|
Report_Id: 229927 Est NO 0005 |
Date:12/29/2022 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 229927 | Estimate Number | 0005 | Estimate Type | PROGRESS | ||
| District Office | PIKEVILLE (12360) Wright, Doug | ||||||
| Contractor | FREDERICK & MAY CONSTRUCTION CO | ADDR SN 0 VC Code KY0036479 | |||||
| PO BOX 337 | |||||||
| WEST LIBERTY , KY , 41472 | |||||||
| Pay Period | 12/03/2022 TO 12/19/2022 | ||||||
| Date Approved | 12/20/2022 | ||||||
| Primary Proj Number | BR06015472200 | ||||||
| Project No. | EMERGENCY | ||||||
| Primary County | KNOTT | ||||||
| Name of Road | CR 1547 (JEWELL LANE) OVER CARR FORK | ||||||
| Description | REPLACE BRIDGE (060N00918N) ON JEWELL LANE (CR 1547). | ||||||
| Date Let | 08/01/2022 | Formal Acceptance | |||||
| Date Awarded | 09/22/2022 | Date Work Began | 10/12/2022 | ||||
| Date Contract Executed | 08/01/2022 | Open To Traffic | |||||
| Date NTP Issued | 08/01/2022 | Actual Completion Date | |||||
| Current Contract Amount | $547,574.90 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $541,974.90 |
Total Earnings | $473,648.87 |
$387,129.95 |
$86,518.92 |
|
| Percent Complete | 86.50 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $73,926.03 |
Gross Earnings | $473,648.87 |
$387,129.95 |
$86,518.92 |
|
| Total Change Orders | $5,600.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $473,648.87 |
$387,129.95 |
$86,518.92 |
|||
| Contract Id | 229927 | Change Order Summary |
County | KNOTT | ||||||
| Estimate Nbr | 0005 | Project Number | EMERGENCY | |||||||
| Contractor | FREDERICK & MAY CONSTRUCTION CO | Period | 12/03/2022 TO 12/19/2022 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Add JPC item to MA tracking project | Approved | 12/14/2022 | $5,600.00 | 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 | 229927 | COMMONWEALTH OF KENTUCKY |
County | KNOTT | ||||||
| Contract Type | BRRL BRIDGE REPLACEMENT | TRANSPORTATION CABINET |
Primary Project Number | BR06015472200 | ||||||
| Estimate Nbr | 0005 | Period | 12/03/2022 TO 12/19/2022 | |||||||
| Contractor | FREDERICK & MAY CONSTRUCTION CO | |||||||||
| Project | BR06015472200 | Fed/State Project Number | EMERGENCY | Category | ||||||||
| 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 | |
| Project | BR06015472200 | Fed/State Project Number | EMERGENCY | Category | 0001 BRIDGE | |||||||
| 0005 | DGA BASE | 00001 | TON | 38.00 | 38.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0010 | CL2 ASPH BASE 1.00D PG64-22 | 00212 | TON | 17.00 | 17.000 | 0.000 | 0.000 | 656.80 | 0.00 | |||
| 0015 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 8.00 | 8.000 | 0.000 | 0.000 | 845.60 | 0.00 | |||
| 0020 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 0.20 | 0.200 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0025 | ROADWAY EXCAVATION | 02200 | CUYD | 8.00 | 8.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0030 | STRUCTURE GRANULAR BACKFILL | 02231 | CUYD | 95.00 | 95.000 | 95.000 | 0.000 | 95.000 | 80.00 | 7,600.00 | 7,600.00 | |
