Report_Id:   111013   Est NO  0013

Date:01/11/2012

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 111013 Estimate Number 0013 Estimate Type PROGRESS
District Office LEXINGTON (07340)  Vint, Randi L.

Contractor FREDERICK & MAY CONSTRUCTION CO ADDR SN 0 VC Code VC0000090528
PO BOX 337
WEST LIBERTY , KY , 41472
Pay Period 12/01/2011  TO  12/19/2011
Date Approved 01/03/2012
Primary Proj Number DE10504601113
Project No. STPR 4601(030)
Primary County SCOTT
Name of Road GEORGETOWN ROAD (US 460)
Description RECONSTRUCT US 460 WEST OF GEORGETOWN TO ELIMINATE 'S' CURVE 0.2 MILES WEST OF CANE RUN ROAD
     
     
Date Let 04/29/2011 Formal Acceptance
Date Awarded 05/08/2011 Date Work Began 05/28/2011
Date Contract Executed 05/24/2011 Open To Traffic
Date NTP Issued 05/24/2011 Actual Completion Date

Current Contract Amount

$3,673,387.93

Total to Date

Prev to Date

This Estimate

Original Amount

$3,673,387.93

Total Earnings

$641,615.59

$559,918.02

$81,697.57

Percent Complete

17.47

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$3,031,772.34

Gross Earnings

$641,615.59

$559,918.02

$81,697.57

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$641,615.59

$559,918.02

$81,697.57

Contract Id 111013

Change Order Summary

County SCOTT
Estimate Nbr 0013 Project Number STPR 4601(030)
Contractor FREDERICK & MAY CONSTRUCTION CO Period 12/01/2011  TO  12/19/2011
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
 
 
 
 

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 111013

COMMONWEALTH OF KENTUCKY

County SCOTT
Contract Type GRBR   GRADE & DRAIN WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE10504601113
Estimate Nbr 0013 Period 12/01/2011  TO  12/19/2011
Contractor FREDERICK & MAY CONSTRUCTION CO
 
