ContID   061117   EST NO  0026

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 061117 Estimate Number 0026 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 DE07600750617
Project No. NH 75-3 (95), FD04 076 5206 000-004
Primary County MADISON
Name of Road I-75 AND DUNCANNON ROAD
Description TENNESSEE STATE LINE-LEXINGTON;CONSTRUCT NEW INTERCHANGE AT I-75 AND WIDEN DUNCANNON ROAD TO US 25
     
     
Date Let 12/15/2006 Formal Acceptance
Date Awarded 12/19/2006 Date Work Began 01/23/2007
Date Contract Executed 01/17/2007 Open To Traffic
Date NTP Issued 01/17/2007 Actual Completion Date

Current Contract Amount

$25,073,846.11

Total to Date

Prev to Date

This Estimate

Original Amount

$24,466,329.79

Total Earnings

$15,816,980.29

$15,763,398.45

$53,581.84

Percent Complete

63.51

Stockpiled Materials

$108,028.62

$108,028.62

$0.00

Funds Available

$9,148,837.20

Gross Earnings

$15,925,008.91

$15,871,427.07

$0.00

Total Change Orders

$607,516.32

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$15,925,008.91

$15,871,427.07

53,581.84

Contract Id 061117

Change Order Summary

County MADISON
Estimate Nbr 0026 Project Number NH 75-3 (95), FD04 076 5206 000-004
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 Undercut, barrier wall removal Approved 08/02/2007 $61,441.47 0.0
002 Pavement Design Change Approved 10/05/2007 $388,639.35 0.0
003 Barrier wall additonal work, erosion control Approved 01/08/2008 $157,435.50 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 061117

COMMONWEALTH OF KENTUCKY

County MADISON
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE07600750617
Estimate Nbr 0026 Period 01/10/2008  TO  01/23/2008
Contractor THE ALLEN COMPANY INC
 
