|
Report_Id: 134100 Est NO 0003 |
Date:06/10/2013 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 134100 | Estimate Number | 0003 | Estimate Type | PROGRESS | ||
| District Office | PIKEVILLE (12340) Childers, Charles B. (Chuck), P.E. | ||||||
| Contractor | N W K CONSTRUCTION INC | ADDR SN 3 VC Code VC0000132964 | |||||
| PO BOX 486 | |||||||
| HARRODSBURG , KY , 40330 | |||||||
| Pay Period | 05/20/2013 TO 06/02/2013 | ||||||
| Date Approved | 06/10/2013 | ||||||
| Primary Proj Number | 1206001601302 | ||||||
| Project No. | HSIP 9010 (011) | ||||||
| Primary County | KNOTT | ||||||
| Name of Road | REDFOX - LITT CARR ROAD (KY 160) | ||||||
| Description | REDFOX - LITT CARR ROAD (KY 160) | ||||||
| Date Let | 03/22/2013 | Formal Acceptance | |||||
| Date Awarded | 04/03/2013 | Date Work Began | 04/22/2013 | ||||
| Date Contract Executed | 04/17/2013 | Open To Traffic | |||||
| Date NTP Issued | 04/17/2013 | Actual Completion Date | |||||
| Current Contract Amount | $439,322.50 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $439,322.50 |
Total Earnings | $322,841.95 |
$263,498.82 |
$59,343.13 |
|
| Percent Complete | 86.27 |
Stockpiled Materials | $56,143.13 |
$87,723.96 |
$-31,580.83 |
|
| Funds Available | $60,337.42 |
Gross Earnings | $378,985.08 |
$351,222.78 |
$27,762.30 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $378,985.08 |
$351,222.78 |
$27,762.30 |
|||
| Contract Id | 134100 | Change Order Summary |
County | KNOTT | ||||||
| Estimate Nbr | 0003 | Project Number | HSIP 9010 (011) | |||||||
| Contractor | N W K CONSTRUCTION INC | Period | 05/20/2013 TO 06/02/2013 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
CONTRACT ADJUSTMENTS HISTORY
| Contract Adjustments |
|
|
| Adjustment Description | Est No |
Adjustment Amount |
| Line Item Adjustments History | |||||||||
| PROJECT | ITEM NBR | DESCRPITION | TYPE | EST NO | ADJ QUANTITY |
UNIT PRICE |
ADJUSTED AMOUNT |
||
| Contract Id | 134100 | COMMONWEALTH OF KENTUCKY |
County | KNOTT | ||||||
| Contract Type | GR GUARDRAIL | TRANSPORTATION CABINET |
Primary Project Number | 1206001601302 | ||||||
| Estimate Nbr | 0003 | Period | 05/20/2013 TO 06/02/2013 | |||||||
| Contractor | N W K CONSTRUCTION INC | |||||||||
| Project | 1206001601302 | Fed/State Project Number | HSIP 9010 (011) | Category | 0001 ROADWAY | |||||||
| LINE ITEM NUMBER | ITEM DESCRIPTION | ITEM NO. | UNIT | PLAN QTY | CURRENT QUANTITY | QUANTITY PAID THIS EST | QUANTITY PAID PREV. EST | QUANTITY PAID TO DATE | UNIT PRICE | AMOUNT PAID THIS EST | AMOUNT PAID TO DATE | |
| 0010 | ENTRANCE PIPE-18 IN | 00441 | LF | 60.00 | 60.000 | 0.000 | 0.000 | 55.00 | 0.00 | |||
| 0020 | NON-PERFORATED PIPE-8 IN | 01012 | LF | 10.00 | 10.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| 0030 | METAL END SECTION TY 1-18 IN | 01371 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 1,650.00 | 0.00 | |||
