Report_Id:   235324   Est NO  0001

Date:03/04/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 235324 Estimate Number 0001 Estimate Type PROGRESS
District Office MADISONVILLE (02300)  Puckett, Miles B.

Contractor HAYDON BRIDGE COMPANY INC ADDR SN 0 VC Code KY0028996
PO BOX 175
SPRINGFIELD , KY , 40069
Pay Period 12/19/2023  TO  02/08/2024
Date Approved 02/18/2024
Primary Proj Number BR05405022300
Project No. STP BRZ 9030 (433), STP BRZ 9030 (434), STP BRZ 9030 (435)
Primary County HOPKINS
Name of Road KY 502
Description ADDRESS DEFICIENCIES OF BRIDGE ON KY 502 OVER CLEAR CREEK OV ERFLOW (054B00126N)
     
     
Date Let 11/16/2023 Formal Acceptance
Date Awarded 11/29/2023 Date Work Began 02/05/2024
Date Contract Executed 12/19/2023 Open To Traffic
Date NTP Issued 12/19/2023 Actual Completion Date

Current Contract Amount

$4,205,553.30

Total to Date

Prev to Date

This Estimate

Original Amount

$4,205,553.30

Total Earnings

$251,666.66

$0.00

$251,666.66

Percent Complete

5.98

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$3,953,886.64

Gross Earnings

$251,666.66

$0.00

$251,666.66

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$251,666.66

$0.00

$251,666.66

Contract Id 235324

Change Order Summary

County HOPKINS
Estimate Nbr 0001 Project Number STP BRZ 9030 (433), STP BRZ 9030 (434), STP BRZ 9030 (435)
Contractor HAYDON BRIDGE COMPANY INC Period 12/19/2023  TO  02/08/2024
 
 
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 235324

COMMONWEALTH OF KENTUCKY

County HOPKINS
Contract Type BRRL   BRIDGE REPLACEMENT

TRANSPORTATION CABINET

Primary Project Number BR05405022300
Estimate Nbr 0001 Period 12/19/2023  TO  02/08/2024
Contractor HAYDON BRIDGE COMPANY INC
 
Project BR05405022300 Fed/State Project Number STP BRZ 9030 (433) Category 0001 BRIDGE - 054B00126N
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
0005 CRUSHED STONE BASE 00003 TON 453.00 453.000 0.000 0.000 51.96 0.00
0010 ASPHALT SEAL AGGREGATE 00100 TON 5.00 5.000 0.000 0.000 239.29 0.00
0015 ASPHALT SEAL COAT 00103 TON 1.00 1.000 0.000 0.000 756.65 0.00
0020 CL2 ASPH BASE 1.00D PG64-22 00212 TON 547.00 547.000 0.000 0.000 109.93 0.00
0025 CL2 ASPH SURF 0.38D PG64-22 00301 TON 76.00 76.000 0.000 0.000 168.74 0.00
0030 ASPHALT MATERIAL FOR TACK 00356 TON 1.00 1.000 0.000 0.000 756.65 0.00
0035 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 13.00 13.000 0.000 0.000 15.28 0.00
0040 ROADWAY EXCAVATION 02200 CUYD 533.00 533.000 0.000 0.000 40.00 0.00
0045 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 4.00 4.000 0.000 0.000 1,570.43 0.00
0050 CLEARING AND GRUBBING APPROX. LESS THAN 1 ACRE 02545 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
0055 EDGE KEY 02585 LF 42.00 42.000 0.000 0.000 29.29 0.00
0060 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
0065 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0070 STAKING 02726 LS 1.00 1.000 0.000 0.000 5,500.00 0.00
0075 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 0.000 1.000 100,000.00 100,000.00 100,000.00
0080 ARMORED EDGE FOR CONCRETE 03299 LF 48.00 48.000 0.000 0.000 90.00 0.00
0085 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 2,320.00 2,320.000 0.000 0.000 0.75 0.00
0090 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 190,000.00 0.00
0095 CYCLOPEAN STONE RIP RAP 08019 TON 456.00 456.000 0.000 0.000 60.00 0.00
0100 TEST PILES 08033 LF 280.00 280.000 0.000 0.000 350.00 0.00
0105 PILES-STEEL HP12X53 08046 LF 1,177.00 1,177.000 0.000 0.000 110.00 0.00
0110 PILE POINTS-12 IN 08094 EACH 22.00 22.000 0.000 0.000 205.00 0.00
0115 CONCRETE-CLASS A 08100 CUYD 114.80 114.800 0.000 0.000 1,500.00 0.00
0120 CONCRETE-CLASS AA 08104 CUYD 45.90 45.900 0.000 0.000 2,100.00 0.00
0125 STEEL REINFORCEMENT 08150 LB 10,759.00 10,759.000 0.000 0.000 2.00 0.00
0130 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 9,303.00 9,303.000 0.000 0.000 2.00 0.00
0135 PRECAST PC BOX BEAM CB12-48 08661 LF 372.00 372.000 0.000 0.000 320.00 0.00
0140 PRECAST PC BOX BEAM CB17-48 08662 LF 264.00 264.000 0.000 0.000 330.00 0.00
0145 SAWCUT PAVEMENT 20550ND LF 42.00 42.000 0.000 0.000 15.00 0.00
0150 EROSION CONTROL 21415ND LS 1.00 1.000 0.100 0.000 0.100 5,000.00 500.00 500.00
0155 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 650.00 650.000 0.000 0.000 35.83 0.00
0160 CONCRETE SEALING 23378EC SQFT 4,208.00 4,208.000 0.000 0.000 2.00 0.00
0165 RAIL SYSTEM SIDE MOUNTED MGS 25017ED LF 200.00 200.000 0.000 0.000 238.27 0.00
Project BR05405022300 Fed/State Project Number STP BRZ 9030 (433) Category 0004 DEMOBILIZATION &/OR MOBILIZATION
0170 MOBILIZATION 02568 LS 1.00 1.000 1.000 0.000 1.000 65,666.66 65,666.66 65,666.66
0175 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 19,883.34 0.00

