Report_Id:   131083   Est NO  0001

Date:04/29/2014

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 131083 Estimate Number 0001 Estimate Type PROGRESS
District Office MADISONVILLE (02320)  Stallings, Nick R., P.E.

Contractor HICON CONSTRUCTION LLC ADDR SN 0 VC Code VC0000115090
358 HITE LN
BARDSTOWN , KY , 40004
Pay Period 01/09/2014  TO  04/03/2014
Date Approved 04/24/2014
Primary Proj Number DE11300561383
Project No. FD04 SPP 113 0056 007-012
Primary County UNION
Name of Road KY 56 WIDENING
Description KY 56 WIDENING
     
     
Date Let 12/13/2013 Formal Acceptance
Date Awarded 12/18/2013 Date Work Began 03/12/2014
Date Contract Executed 01/09/2014 Open To Traffic
Date NTP Issued 01/09/2014 Actual Completion Date

Current Contract Amount

$11,519,276.58

Total to Date

Prev to Date

This Estimate

Original Amount

$11,519,276.58

Total Earnings

$274,658.42

$0.00

$274,658.42

Percent Complete

2.38

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$11,244,618.16

Gross Earnings

$274,658.42

$0.00

$274,658.42

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$274,658.42

$0.00

$274,658.42

Contract Id 131083

Change Order Summary

County UNION
Estimate Nbr 0001 Project Number FD04 SPP 113 0056 007-012
Contractor HICON CONSTRUCTION LLC Period 01/09/2014  TO  04/03/2014
 
 
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 131083

COMMONWEALTH OF KENTUCKY

County UNION
Contract Type GDSB   GRADE, DRAIN & SURFACE WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE11300561383
Estimate Nbr 0001 Period 01/09/2014  TO  04/03/2014
Contractor HICON CONSTRUCTION LLC
 
