|
Report_Id: 211315 Est NO 0004 |
Date:07/21/2021 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 211315 | Estimate Number | 0004 | Estimate Type | PROGRESS | ||
| District Office | FLEMINGSBURG (09300) Cropper, Travis M. | ||||||
| Contractor | R G F INC | ADDR SN 0 VC Code KY0024757 | |||||
| PO BOX 447 | |||||||
| FLEMINGSBURG , KY , 41041 | |||||||
| Pay Period | 06/19/2021 TO 07/09/2021 | ||||||
| Date Approved | 07/15/2021 | ||||||
| Primary Proj Number | DE08130562002 | ||||||
| Project No. | BRZ 0903 (209) | ||||||
| Primary County | MASON | ||||||
| Name of Road | GERMANTOWN ROAD (KY 3056) | ||||||
| Description | BRIDGE (B00020N) OVER SOUTH FORK OF LAWRENCE CREEK | ||||||
| Date Let | 04/23/2021 | Formal Acceptance | |||||
| Date Awarded | 05/06/2021 | Date Work Began | 05/17/2021 | ||||
| Date Contract Executed | 05/07/2021 | Open To Traffic | |||||
| Date NTP Issued | 05/07/2021 | Actual Completion Date | |||||
| Current Contract Amount | $557,893.71 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $557,893.71 |
Total Earnings | $220,627.02 |
$178,746.42 |
$41,880.60 |
|
| Percent Complete | 39.55 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $337,266.69 |
Gross Earnings | $220,627.02 |
$178,746.42 |
$41,880.60 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $220,627.02 |
$178,746.42 |
$41,880.60 |
|||
| Contract Id | 211315 | Change Order Summary |
County | MASON | ||||||
| Estimate Nbr | 0004 | Project Number | BRZ 0903 (209) | |||||||
| Contractor | R G F INC | Period | 06/19/2021 TO 07/09/2021 | |||||||
| 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 | 211315 | COMMONWEALTH OF KENTUCKY |
County | MASON | ||||||
| Contract Type | BRRL BRIDGE REPLACEMENT | TRANSPORTATION CABINET |
Primary Project Number | DE08130562002 | ||||||
| Estimate Nbr | 0004 | Period | 06/19/2021 TO 07/09/2021 | |||||||
| Contractor | R G F INC | |||||||||
| Project | DE08130562002 | Fed/State Project Number | BRZ 0903 (209) | 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 | DE08130562002 | Fed/State Project Number | BRZ 0903 (209) | Category | 0001 PAVING | |||||||
| 0005 | CRUSHED STONE BASE | 00003 | TON | 374.00 | 374.000 | 0.000 | 0.000 | 40.00 | 0.00 | |||
| 0010 | ASPHALT SEAL AGGREGATE | 00100 | TON | 5.50 | 5.500 | 0.000 | 0.000 | 1,227.00 | 0.00 | |||
| 0015 | ASPHALT SEAL COAT | 00103 | TON | 0.70 | 0.700 | 0.000 | 0.000 | 1.43 | 0.00 | |||
| 0020 | CL2 ASPH BASE 0.75D PG64-22 | 00221 | TON | 294.00 | 294.000 | 0.000 | 0.000 | 120.00 | 0.00 | |||
| 0025 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 77.00 | 77.000 | 0.000 | 0.000 | 135.00 | 0.00 | |||
| 0030 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 0.80 | 0.800 | 0.000 | 0.000 | 150.00 | 0.00 | |||
| Project | DE08130562002 | Fed/State Project Number | BRZ 0903 (209) | Category | 0002 ROADWAY | |||||||
| 0035 | DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE | 01987 | EACH | 12.00 | 12.000 | 0.000 | 0.000 | 11.65 | 0.00 | |||
| 0040 | DELINEATOR FOR BARRIER WALL-B/W | 01990 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 12.00 | 0.00 | |||
| 0045 | BARRICADE-TYPE III | 02014 | EACH | 4.00 | 4.000 | 8.000 | 8.000 | 116.60 | 932.80 | |||
| 0050 | TEMP DITCH | 02159 | LF | 188.00 | 188.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0055 | CLEAN TEMP DITCH | 02160 | LF | 94.00 | 94.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0060 | EMBANKMENT IN PLACE | 02230 | CUYD | 323.00 | 323.000 | 0.000 | 0.000 | 23.49 | 0.00 | |||
| 0065 | WATER | 02242 | MGAL | 36.00 | 36.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0070 | GUARDRAIL TERMINAL SECTION NO 1 | 02360 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 53.25 | 0.00 | |||
| 0075 | GUARDRAIL END TREATMENT TYPE 1 | 02367 | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 2,965.36 | 0.00 | |||
| 0080 | CHANNEL LINING CLASS II | 02483 | TON | 6.00 | 6.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0085 | CLEARING AND GRUBBING (0.6 ACRES) | 02545 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 32,111.00 | 32,111.00 | |||
| 0090 | TEMPORARY SIGNS | 02562 | SQFT | 442.50 | 442.500 | 546.500 | 546.500 | 12.72 | 6,951.48 | |||
