Report_Id:ESTIMATE FINAL updated 6-26-09

Date:02/04/2014

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071113 Estimate Number 0054 Estimate Type  FINAL
District Office PIKEVILLE (12340)  Childers, Charles B. (Chuck), P.E.

Contractor MOUNTAIN ENTERPRISES INC ADDR SN 0 VC Code VC0000008864
PO 13130
LEXINGTON , KY , 40583-3130
Pay Period 01/01/2012  TO  01/17/2014
Date Approved 02/04/2014
Primary Proj Number DE09804600713
Project No. APD 80-6 (28)
Primary County PIKE
Name of Road GREASY CREEK-YEAGER ROAD (US 460)
Description PIKEVILLE TO VIRGINIA STATE LINE; US 460/KY 80 FROM US 23 AT YEAGER TO GREASY CREEK
     
     
Date Let 03/23/2007 Formal Acceptance 11/23/2011
Date Awarded 04/03/2007 Date Work Began 04/12/2007
Date Contract Executed 04/05/2007 Open To Traffic 06/18/2010
Date NTP Issued 04/05/2007 Actual Completion Date 06/18/2010

Current Contract Amount

$13,839,139.78

Total to Date

Prev to Date

This Estimate

Original Amount

$15,755,704.06

Total Earnings

$13,371,133.54

$13,221,932.81

$149,200.73

Percent Complete

97.05

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$407,925.39

Gross Earnings

$13,371,133.54

$13,221,932.81

$149,200.73

Total Change Orders

$-1,916,564.28

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$13,431,214.39

$13,282,013.66

$149,200.73

Contract Id 071113

Change Order Summary

County PIKE
Estimate Nbr 0054 Project Number APD 80-6 (28)
Contractor MOUNTAIN ENTERPRISES INC Period 01/01/2012  TO  01/17/2014
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 DRAINAGE CHANGES DUE TO WASTE AREA Approved 10/05/2007 $-32.50 0.0
002 Fence Relocation Approved 04/04/2008 $2,937.50 0.0
003 Change from PG 76-22 to PG 64-22 base - Adjust Fuel & Asph Approved 11/25/2008 $-0.60 0.0
004 Fence to Restrict access to project Approved 10/02/2009 $1,110.00 0.0
005 Revised ditchline construction\ Underrun Surfacing quantitie Approved 10/04/2011 $-1,920,578.68 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

DE09804600713 0100 CL4 ASPH SURF 9.50A PG76-22 RIDEABILITY 0045

0.00

$0.00

$60,080.85

Contract Id 071113

COMMONWEALTH OF KENTUCKY

County PIKE
Contract No

TRANSPORTATION CABINET

Primary Project Number DE09804600713
Estimate Nbr 0054 Period 01/01/2012  TO  01/17/2014
Contractor MOUNTAIN ENTERPRISES INC
 
