Report_Id:   181027   Est NO  0019

Date:08/08/2019

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 181027 Estimate Number 0019 Estimate Type PROGRESS
District Office LEXINGTON (07380)  Taylor, Jonathan D. P.E.

Contractor WALKER CONSTRUCTION & MATERIALS LLC ADDR SN 0 VC Code KS0005008
3009 ATKINSON AVE STE 400
lexington , KY , 40509
Pay Period 07/01/2019  TO  07/10/2019
Date Approved 07/23/2019
Primary Proj Number DE08704601827
Project No. STP 4601 (047)
Primary County MONTGOMERY
Name of Road MT. STERLING-FRENCHBURG ROAD(US-460)
Description RECONSTRUCT US-460 AT LUCKY STOP HILL
     
     
Date Let 07/27/2018 Formal Acceptance
Date Awarded 08/02/2018 Date Work Began 09/07/2018
Date Contract Executed 08/16/2018 Open To Traffic
Date NTP Issued 08/16/2018 Actual Completion Date

Current Contract Amount

$8,295,682.95

Total to Date

Prev to Date

This Estimate

Original Amount

$8,295,682.95

Total Earnings

$3,047,848.14

$2,958,221.16

$89,626.98

Percent Complete

36.74

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$5,247,834.81

Gross Earnings

$3,047,848.14

$2,958,221.16

$89,626.98

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$3,047,848.14

$2,958,221.16

$89,626.98

Contract Id 181027

Change Order Summary

County MONTGOMERY
Estimate Nbr 0019 Project Number STP 4601 (047)
Contractor WALKER CONSTRUCTION & MATERIALS LLC Period 07/01/2019  TO  07/10/2019
 
 
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 181027

COMMONWEALTH OF KENTUCKY

County MONTGOMERY
Contract Type GRPA   GRADE & DRAIN AND PAVEMENT ALTERNATES

TRANSPORTATION CABINET

Primary Project Number DE08704601827
Estimate Nbr 0019 Period 07/01/2019  TO  07/10/2019
Contractor WALKER CONSTRUCTION & MATERIALS LLC
 
