Report_Id:   234111   Est NO  0004

Date:09/05/2023

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 234111 Estimate Number 0004 Estimate Type PROGRESS
District Office PIKEVILLE (12300)  Hayes, Vincent

Contractor MOUNTAIN ENTERPRISES INC ADDR SN 0 VC Code KY0034177
PO 13130
LEXINGTON , KY , 40583-3130
Pay Period 07/29/2023  TO  08/11/2023
Date Approved 08/21/2023
Primary Proj Number 1209801942301
Project No. HSIP 1192(073), HSIP 5361(009)
Primary County PIKE
Name of Road VARIOUS ROUTES IN PIKE COUNTY
Description FROM 0.322 MILES EAST OF LAWSON BRANCH EXTENDING EAST TO 0.7 32 WEST OF BRIDGEMAN HOLLOW ROAD
     
     
Date Let 03/23/2023 Formal Acceptance
Date Awarded 04/04/2023 Date Work Began 06/26/2023
Date Contract Executed 05/02/2023 Open To Traffic
Date NTP Issued 05/02/2023 Actual Completion Date

Current Contract Amount

$2,744,612.33

Total to Date

Prev to Date

This Estimate

Original Amount

$2,744,612.33

Total Earnings

$158,277.41

$136,284.40

$21,993.01

Percent Complete

5.77

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,586,334.92

Gross Earnings

$158,277.41

$136,284.40

$21,993.01

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$158,277.41

$136,284.40

$21,993.01

Contract Id 234111

Change Order Summary

County PIKE
Estimate Nbr 0004 Project Number HSIP 1192(073), HSIP 5361(009)
Contractor MOUNTAIN ENTERPRISES INC Period 07/29/2023  TO  08/11/2023
 
 
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 234111

COMMONWEALTH OF KENTUCKY

County PIKE
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number 1209801942301
Estimate Nbr 0004 Period 07/29/2023  TO  08/11/2023
Contractor MOUNTAIN ENTERPRISES INC
 
