Report_Id:   010732   Est NO  0003

Date:04/10/2007

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 010732 Estimate Number 0003 Estimate Type PROGRESS
District Office LOUISVILLE (05312)  McGaha, Tony

Contractor EARTH & ENERGY CONSTRUCTION INC ADDR SN 1 VC Code VC0000098481
CONSTRUCTION INC
217 CHEROKEE TERRACE
FISHERVILLE , KY , 40023
Pay Period 03/02/2007  TO  03/09/2007
Date Approved 03/21/2007
Primary Proj Number X03700600601
Project No. STP 7320 (7) FSP 037 0060 4-7
Primary County FRANKLIN
Name of Road FRANKFORT-SHELBYVILLE ROAD (US 60)
Description US 60 WIDEN TO FIVE LANES FROM VICKY WAY TO EXISTING FOUR LANE 2.239 MILES
     
     
Date Let 10/26/2001 Formal Acceptance 01/16/2007
Date Awarded 10/31/2001 Date Work Began 12/07/2001
Date Contract Executed 11/07/2001 Open To Traffic 10/30/2003
Date NTP Issued 11/07/2001 Actual Completion Date 10/30/2003

Current Contract Amount

$7,568,896.71

Total to Date

Prev to Date

This Estimate

Original Amount

$6,397,374.58

Total Earnings

$7,377,495.06

$7,377,495.06

$0.00

Percent Complete

98.25

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$132,278.74

Gross Earnings

$7,377,495.06

$7,377,495.06

$0.00

Total Change Orders

$1,171,522.13

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$7,436,617.97

$7,377,495.06

$59,122.91

Contract Id 010732

Change Order Summary

County FRANKLIN
Estimate Nbr 0003 Project Number STP 7320 (7) FSP 037 0060 4-7
Contractor EARTH & ENERGY CONSTRUCTION INC Period 03/02/2007  TO  03/09/2007
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 All 13 change orders Approved 01/31/2006 $420,888.21 0.0
002 Claim Settlement Approved 02/21/2007 $750,633.92 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

X03700600601 8003 EW~ OTHER 0003

59,122.91

$1.00

$59,122.91

Contract Id 010732

COMMONWEALTH OF KENTUCKY

County FRANKLIN
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number X03700600601
Estimate Nbr 0003 Period 03/02/2007  TO  03/09/2007
Contractor EARTH & ENERGY CONSTRUCTION INC
 
