Report_Id:   161054   Est NO  0033

Date:05/01/2018

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 161054 Estimate Number 0033 Estimate Type PROGRESS
District Office PIKEVILLE (12300)  Hayes, Vincent

Contractor BUSH & BURCHETT INC ADDR SN 0 VC Code VC0000092148
PO BOX 400
ALLEN , KY , 41601
Pay Period 04/07/2018  TO  04/20/2018
Date Approved 04/30/2018
Primary Proj Number DE09804601654
Project No. NHPP 0806(046)
Primary County PIKE
Name of Road MARROWBONE CREEK BRIDGE(US-460)
Description MARROWBONE CREEK BRIDGE(US-460)
     
     
Date Let 10/28/2016 Formal Acceptance
Date Awarded 11/04/2016 Date Work Began 12/20/2016
Date Contract Executed 12/06/2016 Open To Traffic
Date NTP Issued 12/06/2016 Actual Completion Date

Current Contract Amount

$12,432,101.98

Total to Date

Prev to Date

This Estimate

Original Amount

$12,432,101.98

Total Earnings

$4,559,682.84

$4,387,738.79

$171,944.05

Percent Complete

41.26

Stockpiled Materials

$570,195.10

$570,195.10

$0.00

Funds Available

$7,302,224.04

Gross Earnings

$5,129,877.94

$4,957,933.89

$171,944.05

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$5,129,877.94

$4,957,933.89

$171,944.05

Contract Id 161054

Change Order Summary

County PIKE
Estimate Nbr 0033 Project Number NHPP 0806(046)
Contractor BUSH & BURCHETT INC Period 04/07/2018  TO  04/20/2018
 
 
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 161054

COMMONWEALTH OF KENTUCKY

County PIKE
Contract Type BRGS   BRIDGE WITH GRADE, DRAIN & SURFACE

TRANSPORTATION CABINET

Primary Project Number DE09804601654
Estimate Nbr 0033 Period 04/07/2018  TO  04/20/2018
Contractor BUSH & BURCHETT INC
 
