Report_Id:   201034   Est NO  0007

Date:07/21/2021

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 201034 Estimate Number 0007 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 06/19/2021  TO  06/30/2021
Date Approved 07/09/2021
Primary Proj Number DE11800752034
Project No. NHPP 0751(090)
Primary County WHITLEY
Name of Road I-75
Description ASPHALT PAVEMENT REHAB ON I-75 FROM MP 0.000 TO MP 11.120 IN WHITLEY COUNTY
     
     
Date Let 11/20/2020 Formal Acceptance
Date Awarded 12/02/2020 Date Work Began 02/24/2021
Date Contract Executed 12/15/2020 Open To Traffic
Date NTP Issued 12/15/2020 Actual Completion Date

Current Contract Amount

$10,474,017.70

Total to Date

Prev to Date

This Estimate

Original Amount

$10,474,017.70

Total Earnings

$3,117,345.37

$2,259,083.37

$858,262.00

Percent Complete

29.76

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$7,356,672.33

Gross Earnings

$3,117,345.37

$2,259,083.37

$858,262.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$3,117,345.37

$2,259,083.37

$858,262.00

Contract Id 201034

Change Order Summary

County WHITLEY
Estimate Nbr 0007 Project Number NHPP 0751(090)
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 06/19/2021  TO  06/30/2021
 
