Contract ID: | 120065 | Estimate Number: | 0006 | Contract No: | 710894 | |||
Residency: | ENID (04300) | Estimate Type: | Progressive | Account No: | 404400 | |||
Project Number(s): | BTOP-247N(001), BTOP-224N(001) | ||||||||||||
Primary Job Piece No: | 28128(39) | ||||||||||||
Contract Description: | SAFETY IMPROVEMENTS (FIBER OPTIC CABLE) US-412: FROM THE CITY OF ORIENTA EAST TO I-35. PROJECT LENGTH = 65.8 MILES. | ||||||||||||
Primary County: | GARFIELD | ||||||||||||
Name of Road: | US-412 | ||||||||||||
Prime Contractor: | B & H CONSTRUCTION, INC | ||||||||||||
1471 SW 12TH AVE. | |||||||||||||
GOLDSBY , OK 73093 | |||||||||||||
Surety Company: | ARCH INSURANCE CO. | ||||||||||||
Date Let: | 01/19/2012 | NTP Effective Date: | 03/12/2012 | Pay Period: | 08/01/2012 TO 09/15/2013 |
Date Awarded: | 02/06/2012 | Date Work Began: | 03/12/2012 | Original Contract Time: | 210 |
Date Contract Executed: | 02/13/2012 | Date Time Stopped: | 05/15/2013 | Current Time Charged: | 151.00 |
Date NTP Issued: | 02/15/2012 | Completion Date: | 05/15/2013 | Current Time Allowed: | 210.00 |
General Liability Expires: | 10/01/2013 | Workman's Comp Expires: | 10/01/2013 | Percent Time Used: | 71.90 % |
Specification Year: | 2009 | Date Approved: | |||
Current Contract Amount: | $2,117,986.00 | Total to Date | Prev to Date | This Estimate | |||
Bid Amount: | $1,643,186.00 | Participating: | $0.00 | $0.00 | $0.00 | ||
Percent Complete: | 98.24 % | Non Participating: | $2,088,707.42 | $1,749,324.99 | $339,382.43 | ||
Funds Available: | $37,278.58 | Total Earnings: | $2,088,707.42 | $1,749,324.99 | $339,382.43 | ||
Unearned Balance: | $-437,521.42 | Stockpiled Materials: | $0.00 | $0.00 | $0.00 | ||
Gross Earnings: | $2,088,707.42 | $1,749,324.99 | $339,382.43 | ||||
Other Adjustments: | $0.00 | $-101,717.50 | $101,717.50 | ||||
Liq Dam/Disincentive: | $-8,000.00 | $0.00 | $-8,000.00 | ||||
TOTAL: | $2,080,707.42 | $1,647,607.49 | $433,099.93 |
Contract ID: | 120065 | Estimate Number: | 0006 | Primary JP: | 28128(39) | |||
CHANGE ORDER HISTORY | |||||
Change Order Nbr. | Change Order Description | Status | Approval Date | Contract Time Adjustment | Total Change Order Amount |
001 | River Crossing Poly Pipe | Approved | 05/01/2012 | 0.0 | $9,800.00 |
002 | Item Overruns | Approved | 09/09/2013 | 0.0 | $465,000.00 |
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 |
28128(38) | 0003 | TEMPORARY SILT FENCE | * Missing Material Certification | 0001 | -687.00 | $2.50 | $-1,717.50 |
28128(38) | 0003 | TEMPORARY SILT FENCE | * Missing Material Certification | 0006 | 0.00 | $0.00 | $1,717.50 |
28128(38) | 0007 | 3" GALV. STEEL ELECTRICAL CONDUIT PUSHED OR BORED | * Missing Material Certification | 0001 | -255.00 | $40.00 | $-10,200.00 |
28128(38) | 0007 | 3" GALV. STEEL ELECTRICAL CONDUIT PUSHED OR BORED | * Missing Material Certification | 0006 | 0.00 | $0.00 | $10,200.00 |
28128(39) | 0031 | TEMPORARY SILT FENCE | * Missing Material Certification | 0001 | -350.00 | $2.50 | $-875.00 |
28128(39) | 0031 | TEMPORARY SILT FENCE | * Missing Material Certification | 0006 | 0.00 | $0.00 | $875.00 |
