Report_Id:ESTIMATE FINAL updated 6-26-09

Date:07/28/2011

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051206 Estimate Number 0076 Estimate Type  FINAL
District Office PADUCAH (01340)  Looper, Jason W. P.E.

Contractor JIM SMITH CONTRACTING COMPANY LLC AND AFFILIATES ADDR SN 0 VC Code VC0000115144
AND AFFILIATE
1108 DOVER RD
GRAND RIVERS , KY , 42045
Pay Period 09/04/2009  TO  10/06/2010
Date Approved 11/15/2010
Primary Proj Number DE04200800506
Project No. FD04 042 0080 NEW-LOC
Primary County GRAVES
Name of Road MURRAY-MAYFIELD ROAD(KY80)
Description FROM THE INTERSECTION OF THE KY 21 TRUCK ROUTE EAST OF MAYFIELD, EASTERLY TO 0.012 NORTH OF KY 1124.
     
     
Date Let 02/04/2005 Formal Acceptance 04/22/2009
Date Awarded 02/16/2005 Date Work Began 03/23/2005
Date Contract Executed 02/28/2005 Open To Traffic 11/27/2007
Date NTP Issued 02/28/2005 Actual Completion Date 11/27/2007

Current Contract Amount

$16,592,079.80

Total to Date

Prev to Date

This Estimate

Original Amount

$15,178,281.03

Total Earnings

$16,589,266.66

$16,436,383.65

$152,883.01

Percent Complete

99.97

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$4,550.24

Gross Earnings

$16,589,266.66

$16,436,383.65

$152,883.01

Total Change Orders

$1,413,798.77

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$16,587,529.56

$16,434,646.55

$152,883.01

Contract Id 051206

Change Order Summary

County GRAVES
Estimate Nbr 0076 Project Number FD04 042 0080 NEW-LOC
Contractor JIM SMITH CONTRACTING COMPANY LLC AND AFFILIATES Period 09/04/2009  TO  10/06/2010
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Project Identification Signs Approved 07/13/2005 $400.00 0.0
002 Shot Rock and Filter Fabric for Stabilization Approved 07/15/2005 $496,150.00 30.0
003 Overrun on Type III Filter Fabric Approved 09/20/2005 $61,800.00 4.0
004 Establish price for Type 3 Metal End Section - 1200mm Approved 03/15/2006 $9,000.00 1.0
005 Fuel - Asphalt- Lot Pay and Time Extension Approved 03/22/2007 $548,407.00 60.0
006 Rideability Approved 04/01/2008 $0.00 0.0
007 Cement Stabilization & Hydromulch Approved 09/03/2009 $163,168.39 0.0
008 Fuel Adjustment Approved 05/04/2010 $5,000.00 0.0
009 Asphalt Adjustment and Piling Approved 07/14/2010 $96,625.00 0.0
010 Piling Overrun Approved 09/20/2010 $33,248.38 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

OTHER

0055

$-88,729.16

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

DE04200800506 0010 CRUSHED STONE BASE FUEL 0015

0.00

$0.00

$15.11

DE04200800506 0530 EMBANKMENT IN PLACE FUEL 0015

0.00

$0.00

$7,668.52

DE04200800506 9000 STABILIZED AGGREGATE BASE FUEL 0015

0.00

$0.00

$495.39

DE04200800506 0530 EMBANKMENT IN PLACE FUEL 0016

0.00

$0.00

$10,327.80

DE04200800506 0010 CRUSHED STONE BASE FUEL 0018

0.00

$0.00

$9.56

DE04200800506 0520 GRANULAR EMBANKMENT FUEL 0018

0.00

$0.00

$5,527.02

DE04200800506 0530 EMBANKMENT IN PLACE FUEL 0018

0.00

$0.00

$14,934.03

DE04200800506 9000 STABILIZED AGGREGATE BASE FUEL 0018

0.00

$0.00

$632.94

DE04200800506 9000 STABILIZED AGGREGATE BASE FUEL 0018

0.00

$0.00

$1,674.10

DE04200800506 0010 CRUSHED STONE BASE FUEL 0020

0.00

$0.00

$11.81

DE04200800506 0080 ASPHALT CURING SEAL FUEL OR ASPHALT PRICE ADJUSTMENT 0020

0.00

$0.00

$182.49

DE04200800506 0520 GRANULAR EMBANKMENT FUEL 0020

0.00

$0.00

$4,577.68

DE04200800506 0530 EMBANKMENT IN PLACE FUEL 0020

0.00

$0.00

$4,414.43

DE04200800506 9000 STABILIZED AGGREGATE BASE FUEL 0020

0.00

$0.00

$928.88

DE04200800506 0010 CRUSHED STONE BASE FUEL 0024

0.00

$0.00

$534.07

DE04200800506 0520 GRANULAR EMBANKMENT FUEL 0024

0.00

$0.00

$40.54

DE04200800506 0530 EMBANKMENT IN PLACE FUEL 0024

0.00

$0.00

$1,491.24

DE04200800506 9000 STABILIZED AGGREGATE BASE FUEL 0024

0.00

$0.00

$8.23

DE04200800506 0050 CL2 ASPH BASE 19.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0028

