Report_Id:ESTIMATE FINAL updated 6-26-09

Date:10/23/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 061117 Estimate Number 0082 Estimate Type  FINAL
District Office LEXINGTON (07320)  Simpson, Matthew P., P.E.

Contractor THE ALLEN COMPANY INC ADDR SN 1 VC Code VC0000085714
3009 ATKINSON AVE SUITE 300
LEXINGTON , KY , 40509
Pay Period 08/09/2012  TO  08/07/2013
Date Approved 10/15/2013
Primary Proj Number DE07600750617
Project No. NH 75-3 (95), FD04 076 5206 000-004
Primary County MADISON
Name of Road I-75 AND DUNCANNON ROAD
Description TENNESSEE STATE LINE-LEXINGTON;CONSTRUCT NEW INTERCHANGE AT I-75 AND WIDEN DUNCANNON ROAD TO US 25
     
     
Date Let 12/15/2006 Formal Acceptance 04/15/2011
Date Awarded 12/19/2006 Date Work Began 01/23/2007
Date Contract Executed 01/17/2007 Open To Traffic 02/26/2010
Date NTP Issued 01/17/2007 Actual Completion Date 02/26/2010

Current Contract Amount

$26,288,276.28

Total to Date

Prev to Date

This Estimate

Original Amount

$24,466,329.79

Total Earnings

$25,740,183.56

$25,534,402.30

$205,781.26

Percent Complete

97.92

Stockpiled Materials

$0.01

$0.01

$0.00

Funds Available

$548,092.71

Gross Earnings

$25,740,183.57

$25,534,402.31

$205,781.26

Total Change Orders

$1,821,946.49

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$25,740,183.57

$25,534,402.31

$205,781.26

Contract Id 061117

Change Order Summary

County MADISON
Estimate Nbr 0082 Project Number NH 75-3 (95), FD04 076 5206 000-004
Contractor THE ALLEN COMPANY INC Period 08/09/2012  TO  08/07/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Undercut, barrier wall removal Approved 08/02/2007 $61,441.47 0.0
002 Pavement Design Change Approved 10/05/2007 $388,639.35 0.0
003 Barrier wall additonal work, erosion control Approved 01/08/2008 $157,435.50 0.0
004 Safeloading Approved 06/12/2008 $1,170.00 0.0
005 Steel Encasement Pipe 12 IN Approved 07/28/2008 $40,185.00 0.0
006 CSX Bridge Temporary Signal and G-Rail Approved 08/28/2008 $19,595.00 0.0
007 Guardrail End Treatments-Type I, Erosion Control Approved 10/06/2008 $95,106.71 0.0
008 Fuel and Asphalt Adjustment, Mass Concrete Approved 10/15/2008 $551,290.80 0.0
009 Drainage Issues/Bridge Over CSX Railroad Approved 01/12/2009 $35,795.00 1.0
010 Fuel and Asphalt Adjustments Approved 06/22/2009 $45,434.87 0.0
011 Temporary Guardrail, Milled Rumble Strips Approved 03/05/2009 $20,287.88 1.0
012 Relocate T.C.B.W. Approved 04/14/2009 $-8.50 0.0
013 Right of Way Mowing Approved 07/06/2009 $15,161.15 0.0
014 Time Adjustment for Previous Change Orders Approved 08/07/2009 $0.00 12.0
015 Guardrail Bridge Connectors, Durable Pavement Striping Approved 09/18/2009 $10,045.00 2.0
016 Guardrail End Treatment, Parking Lot Approved 05/10/2010 $51,385.62 9.0
017 I-75 Shoulder Chip Sealing Approved 01/04/2012 $16,131.45 0.0
018 Bridge over CSX Claim Settlement Approved 10/12/2010 $50,389.76 0.0
019 High Mast/ Signal Utility Bills Approved 05/09/2012 $9,479.64 0.0
020 Cost Plus Work on Shoulders and Curb Box Approved 05/09/2012 $35,541.48 0.0
021 Claim for Utility Delay of Bridge Const over CSX Railroad Approved 06/21/2012 $217,439.31 0.0
022 Ride Quality Adjustment Override Approved 06/15/2012 $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

DE07600750617 0010 DGA BASE OTHER 0062

0.00

$0.00

$499,016.13

DE07612060616 0010 CRUSHED STONE BASE OTHER 0062

0.00

$0.00

$-499,016.13

DE07600750617 0010 DGA BASE OTHER 0066

0.00

$0.00

$-19,810.94

DE07612060616 0010 CRUSHED STONE BASE OTHER 0066

0.00

$0.00

$19,810.94

DE07600750617 0010 DGA BASE OTHER 0067

0.00

$0.00

$-4,944.00

DE07612060616 0010 CRUSHED STONE BASE OTHER 0067

0.00

$0.00

$4,944.00

DE07600750617 0010 DGA BASE OTHER 0068

0.00

$0.00

$-4,785.60

DE07612060616 0010 CRUSHED STONE BASE OTHER 0068

0.00

$0.00

$4,785.60

DE07600750617 0010 DGA BASE OTHER 0069

0.00

$0.00

$-7,862.94

DE07612060616 0010 CRUSHED STONE BASE OTHER 0069

0.00

$0.00

$7,862.94

DE07600750617 0010 DGA BASE OTHER 0070

0.00

$0.00

$51,385.62

DE07612060616 0010 CRUSHED STONE BASE OTHER 0070

0.00

$0.00

$-51,385.62

DE07600750617 0010 DGA BASE OTHER 0071

0.00

$0.00

$-51,385.62

DE07612060616 0010 CRUSHED STONE BASE OTHER 0071

0.00

$0.00

$51,385.62

DE07600750617 0010 DGA BASE OTHER 0072

0.00

$0.00

$-5,814.25

DE07612060616 0010 CRUSHED STONE BASE OTHER 0072

0.00

$0.00

$5,814.25

DE07600750617 0010 DGA BASE OTHER 0073

0.00

$0.00

$-646.75

DE07612060616 0010 CRUSHED STONE BASE OTHER 0073

0.00

$0.00

$646.75

Contract Id 061117

COMMONWEALTH OF KENTUCKY

County MADISON
Contract No

TRANSPORTATION CABINET

Primary Project Number DE07600750617
Estimate Nbr 0082 Period 08/09/2012  TO  08/07/2013
Contractor THE ALLEN COMPANY INC
 
