Report_Id:   234304   Est NO  0003

Date:10/02/2023

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 234304 Estimate Number 0003 Estimate Type PROGRESS
District Office LOUISVILLE (05340)  Nelson, Steven Blake

Contractor LOUISVILLE PAVING COMPANY INC ADDR SN 0 VC Code KY0035764
15415 SHELBYVILLE ROAD
LOUISVILLE , KY , 40245
Pay Period 08/25/2023  TO  09/07/2023
Date Approved 09/18/2023
Primary Proj Number 0505619342301
Project No. HSIP 8777(011), HSIP 8777(012)
Primary County JEFFERSON
Name of Road VARIOUS INTERSECTIONS ON CANE RUN ROAD (KY 1934)
Description IMPROVEMENTS AT THE INTERSECTION OF KY 1934 AND KY 1727
     
     
Date Let 04/27/2023 Formal Acceptance
Date Awarded 05/09/2023 Date Work Began 08/03/2023
Date Contract Executed 05/19/2023 Open To Traffic
Date NTP Issued 05/19/2023 Actual Completion Date

Current Contract Amount

$1,135,000.00

Total to Date

Prev to Date

This Estimate

Original Amount

$1,135,000.00

Total Earnings

$320,992.57

$197,515.92

$123,476.65

Percent Complete

28.28

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$814,007.43

Gross Earnings

$320,992.57

$197,515.92

$123,476.65

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$320,992.57

$197,515.92

$123,476.65

Contract Id 234304

Change Order Summary

County JEFFERSON
Estimate Nbr 0003 Project Number HSIP 8777(011), HSIP 8777(012)
Contractor LOUISVILLE PAVING COMPANY INC Period 08/25/2023  TO  09/07/2023
 
 
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 234304

COMMONWEALTH OF KENTUCKY

County JEFFERSON
Contract Type ARHR   ASPHALT PAVEMENT & ROADWAY REHAB

TRANSPORTATION CABINET

Primary Project Number 0505619342301
Estimate Nbr 0003 Period 08/25/2023  TO  09/07/2023
Contractor LOUISVILLE PAVING COMPANY INC
 
