Report_Id:   212605   Est NO  0009

Date:07/08/2022

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET

Contract ID 212605 Estimate Number 0009 Estimate Type PROGRESS
District Office LOUISVILLE (05300)  Thomas, Kirk P.
Contractor M & M SERVICES CO INC ADDR SN 0 VC Code KY0036144
229 MIDLAND TR
MT STERLING , KY , 40353
Pay Period 05/20/2022  TO  06/16/2022
Date Approved 06/24/2022
Primary Proj Number MB05600642105
Project No. FD04 056 0064 B00292N, FD04 056 0064 B00142N
Primary County JEFFERSON
Name of Road I-64 RIVERSIDE EXPRESSWAY - DRAINAGE AND CONCRETE REPAIRS.
Description BRIDGE OVER KY 3077
     
     
Date Let 06/25/2021 Formal Acceptance
Date Awarded 07/02/2021 Date Work Began 12/20/2021
Date Contract Executed 07/28/2021 Open To Traffic
Date NTP Issued 07/28/2021 Actual Completion Date 06/17/2022
Current Contract Amount

$1,796,921.74

Total to Date

Prev to Date

This Estimate
Original Amount

$1,632,997.98

 Total Earnings

$1,679,351.25

$1,574,372.00

$104,979.25

Percent Complete

94.55

Stockpiled Materials

$19,600.21

$42,292.88

$-22,692.67
Funds Available

$97,970.28

 Gross Earnings

$1,698,951.46

$1,616,664.88

$82,286.58

Total Change Orders

$163,923.76

 Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$1,698,951.46

$1,616,664.88

$82,286.58

Contract Id 212605

Change Order Summary

 County JEFFERSON
Estimate Nbr 0009 Project Number FD04 056 0064 B00292N, FD04 056 0064 B00142N
Contractor M & M SERVICES CO INC Period 05/20/2022  TO  06/16/2022
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Pier 76 & 80 Column Repairs Approved 04/20/2022 $163,923.76 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 212605

COMMONWEALTH OF KENTUCKY

County JEFFERSON
Contract Type BRMW   BRIDGE REPAIR MISCELLANEOUS WORK

TRANSPORTATION CABINET

Primary Project Number MB05600642105
Estimate Nbr 0009 Period 05/20/2022  TO  06/16/2022
Contractor M & M SERVICES CO INC
 
Project MB05600642104 Fed/State Project Number FD04 056 0064 B00292N Category 0001 BRIDGE
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
0005 CHANNEL LINING CLASS II 02483 TON 1.00 1.000 9.240 9.240 450.00 4,158.00
0010 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 65.00 65.000 67.110 0.000 67.110 5.00 335.55 335.55
0015 MAINTAIN & CONTROL TRAFFIC APPLIES TO 056B00292N 02650 LS 1.00 1.000 0.050 0.950 1.000 25,000.00 1,250.00 25,000.00
0020 FIBERGLASS DRAIN PIPE 10 IN 21679EN LF 216.00 216.000 171.000 171.000 175.00 29,925.00
0025 FIBERGLASS DRAIN PIPE 8 IN 21679EN LF 2,725.00 2,725.000 694.620 1,642.880 2,337.500 145.00 100,719.90 338,937.50
0030 REMOVE DRAINAGE APPLIES TO 056B00292N (REVISED: 23055N LS 1.00 1.000 1.000 1.000 85,000.00 85,000.00
8000 COST PLUS WORK PIER 76 & 80 COLUMN REPAIRS 10080NSD DOLL 0.00 163,923.760 99,694.900 99,694.900 1.00 99,694.90
Project MB05600642104 Fed/State Project Number FD04 056 0064 B00292N Category 0002 DEMOBILIZATION
0035 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 32,500.00 32,500.00
0040 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 12,066.49 0.00

