Report_Id:   171034   Est NO  0025

Date:05/13/2019

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 171034 Estimate Number 0025 Estimate Type PROGRESS
District Office BOWLING GREEN (03360)  Kidd, Benjamin P.

Contractor SCOTTY'S CONTRACTING AND STONE LLC ADDR SN 0 VC Code KY0033047
AND STONE LLC
PO BOX 4500
BOWLING GREEN , KY , 42102-4500
Pay Period 04/20/2019  TO  05/03/2019
Date Approved 05/10/2019
Primary Proj Number DE0860NEW1734
Project No. STP 5102(012)
Primary County MONROE
Name of Road TOMPKINSVILLE BYPASS(NEW ROUTE)
Description TOMPKINSVILLE BYPASS(NEW ROUTE)
     
     
Date Let 09/29/2017 Formal Acceptance
Date Awarded 10/06/2017 Date Work Began 12/04/2017
Date Contract Executed 10/30/2017 Open To Traffic
Date NTP Issued 10/30/2017 Actual Completion Date

Current Contract Amount

$7,621,911.85

Total to Date

Prev to Date

This Estimate

Original Amount

$7,621,911.85

Total Earnings

$3,698,940.64

$3,591,616.73

$107,323.91

Percent Complete

49.35

Stockpiled Materials

$62,378.93

$62,378.93

$0.00

Funds Available

$3,860,592.28

Gross Earnings

$3,761,319.57

$3,653,995.66

$107,323.91

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$3,761,319.57

$3,653,995.66

$107,323.91

Contract Id 171034

Change Order Summary

County MONROE
Estimate Nbr 0025 Project Number STP 5102(012)
Contractor SCOTTY'S CONTRACTING AND STONE LLC Period 04/20/2019  TO  05/03/2019
 
 
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 171034

COMMONWEALTH OF KENTUCKY

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

TRANSPORTATION CABINET

Primary Project Number DE0860NEW1734
Estimate Nbr 0025 Period 04/20/2019  TO  05/03/2019
Contractor SCOTTY'S CONTRACTING AND STONE LLC
 
