Report_Id:   131010   Est NO  0006

Date:08/05/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 131010 Estimate Number 0006 Estimate Type PROGRESS
District Office FLEMINGSBURG (09360)  Dean, P. Jason, P.E.

Contractor MIKE ENYART & SONS INC ADDR SN 1 VC Code VS1000002339
PO BOX 9
SOUTH POINT , OH , 45680
Pay Period 07/13/2013  TO  07/26/2013
Date Approved 08/05/2013
Primary Proj Number DE04507501310
Project No. FD04 SPP 045 0750 000-001
Primary County GREENUP
Name of Road POND RUN ROAD (KY 750)
Description POND RUN ROAD (KY 750)
     
     
Date Let 02/22/2013 Formal Acceptance
Date Awarded 03/01/2013 Date Work Began 05/03/2013
Date Contract Executed 04/09/2013 Open To Traffic
Date NTP Issued 04/09/2013 Actual Completion Date

Current Contract Amount

$2,959,750.00

Total to Date

Prev to Date

This Estimate

Original Amount

$2,959,750.00

Total Earnings

$1,023,176.07

$534,146.93

$489,029.14

Percent Complete

34.57

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$1,936,573.93

Gross Earnings

$1,023,176.07

$534,146.93

$489,029.14

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$1,023,176.07

$534,146.93

$489,029.14

Contract Id 131010

Change Order Summary

County GREENUP
Estimate Nbr 0006 Project Number FD04 SPP 045 0750 000-001
Contractor MIKE ENYART & SONS INC Period 07/13/2013  TO  07/26/2013
 
 
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 131010

COMMONWEALTH OF KENTUCKY

County GREENUP
Contract Type BRGS   BRIDGE WITH GRADE, DRAIN & SURFACE

TRANSPORTATION CABINET

Primary Project Number DE04507501310
Estimate Nbr 0006 Period 07/13/2013  TO  07/26/2013
Contractor MIKE ENYART & SONS INC
 
