00 $0.00
0007 SOLID SLAB SODDING 230(A) 2806 SY 115,898.000 115,898.000   0.000 $1.50 $0.00 $0.00
0008 SEEDING METHOD A 232(A) 2813 AC 24.000 24.000   0.000 $200.00 $0.00 $0.00
0009 VEGETATIVE MULCHING 233(A) 2817 AC 24.000 24.000   0.000 $200.00 $0.00 $0.00
0010 MOWING 241 2832 AC 48.000 48.000   44.290 $50.00 $0.00 $2,214.50
0011 FLY ASH 307(A) 4200 TON 4,567.000 4,567.000   668.010 $55.00 $0.00 $36,740.55
0012 LIME 307(D) 4230 TON 488.000 488.000   25.480 $90.00 $0.00 $2,293.20
0013 CEMENTITIOUS STABILIZED SUBGRADE 307(E) 4240 SY 84,553.000 84,553.000 0.000 15,789.760 $2.00 $0.00 $31,579.52
0014 LIME PRETREATMENT 307(G) 4260 SY 34,826.000 34,826.000   1,721.780 $0.50 $0.00 $860.89
0015 TRAFFIC BOUND SURFACE COURSE TYPE E 402(E) 0225 TON 1,362.000 1,362.000   14.940 $18.00 $0.00 $268.92
0016 TACK COAT 407(B) 0250 GAL 31,104.000 31,104.000 1,225.000 1,440.000 $2.00 $2,450.00 $2,880.00
0017 PRIME COAT 408 5774 GAL 20,651.000 20,651.000   1,550.000 $2.00 $0.00 $3,100.00
0018 FABRIC REINFORCEMENT 409(A) 4242 SY 93,495.000 93,495.000   0.000 $1.00 $0.00 $0.00
0019 BITUMINOUS BINDER 409(B) 4268 GAL 18,700.000 18,700.000   0.000 $3.50 $0.00 $0.00
0020 SUPERPAVE, TYPE S3(PG 70-28 OK) 411(B) 5940 TON 15,915.000 15,915.000   0.000 $61.00 $0.00 $0.00
0021 SUPERPAVE, TYPE S3(PG 64-22 OK) 411(B) 5945 TON 32,463.000 32,463.000 3,234.300 4,396.300 $54.00 $174,652.20 $237,400.20
0022 SUPERPAVE, TYPE S4(PG 70-28 OK) 411(C) 5955 TON 9,861.000 9,861.000   0.000 $82.00 $0.00 $0.00
0023 SUPERPAVE, TYPE S4(PG 64-22 OK) 411(C) 5960 TON 7,934.000 7,934.000   213.000 $73.00 $0.00 $15,549.00
0024 COLD MILLING PAVEMENT 412 5267 SY 79,426.000 79,426.000   0.000 $1.50 $0.00 $0.00
0025 P.C.CONCRETE PAVEMENT(PLACEMENT) 414(A) 0210 SY 1,362.000 1,362.000   0.000 $35.00 $0.00 $0.00
0026 P.C. CONCRETE FOR PAVEMENT 414(G) 5275 CY 227.000 227.000   0.000 $110.00 $0.00 $0.00
0027 STRUCTURAL EXCAVATION UNCLASSIFIED 501(A) 0313 CY 160.000 160.000 54.030 86.940 $15.00 $810.45 $1,304.10
0028 CLASS AA CONCRETE 509(A) 0319 CY 262.000 262.000 163.250 303.010 $550.00 $89,787.50 $166,655.50
0029 CLASS C CONCRETE 509(D) 0325 CY 960.000 960.000   0.000 $360.00 $0.00 $0.00
0030 REINFORCING STEEL 511(A) 0332 LB 32,166.000 32,166.000 5,906.500 15,106.830 $1.30 $7,678.45 $19,638.89
0031 TYPE I PLAIN RIPRAP 601(A) 0297 TON 348.000 348.000 15.750 15.750 $40.00 $630.00 $630.00
0032 CONCRETE CURB (6" MNTBLE-INTEGRAL) 609(A) 0288 LF 3,501.000 3,501.000   0.000 $6.00 $0.00 $0.00
