ContID   071218   EST NO  0014

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071218 Estimate Number 0014 Estimate Type PROGRESS
District Office FLEMINGSBURG (09317)  Gillum, Brian S., P.E.

Contractor THE WALKER COMPANY OF KENTUCKY INC MARS ADDR SN 4
PO BOX 308
MT STERLING , KY , 40353
Pay Period 01/11/2008  TO  01/25/2008
Date Approved 01/29/2008
Primary Proj Number DE103051906W1
Project No. FD04 103 0519 007-010
Primary County ROWAN
Name of Road WEST LIBERTY-MOREHEAD ROAD (KY 519)
Description RECONSTRUCT FROM 0.5 MILES SOUTH OF WARREN BRANCH TO US 60 BYPASS
     
     
Date Let 04/20/2007 Formal Acceptance
Date Awarded 04/30/2007 Date Work Began 07/25/2007
Date Contract Executed 05/09/2007 Open To Traffic
Date NTP Issued 05/09/2007 Actual Completion Date

Current Contract Amount

$10,593,803.88

Total to Date

Prev to Date

This Estimate

Original Amount

$10,579,803.88

Total Earnings

$2,456,006.57

$2,405,033.76

$50,972.81

Percent Complete

24.01

Stockpiled Materials

$87,183.94

$0.00

$87,183.94

Funds Available

$8,050,613.37

Gross Earnings

$2,543,190.51

$2,405,033.76

$0.00

Total Change Orders

$14,000.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$2,543,190.51

$2,405,033.76

138,156.75

Contract Id 071218

Change Order Summary

County ROWAN
Estimate Nbr 0014 Project Number FD04 103 0519 007-010
Contractor THE WALKER COMPANY OF KENTUCKY 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 Variable Message Board Approved 01/28/2008 $14,000.00 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 071218

COMMONWEALTH OF KENTUCKY

County ROWAN
Contract Type ASBR   ASPHALT SURFACE WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE103051906W1
Estimate Nbr 0014 Period 01/11/2008  TO  01/25/2008
Contractor THE WALKER COMPANY OF KENTUCKY INC
 