Project DE07600750617 Fed/State Project Number NH 75-3 (95) 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 4,490.00 0.000 0.000 0.000 19.25 0.00
0020 CRUSHED STONE BASE 00003 TON 56,741.00 0.000 0.000 0.000 18.85 0.00
0030 CEMENT STABILIZED ROADBED 00008 SQYD 95,037.00 0.000 0.000 0.000 1.65 0.00
0040 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 87.00 0.000 0.000 0.000 75.00 0.00
0050 TRAFFIC BOUND BASE 00020 TON 400.00 400.000 355.550 355.550 17.30 6,151.01
0060 CRUSHED AGGREGATE SIZE NO 57 00071 TON 42.00 42.000 0.000 0.000 30.00 0.00
0070 CRUSHED AGGREGATE SIZE NO 2 00078 TON 16.00 16.000 25.830 25.830 100.00 2,583.00
0080 LEVELING & WEDGING PG76-22 00194 TON 427.00 427.000 378.350 378.350 75.00 28,376.25
0090 CL2 ASPH BASE 1.00D PG64-22 00212 TON 13,015.00 13,015.000 7,502.300 7,502.300 53.95 404,749.08
0100 CL3 ASPH BASE 1.00D PG64-22 00214 TON 21,451.00 21,451.000 24,479.080 24,479.080 51.95 1,271,688.20
0110 CL3 ASPH BASE 1.00D PG76-22 00216 TON 7,541.00 7,541.000 12,232.100 12,232.100 59.70 730,256.37
0120 CL2 ASPH SURF 0.50D PG64-22 00309 TON 3,087.00 3,087.000 2,744.390 2,744.390 64.40 176,738.71
0130 CL3 ASPH SURF 0.50D PG76-22 00314 TON 2,530.00 2,530.000 3,392.010 3,392.010 67.05 227,434.27
0140 CL3 ASPH SURF 0.50A PG76-22 00332 TON 2,284.00 2,284.000 2,581.460 2,581.460 78.50 202,644.61
0150 ASPHALT PLACEMENT WITH MTV 00338 TON 41,161.00 41,161.000 30,270.110 30,270.110 1.95 59,026.71
0160 ASPHALT CURING SEAL 00358 TON 97.00 68.000 52.860 52.860 495.00 26,165.70
0170 ENTRANCE PIPE-15 INCH 00440 LF 45.00 45.000 45.000 45.000 32.00 1,440.00
0180 ENTRANCE PIPE-30 INCH 00445 LF 135.00 135.000 135.000 135.000 47.00 6,345.00
0190 CULVERT PIPE-18 INCH 00462 LF 1,075.00 1,075.000 1,075.000 1,075.000 45.00 48,375.00
0200 CULVERT PIPE-24 INCH 00464 LF 294.00 294.000 294.000 294.000 57.00 16,758.00
0210 CULVERT PIPE-36 INCH 00468 LF 45.00 45.000 45.000 45.000 88.00 3,960.00
0220 CULVERT PIPE-42 INCH 00469 LF 468.00 468.000 468.000 468.000 105.00 49,140.00
0230 CULVERT PIPE-48 INCH 00470 LF 454.00 454.000 454.000 454.000 120.00 54,480.00
0240 PERFORATED PIPE-4 INCH 01000 LF 2,018.00 0.000 0.000 0.000 6.75 0.00
0250 PERFORATED PIPE-6 INCH 01001 LF 222.00 222.000 360.000 360.000 20.00 7,200.00
0260 NON-PERFORATED PIPE-4 INCH 01010 LF 318.00 1,176.000 950.000 950.000 12.00 11,400.00
0270 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 13.00 0.000 0.000 0.000 500.00 0.00
0280 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 3.00 0.000 0.000 0.000 510.00 0.00
0290 STEEL ENCASEMENT PIPE-20 INCH 01076 LF 410.00 0.000 0.000 0.000 70.00 0.00
0300 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 6.00 6.000 7.000 7.000 2,000.00 14,000.00
0310 DROP BOX INLET TYPE 1 01490 EACH 5.00 5.000 5.000 5.000 3,850.00 19,250.00
0320 DROP BOX INLET TYPE 5B 01505 EACH 4.00 4.000 4.000 4.000 3,775.00 15,100.00
0330 DROP BOX INLET TYPE 7 01538 EACH 1.00 1.000 1.000 1.000 5,500.00 5,500.00
0340 ISLAND CURB AND GUTTER 01825 LF 297.00 297.000 286.000 286.000 38.00 10,868.00
0350 DELINEATOR FOR BARRIER-WHITE 01984 EACH 46.00 46.000 54.000 54.000 10.00 540.00
0360 DELINEATOR FOR BARRIER-YELLOW 01985 EACH 44.00 44.000 44.000 44.000 10.00 440.00
0370 BARRICADE-TYPE III 02014 EACH 30.00 30.000 21.000 21.000 175.00 3,675.00
0380 REMOVE PAVEMENT 02091 SQYD 23,371.00 23,371.000 24,093.000 24,093.000 9.25 222,860.25
0390 TEMPORARY DITCH 02159 LF 3,985.00 3,985.000 140.000 140.000 1.35 189.00
0400 STRUCTURE DEMOLITION 02191 EACH 2.00 2.000 2.000 2.000 10,000.00 20,000.00
0410 GRANULAR EMBANKMENT 02223 CUYD 7,088.00 7,088.000 7,448.210 7,448.210 22.00 163,860.62
0420 EMBANKMENT 21553EN CUYD 287,662.00 281,954.000 281,954.000 281,954.000 2.23 628,757.42
0430 WATER 02242 MGAL 10.00 10.000 0.000 0.000 1.00 0.00
0440 FENCE-WOVEN WIRE TYPE 1 02262 LF 13,903.00 13,903.000 14,572.500 14,572.500 4.63 67,470.67
0450 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 4,443.75 5,143.750 4,817.500 4,817.500 16.48 79,392.40
0460 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 4.000 4.000 2,000.00 8,000.00
0470 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 4.00 4.000 8.000 8.000 425.00 3,400.00
0480 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 7.00 7.000 5.000 5.000 1,925.00 9,625.00
0490 R/W MARKER RURAL TYPE 1 02434 EACH 52.00 52.000 18.000 18.000 75.00 1,350.00
0500 CHANNEL LINING CLASS II 02483 TON 2,651.00 2,651.000 2,727.810 2,727.810 25.00 68,195.25
0510 CHANNEL LINING CLASS III 02484 TON 340.00 340.000 0.000 0.000 25.00 0.00
0520 CEMENT 02542 TON 2,523.00 0.000 0.000 0.000 124.23 0.00
0530 CLEARING AND GRUBBING 53.4 ACRES 02545 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0540 SIGNS 02562 SQFT 1,069.00 1,069.000 959.960 959.960 7.00 6,719.72
0550 EDGE KEY 02585 LF 84.00 84.000 84.000 84.000 12.00 1,008.00
0560 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 1,640.00 1,640.000 0.000 0.000 1.65 0.00
0570 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 20,288.00 20,288.000 9,706.600 9,706.600 1.45 14,074.57
0580 MAINTAIN & CONTROL TRAFFIC I-75 02650 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0590 DIVERSIONS (BY-PASS DETOURS) I-75 02651 LS 1.00 1.000 1.000 1.000 1,500.00 1,500.00
0600 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 5.00 5.000 4.000 4.000 2,500.00 10,000.00
0610 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 13,500.00 13,500.00
0620 ASPH PAVE MILLING & TEXTURING 02677 TON 446.00 446.000 405.870 405.870 24.70 10,024.98
0630 TEMPORARY SILT FENCE 02701 LF 4,735.00 9,735.000 8,065.000 8,065.000 2.50 20,162.50
0640 SAND FOR BLOTTER 02702 TON 239.00 0.000 0.000 0.000 34.60 0.00
0650 SILT TRAP TYPE A 02703 EACH 21.00 21.000 4.000 4.000 450.00 1,800.00
0660 SILT TRAP TYPE B 02704 EACH 93.00 93.000 96.000 96.000 200.00 19,200.00
0670 CLEAN SILT TRAP TYPE A 02706 EACH 42.00 42.000 2.000 2.000 75.00 150.00
0680 CLEAN SILT TRAP TYPE B 02707 EACH 186.00 186.000 22.000 22.000 50.00 1,100.00
0690 CLEAN TEMPORARY SILT FENCE 02709 LF 9,470.00 9,470.000 131.000 131.000 0.75 98.25
0700 STAKING I-75 02726 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0710 REMOVE STRUCTURE I-75 02731 LS 1.00 1.000 1.000 1.000 150,000.00 150,000.00
0720 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 2,750.00 0.00
0730 CRASH CUSHION TYPE VI-T 02894 EACH 8.00 8.000 5.000 5.000 3,800.00 19,000.00
0740 CONC MEDIAN BARRIER TYPE 9E 03148 LF 418.50 418.500 504.900 504.900 100.00 50,490.00
0750 CONCRETE BARRIER WALL TYPE 9T 03171 LF 2,080.00 2,382.000 2,340.000 2,340.000 21.50 50,310.00
0760 EROSION CONTROL BLANKET 05950 SQYD 12,544.00 34,877.320 39,739.720 39,739.720 1.09 43,316.29
0770 TEMPORARY MULCH 05952 SQYD 26,466.00 236,466.000 214,181.236 214,181.236 0.12 25,701.74
0780 TEMP SEEDING AND PROTECTION 05953 SQYD 80,000.00 163,416.990 163,416.990 163,416.990 0.15 24,512.54
0790 SEEDING AND PROTECTION 05985 SQYD 159,917.00 395,030.790 402,540.690 402,540.690 0.24 96,609.76
0800 SPECIAL SEEDING CROWN VETCH 05989 SQYD 26,466.00 81,466.000 83,193.150 83,193.150 0.16 13,310.90
0810 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 39,257.00 58,219.000 58,219.000 58,219.000 0.12 6,986.28
0820 PAVE STRIPING-TEMP PAINT-12 IN 06513 LF 50.00 50.000 187.000 187.000 0.50 93.50
0830 PAVE STRIPING-THERMO-4 INCH W 06540 LF 26,361.00 26,361.000 12,682.000 12,682.000 0.34 4,311.88
0840 PAVE STRIPING-THERMO-4 INCH Y 06541 LF 21,768.00 21,768.000 12,570.000 12,570.000 0.36 4,525.20
0850 PAVE STRIPING-THERMO-6 INCH W 06542 LF 14,044.00 14,044.000 11,703.000 11,703.000 0.52 6,085.56
0860 PAVE STRIPING-THERMO-6 INCH Y 06543 LF 5,825.00 5,825.000 5,512.000 5,512.000 0.54 2,976.48
0870 PAVE STRIPING-THERMO-12 INCH W 06546 LF 3,646.00 3,646.000 4,121.000 4,121.000 2.75 11,332.75
0880 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 500.00 500.000 159.000 159.000 1.65 262.35
0890 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 500.00 1,588.000 1,588.000 1,588.000 1.65 2,620.20
0900 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 267.00 267.000 222.000 222.000 5.75 1,276.50
0910 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 27.00 27.000 29.000 29.000 90.00 2,610.00
0920 PAVEMENT MARKER TYPE V-MW 06589 EACH 91.00 91.000 92.000 92.000 19.25 1,771.00
0930 PAVEMENT MARKER TYPE V-BY 06591 EACH 144.00 144.000 144.000 144.000 19.25 2,772.00
0940 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 220.00 220.000 328.000 328.000 19.25 6,314.00
