ContID   051155   EST NO  0039

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051155 Estimate Number 0039 Estimate Type PROGRESS
District Office PIKEVILLE (12315)  Weddington, Derrick P., P.E.

Contractor BIZZACK INC MARS ADDR SN 1
PO BOX 12530
LEXINGTON , KY , 40583
Pay Period 01/14/2008  TO  01/27/2008
Date Approved 01/28/2008
Primary Proj Number DE09804600555
Project No. ADP 80-6(25), APD 80-6(25)
Primary County PIKE
Name of Road PIKEVILLE-VA. STATE LINE ROAD (US 460)
Description NEW CONSTRUCTION FROM SNAKE BRANCH TO COLEMAN HOLLOW INCLUDING I-CHANGE AND BRIDGES AT WOLFPIT BRANCH
     
     
Date Let 11/18/2005 Formal Acceptance
Date Awarded 11/29/2005 Date Work Began 01/09/2006
Date Contract Executed 12/06/2005 Open To Traffic
Date NTP Issued 12/06/2005 Actual Completion Date

Current Contract Amount

$27,414,887.78

Total to Date

Prev to Date

This Estimate

Original Amount

$25,071,786.73

Total Earnings

$21,242,998.96

$20,670,061.00

$572,937.96

Percent Complete

77.49

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$6,171,888.82

Gross Earnings

$21,242,998.96

$20,670,061.00

$0.00

Total Change Orders

$2,343,101.05

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$21,242,998.96

$20,670,061.00

572,937.96

Contract Id 051155

Change Order Summary

County PIKE
Estimate Nbr 0039 Project Number ADP 80-6(25), APD 80-6(25)
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 Cross Section Slope Modification Approved 01/22/2007 $171,109.12 3.0
002 Fuel Adjustment and Delay Costs Approved 08/16/2007 $3,071,149.92 0.0
003 Non participation Federal Funds Approved 10/18/2007 $0.00 0.0
004 Value Engineering Approved 11/19/2007 $-899,157.99 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

Contract Id 051155

COMMONWEALTH OF KENTUCKY

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

TRANSPORTATION CABINET

Primary Project Number DE09804600555
Estimate Nbr 0039 Period 01/14/2008  TO  01/27/2008
Contractor BIZZACK INC
 
Project DE09804600506 Fed/State Project Number ADP 80-6(25) Category 0001 NON PARTICIAPTING FEDERAL FUNDS
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
9001 DELAY COST NON PARTICIPATING FEDERAL FUNDS 10070NX DOLL 0.00 3,048,081.000 3,048,081.000 3,048,081.000 1.00 3,048,081.00
SUBTOT

$0.00

$3,048,081.000

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000

 

 

 

