|
Report_Id:ESTIMATE FINAL updated 6-26-09 |
Date:03/29/2013 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 091124 | Estimate Number | 0022 | Estimate Type FINAL | |||
| District Office | LEXINGTON (07300) Renfroe, Katy E. | ||||||
| Contractor | FREE CONTRACTING INC | ADDR SN 0 VC Code VC0000107507 | |||||
| 1620 OLD FRANKFORT PIKE | |||||||
| LEXINGTON , KY , 40504-1014 | |||||||
| Pay Period | 11/17/2011 TO 04/23/2012 | ||||||
| Date Approved | 05/03/2012 | ||||||
| Primary Proj Number | DE03416810924 | ||||||
| Project No. | HSIP 8531 (12) | ||||||
| Primary County | FAYETTE | ||||||
| Name of Road | OLD FRANKFORT PIKE (KY 1681) | ||||||
| Description | CONSTRUCT A ROUNDABOUT AT INTERSECTION OF OLD FRANKFORT PIKE AND ALEXANDRIA DRIVE AT WUB OF LEXINGTON | ||||||
| Date Let | 07/24/2009 | Formal Acceptance | 05/17/2011 | ||||
| Date Awarded | 08/06/2009 | Date Work Began | 08/27/2009 | ||||
| Date Contract Executed | 08/24/2009 | Open To Traffic | 05/15/2010 | ||||
| Date NTP Issued | 08/24/2009 | Actual Completion Date | 05/15/2010 | ||||
| Current Contract Amount | $1,759,231.89 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $1,857,959.31 |
Total Earnings | $1,708,304.30 |
$1,595,058.30 |
$113,246.00 |
|
| Percent Complete | 97.11 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $50,927.59 |
Gross Earnings | $1,708,304.30 |
$1,595,058.30 |
$113,246.00 |
|
| Total Change Orders | $-98,727.42 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $1,708,304.30 |
$1,595,058.30 |
$113,246.00 |
|||
| Contract Id | 091124 | Change Order Summary |
County | FAYETTE | ||||||
| Estimate Nbr | 0022 | Project Number | HSIP 8531 (12) | |||||||
| Contractor | FREE CONTRACTING INC | Period | 11/17/2011 TO 04/23/2012 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Flowable Fill/Asphalt Base Underrun/Striping | Approved | 12/01/2010 | $-186,473.42 | 0.0 | |||||
| 002 | Claim Settlement | Approved | 04/12/2012 | $87,746.00 | 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 |
||
| Contract Id | 091124 | COMMONWEALTH OF KENTUCKY |
County | FAYETTE | ||||||
| Contract No | TRANSPORTATION CABINET |
Primary Project Number | DE03416810924 | |||||||
| Estimate Nbr | 0022 | Period | 11/17/2011 TO 04/23/2012 | |||||||
| Contractor | FREE CONTRACTING INC | |||||||||
| Project | DE03416810924 | Fed/State Project Number | HSIP 8531 (12) | 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 | DGA BASE | 00001 | TON | 1,189.00 | 1,189.000 | 583.940 | 583.940 | 18.60 | 10,861.28 | |||
| 0020 | CRUSHED STONE BASE | 00003 | TON | 3,981.00 | 3,981.000 | 4,166.150 | 4,166.150 | 18.60 | 77,490.39 | |||
| 0030 | TRAFFIC BOUND BASE | 00020 | TON | 100.00 | 100.000 | 0.000 | 0.000 | 17.00 | 0.00 | |||
