|
Report_Id: 221008 Est NO 0001 |
Date:07/08/2022 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 221008 | Estimate Number | 0001 | Estimate Type | PROGRESS | ||
| District Office | COVINGTON (06380) Russell, Shawn P. | ||||||
| Contractor | CENTRAL BRIDGE CO LLC | ADDR SN 0 VC Code KY0018903 | |||||
| 1256 MANCHESTER ST PO BOX 4277 | |||||||
| LEXINGTON , KY , 40504 | |||||||
| Pay Period | 04/11/2022 TO 06/30/2022 | ||||||
| Date Approved | 07/08/2022 | ||||||
| Primary Proj Number | DE09412142208 | ||||||
| Project No. | STP BRZ 0603 (279) | ||||||
| Primary County | OWEN | ||||||
| Name of Road | SAWDRIDGE CREEK ROAD (CR-1214) | ||||||
| Description | BRIDGE REPLACEMENT OVER CEDAR CREEK ON SAWDRIDGE CREEK ROAD (CR 1214) 0.2 MILES NORTH OF US-127 | ||||||
| Date Let | 02/24/2022 | Formal Acceptance | |||||
| Date Awarded | 03/08/2022 | Date Work Began | |||||
| Date Contract Executed | 04/11/2022 | Open To Traffic | |||||
| Date NTP Issued | 04/11/2022 | Actual Completion Date | |||||
| Current Contract Amount | $1,489,213.66 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $1,489,213.66 |
Total Earnings | $137,416.00 |
$0.00 |
$137,416.00 |
|
| Percent Complete | 23.36 |
Stockpiled Materials | $210,482.13 |
$0.00 |
$210,482.13 |
|
| Funds Available | $1,141,315.53 |
Gross Earnings | $347,898.13 |
$0.00 |
$347,898.13 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $347,898.13 |
$0.00 |
$347,898.13 |
|||
| Contract Id | 221008 | Change Order Summary |
County | OWEN | ||||||
| Estimate Nbr | 0001 | Project Number | STP BRZ 0603 (279) | |||||||
| Contractor | CENTRAL BRIDGE CO LLC | Period | 04/11/2022 TO 06/30/2022 | |||||||
| 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 | 221008 | COMMONWEALTH OF KENTUCKY |
County | OWEN | ||||||
| Contract Type | BRGS BRIDGE WITH GRADE, DRAIN & SURFACE | TRANSPORTATION CABINET |
Primary Project Number | DE09412142208 | ||||||
| Estimate Nbr | 0001 | Period | 04/11/2022 TO 06/30/2022 | |||||||
| Contractor | CENTRAL BRIDGE CO LLC | |||||||||
| Project | DE09412142208 | Fed/State Project Number | STP BRZ 0603 (279) | 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 | DE09412142208 | Fed/State Project Number | STP BRZ 0603 (279) | Category | 0001 PAVING | |||||||
| 0005 | DGA BASE | 00001 | TON | 146.00 | 146.000 | 0.000 | 0.000 | 45.00 | 0.00 | |||
| 0010 | CRUSHED STONE BASE | 00003 | TON | 193.00 | 193.000 | 0.000 | 0.000 | 51.25 | 0.00 | |||
| 0015 | CRUSHED AGGREGATE SIZE NO 2 | 00078 | TON | 169.00 | 169.000 | 0.000 | 0.000 | 38.00 | 0.00 | |||
| 0020 | ASPHALT SEAL AGGREGATE | 00100 | TON | 20.65 | 20.650 | 0.000 | 0.000 | 125.00 | 0.00 | |||
| 0025 | ASPHALT SEAL COAT | 00103 | TON | 0.13 | 0.130 | 0.000 | 0.000 | 1,500.00 | 0.00 | |||
| 0030 | CL2 ASPH BASE 0.75D PG64-22 | 00221 | TON | 79.00 | 79.000 | 0.000 | 0.000 | 190.00 | 0.00 | |||
