Report_Id:ESTIMATE FINAL updated 6-26-09

Date:05/13/2019

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET

Contract ID 183302 Estimate Number 0006 Estimate Type  FINAL
District Office BOWLING GREEN (03320)  Kidd, Benjamin P.
Contractor GADDIE-SHAMROCK LLC ADDR SN 0 VC Code KY0033045
PO BOX 280
COLUMBIA , KY , 42728
Pay Period 11/17/2018  TO  03/26/2019
Date Approved 04/16/2019
Primary Proj Number 0308507451804
Project No. CB06 085 0745 000-006
Primary County METCALFE
Name of Road MELL RIDGE ROAD (KY 745)
Description FROM US 68 EXTENDING NORTH TO GREEN COUNTY LINE.
     
     
Date Let 06/22/2018 Formal Acceptance 11/08/2018
Date Awarded 06/28/2018 Date Work Began 08/06/2018
Date Contract Executed 07/23/2018 Open To Traffic 11/08/2018
Date NTP Issued 07/23/2018 Actual Completion Date 11/08/2018
Current Contract Amount

$368,038.08

Total to Date

Prev to Date

This Estimate
Original Amount

$368,038.08

 Total Earnings

$354,244.44

$348,644.44

$5,600.00

Percent Complete

96.25

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$13,793.64

 Gross Earnings

$354,244.44

$348,644.44

$5,600.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$354,244.44

$348,644.44

$5,600.00

Contract Id 183302

Change Order Summary

 County METCALFE
Estimate Nbr 0006 Project Number CB06 085 0745 000-006
Contractor GADDIE-SHAMROCK LLC Period 11/17/2018  TO  03/26/2019
 
 
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 183302

COMMONWEALTH OF KENTUCKY

County METCALFE
Contract No

TRANSPORTATION CABINET

Primary Project Number 0308507451804
Estimate Nbr 0006 Period 11/17/2018  TO  03/26/2019
Contractor GADDIE-SHAMROCK LLC
 
Project 0308507451804 Fed/State Project Number CB06 085 0745 000-006 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 0308507451804 Fed/State Project Number CB06 085 0745 000-006 Category 0001 ROADWAY
0005 LEVELING & WEDGING PG64-22 00190 TON 120.00 120.000 101.710 101.710 100.00 10,171.00
0010 ASPHALT MATERIAL FOR TACK 00356 TON 2.00 2.000 1.510 1.510 650.00 981.50
0015 CULVERT PIPE-18 IN 00462 LF 170.00 170.000 170.000 170.000 191.00 32,470.00
0020 CULVERT PIPE-24 IN 00464 LF 55.00 55.000 55.000 55.000 211.00 11,605.00
0025 CHANNEL LINING CLASS II 02483 TON 85.00 85.000 86.230 86.230 35.00 3,018.05
0030 TEMPORARY SIGNS 02562 SQFT 250.00 250.000 288.500 288.500 9.00 2,596.50
0035 MAINTAIN & CONTROL TRAFFIC (KY 745) 02650 LS 1.00 1.000 1.000 1.000 14,000.00 14,000.00
0040 BASE FAILURE REPAIR 03240 SQYD 175.00 175.000 182.650 182.650 80.00 14,612.00
0045 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 53,476.00 53,476.000 53,028.000 53,028.000 0.48 25,453.44
0050 POLYMER ASPHALT EMULSION FOR SCRUB SEAL 24858EC TON 59.00 59.000 61.300 61.300 775.00 47,507.50
0055 ASPHALT EMULSION FOR FOG SEAL 24878EC TON 37.00 37.000 21.610 21.610 425.00 9,184.25
0060 ASPHALT SEAL AGGREGATE - TYPE D (NO. 9M) 24961EC SQYD 118,836.00 118,836.000 118,732.000 118,732.000 1.10 130,605.20
0065 POLYMER ASPHALT EMULSION FOR CHIP SEAL 24987EC TON 90.00 90.000 77.400 77.400 600.00 46,440.00
Project 0308507451804 Fed/State Project Number CB06 085 0745 000-006 Category 0002 DEMOBILIZATION
0070 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 5,600.00 5,600.00 5,600.00

SUBTOT

$5,600.00

$354,244.44
LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

 UNIT PRICE

ADJUSTED AMOUNT
SUBTOT

$0.00