ContID   061016   EST NO  0041

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 061016 Estimate Number 0041 Estimate Type PROGRESS
District Office LEXINGTON (07317)  Campbell, Harry B., P.E.

Contractor THE ALLEN COMPANY INC MARS ADDR SN 1
PO BOX 537
WINCHESTER , KY , 40391
Pay Period 01/10/2008  TO  01/23/2008
Date Approved 01/28/2008
Primary Proj Number DE07601690616
Project No. FD04 076 0169 000-003
Primary County MADISON
Name of Road TATES CREEK ROAD (KY 169)
Description RECONSTRUCT TATES CREEK ROAD (KY 169) FROM US 421 FOR 2.3 MILES TO GOGGINS LANE IN RICHMOND
     
     
Date Let 03/31/2006 Formal Acceptance
Date Awarded 04/20/2006 Date Work Began 05/26/2006
Date Contract Executed 05/02/2006 Open To Traffic
Date NTP Issued 05/02/2006 Actual Completion Date

Current Contract Amount

$9,771,344.58

Total to Date

Prev to Date

This Estimate

Original Amount

$9,566,593.00

Total Earnings

$9,039,474.24

$8,917,056.73

$122,417.51

Percent Complete

92.51

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$731,870.34

Gross Earnings

$9,039,474.24

$8,917,056.73

$0.00

Total Change Orders

$204,751.58

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$9,039,474.24

$8,917,056.73

122,417.51

Contract Id 061016

Change Order Summary

County MADISON
Estimate Nbr 0041 Project Number FD04 076 0169 000-003
Contractor THE ALLEN COMPANY INC Period 01/10/2008  TO  01/23/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Stream Mitigation Approved 11/28/2006 $50,989.50 0.0
002 additional manhole and relocating school flashers Approved 02/14/2007 $13,185.00 0.0
003 Fuel and Aspalt Adjustment, Undercut Unsuitable Material Approved 01/08/2008 $140,577.08 0.0
 
 
 
 

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 061016

COMMONWEALTH OF KENTUCKY

County MADISON
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE07601690616
Estimate Nbr 0041 Period 01/10/2008  TO  01/23/2008
Contractor THE ALLEN COMPANY INC
 
