ContID   251301   EST NO  0001

Date:07/06/2025

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 251301 Estimate Number 0001 Estimate Type DRAFT_PROGRESS
District Office LOUISVILLE (05380)  Barnett, Joseph W.

Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION MARS ADDR SN 0
3009 ATKINSON AVENUE
SUITE 400
LEXINGTON , KY , 40509
Pay Period 05/16/2025  TO  06/26/2025
Date Approved 07/03/2025
Primary Proj Number DE03712122419
Project No. FD04 037 1212 000-001
Primary County FRANKLIN
Name of Road VANDALAY DRIVE (CS 1212) AND WEST RIDGE ROAD (CS 1213)
Description RECONSTRUCTION OF WEST RIDGE ROAD AND VANDALAY DRIVE; AND EX TENSION OF VANDALAY DRIVE NORTH TO EAST-WEST CONNECTOR ROAD
     
     
Date Let 04/24/2025 Formal Acceptance
Date Awarded 05/06/2025 Date Work Began 06/09/2025
Date Contract Executed 05/16/2025 Open To Traffic
Date NTP Issued 05/16/2025 Actual Completion Date

Current Contract Amount

$3,288,667.69

Total to Date

Prev to Date

This Estimate

Original Amount

$3,288,667.69

Total Earnings

$344,480.74

$0.00

$344,480.74

Percent Complete

10.47

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,944,186.95

Gross Earnings

$344,480.74

$0.00

$0.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$344,480.74

$0.00

344,480.74

Contract Id 251301

Change Order Summary

County FRANKLIN
Estimate Nbr 0001 Project Number FD04 037 1212 000-001
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 05/16/2025  TO  06/26/2025
 
