Report_Id:   221047   Est NO  0039

Date:07/21/2025

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 221047 Estimate Number 0039 Estimate Type PROGRESS
District Office ELIZABETHTOWN (04320)  Farmer, Thomas Eric

Contractor RAME CONTRACTING LLC ADDR SN 1 VC Code KY0036496
651 CO-OP DRIVE
PO BOX 293
SPRINGFIELD , KY , 40069
Pay Period 05/03/2025  TO  06/17/2025
Date Approved 07/11/2025
Primary Proj Number DE04400682206
Project No. STP 5105 (042), STP 5105 (042)
Primary County GREEN
Name of Road EDMONTON ROAD(US-68)
Description ADDRESS SAFETY, GEOMETRIC DEFICIENCIES, AND MAINTENANCE ISSU ES ALONG US-68 FROM 1600 FEET WEST OF SOUTH THURLOW RD(MP 9.
     
     
Date Let 08/18/2022 Formal Acceptance 02/05/2025
Date Awarded 08/30/2022 Date Work Began 10/31/2022
Date Contract Executed 09/19/2022 Open To Traffic 04/05/2024
Date NTP Issued 09/19/2022 Actual Completion Date 04/05/2024

Current Contract Amount

$6,310,252.42

Total to Date

Prev to Date

This Estimate

Original Amount

$6,200,798.67

Total Earnings

$5,765,360.81

$5,705,385.11

$59,975.70

Percent Complete

91.37

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$544,891.61

Gross Earnings

$5,765,360.81

$5,705,385.11

$59,975.70

Total Change Orders

$109,453.75

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$5,765,360.81

$5,705,385.11

$59,975.70

Contract Id 221047

Change Order Summary

County GREEN
Estimate Nbr 0039 Project Number STP 5105 (042), STP 5105 (042)
Contractor RAME CONTRACTING LLC Period 05/03/2025  TO  06/17/2025
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Headwall, Guardrail, Time and Materials Approved 11/08/2024 $0.00 2.0
002 Liquidated Damage Override Approved 11/17/2023 $0.00 0.0
003 Lot Pay Adjustment OVERRIDE Approved 04/26/2024 $0.00 1.0
004 Rideability Asphalt OVERRIDE Approved 05/31/2024 $0.00 1.0
005 Slide Repair Approved 06/17/2025 $109,453.75 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 221047

COMMONWEALTH OF KENTUCKY

County GREEN
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE04400682206
Estimate Nbr 0039 Period 05/03/2025  TO  06/17/2025
Contractor RAME CONTRACTING LLC
 
