ContID   041130   EST NO  0076

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 041130 Estimate Number 0076 Estimate Type PROGRESS
District Office JACKSON (10314)  Ratliff, Wes

Contractor BIZZACK INC MARS ADDR SN 1
PO BOX 12530
LEXINGTON , KY , 40583
Pay Period 01/12/2008  TO  01/24/2008
Date Approved 01/28/2008
Primary Proj Number DE01300150423
Project No. NH 15-1(52), NH 15-1(52)
Primary County BREATHITT
Name of Road JACKSON-CAMPTON ROAD (KY 15)
Description FROM 0.310 MILES SOUTH OF STILL HOUSE HOLLOW TO 0.430 MILES SOUTH OF FROZEN CREEK
     
     
Date Let 12/17/2004 Formal Acceptance
Date Awarded 01/04/2005 Date Work Began 01/06/2005
Date Contract Executed 01/04/2005 Open To Traffic
Date NTP Issued 01/06/2005 Actual Completion Date

Current Contract Amount

$37,872,032.46

Total to Date

Prev to Date

This Estimate

Original Amount

$36,460,418.27

Total Earnings

$35,703,939.27

$35,604,467.51

$99,471.76

Percent Complete

94.28

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,168,093.19

Gross Earnings

$35,703,939.27

$35,604,467.51

$0.00

Total Change Orders

$1,411,614.19

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$35,703,939.27

$35,604,467.51

99,471.76

Contract Id 041130

Change Order Summary

County BREATHITT
Estimate Nbr 0076 Project Number NH 15-1(52), NH 15-1(52)
Contractor BIZZACK INC Period 01/12/2008  TO  01/24/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Value Engineering and Fuel Adjustment Approved 04/13/2006 $48,087.73 0.0
002 Value Engineering and Fuel Adjustment Approved 10/05/2006 $489,811.23 0.0
003 FUEL & ASPHALT ADJUSTMENTS - PAVEMENT DESIGN Approved 03/09/2007 $786,777.23 0.0
004 R/W Acquisitions Approved 01/14/2008 $86,938.00 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

DE01300150423 8016 FUEL ADJUSTMENT FUEL 0053

0.00

$0.00

$27,000.00

DE01300150430 8022 FUEL ADJUSTMENT FUEL 0053

0.00

$0.00

$-27,000.00

DE01300150430 8017 FUEL ADJUSTMENT OTHER 0071

0.00

$0.00

$-32,715.18

DE01300150430 8022 FUEL ADJUSTMENT OTHER 0071

0.00

$0.00

$32,715.18

Contract Id 041130

COMMONWEALTH OF KENTUCKY

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

TRANSPORTATION CABINET

Primary Project Number DE01300150423
Estimate Nbr 0076 Period 01/12/2008  TO  01/24/2008
Contractor BIZZACK INC
 
