Report_Id:   000555   Est NO  0007

Date:04/01/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 000555 Estimate Number 0007 Estimate Type PROGRESS
District Office PIKEVILLE (12315)  Weddington, Derrick P., P.E.

Contractor BIZZACK INC ADDR SN 1 VC Code VC0000088060
PO BOX 12530
LEXINGTON , KY , 40583
Pay Period 02/11/2008  TO  03/23/2008
Date Approved 04/01/2008
Primary Proj Number X098011906003
Project No. APD 119-2 (66)
Primary County PIKE
Name of Road PIKEVILLE-SOUTH WILLIAMSON ROAD (US119)
Description FROM ZEBULON ROAD TO RACCOON CREEK
     
     
Date Let 08/25/2000 Formal Acceptance
Date Awarded 09/06/2000 Date Work Began 10/30/2000
Date Contract Executed 10/11/2000 Open To Traffic
Date NTP Issued 10/11/2000 Actual Completion Date 05/16/2005

Current Contract Amount

$37,843,130.50

Total to Date

Prev to Date

This Estimate

Original Amount

$37,143,769.40

Total Earnings

$37,424,360.93

$37,162,726.15

$261,634.78

Percent Complete

98.59

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$532,433.61

Gross Earnings

$37,424,360.93

$37,162,726.15

$261,634.78

Total Change Orders

$699,361.10

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$37,310,696.89

$37,048,708.37

$261,988.52

Contract Id 000555

Change Order Summary

County PIKE
Estimate Nbr 0007 Project Number APD 119-2 (66)
Contractor BIZZACK INC Period 02/11/2008  TO  03/23/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Detour Change and Mass Concrete Approved 04/13/2006 $5,011.27 1.0
002 Fuel Tank Removal, Bleeder Ditch, Erosion Control Approved 04/13/2006 $124,039.83 2.0
003 Traffic Bound Base Approved 04/13/2006 $4,950.00 0.0
004 Roadway Excavation, Concrete CL AA, Culvert Pipe Approved 04/13/2006 $132,674.04 2.0
005 Drop Box Inlet Type 2, Perf Pipe & Headwall, Culvert Pipe Approved 04/13/2006 $0.00 0.0
006 Steel Price Adjustment Approved 04/13/2006 $66,220.32 0.0
007 Drainage improvements Approved 11/19/2007 $366,465.64 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

X098011906003 0001 ROADWAY EXCAVATION ASPHALT LOT PAY ADJUSTMENT 0001

0.00

$0.00

$-100,280.18

X098011906003 0071 CONCRETE-CLASS A NON-SPEC MATERIAL DEDUCTION 0001

0.00

$0.00

$-13,737.60

X098011906003 0071 CONCRETE-CLASS A NON-SPEC MATERIAL DEDUCTION 0007

353.74

$1.00

$353.74

Contract Id 000555

COMMONWEALTH OF KENTUCKY

County PIKE
Contract Type GRBR   GRADE & DRAIN WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number X098011906003
Estimate Nbr 0007 Period 02/11/2008  TO  03/23/2008
Contractor BIZZACK INC
 
