Report_Id:   191038   Est NO  0006

Date:01/03/2020

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 191038 Estimate Number 0006 Estimate Type PROGRESS
District Office MANCHESTER (11340)  Morgan, Lonnie D.

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 11/16/2019  TO  11/29/2019
Date Approved 12/09/2019
Primary Proj Number DE06303631923
Project No. FD04 SPP 063 0363 009-010
Primary County LAUREL
Name of Road KEAVY-LONDON ROAD(KY-363)
Description ADDRESS SAFETY, CAPACITY, AND ACCESS MANAGEMENT ON KY-363 FR OM KY-1006 TO KY-192
     
     
Date Let 07/26/2019 Formal Acceptance
Date Awarded 08/02/2019 Date Work Began 09/10/2019
Date Contract Executed 08/26/2019 Open To Traffic
Date NTP Issued 08/19/2019 Actual Completion Date

Current Contract Amount

$3,582,173.60

Total to Date

Prev to Date

This Estimate

Original Amount

$3,582,173.60

Total Earnings

$769,954.53

$764,673.54

$5,280.99

Percent Complete

21.49

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,812,219.07

Gross Earnings

$769,954.53

$764,673.54

$5,280.99

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$769,954.53

$764,673.54

$5,280.99

Contract Id 191038

Change Order Summary

County LAUREL
Estimate Nbr 0006 Project Number FD04 SPP 063 0363 009-010
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 11/16/2019  TO  11/29/2019
 