Project DE01300150423 Fed/State Project Number NH 15-1(52) 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
0010 CRUSHED STONE BASE 00003 TON 28,008.00 26,693.000 18,139.610 18,139.610 17.00 308,373.37
0020 TRAFFIC BOUND BASE 00020 TON 605.00 605.000 705.840 705.840 18.00 12,705.12
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 2.00 2.000 1,232.260 1,232.260 25.00 30,806.50
0040 ASPHALT SEAL AGGREGATE 00100 TON 251.00 242.000 0.000 0.000 45.00 0.00
0050 LEVELING & WEDGING PG64-22 00190 TON 155.00 74.000 0.000 0.000 52.00 0.00
0060 CL3 ASPH BASE 1.50D PG64-22 00205 TON 5,887.00 6,447.000 4,703.050 4,703.050 46.50 218,691.82
0070 CL2 ASPH BASE 1.00D PG64-22 00212 TON 2,444.00 2,794.000 1,895.850 1,895.850 48.50 91,948.72
0080 CL3 ASPH BASE 1.00D PG76-22 00216 TON 4,793.00 5,768.000 5,441.100 5,441.100 49.90 271,510.89
0090 CL1 ASPH BASE 0.75D PG64-22 23 00220 TON 1,492.00 1,412.500 2,243.750 2,243.750 49.90 111,963.12
0100 CL2 ASPH BASE 0.75D PG64-22 23 00221 TON 6,304.00 5,544.250 5,454.830 5,454.830 49.90 272,196.01
0110 EMULSIFIED ASPHALT RS-2 00291 TON 29.90 28.830 0.000 0.000 350.00 0.00
0120 CL1 ASPH SURF 0.38D PG64-22 23 00300 TON 527.00 482.500 0.000 0.000 59.85 0.00
0130 CL2 ASPH SURF 0.38D PG64-22 23 00301 TON 1,703.00 1,809.000 1,199.300 1,199.300 54.75 65,661.67
0150 CL3 ASPH SURF 0.38B PG76-22 23 20469ES403 TON 1,899.00 1,899.000 0.000 0.000 58.75 0.00
0160 ENTRANCE PIPE-15 INCH 00440 LF 176.00 121.000 35.000 35.000 38.00 1,330.00
0170 ENTRANCE PIPE-18 INCH 00441 LF 88.00 133.000 45.000 45.000 40.00 1,800.00
0180 CULVERT PIPE-18 INCH 00462 LF 540.00 668.000 611.000 611.000 41.55 25,387.05
0190 CULVERT PIPE-24 INCH 00464 LF 278.00 1,425.000 1,793.000 1,793.000 51.90 93,056.70
0200 CULVERT PIPE-30 INCH 00466 LF 323.00 693.000 501.000 501.000 53.10 26,603.10
0210 CULVERT PIPE-36 INCH 00468 LF 720.00 156.000 356.000 356.000 0.65 231.40
0220 CULVERT PIPE-54 INCH 00471 LF 1,180.00 1,094.000 936.000 936.000 138.35 129,495.60
0230 STORM SEWER PIPE-18 INCH 00522 LF 250.00 0.000 0.000 0.000 37.85 0.00
0240 STORM SEWER PIPE-24 INCH 00524 LF 1,390.00 0.000 0.000 0.000 40.95 0.00
0250 STORM SEWER PIPE-30 INCH 00526 LF 370.00 0.000 0.000 0.000 46.45 0.00
0260 PERFORATED PIPE-4 INCH 01000 LF 679.00 679.000 509.000 509.000 8.00 4,072.00
0270 NON-PERFORATED PIPE-4 INCH 01010 LF 424.00 424.000 0.000 0.000 8.00 0.00
0280 PERF PIPE HEADWALL TY 2-4 INCH 01024 EACH 2.00 2.000 0.000 0.000 400.00 0.00
0290 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 1.00 0.000 5.000 5.000 4,000.00 20,000.00
0300 DROP BOX INLET TYPE 1 01490 EACH 6.00 4.000 3.000 3.000 2,500.00 7,500.00
0310 DROP BOX INLET TYPE 2 01493 EACH 3.00 2.000 3.000 3.000 2,700.00 8,100.00
0320 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 1.000 1.000 2,800.00 2,800.00
0330 DROP BOX INLET TYPE 5B 01505 EACH 7.00 8.000 10.000 10.000 2,300.00 23,000.00
0340 DROP BOX INLET TYPE 5D 01511 EACH 2.00 2.000 1.000 1.000 2,300.00 2,300.00
0350 JUNCTION BOX-24 INCH 01643 EACH 1.00 1.000 1.000 1.000 1,500.00 1,500.00
0360 CORED HOLE DRAINAGE BOX CON-4 INCH 01740 EACH 1.00 1.000 0.000 0.000 250.00 0.00
0370 MANHOLE TYPE C 01767 EACH 1.00 0.000 0.000 0.000 4,000.00 0.00
0380 DELINEATOR FOR GUARDRAIL-WHITE 01982 EACH 89.00 89.000 0.000 0.000 10.00 0.00
0390 BARRICADE-TYPE III 02014 EACH 8.00 4.000 2.000 2.000 300.00 600.00
0400 REMOVE PAVEMENT 02091 SQYD 1,838.00 1,838.000 0.000 0.000 1.75 0.00
0410 ROADWAY EXCAVATION 02200 CUYD 3,173,787.00 2,831,579.000 2,850,745.660 2,850,745.660 2.36 6,727,759.75
0420 FENCE-WOVEN WIRE TYPE 1 02262 LF 20,372.00 20,372.000 9,588.000 9,588.000 5.00 47,940.00
0430 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 5,812.50 2,600.000 0.000 0.000 15.50 0.00
