Report_Id:ESTIMATE FINAL updated 6-26-09

Date:03/29/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051140 Estimate Number 0108 Estimate Type  FINAL
District Office MANCHESTER (11360)  Fuson, David D.

Contractor HI-VIEW LLC ADDR SN 0 VC Code VC0000099559
PO BOX 1764
CORBIN , KY , 40702
Pay Period 05/07/2011  TO  11/07/2012
Date Approved 11/27/2012
Primary Proj Number DE11800920540
Project No. FD04 118 0092 004-010
Primary County WHITLEY
Name of Road JELLICO CREEK-WILLIAMSBURG ROAD (KY 92) JL01
Description FROM CORNBREAD BRANCH NEAR OLD JELLICO ROAD EAST TO KY 296
     
     
Date Let 08/05/2005 Formal Acceptance 12/17/2010
Date Awarded 08/12/2005 Date Work Began 08/31/2005
Date Contract Executed 08/25/2005 Open To Traffic 12/17/2010
Date NTP Issued 08/25/2005 Actual Completion Date 06/18/2010

Current Contract Amount

$15,238,337.53

Total to Date

Prev to Date

This Estimate

Original Amount

$11,132,988.01

Total Earnings

$15,173,601.88

$15,133,446.78

$40,155.10

Percent Complete

99.58

Stockpiled Materials

$-0.01

$-0.01

$0.00

Funds Available

$64,735.66

Gross Earnings

$15,173,601.87

$15,133,446.77

$40,155.10

Total Change Orders

$4,105,349.52

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$15,173,601.87

$15,133,446.77

$40,155.10

Contract Id 051140

Change Order Summary

County WHITLEY
Estimate Nbr 0108 Project Number FD04 118 0092 004-010
Contractor HI-VIEW LLC Period 05/07/2011  TO  11/07/2012
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Temporary Access Road Maintenance Approved 11/10/2005 $127,400.00 7.0
002 Fuel Adjustments, Seed Method Change, Value Engineering Approved 09/18/2006 $248,709.23 4.0
003 University of The Cumberlands Access Road & Bon Hollow Road Approved 11/28/2006 $1,272,433.54 63.0
004 Const. Rev. No. 2 / Roadway Excavation / Utility Relocation Approved 04/23/2007 $-125,663.63 0.0
005 Project Extension STA 346+48.06 to STA 370+00 Approved 08/02/2007 $1,756,286.63 0.0
006 Slide Removal RT STA 394+00 - 400+00 Approved 09/11/2007 $77,900.00 4.0
008 Slide Removal RT STA 395+00 to 400+50 Approved 12/13/2007 $83,432.00 0.0
009 Accelerated Completion Approved 04/20/2009 $250,000.00 -80.0
010 Slide Removal Approved 08/13/2009 $86,086.00 0.0
011 Slide Repairs Approved 11/10/2009 $51,229.90 0.0
012 Paint Creek Slide Approved 06/22/2010 $527,536.25 0.0
013 Paint Creek Slide Revisions Approved 08/06/2010 $-250,000.40 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 051140

COMMONWEALTH OF KENTUCKY

County WHITLEY
Contract No

TRANSPORTATION CABINET

Primary Project Number DE11800920540
Estimate Nbr 0108 Period 05/07/2011  TO  11/07/2012
Contractor HI-VIEW LLC
 