Project DE04507501310 Fed/State Project Number FD04 SPP 045 0750 000-001 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 2,662.00 2,662.000 953.220 49.790 1,003.010 35.94 34,258.72 36,048.17
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 275.00 275.000 256.150 256.150 26.95 6,903.24
0030 ASPHALT SEAL AGGREGATE 00100 TON 1.80 1.800 0.000 0.000 1,725.00 0.00
0040 ASPHALT SEAL COAT 00103 TON 0.20 0.200 0.000 0.000 4,600.00 0.00
0050 CL2 ASPH BASE 1.00D PG64-22 00212 TON 2,931.00 2,931.000 628.240 0.000 628.240 103.50 65,022.84 65,022.84
0060 CL2 ASPH SURF 0.38D PG64-22 00301 TON 302.00 302.000 0.000 0.000 143.75 0.00
0070 STORM SEWER PIPE-15 IN 00521 LF 169.00 169.000 82.000 82.000 73.27 6,008.14
0080 STORM SEWER PIPE-18 IN 00522 LF 134.00 134.000 97.000 97.000 57.42 5,569.74
0090 STORM SEWER PIPE-24 IN 00524 LF 43.00 43.000 39.000 39.000 84.25 3,285.75
0100 PERFORATED PIPE-4 IN 01000 LF 783.00 783.000 426.000 426.000 4.03 1,716.78
0110 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 1.00 1.000 0.000 0.000 2,416.12 0.00
0120 CURB BOX INLET TYPE A 01456 EACH 8.00 8.000 1.000 4.000 5.000 2,984.20 2,984.20 14,921.00
0130 MANHOLE TYPE A 01756 EACH 1.00 1.000 1.000 1.000 3,710.46 3,710.46
0140 ADJUST MANHOLE 01792 EACH 6.00 6.000 0.000 0.000 697.21 0.00
0150 STANDARD CURB AND GUTTER 01810 LF 857.00 857.000 254.000 0.000 254.000 16.39 4,163.06 4,163.06
0160 LIP CURB AND GUTTER 01820 LF 150.00 150.000 0.000 0.000 28.18 0.00
0170 STANDARD BARRIER MEDIAN TYPE 2 01917 SQYD 96.00 96.000 0.000 0.000 74.75 0.00
0180 MOUNTABLE MEDIAN TYPE 2 01937 SQYD 154.00 154.000 0.000 0.000 48.30 0.00
0190 DELINEATOR FOR BARRIER - YELLOW 01985 EACH 32.00 32.000 23.000 23.000 3.47 79.81
0200 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 6.00 6.000 0.000 0.000 11.50 0.00
0210 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 112.00 112.000 0.000 0.000 109.25 0.00
0220 TEMP DITCH 02159 LF 1,048.00 1,048.000 0.000 0.000 1.62 0.00
0230 ROADWAY EXCAVATION 02200 CUYD 3,920.00 3,920.000 1,840.000 1,840.000 20.54 37,793.60
0240 FLOWABLE FILL 02220 CUYD 10.00 10.000 10.000 10.000 243.67 2,436.70
0250 WATER 02242 MGAL 100.00 100.000 0.000 0.000 8.68 0.00
0260 REMOVE FENCE 02265 LF 100.00 100.000 0.000 0.000 5.48 0.00
0270 FENCE-4 FT CHAIN LINK 02273 LF 100.00 100.000 0.000 0.000 46.00 0.00
0280 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 275.00 275.000 0.000 0.000 28.18 0.00
0290 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 0.000 0.000 69.00 0.00
0300 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 1.00 1.000 0.000 0.000 1,725.00 0.00
0310 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 11.00 11.000 0.000 0.000 115.00 0.00
0320 RIGHT-OF-WAY MONUMENT TYPE 1A 02430 EACH 7.00 7.000 0.000 0.000 86.25 0.00
0330 WITNESS R/W MONUMENT TYPE 2 02431 EACH 2.00 2.000 0.000 0.000 97.75 0.00
0340 WITNESS POST 02432 EACH 3.00 3.000 0.000 0.000 69.00 0.00
0350 REMOVE TREES OR STUMPS 02460 EACH 3.00 3.000 3.000 3.000 210.92 632.76
0360 PLUG WATER WELL 02475 EACH 1.00 1.000 0.000 0.000 1,766.79 0.00
0370 CHANNEL LINING CLASS II 02483 TON 181.00 181.000 204.600 204.600 28.72 5,876.11
0380 CHANNEL LINING CLASS III 02484 TON 141.00 141.000 46.170 46.170 36.23 1,672.73
0390 CLEARING AND GRUBBING 0.98 ACRES 02545 LS 1.00 1.000 1.000 1.000 24,393.92 24,393.92
0400 CONCRETE-CLASS A FOR STEPS 02551 CUYD 2.16 2.160 0.000 0.000 2,012.50 0.00
0410 TEMPORARY SIGNS 02562 SQFT 98.00 98.000 412.000 412.000 8.05 3,316.60
0420 EDGE KEY 02585 LF 662.00 662.000 0.000 0.000 23.00 0.00
0430 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 918.00 918.000 901.010 901.010 2.00 1,802.02