0.00

$0.00

$203.92

DE04200800506 0010 CRUSHED STONE BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0033

0.00

$0.00

$5.28

DE04200800506 0010 CRUSHED STONE BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0033

0.00

$0.00

$87.81

DE04200800506 0050 CL2 ASPH BASE 19.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0033

0.00

$0.00

$985.47

DE04200800506 0530 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0033

0.00

$0.00

$181.66

DE04200800506 9000 STABILIZED AGGREGATE BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0033

0.00

$0.00

$147.77

DE04200800506 0050 CL2 ASPH BASE 19.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0038

0.00

$0.00

$234.39

DE04200800506 0050 CL2 ASPH BASE 19.0D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0038

0.00

$0.00

$29,026.60

DE04200800506 0010 CRUSHED STONE BASE FUEL 0041

0.00

$0.00

$5.28

DE04200800506 0010 CRUSHED STONE BASE FUEL 0041

0.00

$0.00

$1,487.73

DE04200800506 0010 CRUSHED STONE BASE FUEL 0041

0.00

$0.00

$18.04

DE04200800506 0530 EMBANKMENT IN PLACE FUEL 0041

0.00

$0.00

$2,871.37

DE04200800506 0740 CEMENT NON-SPEC MATERIAL DEDUCTION 0051

0.00

$0.00

$-2,597.85

DE04200800506 0740 CEMENT NON-SPEC MATERIAL DEDUCTION 0052

0.00

$0.00

$860.75

Contract Id 051206

COMMONWEALTH OF KENTUCKY

County GRAVES
Contract No E5

TRANSPORTATION CABINET

Primary Project Number DE04200800506
Estimate Nbr 0076 Period 09/04/2009  TO  10/06/2010
Contractor JIM SMITH CONTRACTING COMPANY LLC AND AFFILIATES
 