Project DE09804600555 Fed/State Project Number APD 80-6(25) 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 3,303.00 4,960.000 0.000 0.000 34.45 0.00
0020 TRAFFIC BOUND BASE 00020 TON 1,710.00 4,365.000 99.190 2,039.110 2,138.300 15.50 1,537.44 33,143.65
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 10.00 10.000 0.000 0.000 50.00 0.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 28.90 89.000 0.000 0.000 95.00 0.00
0050 CL2 ASPH BASE 0.75D PG64-22 00221 TON 2,544.00 5,406.000 0.000 0.000 75.78 0.00
0060 EMULSIFIED ASPHALT RS-2 00291 TON 3.50 11.000 0.000 0.000 750.00 0.00
0070 CL2 ASPH SURF 0.38D PG64-22 00301 TON 503.00 1,046.000 0.000 0.000 84.75 0.00
0080 CULVERT PIPE-18 INCH 00462 LF 247.00 153.000 0.000 0.000 39.20 0.00
0090 CULVERT PIPE-24 INCH 00464 LF 350.00 172.000 0.000 0.000 50.90 0.00
0100 CULVERT PIPE-30 INCH 00466 LF 85.00 0.000 0.000 0.000 56.80 0.00
0110 CULVERT PIPE-54 INCH 00471 LF 52.00 52.000 0.000 0.000 118.70 0.00
0120 CULVERT PIPE-78 INCH 00475 LF 129.00 176.000 0.000 0.000 201.50 0.00
0130 STORM SEWER PIPE-24 INCH 00524 LF 359.00 91.000 0.000 0.000 40.70 0.00
0140 STORM SEWER PIPE-30 INCH 00526 LF 728.00 1,150.000 0.000 0.000 51.00 0.00
0150 STORM SEWER PIPE-36 INCH 00528 LF 2,573.00 1,918.000 0.000 0.000 60.00 0.00
0160 STORM SEWER PIPE-48 INCH 00530 LF 220.00 220.000 0.000 0.000 91.60 0.00
0170 STORM SEWER PIPE-54 INCH 00531 LF 323.00 323.000 0.000 0.000 101.00 0.00
0180 STORM SEWER PIPE-60 INCH 00532 LF 509.00 509.000 0.000 0.000 123.50 0.00
0190 PERFORATED PIPE-4 INCH 01000 LF 1,206.00 1,206.000 0.000 0.000 8.00 0.00
0200 PERFORATED PIPE-8 INCH 01002 LF 4,200.00 4,200.000 0.000 0.000 8.00 0.00
0210 NON-PERFORATED PIPE-4 INCH 01010 LF 100.00 100.000 0.000 0.000 8.00 0.00
0220 NON-PERFORATED PIPE-8 INCH 01012 LF 180.00 180.000 0.000 0.000 8.00 0.00
0230 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 10.00 10.000 0.000 0.000 450.00 0.00
0240 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 1.00 1.000 0.000 0.000 3,250.00 0.00
0250 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 1.00 0.000 0.000 0.000 3,250.00 0.00
0260 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 3.00 1.000 0.000 0.000 3,500.00 0.00
0270 DROP BOX INLET TYPE 1 01490 EACH 7.00 4.000 0.000 0.000 2,730.00 0.00
0280 DROP BOX INLET TYPE 2 01493 EACH 1.00 4.000 0.000 0.000 3,015.00 0.00
0290 DROP BOX INLET TYPE 5B 01505 EACH 4.00 3.000 0.000 0.000 2,400.00 0.00
0300 DROP BOX INLET TYPE 7 01538 EACH 3.00 3.000 0.000 0.000 4,560.00 0.00
0310 DROP BOX INLET TYPE 13GB 01562 EACH 7.00 9.000 0.000 0.000 2,830.00 0.00
0320 TEMPORARY DITCH 02159 LF 5,950.00 5,950.000 7,649.000 7,649.000 1.40 10,708.60
0330 ROADWAY EXCAVATION 02200 CUYD 7,429,055.00 8,051,780.000 200,032.000 6,419,065.000 6,619,097.000 2.24 448,071.68 14,826,777.28
0340 WATER 02242 MGAL 853.00 2,815.000 6,664.000 6,664.000 10.00 66,640.00
0350 FENCE-WOVEN WIRE TYPE 1 02262 LF 10,149.00 9,772.000 0.000 0.000 5.15 0.00
0360 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,983.00 3,049.000 0.000 0.000 17.00 0.00
0370 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 4.00 4.000 0.000 0.000 3,200.00 0.00
0380 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 2.00 2.000 0.000 0.000 750.00 0.00
0390 R/W MARKER RURAL TYPE 1 02434 EACH 23.00 28.000 0.000 0.000 100.00 0.00
0400 PLUG WATER WELL 02475 EACH 15.00 15.000 6.000 6.000 800.00 4,800.00
0410 CHANNEL LINING CLASS II 02483 TON 4,820.00 5,261.000 0.000 0.000 15.40 0.00
