Report_Id:   000753   Est NO  0001

Date:04/10/2007

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 000753 Estimate Number 0001 Estimate Type PROGRESS
District Office MANCHESTER (11310)  Fuson, David

Contractor BIZZACK INC ADDR SN 1 VC Code VC0000088060
PO BOX 12530
LEXINGTON , KY , 40583
Pay Period 01/05/2001  TO  03/22/2007
Date Approved 03/26/2007
Primary Proj Number X048042104002
Project No. FD04 048 0421 006-011
Primary County HARLAN
Name of Road HARLAN-VIRGINIA STATE LINE ROAD (US421)
Description FROM LENARUE TO 0.40 MILE EAST OF KY1137
     
     
Date Let 12/15/2000 Formal Acceptance 11/29/2005
Date Awarded 12/21/2000 Date Work Began 03/19/2001
Date Contract Executed 01/05/2001 Open To Traffic 05/11/2005
Date NTP Issued 01/05/2001 Actual Completion Date 05/11/2005

Current Contract Amount

$32,029,331.50

Total to Date

Prev to Date

This Estimate

Original Amount

$28,880,856.31

Total Earnings

$31,827,677.49

$0.00

$31,827,677.49

Percent Complete

99.37

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$201,654.01

Gross Earnings

$31,827,677.49

$0.00

$31,827,677.49

Total Change Orders

$3,148,475.19

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$31,827,677.49

$0.00

$31,827,677.49

Contract Id 000753

Change Order Summary

County HARLAN
Estimate Nbr 0001 Project Number FD04 048 0421 006-011
Contractor BIZZACK INC Period 01/05/2001  TO  03/22/2007
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Foundation Re-Design on Piers 3, 4, & 6 Approved 01/27/2005 $77,676.20 1.0
002 Replace MSE retaining wall with Gravity Retaining Wall Rt St Approved 01/12/2005 $-110,659.24 0.0
003 Slide Removal Approved 01/26/2005 $80,405.00 1.0
004 value engineering to elminate MSE wall & replace with GRAV. Approved 02/02/2005 $-208,081.94 0.0
005 Use asphalt bass 25.0 E in lieu of 19.0 E for bass courses Approved 01/12/2005 $0.00 0.0
006 ASPHALT TREATED DRAINAGE BLANKET & ENTRANCE PIPE Approved 02/02/2005 $852,260.06 0.0
007 Slide Removal Approved 02/02/2005 $90,000.00 2.0
008 Drainage/Slide Removal Approved 02/02/2005 $57,156.22 1.0
009 Waste Reimbursement Approved 02/02/2005 $547,668.00 9.0
010 ROADWAY EXCAVATION SPECIAL Approved 02/02/2005 $1,559,809.30 135.0
011 DGA IN LIEU OF CRUSHED STONE BASE/MINE DRAIN PIPE Approved 02/02/2005 $30,000.00 1.0
012 WATER INTAKE RELOCATION Approved 02/02/2005 $22,575.00 0.0
013 ASPHALT PLACEMENT WITH MTV, MILLETT, STEEL PRICE ADJ Approved 02/11/2005 $53,627.36 0.0
014 Island Header Curb Type 2 Approved 02/11/2005 $16,810.38 2.0
015 Contract Conversion 15-16-17-18 CPES Approved 03/21/2007 $79,228.85 0.0
016 Administrative Settlement Approved 03/22/2007 $181,000.00 0.0
017 Conversion of Write in Items Approved 03/22/2007 $0.00 0.0
018 Correction to CO 16 Approved 03/22/2007 $-181,000.00 0.0
019 Administrative Settlement Pending 0 $181,000.00 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

Contract Id 000753

COMMONWEALTH OF KENTUCKY

County HARLAN
Contract Type GRBR   GRADE & DRAIN WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number X048042104002
Estimate Nbr 0001 Period 01/05/2001  TO  03/22/2007
Contractor BIZZACK INC
 
