|
ContID 071129 EST NO 0008 |
Date:01/29/2008 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 071129 | Estimate Number | 0008 | Estimate Type | PROGRESS | ||
| District Office | BOWLING GREEN (03319) Gearlds, Kevin L., P.E. | ||||||
| Contractor | HOLLAND INC | MARS ADDR SN 0 | |||||
| PO BOX 73 | |||||||
| ROCKFIELD , KY , 42274 | |||||||
| Pay Period | 12/01/2007 TO 01/25/2008 | ||||||
| Date Approved | 01/29/2008 | ||||||
| Primary Proj Number | DE00201000729 | ||||||
| Project No. | HSIP 5071 (009) | ||||||
| Primary County | ALLEN | ||||||
| Name of Road | OLD GALLATIN ROAD (KY 100) | ||||||
| Description | CONSTRUCT LEFT TURN LANE AND SIGNAL PHASING ON KY 100 AT KY 980 INTERSECTION | ||||||
| Date Let | 06/22/2007 | Formal Acceptance | 01/07/2008 | ||||
| Date Awarded | 07/06/2007 | Date Work Began | 07/20/2007 | ||||
| Date Contract Executed | 07/17/2007 | Open To Traffic | 09/27/2007 | ||||
| Date NTP Issued | 07/17/2007 | Actual Completion Date | 09/27/2007 | ||||
| Current Contract Amount | $358,956.95 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $328,820.95 |
Total Earnings | $332,034.96 |
$330,486.77 |
$1,548.19 |
|
| Percent Complete | 92.50 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $26,921.99 |
Gross Earnings | $332,034.96 |
$330,486.77 |
$0.00 |
|
| Total Change Orders | $30,136.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $332,034.96 |
$330,486.77 |
1,548.19 |
|||
| Contract Id | 071129 | Change Order Summary |
County | ALLEN | ||||||
| Estimate Nbr | 0008 | Project Number | HSIP 5071 (009) | |||||||
| Contractor | HOLLAND INC | Period | 12/01/2007 TO 01/25/2008 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | CULVERT EXTENSION FOR SAFETY ENHANCEMENT | Approved | 09/11/2007 | $30,136.00 | 5.0 | |||||
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 | 071129 | COMMONWEALTH OF KENTUCKY |
County | ALLEN | ||||||
| Contract Type | ASGR ASPHALT SURFACE WITH GUARDRAIL | TRANSPORTATION CABINET |
Primary Project Number | DE00201000729 | ||||||
| Estimate Nbr | 0008 | Period | 12/01/2007 TO 01/25/2008 | |||||||
| Contractor | HOLLAND INC | |||||||||
| Project | DE00201000729 | Fed/State Project Number | HSIP 5071 (009) | 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 | 980.00 | 980.000 | 1,093.920 | 1,093.920 | 17.50 | 19,143.60 | |||
| 0020 | TRAFFIC BOUND BASE | 00020 | TON | 200.00 | 200.000 | 0.000 | 0.000 | 17.50 | 0.00 | |||
| 0030 | CRUSHED AGGREGATE SIZE NO 2 | 00078 | TON | 200.00 | 200.000 | 102.020 | 102.020 | 17.50 | 1,785.35 | |||
| 0040 | LEVELING & WEDGING PG76-22 | 00194 | TON | 100.00 | 100.000 | 154.680 | 154.680 | 64.45 | 9,969.12 | |||
| 0050 | CL3 ASPH BASE 1.00D PG64-22 | 00214 | TON | 527.00 | 527.000 | 553.470 | 553.470 | 52.45 | 29,029.50 | |||
| 0060 | CL3 ASPH BASE 1.00D PG76-22 | 00216 | TON | 527.00 | 527.000 | 555.460 | 555.460 | 55.85 | 31,022.44 | |||
| 0070 | CL3 ASPH SURF 0.38A PG76-22 | 00336 | TON | 713.00 | 713.000 | 1,027.290 | 1,027.290 | 63.45 | 65,181.55 | |||
| 0080 | RECONSTRUCT CATCH BASIN | 01708 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 1,850.00 | 1,850.00 | |||
| 0090 | ADJUST MANHOLE FRAME TO GRADE | 01791 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 450.00 | 450.00 | |||
| 0100 | REMOVE CURB | 01904 | LF | 256.00 | 256.000 | 256.000 | 256.000 | 10.00 | 2,560.00 | |||
