ContID   030749   EST NO  0057

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 030749 Estimate Number 0057 Estimate Type PROGRESS
District Office PIKEVILLE (12315)  Weddington, Derrick P., P.E.

Contractor BIZZACK INC MARS ADDR SN 2
PO BOX 12530
LEXINGTON , KY , 40583
Pay Period 01/14/2008  TO  01/27/2008
Date Approved 01/28/2008
Primary Proj Number X09801190504
Project No. APD 119-2 (70), FD52 098 0119
Primary County PIKE
Name of Road THE PIKEVILLE-SOUTH WILLIAMSON ROAD (US 119)
Description ZEBULON TO BENT MOUNTAIN SECTION 4
     
     
Date Let 11/14/2003 Formal Acceptance
Date Awarded 11/26/2003 Date Work Began 12/03/2003
Date Contract Executed 12/01/2003 Open To Traffic
Date NTP Issued 12/01/2003 Actual Completion Date

Current Contract Amount

$36,970,345.27

Total to Date

Prev to Date

This Estimate

Original Amount

$33,340,101.96

Total Earnings

$36,760,444.97

$36,758,354.47

$2,090.50

Percent Complete

99.48

Stockpiled Materials

$18,391.45

$0.00

$18,391.45

Funds Available

$191,508.85

Gross Earnings

$36,778,836.42

$36,758,354.47

$0.00

Total Change Orders

$3,630,243.31

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$36,778,836.42

$36,758,354.47

20,481.95

Contract Id 030749

Change Order Summary

County PIKE
Estimate Nbr 0057 Project Number APD 119-2 (70), FD52 098 0119
Contractor BIZZACK INC Period 01/14/2008  TO  01/27/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Leff off contract Approved 10/12/2005 $77,512.46 0.0
002 Additional quantities due to encountering solid rock Approved 01/18/2006 $41,157.58 2.0
003 Steel Price Adjustment and Mass Concrete Approved 04/25/2006 $95,265.65 2.0
004 Full Depth Shoulders Approved 09/08/2006 $380,824.96 5.0
005 Value Engineering Approved 04/16/2007 $57,235.92 1.0
006 Fuel and Asphalt Adjustment Approved 06/29/2007 $1,747,334.43 50.0
007 Fuel and Asphalt Adjustment, Additional asphalt quantities. Approved 09/24/2007 $679,686.13 2.0
008 Additional Asphalt Quantities and Milled Rumble Strips Approved 11/14/2007 $502,297.92 7.0
009 12A Drop Box Inlet Approved 11/19/2007 $48,928.26 1.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

OTHER

0025

$400,000.00

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

X09801190504 0001 ROADWAY EXCAVATION OTHER 0045

0.00

$0.00

$-400,000.00

X09801190504 0205 DEMOBILIZATION FUEL OR ASPHALT PRICE ADJUSTMENT 0045

0.00

$0.00

$347,289.52

X09801190504 8041 FUEL ADJUSTMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0045

0.00

$0.00

$-347,289.52

X09801190504 8007 FUEL ADJUSTMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0051

0.00

$0.00

$-347,289.51

X09801190504 8041 FUEL ADJUSTMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0051

0.00

$0.00

$347,289.51

Contract Id 030749

COMMONWEALTH OF KENTUCKY

County PIKE
Contract Type GRHV   GRADE HEAVY (OVER MILLION CY)

TRANSPORTATION CABINET

Primary Project Number X09801190504
Estimate Nbr 0057 Period 01/14/2008  TO  01/27/2008
Contractor BIZZACK INC
 
Project X09801190504 Fed/State Project Number APD 119-2 (70), FD52 098 0119 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 7,377,017.00 7,378,710.000 7,389,601.895 7,389,601.895 2.19 16,183,228.15
0002 SPECIAL EXCAVATION 02204M CU M 418.00 418.000 0.000 0.000 7.00 0.00
0003 WATER 02242M CU M 5,648.00 5,648.000 674.000 674.000 0.01 6.74
0004 CONCRETE-CLASS A 08100M CU M 42.99 48.230 66.600 66.600 655.00 43,623.00
0005 STEEL REINFORCEMENT 08150M KG 1,928.30 2,104.970 2,888.300 2,888.300 2.20 6,354.26
0006 SAFELOADING 02690M CU M 3.00 3.000 22.185 22.185 260.00 5,768.10
0007 RESHAPING AND COMPACTING 02241M M 1,237.00 1,237.000 1,237.000 1,237.000 10.50 12,988.50
0008 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 2,859.85 2,499.870 1,608.007 1,608.007 35.25 56,682.24
0009 GUARDRAIL-STEEL W BEAM-D FACE 02352M M 83.82 83.820 41.938 41.938 65.60 2,751.13
0010 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 7.000 16.000 16.000 60.00 960.00
0011 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 6.00 6.000 2.000 2.000 3,100.00 6,200.00
0012 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 11.00 10.000 1.000 1.000 500.00 500.00
0013 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 3.00 3.000 3.000 3.000 1,800.00 5,400.00
0014 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 1.000 1.000 1,500.00 1,500.00
0015 GUARDRAIL CONNECTOR TO BRIDGE END TY A-1 02387 EACH 2.00 3.000 0.000 0.000 400.00 0.00
0016 CRASH CUSHION TYPE IX-A 02365 EACH 2.00 2.000 1.000 1.000 5,200.00 5,200.00
0017 CRASH CUSHION TYPE VI-T 02894 EACH 1.00 1.000 0.000 0.000 12,000.00 0.00
0018 CONCRETE BARRIER WALL TYPE 230T 03171M M 333.00 333.000 48.800 48.800 32.30 1,576.24
0019 PAVE STRIPING-PERM PAINT-100MM 06514M M 13,680.00 13,680.000 5,725.820 5,725.820 1.00 5,725.82
0020 PAVE STRIPING-PERM PAINT-300MM 06517M M 279.00 279.000 0.000 0.000 3.50 0.00
0021 PAVE STRIPING-THERMO-150 MM W 06542M M 10,993.00 10,993.000 13,975.520 13,975.520 2.15 30,047.36
0022 PAVE STRIPING-THERMO-150 MM Y 06543M M 9,850.00 9,850.000 9,496.030 9,496.030 2.15 20,416.46
0023 PAVE STRIPING-TEMP REM TAPE-W 06550M M 6,360.00 6,360.000 0.000 0.000 4.25 0.00
0024 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 2,683.00 2,683.000 0.000 0.000 4.25 0.00
0025 PAVE MARKING-PRE THERM COMB ARROW 06575 EACH 14.00 14.000 14.000 14.000 195.00 2,730.00
0026 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 50.00 50.000 0.000 0.000 5.00 0.00
0027 PAVEMENT MARKER TYPE V-MW 06589 EACH 14.00 14.000 12.000 12.000 32.50 390.00
0028 PAVEMENT MARKER TYPE V-BY 06591 EACH 67.00 67.000 180.000 180.000 32.50 5,850.00
0029 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 334.00 334.000 601.000 601.000 32.50 19,532.50
0030 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 29.00 29.000 23.000 23.000 32.50 747.50
0031 FLASHING ARROW 02775 EACH 2.00 2.000 3.000 3.000 2,500.00 7,500.00
0032 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 1.00 1.000 3.000 3.000 5,000.00 15,000.00
0033 SIGNS 02562M SQ M 80.00 80.000 60.027 60.027 80.00 4,802.16
0034 LANE CLOSURE 02653 EACH 5.00 5.000 1.000 1.000 1,000.00 1,000.00
0035 BARRICADE-TYPE III 02014 EACH 8.00 8.000 2.000 2.000 275.00 550.00
0036 DELINEATOR FOR BARRIER-WHITE 01984 EACH 17.00 17.000 0.000 0.000 8.00 0.00
0037 REMOVE HEADWALL 02625 EACH 1.00 1.000 1.000 1.000 200.00 200.00
0038 REMOVE PIPE 01310M M 3.00 3.000 0.000 0.000 50.00 0.00
0039 PLUG WATER WELL 02475 EACH 3.00 3.000 3.000 3.000 1,000.00 3,000.00