Project DE0860NEW1734 Fed/State Project Number STP 5102(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 DE0860NEW1734 Fed/State Project Number STP 5102(012) Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 19,357.00 19,357.000 4,613.840 4,613.840 18.65 86,048.11
0010 TRAFFIC BOUND BASE 00020 TON 357.00 357.000 619.640 619.640 18.60 11,525.30
0015 ASPHALT SEAL AGGREGATE 00100 TON 22.80 22.800 0.000 0.000 186.00 0.00
0020 ASPHALT SEAL COAT 00103 TON 2.70 2.700 0.000 0.000 1,250.00 0.00
0025 LEVELING & WEDGING PG64-22 00190 TON 54.00 54.000 0.000 0.000 73.55 0.00
0030 CL2 ASPH BASE 1.00D PG64-22 00212 TON 13,155.00 13,155.000 1,774.020 1,774.020 56.50 100,232.13
0035 CL2 ASPH SURF 0.38D PG64-22 00301 TON 3,647.00 3,647.000 0.000 0.000 65.75 0.00
0040 ASPHALT PAVE MILLING & TEXTURING 02677 TON 614.00 614.000 0.000 0.000 57.95 0.00
Project DE0860NEW1734 Fed/State Project Number STP 5102(012) Category 0002 ROADWAY
0045 CRUSHED AGGREGATE SIZE NO 57 00071 TON 36.00 36.000 0.000 0.000 27.46 0.00
0050 CRUSHED AGGREGATE SIZE NO 2 00078 TON 17,271.00 17,271.000 50.630 12,909.010 12,959.640 16.98 859.69 220,054.68
0055 PERFORATED PIPE-4 IN 01000 LF 2,497.00 2,497.000 293.000 293.000 9.60 2,812.80
0060 NON-PERFORATED PIPE-4 IN 01010 LF 2,371.00 2,371.000 383.000 383.000 9.80 3,753.40
0065 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 17.00 17.000 0.000 0.000 468.32 0.00
0070 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 5.00 5.000 0.000 0.000 468.32 0.00
0075 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 25.00 25.000 2.000 2.000 468.32 936.64
0080 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 62.00 62.000 0.000 0.000 6.00 0.00
0085 BARRICADE-TYPE III 02014 EACH 23.00 23.000 8.000 8.000 141.51 1,132.08
0090 REMOVE PAVEMENT 02091 SQYD 2,119.00 2,119.000 0.000 0.000 4.28 0.00
0095 TEMP DITCH 02159 LF 14,422.00 14,422.000 300.000 3,863.000 4,163.000 0.22 66.00 915.86
0100 CLEAN TEMP DITCH 02160 LF 7,211.00 7,211.000 0.000 0.000 0.01 0.00
0105 ROADWAY EXCAVATION 02200 CUYD 525,639.00 525,639.000 17,674.200 347,872.100 365,546.300 3.84 67,868.92 1,403,697.79
0110 GRANULAR EMBANKMENT 02223 CUYD 520.00 520.000 0.000 0.000 26.78 0.00
0115 WATER 02242 MGAL 1,092.00 1,092.000 0.000 0.000 0.01 0.00
0120 FENCE-TEMP 02259 LF 1,000.00 1,000.000 685.000 685.000 2.80 1,918.00
0125 FENCE-WOVEN WIRE TYPE 1 02262 LF 40,563.00 40,563.000 4,443.180 4,443.180 5.10 22,660.21
0130 FENCE-8 FT CHAIN LINK 02275 LF 447.00 447.000 358.000 358.000 29.84 10,682.72
0135 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 2,325.00 2,325.000 37.500 37.500 14.20 532.50
0140 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 11.00 11.000 4.000 4.000 40.00 160.00
0145 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 7.00 7.000 4.000 4.000 2,200.00 8,800.00
0150 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 5.00 5.000 0.000 0.000 1,000.00 0.00
0155 REMOVE GUARDRAIL 02381 LF 1,300.00 1,300.000 0.000 0.000 1.50 0.00
0160 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 2.00 2.000 0.000 0.000 2,000.00 0.00
0165 TEMP GUARDRAIL 02397 LF 1,300.00 1,300.000 550.000 550.000 6.50 3,575.00
0170 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 176.00 176.000 0.000 0.000 146.42 0.00
0175 RIGHT-OF-WAY MONUMENT TYPE 1A 02430 EACH 5.00 5.000 0.000 0.000 146.42 0.00
0180 WITNESS POST 02432 EACH 50.00 50.000 0.000 0.000 70.70 0.00
0185 CLEAN SINKHOLE 02469 EACH 3.00 3.000 4.000 4.000 2,670.00 10,680.00
0190 CHANNEL LINING CLASS II 02483 TON 19,692.00 19,692.000 363.860 9,567.680 9,931.540 22.41 8,154.10 222,565.81
