Report_Id:   162081   Est NO  0015

Date:02/07/2018

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 162081 Estimate Number 0015 Estimate Type PROGRESS
District Office LOUISVILLE (05300)  Bailey, Kevin J.

Contractor LOUISVILLE PAVING COMPANY INC ADDR SN 1 VC Code VC0000108043
1801 PAYNE STREET
LOUISVILLE , KY , 40206
Pay Period 10/20/2017  TO  12/31/2017
Date Approved 01/10/2018
Primary Proj Number MP05600601601
Project No. FD05 056 0060 003-008, FD05 056 0060 003-008, FE01 056 0060 003-008, FD05 056 1932 004-006, FD05 056 1932 004-006, FE01 056 1932 004-006
Primary County JEFFERSON
Name of Road KY 1932 AND US 60 IN JEFFERSON COUNTY
Description KY 1932 AND US 60 IN JEFFERSON COUNTY US 60 MP 3.543- 7.86; KY 1932 MP 4.15-5.523
     
     
Date Let 06/24/2016 Formal Acceptance
Date Awarded 07/06/2016 Date Work Began 09/13/2016
Date Contract Executed 07/26/2016 Open To Traffic
Date NTP Issued 07/26/2016 Actual Completion Date 07/25/2017

Current Contract Amount

$3,531,265.47

Total to Date

Prev to Date

This Estimate

Original Amount

$3,085,753.47

Total Earnings

$3,475,923.44

$3,335,496.44

$140,427.00

Percent Complete

98.43

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$55,342.03

Gross Earnings

$3,475,923.44

$3,335,496.44

$140,427.00

Total Change Orders

$445,512.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$3,475,923.44

$3,335,496.44

$140,427.00

Contract Id 162081

Change Order Summary

County JEFFERSON
Estimate Nbr 0015 Project Number FD05 056 0060 003-008, FD05 056 0060 003-008, FE01 056 0060 003-008, FD05 056 1932 004-006, FD05 056 1932 004-006, FE01 056 1932 004-006
Contractor LOUISVILLE PAVING COMPANY INC Period 10/20/2017  TO  12/31/2017
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Quantity Over runs & time extension Approved 10/18/2017 $305,085.00 28.0
002 Various Reimbursable Improvements & Concrete Items Pending 0 $137,248.33 0.0
003 Approach Paving Payment Approved 12/21/2017 $140,427.00 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 162081

COMMONWEALTH OF KENTUCKY

County JEFFERSON
Contract Type ASRS   ASPHALT RESURFACING

TRANSPORTATION CABINET

Primary Project Number MP05600601601
Estimate Nbr 0015 Period 10/20/2017  TO  12/31/2017
Contractor LOUISVILLE PAVING COMPANY INC
 