Project DE09804601654 Fed/State Project Number NHPP 0806(046) 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 DE09804601654 Fed/State Project Number NHPP 0806(046) Category 0001 PAVING
0005 DGA BASE 00001 TON 887.00 887.000 75.250 75.250 33.25 2,502.06
0010 LEVELING & WEDGING PG64-22 00190 TON 18.00 18.000 0.000 0.000 132.55 0.00
0015 CL2 ASPH BASE 1.00D PG64-22 00212 TON 1,083.00 1,083.000 0.000 0.000 99.85 0.00
0020 CL2 ASPH SURF 0.38D PG64-22 00301 TON 149.00 149.000 0.000 0.000 132.55 0.00
0025 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 1,900.00 0.00
0030 ASPHALT PAVE MILLING & TEXTURING 02677 TON 17.00 17.000 0.000 0.000 155.00 0.00
Project DE09804601654 Fed/State Project Number NHPP 0806(046) Category 0002 ROADWAY
0035 REMOVE PIPE 01310 LF 726.00 726.000 541.000 541.000 23.00 12,443.00
0040 REMOVE DROP BOX INLET 01585 EACH 4.00 4.000 1.000 1.000 420.00 420.00
0045 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 17.00 17.000 0.000 0.000 8.00 0.00
0050 REMOVE TEMP CONC BARRIER WALL 02002 LF 400.00 400.000 0.000 0.000 20.00 0.00
0055 REMOVE PAVEMENT 02091 SQYD 968.00 968.000 0.000 0.000 7.50 0.00
0060 TEMP DITCH 02159 LF 1,475.00 1,475.000 0.000 0.000 0.01 0.00
0065 CLEAN TEMP DITCH 02160 LF 738.00 738.000 0.000 0.000 0.01 0.00
0070 ROADWAY EXCAVATION 02200 CUYD 225,145.00 225,145.000 220,501.000 220,501.000 5.92 1,305,365.92
0075 FENCE-WOVEN WIRE TYPE 1 02262 LF 6,220.00 6,220.000 0.000 0.000 8.50 0.00
0080 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 650.00 650.000 0.000 0.000 15.30 0.00
0085 GUARDRAIL-STEEL W BEAM-S FACE A 02355 LF 200.00 200.000 0.000 0.000 42.00 0.00
0090 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 4.00 4.000 0.000 0.000 1,100.00 0.00
0095 EXTRA LENGTH GUARDRAIL POST 02399 EACH 32.00 32.000 0.000 0.000 50.00 0.00
0100 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 23.00 23.000 0.000 0.000 90.00 0.00
0105 WITNESS POST 02432 EACH 12.00 12.000 0.000 0.000 65.00 0.00
0110 CHANNEL LINING CLASS IA 02482 TON 50.00 50.000 0.000 0.000 150.00 0.00
0115 CHANNEL LINING CLASS IV 02488 CUYD 3,216.00 3,216.000 773.020 773.020 13.80 10,667.67
0120 CLEARING AND GRUBBING 22.4 ACRES 02545 LS 1.00 1.000 1.000 1.000 135,000.00 135,000.00
0125 TEMPORARY SIGNS 02562 SQFT 87.00 87.000 178.000 178.000 14.00 2,492.00
0130 EDGE KEY 02585 LF 48.40 48.400 0.000 0.000 54.50 0.00
0135 RETAINING WALL-GABION 02610 CUYD 80.00 80.000 0.000 0.000 150.00 0.00
0140 REMOVE HEADWALL 02625 EACH 3.00 3.000 3.000 3.000 450.00 1,350.00
0145 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 17,220.00 0.00
0150 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 0.000 0.000 10,000.00 0.00
0155 SAFELOADING 02690 CUYD 301.00 301.000 279.000 279.000 182.00 50,778.00
0160 TEMP SILT FENCE 02701 LF 1,475.00 1,475.000 1,139.000 1,139.000 2.50 2,847.50
0165 SILT TRAP TYPE A 02703 EACH 22.00 22.000 1.000 1.000 50.00 50.00
0170 SILT TRAP TYPE B 02704 EACH 22.00 22.000 1.000 1.000 20.00 20.00
0175 SILT TRAP TYPE C 02705 EACH 22.00 22.000 0.000 0.000 100.00 0.00
0180 CLEAN SILT TRAP TYPE A 02706 EACH 22.00 22.000 0.000 0.000 10.00 0.00
0185 CLEAN SILT TRAP TYPE B 02707 EACH 22.00 22.000 1.000 1.000 10.00 10.00
0190 CLEAN SILT TRAP TYPE C 02708 EACH 22.00 22.000 0.000 0.000 10.00 0.00
0195 STAKING 02726 LS 1.00 1.000 0.120 0.120 50,000.00 6,000.00
