Report_Id: 243024 Est NO 0003 |
Date:10/28/2024 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
Contract ID | 243024 | Estimate Number | 0003 | Estimate Type | PROGRESS | ||
District Office | MANCHESTER (11300) Nicholson, Robert C | ||||||
Contractor | MOUNTAIN ENTERPRISES INC | ADDR SN 0 VC Code KY0034177 | |||||
PO 13130 | |||||||
LEXINGTON , KY , 40583-3130 | |||||||
Pay Period | 08/24/2024 TO 10/04/2024 | ||||||
Date Approved | 10/14/2024 | ||||||
Primary Proj Number | 1106617802401 | ||||||
Project No. | CB06-066-1780-000-002, CB06-066-2008-004-007, CB06 066 2009 002-004, CB06 066 2009 005-007, CB06 066 2057 001-004, CB06 066 3427 004-006 | ||||||
Primary County | LESLIE | ||||||
Name of Road | VARIOUS ROADS IN LESLIE CO | ||||||
Description | FROM HARLAN/LESLIE CO LINE, EXTENDING NORTHWARDLY TO SAYLOR BRANCH (CR 1222). | ||||||
Date Let | 06/20/2024 | Formal Acceptance | |||||
Date Awarded | 07/02/2024 | Date Work Began | 06/20/2024 | ||||
Date Contract Executed | 07/11/2024 | Open To Traffic | |||||
Date NTP Issued | 07/11/2024 | Actual Completion Date | 10/08/2024 | ||||
Current Contract Amount | $1,000,107.87 |
Total to Date |
Prev to Date |
This Estimate |
||
Original Amount | $1,000,107.87 |
Total Earnings | $721,968.29 |
$364,169.91 |
$357,798.38 |
|
Percent Complete | 72.19 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
Funds Available | $278,139.58 |
Gross Earnings | $721,968.29 |
$364,169.91 |
$357,798.38 |
|
Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
TOTAL | $721,968.29 |
$364,169.91 |
$357,798.38 |
|||
Contract Id | 243024 | Change Order Summary |
County | LESLIE | ||||||
Estimate Nbr | 0003 | Project Number | CB06-066-1780-000-002, CB06-066-2008-004-007, CB06 066 2009 002-004, CB06 066 2009 005-007, CB06 066 2057 001-004, CB06 066 3427 004-006 | |||||||
Contractor | MOUNTAIN ENTERPRISES INC | Period | 08/24/2024 TO 10/04/2024 | |||||||
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 | 243024 | COMMONWEALTH OF KENTUCKY |
County | LESLIE | ||||||
Contract Type | ASRS ASPHALT RESURFACING | TRANSPORTATION CABINET |
Primary Project Number | 1106617802401 | ||||||
Estimate Nbr | 0003 | Period | 08/24/2024 TO 10/04/2024 | |||||||
Contractor | MOUNTAIN ENTERPRISES INC | |||||||||
Project | 1106617802401 | Fed/State Project Number | CB06-066-1780-000-002 | Category | 0001 ROADWAY | |||||||
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 | 207.00 | 207.000 | 0.000 | 0.000 | 129.35 | 0.00 | |||
0010 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 1,145.00 | 1,145.000 | 0.000 | 0.000 | 129.35 | 0.00 | |||
0015 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 3.00 | 3.000 | 0.000 | 0.000 | 650.00 | 0.00 | |||
0020 | TEMPORARY SIGNS | 02562 | SQFT | 275.00 | 275.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0025 | MAINTAIN & CONTROL TRAFFIC (KY 1780) | 02650 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 4,500.00 | 0.00 | |||
0030 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 7,561.00 | 7,561.000 | 0.000 | 0.000 | 0.22 | 0.00 | |||
0035 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 15,122.00 | 15,122.000 | 0.000 | 0.000 | 0.22 | 0.00 | |||
0040 | FUEL ADJUSTMENT | 10020NS | DOLL | 2,104.00 | 2,104.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0045 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 5,286.00 | 5,286.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
Project | 1106617802401 | Fed/State Project Number | CB06-066-1780-000-002 | Category | 0002 DEMOBILIZATION | |||||||
0050 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,470.84 | 0.00 | |||
SUBTOT | $0.00 |
$0.00 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |
Project | 1106620082401 | Fed/State Project Number | CB06-066-2008-004-007 | Category | 0001 ROADWAY | |||||||