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 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 AGGREGATE SIZE NO 2 00078 TON 30.00 30.000 109.360 109.360 25.00 2,734.00
0020 PERFORATED PIPE-6 INCH 01001 LF 2,765.00 2,125.000 2,426.000 2,426.000 12.00 29,112.00
0030 PERFORATED PIPE-8 INCH 01002 LF 355.00 955.000 260.000 260.000 16.00 4,160.00
0040 NON-PERFORATED PIPE-6 INCH 01011 LF 240.00 278.000 528.000 528.000 12.00 6,336.00
0050 NON-PERFORATED PIPE-8 INCH 01012 LF 4.00 4.000 30.000 30.000 12.00 360.00
0060 PERF PIPE HEADWALL TY 1-6 INCH 01021 EACH 21.00 22.000 19.000 19.000 400.00 7,600.00
0070 PERF PIPE HEADWALL TY 1-8 INCH 01022 EACH 1.00 1.000 1.000 1.000 400.00 400.00
0080 PERF PIPE HEADWALL TY 2-6 INCH 01025 EACH 3.00 3.000 5.000 5.000 420.00 2,100.00
0090 PERF PIPE HEADWALL TY 3-6 INCH 01029 EACH 2.00 2.000 1.000 1.000 450.00 450.00
0100 PERF PIPE HEADWALL TY 4-6 INCH 01033 EACH 4.00 4.000 1.000 1.000 500.00 500.00
0110 BARRICADE-TYPE II 02013 EACH 48.00 0.000 0.000 0.000 100.00 0.00
0120 BARRICADE-TYPE III 02014 EACH 24.00 8.000 4.000 4.000 250.00 1,000.00
0130 TEMPORARY DITCH 02159 LF 27,217.00 4,817.000 4,805.000 4,805.000 1.00 4,805.00
0140 ROADWAY EXCAVATION 02200 CUYD 4,174,458.80 4,182,708.800 4,224,742.050 4,224,742.050 1.79 7,562,288.26
0150 FENCE-4 FT CHAIN LINK 02273 LF 420.00 420.000 414.000 414.000 14.85 6,147.90
0160 REMOVE & RESET GUARDRAIL 02383 LF 375.00 825.000 1,275.000 1,275.000 11.90 15,172.50
0170 R/W MARKER RURAL TYPE 1 02434 EACH 280.00 280.000 280.000 280.000 73.90 20,692.00
0180 PLUG WATER WELL 02475 EACH 8.00 8.000 8.000 8.000 1,200.00 9,600.00
0190 CHANNEL LINING CLASS II 02483 TON 1,711.00 861.000 858.510 858.510 12.65 10,860.15
0200 CHANNEL LINING CLASS III 02484 TON 12,016.00 10,855.000 5,630.810 5,630.810 12.65 71,229.74
0210 CHANNEL LINING CLASS IV 02488 CUYD 1,583.70 4,083.700 12,496.520 12,496.520 4.00 49,986.08
0220 CLEARING AND GRUBBING 209 ACRES 02545 LS 1.00 1.000 1.000 1.000 209,000.00 209,000.00
0230 SIGNS 02562 SQFT 226.00 476.000 431.500 431.500 10.00 4,315.00
0240 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 17,323.00 21,623.000 23,157.165 23,157.165 2.00 46,314.33
0250 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 27,000.00 27,000.00
0260 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 20,000.00 20,000.00
0270 TEMPORARY SILT FENCE 02701 LF 330.00 10,830.000 13,326.000 13,326.000 6.00 79,956.00
0280 SILT TRAP TYPE A ALT 1 02703 EACH 35.00 35.000 9.000 9.000 100.00 900.00
0290 SILT TRAP TYPE A 02703 EACH 8.00 18.000 13.000 13.000 150.00 1,950.00
0300 SILT TRAP TYPE B ALT 2 02704 EACH 352.00 512.000 219.000 219.000 50.00 10,950.00
0310 CLEAN SILT TRAP TYPE A ALT 1 02706 EACH 105.00 125.000 11.000 11.000 20.00 220.00
0320 CLEAN SILT TRAP TYPE A ALT 2 02706 EACH 24.00 24.000 4.000 4.000 20.00 80.00
0330 CLEAN SILT TRAP TYPE B 02707 EACH 1,056.00 1,251.000 361.000 361.000 10.00 3,610.00
0340 CLEAN TEMPORARY SILT FENCE 02709 LF 990.00 13,990.000 2,050.000 2,050.000 3.00 6,150.00
0350 STAKING 02726 LS 1.00 1.000 1.000 1.000 100,000.00 100,000.00
0360 EROSION CONTROL BLANKET 05950 SQYD 8,396.00 11,896.000 16,956.360 16,956.360 1.23 20,856.32
0370 TEMPORARY MULCH 05952 SQYD 1,011,560.00 1,056,717.000 93,727.069 93,727.069 0.13 12,184.51
0380 TEMP SEEDING AND PROTECTION 05953 SQYD 69,983.00 215,183.000 239,144.279 239,144.279 0.18 43,045.97
0390 TOPDRESSING FERTILIZER 05966 TON 27.00 29.100 12.000 12.000 490.00 5,880.00
0400 SEEDING AND PROTECTION 05985 SQYD 524,282.00 304,282.000 175,159.516 175,159.516 0.28 49,044.66
0410 SPECIAL SEEDING CROWN VETCH 05989 SQYD 102,427.00 21,636.000 40,230.286 40,230.286 0.18 7,241.45
