ContID   071169   EST NO  0005

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071169 Estimate Number 0005 Estimate Type PROGRESS
District Office JACKSON (10314)  Ratliff, Wes

Contractor THE WALKER COMPANY OF KENTUCKY INC MARS ADDR SN 2
PO BOX 308
MT STERLING , KY , 40353
Pay Period 01/12/2008  TO  01/24/2008
Date Approved 01/28/2008
Primary Proj Number DE08804600769
Project No. FD04 088 0460 005-007
Primary County MORGAN
Name of Road EZEL-WEST LIBERTY ROAD (US 460)
Description RECONSTRUCT TO ELIMINATE SUBSTANDARD CURVES AND GRADES FROM KY 946 TO 1.5 MILES EAST OF KY 946
     
     
Date Let 10/19/2007 Formal Acceptance
Date Awarded 10/26/2007 Date Work Began 11/16/2007
Date Contract Executed 11/02/2007 Open To Traffic
Date NTP Issued 11/02/2007 Actual Completion Date

Current Contract Amount

$5,693,235.01

Total to Date

Prev to Date

This Estimate

Original Amount

$5,693,235.01

Total Earnings

$352,678.74

$342,280.44

$10,398.30

Percent Complete

6.19

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$5,340,556.27

Gross Earnings

$352,678.74

$342,280.44

$0.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$352,678.74

$342,280.44

10,398.30

Contract Id 071169

Change Order Summary

County MORGAN
Estimate Nbr 0005 Project Number FD04 088 0460 005-007
Contractor THE WALKER COMPANY OF KENTUCKY INC Period 01/12/2008  TO  01/24/2008
 
 
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 071169

COMMONWEALTH OF KENTUCKY

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

TRANSPORTATION CABINET

Primary Project Number DE08804600769
Estimate Nbr 0005 Period 01/12/2008  TO  01/24/2008
Contractor THE WALKER COMPANY OF KENTUCKY INC
 
