Report_Id:   221323   Est NO  0025

Date:02/05/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 221323 Estimate Number 0025 Estimate Type PROGRESS
District Office LOUISVILLE (05300)  Thomas, Kirk P.

Contractor LOUISVILLE PAVING COMPANY INC ADDR SN 0 VC Code KY0035764
15415 SHELBYVILLE ROAD
LOUISVILLE , KY , 40245
Pay Period 12/15/2023  TO  01/11/2024
Date Approved 01/22/2024
Primary Proj Number DE05600712223
Project No. NHPP 0711 (126)
Primary County JEFFERSON
Name of Road I-71
Description NORTHBOUND MP 3.66 TO MP 9.12 AND SOUTHBOUND MILEPOINT 3.66 TO 8.33.
     
     
Date Let 05/26/2022 Formal Acceptance
Date Awarded 06/07/2022 Date Work Began 08/06/2022
Date Contract Executed 06/22/2022 Open To Traffic
Date NTP Issued 06/22/2022 Actual Completion Date 11/19/2023

Current Contract Amount

$7,663,190.56

Total to Date

Prev to Date

This Estimate

Original Amount

$7,648,000.00

Total Earnings

$7,429,375.19

$7,350,761.24

$78,613.95

Percent Complete

96.95

Stockpiled Materials

$0.00

$2,769.25

$-2,769.25

Funds Available

$233,815.37

Gross Earnings

$7,429,375.19

$7,353,530.49

$75,844.70

Total Change Orders

$15,190.56

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$7,429,375.19

$7,353,530.49

$75,844.70

Contract Id 221323

Change Order Summary

County JEFFERSON
Estimate Nbr 0025 Project Number NHPP 0711 (126)
Contractor LOUISVILLE PAVING COMPANY INC Period 12/15/2023  TO  01/11/2024
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Blow Up Repair Approved 12/14/2023 $15,190.56 1.0
 
 
 
 

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 221323

COMMONWEALTH OF KENTUCKY

County JEFFERSON
Contract Type ARHR   ASPHALT PAVEMENT & ROADWAY REHAB

TRANSPORTATION CABINET

Primary Project Number DE05600712223
Estimate Nbr 0025 Period 12/15/2023  TO  01/11/2024
Contractor LOUISVILLE PAVING COMPANY INC
 