Project X098011906003 Fed/State Project Number APD 119-2 (66) 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
0001 ROADWAY EXCAVATION 02200M CU M 4,984,964.00 5,055,442.000 61,594.100 5,165,442.000 5,227,036.100 2.68 165,072.18 14,008,456.74
0002 WATER 02242M CU M 750.00 750.000 0.000 0.000 3.00 0.00
0003 CONCRETE-CLASS A 08100M CU M 54.98 54.980 -1.000 30.820 29.820 600.00 -600.00 17,892.00
0004 STEEL REINFORCEMENT 08150M KG 2,698.40 2,698.400 1,176.300 1,176.300 2.20 2,587.86
0005 CEMENT 02542M MTON 1.00 1.000 0.000 0.000 200.00 0.00
0006 GABION 09691M99 CU M 2,053.00 2,053.000 0.000 0.000 75.00 0.00
0007 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 937.26 937.260 600.010 600.010 40.95 24,570.40
0008 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 5.00 5.000 4.000 4.000 50.00 200.00
0009 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 0.000 0.000 1,650.00 0.00
0010 CRASH CUSHION TYPE IX-A 02365 EACH 2.00 0.000 0.000 0.000 5,825.00 0.00
0011 CONCRETE BARRIER WALL TYPE 9T 03171M M 312.00 0.000 0.000 0.000 82.00 0.00
0012 PAVE STRIPING-TEMP PAINT-200MM 06512M M 624.00 624.000 0.000 0.000 6.50 0.00
0013 PAVE STRIPING-PERM PAINT-100MM 06514M M 468.00 468.000 0.000 0.000 6.50 0.00
0014 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 27.00 27.000 0.000 0.000 15.00 0.00
0015 SIGNS 02562M SQ M 27.00 27.000 17.741 17.741 150.00 2,661.15
0016 PLUG WATER WELL 02475 EACH 7.00 7.000 8.000 8.000 700.00 5,600.00
0017 CULVERT PIPE-450 MM 00462M M 90.30 90.300 33.700 33.700 49.00 1,651.30
0018 CULVERT PIPE-750 MM 00466M M 31.00 31.000 0.000 0.000 249.50 0.00
0019 CULVERT PIPE-1350 MM 00471M M 223.90 0.000 0.000 0.000 172.80 0.00
0020 CULVERT PIPE-1650 MM EQUIV 00502M M 16.90 16.900 16.500 16.500 1,066.50 17,597.25
0021 CULVERT PIPE-2400 MM EQUIV 00508M M 16.00 16.000 16.000 16.000 2,231.00 35,696.00
0022 STORM SEWER PIPE-375 MM 00521M M 55.60 55.600 20.600 20.600 163.80 3,374.28
0023 STORM SEWER PIPE-450 MM 00522M M 162.50 162.500 139.086 139.086 162.20 22,559.74
0024 STORM SEWER PIPE-600 MM 00524M M 353.00 353.000 272.898 272.898 60.60 16,537.61
0025 STORM SEWER PIPE-750 MM 00526M M 118.00 118.000 120.140 120.140 266.70 32,041.33
0026 STORM SEWER PIPE-900 MM 00528M M 146.00 146.000 146.000 146.000 291.30 42,529.80
0027 STORM SEWER PIPE-1050 MM 00529M M 31.20 31.200 0.000 0.000 112.40 0.00
0028 PERFORATED PIPE-100 MM 01000M M 156.00 156.000 452.316 452.316 25.00 11,307.90
0029 NON-PERFORATED PIPE-100 MM 01010M M 34.00 34.000 83.820 83.820 25.00 2,095.50
0030 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 2.00 2.000 7.000 7.000 500.00 3,500.00
0031 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0032 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0033 CURB BOX INLET TYPE B-B 01483 EACH 2.00 2.000 4.000 4.000 1,800.00 7,200.00
0034 DROP BOX INLET TYPE 1 01490 EACH 10.00 4.000 7.000 7.000 2,500.00 17,500.00
0035 DROP BOX INLET TYPE 5B 01505 EACH 8.00 8.000 1.000 9.000 10.000 2,200.00 2,200.00 22,000.00
0036 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0037 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 1.00 1.000 5.000 5.000 3,500.00 17,500.00
0038 SEEDING AND PROTECTION 05985M SQ M 221,000.00 221,000.000 -655.000 298,917.833 298,262.833 0.34 -222.70 101,409.36
0039 TEMP SEEDING AND PROTECTION 05953M SQ M 22,100.00 22,100.000 0.000 0.000 0.30 0.00
0040 SPECIAL SEEDING CROWN VETCH 05989M SQ M 108,800.00 108,800.000 6.000 190,409.681 190,415.681 0.30 1.80 57,124.70
0041 SODDING 05990M SQ M 4,170.00 4,170.000 0.000 0.000 4.75 0.00
