Report_Id:ESTIMATE SUMMARY BAT REV 12/13/05

Date:02/05/2007

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 010088 Estimate Number 0010 Estimate Type PROGRESS
District Office MANCHESTER (11310)  Fuson, David

Contractor BIZZACK INC ADDR SN 99 VC Code PQMGR
PO BOX 12530
Lexington , KY , 40583
Pay Period 03/11/2006  TO  01/24/2007
Date Approved 02/05/2007
Primary Proj Number X048042104001
Project No. JJ01 048 0421 010-012
Primary County HARLAN
Name of Road HARLAN-VIRGINIA STATE LINE ROAD (US421)
Description RECONSTRUCT FROM KY2074 AT CHEVROLET SOUTH TO LENARUE
     
     
Date Let 02/16/2001 Formal Acceptance 11/29/2005
Date Awarded 05/14/2001 Date Work Began 07/02/2001
Date Contract Executed 05/22/2001 Open To Traffic 05/11/2005
Date NTP Issued 05/22/2001 Actual Completion Date 05/11/2005

Current Contract Amount

$9,041,605.69

Total to Date

Prev to Date

This Estimate

Original Amount

$8,972,145.65

Total Earnings

$8,843,910.00

$8,837,230.00

$6,680.00

Percent Complete

98.39

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$145,132.36

Gross Earnings

$8,843,910.00

$8,837,230.00

$6,680.00

Total Change Orders

$69,460.04

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$8,896,473.33

$8,889,793.33

$6,680.00

Contract Id 010088

Change Order Summary

County HARLAN
Estimate Nbr 0010 Project Number JJ01 048 0421 010-012
Contractor BIZZACK INC Period 03/11/2006  TO  01/24/2007
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Change asphalt pavement type and add a gate valve. Approved 02/27/2005 $755.00 1.0
002 Special Seeding Crown Vetch Approved 03/11/2005 $21,435.30 1.0
003 Cut & Cap Exist Water Main Approved 03/11/2005 $1,150.00 1.0
004 Changing reinforced concrete slope wall to Shotcrete blanket Approved 03/11/2005 $84,113.44 3.0
005 Installation of pavement underdrain system Approved 03/11/2005 $58,693.92 2.0
006 Value Engineering Approved 03/11/2005 $-125,441.87 0.0
007 Asphalt Placement with MTV & Island Header Curb TY 2 Approved 03/11/2005 $5,731.60 1.0
008 Design Changes on Lenarue Bridge and Steel Price Adjustment Approved 08/19/2005 $16,342.65 1.0
009 REVISED GUARDRAIL CON TO BRIDGE END TYPE A Approved 04/05/2006 $6,680.00 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

X048042104001 0001 ROADWAY EXCAVATION FUEL 0001

0.00

$0.00

$-14,697.42

X048042104001 0027 CULVERT PIPE-1050 MM OTHER 0001

656.24

$2.39

$1,568.41

X048042104001 0046 CRUSHED STONE BASE FUEL 0001

0.00

$0.00

$120.85

X048042104001 0047 D G A BASE FUEL 0001

0.00

$0.00

$1,157.43

X048042104001 0049 LEVELING & WEDGING PG64-22 FUEL 0001

0.00

$0.00

$46.20

X048042104001 0050 EMULSIFIED ASPHALT RS-2 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$2.71

X048042104001 0064 CONCRETE-CLASS A OTHER 0001

140.68

$208.22

$29,292.39

X048042104001 0064 CONCRETE-CLASS A OTHER 0001

85.64

$201.17

$17,228.20

X048042104001 0064 CONCRETE-CLASS A OTHER 0001

11.46

$207.54

$2,380.07

X048042104001 8000 CL3 ASPH BASE 25.0D PG70-22 FUEL 0001

0.00

$0.00

$530.70

X048042104001 8000 CL3 ASPH BASE 25.0D PG70-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$6.65

X048042104001 8001 CL3 ASPH BASE 25.0D PG64-22 FUEL 0001

0.00

$0.00

$524.43

X048042104001 8001 CL3 ASPH BASE 25.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$106.32

