Report_Id:   211342   Est NO  0015

Date:10/28/2022

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 211342 Estimate Number 0015 Estimate Type PROGRESS
District Office ELIZABETHTOWN (04300)  Bagby, Brandon R.

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 10/08/2022  TO  10/21/2022
Date Approved 10/28/2022
Primary Proj Number DE04790012132
Project No. FD04 047 9001 120-131
Primary County HARDIN
Name of Road WESTERN KENTUCKY PARKWAY (WK 9001)
Description FROM MILEPOINT 119.649 TO MILEPOINT 130.786
     
     
Date Let 10/22/2021 Formal Acceptance
Date Awarded 11/03/2021 Date Work Began 03/30/2022
Date Contract Executed 11/09/2021 Open To Traffic
Date NTP Issued 11/09/2021 Actual Completion Date 10/01/2022

Current Contract Amount

$12,831,944.92

Total to Date

Prev to Date

This Estimate

Original Amount

$12,831,945.01

Total Earnings

$12,396,529.24

$12,344,330.34

$52,198.90

Percent Complete

96.61

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$435,415.68

Gross Earnings

$12,396,529.24

$12,344,330.34

$52,198.90

Total Change Orders

$-0.09

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$12,396,529.24

$12,344,330.34

$52,198.90

Contract Id 211342

Change Order Summary

County HARDIN
Estimate Nbr 0015 Project Number FD04 047 9001 120-131
Contractor SCOTTY'S CONTRACTING AND STONE LLC Period 10/08/2022  TO  10/21/2022
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Asphalt Material for Tack Non Tracking Approved 06/13/2022 $-0.09 0.0
002 Non-Spec Material Override Approved 06/07/2022 $0.00 0.0
003 Lot Pay Adjustment Override Approved 08/12/2022 $0.00 0.0
 
 
 
 

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 211342

COMMONWEALTH OF KENTUCKY

County HARDIN
Contract Type ARHR   ASPHALT PAVEMENT & ROADWAY REHAB

TRANSPORTATION CABINET

Primary Project Number DE04790012132
Estimate Nbr 0015 Period 10/08/2022  TO  10/21/2022
Contractor SCOTTY'S CONTRACTING AND STONE LLC
 
