|
ContID 254202 EST NO 0001 |
Date:05/07/2025 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 254202 | Estimate Number | 0001 | Estimate Type | DRAFT_PROGRESS | ||
| District Office | PADUCAH (01360) Oliver, Michael R. | ||||||
| Contractor | JIM SMITH CONTRACTING COMPANY LLC | MARS ADDR SN 0 | |||||
| AND AFFILIATE | |||||||
| 1108 DOVER RD | |||||||
| GRAND RIVERS , KY , 42045 | |||||||
| Pay Period | 04/18/2025 TO 05/01/2025 | ||||||
| Date Approved | 05/06/2025 | ||||||
| Primary Proj Number | 0107900682401 | ||||||
| Project No. | HSIP 1681(014), HSIP 1681(014) | ||||||
| Primary County | MCCRACKEN | ||||||
| Name of Road | US HIGHWAY 68 (US 68) | ||||||
| Description | From the McCracken-Marshall county line extending southeast to 0.028 miles south of the Jonathan Creek Boat Ramp. | ||||||
| Date Let | 03/20/2025 | Formal Acceptance | |||||
| Date Awarded | 04/01/2025 | Date Work Began | 04/21/2025 | ||||
| Date Contract Executed | 04/18/2025 | Open To Traffic | |||||
| Date NTP Issued | 04/18/2025 | Actual Completion Date | |||||
| Current Contract Amount | $1,196,088.84 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $1,196,088.84 |
Total Earnings | $163,786.34 |
$0.00 |
$163,786.34 |
|
| Percent Complete | 13.69 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $1,032,302.50 |
Gross Earnings | $163,786.34 |
$0.00 |
$0.00 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $163,786.34 |
$0.00 |
163,786.34 |
|||
| Contract Id | 254202 | Change Order Summary |
County | MCCRACKEN | ||||||
| Estimate Nbr | 0001 | Project Number | HSIP 1681(014), HSIP 1681(014) | |||||||
| Contractor | JIM SMITH CONTRACTING COMPANY LLC | Period | 04/18/2025 TO 05/01/2025 | |||||||
| 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 | 254202 | COMMONWEALTH OF KENTUCKY |
County | MCCRACKEN | ||||||
| Contract Type | GRAS GRADE & DRAIN WITH ASPHALT SURFACE | TRANSPORTATION CABINET |
Primary Project Number | 0107900682401 | ||||||
| Estimate Nbr | 0001 | Period | 04/18/2025 TO 05/01/2025 | |||||||
| Contractor | JIM SMITH CONTRACTING COMPANY LLC | |||||||||
| Project | 0107300682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0002 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 | |
| 0225 | TEMP DITCH | 02159 | LF | 169.00 | 169.000 | 0.000 | 0.000 | 0.40 | 0.00 | |||
| 0230 | CLEAN TEMP DITCH | 02160 | LF | 84.00 | 84.000 | 0.000 | 0.000 | 0.40 | 0.00 | |||
| 0235 | MAINTAIN & CONTROL TRAFFIC MCCKRACKEN COUNTY US 68 HSIP | 02650 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 7,322.08 | 0.00 | |||
| 0240 | TEMP SILT FENCE | 02701 | LF | 169.00 | 169.000 | 0.000 | 0.000 | 2.75 | 0.00 | |||
| 0245 | SILT TRAP TYPE A | 02703 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 238.22 | 0.00 | |||
| 0250 | SILT TRAP TYPE B | 02704 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 241.74 | 0.00 | |||
| 0255 | SILT TRAP TYPE C | 02705 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 241.74 | 0.00 | |||
| 0260 | CLEAN SILT TRAP TYPE A | 02706 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 96.01 | 0.00 | |||
| 0265 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 96.01 | 0.00 | |||
| 0270 | CLEAN SILT TRAP TYPE C | 02708 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 96.01 | 0.00 | |||
| 0275 | STAKING MCCRACKEN COUNTY US 68 HSIP | 02726 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 8,163.31 | 0.00 | |||
| 0280 | TRIM & REMOVE TREES & BRUSH | 03269 | LF | 615.00 | 615.000 | 2,150.000 | 0.000 | 2,150.000 | 15.85 | 34,077.50 | 34,077.50 | |
| 0285 | EROSION CONTROL BLANKET | 05950 | SQYD | 60.00 | 60.000 | 0.000 | 0.000 | 4.25 | 0.00 | |||
| 0290 | TEMP MULCH | 05952 | SQYD | 463.00 | 463.000 | 0.000 | 0.000 | 0.45 | 0.00 | |||
