Report_Id:ESTIMATE FINAL updated 6-26-09

Date:05/28/2014

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051219 Estimate Number 0055 Estimate Type  FINAL
District Office PIKEVILLE (12360)  Wright, Doug

Contractor BUSH & BURCHETT INC ADDR SN 0 VC Code VC0000092148
PO BOX 400
ALLEN , KY , 41601
Pay Period 03/22/2014  TO  05/01/2014
Date Approved 05/28/2014
Primary Proj Number DE05832240519
Project No. FD04 058 NEW ROUTE
Primary County JOHNSON
Name of Road BRIDGE OVER LEVISA FORK JL01
Description LOCATE NEW BRIDGE OVER LEVISA FORK AT KENTUCKY RIVER
     
     
Date Let 10/21/2005 Formal Acceptance 08/07/2009
Date Awarded 10/27/2005 Date Work Began 05/24/2006
Date Contract Executed 12/01/2005 Open To Traffic 07/10/2009
Date NTP Issued 12/01/2005 Actual Completion Date 07/10/2009

Current Contract Amount

$7,446,826.19

Total to Date

Prev to Date

This Estimate

Original Amount

$5,640,204.07

Total Earnings

$6,863,482.15

$6,843,397.15

$20,085.00

Percent Complete

92.17

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$583,344.04

Gross Earnings

$6,863,482.15

$6,843,397.15

$20,085.00

Total Change Orders

$1,806,622.12

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$6,863,482.15

$6,843,397.15

$20,085.00

Contract Id 051219

Change Order Summary

County JOHNSON
Estimate Nbr 0055 Project Number FD04 058 NEW ROUTE
Contractor BUSH & BURCHETT INC Period 03/22/2014  TO  05/01/2014
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Debris Removal and Embankment Restoration Approved 08/02/2007 $1,800,672.00 0.0
002 Guardrail / R/W Fence / R/W Markers Approved 12/01/2010 $5,950.12 0.0
003 Fuel Adjust, Asphalt Adjust, Lot Pay Adjust Override Approved 03/18/2014 $0.00 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 051219

COMMONWEALTH OF KENTUCKY

County JOHNSON
Contract No

TRANSPORTATION CABINET

Primary Project Number DE05832240519
Estimate Nbr 0055 Period 03/22/2014  TO  05/01/2014
Contractor BUSH & BURCHETT INC
 