0420 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 920.00 20,920.000 23,165.000 23,165.000 0.80 18,532.00
0430 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 4,360.00 4,360.000 0.000 0.000 1.60 0.00
0440 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 83.00 483.000 109.000 109.000 5.25 572.25
0450 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 1.000 1.000 100.00 100.00
0460 CRUSHED STONE BASE 00003 TON 690.00 15,787.000 17,350.360 17,350.360 20.00 347,007.20
0470 TRAFFIC BOUND BASE 00020 TON 633.30 3,883.300 3,309.570 3,309.570 12.00 39,714.84
0480 CL1 ASPH BASE 1.00D PG64-22 00211 TON 264.00 264.000 0.000 0.000 67.50 0.00
0490 CL1 ASPH SURF 0.38D PG64-22 00300 TON 82.50 82.500 95.730 95.730 80.00 7,658.40
0500 ENTRANCE PIPE-15 INCH 00440 LF 172.00 319.000 328.000 328.000 26.00 8,528.00
0510 ENTRANCE PIPE-18 INCH 00441 LF 107.00 196.000 296.000 296.000 28.68 8,489.28
0520 ENTRANCE PIPE-24 INCH 00443 LF 186.20 258.200 395.300 395.300 31.95 12,629.83
0530 ENTRANCE PIPE-30 INCH 00445 LF 51.00 95.000 94.600 94.600 34.50 3,263.70
0540 CULVERT PIPE-15 INCH 00461 LF 100.00 100.000 0.000 0.000 32.65 0.00
0550 CULVERT PIPE-18 INCH 00462 LF 527.30 667.900 744.100 744.100 45.48 33,841.66
0560 CULVERT PIPE-24 INCH 00464 LF 719.20 891.200 1,056.200 1,056.200 52.75 55,714.55
0570 CULVERT PIPE-30 INCH 00466 LF 820.80 820.800 820.900 820.900 68.85 56,518.96
0580 CULVERT PIPE-36 INCH 00468 LF 609.70 609.700 609.800 609.800 89.50 54,577.10
0590 CULVERT PIPE-42 INCH 00469 LF 398.60 398.600 398.700 398.700 102.75 40,966.42
0600 CULVERT PIPE-48 INCH 00470 LF 130.20 130.200 130.200 130.200 130.22 16,954.64
0610 CULVERT PIPE-54 INCH 00471 LF 589.00 589.000 589.000 589.000 187.30 110,319.70
0620 CULVERT PIPE-66 INCH 00473 LF 605.20 605.200 605.200 605.200 263.26 159,324.95
0630 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 1.00 1.000 1.000 1.000 2,340.00 2,340.00
0640 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 5.00 5.000 7.000 7.000 2,700.00 18,900.00
0650 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 4.00 4.000 4.000 4.000 3,000.00 12,000.00
0660 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 2.00 2.000 2.000 2.000 3,200.00 6,400.00
0670 DROP BOX INLET TYPE 5F 01517 EACH 2.00 2.000 0.000 0.000 2,600.00 0.00
0680 ROADWAY EXCAVATION 02200 CUYD 474.00 474.000 119.900 119.900 1.79 214.62
0690 CONCRETE-CLASS A 08100 CUYD 96.87 103.620 101.220 101.220 800.00 80,976.00
0700 STEEL REINFORCEMENT 08150 LB 5,997.00 6,037.000 6,005.000 6,005.000 1.00 6,005.00
8000 EW~ Maintain Temporary Access Road Hourly Rate 10103NX HOUR 0.00 220.000 214.350 214.350 225.00 48,228.75
8001 EW~ Blasting - Temporary Access Road 10090NX LS 0.00 1.000 0.390 0.390 10,000.00 3,900.00
8002 SEEDING AND PROTECTION MIXTURE NO. III 05985 SQYD 0.00 435,948.000 743,803.740 743,803.740 0.34 252,893.27
8003 FUEL ADJUSTMENT 10020NS DOLL 0.00 175,000.000 211,620.440 211,620.440 1.00 211,620.44
8004 VALUE ENGINEERING Value Engineering Proposal 1 10121NX DOLL 0.00 4,988.840 4,988.840 4,988.840 1.00 4,988.84
8005 ROADWAY EXCAVATION University of The Cumberlands Access Road 02200 CUYD 0.00 90,504.000 97,548.700 97,548.700 8.00 780,389.60
8006 DROP BOX INLET TYPE 3 University of The Cumberlands Access Road 01496 EACH 0.00 3.000 3.000 3.000 3,000.00 9,000.00
8007 GUARDRAIL-STEEL W BEAM-S FACE University of The Cumberlands Access Road 02351 LF 0.00 4,612.500 5,287.500 5,287.500 22.14 117,065.25
8008 GUARDRAIL END TREATMENT TYPE 7 University of The Cumberlands Access Road 02371 EACH 0.00 20.000 14.000 14.000 1,035.00 14,490.00
8009 CLEARING AND GRUBBING University of The Cumberlands Access Road 02545 LS 0.00 1.000 1.000 1.000 9,330.00 9,330.00
