Report_Id:   061264   Est NO  0105

Date:05/18/2015

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 061264 Estimate Number 0105 Estimate Type PROGRESS
District Office JACKSON (10300)  Skaggs, Aric L. P.E.

Contractor BIZZACK CONSTRUCTION LLC ADDR SN 0 VC Code VC0000008887
P O BOX 12530
LEXINGTON , KY , 40583
Pay Period 07/14/2012  TO  04/15/2015
Date Approved 04/19/2015
Primary Proj Number DE09700070664
Project No. FD04 097 0007 000-003
Primary County PERRY
Name of Road JEFF-VIPER ROAD (KY 7)
Description RECONSTRUCT KY 7 FROM VIPER TO JEFF
     
     
Date Let 12/15/2006 Formal Acceptance 08/26/2011
Date Awarded 12/19/2006 Date Work Began 03/05/2007
Date Contract Executed 01/02/2007 Open To Traffic 11/18/2010
Date NTP Issued 01/02/2007 Actual Completion Date 11/18/2010

Current Contract Amount

$42,608,410.61

Total to Date

Prev to Date

This Estimate

Original Amount

$34,845,312.84

Total Earnings

$41,983,568.38

$36,138,206.45

$5,845,361.93

Percent Complete

98.66

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$570,771.19

Gross Earnings

$41,983,568.38

$36,138,206.45

$5,845,361.93

Total Change Orders

$7,763,097.77

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$42,037,639.42

$36,192,277.49

$5,845,361.93

Contract Id 061264

Change Order Summary

County PERRY
Estimate Nbr 0105 Project Number FD04 097 0007 000-003
Contractor BIZZACK CONSTRUCTION LLC Period 07/14/2012  TO  04/15/2015
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Erosion control items and weekend blasting operation Approved 08/06/2008 $198,517.09 3.0
002 Traffic Control Plan Modification Bench Cut Detour Approved 06/17/2009 $777,135.16 17.0
003 Cost Plus Road Break & Temp Wateline - Time Adjustment Approved 02/26/2010 $36,157.42 4.0
004 Project Development / Construction Waterline Revision Approved 08/31/2010 $-213,151.15 0.0
005 Overruns & Cost Plus Work Approved 05/11/2011 $665,762.61 30.0
006 Cost Plus Work and Fuel / Asphalt Adjustments Approved 07/09/2012 $712,518.92 0.0
007 Slide-Excavation-RR Impact-Overhaul Approved 04/09/2015 $5,586,157.72 89.0
 
 
 
 

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

DE09700070664 0510 ROADWAY EXCAVATION FUEL OR ASPHALT PRICE ADJUSTMENT 0019

0.00

$0.00

$54,071.04

Contract Id 061264

COMMONWEALTH OF KENTUCKY

County PERRY
Contract Type GRHV   GRADE HEAVY (OVER MILLION CY)

TRANSPORTATION CABINET

Primary Project Number DE09700070664
Estimate Nbr 0105 Period 07/14/2012  TO  04/15/2015
Contractor BIZZACK CONSTRUCTION LLC
 
