ContID   071162   EST NO  0004

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071162 Estimate Number 0004 Estimate Type PROGRESS
District Office SOMERSET (08313)  Lucas, William H., P.E.

Contractor HAYDON BRIDGE COMPANY INC MARS ADDR SN 1
PO BOX 175
SPRINGFIELD , KY , 40069
Pay Period 01/11/2008  TO  01/25/2008
Date Approved 01/29/2008
Primary Proj Number DE02300700762
Project No. FD04 023 0070 012-016
Primary County CASEY
Name of Road CAMPBELLSVILLE-LIBERTY ROAD (KY 70)
Description RECONSTRUCT CAMPBELLSVILLE-LIBERTY ROAD FROM BRUSH CREEK TO WESTERN CITY LIMIT OF LIBERTY
     
     
Date Let 10/19/2007 Formal Acceptance
Date Awarded 10/26/2007 Date Work Began 12/05/2007
Date Contract Executed 11/14/2007 Open To Traffic
Date NTP Issued 11/14/2007 Actual Completion Date

Current Contract Amount

$10,871,824.22

Total to Date

Prev to Date

This Estimate

Original Amount

$10,791,236.72

Total Earnings

$425,484.91

$353,004.13

$72,480.78

Percent Complete

4.05

Stockpiled Materials

$14,383.78

$0.00

$14,383.78

Funds Available

$10,431,955.53

Gross Earnings

$439,868.69

$353,004.13

$0.00

Total Change Orders

$80,587.50

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$439,868.69

$353,004.13

86,864.56

Contract Id 071162

Change Order Summary

County CASEY
Estimate Nbr 0004 Project Number FD04 023 0070 012-016
Contractor HAYDON BRIDGE COMPANY INC Period 01/11/2008  TO  01/25/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Omitted utility items Approved 01/28/2008 $80,587.50 2.0
 
 
 
 

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 071162

COMMONWEALTH OF KENTUCKY

County CASEY
Contract Type BRGS   BRIDGE WITH GRADE, DRAIN & SURFACE

TRANSPORTATION CABINET

Primary Project Number DE02300700762
Estimate Nbr 0004 Period 01/11/2008  TO  01/25/2008
Contractor HAYDON BRIDGE COMPANY INC
 