0440 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.050 0.350 0.400 28,157.52 1,407.87 11,263.00
0450 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 1.000 1.000 4,294.68 4,294.68
0460 TEMP SILT FENCE 02701 LF 564.00 564.000 220.000 220.000 3.78 831.60
0470 SILT TRAP TYPE B 02704 EACH 19.00 19.000 5.000 5.000 372.13 1,860.65
0480 SILT TRAP TYPE C 02705 EACH 8.00 8.000 0.000 0.000 212.66 0.00
0490 CLEAN SILT TRAP TYPE B 02707 EACH 57.00 57.000 0.000 0.000 52.49 0.00
0500 CLEAN SILT TRAP TYPE C 02708 EACH 24.00 24.000 0.000 0.000 50.70 0.00
0510 CLEAN TEMP SILT FENCE 02709 LF 1,692.00 1,692.000 0.000 0.000 1.70 0.00
0520 SIDEWALK-4 IN CONCRETE 02720 SQYD 187.00 187.000 0.000 0.000 94.30 0.00
0530 STAKING 02726 LS 1.00 1.000 0.050 0.400 0.450 25,875.00 1,293.75 11,643.75
0540 ARROW PANEL 02775 EACH 2.00 2.000 1.000 1.000 1,447.57 1,447.57
0550 CONCRETE BARRIER WALL TYPE 9T 03171 LF 3,260.00 3,260.000 820.000 820.000 38.95 31,939.00
0560 TEMP MULCH 05952 SQYD 4,742.00 4,742.000 389.000 389.000 0.40 155.60
0570 TEMP SEEDING AND PROTECTION 05953 SQYD 203.00 203.000 0.000 0.000 1.15 0.00
0580 TOPDRESSING FERTILIZER 05966 TON 0.10 0.100 0.000 0.000 2,300.00 0.00
0590 SEEDING AND PROTECTION 05985 SQYD 2,024.00 2,024.000 520.000 520.000 1.73 899.60
0600 SODDING 05990 SQYD 86.00 86.000 0.000 0.000 23.00 0.00
0610 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 2,702.00 2,702.000 0.000 0.000 0.75 0.00
0620 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 3,302.00 3,302.000 180.000 180.000 5.18 932.40
0630 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 3,326.00 3,326.000 1,601.000 1,601.000 2.99 4,786.99
0640 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,510.00 2,510.000 0.000 0.000 2.99 0.00
0650 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 138.00 138.000 0.000 0.000 6.90 0.00
0660 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 40.00 40.000 0.000 0.000 12.08 0.00
0670 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 1,949.00 1,949.000 0.000 0.000 5.75 0.00
0680 PAVE MARKING-THERMO STR ARROW 06573 EACH 1.00 1.000 0.000 0.000 151.80 0.00
0690 PAVE MARKING-THERMO CURV ARROW 06574 EACH 3.00 3.000 0.000 0.000 151.80 0.00
0700 PAVEMENT MARKER TYPE V-BY 06591 EACH 44.00 44.000 0.000 0.000 78.20 0.00
0710 RETAINING WALL 08018 SQFT 384.00 384.000 0.000 0.000 63.25 0.00
0720 CONCRETE-CLASS A 08100 CUYD 2.28 2.280 2.280 2.280 1,150.00 2,622.00
0730 STEEL REINFORCEMENT 08150 LB 16.00 16.000 16.000 16.000 2.30 36.80
0740 CRASH CUSHION TY VI CLASS BT TL2 08901 EACH 12.00 12.000 2.000 2.000 2,760.00 5,520.00
0750 FUEL ADJUSTMENT 10020NS DOLL 4,420.00 4,420.000 0.000 0.000 1.00 0.00
0760 ASPHALT ADJUSTMENT 10030NS DOLL 7,789.00 7,789.000 0.000 0.000 1.00 0.00
0770 REMOVE & RELOCATE SIGNS 20418ED EACH 2.00 2.000 0.000 0.000 575.00 0.00
0780 SAWCUT PAVEMENT 20550ND LF 1,519.00 1,519.000 650.000 650.000 3.14 2,041.00
0790 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 12.00 12.000 0.000 0.000 21.85 0.00
0800 METAL ARCH PIPE-15 IN EQUIV 23079EN LF 35.00 35.000 0.000 0.000 85.05 0.00
0810 PIPELINE VIDEO INSPECTION 23131ER701 LF 381.00 381.000 0.000 0.000 9.06 0.00
0820 DETECTABLE WARNINGS 23158ES505 SQFT 240.00 240.000 0.000 0.000 46.00 0.00
Project DE04507501310 Fed/State Project Number FD04 SPP 045 0750 000-001 Category 0002 BRIDGE 26802
0830 CRUSHED AGGREGATE SIZE NO 57 00071 TON 1,100.00 1,100.000 42.030 42.030 24.73 1,039.40
0840 PERFORATED PIPE-6 IN 01001 LF 548.00 548.000 0.000 0.000 7.76 0.00
0850 CONCRETE-CLASS B 02555 CUYD 134.00 134.000 28.830 0.000 28.830 373.75 10,775.21 10,775.21
0860 STRUCTURE EXCAVATION-COMMON 08001 CUYD 1,478.00 1,478.000 400.000 400.000 12.65 5,060.00