Project X048042104002 Fed/State Project Number FD04 048 0421 006-011 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 EXCAVATION-COMMON 08001M CU M 682.00 708.000 611.781 0.000 611.781 10.00 6,117.81 6,117.81
0002 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 99.00 92.000 532.500 0.000 532.500 37.00 19,702.50 19,702.50
0003 MASONRY COATING 02998M SQ M 1,026.00 228.000 105.444 0.000 105.444 14.00 1,476.21 1,476.21
0004 CONCRETE-CLASS A 08100M CU M 390.80 450.800 447.235 0.000 447.235 434.00 194,099.99 194,099.99
0005 STEEL REINFORCEMENT 08150M KG 50,084.00 58,454.000 57,956.682 0.000 57,956.682 1.30 75,343.68 75,343.68
0006 RETAINING WALL 08018M SQ M 981.00 0.000 0.000 0.000 640.00 0.00
0007 GRANULAR EMBANKMENT 02223M CU M 143.00 147.553 117.020 0.000 117.020 40.00 4,680.80 4,680.80
0008 ROADWAY EXCAVATION 02200M CU M 1,429.00 335.000 0.000 0.000 9.00 0.00
0009 HANDRAIL-TYPE A-2 02612M M 99.00 27.000 0.000 0.000 210.00 0.00
0010 ROADWAY EXCAVATION 02200M CU M 4,409,950.00 2,090,608.000 2,123,889.090 0.000 2,123,889.090 3.06 6,499,100.61 6,499,100.61
0011 GRANULAR EMBANKMENT 02223M CU M 1,550.00 1,550.000 0.000 0.000 2.00 0.00
0012 DRAINAGE BLANKET-EMBANKMENT 00021M CU M 2,158.00 2,158.000 0.000 0.000 2.00 0.00
0013 CONCRETE-CLASS A 08100M CU M 55.90 57.185 60.408 0.000 60.408 700.00 42,285.60 42,285.60
0014 STEEL REINFORCEMENT 08150M KG 2,162.50 2,226.000 2,443.386 0.000 2,443.386 2.20 5,375.44 5,375.44
0015 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 4,724.40 4,724.400 2,611.720 0.000 2,611.720 37.75 98,592.43 98,592.43
0016 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 15.00 15.000 12.000 0.000 12.000 50.00 600.00 600.00
0017 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 7.00 7.000 3.000 0.000 3.000 3,100.00 9,300.00 9,300.00
0018 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 8.00 8.000 1.000 0.000 1.000 700.00 700.00 700.00
0019 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 2.00 2.000 0.000 0.000 700.00 0.00
0020 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 3.00 3.000 10.000 0.000 10.000 1,800.00 18,000.00 18,000.00
0021 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 12.00 0.000 0.000 0.000 750.00 0.00
0022 REMOVE GUARDRAIL 02381M M 137.15 137.150 126.870 0.000 126.870 5.00 634.35 634.35
0023 PAVE STRIPING-PERM PAINT-100MM 06514M M 12,726.00 12,726.000 23,626.210 0.000 23,626.210 0.98 23,153.68 23,153.68
0024 PAVE STRIPING-PERM PAINT-100MM 06514M M 9,912.00 9,912.000 32,781.826 0.000 32,781.826 0.82 26,881.09 26,881.09
0025 PAVE STRIPING-TEMP REM TAPE-W 06550M M 360.00 360.000 0.000 0.000 8.50 0.00
0026 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 360.00 360.000 0.000 0.000 8.50 0.00
0027 PAVE MARKING-THERMO STOP BAR-300 06567M M 34.00 34.000 19.060 0.000 19.060 20.00 381.20 381.20