| 0035 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 23.00 | 23.000 | 0.000 | 0.000 | 225.00 | 0.00 | |||
| 0040 | FABRIC-GEOTEXTILE CLASS 1 | 02602 | SQYD | 125.00 | 125.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| Project | DE09412142208 | Fed/State Project Number | STP BRZ 0603 (279) | Category | 0002 ROADWAY | |||||||
| 0045 | ISLAND HEADER CURB TYPE 2 | 01891 | LF | 100.00 | 100.000 | 0.000 | 0.000 | 56.00 | 0.00 | |||
| 0050 | DELINEATOR FOR BARRIER - WHITE | 01984 | EACH | 6.00 | 6.000 | 0.000 | 0.000 | 16.94 | 0.00 | |||
| 0055 | DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE | 01987 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 17.60 | 0.00 | |||
| 0060 | BARRICADE-TYPE III | 02014 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 260.00 | 0.00 | |||
| 0065 | TEMP DITCH | 02159 | LF | 311.00 | 311.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0070 | EMBANKMENT IN PLACE | 02230 | CUYD | 397.00 | 397.000 | 0.000 | 0.000 | 35.00 | 0.00 | |||
| 0075 | WATER | 02242 | MGAL | 15.00 | 15.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0080 | GUARDRAIL-STEEL W BEAM-S FACE | 02351 | LF | 200.00 | 200.000 | 0.000 | 0.000 | 45.66 | 0.00 | |||
| 0085 | GUARDRAIL CONNECTOR TO BRIDGE END TY A | 02363 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 3,025.12 | 0.00 | |||
| 0090 | GUARDRAIL END TREATMENT TYPE 7 | 02371 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 1,725.45 | 0.00 | |||
| 0095 | RIGHT-OF-WAY MONUMENT TYPE 1 | 02429 | EACH | 8.00 | 8.000 | 0.000 | 0.000 | 150.75 | 0.00 | |||
| 0100 | WITNESS POST | 02432 | EACH | 8.00 | 8.000 | 0.000 | 0.000 | 136.54 | 0.00 | |||
| 0105 | CLEARING AND GRUBBING 0.15 ACRES | 02545 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 30,000.00 | 30,000.00 | 30,000.00 | |
| 0110 | TEMPORARY SIGNS | 02562 | SQFT | 50.00 | 50.000 | 162.000 | 0.000 | 162.000 | 18.00 | 2,916.00 | 2,916.00 | |
| 0115 | OBJECT MARKER TYPE 2 | 02565 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 208.99 | 0.00 | |||
| 0120 | EDGE KEY | 02585 | LF | 30.00 | 30.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0125 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 0.250 | 0.000 | 0.250 | 27,000.00 | 6,750.00 | 6,750.00 | |
| 0130 | DIVERSIONS (BY-PASS DETOURS) | 02651 | LS | 1.00 | 1.000 | 0.250 | 0.000 | 0.250 | 387,000.00 | 96,750.00 | 96,750.00 | |
| 0135 | MOBILIZATION FOR MILL & TEXT | 02676 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,500.00 | 0.00 | |||
| 0140 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 52.00 | 52.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0145 | TEMP SILT FENCE | 02701 | LF | 156.00 | 156.000 | 0.000 | 0.000 | 4.84 | 0.00 | |||
| 0150 | CLEAN TEMP SILT FENCE | 02709 | LF | 156.00 | 156.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0155 | STAKING | 02726 | LS | 1.00 | 1.000 | 0.100 | 0.000 | 0.100 | 10,000.00 | 1,000.00 | 1,000.00 | |
