Report_Id:   000750   Est NO  0006

Date:05/08/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 000750 Estimate Number 0006 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 03/24/2008  TO  05/04/2008
Date Approved 05/08/2008
Primary Proj Number X098011906004
Project No. APD 119-2 (68)
Primary County PIKE
Name of Road PIKEVILLE-SOUTH WILLIAMSON ROAD (US119)
Description FROM ZEBULON TO BENT MOUNTAIN
     
     
Date Let 12/15/2000 Formal Acceptance
Date Awarded 12/15/2000 Date Work Began 08/28/2001
Date Contract Executed 08/16/2001 Open To Traffic
Date NTP Issued 08/16/2001 Actual Completion Date 07/27/2004

Current Contract Amount

$18,825,584.81

Total to Date

Prev to Date

This Estimate

Original Amount

$17,689,242.09

Total Earnings

$18,576,280.29

$18,514,342.89

$61,937.40

Percent Complete

98.56

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$271,628.58

Gross Earnings

$18,576,280.29

$18,514,342.89

$61,937.40

Total Change Orders

$1,136,342.72

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$18,553,956.23

$18,492,018.83

$61,937.40

Contract Id 000750

Change Order Summary

County PIKE
Estimate Nbr 0006 Project Number APD 119-2 (68)
Contractor BIZZACK INC Period 03/24/2008  TO  05/04/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Structure Excavation, Barrier Wall, Pneumatic Backstowing Approved 04/18/2006 $124,594.46 2.0
002 CL3 ASPH BASE 19.0E, PAVE STRIPING, CONC BARRIER Approved 04/18/2006 $429,048.39 7.0
003 Roadway Excav., Asphalt, I/O S&F Box, Temp Pipe, Retain Wall Approved 04/18/2006 $216,167.04 4.0
004 Asphalt, Perf and Non Perf Pipe, Headwall, Spec. Grate Approved 04/18/2006 $34,790.74 1.0
005 Asphalt, Guardrail, Ductile Iron Pipe, Drop Boxes, Concret Approved 04/19/2006 $89,416.33 20.0
006 Pavement Markings, Rumble Strips, and MTV Asphalt Placement Approved 04/19/2006 $43,644.65 1.0
007 Steel Price Adjustment Approved 04/19/2006 $3,906.00 0.0
008 Electrical Service and Signilization Items Approved 04/19/2006 $79,465.85 0.0
009 ADVACNED WARNING FLASHERS Approved 04/19/2006 $66,390.39 0.0
010 Pole Base Changes Approved 04/19/2006 $-464.67 0.0
011 Mast Arm Poles Approved 02/14/2007 $49,383.54 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

X098011906004 0006 ROADWAY EXCAVATION FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$-28,434.13

X098011906004 0078 D G A BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$932.48

X098011906004 0082 CL3 ASPH BASE 19.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$45.88

X098011906004 0082 CL3 ASPH BASE 19.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$794.63

X098011906004 0085 CL3 ASPH SURF 12.5D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$56.90

X098011906004 0087 CL3 ASPH SURF 9.50D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$644.37

X098011906004 8016 LEVELING & WEDGING PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$165.35

X098011906004 8016 LEVELING & WEDGING PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$292.42

X098011906004 8018 CL3 ASPH BASE 37.5D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$312.34

X098011906004 8019 CL4 ASPH BASE 37.5D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$852.24

X098011906004 8020 CL4 ASPH BASE 37.5D PG76-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$636.20

X098011906004 8021 CL4 ASPH SURF 12.5D PG76-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$203.01

X098011906004 8022 DRAINAGE BLANKET-TYPE II-ASPH FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$644.53

X098011906004 8028 CL4 ASPH SURF 9.50B PG76-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$440.94

X098011906004 8029 CL4 ASPH BASE 19.0D PG76-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$88.78

Contract Id 000750

COMMONWEALTH OF KENTUCKY

County PIKE
Contract Type GRBR   GRADE & DRAIN WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number X098011906004
Estimate Nbr 0006 Period 03/24/2008  TO  05/04/2008
Contractor BIZZACK INC
 