0200 REMOVE STRUCTURE EASTBOUND 02731 LS 1.00 1.000 1.000 1.000 15,000.00 15,000.00
0205 REMOVE STRUCTURE WESTBOUND 02731 LS 1.00 1.000 1.000 1.000 15,000.00 15,000.00
0210 EROSION CONTROL BLANKET 05950 SQYD 834.00 834.000 800.000 800.000 2.25 1,800.00
0215 TEMP MULCH 05952 SQYD 72,342.00 72,342.000 0.000 0.000 0.16 0.00
0220 TEMP SEEDING AND PROTECTION 05953 SQYD 54,257.00 54,257.000 4,493.750 4,493.750 0.17 763.93
0225 INITIAL FERTILIZER 05963 TON 2.50 2.500 0.000 0.000 625.00 0.00
0230 20-10-10 FERTILIZER 05964 TON 4.17 4.170 0.000 0.000 850.00 0.00
0235 SEEDING AND PROTECTION 05985 SQYD 80,668.00 80,668.000 7,184.720 7,184.720 0.33 2,370.95
0240 AGRICULTURAL LIMESTONE 05992 TON 50.01 50.010 0.000 0.000 55.00 0.00
0245 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 3,000.00 3,000.000 0.000 0.000 1.05 0.00
0250 FUEL ADJUSTMENT 10020NS DOLL 38,939.00 38,939.000 4,580.250 4,580.250 1.00 4,580.25
0255 HIGH SLUMP 3000 PSI GROUT 20911ED CUYD 140.00 140.000 0.000 0.000 251.00 0.00
0260 CONSTRUCTION ACCESS 24740EC LS 1.00 1.000 0.750 0.750 50,000.00 37,500.00
Project DE09804601654 Fed/State Project Number NHPP 0806(046) Category 0003 DRAINAGE
0265 CULVERT PIPE-18 IN 00462 LF 135.00 135.000 0.000 0.000 70.80 0.00
0270 CULVERT PIPE-36 IN 00468 LF 164.00 164.000 164.000 164.000 118.80 19,483.20
0275 CULVERT PIPE-60 IN 00472 LF 218.00 218.000 218.000 218.000 255.00 55,590.00
0280 CULVERT PIPE-48 IN EQUIV 00499 LF 44.00 44.000 44.000 44.000 233.00 10,252.00
0285 STORM SEWER PIPE-18 IN 00522 LF 98.00 98.000 0.000 0.000 68.50 0.00
0290 STORM SEWER PIPE-24 IN 00524 LF 99.00 99.000 0.000 0.000 73.60 0.00
0295 STORM SEWER PIPE-30 IN 00526 LF 72.00 72.000 0.000 0.000 90.25 0.00
0300 STORM SEWER PIPE-36 IN 00528 LF 306.00 306.000 0.000 0.000 128.00 0.00
0305 PIPE CULVERT HEADWALL-18 IN 01204 EACH 1.00 1.000 0.000 0.000 1,572.00 0.00
0310 PIPE CULVERT HEADWALL-36 IN 01212 EACH 1.00 1.000 0.000 0.000 2,400.00 0.00
0315 PIPE CULVERT HEADWALL-48 IN EQUIV 01217 EACH 2.00 2.000 2.000 2.000 5,268.00 10,536.00
0320 PIPE CULVERT HEADWALL-60 IN 01220 EACH 2.00 2.000 2.000 2.000 7,500.00 15,000.00
0325 CURB BOX INLET TYPE B 01480 EACH 2.00 2.000 0.000 0.000 4,564.00 0.00
0330 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 3,265.00 0.00
0335 DROP BOX INLET TYPE 5B 01505 EACH 3.00 3.000 0.000 0.000 4,437.00 0.00
0340 JUNCTION BOX-18 IN 01642 EACH 1.00 1.000 0.000 0.000 1,560.00 0.00
0345 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 2,112.00 2,112.000 1,424.880 1,424.880 2.00 2,849.76
0350 DROP BOX INLET-MOD 22628NN EACH 1.00 1.000 0.000 0.000 7,600.00 0.00
0355 PIPELINE INSPECTION 24814EC LF 1,054.00 1,054.000 0.000 0.000 4.00 0.00
Project DE09804601654 Fed/State Project Number NHPP 0806(046) Category 0004 BRIDGE-EASTBOUND
0360 STRUCTURE GRANULAR BACKFILL 02231 CUYD 257.00 257.000 145.020 145.020 60.00 8,701.20
0365 FENCE-6 FT CHAIN LINK (ADDED: 10-21-16) 02274 LF 300.00 300.000 0.000 0.000 58.00 0.00
0370 MASONRY COATING 02998 SQYD 6,020.00 6,020.000 0.000 0.000 10.00 0.00
0375 ARMORED EDGE FOR CONCRETE 03299 LF 84.00 84.000 0.000 0.000 70.00 0.00
0380 STRUCTURE EXCAVATION-COMMON 08001 CUYD 1,821.10 1,821.100 71.090 71.090 1.00 71.09
0385 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 2,604.80 2,604.800 354.400 354.400 1.00 354.40