Project DE04200800506 Fed/State Project Number FD04 042 0080 NEW-LOC 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 00003M MTON 91,767.00 91,767.000 71,502.680 71,502.680 14.50 1,036,788.86
0020 CEMENT STABILIZED ROADBED 00008M SQ M 123,293.00 137,569.530 137,569.530 137,569.530 1.97 271,011.97
0030 CRUSHED AGGREGATE SIZE NO 2 00078M MTON 9.00 9.000 0.000 0.000 16.59 0.00
0040 ASPHALT SEAL AGGREGATE 00100M MTON 614.00 614.000 451.190 451.190 42.00 18,949.98
0050 CL2 ASPH BASE 19.0D PG64-22 00221M MTON 45,879.00 59,797.000 64,197.950 64,197.950 40.00 2,567,918.00
0060 EMULSIFIED ASPHALT RS-2 00291M MTON 75.20 75.200 72.920 72.920 385.00 28,074.20
0070 CL1 ASPH SURF 9.50D PG64-22 00300M MTON 5,058.00 5,058.000 4,586.640 4,586.640 45.00 206,398.80
0080 ASPHALT CURING SEAL 00358M MTON 136.00 157.370 157.370 157.370 253.87 39,951.52
0090 ENTRANCE PIPE-375 MM 00440M M 120.90 120.900 127.000 127.000 48.84 6,202.68
0100 ENTRANCE PIPE-450 MM 00441M M 75.00 75.000 60.880 60.880 54.62 3,325.26
0110 ENTRANCE PIPE-600 MM 00443M M 65.90 65.900 51.800 51.800 64.90 3,361.82
0120 ENTRANCE PIPE-750 MM 00445M M 30.60 30.600 30.690 30.690 80.41 2,467.78
0130 ENTRANCE PIPE-600 MM EQUIV 00452M M 12.20 12.200 12.200 12.200 71.15 868.03
0140 ENTRANCE PIPE-750 MM EQUIV 00454M M 75.40 75.400 75.400 75.400 83.05 6,261.97
0150 CULVERT PIPE-450 MM 00462M M 841.60 841.600 848.640 848.640 97.46 82,708.45
0160 CULVERT PIPE-600 MM 00464M M 67.10 67.100 67.100 67.100 102.38 6,869.69
0170 CULVERT PIPE-900 MM 00468M M 220.40 220.400 199.490 199.490 173.70 34,651.41
0180 CULVERT PIPE-1050 MM 00469M M 74.10 74.100 74.100 74.100 199.23 14,762.94
0190 CULVERT PIPE-1200 MM 00470M M 125.40 125.400 167.100 167.100 226.24 37,804.70
0200 CULVERT PIPE-600 MM EQUIV 00492M M 13.40 13.400 13.400 13.400 126.21 1,691.21
0210 CULVERT PIPE-750 MM EQUIV 00494M M 26.60 26.600 26.600 26.600 128.89 3,428.47
0220 CULVERT PIPE-900 MM EQUIV 00496M M 8.80 8.800 0.000 0.000 181.17 0.00
0230 CULVERT PIPE-1050 MM EQUIV 00498M M 55.80 55.800 55.800 55.800 212.24 11,842.99
0240 CULVERT PIPE-1500 MM EQUIV 00501M M 28.70 28.700 28.700 28.700 352.33 10,111.87
0250 STORM SEWER PIPE-450 MM 00522M M 52.80 52.800 31.100 31.100 58.06 1,805.66
0260 PERFORATED PIPE-100 MM 01000M M 268.00 268.000 165.290 165.290 11.12 1,838.02
0270 NON-PERFORATED PIPE-100 MM 01010M M 65.00 65.000 25.290 25.290 9.19 232.41
0280 REMOVE PIPE 01310M M 37.00 37.000 37.000 37.000 13.54 500.98
0290 PERF PIPE HEADWALL TY 1-100 MM 01020M EACH 4.00 4.000 2.000 2.000 285.96 571.92
0300 PERF PIPE HEADWALL TY 3-100 MM 01028M EACH 5.00 5.000 3.000 3.000 313.82 941.46
0310 PERF PIPE HEADWALL TY 4-100 MM 01032M EACH 2.00 2.000 0.000 0.000 313.82 0.00
0320 METAL END SECTION TY 1-375 MM 01370M EACH 18.00 18.000 16.000 16.000 372.25 5,956.00
0330 METAL END SECTION TY 1-450 MM 01371M EACH 8.00 8.000 8.000 8.000 577.47 4,619.76
0340 METAL END SECTION TY 1-600 MM 01373M EACH 12.00 12.000 12.000 12.000 813.37 9,760.44
0350 METAL END SECTION TY 1-750 MM 01374M EACH 20.00 20.000 20.000 20.000 1,270.92 25,418.40
0360 METAL END SECTION TY 1-900 MM 01375M EACH 2.00 2.000 2.000 2.000 1,850.12 3,700.24
0370 METAL END SECTION TY 1-1050 MM 01376M EACH 4.00 4.000 4.000 4.000 3,177.10 12,708.40
0380 METAL END SECTION TY 3-450 MM 01391M EACH 8.00 8.000 8.000 8.000 325.85 2,606.80
0390 METAL END SECTION TY 3-600 MM 01393M EACH 4.00 4.000 4.000 4.000 579.98 2,319.92
0400 METAL END SECTION TY 3-750 MM 01394M EACH 4.00 4.000 4.000 4.000 1,061.09 4,244.36
0410 METAL END SECTION TY 3-900 MM 01395M EACH 2.00 2.000 4.000 4.000 1,771.08 7,084.32
0420 METAL END SECTION TY 3-1050 MM 01396M EACH 2.00 2.000 2.000 2.000 2,690.62 5,381.24
0430 METAL END SECTION TY 3-1500 MM 01399M EACH 2.00 2.000 2.000 2.000 5,381.78 10,763.56
0440 METAL END SECTION TY 4-450 MM 01411M EACH 4.00 4.000 2.000 2.000 364.60 729.20
0450 METAL END SECTION TY 4-900 MM 01415M EACH 2.00 2.000 0.000 0.000 2,470.42 0.00
