ContID   252106   EST NO  0001

Date:07/16/2025

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 252106 Estimate Number 0001 Estimate Type DRAFT_PROGRESS
District Office FLEMINGSBURG (09300)  Tuel, Christopher L.

Contractor MOUNTAIN ENTERPRISES INC MARS ADDR SN 0
PO 13130
LEXINGTON , KY , 40583-3130
Pay Period 04/10/2025  TO  07/11/2025
Date Approved 07/15/2025
Primary Proj Number MP01000232501
Project No. FD05 010 0023 016-019, FD05 010 0060 012-013, FD05 010 023X 000-002
Primary County BOYD
Name of Road US 23, US 23X, & US 60 IN BOYD COUNTY
Description BEGINNING AT US 23X EXTENDING NORTH TO US 23X
     
     
Date Let 03/20/2025 Formal Acceptance
Date Awarded 04/01/2025 Date Work Began 07/02/2025
Date Contract Executed 04/10/2025 Open To Traffic
Date NTP Issued 04/10/2025 Actual Completion Date

Current Contract Amount

$2,293,947.32

Total to Date

Prev to Date

This Estimate

Original Amount

$2,293,947.32

Total Earnings

$283,752.53

$0.00

$283,752.53

Percent Complete

12.37

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,010,194.79

Gross Earnings

$283,752.53

$0.00

$0.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$283,752.53

$0.00

283,752.53

Contract Id 252106

Change Order Summary

County BOYD
Estimate Nbr 0001 Project Number FD05 010 0023 016-019, FD05 010 0060 012-013, FD05 010 023X 000-002
Contractor MOUNTAIN ENTERPRISES INC Period 04/10/2025  TO  07/11/2025
 
 
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 252106

COMMONWEALTH OF KENTUCKY

County BOYD
Contract Type ASRS   ASPHALT RESURFACING

TRANSPORTATION CABINET

Primary Project Number MP01000232501
Estimate Nbr 0001 Period 04/10/2025  TO  07/11/2025
Contractor MOUNTAIN ENTERPRISES INC
 
Project MP01000232501 Fed/State Project Number FD05 010 0023 016-019 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 LEVELING & WEDGING PG64-22 00190 TON 560.00 560.000 0.000 0.000 124.25 0.00
0010 CL3 ASPH BASE 0.75D PG64-22 00223 TON 525.00 525.000 491.010 0.000 491.010 131.50 64,567.81 64,567.81
0015 CL3 ASPH SURF 0.38B PG64-22 00388 TON 6,395.00 6,395.000 0.000 0.000 124.25 0.00
0020 ADJUST MANHOLE 01792 EACH 3.00 3.000 0.000 0.000 1,300.00 0.00
0025 TEMPORARY SIGNS 02562 SQFT 480.00 480.000 472.000 0.000 472.000 14.75 6,962.00 6,962.00
0030 MAINTAIN & CONTROL TRAFFIC (US 23) 02650 LS 1.00 1.000 0.000 0.000 37,000.00 0.00
0035 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 0.000 2.000 1,025.00 2,050.00 2,050.00
0040 MOBILIZATION FOR MILL & TEXT (US 23) 02676 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0045 ASPHALT PAVE MILLING & TEXTURING 02677 TON 6,920.00 6,920.000 515.600 0.000 515.600 22.40 11,549.44 11,549.44
0050 ARROW PANEL 02775 EACH 2.00 2.000 0.000 0.000 750.00 0.00
0055 CONDUIT-1 1/4 IN (PLANNING) 04793 LF 70.00 70.000 0.000 0.000 13.74 0.00
0060 CONDUIT-2 IN (PLANNING) 04795 LF 30.00 30.000 0.000 0.000 17.82 0.00
0065 ELECTRICAL JUNCTION BOX TYPE B (PLANNING) 04811 EACH 2.00 2.000 0.000 0.000 1,039.11 0.00
0070 TRENCHING AND BACKFILLING (PLANNING) 04820 LF 90.00 90.000 0.000 0.000 7.04 0.00
0075 PIEZOELECTRIC SENSOR (PLANNING) 04829 EACH 4.00 4.000 0.000 0.000 2,207.68 0.00
0080 LOOP WIRE (PLANNING) 04830 LF 1,650.00 1,650.000 0.000 0.000 0.82 0.00
0085 LOOP SAW SLOT AND FILL (PLANNING) 04895 LF 350.00 350.000 0.000 0.000 28.82 0.00
0090 REMOVE AND REPLACE SIDEWALK (PLANNING) 04960 SQYD 3.00 3.000 0.000 0.000 1,832.21 0.00
0095 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 50,000.00 50,000.000 0.000 0.000 0.16 0.00
0100 PAVE STRIPING-THERMO-6 IN W 06542 LF 25,000.00 25,000.000 0.000 0.000 1.05 0.00
0105 PAVE STRIPING-THERMO-6 IN Y 06543 LF 24,000.00 24,000.000 0.000 0.000 1.05 0.00
0110 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 4,064.00 4,064.000 0.000 0.000 4.00 0.00
0115 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 528.00 528.000 0.000 0.000 10.00 0.00
0120 PAVE MARKING-THERMO CURV ARROW 06574 EACH 39.00 39.000 0.000 0.000 110.00 0.00
0125 PAVE MARKING-THERMO COMB ARROW 06575 EACH 1.00 1.000 0.000 0.000 140.00 0.00
0130 FUEL ADJUSTMENT 10020NS DOLL 11,643.00 11,643.000 0.000 0.000 1.00 0.00
0135 ASPHALT ADJUSTMENT 10030NS DOLL 29,244.00 29,244.000 0.000 0.000 1.00 0.00
0140 GALVANIZED STEEL CABINET (PLANNING) 20359NN EACH 2.00 2.000 0.000 0.000 927.34 0.00
0145 WOOD POST (PLANNING) 20360ES818 EACH 4.00 4.000 0.000 0.000 556.52 0.00
0150 LAW ENFORCEMENT OFFICER 20411ED HOUR 50.00 50.000 0.000 0.000 55.00 0.00
0155 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 932.00 932.000 0.000 0.000 10.00 0.00
0160 REMOVE PAVEMENT MARKER 24880EC EACH 669.00 669.000 0.000 0.000 8.85 0.00
0165 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 36.00 36.000 2.162 0.000 2.162 648.00 1,400.97 1,400.97
0170 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 2.00 2.000 0.000 0.000 885.16 0.00
0175 INSTALL RADAR ADVANCE DETECTOR TYPE B 26120EC EACH 2.00 2.000 0.000 0.000 885.16 0.00
0180 ELECTRONIC DELIVERY MGMT SYSTEM (US 23) 26228EC LS 1.00 1.000 0.000 0.000 100.00 0.00
Project MP01000232501 Fed/State Project Number FD05 010 0023 016-019 Category 0002 DEMOBILIZATION
0185 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 11,283.33 0.00
SUBTOT