X048042104001 8002 CL2 ASPH BASE 25.0D PG64-22 FUEL 0001

0.00

$0.00

$387.64

X048042104001 8002 CL2 ASPH BASE 25.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0001

0.00

$0.00

$5.50

X048042104001 0047 D G A BASE FUEL 0004

0.00

$0.00

$52.79

X048042104001 0049 LEVELING & WEDGING PG64-22 FUEL 0004

0.00

$0.00

$1,346.62

X048042104001 0049 LEVELING & WEDGING PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0004

0.00

$0.00

$10.54

X048042104001 0055 CL3 ASPH SURF 12.5B PG70-22 RIDEABILITY 0004

0.00

$0.00

$5,803.65

X048042104001 8002 CL2 ASPH BASE 25.0D PG64-22 FUEL 0004

0.00

$0.00

$192.57

X048042104001 0001 ROADWAY EXCAVATION FUEL 0006

0.00

$0.00

$891.05

X048042104001 0047 D G A BASE FUEL 0006

0.00

$0.00

$639.48

X048042104001 0055 CL3 ASPH SURF 12.5B PG70-22 FUEL 0006

0.00

$0.00

$2,588.86

X048042104001 0093 CL2 ASPH SURF 12.5D PG64-22 FUEL 0006

0.00

$0.00

$1,943.37

X048042104001 8002 CL2 ASPH BASE 25.0D PG64-22 FUEL 0006

0.00

$0.00

$302.65

X048042104001 8009 DRAINAGE BLANKET-TYPE II-ASPH FUEL 0006

0.00

$0.00

$-357.75

X048042104001 0001 ROADWAY EXCAVATION FUEL 0009

0.00

$0.00

$449.35

X048042104001 0049 LEVELING & WEDGING PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0009

0.00

$0.00

$-0.04

X048042104001 0050 EMULSIFIED ASPHALT RS-2 FUEL OR ASPHALT PRICE ADJUSTMENT 0009

0.00

$0.00

$-2.71

X048042104001 8000 CL3 ASPH BASE 25.0D PG70-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0009

0.00

$0.00

$-6.65

X048042104001 8001 CL3 ASPH BASE 25.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0009

0.00

$0.00

$54.97

X048042104001 8002 CL2 ASPH BASE 25.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0009

0.00

$0.00

$-5.50

Contract Id 010088

COMMONWEALTH OF KENTUCKY

County HARLAN
Contract No

TRANSPORTATION CABINET

Primary Project Number X048042104001
Estimate Nbr 0010 Period 03/11/2006  TO  01/24/2007
Contractor BIZZACK INC
 
