Report_Id:   244300   Est NO  0005

Date:09/16/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 244300 Estimate Number 0005 Estimate Type PROGRESS
District Office LEXINGTON (07300)  Mcdowell, Preston J.

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 07/01/2024  TO  08/21/2024
Date Approved 09/02/2024
Primary Proj Number 0703404182401
Project No. HSIP 4181(034)
Primary County FAYETTE
Name of Road ATHENS BOONESBORO ROAD (KY 418)
Description FROM ASHLEY WOODS ROAD EXTENDING SOUTHEAST TO I-75
     
     
Date Let 03/21/2024 Formal Acceptance
Date Awarded 04/02/2024 Date Work Began 05/06/2024
Date Contract Executed 04/29/2024 Open To Traffic
Date NTP Issued 04/29/2024 Actual Completion Date

Current Contract Amount

$2,646,946.31

Total to Date

Prev to Date

This Estimate

Original Amount

$2,646,259.61

Total Earnings

$1,994,588.48

$869,174.70

$1,125,413.78

Percent Complete

75.35

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$652,357.83

Gross Earnings

$1,994,588.48

$869,174.70

$1,125,413.78

Total Change Orders

$686.70

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$1,994,588.48

$869,174.70

$1,125,413.78

Contract Id 244300

Change Order Summary

County FAYETTE
Estimate Nbr 0005 Project Number HSIP 4181(034)
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 07/01/2024  TO  08/21/2024
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Temporary paint turn arrows Approved 07/24/2024 $686.70 0.0
002 Change tack coat from non-tracking to SS-1H Pending 0 $0.00 0.0
 
 
 
 