 
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 191038

COMMONWEALTH OF KENTUCKY

County LAUREL
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE06303631923
Estimate Nbr 0006 Period 11/16/2019  TO  11/29/2019
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 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 DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 6,202.00 6,202.000 0.000 0.000 23.00 0.00
0010 TRAFFIC BOUND BASE 00020 TON 2,000.00 2,000.000 0.000 0.000 26.00 0.00
0015 CRUSHED AGGREGATE SIZE NO 2 00078 TON 4,024.00 4,024.000 102.690 152.660 255.350 28.00 2,875.32 7,149.80
0020 ASPHALT SEAL AGGREGATE 00100 TON 37.00 37.000 0.000 0.000 150.00 0.00
0025 ASPHALT SEAL COAT 00103 TON 4.50 4.500 0.000 0.000 950.00 0.00
0030 LEVELING & WEDGING PG64-22 00190 TON 1,630.00 1,630.000 0.000 0.000 88.00 0.00
0035 CL3 ASPH BASE 1.00D PG64-22 00214 TON 7,919.00 7,919.000 0.000 0.000 75.00 0.00
0040 ASPHALT MATERIAL FOR TACK 00356 TON 27.00 27.000 0.000 0.000 5.00 0.00
0045 CL3 ASPH SURF 0.38B PG64-22 00388 TON 1,487.00 1,487.000 0.000 0.000 100.00 0.00
0050 JPC PAVEMENT-10 IN 02069 SQYD 412.00 412.000 0.000 0.000 95.55 0.00
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0002 ROADWAY
0055 CRUSHED AGGREGATE SIZE NO 2 00078 TON 2,854.00 2,854.000 0.000 0.000 30.00 0.00
0060 PERFORATED PIPE-6 IN 01001 LF 2,800.00 2,800.000 0.000 0.000 15.00 0.00
0065 NON-PERFORATED PIPE-6 IN 01011 LF 105.00 105.000 0.000 0.000 20.00 0.00
0070 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 0.000 0.000 2,500.00 0.00
0075 PERF PIPE HEADWALL TY 3-6 IN 01029 EACH 5.00 5.000 0.000 0.000 600.00 0.00
0080 REMOVE PIPE 01310 LF 50.00 50.000 0.000 0.000 13.25 0.00
0085 PLUG PIPE (& CAP 36" STORM SEWER) 01314 EACH 1.00 1.000 0.000 0.000 1,275.00 0.00
0090 CORED HOLE DRAINAGE BOX CON-6 IN 01741 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0095 STANDARD CURB AND GUTTER 01810 LF 2,623.00 2,623.000 0.000 0.000 28.00 0.00
0100 STANDARD CURB AND GUTTER MOD 01811 LF 589.00 589.000 0.000 0.000 29.00 0.00
0105 STANDARD HEADER CURB 01875 LF 188.00 188.000 0.000 0.000 31.00 0.00
0110 MOUNTABLE MEDIAN TYPE 2 01937 SQYD 425.00 425.000 0.000 0.000 80.00 0.00
0115 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 10.00 10.000 0.000 0.000 8.00 0.00
0120 BARRICADE-TYPE III 02014 EACH 6.00 6.000 0.000 0.000 300.00 0.00
0125 TEMP DITCH 02159 LF 859.00 859.000 0.000 0.000 2.00 0.00
0130 CLEAN TEMP DITCH 02160 LF 430.00 430.000 0.000 0.000 1.75 0.00
0135 SPECIAL EXCAVATION - UNDERCUT 02204 CUYD 1,900.00 1,900.000 0.000 0.000 20.00 0.00
0140 EMBANKMENT IN PLACE 02230 CUYD 38,750.00 38,750.000 13,910.000 13,910.000 15.05 209,345.50
0145 WATER 02242 MGAL 163.00 163.000 0.000 0.000 1.25 0.00
0150 REMOVE FENCE 02265 LF 1,768.00 1,768.000 0.000 0.000 3.00 0.00
0155 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 600.00 600.000 0.000 0.000 17.50 0.00
0160 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 1.00 1.000 0.000 0.000 2,100.00 0.00
0165 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 1.00 1.000 0.000 0.000 625.00 0.00
0170 REMOVE GUARDRAIL 02381 LF 664.00 664.000 0.000 0.000 2.00 0.00
0175 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 0.000 0.000 1,900.00 0.00