Project X098011906004 Fed/State Project Number APD 119-2 (68) 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 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 82.00 916.220 641.200 641.200 60.00 38,472.00
0002 CONCRETE-CLASS A 08100M CU M 2,979.00 2,979.000 2,979.000 2,979.000 340.00 1,012,860.00
0003 STEEL REINFORCEMENT 08150M KG 251,590.00 251,950.144 251,950.144 251,950.144 1.10 277,145.15
0004 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 46,000.00 46,000.00
0005 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 6,000.00 6,000.00
0006 ROADWAY EXCAVATION 02200M CU M 3,001,119.00 3,019,569.000 3,034,872.000 3,034,872.000 3.27 9,924,031.44
0007 GRANULAR EMBANKMENT 02223M CU M 4,551.00 4,551.000 4,551.000 4,551.000 2.00 9,102.00
0008 WATER 02242M CU M 8,750.00 8,750.000 1,405.026 1,405.026 0.50 702.51
0009 CONCRETE-CLASS A 08100M CU M 129.07 129.070 106.280 106.280 600.00 63,768.00
0010 STEEL REINFORCEMENT 08150M KG 4,615.60 4,615.600 4,696.680 4,696.680 2.20 10,332.69
0011 RETAINING WALL-GABION 02610M CU M 270.00 270.000 0.000 0.000 115.00 0.00
0012 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 1,598.30 1,598.300 939.713 939.713 37.75 35,474.16
0013 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 2.000 12.000 12.000 50.00 600.00
0014 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 3.00 3.000 0.000 0.000 600.00 0.00
0015 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 4.00 2.000 1.000 1.000 1,700.00 1,700.00
0016 TEMPORARY GUARDRAIL 02397M M 400.05 766.191 1,584.987 1,584.987 26.25 41,605.90
0017 REMOVE GUARDRAIL 02381M M 1,405.00 1,405.000 1,307.483 1,307.483 4.90 6,406.66
0018 CONCRETE BARRIER WALL TYPE 9T 03171M M 240.00 1,169.328 1,188.720 1,188.720 75.00 89,154.00
0019 PAVE STRIPING-TEMP PAINT-150MM 06511M M 12,000.00 12,000.000 0.000 0.000 1.00 0.00
0020 FLASHING ARROW 02775 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0021 SIGNS 02562M SQ M 83.00 83.000 72.516 72.516 150.00 10,877.40
0022 REMOVE PIPE 01310M M 398.00 398.000 103.880 103.880 30.00 3,116.40
0023 REMOVE CURB 01904M M 540.00 540.000 1,379.906 1,379.906 10.00 13,799.06
0024 PLUG PIPE 01314 EACH 2.00 2.000 3.000 3.000 500.00 1,500.00
0025 PLUG WATER WELL 02475 EACH 20.00 20.000 18.000 18.000 600.00 10,800.00
0026 CULVERT PIPE-375 MM 00461M M 91.50 91.500 0.000 0.000 112.50 0.00
0027 CULVERT PIPE-450 MM 00462M M 87.90 87.900 190.802 190.802 121.40 23,163.36
0028 CULVERT PIPE-600 MM 00464M M 99.20 99.200 152.119 152.119 148.30 22,559.24
0029 CULVERT PIPE-750 MM 00466M M 21.70 21.700 21.700 21.700 175.00 3,797.50
0030 CULVERT PIPE-900 MM 00468M M 6.50 6.500 6.500 6.500 218.20 1,418.30
0031 CULVERT PIPE-1050 MM 00469M M 250.40 250.400 171.207 171.207 258.20 44,205.64
0032 CULVERT PIPE-1200 MM 00470M M 74.60 74.600 74.600 74.600 281.50 20,999.90
0033 CULVERT PIPE-1350 MM 00471M M 320.70 320.700 260.538 260.538 366.50 95,487.17
0034 CULVERT PIPE-1500 MM 00472M M 52.50 52.500 39.930 39.930 446.55 17,830.74
0035 CULVERT PIPE-1800 MM 00474M M 179.00 179.000 179.000 179.000 493.46 88,329.34
0036 STORM SEWER PIPE-375 MM 00521M M 88.20 88.200 0.000 0.000 97.80 0.00
0037 STORM SEWER PIPE-450 MM 00522M M 127.80 127.800 261.654 261.654 114.50 29,959.38
0038 STORM SEWER PIPE-600 MM 00524M M 156.40 156.400 75.396 75.396 141.80 10,691.15
