Report_Id: 221358 Est NO 0002 |
Date:04/03/2023 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
Contract ID | 221358 | Estimate Number | 0002 | 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 | 02/24/2023 TO 03/09/2023 | ||||||
Date Approved | 03/20/2023 | ||||||
Primary Proj Number | DE01500442248 | ||||||
Project No. | STP 5118 (045) | ||||||
Primary County | BULLITT | ||||||
Name of Road | OLD MILL ROAD (KY44) | ||||||
Description | CONSTRUCT TURN LANES AT BULLITT EAST HIGH SCHOOL | ||||||
Date Let | 11/17/2022 | Formal Acceptance | |||||
Date Awarded | 11/30/2022 | Date Work Began | 02/20/2023 | ||||
Date Contract Executed | 01/06/2023 | Open To Traffic | |||||
Date NTP Issued | 01/06/2023 | Actual Completion Date | |||||
Current Contract Amount | $3,298,000.00 |
Total to Date |
Prev to Date |
This Estimate |
||
Original Amount | $3,298,000.00 |
Total Earnings | $188,019.81 |
$53,700.00 |
$134,319.81 |
|
Percent Complete | 5.70 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
Funds Available | $3,109,980.19 |
Gross Earnings | $188,019.81 |
$53,700.00 |
$134,319.81 |
|
Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
TOTAL | $188,019.81 |
$53,700.00 |
$134,319.81 |
|||
Contract Id | 221358 | Change Order Summary |
County | BULLITT | ||||||
Estimate Nbr | 0002 | Project Number | STP 5118 (045) | |||||||
Contractor | LOUISVILLE PAVING COMPANY INC | Period | 02/24/2023 TO 03/09/2023 | |||||||
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 | 221358 | COMMONWEALTH OF KENTUCKY |
County | BULLITT | ||||||
Contract Type | GRAS GRADE & DRAIN WITH ASPHALT SURFACE | TRANSPORTATION CABINET |
Primary Project Number | DE01500442248 | ||||||
Estimate Nbr | 0002 | Period | 02/24/2023 TO 03/09/2023 | |||||||
Contractor | LOUISVILLE PAVING COMPANY INC | |||||||||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | 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 | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0001 PAVING | |||||||
0005 | CRUSHED STONE BASE | 00003 | TON | 2,627.00 | 2,627.000 | 0.000 | 0.000 | 45.00 | 0.00 | |||
0010 | CRUSHED AGGREGATE SIZE NO 2 | 00078 | TON | 2,152.00 | 2,152.000 | 0.000 | 0.000 | 45.00 | 0.00 | |||
0015 | ASPHALT SEAL AGGREGATE | 00100 | TON | 18.00 | 18.000 | 0.000 | 0.000 | 650.00 | 0.00 | |||
0020 | ASPHALT SEAL COAT | 00103 | TON | 2.00 | 2.000 | 0.000 | 0.000 | 4,500.00 | 0.00 | |||
0025 | LEVELING & WEDGING PG64-22 | 00190 | TON | 151.00 | 151.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
0030 | CL3 ASPH BASE 1.00D PG64-22 | 00214 | TON | 2,664.00 | 2,664.000 | 0.000 | 0.000 | 95.00 | 0.00 | |||
0035 | CL3 ASPH SURF 0.38B PG64-22 | 00388 | TON | 801.00 | 801.000 | 0.000 | 0.000 | 110.00 | 0.00 | |||
0040 | CEM CONC ENT PAVEMENT-8 IN | 02101 | SQYD | 248.00 | 248.000 | 0.000 | 0.000 | 91.50 | 0.00 | |||
0045 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 675.00 | 675.000 | 0.000 | 0.000 | 35.00 | 0.00 | |||
0050 | ASPHALT MATERIAL FOR TACK NON-TRACKING | 24970EC | TON | 22.00 | 22.000 | 0.000 | 0.000 | 636.00 | 0.00 | |||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0002 ROADWAY | |||||||
0055 | PERFORATED PIPE-4 IN | 01000 | LF | 900.00 | 900.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
0060 | PERF PIPE HEADWALL TY 3-4 IN | 01028 | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 3,000.00 | 0.00 | |||
0065 | REMOVE PIPE | 01310 | LF | 173.00 | 173.000 | 0.000 | 0.000 | 45.00 | 0.00 | |||
0070 | STANDARD CURB AND GUTTER | 01810 | LF | 1,084.00 | 1,084.000 | 0.000 | 0.000 | 33.05 | 0.00 | |||
0075 | BARRICADE-TYPE III | 02014 | EACH | 12.00 | 12.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