Project DE02300700762 Fed/State Project Number FD04 023 0070 012-016 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 CRUSHED STONE BASE 00003 TON 29,536.00 29,536.000 50.940 28.020 78.960 18.00 916.92 1,421.28
0020 TRAFFIC BOUND BASE 00020 TON 24.00 24.000 28.400 28.400 50.00 1,420.00
0030 ASPHALT SEAL AGGREGATE 00100 TON 112.00 112.000 0.000 0.000 80.00 0.00
0040 CL2 ASPH BASE 1.00D PG64-22 00212 TON 12,696.00 12,696.000 0.000 0.000 51.00 0.00
0050 CL3 ASPH BASE 1.00D PG64-22 00214 TON 2,673.00 2,673.000 0.000 0.000 51.00 0.00
0060 CL2 ASPH BASE 0.75D PG64-22 00221 TON 3,750.00 3,750.000 0.000 0.000 56.00 0.00
0070 EMULSIFIED ASPHALT RS-2 00291 TON 13.00 13.000 0.000 0.000 500.00 0.00
0080 CL2 ASPH SURF 0.38D PG64-22 00301 TON 2,028.00 2,028.000 0.000 0.000 59.00 0.00
0090 CL2 ASPH SURF 0.38B PG64-22 00307 TON 1,445.00 1,445.000 0.000 0.000 68.00 0.00
0100 ASPHALT PLACEMENT WITH MTV 00338 TON 14,480.00 14,480.000 0.000 0.000 2.75 0.00
0110 ENTRANCE PIPE-15 INCH 00440 LF 200.00 200.000 0.000 0.000 32.00 0.00
0120 ENTRANCE PIPE-18 INCH 00441 LF 346.00 346.000 0.000 0.000 36.00 0.00
0130 ENTRANCE PIPE-24 INCH 00443 LF 44.00 44.000 68.000 68.000 50.00 3,400.00
0140 CULVERT PIPE-24 INCH 00464 LF 420.00 420.000 0.000 0.000 60.00 0.00
0150 CULVERT PIPE-30 INCH 00466 LF 415.00 415.000 0.000 0.000 77.00 0.00
0160 CULVERT PIPE-42 INCH 00469 LF 70.00 70.000 0.000 0.000 120.00 0.00
0170 CULVERT PIPE-54 INCH 00471 LF 179.00 179.000 0.000 0.000 148.00 0.00
0180 STORM SEWER PIPE-18 INCH 00522 LF 136.00 136.000 0.000 0.000 52.00 0.00
0190 REMOVE PIPE 01310 LF 462.00 462.000 0.000 0.000 3.00 0.00
0200 METAL END SECTION TY 3-24 INCH 01393 EACH 1.00 1.000 0.000 0.000 800.00 0.00
0210 METAL END SECTION TY 3-42 INCH 01396 EACH 1.00 1.000 0.000 0.000 1,500.00 0.00
0220 METAL END SECTION TY 4-30 INCH 01414 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0230 METAL END SECTION TY 4-42 INCH 01416 EACH 1.00 1.000 0.000 0.000 3,000.00 0.00
0240 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 2.00 2.000 0.000 0.000 2,000.00 0.00
0250 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 9.00 9.000 0.000 0.000 3,000.00 0.00
0260 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 3.00 3.000 0.000 0.000 4,200.00 0.00
0270 CURB BOX INLET TYPE B 01480 EACH 3.00 3.000 0.000 0.000 3,500.00 0.00
0280 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 0.000 0.000 4,500.00 0.00
0290 ISLAND INTEGRAL CURB 01845 LF 206.75 206.750 0.000 0.000 30.00 0.00
0300 DELINEATOR FOR BARRIER-YELLOW 01985 EACH 34.00 34.000 0.000 0.000 10.00 0.00
0310 RELOCATE TEMP CONC MED BARRIER 02003 LF 1,675.00 1,675.000 0.000 0.000 1.50 0.00
0320 BARRICADE-TYPE III 02014 EACH 12.00 12.000 0.000 0.000 200.00 0.00
0330 JPC PAVEMENT-8 INCH SHLD 02081 SQYD 212.00 212.000 0.000 0.000 75.00 0.00
0340 REMOVE PAVEMENT 02091 SQYD 1,210.00 1,210.000 0.000 0.000 5.00 0.00
0350 TEMPORARY DITCH 02159 LF 11,270.00 11,270.000 0.000 0.000 1.00 0.00
0360 ROADWAY EXCAVATION 02200 CUYD 96.00 96.000 0.000 0.000 20.00 0.00
0370 EMBANKMENT IN PLACE 02230 CUYD 373,907.00 373,907.000 17,500.000 10,000.000 27,500.000 3.90 68,250.00 107,250.00
0380 WATER 02242 MGAL 320.00 320.000 0.000 0.000 1.00 0.00
0390 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 9.00 9.000 0.000 0.000 2,195.00 0.00
0400 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 12.00 12.000 0.000 0.000 1,050.00 0.00
0410 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 0.000 0.000 650.00 0.00
0420 REMOVE GUARDRAIL 02381 LF 580.00 580.000 0.000 0.000 2.00 0.00
0430 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 11.00 11.000 0.000 0.000 2,000.00 0.00