Project DE10504601113 Fed/State Project Number STPR 4601(030) 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 STONE BASE 00003 TON 8,301.00 8,301.000 858.080 858.080 18.50 15,874.48
0020 TRAFFIC BOUND BASE 00020 TON 240.00 240.000 0.000 0.000 18.00 0.00
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 4.00 4.000 0.000 0.000 100.00 0.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 40.00 40.000 0.000 0.000 75.00 0.00
0050 CL2 ASPH BASE 1.00D PG64-22 00212 TON 6,013.00 6,013.000 365.610 365.610 63.00 23,033.43
0060 EMULSIFIED ASPHALT RS-2 00291 TON 4.00 4.000 0.000 0.000 815.00 0.00
0070 CL2 ASPH SURF 0.38B PG64-22 00307 TON 1,282.00 1,282.000 124.930 124.930 84.00 10,494.12
0080 ENTRANCE PIPE-15 IN 00440 LF 56.00 56.000 0.000 0.000 35.00 0.00
0090 ENTRANCE PIPE-24 IN 00443 LF 116.00 116.000 0.000 0.000 40.00 0.00
0100 CULVERT PIPE-18 IN 00462 LF 69.00 69.000 0.000 0.000 60.00 0.00
0110 CULVERT PIPE-21 IN 00463 LF 66.00 66.000 0.000 0.000 55.00 0.00
0120 CULVERT PIPE-24 IN 00464 LF 105.00 105.000 0.000 0.000 60.00 0.00
0130 CULVERT PIPE-66 IN 00473 LF 54.00 54.000 0.000 0.000 230.00 0.00
0140 STORM SEWER PIPE-24 IN 00524 LF 84.00 84.000 0.000 0.000 50.00 0.00
0150 PERFORATED PIPE-4 IN 01000 LF 240.00 240.000 0.000 0.000 5.00 0.00
0160 NON-PERFORATED PIPE-4 IN 01010 LF 78.00 78.000 0.000 0.000 5.00 0.00
0170 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 3.00 3.000 0.000 0.000 415.00 0.00
0180 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 1.00 1.000 0.000 0.000 425.00 0.00
0190 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 1.00 1.000 0.000 0.000 1,600.00 0.00
0200 S & F BOX INLET-OUTLET-18 IN 01450 EACH 1.00 1.000 0.000 0.000 1,500.00 0.00
0210 S & F BOX INLET-OUTLET-24 IN 01451 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0220 DROP BOX INLET TYPE 3 01496 EACH 2.00 2.000 0.000 0.000 2,400.00 0.00
0230 DROP BOX INLET TYPE 3 MOD 01497 EACH 1.00 1.000 0.000 0.000 2,400.00 0.00
0240 DROP BOX INLET TYPE 5D 01511 EACH 1.00 1.000 0.000 0.000 2,200.00 0.00
0250 JUNCTION BOX 01650 EACH 1.00 1.000 0.000 0.000 4,000.00 0.00
0260 BARRIER HEADER CURB 01880 LF 88.00 88.000 0.000 0.000 28.00 0.00
0270 DELINEATOR FOR GUARDRAIL-WHITE 01982 EACH 7.00 7.000 0.000 0.000 8.00 0.00
0280 BARRICADE-TYPE III 02014 EACH 28.00 28.000 2.000 0.000 2.000 75.00 150.00 150.00
0290 JPC PAVEMENT-8 IN 02084 SQYD 573.00 573.000 0.000 0.000 85.00 0.00
0300 REMOVE PAVEMENT 02091 SQYD 2,224.00 2,224.000 0.000 0.000 5.50 0.00
0310 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 72.00 72.000 0.000 0.000 40.00 0.00
0320 TEMP DITCH 02159 LF 2,022.00 2,022.000 82.000 82.000 4.00 328.00
0330 ROADWAY EXCAVATION 02200 CUYD 103,628.00 103,628.000 420.000 0.000 420.000 10.86 4,561.20 4,561.20
0340 STRUCTURE EXCAV-UNCLASSIFIED 02203 CUYD 251.00 251.000 0.000 0.000 10.00 0.00
0350 STRUCTURE GRANULAR BACKFILL 02231 CUYD 44.00 44.000 0.000 0.000 32.00 0.00
0360 WATER 02242 MGAL 900.00 900.000 0.000 0.000 1.00 0.00
0370 FENCE-4 FT CHAIN LINK 02273 LF 260.00 260.000 0.000 0.000 32.00 0.00
0380 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 2,200.00 2,200.000 0.000 0.000 19.67 0.00
0390 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 0.000 0.000 65.00 0.00
0400 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 2.00 2.000 0.000 0.000 2,450.00 0.00
0410 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 3.00 3.000 0.000 0.000 1,200.00 0.00
0420 REMOVE GUARDRAIL 02381 LF 1,609.00 1,609.000 87.500 87.500 2.00 175.00