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 | |
0055 | CRUSHED AGGREGATE SIZE NO 8 | 00083 | TON | 530.00 | 530.000 | 793.400 | 0.000 | 793.400 | 104.50 | 82,910.30 | 82,910.30 | |
0060 | ASPHALT SEAL COAT | 00103 | TON | 72.00 | 72.000 | 92.230 | 0.000 | 92.230 | 800.85 | 73,862.39 | 73,862.39 | |
0065 | TEMPORARY SIGNS | 02562 | SQFT | 300.00 | 300.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0070 | MAINTAIN & CONTROL TRAFFIC (KY 2008) | 02650 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 7,500.00 | 7,500.00 | 7,500.00 | |
0075 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 23,180.00 | 23,180.000 | 22,520.000 | 0.000 | 22,520.000 | 0.22 | 4,954.40 | 4,954.40 | |
0080 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 23,180.00 | 23,180.000 | 0.000 | 0.000 | 0.22 | 0.00 | |||
0085 | FUEL ADJUSTMENT | 10020NS | DOLL | 359.00 | 359.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0090 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 422.00 | 422.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0095 | ASPHALT EMULSION FOR FOG SEAL | 24878EC | TON | 36.00 | 36.000 | 0.000 | 0.000 | 1,325.00 | 0.00 | |||
Project | 1106620082401 | Fed/State Project Number | CB06-066-2008-004-007 | Category | 0002 DEMOBILIZATION | |||||||
0100 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,470.84 | 0.00 | |||
SUBTOT | $169,227.09 |
$169,227.09 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |
Project | 1106620092401 | Fed/State Project Number | CB06 066 2009 002-004 | Category | 0001 ROADWAY | |||||||
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 | |
0105 | CRUSHED AGGREGATE SIZE NO 8 | 00083 | TON | 367.00 | 367.000 | 397.100 | 0.000 | 397.100 | 104.50 | 41,496.95 | 41,496.95 | |
0110 | ASPHALT SEAL COAT | 00103 | TON | 50.00 | 50.000 | 46.480 | 0.000 | 46.480 | 800.85 | 37,223.50 | 37,223.50 | |
0115 | TEMPORARY SIGNS | 02562 | SQFT | 300.00 | 300.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0120 | MAINTAIN & CONTROL TRAFFIC (KY 2009) | 02650 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 7,500.00 | 7,500.00 | 7,500.00 | |
0125 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 16,052.00 | 16,052.000 | 0.000 | 0.000 | 0.22 | 0.00 | |||
0130 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 16,052.00 | 16,052.000 | 0.000 | 0.000 | 0.22 | 0.00 | |||
0135 | FUEL ADJUSTMENT | 10020NS | DOLL | 249.00 | 249.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0140 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 293.00 | 293.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
Project | 1106620092401 | Fed/State Project Number | CB06 066 2009 002-004 | Category | 0002 DEMOBILIZATION | |||||||
0145 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,470.83 | 0.00 | |||
SUBTOT | $86,220.45 |
$255,447.55 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |
Project | 1106620092402 | Fed/State Project Number | CB06 066 2009 005-007 | Category | 0001 ROADWAY | |||||||
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 | |
0150 | LEVELING & WEDGING PG64-22 | 00190 | TON | 113.00 | 113.000 | 100.880 | 0.000 | 100.880 | 129.35 | 13,048.82 | 13,048.82 | |
0155 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 630.00 | 630.000 | 614.540 | 0.000 | 614.540 | 129.35 | 79,490.74 | 79,490.74 | |
0160 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 3.00 | 3.000 | 0.000 | 0.000 | 650.00 | 0.00 | |||
0165 | TEMPORARY SIGNS | 02562 | SQFT | 275.00 | 275.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0170 | MAINTAIN & CONTROL TRAFFIC (KY 2009) | 02650 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 4,500.00 | 4,500.00 | 4,500.00 | |
0175 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 8,517.00 | 8,517.000 | 16,000.000 | 0.000 | 16,000.000 | 0.22 | 3,520.00 | 3,520.00 | |