| 0040 | CL2 ASPH BASE 1.00D PG64-22 | 00212 | TON | 8,632.00 | 5,536.210 | 5,536.210 | 5,536.210 | 74.50 | 412,447.64 | |||
| 0050 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 1,102.00 | 1,102.000 | 924.600 | 924.600 | 79.50 | 73,505.70 | |||
| 0060 | CULVERT PIPE-54 IN EQUIV | 00500 | LF | 144.50 | 144.500 | 144.500 | 144.500 | 285.00 | 41,182.50 | |||
| 0070 | CULVERT PIPE-18 IN EQUIV | 00491 | LF | 161.00 | 161.000 | 161.000 | 161.000 | 78.00 | 12,558.00 | |||
| 0080 | CULVERT PIPE-48 IN EQUIV | 00499 | LF | 103.00 | 103.000 | 103.000 | 103.000 | 280.00 | 28,840.00 | |||
| 0090 | PERFORATED PIPE-4 IN | 01000 | LF | 338.00 | 338.000 | 707.000 | 707.000 | 5.00 | 3,535.00 | |||
| 0100 | NON-PERFORATED PIPE-4 IN | 01010 | LF | 150.00 | 150.000 | 133.000 | 133.000 | 5.00 | 665.00 | |||
| 0110 | PERF PIPE HEADWALL TY 2-4 IN | 01024 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 500.00 | 0.00 | |||
| 0120 | PERF PIPE HEADWALL TY 3-4 IN | 01028 | EACH | 5.00 | 5.000 | 4.000 | 4.000 | 550.00 | 2,200.00 | |||
| 0130 | STEEL ENCASEMENT PIPE-6 IN | 01063 | LF | 55.00 | 55.000 | 55.000 | 55.000 | 45.00 | 2,475.00 | |||
| 0140 | MANHOLE TYPE B | 01761 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0150 | ISLAND CURB AND GUTTER | 01825 | LF | 1,535.00 | 1,535.000 | 1,549.000 | 1,549.000 | 19.00 | 29,431.00 | |||
| 0160 | ISLAND HEADER CURB TYPE 2 | 01891 | LF | 371.00 | 371.000 | 371.000 | 371.000 | 19.00 | 7,049.00 | |||
| 0170 | BARRICADE-TYPE III | 02014 | EACH | 7.00 | 7.000 | 14.000 | 14.000 | 125.00 | 1,750.00 | |||
| 0180 | JPC PAVEMENT-8 IN | 02084 | SQYD | 484.00 | 484.000 | 484.000 | 484.000 | 75.00 | 36,300.00 | |||
| 0190 | TEMP DITCH | 02159 | LF | 1,511.00 | 1,511.000 | 1,400.000 | 1,400.000 | 2.00 | 2,800.00 | |||
| 0200 | EMBANKMENT IN PLACE | 02230 | CUYD | 47,284.00 | 49,502.000 | 49,502.000 | 49,502.000 | 7.10 | 351,464.20 | |||
| 0210 | WATER | 02242 | MGAL | 28.00 | 28.000 | 0.000 | 0.000 | 75.00 | 0.00 | |||
| 0220 | RIGHT-OF-WAY MONUMENT TYPE 1 | 02429 | EACH | 24.00 | 24.000 | 24.000 | 24.000 | 100.00 | 2,400.00 | |||
| 0230 | WITNESS POST | 02432 | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 70.00 | 0.00 | |||
| 0240 | CHANNEL LINING CLASS II | 02483 | TON | 1,130.00 | 1,130.000 | 630.160 | 630.160 | 35.00 | 22,055.60 | |||
| 0250 | CLEARING AND GRUBBING 9.83 ACRES | 02545 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 22,609.00 | 22,609.00 | |||
| 0260 | SIGNS | 02562 | SQFT | 1,018.00 | 1,025.500 | 1,412.000 | 1,412.000 | 10.00 | 14,120.00 | |||
| 0270 | FABRIC GEOTEXTILE TY IV FOR PIPE | 02600 | SQYD | 2,325.00 | 2,325.000 | 2,325.000 | 2,325.000 | 2.00 | 4,650.00 | |||
| 0280 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 14,000.00 | 14,000.00 | |||
