Report_Id:   171232   Est NO  0007

Date:02/20/2018

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 171232 Estimate Number 0007 Estimate Type PROGRESS
District Office COVINGTON (06300)  Wilson, Cory L.

Contractor PRUS CONSTRUCTION COMPANY ADDR SN 0 VC Code VC0000018729
5325 WOODSTER RD
CINCINNATI , OH , 45226
Pay Period 01/01/2018  TO  01/26/2018
Date Approved 02/05/2018
Primary Proj Number DE01900091732
Project No. FD04 SPP 019 0009 NEW LOC
Primary County CAMPBELL
Name of Road KY 9
Description KY 9
     
     
Date Let 07/28/2017 Formal Acceptance
Date Awarded 08/04/2017 Date Work Began 10/12/2017
Date Contract Executed 08/22/2017 Open To Traffic
Date NTP Issued 08/22/2017 Actual Completion Date

Current Contract Amount

$4,996,599.99

Total to Date

Prev to Date

This Estimate

Original Amount

$4,996,599.99

Total Earnings

$621,780.44

$554,208.84

$67,571.60

Percent Complete

12.44

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$4,374,819.55

Gross Earnings

$621,780.44

$554,208.84

$67,571.60

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$621,780.44

$554,208.84

$67,571.60

Contract Id 171232

Change Order Summary

County CAMPBELL
Estimate Nbr 0007 Project Number FD04 SPP 019 0009 NEW LOC
Contractor PRUS CONSTRUCTION COMPANY Period 01/01/2018  TO  01/26/2018
 
 
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 171232

COMMONWEALTH OF KENTUCKY

County CAMPBELL
Contract Type GRPC   GRADE & DRAIN WITH PCC PAVEMENT

TRANSPORTATION CABINET

Primary Project Number DE01900091732
Estimate Nbr 0007 Period 01/01/2018  TO  01/26/2018
Contractor PRUS CONSTRUCTION COMPANY
 
