Report_Id:   184204   Est NO  0006

Date:01/08/2019

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 184204 Estimate Number 0006 Estimate Type PROGRESS
District Office PIKEVILLE (12340)  Green, Steven W.

Contractor FREDERICK & MAY CONSTRUCTION CO ADDR SN 0 VC Code KY0036479
PO BOX 337
WEST LIBERTY , KY , 41472
Pay Period 12/01/2018  TO  12/14/2018
Date Approved 12/28/2018
Primary Proj Number 1206001601801
Project No. HSIP 5339 (009)
Primary County KNOTT
Name of Road KY HIGHWAY 160 (KY 160)
Description FROM THE INTERSECTION WITH KY 15 EXTENDING NORTHEAST TO THE INTERSECTION WITH KY 899
     
     
Date Let 04/27/2018 Formal Acceptance
Date Awarded 05/04/2018 Date Work Began 09/25/2018
Date Contract Executed 05/30/2018 Open To Traffic
Date NTP Issued 05/30/2018 Actual Completion Date

Current Contract Amount

$1,911,362.82

Total to Date

Prev to Date

This Estimate

Original Amount

$1,911,362.82

Total Earnings

$391,239.30

$373,349.30

$17,890.00

Percent Complete

20.47

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$1,520,123.52

Gross Earnings

$391,239.30

$373,349.30

$17,890.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$391,239.30

$373,349.30

$17,890.00

Contract Id 184204

Change Order Summary

County KNOTT
Estimate Nbr 0006 Project Number HSIP 5339 (009)
Contractor FREDERICK & MAY CONSTRUCTION CO Period 12/01/2018  TO  12/14/2018
 
 
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 184204

COMMONWEALTH OF KENTUCKY

County KNOTT
Contract Type ARHR   ASPHALT PAVEMENT & ROADWAY REHAB

TRANSPORTATION CABINET

Primary Project Number 1206001601801
Estimate Nbr 0006 Period 12/01/2018  TO  12/14/2018
Contractor FREDERICK & MAY CONSTRUCTION CO
 
