Report_Id:   253036   Est NO  0001

Date:08/04/2025

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 253036 Estimate Number 0001 Estimate Type PROGRESS
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 06/27/2025  TO  07/25/2025
Date Approved 08/03/2025
Primary Proj Number 0802715762501
Project No. CB06 027 1576 000-004, CB06 027 3066 000-003
Primary County CLINTON
Name of Road VARIOUS ROADS IN CLINTON COUNTY
Description FROM KY 3066, EXTENDING NORTH TO FELKINS RD (PR 1102).
     
     
Date Let 05/22/2025 Formal Acceptance
Date Awarded 06/03/2025 Date Work Began 06/25/2025
Date Contract Executed 06/27/2025 Open To Traffic
Date NTP Issued 06/27/2025 Actual Completion Date

Current Contract Amount

$480,374.65

Total to Date

Prev to Date

This Estimate

Original Amount

$480,374.65

Total Earnings

$440,344.79

$0.00

$440,344.79

Percent Complete

91.67

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$40,029.86

Gross Earnings

$440,344.79

$0.00

$440,344.79

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$440,344.79

$0.00

$440,344.79

Contract Id 253036

Change Order Summary

County CLINTON
Estimate Nbr 0001 Project Number CB06 027 1576 000-004, CB06 027 3066 000-003
Contractor GADDIE-SHAMROCK LLC Period 06/27/2025  TO  07/25/2025
 
 
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 253036

COMMONWEALTH OF KENTUCKY

County CLINTON
Contract Type ASRS   ASPHALT RESURFACING

TRANSPORTATION CABINET

Primary Project Number 0802715762501
Estimate Nbr 0001 Period 06/27/2025  TO  07/25/2025
Contractor GADDIE-SHAMROCK LLC
 
Project 0802715762501 Fed/State Project Number CB06 027 1576 000-004 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
0005 LEVELING & WEDGING PG64-22 00190 TON 103.00 103.000 103.040 0.000 103.040 102.50 10,561.60 10,561.60
0010 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,680.00 1,680.000 1,679.710 0.000 1,679.710 102.50 172,170.27 172,170.27
0015 ASPHALT MATERIAL FOR TACK 00356 TON 15.00 15.000 6.840 0.000 6.840 0.01 0.06 0.06
0020 TEMPORARY SIGNS 02562 SQFT 310.00 310.000 0.000 0.000 0.01 0.00
0025 MAINTAIN & CONTROL TRAFFIC (KY 1576) 02650 LS 1.00 1.000 0.500 0.000 0.500 2,750.00 1,375.00 1,375.00
0030 MOBILIZATION FOR MILL & TEXT (KY 1576) 02676 LS 1.00 1.000 1.000 0.000 1.000 12,000.00 12,000.00 12,000.00
0035 ASPHALT PAVE MILLING & TEXTURING 02677 TON 10.00 10.000 11.800 0.000 11.800 0.01 0.11 0.11
0040 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 15,000.00 15,000.000 4,337.000 0.000 4,337.000 0.01 43.37 43.37
0045 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 33,000.00 33,000.000 22,900.000 0.000 22,900.000 0.32 7,328.00 7,328.00
0050 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 14.00 14.000 0.000 0.000 16.00 0.00
0055 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 14.00 14.000 0.000 0.000 16.00 0.00
0060 FUEL ADJUSTMENT 10020NS DOLL 3,697.00 3,697.000 0.000 0.000 1.00 0.00
0065 ASPHALT ADJUSTMENT 10030NS DOLL 9,285.00 9,285.000 0.000 0.000 1.00 0.00
Project 0802715762501 Fed/State Project Number CB06 027 1576 000-004 Category 0002 DEMOBILIZATION
0070 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,750.01 0.00

SUBTOT

$203,478.43

$203,478.43

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 0802730662501 Fed/State Project Number CB06 027 3066 000-003 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
0075 LEVELING & WEDGING PG64-22 00190 TON 107.00 107.000 107.090 0.000 107.090 102.50 10,976.72 10,976.72
0080 CL2 ASPH BASE 1.00D PG64-22 00212 TON 120.00 120.000 120.400 0.000 120.400 185.00 22,274.00 22,274.00
0085 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,750.00 1,750.000 1,750.490 0.000 1,750.490 102.50 179,425.22 179,425.22
0090 ASPHALT MATERIAL FOR TACK 00356 TON 15.00 15.000 0.000 0.000 0.01 0.00
0095 ASPHALT MATERIAL FOR TACK 00356 TON 15.00 15.000 14.390 0.000 14.390 0.01 0.14 0.14
0100 TEMPORARY SIGNS 02562 SQFT 270.00 270.000 0.000 0.000 0.01 0.00
0105 MAINTAIN & CONTROL TRAFFIC (KY 3066) 02650 LS 1.00 1.000 0.500 0.000 0.500 4,150.00 2,075.00 2,075.00
0110 MOBILIZATION FOR MILL & TEXT (KY 3066) 02676 LS 1.00 1.000 1.000 0.000 1.000 14,750.00 14,750.00 14,750.00
0115 ASPHALT PAVE MILLING & TEXTURING 02677 TON 130.00 130.000 125.290 0.000 125.290 0.01 1.25 1.25
0120 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 10,000.00 10,000.000 0.000 0.000 0.01 0.00
0125 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 26,000.00 26,000.000 23,012.500 0.000 23,012.500 0.32 7,364.00 7,364.00
0130 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 16.00 16.000 0.000 0.000 16.00 0.00
0135 FUEL ADJUSTMENT 10020NS DOLL 3,161.00 3,161.000 0.000 0.000 1.00 0.00
0140 ASPHALT ADJUSTMENT 10030NS DOLL 7,940.00 7,940.000 0.000 0.000 1.00 0.00
Project 0802730662501 Fed/State Project Number CB06 027 3066 000-003 Category 0002 DEMOBILIZATION
0145 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,749.99 0.00

SUBTOT

$236,866.34

$440,344.77

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00