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC 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 DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 7,908.00 7,908.000 0.000 0.000 23.00 0.00
0010 CL2 ASPH BASE 1.00D PG64-22 00212 TON 166.00 166.000 0.000 0.000 96.00 0.00
0015 CL2 ASPH SURF 0.38D PG64-22 00301 TON 31.00 31.000 0.000 0.000 171.00 0.00
0020 JPC PAVEMENT-10 IN 02069 SQYD 11,559.00 11,559.000 0.000 0.000 82.00 0.00
0025 JPC PAVEMENT-8 IN 02084 SQYD 136.00 136.000 0.000 0.000 90.00 0.00
0030 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 119.00 119.000 0.000 0.000 90.00 0.00
0035 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 17,814.00 17,814.000 0.000 0.000 2.40 0.00
0040 FUEL ADJUSTMENT 10020NS DOLL 8,320.00 8,320.000 0.000 0.000 1.00 0.00
0045 SAWCUT PAVEMENT 20550ND LF 146.00 146.000 0.000 0.000 5.00 0.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0002 ROADWAY
0050 STANDARD CURB AND GUTTER 01810 LF 268.00 268.000 0.000 0.000 30.00 0.00
0055 STANDARD CURB AND GUTTER MOD 01811 LF 563.00 563.000 0.000 0.000 40.00 0.00
0060 STANDARD CURB AND GUTTER MOD (SPECIAL) 01811 LF 4,157.00 4,157.000 0.000 0.000 52.00 0.00
0065 STANDARD INTEGRAL CURB 01830 LF 3,675.00 3,675.000 0.000 0.000 10.00 0.00
0070 REMOVE INTEGRAL CURB 01902 LF 14.00 14.000 0.000 0.000 40.00 0.00
0075 REMOVE PAVEMENT 02091 SQYD 214.00 214.000 0.000 0.000 30.00 0.00
0080 TEMP DITCH 02159 LF 2,155.00 2,155.000 0.000 0.000 2.40 0.00
0085 ROADWAY EXCAVATION 02200 CUYD 12,009.00 12,009.000 4,420.000 4,420.000 32.75 144,755.00
0090 WATER (FOR DUST CONTROL) 02242 MGAL 204.00 204.000 0.000 0.000 5.00 0.00
0095 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 57.00 57.000 0.000 0.000 100.00 0.00
0100 CLEARING AND GRUBBING (APPROXIMATELY 7.5 ACRES) 02545 LS 1.00 1.000 0.750 0.750 32,000.00 24,000.00
0105 EDGE KEY 02585 LF 27.00 27.000 0.000 0.000 63.00 0.00
0110 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.100 0.100 50,000.00 5,000.00
0115 TEMP SILT FENCE 02701 LF 2,155.00 2,155.000 0.000 0.000 2.00 0.00
0120 SILT TRAP TYPE B 02704 EACH 8.00 8.000 0.000 0.000 300.00 0.00
0125 SILT TRAP TYPE C 02705 EACH 8.00 8.000 0.000 0.000 150.00 0.00
0130 CLEAN SILT TRAP TYPE B 02707 EACH 48.00 48.000 0.000 0.000 175.00 0.00
0135 CLEAN SILT TRAP TYPE C 02708 EACH 48.00 48.000 0.000 0.000 75.00 0.00
0140 SIDEWALK-4 IN CONCRETE 02720 SQYD 3,850.00 3,850.000 0.000 0.000 44.00 0.00
0145 STAKING 02726 LS 1.00 1.000 0.150 0.150 65,000.00 9,750.00
0150 TEMP MULCH 05952 SQYD 34,510.00 34,510.000 0.000 0.000 0.15 0.00
0155 TEMP SEEDING AND PROTECTION 05953 SQYD 34,510.00 34,510.000 0.000 0.000 0.16 0.00
0160 20-10-10 FERTILIZER 05964 TON 1.00 1.000 0.000 0.000 900.00 0.00
0165 SEEDING AND PROTECTION 05985 SQYD 12,283.00 12,283.000 0.000 0.000 0.31 0.00
0170 SODDING 05990 SQYD 4,758.00 4,758.000 0.000 0.000 4.95 0.00
0175 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 13,682.00 13,682.000 0.000 0.000 0.18 0.00
0180 PAVE STRIPING-PERM PAINT-8 IN 06516 LF 251.00 251.000 0.000 0.000 0.30 0.00
0185 PAVE STRIPING REMOVAL-4 IN 06530 LF 4,611.00 4,611.000 0.000 0.000 0.90 0.00
0190 PAVE STRIPING REMOVAL-6 IN 06531 LF 1,388.00 1,388.000 0.000 0.000 0.90 0.00
0195 PAVE STRIPING REMOVAL-8 IN 06532 LF 127.00 127.000 0.000 0.000 0.90 0.00
0200 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 53.00 53.000 0.000 0.000 9.50 0.00
0205 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 1,473.00 1,473.000 0.000 0.000 5.75 0.00
0210 PAVE MARKING-DOTTED LANE EXTEN 06572 LF 248.00 248.000 0.000 0.000 1.40 0.00