0180 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 17,034.00 | 17,034.000 | 8,142.000 | 0.000 | 8,142.000 | 0.22 | 1,791.24 | 1,791.24 | |
0185 | FUEL ADJUSTMENT | 10020NS | DOLL | 1,157.00 | 1,157.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0190 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 2,905.00 | 2,905.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
Project | 1106620092402 | Fed/State Project Number | CB06 066 2009 005-007 | Category | 0002 DEMOBILIZATION | |||||||
0195 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,470.83 | 0.00 | |||
SUBTOT | $102,350.81 |
$357,798.37 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |
Project | 1106620572401 | Fed/State Project Number | CB06 066 2057 001-004 | Category | 0001 ROADWAY | |||||||
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 | |
0200 | LEVELING & WEDGING PG64-22 | 00190 | TON | 206.00 | 206.000 | 203.730 | 203.730 | 129.35 | 26,352.47 | |||
0205 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 1,155.00 | 1,155.000 | 1,048.060 | 1,048.060 | 129.35 | 135,566.56 | |||
0210 | TEMPORARY SIGNS | 02562 | SQFT | 275.00 | 275.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0215 | MAINTAIN & CONTROL TRAFFIC (KY 2057) | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 4,500.00 | 4,500.00 | |||
0220 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 7,994.00 | 7,994.000 | 4,636.000 | 4,636.000 | 0.22 | 1,019.92 | |||
0225 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 15,988.00 | 15,988.000 | 5,990.000 | 5,990.000 | 0.22 | 1,317.80 | |||
0230 | FUEL ADJUSTMENT | 10020NS | DOLL | 2,118.00 | 2,118.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0235 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 5,321.00 | 5,321.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0245 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 3.00 | 3.000 | 0.000 | 0.000 | 650.00 | 0.00 | |||
Project | 1106620572401 | Fed/State Project Number | CB06 066 2057 001-004 | Category | 0002 DEMOBILIZATION | |||||||
0240 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,470.83 | 0.00 | |||
SUBTOT | $0.00 |
$526,555.12 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |
Project | 1106634272401 | Fed/State Project Number | CB06 066 3427 004-006 | Category | 0001 ROADWAY | |||||||
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 | |
0245 | LEVELING & WEDGING PG64-22 | 00190 | TON | 220.00 | 220.000 | 204.910 | 204.910 | 129.35 | 26,505.10 | |||
0250 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 1,235.00 | 1,235.000 | 1,228.740 | 1,228.740 | 129.35 | 158,937.51 | |||
0255 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 7.00 | 7.000 | 0.000 | 0.000 | 650.00 | 0.00 | |||
0260 | TEMPORARY SIGNS | 02562 | SQFT | 275.00 | 275.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0265 | MAINTAIN & CONTROL TRAFFIC (KY 3427) | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 5,050.00 | 5,050.00 | |||
0270 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 8,517.00 | 8,517.000 | 5,070.000 | 5,070.000 | 0.22 | 1,115.40 | |||
0275 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 17,034.00 | 17,034.000 | 17,296.000 | 17,296.000 | 0.22 | 3,805.12 | |||
0280 | FUEL ADJUSTMENT | 10020NS | DOLL | 2,265.00 | 2,265.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0285 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 5,688.00 | 5,688.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
Project | 1106634272401 | Fed/State Project Number | CB06 066 3427 004-006 | Category | 0002 DEMOBILIZATION | |||||||
0290 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,470.83 | 0.00 | |||
SUBTOT | $0.00 |
$721,968.27 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |