ContID   251107   EST NO  0001

Date:06/18/2025

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 251107 Estimate Number 0001 Estimate Type DRAFT_PROGRESS
District Office ELIZABETHTOWN (04360)  Filiatreau, Chad J.

Contractor MAGO CONSTRUCTION COMPANY LLC MARS ADDR SN 0
PO BOX 669
BARDSTOWN , KY , 40004
Pay Period 05/06/2025  TO  06/13/2025
Date Approved 06/17/2025
Primary Proj Number DE09090022507
Project No. NHPP 9002(013)
Primary County NELSON
Name of Road BG-9002
Description BLUEGRASS PARKWAY (BG-9002) PAVEMENT REHABILITATION EASTBOUN T AND WESTBOUND FROM MP 24.095 TO MP 35.127
     
     
Date Let 04/24/2025 Formal Acceptance
Date Awarded 05/02/2025 Date Work Began
Date Contract Executed 05/06/2025 Open To Traffic
Date NTP Issued 05/06/2025 Actual Completion Date

Current Contract Amount

$11,660,410.21

Total to Date

Prev to Date

This Estimate

Original Amount

$11,660,410.21

Total Earnings

$909,761.07

$0.00

$909,761.07

Percent Complete

7.80

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$10,750,649.14

Gross Earnings

$909,761.07

$0.00

$0.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$909,761.07

$0.00

909,761.07

Contract Id 251107

Change Order Summary

County NELSON
Estimate Nbr 0001 Project Number NHPP 9002(013)
Contractor MAGO CONSTRUCTION COMPANY LLC Period 05/06/2025  TO  06/13/2025
 
 
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 251107

COMMONWEALTH OF KENTUCKY

County NELSON
Contract Type ARHB   ASPHALT REHAB WITH BRIDGE (S)

TRANSPORTATION CABINET

Primary Project Number DE09090022507
Estimate Nbr 0001 Period 05/06/2025  TO  06/13/2025
Contractor MAGO CONSTRUCTION COMPANY LLC
 