0033 6" CONCRETE DRIVEWAY 610(B) 0604 SY 144.000 144.000   0.000 $75.00 $0.00 $0.00
0034 INLET CI DES. 1 (STD) 611(G) 5100 EA 2.000 2.000   0.000 $3,500.00 $0.00 $0.00
0035 INLET CI DES. 1 (2C) 611(G) 5111 EA 1.000 1.000   0.000 $8,500.00 $0.00 $0.00
0036 24" R.C.PIPE CLASS III 613(A) 0492 LF 58.000 58.000 0.000 64.000 $60.00 $0.00 $3,840.00
0037 36" R.C.PIPE CLASS III 613(A) 0494 LF 60.000 60.000   0.000 $100.00 $0.00 $0.00
0038 28 1/2" X 18" R.C.PIPE ARCH CLASS A-III 613(A) 4410 LF 868.000 868.000   413.260 $70.00 $0.00 $28,928.20
0039 18" CORR. GALV. STEEL PIPE 613(B) 0689 LF 136.000 136.000   48.000 $38.00 $0.00 $1,824.00
0040 28 1/2" X 18" PREFAB. CULVERT END SECTION, ARCH 613(L) 4584 EA 50.000 50.000   16.000 $1,000.00 $0.00 $16,000.00
0041 24" PREFAB. CULVERT END SECTION, ROUND 613(L) 5730 EA 2.000 2.000   2.000 $700.00 $0.00 $1,400.00
0042 36" PREFAB. CULVERT END SECTION, ROUND 613(L) 5734 EA 2.000 2.000   0.000 $1,300.00 $0.00 $0.00
0043 STANDARD BEDDING MATERIAL, CLASS C 613(T) 1187 CY 98.000 98.000   68.710 $50.00 $0.00 $3,435.50
0044 TRENCH EXCAVATION 613(V) 1180 CY 138.000 138.000   89.770 $25.00 $0.00 $2,244.25
0045 REMOVAL OF STRUCTURES & OBSTRUCTIONS 619(A) 0920 LSUM 1.000 1.000   0.250 $20,000.00 $0.00 $5,000.00
0046 REMOVAL OF HEADWALL 619(B) 0291 EA 32.000 32.000   8.000 $1,500.00 $0.00 $12,000.00
0047 SAWING PAVEMENT 619(C) 0924 LF 68,877.000 68,877.000   19,377.000 $1.00 $0.00 $19,377.00
0048 FENCE-STYLE WWF 624(A) 4281 LF 405.000 405.000   0.000 $4.00 $0.00 $0.00
0049 FENCE-STYLE SWF (5 BARBED WIRE) 624(C) 4459 LF 16,880.000 16,880.000 3,620.000 9,695.000 $4.00 $14,480.00 $38,780.00
0050 MAILBOX INSTALLATION-SINGLE 629(A) 4958 EA 9.000 9.000   0.000 $100.00 $0.00 $0.00
0051 MAILBOX INSTALLATION-MULTIPLE 629(B) 4959 EA 3.000 3.000   0.000 $250.00 $0.00 $0.00
0052 MAILBOX 629(C) 4960 EA 15.000 15.000   0.000 $30.00 $0.00 $0.00
0053 REMOVAL OF MAILBOX INSTALLATION 629(D) 4961 EA 15.000 15.000 3.000 3.000 $5.00 $15.00 $15.00
Subtotals For Category     0100/ROADWAY    $332,071.60 $781,815.14
Fed/State Project Number:    STPY-118C(096)SS Project:    24183(04) Category:    0300/TRAFFIC CONTROL
0054 CONSTRUCTION TRAFFIC STRIPE(PAINT)(4" WIDE) 857(A) 8839 LF 20,000.000 20,000.000 15,100.000 15,100.000 $0.11 $1,661.00 $1,661.00
0055 (PL)CONSTRUCTION ZONE PAVEMENT MARKERS(FLEX TAB)TYPE 2-1 857(E) 8887 EA 5,000.000 5,000.000   0.000 $0.54 $0.00 $0.00
