Report_Id:   234204   Est NO  0006

Date:09/20/2023

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 234204 Estimate Number 0006 Estimate Type PROGRESS
District Office MANCHESTER (11360)  Smith, Cecil W

Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION ADDR SN 0 VC Code KY0033290
3009 ATKINSON AVENUE
SUITE 400
LEXINGTON , KY , 40509
Pay Period 08/12/2023  TO  08/25/2023
Date Approved 09/04/2023
Primary Proj Number 11061025E2301
Project No. HSIP 0251(048), HSIP 5203(022), HSIP 7550(002)
Primary County KNOX
Name of Road VARIOUS INTERSECTIONS IN DISTRICT 11
Description IMPROVEMENTS AT THE INTERSECTION OF US 25E AND KY 3041
     
     
Date Let 02/23/2023 Formal Acceptance
Date Awarded 03/06/2023 Date Work Began 06/05/2023
Date Contract Executed 04/25/2023 Open To Traffic
Date NTP Issued 04/26/2023 Actual Completion Date

Current Contract Amount

$1,248,562.29

Total to Date

Prev to Date

This Estimate

Original Amount

$1,248,562.29

Total Earnings

$682,168.68

$460,734.94

$221,433.74

Percent Complete

54.64

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$566,393.61

Gross Earnings

$682,168.68

$460,734.94

$221,433.74

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$682,168.68

$460,734.94

$221,433.74

Contract Id 234204

Change Order Summary

County KNOX
Estimate Nbr 0006 Project Number HSIP 0251(048), HSIP 5203(022), HSIP 7550(002)
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 08/12/2023  TO  08/25/2023
 