Project DE07601690616 Fed/State Project Number FD04 076 0169 000-003 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 DGA BASE 00001 TON 37,356.00 37,356.000 48.640 44,474.760 44,523.400 20.95 1,019.00 932,765.23
0020 TRAFFIC BOUND BASE 00020 TON 1,000.00 1,000.000 952.160 952.160 22.00 20,947.52
0030 ASPHALT SEAL AGGREGATE 00100 TON 83.00 83.000 174.470 174.470 55.00 9,595.85
0040 CL2 ASPH BASE 1.00D PG64-22 00212 TON 30,175.00 30,175.000 29,469.440 29,469.440 51.85 1,527,990.46
0050 CL2 ASPH BASE 0.75D PG64-22 00221 TON 6,326.00 6,326.000 8,741.300 8,741.300 51.85 453,236.40
0060 EMULSIFIED ASPHALT RS-2 00291 TON 10.00 10.000 15.700 15.700 585.00 9,184.50
0070 CL2 ASPH SURF 0.38D PG64-22 00301 TON 5,636.00 5,636.000 2,347.440 2,347.440 54.95 128,991.82
0080 ENTRANCE PIPE-15 INCH 00440 LF 116.00 116.000 52.000 52.000 26.00 1,352.00
0090 ENTRANCE PIPE-15 INCH EQUIV 00450 LF 60.00 60.000 28.000 28.000 27.00 756.00
0100 CULVERT PIPE-24 INCH 00464 LF 43.00 43.000 43.000 43.000 55.00 2,365.00
0110 CULVERT PIPE-30 INCH 00466 LF 136.00 136.000 144.000 144.000 65.00 9,360.00
0120 CULVERT PIPE-36 INCH 00468 LF 122.00 122.000 70.000 70.000 80.00 5,600.00
0130 CULVERT PIPE-42 INCH 00469 LF 62.00 62.000 64.000 64.000 90.00 5,760.00
0140 CULVERT PIPE-48 INCH 00470 LF 207.00 207.000 207.000 207.000 120.00 24,840.00
0150 CULVERT PIPE-15 INCH EQUIV 00490 LF 15.00 15.000 0.000 0.000 40.00 0.00
0160 CULVERT PIPE-18 INCH EQUIV 00491 LF 101.50 101.500 102.000 102.000 60.00 6,120.00
0170 CULVERT PIPE-24 INCH EQUIV 00492 LF 15.00 15.000 0.000 0.000 60.00 0.00
0180 STORM SEWER PIPE-12 INCH 00520 LF 40.50 40.500 20.000 20.000 31.00 620.00
0190 STORM SEWER PIPE-15 INCH 00521 LF 1,578.50 1,578.500 1,667.500 1,667.500 35.00 58,362.50
0200 STORM SEWER PIPE-18 INCH 00522 LF 1,174.00 1,174.000 1,231.800 1,231.800 37.00 45,576.60
0210 STORM SEWER PIPE-24 INCH 00524 LF 78.00 78.000 76.500 76.500 55.00 4,207.50
0220 STORM SEWER PIPE-15 INCH EQUIV 00551 LF 37.00 37.000 52.000 52.000 45.00 2,340.00
0230 STORM SEWER PIPE-24 INCH EQUIV 00554 LF 57.00 57.000 72.000 72.000 51.00 3,672.00
0240 STORM SEWER PIPE-30 INCH EQUIV 00556 LF 66.50 66.500 61.500 61.500 65.00 3,997.50
0250 STORM SEWER PIPE-42 INCH EQUIV 00559 LF 70.00 70.000 70.000 70.000 115.00 8,050.00
0260 PERFORATED PIPE-4 INCH 01000 LF 40.00 40.000 150.000 150.000 10.00 1,500.00
0270 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 4.00 4.000 2.000 2.000 1,775.00 3,550.00
0280 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 2.00 2.000 2.000 2.000 2,550.00 5,100.00
0290 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 3.00 3.000 3.000 3.000 3,350.00 10,050.00
0300 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 2.00 2.000 2.000 2.000 5,750.00 11,500.00
0310 CURB BOX INLET TYPE A 01456 EACH 33.00 33.000 31.000 31.000 3,250.00 100,750.00
0320 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 1.000 1.000 3,500.00 3,500.00
0330 DROP BOX INLET TYPE 11 01544 EACH 8.00 8.000 5.500 5.500 1,425.00 7,837.50
0340 DROP BOX INLET TYPE 12A 01550 LF 40.00 40.000 0.000 0.000 180.00 0.00
0350 DROP BOX INLET TYPE 13G 01559 EACH 2.00 2.000 2.500 2.500 2,250.00 5,625.00
0360 DROP BOX INLET TYPE 13S 01568 EACH 2.00 2.000 3.500 3.500 3,650.00 12,775.00
0370 CAP DROP BOX INLET 01584 EACH 1.00 1.000 2.000 2.000 850.00 1,700.00
0380 JUNCTION BOX-15 INCH 01641 EACH 2.00 2.000 1.000 1.000 725.00 725.00
0390 JUNCTION BOX-18 INCH 01642 EACH 2.00 2.000 2.500 2.500 750.00 1,875.00
0400 JUNCTION BOX-24 INCH 01643 EACH 1.00 1.000 1.000 1.000 850.00 850.00
0410 MANHOLE TYPE C 01767 EACH 1.00 1.000 1.000 1.000 4,500.00 4,500.00
0420 STANDARD CURB AND GUTTER 01810 LF 8,551.00 8,551.000 120.000 10,120.000 10,240.000 17.00 2,040.00 174,080.00
