ContID   071053   EST NO  0004

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071053 Estimate Number 0004 Estimate Type PROGRESS
District Office COVINGTON (06317)  Young, Brian C.

Contractor JUDY CONSTRUCTION COMPANY MARS ADDR SN 0
BOX 457
CYNTHIANA , KY , 41031
Pay Period 01/01/2008  TO  01/25/2008
Date Approved 01/29/2008
Primary Proj Number DE00830110753
Project No. BRZ 0603(207)
Primary County BOONE
Name of Road MARY GRUBB'S HIGHWAY EXTENSION
Description REPLACE HIGH ST. NS RR BRIDGE OVERPASS WITH A RR UNDERPASS APP. 1700 FT TO THE SOUTH BY EXTEND M. GRUBBS HWY TO HIGH ST
     
     
Date Let 09/28/2007 Formal Acceptance
Date Awarded 10/05/2007 Date Work Began 11/20/2007
Date Contract Executed 11/01/2007 Open To Traffic
Date NTP Issued 11/01/2007 Actual Completion Date

Current Contract Amount

$4,865,799.38

Total to Date

Prev to Date

This Estimate

Original Amount

$4,865,799.38

Total Earnings

$134,110.10

$115,810.00

$18,300.10

Percent Complete

3.18

Stockpiled Materials

$20,761.28

$20,761.28

$0.00

Funds Available

$4,710,928.00

Gross Earnings

$154,871.38

$136,571.28

$0.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$154,871.38

$136,571.28

18,300.10

Contract Id 071053

Change Order Summary

County BOONE
Estimate Nbr 0004 Project Number BRZ 0603(207)
Contractor JUDY CONSTRUCTION COMPANY Period 01/01/2008  TO  01/25/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Signs and Shear Connectors Pending 0 $14,500.00 1.0
 
 
 
 

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 071053

COMMONWEALTH OF KENTUCKY

County BOONE
Contract Type GRBR   GRADE & DRAIN WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE00830110753
Estimate Nbr 0004 Period 01/01/2008  TO  01/25/2008
Contractor JUDY CONSTRUCTION COMPANY
 