Project X03700600601 Fed/State Project Number STP 7320 (7) FSP 037 0060 4-7 Category 0001 ROADWAY SUBSECTION A
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 STRUCTURE EXCAV-SOLID ROCK A001 08002M CU M 164.00 164.000 50.743 50.743 50.00 2,537.15
0002 MASONRY COATING A002 02998M SQ M 84.00 84.000 84.000 84.000 10.00 840.00
0003 CONCRETE-CLASS A A003 08100M CU M 365.00 365.000 365.000 365.000 350.00 127,750.00
0004 STEEL REINFORCEMENT 08150M KG 33,554.00 33,554.000 33,554.000 33,554.000 1.20 40,264.80
0005 FOUNDATION PREPARATION STA 20+741.841 08003 LS 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0006 FOUNDATION PREPARATION STA 21+95.738 08003 LS 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0007 EMBANKMENT IN PLACE 02230M CU M 57,390.00 57,390.000 57,390.000 57,390.000 8.00 459,120.00
0008 WATER 02242M CU M 3,600.00 3,600.000 0.000 0.000 1.00 0.00
0009 CONCRETE-CLASS A 08100M CU M 37.82 37.820 28.890 28.890 660.00 19,067.40
0010 CONCRETE-CLASS B 02555M CU M 74.00 151.000 150.230 150.230 399.00 59,941.77
0011 STEEL REINFORCEMENT 08150M KG 1,493.20 1,493.200 1,256.700 1,256.700 1.20 1,508.04
0012 SAFELOADING 02690M CU M 46.40 46.400 58.550 58.550 125.00 7,318.75
0013 PAVE STRIPING-TEMP PAINT-100MM 06510M M 22,960.00 22,960.000 59,768.010 59,768.010 0.47 28,090.96
0014 PAVE STRIPING-PERM PAINT-100MM 06514M M 19,497.00 19,497.000 18,938.660 18,938.660 0.46 8,711.78
0015 PAVE STRIPING-TEMP REM TAPE-W 06550M M 1,620.00 1,620.000 41.180 41.180 4.65 191.48
0016 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 1,620.00 1,620.000 28.060 28.060 4.65 130.47
0017 PAVEMENT MARKER TYPE IV-BY 06582 EACH 96.00 96.000 283.000 283.000 7.25 2,051.75
0018 PAVEMENT MARKER TYPE V-MW 06589 EACH 290.00 290.000 314.000 314.000 18.25 5,730.50
0019 PAVEMENT MARKER TYPE V-BY 06591 EACH 534.00 534.000 479.000 479.000 18.50 8,861.50
0020 FLASHING ARROW 02775 EACH 5.00 5.000 0.000 0.000 3,750.00 0.00
0021 SIGNS 02562M SQ M 54.00 54.000 90.930 90.930 55.00 5,001.15
0022 REMOVE PAVEMENT 02091M SQ M 522.00 522.000 522.000 522.000 6.45 3,366.90
0023 PLUG PIPE 01314 EACH 5.00 5.000 0.000 0.000 440.00 0.00
0024 DRY LAID ROCK FENCE RELOCATE 96962MC M 267.00 0.000 0.000 0.000 150.00 0.00
0025 REMOVE ASBESTOS PIPE (100 MM) 09208M01 M 65.00 65.000 0.000 0.000 45.00 0.00
0026 REMOVE ASBESTOS PIPE (150 MM) 09208M01 M 423.00 423.000 537.720 537.720 45.00 24,197.40
0027 CULVERT PIPE-300 MM 00460M M 4.40 4.400 0.000 0.000 71.00 0.00
0028 CULVERT PIPE-750 MM 00466M M 58.00 58.000 58.000 58.000 118.00 6,844.00
0029 CULVERT PIPE-1050 MM 00469M M 44.00 44.000 45.760 45.760 193.00 8,831.68
0030 CULVERT PIPE-1350 MM 00471M M 60.50 60.500 59.600 59.600 176.00 10,489.60
0031 CULVERT PIPE-1500 MM 00472M M 40.00 40.000 40.000 40.000 320.00 12,800.00