Project DE09700070664 Fed/State Project Number FD04 097 0007 000-003 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 35,712.00 37,986.000 35,940.220 35,940.220 24.60 884,129.41
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 14.00 14.000 442.600 442.600 26.66 11,799.71
0030 ASPHALT SEAL AGGREGATE 00100 TON 250.00 250.000 96.510 96.510 80.30 7,749.75
0040 CL2 ASPH BASE 1.00D PG64-22 00212 TON 8,750.00 11,026.000 9,471.350 9,471.350 76.60 725,505.41
0050 CL3 ASPH BASE 1.00D PG64-22 00214 TON 11,178.00 11,178.000 13,659.180 13,659.180 76.60 1,046,293.18
0060 CL3 ASPH BASE 1.00D PG76-22 00216 TON 10,921.00 10,921.000 9,778.600 9,778.600 82.40 805,756.64
0070 EMULSIFIED ASPHALT RS-2 00291 TON 30.00 30.000 12.820 12.820 576.00 7,384.32
0080 CL2 ASPH SURF 0.50D PG64-22 00309 TON 2,351.00 2,972.000 6,036.450 6,036.450 83.60 504,647.22
0090 CL3 ASPH SURF 0.50B PG76-22 00326 TON 4,606.00 4,856.000 3,757.030 3,757.030 89.40 335,878.48
0100 ENTRANCE PIPE-15 INCH 00440 LF 32.00 32.000 44.000 44.000 32.35 1,423.40
0110 ENTRANCE PIPE-18 INCH 00441 LF 104.00 104.000 144.000 144.000 39.75 5,724.00
0120 ENTRANCE PIPE-24 INCH 00443 LF 72.00 72.000 57.000 57.000 44.75 2,550.75
0130 ENTRANCE PIPE-30 INCH 00445 LF 136.00 136.000 51.000 51.000 54.05 2,756.55
0140 CULVERT PIPE-15 INCH 00461 LF 22.00 22.000 26.000 26.000 50.15 1,303.90
0150 CULVERT PIPE-18 INCH 00462 LF 478.00 478.000 210.000 210.000 87.86 18,450.60
0160 CULVERT PIPE-24 INCH 00464 LF 443.00 443.000 349.000 349.000 67.92 23,704.08
0170 CULVERT PIPE-30 INCH 00466 LF 125.00 125.000 203.000 203.000 92.30 18,736.90
0180 CULVERT PIPE-36 INCH 00468 LF 94.00 94.000 134.000 134.000 94.30 12,636.20
0190 CULVERT PIPE-42 INCH 00469 LF 283.00 120.000 104.000 104.000 118.70 12,344.80
0200 CULVERT PIPE-48 INCH 00470 LF 92.00 92.000 92.000 92.000 117.75 10,833.00
0210 CULVERT PIPE-54 INCH 00471 LF 72.00 72.000 72.000 72.000 135.45 9,752.40
0220 CULVERT PIPE-84 INCH 00476 LF 258.00 258.000 140.000 140.000 312.55 43,757.00
0230 CULVERT PIPE-48 INCH EQUIV 00499 LF 13.00 13.000 26.000 26.000 224.65 5,840.90
0240 STORM SEWER PIPE-15 INCH 00521 LF 51.00 51.000 51.000 51.000 43.80 2,233.80
0250 STORM SEWER PIPE-24 INCH 00524 LF 2,777.50 2,777.500 3,081.500 3,081.500 71.25 219,556.87
0260 STORM SEWER PIPE-30 INCH 00526 LF 177.00 177.000 188.000 188.000 87.70 16,487.60
0270 STORM SEWER PIPE-36 INCH 00528 LF 34.00 34.000 34.000 34.000 87.85 2,986.90
0280 PERFORATED PIPE-4 INCH 01000 LF 1,691.00 1,691.000 972.000 972.000 7.00 6,804.00
0290 NON-PERFORATED PIPE-4 INCH 01010 LF 339.00 339.000 41.000 41.000 8.20 336.20
0300 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 7.00 7.000 2.000 2.000 525.00 1,050.00
0310 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 7.00 7.000 2.000 2.000 530.00 1,060.00
0320 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 1.00 1.000 1.000 1.000 1,750.00 1,750.00
0330 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 3.00 3.000 1.000 1.000 2,200.00 2,200.00
0340 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 1.00 1.000 1.000 1.000 2,950.00 2,950.00
0350 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 7.00 7.000 2.000 2.000 3,400.00 6,800.00
0360 CURB BOX INLET TYPE B 01480 EACH 1.00 1.000 1.000 1.000 4,100.00 4,100.00
0370 DROP BOX INLET TYPE 1 01490 EACH 24.00 24.000 24.000 24.000 2,750.00 66,000.00
0380 DROP BOX INLET TYPE 2 01493 EACH 5.00 5.000 4.000 4.000 2,850.00 11,400.00
0390 JUNCTION BOX-15 INCH 01641 EACH 1.00 1.000 0.000 0.000 1,850.00 0.00
0400 JUNCTION BOX-24 INCH 01643 EACH 1.00 1.000 1.000 1.000 2,400.00 2,400.00
0410 JUNCTION BOX-36 INCH 01645 EACH 1.00 1.000 1.000 1.000 3,200.00 3,200.00