 
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 201034

COMMONWEALTH OF KENTUCKY

County WHITLEY
Contract Type ASRH   ASPHALT REHAB INTERSTATE/PARKWAY

TRANSPORTATION CABINET

Primary Project Number DE11800752034
Estimate Nbr 0007 Period 06/19/2021  TO  06/30/2021
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project DE11800752034 Fed/State Project Number NHPP 0751(090) 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 DE11800752034 Fed/State Project Number NHPP 0751(090) Category 0001 PAVING
0005 DGA BASE 00001 TON 4,201.00 4,201.000 1,283.570 1,915.460 3,199.030 38.00 48,775.66 121,563.14
0010 ASPHALT SEAL AGGREGATE 00100 TON 109.00 109.000 0.000 0.000 100.00 0.00
0015 ASPHALT SEAL COAT 00103 TON 13.00 13.000 0.000 0.000 1,000.00 0.00
0020 LEVELING & WEDGING PG76-22 00194 TON 1,000.00 1,000.000 1,066.440 0.000 1,066.440 98.00 104,511.12 104,511.12
0025 CL4 ASPH BASE 1.50D PG64-22 00208 TON 1,116.00 1,116.000 1,054.140 1,054.140 85.00 89,601.90
0030 CL4 ASPH BASE 1.00D PG76-22 00219 TON 2,384.00 2,384.000 2,048.720 2,048.720 115.00 235,602.80
0035 CL3 ASPH SURF 0.38D PG64-22 00339 TON 10,333.00 10,333.000 151.270 151.270 82.00 12,404.14
0040 CL4 ASPH SURF 0.38A PG76-22 00342 TON 32,396.00 32,396.000 -633.840 633.840 0.000 108.00 -68,454.72 0.00
0045 ASPHALT MATERIAL FOR TACK 00356 TON 225.00 225.000 7.300 2.140 9.440 5.00 36.50 47.20
0050 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.500 0.500 6,000.00 3,000.00
0055 ASPHALT PAVE MILLING & TEXTURING 02677 TON 57,951.00 57,951.000 23,572.160 1,334.470 24,906.630 16.50 388,940.64 410,959.39
0060 SHOULDER RUMBLE STRIPS 02696 LF 239,060.00 239,060.000 0.000 0.000 0.18 0.00
0065 JOINT ADHESIVE 20071EC LF 244,337.00 244,337.000 0.000 0.000 0.32 0.00
0070 LONGITUDINAL EDGE KEY 21289ED LF 1,325.00 1,325.000 0.000 0.000 4.50 0.00
0585 HMA ELECTRONIC DELIVERY MGMT SYSTEM (ADDED: 11-18-20) 24986EC LS 1.00 1.000 0.000 0.000 30,000.00 0.00
Project DE11800752034 Fed/State Project Number NHPP 0751(090) Category 0002 ROADWAY
0075 CRUSHED AGGREGATE SIZE NO 2 00078 TON 1,208.00 1,208.000 1,083.820 1,083.820 35.00 37,933.70
0080 PERFORATED PIPE EDGE DRAIN-4 IN 01005 LF 5,872.00 5,872.000 1,405.000 1,405.000 5.50 7,727.50
0085 PERFORATED PIPE EDGE DRAIN-6 IN 01006 LF 5,872.00 5,872.000 0.000 0.000 6.50 0.00
0090 NON-PERFORATED PIPE-4 IN 01010 LF 180.00 180.000 0.000 0.000 18.00 0.00
0095 NON-PERFORATED PIPE-6 IN 01011 LF 180.00 180.000 0.000 0.000 18.00 0.00
0100 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 4.00 4.000 5.000 5.000 600.00 3,000.00
0105 PERF PIPE HEADWALL TY 1-6 IN 01021 EACH 4.00 4.000 0.000 0.000 600.00 0.00
0110 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 4.00 4.000 0.000 0.000 600.00 0.00
0115 PERF PIPE HEADWALL TY 2-6 IN 01025 EACH 4.00 4.000 0.000 0.000 600.00 0.00
0120 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 4.00 4.000 0.000 0.000 600.00 0.00
0125 PERF PIPE HEADWALL TY 3-6 IN 01029 EACH 4.00 4.000 0.000 0.000 600.00 0.00
0130 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 1.00 1.000 0.000 0.000 250.00 0.00
0135 CORED HOLE DRAINAGE BOX CON-6 IN 01741 EACH 1.00 1.000 0.000 0.000 250.00 0.00
0140 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 130.00 130.000 48.000 48.000 10.00 480.00
0145 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL YELLOW 01983 EACH 7.00 7.000 0.000 0.000 10.00 0.00
0150 DELINEATOR FOR BARRIER - WHITE 01984 EACH 62.00 62.000 62.000 62.000 10.70 663.40
0155 BARRICADE-TYPE III 02014 EACH 8.00 8.000 0.000 0.000 400.00 0.00
0160 TEMP DITCH 02159 LF 5,000.00 5,000.000 0.000 0.000 1.50 0.00
0165 CLEAN TEMP DITCH 02160 LF 5,000.00 5,000.000 0.000 0.000 0.33 0.00
0170 EMBANKMENT IN PLACE 02230 CUYD 8,267.00 8,267.000 8,206.000 8,206.000 30.00 246,180.00