 
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 234204

COMMONWEALTH OF KENTUCKY

County KNOX
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number 11061025E2301
Estimate Nbr 0006 Period 08/12/2023  TO  08/25/2023
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project 11061025E2301 Fed/State Project Number HSIP 0251(048) Category 0001 PAVING
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 DGA BASE 00001 TON 3,247.00 3,247.000 430.510 430.510 38.00 16,359.38
0010 ASPHALT SEAL AGGREGATE 00100 TON 22.30 22.300 0.000 0.000 200.00 0.00
0015 ASPHALT SEAL COAT 00103 TON 2.80 2.800 0.000 0.000 3,000.00 0.00
0020 CL3 ASPH BASE 1.00D PG64-22 00214 TON 2,984.00 2,984.000 768.890 1,242.600 2,011.490 96.00 73,813.44 193,103.04
0025 ASPHALT MATERIAL FOR TACK 00356 TON 6.10 6.100 1.570 1.570 10.00 15.70
0030 LONGITUDINAL EDGE KEY 21289ED LF 2,513.00 2,513.000 185.000 1,276.000 1,461.000 5.75 1,063.75 8,400.75
0035 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 361.00 361.000 248.870 0.000 248.870 165.00 41,063.55 41,063.55
Project 11061025E2301 Fed/State Project Number HSIP 0251(048) Category 0002 ROADWAY
0040 STANDARD BARRIER MEDIAN TYPE 2 01917 SQYD 1,246.00 1,246.000 644.000 602.000 1,246.000 130.00 83,720.00 161,980.00
0045 REMOVE PAVEMENT 02091 SQYD 2,664.00 2,664.000 66.000 1,940.000 2,006.000 15.00 990.00 30,090.00
0050 TEMP DITCH 02159 LF 1,450.00 1,450.000 0.000 0.000 0.01 0.00
0055 CLEAN TEMP DITCH 02160 LF 725.00 725.000 0.000 0.000 0.01 0.00
0060 ROADWAY EXCAVATION 02200 CUYD 2,461.00 2,461.000 1,530.000 1,530.000 25.00 38,250.00
0065 TEMPORARY SIGNS 02562 SQFT 178.00 178.000 354.000 354.000 14.00 4,956.00
0070 MAINTAIN & CONTROL TRAFFIC (KNOX US 25E HSIP) 02650 LS 1.00 1.000 0.500 0.500 28,000.00 14,000.00
0075 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 3.00 3.000 3.000 3.000 2,996.00 8,988.00
0080 SHOULDER RUMBLE STRIPS 02696 LF 1,106.00 1,106.000 0.000 0.000 6.00 0.00
0085 TEMP SILT FENCE 02701 LF 1,450.00 1,450.000 0.000 0.000 3.29 0.00
0090 SILT TRAP TYPE A 02703 EACH 4.00 4.000 0.000 0.000 149.80 0.00
0095 SILT TRAP TYPE B 02704 EACH 4.00 4.000 0.000 0.000 171.20 0.00
0100 SILT TRAP TYPE C 02705 EACH 4.00 4.000 0.000 0.000 149.80 0.00
0105 CLEAN SILT TRAP TYPE A 02706 EACH 4.00 4.000 0.000 0.000 0.01 0.00
0110 CLEAN SILT TRAP TYPE B 02707 EACH 4.00 4.000 0.000 0.000 0.01 0.00
0115 CLEAN SILT TRAP TYPE C 02708 EACH 4.00 4.000 0.000 0.000 0.01 0.00
0120 STAKING (KNOX US 25E HSIP) 02726 LS 1.00 1.000 0.000 0.000 23,500.00 0.00
0125 TUBULAR MARKERS 03225 EACH 117.00 117.000 0.000 0.000 52.00 0.00
0130 EROSION CONTROL BLANKET 05950 SQYD 4,000.00 4,000.000 0.000 0.000 1.65 0.00
0135 TEMP MULCH 05952 SQYD 11,356.00 11,356.000 0.000 0.000 0.45 0.00
0140 TEMP SEEDING AND PROTECTION 05953 SQYD 8,513.00 8,513.000 0.000 0.000 0.46 0.00
0145 INITIAL FERTILIZER 05963 TON 0.40 0.400 0.000 0.000 1,900.00 0.00
0150 MAINTENANCE FERTILIZER 05964 TON 0.30 0.300 0.000 0.000 1,900.00 0.00
0155 SEEDING AND PROTECTION 05985 SQYD 6,460.00 6,460.000 0.000 0.000 1.25 0.00
0160 AGRICULTURAL LIMESTONE 05992 TON 5.00 5.000 0.000 0.000 145.00 0.00
0165 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 15,000.00 15,000.000 0.000 0.000 0.30 0.00
0170 PAVE STRIPING-THERMO-6 IN W 06542 LF 3,206.00 3,206.000 0.000 0.000 1.50 0.00
