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 |