ContID   071131   EST NO  0013

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071131 Estimate Number 0013 Estimate Type PROGRESS
District Office MADISIONVILLE (02316)  Bagby, Brandon R.

Contractor ROGERS GROUP INC MARS ADDR SN 7
PO BOX 10278
ATLANTA , GA , 30368-2798
Pay Period 01/11/2008  TO  01/25/2008
Date Approved 01/28/2008
Primary Proj Number DE02490040731
Project No. HPP-STP 9004 (18)
Primary County CHRISTIAN
Name of Road EDWARD T. BREATHITT (PENNYRILE) PARKWAY (9004)
Description PKWY. EXTENSION SECTION 1C; FROM LOVERS LANE N. TO US 68 BYP INCLUD. LOVERS LANE RECONSTRUCT AND SB OFF-RAMP & NB ON-RAMP
     
     
Date Let 06/22/2007 Formal Acceptance
Date Awarded 07/06/2007 Date Work Began 08/02/2007
Date Contract Executed 07/31/2007 Open To Traffic
Date NTP Issued 07/31/2007 Actual Completion Date

Current Contract Amount

$29,878,568.24

Total to Date

Prev to Date

This Estimate

Original Amount

$29,875,000.03

Total Earnings

$8,110,429.77

$7,667,621.45

$442,808.32

Percent Complete

27.73

Stockpiled Materials

$191,879.00

$277,857.00

$-85,978.00

Funds Available

$21,594,259.47

Gross Earnings

$8,302,308.77

$7,945,478.45

$0.00

Total Change Orders

$3,568.21

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$8,284,308.77

$7,927,478.45

356,830.32

Contract Id 071131

Change Order Summary

County CHRISTIAN
Estimate Nbr 0013 Project Number HPP-STP 9004 (18)
Contractor ROGERS GROUP 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 Waterline and Railroad Additions Approved 10/22/2007 $3,568.21 0.0
002 Additional Staking due to Waterline Relocation Pending 0 $1,150.00 0.0
003 Modifications to Waterline Relocation Pending 0 $8,990.77 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

LIQUIDATED DAMAGES

0001

$-18,000.00

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

Contract Id 071131

COMMONWEALTH OF KENTUCKY

County CHRISTIAN
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE02490040731
Estimate Nbr 0013 Period 01/11/2008  TO  01/25/2008
Contractor ROGERS GROUP INC
 
