Report_Id:   010602   Est NO  0008

Date:07/12/2007

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 010602 Estimate Number 0008 Estimate Type PROGRESS
District Office ELIZABETHTOWN (04313)  Hornbeck, Josh

Contractor CERTIFIED CONSTRUCTION CO INC ADDR SN 1 VC Code VC0000110115
P O BOX 876
RADCLIFFE , KY , 40159-0876
Pay Period 12/15/2006  TO  06/30/2007
Date Approved 07/11/2007
Primary Proj Number X082006005001
Project No. STPR 60-3 (68)
Primary County MEADE
Name of Road IRVINGTON-MULDRAUGH ROAD (US6)
Description RECONSTRUCT FROM KY144 TO KY1882
     
     
Date Let 07/27/2001 Formal Acceptance 01/13/2006
Date Awarded 08/03/2001 Date Work Began 09/04/2001
Date Contract Executed 08/28/2001 Open To Traffic 06/22/2004
Date NTP Issued 08/28/2001 Actual Completion Date 06/17/2005

Current Contract Amount

$5,570,517.63

Total to Date

Prev to Date

This Estimate

Original Amount

$5,416,000.00

Total Earnings

$5,495,295.30

$5,456,168.87

$39,126.43

Percent Complete

99.63

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$20,412.63

Gross Earnings

$5,495,295.30

$5,456,168.87

$39,126.43

Total Change Orders

$154,517.63

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$5,550,105.00

$5,510,978.57

$39,126.43

Contract Id 010602

Change Order Summary

County MEADE
Estimate Nbr 0008 Project Number STPR 60-3 (68)
Contractor CERTIFIED CONSTRUCTION CO INC Period 12/15/2006  TO  06/30/2007
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Temporary mulch, rumble strips, drainage boxes, plug wells Approved 03/11/2005 $40,190.50 0.0
002 Signal Installation, emankment in place Approved 03/11/2005 $64,045.24 0.0
003 Steel Price Adjustment Approved 12/06/2006 $37,781.89 0.0
004 Asphalt Adjustment Approved 02/14/2007 $12,500.00 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

LIQUDATED DAMAGES

0001

$-22,800.00

LIQUIDATED DAMAGES

0002

$-27,200.00

LIQUIDATED DAMAGES

0003

$-5,600.00

LIQUIDATED DAMAGES

0007

$15,600.00

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

X082006005001 0002 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0001

278.83

$1.00

$278.83

X082006005001 0025 CULVERT PIPE-30 INCH FABRIC - GEOTEXTILE 0001

6,361.93

$2.00

$12,723.88

X082006005001 0058 CRUSHED STONE BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0001

388.10

$1.00

$388.10

X082006005001 0063 CL3 ASPH BASE 0.75D PG64-22 NON-SPEC MATERIAL DEDUCTION 0001

-3,414.82

$1.00

$-3,414.82

X082006005001 0063 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

3,032.23

$1.00

$3,032.23

X082006005001 0063 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

741.52

$1.00

$741.52

X082006005001 0064 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

763.73

$1.00

$763.73

X082006005001 0064 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

218.14

$1.00

$218.14

X082006005001 0002 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0006

0.00

$0.00

$37,511.08

X082006005001 0063 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0006

0.00

$0.00

$42,567.01

Contract Id 010602

COMMONWEALTH OF KENTUCKY

County MEADE
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number X082006005001
Estimate Nbr 0008 Period 12/15/2006  TO  06/30/2007
Contractor CERTIFIED CONSTRUCTION CO INC
 