Project DE05832240519 Fed/State Project Number FD04 058 NEW ROUTE Category 0001 ROADWAY
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
0010 DGA BASE 00001 TON 4,036.00 4,036.000 3,983.160 3,983.160 29.91 119,136.31
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 1.00 1.000 0.000 0.000 35.00 0.00
0030 ASPHALT SEAL AGGREGATE 00100 TON 45.80 45.800 43.910 43.910 85.00 3,732.35
0040 CL2 ASPH BASE 0.75D PG64-22 00221 TON 3,815.00 3,815.000 3,749.120 3,749.120 68.16 255,540.01
0050 EMULSIFIED ASPHALT RS-2 00291 TON 5.60 5.600 5.290 5.290 525.00 2,777.25
0060 CL2 ASPH SURF 0.38D PG64-22 00301 TON 736.00 736.000 693.010 693.010 79.56 55,135.87
0070 ENTRANCE PIPE-15 INCH 00440 LF 45.00 45.000 45.000 45.000 33.00 1,485.00
0080 ENTRANCE PIPE-18 INCH 00441 LF 44.00 44.000 44.000 44.000 35.50 1,562.00
0090 ENTRANCE PIPE-30 INCH 00445 LF 46.00 46.000 46.000 46.000 42.90 1,973.40
0100 CULVERT PIPE-18 INCH 00462 LF 305.00 305.000 310.000 310.000 49.00 15,190.00
0110 CULVERT PIPE-24 INCH 00464 LF 93.00 93.000 89.000 89.000 58.00 5,162.00
0120 PERFORATED PIPE-4 INCH 01000 LF 52.00 52.000 0.000 0.000 7.00 0.00
0130 NON-PERFORATED PIPE-4 INCH 01010 LF 10.00 10.000 0.000 0.000 7.00 0.00
0140 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 1.00 1.000 0.000 0.000 450.00 0.00
0150 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 1.000 1.000 2,500.00 2,500.00
0160 DROP BOX INLET TYPE 5D 01511 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0170 ISLAND HEADER CURB TYPE 1 01890 LF 100.00 100.000 100.000 100.000 40.00 4,000.00
0180 BARRICADE-TYPE III 02014 EACH 2.00 2.000 0.000 0.000 400.00 0.00
0190 REMOVE PAVEMENT 02091 SQYD 1,782.00 1,782.000 1,782.000 1,782.000 2.50 4,455.00
0200 TEMPORARY DITCH 02159 LF 1,737.00 1,737.000 0.000 0.000 1.25 0.00
0210 GRANULAR EMBANKMENT 02223 CUYD 9,465.00 9,465.000 9,566.000 9,566.000 9.89 94,607.74
0220 EMBANKMENT IN PLACE 02230 CUYD 57,407.00 57,407.000 58,248.000 58,248.000 9.89 576,072.72
0230 WATER 02242 MGAL 300.00 300.000 0.000 0.000 5.00 0.00
0240 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 2,690.00 2,690.000 3,088.750 3,088.750 14.75 45,559.06
0250 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 3.00 3.000 4.000 4.000 75.00 300.00
0260 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 4.000 4.000 2,300.00 9,200.00
0270 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 1.00 1.000 1.000 1.000 850.00 850.00
0280 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 6.00 6.000 5.000 5.000 2,000.00 10,000.00
0290 R/W MARKER RURAL TYPE 1 02434 EACH 37.00 37.000 24.000 24.000 85.00 2,040.00
0300 CHANNEL LINING CLASS II 02483 TON 914.00 914.000 447.820 447.820 20.00 8,956.40
0310 CHANNEL LINING CLASS III 02484 TON 157.00 157.000 784.600 784.600 22.00 17,261.20
0320 CLEARING AND GRUBBING 11 ACRES 02545 LS 1.00 1.000 1.000 1.000 70,000.00 70,000.00
0330 CONCRETE-CLASS B 02555 CUYD 70.67 70.670 70.670 70.670 540.00 38,161.80
0340 SIGNS 02562 SQFT 849.20 849.200 488.000 488.000 10.00 4,880.00
0350 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 11,633.00 11,633.000 6,019.000 6,019.000 2.00 12,038.00
0360 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
0370 TEMPORARY SILT FENCE 02701 LF 2,222.00 2,222.000 2,193.000 2,193.000 2.00 4,386.00
0380 SILT TRAP TYPE A ALTERNATE 2 02703 EACH 2.00 2.000 0.000 0.000 350.00 0.00
0390 SILT TRAP TYPE A ALTERNATE 1 02703 EACH 6.00 6.000 0.000 0.000 350.00 0.00
0400 SILT TRAP TYPE B 02704 EACH 38.00 38.000 6.000 6.000 100.00 600.00
0410 CLEAN SILT TRAP TYPE A ALTERNATE 2 02706 EACH 6.00 6.000 0.000 0.000 10.00 0.00
0420 CLEAN SILT TRAP TYPE A ALTERNATE 1 02706 EACH 18.00 18.000 0.000 0.000 10.00 0.00
0430 CLEAN SILT TRAP TYPE B 02707 EACH 114.00 114.000 5.000 5.000 10.00 50.00
0440 CLEAN TEMPORARY SILT FENCE 02709 LF 2,222.00 2,222.000 0.000 0.000 0.01 0.00
0450 STAKING 02726 LS 1.00 1.000 1.000 1.000 35,000.00 35,000.00
0460 EROSION CONTROL BLANKET 05950 SQYD 1,089.00 1,089.000 900.000 900.000 1.75 1,575.00
0470 TEMPORARY MULCH 05952 SQYD 53,240.00 53,240.000 0.000 0.000 0.17 0.00
0480 TEMP SEEDING AND PROTECTION 05953 SQYD 25,057.00 25,057.000 0.000 0.000 0.22 0.00
0490 TOPDRESSING FERTILIZER 05966 TON 3.90 3.900 0.000 0.000 425.00 0.00
0500 SEEDING AND PROTECTION 05985 SQYD 39,119.00 39,119.000 36,903.330 36,903.330 0.35 12,916.16
0510 SPECIAL SEEDING CROWN VETCH 05989 SQYD 9,448.00 9,448.000 14,758.340 14,758.340 0.28 4,132.33