0180 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 11.00 11.000 0.000 0.000 100.00 0.00
0185 WITNESS POST 02432 EACH 10.00 10.000 0.000 0.000 100.00 0.00
0190 CHANNEL LINING CLASS III 02484 TON 134.00 134.000 0.000 0.000 33.00 0.00
0195 CLEARING AND GRUBBING (APPROX. 10.4 ACRES) 02545 LS 1.00 1.000 0.250 0.250 66,000.00 16,500.00
0200 TEMPORARY SIGNS TEMPORARY 02562 SQFT 352.00 352.000 192.000 192.000 10.25 1,968.00
0205 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 6,800.00 6,800.000 0.000 0.000 1.40 0.00
0210 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 16,145.00 16,145.000 250.000 250.000 1.25 312.50
0215 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 1,078.00 1,078.000 0.000 0.000 2.00 0.00
0220 REMOVE HEADWALL 02625 EACH 2.00 2.000 0.000 0.000 640.00 0.00
0225 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.200 0.200 125,000.00 25,000.00
0230 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 0.000 0.000 5,000.00 0.00
0235 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 2,575.00 0.00
0240 ASPHALT PAVE MILLING & TEXTURING 02677 TON 1,638.00 1,638.000 0.000 0.000 20.00 0.00
0245 SAFELOADING 02690 CUYD 2.00 2.000 0.000 0.000 250.00 0.00
0250 TEMP SILT FENCE 02701 LF 859.00 859.000 0.000 0.000 3.40 0.00
0255 SILT TRAP TYPE A 02703 EACH 10.00 10.000 0.000 0.000 250.00 0.00
0260 SILT TRAP TYPE B 02704 EACH 10.00 10.000 5.000 5.000 10.000 250.00 1,250.00 2,500.00
0265 SILT TRAP TYPE C 02705 EACH 10.00 10.000 0.000 0.000 250.00 0.00
0270 CLEAN SILT TRAP TYPE A 02706 EACH 10.00 10.000 0.000 0.000 50.00 0.00
0275 CLEAN SILT TRAP TYPE B 02707 EACH 10.00 10.000 2.000 0.000 2.000 50.00 100.00 100.00
0280 CLEAN SILT TRAP TYPE C 02708 EACH 10.00 10.000 0.000 0.000 50.00 0.00
0285 STAKING 02726 LS 1.00 1.000 0.200 0.200 35,000.00 7,000.00
0290 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 1,900.00 0.00
0295 EROSION CONTROL BLANKET 05950 SQYD 1,626.00 1,626.000 0.000 0.000 1.05 0.00
0300 TEMP MULCH 05952 SQYD 30,944.00 30,944.000 0.000 0.000 0.14 0.00
0305 TEMP SEEDING AND PROTECTION 05953 SQYD 23,208.00 23,208.000 7,037.780 0.000 7,037.780 0.15 1,055.66 1,055.66
0310 INITIAL FERTILIZER 05963 TON 5.00 5.000 0.000 0.000 800.00 0.00
0315 MAINTENANCE FERTILIZER 05964 TON 3.00 3.000 0.000 0.000 800.00 0.00
0320 SEEDING AND PROTECTION 05985 SQYD 46,416.00 46,416.000 0.000 0.000 0.32 0.00
0325 SODDING 05990 SQYD 1,283.00 1,283.000 0.000 0.000 5.50 0.00
0330 AGRICULTURAL LIMESTONE 05992 TON 29.00 29.000 0.000 0.000 65.00 0.00
0335 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 15,670.00 15,670.000 0.000 0.000 0.25 0.00
0340 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 16,906.00 16,906.000 0.000 0.000 0.25 0.00
0345 PAVE STRIPING-THERMO-12 IN W 06546 LF 226.00 226.000 0.000 0.000 5.00 0.00
0350 PAVE STRIPING-THERMO-12 IN Y 06547 LF 112.00 112.000 0.000 0.000 5.00 0.00
0355 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 170.00 170.000 0.000 0.000 2.00 0.00
0360 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,080.00 1,080.000 0.000 0.000 1.75 0.00
0365 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 118.00 118.000 0.000 0.000 9.00 0.00
0370 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 9,306.00 9,306.000 0.000 0.000 3.00 0.00
0375 PAVE MARKING-THERMO CURV ARROW 06574 EACH 12.00 12.000 0.000 0.000 80.00 0.00