Project DE00830110753 Fed/State Project Number BRZ 0603(207) Category 0001 BRIDGE
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 DRAIN PIPE-6 INCH 08820 LF 681.00 681.000 0.000 0.000 100.00 0.00
0020 STRUCTURE GRANULAR BACKFILL 02231 CUYD 522.00 522.000 0.000 0.000 50.00 0.00
0030 MASONRY COATING 02998 SQYD 686.00 686.000 0.000 0.000 12.00 0.00
0040 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 100,000.00 0.00
0050 REINF CONC SLOPE WALL-6 INCH 08016 SQYD 430.00 430.000 0.000 0.000 125.00 0.00
0060 TEST PILES 08033 LF 69.00 69.000 0.000 0.000 80.00 0.00
0070 PILES-STEEL HP12X53 08046 LF 1,567.00 1,567.000 0.000 0.000 40.00 0.00
0080 PILE POINTS-12 INCH 08094 EACH 52.00 52.000 0.000 0.000 80.00 0.00
0090 CONCRETE-CLASS AA 08104 CUYD 381.00 381.000 0.000 0.000 500.00 0.00
0100 STEEL REINFORCEMENT 08150 LB 26,527.00 26,527.000 0.000 0.000 0.92 0.00
0110 STEEL REINF-EPOXY COATED 08151 LB 73,603.00 73,603.000 0.000 0.000 1.00 0.00
0120 STRUCTURAL STEEL 834,000 LB 08160 LS 1.00 1.000 0.000 0.000 1,431,500.00 0.00
0130 SHEAR CONNECTORS 1670 LB 08170 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
0140 ELECTRICAL CONDUIT 08269 LS 1.00 1.000 0.000 0.000 20,000.00 0.00
0150 DRILLED SHAFT 54 IN-SOLID ROCK 20743ED LF 112.00 112.000 0.000 0.000 1,000.00 0.00
0160 ROCK SOUNDINGS 20745ED LF 236.80 236.800 0.000 0.000 50.00 0.00
0170 ROCK CORINGS 20746ED LF 220.00 220.000 0.000 0.000 80.00 0.00
0180 DRILLED SHAFT COMMON-54 IN 21777EN LF 236.80 236.800 0.000 0.000 900.00 0.00
0190 CONC CLASS AA-SUPERSTRUCTURE 22006EN CUYD 208.00 208.000 0.000 0.000 700.00 0.00
0200 DECK WATERPROOFING 22046NN LS 1.00 1.000 0.000 0.000 85,000.00 0.00
0210 FENCE-HANDRAIL 22510EN LF 433.30 433.300 0.000 0.000 190.00 0.00
8000 SHEAR CONNECTORS 5010 Lbs 08170 LS 0.00 0.000 0.000 0.000 20,000.00 0.00
Project DE00830110753 Fed/State Project Number BRZ 0603(207) Category 0002 ROADWAY
0220 DGA BASE 00001 TON 260.00 260.000 0.000 0.000 20.00 0.00
0230 CRUSHED STONE BASE 00003 TON 3,504.00 3,504.000 0.000 0.000 16.00 0.00
0240 CRUSHED AGGREGATE SIZE NO 2 00078 TON 6,221.00 6,221.000 0.000 0.000 16.00 0.00
0250 LEVELING & WEDGING PG64-22 00190 TON 196.00 196.000 0.000 0.000 65.64 0.00
0260 CL2 ASPH BASE 0.75D PG64-22 00221 TON 3,783.00 3,783.000 0.000 0.000 47.45 0.00
0270 CL2 ASPH SURF 0.38D PG64-22 00301 TON 916.00 916.000 0.000 0.000 58.49 0.00
0280 CULVERT PIPE-48 INCH 00470 LF 520.00 520.000 0.000 0.000 100.00 0.00
0290 STORM SEWER PIPE-15 INCH 00521 LF 424.00 424.000 0.000 0.000 90.00 0.00
0300 STORM SEWER PIPE-18 INCH 00522 LF 352.00 352.000 0.000 0.000 70.00 0.00
0310 STORM SEWER PIPE-24 INCH 00524 LF 452.00 452.000 0.000 0.000 90.00 0.00
0320 STORM SEWER PIPE-36 INCH 00528 LF 36.00 36.000 0.000 0.000 135.00 0.00
0330 STORM SEWER PIPE-48 INCH 00530 LF 116.00 116.000 0.000 0.000 175.00 0.00
0340 PLUG PIPE 01314 EACH 1.00 1.000 0.000 0.000 700.00 0.00
0350 CURB BOX INLET TYPE A 01456 EACH 19.00 19.000 0.000 0.000 3,100.00 0.00
0360 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 2,600.00 0.00
0370 CAP DROP BOX INLET 01584 EACH 5.00 5.000 0.000 0.000 1,200.00 0.00
0380 CAP CURB BOX INLET 01634 EACH 1.00 1.000 0.000 0.000 1,300.00 0.00
0390 ADJUST INLET 01719 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0400 ADJUST MANHOLE FRAME TO GRADE 01791 EACH 4.00 4.000 0.000 0.000 1,000.00 0.00