0440 TEMPORARY GUARDRAIL 02397 LF 6,830.00 6,830.000 0.000 0.000 7.65 0.00
0450 R/W MARKER RURAL TYPE 1 02434 EACH 70.00 70.000 0.000 0.000 85.00 0.00
0460 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 20.00 20.000 0.000 0.000 85.00 0.00
0470 CHANNEL LINING CLASS II 02483 TON 405.00 405.000 77.820 77.820 16.00 1,245.12
0480 CHANNEL LINING CLASS III 02484 TON 1,275.00 1,275.000 200.840 205.130 405.970 16.50 3,313.86 6,698.50
0490 CLEARING AND GRUBBING 52.7 ACRES 02545 LS 1.00 1.000 0.400 0.400 90,390.00 36,156.00
0500 SIGNS 02562 SQFT 1,302.25 1,302.250 380.000 380.000 10.00 3,800.00
0510 EDGE KEY 02585 LF 115.00 115.000 0.000 0.000 45.00 0.00
0520 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 111,841.00 111,841.000 0.000 0.000 1.50 0.00
0530 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 100,000.00 0.00
0540 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 0.000 0.000 30,000.00 0.00
0550 LANE CLOSURE 02653 EACH 5.00 5.000 0.000 0.000 500.00 0.00
0560 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 4.00 4.000 0.000 0.000 9,600.00 0.00
0570 SAFELOADING 02690 CUYD 430.00 430.000 0.000 0.000 1.00 0.00
0580 TEMPORARY SILT FENCE 02701 LF 11,270.00 11,270.000 448.000 448.000 3.00 1,344.00
0590 SILT TRAP TYPE A 02703 EACH 44.00 44.000 1.000 1.000 150.00 150.00
0600 SILT TRAP TYPE B 02704 EACH 44.00 44.000 4.000 4.000 150.00 600.00
0610 CLEAN SILT TRAP TYPE A 02706 EACH 132.00 132.000 0.000 0.000 25.00 0.00
0620 CLEAN SILT TRAP TYPE B 02707 EACH 132.00 132.000 0.000 0.000 25.00 0.00
0630 CLEAN TEMPORARY SILT FENCE 02709 LF 11,270.00 11,270.000 0.000 0.000 0.25 0.00
0640 STAKING 02726 LS 1.00 1.000 0.200 0.200 60,000.00 12,000.00
0650 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
0660 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 2,000.00 0.00
0670 CRASH CUSHION TYPE VI-T 02894 EACH 4.00 4.000 0.000 0.000 5,800.00 0.00
0680 RELOCATE CRASH CUSHION 02898 EACH 2.00 2.000 0.000 0.000 1,200.00 0.00
0690 CONCRETE BARRIER WALL TYPE 9T 03171 LF 1,675.00 1,675.000 0.000 0.000 1.00 0.00
0700 EROSION CONTROL BLANKET 05950 SQYD 3,600.00 3,600.000 0.000 0.000 1.45 0.00
0710 TEMPORARY MULCH 05952 SQYD 105,431.00 105,431.000 0.000 0.000 0.15 0.00
0720 TOPDRESSING FERTILIZER 05966 TON 4.40 4.400 0.000 0.000 400.00 0.00
0730 SEEDING AND PROTECTION 05985 SQYD 105,431.00 105,431.000 0.000 0.000 0.30 0.00
0740 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 36,904.00 36,904.000 0.000 0.000 0.22 0.00
0750 PAVE STRIPING-PERM PAINT-4 IN WHITE 06514 LF 23,899.00 23,899.000 0.000 0.000 0.22 0.00
0760 PAVE STRIPING-PERM PAINT-4 IN YELLOW 06514 LF 25,650.00 25,650.000 0.000 0.000 0.22 0.00
0770 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 10,250.00 10,250.000 0.000 0.000 2.30 0.00
0780 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 3,200.00 3,200.000 0.000 0.000 1.00 0.00
0790 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 3,200.00 3,200.000 0.000 0.000 1.00 0.00
0800 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 198.00 198.000 0.000 0.000 5.00 0.00
0810 CONCRETE-CLASS A 08100 CUYD 7.80 7.800 0.000 0.000 850.00 0.00
0820 STEEL REINFORCEMENT 08150 LB 583.00 583.000 0.000 0.000 2.00 0.00
0830 LOT PAY ADJUSTMENT 10000NS DOLL 46,332.00 46,332.000 0.000 0.000 1.00 0.00
0840 FUEL ADJUSTMENT 10020NS DOLL 81,276.00 81,276.000 0.000 0.000 1.00 0.00
0850 ASPHALT ADJUSTMENT 10030NS DOLL 41,699.00 41,699.000 0.000 0.000 1.00 0.00
0860 COHESIVE PILE CORE 20210EP69 CUYD 1,094.00 1,094.000 0.000 0.000 22.00 0.00
0870 SILT TRAP TYPE C 20496NS843 EACH 44.00 44.000 0.000 0.000 300.00 0.00
