Report_Id:ESTIMATE FINAL updated 6-26-09

Date:07/28/2011

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051010 Estimate Number 0061 Estimate Type  FINAL
District Office LEXINGTON (07380)  Campbell, Harry B., P.E.

Contractor JUDY CONSTRUCTION COMPANY ADDR SN 0 VC Code VC0000093326
BOX 457
CYNTHIANA , KY , 41031
Pay Period 10/16/2009  TO  06/27/2011
Date Approved 07/12/2011
Primary Proj Number DE08704600510
Project No. FD04 087 0460 007-009
Primary County MONTGOMERY
Name of Road MT.STERLING-PARIS ROAD (US 460)
Description WIDEN TO 5 LANES FROM KY686 TO NORTH OF I-64 INTERCHANGE IN MT. STERLING
     
     
Date Let 10/21/2005 Formal Acceptance 02/27/2009
Date Awarded 10/27/2005 Date Work Began 11/22/2005
Date Contract Executed 11/04/2005 Open To Traffic 10/19/2007
Date NTP Issued 11/03/2005 Actual Completion Date 10/19/2007

Current Contract Amount

$8,694,916.62

Total to Date

Prev to Date

This Estimate

Original Amount

$8,073,718.69

Total Earnings

$8,552,682.96

$8,523,621.21

$29,061.75

Percent Complete

98.36

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$142,233.66

Gross Earnings

$8,552,682.96

$8,523,621.21

$29,061.75

Total Change Orders

$621,197.93

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$8,552,682.96

$8,523,621.21

$29,061.75

Contract Id 051010

Change Order Summary

County MONTGOMERY
Estimate Nbr 0061 Project Number FD04 087 0460 007-009
Contractor JUDY CONSTRUCTION COMPANY Period 10/16/2009  TO  06/27/2011
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Changes Encountered During Bridge Construction Approved 05/23/2006 $211,434.71 16.0
002 Delay Costs Approved 08/25/2006 $145,755.45 34.0
003 Revision No. 1 Approved 09/22/2006 $12,600.00 0.0
004 Traffic Bound Base and L&W Approved 09/25/2006 $129,792.00 0.0
005 Temporary Striping & Additional Clearing & Grubbing Approved 05/14/2007 $5,860.00 0.0
006 Time Adjustment, Turn Lane, Striping Approved 01/09/2008 $115,816.49 58.0
007 Repairs to Highmast Lighting Approved 07/01/2008 $-55.69 0.0
008 Storm Sewer Pipe Cleaning and Traffic Control Approved 09/11/2008 $-5.03 0.0
009 Fuel and Asphalt Adjustment Override Approved 07/28/2008 $0.00 0.0
010 Lot Pay Override Approved 12/10/2008 $0.00 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 051010

COMMONWEALTH OF KENTUCKY

County MONTGOMERY
Contract No

TRANSPORTATION CABINET

Primary Project Number DE08704600510
Estimate Nbr 0061 Period 10/16/2009  TO  06/27/2011
Contractor JUDY CONSTRUCTION COMPANY
 