Project X082006005001 Fed/State Project Number STPR 60-3 (68) 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
0001 GRANULAR EMBANKMENT 02223 CUYD 10,670.00 10,670.000 16,703.246 16,703.246 16.00 267,251.93
0002 EMBANKMENT IN PLACE 02230 CUYD 295,044.00 301,344.000 315,611.250 315,611.250 2.30 725,905.87
0003 WATER 02242 MGAL 2,000.00 2,000.000 0.000 0.000 1.00 0.00
0004 CONCRETE-CLASS A ROADWAY 08100 CUYD 17.97 17.970 16.110 16.110 500.00 8,055.00
0005 CONCRETE-CLASS B ROADWAY 02555 CUYD 9.60 9.600 1.600 1.600 200.00 320.00
0006 STEEL REINFORCEMENT 08150 LB 1,795.00 1,795.000 604.000 604.000 1.00 604.00
0007 SAFELOADING 02690 CUYD 22.00 22.000 41.400 41.400 150.00 6,210.00
0008 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,825.00 3,825.000 3,742.500 3,742.500 9.50 35,553.75
0009 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 11.00 11.000 10.000 10.000 50.00 500.00
0010 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 11.00 11.000 10.000 10.000 1,500.00 15,000.00
0011 TEMPORARY GUARDRAIL 02397 LF 450.00 450.000 0.000 0.000 7.00 0.00
0012 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 43,860.00 43,860.000 100,129.000 100,129.000 0.12 12,015.48
0013 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 43,170.00 43,170.000 89,063.000 89,063.000 0.15 13,359.45
0014 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,760.00 1,760.000 2,805.000 2,805.000 0.85 2,384.25
0015 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 9,520.00 9,520.000 15,213.000 15,213.000 0.85 12,931.05
0016 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 682.00 682.000 1,022.000 1,022.000 5.00 5,110.00
0017 PAVEMENT MARKER TYPE V-MW 06589 EACH 84.00 84.000 57.000 57.000 35.00 1,995.00
0018 PAVEMENT MARKER TYPE V-BY 06591 EACH 627.00 627.000 667.000 667.000 35.00 23,345.00
0019 SIGNS 02562 SQFT 2,856.00 2,856.000 1,543.000 1,543.000 4.00 6,172.00
0020 LANE CLOSURE 02653 EACH 15.00 15.000 2.000 2.000 1,000.00 2,000.00
0021 REMOVE PAVEMENT 02091 SQYD 4,485.00 4,485.000 4,679.000 4,679.000 0.50 2,339.50
0022 CLEAN SINKHOLE 02469 EACH 30.00 30.000 32.000 32.000 750.00 24,000.00
0023 CULVERT PIPE-18 INCH 00462 LF 2,222.00 2,222.000 2,254.500 2,254.500 25.00 56,362.50
0024 CULVERT PIPE-24 INCH 00464 LF 696.00 696.000 716.000 716.000 30.00 21,480.00
0025 CULVERT PIPE-30 INCH 00466 LF 190.00 190.000 243.000 243.000 40.00 9,720.00
0026 STORM SEWER PIPE-18 INCH 00522 LF 686.00 686.000 686.000 686.000 25.00 17,150.00
0027 STORM SEWER PIPE-24 INCH 00524 LF 425.00 425.000 422.000 422.000 30.00 12,660.00
0028 ENTRANCE PIPE-15 INCH 00440 LF 814.00 814.000 839.000 839.000 20.00 16,780.00
0029 ENTRANCE PIPE-18 INCH 00441 LF 321.00 321.000 287.000 287.000 25.00 7,175.00
0030 ENTRANCE PIPE-24 INCH 00443 LF 34.00 34.000 34.000 34.000 30.00 1,020.00
0031 DROP BOX INLET TYPE 1 01490 EACH 4.00 4.000 4.000 4.000 1,500.00 6,000.00
0032 DROP BOX INLET TYPE 13G 01559 EACH 1.00 1.000 1.000 1.000 1,600.00 1,600.00
0033 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 5.00 5.000 5.000 5.000 1,700.00 8,500.00
0034 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 41.00 41.000 36.000 36.000 2,000.00 72,000.00
0035 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 11.00 11.000 11.000 11.000 2,250.00 24,750.00
0036 JUNCTION BOX TYPE B 04811 EACH 3.00 3.000 3.000 3.000 1,750.00 5,250.00
0037 MANHOLE TYPE A 01756 EACH 1.00 1.000 1.000 1.000 1,750.00 1,750.00
0038 SEEDING AND PROTECTION 05985 SQYD 543,000.00 543,000.000 511,135.904 511,135.904 0.24 122,672.61