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) 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 DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0001 PAVING
0005 DGA BASE 00001 TON 5,749.00 5,749.000 1,128.650 1,128.650 36.00 40,631.40
0010 ASPHALT SEAL AGGREGATE 00100 TON 658.00 658.000 1,326.940 1,326.940 105.00 139,328.70
0015 ASPHALT SEAL COAT 00103 TON 79.00 79.000 74.150 74.150 1,000.00 74,150.00
0020 LEVELING & WEDGING PG76-22 00194 TON 200.00 200.000 69.380 69.380 100.00 6,938.00
0025 CL4 ASPH BASE 1.00D PG76-22 00219 TON 7,285.00 7,285.000 7,644.080 7,644.080 76.00 580,950.08
0030 CL3 ASPH SURF 0.38D PG64-22 00339 TON 4,659.00 4,659.000 5,483.830 5,483.830 75.00 411,287.25
0035 CL4 ASPH SURF 0.38A PG76-22 00342 TON 20,557.00 20,557.000 21,484.590 21,484.590 93.00 1,998,066.87
0040 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 7,500.00 7,500.00
0045 ASPHALT PAVE MILLING & TEXTURING 02677 TON 32,501.00 32,501.000 30,216.080 30,216.080 6.47 195,498.03
0050 JOINT ADHESIVE 20071EC LF 126,837.00 126,837.000 78,009.000 78,009.000 0.65 50,705.85
0055 SHOULDER RUMBLE STRIPS-SAWED 20362ES403 LF 109,520.00 109,520.000 95,711.000 95,711.000 0.14 13,399.54
0060 FIBER REINFORCEMENT FOR HMA 24785EC TON 20,557.00 20,557.000 21,107.360 21,107.360 6.75 142,474.68
0065 PAVE MOUNT INFRARED TEMP EQUIPMENT 24891EC SF 1,985,841.00 1,985,841.000 1,985,841.000 1,985,841.000 0.01 19,858.41
0070 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 98.00 98.000 29.880 29.880 675.00 20,169.00
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0002 ROADWAY
0075 ASPHALT WEDGE CURB 01897 LF 809.00 809.000 809.000 809.000 8.00 6,472.00
0080 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 312.00 312.000 312.000 312.000 12.00 3,744.00
0085 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL YELLOW 01983 EACH 78.00 78.000 78.000 78.000 12.00 936.00
0090 DELINEATOR FOR BARRIER - WHITE 01984 EACH 61.00 61.000 61.000 0.000 61.000 22.00 1,342.00 1,342.00
0095 DELINEATOR FOR BARRIER - YELLOW 01985 EACH 61.00 61.000 61.000 0.000 61.000 22.00 1,342.00 1,342.00
0100 RELOCATE TEMP CONC BARRIER 02003 LF 1,100.00 1,100.000 1,100.000 1,100.000 35.00 38,500.00
0105 FLOWABLE FILL 02220 CUYD 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0110 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 2,787.50 2,787.500 2,787.500 2,787.500 38.00 105,925.00
0115 GUARDRAIL-STEEL W BEAM-D FACE 02352 LF 412.50 412.500 412.500 412.500 55.00 22,687.50
0120 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 8.00 8.000 8.000 8.000 3,500.00 28,000.00
0125 CRASH CUSHION TYPE IX-A 02365 EACH 3.00 3.000 3.000 3.000 9,000.00 27,000.00
0130 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 2.00 2.000 2.000 2.000 3,500.00 7,000.00
0135 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 34.00 34.000 34.000 34.000 1,000.00 34,000.00
0140 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 1.000 1.000 1,000.00 1,000.00
0145 REMOVE GUARDRAIL 02381 LF 22,569.10 22,569.100 22,569.100 22,569.100 1.20 27,082.92
0150 GUARDRAIL CONNECTOR TO BRIDGE END TY A-1 02387 EACH 1.00 1.000 1.000 1.000 600.00 600.00
0155 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 5.00 5.000 5.000 5.000 3,300.00 16,500.00
0160 CHANNEL LINING CLASS II 02483 TON 234.00 234.000 183.830 183.830 100.00 18,383.00
0165 TEMPORARY SIGNS 02562 SQFT 1,500.00 1,500.000 1,734.000 1,734.000 7.42 12,866.28
0170 OBJECT MARKER TYPE 2 02565 EACH 6.00 6.000 0.000 0.000 50.00 0.00
0175 DITCHING AND SHOULDERING 02575 LF 28,497.00 28,497.000 28,497.000 28,497.000 9.50 270,721.50
0180 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.100 0.900 1.000 395,000.00 39,500.00 395,000.00
0185 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 6.00 6.000 5.000 5.000 2,120.00 10,600.00
0190 SILT TRAP TYPE B 02704 EACH 5.00 5.000 0.000 0.000 160.00 0.00
0195 SILT TRAP TYPE C 02705 EACH 5.00 5.000 0.000 0.000 350.00 0.00
0200 STAKING 02726 LS 1.00 1.000 1.000 1.000 94,000.00 94,000.00