Project 1209801192301 Fed/State Project Number HSIP 1192(073) Category 0001 PAVING
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
0435 DGA BASE 00001 TON 40.00 40.000 0.000 0.000 74.00 0.00
0440 LEVELING & WEDGING PG64-22 00190 TON 59.00 59.000 0.000 0.000 168.95 0.00
0445 CL3 ASPH BASE 1.00D PG64-22 00214 TON 43.00 43.000 0.000 0.000 161.05 0.00
0450 ASPHALT MATERIAL FOR TACK 00356 TON 7.00 7.000 0.000 0.000 10.00 0.00
0455 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 2,500.00 0.00
0460 ASPHALT PAVE MILLING & TEXTURING 02677 TON 1,151.00 1,151.000 0.000 0.000 41.80 0.00
0465 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 1,093.00 1,093.000 0.000 0.000 178.55 0.00
Project 1209801192301 Fed/State Project Number HSIP 1192(073) Category 0002 ROADWAY
0470 STANDARD CURB AND GUTTER 01810 LF 154.00 154.000 0.000 0.000 66.00 0.00
0475 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 914.00 914.000 0.000 0.000 145.60 0.00
0480 ROADWAY EXCAVATION 02200 CUYD 39.00 39.000 0.000 0.000 192.00 0.00
0485 TEMPORARY SIGNS 02562 SQFT 250.00 250.000 0.000 0.000 16.50 0.00
0490 MAINTAIN & CONTROL TRAFFIC (PIKE US 119 HSIP) 02650 LS 1.00 1.000 0.000 0.000 33,200.00 0.00
0495 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 6,700.00 0.00
0500 TEMP SILT FENCE 02701 LF 150.00 150.000 0.000 0.000 4.15 0.00
0505 SILT TRAP TYPE B 02704 EACH 2.00 2.000 0.000 0.000 563.00 0.00
0510 SILT TRAP TYPE C 02705 EACH 13.00 13.000 0.000 0.000 503.00 0.00
0515 CLEAN SILT TRAP TYPE B 02707 EACH 2.00 2.000 0.000 0.000 37.50 0.00
0520 CLEAN SILT TRAP TYPE C 02708 EACH 13.00 13.000 0.000 0.000 37.50 0.00
0525 SIDEWALK-4 IN CONCRETE 02720 SQYD 16.00 16.000 0.000 0.000 409.00 0.00
0530 STAKING (PIKE US 119 HSIP) 02726 LS 1.00 1.000 0.000 0.000 6,000.00 0.00
0535 ARROW PANEL 02775 EACH 2.00 2.000 0.000 0.000 1,285.00 0.00
0540 TEMP SEEDING AND PROTECTION 05953 SQYD 120.00 120.000 0.000 0.000 0.80 0.00
0545 INITIAL FERTILIZER 05963 TON 0.10 0.100 0.000 0.000 2,000.00 0.00
0550 MAINTENANCE FERTILIZER 05964 TON 0.10 0.100 0.000 0.000 2,000.00 0.00
0555 SEEDING AND PROTECTION 05985 SQYD 240.00 240.000 0.000 0.000 1.00 0.00
0560 AGRICULTURAL LIMESTONE 05992 TON 0.20 0.200 0.000 0.000 200.00 0.00
0565 PAVE STRIPING-THERMO-6 IN W 06542 LF 7,001.00 7,001.000 0.000 0.000 1.75 0.00
0570 PAVE STRIPING-THERMO-6 IN Y 06543 LF 4,012.00 4,012.000 0.000 0.000 1.75 0.00
0575 PAVE STRIPING-THERMO-12 IN Y 06547 LF 55.00 55.000 0.000 0.000 5.00 0.00
0580 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 79.00 79.000 0.000 0.000 15.00 0.00
0585 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 706.00 706.000 0.000 0.000 5.85 0.00
0590 PAVE MARKING-THERMO CURV ARROW 06574 EACH 18.00 18.000 0.000 0.000 150.00 0.00
0595 INLAID PAVEMENT MARKER-MW 06610 EACH 91.00 91.000 0.000 0.000 50.00 0.00
0600 INLAID PAVEMENT MARKER-BY 06612 EACH 31.00 31.000 0.000 0.000 50.00 0.00
0605 DETECTABLE WARNINGS 23158ES505 SQFT 28.00 28.000 0.000 0.000 81.15 0.00
0610 PAVE MARKING-THERMO U-TURN 24889EC EACH 3.00 3.000 0.000 0.000 500.00 0.00
Project 1209801192301 Fed/State Project Number HSIP 1192(073) Category 0004 SIGNING
0615 FLEXIBLE DELINEATOR POST-B/W 06403 EACH 12.00 12.000 0.000 0.000 70.00 0.00
0620 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 95.00 95.000 0.000 0.000 90.00 0.00
0625 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 21.00 21.000 0.000 0.000 100.00 0.00
0630 STEEL POST TYPE 1 06410 LF 106.00 106.000 0.000 0.000 35.00 0.00
0635 CLASS A CONCRETE FOR SIGNS 06490 CUYD 1.00 1.000 0.000 0.000 2,000.00 0.00
0640 REMOVE SIGN 21373ND EACH 1.00 1.000 0.000 0.000 250.00 0.00
0645 GMSS TYPE D 21596ND EACH 5.00 5.000 0.000 0.000 650.00 0.00
0650 BARCODE SIGN INVENTORY 24631EC EACH 16.00 16.000 0.000 0.000 30.00 0.00
Project 1209801192301 Fed/State Project Number HSIP 1192(073) Category 0005 SIGNALIZATION
0655 CONDUIT-1 IN 04792 LF 331.00 331.000 0.000 0.000 9.00 0.00
0660 TRENCHING AND BACKFILLING 04820 LF 331.00 331.000 0.000 0.000 7.00 0.00
0665 LOOP WIRE 04830 LF 310.00 310.000 0.000 0.000 0.75 0.00
0670 WIRE-NO. 8 04833 LF 963.00 963.000 0.000 0.000 3.00 0.00
0675 CABLE-NO. 14/1 PAIR 04850 LF 246.00 246.000 0.000 0.000 2.25 0.00
0680 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 1.00 1.000 0.000 0.000 4,710.00 0.00
0685 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 2.00 2.000 0.000 0.000 1,500.00 0.00
0690 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 331.00 331.000 0.000 0.000 10.00 0.00
Project 1209801192301 Fed/State Project Number HSIP 1192(073) Category 0006 DEMOBILIZATION
0695 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 21,775.00 0.00