| 0110 | REMOVE PAVEMENT | 02091 | SQYD | 680.00 | 680.000 | 494.580 | 494.580 | 7.50 | 3,709.35 | |||
| 0120 | TEMPORARY DITCH | 02159 | LF | 1,510.00 | 1,510.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| 0130 | ROADWAY EXCAVATION | 02200 | CUYD | 845.00 | 845.000 | 1,119.460 | 1,119.460 | 24.50 | 27,426.77 | |||
| 0140 | WATER | 02242 | MGAL | 430.00 | 430.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0150 | GUARDRAIL-STEEL W BEAM-S FACE | 02351 | LF | 437.50 | 437.500 | 0.000 | 0.000 | 21.00 | 0.00 | |||
| 0160 | GUARDRAIL TERMINAL SECTION NO 1 | 02360 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0170 | GUARDRAIL END TREATMENT TYPE 3 | 02373 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 1,250.00 | 0.00 | |||
| 0180 | CLEARING AND GRUBBING 2 ACRES | 02545 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 8,500.00 | 8,500.00 | |||
| 0190 | SIGNS | 02562 | SQFT | 300.00 | 300.000 | 125.500 | 125.500 | 9.00 | 1,129.50 | |||
| 0200 | EDGE KEY | 02585 | LF | 165.00 | 165.000 | 165.000 | 165.000 | 31.00 | 5,115.00 | |||
| 0210 | FABRIC-GEOTEXTILE TYPE IV | 02599 | SQYD | 300.00 | 300.000 | 100.100 | 100.100 | 4.00 | 400.40 | |||
| 0220 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 40,000.00 | 40,000.00 | |||
| 0230 | MOBILIZATION FOR MILL & TEXT | 02676 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 750.00 | 750.00 | |||
| 0240 | ASPH PAVE MILLING & TEXTURING | 02677 | TON | 80.00 | 80.000 | 0.000 | 0.000 | 65.00 | 0.00 | |||
| 0250 | TEMPORARY SILT FENCE | 02701 | LF | 1,510.00 | 1,510.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
| 0260 | SILT TRAP TYPE A | 02703 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 400.00 | 0.00 | |||
| 0270 | SILT TRAP TYPE B | 02704 | EACH | 13.00 | 13.000 | 6.000 | 6.000 | 350.00 | 2,100.00 | |||
| 0280 | CLEAN SILT TRAP TYPE A | 02706 | EACH | 12.00 | 12.000 | 0.000 | 0.000 | 75.00 | 0.00 | |||
| 0290 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 39.00 | 39.000 | 0.000 | 0.000 | 75.00 | 0.00 | |||
| 0300 | CLEAN TEMPORARY SILT FENCE | 02709 | LF | 1,510.00 | 1,510.000 | 0.000 | 0.000 | 0.50 | 0.00 | |||
| 0310 | STAKING | 02726 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 5,000.00 | 5,000.00 | |||
| 0320 | EROSION CONTROL BLANKET | 05950 | SQYD | 235.00 | 235.000 | 628.400 | 628.400 | 1.30 | 816.92 | |||
| 0330 | TEMPORARY MULCH | 05952 | SQYD | 1,200.00 | 1,200.000 | 0.000 | 0.000 | 0.20 | 0.00 | |||
| 0340 | TOPDRESSING FERTILIZER | 05966 | TON | 0.10 | 0.100 | 0.100 | 0.000 | 0.100 | 400.00 | 40.00 | 40.00 | |
| 0350 | SEEDING AND PROTECTION | 05985 | SQYD | 1,800.00 | 1,800.000 | 1,333.340 | 2,233.200 | 3,566.540 | 0.22 | 293.33 | 784.63 | |
| 0360 | SODDING | 05990 | SQYD | 2,310.00 | 2,310.000 | 493.000 | 493.000 | 4.00 | 1,972.00 | |||
| 0370 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 3,000.00 | 3,000.000 | 0.000 | 0.000 | 0.21 | 0.00 | |||
| 0380 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 6,000.00 | 6,000.000 | 12,771.000 | 12,771.000 | 0.23 | 2,937.33 | |||
| 0390 | PAVE STRIPING-TEMP REM TAPE-W | 06550 | LF | 3,000.00 | 3,000.000 | 0.000 | 0.000 | 1.29 | 0.00 | |||
| 0400 | PAVE STRIPING-TEMP REM TAPE-Y | 06551 | LF | 3,000.00 | 3,000.000 | 0.000 | 0.000 | 1.29 | 0.00 | |||
