|
Report_Id: 122280 Est NO 0003 |
Date:04/16/2013 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 122280 | Estimate Number | 0003 | Estimate Type | PROGRESS | ||
| District Office | SOMERSET (08320) Dick, Jeffrey D. | ||||||
| Contractor | GADDIE-SHAMROCK LLC | ADDR SN 0 VC Code VC0000097576 | |||||
| PO BOX 280 | |||||||
| COLUMBIA , KY , 42728 | |||||||
| Pay Period | 03/23/2013 TO 04/05/2013 | ||||||
| Date Approved | 04/15/2013 | ||||||
| Primary Proj Number | MP104012712R6 | ||||||
| Project No. | FD05 104 0127 014-018, FD05 104 127X 002-004 | ||||||
| Primary County | RUSSELL | ||||||
| Name of Road | US 127 AND US 127X IN RUSSELL COUNTY | ||||||
| Description | CULVERT REPLACEMENT-EXTENSIONS AND EMBANKMENT | ||||||
| Date Let | 10/19/2012 | Formal Acceptance | |||||
| Date Awarded | 11/01/2012 | Date Work Began | 02/20/2013 | ||||
| Date Contract Executed | 11/15/2012 | Open To Traffic | |||||
| Date NTP Issued | 11/15/2012 | Actual Completion Date | |||||
| Current Contract Amount | $1,199,909.00 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $1,199,909.00 |
Total Earnings | $134,144.75 |
$98,510.25 |
$35,634.50 |
|
| Percent Complete | 11.18 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $1,065,764.25 |
Gross Earnings | $134,144.75 |
$98,510.25 |
$35,634.50 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $134,144.75 |
$98,510.25 |
$35,634.50 |
|||
| Contract Id | 122280 | Change Order Summary |
County | RUSSELL | ||||||
| Estimate Nbr | 0003 | Project Number | FD05 104 0127 014-018, FD05 104 127X 002-004 | |||||||
| Contractor | GADDIE-SHAMROCK LLC | Period | 03/23/2013 TO 04/05/2013 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Milling Reimbursement Override | Approved | 04/11/2013 | $0.00 | 0.0 | |||||
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 | 122280 | COMMONWEALTH OF KENTUCKY |
County | RUSSELL | ||||||
| Contract Type | ASRS ASPHALT RESURFACING | TRANSPORTATION CABINET |
Primary Project Number | MP104012712R6 | ||||||
| Estimate Nbr | 0003 | Period | 03/23/2013 TO 04/05/2013 | |||||||
| Contractor | GADDIE-SHAMROCK LLC | |||||||||
| Project | MP104012712R6 | Fed/State Project Number | FD05 104 0127 014-018 | 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 | |
| 0010 | LEVELING & WEDGING PG64-22 | 00190 | TON | 302.00 | 302.000 | 0.000 | 0.000 | 89.15 | 0.00 | |||
| 0020 | ASPHALT MIX FOR PAVEMENT WEDGE | 00263 | TON | 160.00 | 160.000 | 0.000 | 0.000 | 89.15 | 0.00 | |||
| 0030 | CL3 ASPH SURF 0.38B PG64-22 | 00388 | TON | 5,780.00 | 5,780.000 | 0.000 | 0.000 | 89.15 | 0.00 | |||
| 0040 | SIGNS | 02562 | SQFT | 710.00 | 710.000 | 357.000 | 357.000 | 8.00 | 2,856.00 | |||
| 0050 | MAINTAIN & CONTROL TRAFFIC US 127 | 02650 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 23,510.00 | 0.00 | |||
| 0060 | MOBILIZATION FOR MILL & TEXT US 127 | 02676 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,500.00 | 0.00 | |||
| 0070 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 3,250.00 | 3,250.000 | 0.000 | 0.000 | 20.00 | 0.00 | |||
| 0080 | ARROW PANEL | 02775 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 750.00 | 0.00 | |||
| 0090 | CONDUIT-1 1/4 IN | 04793 | LF | 130.00 | 130.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0100 | ELECTRICAL JUNCTION BOX TYPE B | 04811 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 500.00 | 0.00 | |||
| 0110 | TRENCHING AND BACKFILLING | 04820 | LF | 100.00 | 100.000 | 0.000 | 0.000 | 5.00 | 0.00 | |||
| 0120 | LOOP WIRE | 04830 | LF | 4,100.00 | 4,100.000 | 0.000 | 0.000 | 4.25 | 0.00 | |||
| 0130 | LOOP SAW SLOT AND FILL | 04895 | LF | 2,600.00 | 2,600.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
| 0140 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 78,500.00 | 78,500.000 | 0.000 | 0.000 | 0.13 | 0.00 | |||
| 0150 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 78,500.00 | 78,500.000 | 0.000 | 0.000 | 0.16 | 0.00 | |||
| 0160 | PAVE MARKING-THERMO X-WALK-12 IN | 06566 | LF | 1,015.00 | 1,015.000 | 0.000 | 0.000 | 6.90 | 0.00 | |||
| 0170 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 170.00 | 170.000 | 0.000 | 0.000 | 9.80 | 0.00 | |||
| 0180 | PAVE MARKING-THERMO STR ARROW | 06573 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
| 0190 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 52.00 | 52.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
| 0200 | PAVE MARKING-THERMO COMB ARROW | 06575 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
| 0210 | PAVEMENT MARKER TYPE V-MW | 06589 | EACH | 43.00 | 43.000 | 0.000 | 0.000 | 21.00 | 0.00 | |||