Project DE09804600713 Fed/State Project Number APD 80-6 (28) 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 CRUSHED STONE BASE 00003M MTON 80,701.00 73,433.270 72,433.270 72,433.270 20.86 1,510,958.01
0020 TRAFFIC BOUND BASE 00020M MTON 7.00 7.000 0.000 0.000 31.35 0.00
0030 ASPHALT SEAL AGGREGATE 00100M MTON 569.00 569.000 481.980 481.980 41.00 19,761.18
0040 CL3 ASPH BASE 37.5D PG64-22 00205M MTON 19,090.00 9,356.060 9,356.060 9,356.060 52.88 494,748.45
0050 CL4 ASPH BASE 37.5D PG64-22 00208M MTON 57,841.00 45,606.840 45,606.840 45,606.840 52.72 2,404,392.60
0060 CL3 ASPH BASE 25.0D PG64-22 00214M MTON 7,212.00 19,239.290 19,239.290 19,239.290 53.02 1,020,067.15
0070 CL3 ASPH BASE 25.0D PG76-22 00216M MTON 18,208.00 0.000 0.000 0.000 59.72 0.00
0080 EMULSIFIED ASPHALT RS-2 00291M MTON 69.00 69.000 40.440 40.440 477.25 19,299.99
0090 CL3 ASPH SURF 9.50D PG64-22 00339M MTON 3,845.00 2,343.370 2,343.370 2,343.370 61.95 145,171.77
0100 CL4 ASPH SURF 9.50A PG76-22 00342M MTON 9,625.00 7,413.560 7,413.560 7,413.560 77.00 570,844.12
0110 ASPHALT PLACEMENT WITH MTV 00338M MTON 115,821.00 83,959.130 83,959.130 83,959.130 2.28 191,426.81
0120 CULVERT PIPE-375 MM 00461M M 4.20 4.200 9.100 9.100 200.00 1,820.00
0130 CULVERT PIPE-1200 MM 00470M M 30.50 30.500 30.500 30.500 850.00 25,925.00
0140 STORM SEWER PIPE-450 MM 00522M M 57.80 87.800 67.100 67.100 236.00 15,835.60
0150 STORM SEWER PIPE-600 MM 00524M M 84.90 84.900 96.400 96.400 284.00 27,377.60
0160 STORM SEWER PIPE-750 MM 00526M M 402.30 402.300 404.600 404.600 317.00 128,258.20
0170 STORM SEWER PIPE-900 MM 00528M M 218.80 218.800 230.200 230.200 407.00 93,691.40
0180 STORM SEWER PIPE-1200 MM 00530M M 202.70 202.700 202.600 202.600 518.00 104,946.80
0190 PERFORATED PIPE-100 MM 01000M M 110.00 110.000 0.000 0.000 35.00 0.00
0200 PERFORATED PIPE-200 MM 01002M M 200.00 200.000 0.000 0.000 35.00 0.00
0210 NON-PERFORATED PIPE-100 MM 01010M M 54.00 54.000 0.000 0.000 35.00 0.00
0220 NON-PERFORATED PIPE-200 MM 01012M M 200.00 200.000 0.000 0.000 35.00 0.00
0230 PERF PIPE HEADWALL TY 2-100 MM 01024M EACH 2.00 2.000 0.000 0.000 500.00 0.00
0240 REMOVE PIPE 01310M M 3.20 3.200 0.000 0.000 75.00 0.00
0250 CURB BOX INLET TYPE B 01480 EACH 2.00 2.000 2.000 2.000 3,800.00 7,600.00
0260 DROP BOX INLET TYPE 1 01490 EACH 10.00 10.000 10.000 10.000 3,100.00 31,000.00
0270 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 1.000 1.000 3,200.00 3,200.00
0280 DROP BOX INLET TYPE 5B 01505 EACH 5.00 5.000 5.000 5.000 3,975.00 19,875.00
0290 DROP BOX INLET TYPE 7 01538 EACH 3.00 3.000 3.000 3.000 4,400.00 13,200.00
0300 REMOVE DROP BOX INLET 01585 EACH 1.00 1.000 0.000 0.000 900.00 0.00
0310 JUNCTION BOX 01650 EACH 1.00 1.000 0.000 0.000 2,100.00 0.00
0320 ISLAND HEADER CURB TYPE 2 01891M M 66.80 66.800 25.300 25.300 95.00 2,403.50
0330 BARRICADE-TYPE III 02014 EACH 62.00 62.000 9.000 9.000 145.00 1,305.00
0340 TEMPORARY DITCH 02159M M 630.00 630.000 328.000 328.000 16.75 5,494.00
0350 ROADWAY EXCAVATION 02200M CU M 554,792.00 554,792.000 9,912.500 559,824.500 569,737.000 7.19 71,270.87 4,096,409.03
0360 RESHAPING AND COMPACTING 02241M M 2,946.00 560.000 560.000 560.000 1,120.000 30.00 16,800.00 33,600.00
