Report_Id:ESTIMATE FINAL updated 6-26-09

Date:08/14/2020

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 171009 Estimate Number 0020 Estimate Type  FINAL
District Office LOUISVILLE (05340)  Phillips, Heath A.

Contractor LOUISVILLE PAVING COMPANY INC ADDR SN 1 VC Code KY0035764
15415 SHELBYVILLE ROAD
LOUISVILLE , KY , 40245
Pay Period 08/23/2019  TO  05/21/2020
Date Approved 07/31/2020
Primary Proj Number DE015149416W1
Project No. STPM 3001(503)
Primary County BULLITT
Name of Road BEECH GROVE BYPASS (KY-1494)
Description BEECH GROVE BYPASS (KY-1494) From KY 61 to Cundiff Lane
     
     
Date Let 04/28/2017 Formal Acceptance 10/02/2018
Date Awarded 05/09/2017 Date Work Began 05/24/2017
Date Contract Executed 05/19/2017 Open To Traffic
Date NTP Issued 05/19/2017 Actual Completion Date 12/21/2017

Current Contract Amount

$2,347,774.12

Total to Date

Prev to Date

This Estimate

Original Amount

$1,996,000.00

Total Earnings

$2,247,979.31

$2,213,779.80

$34,199.51

Percent Complete

95.75

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$99,794.81

Gross Earnings

$2,247,979.31

$2,213,779.80

$34,199.51

Total Change Orders

$351,774.12

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$2,247,979.31

$2,213,779.80

$34,199.51

Contract Id 171009

Change Order Summary

County BULLITT
Estimate Nbr 0020 Project Number STPM 3001(503)
Contractor LOUISVILLE PAVING COMPANY INC Period 08/23/2019  TO  05/21/2020
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Non Spec Material-Crushed Stone Base Override Approved 07/24/2017 $0.00 0.0
002 Granular Embankment Overrun Approved 01/30/2018 $351,774.12 31.0
 
 
 
 

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 171009

COMMONWEALTH OF KENTUCKY

County BULLITT
Contract No

TRANSPORTATION CABINET

Primary Project Number DE015149416W1
Estimate Nbr 0020 Period 08/23/2019  TO  05/21/2020
Contractor LOUISVILLE PAVING COMPANY INC
 