0880 CLEAN SILT TRAP TYPE C 20497NS843 EACH 132.00 132.000 0.000 0.000 50.00 0.00
0890 SAWCUT PAVEMENT 20550ND LF 3,350.00 3,350.000 0.000 0.000 5.00 0.00
0900 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 250.00 0.00
0910 SERICEA LESPEDEZA 21268EX LB 38.00 38.000 0.000 0.000 20.00 0.00
0920 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 1,192.00 1,192.000 0.000 0.000 2.00 0.00
0930 CL3 ASPH SURF 0.38B PG64-22 21727ES403 TON 573.00 573.000 0.000 0.000 72.00 0.00
0940 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 2,237.50 2,237.500 0.000 0.000 16.15 0.00
Project DE02300700762 Fed/State Project Number FD04 023 0070 012-016 Category 0002 DEMOBILIZATION AND MOBILIZATION
0950 MOBILIZATION 02568 LS 1.00 1.000 0.500 0.500 500,000.00 250,000.00
0960 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 152,100.00 0.00
Project DE02300700762 Fed/State Project Number FD04 023 0070 012-016 Category 0003 BRIDGE
0970 REMOVE CONCRETE MASONRY 02403 CUYD 30.00 30.000 0.000 0.000 350.00 0.00
0980 FOUNDATION PREPARATION 25475 08003 LS 1.00 1.000 0.000 0.000 20,000.00 0.00
0990 CONCRETE-CLASS A 08100 CUYD 301.80 301.800 0.000 0.000 365.00 0.00
1000 STEEL REINFORCEMENT 08150 LB 26,835.00 26,835.000 0.000 0.000 0.89 0.00
Project DE02300700762 Fed/State Project Number FD04 023 0070 012-016 Category 0004 BRIDGE
1010 REMOVE CONCRETE MASONRY 02403 CUYD 25.00 25.000 0.000 0.000 350.00 0.00
1020 FOUNDATION PREPARATION 25476 08003 LS 1.00 1.000 0.000 0.000 15,000.00 0.00
1030 CONCRETE-CLASS A 25476 08100 CUYD 93.80 93.800 0.000 0.000 365.00 0.00
1040 STEEL REINFORCEMENT 25476 08150 LB 5,843.00 5,843.000 0.000 0.000 0.89 0.00
Project DE02300700762 Fed/State Project Number FD04 023 0070 012-016 Category 0005 BRIDGE
1050 STRUCTURE GRANULAR BACKFILL 02231 CUYD 200.00 200.000 0.000 0.000 35.00 0.00
1060 FABRIC-GEOTEXTILE TYPE I 25453 02596 SQYD 580.00 580.000 0.000 0.000 2.50 0.00
1070 MASONRY COATING 25453 02998 SQYD 460.00 460.000 0.000 0.000 10.00 0.00
1080 ARMORED EDGE FOR CONCRETE 25453 03299 LF 80.00 80.000 0.000 0.000 75.00 0.00
1090 FOUNDATION PREPARATION 25453 08003 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
1100 CYCLOPEAN STONE RIP RAP 08019 TON 580.00 580.000 0.000 0.000 25.00 0.00
1110 TEST PILES 08033 LF 48.00 48.000 0.000 0.000 42.50 0.00
1120 PILES-STEEL HP12X53 08046 LF 384.00 384.000 0.000 0.000 42.50 0.00
1130 PILE POINTS-12 INCH 08094 EACH 18.00 18.000 0.000 0.000 125.00 0.00
1140 CONCRETE-CLASS A 08100 CUYD 107.00 107.000 0.000 0.000 365.00 0.00
1150 CONCRETE-CLASS AA 08104 CUYD 361.10 361.100 0.000 0.000 425.00 0.00
1160 STEEL REINFORCEMENT 08150 LB 20,206.00 20,206.000 0.000 0.000 0.89 0.00
1170 STEEL REINF-EPOXY COATED 08151 LB 111,644.00 111,644.000 0.000 0.000 0.97 0.00
1180 PRECAST PC I BEAM TYPE 5 08636 LF 1,103.30 1,103.300 0.000 0.000 230.00 0.00
1190 DRILLED SHAFT-ROCK 48 IN 20637ED LF 64.50 64.500 0.000 0.000 610.00 0.00
1200 DRILLED SHAFT 54 IN-SOLID ROCK 20743ED LF 5.10 5.100 0.000 0.000 690.00 0.00
1210 CSL TESTING MOBILIZATION 21725NN EACH 1.00 1.000 0.000 0.000 1,250.00 0.00
1220 DRILLED SHAFT COMMON-54 IN 21777EN LF 11.40 11.400 0.000 0.000 580.00 0.00
1230 POLYMER SLURRY 22837NN EACH 3.00 3.000 0.000 0.000 1.00 0.00
1240 CSL TUBES 22838NN EACH 3.00 3.000 0.000 0.000 685.00 0.00
1250 CSL TESTING 22839NN EACH 3.00 3.000 0.000 0.000 500.00 0.00
Project DE02300700762 Fed/State Project Number FD04 023 0070 012-016 Category 0006 BRIDGE
1260 STRUCTURE GRANULAR BACKFILL 02231 CUYD 180.00 180.000 0.000 0.000 35.00 0.00
1270 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 950.00 950.000