|
Report_Id: 234000 Est NO 0005 |
Date:10/16/2023 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 234000 | Estimate Number | 0005 | Estimate Type | PROGRESS | ||
| District Office | LOUISVILLE (05320) Moore, Jason A. | ||||||
| Contractor | EDEN FENCE INC | ADDR SN 0 VC Code KY0022544 | |||||
| 150 MCCAMISH DR | |||||||
| ELIZABETHTOWN , KY , 42701 | |||||||
| Pay Period | 09/22/2023 TO 10/05/2023 | ||||||
| Date Approved | 10/15/2023 | ||||||
| Primary Proj Number | 0505699992301 | ||||||
| Project No. | HSIP 9010(474) | ||||||
| Primary County | JEFFERSON | ||||||
| Name of Road | VARIOUS ROUTES IN JEFFERSON COUNTY | ||||||
| Description | INSTALLATION OF WRONG WAY DRIVING SIGNS AND PAVEMENT MARKING S ON VARIOUS OFF RAMPS | ||||||
| Date Let | 03/23/2023 | Formal Acceptance | |||||
| Date Awarded | 04/04/2023 | Date Work Began | 05/30/2023 | ||||
| Date Contract Executed | 04/25/2023 | Open To Traffic | |||||
| Date NTP Issued | 04/25/2023 | Actual Completion Date | |||||
| Current Contract Amount | $1,240,081.08 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $1,240,081.08 |
Total Earnings | $1,192,781.88 |
$858,806.00 |
$333,975.88 |
|
| Percent Complete | 96.19 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $47,299.20 |
Gross Earnings | $1,192,781.88 |
$858,806.00 |
$333,975.88 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $1,192,781.88 |
$858,806.00 |
$333,975.88 |
|||
| Contract Id | 234000 | Change Order Summary |
County | JEFFERSON | ||||||
| Estimate Nbr | 0005 | Project Number | HSIP 9010(474) | |||||||
| Contractor | EDEN FENCE INC | Period | 09/22/2023 TO 10/05/2023 | |||||||
| 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 | 234000 | COMMONWEALTH OF KENTUCKY |
County | JEFFERSON | ||||||
| Contract Type | SIGN SIGNS | TRANSPORTATION CABINET |
Primary Project Number | 0505699992301 | ||||||
| Estimate Nbr | 0005 | Period | 09/22/2023 TO 10/05/2023 | |||||||
| Contractor | EDEN FENCE INC | |||||||||
| Project | 0505699992301 | Fed/State Project Number | HSIP 9010(474) | 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 | 0505699992301 | Fed/State Project Number | HSIP 9010(474) | Category | 0001 ROADWAY | |||||||
| 0005 | MAINTAIN & CONTROL TRAFFIC (JEFFERSON HSIP) | 02650 | LS | 1.00 | 1.000 | 0.050 | 0.750 | 0.800 | 75,000.00 | 3,750.00 | 60,000.00 | |
| 0010 | STAKING (JEFFERSON HSIP) | 02726 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 35,000.00 | 35,000.00 | |||
| 0015 | ARROW PANEL | 02775 | EACH | 4.00 | 4.000 | 1.000 | 1.000 | 1,000.00 | 1,000.00 | |||
| 0020 | PAVE STRIPING-THERMO-6 IN Y | 06543 | LF | 346.00 | 346.000 | 0.000 | 0.000 | 5.50 | 0.00 | |||
| 0025 | PAVE STRIPING-DUR TY 1-6 IN Y | 06557 | LF | 145.00 | 145.000 | 0.000 | 0.000 | 15.40 | 0.00 | |||
| 0030 | PAVE STRIPING-DUR TY 1-12 IN W | 06560 | LF | 124.00 | 124.000 | 0.000 | 0.000 | 30.80 | 0.00 | |||
| 0035 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 81.00 | 81.000 | 210.000 | 210.000 | 27.50 | 5,775.00 | |||
| 0040 | PAVE MARKING-THERMO CROSS-HATCH | 06569 | SQFT | 450.00 | 450.000 | 2,726.000 | 2,726.000 | 13.75 | 37,482.50 | |||
| 0045 | PAVE MARKING-THERMO STR ARROW | 06573 | EACH | 12.00 | 12.000 | 12.000 | 12.000 | 225.00 | 2,700.00 | |||
| 0050 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 12.00 | 12.000 | 26.000 | 26.000 | 250.00 | 6,500.00 | |||