0080 | TEMP DITCH | 02159 | LF | 1,231.00 | 1,231.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0085 | CLEAN TEMP DITCH | 02160 | LF | 616.00 | 616.000 | 0.000 | 0.000 | 0.50 | 0.00 | |||
0090 | ROADWAY EXCAVATION | 02200 | CUYD | 2,345.00 | 2,345.000 | 0.000 | 0.000 | 100.00 | 0.00 | |||
0095 | WATER | 02242 | MGAL | 400.00 | 400.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
0100 | RIGHT-OF-WAY MONUMENT TYPE 1 | 02429 | EACH | 14.00 | 14.000 | 0.000 | 0.000 | 200.00 | 0.00 | |||
0105 | WITNESS POST | 02432 | EACH | 14.00 | 14.000 | 0.000 | 0.000 | 125.00 | 0.00 | |||
0110 | CLEARING AND GRUBBING 3.75 ACRES | 02545 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 60,000.00 | 0.00 | |||
0115 | TEMPORARY SIGNS | 02562 | SQFT | 500.00 | 500.000 | 251.000 | 0.000 | 251.000 | 4.00 | 1,004.00 | 1,004.00 | |
0120 | EDGE KEY | 02585 | LF | 51.00 | 51.000 | 0.000 | 0.000 | 85.00 | 0.00 | |||
0125 | FABRIC-GEOTEXTILE CLASS 1 | 02602 | SQYD | 7,255.00 | 7,255.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
0130 | FABRIC-GEOTEXTILE CLASS 2 | 02603 | SQYD | 900.00 | 900.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
0135 | FABRIC-GEOTEXTILE CLASS 1A | 02604 | SQYD | 6,923.00 | 6,923.000 | 0.000 | 0.000 | 4.00 | 0.00 | |||
0140 | HANDRAIL-TYPE A-1 | 02611 | LF | 104.00 | 104.000 | 0.000 | 0.000 | 95.00 | 0.00 | |||
0145 | REMOVE HEADWALL | 02625 | EACH | 6.00 | 6.000 | 0.000 | 0.000 | 1,000.00 | 0.00 | |||
0150 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 0.100 | 0.100 | 445,000.00 | 44,500.00 | |||
0155 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 2.00 | 2.000 | 2.000 | 0.000 | 2.000 | 3,180.00 | 6,360.00 | 6,360.00 | |
0160 | MOBILIZATION FOR MILL & TEXT | 02676 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 1,500.00 | 0.00 | |||
0165 | TEMP SILT FENCE | 02701 | LF | 1,231.00 | 1,231.000 | 0.000 | 0.000 | 3.50 | 0.00 | |||
0170 | SILT TRAP TYPE A | 02703 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 400.00 | 0.00 | |||
0175 | SILT TRAP TYPE B | 02704 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 175.00 | 0.00 | |||
0180 | SILT TRAP TYPE C | 02705 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
0185 | CLEAN SILT TRAP TYPE A | 02706 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
0190 | CLEAN SILT TRAP TYPE B | 02707 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
0195 | CLEAN SILT TRAP TYPE C | 02708 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
0200 | SIDEWALK-4 IN CONCRETE | 02720 | SQYD | 1,132.00 | 1,132.000 | 0.000 | 0.000 | 74.22 | 0.00 | |||
0205 | REMOVE CONCRETE SIDEWALK | 02721 | SQYD | 701.00 | 701.000 | 0.000 | 0.000 | 20.00 | 0.00 | |||
0210 | STAKING | 02726 | LS | 1.00 | 1.000 | 0.100 | 0.100 | 92,000.00 | 9,200.00 | |||
0215 | EROSION CONTROL BLANKET | 05950 | SQYD | 372.00 | 372.000 | 0.000 | 0.000 | 6.50 | 0.00 | |||
0220 | TEMP MULCH | 05952 | SQYD | 12,100.00 | 12,100.000 | 0.000 | 0.000 | 0.32 | 0.00 | |||
0225 | TEMP SEEDING AND PROTECTION | 05953 | SQYD | 9,075.00 | 9,075.000 | 0.000 | 0.000 | 0.34 | 0.00 | |||
0230 | INITIAL FERTILIZER | 05963 | TON | 2.00 | 2.000 | 0.000 | 0.000 | 1,800.00 | 0.00 | |||
0235 | MAINTENANCE FERTILIZER | 05964 | TON | 4.00 | 4.000 | 0.000 | 0.000 | 1,800.00 | 0.00 | |||
0240 | SEEDING AND PROTECTION | 05985 | SQYD | 2,130.00 | 2,130.000 | 0.000 | 0.000 | 1.65 | 0.00 | |||
0245 | SODDING | 05990 | SQYD | 8,557.00 | 8,557.000 | 0.000 | 0.000 | 7.85 | 0.00 | |||
0250 | AGRICULTURAL LIMESTONE | 05992 | TON | 2.00 | 2.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