$86,530.23

$86,530.231

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000

 

 

 

Project MP01000602501 Fed/State Project Number FD05 010 0060 012-013 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
0315 LEVELING & WEDGING PG64-22 00190 TON 55.00 55.000 0.000 0.000 124.25 0.00
0320 TEMPORARY SIGNS 02562 SQFT 272.00 272.000 112.000 0.000 112.000 14.75 1,652.00 1,652.00
0325 MAINTAIN & CONTROL TRAFFIC (US 60) 02650 LS 1.00 1.000 0.000 0.000 32,500.00 0.00
0330 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 0.000 2.000 1,025.00 2,050.00 2,050.00
0335 MOBILIZATION FOR MILL & TEXT (US 60) 02676 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0340 ASPHALT PAVE MILLING & TEXTURING 02677 TON 435.00 435.000 0.000 0.000 22.40 0.00
0345 ARROW PANEL 02775 EACH 2.00 2.000 0.000 0.000 750.00 0.00
0350 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 7,500.00 7,500.000 0.000 0.000 0.16 0.00
0355 PAVE STRIPING-THERMO-6 IN W 06542 LF 3,500.00 3,500.000 0.000 0.000 1.05 0.00
0360 PAVE STRIPING-THERMO-6 IN Y 06543 LF 4,000.00 4,000.000 0.000 0.000 1.05 0.00
0365 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 264.00 264.000 0.000 0.000 10.00 0.00
0370 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 486.00 486.000 0.000 0.000 5.00 0.00
0375 PAVE MARKING-THERMO STR ARROW 06573 EACH 14.00 14.000 0.000 0.000 90.00 0.00
0380 PAVE MARKING-THERMO CURV ARROW 06574 EACH 15.00 15.000 0.000 0.000 110.00 0.00
0385 PAVE MARKING-THERMO COMB ARROW 06575 EACH 5.00 5.000 0.000 0.000 140.00 0.00
0390 FUEL ADJUSTMENT 10020NS DOLL 763.00 763.000 0.000 0.000 1.00 0.00
0395 ASPHALT ADJUSTMENT 10030NS DOLL 1,916.00 1,916.000 0.000 0.000 1.00 0.00
0400 LAW ENFORCEMENT OFFICER 20411ED HOUR 10.00 10.000 0.000 0.000 55.00 0.00
0405 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 435.00 435.000 0.000 0.000 135.55 0.00
0410 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 1,400.00 1,400.000 0.000 0.000 10.00 0.00
0415 LANE SEPARATOR CURB 24768EC LF 250.00 250.000 0.000 0.000 60.00 0.00
0420 REMOVE PAVEMENT MARKER 24880EC EACH 59.00 59.000 0.000 0.000 8.85 0.00
0425 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 3.00 3.000 0.000 0.000 648.00 0.00
0430 ELECTRONIC DELIVERY MGMT SYSTEM (US 60) 26228EC LS 1.00 1.000 0.000 0.000 100.00 0.00
Project MP01000602501 Fed/State Project Number FD05 010 0060 012-013 Category 0002 DEMOBILIZATION
0435 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 11,283.34 0.00
SUBTOT