0039 STORM SEWER PIPE-750 MM 00526M M 336.80 336.800 301.410 301.410 176.60 53,229.00
0040 STORM SEWER PIPE-900 MM 00528M M 13.30 13.300 19.698 19.698 205.30 4,043.99
0041 STORM SEWER PIPE-1050 MM 00529M M 56.10 56.100 55.847 55.847 250.20 13,972.91
0042 ENTRANCE PIPE-375 MM 00440M M 15.30 15.300 6.096 6.096 97.80 596.18
0043 PERFORATED PIPE-100 MM 01000M M 230.00 230.000 455.516 455.516 30.00 13,665.48
0044 NON-PERFORATED PIPE-100 MM 01010M M 58.00 58.000 22.560 22.560 30.00 676.80
0045 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 2.00 2.000 3.000 3.000 400.00 1,200.00
0046 PERF PIPE HEADWALL TY 2-4 INCH 01024 EACH 1.00 1.000 0.000 0.000 425.00 0.00
0047 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 4.00 4.000 0.000 0.000 450.00 0.00
0048 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 3.00 3.000 4.000 4.000 500.00 2,000.00
0049 STEEL PIPE-63 MM 03340M M 58.00 58.000 60.800 60.800 65.00 3,952.00
0050 STEEL PIPE-100 MM 03343M M 58.00 58.000 60.800 60.800 90.00 5,472.00
0051 DROP BOX INLET TYPE 1 01490 EACH 13.00 10.000 7.000 7.000 2,200.00 15,400.00
0052 DROP BOX INLET TYPE 5B 01505 EACH 8.00 8.000 9.000 9.000 2,200.00 19,800.00
0053 DROP BOX INLET TYPE 5C 01508 EACH 3.00 3.000 2.000 2.000 2,200.00 4,400.00
0054 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 1.00 0.000 0.000 0.000 1,500.00 0.00
0055 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 2.00 2.000 3.000 3.000 2,800.00 8,400.00
0056 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0057 METAL END SECTION TY 3-42 INCH 01396 EACH 1.00 1.000 0.000 0.000 3,350.00 0.00
0058 JUNCTION BOX-48 INCH 01647 EACH 1.00 1.000 1.000 1.000 2,500.00 2,500.00
0059 MANHOLE TYPE C 01767 EACH 2.00 2.000 1.000 1.000 3,000.00 3,000.00
0060 SEEDING AND PROTECTION 05985M SQ M 190,000.00 190,000.000 206,677.780 206,677.780 0.40 82,671.11
0061 TEMP SEEDING AND PROTECTION 05953M SQ M 19,032.00 19,032.000 4,705.600 4,705.600 0.30 1,411.68
0062 SPECIAL SEEDING CROWN VETCH 05989M SQ M 42,000.00 42,000.000 118,859.080 118,859.080 0.30 35,657.72
0063 TOPDRESSING FERTILIZER 05966M MTON 10.50 10.500 0.000 0.000 475.00 0.00
0064 EROSION CONTROL BLANKET 05950M SQ M 10,378.00 10,378.000 0.000 0.000 1.75 0.00
0065 SILT TRAP TYPE B 02704 EACH 6.00 6.000 11.000 11.000 400.00 4,400.00
0066 CLEAN SILT TRAP TYPE B 02707 EACH 18.00 18.000 13.000 13.000 50.00 650.00
0067 SILT CHECK 02705 EACH 66.00 66.000 52.000 52.000 50.00 2,600.00
0068 CLEAN SILT CHECK 02708 EACH 198.00 198.000 33.000 33.000 10.00 330.00
0069 TEMPORARY SILT FENCE 02701M M 10,195.00 10,195.000 848.560 848.560 6.60 5,600.49
0070 CLEAN TEMPORARY SILT FENCE 02709M M 20,390.00 20,390.000 0.000 0.000 0.10 0.00
0071 CHANNEL LINING CLASS IA 02482M MTON 602.00 602.000 0.000 0.000 65.00 0.00
0072 CHANNEL LINING CLASS II 02483M MTON 8,820.00 8,820.000 1,528.921 1,528.921 16.20 24,768.52
0073 CHANNEL LINING CLASS IV 02488M CU M 6,246.00 6,246.000 9,639.918 9,639.918 7.20 69,407.40
0074 SETTLEMENT PLATFORM 02692 EACH 3.00 3.000 3.000 3.000 2,000.00 6,000.00
0075 SEDIMENTATION BASIN 02711M CU M 5,550.00 5,550.000 0.000 0.000 6.50 0.00
0076 CLEAN SEDIMENTATION BASIN 02712M CU M 11,100.00 11,100.000 0.000 0.000 1.00 0.00
0077 FENCE-WOVEN WIRE TYPE 1 02262M M 2,160.00 2,160.000 1,801.078 1,801.078 16.90 30,438.21
