|
Report_Id: 232321 Est NO 0003 |
Date:04/15/2024 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 232321 | Estimate Number | 0003 | Estimate Type | PROGRESS | ||
| District Office | MANCHESTER (11320) Perkins, Robert W. | ||||||
| Contractor | KAY & KAY CONTRACTING LLC | ADDR SN 0 VC Code KY0036480 | |||||
| P O BOX 2478 | |||||||
| LONDON , KY , 40743 | |||||||
| Pay Period | 03/25/2024 TO 04/07/2024 | ||||||
| Date Approved | 04/14/2024 | ||||||
| Primary Proj Number | MP048022123W1 | ||||||
| Project No. | FE01 048 0221 005-009 | ||||||
| Primary County | HARLAN | ||||||
| Name of Road | TACKY TOWN - BLEDSOE ROAD (KY 221) | ||||||
| Description | FROM 225 FEET WEST OF VIOLA ROAD EXTENDING EAST TO 545 FEET WEST OF KY 3466 | ||||||
| Date Let | 05/25/2023 | Formal Acceptance | |||||
| Date Awarded | 06/06/2023 | Date Work Began | 03/05/2024 | ||||
| Date Contract Executed | 06/07/2023 | Open To Traffic | |||||
| Date NTP Issued | 06/07/2023 | Actual Completion Date | |||||
| Current Contract Amount | $2,215,384.47 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $2,215,384.47 |
Total Earnings | $622,883.65 |
$184,029.90 |
$438,853.75 |
|
| Percent Complete | 28.12 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $1,592,500.82 |
Gross Earnings | $622,883.65 |
$184,029.90 |
$438,853.75 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $622,883.65 |
$184,029.90 |
$438,853.75 |
|||
| Contract Id | 232321 | Change Order Summary |
County | HARLAN | ||||||
| Estimate Nbr | 0003 | Project Number | FE01 048 0221 005-009 | |||||||
| Contractor | KAY & KAY CONTRACTING LLC | Period | 03/25/2024 TO 04/07/2024 | |||||||
| 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 | 232321 | COMMONWEALTH OF KENTUCKY |
County | HARLAN | ||||||
| Contract Type | OPCU CULVERT REPLACEMENT | TRANSPORTATION CABINET |
Primary Project Number | MP048022123W1 | ||||||
| Estimate Nbr | 0003 | Period | 03/25/2024 TO 04/07/2024 | |||||||
| Contractor | KAY & KAY CONTRACTING LLC | |||||||||
| Project | MP048022123W1 | Fed/State Project Number | FE01 048 0221 005-009 | 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 | MP048022123W1 | Fed/State Project Number | FE01 048 0221 005-009 | Category | 0001 ROADWAY | |||||||
| 0005 | DGA BASE | 00001 | TON | 299.00 | 299.000 | 102.450 | 176.320 | 278.770 | 45.00 | 4,610.25 | 12,544.65 | |
| 0010 | CRUSHED AGGREGATE SIZE NO 57 | 00071 | TON | 3,819.00 | 3,819.000 | 251.900 | 404.700 | 656.600 | 45.00 | 11,335.50 | 29,547.00 | |
| 0015 | CL2 ASPH BASE 1.00D PG64-22 | 00212 | TON | 288.00 | 288.000 | 0.000 | 0.000 | 295.00 | 0.00 | |||
| 0020 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 304.00 | 304.000 | 0.000 | 0.000 | 299.95 | 0.00 | |||
| 0025 | ENTRANCE PIPE-24 IN | 00443 | LF | 80.00 | 80.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
| 0030 | CULVERT PIPE-24 IN | 00464 | LF | 40.00 | 40.000 | 0.000 | 0.000 | 250.00 | 0.00 | |||
| 0035 | SITE PREPARATION (ALL SITES) | 02187 | EACH | 9.00 | 9.000 | 2.000 | 1.000 | 3.000 | 65,000.00 | 130,000.00 | 195,000.00 | |