Project MP05600601601 Fed/State Project Number FD05 056 0060 003-008 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 MP05600601601 Fed/State Project Number FD05 056 0060 003-008 Category 0001 PAVING
0005 LEVELING & WEDGING PG64-22 00190 TON 1,615.00 1,615.000 1,394.600 1,394.600 66.00 92,043.60
0010 CL3 ASPH SURF 0.38A PG76-22 00336 TON 15,380.00 16,680.000 16,018.330 16,018.330 67.50 1,081,237.27
0015 STANDARD CURB AND GUTTER MOD 01811 LF 322.00 322.000 711.090 711.090 52.00 36,976.68
0020 STANDARD HEADER CURB MOD 01876 LF 980.00 980.000 1,468.660 1,468.660 48.00 70,495.68
0025 TEMPORARY SIGNS 02562 SQFT 1,290.00 1,290.000 1,161.000 1,161.000 3.00 3,483.00
0030 MAINTAIN & CONTROL TRAFFIC (US 60 FD05) 02650 LS 1.00 1.000 1.000 1.000 75,000.00 75,000.00
0035 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 2.000 2.000 500.00 1,000.00
0040 MOBILIZATION FOR MILL & TEXT (US 60 FD05) 02676 LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0045 ASPHALT PAVE MILLING & TEXTURING 02677 TON 12,780.00 14,080.000 12,822.880 12,822.880 20.00 256,457.60
0050 SIDEWALK-4 IN CONCRETE 02720 SQYD 874.00 874.000 1,148.720 1,148.720 183.00 210,215.76
0055 ARROW PANEL 02775 EACH 6.00 6.000 5.000 5.000 300.00 1,500.00
0060 BASE FAILURE REPAIR 03240 SQYD 2,555.00 3,355.000 3,883.260 3,883.260 87.00 337,843.62
0065 CONDUIT-1 1/4 IN (PLANNING LOOPS) 04793 LF 45.00 45.000 85.000 85.000 11.15 947.75
0070 CONDUIT-1 1/4 IN (TRAFFIC LOOPS) 04793 LF 295.00 295.000 220.000 220.000 11.15 2,453.00
0075 CONDUIT-2 IN (PLANNING LOOPS) 04795 LF 45.00 45.000 10.000 10.000 13.65 136.50
0080 ELECTRICAL JUNCTION BOX TYPE B (TRAFFIC LOOPS) 04811 EACH 4.00 4.000 5.000 5.000 692.00 3,460.00
0085 TRENCHING AND BACKFILLING (PLANNING LOOPS) 04820 LF 75.00 75.000 25.000 25.000 3.30 82.50
0090 TRENCHING AND BACKFILLING (TRAFFIC LOOPS) 04820 LF 295.00 295.000 0.000 0.000 3.30 0.00
0095 PIEZOELECTRIC SENSOR (PLANNING LOOPS) 04829 EACH 4.00 4.000 4.000 4.000 1,448.00 5,792.00
0100 LOOP WIRE (PLANNING LOOPS) 04830 LF 4,850.00 4,850.000 3,723.000 3,723.000 0.45 1,675.35
0105 LOOP WIRE (TRAFFIC LOOPS) 04830 LF 26,050.00 26,050.000 31,300.000 31,300.000 0.45 14,085.00
0110 LOOP SAW SLOT AND FILL (PLANNING LOOPS) 04895 LF 960.00 960.000 855.000 855.000 10.00 8,550.00
0115 LOOP SAW SLOT AND FILL (TRAFFIC LOOPS) 04895 LF 11,583.00 11,583.000 10,695.000 10,695.000 10.00 106,950.00
0120 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 128,662.00 128,662.000 125,450.000 125,450.000 0.14 17,563.00
0125 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 128,662.00 128,662.000 121,861.000 121,861.000 0.14 17,060.54
0130 PAVE STRIPING-PERM PAINT-8 IN 06516 LF 3,046.00 3,046.000 7,720.000 7,720.000 0.19 1,466.80
0135 PAVE STRIPING-THERMO-12 IN W 06546 LF 280.00 280.000 474.000 474.000 3.00 1,422.00
0140 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 8,324.00 8,324.000 10,273.000 10,273.000 2.20 22,600.60
0145 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 3,046.00 3,046.000 3,676.000 3,676.000 6.60 24,261.60
0150 PAVE MARKING-THERMO CURV ARROW 06574 EACH 192.00 192.000 264.000 264.000 73.00 19,272.00
0155 PAVE MARKING-THERMO COMB ARROW 06575 EACH 11.00 11.000 44.000 44.000 105.00 4,620.00
0160 PAVE MARKING-THERMO ONLY 06576 EACH 15.00 15.000 15.000 15.000 220.00 3,300.00
0165 REMOVE PAVEMENT MARKER TYPE V 06600 EACH 1,300.00 1,300.000 1,189.000 1,189.000 4.00 4,756.00
0170 FUEL ADJUSTMENT 10020NS DOLL 26,454.00 26,454.000 0.000 0.000 1.00 0.00
0175 ASPHALT ADJUSTMENT 10030NS DOLL 66,444.00 66,444.000 28,531.440 28,531.440 1.00 28,531.44
0180 GALVANIZED STEEL CABINET (PLANNING LOOPS) 20359NN EACH 1.00 1.000 1.000 1.000 766.00 766.00
0185 WOOD POST (PLANNING LOOPS) 20360ES818 EACH 5.00 5.000 1.000 1.000 375.00 375.00
0190 ELECTRICAL JUNCTION BOX TYPE A (PLANNING LOOPS) 20391NS835 EACH 3.00 3.000 2.000 2.000 910.00 1,820.00
0195 ELECTRICAL JUNCTION BOX-10 X 8 X 4 (PLANNING LOOPS) 20468EC EACH 3.00 3.000 1.000 1.000 585.00 585.00
0200 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 12.00 12.000 12.000 12.000 15.00 180.00
0205 DETECTABLE WARNINGS (NEW) 23158ES505 SQFT 741.00 741.000 939.260 939.260 28.00 26,299.28
0210 DETECTABLE WARNINGS (RETROFIT) 23158ES505 SQFT 34.00 34.000 0.000 0.000 40.00 0.00
0215 PAVE MARK THERMO-6 IN W CAT TRAXX 23625EC LF 604.00 604.000 552.000 552.000 2.20 1,214.40
0220 INLAID PAVEMENT MARKER 24489EC EACH 1,125.00 1,125.000 1,189.000 1,189.000 39.00 46,371.00
8006 MASS CONCRETE FOR SIDEWALK RAMPS 10040ES CUYD 0.00 0.000 0.000 0.000 217.66 0.00
8008 EW~ RESURFACING OF APPROACHES 10090NX LS 0.00 1.000 1.000 0.000 1.000 140,427.00 140,427.00 140,427.00
Project MP05600601601 Fed/State Project Number FD05 056 0060 003-008 Category 0002 DEMOBILIZATION
0225 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 35,865.87 0.00