0420 CHANNEL LINING CLASS III 02484 TON 4,160.00 7,487.000 0.000 0.000 15.40 0.00
0430 CHANNEL LINING CLASS IV 02488 CUYD 1,233.00 1,211.000 256.500 256.500 12.00 3,078.00
0440 CLEARING AND GRUBBING 130 ACRES 02545 LS 1.00 1.000 1.000 1.000 370,227.00 370,227.00
0450 SIGNS 02562 SQFT 13.50 280.000 136.000 136.000 25.00 3,400.00
0460 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 97,002.00 13,493.000 0.000 0.000 0.01 0.00
0470 RETAINING WALL-GABION 02610 CUYD 56.00 0.000 0.000 0.000 177.40 0.00
0480 HANDRAIL-TYPE A-2 02612 LF 278.00 0.000 0.000 0.000 53.00 0.00
0490 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.400 0.400 40,600.00 16,240.00
0500 SETTLEMENT PLATFORM 02692 EACH 3.00 1.000 2.000 2.000 1,800.00 3,600.00
0510 TEMPORARY SILT FENCE 02701 LF 38,600.00 38,600.000 2,340.000 2,340.000 0.01 23.40
0520 SILT TRAP TYPE A 02703 EACH 8.00 8.000 16.000 16.000 500.00 8,000.00
0530 SILT TRAP TYPE B 02704 EACH 19.00 19.000 55.000 55.000 125.00 6,875.00
0540 CLEAN SILT TRAP TYPE A 02706 EACH 24.00 24.000 8.000 8.000 10.00 80.00
0550 CLEAN SILT TRAP TYPE B 02707 EACH 57.00 57.000 44.000 44.000 10.00 440.00
0560 CLEAN TEMPORARY SILT FENCE 02709 LF 77,200.00 77,200.000 0.000 0.000 0.01 0.00
0570 STAKING 02726 LS 1.00 1.000 0.500 0.500 279,250.00 139,625.00
0580 STEEL PIPE-2 1/2 INCH 03340 LF 120.75 72.000 35.000 35.000 28.00 980.00
0590 STEEL PIPE-4 INCH 03343 LF 120.75 72.000 35.000 35.000 38.00 1,330.00
0600 EROSION CONTROL BLANKET 05950 SQYD 3,000.00 3,000.000 0.000 0.000 2.00 0.00
0610 TEMPORARY MULCH 05952 SQYD 629,200.00 629,200.000 0.000 0.000 0.16 0.00
0620 TEMP SEEDING AND PROTECTION 05953 SQYD 44,692.00 44,692.000 32,891.000 32,891.000 0.22 7,236.02
0630 TOPDRESSING FERTILIZER 05966 TON 11.60 11.600 0.000 0.000 500.00 0.00
0640 SEEDING AND PROTECTION 05985 SQYD 223,459.00 223,459.000 75,272.000 75,272.000 0.30 22,581.60
0650 SPECIAL SEEDING CROWN VETCH 05989 SQYD 49,822.00 49,822.000 35,200.000 35,200.000 0.25 8,800.00
0660 SODDING 05990 SQYD 1,867.00 1,867.000 0.000 0.000 4.50 0.00
0670 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 1,000.00 3,000.000 0.000 0.000 1.00 0.00
0680 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 6,638.00 15,689.000 0.000 0.000 0.65 0.00
0690 PAVEMENT MARKER TYPE V-BY 06591 EACH 41.00 93.000 0.000 0.000 45.00 0.00
0700 RETAINING WALL 08018 SQFT 4,500.00 0.000 0.000 0.000 0.42 0.00
0710 CONCRETE-CLASS A 08100 CUYD 67.88 129.390 0.000 0.000 450.00 0.00
0720 STEEL REINFORCEMENT 08150 LB 4,463.00 9,847.500 0.000 0.000 1.30 0.00
0730 GRANULAR PILE CORE 20209EP69 CUYD 3,596.00 2,060.000 450.500 1,384.100 1,834.600 7.85 3,536.42 14,401.61
0740 SILT TRAP TYPE C 20496NS843 EACH 29.00 29.000 0.000 0.000 250.00 0.00
0750 CLEAN SILT TRAP TYPE C 20497NS843 EACH 87.00 87.000 0.000 0.000 10.00 0.00
0760 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 250.00 0.00
0770 DITCH EXCAVATION 20597EC CUYD 2,391.00 14,276.000 0.000 0.000 4.00 0.00
0780 PNEUMATIC BACKSTOWING 20667ED TON 85.00 2,398.890 2,398.890 2,398.890 85.00 203,905.65
8000 FUEL ADJUSTMENT 10020NS DOLL 0.00 23,068.920 372,895.910 372,895.910 1.00 372,895.91
8001 DELAY COST 10070NX DOLL 0.00 0.000 0.000 0.000 1.00 0.00
8002 CULVERT PIPE-36 INCH 00468 LF 0.00 75.000 0.000 0.000 96.71 0.00
8003 CULVERT PIPE-84 INCH 00476 LF 0.00 527.000 355.000 0.000 355.000 337.18 119,698.90 119,698.90
8004 STORM SEWER PIPE-18 INCH 00522 LF 0.00 544.000 0.000 0.000 39.77 0.00