Project DE08704601827 Fed/State Project Number STP 4601 (047) 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 DE08704601827 Fed/State Project Number STP 4601 (047) Category 0001 PAVING- ALT 1
0005 CRUSHED STONE BASE 00003 TON 18,190.00 18,190.000 792.920 792.920 27.60 21,884.59
0010 TRAFFIC BOUND BASE 00020 TON 500.00 500.000 100.370 401.500 501.870 20.00 2,007.40 10,037.40
0015 ASPHALT SEAL AGGREGATE 00100 TON 59.00 59.000 0.000 0.000 125.00 0.00
0020 ASPHALT SEAL COAT 00103 TON 7.00 7.000 0.000 0.000 700.00 0.00
0025 CL2 ASPH BASE 1.00D PG64-22 00212 TON 8,018.00 8,018.000 0.000 0.000 77.15 0.00
0030 CL3 ASPH BASE 1.00D PG64-22 00214 TON 16,644.00 16,644.000 619.040 619.040 77.15 47,758.93
0035 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,590.00 1,590.000 75.310 0.000 75.310 84.45 6,359.92 6,359.92
0040 ASPHALT MATERIAL FOR TACK 00356 TON 80.00 80.000 0.540 0.000 0.540 5.00 2.70 2.70
0045 CL3 ASPH SURF 0.38B PG64-22 00388 TON 2,225.00 2,225.000 0.000 0.000 88.45 0.00
0050 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 1,633.00 1,633.000 0.000 0.000 90.00 0.00
0060 INTELLIGENT COMPACTION FOR AGGREGATE 24780EC TON 18,190.00 18,190.000 0.000 0.000 0.05 0.00
0065 INTELLIGENT COMPACTION FOR ASPHALT 24781EC TON 26,332.00 26,332.000 0.000 0.000 0.05 0.00
0070 PAVE MOUNT INFRARED TEMP EQUIPMENT 24891EC SF 6,167.00 6,167.000 0.000 0.000 1.00 0.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0004 ROADWAY
0220 CRUSHED AGGREGATE SIZE NO 2 00078 TON 3,545.00 3,545.000 358.130 6,380.640 6,738.770 25.00 8,953.25 168,469.25
0225 PERFORATED PIPE-4 IN 01000 LF 6,051.00 6,051.000 600.000 600.000 12.00 7,200.00
0230 NON-PERFORATED PIPE-4 IN 01010 LF 135.00 135.000 0.000 0.000 12.00 0.00
0235 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 1.00 1.000 0.000 0.000 750.00 0.00
0240 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 4.00 4.000 0.000 0.000 750.00 0.00
0245 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 26.00 26.000 0.000 0.000 100.00 0.00
0250 STANDARD CURB AND GUTTER 01810 LF 5,348.70 5,348.700 0.000 0.000 26.50 0.00
0255 STANDARD CURB AND GUTTER MOD 01811 LF 5,348.70 5,348.700 0.000 0.000 0.01 0.00
0260 ISLAND HEADER CURB TYPE 2 01891 LF 100.00 100.000 0.000 0.000 50.00 0.00
0265 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 89.00 89.000 0.000 0.000 10.00 0.00
0270 DELINEATOR FOR BARRIER - WHITE 01984 EACH 9.00 9.000 2.000 2.000 4.000 10.00 20.00 40.00
0275 BARRICADE-TYPE III 02014 EACH 10.00 10.000 0.000 0.000 125.00 0.00
0280 REMOVE PAVEMENT 02091 SQYD 4,149.00 4,149.000 0.000 0.000 2.00 0.00
0285 TEMP DITCH 02159 LF 10,807.00 10,807.000 3,250.000 3,250.000 0.01 32.50
0290 CLEAN TEMP DITCH 02160 LF 32,421.00 32,421.000 0.000 0.000 0.01 0.00
0295 STRUCTURE EXCAV-UNCLASSIFIED 02203 CUYD 48.00 48.000 48.000 48.000 25.00 1,200.00
0300 EMBANKMENT IN PLACE 02230 CUYD 224,356.00 224,356.000 5,020.000 154,234.890 159,254.890 6.70 33,634.00 1,067,007.76
0305 WATER 02242 MGAL 4.00 4.000 0.000 0.000 0.01 0.00
0310 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 4,769.60 4,769.600 0.000 0.000 16.00 0.00
0315 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 12.00 12.000 1.000 1.000 40.00 40.00
0320 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 0.000 0.000 2,500.00 0.00
0325 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 6.00 6.000 0.000 0.000 2,600.00 0.00