0039 TEMP SEEDING AND PROTECTION 05953 SQYD 54,300.00 54,300.000 27,810.417 27,810.417 0.20 5,562.08
0040 SPECIAL SEEDING CROWN VETCH 05989 SQYD 24,000.00 24,000.000 19,714.575 19,714.575 0.30 5,914.37
0041 TOPDRESSING FERTILIZER 05966 TON 27.00 27.000 17.741 17.741 300.00 5,322.30
0042 EROSION CONTROL BLANKET 05950 SQYD 36,182.00 36,182.000 20,894.704 20,894.704 1.25 26,118.38
0043 SILT TRAP TYPE A 02703 EACH 223.00 223.000 59.000 59.000 250.00 14,750.00
0044 CLEAN SILT TRAP TYPE A 02706 EACH 669.00 669.000 50.000 50.000 25.00 1,250.00
0045 SILT TRAP TYPE B 02704 EACH 6.00 6.000 4.000 4.000 250.00 1,000.00
0046 CLEAN SILT TRAP TYPE B 02707 EACH 18.00 18.000 5.000 5.000 25.00 125.00
0047 SILT CHECK 02705 EACH 164.00 164.000 141.000 141.000 85.00 11,985.00
0048 CLEAN SILT CHECK 02708 EACH 492.00 492.000 42.000 42.000 10.00 420.00
0049 TEMPORARY SILT FENCE 02701 LF 15,043.00 15,043.000 10,910.000 10,910.000 1.50 16,365.00
0050 CLEAN TEMPORARY SILT FENCE 02709 LF 45,129.00 45,129.000 3,661.000 3,661.000 0.10 366.10
0051 CHANNEL LINING CLASS II 02483 TON 5,004.00 5,004.000 4,934.470 4,934.470 13.00 64,148.11
0052 CHANNEL LINING CLASS III 02484 TON 1,389.00 1,389.000 1,208.930 1,208.930 15.00 18,133.95
0053 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 34,896.00 34,896.000 23,899.693 23,899.693 0.90 21,509.72
0054 R/W MARKER RURAL TYPE 1 02434 EACH 77.00 77.000 74.000 74.000 50.00 3,700.00
0055 FENCE-WOVEN WIRE 02261 LF 38,803.00 38,803.000 37,702.000 37,702.000 3.00 113,106.00
0056 STANDARD CURB AND GUTTER 01810 LF 677.01 677.010 677.000 677.000 15.00 10,155.00
0057 JPC PAVEMENT-6 INCH 02075 SQYD 208.00 208.000 310.868 310.868 45.00 13,989.06
0058 CRUSHED STONE BASE 00003 TON 90,624.00 90,624.000 87,334.310 87,334.310 8.80 768,541.92
0059 TRAFFIC BOUND BASE 00020 TON 600.00 600.000 1,205.320 1,205.320 11.20 13,499.58
0060 LEVELING & WEDGING PG64-22 00190 TON 86.00 86.000 151.170 151.170 35.00 5,290.95
0061 EMULSIFIED ASPHALT RS-2 00291 TON 51.00 51.000 49.710 49.710 250.00 12,427.50
0062 ASPHALT SEAL AGGREGATE 00100 TON 423.00 423.000 575.570 575.570 32.00 18,418.24
0063 CL3 ASPH BASE 0.75D PG64-22 00223 TON 46,721.00 46,721.000 45,880.770 45,880.770 26.72 1,225,934.17
0064 CL2 ASPH BASE 0.75D PG64-22 00221 TON 16,304.00 16,304.000 17,240.140 17,240.140 26.72 460,656.54
0065 CL2 ASPH SURF 0.38D PG64-22 00301 TON 8,285.00 8,285.000 8,448.000 8,448.000 30.96 261,550.08
0066 CL3 ASPH SURF 0.38D PG64-22 00339 TON 5,269.00 5,269.000 5,012.680 5,012.680 30.96 155,192.57
0067 CLEARING AND GRUBBING 153 ACRES 02545 LS 1.00 1.000 1.000 1.000 40,000.00 40,000.00
0068 STAKING 02726 LS 1.00 1.000 1.000 1.000 60,000.00 60,000.00
0069 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0070 DIVERSIONS (BY-PASS DETOURS) 1 02651 LS 1.00 1.000 1.000 1.000 22,000.00 22,000.00
0071 DIVERSIONS (BY-PASS DETOURS) 2 02651 LS 1.00 1.000 1.000 1.000 11,000.00 11,000.00
0072 DIVERSIONS (BY-PASS DETOURS) 3 02651 LS 1.00 1.000 1.000 1.000 40,000.00 40,000.00
0073 DIVERSIONS (BY-PASS DETOURS) 4 02651 LS 1.00 1.000 1.000 1.000 12,000.00 12,000.00
0074 DIVERSIONS (BY-PASS DETOURS) 5 02651 LS 1.00 1.000 0.000 0.000 1.00 0.00
0075 DIVERSIONS (BY-PASS DETOURS) 6 02651 LS 1.00 1.000 1.000 1.000 43,000.00 43,000.00
0076 DIVERSIONS (BY-PASS DETOURS) 7 02651 LS 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0077 DIVERSIONS (BY-PASS DETOURS) 8 02651 LS 1.00 1.000 1.000 1.000 9,000.00 9,000.00
0078 DIVERSIONS (BY-PASS DETOURS) 9 02651 LS 1.00 1.000 1.000 1.000 11,500.00 11,500.00