Project DE015149416W1 Fed/State Project Number STPM 3001(503) 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 DE015149416W1 Fed/State Project Number STPM 3001(503) Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 8,198.00 8,198.000 12,320.710 12,320.710 18.00 221,772.78
0010 TRAFFIC BOUND BASE 00020 TON 86.00 86.000 0.000 0.000 20.00 0.00
0015 LEVELING & WEDGING PG64-22 00190 TON 50.00 50.000 0.000 0.000 63.75 0.00
0020 CL2 ASPH BASE 1.00D PG64-22 00212 TON 5,371.00 5,371.000 220.630 220.630 49.95 11,020.46
0025 CL3 ASPH BASE 1.00D PG64-22 00214 TON 956.00 956.000 6,163.690 6,163.690 49.95 307,876.31
0030 CL2 ASPH SURF 0.38D PG64-22 00301 TON 838.00 838.000 0.000 0.000 63.75 0.00
0035 CL3 ASPH SURF 0.38D PG64-22 00339 TON 332.00 332.000 1,033.630 1,033.630 63.75 65,893.91
0040 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 647.00 647.000 509.620 509.620 76.00 38,731.12
8000 NON-SPEC MATERIAL Crushed Stone Base 10070NS DOLL 0.00 0.001 -2,691.540 -2,691.540 1.00 -2,691.54
8020 ASPHALT SEAL COAT 00103 TON 0.00 6.960 3.960 3.960 850.00 3,366.00
8030 ASPHALT SEAL AGGREGATE 00100 TON 0.00 50.000 35.640 35.640 90.00 3,207.60
Project DE015149416W1 Fed/State Project Number STPM 3001(503) Category 0002 ROADWAY
0045 CRUSHED AGGREGATE SIZE NO 3 00069 TON 1,680.00 1,680.000 2,351.950 2,351.950 16.00 37,631.20
0050 PERFORATED PIPE-4 IN 01000 LF 50.00 50.000 0.000 0.000 20.00 0.00
0055 NON-PERFORATED PIPE-4 IN 01010 LF 15.00 15.000 0.000 0.000 20.00 0.00
0060 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0065 ADJUST MANHOLE 01792 EACH 4.00 4.000 3.000 3.000 2,000.00 6,000.00
0070 BARRIER HEADER CURB 01880 LF 43.00 43.000 33.000 33.000 60.00 1,980.00
0075 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 44.00 44.000 60.000 60.000 8.00 480.00
0080 BARRICADE-TYPE II 02013 EACH 2.00 2.000 0.000 0.000 50.00 0.00
0085 BARRICADE-TYPE III 02014 EACH 8.00 8.000 6.000 6.000 75.00 450.00
0090 REMOVE PAVEMENT 02091 SQYD 143.70 143.700 143.700 143.700 10.00 1,437.00
0095 TEMP DITCH 02159 LF 4,800.00 4,800.000 0.000 0.000 0.10 0.00
0100 GRANULAR EMBANKMENT 02223 CUYD 22.00 0.000 0.000 0.000 100.00 0.00
0105 EMBANKMENT IN PLACE 02230 CUYD 47,064.00 47,064.000 49,257.450 49,257.450 6.25 307,859.06
0110 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,586.80 3,586.800 2,985.000 2,985.000 16.00 47,760.00
0115 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 9.00 9.000 2.000 2.000 50.00 100.00
0120 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 1.00 1.000 0.000 0.000 650.00 0.00
0125 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 1.00 1.000 1.000 1.000 1,200.00 1,200.00
0130 REMOVE GUARDRAIL 02381 LF 418.00 418.000 475.000 475.000 2.00 950.00
0135 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 3.00 3.000 3.000 3.000 2,400.00 7,200.00
0140 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 21.00 21.000 21.000 21.000 125.00 2,625.00
0145 WITNESS POST 02432 EACH 5.00 5.000 5.000 5.000 65.00 325.00
0150 CHANNEL LINING CLASS II 02483 TON 84.80 84.800 219.500 219.500 30.00 6,585.00
0155 CHANNEL LINING CLASS III 02484 TON 84.00 84.000 0.000 0.000 30.00 0.00
0160 CLEARING AND GRUBBING 8 ACRES 02545 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0165 TEMPORARY SIGNS 02562 SQFT 158.00 158.000 184.000 184.000 4.00 736.00
0170 EDGE KEY 02585 LF 131.50 131.500 88.000 88.000 30.00 2,640.00
0175 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 6,711.00 6,711.000 12,600.890 12,600.890 1.15 14,491.02
0180 REMOVE & RESET FIRE HYDRANT 02605 EACH 1.00 1.000 0.000 0.000 3,500.00 0.00
0185 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
0190 SHOULDER RUMBLE STRIPS 02696 LF 5,425.00 5,425.000 0.000 0.000 0.88 0.00
0195 TEMP SILT FENCE 02701 LF 2,400.00 2,400.000 2,276.000 2,276.000 1.50 3,414.00
0200 SILT TRAP TYPE A 02703 EACH 11.00 11.000 0.000 0.000 250.00 0.00