Project DE09090022507 Fed/State Project Number NHPP 9002(013) 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 DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0001 PAVING
0005 DGA BASE 00001 TON 9,092.00 9,092.000 0.000 0.000 34.72 0.00
0010 ASPHALT SEAL AGGREGATE 00100 TON 1,507.00 1,507.000 0.000 0.000 83.00 0.00
0015 ASPHALT SEAL COAT 00103 TON 181.20 181.200 0.000 0.000 890.00 0.00
0020 LEVELING & WEDGING PG64-22 00190 TON 1,000.00 1,000.000 0.000 0.000 84.06 0.00
0025 CL3 ASPH BASE 1.00D PG64-22 00214 TON 5,895.00 5,895.000 2,075.190 0.000 2,075.190 75.54 156,759.85 156,759.85
0030 CL3 ASPH SURF 0.38D PG64-22 00339 TON 50,295.00 50,295.000 3,879.500 0.000 3,879.500 83.09 322,347.65 322,347.65
0035 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 0.000 1.000 12,000.00 12,000.00 12,000.00
0040 ASPHALT PAVE MILLING & TEXTURING 02677 TON 63,811.00 63,811.000 14,399.150 0.000 14,399.150 4.05 58,316.55 58,316.55
0045 EDGELINE RUMBLE STRIPS 02697 LF 243,255.00 243,255.000 0.000 0.000 0.17 0.00
0050 JOINT ADHESIVE 20071EC LF 240,768.00 240,768.000 0.000 0.000 0.38 0.00
0055 REMOVE TRAFFIC ISLAND 20997ED SQYD 196.00 196.000 98.000 0.000 98.000 41.00 4,018.00 4,018.00
0060 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 30,609.00 30,609.000 0.000 0.000 85.11 0.00
0065 PAVE MOUNT INFRARED TEMP EQUIPMENT 24891EC SF 3,198,159.00 3,198,159.000 0.000 0.000 0.01 0.00
0070 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 355.60 355.600 0.000 0.000 1.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0002 ROADWAY
0075 CRUSHED AGGREGATE SIZE NO 2 00078 TON 71.00 71.000 0.000 0.000 340.00 0.00
0080 ASPHALT WEDGE CURB 01897 LF 835.00 835.000 0.000 0.000 35.00 0.00
0085 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 150.00 150.000 0.000 0.000 15.00 0.00
0090 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL YELLOW 01983 EACH 50.00 50.000 0.000 0.000 15.00 0.00
0095 BARRICADE-TYPE III 02014 EACH 8.00 8.000 20.000 0.000 20.000 100.00 2,000.00 2,000.00
0100 ROADWAY EXCAVATION 02200 CUYD 385.00 385.000 75.000 0.000 75.000 50.00 3,750.00 3,750.00
0105 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 6.00 6.000 0.000 0.000 3,900.00 0.00
0110 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 12.00 12.000 0.000 0.000 1,500.00 0.00
0115 REMOVE GUARDRAIL 02381 LF 5,536.50 5,536.500 0.000 0.000 5.00 0.00
0120 CHANNEL LINING CLASS II 02483 TON 100.00 100.000 0.000 0.000 48.00 0.00
0125 TEMPORARY SIGNS 02562 SQFT 1,000.00 1,000.000 1,065.000 0.000 1,065.000 5.00 5,325.00 5,325.00
0130 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.100 0.000 0.100 360,000.00 36,000.00 36,000.00
0135 TRUCK MOUNTED ATTENUATOR 02654 EACH 1.00 1.000 1.000 0.000 1.000 13,410.00 13,410.00 13,410.00
0140 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 0.000 0.000 3,498.00 0.00
0145 TEMP SILT FENCE 02701 LF 1,000.00 1,000.000 0.000 0.000 3.85 0.00
0150 SILT TRAP TYPE B 02704 EACH 10.00 10.000 0.000 0.000 220.00 0.00
0155 SILT TRAP TYPE C 02705 EACH 10.00 10.000 0.000 0.000 220.00 0.00
0160 STAKING 02726 LS 1.00 1.000 0.300 0.000 0.300 15,000.00 4,500.00 4,500.00
0165 REMOVE LIGHTING 04940 LS 1.00 1.000 0.000 0.000 7,500.00 0.00
0170 EROSION CONTROL BLANKET 05950 SQYD 4,669.00 4,669.000 0.000 0.000 2.20 0.00
0175 INITIAL FERTILIZER 05963 TON 0.50 0.500 0.000 0.000 1,500.00 0.00