0430 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 6.00 6.000 2.000 2.000 2,100.00 4,200.00
0440 TEMP GUARDRAIL 02397 LF 1,180.00 1,180.000 395.000 395.000 9.85 3,890.75
0450 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 36.00 36.000 0.000 0.000 80.00 0.00
0460 WITNESS POST 02432 EACH 36.00 36.000 0.000 0.000 60.00 0.00
0470 CHANNEL LINING CLASS II 02483 TON 1,110.00 1,110.000 0.000 0.000 23.00 0.00
0480 CHANNEL LINING CLASS III 02484 TON 766.00 766.000 0.000 0.000 34.00 0.00
0490 CLEARING AND GRUBBING 16 ACRES 02545 LS 1.00 1.000 0.350 0.150 0.500 51,000.00 17,850.00 25,500.00
0500 SIGNS 02562 SQFT 418.00 418.000 209.140 278.000 487.140 8.50 1,777.69 4,140.69
0510 OBJECT MARKER TYPE 2 02565 EACH 2.00 2.000 0.000 0.000 125.00 0.00
0520 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 497.00 497.000 0.000 0.000 2.00 0.00
0530 REMOVE HEADWALL 02625 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0540 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.100 0.050 0.150 75,500.00 7,550.00 11,325.00
0550 DIVERSIONS (BY-PASS DETOURS) #1 02651 LS 1.00 1.000 0.000 0.000 42,500.00 0.00
0560 DIVERSIONS (BY-PASS DETOURS) #2 02651 LS 1.00 1.000 0.000 0.000 1,500.00 0.00
0570 DIVERSIONS (BY-PASS DETOURS) #3 02651 LS 1.00 1.000 0.500 0.000 0.500 6,000.00 3,000.00 3,000.00
0580 DIVERSIONS (BY-PASS DETOURS) BELVEDERE 02651 LS 1.00 1.000 0.000 0.000 12,900.00 0.00
0590 DIVERSIONS (BY-PASS DETOURS) ROBINSON 02651 LS 1.00 1.000 0.000 0.000 1,050.00 0.00
0600 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 0.000 2.000 9,300.00 18,600.00 18,600.00
0610 SAFELOADING 02690 CUYD 63.00 63.000 0.000 0.000 275.00 0.00
0620 TEMP SILT FENCE 02701 LF 2,022.00 2,022.000 885.000 850.000 1,735.000 1.75 1,548.75 3,036.25
0630 SILT TRAP TYPE A 02703 EACH 16.00 16.000 1.000 1.000 150.00 150.00
0640 SILT TRAP TYPE B 02704 EACH 16.00 16.000 7.000 7.000 150.00 1,050.00
0650 SILT TRAP TYPE C 02705 EACH 16.00 16.000 0.000 0.000 150.00 0.00
0660 CLEAN SILT TRAP TYPE A 02706 EACH 48.00 48.000 0.000 0.000 15.00 0.00
0670 CLEAN SILT TRAP TYPE B 02707 EACH 48.00 48.000 0.000 0.000 15.00 0.00
0680 CLEAN SILT TRAP TYPE C 02708 EACH 48.00 48.000 0.000 0.000 15.00 0.00
0690 CLEAN TEMP SILT FENCE 02709 LF 2,022.00 2,022.000 525.000 0.000 525.000 0.10 52.50 52.50
0700 STAKING 02726 LS 1.00 1.000 0.100 0.050 0.150 19,500.00 1,950.00 2,925.00
0710 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0720 ARROW PANEL 02775 EACH 2.00 2.000 0.000 0.000 1,500.00 0.00
0730 CONDUIT-3 IN 04797 LF 40.00 40.000 0.000 0.000 5.00 0.00
0740 EROSION CONTROL BLANKET 05950 SQYD 1,314.00 1,314.000 0.000 0.000 1.10 0.00
0750 TEMP MULCH 05952 SQYD 77,395.00 77,395.000 0.000 0.000 0.18 0.00
0760 TEMP SEEDING AND PROTECTION 05953 SQYD 77,395.00 77,395.000 9,981.200 9,981.200 0.20 1,996.24
0770 TOPDRESSING FERTILIZER 05966 TON 4.00 4.000 0.000 0.000 795.00 0.00
0780 SEEDING AND PROTECTION 05985 SQYD 77,395.00 77,395.000 0.000 0.000 0.30 0.00
0790 SPECIAL SEEDING CROWN VETCH 05989 SQYD 30,000.00 30,000.000 0.000 0.000 0.12 0.00
0800 TOPSOIL FURNISHED AND PLACED 05997 CUYD 29.00 29.000 0.000 0.000 20.00 0.00
0810 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 26,000.00 26,000.000 3,958.000 0.000 3,958.000 0.18 712.44 712.44
0820 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 16,000.00 16,000.000 0.000 0.000 0.18 0.00
0830 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 800.00 800.000 0.000 0.000 1.42 0.00