28128(39) | 0035 | 3" GALV. STEEL ELECTRICAL CONDUIT PUSHED OR BORED | * Missing Material Certification | 0001 | -255.00 | $35.00 | $-8,925.00 |
28128(39) | 0035 | 3" GALV. STEEL ELECTRICAL CONDUIT PUSHED OR BORED | * Missing Material Certification | 0006 | 0.00 | $0.00 | $8,925.00 |
28128(39) | 0036 | 1 1/2" HIGH DENSITY PE PIPE - BORED | * TEST CODE | 0005 | 0.00 | $0.00 | $-80,000.00 |
28128(39) | 0036 | 1 1/2" HIGH DENSITY PE PIPE - BORED | * Missing Material Certification | 0006 | 0.00 | $0.00 | $80,000.00 | Subtotals For Line Item Adjustments | $0.00 | * = User applied Line Item Adjustments |
MILESTONE INFORMATION | |||||||||
Milestone Number | Milestone Description | Start Date | End Date | Current Time Allowed | Rate | Milestone Closed | |||
01 | Incentive/Disincentive Conduit & Ground Boxes | 03/12/2012 | 06/19/2012 | 145.00 DYS | $2,000.00 | Y | |||
02 | Incentive/Disincentive Fiber Optic Cable Installation | 06/19/2012 | 08/28/2012 | 65.00 DYS | $2,000.00 | Y |
MILESTONE ADJUSTMENTS | |||
Milestone Number | Milestone Adjustment Description | Estimate Nbr | Total |
02 | System Application of Disincentive Adj | 0006 | $-8,000.00 | Subtotals For Milestones | $-8,000.00 |
Contract ID: | 120065 | Estimate Number: | 0006 | Primary JP: | 28128(39) | |||
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: BTOP-247N(001) | Project: 28128(38) | Category: 0300/TRAFFIC - BTOP-247N(001) | ||||||||
0001 | RAILROAD FLAGGING | 104 0900 | HOUR | 48.000 | 48.000 | 0.000 | $104.17 | $0.00 | $0.00 | |
0002 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 0.000 | $5,000.00 | $0.00 | $0.00 | |
0003 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 2,000.000 | 2,000.000 | 0.000 | 687.000 | $2.50 | $0.00 | $1,717.50 |
0004 | SOLID SLAB SODDING | 230(A) 2806 | SY | 2,000.000 | 2,000.000 | 0.000 | $2.50 | $0.00 | $0.00 | |
0005 | CLASS A CONCRETE | 509(B) 0321 | CY | 17.000 | 17.000 | 10.000 | 10.000 | $500.00 | $5,000.00 | $5,000.00 |
0006 | 3" GALV. STEEL ELECTRICAL CONDUIT EXPOSED | 802(A) 8316 | LF | 3,100.000 | 1,700.000 | 0.000 | $40.00 | $0.00 | $0.00 | |
0007 | 3" GALV. STEEL ELECTRICAL CONDUIT PUSHED OR BORED | 802(A) 8318 | LF | 205.000 | 205.000 | 120.000 | 375.000 | $40.00 | $4,800.00 | $15,000.00 |
0008 | 1 1/2" HIGH DENSITY PE PIPE - BORED | 802(C) 8551 | LF | 12,265.000 | 37,265.000 | 356.000 | 41,751.000 | $15.00 | $5,340.00 | $626,265.00 |
0009 | 1 1/2" HIGH DENSITY PE PIPE - TRENCHED | 802(C) 8556 | LF | 35,905.000 | 35,905.000 | 4,323.000 | 4,323.000 | $2.00 | $8,646.00 | $8,646.00 |
0010 | 1 1/2" HIGH DENSITY PE PIPE - PLOWED | 802(C) 8565 | LF | 148,735.000 | 148,735.000 | -7,882.000 | 152,486.000 | $1.71 | $-13,478.22 | $260,751.06 |
0011 | GROUND BOX (R3248) | 803(B) 8135 | EA | 45.000 | 45.000 | -7.000 | 39.000 | $1,000.00 | $-7,000.00 | $39,000.00 |
0012 | GROUND BOX (B2-48) | 803(B) 8150 | EA | 26.000 | 26.000 | 1.000 | 29.000 | $1,500.00 | $1,500.00 | $43,500.00 |
0013 | REINFORCING STEEL | 804(B) 2916 | LB | 312.000 | 312.000 | 0.000 | $9.62 | $0.00 | $0.00 | |
0014 | (SP)FIBER OPTIC CABLE, 96 SMF | 818(A) 8730 | LF | 209,400.000 | 209,400.000 | 206,315.000 | 206,315.000 | $0.24 | $49,515.60 | $49,515.60 |