Project DE08804600769 Fed/State Project Number FD04 088 0460 005-007 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 35,245.00 35,245.000 0.000 0.000 22.95 0.00
0020 TRAFFIC BOUND BASE 00020 TON 310.00 310.000 0.000 0.000 14.50 0.00
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 22.00 22.000 25.220 25.220 80.00 2,017.60
0040 ASPHALT SEAL AGGREGATE 00100 TON 171.00 171.000 0.000 0.000 69.50 0.00
0050 CL2 ASPH BASE 0.75D PG64-22 00221 TON 19,267.00 19,267.000 0.000 0.000 59.95 0.00
0060 EMULSIFIED ASPHALT RS-2 00291 TON 20.00 20.000 0.000 0.000 500.00 0.00
0070 CL2 ASPH SURF 0.38D PG64-22 00301 TON 3,249.00 3,249.000 0.000 0.000 67.50 0.00
0080 ASPHALT PLACEMENT WITH MTV 00338 TON 18,416.00 18,416.000 0.000 0.000 2.90 0.00
0090 ENTRANCE PIPE-15 INCH 00440 LF 184.00 184.000 0.000 0.000 35.50 0.00
0100 ENTRANCE PIPE-24 INCH 00443 LF 55.00 55.000 0.000 0.000 47.00 0.00
0110 ENTRANCE PIPE-30 INCH 00445 LF 46.00 46.000 0.000 0.000 57.90 0.00
0120 CULVERT PIPE-18 INCH 00462 LF 163.00 163.000 0.000 0.000 53.70 0.00
0130 CULVERT PIPE-24 INCH 00464 LF 568.00 568.000 0.000 0.000 58.70 0.00
0140 CULVERT PIPE-30 INCH 00466 LF 201.00 201.000 0.000 0.000 72.50 0.00
0150 CULVERT PIPE-36 INCH 00468 LF 256.00 256.000 0.000 0.000 86.90 0.00
0160 CULVERT PIPE-42 INCH 00469 LF 265.00 265.000 0.000 0.000 104.85 0.00
0170 CULVERT PIPE-48 INCH 00470 LF 349.00 349.000 0.000 0.000 116.00 0.00
0180 CULVERT PIPE-54 INCH 00471 LF 165.00 165.000 0.000 0.000 137.50 0.00
0190 STORM SEWER PIPE-18 INCH 00522 LF 544.00 544.000 0.000 0.000 40.50 0.00
0200 PERFORATED PIPE-6 INCH 01001 LF 2,893.00 2,893.000 0.000 0.000 11.50 0.00
0210 NON-PERFORATED PIPE-6 INCH 01011 LF 570.00 570.000 0.000 0.000 11.50 0.00
0220 PERF PIPE HEADWALL TY 1-6 INCH 01021 EACH 10.00 10.000 0.000 0.000 400.00 0.00
0230 PERF PIPE HEADWALL TY 3-6 INCH 01029 EACH 12.00 12.000 0.000 0.000 425.00 0.00
0240 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 4.00 4.000 0.000 0.000 3,300.00 0.00
0250 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 2.00 2.000 0.000 0.000 6,400.00 0.00
0260 DROP BOX INLET TYPE 1 01490 EACH 4.00 4.000 0.000 0.000 2,300.00 0.00
0270 DROP BOX INLET TYPE 2 01493 EACH 2.00 2.000 0.000 0.000 3,100.00 0.00
0280 DELINEATOR FOR BARRIER-WHITE 01984 EACH 5.00 5.000 0.000 0.000 15.00 0.00
0290 BARRICADE-TYPE III 02014 EACH 3.00 3.000 0.000 0.000 285.00 0.00
0300 REMOVE PAVEMENT 02091 SQYD 7,914.00 7,914.000 0.000 0.000 3.75 0.00
0310 TEMPORARY DITCH 02159 LF 7,731.00 7,731.000 0.000 0.000 1.25 0.00
0320 ROADWAY EXCAVATION 02200 CUYD 412,190.00 412,190.000 0.000 0.000 3.74 0.00
0330 WATER 02242 MGAL 293.00 293.000 0.000 0.000 1.00 0.00
0340 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,137.50 3,137.500 0.000 0.000 16.35 0.00
0350 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 3.00 3.000 0.000 0.000 60.00 0.00
0360 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 7.00 7.000 0.000 0.000 700.00 0.00
0370 REMOVE GUARDRAIL 02381 LF 87.50 87.500 0.000 0.000 2.00 0.00
0380 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 2.00 2.000 0.000 0.000 1,700.00 0.00
0390 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 46.00 46.000 0.000 0.000 70.00 0.00
0400 WITNESS POST 02432 EACH 40.00 40.000 0.000 0.000 60.00 0.00
0410 CHANNEL LINING CLASS II 02483 TON 3,135.00 3,135.000 211.320 211.320 23.25 4,913.19