 
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 251301

COMMONWEALTH OF KENTUCKY

County FRANKLIN
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE03712122419
Estimate Nbr 0001 Period 05/16/2025  TO  06/26/2025
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project DE03712122419 Fed/State Project Number FD04 037 1212 000-001 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 DE03712122419 Fed/State Project Number FD04 037 1212 000-001 Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 4,227.00 4,227.000 0.000 0.000 32.50 0.00
0010 LEVELING & WEDGING PG64-22 00190 TON 249.00 249.000 0.000 0.000 109.00 0.00
0015 CL2 ASPH BASE 1.00D PG64-22 00212 TON 3,384.00 3,384.000 0.000 0.000 89.80 0.00
0020 CL2 ASPH SURF 0.38B PG64-22 00307 TON 1,472.00 1,472.000 0.000 0.000 109.00 0.00
0025 ASPHALT MATERIAL FOR TACK 00356 TON 11.30 11.300 0.000 0.000 350.00 0.00
0030 JPC PAVEMENT-11 IN 02071 SQYD 445.00 445.000 0.000 0.000 157.68 0.00
0035 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 450.00 450.000 0.000 0.000 92.65 0.00
0040 ASPHALT PAVE MILLING & TEXTURING 02677 TON 565.00 565.000 0.000 0.000 45.00 0.00
Project DE03712122419 Fed/State Project Number FD04 037 1212 000-001 Category 0002 ROADWAY
0045 PERFORATED PIPE-4 IN 01000 LF 3,494.00 3,494.000 0.000 0.000 15.00 0.00
0050 NON-PERFORATED PIPE-4 IN 01010 LF 90.00 90.000 0.000 0.000 35.00 0.00
0055 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 0.000 0.000 2,500.00 0.00
0060 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 14.00 14.000 0.000 0.000 50.00 0.00
0065 STANDARD CURB AND GUTTER 01810 LF 4,470.00 4,470.000 0.000 0.000 25.91 0.00
0070 STANDARD CURB AND GUTTER MOD 01811 LF 609.00 609.000 0.000 0.000 30.61 0.00
0075 REMOVE CURB AND GUTTER 01812 LF 1,593.00 1,593.000 0.000 0.000 4.68 0.00
0080 LIP CURB AND GUTTER 01820 LF 716.00 716.000 0.000 0.000 28.84 0.00
0085 STANDARD INTEGRAL CURB 01830 LF 32.00 32.000 0.000 0.000 38.24 0.00
0090 STANDARD HEADER CURB 01875 LF 417.00 417.000 0.000 0.000 32.13 0.00
0095 ISLAND HEADER CURB TYPE 1 01890 LF 42.00 42.000 0.000 0.000 39.58 0.00
0100 STANDARD BARRIER MEDIAN TYPE 2 01917 SQYD 733.90 733.900 0.000 0.000 91.45 0.00
0105 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 373.30 373.300 0.000 0.000 82.16 0.00
0110 MOUNTABLE MEDIAN TYPE 2 01937 SQYD 47.00 47.000 0.000 0.000 138.31 0.00
0115 MOUNTABLE MEDIAN TYPE 4 01941 SQYD 6.60 6.600 0.000 0.000 115.07 0.00
0120 BARRICADE-TYPE II 02013 EACH 7.00 7.000 0.000 0.000 497.61 0.00
0125 BARRICADE-TYPE III 02014 EACH 19.00 19.000 0.000 0.000 505.71 0.00
0130 REMOVE CONCRETE ISLAND 02016 SQYD 105.00 105.000 0.000 0.000 35.47 0.00
0135 REMOVE PAVEMENT 02091 SQYD 6,124.00 6,124.000 0.000 0.000 10.00 0.00
0140 TEMP DITCH 02159 LF 2,007.00 2,007.000 0.000 0.000 1.00 0.00
0145 CLEAN TEMP DITCH 02160 LF 1,004.00 1,004.000 0.000 0.000 0.01 0.00
0150 EMBANKMENT IN PLACE 02230 CUYD 32,027.00 32,027.000 7,790.000 0.000 7,790.000 18.00 140,220.00 140,220.00
0155 REMOVE GUARDRAIL 02381 LF 347.00 347.000 350.000 0.000 350.000 5.00 1,750.00 1,750.00
0160 WITNESS POST 02432 EACH 8.00 8.000 0.000 0.000 50.00 0.00
0165 CLEARING AND GRUBBING 3.2 AC. 02545 LS 1.00 1.000 0.750 0.000 0.750 50,000.00 37,500.00 37,500.00
0170 TEMPORARY SIGNS 02562 SQFT 276.00 276.000 164.500 0.000 164.500 10.60 1,743.70 1,743.70
0175 EDGE KEY 02585 LF 507.00 507.000 0.000 0.000 30.00 0.00
0180 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 165,000.00 0.00