0380 PAVE MARKING-THERMO ONLY 06576 EACH 5.00 5.000 0.000 0.000 300.00 0.00
0385 STRUCTURE EXCAVATION-COMMON 08001 CUYD 37.00 37.000 37.000 37.000 60.00 2,220.00
0390 FUEL ADJUSTMENT 10020NS DOLL 26,083.00 26,083.000 0.000 0.000 1.00 0.00
0395 ASPHALT ADJUSTMENT 10030NS DOLL 43,146.00 43,146.000 0.000 0.000 1.00 0.00
0400 WATER BLASTING EXISTING STRIPE 22664EN LF 15,670.00 15,670.000 0.000 0.000 1.00 0.00
0405 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 1,464.00 1,464.000 0.000 0.000 4.80 0.00
0410 R/W MONUMENT TYPE 3 24540 EACH 8.00 8.000 0.000 0.000 125.00 0.00
0415 R/W MONUMENT TYPE 3A 24541 EACH 1.00 1.000 0.000 0.000 125.00 0.00
0420 PIPELINE INSPECTION 24814EC LF 600.00 600.000 0.000 0.000 3.30 0.00
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0003 DRAINAGE
0425 ENTRANCE PIPE-15 IN 00440 LF 148.00 148.000 0.000 0.000 55.00 0.00
0430 ENTRANCE PIPE-24 IN 00443 LF 80.00 80.000 0.000 0.000 70.00 0.00
0435 CULVERT PIPE-24 IN 00464 LF 161.00 161.000 0.000 0.000 98.00 0.00
0440 CULVERT PIPE-36 IN 00468 LF 124.00 124.000 124.000 124.000 185.00 22,940.00
0445 STORM SEWER PIPE-15 IN 00521 LF 17.00 17.000 0.000 0.000 65.00 0.00
0450 STORM SEWER PIPE-18 IN 00522 LF 254.00 254.000 0.000 0.000 70.00 0.00
0455 STORM SEWER PIPE-42 IN 00529 LF 8.00 8.000 0.000 0.000 200.00 0.00
0460 STORM SEWER PIPE-48 IN 00530 LF 474.00 474.000 67.000 67.000 185.00 12,395.00
0465 PIPE CULVERT HEADWALL-36 IN 01212 EACH 1.00 1.000 1.000 1.000 2,200.00 2,200.00
0470 PIPE CULVERT HEADWALL-48 IN 01216 EACH 3.00 3.000 2.000 2.000 3,000.00 6,000.00
0475 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 1.00 1.000 0.000 0.000 1,700.00 0.00
0480 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 2.00 2.000 0.000 0.000 2,000.00 0.00
0485 S & F BOX INLET-OUTLET-18 IN 01450 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0490 S & F BOX INLET-OUTLET-24 IN 01451 EACH 2.00 2.000 0.000 0.000 2,500.00 0.00
0495 CURB BOX INLET TYPE A 01456 EACH 4.00 4.000 0.000 0.000 6,400.00 0.00
0500 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 5,800.00 0.00
0505 DROP BOX INLET TYPE 7 01538 EACH 1.00 1.000 0.000 0.000 21,000.00 0.00
0510 DROP BOX INLET TYPE 13G 01559 EACH 2.00 2.000 0.000 0.000 3,000.00 0.00
0515 DROP BOX INLET TYPE 13S 01568 EACH 1.00 1.000 0.000 0.000 3,400.00 0.00
0520 MANHOLE TYPE C 01767 EACH 2.00 2.000 0.000 0.000 6,050.00 0.00
0525 PAVED DITCH TYPE 1 02157 SQYD 187.00 187.000 0.000 0.000 104.00 0.00
0530 CONCRETE-CLASS A 08100 CUYD 57.90 57.900 66.030 66.030 685.00 45,230.55
0535 STEEL REINFORCEMENT 08150 LB 4,309.00 4,309.000 4,309.000 4,309.000 2.50 10,772.50
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0004 SIGNALIZATION
0540 CONDUIT-1 IN 04792 LF 80.00 80.000 0.000 0.000 10.00 0.00
0545 CONDUIT-1 1/4 IN 04793 LF 810.00 810.000 0.000 0.000 10.00 0.00
0550 CONDUIT-2 IN 04795 LF 380.00 380.000 0.000 0.000 12.00 0.00
0555 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 8.00 8.000 0.000 0.000 750.00 0.00
0560 TRENCHING AND BACKFILLING 04820 LF 1,081.00 1,081.000 0.000 0.000 4.00 0.00
0565 LOOP WIRE 04830 LF 3,400.00 3,400.000 0.000 0.000 0.25 0.00
0570 CABLE-NO. 14/5C 04844 LF 1,250.00 1,250.000 0.000 0.000 1.50 0.00
0575 CABLE-NO. 14/1 PAIR 04850 LF 7,000.00 7,000.000 0.000 0.000 1.50 0.00