Project DE04790012132 Fed/State Project Number FD04 047 9001 120-131 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 DE04790012132 Fed/State Project Number FD04 047 9001 120-131 Category 0001 PAVING
0005 DGA BASE 00001 TON 22,439.00 22,439.000 25,580.990 25,580.990 24.41 624,431.96
0010 ASPHALT SEAL AGGREGATE 00100 TON 2,170.50 2,170.500 2,166.720 2,166.720 66.50 144,086.88
0015 ASPHALT SEAL COAT 00103 TON 260.50 260.500 208.360 208.360 657.24 136,942.52
0020 LEVELING & WEDGING PG64-22 00190 TON 633.00 633.000 756.550 756.550 66.60 50,386.23
0025 LEVELING & WEDGING PG76-22 00194 TON 434.00 434.000 425.060 425.060 81.03 34,442.61
0030 CL4 ASPH BASE 1.00D PG76-22 00219 TON 61,704.00 61,704.000 59,740.720 59,740.720 58.72 3,507,975.07
0035 CL3 ASPH SURF 0.38D PG64-22 00339 TON 10,906.00 10,906.000 10,099.600 10,099.600 62.37 629,912.05
0040 CL4 ASPH SURF 0.38A PG76-22 00342 TON 31,147.00 31,147.000 29,302.840 29,302.840 75.79 2,220,862.24
0045 ASPHALT MATERIAL FOR TACK 00356 TON 369.10 0.000 0.000 0.000 452.83 0.00
0050 REMOVE PAVEMENT 02091 SQYD 3,759.50 3,759.500 3,759.931 3,759.931 7.19 27,033.90
0055 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 16,000.00 16,000.00
0060 ASPHALT PAVE MILLING & TEXTURING 02677 TON 88,252.00 88,252.000 82,322.350 82,322.350 4.81 395,970.50
0065 JOINT ADHESIVE 20071EC LF 240,973.00 240,973.000 233,721.000 233,721.000 0.35 81,802.35
8000 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 0.00 219.720 290.070 290.070 760.69 220,654.21
8001 NON-SPEC MATERIAL PG 76-22 Binder 10070NS DOLL 0.00 0.001 0.000 0.000 1.00 0.00
8002 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 0.001 17,137.460 17,137.460 1.00 17,137.46
Project DE04790012132 Fed/State Project Number FD04 047 9001 120-131 Category 0002 ROADWAY
0070 CRUSHED AGGREGATE SIZE NO 2 00078 TON 2,113.00 2,113.000 2,008.615 2,008.615 37.35 75,021.77
0075 FLUME INLET TYPE 2 01691 EACH 4.00 4.000 4.000 4.000 5,200.00 20,800.00
0080 REMOVE INLET 01718 EACH 4.00 4.000 4.000 4.000 500.00 2,000.00
0085 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 460.00 460.000 454.000 454.000 7.84 3,559.36
0090 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 6.00 6.000 0.000 0.000 9.22 0.00
0095 DELINEATOR FOR BARRIER WALL-B/W 01990 EACH 8.00 8.000 0.000 0.000 13.35 0.00
0100 RELOCATE TEMP CONC BARRIER 02003 LF 1,060.00 1,060.000 1,060.000 1,060.000 3.86 4,091.60
0105 ROADWAY EXCAVATION 02200 CUYD 358.00 358.000 358.000 358.000 17.74 6,350.92
0110 FLOWABLE FILL 02220 CUYD 26.00 26.000 8.000 8.000 251.26 2,010.08
0115 EMBANKMENT IN PLACE 02230 CUYD 3,324.00 3,324.000 3,324.000 3,324.000 16.55 55,012.20
0120 FENCE-WOVEN WIRE TYPE 1 02262 LF 200.00 200.000 200.000 200.000 8.00 1,600.00
0125 REMOVE FENCE 02265 LF 200.00 200.000 0.000 0.000 2.00 0.00
0130 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 40.00 40.000 40.000 40.000 3,025.00 121,000.00
0135 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 40.00 40.000 40.000 40.000 885.37 35,414.80
0140 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 1.000 1.000 726.73 726.73
0145 REMOVE GUARDRAIL 02381 LF 33,941.80 33,941.800 28,262.500 28,262.500 1.30 36,741.25
0150 FILL AND CAP SINKHOLE 02471 EACH 10.00 10.000 13.000 13.000 3,972.13 51,637.69
0155 CHANNEL LINING CLASS II 02483 TON 293.00 293.000 573.870 573.870 39.73 22,799.85
0160 CONCRETE-CLASS B 02555 CUYD 2.00 2.000 0.000 0.000 320.00 0.00
0165 TEMPORARY SIGNS 02562 SQFT 1,000.00 1,000.000 614.000 614.000 5.05 3,100.70
0170 DITCHING AND SHOULDERING 02575 LF 59,192.00 59,192.000 59,192.000 59,192.000 2.13 126,078.96
0175 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 436,781.29 436,781.29
0180 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 4.000 4.000 4,152.47 16,609.88
0185 SAFELOADING 02690 CUYD 5.00 5.000 4.000 4.000 300.00 1,200.00
0190 TEMP SILT FENCE 02701 LF 2,565.00 2,565.000 462.000 462.000 1.65 762.30
0195 SILT TRAP TYPE A 02703 EACH 7.00 7.000 0.000 0.000 185.40 0.00
0200 SILT TRAP TYPE B 02704 EACH 11.00 11.000 1.000 1.000 184.76 184.76
0205 SILT TRAP TYPE C 02705 EACH 11.00 11.000 2.000 2.000 228.77 457.54
0210 CLEAN SILT TRAP TYPE A 02706 EACH 7.00 7.000 0.000 0.000 0.01 0.00
0215 CLEAN SILT TRAP TYPE B 02707 EACH 11.00 11.000 0.000 0.000 0.01 0.00
0220 CLEAN SILT TRAP TYPE C 02708 EACH 11.00 11.000 0.000 0.000 0.01 0.00
0225 STAKING 02726 LS 1.00 1.000 1.000 1.000 50,730.00 50,730.00
0230 ARROW PANEL 02775 EACH 2.00 2.000 2.000 2.000 1,584.91 3,169.82
0235 RELOCATE CRASH CUSHION 02898 EACH 1.00 1.000 1.000 1.000 1,705.28 1,705.28
0240 CRASH CUSHION TYPE IX 02929 EACH 8.00 8.000 8.000 8.000 7,694.75 61,558.00
0245 CONCRETE BARRIER WALL TYPE 9T 03171 LF 1,060.00 1,060.000 1,060.000 1,060.000 16.88 17,892.80