0370 WATER 02242M CU M 1.00 1.000 0.000 0.000 33.00 0.00
0380 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 1,800.23 1,650.230 540.255 540.255 57.25 30,929.59
0390 GUARDRAIL-STEEL W BEAM-D FACE 02352M M 167.64 167.640 41.910 41.910 84.50 3,541.39
0400 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 5.00 5.000 4.000 4.000 60.00 240.00
0410 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 8.00 8.000 2.000 2.000 2,300.00 4,600.00
0420 CRASH CUSHION TYPE IX-A 02365 EACH 4.00 4.000 1.000 1.000 5,000.00 5,000.00
0430 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 10.00 10.000 4.000 4.000 600.00 2,400.00
0440 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 1.00 1.000 1.000 1.000 850.00 850.00
0450 GUARDRAIL CONNECTOR TO BRIDGE END TY A-1 02387 EACH 5.00 5.000 2.000 2.000 500.00 1,000.00
0460 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 5.00 5.000 3.000 3.000 2,300.00 6,900.00
0470 EXTRA LENGTH GUARDRAIL POST 02399 EACH 1,035.00 1,035.000 258.000 258.000 10.00 2,580.00
0480 CHANNEL LINING CLASS IA 02482M MTON 182.00 182.000 0.000 0.000 195.00 0.00
0490 CHANNEL LINING CLASS II 02483M MTON 20,247.00 20,247.000 17,774.290 17,774.290 20.80 369,705.23
0500 CHANNEL LINING CLASS IV 02488M CU M 6,042.00 6,042.000 5,577.880 5,577.880 10.00 55,778.80
0510 CEMENT 02542M MTON 5.00 5.000 0.000 0.000 330.00 0.00
0520 CLEARING AND GRUBBING 2 HECTARES 02545 LS 1.00 1.000 1.000 1.000 86,000.00 86,000.00
0530 SIGNS 02562M SQ M 24.00 24.000 17.300 17.300 75.00 1,297.50
0540 RETAINING WALL-GABION 02610M CU M 524.00 524.000 641.080 641.080 383.00 245,533.64
0550 REMOVE HEADWALL 02625 EACH 1.00 1.000 0.000 0.000 750.00 0.00
0560 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 82,850.00 82,850.00
0570 TEMPORARY SILT FENCE 02701M M 3,240.00 3,240.000 0.000 0.000 7.00 0.00
0580 SILT TRAP TYPE A 02703 EACH 56.00 56.000 0.000 0.000 95.00 0.00
0590 SILT TRAP TYPE B 02704 EACH 56.00 56.000 33.000 33.000 150.00 4,950.00
0600 CLEAN SILT TRAP TYPE A 02706 EACH 336.00 336.000 0.000 0.000 5.30 0.00
0610 CLEAN SILT TRAP TYPE B 02707 EACH 336.00 336.000 59.000 59.000 5.30 312.70
0620 CLEAN TEMPORARY SILT FENCE 02709M M 19,440.00 19,440.000 0.000 0.000 0.10 0.00
0630 STAKING 02726 LS 1.00 1.000 1.000 1.000 80,000.00 80,000.00
0640 CONCRETE BARRIER WALL TYPE 230T 03171M M 60.00 60.000 25.600 77.450 103.050 150.00 3,840.00 15,457.50
0650 EROSION CONTROL BLANKET 05950M SQ M 10,300.00 3,100.000 0.000 0.000 1.80 0.00
0660 TEMPORARY MULCH 05952M SQ M 64,000.00 64,000.000 0.000 0.000 0.19 0.00
0670 TEMP SEEDING AND PROTECTION 05953M SQ M 24,800.00 24,800.000 4,058.362 4,058.362 0.24 974.00
0680 TOPDRESSING FERTILIZER 05966M MTON 11.40 11.400 0.000 0.000 525.00 0.00
0690 SEEDING AND PROTECTION 05985M SQ M 124,000.00 124,000.000 119,763.665 119,763.665 0.35 41,917.28
0700 PAVE STRIPING-PERM PAINT-100MM 06514M M 16.00 16.000 2,446.550 2,446.550 7.00 17,125.85
0710 PAVE STRIPING-THERMO-150 MM W 06542M M 14,467.00 14,467.000 0.000 0.000 2.30 0.00
0720 PAVE STRIPING-THERMO-150 MM Y 06543M M 11,175.00 11,175.000 0.000 0.000 2.30 0.00
0730 PAVE STRIPING-THERMO-300 MM W 06546M M 157.00 157.000 0.000 0.000 22.50 0.00