0015 | (SP) FIBER OPTIC CABLE, 24 INDOOR/OUTDOOR PLENUM | 818(A) 8738 | LF | 835.000 | 835.000 | 670.000 | 670.000 | $11.98 | $8,026.60 | $8,026.60 |
0016 | (SP)FIBER OPTIC PATCH PANEL, 24 PORT | 818(B) 8745 | EA | 1.000 | 1.000 | 1.000 | 1.000 | $10,000.00 | $10,000.00 | $10,000.00 |
0017 | (SP)FIBER OPTIC PATCH PANEL, 96 PORT | 818(B) 8755 | EA | 1.000 | 1.000 | 1.000 | 1.000 | $10,000.00 | $10,000.00 | $10,000.00 |
0018 | (SP)FIBER OPTIC CABLE SPLICE | 818(C) 8735 | EA | 8.000 | 8.000 | 8.000 | 8.000 | $2,500.00 | $20,000.00 | $20,000.00 |
0019 | (SP)FIBER OPTIC CABLE TERMINATION | 818(D) 8740 | EA | 200.000 | 200.000 | 200.000 | 200.000 | $200.00 | $40,000.00 | $40,000.00 |
0020 | (SP) SHIELD ISOLATION PEDESTAL | 818(F) 8370 | EA | 3.000 | 3.000 | 1.000 | 1.000 | $1,666.67 | $1,666.67 | $1,666.67 |
0021 | (SP) SHIELD ISOLATION PEDESTAL (MINI) | 818(F) 8375 | EA | 11.000 | 11.000 | 11.000 | 11.000 | $454.54 | $4,999.94 | $4,999.94 |
0022 | (SP)FIBER OPTIC ROUTE SIGN & INSTALLATION | 818(G) 5570 | EA | 174.000 | 174.000 | 203.000 | 203.000 | $50.00 | $10,150.00 | $10,150.00 |
8000 | CONSTRUCTION MISCELLANEOUS | 104 0300 | LF | 0.000 | 1,400.000 | 1,400.000 | $47.00 | $0.00 | $65,800.00 | |
Subtotals For Category 0300/TRAFFIC - BTOP-247N(001) | $159,166.59 | $1,220,038.37 | ||||||||
Fed/State Project Number: BTOP-247N(001) | Project: 28128(38) | Category: 0301/TEMPORARY TRAFFIC - BTOP-247N(001) | ||||||||
0023 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 170.000 | 170.000 | 0.000 | $88.24 | $0.00 | $0.00 | |
0024 | FLAGGER | 880(I) 8902 | SD | 40.000 | 40.000 | 0.000 | $250.00 | $0.00 | $0.00 | |
0025 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.250 | 1.000 | $25,000.00 | $6,250.00 | $25,000.00 |
0026 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 170.000 | 170.000 | 0.000 | $58.82 | $0.00 | $0.00 | |
Subtotals For Category 0301/TEMPORARY TRAFFIC - BTOP-247N(001) | $6,250.00 | $25,000.00 | ||||||||
Fed/State Project Number: BTOP-247N(001) | Project: 28128(38) | Category: 0640/CONSTRUCTION - BTOP-247N(001) | ||||||||
0027 | SWPPP DOCUMENTATION AND MANAGEMENT | 220 2800 | LSUM | 1.000 | 1.000 | 0.250 | 1.000 | $30,000.00 | $7,500.00 | $30,000.00 |
0028 | MOBILIZATION | 641 1552 | LSUM | 1.000 | 1.000 | 1.000 | $20,000.00 | $0.00 | $20,000.00 | |
8001 | INCENTIVE FOR EARLY COMPLETION | 108 0175 | DAY | 0.000 | 45.000 | 45.000 | 45.000 | $2,000.00 | $90,000.00 | $90,000.00 |
Subtotals For Category 0640/CONSTRUCTION - BTOP-247N(001) | $97,500.00 | $140,000.00 | ||||||||
Subtotals For Project BTOP-247N(001) /28128(38) | $262,916.59 | $1,385,038.37 |
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: BTOP-224N(001) | Project: 28128(39) | Category: 0300/TRAFFIC - BTOP-224N(001) | ||||||||
0029 | RAILROAD FLAGGING | 104 0900 | HOUR | 48.000 | 48.000 | 0.000 | $208.33 | $0.00 | $0.00 | |
0030 | CLEARING AND GRUBBING | 201(A) 0102 | LSUM | 1.000 | 1.000 | 0.000 | $5,000.00 | $0.00 | $0.00 | |
0031 | TEMPORARY SILT FENCE | 221(C) 2801 | LF | 2,000.000 | 2,000.000 | 0.000 | 350.000 | $2.50 | $0.00 | $875.00 |