0185 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 3,000.00 0.00
0190 TEMP SILT FENCE 02701 LF 2,007.00 2,007.000 2,610.000 0.000 2,610.000 3.00 7,830.00 7,830.00
0195 SILT TRAP TYPE A 02703 EACH 7.00 7.000 0.000 0.000 350.00 0.00
0200 SILT TRAP TYPE B 02704 EACH 7.00 7.000 1.000 0.000 1.000 150.00 150.00 150.00
0205 SILT TRAP TYPE C 02705 EACH 7.00 7.000 0.000 0.000 150.00 0.00
0210 CLEAN SILT TRAP TYPE A 02706 EACH 7.00 7.000 0.000 0.000 50.00 0.00
0215 CLEAN SILT TRAP TYPE B 02707 EACH 7.00 7.000 0.000 0.000 50.00 0.00
0220 CLEAN SILT TRAP TYPE C 02708 EACH 7.00 7.000 0.000 0.000 50.00 0.00
0225 SIDEWALK-4 IN CONCRETE 02720 SQYD 2,370.00 2,370.000 0.000 0.000 50.66 0.00
0230 STAKING 02726 LS 1.00 1.000 0.000 0.000 35,000.00 0.00
0235 REMOVE STRUCTURE (VANDALAY STA 51+00) 02731 LS 1.00 1.000 1.000 0.000 1.000 5,000.00 5,000.00 5,000.00
0240 ADJUST WATER VALVE 03425 EACH 3.00 3.000 0.000 0.000 100.00 0.00
0245 REMOVE LIGHTING 04940 LS 1.00 1.000 0.000 0.000 1,500.00 0.00
0250 EROSION CONTROL BLANKET 05950 SQYD 3,597.00 3,597.000 0.000 0.000 2.90 0.00
0255 TEMP MULCH 05952 SQYD 23,050.00 23,050.000 0.000 0.000 0.33 0.00
0260 TEMP SEEDING AND PROTECTION 05953 SQYD 17,279.00 17,279.000 0.000 0.000 0.35 0.00
0265 INITIAL FERTILIZER 05963 TON 0.90 0.900 0.000 0.000 1,500.00 0.00
0270 MAINTENANCE FERTILIZER 05964 TON 0.50 0.500 0.000 0.000 1,600.00 0.00
0275 SEEDING AND PROTECTION 05985 SQYD 16,698.00 16,698.000 0.000 0.000 0.73 0.00
0280 SODDING 05990 SQYD 2,956.00 2,956.000 0.000 0.000 14.00 0.00
0285 AGRICULTURAL LIMESTONE 05992 TON 10.40 10.400 0.000 0.000 85.00 0.00
0290 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 2,163.00 2,163.000 0.000 0.000 0.35 0.00
0295 PAVE STRIPING-THERMO-6 IN W 06542 LF 9,660.00 9,660.000 0.000 0.000 1.25 0.00
0300 PAVE STRIPING-THERMO-6 IN Y 06543 LF 7,410.00 7,410.000 0.000 0.000 1.25 0.00
0305 PAVE STRIPING-THERMO-12 IN W 06546 LF 935.00 935.000 0.000 0.000 4.50 0.00
0310 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 655.00 655.000 0.000 0.000 3.50 0.00
0315 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 92.00 92.000 0.000 0.000 10.00 0.00
0320 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 7,565.00 7,565.000 0.000 0.000 4.50 0.00
0325 PAVE MARKING-THERMO STR ARROW 06573 EACH 3.00 3.000 0.000 0.000 100.00 0.00
0330 PAVE MARKING-THERMO CURV ARROW 06574 EACH 26.00 26.000 0.000 0.000 120.00 0.00
0335 PAVE MARKING-THERMO COMB ARROW 06575 EACH 11.00 11.000 0.000 0.000 125.00 0.00
0340 PAVE MARKING-THERMO ONLY 06576 EACH 2.00 2.000 0.000 0.000 275.00 0.00
0345 FUEL ADJUSTMENT 10020NS DOLL 17,721.00 17,721.000 0.000 0.000 1.00 0.00
0350 ASPHALT ADJUSTMENT 10030NS DOLL 39,897.00 39,897.000 0.000 0.000 1.00 0.00
0355 W FIRE HYDRANT RELOCATE 14020 EACH 1.00 1.000 0.000 0.000 2,500.00 0.00
0360 S MANHOLE ABANDON/REMOVE 15093 EACH 3.00 3.000 0.000 0.000 2,000.00 0.00
0365 S MANHOLE ADJUST TO GRADE 15094 EACH 2.00 2.000 0.000 0.000 2,000.00 0.00
0370 SAW CUT 20430ED LF 2,646.00 2,646.000 0.000 0.000 3.00 0.00
0375 LONGITUDINAL EDGE KEY 21289ED LF 1,674.00 1,674.000 0.000 0.000 9.00 0.00
0380 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 70.00 70.000 0.000 0.000 7.00 0.00
0385 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 60.00 60.000 0.000 0.000 35.00 0.00
0390 WATER BLASTING EXISTING STRIPE 22664EN LF 470.00 470.000 0.000 0.000 4.30 0.00
0395 DETECTABLE WARNINGS 23158ES505 SQFT 533.00 533.000 0.000 0.000 46.16 0.00
0400 HIGH FRICTION SURFACE TREATMENT 23229EC SQYD 1,333.00 1,333.000 0.000 0.000 30.00 0.00