8010 MAINTAIN & CONTROL TRAFFIC University of The Cumberlands Access Road 02650 LS 0.00 1.000 1.000 1.000 25,000.00 25,000.00
8011 STAKING University of The Cumberlands Access Road 02726 LS 0.00 1.000 1.000 1.000 19,607.00 19,607.00
8012 CONCRETE-CLASS B University of The Cumberlands Access Road 02555 CUYD 0.00 50.000 0.000 0.000 275.00 0.00
8013 ROADWAY EXCAVATION Stockpiled SS/DS for ML STA 346+48 to STA 370+00 02200 CUYD 0.00 0.000 3,220.000 3,220.000 4.79 15,423.80
8014 STAKING ML STA 586+50-589+50 & Bon Hollow Road 02726 LS 0.00 1.000 1.000 1.000 1,180.00 1,180.00
8015 CLEARING AND GRUBBING ML STA 586+50-589+50 & Bon Hollow Road 02545 LS 0.00 1.000 1.000 1.000 1,360.00 1,360.00
8016 MAINTAIN & CONTROL TRAFFIC ML STA 586+50-589+50 & Bon Hollow Road 02650 LS 0.00 1.000 1.000 1.000 5,000.00 5,000.00
8017 EW~ Utility Relocation Reimbursement 10090NX LS 0.00 1.000 1.000 1.000 24,048.62 24,048.62
8018 PIPE UNDERCUT 02219 CUYD 0.00 200.000 44.400 44.400 20.00 888.00
8019 CHANNEL LINING CLASS IV Paint Creek Channel Lining 02488 CUYD 0.00 6,058.000 6,386.910 6,386.910 11.00 70,256.01
8020 ASPHALT SEAL AGGREGATE Project Extension 00100 TON 0.00 70.000 26.444 26.444 86.63 2,290.84
8021 LEVELING & WEDGING PG64-22 Project Extension 00190 TON 0.00 200.000 104.480 104.480 69.30 7,240.46
8022 CL1 ASPH BASE 1.00D PG64-22 Project Extension 00211 TON 0.00 3,630.000 0.000 0.000 61.95 0.00
8023 CL2 ASPH BASE 1.00D PG64-22 Project Extension 00212 TON 0.00 5,537.000 8,756.100 8,756.100 61.95 542,440.39
8024 EMULSIFIED ASPHALT RS-2 Project Extension 00291 TON 0.00 8.500 3.939 3.939 525.00 2,067.97
8025 DROP BOX INLET TYPE 1 Project Extension 01490 EACH 0.00 2.000 2.000 2.000 3,000.00 6,000.00
8026 DELINEATOR FOR BARRIER-WHITE Project Extension 01984 EACH 0.00 50.000 0.000 0.000 10.00 0.00
8027 RELOCATE TEMP CONC MED BARRIER Project Extension 02003 LF 0.00 1,000.000 480.000 480.000 3.00 1,440.00
8028 EMBANKMENT IN PLACE Project Extension 02230 CUYD 0.00 74,990.000 75,023.110 75,023.110 9.85 738,977.63
8029 GUARDRAIL-STEEL W BEAM-S FACE Project Extension 02351 LF 0.00 2,425.000 1,850.000 1,850.000 17.75 32,837.50
8030 GUARDRAIL TERMINAL SECTION NO 1 Project Extension 02360 EACH 0.00 4.000 4.000 4.000 47.25 189.00
8031 REMOVE GUARDRAIL Project Extension 02381 LF 0.00 1,925.000 1,431.250 1,431.250 1.47 2,103.93
8032 GUARDRAIL END TREATMENT TYPE 4A Project Extension 02391 EACH 0.00 2.000 1.000 1.000 2,113.65 2,113.65
8033 CLEARING AND GRUBBING Project Extension (12 Acres) 02545 LS 0.00 1.000 1.000 1.000 30,000.00 30,000.00
8034 MAINTAIN & CONTROL TRAFFIC Project Extension 02650 LS 0.00 1.000 1.000 1.000 100,000.00 100,000.00
8035 DIVERSIONS (BY-PASS DETOURS) Project Extension 02651 LS 0.00 1.000 1.000 1.000 20,000.00 20,000.00
8036 SAFELOADING Project Extension 02690 CUYD 0.00 30.500 0.000 0.000 150.00 0.00
8037 STAKING Project Extension 02726 LS 0.00 1.000 1.000 1.000 20,000.00 20,000.00
8038 CRASH CUSHION TYPE VI-T Project Extension 02894 EACH 0.00 2.000 0.000 0.000 5,092.50 0.00
8039 RELOCATE CRASH CUSHION Project Extension 02898 EACH 0.00 4.000 0.000 0.000 1,470.00 0.00
8040 PAVE STRIPING REMOVAL-4 INCH Project Extension 06530 LF 0.00 12,500.000 641.000 641.000 0.85 544.85
8041 TEMP CONC MED BARRIER Project Extension 20471ES509 LF 0.00 500.000 820.000 820.000 25.00 20,500.00
8042 EW~ Slide Removal RT STA 394+00 - 400+00 10098NX DOLL 0.00 0.000 0.000 0.000 1.00 0.00
8043 CL2 ASPH BASE 1.00D PG64-22 ML Base STA 542+00 to STA 629+00 & Approaches 00212 TON 0.00 0.000 0.000 0.000 55.91 0.00
8044 CL2 ASPH SURF 0.38D PG64-22 ML Surface STA 542+00 to STA 629+00 & Approaches 00301 TON 0.00 0.000 0.000 0.000 59.06 0.00
8045 MOBILIZATION FOR MILL & TEXT ML STA 542+00 to STA 629+00 & Approaches 02676 LS 0.00 0.000 0.000 0.000 5,850.00 0.00