SUBTOT

$102,305.45

$615,550.95
LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

 UNIT PRICE

ADJUSTED AMOUNT

0025-9-0I

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

6.00 0003 $475.000000 $2,707.50

0025-8-0I

 8' BD CLEANOUT SADDLE

EACH

20.00 0003 $395.000000 $7,505.00

0025-7-0I

 8' BD COMBO LATERAL WITH CLEANOUT- POS2

EACH

11.00 0003 $497.500000 $5,198.88

0025-6-0I

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

17.00 0003 $497.500000 $8,034.63

0025-5-0I

 8' BD TEE WITH CLEANOUT - POSITION 2

EACH

19.00 0003 $460.000000 $8,303.00

0025-4-0I

 8" BD TEE

EACH

14.00 0003 $250.000000 $3,325.00

0025-3-0I

 8" BD 45 DEGREE ELBOW

EACH

17.00 0003 $150.000000 $2,422.50

0025-2-0I

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

39.00 0003 $245.000000 $9,077.25

0025-1-0I

 8" BD PIPE

FT

2,725.00 0003 $17.320000 $44,937.15

0025-9-0A

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

3.28 0007 $475.000000 $-1,482.70

0025-8-0A

 8' BD CLEANOUT SADDLE

EACH

11.50 0007 $395.000000 $-4,315.44

0025-7-0A

 8' BD COMBO LATERAL WITH CLEANOUT- POS2

EACH

6.57 0007 $497.500000 $-3,105.87

0025-6-0A

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

9.85 0007 $497.500000 $-4,658.80

0025-5-0A

 8' BD TEE WITH CLEANOUT - POSITION 2

EACH

9.85 0007 $460.000000 $-4,307.63

0025-4-0A

 8" BD TEE

EACH

8.21 0007 $250.000000 $-1,950.92

0025-3-0A

 8" BD 45 DEGREE ELBOW

EACH

9.85 0007 $150.000000 $-1,404.66

0025-2-0A

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

23.00 0007 $245.000000 $-5,353.32

0025-1-0A

 8" BD PIPE

FT

1,642.88 0007 $17.320000 $-27,092.24

0025-9-0A

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

1.38 0009 $475.000000 -626.89 $-626.89

0025-8-0A

 8' BD CLEANOUT SADDLE

EACH

4.86 0009 $395.000000 -1,824.59 $-1,824.59

0025-7-0A

 8' BD COMBO LATERAL WITH CLEANOUT- POS2

EACH

2.77 0009 $497.500000 -1,313.18 $-1,313.18

0025-6-0A

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

4.16 0009 $497.500000 -1,969.77 $-1,969.77

0025-5-0A

 8' BD TEE WITH CLEANOUT - POSITION 2

EACH

4.16 0009 $460.000000 -1,821.29 $-1,821.29

0025-4-0A

 8" BD TEE

EACH

3.47 0009 $250.000000 -824.86 $-824.86

0025-3-0A

 8" BD 45 DEGREE ELBOW

EACH

4.16 0009 $150.000000 -593.90 $-593.90

0025-2-0A

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

9.72 0009 $245.000000 -2,263.42 $-2,263.42

0025-1-0A

 8" BD PIPE

FT

694.62 0009 $17.320000 -11,454.77 $-11,454.77
SUBTOT

$15,146.66

 

 

 

Project MB05600642105 Fed/State Project Number FD04 056 0064 B00142N Category 0001 BRIDGE
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
0045 CHANNEL LINING CLASS II 02483 TON 1.00 1.000 2.780 8.210 10.990 450.00 1,251.00 4,945.50
0050 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 37.00 37.000 34.560 0.000 34.560 5.00 172.80 172.80
0055 MAINTAIN & CONTROL TRAFFIC APPLIES TO 056B00142N 02650 LS 1.00 1.000 0.050 0.950 1.000 25,000.00 1,250.00 25,000.00
0060 INITIAL FERTILIZER 05963 TON 1.00 1.000 0.000 0.000 1,000.00 0.00
0065 SEEDING AND PROTECTION 05985 SQYD 2,200.00 2,200.000 0.000 0.000 5.00 0.00
0070 FIBERGLASS DRAIN PIPE 8 IN 21679EN LF 4,914.00 4,914.000 4,914.000 4,914.000 145.00 712,530.00
0075 CONCRETE PATCHING REPAIR 22146EN SQFT 660.00 660.000 814.608 814.608 250.00 203,652.00
0080 REMOVE DRAINAGE APPLIES TO 056B00142N (REVISED: 23055N LS 1.00 1.000 1.000 1.000 85,000.00 85,000.00
8000 MECHANICAL COUPLER 20568NN EACH 0.00 0.000 0.000 0.000 84.50 0.00
Project MB05600642105 Fed/State Project Number FD04 056 0064 B00142N Category 0002 DEMOBILIZATION
0085 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 32,500.00 32,500.00
0090 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 12,066.49 0.00