0440 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 9.00 4.000 0.000 0.000 60.00 0.00
0450 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 4.00 4.000 0.000 0.000 3,200.00 0.00
0460 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 11.00 7.000 0.000 0.000 700.00 0.00
0470 TEMPORARY GUARDRAIL 02397 LF 2,600.00 1,262.500 0.000 0.000 10.00 0.00
0480 R/W MARKER RURAL TYPE 1 02434 EACH 27.00 27.000 31.000 31.000 80.00 2,480.00
0490 CHANNEL LINING CLASS IA 02482 TON 1,154.00 1,154.000 0.000 0.000 0.65 0.00
0500 CHANNEL LINING CLASS II 02483 TON 3,383.00 3,383.000 1,450.690 1,450.690 16.55 24,008.91
0510 CHANNEL LINING CLASS III 02484 TON 2,252.00 2,252.000 330.190 330.190 0.17 56.13
0520 CLEARING AND GRUBBING 115 ACRES 02545 LS 1.00 1.000 1.000 1.000 197,800.00 197,800.00
0530 SIGNS 02562 SQFT 465.00 401.000 400.000 400.000 10.00 4,000.00
0540 EDGE KEY 02585 LF 81.00 81.000 0.000 0.000 22.00 0.00
0550 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 1,055.00 1,055.000 316.670 316.670 2.50 791.67
0560 MAINTAIN & CONTROL TRAFFIC 1 02650 LS 1.00 1.000 0.900 0.900 48,000.00 43,200.00
0570 DIVERSIONS (BY-PASS DETOURS) DIVERSION 1 02651 LS 1.00 0.000 0.000 0.000 56,000.00 0.00
0580 DIVERSIONS (BY-PASS DETOURS) DIVERSION 2 02651 LS 1.00 1.000 0.000 0.000 16,400.00 0.00
0590 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 0.000 0.000 7,500.00 0.00
0600 SAFELOADING 02690 CUYD 168.00 168.000 0.000 0.000 1.00 0.00
0610 TEMPORARY SILT FENCE 02701 LF 4,238.00 4,238.000 600.000 600.000 2.50 1,500.00
0620 SILT TRAP TYPE B 02704 EACH 8.00 8.000 2.000 2.000 200.00 400.00
0630 SILT CHECK 02705 EACH 108.00 108.000 21.000 21.000 75.00 1,575.00
0640 CLEAN SILT TRAP TYPE B 02707 EACH 16.00 16.000 1.000 1.000 25.00 25.00
0650 CLEAN SILT CHECK 02708 EACH 216.00 216.000 4.000 4.000 10.00 40.00
0660 CLEAN TEMPORARY SILT FENCE 02709 LF 8,476.00 8,476.000 0.000 0.000 0.10 0.00
0670 STAKING 1 02726 LS 1.00 1.000 1.000 1.000 140,000.00 140,000.00
0680 REMOVE STRUCTURE 02731 LS 1.00 0.000 0.000 0.000 3,000.00 0.00
0690 FLASHING ARROW 02775 EACH 4.00 2.000 4.000 4.000 2,500.00 10,000.00
0700 EROSION CONTROL BLANKET 05950 SQYD 15,894.00 15,894.000 79,100.000 79,100.000 1.50 118,650.00
0710 TEMP SEEDING AND PROTECTION 05953 SQYD 14,992.00 14,992.000 36,300.000 36,300.000 0.18 6,534.00
0720 SEEDING AND PROTECTION 05985 SQYD 149,924.00 149,924.000 99,689.280 99,689.280 0.30 29,906.78
0730 SPECIAL SEEDING CROWN VETCH 05989 SQYD 166,641.00 166,641.000 161,233.840 161,233.840 0.20 32,246.76
0740 FLEXIBLE DELINEATOR POST-W 06417 EACH 100.00 100.000 0.000 0.000 35.00 0.00
0750 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 42,000.00 36,000.000 47,198.000 47,198.000 0.20 9,439.60
0760 PAVE STRIPING-THERMO-12 INCH Y 06547 LF 1,021.00 1,021.000 0.000 0.000 3.00 0.00
0770 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 2,500.00 1,900.000 0.000 0.000 1.15 0.00
0780 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,500.00 1,900.000 0.000 0.000 1.15 0.00
0790 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 13.00 13.000 0.000 0.000 3.00 0.00
0800 PAVEMENT MARKER TYPE V-BY 06591 EACH 700.00 700.000 0.000 0.000 28.00 0.00
0810 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 40.00 40.000 0.000 0.000 28.00 0.00
0820 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 100.00 100.000 0.000 0.000 22.50 0.00
0830 CONCRETE-CLASS A 08100 CUYD 63.11 67.660 65.650 65.650 600.00 39,390.00
0840 STEEL REINFORCEMENT 08150 LB 3,967.50 4,224.000 3,787.000 3,787.000 1.00 3,787.00
0850 SILT CHECK (MOD) 20073ES213 EACH 24.00 24.000 23.000 23.000 100.00 2,300.00