Project DE08704600510 Fed/State Project Number FD04 087 0460 007-009 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 DGA BASE 00001 TON 39,505.00 40,705.000 42,829.460 42,829.460 19.85 850,164.78
0020 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 7,480.00 7,480.000 7,097.160 7,097.160 40.40 286,725.26
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 78.00 78.000 51.350 51.350 80.00 4,108.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 131.00 131.000 163.810 163.810 85.00 13,923.85
0050 CL2 ASPH BASE 1.00D PG64-22 00212 TON 3,812.00 3,812.000 3,934.490 3,934.490 53.85 211,872.28
0060 CL3 ASPH BASE 1.00D PG64-22 00214 TON 20,219.00 20,439.000 19,053.460 19,053.460 53.35 1,016,502.09
0070 CL3 ASPH BASE 1.00D PG76-22 00216 TON 7,625.00 7,795.000 8,553.860 8,553.860 61.85 529,056.24
0080 EMULSIFIED ASPHALT RS-2 00291 TON 16.00 16.000 19.660 19.660 550.00 10,813.00
0090 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,479.00 1,479.000 1,835.140 1,835.140 61.40 112,677.59
0100 ASPHALT CURING SEAL 00358 TON 41.00 41.000 34.490 34.490 450.00 15,520.50
0110 CULVERT PIPE-15 INCH 00461 LF 14.00 14.000 57.000 57.000 100.00 5,700.00
0120 CULVERT PIPE-18 INCH 00462 LF 233.00 233.000 386.000 386.000 60.00 23,160.00
0130 CULVERT PIPE-36 INCH 00468 LF 14.00 14.000 14.000 14.000 130.00 1,820.00
0140 CULVERT PIPE-18 INCH EQUIV 00491 LF 122.00 122.000 142.000 142.000 60.00 8,520.00
0150 STORM SEWER PIPE-15 INCH 00521 LF 336.00 211.000 0.000 0.000 55.00 0.00
0160 STORM SEWER PIPE-18 INCH 00522 LF 540.00 540.000 432.000 432.000 55.00 23,760.00
0170 STORM SEWER PIPE-24 INCH 00524 LF 5.00 0.000 0.000 0.000 90.00 0.00
0180 STORM SEWER PIPE-30 INCH 00526 LF 115.00 60.000 0.000 0.000 80.00 0.00
0190 STORM SEWER PIPE-42 INCH 00529 LF 37.00 0.000 0.000 0.000 95.00 0.00
0200 STORM SEWER PIPE-24 INCH EQUIV 00554 LF 280.00 280.000 142.000 142.000 75.00 10,650.00
0210 STORM SEWER PIPE-36 INCH EQUIV 00558 LF 36.00 36.000 0.000 0.000 150.00 0.00
0220 PERFORATED PIPE-4 INCH 01000 LF 17,319.00 17,319.000 9,719.000 9,719.000 7.20 69,976.80
0230 PERFORATED PIPE-6 INCH 01001 LF 37.00 37.000 940.000 940.000 15.00 14,100.00
0240 NON-PERFORATED PIPE-4 INCH 01010 LF 634.00 634.000 654.000 654.000 18.00 11,772.00
0250 NON-PERFORATED PIPE-6 INCH 01011 LF 16.00 16.000 10.000 10.000 10.00 100.00
0260 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 1.000 1.000 7,600.00 7,600.00
0270 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 30.00 30.000 6.000 6.000 475.00 2,850.00
0280 PERF PIPE HEADWALL TY 2-4 INCH 01024 EACH 6.00 6.000 10.000 10.000 475.00 4,750.00
0290 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 14.00 14.000 5.000 5.000 525.00 2,625.00
0300 PERF PIPE HEADWALL TY 3-6 INCH 01029 EACH 1.00 1.000 0.000 0.000 525.00 0.00
0310 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 24.00 24.000 15.000 15.000 525.00 7,875.00
0320 PERF PIPE HEADWALL TY 4-6 INCH 01033 EACH 1.00 1.000 0.000 0.000 525.00 0.00
0330 PLUG PIPE 01314 EACH 2.00 2.000 3.000 3.000 200.00 600.00
0340 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 2.00 2.000 3.000 3.000 2,000.00 6,000.00
0350 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 4.00 4.000 1.000 1.000 2,000.00 2,000.00
0360 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 1.00 1.000 2.000 2.000 2,500.00 5,000.00
0370 CURB BOX INLET TYPE A 01456 EACH 10.00 10.000 0.000 0.000 3,500.00 0.00
0380 DROP BOX INLET TYPE 1 01490 EACH 5.00 5.000 6.000 6.000 2,500.00 15,000.00
0390 DROP BOX INLET TYPE 2 01493 EACH 3.00 3.000 2.000 2.000 3,000.00 6,000.00
0400 JUNCTION BOX-18 INCH 01642 EACH 3.00 3.000 2.000 2.000 1,500.00 3,000.00
0410 MANHOLE TYPE A 01756 EACH 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0420 MANHOLE TYPE C 01767 EACH 1.00 1.000 0.000 0.000 4,000.00 0.00
0430 STANDARD CURB AND GUTTER 01810 LF 400.00 400.000 27.000 27.000 25.00 675.00
0440 ISLAND CURB AND GUTTER 01825 LF 100.00 100.000 25.000 25.000 50.00 1,250.00