8046 ASPH PAVE MILLING & TEXTURING ML STA 542+00 to STA 629+00 & Approaches 02677 TON 0.00 0.000 0.000 0.000 31.50 0.00
8047 GUARDRAIL END TREATMENT TYPE 3 ML STA 542+00 to STA 629+00 & Approaches 02373 EACH 0.00 0.000 0.000 0.000 800.00 0.00
8048 CLEARING AND GRUBBING ML STA 542+00 to STA 629+00 & Approaches (1 Acre) 02545 LS 0.00 0.000 0.000 0.000 8,000.00 0.00
8049 ROADWAY EXCAVATION ML STA 542+00 to STA 629+00 & Approaches 02200 CUYD 0.00 0.000 0.000 0.000 4.00 0.00
8050 DIVERSIONS (BY-PASS DETOURS) ML STA 542+00 to STA 629+00 & Approaches 02651 LS 0.00 0.000 0.000 0.000 10,000.00 0.00
8051 MAINTAIN & CONTROL TRAFFIC ML STA 542+00 to STA 629+00 & Approaches 02650 LS 0.00 0.000 0.000 0.000 30,000.00 0.00
8052 REMOVE PAVEMENT ML STA 542+00 to STA 629+00 & Approaches 02091 SQYD 0.00 0.000 0.000 0.000 15.00 0.00
8053 STAKING ML STA 542+00 to STA 629+00 & Approaches 02726 LS 0.00 0.000 0.000 0.000 15,000.00 0.00
8054 PAVE STRIPING-PERM PAINT-4 IN ML STA 542+00 to STA 629+00 & Approaches 06514 LF 0.00 0.000 0.000 0.000 0.26 0.00
8055 PAVE MARKING-THERMO STOP BAR-12IN ML STA 542+00 to STA 629+00 & Approaches 06567 LF 0.00 0.000 0.000 0.000 9.75 0.00
8056 ROADWAY EXCAVATION Slide Removal RT STA 395+00 to 400+50 02200 CUYD 0.00 40,952.000 40,952.000 40,952.000 3.50 143,332.00
8057 ACCELERATION COST STA 370+00 to 430+00 10075NX DOLL 0.00 1.000 1.000 1.000 50,000.00 50,000.00
8058 ACCELERATION COST STA 545+00 to 625+00 10075NX DOLL 0.00 1.000 1.000 1.000 50,000.00 50,000.00
8059 ACCELERATION COST STA 430+00 to 545+00 10075NX DOLL 0.00 1.000 1.000 1.000 50,000.00 50,000.00
8060 INCENTIVE/DISINCENTIVE Overall Completion $3,000 per day 02571 DOLL 0.00 0.000 0.000 0.000 100,000.00 0.00
8061 ROADWAY EXCAVATION Removal of slide 02200 CUYD 0.00 9,000.000 7,476.200 7,476.200 4.00 29,904.80
8062 ROADWAY EXCAVATION Replacement of slide 02200 CUYD 0.00 8,000.000 4,841.600 4,841.600 4.50 21,787.20
8063 ROADWAY EXCAVATION Stabilization of slide 02200 CUYD 0.00 8,000.000 7,900.000 7,900.000 1.00 7,900.00
8064 HORIZONTAL DRAIN 22410EN LF 0.00 1,840.000 1,840.000 1,840.000 26.99 49,661.60
8066 EW~ Horizontal Drain Prep 10090NX LS 0.00 1.000 1.000 1.000 11,960.00 11,960.00
8067 ROADWAY EXCAVATION Paint Creek Slide Finger Drains 02200 CUYD 0.00 1,400.000 2,618.000 2,618.000 20.00 52,360.00
8068 CHANNEL LINING CLASS III Paint Creek Slide Finger Drains 02484 TON 0.00 2,010.000 2,995.610 2,995.610 31.33 93,852.46
8069 CRUSHED AGGREGATE SIZE NO 2 Paint Creek Slide Repair 00078 TON 0.00 6,050.000 6,049.560 6,049.560 19.75 119,478.81
8070 ROADWAY EXCAVATION Paint Creek Slide Repair 02200 CUYD 0.00 13,751.000 20,387.480 20,387.480 12.50 254,843.50
8071 SPECIAL EXCAVATION 02204 CUYD 0.00 225.000 0.000 0.000 75.00 0.00
8072 ROADWAY EXCAVATION-SPECIAL Slide RT Sta 400+20 22978EN CUYD 0.00 0.000 0.000 0.000 3.75 0.00
8073 EMBANKMENT IN PLACE Slide Embankment 02230 CUYD 0.00 8,900.000 0.000 0.000 10.00 0.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0002 BRIDGE
0710 CONCRETE-CLASS A 08100 CUYD 160.30 160.300 161.200 161.200 296.00 47,715.20
0720 STEEL REINFORCEMENT 08150 LB 28,642.00 28,642.000 28,642.000 28,642.000 0.74 21,195.08
0730 FOUNDATION PREPARATION DRAWING NO. 24914 08003 LS 1.00 1.000 1.000 1.000 8,216.34 8,216.34
0740 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 665.00 665.000 270.300 270.300 60.00 16,218.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0003 BRIDGE
0750 CONCRETE-CLASS A 08100 CUYD 600.30 600.300 600.300 600.300 296.00 177,688.80
0760 STEEL REINFORCEMENT 08150 LB 156,179.00 156,179.000 156,179.000 156,179.000 0.74 115,572.46
0770 FOUNDATION PREPARATION DRAWING NO. 24915 08003 LS 1.00 1.000 1.000 1.000 6,573.07 6,573.07