| 0220 | PAVEMENT MARKER TYPE V-BY | 06591 | EACH | 794.00 | 794.000 | 0.000 | 0.000 | 20.25 | 0.00 | |||
| 0230 | REMOVE PAVEMENT MARKER TYPE V | 06600 | EACH | 837.00 | 837.000 | 0.000 | 0.000 | 5.50 | 0.00 | |||
| 0240 | FUEL ADJUSTMENT | 10020NS | DOLL | 8,534.00 | 8,534.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0250 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 15,038.00 | 15,038.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0260 | SHOULDER RUMBLE STRIPS-SAWED 12 INCH | 20362ES403 | LF | 8,660.00 | 8,660.000 | 0.000 | 0.000 | 0.60 | 0.00 | |||
| 0270 | CENTERLINE RUMBLE STRIPS | 20458ES403 | LF | 3,220.00 | 3,220.000 | 0.000 | 0.000 | 2.10 | 0.00 | |||
| 0280 | DETECTABLE WARNINGS RETROFIT | 23158ES505 | SQFT | 440.00 | 440.000 | 167.000 | 410.000 | 577.000 | 62.50 | 10,437.50 | 36,062.50 | |
| 8000 | MILLING REIMBURSEMENT | 24256EN | DOLL | 0.00 | 0.001 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| Project | MP104012712R6 | Fed/State Project Number | FD05 104 0127 014-018 | Category | 0002 DEMOBILIZATION | |||||||
| 0290 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 12,064.74 | 0.00 | |||
| SUBTOT | $10,437.50 |
$38,918.50 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||
| Project | MP104127X12R7 | Fed/State Project Number | FD05 104 127X 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 | |
| 0300 | LEVELING & WEDGING PG64-22 | 00190 | TON | 276.00 | 276.000 | 0.000 | 0.000 | 89.15 | 0.00 | |||
| 0310 | CL3 ASPH SURF 0.38B PG64-22 | 00388 | TON | 2,520.00 | 2,520.000 | 0.000 | 0.000 | 89.15 | 0.00 | |||
| 0320 | SIGNS | 02562 | SQFT | 570.00 | 570.000 | 476.000 | 476.000 | 8.00 | 3,808.00 | |||
| 0330 | MAINTAIN & CONTROL TRAFFIC US 127X | 02650 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 14,500.00 | 0.00 | |||
| 0340 | MOBILIZATION FOR MILL & TEXT US 127X | 02676 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 2,500.00 | 0.00 | |||
| 0350 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 2,214.00 | 2,214.000 | 0.000 | 0.000 | 20.00 | 0.00 | |||
| 0360 | SIDEWALK-4 IN CONCRETE | 02720 | SQYD | 67.00 | 67.000 | 94.800 | 161.500 | 256.300 | 155.00 | 14,694.00 | 39,726.50 | |
| 0370 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 14,250.00 | 14,250.000 | 0.000 | 0.000 | 0.13 | 0.00 | |||
| 0380 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 22,500.00 | 22,500.000 | 0.000 | 0.000 | 0.16 | 0.00 | |||
| 0390 | PAVE STRIPING-THERMO-12 IN Y | 06547 | LF | 624.00 | 624.000 | 0.000 | 0.000 | 7.50 | 0.00 | |||
| 0400 | PAVE MARKING-THERMO X-WALK-12 IN | 06566 | LF | 380.00 | 380.000 | 0.000 | 0.000 | 6.90 | 0.00 | |||
| 0410 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 24.00 | 24.000 | 0.000 | 0.000 | 9.80 | 0.00 | |||
| 0420 | PAVE MARKING-PAINT CROSS-HATCH | 06570 | SQFT | 790.00 | 790.000 | 0.000 | 0.000 | 1.30 | 0.00 | |||
| 0430 | PAVE MARKING-PAINT PARKING LOT | 06571 | LF | 1,428.00 | 1,428.000 | 0.000 | 0.000 | 0.55 | 0.00 | |||
| 0440 | PAVE MARKING-THERMO STR ARROW | 06573 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
| 0450 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 16.00 | 16.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
| 0460 | PAVEMENT MARKER TYPE V-BY | 06591 | EACH | 210.00 | 210.000 | 0.000 | 0.000 | 20.25 | 0.00 | |||
| 0470 | REMOVE PAVEMENT MARKER TYPE V | 06600 | EACH | 250.00 | 250.000 | 0.000 | 0.000 | 5.50 | 0.00 | |||
| 0480 | FUEL ADJUSTMENT | 10020NS | DOLL | 3,000.00 | 3,000.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0490 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 3,000.00 | 3,000.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0500 | PAVE MARK HANDICAP SYMBOL | 20206EC | EACH | 8.00 | 8.000 | 0.000 | 0.000 | 52.00 | 0.00 | |||
| 0510 | REM & RESET VEHICLE STOPS | 20267EC | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
| 0520 | DETECTABLE WARNINGS NEW CONSTRUCTION | 23158ES505 | SQFT | 80.00 | 80.000 | 216.000 | 90.000 | 306.000 | 33.00 | 7,128.00 | 10,098.00 | |
| 0530 | DETECTABLE WARNINGS RETROFIT CONSTRUCTION | 23158ES505 | SQFT | 294.00 | 294.000 | 54.000 | 611.500 | 665.500 | 62.50 | 3,375.00 | 41,593.75 | |
| 8000 | MILLING REIMBURSEMENT | 24256EN | DOLL | 0.00 | 0.001 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| Project | MP104127X12R7 | Fed/State Project Number | FD05 104 127X 002-004 | Category | 0002 DEMOBILIZATION | |||||||
| 0540 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 5,626.46 | 0.00 | |||
| SUBTOT | $25,197.00 |
$134,144.75 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||