0420 CHANNEL LINING CLASS III 02484 TON 3,111.00 3,111.000 103.100 103.100 23.25 2,397.07
0430 CLEARING AND GRUBBING 59 ACRES 02545 LS 1.00 1.000 0.500 0.500 20,000.00 10,000.00
0440 SIGNS 02562 SQFT 752.00 752.000 200.000 200.000 8.00 1,600.00
0450 EDGE KEY 02585 LF 120.00 120.000 0.000 0.000 52.00 0.00
0460 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 7,256.00 7,256.000 0.000 0.000 1.60 0.00
0470 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 8,890.00 8,890.000 0.000 0.000 1.70 0.00
0480 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 25,000.00 0.00
0490 LANE CLOSURE 02653 EACH 6.00 6.000 0.000 0.000 750.00 0.00
0500 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 0.000 0.000 12,500.00 0.00
0510 SAFELOADING 02690 CUYD 34.00 34.000 0.000 0.000 195.00 0.00
0520 TEMPORARY SILT FENCE 02701 LF 7,731.00 7,731.000 1,800.000 1,800.000 2.00 3,600.00
0530 SILT TRAP TYPE A 02703 EACH 35.00 35.000 0.000 0.000 300.00 0.00
0540 SILT TRAP TYPE B 02704 EACH 35.00 35.000 1.000 6.000 7.000 300.00 300.00 2,100.00
0550 CLEAN SILT TRAP TYPE A 02706 EACH 70.00 70.000 0.000 0.000 100.00 0.00
0560 CLEAN SILT TRAP TYPE B 02707 EACH 70.00 70.000 4.000 0.000 4.000 100.00 400.00 400.00
0570 CLEAN TEMPORARY SILT FENCE 02709 LF 15,462.00 15,462.000 0.000 0.000 1.00 0.00
0580 STAKING 02726 LS 1.00 1.000 0.000 0.000 45,000.00 0.00
0590 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.000 0.000 6,200.00 0.00
0600 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 4,000.00 0.00
0610 CRASH CUSHION TYPE VI-T 02894 EACH 2.00 2.000 0.000 0.000 4,500.00 0.00
0620 CONCRETE BARRIER WALL TYPE 9T 03171 LF 450.00 450.000 0.000 0.000 20.00 0.00
0630 EROSION CONTROL BLANKET 05950 SQYD 6,513.00 6,513.000 0.000 0.000 1.10 0.00
0640 TEMPORARY MULCH 05952 SQYD 140,628.00 140,628.000 46,333.000 0.000 46,333.000 0.10 4,633.30 4,633.30
0650 TEMP SEEDING AND PROTECTION 05953 SQYD 140,628.00 140,628.000 0.000 0.000 0.12 0.00
0660 TOPDRESSING FERTILIZER 05966 TON 6.00 6.000 0.000 0.000 650.00 0.00
0670 SEEDING AND PROTECTION 05985 SQYD 103,214.00 103,214.000 0.000 0.000 0.34 0.00
0680 SPECIAL SEEDING CROWN VETCH 05989 SQYD 37,414.00 37,414.000 0.000 0.000 0.22 0.00
0690 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 71,334.00 71,334.000 0.000 0.000 0.16 0.00
0700 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 35,426.00 35,426.000 0.000 0.000 0.17 0.00
0710 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 3,458.00 3,458.000 0.000 0.000 2.20 0.00
0720 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 3,458.00 3,458.000 0.000 0.000 1.50 0.00
0730 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 3,458.00 3,458.000 0.000 0.000 1.50 0.00
0740 PAVEMENT MARKER TYPE V-BY 06591 EACH 193.00 193.000 0.000 0.000 23.50 0.00
0750 CONCRETE-CLASS A 08100 CUYD 61.36 61.360 0.000 0.000 800.00 0.00
0760 STEEL REINFORCEMENT 08150 LB 4,056.00 4,056.000 0.000 0.000 1.00 0.00
0770 LOT PAY ADJUSTMENT 10000NS DOLL 45,032.00 45,032.000 0.000 0.000 1.00 0.00
0780 FUEL ADJUSTMENT 10020NS DOLL 81,100.00 81,100.000 0.000 0.000 1.00 0.00
0790 ASPHALT ADJUSTMENT 10030NS DOLL 40,529.00 40,529.000 0.000 0.000 1.00 0.00
0800 MILLED RUMBLE STRIPS 20314ED LF 15,462.00 15,462.000 0.000 0.000 1.15 0.00
0810 SILT TRAP TYPE C 20496NS843 EACH 35.00 35.000 0.000 0.000 300.00 0.00
0820 CLEAN SILT TRAP TYPE C 20497NS843 EACH 70.00 70.000 0.000 0.000 100.00 0.00