0870 CYCLOPEAN STONE RIP RAP 08019 TON 865.00 865.000 721.120 721.120 34.50 24,878.64
0880 TEST PILES 08033 LF 253.00 253.000 87.000 0.000 87.000 86.25 7,503.75 7,503.75
0890 PRE-DRILLING FOR PILES 08039 LF 2,116.00 2,116.000 388.000 229.000 617.000 100.54 39,009.52 62,033.18
0900 CONCRETE LAGGING 23642EC SQFT 6,638.00 6,638.000 0.000 0.000 34.50 0.00
0910 PILES-STEEL W14X257 24523ED LF 2,927.00 2,927.000 1,100.000 0.000 1,100.000 271.23 298,353.00 298,353.00
Project DE04507501310 Fed/State Project Number FD04 SPP 045 0750 000-001 Category 0003 BRIDGE-CULVERT 26399
0920 REMOVE HEADWALL 02625 EACH 1.00 1.000 1.000 1.000 20,125.00 20,125.00
0930 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 0.000 0.000 115.00 0.00
0940 FOUNDATION PREPARATION 26399 08003 LS 1.00 1.000 1.000 1.000 38,525.00 38,525.00
0950 CONCRETE-CLASS A 08100 CUYD 100.30 100.300 100.300 100.300 713.00 71,513.90
0960 STEEL REINFORCEMENT 08150 LB 13,225.00 13,225.000 13,225.000 13,225.000 1.90 25,127.50
Project DE04507501310 Fed/State Project Number FD04 SPP 045 0750 000-001 Category 0004 BRIDGE-CULVERT 26400
0970 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.300 0.500 0.800 51,750.00 15,525.00 41,400.00
0980 FOUNDATION PREPARATION 26400 08003 LS 1.00 1.000 0.000 0.000 23,000.00 0.00
0990 CONCRETE-CLASS A 08100 CUYD 45.50 45.500 0.000 0.000 713.00 0.00
1000 STEEL REINFORCEMENT 08150 LB 4,026.00 4,026.000 0.000 0.000 1.90 0.00
Project DE04507501310 Fed/State Project Number FD04 SPP 045 0750 000-001 Category 0005 SIGNALIZATION
1010 CONDUIT-1 IN 04792 LF 20.00 20.000 0.000 0.000 11.50 0.00
1020 CONDUIT-2 IN 04795 LF 707.00 707.000 0.000 0.000 11.50 0.00
1030 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 10.00 10.000 0.000 0.000 540.50 0.00
1040 TRENCHING AND BACKFILLING 04820 LF 700.00 700.000 0.000 0.000 4.03 0.00
1050 LOOP WIRE 04830 LF 1,680.00 1,680.000 0.000 0.000 1.15 0.00
1060 CABLE-NO. 14/5C 04844 LF 3,020.00 3,020.000 1,190.000 0.000 1,190.000 1.44 1,713.60 1,713.60
1070 CABLE-NO. 14/7C 04845 LF 760.00 760.000 490.000 0.000 490.000 1.44 705.60 705.60
1080 CABLE-NO. 14/1 PAIR 04850 LF 1,720.00 1,720.000 720.000 0.000 720.000 1.44 1,036.80 1,036.80
1090 MESSENGER-10800 LB 04885 LF 510.00 510.000 547.000 0.000 547.000 4.60 2,516.20 2,516.20
1100 LOOP SAW SLOT AND FILL 04895 LF 661.00 661.000 0.000 0.000 13.80 0.00
1110 INSTALL CONTROLLER TYPE 170 04931 EACH 1.00 1.000 1.000 0.000 1.000 2,760.00 2,760.00 2,760.00
1120 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 4.000 4.000 1,150.00 4,600.00
1130 REMOVE SIGNAL EQUIPMENT 04950 EACH 1.00 1.000 0.000 0.000 575.00 0.00
1140 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 6.00 6.000 0.000 0.000 287.50 0.00
1150 INSTALL LED SIGNAL-5 SECTION 20189NS835 EACH 2.00 2.000 0.000 0.000 287.50 0.00
1160 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 4.00 4.000 0.000 0.000 172.50 0.00
1170 SPAN MOUNTED SIGN 23052NN EACH 2.00 2.000 0.000 0.000 402.50 0.00
1180 INSTALL SIGNAL-PEDESTRIAN COUNTDOWN 23064NN EACH 4.00 4.000 0.000 0.000 230.00 0.00
1190 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 18.60 18.600 19.400 19.400 920.00 17,848.00
1200 INSTALL ANTENNA 23982EC EACH 1.00 1.000 0.000 0.000 575.00 0.00
1210 TETHER WIRE 24528ED LF 510.00 510.000 0.000 0.000 3.45 0.00
Project DE04507501310 Fed/State Project Number FD04 SPP 045 0750 000-001 Category 0006 MOB AND DEMOB
1220 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 80,033.15 80,033.15
1230 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 47,683.82 0.00

SUBTOT

$489,029.13

$1,023,176.03

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00