0032 CULVERT PIPE-1200 MM EQUIV 00499M M 41.00 41.000 41.770 41.770 290.00 12,113.30
0033 STORM SEWER PIPE-375 MM 00521M M 2,120.00 2,035.000 1,969.510 1,969.510 85.00 167,408.35
0034 STORM SEWER PIPE-450 MM 00522M M 1,562.00 1,502.000 1,491.310 1,491.310 100.00 149,131.00
0035 STORM SEWER PIPE-600 MM 00524M M 715.00 715.000 682.200 682.200 112.00 76,406.40
0036 STORM SEWER PIPE-750 MM 00526M M 499.00 499.000 498.700 498.700 135.00 67,324.50
0037 STORM SEWER PIPE-900 MM 00528M M 240.00 240.000 237.300 237.300 160.00 37,968.00
0038 STORM SEWER PIPE-1050 MM 00529M M 124.50 124.500 99.000 99.000 180.00 17,820.00
0039 STORM SEWER PIPE-1200 MM 00530M M 79.00 79.000 63.210 63.210 225.00 14,222.25
0040 ENTRANCE PIPE-375 MM 00440M M 94.00 94.000 28.810 28.810 80.00 2,304.80
0041 ENTRANCE PIPE-600 MM 00443M M 30.00 30.000 27.500 27.500 97.00 2,667.50
0042 PERFORATED PIPE-100 MM 01000M M 5,882.00 5,882.000 5,988.480 5,988.480 15.20 91,024.89
0043 NON-PERFORATED PIPE-100 MM 01010M M 19.00 19.000 0.000 0.000 43.00 0.00
0044 CURB BOX INLET TYPE A 01456 EACH 114.00 53.000 53.000 53.000 2,949.00 156,297.00
0045 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 1.000 1.000 2,001.00 2,001.00
0046 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 1.000 1.000 1,899.00 1,899.00
0047 DROP BOX INLET TYPE 4 01499 EACH 1.00 1.000 1.000 1.000 3,001.00 3,001.00
0048 DROP BOX INLET TYPE 11 01544 EACH 21.00 21.000 21.000 21.000 1,801.00 37,821.00
0049 DROP BOX INLET TYPE 13G 01559 EACH 1.00 1.000 1.000 1.000 1,101.00 1,101.00
0050 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 1.00 1.000 1.000 1.000 1,705.00 1,705.00
0051 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 2.00 2.000 2.000 2.000 2,910.00 5,820.00
0052 ADJUST MANHOLE 01792 EACH 2.00 2.000 1.000 1.000 300.00 300.00
0053 MANHOLE TYPE B 01761 EACH 1.00 1.000 1.000 1.000 3,150.00 3,150.00
0054 MANHOLE TYPE C 01767 EACH 2.00 2.000 2.000 2.000 3,800.00 7,600.00
0055 SHELLBARK HICKORY TREE MANHOLE C (MOD) A055 09691 EACH 1.00 1.000 1.000 1.000 7,500.00 7,500.00
0056 SEEDING AND PROTECTION 05985M SQ M 12,823.00 12,823.000 15,422.100 15,422.100 0.32 4,935.07
0057 TEMP SEEDING AND PROTECTION 05953M SQ M 1,297.00 1,297.000 38,101.000 38,101.000 0.31 11,811.31
0058 SODDING 05990M SQ M 39,839.00 39,839.000 39,839.970 39,839.970 2.14 85,257.53
0059 TOPDRESSING FERTILIZER 05966M MTON 3.55 3.550 0.000 0.000 500.00 0.00
0060 SILT TRAP TYPE A 02703 EACH 7.00 7.000 7.000 7.000 350.00 2,450.00
0061 CLEAN SILT TRAP TYPE A 02706 EACH 14.00 14.000 7.000 7.000 150.00 1,050.00
0062 SILT CHECK 02705 EACH 30.00 30.000 34.000 34.000 40.00 1,360.00
0063 CLEAN SILT CHECK 02708 EACH 60.00 60.000 33.000 33.000 17.50 577.50
0064 TEMPORARY SILT FENCE 02701M M 2,980.00 2,980.000 2,385.700 2,385.700 3.20 7,634.24
0065 CLEAN TEMPORARY SILT FENCE 02709M M 5,960.00 5,960.000 0.000 0.000 1.45 0.00