0205 SILT TRAP TYPE B 02704 EACH 11.00 11.000 0.000 0.000 150.00 0.00
0210 SILT TRAP TYPE C 02705 EACH 11.00 11.000 1.000 1.000 250.00 250.00
0215 CLEAN SILT TRAP TYPE A 02706 EACH 11.00 11.000 0.000 0.000 1.00 0.00
0220 CLEAN SILT TRAP TYPE B 02707 EACH 11.00 11.000 0.000 0.000 1.00 0.00
0225 CLEAN SILT TRAP TYPE C 02708 EACH 11.00 11.000 0.000 0.000 1.00 0.00
0230 SIDEWALK-4 IN CONCRETE (REVISED: 4-25-17) 02720 SQYD 28.00 28.000 7.110 7.110 90.00 639.90
0235 STAKING 02726 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0240 EROSION CONTROL BLANKET 05950 SQYD 18,500.00 18,500.000 15,689.550 15,689.550 1.00 15,689.55
0245 TEMP MULCH 05952 SQYD 38,720.00 38,720.000 0.000 0.000 0.20 0.00
0250 INITIAL FERTILIZER 05963 TON 0.70 0.700 0.350 0.350 1,250.00 437.50
0255 20-10-10 FERTILIZER 05964 TON 1.20 1.200 0.250 0.250 1,250.00 312.50
0260 SEEDING AND PROTECTION 05985 SQYD 28,862.00 28,862.000 13,520.400 13,520.400 0.28 3,785.71
0265 SODDING 05990 SQYD 9,858.00 9,858.000 0.000 0.000 5.00 0.00
0270 AGRICULTURAL LIMESTONE 05992 TON 14.00 14.000 10.875 10.875 210.00 2,283.75
0275 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 16,071.00 16,071.000 13,032.000 13,032.000 0.16 2,085.12
0280 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 106.00 106.000 83.000 83.000 10.00 830.00
0285 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 1,391.00 1,391.000 0.000 0.000 1.00 0.00
0290 PAVE MARKING-THERMO CURV ARROW 06574 EACH 10.00 10.000 8.000 8.000 100.00 800.00
0295 FUEL ADJUSTMENT 10020NS DOLL 29,497.00 29,497.000 -410.810 5,270.420 4,859.610 1.00 -410.81 4,859.61
0300 ASPHALT ADJUSTMENT 10030NS DOLL 29,560.00 29,560.000 -1,395.180 1,395.180 0.000 1.00 -1,395.18 0.00
0305 LONGITUDINAL EDGE KEY 21289ED LF 1,505.00 1,505.000 1,466.000 1,466.000 2.00 2,932.00
0310 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 1,456.00 1,456.000 101.330 101.330 2.00 202.66
0315 PIPELINE INSPECTION 24814EC LF 1,247.00 1,247.000 0.000 0.000 4.25 0.00
8010 GRANULAR EMBANKMENT 02223 CUYD 0.00 4,411.720 4,411.720 4,411.720 75.12 331,408.40
Project DE015149416W1 Fed/State Project Number STPM 3001(503) Category 0003 DRAINAGE
0320 ENTRANCE PIPE-15 IN 00440 LF 81.00 81.000 109.000 109.000 50.00 5,450.00
0325 ENTRANCE PIPE-18 IN 00441 LF 32.00 32.000 32.000 32.000 60.00 1,920.00
0330 ENTRANCE PIPE-15 IN EQUIV 00450 LF 408.00 408.000 357.000 357.000 50.00 17,850.00
0335 ENTRANCE PIPE-18 IN EQUIV 00451 LF 75.00 75.000 75.000 75.000 40.00 3,000.00
0340 CULVERT PIPE-15 IN 00461 LF 66.00 66.000 66.000 66.000 40.00 2,640.00
0345 CULVERT PIPE-18 IN 00462 LF 69.00 69.000 69.000 69.000 55.00 3,795.00
0350 CULVERT PIPE-24 IN 00464 LF 226.00 226.000 226.000 226.000 60.00 13,560.00
0355 CULVERT PIPE-60 IN 00472 LF 137.00 137.000 137.000 137.000 180.00 24,660.00
0360 CULVERT PIPE-24 IN EQUIV 00492 LF 43.00 43.000 43.000 43.000 150.00 6,450.00
0365 STORM SEWER PIPE-18 IN 00522 LF 114.00 114.000 114.000 114.000 50.00 5,700.00
0370 STORM SEWER PIPE-24 IN 00524 LF 43.00 43.000 136.000 136.000 70.00 9,520.00
0375 PIPE CULVERT HEADWALL-18 IN 01204 EACH 1.00 1.000 1.000 1.000 1,750.00 1,750.00
0380 PIPE CULVERT HEADWALL-24 IN 01208 EACH 4.00 4.000 3.000 3.000 1,800.00 5,400.00
0385 PIPE CULVERT HEADWALL-60 IN 01220 EACH 2.00 2.000 2.000 2.000 4,500.00 9,000.00
0390 REMOVE PIPE 01310 LF 8.00 8.000 0.000 0.000 100.00 0.00
0395 METAL END SECTION TY 3-18 IN 01391 EACH 2.00 2.000 2.000 2.000 1,400.00 2,800.00
0400 METAL END SECTION TY 3-24 IN 01393 EACH 1.00 1.000 1.000 1.000 1,500.00 1,500.00
0405 DROP BOX INLET TYPE 5D 01511 EACH 1.00 1.000 2.000 2.000 5,000.00 10,000.00
0410 JUNCTION BOX-24 IN 01643 EACH 1.00 1.000 1.000 1.000 1,800.00 1,800.00
0415 MANHOLE TYPE C 01767 EACH 1.00 1.000 1.000 1.000 3,600.00 3,600.00
0420 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 1,344.00 1,344.000 1,355.590 1,355.590 2.00 2,711.18