Project X048042104001 Fed/State Project Number JJ01 048 0421 010-012 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 807,485.00 758,755.000 800,144.000 800,144.000 3.82 3,056,550.08
0002 WATER 02242M CU M 6,100.00 6,100.000 0.000 0.000 0.10 0.00
0003 CONCRETE-CLASS A 08100M CU M 12.47 11.050 14.450 14.450 700.00 10,115.00
0004 STEEL REINFORCEMENT 08150M KG 593.70 586.500 596.400 596.400 2.20 1,312.08
0005 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 1,253.49 1,037.750 530.400 530.400 37.75 20,022.60
0006 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 5.00 8.000 1.000 1.000 50.00 50.00
0007 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 1.00 1.000 0.000 0.000 3,100.00 0.00
0008 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 3.00 3.000 0.000 0.000 700.00 0.00
0009 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 3.00 3.000 5.000 5.000 1,800.00 9,000.00
0010 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 0.000 -4.000 4.000 0.000 750.00 -3,000.00 0.00
0011 REMOVE GUARDRAIL 02381M M 157.00 -3.000 0.000 0.000 5.00 0.00
0012 PAVE STRIPING-TEMP PAINT-100MM 06510M M 8,117.00 8,117.000 17,326.869 17,326.869 1.00 17,326.86
0013 PAVE STRIPING-PERM PAINT-100MM 06514M M 9,890.00 9,890.000 11,652.830 11,652.830 1.15 13,400.75
0014 PAVE MARKING-THERMO STOP BAR-300 06567M M 6.60 6.600 5.500 5.500 25.00 137.50
0015 PAVE MARKING-PAINT CROSS-HATCH 06570M SQ M 488.00 488.000 76.180 76.180 24.00 1,828.32
0016 PAVEMENT MARKER TYPE V-MW 06589 EACH 30.00 30.000 25.000 25.000 35.00 875.00
0017 PAVEMENT MARKER TYPE V-BY 06591 EACH 212.00 212.000 139.000 139.000 35.00 4,865.00
0018 FLASHING ARROW 02775 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0019 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 0.000 0.000 5,000.00 0.00
0020 TEMP SIGNAL 2 PHASE 04933 EACH 1.00 0.000 0.000 0.000 5,000.00 0.00
0021 SIGNS 02562M SQ M 25.10 25.100 33.568 33.568 100.00 3,356.80
0022 INSTALL TEMP CONC MED BARR 01992M M 130.00 0.000 61.722 61.722 50.00 3,086.10
0023 REMOVE PAVEMENT 02091M SQ M 2,811.80 818.800 353.500 353.500 2.00 707.00
0024 SEPTIC TANK TREATMENT 02404 EACH 1.00 1.000 0.000 0.000 500.00 0.00
0025 CULVERT PIPE-450 MM 00462M M 13.80 0.000 14.300 14.300 207.70 2,970.11
0026 CULVERT PIPE-900 MM 00468M M 24.70 24.700 28.250 28.250 389.70 11,009.02
0027 CULVERT PIPE-1050 MM 00469M M 117.60 117.600 98.550 98.550 254.70 25,100.68
0028 ENTRANCE PIPE-375 MM 00440M M 59.20 59.200 24.392 24.392 92.30 2,251.38
0029 ENTRANCE PIPE-600 MM 00443M M 16.50 16.500 16.500 16.500 129.30 2,133.45
0030 SLOTTED DRAIN PIPE-375 MM 00981M M 9.00 9.000 0.000 0.000 291.90 0.00
0031 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 1.00 1.000 1.000 1.000 3,500.00 3,500.00
0032 SEEDING AND PROTECTION 05985M SQ M 70,050.00 70,050.000 74,700.100 74,700.100 0.38 28,386.03
0033 TEMP SEEDING AND PROTECTION 05953M SQ M 63,045.00 63,045.000 0.000 0.000 0.30 0.00
0034 TOPDRESSING FERTILIZER 05966M MTON 4.20 4.200 4.196 4.196 550.00 2,307.80
0035 EROSION CONTROL BLANKET 05950M SQ M 612.00 612.000 0.000 0.000 2.50 0.00