0520 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 1,200.00 1,200.000 2,256.000 2,256.000 0.50 1,128.00
0530 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 9,423.00 9,423.000 9,457.000 9,457.000 0.30 2,837.10
0540 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 500.00 500.000 0.000 0.000 2.50 0.00
0550 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 500.00 500.000 0.000 0.000 2.50 0.00
0560 PAVE STRIPING-DUR TY 1-4 IN W 06554 LF 1,702.00 1,702.000 1,702.000 1,702.000 3.85 6,552.70
0570 PAVE STRIPING-DUR TY 1-4 IN Y 06555 LF 1,702.00 1,702.000 1,702.000 1,702.000 3.85 6,552.70
0580 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 36.00 36.000 36.000 36.000 15.00 540.00
0590 STRUCTURE EXCAVATION-COMMON 08001 CUYD 38.00 38.000 38.000 38.000 10.00 380.00
0600 CONCRETE-CLASS A 08100 CUYD 9.86 9.860 9.860 9.860 700.00 6,902.00
0610 STEEL REINFORCEMENT 08150 LB 207.00 207.000 207.000 207.000 2.00 414.00
0620 SILT TRAP TYPE C 20496NS843 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0630 CLEAN SILT TRAP TYPE C 20497NS843 EACH 3.00 3.000 0.000 0.000 10.00 0.00
0640 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 300.00 0.00
8000 EW~ Durable Rock Fill 10092EX TON 0.00 7,772.000 4,910.710 4,910.710 26.00 127,678.46
8001 BORROW EXCAVATION RESTORE STREAM BANK 02210 CUYD 0.00 33,000.000 24,980.000 24,980.000 22.65 565,797.00
8002 EW~ REMOVE & PROPERLY DISPOSE OF RIVER DEBRIS & TRASH 10091EX CUYD 0.00 7,000.000 4,192.000 4,192.000 108.25 453,784.00
8003 SITE PREPARATION BORROW SITE & STAGING AREA 20257NC LS 0.00 1.000 1.000 1.000 63,400.00 63,400.00
8006 FUEL ADJUSTMENT 10020NS DOLL 0.00 0.001 -10,623.180 -10,623.180 1.00 -10,623.18
8007 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 0.001 25,569.990 25,569.990 1.00 25,569.99
8008 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 0.001 3,992.810 3,992.810 1.00 3,992.81
9001 REMOVE & RESET GUARDRAIL 02383 LF 0.00 100.000 100.000 100.000 11.00 1,100.00
9002 FENCE-WOVEN WIRE TYPE 1 02262 LF 0.00 559.000 559.000 559.000 7.70 4,304.30
9003 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 0.00 6.000 6.000 6.000 86.57 519.42
9004 PAVE STRIPING-CHEVRON MARKINGS 23791EC SQFT 0.00 44.000 44.000 44.000 0.60 26.40
Project DE05832240519 Fed/State Project Number FD04 058 NEW ROUTE Category 0002 BRIDGE
0650 STRUCTURE GRANULAR BACKFILL 02231 CUYD 125.00 125.000 125.000 125.000 60.00 7,500.00
0660 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 876.90 876.900 876.900 876.900 2.00 1,753.80
0670 MASONRY COATING 02998 SQYD 1,423.00 1,423.000 1,423.000 1,423.000 10.00 14,230.00
0680 ARMORED EDGE FOR CONCRETE 03299 LF 72.00 72.000 72.000 72.000 53.00 3,816.00
0690 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 21,600.00 21,600.00
0700 CYCLOPEAN STONE RIP RAP 08019 TON 869.00 869.000 646.740 646.740 32.00 20,695.68
0710 TEST PILES 08033 LF 595.00 595.000 598.000 598.000 36.00 21,528.00
0720 PILES-STEEL HP12X53 08046 LF 3,768.00 3,768.000 3,750.600 3,750.600 36.00 135,021.60
0730 PILE POINTS-12 INCH 08094 EACH 66.00 66.000 66.000 66.000 100.00 6,600.00
0740 CONCRETE-CLASS A 08100 CUYD 484.50 484.500 484.500 484.500 437.00 211,726.50
0750 CONCRETE-CLASS AA 08104 CUYD 1,169.00 1,169.000 1,169.000 1,169.000 540.00 631,260.00
0760 STEEL REINFORCEMENT 08150 LB 67,163.00 67,163.000 67,163.000 67,163.000 0.94 63,133.22
0770 STEEL REINF-EPOXY COATED 08151 LB 374,215.00 374,215.000 374,215.000 374,215.000 0.80 299,372.00
0780 STRUCTURAL STEEL 1481516 LBS 08160 LS 1.00 1.000 1.000 1.000 2,030,000.00 2,030,000.00
0790 SHEAR CONNECTORS 9033 LBS 08170 LS 1.00 1.000 1.000 1.000 23,000.00 23,000.00
0800 DRAIN PIPE-6 INCH 08820 LF 109.00 109.000 109.000 109.000 126.00 13,734.00
0810 DRILLED SHAFT-COMMON 84" 20633ED LF 121.00 121.000 116.120 116.120 1,170.00 135,860.40
0820 DRILLED SHAFT-ROCK 78" 20634ED LF 80.60 80.600 88.420 88.420 1,380.00 122,019.60
0830 EXPANSION DAM-5" 20635ED LF 80.00 80.000 80.000 80.000 190.00 15,200.00
Project DE05832240519 Fed/State Project Number FD04 058 NEW ROUTE Category 0003 DEMOBILIZATION & MOBILIZATION
0840 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 258,000.00 258,000.00
0850 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 80,340.00 20,085.00 80,340.00
8004 MOBILIZATION DEBRIS REMOVAL & EMBANKMENT REPAIR 02568 LS 0.00 1.000 1.000 1.000 15,000.00 15,000.00
8005 DEMOBILIZATION DEBRIS REMOVAL & EMBANKMENT REPAIR 02569 LS 0.00 1.000 1.000 1.000 15,000.00 15,000.00