| 0295 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 347.00 | 347.000 | 0.000 | 0.000 | 0.65 | 0.00 | |||
| 0300 | INITIAL FERTILIZER | 05963 | TON | 0.04 | 0.040 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| 0305 | MAINTENANCE FERTILIZER | 05964 | TON | 0.02 | 0.020 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| 0310 | SEEDING AND PROTECTION | 05985 | SQYD | 694.00 | 694.000 | 0.000 | 0.000 | 0.65 | 0.00 | |||
| 0315 | AGRICULTURAL LIMESTONE | 05992 | TON | 0.43 | 0.430 | 0.000 | 0.000 | 900.00 | 0.00 | |||
| 0320 | ROADSIDE REGRADING | 26175EC | LF | 50.00 | 50.000 | 0.000 | 0.000 | 50.17 | 0.00 | |||
| Project | 0107300682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0003 DRAINAGE | |||||||
| 0325 | CULVERT PIPE-18 IN | 00462 | LF | 10.00 | 10.000 | 0.000 | 0.000 | 459.98 | 0.00 | |||
| 0330 | FITTINGS | 21819NN | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 1,886.52 | 0.00 | |||
| 0335 | SLOPED AND MITERED HEADWALL-18 IN | 26131ED | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 8,723.96 | 0.00 | |||
| Project | 0107300682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0004 SIGNING | |||||||
| 0340 | SBM ALUM SHEET SIGNS .080 IN | 06406 | SQFT | 67.25 | 67.250 | 0.000 | 0.000 | 47.28 | 0.00 | |||
| 0345 | SBM ALUM SHEET SIGNS .125 IN | 06407 | SQFT | 5.56 | 5.560 | 0.000 | 0.000 | 73.69 | 0.00 | |||
| 0350 | STEEL POST TYPE 1 | 06410 | LF | 139.00 | 139.000 | 0.000 | 0.000 | 27.49 | 0.00 | |||
| 0355 | REMOVE SIGN | 21373ND | EACH | 10.00 | 10.000 | 0.000 | 0.000 | 140.38 | 0.00 | |||
| 0360 | BARCODE SIGN INVENTORY | 24631EC | EACH | 16.00 | 16.000 | 0.000 | 0.000 | 46.79 | 0.00 | |||
| Project | 0107300682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0005 DEMOBILIZATION | |||||||
| 0365 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 8,850.00 | 0.00 | |||
| SUBTOT | $34,077.50 |
$34,077.500 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | 0.00 |
$0.000 |
||||||||||
| Project | 0107900682401 | Fed/State Project Number | HSIP 1681(014) | 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 | 39.00 | 39.000 | 0.000 | 0.000 | 206.13 | 0.00 | |||
| 0010 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 119.00 | 119.000 | 0.000 | 0.000 | 206.06 | 0.00 | |||
| 0015 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 0.81 | 0.810 | 0.000 | 0.000 | 1,169.63 | 0.00 | |||
| 0020 | MOBILIZATION FOR MILL & TEXT MARSHALL COUNTY | 02676 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,210.95 | 0.00 | |||
| 0025 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 45.00 | 45.000 | 0.000 | 0.000 | 274.10 | 0.00 | |||
| Project | 0107900682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0002 ROADWAY | |||||||
| 0030 | DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE | 01987 | EACH | 9.00 | 9.000 | 0.000 | 0.000 | 16.45 | 0.00 | |||
| 0035 | TEMP DITCH | 02159 | LF | 6,311.00 | 6,311.000 | 0.000 | 0.000 | 0.40 | 0.00 | |||
| 0040 | CLEAN TEMP DITCH | 02160 | LF | 3,156.00 | 3,156.000 | 0.000 | 0.000 | 0.40 | 0.00 | |||
| 0045 | GUARDRAIL-STEEL W BEAM-S FACE | 02351 | LF | 437.50 | 437.500 | 0.000 | 0.000 | 35.58 | 0.00 | |||
| 0050 | GUARDRAIL END TREATMENT TYPE 1 | 02367 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 3,757.46 | 0.00 | |||
| 0055 | REMOVE TREES OR STUMPS | 02460 | EACH | 48.00 | 48.000 | 19.000 | 0.000 | 19.000 | 3,149.05 | 59,831.95 | 59,831.95 | |
| 0060 | MAINTAIN & CONTROL TRAFFIC MARSHALL COUNTY US 68 HSIP | 02650 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 83,844.67 | 0.00 | |||
| 0065 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 2.00 | 2.000 | 2.000 | 0.000 | 2.000 | 2,987.22 | 5,974.44 | 5,974.44 | |