0036 SILT TRAP TYPE A 02703 EACH 70.00 70.000 5.000 5.000 200.00 1,000.00
0037 CLEAN SILT TRAP TYPE A 02706 EACH 210.00 210.000 4.000 4.000 25.00 100.00
0038 SILT CHECK 02705 EACH 58.00 58.000 7.000 7.000 75.00 525.00
0039 CLEAN SILT CHECK 02708 EACH 174.00 174.000 5.000 5.000 25.00 125.00
0040 TEMPORARY SILT FENCE 02701M M 4,364.80 4,364.800 163.300 163.300 6.00 979.80
0041 CLEAN TEMPORARY SILT FENCE 02709M M 8,779.60 8,779.600 3.550 3.550 0.25 0.88
0042 CHANNEL LINING CLASS IV 02488M CU M 379.00 379.000 873.928 873.928 10.00 8,739.28
0043 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 455.00 455.000 0.000 0.000 3.00 0.00
0044 R/W MARKER RURAL TYPE 1 02434 EACH 53.00 53.000 50.000 50.000 100.00 5,000.00
0045 EDGE KEY MODIFIED 02585M M 29.60 29.600 14.000 14.000 100.00 1,400.00
0046 CRUSHED STONE BASE 00003M MTON 17,813.00 16,950.450 7,085.400 7,085.400 24.85 176,072.19
0047 D G A BASE 00001M MTON 3,573.00 1,326.000 5,403.045 5,403.045 24.85 134,265.66
0048 TRAFFIC BOUND BASE 00020M MTON 750.00 750.000 1,070.045 1,070.045 18.00 19,260.81
0049 LEVELING & WEDGING PG64-22 00190M MTON 855.00 855.000 862.647 862.647 60.99 52,612.84
0050 EMULSIFIED ASPHALT RS-2 00291M MTON 11.50 10.500 9.606 9.606 450.00 4,322.70
0051 ASPHALT SEAL AGGREGATE 00100M MTON 95.00 84.000 91.280 91.280 60.00 5,476.80
0052 CL3 ASPH BASE 19.0D PG70-22 00224M MTON 3,100.00 0.000 0.000 0.000 61.20 0.00
0053 CL3 ASPH BASE 19.0D PG64-22 00223M MTON 3,132.00 0.000 0.000 0.000 55.35 0.00
0054 CL2 ASPH BASE 19.0D PG64-22 00221M MTON 2,522.00 0.000 0.000 0.000 54.11 0.00
0055 CL3 ASPH SURF 12.5B PG70-22 00325M MTON 1,240.00 1,529.000 1,329.403 1,329.403 71.41 94,932.66
0057 CLEARING AND GRUBBING (17.4 HECTACRES) 02545 LS 1.00 1.000 1.000 1.000 85,000.00 85,000.00
0058 STAKING 02726 LS 1.00 1.000 1.000 1.000 90,000.00 90,000.00
0059 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 46,400.00 46,400.00
0093 CL2 ASPH SURF 12.5D PG64-22 09071M01 MTON 1,044.00 1,016.000 1,185.098 1,185.098 60.99 72,279.12
8000 CL3 ASPH BASE 25.0D PG70-22 00215M MTON 0.00 3,830.000 3,406.321 3,406.321 61.20 208,466.84
8001 CL3 ASPH BASE 25.0D PG64-22 00214M MTON 0.00 3,841.000 2,951.021 2,951.021 55.35 163,339.01
8002 CL2 ASPH BASE 25.0D PG64-22 00212M MTON 0.00 1,679.000 2,079.346 2,079.346 54.11 112,513.41
8004 SPECIAL SEEDING CROWN VETCH 05989M SQ M 0.00 63,045.000 55,567.100 55,567.100 0.34 18,892.81
8009 DRAINAGE BLANKET-TYPE II-ASPH 00018M MTON 0.00 1,315.130 1,325.327 1,325.327 37.88 50,203.38
8010 PERFORATED PIPE-100 MM 01000M M 0.00 610.000 580.000 580.000 16.24 9,419.20
8011 NON-PERFORATED PIPE-100 MM 01010M M 0.00 18.144 36.560 36.560 27.90 1,020.02
8012 PERF PIPE HEADWALL TY 1-100 MM 01020M EACH 0.00 2.000 1.000 1.000 450.00 450.00
8013 PERF PIPE HEADWALL TY 3-100 MM 01028M EACH 0.00 4.000 0.000 0.000 450.00 0.00
8014 PERF PIPE HEADWALL TY 4-100 MM 01032M EACH 0.00 4.000 9.000 9.000 450.00 4,050.00
8015 CRUSHED AGGREGATE SIZE NO 2 00078M MTON 0.00 8.872 7.330 7.330 82.67 605.97
8016 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 0.00 1.000 1.000 1.000 600.00 600.00