0205 ARROW PANEL 02775 EACH 4.00 4.000 4.000 4.000 1,272.00 5,088.00
0210 RELOCATE CRASH CUSHION 02898 EACH 2.00 2.000 2.000 2.000 3,500.00 7,000.00
0215 CRASH CUSHION TYPE IX 02929 EACH 8.00 8.000 8.000 8.000 10,000.00 80,000.00
0220 CONCRETE BARRIER WALL TYPE 9T 03171 LF 1,100.00 1,100.000 1,100.000 1,100.000 50.00 55,000.00
0225 CLEAN ROADWAY DRAINS 03260 EACH 5.00 5.000 5.000 5.000 1,850.00 9,250.00
0230 EROSION CONTROL BLANKET 05950 SQYD 5,000.00 5,000.000 5,481.000 5,481.000 1.75 9,591.75
0235 FLEXIBLE DELINEATOR POST-M/W 06401 EACH 664.00 664.000 450.000 450.000 45.00 20,250.00
0240 FLEXIBLE DELINEATOR POST-M/Y 06404 EACH 53.00 53.000 45.000 45.000 45.00 2,025.00
0245 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 88,299.00 88,299.000 6,220.000 6,220.000 0.28 1,741.60
0250 PAVE STRIPING-THERMO-6 IN W 06542 LF 72,433.00 72,433.000 75,562.000 75,562.000 1.30 98,230.60
0255 PAVE STRIPING-THERMO-6 IN Y 06543 LF 55,278.00 55,278.000 62,141.000 62,141.000 1.30 80,783.30
0260 PAVE STRIPING-THERMO-12 IN W 06546 LF 1,660.00 1,660.000 3,128.000 3,128.000 3.00 9,384.00
0265 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 10,000.00 10,000.000 0.000 0.000 2.75 0.00
0270 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 5,000.00 5,000.000 109.000 109.000 2.25 245.25
0275 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 5,000.00 5,000.000 109.000 109.000 2.25 245.25
0280 PAVE STRIPING-DUR TY 1-6 IN W 06556 LF 755.00 755.000 0.000 0.000 5.50 0.00
0285 PAVE STRIPING-DUR TY 1-6 IN Y 06557 LF 625.00 625.000 0.000 0.000 5.50 0.00
0290 INLAID PAVEMENT MARKER-B W/R 06613 EACH 935.00 935.000 930.000 930.000 28.00 26,040.00
0295 INLAID PAVEMENT MARKER-B Y/R 06614 EACH 33.00 33.000 33.000 33.000 28.00 924.00
0300 CRASH CUSHION TY VI CLASS BT TL3 08903 EACH 2.00 2.000 2.000 2.000 10,000.00 20,000.00
0305 FUEL ADJUSTMENT 10020NS DOLL 30,022.00 30,022.000 0.000 0.000 1.00 0.00
0310 ASPHALT ADJUSTMENT 10030NS DOLL 58,862.00 58,862.000 0.000 0.000 1.00 0.00
0315 LAW ENFORCEMENT OFFICER 20411ED HOUR 250.00 250.000 1,818.250 1,818.250 60.00 109,095.00
0320 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 18,537.50 18,537.500 18,537.500 18,537.500 40.00 741,500.00
0325 QUEUE PROTECTION VEHICLE 25075EC HOUR 400.00 400.000 0.000 0.000 50.00 0.00
0330 FURNISH QUEUE PROTECTION VEHICLES 25117EC MONT 8.00 8.000 4.000 4.000 3,392.00 13,568.00
0335 PORTABLE QUEUE WARNING ALERT SYSTEM 26136EC MONT 8.00 8.000 8.000 8.000 3,339.00 26,712.00
0340 QUEUE WARNING PCMS 26137EC MONT 48.00 48.000 28.500 28.500 742.00 21,147.00
0345 QUEUE WARNING PORTABLE RADAR SENSORS 26138EC MONT 48.00 48.000 0.000 0.000 450.50 0.00
8000 EW~ Emergency Blow Up Repair 10090NX LS 0.00 1.000 1.000 1.000 15,190.56 15,190.56
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0003 BRIDGE NO. 056B00059L - I-71 SB BRIDGE OVER US 42
0350 REMOVE CONCRETE MASONRY 02403 CUYD 1.00 1.000 1.000 1.000 1,800.00 1,800.00
0355 CONCRETE-CLASS M 1 REPLACE PEDESTAL 08106 CUYD 1.00 1.000 0.320 0.320 4,200.00 1,344.00
0360 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 200.00 200.000 200.000 200.000 5.00 1,000.00
0365 JACK & SUPPORT BRIDGE SPAN 08435 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0370 EPOXY SAND SLURRY 08504 SQYD 114.00 114.000 60.330 60.330 35.00 2,111.55
0375 REM EPOXY BIT FOREIGN OVERLAY 08510 SQYD 849.00 849.000 849.000 849.000 30.00 25,470.00
0380 CONC CLASS M FULL DEPTH PATCH 08526 CUYD 12.00 12.000 0.590 0.590 1,000.00 590.00
0385 CONCRETE OVERLAY-LATEX 08534 CUYD 47.10 47.100 66.330 66.330 2,500.00 165,825.00
0390 BLAST CLEANING 08549 SQYD 963.00 963.000 963.000 963.000 15.00 14,445.00
0395 BEARING REPLACEMENT 21969NN EACH 8.00 8.000 1.000 7.000 8.000 7,500.00 7,500.00 60,000.00
0400 JOINT SEAL REPLACEMENT 23386EC LF 84.00 84.000 84.000 84.000 200.00 16,800.00
0405 PARTIAL DEPTH PATCHING 24094EC CUYD 11.00 11.000 5.700 5.700 2,500.00 14,250.00
8001 MAINTAIN & CONTROL TRAFFIC ~Overlay/Joint 02650 LS 0.00 0.000 0.000 0.000 43,311.00 0.00
8003 MOBILIZATION ~Overlay 02568 LS 0.00 0.000 0.000 0.000 8,000.00 0.00