| 0095 | OBJECT MARKER TYPE 2 | 02565 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 195.68 | 0.00 | |||
| 0100 | EDGE KEY | 02585 | LF | 48.00 | 48.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| 0105 | FABRIC-GEOTEXTILE CLASS 1 | 02602 | SQYD | 14.00 | 14.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0110 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 0.200 | 0.200 | 3,000.00 | 600.00 | |||
| 0115 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 3,000.00 | 6,000.00 | |||
| 0120 | TEMP SILT FENCE | 02701 | LF | 712.00 | 712.000 | 586.000 | 586.000 | 5.00 | 2,930.00 | |||
| 0125 | SILT TRAP TYPE B | 02704 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 332.00 | 0.00 | |||
| 0130 | SILT TRAP TYPE C | 02705 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 332.00 | 0.00 | |||
| 0135 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| 0140 | CLEAN SILT TRAP TYPE C | 02708 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| 0145 | STAKING | 02726 | LS | 1.00 | 1.000 | 0.200 | 0.200 | 5,000.00 | 1,000.00 | |||
| 0150 | REMOVE STRUCTURE | 02731 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 15,000.00 | 15,000.00 | |||
| 0155 | EROSION CONTROL BLANKET | 05950 | SQYD | 1,490.00 | 1,490.000 | 0.000 | 0.000 | 2.43 | 0.00 | |||
| 0160 | TEMP MULCH | 05952 | SQYD | 1,867.00 | 1,867.000 | 0.000 | 0.000 | 0.20 | 0.00 | |||
| 0165 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 1,400.00 | 1,400.000 | 0.000 | 0.000 | 0.20 | 0.00 | |||
| 0170 | INITIAL FERTILIZER | 05963 | TON | 0.20 | 0.200 | 0.000 | 0.000 | 2,000.00 | 0.00 | |||
| 0175 | MAINTENANCE FERTILIZER | 05964 | TON | 0.10 | 0.100 | 0.000 | 0.000 | 2,000.00 | 0.00 | |||
| 0180 | SEEDING AND PROTECTION | 05985 | SQYD | 1,310.00 | 1,310.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0185 | AGRICULTURAL LIMESTONE | 05992 | TON | 1.80 | 1.800 | 0.000 | 0.000 | 200.00 | 0.00 | |||
| 0190 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 1,361.00 | 1,361.000 | 0.000 | 0.000 | 1.75 | 0.00 | |||
| 0195 | G/R STEEL W BEAM-S FACE (7 FT POST) | 21802EN | LF | 325.00 | 325.000 | 0.000 | 0.000 | 32.65 | 0.00 | |||
| 0200 | THRIE BEAM GUARDRAIL TRANSITION TL-3 | 25078ED | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 2,536.69 | 0.00 | |||
| Project | DE08130562002 | Fed/State Project Number | BRZ 0903 (209) | Category | 0003 DRAINAGE | |||||||
| 0205 | ENTRANCE PIPE-15 IN | 00440 | LF | 28.00 | 28.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| Project | DE08130562002 | Fed/State Project Number | BRZ 0903 (209) | Category | 0004 BRIDGE (27814) | |||||||
| 0210 | ARMORED EDGE FOR CONCRETE | 03299 | LF | 56.90 | 56.900 | 0.000 | 0.000 | 156.00 | 0.00 | |||
| 0215 | STRUCTURE EXCAVATION-COMMON | 08001 | CUYD | 2,225.00 | 2,225.000 | 2,225.000 | 2,225.000 | 11.00 | 24,475.00 | |||
| 0220 | STRUCTURE EXCAV-SOLID ROCK | 08002 | CUYD | 290.00 | 290.000 | 217.150 | 217.150 | 30.00 | 6,514.50 | |||
| 0225 | CONCRETE-CLASS A | 08100 | CUYD | 294.80 | 294.800 | 71.910 | 143.440 | 215.350 | 425.00 | 30,561.75 | 91,523.75 | |
| 0230 | CONCRETE-CLASS AA | 08104 | CUYD | 39.80 | 39.800 | 0.000 | 0.000 | 1,150.00 | 0.00 | |||
| 0235 | STEEL REINFORCEMENT | 08150 | LB | 32,882.00 | 32,882.000 | 8,574.890 | 16,113.360 | 24,688.250 | 1.32 | 11,318.85 | 32,588.49 | |
| 0240 | STEEL REINFORCEMENT-EPOXY COATED | 08151 | LB | 8,354.00 | 8,354.000 | 0.000 | 0.000 | 1.43 | 0.00 | |||
| 0245 | PRECAST PC BOX BEAM SB17 | 08668 | LF | 162.00 | 162.000 | 0.000 | 0.000 | 325.00 | 0.00 | |||
| 0250 | CONCRETE SEALING | 23378EC | SQFT | 4,591.00 | 4,591.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0255 | RAIL SYSTEM SINGLE SLOPE - 36 IN | 25027ED | LF | 82.50 | 82.500 | 0.000 | 0.000 | 159.04 | 0.00 | |||
| 0260 | STEEL HANDRAIL | 25029ED | LF | 82.50 | 82.500 | 0.000 | 0.000 | 90.37 | 0.00 | |||
| Project | DE08130562002 | Fed/State Project Number | BRZ 0903 (209) | Category | 0005 DEMOBILIZATION &/OR MOBILIZATION | |||||||
| 0265 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 8,244.74 | 0.00 | |||
| SUBTOT | $41,880.60 |
$220,627.02 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||