0180 MAINTENANCE FERTILIZER 05964 TON 0.50 0.500 0.000 0.000 1,500.00 0.00
0185 AGRICULTURAL LIMESTONE 05992 TON 2.20 2.200 0.000 0.000 85.00 0.00
0190 FLEXIBLE DELINEATOR POST-M/W 06401 EACH 100.00 100.000 0.000 0.000 95.00 0.00
0195 FLEXIBLE DELINEATOR POST-M/Y 06404 EACH 50.00 50.000 0.000 0.000 95.00 0.00
0200 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 261,536.00 261,536.000 45,600.000 0.000 45,600.000 0.26 11,856.00 11,856.00
0205 PAVE STRIPING-THERMO-6 IN W 06542 LF 150,998.00 150,998.000 0.000 0.000 1.05 0.00
0210 PAVE STRIPING-THERMO-6 IN Y 06543 LF 121,916.00 121,916.000 0.000 0.000 1.05 0.00
0215 PAVE STRIPING-THERMO-12 IN W 06546 LF 2,535.00 2,535.000 0.000 0.000 2.40 0.00
0220 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 5,000.00 5,000.000 200.000 0.000 200.000 2.75 550.00 550.00
0225 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 2,500.00 2,500.000 0.000 0.000 2.50 0.00
0230 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,500.00 2,500.000 1,360.000 0.000 1,360.000 2.50 3,400.00 3,400.00
0235 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 112.00 112.000 0.000 0.000 10.00 0.00
0240 INLAID PAVEMENT MARKER-B W/R 06613 EACH 1,643.00 1,643.000 0.000 0.000 27.00 0.00
0245 INLAID PAVEMENT MARKER-B Y/R 06614 EACH 67.00 67.000 0.000 0.000 27.00 0.00
0250 FUEL ADJUSTMENT 10020NS DOLL 139,775.00 139,775.000 0.000 0.000 1.00 0.00
0255 ASPHALT ADJUSTMENT 10030NS DOLL 343,259.00 343,259.000 0.000 0.000 1.00 0.00
0260 REM ASPHALT WEDGE CURB 20192ED LF 873.00 873.000 0.000 0.000 3.00 0.00
0265 LAW ENFORCEMENT OFFICER 20411ED HOUR 250.00 250.000 0.000 0.000 75.00 0.00
0270 REMOVE CRASH CUSHION 20432ES112 EACH 10.00 10.000 8.000 0.000 8.000 950.00 7,600.00 7,600.00
0275 THRIE BEAM TO W BEAM CONNECTOR 20629NS719 EACH 2.00 2.000 0.000 0.000 350.00 0.00
0280 GUARDRAIL THRIE BEAM 21380ES719 LF 587.50 587.500 0.000 0.000 72.00 0.00
0285 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 4,837.50 4,837.500 0.000 0.000 30.95 0.00
0290 REMOVE CONCRETE MEDIAN BARRIER END 24457EC EACH 10.00 10.000 8.000 0.000 8.000 5,500.00 44,000.00 44,000.00
0295 OBJECT MARKER TYPE 1 24640ED EACH 14.00 14.000 0.000 0.000 430.00 0.00
0300 PAVE MARK THERMO CHEVRON 24679ED SQFT 800.00 800.000 0.000 0.000 6.00 0.00
0305 PAVE MARKING-THERMO DOTTED LANE EXTEN 24683ED LF 755.00 755.000 0.000 0.000 5.00 0.00
0310 THRIE BEAM GUARDRAIL TRANSITION TL-3 25078ED EACH 7.00 7.000 0.000 0.000 4,450.00 0.00
0315 THRIE BEAM GUARDRAIL TRANSITION TL-2 25079ED EACH 5.00 5.000 0.000 0.000 3,450.00 0.00
0320 PORTABLE QUEUE WARNING ALERT SYSTEM 26136EC MONT 5.00 5.000 0.000 0.000 1,484.00 0.00
0325 QUEUE WARNING PCMS 26137EC MONT 30.00 30.000 0.000 0.000 530.00 0.00
0330 QUEUE WARNING PORTABLE RADAR SENSORS 26138EC MONT 30.00 30.000 0.000 0.000 265.00 0.00
0335 MOBILIZATION FOR CONCRETE SURF TREATMENT 26233EC LS 1.00 1.000 0.000 0.000 4,000.00 0.00
0340 THRIE BEAM BULLNOSE TERMINAL 26236EC EACH 10.00 10.000 0.000 0.000 25,000.00 0.00
0345 CONNECTED ARROW PANEL 26237EC MONT 10.00 10.000 0.000 0.000 450.00 0.00
0505 RELOCATE TEMP CONC BARRIER (ADDED 4-17-25) 02003 LF 4,800.00 4,800.000 1,200.000 0.000 1,200.000 20.00 24,000.00 24,000.00
0510 RELOCATE CRASH CUSHION (ADDED 4-17-25) 02898 EACH 16.00 16.000 4.000 0.000 4.000 3,900.00 15,600.00 15,600.00
0515 CONC BARRIER WALL TYPE 9T (ADDED 4-17-25) 03171 LF 1,200.00 1,200.000 1,200.000 0.000 1,200.000 45.00 54,000.00 54,000.00