SUBTOT

$0.00

$0.00

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0001 PAVING
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
0005 DGA BASE 00001 TON 349.00 349.000 101.930 124.930 226.860 74.00 7,542.82 16,787.64
0010 ASPHALT SEAL AGGREGATE 00100 TON 20.80 20.800 3.090 0.000 3.090 340.00 1,050.60 1,050.60
0015 ASPHALT SEAL COAT 00103 TON 2.50 2.500 0.460 0.000 0.460 1,550.00 713.00 713.00
0020 LEVELING & WEDGING PG64-22 00190 TON 334.00 334.000 0.000 0.000 168.95 0.00
0025 CL3 ASPH BASE 1.00D PG64-22 00214 TON 609.00 609.000 171.090 171.090 161.05 27,554.04
0030 CL3 ASPH BASE 0.75D PG64-22 00223 TON 202.00 202.000 0.000 0.000 178.90 0.00
0035 CL3 ASPH SURF 0.38D PG64-22 00339 TON 1,054.00 1,054.000 0.000 0.000 164.80 0.00
0040 ASPHALT MATERIAL FOR TACK 00356 TON 8.10 8.100 0.660 0.000 0.660 10.00 6.60 6.60
0045 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0050 ASPHALT PAVE MILLING & TEXTURING 02677 TON 974.00 974.000 0.000 0.000 41.80 0.00
0055 EDGELINE RUMBLE STRIPS 02697 LF 11,760.00 11,760.000 0.000 0.000 0.78 0.00
0060 LONGITUDINAL EDGE KEY 21289ED LF 275.00 275.000 0.000 0.000 32.00 0.00
0065 HIGH FRICTION SURFACE TREATMENT 23229EC SQYD 2,665.00 2,665.000 0.000 0.000 48.15 0.00
Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0002 ROADWAY
0070 CULVERT PIPE-30 IN 00466 LF 46.00 46.000 0.000 0.000 435.00 0.00
0075 TEMP DITCH 02159 LF 701.00 701.000 0.000 0.000 2.90 0.00
0080 CLEAN TEMP DITCH 02160 LF 351.00 351.000 0.000 0.000 0.75 0.00
0085 EMBANKMENT IN PLACE 02230 CUYD 874.00 874.000 352.200 352.200 48.70 17,152.14
0090 REMOVE FENCE 02265 LF 304.40 304.400 304.400 304.400 17.80 5,418.32
0095 FENCE-6 FT CHAIN LINK 02274 LF 270.00 270.000 0.000 0.000 108.00 0.00
0100 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 8.00 8.000 0.000 0.000 465.00 0.00
0105 WITNESS POST 02432 EACH 8.00 8.000 0.000 0.000 220.00 0.00
0110 CHANNEL LINING CLASS II 02483 TON 635.00 635.000 0.000 0.000 61.00 0.00
0115 CLEARING AND GRUBBING 0.86 ACRES 02545 LS 1.00 1.000 0.000 0.000 24,200.00 0.00
0120 CONCRETE-CLASS B 02555 CUYD 3.10 3.100 0.000 0.000 1,000.00 0.00
0125 TEMPORARY SIGNS 02562 SQFT 405.00 405.000 0.000 0.000 16.50 0.00
0130 DITCHING AND SHOULDERING 02575 LF 803.00 803.000 0.000 0.000 11.15 0.00
0135 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 695.00 695.000 582.600 582.600 3.30 1,922.58
0140 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 113.00 113.000 0.000 0.000 8.90 0.00
0145 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 116,000.00 0.00