0460 DROP BOX INLET TYPE 5D 01511 EACH 33.00 33.000 33.000 33.000 2,025.36 66,836.88
0470 JUNCTION BOX-450 MM 01642M EACH 1.00 1.000 1.000 1.000 627.64 627.64
0480 CORED HOLE DRAINAGE BOX CON-100 MM 01740M EACH 2.00 2.000 0.000 0.000 211.05 0.00
0490 ISLAND INTEGRAL CURB 01845M M 121.92 121.920 0.000 0.000 82.00 0.00
0500 BARRICADE-TYPE III 02014 EACH 38.00 38.000 32.000 32.000 200.00 6,400.00
0510 REMOVE PAVEMENT 02091M SQ M 4,288.00 4,288.000 3,373.000 3,373.000 2.82 9,511.86
0520 GRANULAR EMBANKMENT 02223M CU M 18,649.00 18,649.000 21,844.000 21,844.000 28.10 613,816.40
0530 EMBANKMENT IN PLACE 02230M CU M 605,342.00 605,342.000 596,664.000 596,664.000 4.22 2,517,922.08
0540 FENCE-WOVEN WIRE TYPE 1 02262M M 11,860.00 11,860.000 11,690.670 11,690.670 12.40 144,964.30
0550 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 1,440.20 1,440.200 2,014.582 2,014.582 49.20 99,117.43
0560 GUARDRAIL-STEEL W BEAM-D FACE 02352M M 114.30 114.300 99.050 99.050 78.05 7,730.85
0570 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 13.00 13.000 14.000 14.000 41.25 577.50
0580 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 18.00 18.000 15.000 15.000 1,972.50 29,587.50
0590 CRASH CUSHION TYPE IX-A 02365 EACH 2.00 2.000 2.000 2.000 5,350.00 10,700.00
0600 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 4.00 4.000 4.000 4.000 560.00 2,240.00
0610 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 1.00 1.000 1.000 1.000 825.00 825.00
0620 REMOVE GUARDRAIL CON TO BR END 02372 EACH 3.00 3.000 3.000 3.000 75.00 225.00
0630 REMOVE GUARDRAIL 02381M M 144.78 144.780 0.000 0.000 5.00 0.00
0640 GUARDRAIL CONNECTOR TO BRIDGE END TY A-1 02387 EACH 3.00 3.000 3.000 3.000 270.00 810.00
0650 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 11.00 11.000 11.000 11.000 1,905.00 20,955.00
0660 REMOVE GUARDRAIL END TREATMENT 02396 EACH 3.00 3.000 0.000 0.000 75.00 0.00
0670 SEPTIC TANK TREATMENT 02404 EACH 5.00 5.000 0.000 0.000 593.75 0.00
0680 R/W MARKER RURAL TYPE 1 02434 EACH 27.00 27.000 27.000 27.000 70.00 1,890.00
0690 R/W MARKER RURAL TYPE 2 02435 EACH 7.00 7.000 7.000 7.000 70.00 490.00
0700 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 41.00 41.000 40.000 40.000 60.00 2,400.00
0710 R/W MARKER MUNICIPAL TYPE 2 02438 EACH 8.00 8.000 5.000 5.000 60.00 300.00
0720 CHANNEL LINING CLASS II 02483M MTON 4,056.00 4,056.000 6,540.380 6,540.380 16.10 105,300.11
0730 CHANNEL LINING CLASS III 02484M MTON 6,096.00 6,096.000 3,933.840 3,933.840 16.11 63,374.16
0740 CEMENT 02542M MTON 2,648.00 3,025.460 3,025.460 3,025.460 112.00 338,851.52
0750 CLEARING AND GRUBBING 49 HECTARES 02545 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0760 SIGNS 02562M SQ M 399.04 399.040 297.380 297.380 134.27 39,929.21
0770 EDGE KEY MODIFIED 02585M M 57.32 57.320 85.070 85.070 90.00 7,656.30
0780 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 13,816.00 13,816.000 5,933.760 5,933.760 1.38 8,188.58
0790 FABRIC-GEOTEXTILE TYPE III 02598M SQ M 9,260.00 69,260.000 76,207.020 76,207.020 1.03 78,493.23
0800 FABRIC-GEOTEXTILE TYPE IV 02599M SQ M 17,015.00 17,015.000 18,401.030 18,401.030 1.34 24,657.38
0810 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0820 DIVERSIONS (BY-PASS DETOURS) NO. 1 02651 LS 1.00 1.000 0.000 0.000 15,000.00 0.00
0830 DIVERSIONS (BY-PASS DETOURS) NO. 2 02651 LS 1.00 1.000 1.000 1.000 15,000.00 15,000.00
0840 LANE CLOSURE 02653 EACH 2.00 2.000 0.000 0.000 1,200.00 0.00
0850 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 2.000 2.000 13,250.00 26,500.00
0860 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 1,200.00 1,200.00
0870 ASPH PAVE MILLING & TEXTURING 02677M MTON 152.00 152.000 29.050 29.050 28.00 813.40
0880 TEMPORARY SILT FENCE 02701M M 2,103.00 2,103.000 871.100 871.100 5.20 4,529.72
0890 SAND FOR BLOTTER 02702M MTON 333.00 333.000 79.910 79.910 15.00 1,198.65
0900 SILT TRAP TYPE B 02704 EACH 39.00 39.000 7.000 7.000 188.96 1,322.72
0910 SILT CHECK TYPE II 02705 EACH 211.00 211.000 79.000 79.000 80.12 6,329.48