SUBTOT

$2,673.80

$1,679,351.25
LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

 UNIT PRICE

ADJUSTED AMOUNT

0070-2-0I

 8" BD PIPE

FT

1,449.00 0003 $17.320000 $23,841.85

0070-1-0I

 8" BD PIPE

FT

3,465.00 0003 $17.000000 $55,959.75

0070-11-0I

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

25.00 0003 $475.000000 $11,281.25

0070-10-0I

 8' BD CLEANOUT SADDLE

EACH

104.00 0003 $395.000000 $39,026.00

0070-9-0I

 8" BD COMBO LATERAL WITH CLEANOUT-POS2

EACH

64.00 0003 $497.500000 $30,248.00

0070-8-0I

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

30.00 0003 $497.500000 $14,178.75

0070-7-0I

 8" BDE TEE WITH CLEANOUT - POSITION 2

EACH

131.00 0003 $460.000000 $57,247.00

0070-6-0I

 8' BD TEE

EACH

32.00 0003 $250.000000 $7,600.00

0070-5-0I

 8" 90 DEGREE ELBOW

EACH

68.00 0003 $185.000000 $11,951.00

0070-4-0I

 8" BD 45 DEGREE ELBOW

EACH

71.00 0003 $150.000000 $10,117.50

0070-3-0I

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

209.00 0003 $245.000000 $48,644.75

0070-11-0A

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

14.31 0005 $475.000000 $-6,457.91

0070-10-0A

 8' BD CLEANOUT SADDLE

EACH

60.10 0005 $395.000000 $-22,555.09

0070-9-0A

 8" BD COMBO LATERAL WITH CLEANOUT-POS2

EACH

37.20 0005 $497.500000 $-17,585.90

0070-8-0A

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

17.17 0005 $497.500000 $-8,116.57

0070-7-0A

 8" BDE TEE WITH CLEANOUT - POSITION 2

EACH

74.41 0005 $460.000000 $-32,520.66

0070-6-0A

 8' BD TEE

EACH

17.17 0005 $250.000000 $-4,078.68

0070-5-0A

 8" 90 DEGREE ELBOW

EACH

37.20 0005 $185.000000 $-6,539.48

0070-4-0A

 8" BD 45 DEGREE ELBOW

EACH

40.07 0005 $150.000000 $-5,710.15

0070-3-0A

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

120.21 0005 $245.000000 $-27,979.73

0070-2-0A

 8" BD PIPE

FT

1,449.00 0005 $17.320000 $-23,841.85

0070-1-0A

 8" BD PIPE

FT

2,862.23 0005 $17.000000 $-46,225.01

0070-11-0A

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

7.01 0006 $475.000000 $-3,164.91

0070-10-0A

 8' BD CLEANOUT SADDLE

EACH

29.45 0006 $395.000000 $-11,053.86

0070-9-0A

 8" BD COMBO LATERAL WITH CLEANOUT-POS2

EACH

18.23 0006 $497.500000 $-8,618.55

0070-8-0A

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

8.41 0006 $497.500000 $-3,977.79

0070-7-0A

 8" BDE TEE WITH CLEANOUT - POSITION 2

EACH

36.47 0006 $460.000000 $-15,937.82

0070-6-0A

 8' BD TEE

EACH

8.41 0006 $250.000000 $-1,998.89

0070-5-0A

 8" 90 DEGREE ELBOW

EACH

18.23 0006 $185.000000 $-3,204.89

0070-4-0A

 8" BD 45 DEGREE ELBOW

EACH

19.63 0006 $150.000000 $-2,798.45

0070-3-0A

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

58.91 0006 $245.000000 $-13,712.39

0070-1-0A

 8" BD PIPE

FT

602.77 0006 $17.000000 $-9,734.74

0070-11-0A

 5 GALLON ADH KITS - INDIANA GREY FED26400

EACH

3.24 0007 $475.000000 $-1,464.40

0070-10-0A

 8' BD CLEANOUT SADDLE

EACH

13.62 0007 $395.000000 $-5,114.60

0070-9-0A

 8" BD COMBO LATERAL WITH CLEANOUT-POS2

EACH

8.43 0007 $497.500000 $-3,987.78

0070-8-0A

 8" BD LATERAL WITH CLEANOUT - POSITION 2

EACH

3.89 0007 $497.500000 $-1,840.52

0070-7-0A

 8" BDE TEE WITH CLEANOUT - POSITION 2

EACH

16.87 0007 $460.000000 $-7,374.39

0070-6-0A

 8' BD TEE

EACH

3.89 0007 $250.000000 $-924.88

0070-5-0A

 8" 90 DEGREE ELBOW

EACH

8.43 0007 $185.000000 $-1,482.89

0070-4-0A

 8" BD 45 DEGREE ELBOW

EACH

9.08 0007 $150.000000 $-1,294.83

0070-3-0A

 12" X 8" BD COLLECTOR WITH SPLASH GUARD

EACH

27.25 0007 $245.000000 $-6,344.69
SUBTOT

$4,453.55