0195 CHANNEL LINING CLASS III 02484 TON 6,358.00 6,358.000 2,233.840 2,233.840 25.11 56,091.72
0200 CLEARING AND GRUBBING 136.55 ACRES 02545 LS 1.00 1.000 1.000 1.000 116,179.62 116,179.62
0205 CONCRETE-CLASS B 02555 CUYD 56.00 56.000 0.000 0.000 375.00 0.00
0210 TEMPORARY SIGNS 02562 SQFT 1,830.00 1,830.000 789.000 789.000 5.81 4,584.09
0215 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 37,917.00 37,917.000 7,900.550 7,900.550 1.87 14,774.02
0220 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 100,897.00 100,897.000 3,500.000 34,959.670 38,459.670 1.91 6,685.00 73,457.96
0225 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.300 0.300 202,766.18 60,829.85
0230 DIVERSIONS (BY-PASS DETOURS) CAPP HARLAN ROAD 02651 LS 1.00 1.000 0.000 0.000 53,767.97 0.00
0235 DIVERSIONS (BY-PASS DETOURS) CAVE SPRINGS ROAD 02651 LS 1.00 1.000 0.500 0.500 47,437.76 23,718.88
0240 DIVERSIONS (BY-PASS DETOURS) KY 100 02651 LS 1.00 1.000 0.500 0.500 33,769.79 16,884.89
0245 DIVERSIONS (BY-PASS DETOURS) KY 1049 02651 LS 1.00 1.000 0.000 0.000 33,673.67 0.00
0250 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 12.00 12.000 0.000 0.000 1,698.12 0.00
0255 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 2,850.00 0.00
0260 TEMP SILT FENCE 02701 LF 14,422.00 14,422.000 9,509.000 9,509.000 2.41 22,916.69
0265 SILT TRAP TYPE A 02703 EACH 137.00 137.000 2.000 76.000 78.000 32.68 65.36 2,549.04
0270 SILT TRAP TYPE B 02704 EACH 137.00 137.000 35.000 240.000 275.000 32.68 1,143.80 8,987.00
0275 SILT TRAP TYPE C 02705 EACH 137.00 137.000 23.000 23.000 32.68 751.64
0280 CLEAN SILT TRAP TYPE A 02706 EACH 137.00 137.000 43.000 43.000 0.01 0.43
0285 CLEAN SILT TRAP TYPE B 02707 EACH 137.00 137.000 42.000 320.000 362.000 0.01 0.42 3.62
0290 CLEAN SILT TRAP TYPE C 02708 EACH 137.00 137.000 21.000 21.000 32.68 686.28
0295 STAKING 02726 LS 1.00 1.000 0.400 0.400 92,000.72 36,800.28
0300 ARROW PANEL 02775 EACH 10.00 10.000 0.000 0.000 240.30 0.00
0305 EROSION CONTROL BLANKET 05950 SQYD 49,284.00 49,284.000 33,806.250 33,806.250 1.00 33,806.25
0310 TEMP MULCH 05952 SQYD 442,804.00 442,804.000 2,319.440 2,319.440 0.01 23.19
0315 TEMP SEEDING AND PROTECTION 05953 SQYD 330,451.00 330,451.000 159,733.840 159,733.840 0.01 1,597.33
0320 INITIAL FERTILIZER 05963 TON 16.60 16.600 13.405 13.405 850.00 11,394.25
0325 20-10-10 FERTILIZER 05964 TON 27.70 27.700 3.750 3.750 850.00 3,187.50
0330 SEEDING AND PROTECTION 05985 SQYD 536,030.00 536,030.000 283,913.600 283,913.600 0.32 90,852.35
0335 SODDING 05990 SQYD 5,721.00 5,721.000 0.000 0.000 5.00 0.00
0340 AGRICULTURAL LIMESTONE 05992 TON 332.00 332.000 4.000 4.000 50.00 200.00
0345 STEEL POST MILE MARKERS 06412 EACH 2.00 2.000 0.000 0.000 150.00 0.00
0350 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 18,495.00 18,495.000 0.000 0.000 0.20 0.00
0355 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 26,391.00 26,391.000 0.000 0.000 0.22 0.00
0360 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 2,527.00 2,527.000 0.000 0.000 1.75 0.00
0365 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 1,718.00 1,718.000 0.000 0.000 1.75 0.00
0370 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 16.00 16.000 0.000 0.000 50.00 0.00
0375 STEEL REINFORCEMENT 08150 LB 5,062.00 5,062.000 0.000 0.000 1.50 0.00
0380 FUEL ADJUSTMENT 10020NS DOLL 208,520.00 208,520.000 35,911.020 35,911.020 1.00 35,911.02
0385 ASPHALT ADJUSTMENT 10030NS DOLL 67,296.00 67,296.000 11,481.190 11,481.190 1.00 11,481.19
0390 CLEAN ENHANCED SILT TRAP 23545EC EACH 6.00 6.000 0.000 0.000 326.81 0.00
0395 R/W MONUMENT TYPE 3 24540 EACH 15.00 15.000 0.000 0.000 146.42 0.00