0920 CLEAN SILT TRAP TYPE B 02707 EACH 78.00 78.000 2.000 2.000 27.64 55.28
0930 CLEAN SILT CHECK TYPE II 02708 EACH 422.00 422.000 58.000 58.000 27.64 1,603.12
0940 CLEAN TEMPORARY SILT FENCE 02709M M 4,206.00 4,206.000 0.000 0.000 1.21 0.00
0950 STAKING 02726 LS 1.00 1.000 1.000 1.000 70,000.00 70,000.00
0960 REMOVE STRUCTURE 1500MM X1500MM RCBC 02731 LS 1.00 1.000 1.000 1.000 8,500.00 8,500.00
0970 REMOVE STRUCTURE 3000MM X 1800MM RCBC 02731 LS 1.00 1.000 1.000 1.000 10,500.00 10,500.00
0980 REMOVE STRUCTURE 40M X 9M BRIDGE 02731 LS 1.00 1.000 1.000 1.000 16,000.00 16,000.00
0990 REMOVE STRUCTURE 61M X 9M BRIDGE 02731 LS 1.00 1.000 1.000 1.000 24,000.00 24,000.00
1000 REMOVE STRUCTURE 74M X 10M BRIDGE 02731 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
1010 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 486.43 0.00
1020 CRASH CUSHION TYPE VI D 02888 EACH 4.00 4.000 3.000 3.000 13,200.00 39,600.00
1030 CRASH CUSHION REPL ELEMENTS 02892 LS 1.00 1.000 0.000 0.000 4,915.00 0.00
1040 EROSION CONTROL BLANKET 05950M SQ M 69,877.00 118,416.600 118,416.600 118,416.600 1.25 148,020.75
1050 TEMPORARY MULCH 05952M SQ M 32,370.00 32,370.000 87,310.000 87,310.000 0.12 10,477.20
1060 TEMP SEEDING AND PROTECTION 05953M SQ M 32,370.00 32,370.000 40,814.600 40,814.600 0.15 6,122.19
1070 TOPDRESSING FERTILIZER 05966M MTON 18.10 18.100 1.810 1.810 385.00 696.85
1080 SEEDING AND PROTECTION 05985M SQ M 323,707.00 323,707.000 186,515.500 186,515.500 0.28 52,224.34
1090 SPECIAL SEEDING CROWN VETCH 05989M SQ M 2,736.00 2,736.000 0.000 0.000 0.20 0.00
1100 PAVE STRIPING-TEMP PAINT-100MM 06510M M 28,876.00 28,876.000 31,353.360 31,353.360 0.60 18,812.01
1110 PAVE STRIPING-PERM PAINT-100MM 06514M M 29,527.00 29,527.000 29,762.000 29,762.000 0.69 20,535.78
1120 PAVE STRIPING-TEMP REM TAPE-W 06550M M 785.00 785.000 467.000 467.000 4.10 1,914.70
1130 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 1,056.00 1,056.000 769.000 769.000 4.10 3,152.90
1140 PAVE MARKING-THERMO STOP BAR-600 06568M M 103.00 103.000 90.000 90.000 27.00 2,430.00
1150 PAVE MARKING-PAINT CROSS-HATCH 06570M SQ M 253.00 253.000 4.500 4.500 35.00 157.50
1160 PAVE MARKING-PRE THERM STR ARROW 06573 EACH 2.00 2.000 2.000 2.000 100.00 200.00
1170 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 16.00 16.000 19.000 19.000 125.00 2,375.00
1180 PAVE MARKING-PREF THERMO ONLY 06576 EACH 9.00 9.000 11.000 11.000 300.00 3,300.00
1190 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 132.00 132.000 185.000 185.000 3.00 555.00
1200 PAVEMENT MARKER TYPE V-MW 06589 EACH 139.00 139.000 121.000 121.000 20.00 2,420.00
1210 PAVEMENT MARKER TYPE V-BY 06591 EACH 37.00 37.000 50.000 50.000 22.00 1,100.00
1220 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 397.00 397.000 460.000 460.000 22.71 10,446.60
1230 CONCRETE-CLASS A 08100M CU M 25.51 25.510 22.670 22.670 913.77 20,715.16
1240 STEEL REINFORCEMENT 08150M KG 597.00 597.000 582.600 582.600 2.35 1,369.11
1250 SILKY DOGWOOD 20237MS724 EACH 153.00 153.000 153.000 153.000 18.00 2,754.00
1260 SPICEBUSH 20238MS724 EACH 153.00 153.000 153.000 153.000 18.00 2,754.00
1270 BUTTONBUSH 20239MS724 EACH 153.00 153.000 153.000 153.000 18.00 2,754.00
1280 SILVER MAPLE 20441MS724 EACH 622.00 622.000 622.000 622.000 18.00 11,196.00
1290 SILT TRAP TYPE C 20496NS843 EACH 36.00 36.000 0.000 0.000 60.00 0.00
1300 CLEAN SILT TRAP TYPE C 20497NS843 EACH 72.00 72.000 0.000 0.000 40.00 0.00
1310 PIN OAK 20511NS724 EACH 622.00 622.000 622.000 622.000 18.00 11,196.00
1320 TEMP RELOCATION OF SIGNAL HEAD 20530MS835 EACH 8.00 8.000 0.000 0.000 250.00 0.00
1330 REMOVE ASBESTOS PIPE-150MM 20531MS M 1,560.00 1,560.000 0.000 0.000 19.07 0.00
1340 AUTOMATIC DRAINAGE GATES 20532ND EACH 3.00 3.000 3.000 3.000 4,349.07 13,047.21
1350 TEMPORARY SHORING 20533MD SQ M 50.00 50.000 0.000 0.000 323.00 0.00
1360 MITIGATION SEEDING 20534MD SQ M 18,465.00 18,465.000 16,030.000 16,030.000 0.40 6,412.00