0150 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 6,700.00 0.00
0155 TEMP SILT FENCE 02701 LF 901.00 901.000 300.000 300.000 4.15 1,245.00
0160 SILT TRAP TYPE A 02703 EACH 2.00 2.000 0.000 0.000 602.00 0.00
0165 SILT TRAP TYPE B 02704 EACH 10.00 10.000 0.000 0.000 563.00 0.00
0170 CLEAN SILT TRAP TYPE A 02706 EACH 2.00 2.000 0.000 0.000 37.50 0.00
0175 CLEAN SILT TRAP TYPE B 02707 EACH 10.00 10.000 0.000 0.000 37.50 0.00
0180 STAKING 02726 LS 1.00 1.000 0.000 0.000 23,460.00 0.00
0185 RAILROAD RAILS-DRILLED 03234 LF 1,110.00 1,110.000 0.000 0.000 32.00 0.00
0190 EXCAVATION AND BACKFILL 03235 CUYD 105.00 105.000 0.000 0.000 100.00 0.00
0195 CRIBBING 03236 SQFT 830.00 830.000 0.000 0.000 15.00 0.00
0200 TRIM & REMOVE TREES & BRUSH 03269 LF 686.00 686.000 0.000 0.000 39.10 0.00
0205 TEMP SIGNAL 2 PHASE 04933 EACH 1.00 1.000 0.000 0.000 38,000.00 0.00
0210 TEMP MULCH 05952 SQYD 2,791.00 2,791.000 0.000 0.000 0.70 0.00
0215 TEMP SEEDING AND PROTECTION 05953 SQYD 2,083.00 2,083.000 0.000 0.000 0.80 0.00
0220 INITIAL FERTILIZER 05963 TON 0.14 0.140 0.000 0.000 2,000.00 0.00
0225 MAINTENANCE FERTILIZER 05964 TON 1.73 1.730 0.000 0.000 2,000.00 0.00
0230 SEEDING AND PROTECTION 05985 SQYD 4,164.00 4,164.000 1,399.990 0.000 1,399.990 1.00 1,399.99 1,399.99
0235 AGRICULTURAL LIMESTONE 05992 TON 2.58 2.580 0.000 0.000 200.00 0.00
0240 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 23,520.00 23,520.000 0.000 0.000 0.25 0.00
0245 PAVE MARKING-THERMO CURV ARROW 06574 EACH 2.00 2.000 0.000 0.000 150.00 0.00
0250 DURABLE WATERBORNE MARKING-4 IN W 24401EC LF 76,388.00 76,388.000 0.000 0.000 0.60 0.00
0255 DURABLE WATERBORNE MARKING-4 IN Y 24402EC LF 76,138.00 76,138.000 0.000 0.000 0.60 0.00
Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0003 DRAINAGE
0260 CULVERT PIPE-12 IN 00460 LF 5.00 5.000 0.000 0.000 375.00 0.00
0265 CULVERT PIPE-21 IN 00463 LF 25.00 25.000 0.000 0.000 390.00 0.00
0270 CULVERT PIPE-24 IN 00464 LF 44.00 44.000 0.000 0.000 448.50 0.00
0275 PIPE CULVERT HEADWALL-12 IN 01200 EACH 1.00 1.000 0.000 0.000 1,941.25 0.00
0280 PIPE CULVERT HEADWALL-21 IN 01206 EACH 1.00 1.000 0.000 0.000 2,221.10 0.00
0285 PIPE CULVERT HEADWALL-24 IN 01208 EACH 1.00 1.000 0.000 0.000 2,580.70 0.00
0290 PIPE CULVERT HEADWALL-30 IN 01210 EACH 1.00 1.000 0.000 0.000 4,819.85 0.00
0295 DROP BOX INLET TYPE 12A 01550 LF 20.00 20.000 0.000 0.000 660.45 0.00
0300 CHANNEL LINING CLASS III 02484 TON 60.00 60.000 0.000 0.000 66.20 0.00
0305 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 171.00 171.000 0.000 0.000 2.00 0.00
