Report_Id:   231337   Est NO  0007

Date:04/01/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 231337 Estimate Number 0007 Estimate Type PROGRESS
District Office COVINGTON (06300)  Johnson, Tyler A

Contractor LAWRENCE CONSTRUCTION AND LEASING INC ADDR SN 0 VC Code KY0029124
460 SHORELAND DRIVE
WALTON , KY , 41094
Pay Period 02/24/2024  TO  03/08/2024
Date Approved 03/18/2024
Primary Proj Number DE05930002325
Project No. FD04 059 3000 000-001
Primary County KENTON
Name of Road HOUSTON ROAD (CS 3000)
Description EXTEND TO CINEMA PROPERTY
     
     
Date Let 09/28/2023 Formal Acceptance
Date Awarded 10/10/2023 Date Work Began 11/13/2023
Date Contract Executed 10/30/2023 Open To Traffic
Date NTP Issued 10/30/2023 Actual Completion Date

Current Contract Amount

$2,956,045.96

Total to Date

Prev to Date

This Estimate

Original Amount

$2,956,045.96

Total Earnings

$458,480.60

$420,434.42

$38,046.18

Percent Complete

20.89

Stockpiled Materials

$159,140.51

$159,140.51

$0.00

Funds Available

$2,338,424.85

Gross Earnings

$617,621.11

$579,574.93

$38,046.18

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$617,621.11

$579,574.93

$38,046.18

Contract Id 231337

Change Order Summary

County KENTON
Estimate Nbr 0007 Project Number FD04 059 3000 000-001
Contractor LAWRENCE CONSTRUCTION AND LEASING INC Period 02/24/2024  TO  03/08/2024
 
 
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 231337

COMMONWEALTH OF KENTUCKY

County KENTON
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE05930002325
Estimate Nbr 0007 Period 02/24/2024  TO  03/08/2024
Contractor LAWRENCE CONSTRUCTION AND LEASING INC
 