0580 MESSENGER-15400 LB 04886 LF 700.00 700.000 0.000 0.000 4.00 0.00
0585 LOOP SAW SLOT AND FILL 04895 LF 960.00 960.000 0.000 0.000 8.00 0.00
0590 INSTALL CONTROLLER TYPE 170 04931 EACH 1.00 1.000 0.000 0.000 6,000.00 0.00
0595 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 0.000 0.000 7,000.00 0.00
0600 INSTALL SPAN MOUNTED SIGN 06472 EACH 1.00 1.000 0.000 0.000 200.00 0.00
0605 TEMP RELOCATION OF SIGNAL HEAD 20094ES835 EACH 20.00 20.000 0.000 0.000 100.00 0.00
0610 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 10.00 10.000 0.000 0.000 200.00 0.00
0615 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 2.00 2.000 0.000 0.000 200.00 0.00
0620 INSTALL COORDINATING UNIT 20390NS835 EACH 1.00 1.000 0.000 0.000 1,500.00 0.00
0625 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 25.70 25.700 0.000 0.000 250.00 0.00
0630 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 0.000 0.000 8,500.00 0.00
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0005 WATERLINE
0635 W CAP EXISTING MAIN 8" 14003 EACH 5.00 5.000 5.000 5.000 1,583.65 7,918.25
0640 W ENCASEMENT STEEL OPEN CUT RANGE 4 14015 LF 209.00 209.000 300.000 300.000 127.71 38,313.00
0645 W FIRE HYDRANT ASSEMBLY 14019 EACH 2.00 2.000 2.000 2.000 4,873.57 9,747.14
0650 W METER 1-1/2 INCH 14026 EACH 1.00 1.000 1.000 1.000 2,927.21 2,927.21
0655 W METER 3/4 INCH WITH BOX 14028 EACH 9.00 9.000 7.000 7.000 638.57 4,469.99
0660 W PIPE DUCTILE IRON 08 INCH 14037 LF 1,890.00 1,890.000 1,700.000 1,700.000 47.51 80,767.00
0665 W PIPE PVC 02 INCH 14056 LF 230.00 230.000 232.000 232.000 17.98 4,171.36
0670 W TIE-IN 08 INCH 14095 EACH 5.00 5.000 4.000 4.000 1,696.04 6,784.16
0675 W VALVE 02 INCH 14102 EACH 1.00 1.000 1.000 1.000 863.35 863.35
0680 W VALVE 08 INCH 14106 EACH 8.00 8.000 6.000 6.000 1,803.32 10,819.92
0685 W VALVE SPECIAL 14124 EACH 1.00 1.000 0.000 0.000 6,590.05 0.00
0690 W ENCASEMENT SPECIAL 2" PE TUBING 14126 LF 79.00 79.000 79.000 79.000 66.41 5,246.39
0695 W SERV COPPER LONG SIDE 3/4 IN 14148 EACH 1.00 1.000 1.000 1.000 1,685.83 1,685.83
0700 W SERV COPPER SHORT SIDE 1-1/2 IN 14150 EACH 1.00 1.000 1.000 1.000 495.53 495.53
0705 W SERV COPPER SHORT SIDE 3/4 IN 14152 EACH 8.00 8.000 6.000 6.000 434.23 2,605.38
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0006 SEWER
0710 S FORCE MAIN PVC 08 INCH 15061 LF 1,639.00 1,639.000 1,753.000 1,753.000 28.50 49,960.50
0715 S FORCE MAIN TIE-IN 08 INCH 15075 EACH 2.00 2.000 2.000 2.000 1,725.00 3,450.00
0720 S SPECIAL ITEM CUT, CAP, BLOCK 8" FORCE MAIN 15120 EACH 2.00 2.000 2.000 2.000 1,520.00 3,040.00
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0007 UTILITY-MISC
0725 PAVE STRIPING-PERM PAINT-4 IN FIRST PRESBYTERIAN CHURCH PARKING LOT 06514 LF 680.00 680.000 0.000 0.000 3.00 0.00
0730 SEAL COATING FIRST PRESBYTERIAN CHURCH PARKING LOT 23957EX SQYD 1,475.00 1,475.000 0.000 0.000 4.25 0.00
Project DE06303631923 Fed/State Project Number FD04 SPP 063 0363 009-010 Category 0008 MOBILIZATION &/OR DEMOBILIZATION
0735 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 164,000.00 164,000.00
0740 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 60,000.00 0.00

SUBTOT

$5,280.98

$769,954.52

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00