0520 CRASH CUSHION TY VI CLASS BT TL3 (ADDED 4-17-25) 08903 EACH 4.00 4.000 4.000 0.000 4.000 5,200.00 20,800.00 20,800.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0003 DRAINAGE
0350 CULVERT PIPE-18 IN 00462 LF 16.00 16.000 0.000 0.000 220.00 0.00
0355 S & F BOX INLET-OUTLET-18 IN 01450 EACH 1.00 1.000 0.000 0.000 4,100.00 0.00
0360 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 5,875.00 0.00
0365 CAP DROP BOX INLET 01584 EACH 1.00 1.000 0.000 0.000 1,850.00 0.00
0370 FLUME INLET TYPE 2 01691 EACH 3.00 3.000 0.000 0.000 8,225.00 0.00
0375 CHANNEL LINING CLASS III 02484 TON 105.00 105.000 0.000 0.000 57.00 0.00
0380 REPLACE GRATE 20366NN EACH 5.00 5.000 0.000 0.000 1,050.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0004 BRIDGE NO. 090B00122N - US 150 OVER BG-9002
0385 CONCRETE-CLASS A 08100 CUYD 134.00 134.000 42.000 0.000 42.000 1,100.00 46,200.00 46,200.00
0390 STEEL REINFORCEMENT 08150 LB 10,185.00 10,185.000 3,192.000 0.000 3,192.000 2.00 6,384.00 6,384.00
0395 REMOVE BARRIER 20591EC LF 15.00 15.000 15.000 0.000 15.000 300.00 4,500.00 4,500.00
0400 CONCRETE SEALING 23378EC SQFT 3,560.00 3,560.000 0.000 0.000 4.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0005 BRIDGE NO. 090B00086N - KY 605 OVER BG-9002
0405 REMOVE CONCRETE MASONRY 02403 CUYD 8.00 8.000 8.000 0.000 8.000 400.00 3,200.00 3,200.00
0410 CONCRETE-CLASS A 08100 CUYD 65.00 65.000 20.000 0.000 20.000 1,100.00 22,000.00 22,000.00
0415 STEEL REINFORCEMENT 08150 LB 5,334.00 5,334.000 1,640.000 0.000 1,640.000 2.00 3,280.00 3,280.00
0420 CONCRETE SEALING 23378EC SQFT 1,440.00 1,440.000 0.000 0.000 4.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0006 BRIDGE NO. 090B00093N - KY 1858 OVER BG-9002
0425 REMOVE CONCRETE MASONRY 02403 CUYD 12.00 12.000 0.000 0.000 400.00 0.00
0430 CONCRETE-CLASS A 08100 CUYD 77.00 77.000 15.500 0.000 15.500 1,100.00 17,050.00 17,050.00
0435 STEEL REINFORCEMENT 08150 LB 5,886.00 5,886.000 1,207.000 0.000 1,207.000 2.00 2,414.00 2,414.00
0440 REMOVE BARRIER 20591EC LF 15.00 15.000 15.000 0.000 15.000 300.00 4,500.00 4,500.00
0445 CONCRETE SEALING 23378EC SQFT 1,640.00 1,640.000 0.000 0.000 4.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0007 BRIDGE NO. 090B00032N - KY 2230 OVER BG-9002
0450 REMOVE CONCRETE MASONRY 02403 CUYD 6.00 6.000 0.000 0.000 400.00 0.00
0455 CONCRETE-CLASS A 08100 CUYD 40.00 40.000 0.000 0.000 1,100.00 0.00
0460 STEEL REINFORCEMENT 08150 LB 3,406.00 3,406.000 0.000 0.000 2.00 0.00
0465 CONCRETE SEALING 23378EC SQFT 820.00 820.000 0.000 0.000 4.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0008 BRIDGE NO. 090B00020N - KY 55 OVER BG-9002
0470 REMOVE CONCRETE MASONRY 02403 CUYD 23.00 23.000 0.000 0.000 400.00 0.00
0475 CONCRETE-CLASS A 08100 CUYD 75.00 75.000 0.000 0.000 1,100.00 0.00
0480 STEEL REINFORCEMENT 08150 LB 6,152.00 6,152.000 0.000 0.000 2.00 0.00
0485 REMOVE BARRIER 20591EC LF 15.00 15.000 0.000 0.000 300.00 0.00
0490 CONCRETE SEALING 23378EC SQFT 1,710.00 1,710.000 0.000 0.000 4.00 0.00
Project DE09090022507 Fed/State Project Number NHPP 9002(013) Category 0009 DEMOBILIZATION &/OR MOBILIZATION
0495 MOBILIZATION 02568 LS 1.00 1.000 0.000 0.000 142,731.21 0.00
0500 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 164,000.00 0.00
SUBTOT

$909,761.06

$909,761.065

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000