Project DE04400682206 Fed/State Project Number STP 5105 (042) 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 DE04400682206 Fed/State Project Number STP 5105 (042) Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 14,041.00 14,041.000 15,323.750 15,323.750 28.50 436,726.87
0010 TRAFFIC BOUND BASE 00020 TON 2,070.00 2,070.000 1,237.420 1,237.420 28.50 35,266.47
0015 ASPHALT SEAL AGGREGATE 00100 TON 103.00 103.000 97.290 97.290 95.00 9,242.55
0020 ASPHALT SEAL COAT 00103 TON 13.00 13.000 13.640 13.640 945.00 12,889.80
0025 LEVELING & WEDGING PG64-22 00190 TON 36.54 36.540 1,193.200 1,193.200 101.50 121,109.80
0030 CL2 ASPH BASE 0.75D PG64-22 00221 TON 9,397.00 9,397.000 9,264.950 9,264.950 84.50 782,888.27
0035 CL2 ASPH SURF 0.38D PG64-22 00301 TON 3,082.00 3,082.000 2,486.740 2,486.740 98.50 244,943.89
0040 ASPHALT MATERIAL FOR TACK 00356 TON 4.27 4.270 23.670 23.670 795.00 18,817.65
0045 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 351.00 351.000 350.000 350.000 105.00 36,750.00
0050 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 33,964.00 33,964.000 29,731.000 29,731.000 2.70 80,273.70
0055 FABRIC-GEOTEXTILE CLASS 1A 02604 SQYD 44,686.00 44,686.000 27,129.990 27,129.990 4.50 122,084.95
0060 ASPHALT PAVE MILLING & TEXTURING 02677 TON 163.00 163.000 0.000 0.000 65.00 0.00
0065 JOINT ADHESIVE 20071EC LF 12,146.00 12,146.000 0.000 0.000 0.75 0.00
8005 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 0.001 -7,840.060 -7,840.060 1.00 -7,840.06
8008 RIDE QUALITY ADJUSTMENT ASPHALT 10005NS DOLL 0.00 0.001 -13,950.000 -13,950.000 1.00 -13,950.00
Project DE04400682206 Fed/State Project Number STP 5105 (042) Category 0002 ROADWAY
0070 CRUSHED AGGREGATE SIZE NO 2 00078 TON 11.00 11.000 0.000 0.000 115.00 0.00
0075 ENTRANCE PIPE-15 IN 00440 LF 401.00 401.000 347.000 347.000 61.50 21,340.50
0080 ENTRANCE PIPE-24 IN 00443 LF 56.00 56.000 56.000 56.000 80.00 4,480.00
0085 PERFORATED PIPE-4 IN 01000 LF 420.00 420.000 107.500 107.500 10.00 1,075.00
0090 NON-PERFORATED PIPE-4 IN 01010 LF 110.00 110.000 0.000 0.000 12.00 0.00
0095 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 3.00 3.000 0.000 0.000 550.00 0.00
0100 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 4.00 4.000 0.000 0.000 650.00 0.00
0105 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 3.00 3.000 0.000 0.000 800.00 0.00
0110 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 1.00 1.000 0.000 0.000 700.00 0.00
0115 REMOVE PIPE 01310 LF 330.00 330.000 298.000 298.000 12.00 3,576.00
0120 ISLAND HEADER CURB TYPE 1 01890 LF 50.00 50.000 50.000 50.000 68.00 3,400.00
0125 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 62.00 62.000 66.000 66.000 15.00 990.00
0130 BARRICADE-TYPE III 02014 EACH 4.00 4.000 4.000 4.000 200.00 800.00
0135 REMOVE PAVEMENT 02091 SQYD 1,280.00 1,280.000 1,280.000 1,280.000 8.00 10,240.00
0140 TEMP DITCH 02159 LF 2,854.00 2,854.000 0.000 0.000 2.00 0.00
0145 CLEAN TEMP DITCH 02160 LF 1,427.00 1,427.000 0.000 0.000 0.50 0.00
0150 ROADWAY EXCAVATION 02200 CUYD 198,799.00 198,799.000 198,860.040 198,860.040 13.25 2,634,895.53
0155 WATER 02242 MGAL 216.00 216.000 0.000 0.000 1.00 0.00
0160 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 4,375.00 4,375.000 3,691.000 3,691.000 36.75 135,644.25
0165 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 9.00 9.000 8.000 8.000 100.00 800.00
0170 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 2.00 2.000 2.000 2.000 3,000.00 6,000.00
0175 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 3.00 3.000 1.000 1.000 3,900.00 3,900.00
0180 REMOVE GUARDRAIL 02381 LF 2,839.00 2,839.000 3,100.000 3,100.000 3.50 10,850.00
0185 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 4.00 4.000 4.000 4.000 4,000.00 16,000.00
0190 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 69.00 69.000 34.500 34.500 200.00 6,900.00
0195 WITNESS POST 02432 EACH 6.00 6.000 6.000 6.000 150.00 900.00
0200 CHANNEL LINING CLASS IV 02488 CUYD 2,692.00 2,692.000 2,538.690 2,538.690 15.00 38,080.35
0205 CLEARING AND GRUBBING 21 ACRES 02545 LS 1.00 1.000 1.000 1.000 70,000.00 70,000.00
0210 TEMPORARY SIGNS 02562 SQFT 250.00 250.000 200.000 200.000 5.16 1,032.00
0215 EDGE KEY 02585 LF 52.00 52.000 194.000 194.000 30.00 5,820.00
0220 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 29,812.00 29,812.000 894.000 894.000 3.00 2,682.00
0225 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 1,539.00 1,539.000 832.690 832.690 2.00 1,665.38
0230 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 105,000.00 105,000.00
0235 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 120,000.00 120,000.00
0240 LANE CLOSURE 02653 EACH 6.00 6.000 0.000 0.000 2,550.00 0.00
0245 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 2.000 14,500.00 29,000.00