8017 VALUE ENGINEERING 10121NS DOLL 0.00 102,641.880 102,641.880 102,641.880 1.00 102,641.88
8018 ASPHALT PLACEMENT WITH MTV 00338M MTON 0.00 1,529.000 1,329.403 1,329.403 1.00 1,329.40
8019 ISLAND HEADER CURB TYPE 2 01891M M 0.00 30.500 30.480 30.480 137.79 4,199.83
8020 EW~ Design Charge Reimbursement 10098NX DOLL 0.00 11,691.650 11,691.650 11,691.650 1.00 11,691.65
8021 STEEL PRICE ADJUSTMENT 10100NS DOLL 0.00 4,651.000 4,651.000 4,651.000 1.00 4,651.00
8022 GUARDRAIL CONNECTOR TO BRIDGE END TY A MODIFIED TO MEET STD DRAWINGS 02363 EACH 0.00 4.000 4.000 0.000 4.000 2,420.00 9,680.00 9,680.00
Project X048042104001 Fed/State Project Number JJ01 048 0421 010-012 Category 0002 BRIDGE
0060 MASONRY COATING 02998M SQ M 5,605.00 5,642.000 5,639.744 5,639.744 10.00 56,397.44
0061 STRUCTURE GRANULAR BACKFILL 02231M CU M 188.00 188.000 127.069 127.069 56.00 7,115.86
0062 STRUCTURE EXCAVATION-COMMON 08001M CU M 630.00 630.000 948.306 948.306 12.00 11,379.67
0063 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 202.00 333.890 350.790 350.790 60.00 21,047.40
0064 CONCRETE-CLASS A 08100M CU M 2,081.50 2,081.500 2,087.708 2,087.708 400.00 835,083.20
0065 CONCRETE-CLASS AAA 08105M CU M 1,573.80 1,585.500 1,585.500 1,585.500 480.00 761,040.00
0066 CYCLOPEAN STONE RIP RAP 08019M MTON 965.00 965.000 0.000 0.000 24.00 0.00
0067 PILES-STEEL HP360X108 08050M M 1,099.00 1,099.000 1,019.705 1,019.705 100.00 101,970.50
0068 PILE POINTS-14 INCH 08095 EACH 240.00 240.000 235.000 235.000 100.00 23,500.00
0069 TEST PILES 08033M M 99.00 99.000 100.380 100.380 225.00 22,585.50
0070 STEEL REINF-EPOXY COATED 08151M KG 306,531.00 310,742.000 311,923.431 311,923.431 1.32 411,738.92
0071 STEEL REINFORCEMENT 08150M KG 181,594.00 181,853.000 181,853.000 181,853.000 1.30 236,408.90
0072 PRECAST PC I BEAM TYPE 7 08637M M 1,732.20 1,544.160 1,544.160 1,544.160 512.00 790,609.92
0073 REINF CONC SLOPE WALL-150 MM 08016M SQ M 458.00 0.000 0.000 0.000 180.00 0.00
0074 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 889.00 889.000 261.000 261.000 2.00 522.00
0075 EXPANSION DAM-100 MM NEOPRENE 08472M M 34.50 34.500 34.458 34.458 500.00 17,229.00
0080 STRUCTURAL STEEL (APPROX 16787 KG) 08160 LS 1.00 1.000 1.000 1.000 86,000.00 86,000.00
0081 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 23,000.00 23,000.00
0099 COFFERDAM (PIER 2) 08038M01 LS 1.00 1.000 1.000 1.000 42,000.00 42,000.00
0100 COFFERDAM (PIER 3) 0804501 LS 1.00 1.000 0.000 0.000 1.00 0.00
0101 COFFERDAM (PIER 8) 0804401 LS 1.00 1.000 1.000 1.000 42,000.00 42,000.00
0102 COFFERDAM (PIER 9) 0736501 LS 1.00 1.000 0.000 0.000 1.00 0.00
8006 EW~ Shotcrete 10096MX SQ M 0.00 573.000 573.000 573.000 108.00 61,884.00
8007 PRECAST PC I BEAM TYPE 7 Invoice 08637M M 0.00 188.040 188.040 188.040 341.85 64,281.47
8008 PRECAST PC I BEAM TYPE 7 Revised 08637M M 0.00 203.040 203.040 203.040 575.60 116,869.82
Project X048042104001 Fed/State Project Number JJ01 048 0421 010-012 Category 0003 WATERLINE
0082 PVC PIPE-200 MM 03387M M 865.00 865.000 1,041.260 1,041.260 28.00