|
ContID 251302 EST NO 0001 |
Date:05/21/2025 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 251302 | Estimate Number | 0001 | Estimate Type | DRAFT_PROGRESS | ||
| District Office | JACKSON (10300) Watts, Isaac Travis | ||||||
| Contractor | FREDERICK & MAY CONSTRUCTION CO | MARS ADDR SN 0 | |||||
| PO BOX 337 | |||||||
| WEST LIBERTY , KY , 41472 | |||||||
| Pay Period | 03/18/2025 TO 05/16/2025 | ||||||
| Date Approved | 05/20/2025 | ||||||
| Primary Proj Number | DE11901912502 | ||||||
| Project No. | STP 1911 (005) | ||||||
| Primary County | WOLFE | ||||||
| Name of Road | KY191 | ||||||
| Description | IMPROVE KY191 AND KY1812 INTERSECTION AND REPLACE BRIDGE OVE R STILLWATER CREEK | ||||||
| Date Let | 02/20/2025 | Formal Acceptance | |||||
| Date Awarded | 03/04/2025 | Date Work Began | 05/05/2025 | ||||
| Date Contract Executed | 03/18/2025 | Open To Traffic | |||||
| Date NTP Issued | 03/18/2025 | Actual Completion Date | |||||
| Current Contract Amount | $889,565.08 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $889,565.08 |
Total Earnings | $11,647.50 |
$0.00 |
$11,647.50 |
|
| Percent Complete | 1.31 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $877,917.58 |
Gross Earnings | $11,647.50 |
$0.00 |
$0.00 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $11,647.50 |
$0.00 |
11,647.50 |
|||
| Contract Id | 251302 | Change Order Summary |
County | WOLFE | ||||||
| Estimate Nbr | 0001 | Project Number | STP 1911 (005) | |||||||
| Contractor | FREDERICK & MAY CONSTRUCTION CO | Period | 03/18/2025 TO 05/16/2025 | |||||||
| 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 | 251302 | COMMONWEALTH OF KENTUCKY |
County | WOLFE | ||||||
| Contract Type | ASGD ASPHALT SURFACE WITH GRADE & DRAIN | TRANSPORTATION CABINET |
Primary Project Number | DE11901912502 | ||||||
| Estimate Nbr | 0001 | Period | 03/18/2025 TO 05/16/2025 | |||||||
| Contractor | FREDERICK & MAY CONSTRUCTION CO | |||||||||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | 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 | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0001 PAVING | |||||||
| 0005 | CRUSHED STONE BASE | 00003 | TON | 1,246.00 | 1,246.000 | 0.000 | 0.000 | 39.75 | 0.00 | |||
| 0010 | ASPHALT SEAL AGGREGATE | 00100 | TON | 10.00 | 10.000 | 0.000 | 0.000 | 875.00 | 0.00 | |||
| 0015 | ASPHALT SEAL COAT | 00103 | TON | 1.50 | 1.500 | 0.000 | 0.000 | 1,550.00 | 0.00 | |||
| 0020 | CL2 ASPH BASE 1.00D PG64-22 | 00212 | TON | 588.00 | 588.000 | 0.000 | 0.000 | 156.30 | 0.00 | |||
| 0025 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 134.00 | 134.000 | 0.000 | 0.000 | 205.30 | 0.00 | |||
| 0030 | ASPHALT MATERIAL FOR TACK NON-TRACKING | 24970EC | TON | 1.10 | 1.100 | 0.000 | 0.000 | 460.00 | 0.00 | |||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0002 ROADWAY | |||||||
| 0035 | CRUSHED AGGREGATE SIZE NO 2 | 00078 | TON | 750.00 | 750.000 | 0.000 | 0.000 | 35.00 | 0.00 | |||
| 0040 | PERFORATED PIPE-4 IN | 01000 | LF | 250.00 | 250.000 | 0.000 | 0.000 | 8.00 | 0.00 | |||
| 0045 | NON-PERFORATED PIPE-4 IN | 01010 | LF | 50.00 | 50.000 | 0.000 | 0.000 | 8.00 | 0.00 | |||
| 0050 | PERF PIPE HEADWALL TY 1-4 IN | 01020 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 600.00 | 0.00 | |||
| 0055 | REMOVE PIPE | 01310 | LF | 25.00 | 25.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0060 | DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE | 01987 | EACH | 15.00 | 15.000 | 0.000 | 0.000 | 16.00 | 0.00 | |||
| 0065 | BARRICADE-TYPE III | 02014 | EACH | 8.00 | 8.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0070 | REMOVE PAVEMENT | 02091 | SQYD | 747.00 | 747.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0075 | TEMP DITCH | 02159 | LF | 473.00 | 473.000 | 0.000 | 0.000 | 0.10 | 0.00 | |||