Project DE02490040731 Fed/State Project Number HPP-STP 9004 (18) 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 AGGREGATE SIZE NO 2 Roadway 00078 TON 91.00 91.000 0.000 0.000 41.84 0.00
0020 ASPHALT PLACEMENT WITH MTV 00338 TON 52,239.00 52,239.000 0.000 0.000 1.67 0.00
0030 ENTRANCE PIPE-15 INCH 00440 LF 32.00 32.000 0.000 0.000 47.28 0.00
0040 ENTRANCE PIPE-18 INCH 00441 LF 128.00 128.000 0.000 0.000 47.48 0.00
0050 CULVERT PIPE-15 INCH 00461 LF 74.00 74.000 0.000 0.000 54.13 0.00
0060 CULVERT PIPE-18 INCH 00462 LF 241.00 241.000 0.000 0.000 60.61 0.00
0070 CULVERT PIPE-24 INCH 00464 LF 250.00 250.000 56.000 56.000 74.57 4,175.92
0080 CULVERT PIPE-36 INCH 00468 LF 155.00 155.000 155.000 155.000 99.15 15,368.25
0090 CULVERT PIPE-42 INCH 00469 LF 164.00 164.000 164.000 164.000 90.05 14,768.20
0100 CULVERT PIPE-54 INCH 00471 LF 224.00 224.000 224.000 224.000 167.87 37,602.88
0110 CULVERT PIPE-72 INCH 00474 LF 124.00 124.000 124.000 124.000 234.34 29,058.16
0120 STORM SEWER PIPE-15 INCH 00521 LF 165.00 165.000 165.000 165.000 31.38 5,177.70
0130 STORM SEWER PIPE-18 INCH 00522 LF 622.00 622.000 57.000 57.000 44.45 2,533.65
0140 STORM SEWER PIPE-24 INCH 00524 LF 165.00 165.000 87.000 87.000 62.55 5,441.85
0150 PERFORATED PIPE-4 INCH 01000 LF 28,141.00 28,141.000 0.000 0.000 4.81 0.00
0160 NON-PERFORATED PIPE-4 INCH 01010 LF 1,278.00 1,278.000 0.000 0.000 13.60 0.00
0170 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 30.00 30.000 0.000 0.000 418.40 0.00
0180 PERF PIPE HEADWALL TY 2-4 INCH 01024 EACH 5.00 5.000 0.000 0.000 449.78 0.00
0190 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 35.00 35.000 0.000 0.000 460.24 0.00
0200 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 21.00 21.000 0.000 0.000 449.78 0.00
0210 METAL END SECTION TY 3-54 INCH 01398 EACH 2.00 2.000 0.000 0.000 4,471.31 0.00
0220 METAL END SECTION TY 4-54 INCH 01418 EACH 2.00 2.000 4.000 4.000 6,484.86 25,939.44
0230 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 6.00 6.000 0.000 0.000 1,736.23 0.00
0240 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 2.00 2.000 0.000 0.000 4,309.45 0.00
0250 CURB BOX INLET TYPE B 01480 EACH 8.00 8.000 0.000 0.000 4,162.81 0.00
0260 DROP BOX INLET TYPE 1 01490 EACH 3.00 3.000 0.000 0.000 4,325.04 0.00
0270 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 0.000 0.000 4,612.77 0.00
0280 DROP BOX INLET TYPE 5B 01505 EACH 1.00 1.000 0.000 0.000 4,591.96 0.00
0290 DROP BOX INLET TYPE 5F 01517 EACH 8.00 8.000 0.000 0.000 4,608.22 0.00
0300 DROP BOX INLET TYPE 15 01580 EACH 1.00 1.000 0.000 0.000 1,997.74 0.00
0310 JUNCTION BOX-54 INCH 01648 EACH 1.00 1.000 1.000 1.000 3,038.81 3,038.81
0320 CORED HOLE DRAINAGE BOX CON-4 INCH 01740 EACH 15.00 15.000 0.000 0.000 209.20 0.00
0330 ISLAND CURB AND GUTTER 01825 LF 160.00 160.000 0.000 0.000 20.92 0.00
0340 ISLAND HEADER CURB TYPE 2 01891 LF 556.00 556.000 0.000 0.000 29.29 0.00
0350 STANDARD BARRIER MEDIAN TYPE 2 01917 SQYD 162.00 162.000 0.000 0.000 70.60 0.00
0360 BARRICADE-TYPE II 02013 EACH 95.00 95.000 6.000 6.000 101.60 609.60
0370 BARRICADE-TYPE III 02014 EACH 8.00 8.000 0.000 0.000 276.42 0.00
0380 REMOVE PAVEMENT 02091 SQYD 479.00 479.000 0.000 0.000 8.37 0.00
0390 TEMPORARY DITCH 02159 LF 25,302.00 25,302.000 0.000 0.000 1.05 0.00
0400 GRANULAR EMBANKMENT 02223 CUYD 272.00 272.000 462.220 462.220 29.29 13,538.42
0410 EMBANKMENT IN PLACE 02230 CUYD 867,827.00 867,827.000 14,500.000 559,034.660 573,534.660 8.75 126,875.00 5,018,428.27
0420 WATER 02242 MGAL 1,010.00 1,010.000 0.000 0.000 0.01 0.00
0430 FENCE-WOVEN WIRE TYPE 1 02262 LF 10,648.00 10,648.000 0.000 0.000 4.87 0.00