Project DE07600750617 Fed/State Project Number NH 75-3 (95) 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 4,490.00 0.000 -22.190 -22.190 19.25 -427.15
0020 CRUSHED STONE BASE 00003 TON 56,741.00 0.000 0.000 0.000 18.85 0.00
0030 CEMENT STABILIZED ROADBED 00008 SQYD 95,037.00 0.000 0.000 0.000 1.65 0.00
0040 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 87.00 0.000 0.000 0.000 75.00 0.00
0050 TRAFFIC BOUND BASE 00020 TON 400.00 400.000 355.550 355.550 17.30 6,151.01
0060 CRUSHED AGGREGATE SIZE NO 57 00071 TON 42.00 42.000 0.000 0.000 30.00 0.00
0070 CRUSHED AGGREGATE SIZE NO 2 00078 TON 16.00 16.000 25.830 25.830 100.00 2,583.00
0080 LEVELING & WEDGING PG76-22 00194 TON 427.00 427.000 0.000 0.000 75.00 0.00
0090 CL2 ASPH BASE 1.00D PG64-22 00212 TON 13,015.00 13,015.000 7,445.920 7,445.920 53.95 401,707.38
0100 CL3 ASPH BASE 1.00D PG64-22 00214 TON 21,451.00 21,451.000 26,488.850 26,488.850 51.95 1,376,095.75
0110 CL3 ASPH BASE 1.00D PG76-22 00216 TON 7,541.00 7,541.000 12,255.110 12,255.110 59.70 731,630.06
0120 CL2 ASPH SURF 0.50D PG64-22 00309 TON 3,087.00 3,087.000 601.640 601.640 64.40 38,745.61
0130 CL3 ASPH SURF 0.50D PG76-22 00314 TON 2,530.00 2,530.000 0.000 0.000 67.05 0.00
0140 CL3 ASPH SURF 0.50A PG76-22 00332 TON 2,284.00 2,284.000 0.000 0.000 78.50 0.00
0150 ASPHALT PLACEMENT WITH MTV 00338 TON 41,161.00 41,161.000 18,874.520 18,874.520 1.95 36,805.31
0160 ASPHALT CURING SEAL 00358 TON 97.00 68.000 52.860 52.860 495.00 26,165.70
0170 ENTRANCE PIPE-15 INCH 00440 LF 45.00 45.000 0.000 0.000 32.00 0.00
0180 ENTRANCE PIPE-30 INCH 00445 LF 135.00 135.000 135.000 135.000 47.00 6,345.00
0190 CULVERT PIPE-18 INCH 00462 LF 1,075.00 1,075.000 1,075.000 1,075.000 45.00 48,375.00
0200 CULVERT PIPE-24 INCH 00464 LF 294.00 294.000 294.000 294.000 57.00 16,758.00
0210 CULVERT PIPE-36 INCH 00468 LF 45.00 45.000 45.000 45.000 88.00 3,960.00
0220 CULVERT PIPE-42 INCH 00469 LF 468.00 468.000 468.000 468.000 105.00 49,140.00
0230 CULVERT PIPE-48 INCH 00470 LF 454.00 454.000 106.000 106.000 120.00 12,720.00
0240 PERFORATED PIPE-4 INCH 01000 LF 2,018.00 0.000 0.000 0.000 6.75 0.00
0250 PERFORATED PIPE-6 INCH 01001 LF 222.00 222.000 360.000 360.000 20.00 7,200.00
0260 NON-PERFORATED PIPE-4 INCH 01010 LF 318.00 1,176.000 950.000 950.000 12.00 11,400.00
0270 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 13.00 0.000 0.000 0.000 500.00 0.00
0280 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 3.00 0.000 21.000 21.000 510.00 10,710.00
0290 STEEL ENCASEMENT PIPE-20 INCH 01076 LF 410.00 0.000 -410.000 410.000 0.000 70.00 -28,700.00 0.00
0300 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 6.00 6.000 5.000 5.000 2,000.00 10,000.00
0310 DROP BOX INLET TYPE 1 01490 EACH 5.00 5.000 4.000 4.000 3,850.00 15,400.00
0320 DROP BOX INLET TYPE 5B 01505 EACH 4.00 4.000 4.000 4.000 3,775.00 15,100.00
0330 DROP BOX INLET TYPE 7 01538 EACH 1.00 1.000 1.000 1.000 5,500.00 5,500.00
0340 ISLAND CURB AND GUTTER 01825 LF 297.00 297.000 286.000 286.000 38.00 10,868.00
0350 DELINEATOR FOR BARRIER-WHITE 01984 EACH 46.00 46.000 46.000 46.000 10.00 460.00
0360 DELINEATOR FOR BARRIER-YELLOW 01985 EACH 44.00 44.000 44.000 44.000 10.00 440.00
0370 BARRICADE-TYPE III 02014 EACH 30.00 30.000 21.000 21.000 175.00 3,675.00
0380 REMOVE PAVEMENT 02091 SQYD 23,371.00 23,371.000 24,093.000 24,093.000 9.25 222,860.25
0390 TEMPORARY DITCH 02159 LF 3,985.00 3,985.000 140.000 140.000 1.35 189.00
0400 STRUCTURE DEMOLITION 02191 EACH 2.00 2.000 2.000 2.000 10,000.00 20,000.00
0410 GRANULAR EMBANKMENT 02223 CUYD 7,088.00 7,088.000 7,448.210 7,448.210 22.00 163,860.62
0420 EMBANKMENT 21553EN CUYD 287,662.00 281,954.000 281,954.000 281,954.000 2.23 628,757.42
0430 WATER 02242 MGAL 10.00 10.000 0.000 0.000 1.00 0.00
0440 FENCE-WOVEN WIRE TYPE 1 02262 LF 13,903.00 13,903.000 0.000 0.000 4.63 0.00