0079 DIVERSIONS (BY-PASS DETOURS) 10 02651 LS 1.00 1.000 1.000 1.000 23,900.00 23,900.00
8000 TEMPORARY MULCH 05952 SQYD 0.00 120,000.000 97,978.329 97,978.329 0.15 14,696.74
8001 RUMBLE STRIPS TYPE 2 02694 LF 0.00 37.600 37.600 37.600 81.00 3,045.60
8002 JUNCTION BOX 01650 EACH 0.00 1.000 1.000 1.000 1,500.00 1,500.00
8003 DROP BOX INLET TYPE 11 01544 EACH 0.00 1.000 1.000 1.000 1,000.00 1,000.00
8004 PLUG WATER WELL 02475 EACH 0.00 6.000 6.000 6.000 2,774.15 16,644.90
8005 CONDUIT-1 1/4 INCH 04793 LF 0.00 1,020.000 965.000 965.000 3.38 3,261.70
8006 CONDUIT-2 INCH 04795 LF 0.00 80.000 40.000 40.000 7.88 315.20
8007 JUNCTION BOX TYPE B 04811 EACH 0.00 8.000 8.000 8.000 565.00 4,520.00
8008 TRENCHING AND BACKFILLING 04820 LF 0.00 1,040.000 952.000 952.000 3.94 3,750.88
8009 LOOP WIRE 04830 LF 0.00 2,080.000 2,163.000 2,163.000 0.55 1,189.65
8010 CABLE-NO. 14/5C 04844 LF 0.00 660.000 717.000 717.000 1.35 967.95
8011 CABLE-NO. 14/1 PAIR 04850 LF 0.00 3,440.000 3,100.000 3,100.000 1.23 3,813.00
8012 MESSENGER-10800 LB 04885 LF 0.00 425.000 405.000 405.000 3.67 1,486.35
8013 LOOP SAW SLOT AND FILL 04895 LF 0.00 850.000 863.000 863.000 7.88 6,800.44
8014 SIGNAL-3 SECTION 12 INCH 04912 EACH 0.00 8.000 8.000 8.000 410.00 3,280.00
8015 SIGNAL CONTROLLER-TYPE 170 04920 EACH 0.00 1.000 1.000 1.000 2,810.00 2,810.00
8016 INSTALL STEEL STRAIN POLE 04932 EACH 0.00 4.000 4.000 4.000 3,175.00 12,700.00
8017 PLUG WATER WELL 02475 EACH 0.00 1.000 1.000 1.000 3,129.75 3,129.75
8018 EW~ Relocate Utility Pole 10094NX EACH 0.00 1.000 1.000 1.000 415.94 415.94
8019 STEEL PRICE ADJUSTMENT Steel Price Adjustment 10100NS DOLL 0.00 12,281.890 12,281.890 12,281.890 1.00 12,281.89
8020 EW~ construct entrance 10094NX EACH 0.00 2.000 2.000 2.000 850.00 1,700.00
8022 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 29,400.000 0.000 0.000 1.00 0.00
Project X082006005001 Fed/State Project Number STPR 60-3 (68) Category 0003 GASLINE
0080 INSTALL PIPE 8 IN STEEL 09218E01 LF 1,755.00 1,755.000 1,725.900 1,725.900 26.26 45,322.13
0081 INSTALL FITTING MUELLER STOPPER FITTING 9471EX EACH 4.00 4.000 4.000 4.000 6,708.00 26,832.00
0082 INSTALL FITTING 90 DEGREE 9471EX EACH 8.00 8.000 7.000 7.000 355.00 2,485.00
0083 INSTALL FITTING 45 DEGREE 9471EX EACH 2.00 2.000 6.000 6.000 355.00 2,130.00
0084 INSTALL FITTING 22.5 DEGREE 9471EX EACH 2.00 2.000 1.000 1.000 355.00 355.00
0085 INSTALL FITTING 11.25 DEGREE 9471EX EACH 1.00 1.000 0.000 0.000 355.00 0.00
0086 INSTALL VALVE 09472E01 EACH 1.00 1.000 1.000 1.000 566.00 566.00
0087 INSTALL MARKER 93312N EACH 5.00 5.000 2.000 2.000 200.00 400.00
0088 SAW PAVEMENT 90252EC LF 15.00 15.000 0.000 0.000 3.00 0.00
0089 PAVEMENT RESTORATION ASPHALT 90522EC LF 15.00 15.000 0.000 0.000 25.00 0.00
0090 CRUSHED STONE BASE FOR PIPE BEDDING 00003 TON 35.00 35.000 0.000 0.000 8.00 0.00
0091 TRAINEE PAYMENT REIMBURSEMENT 02742 HOUR 1,600.00 1,600.000 661.000 661.000 1.00 661.00
8021 BORE & JACK bore & jack pipe 92462EC LF 0.00 48.000 48.000 48.000 143.75 6,900.00
Project X082006005001 Fed/State Project Number STPR 60-3 (68) Category 0005 MOB / DEMOB
0092 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 120,890.46 120,890.46
0093 DEMOBILIZATION 02569 LS 1.00 1.000 0.500 0.250 0.750 78,252.85 39,126.42 58,689.63

SUBTOT

$39,126.42

$5,495,295.28

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0055-1-0I

woven wire r/w fence

FT

38,803.00 0001 $1.24820 $46,016.48

0055-1-0A

woven wire r/w fence

FT

21,374.00 0001 $1.248200 $-25,347.43