0440 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 23,189.00 23,189.000 0.000 0.000 17.59 0.00
0450 GUARDRAIL-STEEL W BEAM-D FACE 02352 LF 100.00 100.000 0.000 0.000 25.88 0.00
0460 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 0.000 0.000 51.76 0.00
0470 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 12.00 12.000 0.000 0.000 2,054.75 0.00
0480 CRASH CUSHION TYPE IX-A 02365 EACH 1.00 1.000 0.000 0.000 5,211.92 0.00
0490 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 22.00 22.000 0.000 0.000 2,484.33 0.00
0500 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 20.00 20.000 0.000 0.000 465.81 0.00
0510 R/W MARKER RURAL TYPE 1 02434 EACH 17.00 17.000 0.000 0.000 82.81 0.00
0520 CLEAN SINKHOLE 02469 EACH 4.00 4.000 2.000 2.000 1,552.71 3,105.42
0530 CHANNEL LINING CLASS II 02483 TON 10,392.00 10,392.000 3,789.020 3,789.020 28.98 109,805.79
0540 CHANNEL LINING CLASS III 02484 TON 5,297.00 5,297.000 0.000 0.000 30.02 0.00
0550 CLEARING AND GRUBBING 112.9 ACRES 02545 LS 1.00 1.000 1.000 1.000 155,270.63 155,270.63
0560 SIGNS 02562 SQFT 3,750.00 3,750.000 104.000 104.000 7.18 746.72
0570 EDGE KEY 02585 LF 37.00 37.000 0.000 0.000 207.03 0.00
0580 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 485.00 485.000 765.780 765.780 2.85 2,182.47
0590 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 160,438.93 0.00
0600 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 0.500 0.500 98,338.06 49,169.03
0610 LANE CLOSURE 02653 EACH 2.00 2.000 0.000 0.000 2,070.28 0.00
0620 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 0.000 0.000 18,820.09 0.00
0630 TEMPORARY SILT FENCE 02701 LF 25,302.00 25,302.000 15,850.000 15,850.000 2.59 41,051.50
0640 SILT TRAP TYPE A 02703 EACH 113.00 113.000 76.000 76.000 336.42 25,567.92
0650 SILT TRAP TYPE B 02704 EACH 113.00 113.000 12.500 12.500 362.30 4,528.75
0660 CLEAN SILT TRAP TYPE A 02706 EACH 1,808.00 1,808.000 10.000 10.000 0.01 0.10
0670 CLEAN SILT TRAP TYPE B 02707 EACH 1,808.00 1,808.000 0.000 0.000 0.01 0.00
0680 CLEAN TEMPORARY SILT FENCE 02709 LF 404,832.00 404,832.000 1,000.000 1,000.000 0.01 10.00
0690 STAKING 02726 LS 1.00 1.000 0.300 0.300 170,797.69 51,239.30
0700 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 5,395.73 0.00
0710 EROSION CONTROL BLANKET 05950 SQYD 130,249.00 130,249.000 0.000 0.000 1.20 0.00
0720 TEMPORARY MULCH 05952 SQYD 546,436.00 546,436.000 237,142.660 237,142.660 0.12 28,457.11
0730 TEMP SEEDING AND PROTECTION 05953 SQYD 24,200.00 24,200.000 108,900.000 108,900.000 0.18 19,602.00
0740 TOPDRESSING FERTILIZER 05966 TON 21.20 21.200 0.000 0.000 517.57 0.00
0750 SEEDING AND PROTECTION 05985 SQYD 410,432.00 410,432.000 0.000 0.000 0.28 0.00
0760 SPECIAL SEEDING CROWN VETCH 05989 SQYD 82,958.00 82,958.000 0.000 0.000 0.18 0.00
0770 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 26,311.00 26,311.000 11,131.000 11,131.000 0.22 2,448.82
0780 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 12,933.00 12,933.000 0.000 0.000 0.25 0.00
0790 PAVE STRIPING-THERMO-6 INCH W 06542 LF 36,339.00 36,339.000 0.000 0.000 0.70 0.00
0800 PAVE STRIPING-THERMO-6 INCH Y 06543 LF 23,451.00 23,451.000 0.000 0.000 0.70 0.00
0810 PAVE STRIPING-THERMO-12 INCH W 06546 LF 3,632.00 3,632.000 0.000 0.000 1.81 0.00
0820 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 26,386.00 26,386.000 0.000 0.000 2.85 0.00
0830 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 21.00 21.000 0.000 0.000 111.79 0.00
0840 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 220.00 220.000 0.000 0.000 7.61 0.00
0850 PAVEMENT MARKER TYPE V-MW 06589 EACH 21.00 21.000 0.000 0.000 21.22 0.00
0860 PAVEMENT MARKER TYPE V-BY 06591 EACH 193.00 193.000 0.000 0.000 21.22 0.00