0255 | PAVE STRIPING-TEMP PAINT-6 IN | 06511 | LF | 19,600.00 | 19,600.000 | 5,403.000 | 0.000 | 5,403.000 | 0.27 | 1,458.81 | 1,458.81 | |
0260 | PAVE STRIPING-PERM PAINT-6 IN | 06515 | LF | 10,844.00 | 10,844.000 | 0.000 | 0.000 | 0.32 | 0.00 | |||
0265 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 174.00 | 174.000 | 0.000 | 0.000 | 14.00 | 0.00 | |||
0270 | PAVE MARKING-PAINT CROSS-HATCH | 06570 | SQFT | 501.00 | 501.000 | 0.000 | 0.000 | 4.05 | 0.00 | |||
0275 | PAVE MARKING-THERMO STR ARROW | 06573 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 125.00 | 0.00 | |||
0280 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 10.00 | 10.000 | 0.000 | 0.000 | 145.00 | 0.00 | |||
0285 | INLAID PAVEMENT MARKER-MW | 06610 | EACH | 42.00 | 42.000 | 0.000 | 0.000 | 48.00 | 0.00 | |||
0290 | INLAID PAVEMENT MARKER-BY | 06612 | EACH | 42.00 | 42.000 | 0.000 | 0.000 | 48.00 | 0.00 | |||
0295 | FUEL ADJUSTMENT | 10020NS | DOLL | 7,347.00 | 7,347.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0300 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 14,137.00 | 14,137.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0305 | JOINT ADHESIVE | 20071EC | LF | 7,858.00 | 7,858.000 | 0.000 | 0.000 | 0.70 | 0.00 | |||
0310 | SAWCUT PAVEMENT | 20550ND | LF | 3,974.00 | 3,974.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
0315 | LONGITUDINAL EDGE KEY | 21289ED | LF | 3,884.00 | 3,884.000 | 0.000 | 0.000 | 3.04 | 0.00 | |||
0320 | WATER BLASTING EXISTING STRIPE | 22664EN | LF | 5,000.00 | 5,000.000 | 3,622.000 | 0.000 | 3,622.000 | 1.00 | 3,622.00 | 3,622.00 | |
0325 | DETECTABLE WARNINGS | 23158ES505 | SQFT | 157.00 | 157.000 | 0.000 | 0.000 | 24.25 | 0.00 | |||
0330 | TURF REINFORCEMENT MAT 1 | 23274EN11F | SQYD | 1,264.00 | 1,264.000 | 0.000 | 0.000 | 6.00 | 0.00 | |||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0003 DRAINAGE | |||||||
0335 | ENTRANCE PIPE-15 IN | 00440 | LF | 226.00 | 226.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
0340 | STORM SEWER PIPE-12 IN | 00520 | LF | 47.00 | 47.000 | 0.000 | 0.000 | 125.00 | 0.00 | |||
0345 | STORM SEWER PIPE-36 IN | 00528 | LF | 52.00 | 52.000 | 0.000 | 0.000 | 350.00 | 0.00 | |||
0350 | SLOTTED DRAIN PIPE-12 IN | 00980 | LF | 45.00 | 45.000 | 0.000 | 0.000 | 500.00 | 0.00 | |||
0355 | METAL END SECTION TY 3-36 IN | 01395 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 10,000.00 | 0.00 | |||
0360 | SLOPED BOX INLET-OUTLET TYPE 1 | 01440 | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 4,000.00 | 0.00 | |||
0365 | SLOPED AND PARALLEL HEADWALL-12 IN | 01442 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 3,000.00 | 0.00 | |||
0370 | DROP BOX INLET TYPE 12A | 01550 | LF | 20.00 | 20.000 | 0.000 | 0.000 | 2,500.00 | 0.00 | |||
0375 | DROP BOX INLET TYPE 14 | 01577 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 5,500.00 | 0.00 | |||
0380 | JUNCTION BOX-54 IN | 01648 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 9,500.00 | 0.00 | |||
0385 | GRANULAR EMBANKMENT FOR RCBC EXTENSION | 02223 | CUYD | 12.00 | 12.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
0390 | FABRIC-GEOTEXTILE CLASS 2 FOR PIPE | 02607 | SQYD | 572.00 | 572.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
0395 | FOUNDATION PREPARATION FOR RCBC EXTENSION | 08003 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 8,800.00 | 0.00 | |||
0400 | CONCRETE-CLASS A FOR RCBC EXTENSION | 08100 | CUYD | 5.00 | 5.000 | 0.000 | 0.000 | 3,250.00 | 0.00 | |||
0405 | STEEL REINFORCEMENT FOR RCBC EXTENSION | 08150 | LB | 480.00 | 480.000 | 0.000 | 0.000 | 2.75 | 0.00 | |||