| 0410 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 46.00 | 46.000 | 94.500 | 94.500 | 15.98 | 1,510.11 | |||
| 0420 | PAVE MARKING-PRE THERM CURV ARROW | 06574 | EACH | 6.00 | 6.000 | 14.000 | 14.000 | 119.00 | 1,666.00 | |||
| 0430 | PAVEMENT MARKER TYPE V-MW | 06589 | EACH | 15.00 | 15.000 | 11.000 | 11.000 | 21.00 | 231.00 | |||
| 0440 | PAVEMENT MARKER TYPE V-BY | 06591 | EACH | 85.00 | 85.000 | 120.000 | 120.000 | 21.00 | 2,520.00 | |||
| 0450 | SILT TRAP TYPE C | 20496NS843 | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 400.00 | 1,600.00 | |||
| 0460 | CLEAN SILT TRAP TYPE C | 20497NS843 | EACH | 12.00 | 12.000 | 0.000 | 0.000 | 75.00 | 0.00 | |||
| 0470 | INSTALL PROJECT IDENTIFICATION SIGNS | 20588NC | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 200.00 | 0.00 | |||
| 8000 | CONCRETE-CLASS A | 08100 | CUYD | 0.00 | 31.000 | 20.100 | 20.100 | 500.00 | 10,050.00 | |||
| 8001 | STEEL REINFORCEMENT | 08150 | LB | 0.00 | 2,860.000 | 2,860.000 | 2,860.000 | 1.00 | 2,860.00 | |||
| 8002 | FOUNDATION PREPARATION CULVERT KY 100 LEFT STA 18+40 | 08003 | LS | 0.00 | 1.000 | 1.000 | 1.000 | 11,776.00 | 11,776.00 | |||
| Project | DE00201000729 | Fed/State Project Number | HSIP 5071 (009) | Category | 0002 SIGNALIZATION | |||||||
| 0480 | CONDUIT-1 1/4 INCH | 04793 | LF | 140.00 | 140.000 | 104.000 | 104.000 | 4.50 | 468.00 | |||
| 0490 | JUNCTION BOX TYPE B | 04811 | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 300.00 | 1,200.00 | |||
| 0500 | TRENCHING AND BACKFILLING | 04820 | LF | 140.00 | 140.000 | 88.000 | 88.000 | 6.00 | 528.00 | |||
| 0510 | LOOP WIRE | 04830 | LF | 1,400.00 | 1,400.000 | 2,206.000 | 2,206.000 | 0.50 | 1,103.00 | |||
| 0520 | CABLE-NO. 14/5C | 04844 | LF | 470.00 | 470.000 | 672.000 | 672.000 | 1.50 | 1,008.00 | |||
| 0530 | CABLE-NO. 14/7C | 04845 | LF | 100.00 | 100.000 | 106.000 | 106.000 | 1.50 | 159.00 | |||
| 0540 | CABLE-NO. 14/1 PAIR | 04850 | LF | 690.00 | 690.000 | 1,177.000 | 1,177.000 | 1.50 | 1,765.50 | |||
| 0550 | MESSENGER-10800 LB | 04885 | LF | 390.00 | 390.000 | 400.000 | 400.000 | 1.50 | 600.00 | |||
| 0560 | LOOP SAW SLOT AND FILL | 04895 | LF | 792.00 | 792.000 | 782.000 | 782.000 | 11.00 | 8,602.00 | |||
| 0570 | INSTALL CONTROLLER TYPE 170 | 04931 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,700.00 | 2,700.00 | |||
| 0580 | INSTALL STEEL STRAIN POLE | 04932 | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 4,000.00 | 16,000.00 | |||
| 0590 | REMOVE SIGNAL EQUIPMENT | 04950 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 1,000.00 | 1,000.00 | |||
| 0600 | INSTALL LED SIGNAL-3 SECTION | 20188ES835 | EACH | 5.00 | 5.000 | 5.000 | 5.000 | 225.00 | 1,125.00 | |||
| 0610 | INSTALL LED SIGNAL-5 SECTION | 20189ES835 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 225.00 | 225.00 | |||
| 0620 | INSTALL LED SIGNAL- 4 SECTION | 20266ES835 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 225.00 | 450.00 | |||
| Project | DE00201000729 | Fed/State Project Number | HSIP 5071 (009) | Category | 0003 DEMOBILIZATION | |||||||
| 0630 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.250 | 0.000 | 0.250 | 4,859.42 | 1,214.85 | 1,214.85 | |
| SUBTOT | $1,548.18 |
$332,034.942 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | 0.00 |
$0.000 |
||||||||||