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) 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 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0001 PAVING
0005 DGA BASE 00001 TON 107.00 107.000 0.000 0.000 47.80 0.00
0010 LEVELING & WEDGING PG64-22 00190 TON 132.00 132.000 0.000 0.000 165.40 0.00
0015 CL3 ASPH BASE 1.00D PG64-22 00214 TON 187.00 187.000 0.000 0.000 206.00 0.00
0020 ASPHALT MATERIAL FOR TACK 00356 TON 4.30 4.300 0.000 0.000 700.00 0.00
0025 MOBILIZATION FOR MILL & TEXT (CID 184204) 02676 LS 1.00 1.000 0.000 0.000 3,000.00 0.00
0030 ASPHALT PAVE MILLING & TEXTURING 02677 TON 587.00 587.000 0.000 0.000 40.00 0.00
0035 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 598.00 598.000 0.000 0.000 165.40 0.00
0040 SHOULDER FAILURE REPAIR 23593EC SQYD 106.00 106.000 0.000 0.000 180.00 0.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0002 ROADWAY
0045 TEMP DITCH 02159 LF 21,529.00 21,529.000 0.000 0.000 0.10 0.00
0050 CLEAN TEMP DITCH 02160 LF 10,765.00 10,765.000 0.000 0.000 0.01 0.00
0055 DITCHING 02237 LF 325.00 325.000 0.000 0.000 10.00 0.00
0060 REMOVE FENCE (POSTS) 02265 LF 50.00 50.000 0.000 0.000 10.00 0.00
0065 REMOVE & REPLACE FENCE 02268 LF 75.00 75.000 0.000 0.000 10.00 0.00
0070 REMOVE TREES OR STUMPS 02460 EACH 3.00 3.000 0.000 0.000 500.00 0.00
0075 CHANNEL LINING CLASS II 02483 TON 937.00 937.000 0.000 0.000 37.00 0.00
0080 TEMPORARY SIGNS 02562 SQFT 600.00 600.000 541.000 541.000 10.00 5,410.00
0085 DITCHING AND SHOULDERING 02575 LF 2,302.00 2,302.000 0.000 0.000 7.50 0.00
0090 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 1,114.00 1,114.000 0.000 0.000 2.00 0.00
0095 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 278.00 278.000 0.000 0.000 3.00 0.00
0100 RETAINING WALL-GABION 02610 CUYD 437.00 437.000 0.000 0.000 200.00 0.00
0105 MAINTAIN & CONTROL TRAFFIC (CID 184204) 02650 LS 1.00 1.000 0.000 0.000 160,907.00 0.00
0110 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 2.000 9,000.00 18,000.00
0115 EDGELINE RUMBLE STRIPS 02697 LF 1,812.00 1,812.000 0.000 0.000 4.20 0.00
0120 TEMP SILT FENCE 02701 LF 21,529.00 21,529.000 95.000 95.000 0.50 47.50
0125 SILT TRAP TYPE A 02703 EACH 3.00 3.000 0.000 0.000 250.00 0.00
0130 SILT TRAP TYPE B 02704 EACH 3.00 3.000 0.000 0.000 250.00 0.00
0135 SILT TRAP TYPE C 02705 EACH 3.00 3.000 0.000 0.000 250.00 0.00
0140 CLEAN SILT TRAP TYPE A 02706 EACH 3.00 3.000 0.000 0.000 50.00 0.00
0145 CLEAN SILT TRAP TYPE B 02707 EACH 3.00 3.000 0.000 0.000 50.00 0.00
0150 CLEAN SILT TRAP TYPE C 02708 EACH 3.00 3.000 0.000 0.000 50.00 0.00
0155 STAKING (CID 184204) 02726 LS 1.00 1.000 0.000 0.000 30,000.00 0.00
0160 RAILROAD RAILS-DRILLED 03234 LF 1,358.00 1,358.000 0.000 0.000 19.00 0.00
0165 EXCAVATION AND BACKFILL 03235 CUYD 384.00 384.000 0.000 0.000 39.00 0.00
0170 CRIBBING 03236 SQFT 902.00 902.000 0.000 0.000 4.00 0.00
0175 TEMP SIGNAL 2 PHASE 04933 EACH 1.00 1.000 0.000 0.000 22,200.00 0.00
0180 TEMP MULCH 05952 SQYD 8,336.00 8,336.000 0.000 0.000 0.20 0.00
0185 TEMP SEEDING AND PROTECTION 05953 SQYD 6,252.00 6,252.000 0.000 0.000 0.20 0.00
0190 INITIAL FERTILIZER 05963 TON 0.33 0.330 0.000 0.000 1,000.00 0.00
0195 20-10-10 FERTILIZER 05964 TON 0.55 0.550 0.000 0.000 1,000.00 0.00
0200 SEEDING AND PROTECTION 05985 SQYD 10,629.00 10,629.000 0.000 0.000 0.37 0.00
0205 AGRICULTURAL LIMESTONE 05992 TON 7.00 7.000 0.000 0.000 100.00 0.00
0210 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 4,000.00 4,000.000 0.000 0.000 0.60 0.00
0215 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 4,000.00 4,000.000 0.000 0.000 0.75 0.00
0220 CONCRETE-CLASS A 08100 CUYD 171.00 171.000 0.000 0.000 1,450.00 0.00
0225 STEEL REINFORCEMENT 08150 LB 20,707.00 20,707.000 0.000 0.000 1.26 0.00