SUBTOT

$166,166.66

$166,166.66

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project BR05405022301 Fed/State Project Number STP BRZ 9030 (434) Category 0001 BRIDGE - 054B00127N
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
0180 CRUSHED STONE BASE 00003 TON 424.00 424.000 0.000 0.000 51.96 0.00
0185 ASPHALT SEAL AGGREGATE 00100 TON 4.00 4.000 0.000 0.000 239.29 0.00
0190 ASPHALT SEAL COAT 00103 TON 1.00 1.000 0.000 0.000 756.65 0.00
0195 CL2 ASPH BASE 1.00D PG64-22 00212 TON 515.00 515.000 0.000 0.000 109.93 0.00
0200 CL2 ASPH SURF 0.38D PG64-22 00301 TON 72.00 72.000 0.000 0.000 168.74 0.00
0205 ASPHALT MATERIAL FOR TACK 00356 TON 1.00 1.000 0.000 0.000 756.65 0.00
0210 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 6.00 6.000 0.000 0.000 15.28 0.00
0215 ROADWAY EXCAVATION 02200 CUYD 501.00 501.000 0.000 0.000 40.00 0.00
0220 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 4.00 4.000 0.000 0.000 1,570.43 0.00
0225 CLEARING AND GRUBBING APPROX. LESS THAN 1 ACRE 02545 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
0230 EDGE KEY 02585 LF 42.00 42.000 0.000 0.000 29.29 0.00
0235 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
0240 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0245 STAKING 02726 LS 1.00 1.000 0.000 0.000 5,000.00 0.00
0250 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.800 0.000 0.800 100,000.00 80,000.00 80,000.00
0255 ARMORED EDGE FOR CONCRETE 03299 LF 48.00 48.000 0.000 0.000 90.00 0.00
0260 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 2,190.00 2,190.000 0.000 0.000 0.80 0.00
0265 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 190,000.00 0.00
0270 CYCLOPEAN STONE RIP RAP 08019 TON 456.00 456.000 0.000 0.000 60.00 0.00
0275 TEST PILES 08033 LF 260.00 260.000 0.000 0.000 350.00 0.00
0280 PILES-STEEL HP12X53 08046 LF 1,116.00 1,116.000 0.000 0.000 110.00 0.00
0285 PILE POINTS-12 IN 08094 EACH 22.00 22.000 0.000 0.000 205.00 0.00
0290 CONCRETE-CLASS A 08100 CUYD 114.80 114.800 0.000 0.000 1,500.00 0.00
0295 CONCRETE-CLASS AA 08104 CUYD 45.90 45.900 0.000 0.000 2,100.00 0.00
0300 STEEL REINFORCEMENT 08150 LB 10,759.00 10,759.000 0.000 0.000 2.00 0.00
0305 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 9,303.00 9,303.000 0.000 0.000 2.00 0.00
0310 PRECAST PC BOX BEAM CB12-48 08661 LF 372.00 372.000 0.000 0.000 320.00 0.00
0315 PRECAST PC BOX BEAM CB17-48 08662 LF 264.00 264.000 0.000 0.000 330.00 0.00
0320 SAWCUT PAVEMENT 20550ND LF 42.00 42.000 0.000 0.000 15.00 0.00
0325 EROSION CONTROL 21415ND LS 1.00 1.000 0.100 0.000 0.100 5,000.00 500.00 500.00
0330 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 600.00 600.000 0.000 0.000 35.83 0.00
0335 CONCRETE SEALING 23378EC SQFT 4,207.00 4,207.000 0.000 0.000 2.00 0.00
0340 RAIL SYSTEM SIDE MOUNTED MGS 25017ED LF 200.00 200.000 0.000 0.000 238.27 0.00
Project BR05405022301 Fed/State Project Number STP BRZ 9030 (434) Category 0002 DEMOBILIZATION &/OR MOBILIZATION
0345 MOBILIZATION 02568 LS 1.00 1.000 0.000 0.000 65,666.67 0.00
0350 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 19,883.33 0.00

