|
Report_Id:ESTIMATE FINAL updated 6-26-09 |
Date:02/09/2015 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 111338 | Estimate Number | 0007 | Estimate Type FINAL | |||
| District Office | BOWLING GREEN (03320) Graves, Ashley R. P.E. | ||||||
| Contractor | SCOTTY'S CONTRACTING AND STONE LLC | ADDR SN 4 VC Code VC0000097588 | |||||
| LLC | |||||||
| PO BOX 4500 | |||||||
| BOWLING GREEN , KY , 42102-4500 | |||||||
| Pay Period | 03/08/2014 TO 09/05/2014 | ||||||
| Date Approved | 02/02/2015 | ||||||
| Primary Proj Number | DE005031E1138 | ||||||
| Project No. | HSIP 3000 (744) | ||||||
| Primary County | BARREN | ||||||
| Name of Road | SCOTTSVILLE ROAD (US 31E) | ||||||
| Description | CONSTRUCT LEFT TURN LANES ALONG US 31E AT KY 2207 | ||||||
| Date Let | 09/23/2011 | Formal Acceptance | 06/01/2012 | ||||
| Date Awarded | 10/05/2011 | Date Work Began | 10/17/2011 | ||||
| Date Contract Executed | 10/14/2011 | Open To Traffic | 11/30/2011 | ||||
| Date NTP Issued | 10/14/2011 | Actual Completion Date | 11/30/2011 | ||||
| Current Contract Amount | $456,462.14 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $442,018.10 |
Total Earnings | $448,605.78 |
$446,972.71 |
$1,633.07 |
|
| Percent Complete | 98.28 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $7,856.36 |
Gross Earnings | $448,605.78 |
$446,972.71 |
$1,633.07 |
|
| Total Change Orders | $14,444.04 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $448,605.78 |
$446,972.71 |
$1,633.07 |
|||
| Contract Id | 111338 | Change Order Summary |
County | BARREN | ||||||
| Estimate Nbr | 0007 | Project Number | HSIP 3000 (744) | |||||||
| Contractor | SCOTTY'S CONTRACTING AND STONE LLC | Period | 03/08/2014 TO 09/05/2014 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Project Wage Rate Adjustment (Sept. 1, 2011-Dec. 31, 2011) | Approved | 06/26/2012 | $2,739.93 | 0.0 | |||||
| 002 | Project Wage Rate Adjustment (Jan. 1, 2012-April 30, 2012) | Approved | 07/02/2012 | $649.11 | 0.0 | |||||
| 003 | Bituminous Base Overrrun | Approved | 09/24/2012 | $11,055.00 | 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 | 111338 | COMMONWEALTH OF KENTUCKY |
County | BARREN | ||||||
| Contract No | TRANSPORTATION CABINET |
Primary Project Number | DE005031E1138 | |||||||
| Estimate Nbr | 0007 | Period | 03/08/2014 TO 09/05/2014 | |||||||
| Contractor | SCOTTY'S CONTRACTING AND STONE LLC | |||||||||
| Project | DE005031E1138 | Fed/State Project Number | HSIP 3000 (744) | 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 | |
| 1001 | ROADWAY EXCAVATION | 02200 | CUYD | 2,124.00 | 2,124.000 | 2,148.900 | 2,148.900 | 15.00 | 32,233.50 | |||
| 1002 | WATER | 02242 | MGAL | 30.00 | 30.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 1003 | CHANNEL LINING CLASS III | 02484 | TON | 168.00 | 168.000 | 128.170 | 128.170 | 28.00 | 3,588.76 | |||
| 1004 | CLEARING AND GRUBBING (1.85 ACRES) | 02545 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 3,000.00 | 3,000.00 | |||
