Report_Id:   183306   Est NO  0002

Date:06/11/2019

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 183306 Estimate Number 0002 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 05/04/2019  TO  05/17/2019
Date Approved 05/29/2019
Primary Proj Number 1111804781802
Project No. CB06 118 0478 000-002, CB06 118 0511 000-002, CB06 118 0679 000-001, CB06 118 0836 001-004, CB06 118 1064 009-011, CB06 118 1418 000-002, CB06 118 1595 002-005
Primary County WHITLEY
Name of Road VARIOUS ROUTES IN WHITLEY COUNTY
Description FROM MCCREARY COUNTY LINE EXTENDING EAST TO 0.089 MILES EAST OF ROCKY POINT SCHOOL RD
     
     
Date Let 10/26/2018 Formal Acceptance
Date Awarded 11/05/2018 Date Work Began 05/02/2019
Date Contract Executed 11/16/2018 Open To Traffic
Date NTP Issued 11/16/2018 Actual Completion Date

Current Contract Amount

$912,673.13

Total to Date

Prev to Date

This Estimate

Original Amount

$912,673.13

Total Earnings

$522,135.88

$39,680.00

$482,455.88

Percent Complete

57.21

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$390,537.25

Gross Earnings

$522,135.88

$39,680.00

$482,455.88

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$522,135.88

$39,680.00

$482,455.88

Contract Id 183306

Change Order Summary

County WHITLEY
Estimate Nbr 0002 Project Number CB06 118 0478 000-002, CB06 118 0511 000-002, CB06 118 0679 000-001, CB06 118 0836 001-004, CB06 118 1064 009-011, CB06 118 1418 000-002, CB06 118 1595 002-005
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 05/04/2019  TO  05/17/2019
 
 
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 183306

COMMONWEALTH OF KENTUCKY

County WHITLEY
Contract Type ASRS   ASPHALT RESURFACING

TRANSPORTATION CABINET

Primary Project Number 1111804781802
Estimate Nbr 0002 Period 05/04/2019  TO  05/17/2019
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project 1111804781802 Fed/State Project Number CB06 118 0478 000-002 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
0065 LEVELING & WEDGING PG64-22 00190 TON 215.00 215.000 149.620 0.000 149.620 82.00 12,268.84 12,268.84
0070 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,170.00 1,170.000 1,055.930 0.000 1,055.930 82.00 86,586.26 86,586.26
0075 ASPHALT MATERIAL FOR TACK 00356 TON 6.00 6.000 8.670 0.000 8.670 5.00 43.35 43.35
0080 TEMPORARY SIGNS 02562 SQFT 160.00 160.000 0.000 0.000 0.01 0.00
0085 MAINTAIN & CONTROL TRAFFIC (KY 478) 02650 LS 1.00 1.000 1.000 0.000 1.000 3,000.00 3,000.00 3,000.00
0090 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 7,387.00 7,387.000 0.000 0.000 0.01 0.00
0095 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 14,774.00 14,774.000 14,692.000 0.000 14,692.000 0.20 2,938.40 2,938.40
0100 FUEL ADJUSTMENT 10020NS DOLL 2,156.00 2,156.000 0.000 0.000 1.00 0.00
0105 ASPHALT ADJUSTMENT 10030NS DOLL 5,415.00 5,415.000 0.000 0.000 1.00 0.00
Project 1111804781802 Fed/State Project Number CB06 118 0478 000-002 Category 0002 DEMOBILIZATION
0110 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.59 0.00

SUBTOT

$104,836.85

$104,836.85

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1111805111804 Fed/State Project Number CB06 118 0511 000-002 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
0115 LEVELING & WEDGING PG64-22 00190 TON 285.00 285.000 0.000 0.000 82.00 0.00
0120 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,550.00 1,550.000 0.000 0.000 82.00 0.00
0125 ASPHALT MATERIAL FOR TACK 00356 TON 8.00 8.000 0.000 0.000 5.00 0.00
0130 TEMPORARY SIGNS 02562 SQFT 128.00 128.000 0.000 0.000 0.01 0.00
0135 MAINTAIN & CONTROL TRAFFIC (KY 511) 02650 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0140 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 9,816.00 9,816.000 0.000 0.000 0.01 0.00
0145 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 19,632.00 19,632.000 0.000 0.000 0.20 0.00
0150 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 30.00 30.000 0.000 0.000 10.00 0.00
0155 FUEL ADJUSTMENT 10020NS DOLL 2,856.00 2,856.000 0.000 0.000 1.00 0.00
0160 ASPHALT ADJUSTMENT 10030NS DOLL 7,174.00 7,174.000 0.000 0.000 1.00 0.00
Project 1111805111804 Fed/State Project Number CB06 118 0511 000-002 Category 0002 DEMOBILIZATION
0165 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.57 0.00