0066 SEEDING AND PROTECTION SPECIAL 05985M SQ M 15,790.00 15,790.000 7,238.800 7,238.800 0.44 3,185.07
0067 SPREADING STOCKPILED TOPSOIL 05998M CU M 1,431.00 1,431.000 1,431.000 1,431.000 16.00 22,896.00
0068 CHANNEL LINING CLASS II 02483M MTON 1,002.50 1,002.500 657.850 657.850 24.00 15,788.40
0069 CHANNEL LINING CLASS III 02484M MTON 185.00 185.000 336.100 336.100 25.00 8,402.50
0070 R/W MARKER RURAL TYPE 1 02434 EACH 31.00 31.000 30.000 30.000 70.00 2,100.00
0071 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 59.00 59.000 58.000 58.000 62.00 3,596.00
0072 FENCE-1.2 M CHAIN LINK 02273M M 68.00 68.000 65.600 65.600 58.00 3,804.80
0073 STANDARD CURB AND GUTTER MOD 01811M M 5,601.00 0.000 0.000 0.000 42.00 0.00
0074 STANDARD HEADER CURB 01875M M 122.00 122.000 47.000 47.000 29.00 1,363.00
0075 LIP CURB AND GUTTER 01820M M 112.00 137.000 122.460 122.460 42.00 5,143.32
0076 EDGE KEY MODIFIED 02585M M 105.00 105.000 43.920 43.920 50.00 2,196.00
0077 SIDEWALK-100 MM CONCRETE 02720M SQ M 6,857.00 6,857.000 6,701.610 6,701.610 28.00 187,645.08
0078 CEM CONC ENT PAVEMENT-200 MM 02101M SQ M 3,612.00 3,612.000 3,799.280 3,799.280 51.00 193,763.28
0079 CRUSHED AGGREGATE SIZE NO 57 00071M MTON 1,440.00 1,440.000 2,598.090 2,598.090 15.00 38,971.35
0080 D G A BASE 00001M MTON 23,389.00 40,449.810 40,446.860 40,446.860 14.93 603,871.61
0081 TRAFFIC BOUND BASE 00020M MTON 1,279.00 1,279.000 1,520.300 1,520.300 14.93 22,698.07
0082 LEVELING & WEDGING PG64-22 00190M MTON 757.00 757.000 5,087.870 5,087.870 36.37 185,045.83
0083 ASPHALT CURING SEAL 00358M MTON 103.00 103.000 30.850 30.850 363.00 11,198.55
0084 DRAINAGE BLANKET-TYPE II-ASPH 00018M MTON 29,187.00 25,534.000 19,235.720 19,235.720 25.92 498,589.86
0085 CL3 ASPH BASE 37.5D PG64-22 00205M MTON 37,680.00 42,135.000 42,740.120 42,740.120 28.92 1,236,044.27
0086 CL3 ASPH SURF 9.50D PG64-22 CL 3 9.5 B PG64-22 00339M MTON 5,948.00 6,025.000 6,772.570 6,772.570 36.37 246,318.37
0087 CLEARING AND GRUBBING 14.45 HECTARES 02545 LS 1.00 1.000 1.000 1.000 70,000.00 70,000.00
0088 STAKING 02726 LS 1.00 1.000 1.000 1.000 75,000.00 75,000.00
0089 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0090 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 0.000 0.000 0.000 50,000.00 0.00
8001 CURB BOX INLET TYPE A MODIFIED A091 01459 EACH 0.00 61.000 61.000 61.000 3,740.59 228,175.99
8002 STRUCTURE EXCAV-UNCLASSIFIED A092 02203M CU M 0.00 350.000 344.255 344.255 50.00 17,212.75
8003 EW~ Claim Settlement 10090NX LS 0.00 1.000 1.000 1.000 506,800.00 506,800.00
8093 STANDARD HEADER CURB A093 01875M M 0.00 5,601.000 5,327.600 5,327.600 38.29 203,993.80
8094 FENCE-WOVEN WIRE A094 02261M M 0.00 305.000 222.110 222.110 21.84 4,850.88
8095 TEMPORARY GUARDRAIL A095 02397M M 0.00 91.460 666.360 666.360 30.18 20,110.74