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 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 00003M MTON 40,119.00 40,119.000 0.000 0.000 20.75 0.00
0020 TRAFFIC BOUND BASE 00020M MTON 557.00 557.000 138.920 768.320 907.240 22.00 3,056.24 19,959.28
0030 ASPHALT SEAL AGGREGATE 00100M MTON 236.00 236.000 0.000 0.000 79.50 0.00
0040 LEVELING & WEDGING PG64-22 00190M MTON 1,634.00 1,634.000 0.000 0.000 67.75 0.00
0050 CL2 ASPH BASE 25.0D PG64-22 00212M MTON 31,217.00 31,217.000 0.000 0.000 62.95 0.00
0060 CL2 ASPH BASE 19.0D PG64-22 00221M MTON 6,750.00 6,750.000 0.000 0.000 67.75 0.00
0070 EMULSIFIED ASPHALT RS-2 00291M MTON 29.00 29.000 0.000 0.000 550.00 0.00
0080 CL2 ASPH SURF 9.50D PG64-22 00301M MTON 2,480.00 2,480.000 0.000 0.000 69.50 0.00
0090 CL2 ASPH SURF 9.50B PG64-22 00307M MTON 2,715.00 2,715.000 0.000 0.000 72.50 0.00
0100 ENTRANCE PIPE-375 MM 00440M M 126.51 126.510 0.000 0.000 100.00 0.00
0110 ENTRANCE PIPE-450 MM 00441M M 160.47 160.470 0.000 0.000 135.00 0.00
0120 ENTRANCE PIPE-525 MM 00442M M 18.91 18.910 0.000 0.000 150.00 0.00
0130 ENTRANCE PIPE-600 MM 00443M M 46.32 46.320 0.000 0.000 160.00 0.00
0140 ENTRANCE PIPE-750 MM 00445M M 16.46 16.460 0.000 0.000 190.00 0.00
0150 ENTRANCE PIPE-900 MM 00447M M 9.14 9.140 0.000 0.000 300.00 0.00
0160 ENTRANCE PIPE-375 MM EQUIV 00450M M 51.74 51.740 0.000 0.000 125.00 0.00
0170 CULVERT PIPE-375 MM 00461M M 44.82 44.820 0.000 0.000 195.00 0.00
0180 CULVERT PIPE-450 MM 00462M M 81.81 81.810 0.000 0.000 215.00 0.00
0190 CULVERT PIPE-600 MM 00464M M 156.71 156.710 0.000 0.000 420.00 0.00
0200 CULVERT PIPE-750 MM 00466M M 46.02 46.020 0.000 0.000 430.00 0.00
0210 CULVERT PIPE-900 MM 00468M M 39.92 39.920 0.000 0.000 645.00 0.00
0220 CULVERT PIPE-1050 MM 00469M M 43.89 43.890 0.000 0.000 355.00 0.00
0230 CULVERT PIPE-1200 MM 00470M M 57.00 57.000 0.000 0.000 540.00 0.00
0240 CULVERT PIPE-1350 MM 00471M M 20.57 20.570 0.000 0.000 770.00 0.00
0250 CULVERT PIPE-375 MM EQUIV 00490M M 14.17 14.170 0.000 0.000 225.00 0.00
0260 STORM SEWER PIPE-450 MM 00522M M 58.40 58.400 0.000 0.000 160.00 0.00
0270 STORM SEWER PIPE-600 MM 00524M M 46.48 46.480 0.000 0.000 315.00 0.00
0280 STORM SEWER PIPE-900 MM 00528M M 177.50 177.500 0.000 0.000 325.00 0.00
0290 SLOTTED DRAIN PIPE-375 MM 00981M M 18.30 18.300 0.000 0.000 575.00 0.00
0300 SLOTTED DRAIN PIPE-600 MM 00984M M 18.29 18.290 0.000 0.000 675.00 0.00
0310 SLOPED BOX OUTLET TY 1-375 MM 01432M EACH 2.00 2.000 0.000 0.000 2,200.00 0.00
0320 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 2.00 2.000 0.000 0.000 2,200.00 0.00
0330 S & F BOX INLET-OUTLET-450 MM 01450M EACH 6.00 6.000 0.000 0.000 2,700.00 0.00
0340 S & F BOX INLET-OUTLET-600 MM 01451M EACH 11.00 11.000 0.000 0.000 3,300.00 0.00
0350 S & F BOX INLET-OUTLET-900 MM 01453M EACH 5.00 5.000 0.000 0.000 6,300.00 0.00
0360 DROP BOX INLET TYPE 1 01490 EACH 3.00 3.000 0.000 0.000 2,400.00 0.00
0370 DROP BOX INLET TYPE 5F 01517 EACH 4.00 4.000 0.000 0.000 2,600.00 0.00
0380 DROP BOX INLET TYPE 11 01544 EACH 1.00 1.000 0.000 0.000 2,300.00 0.00
0390 DROP BOX INLET TYPE 14 01577 EACH 1.00 1.000 0.000 0.000 2,100.00 0.00
0400 JUNCTION BOX-450 MM 01642M EACH 1.00 1.000 0.000 0.000 2,100.00 0.00
0410 MANHOLE TYPE C 01767 EACH 1.00 1.000 0.000 0.000 4,100.00 0.00
0420 ISLAND CURB AND GUTTER 01825M M 62.00 62.000 0.000 0.000 125.00 0.00
0430 BARRICADE-TYPE III 02014 EACH 4.00 4.000 0.000 0.000 375.00 0.00
0440 JPC PAVEMENT-250 MM 02069M SQ M 852.00 852.000 0.000 0.000 90.00 0.00
0450 JPC PAVEMENT-250 MM SHLD 02083M SQ M 218.00 218.000 0.000 0.000 90.00 0.00