0230 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 1,518.00 1,518.000 0.000 0.000 1.39 0.00
0235 TRIM AND REMOVE TREES AND BRUSH 23020EN ACRE 0.50 0.500 0.000 0.000 10,000.00 0.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0003 DRAINAGE
0240 CULVERT PIPE-15 IN 00461 LF 4.00 4.000 0.000 0.000 100.00 0.00
0245 CULVERT PIPE-18 IN 00462 LF 228.00 228.000 0.000 0.000 150.00 0.00
0250 CULVERT PIPE-24 IN 00464 LF 398.00 398.000 0.000 0.000 155.00 0.00
0255 CULVERT PIPE-30 IN 00466 LF 55.00 55.000 0.000 0.000 160.00 0.00
0260 CULVERT PIPE-36 IN 00468 LF 19.00 19.000 0.000 0.000 170.00 0.00
0265 PIPE CULVERT HEADWALL-18 IN 01204 EACH 8.00 8.000 0.000 0.000 2,000.00 0.00
0270 PIPE CULVERT HEADWALL-24 IN 01208 EACH 10.00 10.000 0.000 0.000 2,200.00 0.00
0275 PIPE CULVERT HEADWALL-30 IN 01210 EACH 1.00 1.000 0.000 0.000 2,500.00 0.00
0280 REMOVE PIPE 01310 LF 109.00 109.000 0.000 0.000 30.00 0.00
0285 S & F BOX INLET-OUTLET-18 IN 01450 EACH 1.00 1.000 0.000 0.000 3,200.00 0.00
0290 DROP BOX INLET TYPE 1 01490 EACH 8.00 8.000 0.000 0.000 3,000.00 0.00
0295 DROP BOX INLET TYPE 4 01499 EACH 1.00 1.000 0.000 0.000 4,500.00 0.00
0300 DROP BOX INLET TYPE 5E 01514 EACH 5.00 5.000 0.000 0.000 4,800.00 0.00
0305 DROP BOX INLET TYPE 12A 01550 LF 30.00 30.000 0.000 0.000 333.00 0.00
0310 REMOVE DROP BOX INLET 01585 EACH 2.00 2.000 0.000 0.000 750.00 0.00
0315 JUNCTION BOX-18 IN 01642 EACH 3.00 3.000 0.000 0.000 2,000.00 0.00
0320 SAFETY BOX INLET-18 IN SDB-1 01726 EACH 1.00 1.000 0.000 0.000 4,000.00 0.00
0325 SAFETY BOX INLET-24 IN SDB-1 01727 EACH 2.00 2.000 0.000 0.000 5,500.00 0.00
0330 SAFETY BOX INLET-24 IN DBL SDB-5 01729 EACH 1.00 1.000 0.000 0.000 6,500.00 0.00
0335 REMOVE HEADWALL 02625 EACH 43.00 43.000 0.000 0.000 500.00 0.00
0340 REMOVE STRUCTURE (EXISTING RCBC MP 5.50) 02731 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
0345 CLEAN PIPE STRUCTURE 03262 EACH 6.00 6.000 0.000 0.000 1,400.00 0.00
0350 FOUNDATION PREPARATION (MP 4.560) 08003 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0355 FOUNDATION PREPARATION (MP 4.720) 08003 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0360 FOUNDATION PREPARATION (MP 5.500) 08003 LS 1.00 1.000 0.000 0.000 20,000.00 0.00
0365 FOUNDATION PREPARATION (MP 5.740) 08003 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0370 FOUNDATION PREPARATION (MP 5.960) 08003 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0375 REPLACE GRATE 20366NN EACH 2.00 2.000 0.000 0.000 1,200.00 0.00
0380 FITTINGS (15" CMP TO PROPOSED 15" CULVERT PIPE) 21819NN EACH 1.00 1.000 0.000 0.000 550.00 0.00
0385 FITTINGS (18" CMP TO PROPOSED 18" CULVERT PIPE) 21819NN EACH 6.00 6.000 0.000 0.000 500.00 0.00
0390 FITTINGS (18" CPP TO PROPOSED 18" CULVERT PIPE) 21819NN EACH 1.00 1.000 0.000 0.000 525.00 0.00
0395 FITTINGS (18" RCP TO PROPOSED 18" CULVERT PIPE) 21819NN EACH 8.00 8.000 0.000 0.000 550.00 0.00
0400 FITTINGS (24" CMP TO PROPOSED 24" CULVERT PIPE) 21819NN EACH 5.00 5.000 0.000 0.000 600.00 0.00
0405 FITTINGS (24" RCP TO PROPOSED 24" CULVERT PIPE) 21819NN EACH 2.00 2.000 0.000 0.000 600.00 0.00
0410 FITTINGS (36" RCP TO PROPOSED 36" CULVERT PIPE) 21819NN EACH 1.00 1.000 0.000 0.000 800.00 0.00
0415 HEADWALL (SLOPED & MITERED CONCRETE-FOR 18 INCH 24575ES610 EACH 4.00 4.000 0.000 0.000 1,500.00 0.00
0420 HEADWALL (SLOPED & MITERED CONCRETE-FOR 24 INCH 24575ES610 EACH 4.00 4.000 0.000 0.000 1,800.00 0.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0004 GUARDRAIL
0425 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 110.00 110.000 0.000 0.000 6.00 0.00
0430 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 24.00 24.000 0.000 0.000 40.00 0.00
0435 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 5.00 5.000 0.000 0.000 2,600.00 0.00
