|
Report_Id:ESTIMATE FINAL updated 6-26-09 |
Date:11/29/2011 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 072912 | Estimate Number | 0008 | Estimate Type FINAL | |||
| District Office | COVINGTON (06300) Franxman, Robert E. P.E. | ||||||
| Contractor | MID-AMERICA BRIDGE CO INC | ADDR SN 0 VC Code VC0000097330 | |||||
| 6900 FRANKFORT RD | |||||||
| VERSAILLES , KY , 40383 | |||||||
| Pay Period | 10/09/2010 TO 01/03/2011 | ||||||
| Date Approved | 03/21/2011 | ||||||
| Primary Proj Number | MB01923450701 | ||||||
| Project No. | FE02 019 2345 B000038 | ||||||
| Primary County | CAMPBELL | ||||||
| Name of Road | NEWPORT TO HIGHLAND HEIGHTS | ||||||
| Description | BRIDGE OVER I-275 (MP 1.460) 1.2 MILES NORTHWEST OF JCT. OF US 27 | ||||||
| Date Let | 03/23/2007 | Formal Acceptance | 11/03/2007 | ||||
| Date Awarded | 04/09/2007 | Date Work Began | 09/12/2007 | ||||
| Date Contract Executed | 04/19/2007 | Open To Traffic | 11/03/2007 | ||||
| Date NTP Issued | 04/19/2007 | Actual Completion Date | 11/03/2007 | ||||
| Current Contract Amount | $440,624.90 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $426,474.90 |
Total Earnings | $435,240.20 |
$433,490.20 |
$1,750.00 |
|
| Percent Complete | 98.78 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $5,384.70 |
Gross Earnings | $435,240.20 |
$433,490.20 |
$1,750.00 |
|
| Total Change Orders | $14,150.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $435,240.20 |
$433,490.20 |
$1,750.00 |
|||
| Contract Id | 072912 | Change Order Summary |
County | CAMPBELL | ||||||
| Estimate Nbr | 0008 | Project Number | FE02 019 2345 B000038 | |||||||
| Contractor | MID-AMERICA BRIDGE CO INC | Period | 10/09/2010 TO 01/03/2011 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Structural Steel Repairs | Approved | 09/17/2008 | $14,150.00 | 2.0 | |||||
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 | 072912 | COMMONWEALTH OF KENTUCKY |
County | CAMPBELL | ||||||
| Contract No | E2, E3, E5 | TRANSPORTATION CABINET |
Primary Project Number | MB01923450701 | ||||||
| Estimate Nbr | 0008 | Period | 10/09/2010 TO 01/03/2011 | |||||||
| Contractor | MID-AMERICA BRIDGE CO INC | |||||||||
| Project | MB01923450701 | Fed/State Project Number | FE02 019 2345 B000038 | Category | 0001 BRIDGE | |||||||
| 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 | SIGNS | 02562 | SQFT | 125.00 | 185.000 | 178.000 | 178.000 | 15.00 | 2,670.00 | |||
| 0020 | MAINTAIN & CONTROL TRAFFIC APPLIES TO B38 | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 15,000.00 | 15,000.00 | |||
| 0030 | LANE CLOSURE | 02653 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 5,000.00 | 10,000.00 | |||
| 0040 | EXPAN JOINT REPLACE 3 INCH | 03297 | LF | 102.00 | 102.000 | 102.000 | 102.000 | 650.00 | 66,300.00 | |||
| 0050 | EXPAN JOINT REPLACE 4 INCH | 03298 | LF | 51.00 | 51.000 | 51.000 | 51.000 | 650.00 | 33,150.00 | |||
| 0060 | ARMORED EDGE FOR CONCRETE | 03299 | LF | 102.00 | 102.000 | 102.000 | 102.000 | 250.00 | 25,500.00 | |||
| 0070 | ELIMINATE TRANSVERSE JOINT | 03300 | LF | 102.00 | 102.000 | 102.000 | 102.000 | 150.00 | 15,300.00 | |||
| 0080 | BRIDGE OVERLAY APPROACH PAVEMENT | 03304 | SQYD | 977.00 | 977.000 | 100.000 | 100.000 | 12.00 | 1,200.00 | |||
| 0090 | TEMP SIGNAL 2 PHASE | 04933 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 10,000.00 | 10,000.00 | |||
| 0100 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 3,888.00 | 3,888.000 | 0.000 | 0.000 | 0.50 | 0.00 | |||
| 0110 | PAVE STRIPING-TEMP REM TAPE-B 6 INCH | 06549 | LF | 833.00 | 1,333.000 | 1,292.000 | 1,292.000 | 1.50 | 1,938.00 | |||
| 0120 | PAVE STRIPING-TEMP REM TAPE-W 4 INCH | 06550 | LF | 1,992.00 | 2,592.000 | 2,497.000 | 2,497.000 | 2.00 | 4,994.00 | |||
| 0130 | PAVE STRIPING-TEMP REM TAPE-Y 4 INCH | 06551 | LF | 2,892.00 | 2,892.000 | 621.000 | 621.000 | 0.20 | 124.20 | |||
| 0140 | STEEL REINFORCEMENT | 08150 | LB | 5,634.00 | 5,634.000 | 5,634.000 | 5,634.000 | 5.00 | 28,170.00 | |||
| 0150 | EPOXY SAND SLURRY | 08504 | SQYD | 370.00 | 370.000 | 260.540 | 260.540 | 20.00 | 5,210.80 | |||
| 0160 | CONC CLASS M FULL DEPTH PATCH | 08526 | CUYD | 4.00 | 4.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0170 | CONCRETE OVERLAY-LATEX | 08534 | CUYD | 68.50 | 72.500 | 86.200 | 86.200 | 900.00 | 77,580.00 | |||
| 0190 | BLAST CLEANING | 08549 | SQYD | 1,884.00 | 1,884.000 | 1,884.000 | 1,884.000 | 15.00 | 28,260.00 | |||
| 0200 | MACHINE PREP OF SLAB | 08551 | SQYD | 1,819.00 | 1,819.000 | 1,819.000 | 1,819.000 | 10.00 | 18,190.00 | |||
| 0210 | INSTALL PROJECT IDENTIFICATION SIGNS | 20588NC | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 8000 | EW~ Structural Steel Repair | 10094NX | EACH | 0.00 | 6.000 | 6.000 | 6.000 | 1,200.00 | 7,200.00 | |||
| 8001 | BARRICADE-TYPE III | 02014 | EACH | 0.00 | 2.000 | 2.000 | 2.000 | 250.00 | 500.00 | |||
| Project | MB01923450701 | Fed/State Project Number | FE02 019 2345 B000038 | Category | 0002 DEMOBILIZATION | |||||||
| 0220 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.250 | 0.750 | 1.000 | 7,000.00 | 1,750.00 | 7,000.00 | |
| Project | MB01923450701 | Fed/State Project Number | FE02 019 2345 B000038 | Category | 0003 SIDEWALK | |||||||
| 0230 | SIDEWALK-4 1/2 INCH CONCRETE | 02719 | SQYD | 209.00 | 209.000 | 209.710 | 209.710 | 120.00 | 25,165.20 | |||
| 0240 | BRIDGE OVERLAY APPROACH PAVEMENT | 03304 | SQYD | 1,955.00 | 1,955.000 | 1,809.000 | 1,809.000 | 12.00 | 21,708.00 | |||
| 0250 | CHAIN LINK FENCE-9 FT | 08713 | LF | 377.00 | 377.000 | 376.000 | 376.000 | 80.00 | 30,080.00 | |||
| SUBTOT | $1,750.00 |
$435,240.20 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||