| 0055 | PAVEMENT MARKING REMOVAL | 06598 | SQFT | 175.00 | 175.000 | 168.000 | 168.000 | 33.00 | 5,544.00 | |||
| 0060 | PAVE MARK THERMO CONE CAP-SOLID YELLOW | 21417ES717 | SQFT | 286.00 | 286.000 | 869.000 | 869.000 | 17.50 | 15,207.50 | |||
| 0065 | PAVE MARKING-THERMO YIELD BAR-36 IN | 22520EN | LF | 21.00 | 21.000 | 39.000 | 39.000 | 53.00 | 2,067.00 | |||
| 0070 | PAVE MARK TY 1 TAPE CROSS-HATCH | 23253ES717 | SQFT | 708.00 | 708.000 | 744.000 | 744.000 | 38.00 | 28,272.00 | |||
| 0075 | PAVE MARK TY 1 TAPE-STRAIGHT ARROW | 23255ES717 | EACH | 8.00 | 8.000 | 8.000 | 8.000 | 600.00 | 4,800.00 | |||
| 0080 | PAVE MARK TY 1 TAPE X-WALK-12 IN | 23264ES717 | LF | 211.00 | 211.000 | 0.000 | 0.000 | 38.00 | 0.00 | |||
| 0085 | PAVE MARK TY 1 TAPE STOP BAR-24 IN | 23265ES717 | LF | 86.00 | 86.000 | 136.000 | 136.000 | 53.00 | 7,208.00 | |||
| 0090 | PAVE MARK TY 1 TAPE-CURV ARROW | 23270ES717 | EACH | 33.00 | 33.000 | 34.000 | 34.000 | 630.00 | 21,420.00 | |||
| 0095 | PAVE MARKING-THERMO DOTTED LANE EXTEN | 24683ED | LF | 207.00 | 207.000 | 70.000 | 70.000 | 11.00 | 770.00 | |||
| 0100 | PAVE MARK THERMO-WRONG WAY ARROW | 24689EC | EACH | 41.00 | 41.000 | 5.000 | 30.000 | 35.000 | 440.00 | 2,200.00 | 15,400.00 | |
| 0105 | PAVE MARK TY 1 TAPE YIELD BAR-36 IN | 26165ES717 | LF | 52.00 | 52.000 | 12.000 | 12.000 | 72.00 | 864.00 | |||
| 0110 | PAVE MARK TY 1 TAPE-WRONG WAY ARROW | 26185ES717 | EACH | 84.00 | 84.000 | 19.000 | 60.000 | 79.000 | 795.00 | 15,105.00 | 62,805.00 | |
| 0115 | PAVE MARK TY 1 TAPE CONE CAP-SOLID Y | 26186ES717 | SQFT | 220.00 | 220.000 | 0.000 | 0.000 | 42.00 | 0.00 | |||
| Project | 0505699992301 | Fed/State Project Number | HSIP 9010(474) | Category | 0002 SIGNING | |||||||
| 0120 | SBM ALUM SHEET SIGNS .080 IN | 06406 | SQFT | 670.83 | 670.830 | 275.160 | 395.670 | 670.830 | 32.00 | 8,805.12 | 21,466.56 | |
| 0125 | SBM ALUM SHEET SIGNS .125 IN | 06407 | SQFT | 9,545.01 | 9,545.010 | 3,677.680 | 5,867.330 | 9,545.010 | 32.00 | 117,685.76 | 305,440.32 | |
| 0130 | STEEL POST TYPE 1 | 06410 | LF | 9,583.00 | 9,583.000 | 3,709.000 | 5,874.000 | 9,583.000 | 20.00 | 74,180.00 | 191,660.00 | |
| 0135 | CLASS A CONCRETE FOR SIGNS | 06490 | CUYD | 64.00 | 64.000 | 27.000 | 36.500 | 63.500 | 800.00 | 21,600.00 | 50,800.00 | |
| 0140 | BARRIER WALL POST | 20912ND | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1,000.00 | 2,000.00 | |||
| 0145 | REMOVE SIGN | 21373ND | EACH | 270.00 | 270.000 | 112.000 | 158.000 | 270.000 | 150.00 | 16,800.00 | 40,500.00 | |
| 0150 | GMSS TYPE D | 21596ND | EACH | 256.00 | 256.000 | 97.000 | 157.000 | 254.000 | 700.00 | 67,900.00 | 177,800.00 | |
| 0155 | GMSS TYPE D (SURFACE MOUNT) | 21596ND | EACH | 38.00 | 38.000 | 7.000 | 31.000 | 38.000 | 850.00 | 5,950.00 | 32,300.00 | |
| 0160 | BARCODE SIGN INVENTORY | 24631EC | EACH | 890.00 | 890.000 | 0.000 | 0.000 | 30.00 | 0.00 | |||
| Project | 0505699992301 | Fed/State Project Number | HSIP 9010(474) | Category | 0003 DEMOBILIZATION | |||||||
| 0165 | MOBILIZATION | 02568 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 58,000.00 | 58,000.00 | |||
| 0170 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 18,500.00 | 0.00 | |||
| SUBTOT | $333,975.88 |
$1,192,781.88 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||