0420 JUNCTION BOX-42 INCH 01646 EACH 1.00 1.000 0.000 0.000 3,400.00 0.00
0430 JUNCTION BOX-48 INCH 01647 EACH 1.00 1.000 1.000 1.000 3,900.00 3,900.00
0440 JUNCTION BOX-54 INCH 01648 EACH 1.00 1.000 1.000 1.000 4,050.00 4,050.00
0450 MANHOLE TYPE A 01756 EACH 6.00 6.000 0.000 0.000 3,650.00 0.00
0460 MANHOLE TYPE C MODIFIED 01768 EACH 1.00 1.000 1.000 1.000 10,400.00 10,400.00
0470 ISLAND INTEGRAL CURB 01845 LF 12.50 12.500 10.000 10.000 70.00 700.00
0480 JPC PAVEMENT-8 INCH SHLD 02081 SQYD 32.00 32.000 4.000 4.000 150.00 600.00
0490 REMOVE PAVEMENT 02091 SQYD 6,876.00 12,432.000 7,216.000 7,216.000 3.00 21,648.00
0500 TEMPORARY DITCH 02159 LF 13,550.00 13,550.000 425.000 5,608.260 6,033.260 1.15 488.75 6,938.24
0510 ROADWAY EXCAVATION 02200 CUYD 5,553,754.00 5,955,999.000 438,076.000 5,517,923.000 5,955,999.000 4.02 1,761,065.52 23,943,115.98
0520 STRUCTURE EXCAV-UNCLASSIFIED 02203 CUYD 80.00 80.000 79.970 79.970 19.00 1,519.43
0530 GRANULAR EMBANKMENT 02223 CUYD 332.00 332.000 332.000 332.000 56.00 18,592.00
0540 WATER 02242 MGAL 5,132.00 5,132.000 1,871.000 1.000 1,872.000 0.10 187.10 187.20
0550 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 8,000.00 8,520.000 10,386.000 10,386.000 17.65 183,312.90
0560 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 12.00 20.000 28.000 28.000 60.00 1,680.00
0570 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 4.000 4.000 2,300.00 9,200.00
0580 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 9.00 9.000 9.000 9.000 3,200.00 28,800.00
0590 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 6.00 6.000 1.000 1.000 600.00 600.00
0600 TEMPORARY GUARDRAIL 02397 LF 1,850.00 3,300.000 1,625.000 1,625.000 10.00 16,250.00
0610 EXTRA LENGTH GUARDRAIL POST 02399 EACH 1,016.00 1,016.000 63.000 63.000 40.00 2,520.00
0620 REMOVE CONCRETE MASONRY 02403 CUYD 28.00 28.000 5.000 19.000 24.000 103.00 515.00 2,472.00
0630 R/W MARKER RURAL TYPE 1 02434 EACH 109.00 109.000 101.000 101.000 90.00 9,090.00
0640 CHANNEL LINING CLASS IA 02482 TON 892.00 892.000 0.000 0.000 70.00 0.00
0650 CHANNEL LINING CLASS IV 02488 CUYD 1,797.00 3,273.900 3,273.900 3,273.900 7.20 23,572.08
0660 CLEARING AND GRUBBING 100.5 ACRES 02545 LS 1.00 1.000 1.000 1.000 1,015,000.00 1,015,000.00
0670 CONCRETE-CLASS B 02555 CUYD 83.51 83.510 77.140 77.140 456.00 35,175.84
0680 SIGNS 02562 SQFT 500.00 1,519.000 1,628.810 1,628.810 10.00 16,288.10
0690 EDGE KEY 02585 LF 66.00 66.000 86.000 0.000 86.000 72.30 6,217.80 6,217.80
0700 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 398,000.00 398,000.00
0710 DIVERSIONS (BY-PASS DETOURS) #1 02651 LS 1.00 1.000 1.000 1.000 13,640.00 13,640.00
0720 DIVERSIONS (BY-PASS DETOURS) #2 02651 LS 1.00 1.000 1.000 1.000 13,340.00 13,340.00
0730 DIVERSIONS (BY-PASS DETOURS) #3 02651 LS 1.00 1.000 1.000 1.000 32,985.00 32,985.00
0740 DIVERSIONS (BY-PASS DETOURS) #4 02651 LS 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0750 DIVERSIONS (BY-PASS DETOURS) #5 02651 LS 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0760 DIVERSIONS (BY-PASS DETOURS) #6 02651 LS 1.00 1.000 1.000 1.000 30,350.00 30,350.00
0770 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 1.00 1.000 0.000 0.000 10,000.00 0.00
0780 TEMPORARY SILT FENCE 02701 LF 500.00 5,104.000 5,554.000 5,554.000 4.00 22,216.00
0790 SILT TRAP TYPE A ALT #1 02703 EACH 57.00 57.000 1.000 1.000 175.00 175.00
0800 SILT TRAP TYPE A ALT #2 02703 EACH 10.00 10.000 0.000 0.000 175.00 0.00
0810 SILT TRAP TYPE B 02704 EACH 253.00 253.000 20.000 20.000 1.50 30.00
0820 CLEAN SILT TRAP TYPE A ALT #1 02706 EACH 114.00 114.000 0.000 0.000 10.00 0.00