0250 EROSION CONTROL BLANKET 05950 SQYD 1,000.00 1,000.000 4,981.890 4,981.890 1.75 8,718.30
0255 INITIAL FERTILIZER 05963 TON 0.50 0.500 0.100 0.100 900.00 90.00
0260 MAINTENANCE FERTILIZER 05964 TON 0.30 0.300 0.000 0.000 900.00 0.00
0265 SEEDING AND PROTECTION 05985 SQYD 10,164.00 10,164.000 1,564.110 1,564.110 0.40 625.64
0270 AGRICULTURAL LIMESTONE 05992 TON 6.00 6.000 0.000 0.000 50.00 0.00
0275 FLEXIBLE DELINEATOR POST-M/W 06401 EACH 981.00 981.000 523.000 523.000 39.03 20,412.69
0280 FLEXIBLE DELINEATOR POST-M/Y 06404 EACH 80.00 80.000 55.000 55.000 39.03 2,146.65
0285 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 256,784.00 256,784.000 252,972.000 252,972.000 0.25 63,243.00
0290 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 1,022.00 1,022.000 1,284.000 1,284.000 0.50 642.00
0295 PAVE STRIPING-THERMO-6 IN W 06542 LF 153,040.00 153,040.000 34,481.000 114,183.000 148,664.000 1.30 44,825.30 193,263.20
0300 PAVE STRIPING-THERMO-6 IN Y 06543 LF 122,249.00 122,249.000 5,672.000 110,335.000 116,007.000 1.30 7,373.60 150,809.10
0305 PAVE STRIPING-THERMO-12 IN W 06546 LF 3,157.00 3,157.000 3,006.000 3,006.000 4.00 12,024.00
0310 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 4,000.00 4,000.000 0.000 0.000 3.00 0.00
0315 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 2,000.00 2,000.000 0.000 0.000 2.75 0.00
0320 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 2.75 0.00
0325 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 152.00 152.000 370.000 370.000 15.00 5,550.00
0330 REMOVE SUPERSTRUCTURE EXISTING KY 222 BRIDGE 08301 LS 1.00 1.000 1.000 1.000 85,000.00 85,000.00
0335 CRASH CUSHION TY VI CLASS BT TL3 08903 EACH 1.00 1.000 1.000 1.000 4,560.00 4,560.00
0340 FUEL ADJUSTMENT 10020NS DOLL 96,864.00 96,864.000 39,653.300 39,653.300 1.00 39,653.30
0345 ASPHALT ADJUSTMENT 10030NS DOLL 188,683.00 188,683.000 317,171.300 317,171.300 1.00 317,171.30
0350 SHOULDER RUMBLE STRIPS-SAWED 20362ES403 LF 244,498.00 244,498.000 244,246.000 244,246.000 0.11 26,867.06
0355 REMOVE CRASH CUSHION 20432ES112 EACH 8.00 8.000 4.000 4.000 488.00 1,952.00
0360 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 32,549.80 32,549.800 33,165.250 33,165.250 30.35 1,006,565.33
0365 INLAID PAVEMENT MARKER 24489EC EACH 1,687.00 1,687.000 1,609.000 1,609.000 18.00 28,962.00
0370 PAVE MOUNT INFRARED TEMP EQUIPMENT (REVISED 10-18-2021) 24891EC SF 5,974,814.00 5,974,814.000 2,636,772.000 2,636,772.000 0.01 26,367.72
0375 THRIE BEAM GUARDRAIL TRANSITION TL-2 25079ED EACH 4.00 4.000 4.000 4.000 1,609.83 6,439.32
0380 PORTABLE QUEUE WARNING ALERT SYSTEM 26136EC MONT 10.00 10.000 6.000 6.000 5,790.00 34,740.00
0385 QUEUE WARNING PCMS 26137EC MONT 40.00 40.000 24.000 24.000 0.01 0.24
0390 QUEUE WARNING PORTABLE RADAR SENSORS 26138EC MONT 40.00 40.000 24.000 24.000 0.01 0.24
Project DE04790012132 Fed/State Project Number FD04 047 9001 120-131 Category 0003 DRAINAGE
0395 CULVERT PIPE-15 IN 00461 LF 8.00 8.000 0.000 0.000 209.33 0.00
0400 CULVERT PIPE-18 IN 00462 LF 8.00 8.000 0.000 0.000 241.69 0.00
0405 PIPE CULVERT HEADWALL-15 IN 01202 EACH 1.00 1.000 0.000 0.000 2,112.50 0.00
0410 PIPE CULVERT HEADWALL-18 IN 01204 EACH 1.00 1.000 0.000 0.000 2,225.71 0.00
0415 CHANNEL LINING CLASS III 02484 TON 15.00 15.000 0.000 0.000 96.66 0.00
0420 REPLACE GRATE 20366NN EACH 2.00 2.000 0.000 0.000 1,559.28 0.00
Project DE04790012132 Fed/State Project Number FD04 047 9001 120-131 Category 0004 BRIDGE - KY 222 OVER WESTERN KY PKWY (WK-9001)
0425 STRUCTURE GRANULAR BACKFILL 02231 CUYD 14.20 14.200 0.000 0.000 45.00 0.00
0430 REMOVE CONCRETE MASONRY 02403 CUYD 44.40 44.400 44.000 44.000 400.00 17,600.00
0435 MASONRY COATING 02998 SQYD 368.00 368.000 368.000 368.000 10.00 3,680.00
0440 ARMORED EDGE FOR CONCRETE 03299 LF 53.10 53.100 53.100 53.100 60.00 3,186.00
0445 CONCRETE-CLASS A 08100 CUYD 126.90 126.900 116.700 116.700 800.00 93,360.00
0450 CONCRETE-CLASS AA 08104 CUYD 176.30 176.300 176.300 176.300 1,200.00 211,560.00
0455 STEEL REINFORCEMENT 08150 LB 12,403.00 12,403.000 12,403.000 12,403.000 1.20 14,883.60
0460 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 65,965.00 65,965.000 65,965.000 65,965.000 1.25 82,456.25
0465 PRECAST PC BOX BEAM SB21 08669 LF 796.00 796.000 796.000 796.000 300.00 238,800.00
0470 CONCRETE SEALING 23378EC SQFT 12,072.00 12,072.000 12,072.000 12,072.000 1.25 15,090.00
0475 RAIL SYSTEM SINGLE SLOPE - 40 IN 25028ED LF 463.40 463.400 463.400 463.400 115.00 53,291.00
Project DE04790012132 Fed/State Project Number FD04 047 9001 120-131 Category 0005 DEMOBILIZATION &/OR MOBILIZATION
0480 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 360,183.68 360,183.68
0485 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 180,091.84 0.00