0040 CULVERT PIPE-1050 MM 00469M M 153.10 153.100 274.887 274.887 258.60 71,085.77
0041 CULVERT PIPE-1350 MM 00471M M 23.40 23.400 23.400 23.400 341.10 7,981.74
0042 CULVERT PIPE-1500 MM 00472M M 16.00 16.000 16.000 16.000 466.40 7,462.40
0043 CULVERT PIPE-1650 MM 00473M M 249.60 249.600 258.075 258.075 490.90 126,689.01
0044 CULVERT PIPE-2100 MM 00476M M 65.50 65.500 65.500 65.500 655.80 42,954.90
0045 CULVERT PIPE-1200 MM EQUIV 00499M M 23.00 0.000 0.000 0.000 400.00 0.00
0046 CULVERT PIPE-1350 MM EQUIV 00500M M 10.00 10.000 0.000 0.000 507.00 0.00
0047 STORM SEWER PIPE-375 MM 00521M M 108.30 32.300 15.000 15.000 109.90 1,648.50
0048 STORM SEWER PIPE-450 MM 00522M M 800.20 411.800 460.795 460.795 125.00 57,599.37
0049 STORM SEWER PIPE-450 MM EQUIV 00552M M 23.20 23.200 46.800 46.800 258.20 12,083.76
0050 STORM SEWER PIPE-600 MM 00524M M 712.10 483.300 492.945 492.945 120.00 59,153.40
0051 STORM SEWER PIPE-750 MM 00526M M 478.40 478.200 457.163 457.163 140.00 64,002.82
0052 STORM SEWER PIPE-900 MM 00528M M 316.50 316.500 337.470 337.470 170.00 57,369.90
0053 STORM SEWER PIPE-1050 MM 00529M M 386.20 386.200 307.200 307.200 195.00 59,904.00
0054 STORM SEWER PIPE-1200 MM 00530M M 59.00 59.000 59.000 59.000 289.20 17,062.80
0055 STORM SEWER PIPE-1350 MM 00531M M 335.50 234.300 224.570 224.570 245.00 55,019.65
0056 ENTRANCE PIPE-375 MM 00440M M 36.90 36.900 36.900 36.900 96.00 3,542.40
0057 PERFORATED PIPE-100 MM 01000M M 8,233.50 8,188.500 9,316.779 9,316.779 16.25 151,397.65
0058 NON-PERFORATED PIPE-100 MM 01010M M 823.20 823.200 496.235 496.235 28.75 14,266.75
0059 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 14.00 14.000 8.000 8.000 500.00 4,000.00
0060 PERF PIPE HEADWALL TY 2-4 INCH 01024 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0061 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 25.00 25.000 12.000 12.000 500.00 6,000.00
0062 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 8.00 8.000 11.000 11.000 500.00 5,500.00
0063 CURB BOX INLET TYPE B 01480 EACH 2.00 2.000 2.000 2.000 2,700.00 5,400.00
0064 DROP BOX INLET TYPE 1 01490 EACH 36.00 33.000 34.000 34.000 2,200.00 74,800.00
0065 DROP BOX INLET TYPE 2 01493 EACH 6.00 6.000 6.000 6.000 2,500.00 15,000.00
0066 DROP BOX INLET TYPE 2 MODIFIED 01494 EACH 1.00 0.000 1.000 1.000 6,000.00 6,000.00
0067 DROP BOX INLET TYPE 5B 01505 EACH 14.00 13.000 14.000 14.000 2,300.00 32,200.00
0068 DROP BOX INLET TYPE 5B MOD 01506 EACH 6.00 6.000 22.000 22.000 6,000.00 132,000.00
0069 DROP BOX INLET TYPE 7 01538 EACH 14.00 14.000 0.000 0.000 2,800.00 0.00
0070 DROP BOX INLET TYPE 13G 01559 EACH 7.00 2.000 0.000 0.000 1,900.00 0.00
0071 METAL END SECTION TY 1-18 INCH 01371 EACH 5.00 5.000 0.000 0.000 775.00 0.00
0072 METAL END SECTION TY 1-60 INCH 01379 EACH 2.00 2.000 2.000 2.000 6,000.00 12,000.00
0073 METAL END SECTION TY 3-18 INCH 01391 EACH 1.00 1.000 0.000 0.000 700.00 0.00
0074 METAL END SECTION TY 3-18 INCH 01391 EACH 1.00 1.000 0.000 0.000 700.00 0.00
0075 METAL END SECTION TY 3-48 INCH 01397 EACH 1.00 0.000 0.000 0.000 3,300.00 0.00
0076 METAL END SECTION TY 3-60 INCH 01399 EACH 2.00 4.000 3.000 3.000 5,600.00 16,800.00
0077 JUNCTION BOX-24 INCH 01643 EACH 1.00 0.000 0.000 0.000 1,500.00 0.00
0078 JUNCTION BOX TYPE B 04811 EACH 1.00 0.000 0.000 0.000 1,300.00 0.00
0079 FLUME INLET TYPE 2 01691 EACH 5.00 5.000 5.000 5.000 3,200.00 16,000.00
0080 MANHOLE TYPE C MODIFIED 01768 EACH 2.00 0.000 0.000 0.000 6,500.00 0.00
0081 ADJUST CATCH BASIN 01709 EACH 1.00 1.000 0.000 0.000 900.00 0.00