Project 0505619342301 Fed/State Project Number HSIP 8777(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
0005 DGA BASE 00001 TON 147.00 147.000 0.000 0.000 90.00 0.00
0010 ASPHALT MATERIAL FOR TACK 00356 TON 1.00 1.000 0.000 0.000 825.00 0.00
0015 CL3 ASPH SURF 0.38B PG64-22 00388 TON 172.00 172.000 0.000 0.000 185.00 0.00
0020 STANDARD HEADER CURB 01875 LF 102.00 102.000 0.000 0.000 115.00 0.00
0025 STANDARD BARRIER MEDIAN TYPE 3 MOD 01920 SQYD 212.00 212.000 0.000 0.000 168.00 0.00
0030 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 63.00 63.000 0.000 0.000 145.00 0.00
0035 JPC PAVEMENT-9 IN 02073 SQYD 611.00 611.000 0.000 0.000 235.00 0.00
0040 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 611.00 611.000 0.000 0.000 3.50 0.00
0045 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 1,500.00 0.00
0050 ASPHALT PAVE MILLING & TEXTURING 02677 TON 194.00 194.000 0.000 0.000 65.00 0.00
0055 CONCRETE-CLASS A 08100 CUYD 6.00 6.000 0.000 0.000 1,000.00 0.00
0060 SAWCUT PAVEMENT 20550ND LF 946.00 946.000 0.000 0.000 1.98 0.00
Project 0505619342301 Fed/State Project Number HSIP 8777(011) Category 0002 ROADWAY
0065 REMOVE DROP BOX INLET 01585 EACH 3.00 3.000 0.000 0.000 7,500.00 0.00
0070 ROADWAY EXCAVATION 02200 CUYD 220.00 220.000 0.000 0.000 67.00 0.00
0075 TEMPORARY SIGNS 02562 SQFT 150.00 150.000 0.000 0.000 7.00 0.00
0080 MAINTAIN & CONTROL TRAFFIC (JEFFERSON KY 1934 @ KY 1727) 02650 LS 1.00 1.000 0.000 0.000 88,000.00 0.00
0085 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 0.000 0.000 500.00 0.00
0090 STAKING (JEFFERSON KY 1934 @ KY 1727) 02726 LS 1.00 1.000 0.000 0.000 18,000.00 0.00
0095 ARROW PANEL 02775 EACH 2.00 2.000 0.000 0.000 300.00 0.00
0100 PAVE STRIPING-PERM PAINT-6 IN 06515 LF 897.00 897.000 0.000 0.000 2.00 0.00
0105 PAVE STRIPING-PERM PAINT-6 IN 06515 LF 1,129.00 1,129.000 0.000 0.000 2.00 0.00
0110 PAVE STRIPING-DUR TY 1-6 IN W 06556 LF 3,332.00 3,332.000 0.000 0.000 10.00 0.00
0115 PAVE STRIPING-DUR TY 1-6 IN Y 06557 LF 2,311.00 2,311.000 0.000 0.000 10.00 0.00
0120 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 172.00 172.000 0.000 0.000 5.00 0.00
0125 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 30.00 30.000 0.000 0.000 16.00 0.00
0130 PAVE MARKING-THERMO CROSS-HATCH (WHITE) 06569 SQFT 286.00 286.000 0.000 0.000 8.00 0.00
0135 PAVE MARKING-THERMO CROSS-HATCH (YELLOW) 06569 SQFT 82.00 82.000 0.000 0.000 8.25 0.00
0140 PAVE MARKING-DOTTED LANE EXTEN 06572 LF 21.00 21.000 0.000 0.000 5.25 0.00
0145 PAVE MARKING-THERMO STR ARROW 06573 EACH 2.00 2.000 0.000 0.000 165.00 0.00
0150 PAVE MARKING-THERMO CURV ARROW 06574 EACH 6.00 6.000 0.000 0.000 195.00 0.00
0155 PAVE MARKING-THERMO ONLY 06576 EACH 2.00 2.000 0.000 0.000 325.00 0.00
0160 PAVEMENT MARKING REMOVAL 06598 SQFT 77.50 77.500 0.000 0.000 20.00 0.00