0780 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 40.400 40.400 60.00 2,424.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0004 BRIDGE
0790 CONCRETE-CLASS A 08100 CUYD 181.30 181.300 183.600 183.600 296.00 54,345.60
0800 STEEL REINFORCEMENT 08150 LB 29,704.00 29,704.000 30,080.832 30,080.832 0.74 22,259.81
0810 FOUNDATION PREPARATION DRAWING NO. 24916 08003 LS 1.00 1.000 1.000 1.000 4,929.80 4,929.80
0820 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 20.000 20.000 60.00 1,200.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0005 BRIDGE
0830 CONCRETE-CLASS A 08100 CUYD 150.40 150.400 150.400 150.400 296.00 44,518.40
0840 STEEL REINFORCEMENT 08150 LB 21,860.00 21,860.000 21,860.000 21,860.000 0.74 16,176.40
0850 FOUNDATION PREPARATION DRAWING NO. 24917 08003 LS 1.00 1.000 1.000 1.000 7,394.71 7,394.71
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0006 BRIDGE
0860 CONCRETE-CLASS A 08100 CUYD 180.00 180.000 180.000 180.000 296.00 53,280.00
0870 STEEL REINFORCEMENT 08150 LB 31,156.00 31,156.000 31,156.000 31,156.000 0.74 23,055.44
0880 FOUNDATION PREPARATION DRAWING NO. 24918 08003 LS 1.00 1.000 1.000 1.000 4,929.80 4,929.80
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0007 BRIDGE
0890 CONCRETE-CLASS A 08100 CUYD 103.70 103.700 103.700 103.700 296.00 30,695.20
0900 STEEL REINFORCEMENT 08150 LB 7,877.00 7,877.000 7,877.000 7,877.000 0.74 5,828.98
0910 FOUNDATION PREPARATION DRAWING NO. 24919 08003 LS 1.00 1.000 1.000 1.000 4,929.80 4,929.80
0920 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 0.000 0.000 60.00 0.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0008 BRIDGE
0930 CONCRETE-CLASS A 08100 CUYD 652.00 652.000 658.010 658.010 296.00 194,770.96
0940 STEEL REINFORCEMENT 08150 LB 108,606.00 108,606.000 108,739.070 108,739.070 0.74 80,466.91
0950 FOUNDATION PREPARATION DRAWING NO. 24920 08003 LS 1.00 1.000 1.000 1.000 6,573.07 6,573.07
0960 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 0.000 0.000 60.00 0.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0009 BRIDGE
0970 CONCRETE-CLASS A 08100 CUYD 286.10 286.100 286.100 286.100 296.00 84,685.60
0980 STEEL REINFORCEMENT 08150 LB 52,316.00 52,316.000 52,316.000 52,316.000 0.74 38,713.84
0990 FOUNDATION PREPARATION DRAWING NO. 24922 08003 LS 1.00 1.000 1.000 1.000 4,929.80 4,929.80
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0010 DEMOBILIZATION
1000 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 264,500.00 264,500.00
1010 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 160,620.39 40,155.09 160,620.39
8065 DEMOBILIZATION Paint Creek Horizontal Drains 02569 LS 0.00 1.000 1.000 1.000 2,835.00 2,835.00
Project DE11800920540 Fed/State Project Number FD04 118 0092 004-010 Category 0011 LANDSCAPING
1020 TREE 20000ES724 EACH 715.00 0.000 0.000 0.000 12.70 0.00
1030 SHRUB 20001ES724 EACH 4,135.00 0.000 0.000 0.000 12.70 0.00
1040 GRASS SEEDING 20489ED LB 85.00 0.000 0.000 0.000 37.25 0.00
1050 HERBACEOUS MIX 20490ED LB 65.00 0.000 0.000 0.000 107.00 0.00
1060 WILD FLOWER MIX 20491ED LB 245.00 0.000 0.000 0.000 57.50 0.00
1070 EROSION CONTROL BLANKET 05950 SQYD 15,790.00 15,790.000 300.000 300.000 2.22 666.00
1080 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 200.00 200.000 0.000 0.000 4.00 0.00
1090 TOPSOIL FURNISHED AND PLACED 05997 CUYD 5,250.00 5,250.000 5,236.000 5,236.000 6.00 31,416.00
1100 CONSTRUCTED RIFFLES 21055ED SQFT 57.00 0.000 0.000 0.000 100.00 0.00
1110 CROSS VANE 21057ED LF 1,650.00 0.000 0.000 0.000 75.00 0.00
1120 ENERGY DISSIPATING POOL 21056ND EACH 6.00 0.000 0.000 0.000 1,600.00 0.00
1130 LIVE STAKES 21057ND EACH 11,950.00 0.000 0.000 0.000 5.55 0.00