| 0290 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 3,800.00 | 15,200.00 | |||
| 0300 | SCARIFYING PAVEMENT | 02678 | SQYD | 958.00 | 0.000 | 958.000 | 958.000 | 6.00 | 5,748.00 | |||
| 0310 | TEMP SILT FENCE | 02701 | LF | 1,511.00 | 1,511.000 | 1,425.000 | 1,425.000 | 2.50 | 3,562.50 | |||
| 0320 | SILT TRAP TYPE A | 02703 | EACH | 6.00 | 6.000 | 2.000 | 2.000 | 200.00 | 400.00 | |||
| 0330 | SILT TRAP TYPE B | 02704 | EACH | 6.00 | 6.000 | 10.000 | 10.000 | 200.00 | 2,000.00 | |||
| 0340 | SILT TRAP TYPE C | 02705 | EACH | 6.00 | 6.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
| 0350 | CLEAN SILT TRAP TYPE A | 02706 | EACH | 18.00 | 18.000 | 1.000 | 1.000 | 25.00 | 25.00 | |||
| 0360 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 18.00 | 18.000 | 1.000 | 1.000 | 25.00 | 25.00 | |||
| 0370 | CLEAN SILT TRAP TYPE C | 02708 | EACH | 18.00 | 18.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| 0380 | STAKING | 02726 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 5,000.00 | 5,000.00 | |||
| 0390 | EROSION CONTROL BLANKET | 05950 | SQYD | 2,000.00 | 2,000.000 | 3,401.000 | 3,401.000 | 1.75 | 5,951.75 | |||
| 0400 | TEMP MULCH | 05952 | SQYD | 27,921.00 | 27,921.000 | 32,918.000 | 32,918.000 | 0.20 | 6,583.60 | |||
| 0410 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 27,921.00 | 27,921.000 | 29,424.000 | 29,424.000 | 0.24 | 7,061.76 | |||
| 0420 | TOPDRESSING FERTILIZER | 05966 | TON | 2.00 | 2.000 | 2.000 | 2.000 | 625.00 | 1,250.00 | |||
| 0430 | SEEDING AND PROTECTION | 05985 | SQYD | 27,921.00 | 27,921.000 | 31,592.000 | 31,592.000 | 0.35 | 11,057.20 | |||
| 0440 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 8,000.00 | 8,000.000 | 7,134.000 | 7,134.000 | 0.41 | 2,924.94 | |||
| 0450 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 10,750.00 | 10,750.000 | 19,728.000 | 19,728.000 | 0.41 | 8,088.48 | |||
| 0460 | PAVE MARKING-THERMO CROSS-HATCH | 06569 | SQFT | 200.00 | 200.000 | 156.000 | 156.000 | 9.00 | 1,404.00 | |||
| 0470 | PAVEMENT MARKER TY IVA-BY TEMP | 06588 | EACH | 100.00 | 100.000 | 68.000 | 68.000 | 14.00 | 952.00 | |||
| 0480 | FUEL ADJUSTMENT | 10020NS | DOLL | 12,888.00 | 12,888.000 | 6,883.410 | 6,883.410 | 1.00 | 6,883.41 | |||
| 0490 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 17,521.00 | 17,521.000 | 4,306.370 | 4,306.370 | 1.00 | 4,306.37 | |||
| 0500 | INCENTIVE ADJUSTMENTS | 10205NN | DOLL | 7,000.00 | 7,000.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0510 | DRY-LAID ROCK FENCE | 20063EN9T | LF | 565.00 | 565.000 | 565.000 | 565.000 | 285.00 | 161,025.00 | |||
| 0520 | PAVE MARKING-THERMO YIELD BAR-36 IN | 22520EN | LF | 56.00 | 56.000 | 32.000 | 32.000 | 20.00 | 640.00 | |||