SUBTOT

$0.00

$104,836.85

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1111806791801 Fed/State Project Number CB06 118 0679 000-001 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 TEMPORARY SIGNS 02562 SQFT 170.00 170.000 0.000 0.000 0.01 0.00
0010 MAINTAIN & CONTROL TRAFFIC (KY 679) 02650 LS 1.00 1.000 1.000 0.000 1.000 1,500.00 1,500.00 1,500.00
0015 CL2 ASPH SURF 0.38D PG64-22 00301 TON 430.00 430.000 448.440 0.000 448.440 82.00 36,772.08 36,772.08
0020 LEVELING & WEDGING PG64-22 00190 TON 78.00 78.000 73.580 0.000 73.580 82.00 6,033.56 6,033.56
0025 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 10.00 10.000 10.000 0.000 10.000 10.00 100.00 100.00
0030 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 10.00 10.000 10.000 0.000 10.000 14.00 140.00 140.00
0035 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 5,386.00 5,386.000 5,862.000 0.000 5,862.000 0.20 1,172.40 1,172.40
0040 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 2,693.00 2,693.000 0.000 0.000 0.01 0.00
0045 ASPHALT MATERIAL FOR TACK 00356 TON 2.00 2.000 4.010 0.000 4.010 5.00 20.05 20.05
0055 FUEL ADJUSTMENT 10020NS DOLL 791.00 791.000 0.000 0.000 1.00 0.00
0060 ASPHALT ADJUSTMENT 10030NS DOLL 1,986.00 1,986.000 0.000 0.000 1.00 0.00
Project 1111806791801 Fed/State Project Number CB06 118 0679 000-001 Category 0002 DEMOBILIZATION
0050 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.57 0.00

SUBTOT

$45,738.09

$150,574.94

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1111808361803 Fed/State Project Number CB06 118 0836 001-004 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
0170 LEVELING & WEDGING PG64-22 00190 TON 298.00 298.000 0.000 0.000 82.00 0.00
0175 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,600.00 1,600.000 0.000 0.000 82.00 0.00
0180 ASPHALT MATERIAL FOR TACK 00356 TON 9.00 9.000 0.000 0.000 5.00 0.00
0185 TEMPORARY SIGNS 02562 SQFT 112.00 112.000 0.000 0.000 0.01 0.00
0190 MAINTAIN & CONTROL TRAFFIC (KY 836) 02650 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0195 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 9,705.00 9,705.000 0.000 0.000 0.01 0.00
0200 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 19,410.00 19,410.000 0.000 0.000 0.20 0.00
0205 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 10.00 10.000 0.000 0.000 10.00 0.00
0210 FUEL ADJUSTMENT 10020NS DOLL 2,954.00 2,954.000 0.000 0.000 1.00 0.00
0215 ASPHALT ADJUSTMENT 10030NS DOLL 7,420.00 7,420.000 0.000 0.000 1.00 0.00
Project 1111808361803 Fed/State Project Number CB06 118 0836 001-004 Category 0002 DEMOBILIZATION
0220 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.57 0.00