0056 PAVEMENT MARKING REMOVAL(TRAFFIC STRIPE) 857(F) 8006 LF 20,000.000 20,000.000   0.000 $0.16 $0.00 $0.00
0057 (PL)TRUCK MOUNTED ATTENUATOR 876(A) 8482 SD 540.000 540.000   4.000 $5.40 $0.00 $21.60
0058 CONSTRUCTION SIGNS 0 TO 6.25 SF 880(B) 8818 SD 3,240.000 3,240.000 315.000 1,718.000 $0.85 $267.75 $1,460.30
0059 CONSTRUCTION SIGNS 6.26 SF TO 15.99 SF 880(B) 8821 SD 1,620.000 1,620.000 448.000 3,094.000 $1.08 $483.84 $3,341.52
0060 CONSTRUCTION SIGNS 16.0 SF TO 32.99 SF 880(B) 8824 SD 5,400.000 5,400.000 881.000 4,682.000 $2.16 $1,902.96 $10,113.12
0061 CONSTRUCTION BARRICADES(TYPE III) 880(C) 8842 SD 1,620.000 1,620.000 56.000 56.000 $0.27 $15.12 $15.12
0062 WARNING LIGHTS(TYPE A) 880(E) 8860 SD 6,750.000 6,750.000 746.000 3,606.000 $0.11 $82.06 $396.66
0063 DRUMS 880(F) 8878 SD 13,770.000 13,770.000   0.000 $0.11 $0.00 $0.00
0064 CHANNELIZER CONES 880(G) 8890 SD 36,990.000 36,990.000 4,652.000 21,335.000 $0.05 $232.60 $1,066.75
0065 FLAGGER 880(I) 8902 SD 540.000 540.000 48.000 236.000 $100.00 $4,800.00 $23,600.00
0066 PORT.CHANGEABLE MESSAGE SIGN 882(A) 8306 SD 540.000 540.000   0.000 $8.00 $0.00 $0.00
Subtotals For Category     0300/TRAFFIC CONTROL    $9,445.33 $41,676.07
Fed/State Project Number:    STPY-118C(096)SS Project:    24183(04) Category:    0301/SIGNING & STRIPIING
0067 (PL)REMOVE & RESET GROUND MOUNTED SIGN 805(D) 8760 EA 6.000 6.000   0.000 $216.00 $0.00 $0.00
0068 SHEET ALUMINUM SIGNS 850(A) 8110 SF 205.300 205.300   0.000 $12.00 $0.00 $0.00
0069 2" SQUARE TUBE POST 851(C) 8324 LF 442.500 442.500   0.000 $8.00 $0.00 $0.00
0070 TRAFFIC STRIPE(PLASTIC)(4" WIDE) 855(A) 8812 LF 89,805.000 89,805.000   0.000 $0.35 $0.00 $0.00
Subtotals For Category     0301/SIGNING & STRIPIING    $0.00 $0.00
Fed/State Project Number:    STPY-118C(096)SS Project:    24183(04) Category:    0600/STAKING
0071 CONSTRUCTION STAKING LEVEL II 642(B) 0096 LSUM 1.000 1.000   0.500 $50,000.00 $0.00 $25,000.00
Subtotals For Category     0600/STAKING    $0.00 $25,000.00
Fed/State Project Number:    STPY-118C(096)SS Project:    24183(04) Category:    0640/CONSTRUCTION
0072 SWPPP DOCUMENTATION AND MANAGEMENT 220 2800 LSUM 1.000 1.000   0.100 $4,000.00 $0.00 $400.00
0073 FIELD OFFICE 640(A) 1426 EA 1.000 1.000   1.000 $10,000.00 $0.00 $10,000.00
0074 MOBILIZATION 641 1552 LSUM 1.000 1.000   0.990 $365,000.00 $0.00 $361,350.00
Subtotals For Category     0640/CONSTRUCTION    $0.00 $371,750.00
Subtotals For Project STPY-118C(096)SS /24183(04) $341,516.93 $1,220,241.21