0870 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 360.00 360.000 0.000 0.000 21.22 0.00
0880 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 320.00 320.000 0.000 0.000 21.22 0.00
0890 CONCRETE-CLASS A Roadway 08100 CUYD 53.40 53.400 8.350 8.350 656.20 5,479.27
0900 STEEL REINFORCEMENT Roadway 08150 LB 3,624.00 3,624.000 430.000 430.000 1.04 447.20
0910 SHRUB 20001ES724 EACH 64.00 64.000 0.000 0.000 113.87 0.00
0920 CLAY SOIL CAP 20315ED CUYD 246.00 246.000 0.000 0.000 10.35 0.00
0930 SILT TRAP TYPE C 20496NS843 EACH 113.00 113.000 0.000 0.000 207.03 0.00
0940 CLEAN SILT TRAP TYPE C 20497NS843 EACH 1,808.00 1,808.000 0.000 0.000 0.01 0.00
0950 INSTALL PROJECT ID SIGN (72 IN X 120 IN) 21132NC EACH 4.00 4.000 0.000 0.000 550.86 0.00
0960 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 4,464.00 4,464.000 1,000.000 1,000.000 2.00 2,000.00
0970 CONTRACTOR QAS 21539NN11A LS 1.00 1.000 0.000 0.000 232,905.94 0.00
Project DE02490040731 Fed/State Project Number HPP-STP 9004 (18) Category 0002 DEMOBILIZATION AND MOBILIZATION
0980 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 909,803.77 909,803.77
0990 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 435,000.00 0.00
Project DE02490040731 Fed/State Project Number HPP-STP 9004 (18) Category 0003 ROADWAY
1000 DGA BASE 00001 TON 83,105.00 83,105.000 5,375.510 5,375.510 17.96 96,544.15
1010 CRUSHED STONE BASE 00003 TON 200.00 200.000 386.270 386.270 30.58 11,812.13
1020 LIME STABILIZED ROADBED 00013 SQYD 127,966.00 127,966.000 0.000 0.000 1.81 0.00
1030 LIME 00014 TON 2,442.00 2,442.000 0.000 0.000 105.43 0.00
1040 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 30,624.00 30,624.000 0.000 0.000 32.93 0.00
1050 ASPHALT SEAL AGGREGATE 00100 TON 481.00 481.000 0.000 0.000 69.17 0.00
1060 CL2 ASPH BASE 1.00D PG64-22 00212 TON 20,054.00 20,054.000 2,232.790 2,232.790 54.23 121,084.20
1070 CL3 ASPH BASE 1.00D PG64-22 00214 TON 36,968.00 36,968.000 2,148.520 2,148.520 53.02 113,914.53
1080 CL3 ASPH BASE 1.00D PG76-22 00216 TON 18,154.00 18,154.000 0.000 0.000 60.49 0.00
1090 EMULSIFIED ASPHALT RS-2 00291 TON 57.00 57.000 0.000 0.000 578.94 0.00
1100 CL2 ASPH SURF 0.38D PG64-22 00301 TON 3,668.00 3,668.000 933.160 933.160 62.64 58,453.14
1110 CL3 ASPH SURF 0.38A PG76-22 00336 TON 5,345.00 5,345.000 0.000 0.000 70.43 0.00
1120 ASPHALT CURING SEAL 00358 TON 215.00 215.000 0.000 0.000 387.49 0.00
1130 SAND FOR BLOTTER 02702 TON 594.00 594.000 0.000 0.000 34.59 0.00
Project DE02490040731 Fed/State Project Number HPP-STP 9004 (18) Category 0005 SIGNING
1290 GMSS GALV STEEL TYPE A 06400 LB 1,012.00 1,012.000 0.000 0.000 4.18 0.00
1300 SBM ALUMINUM PANEL SIGNS 06405 SQFT 723.60 723.600 0.000 0.000 17.05 0.00
1310 SBM ALUM SHEET SIGNS .080 INCH 06406 SQFT 488.25 488.250 0.000 0.000 11.24 0.00
1320 SBM ALUM SHEET SIGNS .125 INCH 06407 SQFT 266.30 266.300 0.000 0.000 11.82 0.00
1330 STEEL POST TYPE 1 06410 LF 123.00 123.000 0.000 0.000 16.74 0.00
1340 STEEL POST TYPE 2 06411 LF 1,263.00 1,263.000 0.000 0.000 5.18 0.00
1350 FLEXIBLE DELINEATOR POST-W 06417 EACH 50.00 50.000 0.000 0.000 24.06 0.00
1360 FLEXIBLE DELINEATOR POST-Y 06418 EACH 100.00 100.000 0.000 0.000 24.06 0.00
1370 OSS ALUMINUM 70 FT TRUSS 06426 EACH 1.00 1.000 0.000 0.000 48,466.34 0.00
1380 REMOVE SIGN SUPPORT BEAM 06451 EACH 2.00 2.000 0.000 0.000 156.90 0.00
1390 OSS ALUMINUM 130 FT TRUSS 06467 EACH 1.00 1.000 0.000 0.000 86,462.24 0.00
1400 CLASS A CONCRETE FOR SIGNS 06490 CUYD 59.14 59.140 0.000 0.000 418.40 0.00
1410 STEEL REINFORCEMENT FOR SIGNS 06491 LB 5,238.00 5,238.000 0.000 0.000 2.09 0.00
1420 REMOVE & RELOCATE SIGNS 20418ED EACH 2.00 2.000