| 0080 | CLEAN TEMP DITCH | 02160 | LF | 373.00 | 373.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0085 | EMBANKMENT IN PLACE | 02230 | CUYD | 1,915.00 | 1,915.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0090 | WATER | 02242 | MGAL | 5.00 | 5.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0095 | GUARDRAIL-STEEL W BEAM-S FACE | 02351 | LF | 650.00 | 650.000 | 0.000 | 0.000 | 33.50 | 0.00 | |||
| 0100 | GUARDRAIL TERMINAL SECTION NO 1 | 02360 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 95.00 | 0.00 | |||
| 0105 | GUARDRAIL END TREATMENT TYPE 1 | 02367 | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 3,900.00 | 0.00 | |||
| 0110 | RIGHT-OF-WAY MONUMENT TYPE 1 | 02429 | EACH | 7.00 | 7.000 | 0.000 | 0.000 | 200.00 | 0.00 | |||
| 0115 | WITNESS POST | 02432 | EACH | 7.00 | 7.000 | 0.000 | 0.000 | 200.00 | 0.00 | |||
| 0120 | CHANNEL LINING CLASS II | 02483 | TON | 146.00 | 146.000 | 0.000 | 0.000 | 41.00 | 0.00 | |||
| 0125 | CHANNEL LINING CLASS III | 02484 | TON | 1,020.00 | 1,020.000 | 0.000 | 0.000 | 44.00 | 0.00 | |||
| 0130 | CLEARING AND GRUBBING (1.51 ACRES) | 02545 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 13,807.00 | 0.00 | |||
| 0135 | TEMPORARY SIGNS | 02562 | SQFT | 200.00 | 200.000 | 157.500 | 0.000 | 157.500 | 13.00 | 2,047.50 | 2,047.50 | |
| 0140 | DITCHING AND SHOULDERING | 02575 | LF | 545.00 | 545.000 | 0.000 | 0.000 | 5.00 | 0.00 | |||
| 0145 | EDGE KEY | 02585 | LF | 131.00 | 131.000 | 0.000 | 0.000 | 54.75 | 0.00 | |||
| 0150 | FABRIC-GEOTEXTILE CLASS 1 | 02602 | SQYD | 1,066.00 | 1,066.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| 0155 | FABRIC-GEOTEXTILE CLASS 2 | 02603 | SQYD | 160.00 | 160.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| 0160 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 15,000.00 | 0.00 | |||
| 0165 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 3.00 | 3.000 | 3.000 | 0.000 | 3.000 | 3,200.00 | 9,600.00 | 9,600.00 | |
| 0170 | EDGELINE RUMBLE STRIPS | 02697 | LF | 1,058.00 | 1,058.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0175 | TEMP SILT FENCE | 02701 | LF | 200.00 | 200.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| 0180 | SILT TRAP TYPE A | 02703 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0185 | SILT TRAP TYPE B | 02704 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0190 | SILT TRAP TYPE C | 02705 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0195 | CLEAN SILT TRAP TYPE A | 02706 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0200 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0205 | CLEAN SILT TRAP TYPE C | 02708 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0210 | STAKING | 02726 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 6,000.00 | 0.00 | |||
| 0215 | REMOVE STRUCTURE | 02731 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 33,000.00 | 0.00 | |||
| 0220 | EROSION CONTROL BLANKET | 05950 | SQYD | 1,360.00 | 1,360.000 | 0.000 | 0.000 | 3.25 | 0.00 | |||
| 0225 | TEMP MULCH | 05952 | SQYD | 4,840.00 | 4,840.000 | 0.000 | 0.000 | 0.33 | 0.00 | |||
| 0230 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 3,630.00 | 3,630.000 | 0.000 | 0.000 | 0.35 | 0.00 | |||
| 0235 | INITIAL FERTILIZER | 05963 | TON | 0.26 | 0.260 | 0.000 | 0.000 | 1,500.00 | 0.00 | |||
| 0240 | MAINTENANCE FERTILIZER | 05964 | TON | 0.26 | 0.260 | 0.000 | 0.000 | 1,600.00 | 0.00 | |||
| 0245 | SEEDING AND PROTECTION | 05985 | SQYD | 3,611.00 | 3,611.000 | 0.000 | 0.000 | 2.20 | 0.00 | |||
| 0250 | AGRICULTURAL LIMESTONE | 05992 | TON | 0.16 | 0.160 | 0.000 | 0.000 | 85.00 | 0.00 | |||