0078 D G A BASE 00001M MTON 28,078.00 19,078.000 25,273.519 25,273.519 22.41 566,379.56
0079 TRAFFIC BOUND BASE 00020M MTON 344.00 2,144.000 2,554.072 2,554.072 18.00 45,973.29
0080 EMULSIFIED ASPHALT RS-2 00291M MTON 9.00 9.000 9.327 9.327 425.00 3,963.97
0081 ASPHALT SEAL AGGREGATE 00100M MTON 70.00 70.000 121.317 121.317 60.00 7,279.02
0082 CL3 ASPH BASE 19.0D PG64-22 00223M MTON 1,527.00 6,550.925 4,539.665 4,539.665 49.65 225,394.36
0083 CL4 ASPH BASE 19.0D PG64-22 00226M MTON 21,478.00 0.000 0.000 0.000 51.21 0.00
0084 CL4 ASPH BASE 19.0D PG70-22 00227M MTON 4,937.00 0.000 0.000 0.000 56.47 0.00
0085 CL3 ASPH SURF 12.5D PG64-22 00312M MTON 1,493.00 1,839.000 0.000 0.000 53.52 0.00
0086 CL4 ASPH SURF 12.5A PG70-22 00334M MTON 2,376.00 0.000 0.000 0.000 66.13 0.00
0087 CL3 ASPH SURF 9.50D PG64-22 00339M MTON 346.00 0.000 3,530.690 3,530.690 53.52 188,962.52
0088 CLEARING AND GRUBBING 02545 LS 1.00 1.000 1.000 1.000 192,300.00 192,300.00
0089 STAKING 02726 LS 1.00 1.000 1.000 1.000 150,400.00 150,400.00
0090 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 46,350.00 46,350.00
0091 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 9,700.00 9,700.00
0092 MAINTAIN SIGNAL OPERATION 04936 LS 1.00 1.000 0.000 0.000 3,000.00 0.00
8000 SILT TRAP TYPE A 02703 EACH 0.00 10.000 1.000 1.000 225.00 225.00
8001 CLEAN SILT TRAP TYPE A 02706 EACH 0.00 10.000 0.000 0.000 50.00 0.00
8002 EW~ RELOCATE CONC. BARR. WALL TYPE 9T 10099EX M 0.00 1,440.000 1,188.720 1,188.720 15.00 17,830.80
8003 PNEUMATIC BACKSTOWING 20431MD MTON 0.00 800.000 52.309 52.309 44.08 2,305.78
8004 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 0.00 1.000 1.000 1.000 850.00 850.00
8005 PAVE STRIPING-TEMP PAINT-100MM 06510M M 0.00 14,000.000 52,173.582 52,173.582 1.00 52,173.58
8006 PAVE STRIPING-PERM PAINT-100MM 06514M M 0.00 14,000.000 325.610 325.610 1.00 325.61
8007 EW~ TUBULAR POSTS 10094NX EACH 0.00 40.000 60.000 60.000 45.00 2,700.00
8008 DROP BOX INLET TY 7(MOD) 20216MD EACH 0.00 1.000 2.000 2.000 3,987.26 7,974.52
8009 DELINEATOR FOR BARRIER-WHITE 01984 EACH 0.00 200.000 214.000 214.000 10.00 2,140.00
8010 PAVEMENT MARKER TYPE V-BY 06591 EACH 0.00 220.000 295.000 295.000 35.00 10,325.00
8012 S & F BOX INLET-OUTLET-450 MM 01450M EACH 0.00 3.000 2.000 2.000 2,750.00 5,500.00
8013 S & F BOX INLET-OUTLET-600 MM 01451M EACH 0.00 2.000 1.000 1.000 3,190.00 3,190.00
8014 TEMPORARY PIPE 09030M02 M 0.00 1.000 1.000 1.000 8,000.00 8,000.00
8015 METAL HALIDE LUMINAIRE (250W) 09311 EACH 0.00 1.000 1.000 1.000 524.69 524.69
8016 LEVELING & WEDGING PG64-22 00190M MTON 0.00 869.000 4,167.760 4,167.760 53.52 223,058.51
8017 JUNCTION BOX-MODIFIED 24 INCH 01651 EACH 0.00 1.000 1.000 1.000 2,200.00 2,200.00
8018 CL3 ASPH BASE 37.5D PG64-22 00205M MTON 0.00 11,238.000 13,654.720 13,654.720 51.21 699,258.21
8019 CL4 ASPH BASE 37.5D PG64-22 00208M MTON 0.00 11,452.000 11,786.140 11,786.140 49.65 585,181.85
8020 CL4 ASPH BASE 37.5D PG76-22 00210M MTON 0.00 5,089.000 4,900.470 4,900.470 58.79 288,098.63
8021 CL4 ASPH SURF 12.5D PG76-22 00317M MTON 0.00 0.000 0.000 0.000 69.55 0.00
8022 DRAINAGE BLANKET-TYPE II-ASPH 00018M MTON 0.00 4,850.000 2,817.470 2,817.470 45.17 127,265.11
8023 PERFORATED PIPE-100 MM 01000M M