0450 STANDARD HEADER CURB 01875 LF 1,254.00 1,254.000 0.000 0.000 25.00 0.00
0460 STANDARD BARRIER MEDIAN TYPE 2 01917 SQYD 855.00 855.000 0.000 0.000 75.00 0.00
0470 CONC MEDIAN BARRIER TYPE 12B2 01953 LF 449.00 449.000 449.000 449.000 100.00 44,900.00
0480 DELINEATOR FOR BARRIER-WHITE 01984 EACH 41.00 141.000 20.000 20.000 10.00 200.00
0490 DELINEATOR FOR BARRIER-YELLOW 01985 EACH 120.00 120.000 40.000 40.000 10.00 400.00
0500 INSTALL TEMP CONC MED BARR TY 9T 01992 LF 1,580.00 2,780.000 2,400.000 2,400.000 32.00 76,800.00
0510 BARRICADE-TYPE III 02014 EACH 18.00 18.000 15.000 15.000 200.00 3,000.00
0520 REMOVE PAVEMENT 02091 SQYD 3,935.00 3,935.000 3,935.000 3,935.000 2.50 9,837.50
0530 ROADWAY EXCAVATION 02200 CUYD 68,122.00 69,334.000 74,768.000 74,768.000 9.40 702,819.20
0540 GRANULAR EMBANKMENT 02223 CUYD 7,448.00 7,448.000 9,224.930 9,224.930 14.00 129,149.02
0550 WATER 02242 MGAL 50.00 50.000 0.000 0.000 1.00 0.00
0560 FENCE-WOVEN WIRE TYPE 1 02262 LF 453.00 453.000 1,314.000 1,314.000 4.05 5,321.70
0570 REMOVE FENCE 02265 LF 331.00 331.000 331.000 331.000 1.48 489.88
0580 REMOVE & REPLACE FENCE 02268 LF 7,671.00 7,671.000 5,029.000 5,029.000 4.91 24,692.39
0590 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,800.00 3,800.000 4,637.500 4,637.500 13.70 63,533.75
0600 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 2.00 2.000 2.000 2.000 1,715.00 3,430.00
0610 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 7.00 7.000 9.000 9.000 416.00 3,744.00
0620 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 1.000 1.000 428.75 428.75
0630 REMOVE GUARDRAIL 02381 LF 2,200.00 2,200.000 5,012.500 5,012.500 1.20 6,015.00
0640 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 4.00 4.000 4.000 4.000 1,597.00 6,388.00
0650 CHANNEL LINING CLASS II 02483 TON 2,452.00 2,452.000 1,624.760 1,624.760 20.00 32,495.20
0660 CHANNEL LINING CLASS III 02484 TON 2,968.00 2,968.000 2,328.380 2,328.380 20.00 46,567.60
0670 CLEARING AND GRUBBING 28 ACRES 02545 LS 1.00 1.000 1.000 1.000 15,000.00 15,000.00
0675 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 2.000 2.000 300.00 600.00
0680 SIGNS 02562 SQFT 1,000.00 1,000.000 808.000 808.000 8.50 6,868.00
0690 EDGE KEY 02585 LF 291.00 291.000 268.000 268.000 85.00 22,780.00
0700 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 4,975.00 4,975.000 3,799.000 3,799.000 2.00 7,598.00
0710 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 2,478.00 2,478.000 1,500.000 1,500.000 2.00 3,000.00
0720 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 70,639.00 70,639.000 53,134.280 53,134.280 2.25 119,552.13
0730 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 117,000.00 117,000.00
0740 ASPH PAVE MILLING & TEXTURING 02677 TON 450.00 450.000 384.550 384.550 65.00 24,995.75
0750 TEMPORARY SILT FENCE 02701 LF 9,850.00 9,850.000 3,124.000 3,124.000 2.00 6,248.00
0760 SAND FOR BLOTTER 02702 TON 61.00 61.000 222.420 222.420 45.00 10,008.90
0770 SILT TRAP TYPE B TY II 02704 EACH 60.00 60.000 66.000 66.000 200.00 13,200.00
0771 CLEAN SILT TRAP TYPE B 02707 EACH 1,440.00 1,440.000 18.000 18.000 5.00 90.00
0790 CLEAN TEMPORARY SILT FENCE 02709 LF 23,640.00 23,640.000 0.000 0.000 0.30 0.00
0800 SIDEWALK-4 INCH CONCRETE 02720 SQYD 70.00 70.000 80.000 80.000 60.00 4,800.00
0810 STAKING 02726 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0820 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 150,000.00 150,000.00
0830 FLASHING ARROW 02775 EACH 4.00 4.000 6.000 6.000 1,000.00 6,000.00
0840 CRASH CUSHION TYPE VI-T 02894 EACH 2.00 4.000 4.000 4.000 3,500.00 14,000.00
0850 CRASH CUSHION TYPE IX 02929 EACH 2.00 2.000 2.000 2.000 4,912.75 9,825.50
0860 EROSION CONTROL BLANKET 05950 SQYD 9,178.00 9,178.000 12,801.600 12,801.600 1.10 14,081.76
0861 TEMPORARY MULCH 05952 SQYD 83,568.00 83,568.000 15,514.000 15,514.000 0.12 1,861.68