0430 STANDARD CURB AND GUTTER MOD 01811 LF 211.00 211.000 251.000 251.000 22.00 5,522.00
0440 BARRICADE-TYPE III 02014 EACH 12.00 12.000 5.000 5.000 200.00 1,000.00
0450 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 2,030.00 2,030.000 146.300 0.000 146.300 75.00 10,972.50 10,972.50
0460 TEMPORARY DITCH 02159 LF 12,196.00 12,196.000 37.000 37.000 0.95 35.15
0470 GRANULAR EMBANKMENT 02223 CUYD 112.00 3,023.000 3,023.000 3,023.000 20.00 60,460.00
0480 EMBANKMENT IN PLACE 02230 CUYD 36,899.00 38,660.070 37,912.570 37,912.570 10.35 392,395.09
0490 WATER 02242 MGAL 5.00 5.000 5.000 5.000 10.00 50.00
0500 FENCE-WOVEN WIRE TYPE 1 02262 LF 718.00 718.000 0.000 0.000 4.25 0.00
0510 WATER GATE TYPE 1 02347 EACH 2.00 2.000 0.000 0.000 3,966.00 0.00
0520 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 4,600.00 4,600.000 4,932.500 4,932.500 16.00 78,920.00
0530 GUARDRAIL TERMINAL SECTION NO 1 TEMP 02360 EACH 1.00 1.000 5.000 5.000 30.00 150.00
0540 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 4.00 4.000 4.000 4.000 2,610.00 10,440.00
0550 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 7.00 7.000 6.000 6.000 630.00 3,780.00
0560 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 5.00 5.000 5.000 5.000 1,960.00 9,800.00
0570 TEMPORARY GUARDRAIL 02397 LF 712.50 712.500 562.500 562.500 8.00 4,500.00
0580 R/W MARKER RURAL TYPE 1 02434 EACH 84.00 84.000 0.000 0.000 75.00 0.00
0590 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 3.00 3.000 0.000 0.000 75.00 0.00
0600 CHANNEL LINING CLASS II 02483 TON 784.00 1,299.000 1,357.420 1,357.420 25.00 33,935.50
0610 CLEARING AND GRUBBING 32.70 ACRES 02545 LS 1.00 1.000 1.000 1.000 170,000.00 170,000.00
0620 CONCRETE-CLASS B 02555 CUYD 171.36 171.360 180.880 180.880 600.00 108,528.00
0630 SIGNS 02562 SQFT 424.00 424.000 1,287.750 1,287.750 7.50 9,658.12
0640 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 10,185.00 10,185.000 211.000 211.000 1.80 379.80
0650 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 10,547.00 10,547.000 841.990 841.990 1.80 1,515.58
0660 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.750 0.750 160,300.00 120,225.00
0670 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 197,375.00 197,375.00
0680 TEMPORARY SILT FENCE 02701 LF 8,755.00 12,655.000 12,328.000 12,328.000 3.85 47,462.80
0690 SILT TRAP TYPE A 02703 EACH 32.00 32.000 1.000 1.000 400.00 400.00
0700 SILT TRAP TYPE B 02704 EACH 59.00 59.000 47.000 47.000 200.00 9,400.00
0710 CLEAN SILT TRAP TYPE A 02706 EACH 96.00 96.000 0.000 0.000 285.00 0.00
0720 CLEAN SILT TRAP TYPE B 02707 EACH 177.00 177.000 19.000 19.000 285.00 5,415.00
0730 CLEAN TEMPORARY SILT FENCE 02709 LF 26,265.00 26,265.000 5,800.000 5,800.000 2.35 13,630.00
0740 SIDEWALK-4 INCH CONCRETE 02720 SQYD 3,870.00 3,870.000 344.460 3.000 347.460 38.00 13,089.48 13,203.48
0750 STAKING 02726 LS 1.00 1.000 0.950 0.950 50,000.00 47,500.00
0760 EROSION CONTROL BLANKET 05950 SQYD 8,218.00 12,138.000 15,453.720 15,453.720 1.15 17,771.77
0770 TEMPORARY MULCH 05952 SQYD 158,268.00 158,268.000 167,244.560 167,244.560 0.13 21,741.79
0780 TEMP SEEDING AND PROTECTION 05953 SQYD 18,576.00 18,576.000 18,978.790 18,978.790 0.18 3,416.18
0790 TOPDRESSING FERTILIZER 05966 TON 0.49 0.490 0.000 0.000 1,000.00 0.00
0800 SEEDING AND PROTECTION 05985 SQYD 85,534.00 85,534.000 75,821.600 75,821.600 0.27 20,471.83
0810 SPECIAL SEEDING CROWN VETCH 05989 SQYD 12,830.00 12,830.000 21,835.420 21,835.420 0.18 3,930.37
0820 SODDING 05990 SQYD 7,348.00 7,348.000 700.000 700.000 4.45 3,115.00
0830 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 97,200.00 97,200.000 158,798.000 158,798.000 0.15 23,819.70
0840 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 47,436.00 47,436.000 0.000 0.000 0.15 0.00