SUBTOT

$40,155.09

$15,173,601.70

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0840-1-0I

Steel Reinforcement

LB

22,884.00 0003 $0.351000 $8,032.28

0940-1-0I

Steel Reinforcement

LB

111,069.00 0003 $0.351000 $38,985.21

0760-1-0I

Steel Reinforcement

LB

156,179.00 0017 $0.090450 $14,126.39

0550-1-0I

18" Culvert Pipe

LF

175.50 0019 $10.960000 $1,923.48

0560-1-0I

24" Culvert Pipe

LF

118.80 0019 $17.680000 $2,100.38

0590-1-0I

42" Culvert Pipe

LF

142.40 0019 $33.610000 $4,786.06

0600-1-0I

48" Culvert Pipe

LF

130.20 0019 $38.380000 $4,997.07

0620-1-0I

66" Culvet Pipe

LF

313.20 0019 $84.430000 $26,443.47

0560-4-0I

STA 573+42

LF

98.70 0025 $17.420000 $1,719.35

0560-3-0I

STA 564+89

LF

113.50 0025 $17.190000 $1,951.06

0560-2-0I

STA 546+57

LF

76.20 0025 $18.010000 $1,372.36

0570-1-0I

STA 558+41

LF

97.30 0025 $21.170000 $2,059.84

0580-1-0I

Culvert STA 551+70

LF

108.10 0025 $28.535060 $3,084.63

0500-2-0I

Entrance STA 429+75 Pipe & Bands

LF

77.00 0031 $7.410000 $570.57

0500-1-0I

Entrance STA 386+00 Pipe & Bands

LF

35.00 0031 $7.540000 $263.90

0530-1-0I

Pipe & Bands Entrance STA 386+00

LF

51.00 0031 $14.510000 $740.01

0590-2-0I

ML STA 391+92 Pipe & Bands

LF

99.80 0031 $33.080000 $3,301.38

0620-3-0I

Entrance STA 409+50 Pipe & Bands

LF

151.00 0031 $79.370000 $11,984.87

0620-2-0I

Entrance STA 406+00 Pipe & Bands

LF

141.00 0031 $78.960000 $11,133.36

0550-3-0I

Culvert Pipe & Bands STA 51+84

LF

113.90 0033 $12.470000 $1,420.33

0550-2-0I

Culvert Pipe & Bands STA 533+20

LF

175.50 0033 $12.490000 $2,191.99

0560-5-0I

Culvert Pipe & Bands STA 514+03

LF

168.40 0033 $17.320000 $2,916.68

0570-3-0I

Culvert Pipe & Bands STA 518+42

LF

135.20 0033 $20.540000 $2,777.00

0570-2-0I

Culvert Pipe & Bands STA 530+46

LF

155.20 0033 $20.830000 $3,232.81

0590-3-0I

Culvert Pipe & Bands STA 526+43

LF

156.40 0033 $33.220000 $5,195.60

0610-1-0I

Culvert Pipe and Bands

LF

131.00 0033 $42.870000 $5,615.97

0540-1-0I

15" Culvert Pipe & Bands

LF

100.00 0039 $10.550000 $1,055.00

0560-6-0I

24" Culvert Pipe & Bands

LF

143.60 0039 $17.270000 $2,479.97

0570-4-0I

30" Culvert Pipe & Bands

LF

203.50 0039 $20.780000 $4,228.73

0580-2-0I

36" Culvert Pipe & Bands

LF

429.60 0039 $28.980000 $12,449.80

0940-1-0A

Steel Reinforcement

LB

13,310.92 0003 $0.351000 $-4,672.13

0940-1-0A

Steel Reinforcement

LB

33,047.81 0004 $0.351000 $-11,599.78

0840-1-0A

Steel Reinforcement

LB

4,852.96 0005 $0.351000 $-1,703.39

0940-1-0A

Steel Reinforcement

LB

3,354.06 0005 $0.351000 $-1,177.28

0840-1-0A

Steel Reinforcement

LB

5,432.89 0006 $0.351000 $-1,906.94

0940-1-0A

Steel Reinforcement

LB

2,018.57 0007 $0.351000 $-708.52

0940-1-0A

Steel Reinforcement

LB

2,018.57 0008 $0.351000 $-708.52

0940-1-0A

Steel Reinforcement

LB

10,593.92 0009 $0.351000 $-3,718.47

0940-1-0A

Steel Reinforcement

LB

9,056.99 0010 $0.351000 $-3,179.00

0840-1-0A

Steel Reinforcement

LB

4,761.89 0011 $0.351000 $-1,671.42

0940-1-0A

Steel Reinforcement

LB

1,226.07 0011 $0.351000 $-430.35

0840-1-0A

Steel Reinforcement

LB

2,677.71 0012 $0.351000 $-939.88

0940-1-0A

Steel Reinforcement

LB

12,402.87 0013 $0.351000 $-4,353.41

0940-1-0A

Steel Reinforcement

LB

9,608.16 0014 $0.351000 $-3,372.46

0940-1-0A

Steel Reinforcement

LB

14,431.02 0015 $0.351000 $-5,065.29

0760-1-0A

Steel Reinforcement

LB

25,835.00 0017 $0.090450 $-2,336.78

0760-1-0A

Steel Reinforcement