0950 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 150.00 150.000 147.000 147.000 19.25 2,829.75
0960 CONCRETE-CLASS A 08100 CUYD 41.90 41.900 36.020 36.020 900.00 32,418.00
0970 STEEL REINFORCEMENT 08150 LB 2,709.50 2,709.500 2,065.000 2,065.000 1.00 2,065.00
0980 LOT PAY ADJUSTMENT 10000NS DOLL 100,670.00 100,670.000 24,614.136 24,614.136 1.00 24,614.13
0990 FUEL ADJUSTMENT 10020NS DOLL 97,958.00 132,560.260 25,831.350 131,249.310 157,080.660 1.00 25,831.35 157,080.66
1000 ASPHALT ADJUSTMENT 10030NS DOLL 90,603.00 101,435.610 -17,957.050 101,435.610 83,478.560 1.00 -17,957.05 83,478.56
1010 SILT TRAP TYPE C 20496NS843 EACH 7.00 7.000 4.000 4.000 300.00 1,200.00
1020 CLEAN SILT TRAP TYPE C 20497NS843 EACH 14.00 14.000 5.000 5.000 55.00 275.00
1030 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 250.00 0.00
1040 INSTALL PROJECT ID SIGN (72" X 120") 21132NC EACH 2.00 2.000 0.000 0.000 800.00 0.00
1050 REMOVE SIGN 21373ND EACH 8.00 8.000 0.000 0.000 300.00 0.00
1060 REMOVE EXIST WATER TANK 21416ND EACH 1.00 1.000 1.000 1.000 6,500.00 6,500.00
1070 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 1,164.00 1,164.000 1,030.000 1,030.000 2.75 2,832.50
1080 PAVE MARK THERMO TRANSVERSE 6 FT-YELLOW 21418ES717 LF 1,030.00 1,030.000 860.500 860.500 16.50 14,198.25
1090 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 11,219.00 11,219.000 0.000 0.000 2.00 0.00
1100 UTILITY CONDUIT BANK 21749EN LF 415.00 415.000 420.000 420.000 58.00 24,360.00
1560 EXCAVATION 21554EN CUYD 147,993.00 153,493.000 153,493.000 153,493.000 3.39 520,341.27
8003 DGA BASE 00001 TON 0.00 61,231.000 51,402.890 51,402.890 16.85 866,138.69
8005 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 0.00 14,137.000 9,898.540 9,898.540 36.70 363,276.41
8007 PERFORATED PIPE-4 INCH 01000 LF 0.00 26,000.000 17,897.000 17,897.000 4.50 80,536.50
8009 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 0.00 49.000 0.000 0.000 485.00 0.00
8011 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 0.00 1.000 0.250 0.750 1.000 3,750.00 937.50 3,750.00
8013 SAND FOR BLOTTER 02702 TON 0.00 167.000 241.020 241.020 19.50 4,699.89
8016 FLUME INLET TYPE 2 01691 EACH 0.00 2.000 2.000 2.000 4,950.00 9,900.00
8017 STEEL ENCASEMENT PIPE-20 INCH WALL THICKNESS 0.344 inches 01076 LF 0.00 410.000 410.000 410.000 85.83 35,190.30
8018 PERF PIPE HEADWALL 21567NN EACH 0.00 25.000 33.000 33.000 485.00 16,005.00
8021 BORE AND JACK PIPE-12 IN Steel Casing 21400ED LF 0.00 171.000 175.000 175.000 235.00 41,125.00
8024 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 0.00 2.000 4.000 4.000 3,160.00 12,640.00
8030 LANE CLOSURE 02653 EACH 0.00 2.000 2.000 2.000 3,000.00 6,000.00
8031 PAVE STRIPING REMOVAL-6 INCH 06531 LF 0.00 1,200.000 1,609.000 1,609.000 0.95 1,528.55
8032 MILLED RUMBLE STRIPS 20314ED LF 0.00 4,350.000 4,083.000 4,083.000 0.81 3,307.23
8033 MOBILIZATION Special- Milled Rumble Strips 02568 LS 0.00 1.000 1.000 1.000 2,750.00 2,750.00
8034 RIGHT-OF-WAY MOWING 02167 ACRE 0.00 33.040 11.010 11.010 107.04 1,178.51
8035 PAVE STRIPING-DUR TY 1-4 IN Y 06555 LF 0.00 1,200.000 1,109.000 1,109.000 3.75 4,158.75
8036 PAVE STRIPING-DUR TY 1-4 IN W 06554 LF 0.00 1,300.000 955.000 955.000 3.75 3,581.25
8040 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 0.00 2.000 2.000 2.000 907.50 1,815.00
8041 REMOVE & RESET GUARDRAIL 02383 LF 0.00 300.000 300.000 300.000 8.15 2,445.00
9001 COST PLUS WORK I-75 Shoulder Chip Sealing 10080NSD DOLL 0.00 16,131.450 16,131.450 16,131.450 1.00 16,131.45
9003 COST PLUS WORK Shoulder Work on I-75 Ramps 10080NSD DOLL 0.00 30,379.360 30,379.360 30,379.360 1.00 30,379.36
9005 EW~ High Mast Lighting Repair 10098NX DOLL 0.00 2,727.750 2,727.750 2,727.750 1.00 2,727.75
Project DE07600750617 Fed/State Project Number NH 75-3 (95) Category 0002 BRIDGE
1110 STRUCTURE GRANULAR BACKFILL 02231 CUYD 287.00 287.000 362.310 362.310 38.00 13,767.78
1120 MASONRY COATING 02998 SQYD 1,850.00 1,850.000 2,143.850 2,143.850 9.20 19,723.42
1130 ARMORED EDGE FOR CONCRETE 03299 LF 215.00 215.000 215.000 215.000 75.00 16,125.00
1140 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 96.00 96.000 83.670 83.670 35.00 2,928.45
1150 FOUNDATION PREPARATION I-75 08003 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
1160 CRUSHED AGGREGATE SLOPE PROT 08020 TON 595.00 595.000 698.480 698.480 25.00 17,462.00
1170 TEST PILES 08033 LF 130.00 130.000 130.000 130.000 43.50 5,655.00
1180 PILES-STEEL HP12X53 08046 LF 701.00 701.000 688.270 688.270 43.50 29,939.74
1190 PILE POINTS-12 INCH 08094 EACH 28.00 28.000 28.000 28.000 90.00 2,520.00
1200 CONCRETE-CLASS A 08100 CUYD 547.30 547.300 537.250 537.250 430.00 231,017.50
1210 CONCRETE-CLASS AA 08104 CUYD 1,064.20 1,064.200 1,005.000 1,005.000 475.00 477,375.00
1220 STEEL REINFORCEMENT 08150 LB 88,463.00 88,463.000 88,463.000 88,463.000 0.80 70,770.40
1230 STEEL REINF-EPOXY COATED 08151 LB 284,344.00 284,344.000 284,344.000 284,344.000 0.96 272,970.24
1240 ELECTRICAL CONDUIT 08269 LS 1.00 1.000 1.000 1.000 20,000.00 20,000.00
1250 PRECAST PC I BEAM TYPE 3 08633 LF 3,226.60 3,226.600 3,226.000 3,226.000 170.00 548,420.00
8000 REMOVE CONC MEDIAN BARRIER 21935EN LF 0.00 440.000 440.000 440.000 74.75 32,890.00
8001 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 0.00 450.000 450.000 450.000 2.75 1,237.50
8002 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 0.00 1,251.000 1,251.000 1,251.000 2.75 3,440.25
8015 EW~ Special median barrier wall work 10090NX LS 0.00 1.000 1.000 1.000 16,500.00 16,500.00
Project DE07600750617 Fed/State Project Number NH 75-3 (95) Category 0003 SIGNING
1260 GMSS GALV STEEL TYPE A 06400 LB 5,539.00 5,539.000 5,549.940 5,549.940 1.75 9,712.39
1270 SBM ALUMINUM PANEL SIGNS 06405 SQFT 3,680.00 3,680.000 3,702.500 3,702.500 15.57 57,647.92
1280 SBM ALUM SHEET SIGNS .080 INCH 06406 SQFT 163.00 163.000 354.720 354.720 10.05 3,564.93
1290 SBM ALUM SHEET SIGNS .125 INCH 06407 SQFT 304.00 304.000 90.000 90.000 11.40 1,026.00
1300 STEEL POST TYPE 1 06410 LF 48.00 48.000 0.000 0.000 15.00 0.00
1310 STEEL POST TYPE 2 06411 LF 850.00 850.000 912.000 912.000 4.15 3,784.80
1320 FLEXIBLE DELINEATOR POST-W 06417 EACH 65.00 65.000 125.000 125.000 21.00 2,625.00
1330 FLEXIBLE DELINEATOR POST-Y 06418 EACH 25.00 25.000 40.000 40.000 21.00 840.00
1340 OSS ALUMINUM 125 FT TRUSS 06465 EACH 2.00 2.000 2.000 2.000 80,415.00 160,830.00
1350 CLASS A CONCRETE FOR SIGNS 06490 CUYD 164.50 164.500 157.970 157.970 325.00 51,340.25
1360 STEEL REINFORCEMENT FOR SIGNS 06491 LB 9,026.00 9,026.000 8,562.700 8,562.700 1.35 11,559.64
1370 ROADWAY CROSS SECTION 20419ED EACH 22.00 22.000 0.000 0.000 150.00 0.00
1380 GMSS GALV STEEL TYPE C 20815ED LB 20,906.00 20,906.000 18,923.240 18,923.240 4.30 81,369.93
Project DE07600750617 Fed/State Project Number NH 75-3 (95) Category 0004 LIGHTING
1390 POLE 120 FT MTG HT HIGH MAST 04714 EACH 8.00 8.000 8.000 8.000 31,638.00 253,104.00
1400 POLE BASE-HIGH MAST 04742 EACH 8.00 8.000 8.000 8.000 7,255.00 58,040.00
1410 POLE W/SECONDARY CONTROL EQUIP 04760 EACH 2.00 2.000 2.000 2.000 9,115.00 18,230.00
1420 HPS LUMINAIRE HIGH MAST 04773 EACH 47.00 47.000 47.000 47.000 1,178.00 55,366.00
1430 CONDUIT-3 1/2 INCH 04798 LF 1,060.00 1,060.000 1,140.000 1,140.000 16.25 18,525.00
1440 MARKER 04800 EACH 18.00 18.000 16.000 16.000 250.00 4,000.00
1450 TRENCHING AND BACKFILLING 04820 LF 7,775.00 7,775.000 6,243.000 6,243.000 3.50 21,850.50
1460 CABLE-NO. 8/3C DUCTED 04860 LF 525.00 525.000 395.000 395.000 4.60 1,817.00
1470 CABLE-NO. 6/3C DUCTED 04861 LF 3,595.00 3,595.000 3,163.000 3,163.000 4.90 15,498.70
1480 CABLE-NO. 4/3C DUCTED 04862 LF 6,375.00 6,375.000 6,193.000 6,193.000 6.14 38,025.02
1490 JUNCTION BOX TYPE A 20391ES835 EACH 6.00 6.000 6.000 6.000 400.00 2,400.00
1500 JUNCTION BOX TYPE C 20392ES835 EACH 6.00 6.000 6.000 6.000 685.00 4,110.00
Project DE07600750617 Fed/State Project Number NH 75-3 (95) Category 0005 MOBILIZATION AND DEMOBILIZATION
1510 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 299,770.47 299,770.47
1520 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 136,171.01 34,042.75 136,171.01
Project DE07600750617 Fed/State Project Number NH 75-3 (95) Category 0006 TRAINEES
1530 TRAINEE PAYMENT REIMBURSEMENT 2 TRUCK DRIVERS 02742 HOUR 2,000.00 2,000.000 0.000 0.000 1.00 0.00
1540 TRAINEE PAYMENT REIMBURSEMENT 1 CARPENTER 02742 HOUR 1,400.00 1,400.000 899.500 899.500 1.00 899.50
1550 TRAINEE PAYMENT REIMBURSEMENT 1 CLASS A OR B OPERATOR 02742 HOUR 1,600.00 1,600.000 600.000 600.000 1.00 600.00