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 244300

COMMONWEALTH OF KENTUCKY

County FAYETTE
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number 0703404182401
Estimate Nbr 0005 Period 07/01/2024  TO  08/21/2024
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project 0703404182401 Fed/State Project Number HSIP 4181(034) 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 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 6,568.00 6,568.000 642.990 5,214.000 5,856.990 25.00 16,074.75 146,424.75
0010 ASPHALT SEAL AGGREGATE 00100 TON 35.00 35.000 35.000 0.000 35.000 250.00 8,750.00 8,750.00
0015 ASPHALT SEAL COAT 00103 TON 5.00 5.000 5.000 0.000 5.000 1,975.00 9,875.00 9,875.00
0020 LEVELING & WEDGING PG64-22 00190 TON 70.00 70.000 50.830 204.480 255.310 118.00 5,997.94 30,126.58
0025 CL4 ASPH BASE 1.00D PG64-22 00217 TON 2,869.00 2,869.000 3,230.180 3,230.180 82.00 264,874.76
0030 CL4 ASPH BASE 1.00D PG76-22 00219 TON 1,144.00 1,144.000 1,642.470 1,642.470 86.00 141,252.42
0035 CL4 ASPH SURF 0.38A PG76-22 00342 TON 3,139.00 3,139.000 3,557.230 0.000 3,557.230 118.00 419,753.14 419,753.14
0040 ASPHALT MATERIAL FOR TACK NON-TRACKING (REVISED 3-18-24) 24970EC TON 22.00 22.000 0.000 0.000 0.01 0.00
0045 ASPHALT PAVE MILLING & TEXTURING 02677 TON 3,964.00 3,964.000 2,003.380 1,460.710 3,464.090 20.00 40,067.60 69,281.80
0050 SHOULDER RUMBLE STRIPS 02696 LF 5,759.00 5,759.000 5,886.000 0.000 5,886.000 0.78 4,591.08 4,591.08
8001 ASPHALT MATERIAL FOR TACK 00356 TON 0.00 0.000 0.000 0.000 0.01 0.00
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0002 ROADWAY
0055 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 2,536.00 2,536.000 2,040.730 574.000 2,614.730 90.25 184,175.88 235,979.38
0060 BARRICADE-TYPE III 02014 EACH 4.00 4.000 4.000 4.000 0.01 0.04
0065 TEMP DITCH 02159 LF 1,084.00 1,084.000 0.000 0.000 0.01 0.00
0070 ROADWAY EXCAVATION 02200 CUYD 5,929.00 5,929.000 3,529.000 3,529.000 22.00 77,638.00
0075 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 6.00 6.000 0.000 0.000 216.06 0.00
0080 WITNESS POST 02432 EACH 6.00 6.000 0.000 0.000 199.51 0.00
0085 CHANNEL LINING CLASS II 02483 TON 803.00 803.000 495.780 153.320 649.100 40.00 19,831.20 25,964.00
0090 CLEARING AND GRUBBING (APPROX. 1.4 ACRES) 02545 LS 1.00 1.000 1.000 1.000 13,175.00 13,175.00
0095 MAINTAIN & CONTROL TRAFFIC (FAYETTE KY 418) 02650 LS 1.00 1.000 0.750 0.250 1.000 55,000.00 41,250.00 55,000.00
0100 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 3.00 3.000 2.000 2.000 4.000 1,500.00 3,000.00 6,000.00
0105 TEMP SILT FENCE 02701 LF 1,084.00 1,084.000 0.000 0.000 3.36 0.00
0110 SILT TRAP TYPE B 02704 EACH 1.00 1.000 0.000 0.000 100.00 0.00
0115 SILT TRAP TYPE C 02705 EACH 1.00 1.000 0.000 0.000 100.00 0.00
0120 CLEAN SILT TRAP TYPE B 02707 EACH 1.00 1.000 0.000 0.000 0.01 0.00
0125 CLEAN SILT TRAP TYPE C 02708 EACH 1.00 1.000 0.000 0.000 0.01 0.00
0130 SIDEWALK-4 IN CONCRETE 02720 SQYD 72.00 72.000 177.330 0.000 177.330 79.80 14,150.93 14,150.93
0135 STAKING (FAYETTE KY 418) 02726 LS 1.00 1.000 0.750 0.250 1.000 12,000.00 9,000.00 12,000.00
0140 ARROW PANEL 02775 EACH 4.00 4.000 4.000 0.000 4.000 0.01 0.04 0.04
0145 TEMP SEEDING AND PROTECTION 05953 SQYD 340.00 340.000 0.000 0.000 0.31 0.00
0150 INITIAL FERTILIZER 05963 TON 0.30 0.300 0.000 0.000 1,236.97 0.00
0155 MAINTENANCE FERTILIZER 05964 TON 0.40 0.400 0.000 0.000 1,236.98 0.00
0160 SEEDING AND PROTECTION 05985 SQYD 6,776.00 6,776.000 0.000 0.000 0.89 0.00
0165 AGRICULTURAL LIMESTONE 05992 TON 4.20 4.200 0.000 0.000 96.52 0.00
0170 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 35,267.00 35,267.000 20,382.000 0.000 20,382.000 0.24 4,891.68 4,891.68