| 0070 | EDGELINE RUMBLE STRIPS | 02697 | LF | 1,300.00 | 1,300.000 | 0.000 | 0.000 | 3.60 | 0.00 | |||
| 0075 | TEMP SILT FENCE | 02701 | LF | 6,311.00 | 6,311.000 | 0.000 | 0.000 | 2.75 | 0.00 | |||
| 0080 | SILT TRAP TYPE A | 02703 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 238.22 | 0.00 | |||
| 0085 | SILT TRAP TYPE B | 02704 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 241.74 | 0.00 | |||
| 0090 | SILT TRAP TYPE C | 02705 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 241.74 | 0.00 | |||
| 0095 | CLEAN SILT TRAP TYPE A | 02706 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 96.01 | 0.00 | |||
| 0100 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 96.01 | 0.00 | |||
| 0105 | CLEAN SILT TRAP TYPE C | 02708 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 96.01 | 0.00 | |||
| 0110 | STAKING MARSHALL COUNTY US 68 HSIP | 02726 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 20,700.22 | 0.00 | |||
| 0115 | ARROW PANEL | 02775 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 4,197.42 | 0.00 | |||
| 0120 | TRIM & REMOVE TREES & BRUSH | 03269 | LF | 25,890.00 | 25,890.000 | 1,317.000 | 0.000 | 1,317.000 | 15.85 | 20,874.45 | 20,874.45 | |
| 0125 | TEMP MULCH | 05952 | SQYD | 17,284.00 | 17,284.000 | 0.000 | 0.000 | 0.45 | 0.00 | |||
| 0130 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 12,963.00 | 12,963.000 | 0.000 | 0.000 | 0.65 | 0.00 | |||
| 0135 | INITIAL FERTILIZER | 05963 | TON | 1.36 | 1.360 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| 0140 | MAINTENANCE FERTILIZER | 05964 | TON | 0.78 | 0.780 | 0.000 | 0.000 | 1,200.00 | 0.00 | |||
| 0145 | SEEDING AND PROTECTION | 05985 | SQYD | 25,926.00 | 25,926.000 | 0.000 | 0.000 | 0.65 | 0.00 | |||
| 0150 | AGRICULTURAL LIMESTONE | 05992 | TON | 16.07 | 16.070 | 0.000 | 0.000 | 900.00 | 0.00 | |||
| 0155 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 2,600.00 | 2,600.000 | 0.000 | 0.000 | 0.75 | 0.00 | |||
| 0160 | ROADSIDE REGRADING | 26175EC | LF | 580.00 | 580.000 | 0.000 | 0.000 | 50.17 | 0.00 | |||
| Project | 0107900682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0003 DRAINAGE | |||||||
| 0165 | CULVERT PIPE-18 IN | 00462 | LF | 8.00 | 8.000 | 0.000 | 0.000 | 459.98 | 0.00 | |||
| 0170 | CULVERT PIPE-24 IN | 00464 | LF | 25.00 | 25.000 | 0.000 | 0.000 | 375.37 | 0.00 | |||
| 0175 | FITTINGS | 21819NN | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 1,886.52 | 0.00 | |||
| 0180 | SLOPED AND MITERED HEADWALL-18 IN | 26131ED | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 8,723.96 | 0.00 | |||
| 0185 | SLOPED AND MITERED HEADWALL-24 IN | 26132ED | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 8,723.96 | 0.00 | |||
| Project | 0107900682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0004 SIGNING | |||||||
| 0190 | TEMPORARY SIGNS | 02562 | SQFT | 300.00 | 300.000 | 1,388.000 | 0.000 | 1,388.000 | 31.00 | 43,028.00 | 43,028.00 | |
| 0195 | SBM ALUM SHEET SIGNS .080 IN | 06406 | SQFT | 1,236.05 | 1,236.050 | 0.000 | 0.000 | 47.28 | 0.00 | |||
| 0200 | SBM ALUM SHEET SIGNS .125 IN | 06407 | SQFT | 195.68 | 195.680 | 0.000 | 0.000 | 73.69 | 0.00 | |||
| 0205 | STEEL POST TYPE 1 | 06410 | LF | 3,046.00 | 3,046.000 | 0.000 | 0.000 | 27.49 | 0.00 | |||
| 0210 | REMOVE SIGN | 21373ND | EACH | 222.00 | 222.000 | 0.000 | 0.000 | 140.38 | 0.00 | |||
| 0215 | BARCODE SIGN INVENTORY | 24631EC | EACH | 364.00 | 364.000 | 0.000 | 0.000 | 46.79 | 0.00 | |||
| Project | 0107900682401 | Fed/State Project Number | HSIP 1681(014) | Category | 0005 DEMOBILIZATION | |||||||
| 0220 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 8,850.00 | 0.00 | |||
| SUBTOT | $129,708.84 |
$129,708.840 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | 0.00 |
$0.000 |
||||||||||