0250 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 4,000.00 0.00
0255 ASPHALT PAVE MILLING & TEXTURING 02677 TON 10.00 10.000 0.000 0.000 65.00 0.00
0260 SHOULDER RUMBLE STRIPS 02696 LF 10,945.00 10,945.000 11,867.000 11,867.000 0.65 7,713.55
0265 TEMP SILT FENCE 02701 LF 2,854.00 2,854.000 465.000 465.000 3.00 1,395.00
0270 SILT TRAP TYPE A 02703 EACH 21.00 21.000 11.000 11.000 200.00 2,200.00
0275 SILT TRAP TYPE B 02704 EACH 21.00 21.000 38.000 38.000 200.00 7,600.00
0280 SILT TRAP TYPE C 02705 EACH 21.00 21.000 5.000 5.000 200.00 1,000.00
0285 CLEAN SILT TRAP TYPE A 02706 EACH 21.00 21.000 18.000 18.000 5.00 90.00
0290 CLEAN SILT TRAP TYPE B 02707 EACH 21.00 21.000 31.000 31.000 5.00 155.00
0295 CLEAN SILT TRAP TYPE C 02708 EACH 21.00 21.000 3.000 3.000 5.00 15.00
0300 STAKING 02726 LS 1.00 1.000 1.000 1.000 60,000.00 60,000.00
0305 ARROW PANEL 02775 EACH 2.00 2.000 2.000 2.000 4,000.00 8,000.00
0310 TEMP SIGNAL 2 PHASE 04933 EACH 1.00 1.000 1.000 1.000 25,000.00 25,000.00
0315 EROSION CONTROL BLANKET 05950 SQYD 6,940.00 6,940.000 32,300.990 32,300.990 1.85 59,756.83
0320 TEMP MULCH 05952 SQYD 67,082.00 67,082.000 14,108.330 14,108.330 0.30 4,232.49
0325 TEMP SEEDING AND PROTECTION 05953 SQYD 50,820.00 50,820.000 0.000 0.000 0.32 0.00
0330 INITIAL FERTILIZER 05963 TON 4.00 4.000 4.250 4.250 1,800.00 7,650.00
0335 MAINTENANCE FERTILIZER 05964 TON 2.00 2.000 0.000 0.000 1,800.00 0.00
0340 SEEDING AND PROTECTION 05985 SQYD 74,702.00 74,702.000 50,075.997 50,075.997 0.48 24,036.47
0345 SPECIAL SEEDING CROWN VETCH 05989 SQYD 17,350.00 17,350.000 34,641.660 34,641.660 0.36 12,470.99
0350 AGRICULTURAL LIMESTONE 05992 TON 46.00 46.000 0.000 0.000 150.00 0.00
0355 FLEXIBLE DELINEATOR POST-B/W 06403 EACH 6.00 6.000 6.000 6.000 80.00 480.00
0360 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 24,996.00 24,996.000 115,369.000 115,369.000 0.35 40,379.15
0365 PAVE STRIPING-THERMO-6 IN W 06542 LF 14,497.00 14,497.000 14,331.000 14,331.000 1.40 20,063.40
0370 PAVE STRIPING-THERMO-6 IN Y 06543 LF 13,222.00 13,222.000 13,226.000 13,226.000 1.40 18,516.40
0375 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 700.00 700.000 0.000 0.000 3.50 0.00
0380 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 700.00 700.000 0.000 0.000 3.50 0.00
0385 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 39.00 39.000 40.000 40.000 15.00 600.00
0390 PAVE MARKING-THERMO MERGE ARROW 06578 EACH 2.00 2.000 3.000 3.000 300.00 900.00
0395 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 355.00 355.000 172.000 172.000 6.00 1,032.00
0400 FUEL ADJUSTMENT 10020NS DOLL 62,660.00 34,674.150 -45,069.100 -45,069.100 1.00 -45,069.10
0405 ASPHALT ADJUSTMENT 10030NS DOLL 52,189.00 52,189.000 -92,478.050 0.000 -92,478.050 1.00 -92,478.05 -92,478.05
0410 OBJECT MARKER TY 3 20191ED EACH 7.00 7.000 5.000 5.000 150.00 750.00
0415 CENTERLINE RUMBLE STRIPS 20458ES403 LF 5,520.00 5,520.000 6,013.000 6,013.000 0.70 4,209.10
8001 TEMP GUARDRAIL 02397 LF 0.00 200.000 200.000 200.000 17.33 3,466.00
8002 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 0.00 2.000 2.000 2.000 1,280.00 2,560.00
8006 LIQUIDATED DAMAGES Contract Overtime 10111NS DOLL 0.00 0.001 -87,750.000 -87,750.000 1.00 -87,750.00
8009 COST PLUS WORK Time and Materials for Slide Repair 10080NSD DOLL 0.00 109,453.750 109,453.750 0.000 109,453.750 1.00 109,453.75 109,453.75
Project DE04400682206 Fed/State Project Number STP 5105 (042) Category 0003 DRAINAGE
0420 CULVERT PIPE-18 IN 00462 LF 262.00 262.000 262.000 262.000 80.00 20,960.00
0425 CULVERT PIPE-30 IN 00466 LF 181.00 181.000 181.000 181.000 168.00 30,408.00
0430 PIPE CULVERT HEADWALL-18 IN 01204 EACH 4.00 4.000 4.000 4.000 1,900.00 7,600.00
0435 PIPE CULVERT HEADWALL-30 IN 01210 EACH 3.00 3.000 2.000 2.000 3,615.00 7,230.00
0440 DROP BOX INLET TYPE 2 01493 EACH 2.00 2.000 2.000 2.000 7,250.00 14,500.00
8003 COST PLUS WORK Time and Materials for Grouting Class IV Ditch 10080NSD DOLL 0.00 6,487.580 6,487.580 6,487.580 1.00 6,487.58
8004 SLOPED AND MITERED HEADWALL-30 IN 26133ED EACH 0.00 1.000 1.000 1.000 5,940.00 5,940.00
Project DE04400682206 Fed/State Project Number STP 5105 (042) Category 0004 DEMOBILIZATION &/OR MOBILIZATION
0445 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 285,500.00 285,500.00
0450 DEMOBILIZATION 02569 LS 1.00 1.000 0.500 0.250 0.750 86,000.00 43,000.00 64,500.00

SUBTOT

$59,975.70

$5,755,828.50

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project DE04400682207 Fed/State Project Number STP 5105 (042) Category 0005 FEDERAL NON-PARTICIPATING
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
8006 EW~ Headwalls and Entrance Pipe Purchase 10098NX DOLL 0.00 9,532.270 9,532.270 9,532.270 1.00 9,532.27

SUBTOT

$0.00

$5,765,360.77

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00