1370 BALD CYPRESS 20535MS724 EACH 622.00 622.000 622.000 622.000 18.00 11,196.00
1380 WILLOW OAK 20536NS724 EACH 622.00 622.000 622.000 622.000 18.00 11,196.00
1390 RIVER BIRCH 20537NS724 EACH 622.00 622.000 622.000 622.000 18.00 11,196.00
1400 WINTERBERRY 20538NS724 EACH 153.00 153.000 153.000 153.000 18.00 2,754.00
1410 CL2 ASPH SURF 9.5B PG76-22 20561MS400 MTON 6,408.00 6,408.000 8,744.370 8,744.370 49.59 433,633.30
1420 CL2 ASPH BASE 19.0D PG76-22 20562MS400 MTON 13,918.00 0.000 0.000 0.000 44.50 0.00
1430 LEVELING AND WEDGING PG76-22 20563MS403 MTON 2,239.00 2,239.000 0.000 0.000 49.59 0.00
8000 INSTALL PROJECT IDENTIFICATION SIGNS Establish pay item for the installation of the project ID 20588NC EACH 0.00 2.000 2.000 2.000 200.00 400.00
8001 RIDE QUALITY ADJUSTMENT ASPH 10005NS DOLL 0.00 0.001 16,653.680 16,653.680 1.00 16,653.68
8002 SEEDING AND PROTECTION Hydromulch with Hydra CX-2 05985M SQ M 0.00 18,392.000 18,392.000 18,392.000 1.45 26,668.40
8010 METAL END SECTION TY 3-1200 MM NEW 01397M EACH 0.00 2.000 2.000 2.000 4,500.00 9,000.00
8020 ASPHALT ADJUSTMENT Estimated total adjustment for entire job 10030NS DOLL 0.00 524,000.000 18,506.600 508,502.480 527,009.080 1.00 18,506.60 527,009.08
8030 FUEL ADJUSTMENT 10020NS DOLL 0.00 35,000.000 53,227.640 275,548.080 328,775.720 1.00 53,227.64 328,775.72
8040 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 81,038.000 -0.501 57,186.871 57,186.370 1.00 -0.50 57,186.37
9000 STABILIZED AGGREGATE BASE 00007M MTON 0.00 33,700.000 33,697.980 33,697.980 13.50 454,922.73
9010 FABRIC-GEOTEXTILE TYPE III 02598M SQ M 0.00 40,000.000 35,815.500 35,815.500 1.03 36,889.96
Project DE04200800506 Fed/State Project Number FD04 042 0080 NEW-LOC Category 0002 BRIDGE
1440 STRUCTURE GRANULAR BACKFILL 02231M CU M 548.80 548.800 499.800 499.800 35.00 17,493.00
1450 MASONRY COATING 02998M SQ M 4,604.20 4,604.200 4,604.200 4,604.200 8.00 36,833.60
1460 ARMORED EDGE FOR CONCRETE 03299M M 163.20 163.200 163.200 163.200 169.00 27,580.80
1470 FOUNDATION PREPARATION STA. 20+761.00 08003 LS 1.00 1.000 1.000 1.000 7,500.00 7,500.00
1480 FOUNDATION PREPARATION STA. 19+982.00 08003 LS 1.00 1.000 1.000 1.000 6,500.00 6,500.00
1490 FOUNDATION PREPARATION STA. 16+825.00 08003 LS 1.00 1.000 1.000 1.000 21,500.00 21,500.00
1500 FOUNDATION PREPARATION STA. 17+093.67 08003 LS 1.00 1.000 1.000 1.000 100,000.00 100,000.00
1510 FOUNDATION PREPARATION STA. 16+597.00 08003 LS 1.00 1.000 1.000 1.000 18,000.00 18,000.00
1520 TEST PILES 08033M M 416.90 440.257 23.357 517.200 540.557 125.00 2,919.62 67,569.62
1530 PILES-STEEL HP360X132 08051M M 4,749.50 5,573.130 211.660 5,706.314 5,917.974 125.00 26,457.50 739,746.75
1540 PILE POINTS-360 MM 08095M EACH 276.00 276.000 13.000 263.000 276.000 85.00 1,105.00 23,460.00
1550 CONCRETE-CLASS A 08100M CU M 1,447.30 1,447.300 -6.560 1,453.860 1,447.300 423.40 -2,777.50 612,786.82
1560 CONCRETE-CLASS AA 08104M CU M 1,638.30 1,638.300 1,638.300 1,638.300 520.00 851,916.00
1570 STEEL REINFORCEMENT 08150M KG 67,536.00 67,536.000 67,536.000 67,536.000 1.56 105,356.16
1580 STEEL REINF-EPOXY COATED 08151M KG 357,758.00 357,758.000 -0.008 357,758.008 357,758.000 1.86 -0.01 665,429.88
1590 LOW FLOW DIVERSION CURB 08410 LS 1.00 1.000 1.000 1.000 1,500.00 1,500.00
1600 APPROACH SLAB 08500M SQ M 1,181.60 1,181.600 1,181.600 1,181.600 135.00 159,516.00
1610 PRECAST PC I BEAM TYPE 3 08633M M 730.00 730.000 730.000 730.000 366.00 267,180.00
1620 PRECAST PC I BEAM TYPE 4 08634M M 573.80 573.800 573.800 573.800 479.00 274,850.20
1630 PRECAST PC I BEAM TYPE 5 08636M M 788.00 788.000 788.000 788.000 451.00 355,388.00
1640 BIKE RAILING 20548ND M 420.20 420.200 0.000 0.000 135.00 0.00
Project DE04200800506 Fed/State Project Number FD04 042 0080 NEW-LOC Category 0003 DEMOBILIZATION
1650 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 712,595.35 712,595.35
1660 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 213,778.60 53,444.65 213,778.60