SUBTOT

$42,854.55

$10,980,820.69

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1220-1-0I

steel reinforcement

LB

49,896.00 0005 $0.40810 $20,362.55

1220-2-0I

steel reinforcement

LB

24,722.00 0006 $0.408100 $10,089.04

1250-1-0I

I BEAM, TYPE III

FT

3,226.60 0007 $119.700000 $386,208.54

1130-1-0I

ARMORED EDGE FOR CONCRETE

FT

215.00 0010 $25.440000 $5,469.59

1210-2-0I

CONCRETE-CLASS AA

LS

1.00 0010 $7420.000000 $7,420.00

1210-1-0I

CONCRETE-CLASS AA

LS

1.00 0010 $64890.020000 $64,890.00

1240-1-0I

CONDUIT

LS

1.00 0010 $9884.500000 $9,884.50

1230-1-0I

STEEL, REINEPCOATED

LB

278,529.00 0011 $0.458400 $127,677.69

1210-3-0I

stay in place forms

LS

1.00 0014 $5103.000000 $5,103.00

1390-1-0I

TRAFFIC INCIDENTAL

EACH

1.00 0020 $130140.020000 $130,140.02

1390-2-0I

TRAFFIC INCIDENTAL

LS

1.00 0021 $77597.510000 $77,597.51

1220-1-0A

steel reinforcement

LB

23,596.00 0005 $0.408100 $-9,629.52

1220-2-0A

steel reinforcement

LB

12,802.00 0006 $0.408100 $-5,224.49

1220-1-0A

steel reinforcement

LB

12,802.00 0006 $0.408100 $-5,224.49

1220-1-0A

steel reinforcement

LB

13,498.00 0007 $0.408100 $-5,508.53

1220-2-0A

steel reinforcement

LB

11,920.00 0007 $0.408100 $-4,864.55

1250-1-0A

I BEAM, TYPE III

FT

3,226.00 0010 $119.700000 $-386,136.72

1130-1-0A

ARMORED EDGE FOR CONCRETE

FT

107.00 0013 $25.440000 $-2,722.08

1210-2-0A

CONCRETE-CLASS AA

LS

1.00 0013 $7420.000000 $-7,420.00

1210-1-0A

CONCRETE-CLASS AA

LS

1.00 0013 $64890.020000 $-64,890.00

1230-1-0A

STEEL, REINEPCOATED

LB

111,350.00 0013 $0.458400 $-51,042.84

1130-1-0A

ARMORED EDGE FOR CONCRETE

FT

108.00 0015 $25.440000 $-2,747.51

1210-3-0A

stay in place forms

LS

1.00 0015 $5103.000000 $-5,103.00

1230-1-0A

STEEL, REINEPCOATED

LB

167,179.00 0015 $0.458400 $-76,634.85

1240-1-0A

CONDUIT

LS

1.00 0015 $9884.500000 $-9,884.50

1390-2-0A

TRAFFIC INCIDENTAL

LS

1.00 0021 $77597.510000 $-77,597.51

1390-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0021 $130140.020000 $-130,140.02

1250-10C

I BEAM, TYPE III

FT

0.00 0076 $119.695202 $-71.82
SUBTOT

$0.01

 

 

 