0850 PAVE MARKING-THERMO X-WALK-6 INCH 06565 LF 695.00 695.000 0.000 0.000 2.50 0.00
0860 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 239.00 239.000 0.000 0.000 6.00 0.00
0870 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 803.00 803.000 0.000 0.000 1.25 0.00
0880 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 20.00 20.000 0.000 0.000 70.00 0.00
0890 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 1,215.00 1,215.000 53.000 53.000 2.50 132.50
0900 STRUCTURE EXCAVATION-COMMON 08001 CUYD 120.00 120.000 135.610 135.610 45.00 6,102.45
0910 STONE MASONRY VENEER 08004 SQFT 1,419.00 1,419.000 0.000 0.000 15.00 0.00
0920 CONCRETE-CLASS A 08100 CUYD 53.28 53.280 51.345 51.345 830.00 42,616.35
0930 STEEL REINFORCEMENT 08150 LB 2,721.00 2,721.000 2,630.500 2,630.500 1.00 2,630.50
0940 SILT TRAP TYPE C 20496NS843 EACH 49.00 49.000 3.000 3.000 215.00 645.00
0950 CLEAN SILT TRAP TYPE C 20497NS843 EACH 147.00 147.000 1.000 1.000 75.00 75.00
0960 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 250.00 0.00
0970 STEEL HANDRAIL 21133ED LF 226.00 226.000 0.000 0.000 44.00 0.00
0980 REMOVE, STORE, AND REINSTALL SIGN 21134ND EACH 2.00 2.000 0.000 0.000 500.00 0.00
0990 WET STONE MASONRY WALL 21135ED LF 20.00 20.000 0.000 0.000 150.00 0.00
8004 TEMPORARY SIGNAL SCHOOL FLASHERS 04935 LS 0.00 1.000 1.000 1.000 3,185.00 3,185.00
8005 FUEL ADJUSTMENT 10020NS DOLL 0.00 14,402.320 33,267.980 0.000 33,267.980 1.00 33,267.98 33,267.98
8006 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 49,727.690 62,028.540 0.000 62,028.540 1.00 62,028.54 62,028.54
Project DE07601690616 Fed/State Project Number FD04 076 0169 000-003 Category 0002 BRIDGE
1000 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 0.000 0.000 135.00 0.00
1010 FOUNDATION PREPARATION 24983 08003 LS 1.00 1.000 1.000 1.000 4,015.00 4,015.00
1020 CONCRETE-CLASS A 08100 CUYD 63.10 63.100 63.100 63.100 625.00 39,437.50
1030 STEEL REINFORCEMENT 08150 LB 4,211.00 4,211.000 4,211.000 4,211.000 1.30 5,474.30
Project DE07601690616 Fed/State Project Number FD04 076 0169 000-003 Category 0003 BRIDGE
1040 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 0.000 0.000 135.00 0.00
1050 FOUNDATION PREPARATION 24984 08003 LS 1.00 1.000 1.000 1.000 2,995.00 2,995.00
1060 CONCRETE-CLASS A 08100 CUYD 56.60 56.600 56.600 56.600 625.00 35,375.00
1070 STEEL REINFORCEMENT 08150 LB 3,690.00 3,690.000 3,690.000 3,690.000 1.30 4,797.00
Project DE07601690616 Fed/State Project Number FD04 076 0169 000-003 Category 0004 LANDSCAPING
1080 ROADWAY EXCAVATION 02200 CUYD 4,500.00 4,500.000 4,500.000 4,500.000 31.90 143,550.00
1090 TEMPORARY SILT FENCE 02701 LF 700.00 700.000 5,365.000 5,365.000 3.20 17,168.00
1100 TEMP SEEDING AND PROTECTION 05953 SQYD 6,110.00 6,110.000 0.000 0.000 0.18 0.00
1110 PIN OAK 20511NS724 EACH 25.00 25.000 0.000 0.000 27.25 0.00
1120 RED MAPLE 20512NS724 EACH 10.00 10.000 0.000 0.000 27.25 0.00
1130 TULIP POPLAR 20516NS724 EACH 14.00 14.000 0.000 0.000 27.25 0.00
1140 HACKBERRY TREE 20682NS724 EACH 38.00 38.000 0.000 0.000 27.25 0.00
1150 SYCAMORE TREE 20683NS724 EACH 10.00 10.000 0.000 0.000 27.25 0.00
1160 SPICEBUSH 20924NS724 EACH 22.00 22.000 0.000 0.000 27.25 0.00
1170 SILKY WILLOW 21021ES724 EACH 9.00 9.000 0.000 0.000 27.25 0.00
1180 BLACK WALNUT 21140NS724 EACH 10.00 10.000 0.000 0.000 27.25 0.00
1190 GREEN ASH 21146NS724 EACH 14.00 14.000 0.000 0.000 27.25 0.00
1200 WHITE OAK 21147NS724 EACH 10.00 10.000 0.000 0.000 27.25 0.00
1210 SILKY DOGWOOD 21148NS724 EACH 37.00 37.000 0.000 0.000 27.25 0.00
1220 SILKY DOGWOOD 21148NS724 EACH 22.00 22.000 0.000 0.000 27.25 0.00
1230 COMMON ELDERBERRY 21149NS724 EACH 22.00 22.000 0.000 0.000 27.25 0.00
1240 COMMON ELDERBERRY 21149NS724 EACH 24.00 24.000 0.000