| 0530 | PIPELINE VIDEO INSPECTION | 23131ER701 | LF | 204.00 | 204.000 | 204.000 | 204.000 | 16.00 | 3,264.00 | |||
| 0540 | RECONST WET STONE MASONRY POST | 23209EC | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 500.00 | 1,000.00 | |||
| 0550 | LOW DRY-LAID ROCK FENCE | 23210EC | LF | 20.00 | 20.000 | 32.000 | 32.000 | 150.00 | 4,800.00 | |||
| 0560 | WET STONE HEADWALL-18 IN ARCH | 23211EC | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1,000.00 | 2,000.00 | |||
| 0570 | WET STONE HEADWALL-48 IN ARCH | 23212EC | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 2,000.00 | 4,000.00 | |||
| 0580 | WET STONE HEADWALL-54 IN ARCH | 23213EC | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 2,500.00 | 5,000.00 | |||
| 8001 | FLOWABLE FILL | 02220 | CUYD | 0.00 | 5.000 | 10.000 | 10.000 | 101.00 | 1,010.00 | |||
| 8002 | PAVE STRIPING-TEMP REM TAPE-W | 06550 | LF | 0.00 | 1,440.000 | 1,440.000 | 1,440.000 | 1.92 | 2,764.80 | |||
| 8003 | PAVE STRIPING-TEMP REM TAPE-Y | 06551 | LF | 0.00 | 1,440.000 | 1,440.000 | 1,440.000 | 1.78 | 2,563.20 | |||
| 8004 | WATER BLASTING EXISTING STRIPE | 22664EN | LF | 0.00 | 1,200.000 | 1,200.000 | 1,200.000 | 1.65 | 1,980.00 | |||
| 8005 | REMOVE PAVEMENT | 02091 | SQYD | 0.00 | 958.000 | 958.000 | 958.000 | 6.56 | 6,284.48 | |||
| 8006 | PAVE MARK THERMO-6 IN W CAT TRAXX | 23625EC | LF | 0.00 | 32.000 | 32.000 | 32.000 | 1.85 | 59.20 | |||
| 8007 | ENTRANCE PIPE-15 IN | 00440 | LF | 0.00 | 48.000 | 48.000 | 48.000 | 40.00 | 1,920.00 | |||
| 8008 | REIMBURSEMENT Underrun Compensation | 10299N | DOLL | 0.00 | 17,439.060 | 17,439.060 | 17,439.060 | 1.00 | 17,439.06 | |||
| 8009 | EW~ EQUIPMENT RENTAL COST FOR MOVIE DELAY | 10102NX | DAY | 0.00 | 2.000 | 2.000 | 2.000 | 286.20 | 572.40 | |||
| 8010 | ADMINISTRATIVE SETTLEMENT | 10104NX | DOLL | 0.00 | 87,746.000 | 87,746.000 | 0.000 | 87,746.000 | 1.00 | 87,746.00 | 87,746.00 | |
| Project | DE03416810924 | Fed/State Project Number | HSIP 8531 (12) | Category | 0002 DEMOBILIZATION | |||||||
| 0063 | MOBILIZATION | 02568 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 85,073.82 | 85,073.82 | |||
| 0590 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.750 | 0.250 | 1.000 | 34,000.00 | 25,500.00 | 34,000.00 | |
| Project | DE03416810924 | Fed/State Project Number | HSIP 8531 (12) | Category | 0003 LIGHTING | |||||||
| 0600 | POLE BASE | 04740 | EACH | 12.00 | 12.000 | 12.000 | 12.000 | 660.00 | 7,920.00 | |||
| 0610 | CONDUIT-2 IN | 04795 | LF | 1,750.00 | 1,750.000 | 1,835.000 | 1,835.000 | 3.00 | 5,505.00 | |||
| 0620 | TRENCHING AND BACKFILLING | 04820 | LF | 1,550.00 | 1,550.000 | 1,606.000 | 1,606.000 | 4.00 | 6,424.00 | |||
| SUBTOT | $113,246.00 |
$1,708,304.28 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||