SUBTOT

$152,882.99

$16,589,266.44

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0540-1-0I

FENCE-WOVEN WIRE TYPE 1

M

11,860.00 0005 $5.940000 $52,836.30

1610-1-0I

PRECAST PC I BEAM TYPE 3

M

365.00 0005 $217.950000 $59,663.81

0540-1-1I

underpaid first entry

M

1.00 0007 $14098.680000 $14,098.68

1610-1-1I

underpaid on first entry

M

1.00 0007 $15910.350000 $15,910.35

1630-1-0I

PRECAST PC I BEAM TYPE 5

M

394.00 0007 $297.710000 $111,432.85

0170-1-0I

CULVERT PIPE-900 MM

M

142.97 0009 $87.345000 $11,863.65

0090-1-0I

ENTRANCE PIPE-375 MM

M

46.90 0020 $21.310000 $949.47

0100-1-0I

ENTRANCE PIPE-450 MM

M

54.50 0020 $25.860000 $1,338.90

0110-1-0I

ENTRANCE PIPE-600 MM

M

50.30 0020 $34.710000 $1,658.62

0120-2-0I

ENTRANCE PIPE-750 MM

M

75.40 0020 $47.260000 $3,385.23

0120-1-0I

ENTRANCE PIPE-750 MM

M

11.80 0020 $45.210000 $506.80

0150-1-0I

CULVERT PIPE-450 MM

M

146.67 0020 $36.080000 $5,027.26

0160-1-0I

CULVERT PIPE-600 MM

M

22.60 0020 $61.250000 $1,315.04

0170-2-0I

CULVERT PIPE-900 MM

M

77.43 0020 $87.600000 $6,443.73

0190-2-0I

CULVERT PIPE-1200 MM

M

40.41 0020 $120.600000 $4,629.77

0190-1-0I

CULVERT PIPE-1200 MM

M

125.40 0020 $120.600000 $14,367.08

0210-1-0I

CULVERT PIPE-750 MM EQUIV

M

26.60 0020 $71.310000 $1,802.00

1620-1-0I

PRECAST PC I BEAM TYPE 4

M

286.90 0026 $351.590000 $95,827.60

1610-2-0I

pci beam ty.3

M

365.00 0029 $240.450000 $83,376.04

1250-1-0I

SILKY DOGWOOD

EACH

153.00 0039 $9.000000 $1,308.15

1260-1-0I

SPICEBUSH

EACH

153.00 0039 $9.000000 $1,308.15

1270-1-0I

BUTTONBUSH

EACH

153.00 0039 $9.000000 $1,308.15

1280-1-0I

SILVER MAPLE

EACH

622.00 0039 $9.000000 $5,318.15

1310-1-0I

PIN OAK

EACH

622.00 0039 $9.000000 $5,318.10

1370-1-0I

BALD CYPRESS

EACH

622.00 0039 $9.000000 $5,318.10

1380-1-0I

WILLOW OAK

EACH

622.00 0039 $9.000000 $5,318.10

1390-1-0I

RIVER BIRCH

EACH

622.00 0039 $9.000000 $5,318.10

1400-1-0I

WINTERBERRY

EACH

153.00 0039 $9.000000 $1,308.15

1630-2-0I

TYPE 5 BEAMS

M

203.50 0047 $315.570000 $61,006.80

1610-1-0A

PRECAST PC I BEAM TYPE 3

M

121.67 0010 $217.950000 $-19,888.48

1610-1-0A

PRECAST PC I BEAM TYPE 3

M

243.33 0013 $217.950000 $-39,775.33

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

1,005.84 0014 $5.940000 $-4,481.02

0170-1-0A

CULVERT PIPE-900 MM

M

41.45 0015 $87.345000 $-3,439.52

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

2,917.17 0015 $5.940000 $-12,995.99

0170-1-0A

CULVERT PIPE-900 MM

M

45.42 0017 $87.345000 $-3,768.95

0150-1-0A

CULVERT PIPE-450 MM

M

30.48 0031 $36.080000 $-1,044.73

0150-1-0A

CULVERT PIPE-450 MM

M

116.19 0032 $36.080000 $-3,982.53

1630-1-0A

PRECAST PC I BEAM TYPE 5

M

381.00 0032 $297.710000 $-107,756.13

1610-2-0A

pci beam ty.3

M

121.67 0033 $240.450000 $-27,792.77

1610-1-1A

underpaid on first entry

M

1.00 0033 $15910.350000 $-15,910.35

1630-1-0A

PRECAST PC I BEAM TYPE 5

M

13.00 0033 $297.710000 $-3,676.72

0090-1-0A

ENTRANCE PIPE-375 MM

M

9.00 0035 $21.310000 $-182.20

1610-2-0A

pci beam ty.3

M

121.70 0036 $240.450000 $-27,799.63

0090-1-0A

ENTRANCE PIPE-375 MM

M

13.00 0037 $21.310000 $-263.18

0100-1-0A

ENTRANCE PIPE-450 MM

M

14.80 0037 $25.860000 $-363.59

0190-2-0A

CULVERT PIPE-1200 MM

M

40.41 0037 $120.600000 $-4,629.77

0190-1-0A

CULVERT PIPE-1200 MM

M

41.70 0037 $120.600000 $-4,777.57