0175 PAVE STRIPING-THERMO-6 IN W 06542 LF 12,180.00 12,180.000 15,403.000 0.000 15,403.000 1.30 20,023.90 20,023.90
0180 PAVE STRIPING-THERMO-6 IN Y 06543 LF 5,380.00 5,380.000 7,683.000 0.000 7,683.000 1.30 9,987.90 9,987.90
0185 PAVE STRIPING-THERMO-12 IN W 06546 LF 107.00 107.000 99.000 0.000 99.000 3.00 297.00 297.00
0190 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 311.00 311.000 289.000 0.000 289.000 12.00 3,468.00 3,468.00
0195 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 3,256.00 3,256.000 2,779.000 0.000 2,779.000 5.00 13,895.00 13,895.00
0200 PAVE MARKING-THERMO CURV ARROW 06574 EACH 47.00 47.000 45.000 0.000 45.000 120.00 5,400.00 5,400.00
0205 PAVE MARKING-THERMO COMB ARROW 06575 EACH 5.00 5.000 5.000 0.000 5.000 140.00 700.00 700.00
0210 PAVE MARKING-THERMO ONLY 06576 EACH 6.00 6.000 6.000 0.000 6.000 300.00 1,800.00 1,800.00
0215 INLAID PAVEMENT MARKER-MW 06610 EACH 154.00 154.000 204.000 0.000 204.000 35.00 7,140.00 7,140.00
0220 INLAID PAVEMENT MARKER-MY 06611 EACH 59.00 59.000 68.000 0.000 68.000 35.00 2,380.00 2,380.00
0225 INLAID PAVEMENT MARKER-BY 06612 EACH 19.00 19.000 32.000 0.000 32.000 35.00 1,120.00 1,120.00
0230 FUEL ADJUSTMENT 10020NS DOLL 13,902.00 13,902.000 -2,057.910 0.000 -2,057.910 1.00 -2,057.91 -2,057.91
0235 ASPHALT ADJUSTMENT 10030NS DOLL 28,982.00 28,982.000 0.000 0.000 1.00 0.00
0240 SAWCUT PAVEMENT 20550ND LF 3,939.00 3,939.000 3,939.000 3,939.000 0.01 39.39
0245 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 1,300.00 1,300.000 1,456.000 0.000 1,456.000 7.00 10,192.00 10,192.00
0250 QWICK CURB MEDIAN SEPARATOR 22680EN LF 220.00 220.000 180.000 0.000 180.000 115.00 20,700.00 20,700.00
0255 PAVEMENT MARKING-THERMO LETTERS 22692NS714 EACH 4.00 4.000 4.000 0.000 4.000 100.00 400.00 400.00
0260 DETECTABLE WARNINGS 23158ES505 SQFT 47.00 47.000 89.000 0.000 89.000 20.00 1,780.00 1,780.00
0265 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 236.00 236.000 228.000 0.000 228.000 10.00 2,280.00 2,280.00
0270 PAVE MARK THERMO CHEVRON 24679ED SQFT 210.00 210.000 221.000 0.000 221.000 7.00 1,547.00 1,547.00
0275 PAVE MARKING-THERMO DOTTED LANE EXTEN 24683ED LF 472.00 472.000 112.000 0.000 112.000 7.00 784.00 784.00
0280 PAVE MARKING-THERMO U-TURN 24889EC EACH 14.00 14.000 14.000 0.000 14.000 280.00 3,920.00 3,920.00
8000 PAVE MARK TEMP PAINT LINE ARROW 20100ES842 EACH 0.00 6.000 0.000 0.000 114.45 0.00
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0003 DRAINAGE
0285 ENTRANCE PIPE-18 IN 00441 LF 38.00 38.000 130.000 0.000 130.000 76.00 9,880.00 9,880.00
0290 ENTRANCE PIPE-30 IN 00445 LF 78.00 78.000 0.000 0.000 120.00 0.00
0295 REMOVE PIPE 01310 LF 4.00 4.000 4.000 0.000 4.000 50.00 200.00 200.00
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0004 SANITARY SEWER
0300 S FORCE MAIN PVC 10 INCH 15062 LF 180.00 180.000 0.000 0.000 250.00 0.00
0305 S FORCE MAIN TIE-IN 10 INCH 15076 EACH 2.00 2.000 0.000 0.000 7,500.00 0.00
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0005 SIGNING
0310 TEMPORARY SIGNS 02562 SQFT 250.00 250.000 250.000 0.000 250.000 8.48 2,120.00 2,120.00
0315 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 477.77 477.770 387.040 0.000 387.040 49.72 19,243.62 19,243.62
0320 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 255.25 255.250 223.250 0.000 223.250 51.44 11,483.98 11,483.98
0325 STEEL POST TYPE 1 06410 LF 857.00 857.000 723.760 0.000 723.760 34.14 24,709.16 24,709.16
0330 CLASS A CONCRETE FOR SIGNS 06490 CUYD 2.00 2.000 2.000 0.000 2.000 793.77 1,587.54 1,587.54
0335 GMSS TYPE D 21596ND EACH 8.00 8.000 4.000 0.000 4.000 698.20 2,792.80 2,792.80