0390 CONCRETE-CLASS A 08100 CUYD 2,208.00 2,208.000 277.010 1,622.740 1,899.750 468.00 129,640.68 889,083.00
0395 CONCRETE-CLASS AA 08104 CUYD 1,791.00 1,791.000 0.000 0.000 525.00 0.00
0400 STEEL REINFORCEMENT 08150 LB 329,946.00 329,946.000 42,303.370 216,555.460 258,858.830 1.00 42,303.37 258,858.83
0405 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 529,707.00 529,707.000 0.000 0.000 1.00 0.00
0410 STRUCTURAL STEEL 1500 LBS 08160 LS 1.00 1.000 0.000 0.000 16,000.00 0.00
0415 EXPANSION DAM-4 IN NEOPRENE 08472 LF 84.00 84.000 0.000 0.000 275.00 0.00
0420 APPROACH SLAB 08500 SQYD 234.00 234.000 0.000 0.000 175.00 0.00
0425 RAIL SYSTEM TYPE III 21532ED LF 2,469.00 2,469.000 0.000 0.000 75.00 0.00
0430 DRILLED SHAFT-48 IN-COMMON 23583EC LF 35.00 35.000 35.000 35.000 625.00 21,875.00
0435 DRILLED SHAFT-42 IN-ROCK 23584EC LF 210.00 210.000 210.090 210.090 500.00 105,045.00
0440 BEAM ERECTION 23953EC EACH 35.00 35.000 0.000 0.000 24,000.00 0.00
0445 PRECAST PC I BEAM-HN 72-49 24582EN LF 1,395.00 1,395.000 0.000 0.000 375.00 0.00
Project DE09804601654 Fed/State Project Number NHPP 0806(046) Category 0005 BRIDGE-WESTBOUND
0450 STRUCTURE GRANULAR BACKFILL 02231 CUYD 237.00 237.000 61.330 61.330 60.00 3,679.80
0455 FENCE-6 FT CHAIN LINK 02274 LF 300.00 300.000 0.000 0.000 58.00 0.00
0460 MASONRY COATING 02998 SQYD 6,000.00 6,000.000 113.230 113.230 10.00 1,132.30
0465 ARMORED EDGE FOR CONCRETE 03299 LF 84.00 84.000 0.000 0.000 70.00 0.00
0470 STRUCTURE EXCAVATION-COMMON 08001 CUYD 1,217.40 1,217.400 50.230 50.230 1.00 50.23
0475 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 2,324.40 2,324.400 523.240 523.240 1.00 523.24
0480 CONCRETE-CLASS A 08100 CUYD 2,178.00 2,178.000 1,180.900 1,180.900 468.00 552,661.20
0485 CONCRETE-CLASS AA 08104 CUYD 1,747.00 1,747.000 0.000 0.000 525.00 0.00
0490 STEEL REINFORCEMENT 08150 LB 328,537.00 328,537.000 176,512.780 176,512.780 1.00 176,512.78
0495 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 518,907.00 518,907.000 0.000 0.000 1.00 0.00
0500 STRUCTURAL STEEL 1380 LBS 08160 LS 1.00 1.000 0.000 0.000 17,000.00 0.00
0505 EXPANSION DAM-4 IN NEOPRENE 08472 LF 84.00 84.000 0.000 0.000 275.00 0.00
0510 APPROACH SLAB 08500 SQYD 234.00 234.000 0.000 0.000 175.00 0.00
0515 RAIL SYSTEM TYPE III 21532ED LF 2,401.00 2,401.000 0.000 0.000 75.00 0.00
0520 DRILLED SHAFT-48 IN-COMMON 23583EC LF 69.00 69.000 60.740 60.740 625.00 37,962.50
0525 DRILLED SHAFT-42 IN-ROCK 23584EC LF 210.00 210.000 85.000 85.000 500.00 42,500.00
0530 BEAM ERECTION 23953EC EACH 35.00 35.000 10.000 10.000 24,000.00 240,000.00
0535 PRECAST PC I BEAM-HN 72-49 24582EN LF 1,395.00 1,395.000 0.000 0.000 375.00 0.00
Project DE09804601654 Fed/State Project Number NHPP 0806(046) Category 0006 MOBILIZATION AND/OR DEMOBILIZATION
0540 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 500,000.00 500,000.00
0545 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 176,000.00 0.00

SUBTOT

$171,944.05

$4,559,682.83

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0275-1-0I

PIPE, CMP AL 2.01 MM

LF

218.00 0004 $80.419590 $17,531.47

0445-1-0I

I BEAM, TYPE 7

LF

1,395.00 0022 $204.371000 $285,097.55

0535-1-0I

I BEAM, TYPE 7

LF

1,395.00 0022 $204.371000 $285,097.55

0275-1-0A

PIPE, CMP AL 2.01 MM

LF

218.00 0021 $80.419590 $-17,531.47
SUBTOT

$570,195.10