SUBTOT

$140,427.00

$2,675,276.97

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05600601602 Fed/State Project Number FD05 056 0060 003-008 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 MP05600601602 Fed/State Project Number FD05 056 0060 003-008 Category 0001 MISCELLANEOUS
0005 ADJUST MANHOLE 01792 EACH 8.00 8.000 2.000 2.000 500.00 1,000.00
0010 ADJUST WATER VALVE 03425 EACH 13.00 13.000 0.000 0.000 70.00 0.00
Project MP05600601602 Fed/State Project Number FD05 056 0060 003-008 Category 0002 DEMOBILIZATION
0015 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 97.09 0.00
Project MP05600601602 Fed/State Project Number FD05 056 0060 003-008 Category 0003 TARC
8002 TRENCH DRAIN FOR SIDEWALK & BUS STOP 23775EC EACH 0.00 0.000 0.000 0.000 3,708.54 0.00
8003 SIDEWALK-4 IN CONCRETE FOR TARC STOP 02720 SQYD 0.00 0.000 0.000 0.000 183.00 0.00
8004 STANDARD HEADER CURB MOD FOR TARC STOP 01876 LF 0.00 0.000 0.000 0.000 48.00 0.00
Project MP05600601602 Fed/State Project Number FD05 056 0060 003-008 Category 0004 ST MATTHEWS
8005 TRENCH DRAIN AND DBI CONSTRUCTION 23775EC EACH 0.00 0.000 0.000 0.000 11,248.97 0.00

SUBTOT

$0.00

$2,676,276.97

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05600601603 Fed/State Project Number FE01 056 0060 003-008 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 MP05600601603 Fed/State Project Number FE01 056 0060 003-008 Category 0001 DRAINAGE
0005 RECONSTRUCT CATCH BASIN 01708 EACH 2.00 10.000 10.000 10.000 2,200.00 22,000.00
0010 ADJUST CATCH BASIN 01709 EACH 6.00 32.000 26.000 26.000 600.00 15,600.00
0015 STANDARD CURB AND GUTTER 01810 LF 1,790.00 1,945.000 1,945.000 1,945.000 77.00 149,765.00
0020 TEMPORARY SIGNS 02562 SQFT 350.00 350.000 0.000 0.000 3.00 0.00
0025 MAINTAIN & CONTROL TRAFFIC (US 60 FE01) 02650 LS 1.00 1.000 1.000 1.000 0.01 0.01
8001 DITCHING AND SHOULDERING AND OTHER DRAINAGE IMPROVEMENTS 02575 LF 0.00 0.000 0.000 0.000 45.00 0.00
8100 BASE FAILURE REPAIR FOR LWC TRENCH 03240 SQYD 0.00 0.000 0.000 0.000 87.00 0.00
Project MP05600601603 Fed/State Project Number FE01 056 0060 003-008 Category 0002 DEMOBILIZATION
0030 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,009.37 0.00