SUBTOT

$0.00

$150,574.94

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1111810641806 Fed/State Project Number CB06 118 1064 009-011 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
0225 CL2 ASPH SURF 0.38D PG64-22 00301 TON 100.00 100.000 100.410 0.000 100.410 82.00 8,233.62 8,233.62
0230 TEMPORARY SIGNS 02562 SQFT 120.00 120.000 0.000 0.000 0.01 0.00
0235 MAINTAIN & CONTROL TRAFFIC (KY 1064) 02650 LS 1.00 1.000 1.000 1.000 2.000 1,600.00 1,600.00 3,200.00
0240 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 820.00 820.000 0.000 0.000 0.20 0.00
0245 FUEL ADJUSTMENT 10020NS DOLL 156.00 156.000 0.000 0.000 1.00 0.00
0250 ASPHALT ADJUSTMENT 10030NS DOLL 391.00 391.000 0.000 0.000 1.00 0.00
0260 BASE FAILURE REPAIR 03240 SQYD 460.00 460.000 544.000 544.000 70.00 38,080.00
0265 ASPHALT MATERIAL FOR TACK 00356 TON 4.00 4.000 0.000 0.000 5.00 0.00
Project 1111810641806 Fed/State Project Number CB06 118 1064 009-011 Category 0002 DEMOBILIZATION
0255 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.57 0.00

SUBTOT

$9,833.62

$200,088.56

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1111814181805 Fed/State Project Number CB06 118 1418 000-002 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
0270 LEVELING & WEDGING PG64-22 00190 TON 234.00 234.000 234.000 0.000 234.000 82.00 19,188.00 19,188.00
0275 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,275.00 1,275.000 1,262.940 0.000 1,262.940 82.00 103,561.08 103,561.08
0280 ASPHALT MATERIAL FOR TACK 00356 TON 7.00 7.000 0.000 0.000 5.00 0.00
0285 TEMPORARY SIGNS 02562 SQFT 120.00 120.000 0.000 0.000 0.01 0.00
0290 MAINTAIN & CONTROL TRAFFIC (KY 1418) 02650 LS 1.00 1.000 1.000 0.000 1.000 3,000.00 3,000.00 3,000.00
0295 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 8,047.00 8,047.000 0.000 0.000 0.01 0.00
0300 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 16,094.00 16,094.000 9,835.000 0.000 9,835.000 0.20 1,967.00 1,967.00
0305 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 9.00 9.000 0.000 0.000 10.00 0.00
0310 FUEL ADJUSTMENT 10020NS DOLL 5,900.00 5,900.000 0.000 0.000 1.00 0.00
0315 ASPHALT ADJUSTMENT 10030NS DOLL 2,349.00 2,349.000 0.000 0.000 1.00 0.00
Project 1111814181805 Fed/State Project Number CB06 118 1418 000-002 Category 0002 DEMOBILIZATION
0320 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.57 0.00

SUBTOT

$127,716.08

$327,804.64

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 1111815951807 Fed/State Project Number CB06 118 1595 002-005 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
0325 LEVELING & WEDGING PG64-22 00190 TON 341.00 341.000 340.910 0.000 340.910 82.00 27,954.62 27,954.62
0330 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,810.00 1,810.000 1,926.210 0.000 1,926.210 82.00 157,949.22 157,949.22
0335 ASPHALT MATERIAL FOR TACK 00356 TON 10.00 10.000 0.000 0.000 5.00 0.00
0340 TEMPORARY SIGNS 02562 SQFT 160.00 160.000 0.000 0.000 0.01 0.00
0345 MAINTAIN & CONTROL TRAFFIC (KY 1595) 02650 LS 1.00 1.000 1.000 0.000 1.000 4,000.00 4,000.00 4,000.00
0350 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 10,560.00 10,560.000 6,020.000 0.000 6,020.000 0.01 60.20 60.20
0355 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 22,000.00 22,000.000 21,286.000 0.000 21,286.000 0.20 4,257.20 4,257.20
0360 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 11.00 11.000 11.000 0.000 11.000 10.00 110.00 110.00
0365 FUEL ADJUSTMENT 10020NS DOLL 3,348.00 3,348.000 0.000 0.000 1.00 0.00
0370 ASPHALT ADJUSTMENT 10030NS DOLL 8,410.00 8,410.000 0.000 0.000 1.00 0.00
0380 MOBILIZATION FOR MILL & TEXT (KY 1595) 02676 LS 1.00 1.000 0.000 0.000 5,500.00 0.00
0385 ASPHALT PAVE MILLING & TEXTURING 02677 TON 15.00 15.000 0.000 0.000 0.01 0.00
Project 1111815951807 Fed/State Project Number CB06 118 1595 002-005 Category 0002 DEMOBILIZATION
0375 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,818.56 0.00

SUBTOT

$194,331.24

$522,135.88

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00