0082 CORED HOLE DRAINAGE BOX CON-4 INCH 01740 EACH 48.00 48.000 0.000 0.000 250.00 0.00
0083 TEMPORARY MEDIAN CROSSOVER CASE 2 20259ED EACH 2.00 2.000 2.000 2.000 2,000.00 4,000.00
0084 SEEDING AND PROTECTION 05985M SQ M 433,000.00 433,000.000 602,034.603 602,034.603 0.35 210,712.11
0085 TEMP SEEDING AND PROTECTION 05953M SQ M 250,000.00 250,000.000 4,080.000 4,080.000 0.24 979.20
0086 TOPDRESSING FERTILIZER 05966M MTON 22.60 22.600 0.000 0.000 497.00 0.00
0087 EROSION CONTROL BLANKET 05950M SQ M 3,110.40 3,110.400 11,061.603 11,061.603 1.90 21,017.04
0088 SILT TRAP TYPE B 02704 EACH 37.00 37.000 1.000 1.000 250.00 250.00
0089 CLEAN SILT TRAP TYPE B 02707 EACH 111.00 111.000 6.000 6.000 25.00 150.00
0090 SILT CHECK 02705 EACH 114.00 114.000 57.000 57.000 50.00 2,850.00
0091 CLEAN SILT CHECK 02708 EACH 342.00 342.000 45.000 45.000 10.00 450.00
0092 TEMPORARY SILT FENCE 02701M M 953.00 953.000 876.460 876.460 8.20 7,186.97
0093 CLEAN TEMPORARY SILT FENCE 02709M M 2,859.00 2,859.000 0.000 0.000 0.30 0.00
0094 SILT CHECK(MOD) TYPE 2 20073MS213 EACH 73.00 73.000 0.000 0.000 100.00 0.00
0095 CLEAN SILT CHECK(MOD) TYPE 2 20074MS213 EACH 219.00 219.000 0.000 0.000 25.00 0.00
0096 CHANNEL LINING CLASS II 02483M MTON 6,327.40 6,327.400 3,690.795 3,690.795 16.40 60,529.03
0097 CHANNEL LINING CLASS IV 02488M CU M 14,388.90 14,388.900 7,082.905 7,082.905 5.25 37,185.25
0098 FABRIC-GEOTEXTILE TYPE IV 02599M SQ M 44,654.00 44,654.000 0.000 0.000 1.20 0.00
0099 TEMPORARY DITCH SILT 02159M M 1,748.00 1,748.000 0.000 0.000 6.40 0.00
0100 TEMPORARY DITCH CLEAN TEMP 02159M M 3,496.00 3,496.000 0.000 0.000 1.00 0.00
0101 R/W MARKER RURAL TYPE 1 02434 EACH 19.00 19.000 7.000 7.000 100.00 700.00
0102 FENCE-WOVEN WIRE TYPE 1 02262M M 5,491.10 5,491.100 3,977.639 3,977.639 15.60 62,051.16
0103 ASPHALT WEDGE CURB 01897M M 1,159.30 1,159.300 487.800 487.800 21.50 10,487.70
0104 EDGE KEY MODIFIED 02585M M 14.00 14.000 36.270 36.270 275.00 9,974.25
0105 CRUSHED AGGREGATE SIZE NO 2 00078M MTON 48.00 48.000 0.000 0.000 80.00 0.00
0106 DGA BASE 00001M MTON 68,267.00 55,340.000 95.500 73,603.577 73,699.077 21.89 2,090.49 1,613,272.79
0107 EMULSIFIED ASPHALT RS-2 00291M MTON 54.00 54.000 32.920 32.920 450.00 14,814.00
0108 ASPHALT SEAL AGGREGATE 00100M MTON 446.00 446.000 271.300 271.300 65.00 17,634.50
0109 DRAINAGE BLANKET-TYPE II-ASPH 00018M MTON 18,153.00 23,317.000 25,470.340 25,470.340 39.69 1,010,917.79
0110 CL4 ASPH BASE 37.5D PG64-22 00208M MTON 17,726.00 26,671.000 25,939.870 25,939.870 49.95 1,295,696.50
0111 CL3 ASPH BASE 25.0D PG64-22 00214M MTON 6,328.00 13,881.000 15,220.310 15,220.310 49.95 760,254.48
0112 CL4 ASPH BASE 25.0D PG76-22 00219M MTON 15,567.00 15,567.000 14,302.660 14,302.660 57.43 821,401.76
0113 CL4 ASPH BASE 25.0D PG64-22 00217M MTON 15,567.00 15,567.000 17,997.350 17,997.350 49.95 898,967.63
0114 CL3 ASPH SURF 12.5D PG64-22 00312M MTON 2,946.00 477.000 0.000 0.000 59.26 0.00
0115 CL4 ASPH SURF 12.5A PG76-22 00335M MTON 6,908.00 0.000 0.000 0.000 72.65 0.00
0116 CLEARING AND GRUBBING 114.8 HECTARES 02545 LS 1.00 1.000 1.000 1.000 280,000.00 280,000.00
0117 STAKING 02726 LS 1.00 1.000 0.970 0.970 196,500.00 190,605.00
0118 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.950 0.950 17,100.00 16,245.00
0119 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 36,200.00 36,200.00
8001 SETTLEMENT PLATFORM 02692 EACH 0.00 1.000 2.000 2.000 2,500.00 5,000.00
8002 STEEL PIPE-63 MM 03340M M 0.00 30.000 28.817 28.817 82.00 2,362.99
8003 STEEL PIPE-100 MM 03343M M 0.00 30.000 28.817 28.817 114.80