0405 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 980.00 980.000 0.000 0.000 10.00 0.00
0410 REMOVE LIGHT POLE 23761EC EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0415 ROUNDABOUT ARROW 24115EC EACH 2.00 2.000 0.000 0.000 500.00 0.00
0420 ISLAND CURB AND GUTTER(MODIFIED) 24261EC LF 84.00 84.000 0.000 0.000 156.22 0.00
0425 R/W MONUMENT TYPE 3 24540 EACH 32.00 32.000 0.000 0.000 150.00 0.00
0430 UTILITY COORDINATION 24845EC LS 1.00 1.000 0.000 0.000 10,000.00 0.00
Project DE03712122419 Fed/State Project Number FD04 037 1212 000-001 Category 0003 DRAINAGE
0435 STORM SEWER PIPE-12 IN 00520 LF 16.00 16.000 0.000 0.000 70.00 0.00
0440 STORM SEWER PIPE-15 IN 00521 LF 29.00 29.000 0.000 0.000 75.00 0.00
0445 STORM SEWER PIPE-18 IN 00522 LF 2,355.00 2,355.000 0.000 0.000 85.00 0.00
0450 STORM SEWER PIPE-30 IN 00526 LF 55.00 55.000 0.000 0.000 140.00 0.00
0455 PIPE CULVERT HEADWALL-30 IN 01210 EACH 1.00 1.000 0.000 0.000 2,750.00 0.00
0460 REMOVE PIPE 01310 LF 126.00 126.000 0.000 0.000 20.00 0.00
0465 PLUG PIPE 01314 EACH 1.00 1.000 0.000 0.000 1,250.00 0.00
0470 CURB BOX INLET TYPE A 01456 EACH 7.00 7.000 0.000 0.000 7,250.00 0.00
0475 CURB BOX INLET TYPE B 01480 EACH 17.00 17.000 0.000 0.000 7,200.00 0.00
0480 DROP BOX INLET TYPE 3 01496 EACH 2.00 2.000 0.000 0.000 6,750.00 0.00
0485 DROP BOX INLET TYPE 4 01499 EACH 1.00 1.000 0.000 0.000 7,800.00 0.00
0490 DROP BOX INLET TYPE 16G 01581 EACH 1.00 1.000 0.000 0.000 6,000.00 0.00
0495 DROP BOX INLET TYPE 16S 01587 EACH 1.00 1.000 0.000 0.000 7,300.00 0.00
0500 CAP CURB BOX INLET 01634 EACH 3.00 3.000 0.000 0.000 1,300.00 0.00
0505 REMOVE INLET 01718 EACH 2.00 2.000 0.000 0.000 750.00 0.00
0510 MANHOLE TYPE A 01756 EACH 2.00 2.000 0.000 0.000 5,300.00 0.00
0515 CHANNEL LINING CLASS II 02483 TON 18.00 18.000 0.000 0.000 45.00 0.00
0520 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 36.00 36.000 208.000 0.000 208.000 1.38 287.04 287.04
0525 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 3,563.00 3,563.000 0.000 0.000 2.00 0.00
0530 SAFELOADING 02690 CUYD 8.00 8.000 0.000 0.000 250.00 0.00
0535 CORED HOLE DRAINAGE BOX CON- 18 IN 21541NN EACH 1.00 1.000 0.000 0.000 300.00 0.00
0540 PIPELINE INSPECTION 24814EC LF 2,454.00 2,454.000 0.000 0.000 2.33 0.00
Project DE03712122419 Fed/State Project Number FD04 037 1212 000-001 Category 0004 SIGNING
0545 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 516.00 516.000 0.000 0.000 37.00 0.00
0550 STEEL POST TYPE 1 06410 LF 656.00 656.000 0.000 0.000 29.00 0.00
0555 GMSS TYPE D 21596ND EACH 6.00 6.000 0.000 0.000 350.00 0.00
0560 BARCODE SIGN INVENTORY 24631EC EACH 93.00 93.000 0.000 0.000 35.00 0.00
Project DE03712122419 Fed/State Project Number FD04 037 1212 000-001 Category 0005 LIGHTING
0565 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 20.00 20.000 0.000 0.000 1,250.00 0.00
0570 TRENCHING AND BACKFILLING 04820 LF 2,876.00 2,876.000 0.000 0.000 6.00 0.00
0575 PVC CONDUIT-1 1/4 IN-SCHEDULE 80 24900EC LF 2,266.00 2,266.000 0.000 0.000 5.00 0.00
0580 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 610.00 610.000 0.000 0.000 6.50 0.00
Project DE03712122419 Fed/State Project Number FD04 037 1212 000-001 Category 0006 DEMOBILIZATION &/OR MOBILIZATION
0585 MOBILIZATION 02568 LS 1.00 1.000 1.000 0.000 1.000 150,000.00 150,000.00 150,000.00
0590 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 46,500.00 0.00
SUBTOT

$344,480.74

$344,480.740

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000