0215 PAVE MARKING-THERMO CURV ARROW 06574 EACH 4.00 4.000 0.000 0.000 105.00 0.00
0220 PAVE MARKING THERMO-BIKE 20782NS714 EACH 19.00 19.000 0.000 0.000 265.00 0.00
0225 DETECTABLE WARNINGS 23158ES505 SQFT 73.00 73.000 0.000 0.000 65.00 0.00
0230 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 539.00 539.000 0.000 0.000 12.00 0.00
0235 REMOVE THERMOPLASTIC ARROWS 23875NC EACH 9.00 9.000 0.000 0.000 165.00 0.00
0240 PAVE MARKING THERMO-BIKE LANE ARROW 24386EC EACH 1.00 1.000 0.000 0.000 150.00 0.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0003 DRAINAGE
0245 STORM SEWER PIPE-15 IN 00521 LF 845.00 845.000 0.000 0.000 54.60 0.00
0250 STORM SEWER PIPE-18 IN 00522 LF 439.00 439.000 62.000 0.000 62.000 52.25 3,239.50 3,239.50
0255 STORM SEWER PIPE-24 IN 00524 LF 137.00 137.000 0.000 0.000 62.15 0.00
0260 STORM SEWER PIPE-30 IN 00526 LF 309.00 309.000 0.000 0.000 93.50 0.00
0265 STORM SEWER PIPE-36 IN 00528 LF 470.00 470.000 300.000 300.000 113.50 34,050.00
0270 STORM SEWER PIPE-42 IN 00529 LF 172.00 172.000 196.420 196.420 131.50 25,829.23
0275 PERFORATED PIPE-4 IN 01000 LF 4,694.00 4,694.000 0.000 0.000 8.50 0.00
0280 CURB BOX INLET TYPE A 01456 EACH 14.00 14.000 1.500 1.500 5,315.00 7,972.50
0285 CURB BOX INLET TYPE B 01480 EACH 10.00 10.000 1.500 0.000 1.500 3,665.00 5,497.50 5,497.50
0290 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 0.000 0.000 4,295.00 0.00
0295 DROP BOX INLET TYPE 11 01544 EACH 1.00 1.000 0.000 0.000 2,175.00 0.00
0300 DROP BOX INLET TYPE 13S 01568 EACH 1.00 1.000 0.000 0.000 2,655.00 0.00
0305 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 4,362.00 4,362.000 0.000 0.000 2.00 0.00
0310 PIPELINE INSPECTION 24814EC LF 1,190.00 1,190.000 0.000 0.000 2.20 0.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0004 BRIDGE - FLOOD WALL
0315 HANDRAIL-TYPE A-2 (ADDED: 7-24-17) 02612 LF 53.00 53.000 0.000 0.000 145.00 0.00
0320 REMOVE STRUCTURE (REMOVE EXISTING WALL, FOOTINGS & STORAG 02731 LS 1.00 1.000 0.000 0.000 55,000.00 0.00
0325 STRUCTURE EXCAVATION-COMMON 08001 CUYD 2,700.00 2,700.000 0.000 0.000 23.50 0.00
0330 CONCRETE-CLASS A (FLOODWALL & RETAINING WALL) 08100 CUYD 188.00 188.000 0.000 0.000 950.00 0.00
0335 CONCRETE-CLASS A (FOUNDATIONS) (REVISED: 7-24-17) 08100 CUYD 532.00 532.000 0.000 0.000 400.00 0.00
0340 STEEL REINFORCEMENT (REVISED: 7-24-17) 08150 LB 68,015.00 68,015.000 0.000 0.000 1.00 0.00
0345 STEEL REINFORCEMENT-EPOXY COATED (ADDED: 7-24-17) 08151 LB 5,880.00 5,880.000 0.000 0.000 1.00 0.00
0350 STRUCTURAL STEEL (ASTM A304; APPROXIMATELY 3,853 LBS) (RE 08160 LS 1.00 1.000 0.000 0.000 22,000.00 0.00
0355 STRUCTURAL STEEL (ASTM A36; APPROXIMATELY 7,114 LBS) (REV 08160 LS 1.00 1.000 0.000 0.000 62,000.00 0.00
0360 STRUCTURAL STEEL (RR RAIL 115 LBS/YD @ 100 YD; APPROXIMAT 08160 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0365 CLEAN & PAINT STRUCTURAL STEEL (3,985-SF) 08434 LS 1.00 1.000 0.000 0.000 78,000.00 0.00
0370 DRILLED SHAFT-30 IN-COMMON 23767EC LF 216.00 216.000 0.000 0.000 125.00 0.00
0375 FLOOD GATE (ADDED: 7-24-17) 24939ED EACH 1.00 1.000 0.000 0.000 405,000.00 0.00
0380 EMERGENCY CLOSURE PLAN (ADDED: 7-24-17) 24940ED EACH 1.00 1.000 0.000 0.000 10,000.00 0.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0005 UTILITY - ELECTRIC
0385 EC COMMUNICATIONS PULL BOX 17001 EACH 1.00 1.000 1.000 1.000 1,950.00 1,950.00
0390 EC DUCT - 06 BANK 17011 LF 64.00 64.000 76.000 76.000 36.00 2,736.00
0395 EC DUCT - 06 BANK CONCRETE ENCASED 17012 LF 127.00 127.000 149.000 149.000 75.00 11,175.00