0425 REMOVE HEADWALL 02625 EACH 2.00 2.000 2.000 2.000 500.00 1,000.00
0430 METAL END SECTION TY 3-24 IN-EQUIV 22572NN EACH 2.00 2.000 1.000 1.000 2,400.00 2,400.00
8040 COST PLUS WORK 10080NSD DOLL 0.00 1.000 1.000 1.000 12,149.71 12,149.71
Project DE015149416W1 Fed/State Project Number STPM 3001(503) Category 0004 SIGNALIZATION
0435 CONDUIT-1 IN 04792 LF 31.00 31.000 0.000 0.000 10.00 0.00
0440 CONDUIT-1 1/4 IN 04793 LF 45.00 45.000 29.500 29.500 8.00 236.00
0445 CONDUIT-2 IN 04795 LF 44.00 44.000 0.000 0.000 12.00 0.00
0450 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 3.00 3.000 3.000 3.000 400.00 1,200.00
0455 TRENCHING AND BACKFILLING 04820 LF 55.00 55.000 26.000 26.000 10.00 260.00
0460 LOOP WIRE 04830 LF 1,960.00 1,960.000 2,080.000 2,080.000 4.00 8,320.00
0465 CABLE-NO. 14/5C 04844 LF 630.00 630.000 896.000 896.000 2.00 1,792.00
0470 CABLE-NO. 14/1 PAIR 04850 LF 960.00 960.000 1,168.000 1,168.000 1.00 1,168.00
0475 MESSENGER-10800 LB 04885 LF 310.00 310.000 340.000 340.000 7.00 2,380.00
0480 LOOP SAW SLOT AND FILL 04895 LF 755.00 755.000 712.000 712.000 1.00 712.00
0485 INSTALL CONTROLLER TYPE 170 04931 EACH 1.00 1.000 1.000 1.000 6,159.00 6,159.00
0490 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 4.000 4.000 4,000.00 16,000.00
0495 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 6.00 6.000 6.000 6.000 300.00 1,800.00
0500 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 1.00 1.000 1.000 1.000 300.00 300.00
0505 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 19.40 19.400 18.840 18.840 275.00 5,181.00
0510 INSTALL ANTENNA 23982EC EACH 1.00 1.000 1.000 1.000 250.00 250.00
Project DE015149416W1 Fed/State Project Number STPM 3001(503) Category 0005 WATERLINE
0515 W ENCASEMENT STEEL OPEN CUT RANGE 5 14016 LF 40.00 40.000 35.000 35.000 167.00 5,845.00
0520 W FIRE HYDRANT REMOVE 14021 EACH 3.00 3.000 3.000 3.000 1,630.00 4,890.00
0525 W PIPE DUCTILE IRON 08 INCH 14037 LF 40.00 40.000 13.000 13.000 74.35 966.55
0530 W PIPE DUCTILE IRON 12 INCH 14039 LF 1,335.00 1,335.000 22.000 1,324.000 1,346.000 73.25 1,611.50 98,594.50
0535 W PIPE DUCTILE IRON 16 INCH 14040 LF 1,720.00 1,720.000 1,603.000 1,603.000 95.85 153,647.55
0540 W PIPE DUCTILE IRON 20 INCH 14041 LF 55.00 55.000 42.000 42.000 101.55 4,265.10
0545 W PIPE DCTL IRON RSTRND JOINT 12 IN 14050 LF 50.00 50.000 44.000 44.000 91.90 4,043.60
0550 W PLUG EXISTING MAIN 14074 EACH 7.00 7.000 1.000 5.000 6.000 1,372.00 1,372.00 8,232.00
0555 W TIE-IN 08 INCH (REVISED: 4-19-17) 14095 EACH 3.00 3.000 3.000 3.000 2,905.00 8,715.00
0560 W TIE-IN 12 INCH (REVISED: 4-19-17) 14097 EACH 2.00 2.000 1.000 1.000 2,911.00 2,911.00
0565 W TIE-IN 16 INCH 14098 EACH 2.00 2.000 2.000 2.000 2,237.00 4,474.00
0570 W TIE-IN 20 INCH 14099 EACH 1.00 1.000 1.000 1.000 7,004.00 7,004.00
0575 W VALVE 08 INCH 14106 EACH 1.00 1.000 1.000 1.000 1,698.00 1,698.00
0580 W VALVE 12 INCH 14108 EACH 5.00 5.000 2.000 3.000 5.000 2,511.00 5,022.00 12,555.00
0585 W VALVE 16 INCH 14109 EACH 2.00 2.000 2.000 2.000 6,914.00 13,828.00
0590 W FIRE HYDRANT ASSEMBLY INST 14510 EACH 4.00 4.000 4.000 4.000 2,330.00 9,320.00
0595 W SERVICE RELOCATE INST (REVISED: 4-19-17) 14567 EACH 9.00 9.000 9.000 9.000 853.00 7,677.00
0600 W SERVICE RELOCATE INST TRANSFER SERVICE, NOT RELOCATE 14567 EACH 5.00 5.000 5.000 5.000 579.00 2,895.00
0605 W SERVICE SPECIAL INST DISCONTINUE 3/4" LINE 14572 EACH 1.00 1.000 1.000 1.000 442.00 442.00
Project DE015149416W1 Fed/State Project Number STPM 3001(503) Category 0006 DEMOBILIZATION &/OR MOBILIZATION
0610 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 89,005.43 89,005.43
0615 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 28,000.00 28,000.00 28,000.00

SUBTOT

$34,199.51

$2,247,979.27

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00