Report_Id:   245352   Est NO  0002

Date:10/28/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 245352 Estimate Number 0002 Estimate Type PROGRESS
District Office ELIZABETHTOWN (04360)  Filiatreau, Chad J.

Contractor M & M SERVICES CO INC ADDR SN 0 VC Code KY0036144
229 MIDLAND TR
MT STERLING , KY , 40353
Pay Period 10/05/2024  TO  10/18/2024
Date Approved 10/28/2024
Primary Proj Number BR11510412400
Project No. STP BRZ 9030 (468)
Primary County WASHINGTON
Name of Road CS 1041
Description ADDRESS DEFICIENCIES ON ARMORY HILL ROAD OVER ROAD RUN CREEK (115C00065N)
     
     
Date Let 06/20/2024 Formal Acceptance
Date Awarded 07/02/2024 Date Work Began 09/23/2024
Date Contract Executed 08/19/2024 Open To Traffic
Date NTP Issued 08/19/2024 Actual Completion Date

Current Contract Amount

$571,330.75

Total to Date

Prev to Date

This Estimate

Original Amount

$571,330.75

Total Earnings

$185,341.25

$84,125.00

$101,216.25

Percent Complete

32.44

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$385,989.50

Gross Earnings

$185,341.25

$84,125.00

$101,216.25

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$185,341.25

$84,125.00

$101,216.25

Contract Id 245352

Change Order Summary

County WASHINGTON
Estimate Nbr 0002 Project Number STP BRZ 9030 (468)
Contractor M & M SERVICES CO INC Period 10/05/2024  TO  10/18/2024
 
 
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 245352

COMMONWEALTH OF KENTUCKY

County WASHINGTON
Contract Type BRRL   BRIDGE REPLACEMENT

TRANSPORTATION CABINET

Primary Project Number BR11510412400
Estimate Nbr 0002 Period 10/05/2024  TO  10/18/2024
Contractor M & M SERVICES CO INC
 
Project BR11510412400 Fed/State Project Number STP BRZ 9030 (468) 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 BR11510412400 Fed/State Project Number STP BRZ 9030 (468) Category 0001 BRIDGE - 115C00065N
0005 DGA BASE 00001 TON 116.50 116.500 0.000 0.000 66.00 0.00
0010 CRUSHED AGGREGATE SIZE NO 57 00071 TON 264.10 264.100 0.000 0.000 55.00 0.00
0015 ASPHALT SEAL AGGREGATE 00100 TON 0.60 0.600 0.000 0.000 2,500.00 0.00
0020 ASPHALT SEAL COAT 00103 TON 0.07 0.072 0.000 0.000 5,000.00 0.00
0025 CL2 ASPH BASE 0.75D PG64-22 00221 TON 92.50 92.500 0.000 0.000 155.00 0.00
0030 CL2 ASPH SURF 0.38D PG64-22 00301 TON 28.10 28.100 0.000 0.000 255.00 0.00
0035 STORM SEWER PIPE-12 IN 00520 LF 12.00 12.000 0.000 0.000 90.00 0.00
0040 STANDARD CURB AND GUTTER 01810 LF 80.00 80.000 0.000 0.000 55.00 0.00
0045 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 4.00 4.000 0.000 0.000 15.00 0.00
0050 GUARDRAIL-STEEL W BEAM-S FACE A 02355 LF 83.50 83.500 0.000 0.000 45.00 0.00
0055 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 4.00 4.000 0.000 0.000 150.00 0.00
0060 GUARDRAIL TERMINAL SECTION NO 2 02364 EACH 2.00 2.000 0.000 0.000 1,200.00 0.00
0065 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 8.00 8.000 0.000 0.000 150.00 0.00
0070 WITNESS POST 02432 EACH 3.00 3.000 0.000 0.000 150.00 0.00
0075 CLEARING AND GRUBBING APPROX LESS THAN 1 ACRE 02545 LS 1.00 1.000 0.500 0.500 11,500.00 5,750.00
0080 EDGE KEY 02585 LF 56.00 56.000 0.000 0.000 15.00 0.00
0085 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.250 0.250 35,000.00 8,750.00
0090 SIDEWALK-6 IN CONCRETE 02723 SQYD 39.00 39.000 0.000 0.000 125.00 0.00
0095 STAKING 02726 LS 1.00 1.000 0.000 0.000 12,500.00 0.00
0100 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 55,000.00 55,000.00
0105 ARMORED EDGE FOR CONCRETE 03299 LF 50.00 50.000 0.000 0.000 105.00 0.00
0110 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 51.40 51.400 53.700 0.000 53.700 250.00 13,425.00 13,425.00
0115 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.500 0.500 25,000.00 12,500.00
0120 CYCLOPEAN STONE RIP RAP 08019 TON 63.00 63.000 0.000 0.000 85.00 0.00
0125 CONCRETE-CLASS A 08100 CUYD 110.50 110.500 53.700 0.000 53.700 1,400.00 75,180.00 75,180.00
0130 CONCRETE-CLASS AA 08104 CUYD 56.80 56.800 0.000 0.000 1,800.00 0.00
0135 STEEL REINFORCEMENT 08150 LB 11,482.00 11,482.000 5,605.000 0.000 5,605.000 2.25 12,611.25 12,611.25
0140 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 11,234.00 11,234.000 0.000 0.000 2.35 0.00
0145 EROSION CONTROL 21415ND LS 1.00 1.000 0.250 0.250 8,500.00 2,125.00
0150 DETECTABLE WARNINGS 23158ES505 SQFT 10.00 10.000 0.000 0.000 150.00 0.00
0155 CONCRETE SEALING 23378EC SQFT 2,068.00 2,068.000 0.000 0.000 3.00 0.00
0160 DECK DRAIN 23813EC EACH 1.00 1.000 0.000 0.000 650.00 0.00
0165 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 0.20 0.200 0.000 0.000 2,200.00 0.00
0170 DEEP BEAM BRIDGE GUARDRAIL 25099ED LF 26.70 26.700 0.000 0.000 255.00 0.00
0175 MOBILIZATION FOR CONCRETE SURF TREATMENT 26233EC LS 1.00 1.000 0.000 0.000 1,800.00 0.00
Project BR11510412400 Fed/State Project Number STP BRZ 9030 (468) Category 0002 DEMOBILIZATION & MOBILIZATION
0180 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 8,558.85 0.00

SUBTOT

$101,216.25

$185,341.25

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00