0175 FENCE-WOVEN WIRE TYPE 1 02262 LF 100.00 100.000 0.000 0.000 25.00 0.00
0180 REMOVE FENCE 02265 LF 100.00 100.000 0.000 0.000 10.00 0.00
0185 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 4.00 4.000 0.000 0.000 50.00 0.00
0190 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 1.000 1.000 50.00 50.00
0195 REMOVE GUARDRAIL 02381 LF 6,225.00 6,225.000 4,077.500 4,077.500 1.10 4,485.25
0200 CLEARING AND GRUBBING 1 ACRE 02545 LS 1.00 1.000 1.000 1.000 31,068.53 31,068.53
0205 OBJECT MARKER TYPE 2 02565 EACH 32.00 32.000 0.000 0.000 200.00 0.00
0210 DITCHING AND SHOULDERING 02575 LF 58,714.00 58,714.000 44,678.000 44,678.000 9.00 402,102.00
0215 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 75.00 75.000 40.000 40.000 5.00 200.00
0220 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 375,000.00 0.00
0225 SILT TRAP TYPE A 02703 EACH 9.00 9.000 0.000 0.000 200.00 0.00
0230 SILT TRAP TYPE B 02704 EACH 9.00 9.000 0.000 0.000 200.00 0.00
0235 SILT TRAP TYPE C 02705 EACH 9.00 9.000 0.000 0.000 200.00 0.00
0240 CLEAN SILT TRAP TYPE A 02706 EACH 9.00 9.000 0.000 0.000 50.00 0.00
0245 CLEAN SILT TRAP TYPE B 02707 EACH 9.00 9.000 0.000 0.000 50.00 0.00
0250 CLEAN SILT TRAP TYPE C 02708 EACH 9.00 9.000 0.000 0.000 50.00 0.00
0255 STAKING 02726 LS 1.00 1.000 0.000 0.000 20,000.00 0.00
0260 CONCRETE BARRIER WALL TYPE 9T 03171 LF 3,080.00 3,080.000 2,920.000 2,920.000 18.00 52,560.00
0265 EROSION CONTROL BLANKET 05950 SQYD 20,000.00 20,000.000 31,401.037 31,401.037 1.55 48,671.60
0270 TEMP MULCH 05952 SQYD 26,667.00 26,667.000 0.000 0.000 0.38 0.00
0275 TEMP SEEDING AND PROTECTION 05953 SQYD 20,000.00 20,000.000 0.000 0.000 0.42 0.00
0280 INITIAL FERTILIZER 05963 TON 2.10 2.100 0.000 0.000 995.00 0.00
0285 MAINTENANCE FERTILIZER 05964 TON 1.30 1.300 0.000 0.000 1,500.00 0.00
0290 SEEDING AND PROTECTION 05985 SQYD 40,000.00 40,000.000 0.000 0.000 0.49 0.00
0295 AGRICULTURAL LIMESTONE 05992 TON 24.80 24.800 0.000 0.000 95.00 0.00
0300 FLEXIBLE DELINEATOR POST-M/W 06401 EACH 1,266.00 1,266.000 0.000 0.000 35.00 0.00
0305 FLEXIBLE DELINEATOR POST-M/Y 06404 EACH 85.00 85.000 0.000 0.000 35.00 0.00
0310 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 307,872.00 307,872.000 132,177.000 13,314.000 145,491.000 0.20 26,435.40 29,098.20
0315 PAVE STRIPING-THERMO-12 IN W 06546 LF 3,430.00 3,430.000 0.000 0.000 4.25 0.00
0320 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 4,500.00 4,500.000 273.000 273.000 2.35 641.55
0325 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,800.00 1,800.000 200.000 200.000 2.25 450.00
0330 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 1,800.00 1,800.000 151.000 151.000 2.25 339.75
0335 PAVE MARKING-THERMO STR ARROW 06573 EACH 2.00 2.000 0.000 0.000 125.00 0.00
0340 PAVEMENT MARKER TY IVA-MW TEMP 06585 EACH 75.00 75.000 0.000 0.000 7.50 0.00
0345 CRASH CUSHION TY VI CLASS BT TL3 08903 EACH 1.00 1.000 0.000 0.000 5,000.00 0.00
0350 FUEL ADJUSTMENT 10020NS DOLL 71,958.00 71,958.000 0.000 0.000 1.00 0.00
0355 ASPHALT ADJUSTMENT 10030NS DOLL 180,737.00 180,737.000 0.000 0.000 1.00 0.00
0360 THRIE BEAM TO W BEAM CONNECTOR 20629NS719 EACH 1.00 1.000 0.000 0.000 1,500.00 0.00
0365 REMOVE AND RESET PERF PIPE HEADWALL 20758ED EACH 1.00 1.000 0.000 0.000 550.00 0.00
0370 GUARDRAIL THRIE BEAM 21380ES719 LF 812.50 812.500 0.000 0.000 45.00 0.00
0375 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 5,412.50 5,412.500 2,381.500 2,381.500 20.00 47,630.00
0380 REPLACE GRATE 22660EN LB 1,011.00 1,011.000 0.000 0.000 9.29 0.00
0385 INLAID PAVEMENT MARKER 24489EC EACH 1,779.00 1,779.000 0.000 0.000 26.50 0.00
0390 PAVE MARK THERMO CHEVRON 24679ED SQFT 972.00 972.000 0.000 0.000 4.75 0.00
0400 PAVE STRIPING-THERMO-6 IN W-WET REFLECT 25008EC LF 152,560.00 152,560.000 0.000 0.000 1.55 0.00