0165 WATER BLASTING EXISTING STRIPE 22664EN LF 20.00 20.000 0.000 0.000 10.00 0.00
0170 PAVE MARK TY 1 TAPE X-WALK-6 IN 23251ES717 LF 350.00 350.000 0.000 0.000 10.50 0.00
0175 PAVE MARK TY 1 TAPE CROSS-HATCH 23253ES717 SQFT 238.00 238.000 0.000 0.000 22.00 0.00
0180 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 200.00 200.000 0.000 0.000 36.00 0.00
0185 PAVE MARK TY 1 TAPE STOP BAR-24 IN 23265ES717 LF 83.00 83.000 0.000 0.000 36.00 0.00
0190 PAVE MARK TY 1 TAPE-CURV ARROW 23270ES717 EACH 9.00 9.000 0.000 0.000 550.00 0.00
0195 REMOVE (PAVEMENT MARKER LENS) 24894EC EACH 13.00 13.000 0.000 0.000 10.00 0.00
0200 PAVE MARK TY 1 TAPE X-WALK-24 IN 26164ES717 LF 410.00 410.000 0.000 0.000 36.00 0.00
0205 PAVE MARK TY 1 TAPE CHEVRON 26166ES717 SQFT 312.00 312.000 0.000 0.000 22.00 0.00
Project 0505619342301 Fed/State Project Number HSIP 8777(011) Category 0003 SIGNING
0210 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 80.50 80.500 0.000 0.000 40.00 0.00
0215 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 24.00 24.000 0.000 0.000 40.00 0.00
0220 STEEL POST TYPE 1 06410 LF 116.00 116.000 0.000 0.000 20.00 0.00
0225 REMOVE SIGN 21373ND EACH 5.00 5.000 0.000 0.000 100.00 0.00
0230 GMSS TYPE D 21596ND EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
0235 BARCODE SIGN INVENTORY 24631EC EACH 19.00 19.000 0.000 0.000 20.00 0.00
Project 0505619342301 Fed/State Project Number HSIP 8777(011) Category 0004 SIGNALIZATION
0240 FUSED CONNECTOR KIT 04780 EACH 3.00 3.000 0.000 0.000 530.00 0.00
0245 TRENCHING AND BACKFILLING 04820 LF 95.00 95.000 0.000 0.000 8.15 0.00
0250 CABLE-NO. 14/7C 04845 LF 2,515.00 2,515.000 0.000 0.000 2.00 0.00
0255 INSTALL SPAN MOUNTED SIGN 06472 EACH 4.00 4.000 0.000 0.000 460.00 0.00
0260 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 1.00 1.000 0.000 0.000 365.00 0.00
0265 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 5.00 5.000 0.000 0.000 460.00 0.00
0270 INSTALL COORDINATING UNIT 20390NS835 EACH 1.00 1.000 0.000 0.000 365.00 0.00
0275 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 1.00 1.000 0.000 0.000 537.00 0.00
0280 INSTALL SIGNAL PEDESTAL 23222EC EACH 1.00 1.000 0.000 0.000 1,550.00 0.00
0285 PVC CONDUIT-1 1/4 IN-SCHEDULE 80 24900EC LF 95.00 95.000 0.000 0.000 9.00 0.00
0290 INSTALL SIGNAL CONTROLLER-TY ATC 24908EC EACH 1.00 1.000 0.000 0.000 7,335.00 0.00
0295 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 0.000 0.000 2,070.00 0.00
0300 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 4.00 4.000 0.000 0.000 1,480.00 0.00
Project 0505619342301 Fed/State Project Number HSIP 8777(011) Category 0005 DEMOBILIZATION
0305 MOBILIZATION 02568 LS 1.00 1.000 0.000 0.000 26,602.50 0.00
0310 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 8,050.34 0.00