8096 GUARDRAIL TERMINAL SECTION NO 1 A096 02360 EACH 0.00 1.000 1.000 1.000 57.50 57.50
8097 DIVERSIONS (BY-PASS DETOURS) REVISED A097 02651 LS 0.00 1.000 1.000 1.000 63,825.70 63,825.70
8098 BARRICADE-TYPE III A099 02014 EACH 0.00 8.000 14.000 14.000 235.00 3,290.00
8099 EW~ TRENCH EXCAVATION - SPECIAL A099 10090NX LS 0.00 1.000 1.000 1.000 33,032.06 33,032.06
8100 EROSION CONTROL BLANKET A100 05950M SQ M 0.00 12,542.000 2,947.040 2,947.040 2.05 6,041.43
8101 EW~ SPECIAL EXCAVATION A101 10090NX LS 0.00 1.000 1.000 1.000 5,973.65 5,973.65
8102 REMOVE & RESET FENCE 02267M M 0.00 294.000 235.880 235.880 34.85 8,220.41
8103 TEMP SIGNAL MULTI PHASE 04934 EACH 0.00 1.000 1.000 1.000 5,294.69 5,294.69
8104 EW~ RELOCATE ROCK WALL 10093MX M 0.00 267.000 233.980 233.980 428.94 100,363.38
8105 STONE MASONRY VENEER 08004M SQ M 0.00 189.000 138.370 138.370 149.14 20,636.50
8106 RETAINING WALL KEYSTONE A106 08018M SQ M 0.00 22.300 25.380 25.380 404.37 10,262.91
8107 EW~ MODIFIED HEADER CURB 10090NX LS 0.00 1.000 1.000 1.000 3,920.82 3,920.82
8108 EW~ ENTRANC PIPE A108 10090NX LS 0.00 1.000 1.000 1.000 742.98 742.98
8109 EW~ LOWER DROP BOX INLET 10090NX LS 0.00 1.000 1.000 1.000 617.23 617.23
8110 EW~ LOWER PARKING LOT 10090NX LS 0.00 1.000 1.000 1.000 2,044.54 2,044.54
8111 EW~ SURPLUS PIPE PURCHASE 10090NX LS 0.00 1.000 1.000 1.000 6,112.85 6,112.85
8112 EW~ CORRECTIVE DRAINAGE WORK CP 10090NX LS 0.00 1.000 1.000 1.000 21,729.02 21,729.02
Project X03700600601 Fed/State Project Number STP 7320 (7) FSP 037 0060 4-7 Category 0003 SANITARY SEWER SUBSECTION C
0091 STEEL ENCASEMENT PIPE-600 MM 01081M M 30.00 30.000 30.000 30.000 840.00 25,200.00
0092 STEEL ENCASEMENT PIPE-600 MM 01081M M 53.00 53.000 67.100 67.100 192.00 12,883.20
0093 SANITARY SEWER MANHOLE 01799 EACH 2.00 2.000 2.000 2.000 1,850.00 3,700.00
0094 PVC PIPE-300 MM 03391M M 1,300.00 1,300.000 1,269.540 1,269.540 90.00 114,258.60
0095 TIE-IN 12 INCH 03472 EACH 1.00 1.000 1.000 1.000 2,475.00 2,475.00
0096 VALVE-12 INCH 03502 EACH 1.00 1.000 1.000 1.000 2,825.00 2,825.00
0097 SEEDING AND PROTECTION 05985M SQ M 6,500.00 6,500.000 0.000 0.000 0.40 0.00
0098 AIR RELEASE VALVE (600 MM) 03495 EACH 2.00 2.000 2.000 2.000 5,700.00 11,400.00
0099 TEE (300 MM X 300 MM) 07572 EACH 1.00 1.000 1.000 1.000 600.00 600.00
0100 CONCRETE ENCASEMENT (300 MM) 09289M CU M 42.00 42.000 0.000 0.000 75.00 0.00
0101 STEEL ENCASEMENT PIPE-600 MM 01081M M 54.00 54.000 54.740 54.740 840.00 45,981.60
0102 PVC PIPE-200 MM 03387M M 239.00 239.000 395.070 395.070 97.00 38,321.79
0103 PVC PIPE-200 MM 03387M M 141.00 141.000 0.000 0.000 97.00 0.00
0104 PVC PIPE-200 MM 03387M M 17.00 17.000 0.000 0.000 97.00 0.00
0105 DUCTILE IRON PIPE-200 MM 01095M M 10.00 10.000 0.000 0.000 124.00 0.00
0106 DUCTILE IRON PIPE-200 MM 01095M M 31.00