LB

24,717.00 0018 $0.090450 $-2,235.65

0590-1-0A

42" Culvert Pipe

LF

142.40 0019 $33.610000 $-4,786.06

0760-1-0A

Steel Reinforcement

LB

15,168.00 0019 $0.090450 $-1,371.95

0560-1-0A

24" Culvert Pipe

LF

118.80 0020 $17.680000 $-2,100.38

0600-1-0A

48" Culvert Pipe

LF

130.20 0020 $38.380000 $-4,997.07

0760-1-0A

Steel Reinforcement

LB

7,441.00 0020 $0.090450 $-673.04

0620-1-0A

66" Culvet Pipe

LF

313.20 0021 $84.430000 $-26,443.47

0760-1-0A

Steel Reinforcement

LB

23,468.00 0021 $0.090450 $-2,122.68

0760-1-0A

Steel Reinforcement

LB

10,381.00 0022 $0.090450 $-938.96

0760-1-0A

Steel Reinforcement

LB

23,287.00 0024 $0.090450 $-2,106.31

0760-1-0A

Steel Reinforcement

LB

18,212.00 0025 $0.090450 $-1,647.28

0560-4-0A

STA 573+42

LF

98.70 0026 $17.420000 $-1,719.35

0560-3-0A

STA 564+89

LF

98.70 0026 $17.190000 $-1,696.65

0560-2-0A

STA 546+57

LF

76.20 0026 $18.010000 $-1,372.36

0760-1-0A

Steel Reinforcement

LB

7,670.00 0026 $0.090450 $-693.75

0560-3-0A

STA 564+89

LF

14.80 0027 $17.190000 $-254.41

0580-1-0A

Culvert STA 551+70

LF

108.10 0027 $28.535060 $-3,084.63

0550-1-0A

18" Culvert Pipe

LF

86.50 0030 $10.960000 $-948.04

0620-3-0A

Entrance STA 409+50 Pipe & Bands

LF

151.00 0035 $79.370000 $-11,984.87

0620-2-0A

Entrance STA 406+00 Pipe & Bands

LF

141.00 0035 $78.960000 $-11,133.36

0570-3-0A

Culvert Pipe & Bands STA 518+42

LF

97.30 0036 $20.540000 $-1,998.54

0570-2-0A

Culvert Pipe & Bands STA 530+46

LF

97.30 0036 $20.830000 $-2,026.76

0570-1-0A

STA 558+41

LF

97.30 0036 $21.170000 $-2,059.84

0570-0-0A

CULVERT PIPE-30 INCH

0.00 0036 $ $4,025.30

0620-0-0A

CULVERT PIPE-66 INCH

0.00 0036 $ $11,133.36

0610-1-0A

Culvert Pipe and Bands

LF

131.00 0038 $42.870000 $-5,615.97

0570-4-0A

30" Culvert Pipe & Bands

LF

203.50 0039 $20.780000 $-4,228.73

0570-3-0A

Culvert Pipe & Bands STA 518+42

LF

37.90 0039 $20.540000 $-778.46

0570-2-0A

Culvert Pipe & Bands STA 530+46

LF

57.90 0039 $20.830000 $-1,206.05

0580-2-0A

36" Culvert Pipe & Bands

LF

239.30 0043 $28.980000 $-6,934.91

0550-3-0A

Culvert Pipe & Bands STA 51+84

LF

113.90 0048 $12.470000 $-1,420.33

0550-2-0A

Culvert Pipe & Bands STA 533+20

LF

113.90 0048 $12.490000 $-1,422.61

0550-1-0A

18" Culvert Pipe

LF

89.00 0048 $10.960000 $-975.44

0560-6-0A

24" Culvert Pipe & Bands

LF

143.60 0048 $17.270000 $-2,479.97

0550-2-0A

Culvert Pipe & Bands STA 533+20

LF

61.60 0051 $12.490000 $-769.38

0500-2-0A

Entrance STA 429+75 Pipe & Bands

LF

40.00 0053 $7.410000 $-296.40

0500-1-0A

Entrance STA 386+00 Pipe & Bands

LF

35.00 0053 $7.540000 $-263.90

0500-2-0A

Entrance STA 429+75 Pipe & Bands

LF

26.00 0054 $7.410000 $-192.66

0590-3-0A

Culvert Pipe & Bands STA 526+43

LF

156.40 0058 $33.220000 $-5,195.60

0590-2-0A

ML STA 391+92 Pipe & Bands

LF

99.80 0058 $33.080000 $-3,301.38

0580-2-0A

36" Culvert Pipe & Bands

LF

190.30 0059 $28.980000 $-5,514.89

0500-2-0A

Entrance STA 429+75 Pipe & Bands

LF

11.00 0062 $7.410000 $-81.51

0530-1-0A

Pipe & Bands Entrance STA 386+00

LF

51.00 0072 $14.510000 $-740.01

0840-10C

Steel Reinforcement

LB

0.00 0016 $0.351000 $-1,810.65

0560-50C

Culvert Pipe & Bands STA 514+03

LF

0.00 0039 $17.319952 $-2,916.68

0620-00C

CULVERT PIPE-66 INCH

0.00 0042 $0.000000 $-11,133.36

0540-10C

15" Culvert Pipe & Bands

LF

0.00 0103 $10.550000 $-1,055.00

0570-00C

CULVERT PIPE-30 INCH

0.00 0107 $0.000000 $-4,025.30
SUBTOT

$-0.01