| 0160 | REMOVE STRUCTURE | 02731 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,000.00 | 0.00 | |||
| 0165 | EROSION CONTROL BLANKET | 05950 | SQYD | 270.00 | 270.000 | 0.000 | 0.000 | 6.10 | 0.00 | |||
| 0170 | TEMP MULCH | 05952 | SQYD | 726.00 | 726.000 | 0.000 | 0.000 | 0.30 | 0.00 | |||
| 0175 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 726.00 | 726.000 | 0.000 | 0.000 | 0.31 | 0.00 | |||
| 0180 | SEEDING AND PROTECTION | 05985 | SQYD | 249.00 | 249.000 | 0.000 | 0.000 | 5.73 | 0.00 | |||
| 0185 | FLEXIBLE DELINEATOR POST-M/W | 06401 | EACH | 32.00 | 32.000 | 0.000 | 0.000 | 61.88 | 0.00 | |||
| 0190 | PROTECTIVE FENCE | 23964EC | LF | 974.00 | 974.000 | 0.000 | 0.000 | 3.46 | 0.00 | |||
| Project | DE09412142208 | Fed/State Project Number | STP BRZ 0603 (279) | Category | 0003 BRIDGE | |||||||
| 0195 | STRUCTURE GRANULAR BACKFILL | 02231 | CUYD | 146.00 | 146.000 | 0.000 | 0.000 | 80.00 | 0.00 | |||
| 0200 | ARMORED EDGE FOR CONCRETE | 03299 | LF | 28.90 | 28.900 | 0.000 | 0.000 | 108.50 | 0.00 | |||
| 0205 | FOUNDATION PREPARATION | 08003 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 108,300.00 | 0.00 | |||
| 0210 | CYCLOPEAN STONE RIP RAP | 08019 | TON | 43.00 | 43.000 | 0.000 | 0.000 | 95.00 | 0.00 | |||
| 0215 | TEST PILES (REVISED 2-22-2022) | 08033 | LF | 40.00 | 40.000 | 0.000 | 0.000 | 258.00 | 0.00 | |||
| 0220 | PILES-STEEL HP14X89 (REVISED 2-22-2022) | 08051 | LF | 70.00 | 70.000 | 0.000 | 0.000 | 259.00 | 0.00 | |||
| 0230 | CONCRETE-CLASS A | 08100 | CUYD | 16.30 | 16.300 | 0.000 | 0.000 | 1,879.00 | 0.00 | |||
| 0235 | CONCRETE-CLASS AA | 08104 | CUYD | 102.10 | 102.100 | 0.000 | 0.000 | 1,762.00 | 0.00 | |||
| 0240 | STEEL REINFORCEMENT-EPOXY COATED | 08151 | LB | 21,118.00 | 21,118.000 | 0.000 | 0.000 | 1.74 | 0.00 | |||
| 0245 | REMOVE SUPERSTRUCTURE | 08301 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 48,000.00 | 0.00 | |||
| 0250 | PRECAST PC I BEAM TYPE 6 | 08635 | LF | 411.00 | 411.000 | 0.000 | 0.000 | 830.00 | 0.00 | |||
| 0255 | CONCRETE SEALING | 23378EC | SQFT | 7,182.00 | 7,182.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| 0260 | DECK DRAIN | 23813EC | EACH | 10.00 | 10.000 | 0.000 | 0.000 | 984.00 | 0.00 | |||
| 0265 | RAIL SYSTEM SINGLE SLOPE - 40 IN | 25028ED | LF | 278.00 | 278.000 | 0.000 | 0.000 | 131.00 | 0.00 | |||
| 0275 | PRE-DRILLING FOR PILES (ADDED 2-22-2022) | 08039 | LF | 93.00 | 93.000 | 0.000 | 0.000 | 421.00 | 0.00 | |||
| Project | DE09412142208 | Fed/State Project Number | STP BRZ 0603 (279) | Category | 0004 DEMOBILIZATION &/OR MOBILIZATION | |||||||
| 0270 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 22,358.00 | 0.00 | |||
| SUBTOT | $137,416.00 |
$137,416.00 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
0250-1-0I |
precastt beam | FT |
411.00 | 0001 | $539.070000 | 210,482.13 | $210,482.13 | |||||
| SUBTOT | $210,482.13 |
|||||||||||