SUBTOT

$0.00

$0.00

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project 0505619342302 Fed/State Project Number HSIP 8777(012) 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
0315 DGA BASE 00001 TON 187.00 187.000 0.000 0.000 90.00 0.00
0320 CL2 ASPH BASE 0.75D PG64-22 00221 TON 18.00 18.000 18.350 18.350 530.00 9,725.50
0325 ASPHALT MATERIAL FOR TACK 00356 TON 1.20 1.200 0.000 0.000 825.00 0.00
0330 CL3 ASPH SURF 0.38B PG64-22 00388 TON 174.00 174.000 219.670 219.670 185.00 40,638.95
0335 JPC PAVEMENT-9 IN 02073 SQYD 615.00 615.000 269.970 269.970 235.00 63,442.95
0340 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 673.00 673.000 0.000 0.000 3.50 0.00
0345 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 1,500.00 1,500.00
0350 ASPHALT PAVE MILLING & TEXTURING 02677 TON 174.00 174.000 210.760 0.000 210.760 65.00 13,699.40 13,699.40
0355 SAWCUT PAVEMENT 20550ND LF 1,237.00 1,237.000 956.000 956.000 1.98 1,892.88
Project 0505619342302 Fed/State Project Number HSIP 8777(012) Category 0002 ROADWAY
0360 ROADWAY EXCAVATION 02200 CUYD 222.00 222.000 68.379 68.379 67.00 4,581.39
0365 TEMPORARY SIGNS 02562 SQFT 150.00 150.000 87.000 123.000 210.000 7.00 609.00 1,470.00
0370 MAINTAIN & CONTROL TRAFFIC (JEFFERSON KY 1934 @ KY 2051) 02650 LS 1.00 1.000 0.400 0.400 0.800 88,000.00 35,200.00 70,400.00
0375 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 500.00 0.00
0380 STAKING (JEFFERSON KY 1934 @ KY 2051) 02726 LS 1.00 1.000 0.400 0.400 0.800 17,500.00 7,000.00 14,000.00
0385 ARROW PANEL 02775 EACH 2.00 2.000 2.000 2.000 300.00 600.00
0390 PAVE STRIPING-PERM PAINT-6 IN (WHITE) 06515 LF 3,219.00 3,219.000 2,304.000 2,304.000 2.00 4,608.00
0395 PAVE STRIPING-PERM PAINT-6 IN (YELLOW) 06515 LF 3,400.00 3,400.000 275.000 1,772.000 2,047.000 2.00 550.00 4,094.00
0400 PAVE STRIPING-THERMO-12 IN Y 06547 LF 12.00 12.000 0.000 0.000 8.25 0.00
0405 PAVE STRIPING-DUR TY 1-6 IN W 06556 LF 3,540.00 3,540.000 3,000.000 0.000 3,000.000 10.00 30,000.00 30,000.00
0410 PAVE STRIPING-DUR TY 1-6 IN Y 06557 LF 1,820.00 1,820.000 300.000 0.000 300.000 10.00 3,000.00 3,000.00
0415 PAVE STRIPING-DUR TY 1-12 IN Y 06561 LF 6.00 6.000 0.000 0.000 20.00 0.00
0420 PAVE MARKING-THERMO CROSS-HATCH (YELLOW) 06569 SQFT 670.00 670.000 0.000 0.000 8.25 0.00
0425 PAVE MARKING-THERMO STR ARROW 06573 EACH 6.00 6.000 6.000 0.000 6.000 165.00 990.00 990.00
0430 PAVE MARKING-THERMO CURV ARROW 06574 EACH 22.00 22.000 17.000 0.000 17.000 195.00 3,315.00 3,315.00
0435 PAVE MARKING-THERMO COMB ARROW 06575 EACH 3.00 3.000 0.000 0.000 225.00 0.00
0440 PAVEMENT MARKING REMOVAL 06598 SQFT 93.00 93.000 228.000 0.000 228.000 20.00 4,560.00 4,560.00
0445 PAVE MARK TY 1 TAPE X-WALK-6 IN 23251ES717 LF 711.00 711.000 0.000 0.000 10.50 0.00
0450 PAVE MARK TY 1 TAPE STOP BAR-24 IN 23265ES717 LF 157.00 157.000 132.000 0.000 132.000 36.00 4,752.00 4,752.00
0455 PAVE MARK TY 1 TAPE-CURV ARROW 23270ES717 EACH 11.00 11.000 4.000 0.000 4.000 550.00 2,200.00 2,200.00
0460 REMOVE (PAVEMENT MARKER LENS) 24894EC EACH 28.00 28.000 3.000 0.000 3.000 10.00 30.00 30.00
0465 PAVE MARK TY 1 TAPE X-WALK-24 IN 26164ES717 LF 820.00 820.000 0.000 0.000 36.00 0.00
0470 PAVE MARK TY 1 TAPE CHEVRON 26166ES717 SQFT 280.00 280.000 0.000 0.000 22.00 0.00
Project 0505619342302 Fed/State Project Number HSIP 8777(012) Category 0003 SIGNING
0475 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 10.00 10.000 10.000 0.000 10.000 40.00 400.00 400.00
0480 STEEL POST TYPE 1 06410 LF 55.00 55.000 55.000 0.000 55.000 20.00 1,100.00 1,100.00
0485 REMOVE & RELOCATE SIGNS 20418ED EACH 1.00 1.000 1.000 0.000 1.000 500.00 500.00 500.00
0490 REMOVE SIGN 21373ND EACH 2.00 2.000 2.000 0.000 2.000 100.00 200.00 200.00
0495 BARCODE SIGN INVENTORY 24631EC EACH 3.00 3.000 0.000 0.000 20.00 0.00
Project 0505619342302 Fed/State Project Number HSIP 8777(012) Category 0004 SIGNALIZATION
0500 CABLE-NO. 14/7C 04845 LF 490.00 490.000 970.000 970.000 2.00 1,940.00
0505 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 3.00 3.000 3.000 3.000 460.00 1,380.00
0510 INSTALL LED SIGNAL-5 SECTION 20189NS835 EACH 2.00 2.000 1.000 1.000 460.00 460.00
0515 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 1.00 1.000 2.000 2.000 460.00 920.00
0520 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 1.000 0.000 1.000 2,070.00 2,070.00 2,070.00
0525 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 4.00 4.000 4.000 4.000 1,480.00 5,920.00
Project 0505619342302 Fed/State Project Number HSIP 8777(012) Category 0005 DEMOBILIZATION
0530 MOBILIZATION 02568 LS 1.00 1.000 0.500 0.500 1.000 26,602.50 13,301.25 26,602.50
0535 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 8,050.32 0.00

SUBTOT

$123,476.65

$320,992.57

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00