0870 TEMP SEEDING AND PROTECTION 05953 SQYD 83,568.00 83,568.000 41,834.000 41,834.000 0.16 6,693.44
0880 TOPDRESSING FERTILIZER 05966 TON 4.30 4.300 4.300 4.300 403.00 1,732.90
0890 SEEDING AND PROTECTION 05985 SQYD 65,768.00 65,768.000 107,175.420 107,175.420 0.22 23,578.59
0900 SPECIAL SEEDING CROWN VETCH 05989 SQYD 17,800.00 17,800.000 17,992.600 17,992.600 0.17 3,058.74
0910 SODDING 05990 SQYD 1,064.00 1,064.000 1,100.000 1,100.000 3.40 3,740.00
0920 TOPSOIL FURNISHED AND PLACED 05997 CUYD 89.00 89.000 0.000 0.000 20.00 0.00
0930 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 26,700.00 26,700.000 39,426.000 39,426.000 0.17 6,702.42
0940 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 30,775.00 30,775.000 26,739.000 26,739.000 0.21 5,615.19
0950 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 14,173.00 14,173.000 20,601.000 20,601.000 0.17 3,502.17
0960 PAVE STRIPING-THERMO-6 INCH W 06542 LF 9,249.00 9,249.000 10,290.000 10,290.000 0.65 6,688.50
0970 PAVE STRIPING-THERMO-6 INCH Y 06543 LF 4,101.00 4,101.000 3,768.000 3,768.000 0.63 2,373.84
0980 PAVE STRIPING-DUR TY 1-12 IN W 06560 LF 3,578.00 3,578.000 2,864.000 2,864.000 7.00 20,048.00
0990 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 903.00 903.000 728.000 728.000 7.75 5,642.00
1000 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 4,848.00 4,848.000 1,738.000 1,738.000 1.75 3,041.50
1010 PAVE MARKING-DOTTED LANE EXTEN 06572 LF 1,752.00 1,752.000 0.000 0.000 0.75 0.00
1020 PAVE MARKING-PRE THERM STR ARROW 06573 EACH 58.00 58.000 0.000 0.000 82.50 0.00
1030 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 71.00 71.000 58.000 58.000 90.00 5,220.00
1040 PAVE MARKING-PRE THERM COMB ARROW 06575 EACH 6.00 6.000 4.000 4.000 125.00 500.00
1050 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 130.00 130.000 215.000 215.000 27.50 5,912.50
1060 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 103.00 103.000 337.000 337.000 27.50 9,267.50
1080 CONCRETE-CLASS A 08100 CUYD 18.71 18.710 34.940 34.940 975.00 34,066.50
1090 STEEL REINFORCEMENT 08150 LB 720.00 720.000 819.000 819.000 1.25 1,023.75
1101 TEMPORARY DITCH 02159 LF 10,840.00 10,840.000 0.000 0.000 1.50 0.00
1120 CL3 ASPH SURF 0.38B PG76-22 20469ES403 TON 3,673.00 3,748.000 4,364.540 4,364.540 75.70 330,395.67
1121 SILT TRAP TYPE C 20496NS843 EACH 3.00 3.000 6.000 6.000 500.00 3,000.00
1122 CLEAN SILT TRAP TYPE C 20497NS843 EACH 72.00 72.000 12.000 12.000 5.00 60.00
1130 SAW CUT PAVE LONGITUDINAL AND MILLING 20567ED LF 4,553.00 4,553.000 4,791.000 4,791.000 3.00 14,373.00
1760 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 3,500.00 3,500.00
8000 REMOVE AND RELAY PIPE 01312 LF 0.00 175.000 20.000 20.000 33.00 660.00
8001 CULVERT PIPE-15 INCH EQUIV 00490 LF 0.00 175.000 120.000 120.000 57.00 6,840.00
8002 RELOCATE TEMP CONC MED BARRIER 02003 LF 0.00 500.000 0.000 0.000 25.00 0.00
8003 RELOCATE CRASH CUSHION 02898 EACH 0.00 2.000 0.000 0.000 2,200.00 0.00
8004 LANE CLOSURE 02653 EACH 0.00 4.000 6.000 6.000 2,000.00 12,000.00
8011 EW~ 3 " Force Main Repair 10090NX LS 0.00 1.000 1.000 1.000 1,320.82 1,320.82
8012 CURB TO BARRIER WALL TRANS 02001 EACH 0.00 2.000 2.000 2.000 8,250.00 16,500.00
8013 DROP BOX INLET TYPE 2 MODIFIED /w apron 01494 EACH 0.00 1.000 2.000 2.000 7,097.07 14,194.14
8014 STANDARD BARRIER MEDIAN TYPE 2 Revised Price 01917 SQYD 0.00 227.000 227.000 227.000 161.44 36,648.82
8015 STANDARD HEADER CURB Revised Price 01875 LF 0.00 371.000 435.000 435.000 52.97 23,043.11
8016 CURB BOX INLET TYPE A Revised Price 01456 EACH 0.00 4.000 1.000 1.000 5,632.06 5,632.06
8017 STORM SEWER PIPE-30 INCH EQUIV 00556 LF 0.00 84.000 84.000 84.000 150.00 12,600.00
8018 TRAFFIC BOUND BASE 00020 TON 0.00 3,500.000 671.250 671.250 18.00 12,082.50
8019 LEVELING & WEDGING PG64-22 00190 TON 0.00 800.000 560.000 560.000 83.49 46,754.40
8020 CLEARING AND GRUBBING Additional Work 02545 LS 0.00 1.000 1.000 1.000 3,000.00 3,000.00