0032 | SOLID SLAB SODDING | 230(A) 2806 | SY | 2,000.000 | 2,000.000 | 0.000 | $2.50 | $0.00 | $0.00 | |
0033 | CLASS A CONCRETE | 509(B) 0321 | CY | 13.000 | 13.000 | 0.000 | $500.00 | $0.00 | $0.00 | |
0034 | 3" GALV. STEEL ELECTRICAL CONDUIT EXPOSED | 802(A) 8316 | LF | 670.000 | 670.000 | 0.000 | $35.00 | $0.00 | $0.00 | |
0035 | 3" GALV. STEEL ELECTRICAL CONDUIT PUSHED OR BORED | 802(A) 8318 | LF | 315.000 | 315.000 | 0.000 | 255.000 | $35.00 | $0.00 | $8,925.00 |
0036 | 1 1/2" HIGH DENSITY PE PIPE - BORED | 802(C) 8551 | LF | 5,235.000 | 5,235.000 | -2,079.000 | 14,398.000 | $18.00 | $-37,422.00 | $259,164.00 |
0037 | 1 1/2" HIGH DENSITY PE PIPE - TRENCHED | 802(C) 8556 | LF | 7,295.000 | 7,295.000 | -1,279.000 | 11,642.000 | $2.25 | $-2,877.75 | $26,194.50 |
0038 | 1 1/2" HIGH DENSITY PE PIPE - PLOWED | 802(C) 8565 | LF | 144,720.000 | 144,720.000 | 9,795.000 | 142,658.000 | $1.50 | $14,692.50 | $213,987.00 |
0039 | GROUND BOX (R3248) | 803(B) 8135 | EA | 30.000 | 30.000 | 14.000 | 37.000 | $1,000.00 | $14,000.00 | $37,000.00 |
0040 | GROUND BOX (B2-48) | 803(B) 8150 | EA | 19.000 | 19.000 | -1.000 | 13.000 | $1,500.00 | $-1,500.00 | $19,500.00 |
0041 | REINFORCING STEEL | 804(B) 2916 | LB | 228.000 | 228.000 | 0.000 | $10.96 | $0.00 | $0.00 | |
0042 | (SP)FIBER OPTIC CABLE, 96 SMF | 818(A) 8730 | LF | 166,850.000 | 166,850.000 | 22,360.000 | 166,850.000 | $0.30 | $6,708.00 | $50,055.00 |
0043 | (SP) FIBER OPTIC CABLE, 48 INDOOR/OUTDOOR PLENUM | 818(A) 8739 | LF | 600.000 | 600.000 | 400.000 | 400.000 | $13.33 | $5,332.00 | $5,332.00 |
0044 | (SP)FIBER OPTIC PATCH PANEL, 96 PORT | 818(B) 8755 | EA | 5.000 | 5.000 | 5.000 | 5.000 | $1,600.00 | $8,000.00 | $8,000.00 |
0045 | (SP)FIBER OPTIC CABLE SPLICE | 818(C) 8735 | EA | 56.000 | 56.000 | 56.000 | 56.000 | $428.57 | $23,999.92 | $23,999.92 |
0046 | (SP)FIBER OPTIC CABLE TERMINATION | 818(D) 8740 | EA | 384.000 | 384.000 | 384.000 | 384.000 | $83.33 | $31,998.72 | $31,998.72 |
0047 | (SP) SHIELD ISOLATION PEDESTAL | 818(F) 8370 | EA | 3.000 | 3.000 | 1.000 | 1.000 | $1,333.34 | $1,333.34 | $1,333.34 |
0048 | (SP) SHIELD ISOLATION PEDESTAL (MINI) | 818(F) 8375 | EA | 9.000 | 9.000 | 9.000 | 9.000 | $444.44 | $3,999.96 | $3,999.96 |
0049 | (SP)FIBER OPTIC ROUTE SIGN & INSTALLATION | 818(G) 5570 | EA | 137.000 | 137.000 | 130.000 | 130.000 | $50.00 | $6,500.00 | $6,500.00 |
Subtotals For Category 0300/TRAFFIC - BTOP-224N(001) | $74,764.69 | $696,864.44 | ||||||||
Fed/State Project Number: BTOP-224N(001) | Project: 28128(39) | Category: 0301/TEMPORARY TRAFFIC - BTOP-224N(001) | ||||||||
0050 | (PL)TRUCK MOUNTED ATTENUATOR | 876(A) 8482 | SD | 130.000 | 130.000 | 0.000 | $57.69 | $0.00 | $0.00 | |
0051 | FLAGGER | 880(I) 8902 | SD | 30.000 | 30.000 | 0.000 | $100.00 | $0.00 | $0.00 | |
0052 | CONSTRUCTION TRAFFIC CONTROL | 880(J) 8905 | LSUM | 1.000 | 1.000 | 0.250 | 1.000 | $6,804.61 | $1,701.15 | $6,804.61 |
0053 | PORT.CHANGEABLE MESSAGE SIGN | 882(A) 8306 | SD | 130.000 | 130.000 | 0.000 | $57.69 | $0.00 | $0.00 | |
Subtotals For Category 0301/TEMPORARY TRAFFIC - BTOP-224N(001) | $1,701.15 | $6,804.61 | ||||||||
Subtotals For Project BTOP-224N(001) /28128(39) | $76,465.84 | $703,669.05 |