0830 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 150.00 0.00
0840 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 11,656.00 11,656.000 0.000 0.000 2.00 0.00
Project DE08804600769 Fed/State Project Number FD04 088 0460 005-007 Category 0002 MOBILIZATION AND DEMOBILIZATION
0850 MOBILIZATION 02568 LS 1.00 1.000 0.500 0.500 162,000.00 81,000.00
0860 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 81,800.92 0.00
Project DE08804600769 Fed/State Project Number FD04 088 0460 005-007 Category 0003 BRIDGE
0870 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 530.00 530.000 0.000 0.000 38.00 0.00
0880 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 7,500.00 7,500.00
0890 CONCRETE-CLASS A 08100 CUYD 432.10 432.100 310.000 310.000 435.00 134,850.00
0900 STEEL REINFORCEMENT 08150 LB 51,946.00 51,946.000 31,200.000 31,200.000 0.65 20,280.00
0910 LOW FLOW DIVERSION CURB 08410 LS 1.00 1.000 0.000 0.000 4,200.00 0.00
Project DE08804600769 Fed/State Project Number FD04 088 0460 005-007 Category 0004 WATERLINE
0920 CONCRETE CAP 02556 CUYD 2.00 2.000 0.000 0.000 250.00 0.00
0930 STEEL ENCASEMENT PIPE-12 INCH 01069 LF 440.00 440.000 290.000 290.000 95.00 27,550.00
0940 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 44.00 44.000 0.000 0.000 2.50 0.00
0950 PLASTIC PIPE-1 1/2 INCH SERVICE LINE 03371 LF 388.00 388.000 0.000 0.000 11.00 0.00
0960 PVC PIPE-6 INCH SDR-17 03385 LF 950.00 950.000 140.000 780.000 920.000 14.75 2,065.00 13,570.00
0970 PVC PIPE-8 INCH SDR-17 03387 LF 2,350.00 2,350.000 100.000 820.000 920.000 17.50 1,750.00 16,100.00
0980 PVC PIPE-8 INCH SDR-21 03387 LF 1,350.00 1,350.000 540.000 540.000 15.75 8,505.00
0990 PVC PIPE-12 INCH 03391 LF 50.00 50.000 0.000 0.000 62.00 0.00
1000 INSTALL WATER METER 03430 EACH 3.00 3.000 0.000 0.000 625.00 0.00
1010 RECONNECT SERVICE 03437 EACH 1.00 1.000 0.000 0.000 435.00 0.00
1020 CAP AND BLOCK 8 INCH 22869NN EACH 6.00 6.000 2.000 2.000 400.00 800.00
1030 TIE-IN 6 INCH 03466 EACH 1.00 1.000 0.000 0.000 1,100.00 0.00
1040 TIE-IN 8 INCH 03468 EACH 6.00 6.000 2.000 2.000 1,250.00 2,500.00
1050 VALVE-8 INCH GATE 03498 EACH 6.00 6.000 0.000 0.000 985.00 0.00
1060 GATE VALVE-6 INCH 03526 EACH 2.00 2.000 1.000 0.000 1.000 650.00 650.00 650.00
1070 BEND 11.25 DEG 8 INCH 03539 EACH 2.00 2.000 0.000 0.000 275.00 0.00
1080 BEND 22.50 DEG 8 INCH 03546 EACH 10.00 10.000 2.000 2.000 275.00 550.00
1090 TAPPING SLEEVE & VALVE 6 INCH 03551 EACH 1.00 1.000 0.000 0.000 1,925.00 0.00
1100 TAPPING SLEEVE & VALVE 8 INCH 03551 EACH 6.00 6.000 2.000 2.000 2,450.00 4,900.00
1110 BEND 45 DEG 6 INCH 03554 EACH 1.00 1.000 1.000 0.000 1.000 275.00 275.00 275.00
1120 BEND 90 DEG 6 INCH 03560 EACH 1.00 1.000 0.000 0.000 275.00 0.00
1130 BEND 45 DEG 8 INCH 03563 EACH 10.00 10.000 1.000 1.000 300.00 300.00
1140 BEND 90 DEG 8 INCH 03570 EACH 5.00 5.000 3.000 3.000 300.00 900.00
1150 SERVICE LINE-3/4 IN 20311EC LF 100.00 100.000 0.000 0.000 25.00 0.00
1160 ASPHALT ROADWAY REPLACEMENT 20972ED TON 0.50 0.500 0.000 0.000 500.00 0.00
1170 DUCTILE IRON TEE-8 IN X 8 IN X 6 IN 21402ND EACH 3.00 3.000 1.000 0.000 1.000 325.00 325.00 325.00
1180 CRUSHED STONE FILL FOR PIPELINE TRENCH 22087EN TON 60.00 60.000 27.210 27.210 17.00 462.57
1190 CAP AND BLOCK-6 IN 22605NN EACH 1.00 1.000 0.000 0.000 500.00 0.00
SUBTOT

$10,398.30

$352,678.735

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000