8021 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 0.00 1,000.000 698.000 698.000 1.43 998.14
8022 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 0.00 1,000.000 655.000 655.000 1.43 936.65
8023 METAL END SECTION TY 2-18 INCH 01381 EACH 0.00 2.000 2.000 2.000 2,800.00 5,600.00
8024 PAVE STRIPING-DUR TY 1-4 IN Y 06555 LF 0.00 1,200.000 815.000 815.000 2.95 2,404.25
8025 PAVE STRIPING-DUR TY 1-4 IN W 06554 LF 0.00 1,200.000 1,093.000 1,093.000 2.95 3,224.35
8026 SBM ALUM SHEET SIGNS .080 INCH 06406 SQFT 0.00 340.000 308.590 308.590 12.63 3,897.49
8027 GMSS GALV STEEL TYPE A 06400 LB 0.00 1,800.000 1,617.000 1,617.000 2.07 3,347.19
8028 GMSS GALV STEEL TYPE C 20815ED LB 0.00 7,050.000 6,402.000 6,402.000 5.83 37,323.66
8029 STAKING Turning Lane 02726 LS 0.00 1.000 1.000 1.000 5,000.00 5,000.00
8033 CLEAN OUT PIPE STORM SYSTEM 20464EC LS 0.00 1.000 1.000 1.000 4,444.97 4,444.97
8034 MAINTAIN & CONTROL TRAFFIC FOR RETAINING WALL REMOVAL 21741NC EACH 0.00 1.000 1.000 1.000 2,425.00 2,425.00
8035 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 0.001 170,584.910 170,584.910 1.00 170,584.91
8036 FUEL ADJUSTMENT 10020NS DOLL 0.00 0.001 -49,855.390 -49,855.390 1.00 -49,855.39
8037 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 0.001 25,974.230 25,974.230 1.00 25,974.23
Project DE08704600510 Fed/State Project Number FD04 087 0460 007-009 Category 0002 BRIDGE
1140 GRANULAR EMBANKMENT 02223 CUYD 144.50 144.500 287.700 287.700 30.00 8,631.00
1150 STRUCTURE GRANULAR BACKFILL 02231 CUYD 497.80 765.800 546.300 546.300 30.00 16,389.00
1160 MASONRY COATING 02998 SQYD 1,608.80 1,840.400 2,791.300 2,791.300 11.00 30,704.30
1170 ARMORED EDGE FOR CONCRETE 03299 LF 224.70 224.700 224.700 224.700 50.00 11,235.00
1180 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 298.50 872.400 1,086.330 1,086.330 25.00 27,158.25
1190 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
1200 REINF CONC SLOPE WALL-6 INCH 08016 SQYD 567.00 484.300 576.700 576.700 125.00 72,087.50
1210 CONCRETE-CLASS A 08100 CUYD 711.20 834.700 834.700 834.700 360.00 300,492.00
1220 CONCRETE-CLASS AA 08104 CUYD 818.70 818.700 818.700 818.700 430.00 352,041.00
1230 STEEL REINFORCEMENT 08150 LB 76,627.00 94,607.000 94,607.000 94,607.000 0.75 70,955.25
1240 STEEL REINF-EPOXY COATED 08151 LB 224,812.00 224,812.000 224,812.000 224,812.000 0.85 191,090.20
1250 STRUCTURAL STEEL 17600 LB 08160 LS 1.00 1.000 1.000 1.000 3,000.00 3,000.00
1260 ELECTRICAL CONDUIT 2630 LF 08269 LS 1.00 1.000 1.000 1.000 15,000.00 15,000.00
1270 PRECAST PC I BEAM TYPE 4 08634 LF 2,630.30 2,630.300 2,630.300 2,630.300 190.00 499,757.00
8005 REIMBURSEMENT Abutment No. 2 Re-design Cost 10299N DOLL 0.00 9,556.000 9,556.000 9,556.000 1.00 9,556.00
8006 STEEL REINFORCEMENT Steel Reinforcement Deleted From Abutment No. 2 08150 LB 0.00 10,186.600 10,186.600 10,186.600 0.44 4,493.30
8007 MASS CONCRETE Pier and Abutment Footers 10040ES CUYD 0.00 160.000 105.650 105.650 165.00 17,432.25
8008 EW~ Abutment # 2 Re-design Delay Cost 10090NX LS 0.00 1.000 1.000 1.000 14,146.20 14,146.20
8009 EW~ Cost of Forming Pier Footers 10090NX LS 0.00 1.000 1.000 1.000 11,167.48 11,167.48
8010 EW~ Cost for Forming Abutment #2 Footer 10090NX LS 0.00 1.000 1.000 1.000 16,693.93 16,693.93
Project DE08704600510 Fed/State Project Number FD04 087 0460 007-009 Category 0003 SIGNALIZATION
1280 CONDUIT-1 1/4 INCH 04793 LF 461.00 461.000 210.000 210.000 6.00 1,260.00
1290 CONDUIT-2 INCH 04795 LF 160.00 160.000 240.000 240.000 15.00 3,600.00
1300 JUNCTION BOX TYPE B 04811 EACH 15.00 15.000 15.000 15.000 350.00 5,250.00
1310 TRENCHING AND BACKFILLING 04820 LF 621.00 621.000 230.000 230.000 3.50 805.00
1320 LOOP WIRE 04830 LF 6,821.00 6,821.000 9,265.000 9,265.000 0.50 4,632.50
1330 CABLE-NO. 14/5C 04844 LF 4,266.00 4,266.000 3,463.000 3,463.000 1.00 3,463.00
1340 CABLE-NO. 14/1 PAIR 04850 LF 6,058.00 6,058.000 6,065.000 6,065.000 1.00 6,065.00