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 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 DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0001 PAVING
0010 CRUSHED STONE BASE 00003 TON 91,273.00 91,273.000 0.000 0.000 22.71 0.00
0020 TRAFFIC BOUND BASE 00020 TON 1,848.00 1,848.000 0.000 0.000 22.23 0.00
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 14,420.00 14,420.000 0.000 0.000 20.05 0.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 350.00 350.000 0.000 0.000 73.00 0.00
0050 ASPHALT SEAL COAT 00103 TON 42.00 42.000 0.000 0.000 630.00 0.00
0060 LEVELING & WEDGING PG64-22 00190 TON 292.00 292.000 0.000 0.000 135.00 0.00
0070 CL2 ASPH BASE 1.00D PG64-22 00212 TON 44,585.00 44,585.000 0.000 0.000 66.00 0.00
0080 CL2 ASPH SURF 0.38D PG64-22 00301 TON 7,691.00 7,691.000 0.000 0.000 81.80 0.00
0090 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 44.00 44.000 0.000 0.000 62.00 0.00
0100 FABRIC-GEOTEXTILE TYPE IV FOR SUBGRADE STABILIZATION 02599 SQYD 49,160.00 49,160.000 0.000 0.000 1.09 0.00
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0002 ROADWAY
0110 ISLAND CURB AND GUTTER 01825 LF 50.00 50.000 0.000 0.000 45.00 0.00
0120 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 16.00 16.000 0.000 0.000 6.50 0.00
0130 BARRICADE-TYPE III 02014 EACH 8.00 8.000 0.000 0.000 250.00 0.00
0140 REMOVE PAVEMENT 02091 SQYD 2,599.00 2,599.000 0.000 0.000 2.70 0.00
0150 TEMP DITCH 02159 LF 22,240.00 22,240.000 0.000 0.000 0.01 0.00
0160 ROADWAY EXCAVATION 02200 CUYD 165,506.00 165,506.000 0.000 0.000 5.02 0.00
0170 GRANULAR EMBANKMENT 02223 CUYD 30,000.00 30,000.000 0.000 0.000 32.25 0.00
0180 WATER 02242 MGAL 2,000.00 2,000.000 0.000 0.000 0.01 0.00
0190 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 675.00 675.000 0.000 0.000 16.50 0.00
0200 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 2.000 0.000 0.000 38.00 0.00
0210 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 0.000 0.000 2,400.00 0.00
0220 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 4.00 4.000 0.000 0.000 1,980.00 0.00
0230 CHANNEL LINING CLASS II 02483 TON 3,147.00 3,147.000 0.000 0.000 27.26 0.00
0240 CLEARING AND GRUBBING 73 ACRES 02545 LS 1.00 1.000 0.000 0.000 102,500.00 0.00
0250 TEMPORARY SIGNS 02562 SQFT 975.00 975.000 475.500 0.000 475.500 10.00 4,755.00 4,755.00
0260 EDGE KEY 02585 LF 138.00 138.000 0.000 0.000 62.00 0.00
0270 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 3,143.00 3,143.000 0.000 0.000 1.89 0.00
0280 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 89,000.00 89,000.000 0.000 0.000 1.29 0.00
0290 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 7,668.00 7,668.000 0.000 0.000 2.00 0.00
0300 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 41,500.00 0.00
0310 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 0.000 0.000 280,000.00 0.00
0320 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 3.00 3.000 0.000 0.000 9,400.00 0.00
0330 SHOULDER RUMBLE STRIPS-SAWED 02696 LF 39,400.00 39,400.000 0.000 0.000 0.21 0.00
0340 TEMP SILT FENCE 02701 LF 22,240.00 22,240.000 0.000 0.000 0.01 0.00
0350 SILT TRAP TYPE A 02703 EACH 73.00 73.000 0.000 0.000 300.00 0.00
0360 SILT TRAP TYPE B 02704 EACH 73.00 73.000 0.000 0.000 125.00 0.00
0370 SILT TRAP TYPE C 02705 EACH 73.00 73.000 0.000 0.000 332.00 0.00
0380 CLEAN SILT TRAP TYPE A 02706 EACH 219.00 219.000 0.000 0.000 0.01 0.00
0390 CLEAN SILT TRAP TYPE B 02707 EACH 219.00 219.000 0.000 0.000 0.01 0.00
0400 CLEAN SILT TRAP TYPE C 02708 EACH 219.00 219.000 0.000 0.000 0.01 0.00
0410 CLEAN TEMP SILT FENCE 02709 LF 22,240.00 22,240.000 0.000 0.000 0.01 0.00