| 1005 | SIGNS | 02562 | SQFT | 105.00 | 105.000 | 128.000 | 128.000 | 7.00 | 896.00 | |||
| 1006 | EDGE KEY | 02585 | LF | 116.00 | 116.000 | 131.000 | 131.000 | 29.00 | 3,799.00 | |||
| 1007 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 6,800.00 | 6,800.00 | |||
| 1008 | SAFELOADING | 02690 | CUYD | 3.67 | 3.670 | 3.670 | 3.670 | 300.00 | 1,101.00 | |||
| 1009 | STAKING | 02726 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 6,200.00 | 6,200.00 | |||
| 1010 | CLEAN PIPE STRUCTURE | 03262 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 1011 | EROSION CONTROL BLANKET | 05950 | SQYD | 1,295.00 | 1,295.000 | 1,200.000 | 1,200.000 | 1.75 | 2,100.00 | |||
| 1012 | TOPDRESSING FERTILIZER | 05966 | TON | 0.26 | 0.260 | 0.000 | 0.000 | 4,500.00 | 0.00 | |||
| 1013 | SEEDING AND PROTECTION | 05985 | SQYD | 5,002.00 | 5,002.000 | 3,015.300 | 3,015.300 | 0.65 | 1,959.94 | |||
| 1014 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 3,752.00 | 3,752.000 | 0.000 | 0.000 | 0.17 | 0.00 | |||
| 1015 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 7,503.00 | 7,503.000 | 8,332.000 | 8,332.000 | 0.19 | 1,583.08 | |||
| 1016 | PAVE STRIPING-THERMO-12 IN Y | 06547 | LF | 229.00 | 229.000 | 0.000 | 0.000 | 7.95 | 0.00 | |||
| 1017 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 71.00 | 71.000 | 69.000 | 69.000 | 15.95 | 1,100.55 | |||
| 1018 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 6.00 | 6.000 | 6.000 | 6.000 | 119.00 | 714.00 | |||
| 1019 | KPDES PERMIT AND TEMP EROSION CONTROL | 23143ED | LS | 1.00 | 1.000 | 1.000 | 1.000 | 2,300.00 | 2,300.00 | |||
| 1020 | PIPELINE VIDEO INSPECTION | 23131ER701 | LF | 80.00 | 80.000 | 69.500 | 69.500 | 25.00 | 1,737.50 | |||
| 8000 | PROJECT WAGE RATE ADJUSTMENT (Sept. 1, 2011-Dec. 31,2011) | 10035NS | DOLL | 0.00 | 2,739.930 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 8001 | PROJECT WAGE RATE ADJUSTMENT | 10035NS | DOLL | 0.00 | 649.110 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| Project | DE005031E1138 | Fed/State Project Number | HSIP 3000 (744) | Category | 0002 DRAINAGE | |||||||
| 2001 | CULVERT PIPE-18 IN | 00462 | LF | 80.00 | 80.000 | 80.000 | 80.000 | 77.00 | 6,160.00 | |||
| 2002 | ENTRANCE PIPE-15 IN EQUIV | 00450 | LF | 421.00 | 421.000 | 421.000 | 421.000 | 55.00 | 23,155.00 | |||
| 2003 | DROP BOX INLET TYPE 11 | 01544 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,100.00 | 2,100.00 | |||
| 2004 | S & F BOX INLET-OUTLET-18 IN | 01450 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 2,500.00 | 5,000.00 | |||
| 2005 | FABRIC GEOTEXTILE TY IV FOR PIPE | 02600 | SQYD | 225.00 | 225.000 | 263.500 | 263.500 | 2.00 | 527.00 | |||
| Project | DE005031E1138 | Fed/State Project Number | HSIP 3000 (744) | Category | 0003 PAVING | |||||||
| 3001 | CRUSHED STONE BASE | 00003 | TON | 2,225.00 | 2,225.000 | 2,399.040 | 2,399.040 | 18.80 | 45,101.95 | |||
| 3002 | TRAFFIC BOUND BASE | 00020 | TON | 100.00 | 100.000 | 0.000 | 0.000 | 18.80 | 0.00 | |||
| 3003 | ASPHALT SEAL AGGREGATE | 00100 | TON | 26.60 | 26.600 | 25.720 | 25.720 | 70.00 | 1,800.40 | |||