0175 PAVE STRIPING-THERMO-6 IN Y 06543 LF 4,906.00 4,906.000 0.000 0.000 1.50 0.00
0180 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 237.00 237.000 0.000 0.000 12.00 0.00
0185 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 285.00 285.000 0.000 0.000 8.00 0.00
0190 PAVE MARKING-THERMO CURV ARROW 06574 EACH 16.00 16.000 0.000 0.000 120.00 0.00
0195 PAVE MARKING-THERMO COMB ARROW 06575 EACH 8.00 8.000 0.000 0.000 140.00 0.00
0200 PAVE MARKING-THERMO ONLY 06576 EACH 6.00 6.000 0.000 0.000 300.00 0.00
0205 PAVE MARKING-THERMO MERGE ARROW 06578 EACH 2.00 2.000 0.000 0.000 300.00 0.00
0210 PAVEMENT MARKING REMOVAL 06598 SQFT 565.00 565.000 0.000 0.000 6.00 0.00
0215 FUEL ADJUSTMENT 10020NS DOLL 6,338.00 6,338.000 0.000 0.000 1.00 0.00
0220 ASPHALT ADJUSTMENT 10030NS DOLL 12,065.00 12,065.000 0.000 0.000 1.00 0.00
0225 SAWCUT PAVEMENT 20550ND LF 2,278.00 2,278.000 168.000 2,107.000 2,275.000 6.00 1,008.00 13,650.00
0230 WATER BLASTING EXISTING STRIPE 22664EN LF 474.00 474.000 0.000 0.000 2.00 0.00
0235 QWICK CURB MEDIAN SEPARATOR 22680EN LF 140.00 140.000 0.000 0.000 125.00 0.00
0240 YELLOW PAINT FOR MEDIAN SAFETY NOSE 23608EC SQFT 10,242.00 10,242.000 0.000 0.000 1.50 0.00
0245 CONCRETE ISLAND 24651ED SQYD 118.00 118.000 113.000 0.000 113.000 175.00 19,775.00 19,775.00
0250 PAVE MARK THERMO CHEVRON 24679ED SQFT 249.00 249.000 0.000 0.000 8.00 0.00
0255 PAVE MARKING-THERMO DOTTED LANE EXTEN 24683ED LF 133.00 133.000 0.000 0.000 5.00 0.00
Project 11061025E2301 Fed/State Project Number HSIP 0251(048) Category 0003 DRAINAGE
0260 ENTRANCE PIPE-18 IN 00441 LF 179.00 179.000 136.000 136.000 95.00 12,920.00
0265 STORM SEWER PIPE-15 IN 00521 LF 425.00 425.000 446.000 446.000 100.00 44,600.00
0270 STORM SEWER PIPE-18 IN 00522 LF 242.00 242.000 246.000 246.000 140.00 34,440.00
0275 REMOVE PIPE 01310 LF 230.00 230.000 83.000 83.000 20.00 1,660.00
0280 DROP BOX INLET TYPE 1 01490 EACH 3.00 3.000 1.000 1.000 6,206.00 6,206.00
0285 DROP BOX INLET TYPE 13G 01559 EACH 6.00 6.000 4.000 4.000 3,000.00 12,000.00
0290 CAP DROP BOX INLET 01584 EACH 2.00 2.000 2.000 2.000 2,000.00 4,000.00
0295 REMOVE DROP BOX INLET 01585 EACH 1.00 1.000 0.000 0.000 1,500.00 0.00
0300 CORED HOLE DRAINAGE BOX CON- 18 IN 21541NN EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0305 CORED HOLE DRAINAGE BOX CON-15 IN 23822EC EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0310 PIPELINE INSPECTION 24814EC LF 667.00 667.000 0.000 0.000 3.00 0.00
Project 11061025E2301 Fed/State Project Number HSIP 0251(048) Category 0004 SIGNING
0315 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 186.07 186.070 0.000 0.000 26.00 0.00
0320 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 104.75 104.750 0.000 0.000 28.00 0.00
0325 STEEL POST TYPE 1 06410 LF 343.00 343.000 0.000 0.000 24.00 0.00
0330 REMOVE SIGN 21373ND EACH 5.00 5.000 0.000 0.000 50.00 0.00
0335 GMSS TYPE D SURFACE MOUNT 21596ND EACH 6.00 6.000 0.000 0.000 300.00 0.00
0340 REMOVE AND RELOCATE SIGN ASSEMBLY 22400NN EACH 3.00 3.000 0.000 0.000 300.00 0.00
0345 BARCODE SIGN INVENTORY 24631EC EACH 55.00 55.000 0.000 0.000 15.00 0.00
Project 11061025E2301 Fed/State Project Number HSIP 0251(048) Category 0005 DEMOBILIZATION
0350 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 6,060.00 0.00