1350 MESSENGER-10800 LB 04885 LF 1,429.00 1,429.000 1,575.000 1,575.000 4.00 6,300.00
1360 LOOP SAW SLOT AND FILL 04895 LF 2,608.00 2,608.000 3,195.000 3,195.000 13.50 43,132.50
1370 PEDESTRIAN DETECTOR 04900 EACH 8.00 8.000 8.000 8.000 250.00 2,000.00
1380 INSTALL CONTROLLER TYPE 170 04931 EACH 3.00 3.000 3.000 3.000 2,800.00 8,400.00
1390 INSTALL STEEL STRAIN POLE 04932 EACH 12.00 12.000 12.000 12.000 3,500.00 42,000.00
1400 REMOVE SIGNAL EQUIPMENT 04950 EACH 2.00 2.000 2.000 2.000 1,000.00 2,000.00
1410 INSTALL PEDESTRIAN HEAD-LED 20093ES835 EACH 8.00 8.000 8.000 8.000 200.00 1,600.00
1420 TEMP RELOCATION OF SIGNAL HEAD 20094ES835 EACH 15.00 15.000 16.000 16.000 350.00 5,600.00
1430 INSTALL LED SIGNAL-3 SECTION 20188ES835 EACH 19.00 19.000 19.000 19.000 200.00 3,800.00
1440 INSTALL LED SIGNAL-5 SECTION 20189ES835 EACH 4.00 4.000 4.000 4.000 200.00 800.00
1441 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 2.00 2.000 2.000 2.000 200.00 400.00
1450 INSTALL MASTER CONTROLLER 20389ES835 EACH 1.00 1.000 1.000 1.000 2,800.00 2,800.00
1460 INSTALL COORDINATING UNIT 20390ES835 EACH 3.00 3.000 3.000 3.000 2,800.00 8,400.00
Project DE08704600510 Fed/State Project Number FD04 087 0460 007-009 Category 0004 LIGHTING
1470 POLE 120 FT MTG HT HIGH MAST 04714 EACH 6.00 6.000 6.000 6.000 24,000.00 144,000.00
1480 POLE BASE-HIGH MAST 04742 EACH 6.00 6.000 6.000 6.000 6,000.00 36,000.00
1490 LIGHTING CONTROL EQUIPMENT 04761 EACH 1.00 1.000 1.000 1.000 9,000.00 9,000.00
1500 HPS LUMINAIRE HIGH MAST 04773 EACH 32.00 32.000 32.000 32.000 800.00 25,600.00
1510 CONDUIT-3 1/2 INCH 04798 LF 905.00 905.000 900.000 900.000 40.00 36,000.00
1520 MARKER 04800 EACH 8.00 8.000 8.000 8.000 150.00 1,200.00
1530 TRENCHING AND BACKFILLING 04820 LF 4,880.00 4,880.000 4,850.000 4,850.000 5.00 24,250.00
1540 CABLE-NO. 8/3C DUCTED 04860 LF 1,700.00 1,700.000 1,645.000 1,645.000 3.00 4,935.00
1550 CABLE-NO. 4/3C DUCTED 04862 LF 4,850.00 4,850.000 4,900.000 4,900.000 4.00 19,600.00
1560 REMOVE LIGHTING 04940 LS 1.00 1.000 1.000 1.000 6,000.00 6,000.00
1570 JUNCTION BOX TYPE A 20391ES835 EACH 4.00 4.000 4.000 4.000 800.00 3,200.00
1580 JUNCTION BOX TYPE C 20392ES835 EACH 4.00 4.000 4.000 4.000 1,000.00 4,000.00
1590 MAINTAIN EXIST LIGHTING OR EQUIVALENT 20393ES835 LS 1.00 1.000 1.000 1.000 25,000.00 25,000.00
8030 AC POWER CIRCUIT BREAKER BOX GE 20A/480V/29 and Holophane EC-866 22558NN EACH 0.00 1.000 1.000 1.000 4,149.31 4,149.31
8031 CABLE-NO. 8/3C DUCTED LIGHTING REPAIR 04860 LF 0.00 500.000 771.000 771.000 3.32 2,559.72
8032 TRENCHING AND BACKFILLING LIGHTING REPAIR 04820 LF 0.00 500.000 750.000 750.000 5.00 3,750.00
Project DE08704600510 Fed/State Project Number FD04 087 0460 007-009 Category 0005 SIGNING
1600 OSS GALV STEEL CANTILEVER MOD 06201 EACH 2.00 2.000 2.000 2.000 11,285.00 22,570.00
1610 SBM ALUMINUM PANEL SIGNS 06405 SQFT 711.00 1,723.000 920.000 920.000 14.42 13,266.40
1620 SBM ALUM SHEET SIGNS .125 INCH 06407 SQFT 83.00 293.000 188.250 188.250 11.50 2,164.87
1650 STEEL POST TYPE 2 06411 LF 1,141.00 1,141.000 1,181.000 1,181.000 3.46 4,086.26
1660 FLEXIBLE DELINEATOR POST-W 06417 EACH 40.00 40.000 43.000 43.000 24.40 1,049.20
1670 FLEXIBLE DELINEATOR POST-Y 06418 EACH 30.00 30.000 25.000 25.000 24.40 610.00
1680 GMSS GALV STEEL TYPE B 06440 LB 11,965.00 0.000 0.000 0.000 1.65 0.00
1700 REMOVE SIGN SUPPORT BEAM 06451 EACH 22.00 22.000 20.000 20.000 125.00 2,500.00
1710 CLASS A CONCRETE FOR SIGNS 06490 CUYD 61.20 61.200 67.620 67.620 275.00 18,595.50
1720 STEEL REINFORCEMENT FOR SIGNS 06491 LB 2,788.00 2,788.000 4,649.000 4,649.000 1.21 5,625.29
1730 ROADWAY CROSS SECTION 20419ED EACH 2.00 2.000 2.000 2.000 250.00 500.00
Project DE08704600510 Fed/State Project Number FD04 087 0460 007-009 Category 0006 DEMOBILIZATION
1740 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 207,700.00 207,700.00
1750 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 116,247.00 29,061.75 116,247.00