0840 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 800.00 800.000 0.000 0.000 1.42 0.00
0850 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 30.00 30.000 0.000 0.000 6.50 0.00
0860 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 80.00 80.000 47.000 0.000 47.000 9.75 458.25 458.25
0870 PAVEMENT MARKER TYPE V-BY 06591 EACH 50.00 50.000 0.000 0.000 48.25 0.00
0880 CONCRETE-CLASS A 08100 CUYD 13.01 13.010 0.000 0.000 950.00 0.00
0890 STEEL REINFORCEMENT 08150 LB 684.00 684.000 0.000 0.000 2.00 0.00
0900 FUEL ADJUSTMENT 10020NS DOLL 40,000.00 40,000.000 0.000 0.000 1.00 0.00
0910 ASPHALT ADJUSTMENT 10030NS DOLL 60,000.00 60,000.000 0.000 0.000 1.00 0.00
0920 ALLEGHANY VIBURNUM 20022ES724 EACH 28.00 28.000 0.000 0.000 92.00 0.00
0930 DRY-LAID ROCK FENCE 20063EN9T LF 1,233.00 1,233.000 0.000 0.000 225.00 0.00
0940 TREE PROTECTION FENCING 21779EN LF 300.00 300.000 0.000 0.000 8.57 0.00
0950 PIPELINE VIDEO INSPECTION 23131ER701 LF 189.00 189.000 0.000 0.000 12.17 0.00
Project DE10504601113 Fed/State Project Number STPR 4601(030) Category 0002 BRIDGE-CULVERT
0960 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 763.00 763.000 219.800 219.800 40.00 8,792.00
0970 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.380 0.380 34,000.00 12,920.00
0980 CONCRETE-CLASS A 08100 CUYD 380.40 380.400 47.780 0.000 47.780 398.00 19,016.44 19,016.44
0990 STEEL REINFORCEMENT 08150 LB 44,486.00 44,486.000 5,587.880 0.000 5,587.880 0.80 4,470.30 4,470.30
Project DE10504601113 Fed/State Project Number STPR 4601(030) Category 0003 MOB AND DEMOB
1000 MOBILIZATION 02568 LS 1.00 1.000 0.350 0.350 122,550.00 42,892.50
1010 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 54,286.52 0.00
Project DE10504601113 Fed/State Project Number STPR 4601(030) Category 0004 WATERLINE
1020 STEEL ENCASEMENT PIPE-6 IN BORE AND JACK 01063 LF 105.00 105.000 105.000 105.000 150.00 15,750.00
1030 STEEL ENCASEMENT PIPE-20 IN BORE AND JACK 01076 LF 340.00 340.000 294.000 294.000 300.00 88,200.00
1040 DUCTILE IRON PIPE-12 IN (REVISED: 4-20-11) 01099 LF 4,535.00 4,535.000 4,504.000 4,504.000 55.00 247,720.00
1050 PVC PIPE-2 IN 03381 LF 160.00 160.000 140.000 140.000 10.00 1,400.00
1060 PVC PIPE-3 IN 03382 LF 80.00 80.000 12.000 12.000 11.00 132.00
1070 RECONNECT TO MAIN 03438 EACH 3.00 3.000 3.000 3.000 500.00 1,500.00
1080 TIE-IN TO WATER LINE 03460 EACH 3.00 3.000 3.000 3.000 500.00 1,500.00
1090 GATE VALVE-2 IN 03522 EACH 1.00 1.000 1.000 1.000 850.00 850.00
1100 GATE VALVE-3 IN 03523 EACH 1.00 1.000 1.000 1.000 850.00 850.00
1110 GATE VALVE-6 IN 03526 EACH 2.00 2.000 2.000 2.000 1,050.00 2,100.00
1120 GATE VALVE-12 IN 03532 EACH 5.00 5.000 6.000 6.000 2,500.00 15,000.00
1130 FIRE HYDRANT ASSEMBLY 6 IN 20156EC EACH 3.00 3.000 3.000 3.000 4,500.00 13,500.00
1140 CREEK CROSSING 12 IN -DIP;(REVISED: 4-20-11) 20481EC LF 140.00 140.000 130.000 130.000 100.00 13,000.00
1150 TAPPING SLEEVE & VALVE 12 X 12 21179ND EACH 2.00 2.000 2.000 2.000 5,200.00 10,400.00
1160 POLYETHYLENE PIPE-1 IN 21701EN LF 200.00 200.000 101.000 101.000 3.00 303.00
1170 AIR RELEASE VALVE ASSEMBLY 22082NN EACH 2.00 2.000 2.000 2.000 750.00 1,500.00
1180 WATER METER WITH BOX 23308EC EACH 1.00 1.000 1.000 1.000 850.00 850.00
1190 CURB STOP AND BOX-1 IN 23757EC EACH 1.00 1.000 0.000 0.000 350.00 0.00
1200 PLASTIC CONSTRUCTION/STAFETY FENCING (ADDED: 4-20-11) 24128EC LF 900.00 900.000 829.000 829.000 4.00 3,316.00

SUBTOT

$81,697.57

$641,615.59

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00