0028 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 2.00 2.000 9.000 0.000 9.000 150.00 1,350.00 1,350.00
0029 PAVEMENT MARKER TYPE V-MW 06589 EACH 227.00 227.000 81.000 0.000 81.000 37.25 3,017.25 3,017.25
0030 PAVEMENT MARKER TYPE V-BY 06591 EACH 494.00 494.000 411.000 0.000 411.000 37.25 15,309.75 15,309.75
0031 FLEXIBLE DELINEATOR POST-W 06417 EACH 98.00 98.000 24.000 0.000 24.000 40.25 966.00 966.00
0032 SIGNS 02562M SQ M 16.00 16.000 52.715 0.000 52.715 200.00 10,543.00 10,543.00
0033 REMOVE PAVEMENT 02091M SQ M 376.00 376.000 0.000 0.000 5.00 0.00
0034 CULVERT PIPE-450 MM 00462M M 127.00 89.000 60.699 0.000 60.699 118.40 7,186.76 7,186.76
0035 CULVERT PIPE-600 MM 00464M M 259.30 229.300 223.190 0.000 223.190 141.10 31,492.10 31,492.10
0036 CULVERT PIPE-750 MM 00466M M 204.60 234.600 167.254 0.000 167.254 159.00 26,593.38 26,593.38
0037 CULVERT PIPE-1050 MM 00469M M 53.80 53.800 69.238 0.000 69.238 239.80 16,603.27 16,603.27
0038 CULVERT PIPE-1500 MM 00472M M 291.10 291.100 339.200 0.000 339.200 421.00 142,803.20 142,803.20
0039 CULVERT PIPE-1650 MM 00473M M 107.70 107.700 133.530 0.000 133.530 455.30 60,796.20 60,796.20
0040 STORM SEWER PIPE-450 MM 00522M M 195.60 176.500 0.000 0.000 111.00 0.00
0041 STORM SEWER PIPE-600 MM 00524M M 25.60 0.000 0.000 0.000 130.10 0.00
0042 STORM SEWER PIPE-750 MM 00526M M 219.60 115.600 21.948 0.000 21.948 167.60 3,678.48 3,678.48
0043 STORM SEWER PIPE-1350 MM 00531M M 114.30 114.300 99.160 0.000 99.160 681.10 67,537.87 67,537.87
0044 ENTRANCE PIPE-375 MM 00440M M 64.20 64.200 75.490 0.000 75.490 88.30 6,665.76 6,665.76
0045 ENTRANCE PIPE-450 MM 00441M M 96.00 96.000 89.215 0.000 89.215 99.30 8,859.04 8,859.04
0046 ENTRANCE PIPE-750 MM 00445M M 11.40 11.400 22.247 0.000 22.247 134.60 2,994.44 2,994.44
0047 PERFORATED PIPE-200 MM 01002M M 194.00 194.000 0.000 0.000 26.50 0.00
0048 CURB BOX INLET TYPE B 01480 EACH 4.00 4.000 0.000 0.000 2,800.00 0.00
0049 DROP BOX INLET TYPE 1 01490 EACH 16.00 10.000 4.000 0.000 4.000 2,200.00 8,800.00 8,800.00
0050 DROP BOX INLET TYPE 2 01493 EACH 5.00 4.000 2.000 0.000 2.000 2,500.00 5,000.00 5,000.00
0051 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 4.00 2.000 0.000 0.000 1,500.00 0.00
0052 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 5.00 2.000 2.000 0.000 2.000 2,100.00 4,200.00 4,200.00
0053 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 2.00 3.000 3.000 0.000 3.000 2,800.00 8,400.00 8,400.00
0054 JUNCTION BOX-30 INCH 01644 EACH 2.00 0.000 0.000 0.000 1,800.00 0.00
0055 MANHOLE TYPE A 01756 EACH 1.00 0.000 0.000 0.000 3,000.00 0.00
0056 MANHOLE TYPE C 01767 EACH 1.00 1.000 0.000 0.000 1,000.00 0.00
0057 SEEDING AND PROTECTION 05985M SQ M 475,750.00 475,750.000 549,148.463 0.000 549,148.463 0.38 208,676.41 208,676.41