0460 REMOVE PAVEMENT 02091M SQ M 1,132.00 1,132.000 0.000 0.000 4.00 0.00
0470 REMOVE PAVEMENT 02091M SQ M 1,071.00 1,071.000 0.000 0.000 4.00 0.00
0480 TEMPORARY DITCH 02159M M 4,120.00 4,120.000 0.000 0.000 4.50 0.00
0490 ROADWAY EXCAVATION 02200M CU M 87,269.00 87,269.000 1,285.000 15,293.000 16,578.000 12.30 15,805.50 203,909.40
0500 GRANULAR EMBANKMENT 02223M CU M 1,691.00 1,691.000 1,691.000 1,691.000 32.00 54,112.00
0510 WATER 02242M CU M 12,360.00 12,360.000 0.000 0.000 1.00 0.00
0520 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 1,294.00 1,294.000 0.000 0.000 55.00 0.00
0530 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 8.00 8.000 0.000 0.000 75.00 0.00
0540 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 12.00 12.000 0.000 0.000 2,400.00 0.00
0550 REMOVE GUARDRAIL 02381M M 442.50 442.500 0.000 0.000 6.00 0.00
0560 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 14.00 14.000 0.000 0.000 1,850.00 0.00
0570 R/W MARKER RURAL TYPE 1 02434 EACH 143.00 143.000 0.000 0.000 80.00 0.00
0580 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 72.00 72.000 0.000 0.000 75.00 0.00
0590 CHANNEL LINING CLASS II 02483M MTON 1,647.00 1,647.000 792.110 792.110 24.00 19,010.64
0600 CHANNEL LINING CLASS III 02484M MTON 1,831.00 1,831.000 70.090 70.090 24.00 1,682.16
0610 CLEARING AND GRUBBING 21.8 HECTARES 02545 LS 1.00 1.000 0.100 0.700 0.800 110,000.00 11,000.00 88,000.00
0620 SIGNS 02562M SQ M 45.00 45.000 23.500 23.500 85.00 1,997.50
0630 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 1,438.00 1,438.000 1,496.000 1,496.000 2.20 3,291.20
0640 FABRIC-GEOTEXTILE TYPE III 02598M SQ M 1,440.00 1,440.000 0.000 0.000 1.90 0.00
0650 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.150 0.150 200,000.00 30,000.00
0660 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 1.00 2.000 1.000 1.000 14,000.00 14,000.00
0670 SAFELOADING 02690M CU M 6.70 6.700 0.000 0.000 325.00 0.00
0680 TEMPORARY SILT FENCE 02701M M 4,734.00 4,734.000 61.000 1,402.900 1,463.900 8.00 488.00 11,711.20
0690 SILT TRAP TYPE A 02703 EACH 20.00 20.000 9.000 9.000 285.00 2,565.00
0700 SILT TRAP TYPE B 02704 EACH 115.00 115.000 5.000 18.000 23.000 265.00 1,325.00 6,095.00
0710 CLEAN SILT TRAP TYPE A 02706 EACH 40.00 40.000 2.000 2.000 70.00 140.00
0720 CLEAN SILT TRAP TYPE B 02707 EACH 115.00 115.000 4.000 4.000 70.00 280.00
0730 CLEAN TEMPORARY SILT FENCE 02709M M 9,468.00 9,468.000 0.000 0.000 3.00 0.00
0740 STAKING 02726 LS 1.00 1.000 0.150 0.150 125,000.00 18,750.00
0750 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.000 0.000 3,400.00 0.00
0760 REMOVE STRUCTURE STA. 103+700 02731 LS 1.00 1.000 0.000 0.000 24,200.00 0.00
0770 CRASH CUSHION TYPE VI-T 02894 EACH 2.00 2.000 0.000 0.000 5,000.00 0.00
0780 CONCRETE BARRIER WALL TYPE 230T 03171M M 36.00 36.000 0.000 0.000 110.00 0.00
0790 EROSION CONTROL BLANKET 05950M SQ M 10,957.00 10,957.000 0.000 0.000 1.40 0.00
0800 TEMPORARY MULCH 05952M SQ M 134,144.00 134,144.000 0.000 0.000 0.13 0.00
0810 TEMP SEEDING AND PROTECTION 05953M SQ M 14,700.00 14,700.000 0.000 0.000 0.15 0.00
0820 SEEDING AND PROTECTION 05985M SQ M 134,144.00 134,144.000 0.000 0.000 0.39 0.00
0830 SPECIAL SEEDING CROWN VETCH 05989M SQ M 8,259.00 8,259.000 0.000 0.000 0.22 0.00
0840 SODDING 05990M SQ M 2,156.00 2,156.000 0.000 0.000 4.80 0.00
0850 PAVE STRIPING-TEMP PAINT-100MM 06510M M 8,242.00 8,242.000 0.000 0.000 0.61 0.00
0860 PAVE STRIPING-PERM PAINT-100MM 06514M M 16,484.00 16,484.000 0.000 0.000 0.60 0.00
0870 PAVE STRIPING-TEMP REM TAPE-W 06550M M 8,242.00 8,242.000 0.000 0.000 3.95 0.00