SUBTOT

$20,085.00

$6,863,482.13

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0780-1-0I

Structural Steel

LS

1.00 0001 $591107.74000 $591,107.74

0720-0-0I

PILES-STEEL HP12X53

0008 $ $78,868.83

0730-0-0I

PILE POINTS-12 INCH

0008 $ $2,821.50

0750-0-0I

CONCRETE-CLASS AA

0011 $ $59,619.00

0780-0-0I

STRUCTURAL STEEL

0012 $ $753,206.89

0770-1-0I

Epoxy Reinf Steel

LB

123,511.00 0039 $0.540000 $63,361.15

0750-1-0I

CLASS AA

CUYD

1,169.00 0041 $51.000000 $59,619.00

0780-1-0A

Structural Steel

LS

0.23 0035 $591107.740000 $-135,954.78

0780-1-0A

Structural Steel

LS

0.23 0036 $591107.740000 $-135,954.78

0780-1-0A

Structural Steel

LS

0.23 0037 $591107.740000 $-135,954.78

0720-0-0A

PILES-STEEL HP12X53

0.00 0038 $ $-19,717.21

0720-0-0A

PILES-STEEL HP12X53

0.00 0039 $ $-59,151.62

0780-0-0A

STRUCTURAL STEEL

0.00 0039 $ $-4,209.53

0780-0-0A

STRUCTURAL STEEL

0.00 0039 $ $-425,000.00

0780-0-0A

STRUCTURAL STEEL

0.00 0040 $ $-22,000.00

0750-1-0A

CLASS AA

CUYD

28.28 0041 $51.000000 $-1,442.28

0770-1-0A

Epoxy Reinf Steel

LB

7,861.86 0041 $0.540000 $-4,033.13

0780-0-0A

STRUCTURAL STEEL

0.00 0041 $ $-15,000.00

0750-1-0A

CLASS AA

CUYD

496.34 0042 $51.000000 $-25,313.34

0770-1-0A

Epoxy Reinf Steel

LB

115,649.14 0042 $0.540000 $-59,328.02

0750-1-0A

CLASS AA

CUYD

432.47 0043 $51.000000 $-22,055.97

0750-1-0A

CLASS AA

CUYD

170.00 0044 $51.000000 $-8,670.00

0750-1-0A

CLASS AA

CUYD

41.91 0045 $51.000000 $-2,137.41

0730-00C

PILE POINTS-12 INCH

0.00 0038 $0.000000 $-2,821.50

0780-10C

Structural Steel

LS

0.00 0039 $591107.740000 $-183,243.40

0750-00C

CONCRETE-CLASS AA

0.00 0041 $0.000000 $-59,619.00

0780-00C

STRUCTURAL STEEL

0.00 0042 $0.000000 $-286,997.36
SUBTOT

$0.00