0058 TEMP SEEDING AND PROTECTION 05953M SQ M 47,575.00 47,575.000 39,737.500 0.000 39,737.500 0.30 11,921.25 11,921.25
0059 SPECIAL SEEDING CROWN VETCH 05989M SQ M 84,488.00 84,488.000 334,189.000 0.000 334,189.000 0.30 100,256.70 100,256.70
0060 SODDING 05990M SQ M 500.00 500.000 0.000 0.000 6.00 0.00
0061 TOPDRESSING FERTILIZER 05966M MTON 28.50 28.500 28.490 0.000 28.490 550.00 15,669.50 15,669.50
0062 SILT TRAP TYPE B 02704 EACH 44.00 44.000 23.000 0.000 23.000 300.00 6,900.00 6,900.00
0063 CLEAN SILT TRAP TYPE B 02707 EACH 132.00 132.000 27.000 0.000 27.000 50.00 1,350.00 1,350.00
0064 SILT CHECK 02705 EACH 26.00 26.000 32.000 0.000 32.000 50.00 1,600.00 1,600.00
0065 CLEAN SILT CHECK 02708 EACH 78.00 78.000 15.000 0.000 15.000 10.00 150.00 150.00
0066 TEMPORARY SILT FENCE 02701M M 3,573.00 3,573.000 1,032.413 0.000 1,032.413 6.60 6,813.92 6,813.92
0067 CLEAN TEMPORARY SILT FENCE 02709M M 10,719.00 10,719.000 49.800 0.000 49.800 0.10 4.98 4.98
0068 CHANNEL LINING CLASS IV 02488M CU M 10,783.00 10,783.000 9,724.680 0.000 9,724.680 1.00 9,724.68 9,724.68
0069 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 13,349.00 13,349.000 0.000 0.000 0.01 0.00
0070 FABRIC-GEOTEXTILE TYPE IV 02599M SQ M 2,197.00 2,197.000 0.000 0.000 0.01 0.00
0071 R/W MARKER RURAL TYPE 1 02434 EACH 188.00 188.000 164.000 0.000 164.000 100.00 16,400.00 16,400.00
0072 EDGE KEY MODIFIED 02585M M 34.00 34.000 15.240 0.000 15.240 95.00 1,447.80 1,447.80
0073 CRUSHED STONE BASE 00003M MTON 41,425.00 0.000 0.000 0.000 25.08 0.00
0074 TRAFFIC BOUND BASE 00020M MTON 291.00 291.000 1,172.290 0.000 1,172.290 18.00 21,101.22 21,101.22
0075 EMULSIFIED ASPHALT RS-2 00291M MTON 35.00 35.000 33.855 0.000 33.855 450.00 15,234.75 15,234.75
0076 ASPHALT SEAL AGGREGATE 00100M MTON 292.00 292.000 297.960 0.000 297.960 60.00 17,877.60 17,877.60
0077 CL3 ASPH BASE 19.0E PG70-22 00224M00 MTON 11,759.00 0.000 0.000 0.000 61.29 0.00
0078 CL3 ASPH BASE 19.0E PG64-22 00223M00 MTON 12,003.00 0.000 0.000 0.000 55.52 0.00
0079 CL2 ASPH BASE 19.0E PG64-22 00221M00 MTON 7,204.00 0.000 0.000 0.000 54.29 0.00
0080 CL3 ASPH SURF 12.5D PG70-22 00313M MTON 4,665.00 4,665.000 5,064.231 0.000 5,064.231 69.08 349,837.07 349,837.07
0082 CLEARING AND GRUBBING (113.50 HECTACRES) 02545 LS 1.00 1.000 1.000 0.000 1.000 470,000.00 470,000.00 470,000.00
0083 STAKING 02726 LS 1.00 1.000 1.000 0.000 1.000 265,600.00 265,600.00 265,600.00
0084 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 0.000 1.000 68,600.00 68,600.00 68,600.00
0135 CL2 ASPH SURF 12.5E PG64-22 09024M00 MTON 2,868.00 2,868.000 3,417.463 0.000 3,417.463 61.11 208,841.16 208,841.16
0136 QC 0900900 LS 1.00 1.000 1.000 0.000 1.000 48,000.00 48,000.00 48,000.00
8001 DROP BOX INLET TYPE 11 01544 EACH 0.00 1.000 1.000 0.000 1.000 1,650.00 1,650.00 1,650.00
8002 CONCRETE-CLASS B 02555M CU M 0.00 188.375 267.844 0.000 267.844 392.00 104,994.84 104,994.84