SUBTOT

$221,433.74

$671,457.42

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 11063025W2301 Fed/State Project Number HSIP 5203(022) 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
0515 MAINTAIN & CONTROL TRAFFIC (LAUREL US 25W HSIP) 02650 LS 1.00 1.000 1.000 1.000 3,500.00 3,500.00
0520 STAKING (LAUREL US 25W HSIP) 02726 LS 1.00 1.000 1.000 1.000 2,500.00 2,500.00
Project 11063025W2301 Fed/State Project Number HSIP 5203(022) Category 0002 SIGNING
0525 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 48.21 48.210 48.590 48.590 26.00 1,263.34
0530 STEEL POST TYPE 1 06410 LF 58.00 58.000 81.580 81.580 24.00 1,957.92
0535 REMOVE SIGN 21373ND EACH 4.00 4.000 4.000 4.000 50.00 200.00
0540 BARCODE SIGN INVENTORY 24631EC EACH 17.00 17.000 16.000 16.000 15.00 240.00
Project 11063025W2301 Fed/State Project Number HSIP 5203(022) Category 0003 DEMOBILIZATION
0545 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 6,060.00 0.00

SUBTOT

$0.00

$681,118.68

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 11118025W2301 Fed/State Project Number HSIP 7550(002) Category 0001 PAVING
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
0355 ASPHALT MATERIAL FOR TACK 00356 TON 0.50 0.500 0.000 0.000 10.00 0.00
0360 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 4,500.00 0.00
0365 ASPHALT PAVE MILLING & TEXTURING 02677 TON 79.00 79.000 0.000 0.000 90.00 0.00
0370 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 79.00 79.000 0.000 0.000 165.00 0.00
Project 11118025W2301 Fed/State Project Number HSIP 7550(002) Category 0002 ROADWAY
0375 STANDARD CURB AND GUTTER 01810 LF 96.00 96.000 0.000 0.000 55.00 0.00
0380 REMOVE CURB AND GUTTER 01812 LF 68.00 68.000 0.000 0.000 25.00 0.00
0385 REMOVE PAVEMENT 02091 SQYD 45.00 45.000 0.000 0.000 15.00 0.00
0390 EMBANKMENT IN PLACE 02230 CUYD 3.00 3.000 3.000 3.000 350.00 1,050.00
0395 TEMPORARY SIGNS 02562 SQFT 180.00 180.000 0.000 0.000 14.00 0.00
0400 MAINTAIN & CONTROL TRAFFIC (WHITLEY US 25W HSIP) 02650 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0405 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 2,996.00 0.00
0410 SILT TRAP TYPE C 02705 EACH 2.00 2.000 0.000 0.000 149.80 0.00
0415 CLEAN SILT TRAP TYPE C 02708 EACH 2.00 2.000 0.000 0.000 0.01 0.00
0420 STAKING (WHITLEY US 25W HSIP) 02726 LS 1.00 1.000 0.000 0.000 1,800.00 0.00
0425 TEMP MULCH 05952 SQYD 45.00 45.000 0.000 0.000 0.45 0.00
0430 TEMP SEEDING AND PROTECTION 05953 SQYD 45.00 45.000 0.000 0.000 0.46 0.00
0435 SODDING 05990 SQYD 45.00 45.000 0.000 0.000 40.70 0.00
0440 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 892.00 892.000 0.000 0.000 0.50 0.00
0445 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 89.00 89.000 0.000 0.000 8.00 0.00
0450 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 34.00 34.000 0.000 0.000 12.00 0.00
0455 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 249.00 249.000 0.000 0.000 8.00 0.00
0460 PAVE MARKING-THERMO COMB ARROW 06575 EACH 1.00 1.000 0.000 0.000 140.00 0.00
0465 PAVEMENT MARKING REMOVAL 06598 SQFT 61.00 61.000 0.000 0.000 6.00 0.00
0470 SAWCUT PAVEMENT 20550ND LF 96.00 96.000 0.000 0.000 6.00 0.00
0475 WATER BLASTING EXISTING STRIPE 22664EN LF 370.00 370.000 0.000 0.000 2.00 0.00
Project 11118025W2301 Fed/State Project Number HSIP 7550(002) Category 0003 SIGNING
0480 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 98.44 98.440 0.000 0.000 26.00 0.00
0485 STEEL POST TYPE 1 06410 LF 137.00 137.000 0.000 0.000 24.00 0.00
0490 REMOVE SIGN 21373ND EACH 5.00 5.000 0.000 0.000 50.00 0.00
0495 GMSS TYPE D SURFACE MOUNT 21596ND EACH 9.00 9.000 0.000 0.000 300.00 0.00
0500 REMOVE AND RELOCATE SIGN ASSEMBLY 22400NN EACH 1.00 1.000 0.000 0.000 300.00 0.00
0505 BARCODE SIGN INVENTORY 24631EC EACH 26.00 26.000 0.000 0.000 15.00 0.00
Project 11118025W2301 Fed/State Project Number HSIP 7550(002) Category 0004 DEMOBILIZATION
0510 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 6,060.00 0.00

SUBTOT

$0.00

$682,168.68

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00