Project DE07612060616 Fed/State Project Number FD04 076 5206 000-004 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 00003 TON 80,864.00 0.000 0.000 0.000 18.85 0.00
0020 CEMENT STABILIZED ROADBED 00008 SQYD 182,612.00 0.000 0.000 0.000 1.65 0.00
0030 TRAFFIC BOUND BASE 00020 TON 400.00 400.000 1,206.480 1,206.480 17.30 20,872.10
0040 CRUSHED AGGREGATE SIZE NO 57 00071 TON 56.00 56.000 0.000 0.000 30.00 0.00
0050 CRUSHED AGGREGATE SIZE NO 2 00078 TON 2.00 2.000 55.350 55.350 100.00 5,535.00
0060 CL2 ASPH BASE 1.00D PG64-22 00212 TON 9,055.00 9,055.000 15,951.390 15,951.390 53.95 860,577.49
0070 CL3 ASPH BASE 1.00D PG64-22 00214 TON 45,393.00 45,393.000 51,099.190 51,099.190 51.95 2,654,602.92
0080 CL3 ASPH BASE 1.00D PG76-22 00216 TON 18,761.00 18,761.000 13,219.130 13,219.130 59.70 789,182.06
0090 CL2 ASPH SURF 0.50D PG64-22 00309 TON 4,331.00 4,331.000 5,675.830 5,675.830 64.40 365,523.45
0100 CL3 ASPH SURF 0.50D PG76-22 00314 TON 9,323.00 9,323.000 9,008.710 9,008.710 67.05 604,034.00
0110 ASPHALT PLACEMENT WITH MTV 00338 TON 72,099.00 72,099.000 35,127.230 35,127.230 1.95 68,498.09
0120 ASPHALT CURING SEAL 00358 TON 183.00 122.000 73.000 73.000 495.00 36,135.00
0130 ENTRANCE PIPE-15 INCH 00440 LF 716.00 716.000 755.000 755.000 32.00 24,160.00
0140 ENTRANCE PIPE-24 INCH 00443 LF 292.00 292.000 322.000 322.000 40.00 12,880.00
0150 CULVERT PIPE-12 INCH 00460 LF 26.00 26.000 26.000 26.000 50.00 1,300.00
0160 CULVERT PIPE-18 INCH 00462 LF 1,105.00 1,105.000 1,099.000 1,099.000 45.00 49,455.00
0170 CULVERT PIPE-24 INCH 00464 LF 355.00 415.000 393.000 393.000 57.00 22,401.00
0180 CULVERT PIPE-30 INCH 00466 LF 172.00 172.000 172.000 172.000 75.00 12,900.00
0190 CULVERT PIPE-36 INCH 00468 LF 939.00 939.000 934.000 934.000 88.00 82,192.00
0200 CULVERT PIPE-42 INCH 00469 LF 388.00 388.000 388.000 388.000 105.00 40,740.00
0210 CULVERT PIPE-30 INCH EQUIV 00494 LF 31.00 31.000 31.000 31.000 90.00 2,790.00
0220 STORM SEWER PIPE-15 INCH 00521 LF 6,769.00 6,769.000 6,567.050 6,567.050 32.00 210,145.60
0230 STORM SEWER PIPE-18 INCH 00522 LF 2,183.00 2,183.000 2,042.000 2,042.000 40.00 81,680.00
0240 STORM SEWER PIPE-24 INCH 00524 LF 440.00 440.000 514.000 514.000 50.00 25,700.00
0250 STORM SEWER PIPE-30 INCH 00526 LF 708.00 708.000 592.000 592.000 65.00 38,480.00
0260 STORM SEWER PIPE-36 INCH 00528 LF 272.00 272.000 274.000 274.000 80.00 21,920.00
0270 PERFORATED PIPE-4 INCH 01000 LF 1,644.00 0.000 0.000 0.000 6.75 0.00
0280 NON-PERFORATED PIPE-4 INCH 01010 LF 91.00 2,952.000 1,188.000 1,188.000 12.00 14,256.00
0290 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 2.00 0.000 0.000 0.000 500.00 0.00
0300 METAL END SECTION TY 3-24 INCH 01393 EACH 1.00 1.000 1.000 1.000 975.00 975.00
0310 METAL END SECTION TY 3-30 INCH 01394 EACH 2.00 2.000 2.000 2.000 2,250.00 4,500.00
0320 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 17.00 17.000 16.000 16.000 2,000.00 32,000.00
0330 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 4.00 4.000 4.000 4.000 2,650.00 10,600.00
0340 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 2.00 2.000 2.000 2.000 3,300.00 6,600.00
0350 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 1.00 1.000 1.000 1.000 5,700.00 5,700.00
0360 CURB BOX INLET TYPE A 01456 EACH 68.00 68.000 65.500 65.500 2,900.00 189,950.00
0370 DROP BOX INLET TYPE 3 01496 EACH 5.00 7.000 5.000 5.000 4,050.00 20,250.00
0380 DROP BOX INLET TYPE 4 01499 EACH 1.00 1.000 1.000 1.000 4,500.00 4,500.00
0390 DROP BOX INLET TYPE 5B 01505 EACH 11.00 11.000 11.000 11.000 3,775.00 41,525.00
0400 DROP BOX INLET TYPE 5D 01511 EACH 5.00 5.000 5.000 5.000 4,000.00 20,000.00
0410 DROP BOX INLET TYPE 5F 01517 EACH 3.00 3.000 3.000 3.000 3,875.00 11,625.00
0420 DROP BOX INLET TYPE 11 01544 EACH 1.00 1.000 1.000 1.000 1,875.00 1,875.00
0430 JUNCTION BOX-36 INCH 01645 EACH 1.00 1.000 2.000 2.000 1,900.00 3,800.00
0440 STANDARD CURB AND GUTTER 01810 LF 10,465.00 10,465.000 10,088.000 10,088.000 15.85 159,894.80
0450 BARRICADE-TYPE III 02014 EACH 20.00 20.000 16.000 16.000 175.00 2,800.00
0460 REMOVE PAVEMENT 02091 SQYD 3,842.00 3,842.000 5,155.000 5,155.000 9.25 47,683.75
0470 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 862.00 862.000 337.990 337.990 56.00 18,927.44
0480 TEMPORARY DITCH 02159 LF 3,000.00 3,000.000 0.000 0.000 1.35 0.00
0490 GRANULAR EMBANKMENT 02223 CUYD 5,802.00 5,802.000 8,533.240 8,533.240 22.00 187,731.28
0500 WATER 02242 MGAL 30.00 30.000 0.000 0.000 1.00 0.00
0510 FENCE-WOVEN WIRE TYPE 1 02262 LF 26,369.00 26,369.000 22,797.000 22,797.000 4.63 105,550.11
0520 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,750.00 3,750.000 4,398.750 4,398.750 16.48 72,491.40
0530 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 9.00 9.000 1.000 1.000 40.00 40.00
0540 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 2.000 2.000 2.000 2,000.00 4,000.00
0550 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 6.00 6.000 7.000 7.000 425.00 2,975.00
0560 REMOVE & RESET GUARDRAIL 02383 LF 450.00 450.000 150.000 150.000 8.15 1,222.50
0570 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 7.00 7.000 9.000 9.000 1,925.00 17,325.00
0580 R/W MARKER RURAL TYPE 1 02434 EACH 53.00 53.000 57.000 57.000 75.00 4,275.00
0590 CHANNEL LINING CLASS II 02483 TON 3,186.00 3,186.000 3,717.450 3,717.450 25.00 92,936.25
0600 CHANNEL LINING CLASS III 02484 TON 1,056.00 1,056.000 152.870 152.870 25.00 3,821.75
0610 CEMENT 02542 TON 4,821.00 0.000 0.000 0.000 124.23 0.00
0620 CLEARING AND GRUBBING 101 ACRES 02545 LS 1.00 1.000 1.000 1.000 20,000.00 20,000.00
0630 SIGNS 02562 SQFT 325.00 325.000 422.000 422.000 7.00 2,954.00
0640 EDGE KEY 02585 LF 126.00 126.000 187.000 187.000 12.00 2,244.00
0650 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 2,140.00 2,140.000 4,360.880 4,360.880 1.65 7,195.45