SUBTOT

$0.00

$2,863,641.98

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05619321601 Fed/State Project Number FD05 056 1932 004-006 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 MP05619321601 Fed/State Project Number FD05 056 1932 004-006 Category 0001 PAVING
0005 LEVELING & WEDGING PG64-22 00190 TON 213.00 213.000 155.340 155.340 66.00 10,252.44
0010 STANDARD CURB AND GUTTER MOD 01811 LF 30.00 30.000 57.000 57.000 52.00 2,964.00
0015 STANDARD HEADER CURB MOD 01876 LF 412.00 412.000 367.500 367.500 48.00 17,640.00
0020 TEMPORARY SIGNS 02562 SQFT 490.00 490.000 1,070.500 1,070.500 3.00 3,211.50
0025 MAINTAIN & CONTROL TRAFFIC (KY 1932 FD05) 02650 LS 1.00 1.000 1.000 1.000 15,000.00 15,000.00
0030 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 1.000 1.000 500.00 500.00
0035 MOBILIZATION FOR MILL & TEXT (KY 1932 FD05) 02676 LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0040 ASPHALT PAVE MILLING & TEXTURING 02677 TON 2,355.00 3,135.000 2,923.940 2,923.940 20.00 58,478.80
0045 SIDEWALK-4 IN CONCRETE 02720 SQYD 672.00 672.000 885.230 885.230 183.00 161,997.09
0050 ARROW PANEL 02775 EACH 2.00 2.000 2.000 2.000 300.00 600.00
0055 BASE FAILURE REPAIR 03240 SQYD 290.00 290.000 190.000 190.000 87.00 16,530.00
0060 CONDUIT-1 1/4 IN 04793 LF 170.00 170.000 80.000 80.000 11.15 892.00
0065 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 2.00 2.000 2.000 2.000 692.00 1,384.00
0070 TRENCHING AND BACKFILLING 04820 LF 170.00 170.000 33.000 33.000 3.30 108.90
0075 LOOP WIRE 04830 LF 7,200.00 7,200.000 4,742.000 4,742.000 0.80 3,793.60
0080 LOOP SAW SLOT AND FILL 04895 LF 2,880.00 2,880.000 1,759.000 1,759.000 10.00 17,590.00
0085 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 36,500.00 36,500.000 30,640.000 30,640.000 0.14 4,289.60
0090 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 36,500.00 36,500.000 32,049.000 32,049.000 0.14 4,486.86
0095 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 1,605.00 1,605.000 1,706.000 1,706.000 2.20 3,753.20
0100 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 704.00 704.000 960.000 960.000 6.60 6,336.00
0105 PAVE MARKING-THERMO CURV ARROW 06574 EACH 73.00 73.000 53.000 53.000 73.00 3,869.00
0110 PAVE MARKING-THERMO COMB ARROW 06575 EACH 3.00 3.000 5.000 5.000 105.00 525.00
0115 PAVE MARKING-THERMO ONLY 06576 EACH 1.00 1.000 0.000 0.000 220.00 0.00
0120 REMOVE PAVEMENT MARKER TYPE V 06600 EACH 410.00 410.000 358.000 358.000 4.00 1,432.00
0125 FUEL ADJUSTMENT 10020NS DOLL 3,997.00 3,997.000 0.000 0.000 1.00 0.00
0130 ASPHALT ADJUSTMENT 10030NS DOLL 10,040.00 10,040.000 5,441.530 5,441.530 1.00 5,441.53
0135 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 2,355.00 3,135.000 3,188.530 3,188.530 70.00 223,197.10
0140 DETECTABLE WARNINGS (NEW) 23158ES505 SQFT 700.00 700.000 709.000 709.000 28.00 19,852.00
0145 DETECTABLE WARNINGS (RETROFIT) 23158ES505 SQFT 10.00 10.000 28.000 28.000 40.00 1,120.00
0150 PAVE MARK THERMO-6 IN W CAT TRAXX 23625EC LF 100.00 100.000 34.000 34.000 2.20 74.80
0155 INLAID PAVEMENT MARKER 24489EC EACH 375.00 375.000 358.000 358.000 39.00 13,962.00
8007 MASS CONCRETE FOR SIDEWALK RAMPS 10040ES CUYD 0.00 0.000 0.000 0.000 217.66 0.00
Project MP05619321601 Fed/State Project Number FD05 056 1932 004-006 Category 0002 DEMOBILIZATION
0160 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 8,011.69 0.00

SUBTOT

$0.00

$3,464,923.40

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05619321602 Fed/State Project Number FD05 056 1932 004-006 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 MP05619321602 Fed/State Project Number FD05 056 1932 004-006 Category 0001 MISCELLANEOUS
0005 ADJUST MANHOLE 01792 EACH 5.00 5.000 0.000 0.000 500.00 0.00
0010 ADJUST WATER VALVE 03425 EACH 16.00 16.000 0.000 0.000 70.00 0.00
Project MP05619321602 Fed/State Project Number FD05 056 1932 004-006 Category 0002 DEMOBILIZATION
0015 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 80.72 0.00

SUBTOT

$0.00

$3,464,923.40

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05619321603 Fed/State Project Number FE01 056 1932 004-006 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 MP05619321603 Fed/State Project Number FE01 056 1932 004-006 Category 0001 DRAINAGE
0005 RECONSTRUCT CATCH BASIN 01708 EACH 1.00 2.000 2.000 2.000 2,200.00 4,400.00
0010 ADJUST CATCH BASIN 01709 EACH 3.00 10.000 11.000 11.000 600.00 6,600.00
0015 TEMPORARY SIGNS 02562 SQFT 250.00 250.000 0.000 0.000 3.00 0.00
0020 MAINTAIN & CONTROL TRAFFIC (KY 1932 FE01) 02650 LS 1.00 1.000 1.000 1.000 0.01 0.01
Project MP05619321603 Fed/State Project Number FE01 056 1932 004-006 Category 0002 DEMOBILIZATION
0025 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 135.26 0.00

SUBTOT

$0.00

$3,475,923.41

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00