|
Report_Id:ESTIMATE FINAL updated 6-26-09 |
Date:06/09/2025 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 235253 | Estimate Number | 0006 | Estimate Type FINAL | |||
| District Office | LOUISVILLE (05320) Tipton, Michael S. | ||||||
| Contractor | GALUSHA CONTRACTING LLC | ADDR SN 0 VC Code KS0004978 | |||||
| , , | |||||||
| Pay Period | 06/14/2024 TO 04/30/2025 | ||||||
| Date Approved | 06/09/2025 | ||||||
| Primary Proj Number | BR10610072300 | ||||||
| Project No. | STP BRZ 9030 (346) | ||||||
| Primary County | SHELBY | ||||||
| Name of Road | CR 1007 | ||||||
| Description | REPLACE BRIDGE ON MOODY PIKE OVER FOX RUN CREEK | ||||||
| Date Let | 01/26/2023 | Formal Acceptance | 06/17/2024 | ||||
| Date Awarded | 02/06/2023 | Date Work Began | 11/23/2023 | ||||
| Date Contract Executed | 03/01/2023 | Open To Traffic | 06/07/2024 | ||||
| Date NTP Issued | 03/01/2023 | Actual Completion Date | 06/07/2024 | ||||
| Current Contract Amount | $304,895.67 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $336,003.14 |
Total Earnings | $304,895.67 |
$301,145.67 |
$3,750.00 |
|
| Percent Complete | 100 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $0.00 |
Gross Earnings | $304,895.67 |
$301,145.67 |
$3,750.00 |
|
| Total Change Orders | $-31,107.47 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $304,895.67 |
$301,145.67 |
$3,750.00 |
|||
| Contract Id | 235253 | Change Order Summary |
County | SHELBY | ||||||
| Estimate Nbr | 0006 | Project Number | STP BRZ 9030 (346) | |||||||
| Contractor | GALUSHA CONTRACTING LLC | Period | 06/14/2024 TO 04/30/2025 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | NEW BRIDGE DESIGN - VALUE ENGINEERING | Approved | 06/05/2024 | $-31,107.47 | 228.0 | |||||
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 | 235253 | COMMONWEALTH OF KENTUCKY |
County | SHELBY | ||||||
| Contract No | TRANSPORTATION CABINET |
Primary Project Number | BR10610072300 | |||||||
| Estimate Nbr | 0006 | Period | 06/14/2024 TO 04/30/2025 | |||||||
| Contractor | GALUSHA CONTRACTING LLC | |||||||||
| Project | BR10610072300 | Fed/State Project Number | STP BRZ 9030 (346) | 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 | BR10610072300 | Fed/State Project Number | STP BRZ 9030 (346) | Category | 0001 BRIDGE - 106C00004N | |||||||
| 0005 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 15.00 | 0.000 | 0.000 | 0.000 | 744.00 | 0.00 | |||
| 0010 | GRANULAR EMBANKMENT | 02223 | CUYD | 94.00 | 0.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
| 0015 | CLEARING AND GRUBBING APPROX LESS THAN 1 ACRE | 02545 | LS | 1.00 | 0.000 | 0.000 | 0.000 | 4,000.00 | 0.00 | |||
| 0020 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 0.000 | 0.000 | 0.000 | 3,500.00 | 0.00 | |||
| 0025 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 2.00 | 0.000 | 0.000 | 0.000 | 3,500.00 | 0.00 | |||
| 0030 | STAKING | 02726 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 4,000.00 | 4,000.00 | |||
| 0035 | REMOVE STRUCTURE | 02731 | LS | 1.00 | 0.000 | 0.000 | 0.000 | 17,500.00 | 0.00 | |||
| 0040 | WATERPROOFING MEMBRANE | 03250 | SQYD | 67.00 | 0.000 | 0.000 | 0.000 | 54.00 | 0.00 | |||
| 0045 | BRIDGE OVERLAY APPROACH PAVEMENT | 03304 | SQYD | 180.00 | 0.000 | 0.000 | 0.000 | 139.00 | 0.00 | |||
| 0050 | STRUCTURE EXCAV-SOLID ROCK | 08002 | CUYD | 37.00 | 37.000 | 37.000 | 37.000 | 150.00 | 5,550.00 | |||
| 0055 | FOUNDATION PREPARATION | 08003 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 50,000.00 | 50,000.00 | |||
| 0060 | CONCRETE-CLASS A | 08100 | CUYD | 118.00 | 0.000 | 0.000 | 0.000 | 1,288.00 | 0.00 | |||
| 0065 | STEEL REINFORCEMENT | 08150 | LB | 10,770.00 | 10,770.000 | 10,770.000 | 10,770.000 | 2.32 | 24,986.40 | |||
| 0070 | STEEL REINFORCEMENT-EPOXY COATED | 08151 | LB | 2,063.00 | 0.000 | 0.000 | 0.000 | 1.98 | 0.00 | |||
| 0075 | EROSION CONTROL | 21415ND | LS | 1.00 | 0.000 | 0.000 | 0.000 | 4,500.00 | 0.00 | |||
| 8000 | CONCRETE-CLASS AA | 08104 | CUYD | 0.00 | 17.000 | 17.000 | 17.000 | 2,765.00 | 47,005.00 | |||
| 8001 | ARMORED EDGE FOR CONCRETE | 03299 | LF | 0.00 | 26.000 | 26.000 | 26.000 | 80.00 | 2,080.00 | |||
| 8002 | JPC PAVEMENT-8 IN | 02084 | SQYD | 0.00 | 66.600 | 66.600 | 66.600 | 263.81 | 17,569.74 | |||
| 8003 | PRECAST PC BOX BEAM CB17-48 | 08662 | LF | 0.00 | 136.000 | 136.000 | 136.000 | 446.72 | 60,753.92 | |||
| 8004 | CONCRETE-CLASS A | 08100 | CUYD | 0.00 | 92.000 | 92.000 | 92.000 | 821.05 | 75,536.60 | |||
| 8005 | REMOVE STRUCTURE | 02731 | LS | 0.00 | 1.000 | 1.000 | 1.000 | 10,500.00 | 10,500.00 | |||
| 8006 | STEEL REINFORCEMENT-EPOXY COATED | 08151 | LB | 0.00 | 1,100.000 | 1,100.000 | 1,100.000 | 1.74 | 1,914.00 | |||
| Project | BR10610072300 | Fed/State Project Number | STP BRZ 9030 (346) | Category | 0002 DEMOBILIZATION | |||||||
| 0080 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.750 | 0.250 | 1.000 | 5,000.00 | 3,750.00 | 5,000.00 | |
| SUBTOT | $3,750.00 |
$304,895.66 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||