0860 CLEAN SILT CHECK (MOD) 20074ES213 EACH 48.00 48.000 0.000 0.000 10.00 0.00
8010 FOUNDATION PREPARATION 08003 LS 0.00 1.000 1.000 1.000 105,810.00 105,810.00
8011 EW~ New Hydraulic and Structural Design of Culvert Extension 10090NX LS 0.00 1.000 1.000 1.000 16,975.00 16,975.00
8012 VALUE ENGINEERING 10121NX DOLL 0.00 151,195.090 151,195.090 151,195.090 1.00 151,195.09
8014 RELOCATE SERVICE 20151EC EACH 0.00 1.000 1.000 1.000 3,300.16 3,300.16
8016 FUEL ADJUSTMENT 10020NS DOLL 0.00 78,164.420 186,628.290 186,628.290 1.00 186,628.29
8021 CULVERT PIPE-42 INCH 00469 LF 0.00 259.000 0.000 0.000 97.00 0.00
8022 VALUE ENGINEERING 10121NX DOLL 0.00 374,525.580 374,525.580 374,525.580 1.00 374,525.58
8023 EW~ Plan Preparation Roberts Hollow V.E. 10098NX DOLL 0.00 67,000.000 67,000.000 67,000.000 1.00 67,000.00
8024 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 45,000.000 134,431.260 134,431.260 1.00 134,431.26
Project DE01300150423 Fed/State Project Number NH 15-1(52) Category 0002 BRIDGE
0870 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 447.00 0.000 0.000 0.000 1.00 0.00
0880 FOUNDATION PREPARATION 08003 LS 1.00 0.000 0.000 0.000 96,100.00 0.00
0890 CONCRETE-CLASS A 08100 CUYD 469.20 208.900 208.900 208.900 320.00 66,848.00
0900 STEEL REINFORCEMENT 08150 LB 83,226.00 36,385.000 36,390.340 36,390.340 0.80 29,112.27
8029 MASS CONCRETE 10040ES CUYD 0.00 188.000 178.000 178.000 184.76 32,887.28
Project DE01300150423 Fed/State Project Number NH 15-1(52) Category 0003 LANDSCAPING
0910 TREE 20000ES724 EACH 625.00 625.000 973.000 973.000 30.10 29,287.30
0920 SHRUB 20001ES724 EACH 1,188.00 1,188.000 1,780.000 1,780.000 10.00 17,800.00
0930 LIVE STAKES 20231MD EACH 6,803.00 6,803.000 12,640.000 12,640.000 4.00 50,560.00
0940 STREAM TYPE A 20484ED LF 677.00 677.000 1,030.000 1,030.000 74.70 76,941.00
0950 STREAM TYPE B 20485ED LF 207.00 207.000 806.000 806.000 40.25 32,441.50
0960 STREAM TYPE C 20486ED LF 463.00 463.000 395.000 395.000 32.48 12,829.60
0970 CROSS VANE AND J-HOOKS 20487ED LF 871.00 871.000 166.000 166.000 75.00 12,450.00
0980 GRASS SEEDING 20489ED LB 62.00 62.000 127.000 127.000 60.00 7,620.00
0990 HERBACEOUS MIX 20490ED LB 57.00 57.000 16.000 16.000 150.00 2,400.00
1000 WILD FLOWER MIX 20491ED LB 5.00 5.000 16.000 16.000 120.00 1,920.00
Project DE01300150423 Fed/State Project Number NH 15-1(52) Category 0004 DEMOBILIZATION
1010 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 176,480.21 176,480.21
1020 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 179,455.40 0.00
Project DE01300150423 Fed/State Project Number NH 15-1(52) Category 0005 TRAINEES
1030 TRAINEE PAYMENT REIMBURSEMENT 1 CLASS A/B OPERATOR 02742 HOUR 1,600.00 1,600.000 1,529.000 1,529.000 1.00 1,529.00
Project DE01300150423 Fed/State Project Number NH 15-1(52) Category 0006 FUEL & ASPHALT ADJUSTMENT NON PARTICIPATING
8003 FUEL ADJUSTMENT NON PARTICIPATING 10020NS DOLL 0.00 300,000.000 321,504.560 321,504.560 1.00 321,504.56
8025 ASPHALT ADJUSTMENT NON PARTICIPATING 10030NS DOLL 0.00 5,000.000 7,898.100 7,898.100 1.00 7,898.10
SUBTOT

$0.00

$11,095,837.935

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000

 

 

 

Project DE01300150430 Fed/State Project Number NH 15-1(52) Category 0001 ROADWAY 30 Phase
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
0010 CRUSHED STONE BASE 00003 TON 36,246.00 36,246.000 23,569.050 23,569.050 17.00 400,673.85
0020 TRAFFIC BOUND BASE 00020 TON 190.00 190.000 229.080 229.080 18.00 4,123.44
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 4.00 4.000 2,254.520 2,254.520 25.00 56,363.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 327.00 327.000 89.560 89.560 45.00 4,030.20
0050