0410 STANDARD CURB AND GUTTER 01810 LF 4,927.30 4,927.300 0.000 0.000 14.50 0.00
0420 STANDARD BARRIER MEDIAN TYPE 5 01923 SQYD 7.10 7.100 0.000 0.000 120.00 0.00
0430 JPC PAVEMENT-8 INCH 02084 SQYD 448.00 448.000 0.000 0.000 60.00 0.00
0440 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 234.00 234.000 0.000 0.000 65.00 0.00
0450 TEMPORARY DITCH 02159 LF 2,709.00 2,709.000 0.000 0.000 1.00 0.00
0460 GRANULAR EMBANKMENT 02223 CUYD 3,663.00 3,663.000 0.000 0.000 30.00 0.00
0470 EMBANKMENT IN PLACE 02230 CUYD 80,953.00 80,953.000 0.000 0.000 5.29 0.00
0480 STRUCTURE GRANULAR BACKFILL 02231 CUYD 347.00 347.000 0.000 0.000 30.00 0.00
0490 WATER 02242 MGAL 500.00 500.000 0.000 0.000 1.00 0.00
0500 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 30.00 30.000 0.000 0.000 42.50 0.00
0510 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 4.00 4.000 0.000 0.000 75.00 0.00
0520 R/W MARKER MUNICIPAL TYPE 2 02438 EACH 25.00 25.000 0.000 0.000 90.00 0.00
0530 CHANNEL LINING CLASS II 02483 TON 340.00 340.000 0.000 0.000 20.00 0.00
0540 CHANNEL LINING CLASS II 02483 TON 223.30 223.300 0.000 0.000 20.00 0.00
0550 CHANNEL LINING CLASS III 02484 TON 444.30 444.300 0.000 0.000 22.00 0.00
0560 CLEARING AND GRUBBING 23.6 ACRES 02545 LS 1.00 1.000 0.800 0.800 60,000.00 48,000.00
0570 EDGE KEY 02585 LF 152.00 152.000 0.000 0.000 10.00 0.00
0580 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 807.60 807.600 0.000 0.000 2.15 0.00
0590 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 631.20 631.200 0.000 0.000 2.15 0.00
0600 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 15,844.00 15,844.000 0.000 0.000 2.15 0.00
0610 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 27,045.00 0.00
0620 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0630 ASPH PAVE MILLING & TEXTURING 02677 TON 154.00 154.000 0.000 0.000 39.77 0.00
0640 SAFELOADING 02690 CUYD 5.90 5.900 0.000 0.000 180.00 0.00
0650 SAFELOADING 02690 CUYD 70.70 70.700 0.000 0.000 180.00 0.00
0660 TEMPORARY SILT FENCE 02701 LF 2,709.00 2,709.000 1,200.000 1,200.000 2.80 3,360.00
0670 SILT TRAP TYPE A 02703 EACH 24.00 24.000 3.000 3.000 130.00 390.00
0680 SILT TRAP TYPE B 02704 EACH 24.00 24.000 0.000 0.000 160.00 0.00
0690 CLEAN SILT TRAP TYPE A 02706 EACH 144.00 144.000 2.000 2.000 20.00 40.00
0700 CLEAN SILT TRAP TYPE B 02707 EACH 144.00 144.000 0.000 0.000 20.00 0.00
0710 CLEAN TEMPORARY SILT FENCE 02709 LF 2,709.00 2,709.000 0.000 0.000 0.50 0.00
0720 SIDEWALK-4 INCH CONCRETE 02720 SQYD 1,951.50 1,951.500 0.000 0.000 31.00 0.00
0730 STAKING 02726 LS 1.00 1.000 0.040 0.150 0.190 40,000.00 1,600.00 7,600.00
0740 EROSION CONTROL BLANKET 05950 SQYD 4,266.60 4,266.600 0.000 0.000 1.65 0.00
0750 TEMPORARY MULCH 05952 SQYD 11,380.00 11,380.000 55,667.000 0.000 55,667.000 0.30 16,700.10 16,700.10
0760 TEMP SEEDING AND PROTECTION 05953 SQYD 8,535.00 8,535.000 0.000 0.000 0.30 0.00
0770 TOPDRESSING FERTILIZER 05966 TON 5.90 5.900 0.000 0.000 600.00 0.00
0780 SEEDING AND PROTECTION 05985 SQYD 47,244.00 47,244.000 0.000 0.000 0.34 0.00
0790 SPECIAL SEEDING CROWN VETCH 05989 SQYD 11,765.00 11,765.000 0.000 0.000 0.24 0.00
0800 SODDING 05990 SQYD 69.10 69.100 0.000 0.000 12.00 0.00
0810 PAVE STRIPING-WB PAINT-6 IN W 06522 MILE 1.41 1.410 0.000 0.000 1,250.00 0.00