8005 EW~ Joint Replacement 10090NX LS 0.00 0.000 0.000 0.000 48,680.00 0.00
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0004 BRIDGE NO. 056B00059R - I-71 NB BRIDGE OVER US 42
0410 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 200.00 200.000 200.000 200.000 5.00 1,000.00
0415 JACK & SUPPORT BRIDGE SPAN 08435 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0420 EPOXY SAND SLURRY 08504 SQYD 120.00 120.000 57.000 57.000 45.00 2,565.00
0425 REM EPOXY BIT FOREIGN OVERLAY 08510 SQYD 896.00 896.000 896.000 896.000 30.00 26,880.00
0430 CONC CLASS M FULL DEPTH PATCH 08526 CUYD 13.00 13.000 0.340 0.340 1,000.00 340.00
0435 CONCRETE OVERLAY-LATEX 08534 CUYD 49.70 49.700 76.290 76.290 2,500.00 190,725.00
0440 BLAST CLEANING 08549 SQYD 1,016.00 1,016.000 1,016.000 1,016.000 15.00 15,240.00
0445 BEARING REPLACEMENT 21969NN EACH 8.00 8.000 8.000 8.000 7,500.00 60,000.00
0450 JOINT SEAL REPLACEMENT 23386EC LF 84.00 84.000 84.000 84.000 175.00 14,700.00
0455 PARTIAL DEPTH PATCHING 24094EC CUYD 12.00 12.000 0.680 0.680 2,500.00 1,700.00
8002 MAINTAIN & CONTROL TRAFFIC ~Overlay/Joint 02650 LS 0.00 0.000 0.000 0.000 43,311.00 0.00
8004 MOBILIZATION ~Overlay 02568 LS 0.00 0.000 0.000 0.000 8,000.00 0.00
8006 EW~ Joint Replacement 10090NX LS 0.00 0.000 0.000 0.000 80,012.00 0.00
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0005 BRIDGE NO. 056B00056N - 1-71 SB RAMP BRIDGE OVER I-71 NB
0460 STEEL REINFORCEMENT-EPOXY COATED (ADDED 5-11-22) 08151 LB 200.00 200.000 200.000 200.000 5.00 1,000.00
0465 STRUCTURAL STEEL See Note in Proposal (ADDED 5-11-22) 08160 LS 1.00 1.000 1.000 1.000 14,000.00 14,000.00
0470 EPOXY SAND SLURRY (ADDED 5-11-22) 08504 SQYD 47.00 47.000 41.810 41.810 40.00 1,672.40
0475 REM EPOXY BIT FOREIGN OVERLAY (ADDED 5-11-22) 08510 SQYD 375.00 375.000 375.000 375.000 30.00 11,250.00
0480 CONC CLASS M FULL DEPTH PATCH (ADDED 5-11-22) 08526 CUYD 6.00 6.000 0.330 0.330 1,000.00 330.00
0485 CONCRETE OVERLAY-LATEX (ADDED 5-11-22) 08534 CUYD 20.80 20.800 20.713 20.713 2,500.00 51,782.50
0490 BLAST CLEANING (ADDED 5-11-22) 08549 SQYD 422.00 422.000 422.000 422.000 15.00 6,330.00
0495 JOINT SEAL REPLACEMENT (ADDED 5-11-22) 23386EC LF 67.00 67.000 70.450 70.450 110.00 7,749.50
0500 PARTIAL DEPTH PATCHING (ADDED 5-11-22) 24094EC CUYD 5.00 5.000 2.325 2.325 2,200.00 5,115.00
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0006 TRAFFIC PLANING LOOPS
0505 CONDUIT-1 1/4 IN 04793 LF 120.00 120.000 125.000 125.000 32.00 4,000.00
0510 CONDUIT-2 IN 04795 LF 40.00 40.000 0.000 0.000 33.00 0.00
0515 TRENCHING AND BACKFILLING 04820 LF 140.00 140.000 132.000 132.000 8.38 1,106.16
0520 PIEZOELECTRIC SENSOR 04829 EACH 8.00 8.000 8.000 8.000 3,182.00 25,456.00
0525 LOOP WIRE 04830 LF 3,360.00 3,360.000 3,200.000 3,200.000 1.01 3,232.00
0530 LOOP SAW SLOT AND FILL 04895 LF 800.00 800.000 680.000 680.000 11.76 7,996.80
0535 GALVANIZED STEEL CABINET 20359NN EACH 4.00 4.000 4.000 4.000 1,170.00 4,680.00
0540 WOOD POST 20360ES818 EACH 8.00 8.000 8.000 8.000 511.00 4,088.00
0545 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 4.00 4.000 4.000 4.000 2,300.00 9,200.00
Project DE05600712223 Fed/State Project Number NHPP 0711 (126) Category 0007 DEMOBILIZATION &/OR MOBILIZATION
0550 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 350,000.00 350,000.00
0555 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.000 0.250 115,719.78 28,929.94 28,929.94

SUBTOT

$78,613.94

$7,429,375.18

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0395-1-0I

ELAST BEARING PAD

EACH

1.00 0009 $23320.000000 $22,154.00

0445-1-0I

ELAST BEARING PAD

EACH

1.00 0009 $23320.000000 $22,154.00

0395-1-0A

ELAST BEARING PAD

EACH

0.50 0010 $23320.000000 $-11,077.00

0445-1-0A

ELAST BEARING PAD

EACH

0.50 0010 $23320.000000 $-11,077.00

0395-1-0A

ELAST BEARING PAD

EACH

0.37 0011 $23320.000000 $-8,307.75

0445-1-0A

ELAST BEARING PAD

EACH

0.50 0011 $23320.000000 $-11,077.00

0395-1-0A

ELAST BEARING PAD

EACH

0.12 0025 $23320.000000 -2,769.25 $-2,769.25
SUBTOT

$0.00