0340 GMSS TYPE D (SURFACE MOUNT) 21596ND EACH 23.00 23.000 35.000 0.000 35.000 439.93 15,397.55 15,397.55
0345 BARCODE SIGN INVENTORY 24631EC EACH 107.00 107.000 64.000 0.000 64.000 47.78 3,057.92 3,057.92
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0006 SIGNALIZATION
0350 POLE BASE 04740 EACH 2.00 2.000 1.000 0.000 1.000 2,000.00 2,000.00 2,000.00
0355 FUSED CONNECTOR KIT 04780 EACH 21.00 21.000 0.000 0.000 150.00 0.00
0360 TRENCHING AND BACKFILLING 04820 LF 2,348.00 2,348.000 1,806.000 550.000 2,356.000 16.23 29,311.38 38,237.88
0365 OPEN CUT ROADWAY 04821 LF 1,858.00 1,858.000 0.000 0.000 5.00 0.00
0370 CABLE-NO. 14/2C 04841 LF 680.00 680.000 0.000 0.000 6.11 0.00
0375 CABLE-NO. 14/7C 04845 LF 2,755.00 2,755.000 0.000 0.000 7.38 0.00
0380 MAST ARM POLE 04881 EACH 4.00 4.000 0.000 0.000 56,960.00 0.00
0385 COORDINATING UNIT 04927 EACH 1.00 1.000 0.000 0.000 10,000.00 0.00
0390 TEMP SIGNAL 2 PHASE 04933 EACH 2.00 2.000 2.000 0.000 2.000 20,000.00 40,000.00 40,000.00
0395 TEMP RELOCATION OF SIGNAL HEAD 04953 EACH 30.00 30.000 30.000 0.000 30.000 250.00 7,500.00 7,500.00
0400 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 2.00 2.000 0.000 0.000 500.00 0.00
0405 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 17.00 17.000 0.000 0.000 600.00 0.00
0410 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 5.00 5.000 10.000 0.000 10.000 2,500.00 25,000.00 25,000.00
0415 ELECTRICAL JUNCTION BOX TYPE C 20392NS835 EACH 20.00 20.000 0.000 0.000 4,500.00 0.00
0420 INSTALL PED DETECTOR-AUDIBLE 20457NS835 EACH 2.00 2.000 0.000 0.000 350.00 0.00
0425 FIBER OPTIC CABLE 21077ED LF 5,093.00 5,093.000 0.000 0.000 3.30 0.00
0430 BORE AND JACK CONDUIT 21543EN LF 3,702.00 3,702.000 685.000 0.000 685.000 25.00 17,125.00 17,125.00
0435 WEB CAMERA ASSEMBLY 22403NN EACH 1.00 1.000 0.000 0.000 10,000.00 0.00
0440 INSTALL LUMINAIRE POLE 22939ND EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0445 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 14.20 14.200 2.800 0.000 2.800 250.00 700.00 700.00
0450 INSTALL SIGNAL PEDESTAL 23222EC EACH 1.00 1.000 0.000 0.000 3,500.00 0.00
0455 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 6,242.00 6,242.000 3,094.000 1,143.000 4,237.000 3.65 11,293.10 15,465.05
0460 INSTALL SIGNAL CONTROLLER-TY ATC 24908EC EACH 3.00 3.000 0.000 0.000 5,000.00 0.00
0465 CABINET FIBER TERMINATION PANEL 24923EC EACH 5.00 5.000 0.000 0.000 7,000.00 0.00
0470 REMOVE SIGNAL EQUIPMENT 24955ED EACH 2.00 2.000 0.000 0.000 2,500.00 0.00
0475 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 9.00 9.000 0.000 0.000 1,000.00 0.00
0480 INSTALL RADAR ADVANCE DETECTOR TYPE B 26120EC EACH 5.00 5.000 0.000 0.000 1,000.00 0.00
0485 INSTALL MAST ARM DAMPENER 26169EC EACH 6.00 6.000 0.000 0.000 250.00 0.00
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0007 GUARDRAIL
0490 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 8.00 8.000 8.000 0.000 8.000 15.97 127.76 127.76
0495 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 400.00 400.000 390.000 0.000 390.000 36.34 14,172.60 14,172.60
0500 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 2.000 6.000 0.000 6.000 90.87 545.22 545.22
0505 REMOVE GUARDRAIL 02381 LF 1,052.00 1,052.000 1,050.000 1,050.000 3.35 3,517.50
Project 0703404182401 Fed/State Project Number HSIP 4181(034) Category 0008 DEMOBILIZATION AND MOBILIZATION
0510 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 94,200.00 94,200.00
0515 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 38,000.00 0.00

SUBTOT

$1,125,413.78

$1,994,588.48

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00