0330 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 6.00 6.000 1.000 1.000 2.000 1,000.00 1,000.00 2,000.00
0335 REMOVE GUARDRAIL 02381 LF 1,605.10 1,605.100 0.000 0.000 1.25 0.00
0340 TEMP GUARDRAIL 02397 LF 285.42 285.420 75.000 112.500 187.500 8.00 600.00 1,500.00
0345 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 74.00 74.000 0.000 0.000 75.00 0.00
0350 WITNESS POST 02432 EACH 10.00 10.000 0.000 0.000 65.00 0.00
0355 CHANNEL LINING CLASS II 02483 TON 176.00 176.000 0.000 0.000 27.00 0.00
0360 CHANNEL LINING CLASS III 02484 TON 163.00 163.000 0.000 0.000 28.00 0.00
0365 CHANNEL LINING CLASS IV LIMESTONE 02488 CUYD 967.00 967.000 0.000 0.000 10.00 0.00
0370 CLEARING AND GRUBBING 41.43 ACRES 02545 LS 1.00 1.000 0.900 0.900 90,000.00 81,000.00
0375 CONCRETE-CLASS B 02555 CUYD 28.60 28.600 31.800 0.000 31.800 500.00 15,900.00 15,900.00
0380 TEMPORARY SIGNS 02562 SQFT 826.50 826.500 357.000 357.000 8.50 3,034.50
0385 EDGE KEY 02585 LF 123.30 123.300 0.000 0.000 50.00 0.00
0390 FABRIC-GEOTEXTILE TYPE III FOR POND 02598 SQYD 345.00 345.000 440.000 440.000 1.50 660.00
0395 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 10,598.00 10,598.000 309.000 3,113.300 3,422.300 2.00 618.00 6,844.60
0400 HANDRAIL-TYPE A-1 02611 LF 81.00 81.000 0.000 0.000 69.50 0.00
0405 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.250 0.250 125,000.00 31,250.00
0410 DIVERSIONS (BY-PASS DETOURS) SCIENCE RIDGE RD 35+50 - 41+62.41 02651 LS 1.00 1.000 0.000 0.000 17,500.00 0.00
0415 DIVERSIONS (BY-PASS DETOURS) US460 LT 231+96.51 - LT 240+09.68 02651 LS 1.00 1.000 0.000 0.000 35,000.00 0.00
0420 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 2.000 2.000 9,000.00 18,000.00
0425 TEMP SILT FENCE 02701 LF 10,807.00 10,807.000 2,187.000 2,187.000 0.01 21.87
0430 SILT TRAP TYPE A 02703 EACH 40.00 40.000 0.000 0.000 1.00 0.00
0435 SILT TRAP TYPE B 02704 EACH 40.00 40.000 8.000 32.000 40.000 1.00 8.00 40.00
0440 SILT TRAP TYPE C 02705 EACH 40.00 40.000 0.000 0.000 1.00 0.00
0445 CLEAN SILT TRAP TYPE A 02706 EACH 240.00 240.000 0.000 0.000 0.01 0.00
0450 CLEAN SILT TRAP TYPE B 02707 EACH 240.00 240.000 2.000 2.000 0.01 0.02
0455 CLEAN SILT TRAP TYPE C 02708 EACH 240.00 240.000 0.000 0.000 0.01 0.00
0460 SIDEWALK-4 IN CONCRETE 02720 SQYD 3,035.90 3,035.900 0.000 0.000 60.00 0.00
0465 STAKING 02726 LS 1.00 1.000 0.250 0.250 30,000.00 7,500.00
0470 REMOVE STRUCTURE EXISTING 6'X4'X28' RCBC @ 235+55 02731 LS 1.00 1.000 0.000 0.000 5,250.00 0.00
0475 REMOVE STRUCTURE SLATE CREEK BRIDGE LT 246+25 02731 LS 1.00 1.000 0.000 0.000 55,000.00 0.00
0480 PVC PIPE-6 IN 03385 LF 18.00 18.000 0.000 0.000 60.00 0.00
0485 EROSION CONTROL BLANKET 05950 SQYD 10,587.00 10,587.000 0.000 0.000 1.00 0.00
0490 TEMP MULCH 05952 SQYD 195,878.00 195,878.000 10,580.111 17,018.222 27,598.333 0.01 105.80 275.98
0495 TEMP SEEDING AND PROTECTION 05953 SQYD 19,573.00 19,573.000 11,900.670 11,900.670 0.01 119.00
0500 INITIAL FERTILIZER 05963 TON 2.70 2.700 0.000 0.000 650.00 0.00
0505 20-10-10 FERTILIZER 05964 TON 13.50 13.500 0.000 0.000 650.00 0.00
0510 SEEDING AND PROTECTION 05985 SQYD 195,726.00 195,726.000 0.000 0.000 0.32 0.00
0515 SPECIAL SEEDING CROWN VETCH 05989 SQYD 45,556.00 45,556.000 0.000 0.000 0.20 0.00
0520 SODDING 05990 SQYD 500.00 500.000 0.000 0.000 8.00 0.00
0525 AGRICULTURAL LIMESTONE 05992 TON 193.00 193.000 0.000 0.000 65.00 0.00