0740 PAVE MARKING-THERMO STOP BAR-600 06568M M 15.00 15.000 0.000 0.000 45.00 0.00
0750 PAVE MARKING-THERMO CROSS-HATCH 06569M SQ M 379.00 379.000 0.000 0.000 40.00 0.00
0760 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 12.00 12.000 0.000 0.000 198.20 0.00
0770 PAVEMENT MARKER TYPE V-BY 06591 EACH 37.00 37.000 0.000 0.000 32.50 0.00
0780 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 565.00 565.000 0.000 0.000 32.50 0.00
0790 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 8.00 8.000 0.000 0.000 32.50 0.00
0800 CONCRETE-CLASS A 08100M CU M 19.39 19.390 18.485 18.485 1,340.00 24,769.90
0810 STEEL REINFORCEMENT 08150M KG 756.10 756.100 -81.400 802.400 721.000 2.25 -183.15 1,622.25
0820 LOT PAY ADJUSTMENT 10000NS DOLL 231,780.00 231,780.000 54,762.720 54,762.720 1.00 54,762.72
0830 FUEL ADJUSTMENT 10020NS DOLL 157,295.00 197,967.000 98.000 159,740.020 159,838.020 1.00 98.00 159,838.02
0840 ASPHALT ADJUSTMENT 10030NS DOLL 208,602.00 266,023.000 444,156.530 444,156.530 1.00 444,156.53
0850 SILT TRAP TYPE C 20496NS843 EACH 56.00 56.000 0.000 0.000 350.00 0.00
0860 CLEAN SILT TRAP TYPE C 20497NS843 EACH 336.00 336.000 0.000 0.000 20.00 0.00
0870 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 175.00 0.00
0880 FABRIC GEOTEXTILE TY IV FOR PIPE 1 21435MS214 SQ M 12,760.00 12,760.000 0.000 0.000 2.00 0.00
0890 DROP BOX INLET TY 5B-TOP PHASE 21971NN EACH 9.00 9.000 8.000 8.000 1,950.00 15,600.00
0930 CONDUIT-88 MM RIGID STEEL 04798M M 365.00 365.000 0.000 0.000 115.00 0.00
0940 SPECIAL SEEDING CROWN VETCH 05989M SQ M 50,000.00 50,000.000 19,321.797 19,321.797 0.22 4,250.79
0950 PAVED DITCH TYPE 1 02157M SQ M 300.00 300.000 0.000 0.000 98.50 0.00
0960 SODDING 05990M SQ M 4,674.00 4,674.000 0.000 0.000 4.80 0.00
8000 SAFELOADING 02690M CU M 0.00 4.000 4.590 4.590 200.00 918.00
8001 MODIFY EXISTING DRAINAGE BOX 21583NN EACH 0.00 1.000 1.000 1.000 675.00 675.00
8002 FENCE-1.8 M CHAIN LINK w/ 3 STRANDS OF BARBED WIRE 02274M M 0.00 25.000 23.000 23.000 37.50 862.50
8003 DOUBLE VEHICULAR CHAIN LINK GATE 2.4 M x 8.5 M 02287 EACH 0.00 1.000 1.000 1.000 2,000.00 2,000.00
8004 RECONSTRUCT MEDIAN BOX INLET 01633 EACH 0.00 5.000 5.000 5.000 3,200.00 16,000.00
8005 SINGLE VEHICULAR WOVEN WIRE GATE FARM GATE - STEEL PIPE 02288 EACH 0.00 1.000 1.000 1.000 1,110.00 1,110.00
8006 CLEAN PIPE STRUCTURE (PIPE AND DROP BOX) 03262 EACH 0.00 7.000 10.500 10.500 2,400.00 25,200.00
8007 HIGH SLUMP 3000 PSI GROUT 24278EC CU M 0.00 275.000 155.295 155.295 276.00 42,861.42
8008 REMOVE AND RESHAPE MEDIAN DITCH STONE 24384MC M 0.00 1,350.000 1,701.000 1,701.000 40.10 68,210.10
Project DE09804600713 Fed/State Project Number APD 80-6 (28) Category 0002 MOBILIZATION AND DEMOBILIZATION
0900 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 229,500.00 229,500.00
0910 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 229,500.00 57,375.00 229,500.00
Project DE09804600713 Fed/State Project Number APD 80-6 (28) Category 0003 TRAINEES
0920 TRAINEE PAYMENT REIMBURSEMENT 1 TRUCK DRIVER 02742 HOUR 1,000.00 1,000.000 741.500 741.500 1.00 741.50

SUBTOT

$149,200.72

$13,371,133.47

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00