0042 TOPDRESSING FERTILIZER 05966M MTON 12.00 12.000 0.000 0.000 500.00 0.00
0043 EROSION CONTROL BLANKET 05950M SQ M 5,096.00 5,096.000 0.000 0.000 2.40 0.00
0044 SILT TRAP TYPE B 02704 EACH 12.00 12.000 7.000 7.000 400.00 2,800.00
0045 CLEAN SILT TRAP TYPE B 02707 EACH 36.00 36.000 21.000 21.000 50.00 1,050.00
0046 SILT CHECK 02705 EACH 69.00 69.000 34.000 34.000 50.00 1,700.00
0047 CLEAN SILT CHECK 02708 EACH 207.00 207.000 33.000 33.000 35.00 1,155.00
0048 TEMPORARY SILT FENCE 02701M M 4,243.00 4,243.000 696.630 696.630 6.60 4,597.75
0049 CLEAN TEMPORARY SILT FENCE 02709M M 8,486.00 8,486.000 124.968 124.968 0.25 31.24
0050 SEDIMENTATION BASIN 02711M CU M 4,013.00 4,013.000 0.000 0.000 6.50 0.00
0051 CLEAN SEDIMENTATION BASIN 02712M CU M 8,026.00 8,026.000 0.000 0.000 1.00 0.00
0052 CHANNEL LINING CLASS IA 02482M MTON 1,172.00 1,172.000 0.000 0.000 43.60 0.00
0053 CHANNEL LINING CLASS II 02483M MTON 5,018.00 5,018.000 1,920.547 1,920.547 23.00 44,172.58
0054 CHANNEL LINING CLASS IV 02488M CU M 2,611.00 2,611.000 6,957.367 6,957.367 10.00 69,573.67
0055 SETTLEMENT PLATFORM 02692 EACH 1.00 1.000 2.000 2.000 2,000.00 4,000.00
0056 STEEL PIPE-63 MM 03340M M 62.40 62.400 28.800 28.800 90.00 2,592.00
0057 STEEL PIPE-100 MM 03343M M 62.40 62.400 28.800 28.800 100.00 2,880.00
0058 R/W MARKER RURAL TYPE 2 02435 EACH 8.00 8.000 10.000 10.000 125.00 1,250.00
0059 FENCE-WOVEN WIRE TYPE 1 02262M M 4,396.00 4,396.000 4,122.080 4,122.080 17.00 70,075.36
0060 CRUSHED AGGREGATE SIZE NO 57 00071M MTON 66,200.00 64,508.397 45,363.984 45,363.984 10.80 489,931.02
0061 CRUSHED STONE BASE 00003M MTON 743.00 743.000 637.352 637.352 34.50 21,988.64
0062 CL1 ASPH BASE 19.0D PG64-22 00220M MTON 476.00 476.000 0.000 0.000 67.50 0.00
0063 CL1 ASPH SURF 9.5E PG64-22 00297M00 MTON 160.00 160.000 0.000 0.000 115.00 0.00
0064 CLEARING AND GRUBBING 02545 LS 1.00 1.000 1.000 1.000 310,160.00 310,160.00
0065 STAKING 02726 LS 1.00 1.000 1.000 1.000 215,000.00 215,000.00
0066 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0067 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 0.800 0.800 30,000.00 24,000.00
8000 EW~ BIT CONC CL 1 BASE PG64-22 10092MX MTON 0.00 142.000 0.020 546.790 546.810 67.50 1.35 36,909.67
8001 EW~ BIT CONC CL 1 SURF PG64-22 10092MX MTON 0.00 95.000 287.660 287.660 115.00 33,080.90
8002 TEMPORARY GUARDRAIL 02397M M 0.00 180.000 179.188 179.188 40.89 7,326.99
8004 SILT TRAP TYPE A 02703 EACH 0.00 12.000 9.000 9.000 225.00 2,025.00
8005 CLEAN SILT TRAP TYPE A 02706 EACH 0.00 12.000 2.000 2.000 115.00 230.00
8006 PAVE STRIPING-TEMP PAINT-100MM 06510M M 0.00 1,000.000 609.093 609.093 3.25 1,979.55
8007 EW~ REMOVE GAS-FUEL TANK 10090NX LS 0.00 1.000 1.000 1.000 31,959.83 31,959.83
8011 TRAFFIC BOUND BASE 00020M MTON 0.00 300.000 138.677 138.677 16.50 2,288.17
8015 CULVERT PIPE-1350 MM 00471M M 0.00 76.000 76.000 76.000 164.17 12,476.92
8016 PERFORATED PIPE-200 MM 01002M M 0.00 91.500 85.342 85.342 31.59 2,695.95
8017 PERF PIPE HEADWALL TY 1-200 MM 01022M EACH 0.00 1.000 1.000 1.000 500.00 500.00
8018 CULVERT PIPE-900 MM 00468M M 0.00 30.480 30.480 30.480 291.30 8,878.82
8019 DROP BOX INLET TYPE 2 01493 EACH 0.00 6.000 2.000 2.000 3,500.00 7,000.00
8020 STEEL PRICE ADJUSTMENT 10100NS DOLL 0.00 66,220.320 66,220.320 66,220.320 1.00 66,220.32
8021 EW~ Drainage Improvement 10090NX LS 0.00 1.000 0.250 0.500 0.750 366,465.64 91,616.41 274,849.23
Project X098011906003 Fed/State Project Number APD 119-2 (66) Category 0003 BRIDGE
0068 STRUCTURE GRANULAR BACKFILL 02231M CU M 149.00 149.000 27.000 27.000 72.00 1,944.00