0820 PAVE STRIPING-WB PAINT-6 IN Y 06523 MILE 1.17 1.170 0.000 0.000 1,250.00 0.00
0830 PAVE STRIPING-WB PAINT-12 IN W 06526 MILE 0.08 0.080 0.000 0.000 2,650.00 0.00
0840 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 785.98 785.980 0.000 0.000 4.25 0.00
0850 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 167.42 167.420 0.000 0.000 4.95 0.00
0860 PAVEMENT MARKER TYPE V-MW 06589 EACH 6.00 6.000 0.000 0.000 150.00 0.00
0870 CONCRETE-CLASS A 08100 CUYD 25.27 25.270 0.000 0.000 900.00 0.00
0880 STEEL REINFORCEMENT 08150 LB 1,486.00 1,486.000 0.000 0.000 2.00 0.00
0890 LOT PAY ADJUSTMENT 10000NS DOLL 9,790.00 9,790.000 0.000 0.000 1.00 0.00
0900 FUEL ADJUSTMENT 10020NS DOLL 11,598.00 11,598.000 0.000 0.000 1.00 0.00
0910 ASPHALT ADJUSTMENT 10030NS DOLL 8,811.00 8,811.000 0.000 0.000 1.00 0.00
0920 COHESIVE PILE CORE 20210EP69 CUYD 225.00 225.000 0.000 0.000 5.00 0.00
0930 SILT TRAP TYPE C 20496NS843 EACH 24.00 24.000 2.000 2.000 260.00 520.00
0940 CLEAN SILT TRAP TYPE C 20497NS843 EACH 144.00 144.000 0.000 0.000 40.00 0.00
0950 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 200.00 0.00
0960 DITCH EXCAVATION 20597EC CUYD 534.50 534.500 0.000 0.000 4.00 0.00
0970 PAVE MARKING THERMO-BIKE 20782NS714 EACH 12.00 12.000 0.000 0.000 250.00 0.00
0980 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 4,228.00 4,228.000 0.000 0.000 2.00 0.00
0990 BORE AND JACK PIPE 21661ES706 LF 148.00 148.000 0.000 0.000 600.00 0.00
1000 MAINTAIN AND CONTROL RAIL TRAFFIC 22670NN LS 1.00 1.000 0.000 0.000 5,000.00 0.00
1010 JUNCTION BOX-144 IN X 72 IN 22690NN EACH 1.00 1.000 0.000 0.000 5,000.00 0.00
1140 SUB-BALLAST 22893EN TON 3,600.00 3,600.000 0.000 0.000 16.00 0.00
8001 SIGNS 02562 SQFT 0.00 0.000 0.000 0.000 15.00 0.00
Project DE00830110753 Fed/State Project Number BRZ 0603(207) Category 0003 WATERLINE RELOCATION
1020 DUCTILE IRON PIPE-8 INCH 01095 LF 180.00 180.000 0.000 0.000 61.50 0.00
1030 RELOCATE FIRE HYDRANT 03433 EACH 1.00 1.000 0.000 0.000 1,750.00 0.00
1040 GATE VALVE-6 INCH 03526 EACH 1.00 1.000 0.000 0.000 800.00 0.00
1050 BEND AND BLOCK-8 IN 20555NC EACH 4.00 4.000 0.000 0.000 350.00 0.00
1060 ANCHOR TEE AND BLOCK 8IN X 8IN X 6 IN 20784ND EACH 1.00 1.000 0.000 0.000 350.00 0.00
1070 ADJUST WATER VALVE BOXES 20792ND EACH 2.00 2.000 0.000 0.000 250.00 0.00
1080 CONNECT TO 8 IN 22447NN EACH 3.00 3.000 0.000 0.000 2,300.00 0.00
Project DE00830110753 Fed/State Project Number BRZ 0603(207) Category 0007 SIGNING
1090 SBM ALUM SHEET SIGNS .080 INCH 06406 SQFT 125.00 125.000 0.000 0.000 15.00 0.00
1100 SBM ALUM SHEET SIGNS .125 INCH 06407 SQFT 30.00 30.000 0.000 0.000 18.00 0.00
1110 STEEL POST TYPE 2 06411 LF 300.00 300.000 0.000 0.000 5.00 0.00
Project DE00830110753 Fed/State Project Number BRZ 0603(207) Category 0019 DEMOBILIZATION &/OR MOBILIZATION
1120 MOBILIZATION 02568 LS 1.00 1.000 0.500 0.500 115,000.00 57,500.00
1130 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 70,187.00 0.00
SUBTOT

$18,300.10

$134,110.100

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0280-1-0I

CULVERT 48"

LF

372.00 0001 $42.080000 $14,870.68

0310-1-0I

STORM 18"

LF

68.00 0001 $12.370000 $799.34

0320-1-0I

STORM 36"

LF

36.00 0001 $27.020000 $924.02

0330-1-0I

STORM 48"

LF

115.00 0001 $37.820000 $4,167.24
SUBTOT

0.00

$20,761.280