8003 EW~ SLIDE REMOVAL 10090NX LS 0.00 0.000 0.000 0.000 50,000.00 0.00
8004 ENTRANCE PIPE-600 MM 00443M M 0.00 15.000 12.200 0.000 12.200 125.00 1,525.00 1,525.00
8005 PERFORATED PIPE-150 MM 01001M M 0.00 1,000.000 302.874 0.000 302.874 24.13 7,308.34 7,308.34
8006 NON-PERFORATED PIPE-150 MM 01011M M 0.00 60.000 45.774 0.000 45.774 30.00 1,373.22 1,373.22
8007 S & F BOX INLET-OUTLET-600 MM 01451M EACH 0.00 1.000 2.000 0.000 2.000 2,600.00 5,200.00 5,200.00
8010 DROP BOX INLET TYPE 1 01490 EACH 0.00 1.000 1.000 0.000 1.000 8,000.00 8,000.00 8,000.00
8011 REMOVE STRUCTURE 02731 LS 0.00 1.000 1.000 0.000 1.000 2,500.00 2,500.00 2,500.00
8012 FOUNDATION PREPARATION STA 7+187 08003 LS 0.00 1.000 1.000 0.000 1.000 500.00 500.00 500.00
8013 CHAIN LINK FENCE-1.8 M 08711M M 0.00 40.000 0.000 0.000 137.75 0.00
8014 EW~ DESIGN FEE VE CO #4 10090NX LS 0.00 1.000 1.000 0.000 1.000 5,000.00 5,000.00 5,000.00
8015 VALUE ENGINEERING GRAVITY WALL IN LIEU OF MSE WALL 10120NS LS 0.00 1.000 1.000 0.000 1.000 208,081.94 208,081.94 208,081.94
8016 CL3 ASPH BASE 25.0D PG70-22 25.0E 00215M MTON 0.00 11,759.000 11,679.033 0.000 11,679.033 61.29 715,807.93 715,807.93
8017 CL3 ASPH BASE 25.0D PG64-22 25.0E 00214M MTON 0.00 12,003.000 11,280.421 0.000 11,280.421 55.52 626,288.97 626,288.97
8018 CL2 ASPH BASE 25.0D PG64-22 25.0E 00212M MTON 0.00 7,204.000 4,703.873 0.000 4,703.873 54.29 255,373.26 255,373.26
8019 ENTRANCE PIPE-900 MM 00445MX M 0.00 18.400 18.200 0.000 18.200 196.00 3,567.20 3,567.20
8020 DRAINAGE BLANKET-TYPE II-ASPH 00018M MTON 0.00 16,581.470 19,948.809 0.000 19,948.809 37.88 755,660.88 755,660.88
8021 PERFORATED PIPE-100 MM 01000M M 0.00 9,762.320 7,867.000 0.000 7,867.000 16.24 127,760.08 127,760.08
8022 NON-PERFORATED PIPE-100 MM 01010M M 0.00 292.572 318.490 0.000 318.490 27.90 8,885.87 8,885.87
8023 PERF PIPE HEADWALL TY 1-100 MM 01020M EACH 0.00 23.000 8.000 0.000 8.000 450.00 3,600.00 3,600.00
8024 PERF PIPE HEADWALL TY 3-100 MM 01028M EACH 0.00 7.000 7.000 0.000 7.000 450.00 3,150.00 3,150.00
8025 PERF PIPE HEADWALL TY 4-100 MM 01032M EACH 0.00 98.000 111.000 0.000 111.000 450.00 49,950.00 49,950.00
8026 CRUSHED AGGREGATE SIZE NO 2 00078M MTON 0.00 129.800 115.730 0.000 115.730 82.67 9,567.39 9,567.39
8027 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 0.00 1.000 1.000 0.000 1.000 11,400.00 11,400.00 11,400.00
8028 EW~ SLIDE REMOVAL ADDTIONAL 10090NX LS 0.00 0.000 0.000 0.000 140,000.00 0.00
8030 CONCRETE-CLASS B Modified 02555M CU M 0.00 40.000 26.757 0.000 26.757 240.00 6,421.68 6,421.68
8031 PERF PIPE HEADWALL TY 1-150 MM A113 01021M EACH 0.00 9.000 0.000 0.000 425.00 0.00
8032 PERF PIPE HEADWALL TY 3-150 MM 01029M EACH 0.00 10.000 8.000 0.000 8.000 450.00 3,600.00 3,600.00
8033 CULVERT PIPE-900 MM 00468M M 0.00