0069 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 1,223.00 1,223.000 63.932 1,102.438 1,166.370 28.00 1,790.09 32,658.36
0070 MASONRY COATING 02998M SQ M 2,305.00 2,305.000 2,305.000 2,305.000 0.01 23.05
0071 CONCRETE-CLASS A 08100M CU M 2,475.00 2,355.000 2,355.000 2,355.000 418.00 984,390.00
0072 PILES-STEEL HP360X132 08051M M 1,321.00 1,321.000 1,340.939 1,340.939 112.00 150,185.16
0073 PILE POINTS-14 INCH 08095 EACH 77.00 77.000 77.000 77.000 100.00 7,700.00
0074 TEST PILES 08033M M 47.00 47.000 47.000 47.000 112.00 5,264.00
0075 STEEL REINF-EPOXY COATED 08151M KG 293,416.00 293,416.000 308,164.128 308,164.128 1.37 422,184.85
0076 STEEL REINFORCEMENT 08150M KG 311,090.00 311,090.000 312,033.257 312,033.257 1.22 380,680.57
0077 CONCRETE-CLASS AAA 08105M CU M 1,438.00 0.000 0.000 0.000 534.00 0.00
0078 FINGER DAM 07359M02 M 25.50 25.500 25.500 25.500 6,200.00 158,100.00
0079 FLOWABLE FILL 02220M CU M 453.00 453.000 336.600 336.600 126.00 42,411.60
0080 CONCRETE-CLASS B 02555M CU M 261.00 261.000 261.000 261.000 200.00 52,200.00
0081 DRAIN PIPE-150 MM 08820M M 32.00 32.000 30.480 30.480 196.00 5,974.08
0082 CHAIN LINK FENCE-2.7 M 08713M M 227.00 227.000 242.015 242.015 142.00 34,366.13
0083 POT BEARINGS 07342 EACH 10.00 10.000 10.000 10.000 12,000.00 120,000.00
0084 DRILLED SHAFT-910MM-ROCK 07343M M 87.50 128.900 128.900 128.900 760.00 97,964.00
0085 SUBSURFACE EXPLOR BORINGS 07327 EACH 4.00 4.000 4.000 4.000 2,500.00 10,000.00
0086 STRUCTURAL STEEL 08160 LS 1.00 1.000 1.000 1.000 6,850,000.00 6,850,000.00
0087 SHEAR CONNECTORS 08170 LS 1.00 1.000 1.000 1.000 18,000.00 18,000.00
0088 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 38,000.00 38,000.00
8012 CONCRETE-CLASS AA 08104M CU M 0.00 1,558.000 1,711.000 1,711.000 515.00 881,165.00
8013 EW~ STRUCTURAL STEEL WASHERS 10098NX DOLL 0.00 -30,550.000 -30,550.000 -30,550.000 1.00 -30,550.00
Project X098011906003 Fed/State Project Number APD 119-2 (66) Category 0005 BRIDGE
0089 STRUCTURE GRANULAR BACKFILL 02231M CU M 149.00 149.000 138.000 138.000 72.00 9,936.00
0090 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 2,694.00 2,694.000 63.224 1,740.306 1,803.530 28.00 1,770.27 50,498.84
0091 MASONRY COATING 02998M SQ M 2,274.00 2,274.000 2,274.000 2,274.000 0.01 22.74
0092 CONCRETE-CLASS A 08100M CU M 2,472.00 2,352.000 2,352.000 2,352.000 418.00 983,136.00
0093 PILES-STEEL HP360X132 08051M M 1,664.00 1,664.000 1,611.196 1,611.196 112.00 180,453.95
0094 PILE POINTS-14 INCH 08095 EACH 77.00 77.000 77.000 77.000 100.00 7,700.00
0095 TEST PILES 08033M M 60.00 60.000 -0.750 61.116 60.366 112.00 -84.00 6,760.99
0096 STEEL REINF-EPOXY COATED 08151M KG 285,018.00 285,018.000 298,176.860 298,176.860 1.37 408,502.29
0097 STEEL REINFORCEMENT 08150M KG 311,010.00 311,010.000 311,953.257 311,953.257 1.22 380,582.97
0098 CONCRETE-CLASS AAA 08105M CU M 1,414.00 0.000 0.000 0.000 534.00 0.00
0099 FINGER DAM 07359M02 M 25.50 25.500 25.500 25.500 6,200.00 158,100.00
0100 FLOWABLE FILL 02220M CU M 453.00 453.000 330.480 330.480 126.00 41,640.48
0101 CONCRETE-CLASS B 02555M CU M 261.00 261.000 261.000 261.000 200.00 52,200.00
0102 DRAIN PIPE-150 MM 08820M M 32.00 32.000 30.480 30.480 196.00 5,974.08
0103 CHAIN LINK FENCE-2.7 M 08713M M 232.00 232.000 229.670 229.670 142.00 32,613.14
0104 POT BEARINGS 07342 EACH 10.00 10.000 10.000 10.000 12,000.00 120,000.00
0105 DRILLED SHAFT-910MM-ROCK 07343M M 87.50 87.500 58.700 58.700 760.00 44,612.00
0106 SUBSURFACE EXPLOR BORINGS 07327 EACH 4.00 4.000 4.000 4.000 2,500.00 10,000.00
0107