SUBTOT

$52,198.90

$12,396,529.24

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0360-7-0I

GDRAIL GALV AW .109

FT

1,763.74 0007 $30.350000 $53,529.50

0360-6-0I

GDRAIL GALV AW .109

FT

3,450.67 0007 $30.350000 $104,727.83

0360-8-0I

GDRAIL GALV AW .109

FT

1,329.58 0007 $30.350000 $40,352.75

0360-5-0I

GDRAIL GALV AW .109

FT

1,725.33 0007 $30.350000 $52,363.76

0360-4-0I

GDRAIL GALV AW .109

FT

1,367.41 0007 $30.350000 $41,500.89

0360-3-0I

GDRAIL GALV AW .109

FT

1,367.41 0007 $30.350000 $41,500.89

0360-2-0I

GDRAIL GALV AW .109

FT

2,810.72 0007 $30.350000 $85,305.35

0360-1-0I

GDRAIL GALV AW .109

FT

1,443.30 0007 $30.350000 $43,804.15

0360-10-0I

GDRAIL GALV AW .109

FT

1,854.73 0008 $30.350000 $56,291.05

0360-9-0I

GDRAIL GALV AW .109

FT

3,075.74 0008 $30.350000 $93,348.70

0360-9-0A

GDRAIL GALV AW .109

FT

3,075.74 0009 $30.350000 $-93,348.70

0360-8-0A

GDRAIL GALV AW .109

FT

1,329.58 0009 $30.350000 $-40,352.75

0360-10-0A

GDRAIL GALV AW .109

FT

1,854.73 0009 $30.350000 $-56,291.05

0360-7-0A

GDRAIL GALV AW .109

FT

1,763.74 0009 $30.350000 $-53,529.50

0360-6-0A

GDRAIL GALV AW .109

FT

3,450.67 0009 $30.350000 $-104,727.83

0360-5-0A

GDRAIL GALV AW .109

FT

1,725.33 0009 $30.350000 $-52,363.76

0360-4-0A

GDRAIL GALV AW .109

FT

1,367.41 0009 $30.350000 $-41,500.89

0360-3-0A

GDRAIL GALV AW .109

FT

1,367.41 0009 $30.350000 $-41,500.89

0360-2-0A

GDRAIL GALV AW .109

FT

2,810.72 0009 $30.350000 $-85,305.35

0360-1-0A

GDRAIL GALV AW .109

FT

1,443.30 0009 $30.350000 $-43,804.15
SUBTOT

$0.00