Report_Id:ESTIMATE FINAL updated 6-26-09

Date:12/26/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 121040 Estimate Number 0005 Estimate Type  FINAL
District Office FLEMINGSBURG (09320)  Brickey, Jeremy P.E.

Contractor MOUNTAIN ENTERPRISES INC ADDR SN 0 VC Code VC0000008864
PO 13130
LEXINGTON , KY , 40583-3130
Pay Period 11/05/2013  TO  11/22/2013
Date Approved 12/26/2013
Primary Proj Number DE01001801240
Project No. FD39 010 0180 001-002
Primary County BOYD
Name of Road KY 180
Description KY 180 CONSTRUCTION LEFT TURN LANES AT BOYD CO HS
     
     
Date Let 09/14/2012 Formal Acceptance 11/30/2012
Date Awarded 09/26/2012 Date Work Began 10/22/2012
Date Contract Executed 10/09/2012 Open To Traffic 11/30/2012
Date NTP Issued 10/09/2012 Actual Completion Date 11/30/2012

Current Contract Amount

$219,015.00

Total to Date

Prev to Date

This Estimate

Original Amount

$215,215.00

Total Earnings

$186,763.28

$185,954.26

$809.02

Percent Complete

85.27

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$32,251.72

Gross Earnings

$186,763.28

$185,954.26

$809.02

Total Change Orders

$3,800.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$186,763.28

$185,954.26

$809.02

Contract Id 121040

Change Order Summary

County BOYD
Estimate Nbr 0005 Project Number FD39 010 0180 001-002
Contractor MOUNTAIN ENTERPRISES INC Period 11/05/2013  TO  11/22/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Culvert Headwalls Approved 10/25/2013 $3,800.00 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 121040

COMMONWEALTH OF KENTUCKY

County BOYD
Contract No

TRANSPORTATION CABINET

Primary Project Number DE01001801240
Estimate Nbr 0005 Period 11/05/2013  TO  11/22/2013
Contractor MOUNTAIN ENTERPRISES INC
 
Project DE01001801240 Fed/State Project Number FD39 010 0180 001-002 Category 0001 ROADWAY
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
0010 DGA BASE 00001 TON 429.00 429.000 521.070 521.070 36.00 18,758.52
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 100.00 100.000 0.000 0.000 38.00 0.00
0030 ASPHALT SEAL AGGREGATE 00100 TON 5.26 5.260 10.430 10.430 800.00 8,344.00
0040 CL2 ASPH BASE 1.00D PG64-22 00212 TON 1,098.00 1,098.000 833.650 833.650 80.00 66,692.00
0050 ASPHALT SEAL COAT 00103 TON 0.63 0.630 0.630 0.630 1,550.00 976.50
0060 CL2 ASPH SURF 0.38B PG64-22 00307 TON 172.00 172.000 169.980 169.980 107.00 18,187.86
0070 REMOVE PIPE 01310 LF 120.00 120.000 0.000 0.000 18.25 0.00
0080 BARRICADE-TYPE III 02014 EACH 4.00 4.000 0.000 0.000 190.00 0.00
0090 ROADWAY EXCAVATION 02200 CUYD 659.00 659.000 659.000 659.000 26.13 17,219.67
0100 CLEARING AND GRUBBING 0.91 ACRES 02545 LS 1.00 1.000 1.000 1.000 2,200.00 2,200.00
0110 SIGNS 02562 SQFT 352.00 352.000 284.000 284.000 8.50 2,414.00
0120 EDGE KEY 02585 LF 170.00 170.000 0.000 0.000 18.00 0.00
0130 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 500.00 500.000 0.000 0.000 2.60 0.00
0140 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 7,498.00 7,498.00
0150 LANE CLOSURE 02653 EACH 3.00 3.000 3.000 3.000 2,524.00 7,572.00
0160 TEMP SILT FENCE 02701 LF 500.00 500.000 0.000 0.000 3.65 0.00
0170 SILT TRAP TYPE C 02705 EACH 4.00 4.000 2.000 2.000 450.00 900.00
0180 CLEAN SILT TRAP TYPE C 02708 EACH 4.00 4.000 0.000 0.000 51.00 0.00
0190 CLEAN TEMP SILT FENCE 02709 LF 500.00 500.000 0.000 0.000 0.15 0.00
0200 STAKING 02726 LS 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0210 ARROW PANEL 02775 EACH 2.00 2.000 2.000 2.000 650.00 1,300.00
0220 EROSION CONTROL BLANKET 05950 SQYD 3,785.00 3,785.000 1,900.000 1,900.000 1.35 2,565.00
0230 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 2,000.00 2,000.000 0.000 0.000 0.80 0.00
0240 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 6,300.00 6,300.000 2,085.000 2,085.000 0.35 729.75
0250 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,980.00 1,980.000 2,174.000 2,174.000 2.50 5,435.00
0260 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 100.00 100.000 230.000 230.000 10.00 2,300.00
0270 PAVE MARKING-THERMO STR ARROW 06573 EACH 12.00 12.000 13.000 13.000 145.00 1,885.00
0280 PAVE MARKING-THERMO CURV ARROW 06574 EACH 6.00 6.000 8.000 8.000 145.00 1,160.00
0290 PAVEMENT MARKER TYPE IV-MW 06580 EACH 16.00 16.000 0.000 0.000 8.50 0.00
0300 SAWCUT PAVEMENT 20550ND LF 250.00 250.000 236.000 236.000 2.40 566.40
0310 LONGITUDINAL EDGE KEY 21289ED LF 3,600.00 3,600.000 3,566.000 3,566.000 2.25 8,023.50
8000 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 0.00 2.000 2.000 2.000 1,900.00 3,800.00
Project DE01001801240 Fed/State Project Number FD39 010 0180 001-002 Category 0002 DEMOBILIZATION
0320 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 3,236.08 809.02 3,236.08

SUBTOT

$809.02

$186,763.28

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00