| 3004 | LEVELING & WEDGING PG64-22 | 00190 | TON | 120.00 | 120.000 | 119.780 | 119.780 | 82.70 | 9,905.80 | |||
| 3005 | CL3 ASPH BASE 1.00D PG64-22 | 00214 | TON | 1,995.00 | 2,145.000 | 2,224.270 | 2,224.270 | 73.70 | 163,928.69 | |||
| 3006 | EMULSIFIED ASPHALT RS-2 | 00291 | TON | 3.20 | 3.200 | 3.160 | 3.160 | 950.00 | 3,002.00 | |||
| 3007 | CL3 ASPH SURF 0.50A PG64-22 | 00330 | TON | 679.00 | 679.000 | 688.470 | 688.470 | 79.90 | 55,008.75 | |||
| 3008 | MOBILIZATION FOR MILL & TEXT | 02676 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 850.00 | 850.00 | |||
| 3009 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 123.00 | 123.000 | 101.740 | 101.740 | 41.40 | 4,212.03 | |||
| Project | DE005031E1138 | Fed/State Project Number | HSIP 3000 (744) | Category | 0004 SIGNALIZATION | |||||||
| 4001 | CONDUIT-1 1/4 IN | 04793 | LF | 750.00 | 750.000 | 670.000 | 670.000 | 8.00 | 5,360.00 | |||
| 4002 | CONDUIT-2 IN | 04795 | LF | 270.00 | 270.000 | 285.000 | 285.000 | 10.00 | 2,850.00 | |||
| 4003 | JUNCTION BOX TYPE B | 04811 | EACH | 9.00 | 9.000 | 9.000 | 9.000 | 450.00 | 4,050.00 | |||
| 4004 | TRENCHING AND BACKFILLING | 04820 | LF | 828.00 | 828.000 | 945.000 | 945.000 | 3.50 | 3,307.50 | |||
| 4005 | LOOP WIRE | 04830 | LF | 1,486.00 | 1,486.000 | 1,808.000 | 1,808.000 | 0.50 | 904.00 | |||
| 4006 | CABLE-NO. 14/5C | 04844 | LF | 625.00 | 625.000 | 1,145.000 | 1,145.000 | 1.25 | 1,431.25 | |||
| 4007 | CABLE-NO. 14/1 PAIR | 04850 | LF | 2,610.00 | 2,610.000 | 2,585.000 | 2,585.000 | 1.35 | 3,489.75 | |||
| 4008 | MESSENGER-10800 LB | 04885 | LF | 320.00 | 320.000 | 260.000 | 260.000 | 5.00 | 1,300.00 | |||
| 4009 | LOOP SAW SLOT AND FILL | 04895 | LF | 560.00 | 560.000 | 577.000 | 577.000 | 12.00 | 6,924.00 | |||
| 4010 | INSTALL CONTROLLER TYPE 170 | 04931 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 4011 | INSTALL STEEL STRAIN POLE | 04932 | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 500.00 | 2,000.00 | |||
| 4012 | TEMP RELOCATION OF SIGNAL HEAD | 20094ES835 | EACH | 8.00 | 8.000 | 4.000 | 4.000 | 50.00 | 200.00 | |||
| 4013 | INSTALL LED SIGNAL-3 SECTION | 20188NS835 | EACH | 8.00 | 8.000 | 8.000 | 8.000 | 300.00 | 2,400.00 | |||
| 4014 | TRAFFIC SIGNAL POLE BASE | 23157EN | CUYD | 17.27 | 17.270 | 17.490 | 17.490 | 800.00 | 13,992.00 | |||
| 4015 | INSTALL ANTENNA | 23982EC | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 500.00 | 500.00 | |||
| 4016 | BORE AND JACK CONDUIT | 21543EN | LF | 187.00 | 187.000 | 0.000 | 0.000 | 35.00 | 0.00 | |||
| 4017 | REMOVE SIGNAL EQUIPMENT (ADDED: 9-13-11) | 04950 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 1,000.00 | 1,000.00 | |||
| Project | DE005031E1138 | Fed/State Project Number | HSIP 3000 (744) | Category | 0005 DEMOBILIZATION | |||||||
| 5001 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.250 | 0.750 | 1.000 | 6,532.29 | 1,633.07 | 6,532.29 | |
| SUBTOT | $1,633.07 |
$448,605.77 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||