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 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 DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 6,605.00 6,605.000 0.000 0.000 37.42 0.00
0010 CEMENT STABILIZED ROADBED 00008 SQYD 9,914.00 9,914.000 0.000 0.000 6.79 0.00
0015 ASPHALT SEAL AGGREGATE 00100 TON 5.13 5.130 0.000 0.000 214.00 0.00
0020 ASPHALT SEAL COAT 00103 TON 0.62 0.620 0.000 0.000 2,140.00 0.00
0025 LEVELING & WEDGING PG76-22 00194 TON 302.00 302.000 0.000 0.000 133.75 0.00
0030 CL3 ASPH BASE 1.00D PG64-22 00214 TON 1,303.00 1,303.000 0.000 0.000 99.51 0.00
0035 CL3 ASPH BASE 1.00D PG76-22 00216 TON 1,110.00 1,110.000 0.000 0.000 105.93 0.00
0040 CL2 ASPH BASE 0.75D PG64-22 00221 TON 18.00 18.000 0.000 0.000 107.00 0.00
0045 CL2 ASPH SURF 0.38D PG64-22 00301 TON 18.00 18.000 0.000 0.000 160.50 0.00
0050 CL3 ASPH SURF 0.38A PG76-22 00336 TON 805.00 805.000 0.000 0.000 126.26 0.00
0055 ASPHALT MATERIAL FOR TACK 00356 TON 5.70 5.700 0.000 0.000 1.07 0.00
0060 ASPHALT CURING SEAL 00358 TON 9.90 9.900 0.000 0.000 1,070.00 0.00
0065 CEMENT 02542 TON 185.00 185.000 0.000 0.000 283.55 0.00
0070 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 6,420.00 0.00
0075 ASPHALT PAVE MILLING & TEXTURING 02677 TON 349.00 349.000 0.000 0.000 21.40 0.00
0080 SAND FOR BLOTTER 02702 TON 25.00 25.000 0.000 0.000 53.50 0.00
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0002 ROADWAY
0085 CRUSHED AGGREGATE SIZE NO 2 00078 TON 330.00 330.000 73.420 73.420 34.66 2,544.73
0090 STANDARD CURB AND GUTTER 01810 LF 3,490.00 3,490.000 0.000 0.000 29.08 0.00
0095 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 92.00 92.000 0.000 0.000 132.50 0.00
0100 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 5.00 5.000 0.000 0.000 15.79 0.00
0105 TEMP DITCH 02159 LF 860.00 860.000 0.000 0.000 0.01 0.00
0110 CLEAN TEMP DITCH 02160 LF 430.00 430.000 0.000 0.000 0.01 0.00
0115 ROADWAY EXCAVATION 02200 CUYD 5,945.00 5,945.000 0.000 0.000 21.00 0.00
0120 GRANULAR EMBANKMENT 02223 CUYD 350.00 350.000 0.000 0.000 62.00 0.00
0125 WATER 02242 MGAL 172.00 172.000 0.000 0.000 0.01 0.00
0130 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 475.00 475.000 0.000 0.000 40.19 0.00
0135 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 2.00 2.000 0.000 0.000 4,268.27 0.00
0140 WITNESS POST 02432 EACH 17.00 17.000 0.000 0.000 189.80 0.00
0145 CHANNEL LINING CLASS II 02483 TON 15.00 15.000 0.000 0.000 50.69 0.00
0150 CHANNEL LINING CLASS III 02484 TON 124.00 124.000 0.000 0.000 57.84 0.00
0155 CLEARING AND GRUBBING - 02545 LS 1.00 1.000 1.000 1.000 115,000.00 115,000.00
0160 CONCRETE-CLASS B 02555 CUYD 21.00 21.000 0.000 0.000 475.00 0.00
0165 TEMPORARY SIGNS 02562 SQFT 54.00 54.000 54.000 54.000 18.00 972.00
0170 EDGE KEY 02585 LF 152.00 152.000 0.000 0.000 20.00 0.00
0175 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 1,189.00 1,189.000 0.000 0.000 3.17 0.00
0180 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 1,050.00 1,050.000 372.000 372.000 2.98 1,108.56
0185 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.160 0.160 40,000.00 6,400.00
0190 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 3.00 3.000 0.000 0.000 4,500.00 0.00
0195 SAFELOADING 02690 CUYD 66.40 66.400 0.000 0.000 220.00 0.00
0200 TEMP SILT FENCE 02701 LF 860.00 860.000 136.000 136.000 4.41 599.76
0205 SILT TRAP TYPE A 02703 EACH 5.00 5.000 0.000 0.000 500.00 0.00
0210 SILT TRAP TYPE B 02704 EACH 5.00 5.000 5.000 5.000 350.00 1,750.00
0215 SILT TRAP TYPE C 02705 EACH 5.00 5.000 0.000 0.000 350.00 0.00
0220 CLEAN SILT TRAP TYPE A 02706 EACH 5.00 5.000 0.000 0.000 100.00 0.00
0225 CLEAN SILT TRAP TYPE B 02707 EACH 5.00 5.000 0.000 0.000 100.00 0.00
0230 CLEAN SILT TRAP TYPE C 02708 EACH 5.00 5.000 0.000 0.000 25.00 0.00
0235 SIDEWALK-4 IN CONCRETE 02720 SQYD 887.00 887.000 0.000 0.000 115.00 0.00
0240 STAKING 02726 LS 1.00 1.000 0.160 0.160 75,000.00 12,000.00
0245 CONCRETE BARRIER WALL TYPE 9T 03171 LF 1,040.00 1,040.000 0.000 0.000 125.00 0.00
0250 EROSION CONTROL BLANKET 05950 SQYD 605.00 605.000 0.000 0.000 2.96 0.00
0255 TEMP MULCH 05952 SQYD 12,390.00 12,390.000 9,680.000 9,680.000 0.32 3,097.60
0260 TEMP SEEDING AND PROTECTION 05953 SQYD 9,300.00 9,300.000 0.000 0.000 0.37 0.00
0265 INITIAL FERTILIZER 05963 TON 0.60 0.600 0.000 0.000 1,104.24 0.00
0270 MAINTENANCE FERTILIZER 05964 TON 0.60 0.600 0.000 0.000 1,104.24 0.00
0275 SEEDING AND PROTECTION 05985 SQYD 17,995.00 17,995.000 0.000 0.000 0.55 0.00
0280 SODDING 05990 SQYD 1,432.00 1,432.000 0.000 0.000 6.33 0.00
0285 AGRICULTURAL LIMESTONE 05992 TON 11.60 11.600 0.000 0.000 104.86 0.00
0290 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 6,880.00 6,880.000 0.000 0.000 0.26 0.00
0295 PAVE STRIPING-PERM PAINT-6 IN 06515 LF 9,024.00 9,024.000 0.000 0.000 0.36 0.00
0300 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 307.00 307.000 0.000 0.000 6.42 0.00
0305 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 48.00 48.000 0.000 0.000 12.84 0.00
0310 PAVE MARKING-THERMO CURV ARROW 06574 EACH 4.00 4.000 0.000 0.000 144.45 0.00
0315 INLAID PAVEMENT MARKER-MW MONO DIRECTION WHITE 06610 EACH 6.00 6.000 0.000 0.000 90.95 0.00