0420 STAKING 02726 LS 1.00 1.000 0.100 0.000 0.100 77,700.00 7,770.00 7,770.00
0430 EROSION CONTROL BLANKET 05950 SQYD 32,269.00 32,269.000 0.000 0.000 1.05 0.00
0440 TEMP MULCH 05952 SQYD 353,320.00 353,320.000 0.000 0.000 0.01 0.00
0450 TEMP SEEDING AND PROTECTION 05953 SQYD 57,466.00 57,466.000 0.000 0.000 0.18 0.00
0460 TOPDRESSING FERTILIZER 05966 TON 10.55 10.550 0.000 0.000 690.00 0.00
0470 SEEDING AND PROTECTION 05985 SQYD 202,166.00 202,166.000 0.000 0.000 0.30 0.00
0480 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 50,000.00 50,000.000 0.000 0.000 0.25 0.00
0490 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 83,880.00 83,880.000 0.000 0.000 0.30 0.00
0500 FUEL ADJUSTMENT 10020NS DOLL 148,015.00 148,015.000 0.000 0.000 1.00 0.00
0510 ASPHALT ADJUSTMENT 10030NS DOLL 204,378.00 204,378.000 0.000 0.000 1.00 0.00
0520 CENTERLINE RUMBLE STRIPS 20458ES403 LF 19,700.00 19,700.000 0.000 0.000 0.22 0.00
0530 DRIFT/SEDIMENT REMOVAL 20482NC LS 1.00 1.000 0.000 0.000 45,000.00 0.00
0540 LONGITUDINAL EDGE KEY 21289ED LF 1,600.00 1,600.000 0.000 0.000 6.50 0.00
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0003 DRAINAGE
0550 CRUSHED AGGREGATE SIZE NO 2 00078 TON 19.00 19.000 0.000 0.000 50.00 0.00
0560 ENTRANCE PIPE-15 IN 00440 LF 625.00 625.000 0.000 0.000 40.00 0.00
0570 ENTRANCE PIPE-18 IN 00441 LF 195.00 195.000 0.000 0.000 46.50 0.00
0580 ENTRANCE PIPE-24 IN 00443 LF 197.00 197.000 0.000 0.000 47.00 0.00
0590 ENTRANCE PIPE-30 IN 00445 LF 33.00 33.000 0.000 0.000 56.00 0.00
0600 CULVERT PIPE-18 IN 00462 LF 341.00 341.000 0.000 0.000 47.00 0.00
0610 CULVERT PIPE-24 IN 00464 LF 349.00 349.000 0.000 0.000 55.50 0.00
0620 CULVERT PIPE-30 IN 00466 LF 424.00 424.000 0.000 0.000 75.82 0.00
0630 CULVERT PIPE-36 IN 00468 LF 140.00 140.000 0.000 0.000 98.00 0.00
0640 CULVERT PIPE-42 IN 00469 LF 369.00 369.000 0.000 0.000 133.03 0.00
0650 PERFORATED PIPE-4 IN 01000 LF 1,369.00 1,369.000 0.000 0.000 15.50 0.00
0660 NON-PERFORATED PIPE-4 IN 01010 LF 190.00 190.000 0.000 0.000 18.00 0.00
0670 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 6.00 6.000 0.000 0.000 400.00 0.00
0680 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 13.00 13.000 0.000 0.000 400.00 0.00
0690 PIPE CULVERT HEADWALL-24 IN 01208 EACH 3.00 3.000 0.000 0.000 950.00 0.00
0700 PIPE CULVERT HEADWALL-42 IN 01214 EACH 8.00 8.000 0.000 0.000 1,825.00 0.00
0710 METAL END SECTION TY 3-18 IN 01391 EACH 2.00 2.000 0.000 0.000 760.00 0.00
0720 S & F BOX INLET-OUTLET-18 IN 01450 EACH 8.00 8.000 0.000 0.000 1,700.00 0.00
0730 S & F BOX INLET-OUTLET-24 IN 01451 EACH 1.00 1.000 0.000 0.000 2,500.00 0.00
0740 S & F BOX INLET-OUTLET-30 IN 01452 EACH 8.00 8.000 0.000 0.000 3,600.00 0.00
0750 S & F BOX INLET-OUTLET-36 IN 01453 EACH 4.00 4.000 0.000 0.000 5,650.00 0.00
0760 FABRIC-GEOTEXTILE TYPE II 02597 SQYD 866.00 866.000 0.000 0.000 1.41 0.00
0770 PIPELINE VIDEO INSPECTION 23131ER701 LF 1,623.00 1,623.000 0.000 0.000 6.00 0.00
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0004 BRIDGE-BOX CULVERT
0780 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 7,500.00 0.00
0790 CONCRETE-CLASS A 08100 CUYD 122.70 122.700 0.000 0.000 518.00 0.00
0800 STEEL REINFORCEMENT 08150 LB 15,014.00 15,014.000 0.000 0.000 0.99 0.00
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0005 UTILITY-GAS
0810 GAS LINE MARKER 21773NN EACH 15.00 15.000 0.000 0.000 70.00 0.00
0820 DEMOLITION 24641EC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0830 3/4 IN FARM TAP TO 3/4 IN MDPE 24642EC EACH 2.00 2.000 0.000 0.000 3,575.00 0.00