| 0035 | TEMPORARY SIGNS | 02562 | SQFT | 90.00 | 90.000 | 108.000 | 108.000 | 23.00 | 2,484.00 | |||
| 0040 | EDGE KEY | 02585 | LF | 25.00 | 25.000 | 0.000 | 0.000 | 64.60 | 0.00 | |||
| 0045 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 0.250 | 0.500 | 0.750 | 10,000.00 | 2,500.00 | 7,500.00 | |
| 0050 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 7,500.00 | 15,000.00 | |||
| 0055 | STAKING | 02726 | LS | 1.00 | 1.000 | 0.500 | 0.500 | 1.000 | 7,500.00 | 3,750.00 | 7,500.00 | |
| 0060 | REMOVE STRUCTURE | 02731 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 30,000.00 | 30,000.00 | |||
| 0065 | INSTALL TEMP CRASH CUSHION | 02900 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 7,500.00 | 0.00 | |||
| 0070 | ARMORED EDGE FOR CONCRETE ALONE | 03299 | LF | 38.00 | 38.000 | 38.000 | 38.000 | 165.00 | 6,270.00 | |||
| 0075 | TEMP SIGNAL 2 PHASE | 04933 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 45,500.00 | 45,500.00 | |||
| 0080 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 296.00 | 296.000 | 0.000 | 0.000 | 1.25 | 0.00 | |||
| 0085 | FOUNDATION PREPARATION | 08003 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 40,000.00 | 40,000.00 | |||
| 0090 | CYCLOPEAN STONE RIP RAP W/OVERHEAD OBSTRUCTION | 08019 | TON | 29.00 | 29.000 | 98.170 | 24.550 | 122.720 | 60.00 | 5,890.20 | 7,363.20 | |
| 0095 | TEST PILES | 08033 | LF | 40.00 | 40.000 | 40.000 | 40.000 | 170.00 | 6,800.00 | |||
| 0100 | PILES-STEEL HP12X53 20-50 FEET | 08046 | LF | 160.00 | 160.000 | 97.030 | 97.030 | 160.00 | 15,524.80 | |||
| 0105 | PILE POINTS-12 IN | 08094 | EACH | 10.00 | 10.000 | 10.000 | 10.000 | 200.00 | 2,000.00 | |||
| 0110 | CONCRETE-CLASS A 8.1 OR MORE | 08100 | CUYD | 25.00 | 25.000 | -2.280 | 25.000 | 22.720 | 1,788.00 | -4,076.64 | 40,623.36 | |
| 0115 | CONCRETE-CLASS AA FOR 8" DECK | 08104 | CUYD | 35.00 | 35.000 | 23.040 | 11.960 | 35.000 | 2,244.00 | 51,701.76 | 78,540.00 | |
| 0120 | STEEL REINFORCEMENT-EPOXY COATED | 08151 | LB | 12,150.00 | 12,150.000 | 4,665.600 | 7,484.405 | 12,150.005 | 2.25 | 10,497.60 | 27,337.51 | |
| 0125 | CONCRETE BARRIER | 20172ED | LF | 200.00 | 200.000 | 0.000 | 0.000 | 75.00 | 0.00 | |||
| 0130 | EROSION CONTROL | 21415ND | LS | 1.00 | 1.000 | 0.500 | 0.500 | 1.000 | 6,500.00 | 3,250.00 | 6,500.00 | |
| 0135 | REMOVE AND HAUL DEBRIS | 24040EN | LS | 1.00 | 1.000 | 0.500 | 0.500 | 5,000.00 | 2,500.00 | |||
| 0140 | STEEL REPAIR SET STEEL BEAMS | 24879EC | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 18,000.00 | 72,000.00 | |||
| 8000 | JPC PAVEMENT-8 IN | 02084 | SQYD | 0.00 | 28.000 | 27.030 | 0.000 | 27.030 | 200.00 | 5,406.00 | 5,406.00 | |
| Project | BR06015472200 | Fed/State Project Number | EMERGENCY | Category | 0002 DEMOBILIZATION | |||||||
| 0145 | MOBILIZATION | 02568 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 47,200.00 | 47,200.00 | |||
| 0150 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 8,000.00 | 0.00 | |||
| SUBTOT | $86,518.92 |
$473,648.87 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||