0320 INLAID PAVEMENT MARKER-BY BI DIRECTION YELLOW 06612 EACH 3.00 3.000 0.000 0.000 90.95 0.00
0325 CRASH CUSHION TY VI CLASS BT TL2 08901 EACH 1.00 1.000 0.000 0.000 11,508.26 0.00
0330 FUEL ADJUSTMENT 10020NS DOLL 11,247.00 11,247.000 0.000 0.000 1.00 0.00
0335 ASPHALT ADJUSTMENT 10030NS DOLL 13,903.00 13,903.000 0.000 0.000 1.00 0.00
0340 OBJECT MARKER TY 3 20191ED EACH 2.00 2.000 0.000 0.000 97.37 0.00
0345 LONGITUDINAL EDGE KEY 21289ED LF 2,530.00 2,530.000 0.000 0.000 5.35 0.00
0350 DETECTABLE WARNINGS 23158ES505 SQFT 50.00 50.000 0.000 0.000 69.55 0.00
0355 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 690.00 690.000 0.000 0.000 13.25 0.00
0360 R/W MONUMENT TYPE 3 24540 EACH 17.00 17.000 0.000 0.000 220.79 0.00
0365 OBJECT MARKER TYPE 1 24640ED EACH 1.00 1.000 0.000 0.000 353.66 0.00
0370 PIPELINE INSPECTION 24814EC LF 1,215.00 1,215.000 0.000 0.000 2.41 0.00
0375 UTILITY COORDINATION 24845EC LS 1.00 1.000 0.000 0.000 12,000.00 0.00
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0003 DRAINAGE
0380 STORM SEWER PIPE-15 IN 00521 LF 292.00 292.000 0.000 0.000 64.66 0.00
0385 STORM SEWER PIPE-18 IN 00522 LF 297.00 297.000 0.000 0.000 72.55 0.00
0390 STORM SEWER PIPE-24 IN 00524 LF 539.00 539.000 0.000 0.000 82.55 0.00
0395 STORM SEWER PIPE-30 IN 00526 LF 263.00 263.000 0.000 0.000 107.72 0.00
0400 STORM SEWER PIPE-36 IN 00528 LF 170.00 170.000 0.000 0.000 112.78 0.00
0405 PERFORATED PIPE-6 IN 01001 LF 22.00 22.000 0.000 0.000 26.41 0.00
0410 NON-PERFORATED PIPE-6 IN 01011 LF 6.00 6.000 0.000 0.000 26.41 0.00
0415 PIPE CULVERT HEADWALL-15 IN 01202 EACH 1.00 1.000 0.000 0.000 1,300.60 0.00
0420 PIPE CULVERT HEADWALL-18 IN 01204 EACH 2.00 2.000 0.000 0.000 1,311.20 0.00
0425 PIPE CULVERT HEADWALL-30 IN 01210 EACH 1.00 1.000 0.000 0.000 2,216.80 0.00
0430 PIPE CULVERT HEADWALL-36 IN 01212 EACH 1.00 1.000 0.000 0.000 2,327.40 0.00
0435 CURB BOX INLET TYPE A 01456 EACH 16.00 16.000 0.000 0.000 4,933.00 0.00
0440 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 0.000 0.000 5,535.00 0.00
0445 DROP BOX INLET TYPE 7 01538 EACH 1.00 1.000 0.000 0.000 6,012.00 0.00
0450 DROP BOX INLET TYPE 11 01544 EACH 2.00 2.000 0.000 0.000 2,769.00 0.00
0455 JUNCTION BOX-24 IN 01643 EACH 1.00 1.000 0.000 0.000 2,046.30 0.00
0460 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 2,472.00 2,472.000 0.000 0.000 2.00 0.00
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0004 BRIDGE
0465 REMOVE CONCRETE MASONRY 02403 CUYD 82.20 82.200 82.200 82.200 125.00 10,275.00
0470 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 122.00 122.000 25.840 25.840 85.00 2,196.40
0475 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0480 CONCRETE-CLASS A 08100 CUYD 209.80 209.800 31.750 98.420 130.170 1,057.36 33,571.18 137,636.55
0485 STEEL REINFORCEMENT 08150 LB 33,302.00 33,302.000 2,500.000 7,500.000 10,000.000 1.79 4,475.00 17,900.00
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0005 SEWER
0490 S LATERAL SPECIAL 15091 EACH 1.00 1.000 0.000 0.000 3,500.00 0.00
0495 S MANHOLE 15092 EACH 2.00 2.000 0.000 0.000 7,500.00 0.00
0500 S MANHOLE ABANDON/REMOVE 15093 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0505 S MANHOLE ADJUST TO GRADE 15094 EACH 2.00 2.000 0.000 0.000 1,500.00 0.00
0510 S MANHOLE CASTING STANDARD 15095 EACH 2.00 2.000 0.000 0.000 600.00 0.00
0515 S PIPE DUCTILE IRON 08 INCH 15104 LF 44.60 44.600 0.000 0.000 325.00 0.00
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0006 WATERLINE
0520 W AIR RELEASE VALVE 3/4 INCH 14001 EACH 1.00 1.000 0.000 0.000 2,925.00 0.00
0525 W FIRE HYDRANT RELOCATE 14020 EACH 3.00 3.000 0.000 0.000 2,204.57 0.00
0530 W METER RELOCATE 14030 EACH 1.00 1.000 0.000 0.000 1,135.00 0.00
0535 W PIPE DUCTILE IRON 04 INCH 14035 LF 20.00 20.000 0.000 0.000 109.40 0.00
0540 W PIPE DUCTILE IRON 06 INCH 14036 LF 67.00 67.000 0.000 0.000 93.39 0.00
0545 W PIPE DUCTILE IRON 08 INCH 14037 LF 252.00 252.000 0.000 0.000 160.00 0.00
0550 W PIPE DUCTILE IRON 12 INCH 14039 LF 1,717.00 1,717.000 0.000 0.000 153.41 0.00
0555 W PIPE DUCTILE IRON 16 INCH 14040 LF 23.00 23.000 0.000 0.000 377.50 0.00
0560 W TIE-IN 04 INCH 14093 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0565 W TIE-IN 06 INCH 14094 EACH 4.00 4.000 0.000 0.000 3,000.00 0.00
0570 W TIE-IN 08 INCH 14095 EACH 4.00 4.000 0.000 0.000 4,000.00 0.00
0575 W TIE-IN 12 INCH 14097 EACH 1.00 1.000 0.000 0.000 10,000.00 0.00
0580 W TIE-IN 16 INCH 14098 EACH 1.00 1.000 0.000 0.000 10,000.00 0.00
0585 W VALVE 04 INCH 14104 EACH 1.00 1.000 0.000 0.000 1,260.74 0.00
0590 W VALVE 06 INCH 14105 EACH 2.00 2.000 0.000 0.000 1,470.76 0.00
0595 W VALVE 08 INCH 14106 EACH 4.00 4.000 0.000 0.000 2,546.19 0.00
0600 W VALVE 12 INCH 14108 EACH 9.00 9.000 0.000 0.000 4,550.77 0.00
0605 W SERV COPPER SHORT SIDE 1 IN 14149 EACH 1.00 1.000 0.000 0.000 2,600.00 0.00
Project DE05930002325 Fed/State Project Number FD04 059 3000 000-001 Category 0008 DEMOBILIZATION &/OR MOBILIZATION
0610 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 137,000.00 137,000.00
0615 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 41,661.31 0.00