0530 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 14,320.00 14,320.000 0.000 0.000 0.18 0.00
0535 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 44,235.00 44,235.000 0.000 0.000 0.16 0.00
0540 PAVE MARKING-THERMO R 6 FT 06562 EACH 12.00 12.000 0.000 0.000 95.00 0.00
0545 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 96.00 96.000 0.000 0.000 23.50 0.00
0550 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 580.00 580.000 0.000 0.000 1.75 0.00
0555 PAVE MARKING-THERMO CURV ARROW 06574 EACH 13.00 13.000 0.000 0.000 115.00 0.00
0560 PAVEMENT MARKER TYPE V-MW 06589 EACH 16.00 16.000 0.000 0.000 28.50 0.00
0565 PAVEMENT MARKER TYPE V-BY 06591 EACH 146.00 146.000 0.000 0.000 28.50 0.00
0570 CYCLOPEAN STONE RIP RAP 08019 TON 312.00 312.000 0.000 0.000 29.00 0.00
0575 LONGITUDINAL EDGE KEY 21289ED LF 990.00 990.000 0.000 0.000 2.50 0.00
0580 DETECTABLE WARNINGS 23158ES505 SQFT 129.60 129.600 0.000 0.000 30.00 0.00
0585 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 2,054.00 2,054.000 0.000 0.000 6.00 0.00
0590 R/W MONUMENT TYPE 3 24540 EACH 15.00 15.000 0.000 0.000 75.00 0.00
0595 INTELLIGENT COMPACTION FOR SOIL 24779EC CUYD 224,356.00 224,356.000 2,790.000 21,083.100 23,873.100 0.01 27.90 238.73
8001 COST PLUS WORK 10080NSD DOLL 0.00 0.000 0.000 0.000 1.00 0.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0005 DRAINAGE
0600 ENTRANCE PIPE-15 IN 00440 LF 378.00 378.000 140.400 140.400 40.00 5,616.00
0605 ENTRANCE PIPE-18 IN 00441 LF 56.00 56.000 41.600 41.600 45.00 1,872.00
0610 ENTRANCE PIPE-24 IN 00443 LF 106.00 106.000 36.200 36.200 50.00 1,810.00
0615 ENTRANCE PIPE-30 IN 00445 LF 52.00 52.000 20.100 20.100 55.00 1,105.50
0620 CULVERT PIPE-15 IN 00461 LF 169.00 169.000 23.000 23.000 42.00 966.00
0625 CULVERT PIPE-18 IN 00462 LF 164.00 164.000 73.000 74.000 147.000 55.00 4,015.00 8,085.00
0630 CULVERT PIPE-24 IN 00464 LF 181.00 181.000 181.000 181.000 75.00 13,575.00
0635 CULVERT PIPE-36 IN 00468 LF 76.00 76.000 106.300 106.300 90.00 9,567.00
0640 CULVERT PIPE-18 IN EQUIV 00491 LF 77.00 77.000 77.000 0.000 77.000 70.00 5,390.00 5,390.00
0645 CULVERT PIPE-24 IN EQUIV 00492 LF 63.00 63.000 50.000 0.000 50.000 85.00 4,250.00 4,250.00
0650 STORM SEWER PIPE-15 IN 00521 LF 2,084.00 2,084.000 1,648.600 1,648.600 40.00 65,944.00
0655 STORM SEWER PIPE-18 IN 00522 LF 1,054.00 1,054.000 83.000 1,140.100 1,223.100 45.00 3,735.00 55,039.50
0660 PIPE CULVERT HEADWALL-15 IN 01202 EACH 1.00 1.000 0.000 0.000 1,000.00 0.00
0665 PIPE CULVERT HEADWALL-18 IN 01204 EACH 5.00 5.000 3.000 2.000 5.000 1,000.00 3,000.00 5,000.00
0670 PIPE CULVERT HEADWALL-18 IN EQUIV 01205 EACH 2.00 2.000 0.000 0.000 1,200.00 0.00
0675 PIPE CULVERT HEADWALL-24 IN 01208 EACH 2.00 2.000 2.000 2.000 1,200.00 2,400.00
0680 PIPE CULVERT HEADWALL-24 IN EQUIV 01209 EACH 2.00 2.000 0.000 0.000 1,500.00 0.00
0685 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 6.00 6.000 1.000 1.000 2,000.00 2,000.00
0690 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 1.00 1.000 0.000 0.000 1,750.00 0.00
0695 S & F BOX INLET-OUTLET-18 IN 01450 EACH 3.00 3.000 2.000 2.000 3,200.00 6,400.00
0700 CURB BOX INLET TYPE A 01456 EACH 19.00 19.000 4.500 4.500 4,000.00 18,000.00
0705 CURB BOX INLET TYPE A MOD 01459 EACH 5.00 5.000 0.500 0.500 4,300.00 2,150.00
0710 DROP BOX INLET TYPE 11 01544 EACH 2.00 2.000 1.000 1.000 3,000.00 3,000.00