0410 | HEADWALL SLOPED AND MITERED FOR RCBC EXTENSION | 24575ES610 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 11,200.00 | 0.00 | |||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0004 SIGNING | |||||||
0415 | SBM ALUM SHEET SIGNS .080 IN | 06406 | SQFT | 136.00 | 136.000 | 0.000 | 0.000 | 65.00 | 0.00 | |||
0420 | STEEL POST TYPE 1 | 06410 | LF | 208.00 | 208.000 | 0.000 | 0.000 | 47.50 | 0.00 | |||
0425 | REMOVE SIGN | 21373ND | EACH | 9.00 | 9.000 | 0.000 | 0.000 | 175.00 | 0.00 | |||
0430 | BARCODE SIGN INVENTORY | 24631EC | EACH | 25.00 | 25.000 | 0.000 | 0.000 | 37.50 | 0.00 | |||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0005 SIGNALIZATION | |||||||
0435 | POLE BASE | 04740 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 2,000.00 | 0.00 | |||
0440 | CABLE-NO. 14/5C | 04844 | LF | 70.00 | 70.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
0445 | INSTALL LUMINAIRE POLE | 22939ND | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 1,000.00 | 0.00 | |||
0450 | INSTALL SOLAR POWERED BEACON CONTROLLER | 24601EC | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 3,460.00 | 0.00 | |||
0455 | REMOVE SIGNAL EQUIPMENT | 24955ED | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 1,000.00 | 0.00 | |||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0006 WATERLINE | |||||||
0460 | W ENCASEMENT STEEL BORED RANGE 4 | 14009 | LF | 125.00 | 125.000 | 125.000 | 0.000 | 125.000 | 475.00 | 59,375.00 | 59,375.00 | |
0465 | W ENCASEMENT STEEL BORED RANGE 5 | 14010 | LF | 321.00 | 321.000 | 125.000 | 0.000 | 125.000 | 500.00 | 62,500.00 | 62,500.00 | |
0470 | W FIRE HYDRANT ASSEMBLY | 14019 | EACH | 6.00 | 6.000 | 0.000 | 0.000 | 8,500.00 | 0.00 | |||
0475 | W FIRE HYDRANT REMOVE | 14021 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 1,000.00 | 0.00 | |||
0480 | W PIPE PVC 06 INCH | 14059 | LF | 15.00 | 15.000 | 0.000 | 0.000 | 180.00 | 0.00 | |||
0485 | W PIPE PVC 08 INCH | 14060 | LF | 200.00 | 200.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
0490 | W PIPE PVC 12 INCH | 14062 | LF | 2,280.00 | 2,280.000 | 0.000 | 0.000 | 200.00 | 0.00 | |||
0495 | W PLUG EXISTING MAIN | 14074 | EACH | 8.00 | 8.000 | 0.000 | 0.000 | 650.00 | 0.00 | |||
0500 | W SERV PE/PLST LONG SIDE 3/4 IN | 14080 | EACH | 6.00 | 6.000 | 0.000 | 0.000 | 4,000.00 | 0.00 | |||
0505 | W SERV PE/PLST SHORT SIDE 3/4 IN | 14085 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 3,000.00 | 0.00 | |||
0510 | W TAPPING SLEEVE AND VALVE SIZE 1 | 14089 | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 6,000.00 | 0.00 | |||
0515 | W TAPPING SLEEVE AND VALVE SIZE 2 | 14090 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 15,000.00 | 0.00 | |||
0520 | W TIE-IN 06 INCH | 14094 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 10,000.00 | 0.00 | |||
0525 | W VALVE 06 INCH | 14105 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 2,000.00 | 0.00 | |||
0530 | W VALVE 08 INCH | 14106 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 3,500.00 | 0.00 | |||
0535 | W VALVE 12 INCH | 14108 | EACH | 12.00 | 12.000 | 0.000 | 0.000 | 6,500.00 | 0.00 | |||
0540 | W ENCASEMENT SPECIAL | 14126 | LF | 471.00 | 471.000 | 0.000 | 0.000 | 225.00 | 0.00 | |||
0545 | W LINE MARKER | 14144 | EACH | 15.00 | 15.000 | 0.000 | 0.000 | 200.00 | 0.00 | |||
Project | DE01500442248 | Fed/State Project Number | STP 5118 (045) | Category | 0007 DEMOBILIZATION &/OR MOBILIZATION | |||||||
0550 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 50,939.97 | 0.00 | |||
SUBTOT | $134,319.81 |
$188,019.81 |
||||||||||
LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
SUBTOT | $0.00 |