Report_Id:ESTIMATE FINAL updated 6-26-09

Date:10/26/2020

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET

Contract ID 193313 Estimate Number 0003 Estimate Type  FINAL
District Office SOMERSET (08360)  Foster, Mark A.
Contractor GADDIE-SHAMROCK LLC ADDR SN 0 VC Code KY0033045
PO BOX 280
COLUMBIA , KY , 42728
Pay Period 01/25/2020  TO  08/10/2020
Date Approved 10/05/2020
Primary Proj Number 0802730631901
Project No. CB06 027 3063 000-003
Primary County CLINTON
Name of Road KY 3063 (KY 3063)
Description FROM US 127 EXTENDING NORTH TO WELLS BOTTOM RD
     
     
Date Let 09/20/2019 Formal Acceptance 10/17/2019
Date Awarded 10/03/2019 Date Work Began 10/03/2019
Date Contract Executed 10/03/2019 Open To Traffic 10/17/2019
Date NTP Issued 10/03/2019 Actual Completion Date 10/17/2019
Current Contract Amount

$426,382.50

Total to Date

Prev to Date

This Estimate
Original Amount

$426,382.50

 Total Earnings

$417,013.05

$410,413.05

$6,600.00

Percent Complete

97.80

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$9,369.45

 Gross Earnings

$417,013.05

$410,413.05

$6,600.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$417,013.05

$410,413.05

$6,600.00

Contract Id 193313

Change Order Summary

 County CLINTON
Estimate Nbr 0003 Project Number CB06 027 3063 000-003
Contractor GADDIE-SHAMROCK LLC Period 01/25/2020  TO  08/10/2020
 
 
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 193313

COMMONWEALTH OF KENTUCKY

County CLINTON
Contract No

TRANSPORTATION CABINET

Primary Project Number 0802730631901
Estimate Nbr 0003 Period 01/25/2020  TO  08/10/2020
Contractor GADDIE-SHAMROCK LLC
 
Project 0802730631901 Fed/State Project Number CB06 027 3063 000-003 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 0802730631901 Fed/State Project Number CB06 027 3063 000-003 Category 0001 PAVING
0005 LEVELING & WEDGING PG64-22 00190 TON 1,943.00 1,943.000 1,930.780 1,930.780 89.55 172,901.34
0010 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,785.00 1,785.000 1,785.060 1,785.060 89.55 159,852.12
0015 ASPHALT MATERIAL FOR TACK 00356 TON 25.00 25.000 20.140 20.140 650.00 13,091.00
0020 TEMPORARY SIGNS 02562 SQFT 210.00 210.000 0.000 0.000 0.01 0.00
0025 MAINTAIN & CONTROL TRAFFIC (KY 3063) 02650 LS 1.00 1.000 1.000 1.000 7,500.00 7,500.00
0030 MOBILIZATION FOR MILL & TEXT (KY 3063) 02676 LS 1.00 1.000 1.000 1.000 3,600.00 3,600.00
0035 ASPHALT PAVE MILLING & TEXTURING 02677 TON 35.00 35.000 26.530 26.530 120.00 3,183.60
0040 BASE FAILURE REPAIR 03240 SQYD 200.00 200.000 331.000 331.000 112.00 37,072.00
0045 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 15,000.00 15,000.000 18,531.000 18,531.000 0.24 4,447.44
0050 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 30,000.00 30,000.000 28,112.000 28,112.000 0.25 7,028.00
0055 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 17.00 17.000 15.000 15.000 30.00 450.00
0060 FUEL ADJUSTMENT 10020NS DOLL 5,803.00 5,803.000 1,287.540 1,287.540 1.00 1,287.54
0065 ASPHALT ADJUSTMENT 10030NS DOLL 14,575.00 14,575.000 0.000 0.000 1.00 0.00
Project 0802730631901 Fed/State Project Number CB06 027 3063 000-003 Category 0002 DEMOBILIZATION
0070 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 6,600.00 6,600.00 6,600.00

SUBTOT

$6,600.00

$417,013.05
LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

 UNIT PRICE

ADJUSTED AMOUNT
SUBTOT

$0.00