0400 R/W MONUMENT TYPE 3A 24541 EACH 1.00 1.000 0.000 0.000 146.42 0.00
0405 PIPELINE INSPECTION 24814EC LF 2,625.00 2,625.000 0.000 0.000 2.90 0.00
Project DE0860NEW1734 Fed/State Project Number STP 5102(012) Category 0003 DRAINAGE
0410 ENTRANCE PIPE-15 IN 00440 LF 589.00 589.000 171.000 171.000 38.34 6,556.14
0415 ENTRANCE PIPE-18 IN 00441 LF 513.00 513.000 368.000 368.000 41.74 15,360.32
0420 ENTRANCE PIPE-24 IN 00443 LF 145.00 145.000 0.000 0.000 49.66 0.00
0425 CULVERT PIPE-18 IN 00462 LF 377.00 377.000 76.000 76.000 69.02 5,245.52
0430 CULVERT PIPE-24 IN 00464 LF 864.00 864.000 655.000 655.000 90.80 59,474.00
0435 CULVERT PIPE-30 IN 00466 LF 122.00 122.000 0.000 0.000 130.32 0.00
0440 CULVERT PIPE-36 IN 00468 LF 485.00 485.000 160.000 256.000 416.000 136.06 21,769.60 56,600.96
0445 CULVERT PIPE-42 IN 00469 LF 115.00 115.000 115.000 115.000 153.32 17,631.80
0450 CULVERT PIPE-48 IN 00470 LF 456.00 456.000 456.000 456.000 193.40 88,190.40
0455 CULVERT PIPE-60 IN 00472 LF 87.00 87.000 0.000 0.000 212.53 0.00
0460 CULVERT PIPE-48 IN EQUIV 00499 LF 119.00 119.000 0.000 0.000 216.38 0.00
0465 PIPE CULVERT HEADWALL-18 IN 01204 EACH 3.00 3.000 0.000 0.000 1,300.00 0.00
0470 PIPE CULVERT HEADWALL-24 IN 01208 EACH 11.00 11.000 10.000 10.000 1,700.00 17,000.00
0475 PIPE CULVERT HEADWALL-36 IN 01212 EACH 6.00 6.000 4.000 4.000 2,750.00 11,000.00
0480 PIPE CULVERT HEADWALL-42 IN 01214 EACH 2.00 2.000 2.000 2.000 3,000.00 6,000.00
0485 PIPE CULVERT HEADWALL-48 IN 01216 EACH 6.00 6.000 4.000 4.000 3,500.00 14,000.00
0490 METAL END SECTION TY 3-18 IN 01391 EACH 4.00 4.000 0.000 0.000 1,250.00 0.00
0495 METAL END SECTION TY 3-24 IN 01393 EACH 3.00 3.000 0.000 0.000 1,475.00 0.00
0500 METAL END SECTION TY 3-30 IN 01394 EACH 4.00 4.000 0.000 0.000 3,000.00 0.00
0505 METAL END SECTION TY 3-36 IN 01395 EACH 2.00 2.000 0.000 0.000 5,200.00 0.00
0510 METAL END SECTION TY 3-60 IN 01399 EACH 2.00 2.000 0.000 0.000 9,800.00 0.00
0515 DROP BOX INLET TYPE 6F 01535 EACH 1.00 1.000 0.000 0.000 3,800.00 0.00
0520 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 7,351.00 7,351.000 355.500 4,551.750 4,907.250 2.00 711.00 9,814.50
0525 METAL END SECTION TY 3-48 IN (EQUIV) 21589NN EACH 2.00 2.000 0.000 0.000 6,000.00 0.00
0530 METAL END SECTION TY 4-48 IN (EQUIV) (ITEM# 24934ED) M.E.S. TY 4-48 INCH EQU 24934ED EACH 2.00 2.000 0.000 0.000 6,000.00 0.00
Project DE0860NEW1734 Fed/State Project Number STP 5102(012) Category 0004 BRIDGE-CULVERT 26594
0535 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 6,410.00 6,410.00
0540 CONCRETE-CLASS A 08100 CUYD 323.60 323.600 323.600 323.600 386.00 124,909.60
0545 STEEL REINFORCEMENT 08150 LB 45,765.00 45,765.000 45,765.000 45,765.000 0.81 37,069.65
Project DE0860NEW1734 Fed/State Project Number STP 5102(012) Category 0005 BRIDGE-CULVERT 26582
0550 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 5,867.00 5,867.00
0555 CONCRETE-CLASS A 08100 CUYD 243.70 243.700 243.700 243.700 426.00 103,816.20
0560 STEEL REINFORCEMENT 08150 LB 37,114.00 37,114.000 37,114.000 37,114.000 0.81 30,062.34
Project DE0860NEW1734 Fed/State Project Number STP 5102(012) Category 0006 DEMOBILIZATION &/OR MOBILIZATION
0565 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 343,580.00 343,580.00
0570 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 104,720.00 0.00

SUBTOT

$107,323.90

$3,698,940.63

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0125-1-0I

FENCE, WOVEN

FT

40,563.00 0016 $1.727000 $70,052.30

0125-1-0A

FENCE, WOVEN

FT

4,443.18 0023 $1.727000 $-7,673.37
SUBTOT

$62,378.93