SUBTOT

$38,046.18

$458,480.60

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0380-1-0I

STORM SEWER PIPE-15 IN

FT

292.00 0004 $9.760000 $2,706.82

0385-1-0I

STORM SEWER PIPE-18 IN

FT

297.00 0004 $14.190000 $4,002.83

0390-1-0I

STORM SEWER PIPE-24 IN

FT

539.00 0004 $21.380000 $10,946.29

0395-1-0I

STORM SEWER PIPE-30 IN

FT

263.00 0004 $34.600000 $8,644.89

0400-1-0I

STORM SEWER PIPE-36 IN

FT

170.00 0004 $42.830000 $6,916.88

0535-1-0I

W PIPE DUCTILE IRON 04 INCH

FT

20.00 0004 $35.320000 $671.02

0540-1-0I

W PIPE DUCTILE IRON 06 INCH

FT

67.00 0004 $32.420000 $2,063.46

0545-1-0I

W PIPE DUCTILE IRON 08 INCH

FT

252.00 0004 $42.910000 $10,272.04

0550-1-0I

W PIPE DUCTILE IRON 12 INCH

FT

1,717.00 0004 $68.140000 $111,139.93

0555-1-0I

W PIPE DUCTILE IRON 16 INCH

FT

23.00 0004 $81.300000 $1,776.35
SUBTOT

$159,140.51