0880 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 8,242.00 8,242.000 0.000 0.000 3.95 0.00
0890 CONCRETE-CLASS A 08100M CU M 95.15 95.150 0.000 0.000 1,000.00 0.00
0900 STEEL REINFORCEMENT 08150M KG 3,596.30 3,596.300 0.000 0.000 2.30 0.00
0910 LOT PAY ADJUSTMENT 10000NS DOLL 99,300.00 99,300.000 0.000 0.000 1.00 0.00
0920 FUEL ADJUSTMENT 10020NS DOLL 17,383.00 17,383.000 0.000 0.000 1.00 0.00
0930 ASPHALT ADJUSTMENT 10030NS DOLL 29,700.00 29,700.000 0.000 0.000 1.00 0.00
0940 SILT TRAP TYPE C 20496NS843 EACH 5.00 5.000 2.000 2.000 275.00 550.00
0950 CLEAN SILT TRAP TYPE C 20497NS843 EACH 10.00 10.000 0.000 0.000 75.00 0.00
0960 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 185.00 0.00
0970 EDGE KEY 20992MD M 40.30 40.300 0.000 0.000 275.00 0.00
0980 FABRIC GEOTEXTILE TY IV FOR PIPE 21435MS214 SQ M 76.00 76.000 0.000 0.000 2.00 0.00
0990 CONTRACTOR QAS 21539NN11A LS 1.00 1.000 0.000 0.000 85,000.00 0.00
1000 CURB BOX INLET TYPE B MODIFIED 21546ED EACH 12.00 12.000 0.000 0.000 2,350.00 0.00
1010 PRECAST RCBC-1800MM X 1200MM STA. 1+231 21792MN M 20.73 20.730 0.000 0.000 800.00 0.00
1020 PRECAST RCBC-1800MM X 1200MM STA. 100+816 21792MN M 24.38 24.380 0.000 0.000 800.00 0.00
1030 PRECAST RCBC-2100MM X 1200MM STA. 101+427 21794MN M 28.04 28.040 0.000 0.000 850.00 0.00
1040 PRECAST RCBC-2100MM X 1200MM STA. 101+816 21794MN M 23.16 23.160 0.000 0.000 850.00 0.00
1050 PRECAST RCBC-2100MM X 1200MM STA. 103+960 21794MN M 48.77 48.770 0.000 0.000 850.00 0.00
1060 AS-BUILT PLANS 22048NN LS 1.00 1.000 0.000 0.000 25,000.00 0.00
1080 PRECAST RCBC 3900MM X 1800MM 22142MD M 24.07 24.070 0.000 0.000 1,600.00 0.00
2500 PERMANENT SIGNAGE 22436MN SQ M 50.00 50.000 0.000 0.000 200.00 0.00
8001 EW~ Temporary Concrete Barrier Wall 10090NX LS 0.00 0.000 0.000 0.000 10,000.00 0.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0002 BRIDGE
1090 MASONRY COATING 02998M SQ M 605.00 605.000 0.000 0.000 23.50 0.00
1100 ARMORED EDGE FOR CONCRETE 03299M M 41.40 41.400 0.000 0.000 200.00 0.00
1110 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 72.00 72.000 197.000 197.000 130.00 25,610.00
1120 FOUNDATION PREPARATION 25658 08003 LS 1.00 1.000 1.000 1.000 4,200.00 4,200.00
1130 CONCRETE-CLASS A 08100M CU M 738.20 738.200 738.200 738.200 490.00 361,718.00
1140 CONCRETE-CLASS AA 08104M CU M 105.70 105.700 0.000 0.000 745.00 0.00
1150 STEEL REINFORCEMENT 08150M KG 44,397.00 44,397.000 44,397.000 44,397.000 1.25 55,496.25
1160 STEEL REINF-EPOXY COATED 08151M KG 12,787.00 12,787.000 0.000 0.000 2.25 0.00
1170 PRECAST PC I BEAM TYPE 2 08632M M 121.60 121.600 121.600 121.600 690.00 83,904.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0003 WATERLINE
1180 STEEL ENCASEMENT PIPE-100 MM OPEN CUT 01061M M 13.00 13.000 6.100 6.100 130.00 793.00
1190 STEEL ENCASEMENT PIPE-150 MM OPEN CUT 01063M M 18.00 18.000 0.000 0.000 135.00 0.00
1200 STEEL ENCASEMENT PIPE-200 MM OPEN CUT 01065M M 235.00 235.000 192.100 192.100 155.00 29,775.50
1210 STEEL ENCASEMENT PIPE-200 MM OPEN CUT W/CONC. CAP 01065M M 18.00 18.000 12.200 12.200 180.00 2,196.00
1220 PVC PIPE-19 MM 03379M M 200.00 200.000 146.400 40.300 186.700 14.00 2,049.60 2,613.80
1230 PVC PIPE-25 MM 03380M M 200.00 200.000 59.700 112.200 171.900 14.15 844.75 2,432.38
1240 PVC PIPE-75 MM 03382M M 267.00 267.000 30.500 114.050 144.550 18.00 549.00 2,601.90
1250 PVC PIPE-100 MM 03383M M 2,976.00 2,976.000 -1.500 2,740.870 2,739.370 21.00 -31.50 57,526.77
1260 PVC PIPE-200 MM 03387M M 55.00 55.000 54.900 0.000 54.900 30.00 1,647.00 1,647.00
1270 WATER LINE-50 MM 03411M M 100.00 100.000 6.100 173.200 179.300 16.10 98.21 2,886.73
1280 REMOVE AND RELOCATE METER <