0660 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 31,852.00 31,852.000 15,723.840 15,723.840 1.45 22,799.56
0670 MAINTAIN & CONTROL TRAFFIC DUNCANNON ROAD 02650 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
0680 DIVERSIONS (BY-PASS DETOURS) DUNCANNON ROAD 02651 LS 1.00 1.000 1.000 1.000 7,500.00 7,500.00
0690 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 0.000 0.000 2,500.00 0.00
0700 TEMPORARY SILT FENCE 02701 LF 6,900.00 6,900.000 6,868.000 6,868.000 2.50 17,170.00
0710 SAND FOR BLOTTER 02702 TON 457.00 0.000 0.000 0.000 34.60 0.00
0720 SILT TRAP TYPE A 02703 EACH 34.00 34.000 5.000 5.000 450.00 2,250.00
0730 SILT TRAP TYPE B 02704 EACH 162.00 162.000 161.000 161.000 200.00 32,200.00
0740 CLEAN SILT TRAP TYPE A 02706 EACH 68.00 68.000 9.000 9.000 75.00 675.00
0750 CLEAN SILT TRAP TYPE B 02707 EACH 324.00 324.000 53.000 53.000 50.00 2,650.00
0760 CLEAN TEMPORARY SILT FENCE 02709 LF 13,800.00 13,800.000 1,465.000 1,465.000 0.75 1,098.75
0770 SIDEWALK-4 INCH CONCRETE 02720 SQYD 2,697.00 2,697.000 2,525.600 2,525.600 28.00 70,716.80
0780 STAKING DUNCANNON ROAD 02726 LS 1.00 1.000 1.000 1.000 35,000.00 35,000.00
0800 FLASHING ARROW 02775 EACH 2.00 2.000 1.000 1.000 2,750.00 2,750.00
0810 CRASH CUSHION TYPE VI-T 02894 EACH 4.00 4.000 6.000 6.000 3,800.00 22,800.00
0820 CONCRETE BARRIER WALL TYPE 9T 03171 LF 980.00 873.000 660.000 660.000 21.50 14,190.00
0840 EROSION CONTROL BLANKET 05950 SQYD 28,974.00 44,360.000 118,789.500 118,789.500 1.09 129,480.55
0850 TEMPORARY MULCH 05952 SQYD 308,623.00 308,623.000 218,497.080 218,497.080 0.12 26,219.64
0860 TEMP SEEDING AND PROTECTION 05953 SQYD 154,316.00 229,125.040 229,125.040 229,125.040 0.15 34,368.75
0870 TOPDRESSING FERTILIZER 05966 TON 16.00 16.000 16.000 16.000 400.00 6,400.00
0880 SEEDING AND PROTECTION 05985 SQYD 308,623.00 308,623.000 265,024.480 265,024.480 0.24 63,605.87
0890 SPECIAL SEEDING CROWN VETCH 05989 SQYD 42,556.00 42,556.000 57,676.910 57,676.910 0.16 9,228.30
0900 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 149,945.00 149,945.000 126,410.000 126,410.000 0.12 15,169.20
0910 PAVE STRIPING-THERMO-4 INCH W 06540 LF 79,509.00 79,509.000 41,967.000 41,967.000 0.34 14,268.78
0920 PAVE STRIPING-THERMO-4 INCH Y 06541 LF 40,471.00 40,471.000 28,754.000 28,754.000 0.36 10,351.44
0930 PAVE STRIPING-THERMO-6 INCH W 06542 LF 3,993.00 3,993.000 94.000 94.000 0.52 48.88
0940 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 2,000.00 2,000.000 404.000 404.000 1.65 666.60
0950 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 308.000 308.000 1.65 508.20
0960 PAVE MARKING-THERMO X-WALK-6 INCH 06565 LF 652.00 652.000 553.000 553.000 1.85 1,023.05
0970 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 326.00 326.000 314.500 314.500 5.75 1,808.37
0980 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 9,144.00 9,144.000 1,750.000 1,750.000 2.75 4,812.50
0990 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 34.00 34.000 44.000 44.000 90.00 3,960.00
1000 PAVE MARKING-PRE THERM COMB ARROW 06575 EACH 2.00 2.000 2.000 2.000 155.00 310.00
1010 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 49.00 49.000 85.000 85.000 6.25 531.25
1020 PAVEMENT MARKER TYPE V-MW 06589 EACH 136.00 136.000 230.000 230.000 19.25 4,427.50
1030 PAVEMENT MARKER TYPE V-BY 06591 EACH 228.00 228.000 250.000 250.000 19.25 4,812.50
1040 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 306.00 306.000 312.000 312.000 19.25 6,006.00
1050 CONCRETE-CLASS A 08100 CUYD 75.53 75.530 77.450 77.450 900.00 69,705.00
1060 STEEL REINFORCEMENT 08150 LB 4,860.50 4,860.500 4,760.000 4,760.000 1.00 4,760.00
1070 LOT PAY ADJUSTMENT 10000NS DOLL 174,000.00 174,000.000 44,776.370 44,776.370 1.00 44,776.37
1080 FUEL ADJUSTMENT 10020NS DOLL 114,000.00 293,779.130 40,545.500 325,363.760 365,909.260 1.00 40,545.50 365,909.26
1090 ASPHALT ADJUSTMENT 10030NS DOLL 157,000.00 503,686.670 66,923.960 332,886.940 399,810.900 1.00 66,923.96 399,810.90
1100 SILT TRAP TYPE C 20496NS843 EACH 25.00 44.000 57.000 57.000 300.00 17,100.00
1110 CLEAN SILT TRAP TYPE C 20497NS843 EACH 50.00 50.000 32.000 32.000 55.00 1,760.00
1120 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 250.00 0.00
1130 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 15,891.00 15,891.000 2,130.710 2,130.710 2.00 4,261.42
1140 EMBANKMENT 21553EN CUYD 180,937.00 167,574.000 167,624.000 167,624.000 2.23 373,801.52
1150 EXCAVATION 21554EN CUYD 313,973.00 322,929.000 323,240.150 323,240.150 3.39 1,095,784.10
1160 TREE PROTECTION FENCING 21779EN LF 1,850.00 1,850.000 1,850.000 1,850.000 3.00 5,550.00
1630 INTERSECTION SIGNALIZATION 21808NN LS 1.00 1.000 1.000 1.000 28,000.00 28,000.00
8004 DGA BASE 00001 TON 0.00 91,882.500 92,550.080 92,550.080 16.85 1,559,468.84
8006 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 0.00 25,430.000 22,053.840 22,053.840 36.70 809,375.92
8008 PERFORATED PIPE-4 INCH 01000 LF 0.00 58,990.000 61,189.000 61,189.000 4.50 275,350.50
8010 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 0.00 123.000 0.000 0.000 485.00 0.00
8012 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 0.00 1.000 0.500 0.500 1.000 3,750.00 1,875.00 3,750.00
8014 SAND FOR BLOTTER 02702 TON 0.00 301.000 393.230 393.230 19.50 7,667.98
8019 PERF PIPE HEADWALL 21567NN EACH 0.00 25.000 28.000 28.000 485.00 13,580.00
8020 SAFELOADING 02690 CUYD 0.00 6.000 6.000 6.000 195.00 1,170.00
8028 TEMPORARY GUARDRAIL 02397 LF 0.00 362.500 387.500 387.500 8.95 3,468.12
8029 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 0.00 4.000 4.000 4.000 907.50 3,630.00
8034 RELOCATE CONC BARRIER WALL 20318ES508 LF 0.00 280.000 280.000 280.000 3.65 1,022.00
8035 REM AND RESET CRASH CUSHION 20405ES112 EACH 0.00 2.000 2.000 2.000 1,495.00 2,990.00