SUBTOT

$80,500.00

$246,666.66

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project BR05405022302 Fed/State Project Number STP BRZ 9030 (435) Category 0001 BRIDGE - 054B00128N
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
0355 CRUSHED STONE BASE 00003 TON 299.00 299.000 0.000 0.000 51.96 0.00
0360 ASPHALT SEAL AGGREGATE 00100 TON 3.00 3.000 0.000 0.000 239.29 0.00
0365 ASPHALT SEAL COAT 00103 TON 1.00 1.000 0.000 0.000 756.65 0.00
0370 CL2 ASPH BASE 1.00D PG64-22 00212 TON 365.00 365.000 0.000 0.000 109.93 0.00
0375 CL2 ASPH SURF 0.38D PG64-22 00301 TON 51.00 51.000 0.000 0.000 168.74 0.00
0380 ASPHALT MATERIAL FOR TACK 00356 TON 1.00 1.000 0.000 0.000 756.65 0.00
0385 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 4.00 4.000 0.000 0.000 15.28 0.00
0390 EMBANKMENT IN PLACE 02230 CUYD 367.00 367.000 0.000 0.000 55.00 0.00
0395 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 4.00 4.000 0.000 0.000 1,570.43 0.00
0400 CLEARING AND GRUBBING APPROX LESS THAN 1 ACRE 02545 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
0405 EDGE KEY 02585 LF 42.00 42.000 0.000 0.000 29.29 0.00
0410 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
0415 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0420 STAKING 02726 LS 1.00 1.000 0.000 0.000 5,000.00 0.00
0425 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.050 0.000 0.050 100,000.00 5,000.00 5,000.00
0430 ARMORED EDGE FOR CONCRETE 03299 LF 48.00 48.000 0.000 0.000 90.00 0.00
0435 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 1,664.00 1,664.000 0.000 0.000 1.05 0.00
0440 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 190,000.00 0.00
0445 CYCLOPEAN STONE RIP RAP 08019 TON 456.00 456.000 0.000 0.000 60.00 0.00
0450 TEST PILES 08033 LF 210.00 210.000 0.000 0.000 350.00 0.00
0455 PILES-STEEL HP12X53 08046 LF 883.00 883.000 0.000 0.000 110.00 0.00
0460 PILE POINTS-12 IN 08094 EACH 22.00 22.000 0.000 0.000 205.00 0.00
0465 CONCRETE-CLASS A 08100 CUYD 114.80 114.800 0.000 0.000 1,500.00 0.00
0470 CONCRETE-CLASS AA 08104 CUYD 45.90 45.900 0.000 0.000 2,100.00 0.00
0475 STEEL REINFORCEMENT 08150 LB 10,759.00 10,759.000 0.000 0.000 2.00 0.00
0480 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 9,303.00 9,303.000 0.000 0.000 2.00 0.00
0485 PRECAST PC BOX BEAM CB12-48 08661 LF 372.00 372.000 0.000 0.000 320.00 0.00
0490 PRECAST PC BOX BEAM CB17-48 08662 LF 264.00 264.000 0.000 0.000 330.00 0.00
0495 SAWCUT PAVEMENT 20550ND LF 42.00 42.000 0.000 0.000 15.00 0.00
0500 EROSION CONTROL 21415ND LS 1.00 1.000 0.000 0.000 5,000.00 0.00
0505 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 325.00 325.000 0.000 0.000 35.83 0.00
0510 CONCRETE SEALING 23378EC SQFT 4,207.00 4,207.000 0.000 0.000 2.00 0.00
0515 RAIL SYSTEM SIDE MOUNTED MGS 25017ED LF 200.00 200.000 0.000 0.000 349.20 0.00
Project BR05405022302 Fed/State Project Number STP BRZ 9030 (435) Category 0002 DEMOBILIZATION &/OR MOBILIZATION
0520 MOBILIZATION 02568 LS 1.00 1.000 0.000 0.000 65,666.67 0.00
0525 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 19,883.33 0.00

SUBTOT

$5,000.00

$251,666.66

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00