8005 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 0.00 2.000 0.000 0.000 4,413.79 0.00
8006 CLEARING AND GRUBBING (Special) 02545 LS 0.00 1.000 1.000 1.000 25,630.82 25,630.82
8007 EW~ Station 95+08 10'x6'x200' RCBC 10090NX LS 0.00 1.000 0.000 0.000 224,800.00 0.00
8008 CONCRETE-CLASS B for Grouting Channel Lining Class IV 02555 CUYD 0.00 135.000 0.000 0.000 300.00 0.00
8009 ENTRANCE PIPE-15 INCH 00440 LF 0.00 69.000 0.000 0.000 39.00 0.00
8010 VALUE ENGINEERING 10121NX DOLL 0.00 937,607.360 937,607.360 937,607.360 1.00 937,607.36
8011 RETAINING WALL-GABION for Mine Openings 02610 CUYD 0.00 448.000 448.000 448.000 132.00 59,136.00
8012 PVC PIPE-4 INCH for Mine Openings 03383 LF 0.00 130.000 130.000 130.000 16.50 2,145.00
8013 SITE PREPARATION Mine Openings @ Lt & Rt. of Station 385+00 20257NC LS 0.00 1.000 1.000 1.000 5,702.40 5,702.40
8014 SITE PREPARATION for Mine Openings @ Lt. of Stations 383+45 & 384+15 20257NC LS 0.00 1.000 1.000 1.000 3,731.20 3,731.20
8015 COST PLUS WORK For Mine Openings @ Lt & Rt of Station 385+00 10080NSD DOLL 0.00 27,916.550 27,916.550 27,916.550 1.00 27,916.55
8016 ENGINEERING Costs for (Design, Geotech, COE Permit) 21726NN LS 0.00 1.000 1.000 1.000 96,374.16 96,374.16
8017 EARTHWORK MITIGATION 21477ND LS 0.00 1.000 1.000 1.000 202,826.77 202,826.77
8018 UTILITY RELOCATION SERVICES 22011NN LS 0.00 1.000 1.000 1.000 63,480.00 63,480.00
8019 RIGHT OF WAY ACQUISITION SERVICES 22010NN LS 0.00 1.000 1.000 1.000 122,500.00 122,500.00
Project DE09804600555 Fed/State Project Number APD 80-6(25) Category 0002 BRIDGE
0790 STRUCTURE GRANULAR BACKFILL 02231 CUYD 318.00 318.000 0.000 0.000 1.00 0.00
0800 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 50.00 50.000 0.000 0.000 2.00 0.00
0810 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 164.00 164.000 0.000 0.000 2.00 0.00
0820 MASONRY COATING 02998 SQYD 981.00 981.000 0.000 0.000 10.00 0.00
0830 FOUNDATION PREPARATION 25984 08003 LS 1.00 1.000 0.000 0.000 23,200.00 0.00
0840 RETAINING WALL 08018 SQFT 5,652.00 5,652.000 0.000 0.000 46.35 0.00
0850 CRUSHED AGGREGATE SLOPE PROT 08020 TON 23.00 23.000 0.000 0.000 30.00 0.00
0860 TEST PILES 08033 LF 174.00 174.000 0.000 0.000 45.00 0.00
0870 PILES-STEEL HP14X73 08050 LF 1,445.00 0.000 0.000 0.000 45.00 0.00
0880 PILE POINTS-14 INCH 08095 EACH 30.00 0.000 0.000 0.000 120.00 0.00
0890 CONCRETE-CLASS A 08100 CUYD 114.00 114.000 0.000 0.000 485.00 0.00
0900 CONCRETE-CLASS AA 08104 CUYD 327.00 0.000 0.000 0.000 498.00 0.00
0910 STEEL REINFORCEMENT 08150 LB 15,719.00 15,719.000 0.000 0.000 0.81 0.00
0920 STEEL REINF-EPOXY COATED 08151 LB 65,823.00 0.000 0.000 0.000 0.88 0.00
0930 STRUCTURAL STEEL 25984 2177# 08160 LS 1.00 1.000 0.000 0.000 8,900.00 0.00
0940 APPROACH SLAB 08500 SQYD 203.00 203.000 0.000 0.000 224.00 0.00
0950 PRECAST PC I BEAM TYPE 4 08634 LF 935.00 935.000 0.000 0.000 191.00 0.00
Project DE09804600555 Fed/State Project Number APD 80-6(25) Category 0003 BRIDGE
0960 STRUCTURE GRANULAR BACKFILL WB 02231 CUYD 516.00 0.000 0.000 0.000 48.00 0.00
0970 FABRIC-GEOTEXTILE TYPE I WB 02596 SQYD 679.00 0.000 0.000 0.000 2.00 0.00
0980 FABRIC-GEOTEXTILE TYPE IV WB 02599 SQYD 181.00 0.000 0.000 0.000 2.00 0.00
0990 MASONRY COATING WB 02998 SQYD 1,651.00 0.000 0.000 0.000 10.00 0.00
1000 STRUCTURE EXCAV-SOLID ROCK WB 08002 CUYD 916.00 0.000 0.000 0.000 30.15 0.00
1010 FOUNDATION PREPARATION 25156 WB 08003 LS 1.00 0.000 0.000 0.000 37,600.00 0.00
1020 CRUSHED AGGREGATE SLOPE PROT WB 08020 TON 218.00 0.000