SUBTOT

$29,061.75

$8,552,682.88

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1250-1-0I

STRUCTURAL STEEL

0003 $ $5,032.68

1230-2-0I

STEEL REINFORCEMENT

LB

14,362.00 0005 $0.369200 $0.00

1230-1-0I

Added Steel for Abutment 2

LB

5,565.00 0005 $0.371580 $2,067.84

1240-1-0I

STEEL REINF-EPOXY COATED

LB

240.00 0005 $0.424450 $101.86

1230-3-0I

STEEL REINFORCEMENT

LB

14,362.00 0006 $0.369200 $5,302.45

1230-5-0I

STEEL REINFORCEMENT

LB

9,639.00 0007 $0.367300 $3,540.40

1230-4-0I

STEEL REINFORCEMENT

LB

12,132.00 0007 $0.371580 $4,508.00

0700-1-0I

FABRIC-GEOTEXTILE TYPE I

SQYD

4,975.00 0009 $0.650000 $3,233.75

0710-1-0I

FABRIC-GEOTEXTILE TYPE III

SQYD

2,478.00 0009 $0.450000 $0.00

0720-1-0I

FABRIC-GEOTEXTILE TYPE IV

SQYD

37,500.00 0009 $0.600000 $0.00

0120-1-0I

CULVERT PIPE-18 INCH

LF

200.00 0010 $34.664400 $6,932.88

0710-1-1I

FABRIC-GEOTEXTILE TYPE III

SQYD

2,478.00 0010 $0.450000 $1,115.10

0720-1-1I

FABRIC-GEOTEXTILE TYPE IV

SQYD

37,500.00 0010 $0.600000 $22,500.00

1240-3-0I

STEEL REINF-EPOXY COATED

LB

39,329.00 0010 $0.424440 $16,692.80

1240-2-0I

STEEL REINF-EPOXY COATED

LB

41,873.00 0010 $0.424450 $17,772.99

1270-1-0I

PRECAST PC I BEAM TYPE 4

LF

101.16 0010 $134.351500 $13,590.99

1270-2-0I

PRECAST PC I BEAM TYPE 4

LF

1,517.50 0012 $134.353930 $203,882.08

0120-2-0I

Various Pipe Material Incl. Pipe

LF

30.00 0020 $256.160000 $7,684.80

0720-2-0I

FABRIC-GEOTEXTILE TYPE IV

SQYD

17,500.00 0024 $0.604200 $10,573.50

1470-1-0I

POLE 120 FT MTG HT HIGH MAST

EACH

6.00 0024 $11646.561420 $69,879.36

8006-2-0I

STEEL REINFORCEMENT

LB

15,751.00 0024 $0.372710 $5,870.55

8006-1-0I

STEEL REINFORCEMENT

LB

2,052.00 0024 $0.371580 $762.48

0150-1-0I

Various bands 17" x 13"