0450 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 4,443.75 4,443.750 3,247.500 3,247.500 16.48 53,518.80
0460 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 3.000 3.000 2,000.00 6,000.00
0470 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 4.00 4.000 3.000 3.000 425.00 1,275.00
0480 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 7.00 7.000 5.000 5.000 1,925.00 9,625.00
0490 R/W MARKER RURAL TYPE 1 02434 EACH 52.00 52.000 0.000 0.000 75.00 0.00
0500 CHANNEL LINING CLASS II 02483 TON 2,651.00 2,651.000 1,752.800 1,752.800 25.00 43,820.00
0510 CHANNEL LINING CLASS III 02484 TON 340.00 340.000 0.000 0.000 25.00 0.00
0520 CEMENT 02542 TON 2,523.00 0.000 0.000 0.000 124.23 0.00
0530 CLEARING AND GRUBBING 53.4 ACRES 02545 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0540 SIGNS 02562 SQFT 1,069.00 1,069.000 886.460 886.460 7.00 6,205.22
0550 EDGE KEY 02585 LF 84.00 84.000 84.000 84.000 12.00 1,008.00
0560 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 1,640.00 1,640.000 0.000 0.000 1.65 0.00
0570 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 20,288.00 20,288.000 9,706.600 9,706.600 1.45 14,074.57
0580 MAINTAIN & CONTROL TRAFFIC I-75 02650 LS 1.00 1.000 0.550 0.550 50,000.00 27,500.00
0590 DIVERSIONS (BY-PASS DETOURS) I-75 02651 LS 1.00 1.000 1.000 1.000 1,500.00 1,500.00
0600 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 5.00 5.000 2.000 2.000 2,500.00 5,000.00
0610 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 13,500.00 13,500.00
0620 ASPH PAVE MILLING & TEXTURING 02677 TON 446.00 446.000 0.000 0.000 24.70 0.00
0630 TEMPORARY SILT FENCE 02701 LF 4,735.00 9,735.000 8,065.000 8,065.000 2.50 20,162.50
0640 SAND FOR BLOTTER 02702 TON 239.00 0.000 0.000 0.000 34.60 0.00
0650 SILT TRAP TYPE A 02703 EACH 21.00 21.000 4.000 4.000 450.00 1,800.00
0660 SILT TRAP TYPE B 02704 EACH 93.00 93.000 90.000 90.000 200.00 18,000.00
0670 CLEAN SILT TRAP TYPE A 02706 EACH 42.00 42.000 1.000 1.000 75.00 75.00
0680 CLEAN SILT TRAP TYPE B 02707 EACH 186.00 186.000 15.000 15.000 50.00 750.00
0690 CLEAN TEMPORARY SILT FENCE 02709 LF 9,470.00 9,470.000 131.000 131.000 0.75 98.25
0700 STAKING I-75 02726 LS 1.00 1.000 0.950 0.950 50,000.00 47,500.00
0710 REMOVE STRUCTURE I-75 02731 LS 1.00 1.000 1.000 1.000 150,000.00 150,000.00
0720 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 2,750.00 0.00
0730 CRASH CUSHION TYPE VI-T 02894 EACH 8.00 8.000 5.000 5.000 3,800.00 19,000.00
0740 CONC MEDIAN BARRIER TYPE 9E 03148 LF 418.50 418.500 504.900 504.900 100.00 50,490.00
0750 CONCRETE BARRIER WALL TYPE 9T 03171 LF 2,080.00 2,382.000 2,340.000 2,340.000 21.50 50,310.00
0760 EROSION CONTROL BLANKET 05950 SQYD 12,544.00 22,544.000 31,879.120 31,879.120 1.09 34,748.24
0770 TEMPORARY MULCH 05952 SQYD 26,466.00 236,466.000 212,911.680 212,911.680 0.12 25,549.40
0780 TEMP SEEDING AND PROTECTION 05953 SQYD 80,000.00 130,000.000 163,416.990 163,416.990 0.15 24,512.54
0790 SEEDING AND PROTECTION 05985 SQYD 159,917.00 299,917.000 356,419.790 356,419.790 0.24 85,540.74
0800 SPECIAL SEEDING CROWN VETCH 05989 SQYD 26,466.00 81,466.000 83,193.150 83,193.150 0.16 13,310.90
0810 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 39,257.00 39,257.000 58,219.000 58,219.000 0.12 6,986.28
0820 PAVE STRIPING-TEMP PAINT-12 IN 06513 LF 50.00 50.000 187.000 187.000 0.50 93.50
0830 PAVE STRIPING-THERMO-4 INCH W 06540 LF 26,361.00 26,361.000 0.000 0.000 0.34 0.00
0840 PAVE STRIPING-THERMO-4 INCH Y 06541 LF 21,768.00 21,768.000 0.000 0.000 0.36 0.00
0850 PAVE STRIPING-THERMO-6 INCH W 06542 LF 14,044.00 14,044.000 0.000 0.000 0.52 0.00
0860 PAVE STRIPING-THERMO-6 INCH Y 06543 LF 5,825.00 5,825.000 0.000 0.000 0.54 0.00
0870 PAVE STRIPING-THERMO-12 INCH W 06546 LF 3,646.00 3,646.000 0.000 0.000 2.75 0.00