1620-1-0A

PRECAST PC I BEAM TYPE 4

M

121.63 0037 $351.590000 $-40,625.69

0090-1-0A

ENTRANCE PIPE-375 MM

M

7.90 0038 $21.310000 $-159.93

1610-2-0A

pci beam ty.3

M

121.63 0038 $240.450000 $-27,783.64

1620-1-0A

PRECAST PC I BEAM TYPE 4

M

165.27 0038 $351.590000 $-55,201.91

0110-1-0A

ENTRANCE PIPE-600 MM

M

12.40 0039 $34.710000 $-408.88

0170-2-0A

CULVERT PIPE-900 MM

M

70.40 0039 $87.600000 $-5,858.69

0170-1-0A

CULVERT PIPE-900 MM

M

56.10 0039 $87.345000 $-4,655.18

0210-1-0A

CULVERT PIPE-750 MM EQUIV

M

26.60 0039 $71.310000 $-1,802.00

0170-2-0A

CULVERT PIPE-900 MM

M

7.03 0040 $87.600000 $-585.04

0160-1-0A

CULVERT PIPE-600 MM

M

22.60 0041 $61.250000 $-1,315.04

0110-1-0A

ENTRANCE PIPE-600 MM

M

14.30 0042 $34.710000 $-471.54

1370-1-0A

BALD CYPRESS

EACH

312.00 0042 $9.000000 $-2,667.60

1390-1-0A

RIVER BIRCH

EACH

312.00 0042 $9.000000 $-2,667.60

1260-1-0A

SPICEBUSH

EACH

70.00 0043 $9.000000 $-598.50

1270-1-0A

BUTTONBUSH

EACH

70.00 0043 $9.000000 $-598.50

1280-1-0A

SILVER MAPLE

EACH

260.00 0043 $9.000000 $-2,223.02

1310-1-0A

PIN OAK

EACH

312.00 0043 $9.000000 $-2,667.60

1380-1-0A

WILLOW OAK

EACH

260.00 0043 $9.000000 $-2,223.00

0090-1-0A

ENTRANCE PIPE-375 MM

M

17.00 0044 $21.310000 $-344.16

1250-1-0A

SILKY DOGWOOD

EACH

70.00 0044 $9.000000 $-598.50

1400-1-0A

WINTERBERRY

EACH

70.00 0044 $9.000000 $-598.50

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

905.26 0046 $5.940000 $-4,032.93

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

2,917.33 0047 $5.940000 $-12,996.71

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

402.39 0048 $5.940000 $-1,792.65

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

704.18 0049 $5.940000 $-3,137.12

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

1,307.77 0050 $5.940000 $-5,826.12

1630-2-0A

TYPE 5 BEAMS

M

203.50 0051 $315.570000 $-61,006.80

0190-1-0A

CULVERT PIPE-1200 MM

M

83.70 0055 $120.600000 $-9,589.51

0100-1-0A

ENTRANCE PIPE-450 MM

M

4.88 0057 $25.860000 $-119.89

0120-2-0A

ENTRANCE PIPE-750 MM

M

11.89 0057 $47.260000 $-533.82

0120-1-0A

ENTRANCE PIPE-750 MM

M

11.80 0057 $45.210000 $-506.80

0110-1-0A

ENTRANCE PIPE-600 MM

M

9.50 0060 $34.710000 $-313.26

0100-1-0A

ENTRANCE PIPE-450 MM

M

20.70 0062 $25.860000 $-508.54

1250-1-0A

SILKY DOGWOOD

EACH

83.00 0065 $9.000000 $-709.65

1260-1-0A

SPICEBUSH

EACH

83.00 0065 $9.000000 $-709.65

1270-1-0A

BUTTONBUSH

EACH

83.00 0065 $9.000000 $-709.65

1280-1-0A

SILVER MAPLE

EACH

362.00 0065 $9.000000 $-3,095.13

1310-1-0A

PIN OAK

EACH

310.00 0065 $9.000000 $-2,650.50

1370-1-0A

BALD CYPRESS

EACH

310.00 0065 $9.000000 $-2,650.50

1380-1-0A

WILLOW OAK

EACH

362.00 0065 $9.000000 $-3,095.10

1390-1-0A

RIVER BIRCH

EACH

310.00 0065 $9.000000 $-2,650.50

1400-1-0A

WINTERBERRY

EACH

83.00 0065 $9.000000 $-709.65

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

1,006.09 0067 $5.940000 $-4,482.13

0540-1-0A

FENCE-WOVEN WIRE TYPE 1

M

150.91 0068 $5.940000 $-672.30

0100-10C

ENTRANCE PIPE-450 MM

M

0.00 0074 $24.566972 $-346.88

0110-10C

ENTRANCE PIPE-600 MM

M

0.00 0074 $32.974553 $-464.94

0120-20C

ENTRANCE PIPE-750 MM

M

0.00 0074 $44.896950 $-2,851.41

0540-10C

FENCE-WOVEN WIRE TYPE 1

M

0.00 0074 $4.455000 $-2,419.33

0540-11C

underpaid first entry

M

0.00 0074 $14098.680000 $-14,098.68
SUBTOT

$0.00