0310 SAFELOADING 02690 CUYD 10.00 10.000 0.000 0.000 613.65 0.00
0315 CONCRETE-CLASS A 08100 CUYD 1.73 1.730 0.000 0.000 3,077.00 0.00
0320 SLOPED AND MITERED HEADWALL-24 IN SLOPED & MITERED CONCRETE FOR 24" PIPE 26132ED EACH 1.00 1.000 0.000 0.000 4,815.00 0.00
0325 SLOPED AND MITERED HEADWALL-30 IN SLOPED & MITERED CONCRETE FOR 30" PIPE 26133ED EACH 1.00 1.000 0.000 0.000 5,460.00 0.00
Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0004 BRIDGE
0330 REMOVE CONCRETE MASONRY 02403 CUYD 9.50 9.500 0.000 0.000 202.50 0.00
0335 FOUNDATION PREPARATION (STA 547+72.05 PIKE KY 194 HSIP) 08003 LS 1.00 1.000 0.000 0.000 19,750.00 0.00
0340 CONCRETE-CLASS A 08100 CUYD 42.10 42.100 0.000 0.000 1,650.00 0.00
0345 STEEL REINFORCEMENT 08150 LB 5,665.00 5,665.000 0.000 0.000 3.15 0.00
Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0005 UTILITY
0350 W ENCASEMENT STEEL OPEN CUT RANGE 2 14013 LF 70.00 70.000 50.000 50.000 185.00 9,250.00
0355 W FLUSH HYDRANT ASSEMBLY 14022 EACH 4.00 4.000 1.000 1.000 6,500.00 6,500.00
0360 W PIPE PVC 08 INCH 14060 LF 559.00 559.000 348.000 348.000 130.00 45,240.00
0365 W PIPE POLYETHYLENE/PLASTIC 10 INCH 14071 LF 1,280.00 1,280.000 0.000 0.000 160.00 0.00
0370 W SERV PE/PLST LONG SIDE 3/4 IN 14080 EACH 1.00 1.000 0.000 0.000 2,500.00 0.00
0375 W TIE-IN 08 INCH 14095 EACH 8.00 8.000 2.000 2.000 3,500.00 7,000.00
0380 W VALVE 08 INCH 14106 EACH 8.00 8.000 2.000 2.000 2,500.00 5,000.00
0385 W LINE MARKER 14144 EACH 16.00 16.000 0.000 0.000 70.00 0.00
0390 W LEAK DETECTION METER 14153 EACH 2.00 2.000 0.000 0.000 2,500.00 0.00
Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0006 GUARDRAIL
0395 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 174.00 174.000 0.000 0.000 12.00 0.00
0400 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 8,315.50 8,315.500 310.000 0.000 310.000 36.00 11,160.00 11,160.00
0405 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 15.00 15.000 2.000 0.000 2.000 60.00 120.00 120.00
0410 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 14.00 14.000 0.000 0.000 4,000.00 0.00
0415 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 0.000 0.000 1,600.00 0.00
0420 REMOVE GUARDRAIL 02381 LF 7,962.50 7,962.500 303.000 303.000 2.50 757.50
0425 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 2.00 2.000 0.000 0.000 4,000.00 0.00
Project 1209801942301 Fed/State Project Number HSIP 5361(009) Category 0007 DEMOBILIZATION
0430 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 21,775.00 0.00

SUBTOT

$21,993.01

$158,277.41

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00