8036 RIGHT-OF-WAY MOWING 02167 ACRE 0.00 108.600 36.200 36.200 107.04 3,874.84
8037 GUARDRAIL CONNECTOR TO BRIDGE END TY D 02378 EACH 0.00 2.000 2.000 2.000 1,360.00 2,720.00
8038 PAVE STRIPING-DUR TY 1-4 IN Y 06555 LF 0.00 320.000 151.000 151.000 3.75 566.25
8039 PAVE STRIPING-DUR TY 1-4 IN W 06554 LF 0.00 200.000 190.000 190.000 3.75 712.50
8042 COST PLUS WORK 10080NSD DOLL 0.00 1.000 1.000 1.000 43,685.62 43,685.62
8043 FENCE GATE-16 FT 22751NN EACH 0.00 2.000 2.000 2.000 1,720.00 3,440.00
8046 RIDE QUALITY ADJUSTMENT ASPH 10005NS DOLL 0.00 0.001 9,346.230 9,346.230 1.00 9,346.23
9004 COST PLUS WORK Curb Box Reinforcement 10080NSD DOLL 0.00 2,434.370 2,434.370 2,434.370 1.00 2,434.37
9006 UTILITY BILLS High Mast/US 25 Signal 22438NN DOLL 0.00 9,479.640 9,479.640 9,479.640 1.00 9,479.64
9007 ADMINISTRATIVE SETTLEMENT CSX Bridge Utility Delay 10104NX DOLL 0.00 217,439.310 217,439.310 217,439.310 1.00 217,439.31
Project DE07612060616 Fed/State Project Number FD04 076 5206 000-004 Category 0002 BRIDGE
1170 STRUCTURE GRANULAR BACKFILL 02231 CUYD 633.00 633.000 318.460 318.460 38.00 12,101.48
1180 GUARDRAIL-STEEL W BEAM-S FACE A 02355 LF 69.00 69.000 69.000 69.000 0.01 0.69
1190 REMOVE CONCRETE MASONRY 02403 CUYD 26.00 26.000 26.000 26.000 300.00 7,800.00
1200 MASONRY COATING 02998 SQYD 645.00 645.000 1,208.350 1,208.350 9.20 11,116.82
1210 ARMORED EDGE FOR CONCRETE 03299 LF 146.00 146.000 146.000 146.000 75.00 10,950.00
1220 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 274.00 274.000 339.700 339.700 35.00 11,889.50
1230 FOUNDATION PREPARATION DUNCANNON RAOD 08003 LS 1.00 1.000 1.000 1.000 40,000.00 40,000.00
1240 CRUSHED AGGREGATE SLOPE PROT 08020 TON 226.00 226.000 125.380 125.380 25.00 3,134.50
1250 CONCRETE-CLASS A 08100 CUYD 429.60 429.600 445.210 445.210 430.00 191,440.30
1260 CONCRETE-CLASS AA 08104 CUYD 202.80 202.800 202.800 202.800 475.00 96,330.00
1270 STEEL REINFORCEMENT 08150 LB 52,519.00 52,519.000 43,368.000 43,368.000 0.80 34,694.40
1280 STEEL REINF-EPOXY COATED 08151 LB 29,288.00 29,288.000 27,311.300 27,311.300 0.96 26,218.84
1290 REMOVE SUPERSTRUCTURE 08301 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
1300 PRECAST PC BOX BEAM SB27 08670 LF 735.00 735.000 735.000 735.000 220.00 161,700.00
1310 PEDESTRIAN CAGE 21778NN LS 1.00 1.000 1.000 1.000 7,000.00 7,000.00
8022 TEMP SIGNAL 2 PHASE 04933 EACH 0.00 1.000 1.000 1.000 5,500.00 5,500.00
8023 GUARDRAIL-STEEL W BEAM-S FACE BR 08801 LF 0.00 75.000 75.000 75.000 165.00 12,375.00
8025 MASS CONCRETE 10040ES CUYD 0.00 125.000 124.000 124.000 198.60 24,626.40
8026 CHANNEL LINING CLASS II 02483 TON 0.00 425.000 445.430 445.430 25.00 11,135.75
8027 FLOWABLE FILL 02220 CUYD 0.00 130.000 130.000 130.000 105.00 13,650.00
9002 ADMINISTRATIVE SETTLEMENT Bridge over CSX Railraod Claim Settlement 10104NX DOLL 0.00 50,389.760 50,389.760 50,389.760 1.00 50,389.76
Project DE07612060616 Fed/State Project Number FD04 076 5206 000-004 Category 0003 MOBILIZATION AND DEMOBILIZATION
1320 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 471,829.52 471,829.52
1330 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 214,328.98 53,582.24 214,328.98
Project DE07612060616 Fed/State Project Number FD04 076 5206 000-004 Category 0004 WATERLINE
1340 DUCTILE IRON PIPE-8 INCH 01095 LF 465.00 465.000 468.000 468.000 39.00 18,252.00
1350 COPPER PIPE-1 INCH 03361 LF 55.00 55.000 59.000 59.000 20.00 1,180.00
1360 COPPER PIPE-2 INCH 03363 LF 10.00 10.000 0.000 0.000 30.00 0.00
1370 PVC PIPE-4 INCH 03383 LF 45.00 45.000 40.000 40.000 30.00 1,200.00
1380 PVC PIPE-8 INCH C-900 CLASS 200 03387 LF 88.00 88.000 73.000 73.000 45.00 3,285.00
1390 PVC PIPE-8 INCH CLASS 250 03387 LF 1,511.00 1,511.000 1,549.500 1,549.500 26.00 40,287.00
1400 REMOVE-REINSTALL FIRE HYDRANT 03436 EACH 2.00 2.000 2.000 2.000 1,500.00 3,000.00
1410 TIE-IN 6 INCH 03466 EACH 1.00 1.000 1.000 1.000 1,500.00 1,500.00
1420 TIE-IN 8 INCH W/GATE VALVE AND 1 IN BYPASS ASSEMBLY 03468 EACH 1.00 1.000 1.000 1.000 3,500.00 3,500.00
1430 TIE-IN 8 INCH WITH GATE VALVE 03468 EACH 1.00 1.000 1.000 1.000 2,200.00 2,200.00
1440 AIR RELEASE VALVE 03495 EACH 1.00 1.000 1.000 1.000 1,600.00 1,600.00
1450 BORE & JACK ENCASEMENT PIPE 20086ES706 LF 150.00 150.000 150.000 150.000 155.00 23,250.00
1460 METER ASSEMBLY-2 IN 21215ND EACH 2.00 2.000 1.000 1.000 2,700.00 2,700.00
1470 REM AND RESET WATER METER AND BOX 21344ND EACH 7.00 7.000 6.000 6.000 400.00 2,400.00
1480 POLYETHYLENE PIPE-1 IN 21701EN LF 98.00 98.000 124.000 124.000 12.50 1,550.00
1490 PE SERVICE LINE-3/4 IN 21753EN LF 130.00 130.000 48.000 48.000 14.00 672.00
1500 DUCTILE IRON WATER MAIN - 3" 21780ED LF 45.00 45.000 45.000 45.000 40.00 1,800.00
1510 DUCTILE IRON WATER MAIN - 4" 21781ED LF 140.00 140.000 114.000 114.000 25.00 2,850.00
1520 FREEBORE FOR 8" WATER LINE 21782ED LF 25.00 25.000 25.000 25.000 75.00 1,875.00
1530 INLINE GATE VALVE - 2" 21783ED EACH 2.00 2.000 0.000 0.000 475.00 0.00
1540 INLINE GATE VALVE - 3" 21784ED EACH 1.00 1.000 1.000 1.000 550.00 550.00
1550 INLINE GATE VALVE - 4" 21785ED EACH 1.00 1.000 1.000 1.000 600.00 600.00
1560 INLINE GATE VALVE - 8" 21786ED EACH 2.00 2.000 2.000 2.000 1,025.00 2,050.00
1570 OPEN CUT W/ PVC ENCASEMENT 1 IN SERVICE LINE 21787ED LF 160.00 160.000 110.000 110.000 11.00 1,210.00
1580 OPEN CUT W/ PVC ENCASEMENT 4 IN DI WATER LINE 21787ED LF 20.00 20.000 0.000 0.000 57.00 0.00
1590 OPEN CUT W/ STEEL ENCASEMENT 8 IN D.I. WATER LINE 21788ED LF 20.00 20.000 20.000 20.000 85.00 1,700.00
1600 OPEN CUT W/ STEEL ENCASEMENT 8 IN PVC WATER LINE 21788ED LF 117.00 117.000 117.000 117.000 92.00 10,764.00
1610 ROAD BORE W/ STEEL ENCASEMENT 21789ED LF 110.00 110.000 110.000 110.000 225.00 24,750.00
1620 UNDERGROUND PREFAB BLOW OFF VALVE 21790ED EACH 1.00 1.000 1.000 1.000 1,300.00 1,300.00