0715 PIPELINE INSPECTION 24814EC LF 5,489.00 5,489.000 0.000 0.000 2.50 0.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0006 BRIDGE-CULVERT 27283
0720 GRANULAR EMBANKMENT 02223 CUYD 91.00 91.000 9.850 9.850 65.00 640.25
0725 REMOVE CONCRETE MASONRY 02403 CUYD 5.00 5.000 5.000 5.000 300.00 1,500.00
0730 STRUCTURE EXCAVATION-COMMON 08001 CUYD 410.00 410.000 205.000 205.000 22.00 4,510.00
0735 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 85.00 85.000 26.120 26.120 75.00 1,959.00
0740 CONCRETE-CLASS A 08100 CUYD 175.00 175.000 74.000 74.000 640.00 47,360.00
0745 STEEL REINFORCEMENT 08150 LB 17,400.00 17,400.000 7,400.000 7,400.000 1.25 9,250.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0007 BRIDGE- 27284
0750 STRUCTURE GRANULAR BACKFILL 02231 CUYD 400.00 400.000 0.000 0.000 37.50 0.00
0755 MASONRY COATING 02998 SQYD 842.00 842.000 0.000 0.000 15.00 0.00
0760 ARMORED EDGE FOR CONCRETE 03299 LF 94.00 94.000 0.000 0.000 65.00 0.00
0765 STRUCTURE EXCAVATION-COMMON 08001 CUYD 651.00 651.000 614.690 614.690 10.00 6,146.90
0770 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 86.00 86.000 122.200 122.200 50.00 6,110.00
0775 CYCLOPEAN STONE RIP RAP 08019 TON 1,646.00 1,646.000 770.610 770.610 29.00 22,347.69
0780 TEST PILES 08033 LF 34.00 34.000 34.000 34.000 85.00 2,890.00
0785 PILES-STEEL HP14X73 08050 LF 305.00 305.000 328.590 328.590 85.00 27,930.15
0790 PILE POINTS-14 IN 08095 EACH 20.00 20.000 20.000 20.000 115.00 2,300.00
0795 CONCRETE-CLASS A 08100 CUYD 362.00 362.000 362.000 362.000 550.00 199,100.00
0800 CONCRETE-CLASS AA 08104 CUYD 627.00 627.000 39.850 39.850 600.00 23,910.00
0805 STEEL REINFORCEMENT 08150 LB 67,187.00 67,187.000 67,187.000 67,187.000 1.05 70,546.35
0810 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 155,784.00 155,784.000 0.000 0.000 1.05 0.00
0815 STRUCTURAL STEEL 3584 LBS - DECK DRAINS 08160 LS 1.00 1.000 0.000 0.000 12,500.00 0.00
0820 RAIL SYSTEM TYPE III 21532ED LF 676.00 676.000 0.000 0.000 80.00 0.00
0825 PPC I-BEAM TYPE HN 66-49 24098EC LF 1,664.00 1,664.000 1,664.000 1,664.000 365.00 607,360.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0008 BRIDGE-CULVERT 27649
0830 GRANULAR EMBANKMENT 02223 CUYD 12.00 12.000 0.000 0.000 150.00 0.00
0835 STRUCTURE EXCAVATION-COMMON 08001 CUYD 68.00 68.000 68.000 68.000 50.00 3,400.00
0840 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 100.00 100.000 0.000 0.000 70.00 0.00
0845 CONCRETE-CLASS A 08100 CUYD 89.00 89.000 0.000 0.000 550.00 0.00
0850 STEEL REINFORCEMENT 08150 LB 8,211.00 8,211.000 0.000 0.000 1.25 0.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0009 SIGNING
0855 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 138.80 138.800 0.000 0.000 13.00 0.00
0860 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 48.10 48.100 0.000 0.000 14.00 0.00
0865 STEEL POST TYPE 2 06411 LF 335.00 335.000 0.000 0.000 4.00 0.00
0870 STEEL POST MILE MARKERS 06412 EACH 4.00 4.000 0.000 0.000 150.00 0.00
0875 BARCODE SIGN INVENTORY 24631EC EACH 35.00 35.000 0.000 0.000 10.00 0.00
Project DE08704601827 Fed/State Project Number STP 4601 (047) Category 0010 MOBILIZATION / DEMOBILIZATION
0880 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 300,000.00 300,000.00
0885 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 120,000.00 0.00

SUBTOT

$89,626.98

$3,047,848.12

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00