| 0040 | DROP BOX INLET TYPE 12A | 01550 | LF | 24.00 | 24.000 | 0.000 | 0.000 | 365.00 | 0.00 | |||
| 0050 | DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE | 01982 | EACH | 450.00 | 450.000 | 51.000 | 150.000 | 201.000 | 5.00 | 255.00 | 1,005.00 | |
| 0060 | GUARDRAIL-STEEL W BEAM-S FACE | 02351 | LF | 20,838.00 | 20,838.000 | 3,667.500 | 13,517.250 | 17,184.750 | 14.50 | 53,178.75 | 249,178.87 | |
| 0070 | GUARDRAIL TERMINAL SECTION NO 1 | 02360 | EACH | 16.00 | 16.000 | 2.000 | 7.000 | 9.000 | 50.00 | 100.00 | 450.00 | |
| 0080 | GUARDRAIL END TREATMENT TYPE 1 | 02367 | EACH | 24.00 | 24.000 | 14.000 | 14.000 | 2,000.00 | 28,000.00 | |||
| 0090 | GUARDRAIL CONNECTOR TO BRIDGE END TY D | 02378 | EACH | 6.00 | 6.000 | 1.000 | 1.000 | 2.000 | 1,200.00 | 1,200.00 | 2,400.00 | |
| 0100 | REMOVE GUARDRAIL | 02381 | LF | 20,510.00 | 20,510.000 | 3,687.500 | 14,379.750 | 18,067.250 | 1.25 | 4,609.37 | 22,584.06 | |
| 0110 | TEMPORARY SIGNS | 02562 | SQFT | 370.00 | 370.000 | 128.000 | 128.000 | 8.00 | 1,024.00 | |||
| 0120 | MAINTAIN & CONTROL TRAFFIC KNOTT KY 160 | 02650 | LS | 1.00 | 1.000 | 0.700 | 0.700 | 26,000.00 | 18,200.00 | |||
| 0130 | CONCRETE-CLASS A | 08100 | CUYD | 3.10 | 3.100 | 0.000 | 0.000 | 1,000.00 | 0.00 | |||
| 0140 | STEEL REINFORCEMENT | 08150 | LB | 282.00 | 282.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| Project | 1206001601302 | Fed/State Project Number | HSIP 9010 (011) | Category | 0002 DEMOBILIZATION | |||||||
| 0150 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 6,700.00 | 0.00 | |||
| SUBTOT | $59,343.12 |
$322,841.93 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
0060-1-0I |
GUARDRAIL-STEEL W BEAM-S FACE | LF |
20,838.00 | 0001 | $9.524470 | $188,547.45 | ||||||
0070-1-0I |
GUARDRAIL TERMINAL SECTION NO 1 | EACH |
16.00 | 0001 | $30.800000 | $468.16 | ||||||
0080-1-0I |
GUARDRAIL END TREATMENT TYPE 1 | EACH |
24.00 | 0001 | $1485.000000 | $33,858.00 | ||||||
0060-1-0A |
GUARDRAIL-STEEL W BEAM-S FACE | LF |
6,968.01 | 0001 | $9.524470 | $-63,048.32 | ||||||
0070-1-0A |
GUARDRAIL TERMINAL SECTION NO 1 | EACH |
2.85 | 0001 | $30.800000 | $-83.39 | ||||||
0080-1-0A |
GUARDRAIL END TREATMENT TYPE 1 | EACH |
10.45 | 0001 | $1485.000000 | $-14,742.34 | ||||||
0060-1-0A |
GUARDRAIL-STEEL W BEAM-S FACE | LF |
5,873.37 | 0002 | $9.524470 | $-53,143.77 | ||||||
0070-1-0A |
GUARDRAIL TERMINAL SECTION NO 1 | EACH |
3.80 | 0002 | $30.800000 | $-111.19 | ||||||
0080-1-0A |
GUARDRAIL END TREATMENT TYPE 1 | EACH |
2.85 | 0002 | $1485.000000 | $-4,020.64 | ||||||
0060-1-0A |
GUARDRAIL-STEEL W BEAM-S FACE | LF |
3,484.12 | 0003 | $9.524470 | -31,525.24 | $-31,525.24 | |||||
0070-1-0A |
GUARDRAIL TERMINAL SECTION NO 1 | EACH |
1.90 | 0003 | $30.800000 | -55.59 | $-55.59 | |||||
| SUBTOT | $56,143.13 |
|||||||||||