0440 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 1.00 1.000 0.000 0.000 750.00 0.00
0445 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 7.00 7.000 0.000 0.000 1,250.00 0.00
0450 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 0.000 0.000 1,000.00 0.00
0455 REMOVE GUARDRAIL 02381 LF 6,207.00 6,207.000 0.000 0.000 1.25 0.00
0460 EXTRA LENGTH GUARDRAIL POST 02399 EACH 92.00 92.000 0.000 0.000 75.00 0.00
0465 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 6,368.75 6,368.750 0.000 0.000 17.50 0.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0005 SIGNING
0470 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 78.00 78.000 0.000 0.000 15.00 0.00
0475 STEEL POST TYPE 1 06410 LF 182.00 182.000 0.000 0.000 8.00 0.00
0480 REMOVE-STORE AND REINSTALL SIGN 21134ND EACH 10.00 10.000 0.000 0.000 250.00 0.00
0485 BARCODE SIGN INVENTORY 24631EC EACH 26.00 26.000 0.000 0.000 20.00 0.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0006 LIGHTING
0490 POLE 40 FT MTG HT 04701 EACH 2.00 2.000 0.000 0.000 2,053.33 0.00
0495 BRACKET 8 FT 04722 EACH 2.00 2.000 0.000 0.000 517.30 0.00
0500 POLE BASE 04740 EACH 2.00 2.000 0.000 0.000 1,445.46 0.00
0505 TRANSFORMER BASE 04750 EACH 2.00 2.000 0.000 0.000 607.03 0.00
0510 POLE W/SECONDARY CONTROL EQUIP 04760 EACH 1.00 1.000 0.000 0.000 17,760.66 0.00
0515 FUSED CONNECTOR KIT 04780 EACH 4.00 4.000 0.000 0.000 239.59 0.00
0520 CONDUIT-2 IN 04795 LF 200.00 200.000 0.000 0.000 14.80 0.00
0525 TRENCHING AND BACKFILLING 04820 LF 60.00 60.000 0.000 0.000 2.20 0.00
0530 WIRE-NO. 12 04832 LF 288.00 288.000 0.000 0.000 0.58 0.00
0535 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 1.00 1.000 0.000 0.000 1,248.03 0.00
0540 BORE AND JACK CONDUIT 21543EN LF 80.00 80.000 0.000 0.000 49.49 0.00
0545 WIRE-NO. 10 23778EC LF 800.00 800.000 0.000 0.000 0.63 0.00
0550 LED LUMINAIRE 24589ED EACH 2.00 2.000 0.000 0.000 877.22 0.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0007 WATERLINE
0555 W DIRECTIONAL BORE 14004 LF 1,515.00 1,515.000 1,687.000 1,687.000 171.40 289,151.80
0560 W ENCASEMENT STEEL OPEN CUT RANGE 4 14015 LF 160.00 160.000 50.000 50.000 120.00 6,000.00
0565 W FIRE HYDRANT ASSEMBLY 14019 EACH 2.00 2.000 2.000 2.000 3,400.00 6,800.00
0570 W METER 3/4 INCH 14028 EACH 2.00 2.000 1.000 1.000 992.00 992.00
0575 W METER RELOCATE 14030 EACH 5.00 5.000 2.000 1.000 3.000 650.00 1,300.00 1,950.00
0580 W PIPE PVC 06 INCH 14059 LF 240.00 240.000 200.000 200.000 35.00 7,000.00
0585 W PIPE PVC 08 INCH 14060 LF 377.00 377.000 120.000 244.000 364.000 42.00 5,040.00 15,288.00
0590 W SERV PE/PLST LONG SIDE 1 IN 14077 EACH 1.00 1.000 0.000 0.000 2,200.00 0.00
0595 W SERV PE/PLST LONG SIDE 3/4 IN 14080 EACH 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0600 W SERV PE/PLST SHORT SIDE 1 IN 14082 EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0605 W SERV PE/PLST SHORT SIDE 3/4 IN 14085 EACH 1.00 1.000 3.000 3.000 6.000 800.00 2,400.00 4,800.00
0610 W TIE-IN 06 INCH 14094 EACH 12.00 12.000 10.000 10.000 1,200.00 12,000.00
0615 W TIE-IN 08 INCH 14095 EACH 6.00 6.000 4.000 2.000 6.000 1,200.00 4,800.00 7,200.00
0620 W VALVE 06 INCH 14105 EACH 6.00 6.000 6.000 6.000 1,000.00 6,000.00
0625 W VALVE 08 INCH 14106 EACH 5.00 5.000 3.000 2.000 5.000 1,100.00 3,300.00 5,500.00
0630 W VALVE BOX ADJUST 14113 EACH 11.00 11.000 3.000 8.000 11.000 100.00 300.00 1,100.00
0635 W LINE MARKER 14144 EACH 22.00 22.000 3.000 13.000 16.000 50.00 150.00 800.00
0640 W LEAK DETECTION METER 14153 EACH 2.00 2.000 1.000 1.000 2.000 600.00 600.00 1,200.00
Project 1206001601801 Fed/State Project Number HSIP 5339 (009) Category 0008 DEMOBILIZATION
0645 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 28,246.75 0.00

SUBTOT

$17,890.00

$391,239.30

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00