| 0040 | REMOVE & RESET GUARDRAIL | 02383 | LF | 900.00 | 900.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0045 | CHANNEL LINING CLASS II | 02483 | TON | 625.00 | 625.000 | 248.160 | 472.680 | 720.840 | 50.00 | 12,408.00 | 36,042.00 | |
| 0050 | EDGE KEY | 02585 | LF | 400.00 | 400.000 | 0.000 | 0.000 | 26.10 | 0.00 | |||
| 0055 | FABRIC-GEOTEXTILE CLASS 2 | 02603 | SQYD | 6,000.00 | 6,000.000 | 1,000.000 | 0.000 | 1,000.000 | 3.50 | 3,500.00 | 3,500.00 | |
| 0060 | MAINTAIN & CONTROL TRAFFIC (ALL SITES) | 02650 | LS | 1.00 | 1.000 | 0.200 | 0.100 | 0.300 | 175,000.00 | 35,000.00 | 52,500.00 | |
| 0065 | STAKING (ALL SITES) | 02726 | LS | 1.00 | 1.000 | 0.200 | 0.100 | 0.300 | 17,500.00 | 3,500.00 | 5,250.00 | |
| 0070 | REMOVE STRUCTURE (MP 5.98, 6.62) | 02731 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 20,000.00 | 0.00 | |||
| 0075 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 7,200.00 | 7,200.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
| 0080 | EROSION CONTROL (ALL SITES) | 21415ND | LS | 1.00 | 1.000 | 0.000 | 0.000 | 20,000.00 | 0.00 | |||
| 0085 | BOX CULVERT-4 FT X 4 FT | 23231EC | LF | 48.00 | 48.000 | 48.000 | 0.000 | 48.000 | 950.00 | 45,600.00 | 45,600.00 | |
| 0090 | HEADWALL (10X6) | 24575ES610 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 25,000.00 | 0.00 | |||
| 0095 | HEADWALL (4X4) | 24575ES610 | EACH | 2.00 | 2.000 | 2.000 | 0.000 | 2.000 | 13,500.00 | 27,000.00 | 27,000.00 | |
| 0100 | HEADWALL (5X3) | 24575ES610 | EACH | 4.00 | 4.000 | 2.000 | 0.000 | 2.000 | 13,750.00 | 27,500.00 | 27,500.00 | |
| 0105 | HEADWALL (5X4) | 24575ES610 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 14,000.00 | 0.00 | |||
| 0110 | HEADWALL (6X4) | 24575ES610 | EACH | 2.00 | 2.000 | 2.000 | 0.000 | 2.000 | 15,000.00 | 30,000.00 | 30,000.00 | |
| 0115 | HEADWALL (7X5) | 24575ES610 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 16,000.00 | 0.00 | |||
| 0120 | HEADWALL (8X4) | 24575ES610 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 16,000.00 | 0.00 | |||
| 0125 | BOX CULVERT (10X6) | 24694ED | LF | 48.00 | 48.000 | 0.000 | 0.000 | 1,850.00 | 0.00 | |||
| 0130 | BOX CULVERT (5 X3) | 24694ED | LF | 96.00 | 96.000 | 48.000 | 0.000 | 48.000 | 950.00 | 45,600.00 | 45,600.00 | |
| 0135 | BOX CULVERT (5X4) | 24694ED | LF | 48.00 | 48.000 | 0.000 | 0.000 | 1,000.00 | 0.00 | |||
| 0140 | BOX CULVERT (6X4) | 24694ED | LF | 48.00 | 48.000 | 48.000 | 0.000 | 48.000 | 1,100.00 | 52,800.00 | 52,800.00 | |
| 0145 | BOX CULVERT (7X5) | 24694ED | LF | 64.00 | 64.000 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| 0150 | BOX CULVERT (8X4) | 24694ED | LF | 56.00 | 56.000 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| Project | MP048022123W1 | Fed/State Project Number | FE01 048 0221 005-009 | Category | 0002 DEMOBILIZATION | |||||||
| 0155 | MOBILIZATION | 02568 | LS | 1.00 | 1.000 | 0.100 | 0.500 | 0.600 | 100,000.00 | 10,000.00 | 60,000.00 | |
| 0160 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 32,739.67 | 0.00 | |||
| SUBTOT | $438,853.75 |
$622,883.65 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||