| 0255 | PAVE STRIPING-TEMP PAINT-6 IN | 06511 | LF | 1,250.00 | 1,250.000 | 0.000 | 0.000 | 0.75 | 0.00 | |||
| 0260 | PAVE STRIPING-PERM PAINT-6 IN | 06515 | LF | 1,506.00 | 1,506.000 | 0.000 | 0.000 | 0.75 | 0.00 | |||
| 0265 | PAVE STRIPING-THERMO-6 IN W | 06542 | LF | 1,400.00 | 1,400.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
| 0270 | PAVE STRIPING-THERMO-6 IN Y | 06543 | LF | 1,400.00 | 1,400.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
| 0275 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 16.00 | 16.000 | 0.000 | 0.000 | 12.00 | 0.00 | |||
| 0280 | FUEL ADJUSTMENT | 10020NS | DOLL | 6,572.00 | 6,572.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0285 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 16,506.00 | 16,506.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0290 | JOINT ADHESIVE | 20071EC | LF | 131.00 | 131.000 | 0.000 | 0.000 | 30.00 | 0.00 | |||
| 0295 | OBJECT MARKER TY 3 | 20191ED | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
| 0300 | SAWCUT PAVEMENT | 20550ND | LF | 302.00 | 302.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0305 | WATER BLASTING EXISTING STRIPE | 22664EN | LF | 3,300.00 | 3,300.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0003 DRAINAGE | |||||||
| 0310 | ENTRANCE PIPE-18 IN | 00441 | LF | 48.00 | 48.000 | 0.000 | 0.000 | 55.00 | 0.00 | |||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0004 BRIDGE - OVER STILLWATER CREEK | |||||||
| 0315 | STRUCTURE EXCAV-SOLID ROCK | 08002 | CUYD | 13.00 | 13.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0320 | FOUNDATION PREPARATION | 08003 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 26,000.00 | 0.00 | |||
| 0325 | CONCRETE-CLASS A | 08100 | CUYD | 259.40 | 259.400 | 0.000 | 0.000 | 660.00 | 0.00 | |||
| 0330 | STEEL REINFORCEMENT | 08150 | LB | 45,942.00 | 45,942.000 | 0.000 | 0.000 | 1.60 | 0.00 | |||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0005 SIGNING | |||||||
| 0335 | SBM ALUM SHEET SIGNS .080 IN | 06406 | SQFT | 186.00 | 186.000 | 0.000 | 0.000 | 40.00 | 0.00 | |||
| 0340 | STEEL POST TYPE 2 | 06411 | LF | 306.00 | 306.000 | 0.000 | 0.000 | 30.00 | 0.00 | |||
| 0345 | STEEL POST MILE MARKERS | 06412 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 400.00 | 0.00 | |||
| 0350 | REMOVE SIGN | 21373ND | EACH | 36.00 | 36.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0355 | BARCODE SIGN INVENTORY | 24631EC | EACH | 49.00 | 49.000 | 0.000 | 0.000 | 40.00 | 0.00 | |||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0006 WATERLINE | |||||||
| 0360 | W ENCASEMENT STEEL OPEN CUT RANGE 3 | 14014 | LF | 108.00 | 108.000 | 0.000 | 0.000 | 275.00 | 0.00 | |||
| 0365 | W FLUSH HYDRANT ASSEMBLY | 14022 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 7,600.00 | 0.00 | |||
| 0370 | W METER ADJUST | 14029 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| 0375 | W PIPE DUCTILE IRON 08 INCH | 14037 | LF | 125.00 | 125.000 | 0.000 | 0.000 | 55.00 | 0.00 | |||
| 0380 | W PIPE PVC 08 INCH | 14060 | LF | 727.00 | 727.000 | 0.000 | 0.000 | 39.00 | 0.00 | |||
| 0385 | W SERV PE/PLST LONG SIDE 3/4 IN | 14080 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 2,500.00 | 0.00 | |||
| 0390 | W TIE-IN 08 INCH | 14095 | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 5,000.00 | 0.00 | |||
| 0395 | W VALVE 08 INCH | 14106 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 2,830.00 | 0.00 | |||
| Project | DE11901912502 | Fed/State Project Number | STP 1911 (005) | Category | 0007 DEMOBILIZATION &/OR MOBILIZATION | |||||||
| 0400 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 13,147.00 | 0.00 | |||
| SUBTOT | $11,647.50 |
$11,647.500 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | 0.00 |
$0.000 |
||||||||||