LF

1.00 0026 $1479.390000 $1,479.39

1230-6-0I

STEEL REINFORCEMENT

LB

39,537.00 0026 $0.371580 $14,691.15

1220-2-0I

CONCRETE-CLASS AA

CUYD

800.00 0033 $35.114000 $28,091.20

1220-1-0I

CONCRETE-CLASS AA

CUYD

800.00 0033 $35.114090 $0.00

1240-5-0I

STEEL REINF-EPOXY COATED

LB

144,180.00 0033 $0.424450 $61,197.20

1240-4-0I

STEEL REINF-EPOXY COATED

LB

144,180.00 0033 $0.424450 $0.00

1230-2-0A

STEEL REINFORCEMENT

LB

7,910.16 0006 $0.369200 $0.00

1230-1-0A

Added Steel for Abutment 2

LB

5,565.00 0006 $0.371580 $-2,067.84

1230-3-0A

STEEL REINFORCEMENT

LB

7,910.16 0006 $0.369200 $-2,920.43

1230-5-0A

STEEL REINFORCEMENT

LB

8,535.86 0007 $0.367300 $-3,135.22

1230-4-0A

STEEL REINFORCEMENT

LB

8,535.86 0007 $0.371580 $-3,171.75

1230-3-0A

STEEL REINFORCEMENT

LB

6,451.84 0007 $0.369200 $-2,382.02

1230-2-0A

STEEL REINFORCEMENT

LB

6,451.84 0007 $0.369200 $0.00

1230-5-0A

STEEL REINFORCEMENT

LB

1,103.14 0008 $0.367300 $-405.18

1230-4-0A

STEEL REINFORCEMENT

LB

3,596.14 0008 $0.371580 $-1,336.25

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

327.18 0009 $0.600000 $0.00

1240-2-0A

STEEL REINF-EPOXY COATED

LB

41,873.00 0011 $0.424450 $-17,772.99

1240-3-0A

STEEL REINF-EPOXY COATED

LB

39,329.00 0011 $0.424440 $-16,692.80

1240-1-0A

STEEL REINF-EPOXY COATED

LB

240.00 0011 $0.424450 $-101.86

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

156.00 0012 $0.600000 $0.00

0120-1-0A

CULVERT PIPE-18 INCH

LF

48.00 0016 $34.664400 $-1,663.89

0710-1-0A

FABRIC-GEOTEXTILE TYPE III

SQYD

1,500.00 0016 $0.450000 $0.00

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

9,403.80 0016 $0.600000 $0.00

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

2,824.00 0017 $0.600000 $0.00

0700-1-0A

FABRIC-GEOTEXTILE TYPE I

SQYD

328.00 0018 $0.650000 $-213.20

0700-1-0A

FABRIC-GEOTEXTILE TYPE I

SQYD

933.00 0020 $0.650000 $-606.45

0700-1-0A

FABRIC-GEOTEXTILE TYPE I

SQYD

383.00 0021 $0.650000 $-248.95

0120-2-0A

Various Pipe Material Incl. Pipe

LF

30.00 0022 $256.160000 $-7,684.80

0120-1-0A

CULVERT PIPE-18 INCH

LF

39.00 0022 $34.664400 $-1,351.91

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

6,725.00 0023 $0.600000 $0.00

0720-2-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

8,400.00 0024 $0.604200 $-5,075.28

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

8,400.00 0024 $0.600000 $0.00

1230-6-0A

STEEL REINFORCEMENT

LB

4,938.40 0027 $0.371580 $-1,835.01

1230-6-0A

STEEL REINFORCEMENT

LB

4,813.06 0028 $0.371580 $-1,788.44

1230-6-0A

STEEL REINFORCEMENT

LB

1,086.28 0029 $0.371580 $-403.64

0720-2-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

102.00 0030 $0.604200 $-61.63

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

102.00 0030 $0.600000 $0.00

1230-6-0A

STEEL REINFORCEMENT

LB

9,477.30 0030 $0.371580 $-3,521.57

1230-6-0A

STEEL REINFORCEMENT

LB

19,191.07 0031 $0.371580 $-7,131.01

1270-2-0A

PRECAST PC I BEAM TYPE 4

LF

1,517.50 0032 $134.353930 $-203,882.08

1270-1-0A

PRECAST PC I BEAM TYPE 4

LF

101.16 0032 $134.351500 $-13,590.99

0720-2-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

339.30 0033 $0.604200 $-205.01

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

339.30 0033 $0.600000 $0.00

0120-1-0A

CULVERT PIPE-18 INCH

LF

99.00 0034 $34.664400 $-3,431.78

0700-1-0A

FABRIC-GEOTEXTILE TYPE I

SQYD

1,633.00 0034 $0.650000 $-1,061.45

1220-2-0A

CONCRETE-CLASS AA

CUYD

60.00 0034 $35.114000 $-2,106.84

1220-1-0A

CONCRETE-CLASS AA

CUYD

60.00 0034 $35.114090 $0.00

1240-5-0A

STEEL REINF-EPOXY COATED

LB

16,476.00 0034 $0.424450 $-6,993.24

1240-4-0A

STEEL REINF-EPOXY COATED

LB

16,476.00 0034 $0.424450 $0.00

0720-2-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

2,806.00 0035 $0.604200 $-1,695.39

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

2,806.00 0035 $0.600000 $0.00

1220-2-0A

CONCRETE-CLASS AA

CUYD

478.23 0035 $35.114000 $-16,792.57

1220-1-0A

CONCRETE-CLASS AA

CUYD

478.23 0035 $35.114090 $0.00

1240-5-0A

STEEL REINF-EPOXY COATED

LB

127,704.00 0035 $0.424450 $-54,203.96

1240-4-0A

STEEL REINF-EPOXY COATED

LB

127,704.00 0035 $0.424450 $0.00

0720-2-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

5,852.70 0036 $0.604200 $-3,536.20

0720-1-1A

FABRIC-GEOTEXTILE TYPE IV

SQYD

4,850.28 0036 $0.600000 $-2,910.17

0720-1-0A

FABRIC-GEOTEXTILE TYPE IV

SQYD

6,416.72 0036 $0.600000 $0.00

1470-1-0A

POLE 120 FT MTG HT HIGH MAST

EACH

5.00 0036 $11646.561420 $-58,232.80

0720-1-1A

FABRIC-GEOTEXTILE TYPE IV

SQYD

800.00 0037 $0.600000 $-480.00

0120-1-0A

CULVERT PIPE-18 INCH

LF

14.00 0038 $34.664400 $-485.30

0720-1-1A

FABRIC-GEOTEXTILE TYPE IV

SQYD

7,149.00 0038 $0.600000 $-4,289.40

0720-1-1A

FABRIC-GEOTEXTILE TYPE IV

SQYD

2,689.00 0039 $0.600000 $-1,613.40

1470-1-0A

POLE 120 FT MTG HT HIGH MAST

EACH

1.00 0039 $11646.561420 $-11,646.56

0700-1-0A

FABRIC-GEOTEXTILE TYPE I

SQYD

522.00 0040 $0.650000 $-339.30

0150-10C

Various bands 17" x 13"

LF

0.00 0040 $1479.390000 $-1,479.39

0710-10C

FABRIC-GEOTEXTILE TYPE III

SQYD

0.00 0040 $0.000000 $0.00

0710-11C

FABRIC-GEOTEXTILE TYPE III

SQYD

0.00 0040 $0.450000 $-1,115.10

0720-11C

FABRIC-GEOTEXTILE TYPE IV

SQYD

0.00 0040 $0.600000 $-13,207.03

1220-10C

CONCRETE-CLASS AA

CUYD

0.00 0040 $0.000000 $0.00

1220-20C

CONCRETE-CLASS AA

CUYD

0.00 0040 $35.114000 $-9,191.79

1230-60C

STEEL REINFORCEMENT

LB

0.00 0040 $0.371580 $-11.48

8006-10C

STEEL REINFORCEMENT

LB

0.00 0040 $0.371579 $-762.48

8006-20C

STEEL REINFORCEMENT

LB

0.00 0040 $0.372710 $-5,870.55

0700-10C

FABRIC-GEOTEXTILE TYPE I

SQYD

0.00 0045 $0.650000 $-764.40

1250-00C

STRUCTURAL STEEL

0.00 0045 $0.000000 $-5,032.67
SUBTOT

$0.00