0400 EC ELECTRIC MANHOLE 17028 EACH 2.00 2.000 2.000 2.000 11,000.00 22,000.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0006 SEWER
0405 SAFELOADING 02690 CUYD 32.00 32.000 10.000 10.000 129.50 1,295.00
0410 S CIPP LINER 08 INCH 15003 LF 216.00 216.000 227.300 0.000 227.300 38.00 8,637.40 8,637.40
0415 S CIPP LINER 10 INCH 15004 LF 117.00 117.000 124.900 0.000 124.900 48.00 5,995.20 5,995.20
0420 S CIPP LINER 12 INCH 15005 LF 250.00 250.000 262.000 0.000 262.000 59.00 15,458.00 15,458.00
0425 S MANHOLE 15092 EACH 8.00 8.000 7.000 7.000 5,300.00 37,100.00
0430 S MANHOLE ABANDON/REMOVE 15093 EACH 8.00 8.000 1.000 1.000 700.00 700.00
0435 S MANHOLE WITH LINING 15102 EACH 11.00 11.000 0.000 0.000 5,500.00 0.00
0440 S PIPE DUCTILE IRON 08 INCH 15104 LF 93.00 93.000 0.000 0.000 212.00 0.00
0445 S PIPE DUCTILE IRON 12 INCH 15106 LF 30.00 30.000 30.000 30.000 230.00 6,900.00
0450 S PIPE DUCTILE IRON 24 INCH 15109 LF 282.00 282.000 281.250 281.250 250.00 70,312.50
0455 S PIPE POINT REPAIR 15111 EACH 10.00 10.000 0.000 0.000 3,000.00 0.00
0460 S PIPE PVC 12 INCH 15114 LF 46.00 46.000 64.670 64.670 123.00 7,954.41
0465 S PIPE PVC 24 INCH 15117 LF 110.00 110.000 104.170 104.170 135.00 14,062.95
0470 S CIPP LINER 15 INCH 15124 LF 140.00 140.000 141.200 0.000 141.200 75.00 10,590.00 10,590.00
0475 S CIPP LINER 66 INCH 15134 LF 480.00 480.000 0.000 0.000 680.00 0.00
0480 S PIPE PVC 15 INCH 15137 LF 407.00 407.000 122.000 410.250 532.250 65.00 7,930.00 34,596.25
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0007 SIGNING
0485 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 231.00 231.000 0.000 0.000 14.00 0.00
0490 STEEL POST TYPE 1 06410 LF 247.00 247.000 0.000 0.000 7.00 0.00
0495 REMOVE & RELOCATE SIGNS 20418ED EACH 1.00 1.000 0.000 0.000 100.00 0.00
0500 REMOVE SIGN 21373ND EACH 7.00 7.000 0.000 0.000 100.00 0.00
0505 REMOVE/REPLACE COPY ON PANEL SIGNS 23603EC SQFT 6.00 6.000 0.000 0.000 17.00 0.00
0510 BARCODE SIGN INVENTORY 24631EC EACH 96.00 96.000 0.000 0.000 5.50 0.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0008 WATERLINE
0515 W AIR RELEASE VALVE 1 INCH 14000 EACH 1.00 1.000 0.000 0.000 1,535.00 0.00
0520 W CAP EXISTING MAIN 14003 EACH 3.00 3.000 0.000 0.000 820.00 0.00
0525 W FIRE HYDRANT ASSEMBLY 14019 EACH 7.00 7.000 0.000 0.000 4,225.00 0.00
0530 W FIRE HYDRANT REMOVE 14021 EACH 3.00 3.000 0.000 0.000 505.00 0.00
0535 W PIPE DUCTILE IRON 04 INCH 14035 LF 18.00 18.000 0.000 0.000 135.00 0.00
0540 W PIPE DUCTILE IRON 08 INCH 14037 LF 157.00 157.000 0.000 0.000 70.00 0.00
0545 W PIPE DUCTILE IRON 12 INCH 14039 LF 2,093.00 2,093.000 144.000 0.000 144.000 71.00 10,224.00 10,224.00
0550 W TIE-IN 04 INCH 14093 EACH 1.00 1.000 0.000 0.000 1,420.00 0.00
0555 W TIE-IN 08 INCH 14095 EACH 1.00 1.000 0.000 0.000 1,550.00 0.00
0560 W TIE-IN 10 INCH 14096 EACH 3.00 3.000 0.000 0.000 2,580.00 0.00
0565 W TIE-IN 12 INCH 14097 EACH 2.00 2.000 0.000 0.000 2,160.00 0.00
0570 W VALVE 04 INCH 14104 EACH 1.00 1.000 0.000 0.000 775.00 0.00
0575 W VALVE 08 INCH 14106 EACH 1.00 1.000 0.000 0.000 1,265.00 0.00
0580 W VALVE 12 INCH 14108 EACH 8.00 8.000 0.000 0.000 2,307.00 0.00
0585 W SERV COPPER LONG SIDE 2 IN 14147 EACH 1.00 1.000 0.000 0.000 3,300.00 0.00
Project DE01900091732 Fed/State Project Number FD04 SPP 019 0009 NEW LOC Category 0009 DEMOBILIZATION &/OR MOBILIZATION
0590 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 100,000.00 100,000.00
0595 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 75,000.00 0.00

SUBTOT

$67,571.60

$621,780.44

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00