0405 PAVE STRIPING-THERMO-6 IN Y-WET REFLECT 25009EC LF 121,633.00 121,633.000 0.000 0.000 1.55 0.00
0410 GROOVE FOR PAVE STRIPING - 7 IN 25019EC LF 274,193.00 274,193.000 0.000 0.000 0.65 0.00
0415 QUEUE PROTECTION VEHICLE 25075EC HOUR 240.00 240.000 0.000 0.000 187.25 0.00
0420 FURNISH QUEUE PROTECTION VEHICLES 25076EC LS 1.00 1.000 1.000 1.000 21,659.48 21,659.48
0425 TEMPORARY SILT FENCE 40030 LF 5,000.00 5,000.000 3,030.000 3,030.000 2.50 7,575.00
0575 INSPECT & CERTIFY EDGE DRAIN SYSTEM (ADDED: 11-16-20) 01015 LS 1.00 1.000 1.000 1.000 43,000.00 43,000.00
0580 TEMPORARY SIGNS (ADDED: 11-16-20) 02562 SQFT 800.00 800.000 706.000 706.000 9.00 6,354.00
0590 CLEAN CULVERT (ADDED: 11-18-20) 20465EC LS 1.00 1.000 0.000 0.000 18,000.00 0.00
Project DE11800752034 Fed/State Project Number NHPP 0751(090) Category 0003 DRAINAGE (ADDED: 11-10-20)
0430 CULVERT PIPE-15 IN 00461 LF 140.00 140.000 123.000 123.000 210.00 25,830.00
0435 CULVERT PIPE-18 IN 00462 LF 20.00 20.000 20.000 24.000 44.000 320.00 6,400.00 14,080.00
0440 CULVERT PIPE-24 IN 00464 LF 28.00 28.000 8.000 17.000 25.000 330.00 2,640.00 8,250.00
0445 CULVERT PIPE-36 IN 00468 LF 15.00 15.000 16.000 16.000 375.00 6,000.00
0450 PIPE CULVERT HEADWALL-15 IN 01202 EACH 27.00 27.000 1.000 22.000 23.000 1,450.00 1,450.00 33,350.00
0455 PIPE CULVERT HEADWALL-18 IN 01204 EACH 5.00 5.000 4.000 4.000 1,450.00 5,800.00
0460 PIPE CULVERT HEADWALL-24 IN 01208 EACH 4.00 4.000 1.000 4.000 5.000 1,700.00 1,700.00 8,500.00
0465 PIPE CULVERT HEADWALL-36 IN 01212 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0470 REMOVE PIPE 01310 LF 172.00 172.000 24.000 212.000 236.000 20.00 480.00 4,720.00
0475 S & F BOX INLET-OUTLET-24 IN 01451 EACH 1.00 1.000 0.000 0.000 4,200.00 0.00
0480 JUNCTION BOX-15 IN 01641 EACH 1.00 1.000 1.000 1.000 2,500.00 2,500.00
0485 REMOVE PAVED DITCH 02165 SQYD 160.00 160.000 184.000 184.000 38.00 6,992.00
0490 CHANNEL LINING CLASS III 02484 TON 658.00 658.000 18.220 530.290 548.510 70.00 1,275.40 38,395.70
0495 REMOVE HEADWALL 02625 EACH 29.00 29.000 2.000 33.000 35.000 500.00 1,000.00 17,500.00
0500 PVC FOLD AND FORM PIPE LINER-15 IN 24861EC LF 3,603.00 3,603.000 1,443.000 2,317.000 3,760.000 88.00 126,984.00 330,880.00
0505 PVC FOLD AND FORM PIPE LINER-18 IN 24862EC LF 1,385.00 1,385.000 1,004.000 166.000 1,170.000 90.00 90,360.00 105,300.00
0510 PVC FOLD AND FORM PIPE LINER-24 IN 24863EC LF 1,562.00 1,562.000 1,298.000 268.000 1,566.000 95.00 123,310.00 148,770.00
0515 PVC FOLD AND FORM PIPE LINER-36 IN 24865EC LF 843.00 843.000 0.000 0.000 160.00 0.00
Project DE11800752034 Fed/State Project Number NHPP 0751(090) Category 0004 TRAFFIC LOOPS
0520 CONDUIT-1 1/4 IN 04793 LF 180.00 180.000 0.000 0.000 10.00 0.00
0525 CONDUIT-2 IN 04795 LF 100.00 100.000 0.000 0.000 15.00 0.00
0530 TRENCHING AND BACKFILLING 04820 LF 270.00 270.000 0.000 0.000 4.00 0.00
0535 PIEZOELECTRIC SENSOR 04829 EACH 12.00 12.000 0.000 0.000 2,295.00 0.00
0540 LOOP WIRE 04830 LF 6,680.00 6,680.000 1,756.000 0.000 1,756.000 0.50 878.00 878.00
0545 LOOP SAW SLOT AND FILL 04895 LF 850.00 850.000 154.000 0.000 154.000 10.00 1,540.00 1,540.00
0550 GALVANIZED STEEL CABINET 20359NN EACH 2.00 2.000 0.000 0.000 875.00 0.00
0555 WOOD POST 20360ES818 EACH 4.00 4.000 0.000 0.000 450.00 0.00
0560 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 6.00 6.000 0.000 0.000 800.00 0.00
Project DE11800752034 Fed/State Project Number NHPP 0751(090) Category 0005 DEMOBILIZATION &/OR MOBILIZATION
0565 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 383,500.00 383,500.00
0570 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 145,387.00 0.00

SUBTOT

$858,262.00

$3,117,345.36

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00