$3,702.00

$3,702.000

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000

 

 

 

Project MP010023X2501 Fed/State Project Number FD05 010 023X 000-002 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
0190 LEVELING & WEDGING PG64-22 00190 TON 215.00 215.000 0.000 0.000 124.25 0.00
0195 CL3 ASPH BASE 0.75D PG64-22 00223 TON 120.00 120.000 120.030 0.000 120.030 131.50 15,783.94 15,783.94
0200 CL3 ASPH SURF 0.38B PG64-22 00388 TON 2,840.00 2,840.000 744.920 0.000 744.920 124.25 92,556.31 92,556.31
0205 TEMPORARY SIGNS 02562 SQFT 384.00 384.000 233.000 0.000 233.000 14.75 3,436.75 3,436.75
0210 MAINTAIN & CONTROL TRAFFIC (US 23X) 02650 LS 1.00 1.000 0.250 0.000 0.250 34,500.00 8,625.00 8,625.00
0215 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 0.000 2.000 1,025.00 2,050.00 2,050.00
0220 MOBILIZATION FOR MILL & TEXT (US 23X) 02676 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0225 ASPHALT PAVE MILLING & TEXTURING 02677 TON 3,680.00 3,680.000 2,662.710 0.000 2,662.710 22.40 59,644.70 59,644.70
0230 ARROW PANEL 02775 EACH 2.00 2.000 2.000 0.000 2.000 750.00 1,500.00 1,500.00
0235 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 32,000.00 32,000.000 13,207.000 0.000 13,207.000 0.16 2,113.12 2,113.12
0240 PAVE STRIPING-THERMO-6 IN W 06542 LF 14,000.00 14,000.000 0.000 0.000 1.05 0.00
0245 PAVE STRIPING-THERMO-6 IN Y 06543 LF 18,000.00 18,000.000 0.000 0.000 1.05 0.00
0250 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 3,031.00 3,031.000 0.000 0.000 4.00 0.00
0255 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 757.00 757.000 0.000 0.000 10.00 0.00
0260 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 1,008.00 1,008.000 0.000 0.000 5.00 0.00
0265 PAVE MARKING-THERMO CURV ARROW 06574 EACH 12.00 12.000 0.000 0.000 110.00 0.00
0270 FUEL ADJUSTMENT 10020NS DOLL 6,063.00 6,063.000 0.000 0.000 1.00 0.00
0275 ASPHALT ADJUSTMENT 10030NS DOLL 15,228.00 15,228.000 0.000 0.000 1.00 0.00
0280 LAW ENFORCEMENT OFFICER 20411ED HOUR 50.00 50.000 48.000 0.000 48.000 55.00 2,640.00 2,640.00
0285 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 720.00 720.000 0.000 0.000 135.55 0.00
0290 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 1,202.00 1,202.000 0.000 0.000 10.00 0.00
0295 REMOVE PAVEMENT MARKER 24880EC EACH 383.00 383.000 383.000 0.000 383.000 8.85 3,389.55 3,389.55
0300 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 20.00 20.000 2.594 0.000 2.594 648.00 1,680.91 1,680.91
0305 ELECTRONIC DELIVERY MGMT SYSTEM (US 23X) 26228EC LS 1.00 1.000 1.000 0.000 1.000 100.00 100.00 100.00
Project MP010023X2501 Fed/State Project Number FD05 010 023X 000-002 Category 0002 DEMOBILIZATION
0310 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 11,283.33 0.00
SUBTOT

$193,520.29

$193,520.291

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000