0840 3/4 IN FARM TAP TO 2 IN MDPE 24643EC EACH 2.00 2.000 0.000 0.000 3,575.00 0.00
0850 SERVICE TAPPING TEE 3/4 IN 24644EC EACH 23.00 23.000 0.000 0.000 1,160.00 0.00
0860 MDPE PIPELINE 2 IN 24645EC LF 800.00 800.000 0.000 0.000 19.50 0.00
0870 MDPE PIPELINE 3/4 IN 24645EC LF 50.00 50.000 0.000 0.000 30.00 0.00
0880 STEEL PIPELINE 6.625 IN 24646EC LF 4,300.00 4,300.000 0.000 0.000 148.00 0.00
0890 CATHODIC TEST STATION 24650EC EACH 2.00 2.000 0.000 0.000 1,025.00 0.00
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0006 MOB AND DEMOB
0900 MOBILIZATION 02568 LS 1.00 1.000 0.500 0.000 0.500 524,266.83 262,133.41 262,133.41
0910 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 157,280.06 0.00
Project DE11300561383 Fed/State Project Number FD04 SPP 113 0056 007-012 Category 0007 WATERLINE
0920 BLOW-OFF ASSEMBLY 6 IN 01315 EACH 1.00 1.000 0.000 0.000 1,925.00 0.00
0930 BLOW-OFF ASSEMBLY 3 IN 01315 EACH 1.00 1.000 0.000 0.000 1,490.00 0.00
0940 PVC PIPE-3 IN 03382 LF 316.00 316.000 0.000 0.000 34.00 0.00
0950 PVC PIPE-6 IN 03385 LF 13,540.00 13,540.000 0.000 0.000 14.25 0.00
0960 BEND 22.50 DEG 6 IN 03545 EACH 14.00 14.000 0.000 0.000 310.00 0.00
0970 BEND 45 DEG 6 IN 03554 EACH 7.00 7.000 0.000 0.000 300.00 0.00
0980 BEND 90 DEG 6 IN 03560 EACH 15.00 15.000 0.000 0.000 325.00 0.00
0990 DUCTILE IRON CROSS 6 IN 20248NC EACH 1.00 1.000 0.000 0.000 800.00 0.00
1000 SERVICE LINE 2 IN PE 20333EN LF 549.00 549.000 0.000 0.000 18.50 0.00
1010 SERVICE LINE 3/4 IN PE 20333EN LF 524.00 524.000 0.000 0.000 16.00 0.00
1020 REDUCER 8 IN X 6 IN 20794ND EACH 2.00 2.000 0.000 0.000 275.00 0.00
1030 BORE AND JACK PIPE-6 IN 21384ED LF 62.00 62.000 0.000 0.000 65.00 0.00
1040 SERVICE LINE - 1 IN 21558EC LF 336.00 336.000 0.000 0.000 14.50 0.00
1050 OPEN CUT W/ STEEL ENCASEMENT 6 IN 21788ED LF 88.00 88.000 0.000 0.000 64.00 0.00
1060 OPEN CUT W/ STEEL ENCASEMENT 12 IN 21788ED LF 223.00 223.000 0.000 0.000 71.00 0.00
1070 OPEN CUT AND CASE FOR 3 IN WATERLINE 21863EN LF 98.00 98.000 0.000 0.000 36.00 0.00
1080 BORED LINER PIPE-8 IN 21940EN LF 220.00 220.000 0.000 0.000 55.00 0.00
1090 SADDLE-CORP STOP & METER RECONN-3/4 IN 22870NN EACH 13.00 13.000 0.000 0.000 925.00 0.00
1100 BORE & JACK ENCASEMENT PIPE-INSTALL 22960ED LF 80.00 80.000 0.000 0.000 34.75 0.00
1110 BORED LINER PIPE-12 IN 23349EC LF 357.00 357.000 0.000 0.000 75.00 0.00
1120 TEE-6 IN X 6 IN 23358EC EACH 1.00 1.000 0.000 0.000 450.00 0.00
1130 RESILIENT SEATED GATE VALVE-6 IN 23442EC EACH 7.00 7.000 0.000 0.000 885.00 0.00
1140 AIR RELEASE VALVE-3/4 IN 23457EC EACH 6.00 6.000 0.000 0.000 625.00 0.00
1150 CRUSHED STONE PAVEMENT REPLACEMENT 23513EC LF 89.00 89.000 0.000 0.000 9.00 0.00
1160 TAPPING SLEEVE AND VALVE-6 IN 23596EC EACH 10.00 10.000 0.000 0.000 3,360.07 0.00
1170 WATER MAIN CREEK CROSSING 6 IN TYPE III 23667EC LF 51.00 51.000 0.000 0.000 37.00 0.00
1180 BEND 90 DEG-3 IN 23830EC EACH 1.00 1.000 0.000 0.000 225.00 0.00
1190 TAPPING SADDLE 6 X 1 IN WITH CORP STOP 23903EC EACH 1.00 1.000 0.000 0.000 580.00 0.00
1200 GROUND WIRE-SOLID COPPER #6 SD 24329EC LF 13,856.00 13,856.000 0.000 0.000 0.19 0.00
1210 BYPASS METER ASSEMBLY 1 IN 24482ED EACH 1.00 1.000 0.000 0.000 1,815.00 0.00
1220 CUT AND BLOCK 6 IN 24485ED EACH 10.00 10.000 0.000 0.000 475.00 0.00
1230 TEE 6 IN X 3 IN 24486ED EACH 1.00 1.000 0.000 0.000 325.00 0.00
1240 RESILIENT SEAT GATE VALVE 3 IN 24647EC EACH 1.00 1.000 0.000 0.000 530.00 0.00
1250 FOSTER ADAPTER 6 IN 24648EC EACH 9.00 9.000 0.000 0.000 200.00 0.00
1260 FOSTER ADAPTER 3 IN 24648EC EACH 1.00 1.000 0.000 0.000 135.00 0.00

SUBTOT

$274,658.41

$274,658.41

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00