0880 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 500.00 500.000 0.000 0.000 1.65 0.00
0890 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 500.00 1,588.000 1,588.000 1,588.000 1.65 2,620.20
0900 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 267.00 267.000 0.000 0.000 5.75 0.00
0910 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 27.00 27.000 0.000 0.000 90.00 0.00
0920 PAVEMENT MARKER TYPE V-MW 06589 EACH 91.00 91.000 0.000 0.000 19.25 0.00
0930 PAVEMENT MARKER TYPE V-BY 06591 EACH 144.00 144.000 0.000 0.000 19.25 0.00
0940 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 220.00 220.000 0.000 0.000 19.25 0.00
0950 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 150.00 150.000 0.000 0.000 19.25 0.00
0960 CONCRETE-CLASS A 08100 CUYD 41.90 41.900 36.020 36.020 900.00 32,418.00
0970 STEEL REINFORCEMENT 08150 LB 2,709.50 2,709.500 2,065.000 2,065.000 1.00 2,065.00
0980 LOT PAY ADJUSTMENT 10000NS DOLL 100,670.00 100,670.000 0.000 0.000 1.00 0.00
0990 FUEL ADJUSTMENT 10020NS DOLL 97,958.00 97,958.000 9,426.720 45,043.530 54,470.250 1.00 9,426.72 54,470.25
1000 ASPHALT ADJUSTMENT 10030NS DOLL 90,603.00 90,603.000 -3,119.340 -27,263.530 -30,382.870 1.00 -3,119.34 -30,382.87
1010 SILT TRAP TYPE C 20496NS843 EACH 7.00 7.000 4.000 4.000 300.00 1,200.00
1020 CLEAN SILT TRAP TYPE C 20497NS843 EACH 14.00 14.000 4.000 4.000 55.00 220.00
1030 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 250.00 0.00
1040 INSTALL PROJECT ID SIGN (72" X 120") 21132NC EACH 2.00 2.000 0.000 0.000 800.00 0.00
1050 REMOVE SIGN 21373ND EACH 8.00 8.000 0.000 0.000 300.00 0.00
1060 REMOVE EXIST WATER TANK 21416ND EACH 1.00 1.000 1.000 1.000 6,500.00 6,500.00
1070 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 1,164.00 1,164.000 0.000 0.000 2.75 0.00
1080 PAVE MARK THERMO TRANSVERSE 6 FT-YELLOW 21418ES717 LF 1,030.00 1,030.000 0.000 0.000 16.50 0.00
1090 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 11,219.00 11,219.000 0.000 0.000 2.00 0.00
1100 UTILITY CONDUIT BANK 21749EN LF 415.00 415.000 415.000 415.000 58.00 24,070.00
1560 EXCAVATION 21554EN CUYD 147,993.00 153,493.000 153,493.000 153,493.000 3.39 520,341.27
8003 DGA BASE 00001 TON 0.00 61,231.000 53,324.290 53,324.290 16.85 898,514.28
8005 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 0.00 14,137.000 9,851.750 9,851.750 36.70 361,559.22
8007 PERFORATED PIPE-4 INCH 01000 LF 0.00 26,000.000 26,647.000 26,647.000 4.50 119,911.50
8009 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 0.00 49.000 16.000 16.000 485.00 7,760.00
8011 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 0.00 1.000 0.750 0.750 3,750.00 2,812.50
8013 SAND FOR BLOTTER 02702 TON 0.00 167.000 222.860 222.860 19.50 4,345.77
8016 FLUME INLET TYPE 2 01691 EACH 0.00 2.000 2.000 0.000 2.000 4,950.00 9,900.00 9,900.00
8017 STEEL ENCASEMENT PIPE-20 INCH WALL THICKNESS 0.344 inches 01076 LF 0.00 410.000 410.000 0.000 410.000 85.83 35,190.30 35,190.30
8018 PERF PIPE HEADWALL 21567NN EACH 0.00 25.000 0.000 0.000 485.00 0.00
Project DE07600750617 Fed/State Project Number NH 75-3 (95) Category 0002 BRIDGE
1110 STRUCTURE GRANULAR BACKFILL 02231 CUYD 287.00 287.000 362.310 362.310 38.00 13,767.78
1120 MASONRY COATING 02998 SQYD 1,850.00 1,850.000 2,143.850 2,143.850 9.20 19,723.42
1130 ARMORED EDGE FOR CONCRETE 03299 LF 215.00 215.000 215.000 215.000 75.00 16,125.00
1140 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 96.00 96.000 83.670 83.670 35.00 2,928.45
1150 FOUNDATION PREPARATION I-75 08003 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
1160 CRUSHED AGGREGATE SLOPE PROT 08020 TON 595.00 595.000 698.480 698.480 25.00 17,462.00
1170 TEST PILES 08033 LF 130.00 130.000 130.000 130.000 43.50 5,655.00
1180 PILES-STEEL HP12X53 08046 LF 701.00 701.000 688.270 688.270 43.50