SUBTOT

$162,926.70

$25,740,183.39

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1300-1-0I

BOX BEAM, B

FT

735.00 0010 $146.880000 $107,956.79

1270-1-0I

STEEL REINPL 615GR40

LB

52,778.00 0041 $0.689000 $36,364.04

1280-1-0I

STEEL, REINEPCOATED

LB

969.00 0041 $0.836900 $810.93

8023-1-0I

GDRAIL GALV AW .109

LS

1.00 0041 $5500.000000 $5,500.00

1260-1-0I

STAY IN PL FORMS

LS

1.00 0044 $3224.520000 $3,224.52

1270-2-0I

STEEL REINPL 615GR40

LB

52,778.00 0044 $0.689000 $36,364.04

1280-3-0I

STEEL, REINEPCOATED

LB

969.00 0044 $0.836900 $810.93

1280-2-0I

STEEL, REINEPCOATED

LB

28,320.00 0044 $0.742000 $21,013.44

8023-2-0I

GDRAIL GALV AW .109

LS

1.00 0044 $5830.000000 $5,830.00

1270-1-0A

STEEL REINPL 615GR40

LB

10,141.50 0041 $0.689000 $-6,987.49

1270-1-0A

STEEL REINPL 615GR40

LB

13,232.90 0042 $0.689000 $-9,117.47

1270-1-0A

STEEL REINPL 615GR40

LB

7,391.80 0043 $0.689000 $-5,092.95

1300-1-0A

BOX BEAM, B

FT

294.00 0044 $146.880000 $-43,182.72

1260-1-0A

STAY IN PL FORMS

LS

1.00 0045 $3224.520000 $-3,224.52

1280-3-0A

STEEL, REINEPCOATED

LB

969.00 0045 $0.836900 $-810.93

1280-2-0A

STEEL, REINEPCOATED

LB

9,426.30 0045 $0.742000 $-6,994.31

1280-1-0A

STEEL, REINEPCOATED

LB

969.00 0045 $0.836900 $-810.93

1270-2-0A

STEEL REINPL 615GR40

LB

5,014.30 0046 $0.689000 $-3,454.85

1270-1-0A

STEEL REINPL 615GR40

LB

5,014.30 0046 $0.689000 $-3,454.85

1270-1-0A

STEEL REINPL 615GR40

LB

7,587.50 0047 $0.689000 $-5,227.79

1270-2-0A

STEEL REINPL 615GR40

LB

7,587.50 0047 $0.689000 $-5,227.79

1300-1-0A

BOX BEAM, B

FT

441.00 0048 $146.880000 $-64,774.07

8023-1-0A

GDRAIL GALV AW .109

LS

1.00 0048 $5500.000000 $-5,500.00

8023-2-0A

GDRAIL GALV AW .109

LS

1.00 0048 $5830.000000 $-5,830.00

1270-0-0A

STEEL REINFORCEMENT

-52,778.00 0051 $ $-36,364.04

1280-2-0A

STEEL, REINEPCOATED

LB

13,530.00 0051 $0.742000 $-10,039.26

1270-0-0A

STEEL REINFORCEMENT

0.00 0076 $ $36,364.04

1270-10C

STEEL REINPL 615GR40

LB

0.00 0076 $0.689000 $-6,483.49

1270-20C

STEEL REINPL 615GR40

LB

0.00 0076 $0.689000 $-27,681.40

1280-20C

STEEL, REINEPCOATED

LB

0.00 0076 $0.742000 $-3,979.87
SUBTOT

$0.00