0830 CLEAN SILT TRAP TYPE A ALT #2 02706 EACH 20.00 20.000 0.000 0.000 10.00 0.00
0840 CLEAN SILT TRAP TYPE B 02707 EACH 506.00 506.000 41.000 41.000 1.50 61.50
0850 CLEAN TEMPORARY SILT FENCE 02709 LF 1,000.00 1,000.000 1,850.000 1,850.000 0.10 185.00
0860 STAKING 02726 LS 1.00 1.000 1.000 1.000 300,000.00 300,000.00
0870 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 43,000.00 43,000.00
0880 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 2,700.00 0.00
0890 CRASH CUSHION TYPE VI-T 02894 EACH 2.00 2.000 0.000 0.000 7,500.00 0.00
0900 CONCRETE BARRIER WALL TY 9T 21807EN LF 13,680.00 13,680.000 11,108.000 11,108.000 40.00 444,320.00
0910 EROSION CONTROL BLANKET 05950 SQYD 17,122.00 188,993.000 189,983.000 189,983.000 1.50 284,974.50
0920 TEMPORARY MULCH 05952 SQYD 486,420.00 486,420.000 0.000 0.000 0.01 0.00
0930 TEMP SEEDING AND PROTECTION 05953 SQYD 17,809.00 17,809.000 19,294.000 19,294.000 0.20 3,858.80
0940 TOPDRESSING FERTILIZER 05966 TON 15.00 15.000 0.000 0.000 450.00 0.00
0950 SEEDING AND PROTECTION 05985 SQYD 178,076.00 142,728.000 102,030.000 102,030.000 0.28 28,568.40
0960 SPECIAL SEEDING CROWN VETCH 05989 SQYD 151,149.00 151,149.000 205,198.000 205,198.000 0.18 36,935.64
0970 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 15,300.00 208,483.000 195,500.000 195,500.000 0.30 58,650.00
0980 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 67,152.00 71,152.000 19,525.000 52,131.500 71,656.500 0.25 4,881.25 17,914.12
0990 PAVE STRIPING-PERM PAINT-6 IN 06515 LF 336.00 336.000 336.000 336.000 2.25 756.00
1000 PAVE STRIPING-DUR TY 1-4 IN W 06554 LF 524.00 524.000 394.000 394.000 4.40 1,733.60
1010 PAVE STRIPING-DUR TY 1-4 IN Y 06555 LF 466.00 466.000 300.000 300.000 4.40 1,320.00
1020 PAVE STRIPING-DUR TY 1-6 IN Y 06557 LF 264.00 264.000 220.000 220.000 7.50 1,650.00
1030 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 77.00 77.000 105.000 105.000 12.50 1,312.50
1040 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 10.00 10.000 10.000 10.000 205.00 2,050.00
1050 CONCRETE-CLASS A 08100 CUYD 58.23 58.230 61.800 61.800 775.00 47,895.00
1060 STEEL REINFORCEMENT 08150 LB 3,686.00 3,686.000 3,282.500 3,282.500 1.00 3,282.50
1070 LOT PAY ADJUSTMENT 10000NS DOLL 75,608.00 75,608.000 14,077.850 14,077.850 1.00 14,077.85
1080 FUEL ADJUSTMENT 10020NS DOLL 466,780.00 1,021,653.270 48,693.990 1,021,653.270 1,070,347.260 1.00 48,693.99 1,070,347.26
1090 ASPHALT ADJUSTMENT 10030NS DOLL 68,047.00 221,789.700 -30,937.180 221,789.700 190,852.520 1.00 -30,937.18 190,852.52
1100 BORE & JACK PIPE 24" STEEL PIPE 20211ES706 LF 73.00 73.000 0.000 0.000 240.00 0.00
1110 BORE & JACK PIPE 30" STEEL PIPE 20211ES706 LF 71.00 71.000 -80.000 80.000 0.000 305.00 -24,400.00 0.00
1120 DROP BOX INLET TY 7(MOD) 20216MD EACH 1.00 1.000 1.000 1.000 3,075.00 3,075.00
1130 SILT TRAP TYPE C 20496NS843 EACH 100.00 100.000 65.000 65.000 200.00 13,000.00
1140 CLEAN SILT TRAP TYPE C 20497NS843 EACH 200.00 200.000 98.000 98.000 1.00 98.00
1150 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 2.000 2.000 250.00 500.00
1160 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 2,000.00 8,234.070 9,277.930 9,277.930 2.00 18,555.86
1170 EARTHWORK MITIGATION 21477ND LS 1.00 1.000 1.000 1.000 1,037,379.00 1,037,379.00
8000 EARTHWORK Safety Hazard Elimination 20196ED LS 0.00 1.000 1.000 1.000 35,250.00 35,250.00
8001 EW~ Rock Removal 10090NX LS 0.00 1.000 1.000 1.000 40,000.00 40,000.00
8002 SIGNS Detour Signing 02562 SQFT 0.00 148.750 175.750 175.750 28.06 4,931.54
8003 STAKING DETOUR 02726 LS 0.00 1.000 1.000 1.000 18,000.00 18,000.00
8004 ROADWAY EXCAVATION DETOUR 02200 CUYD 0.00 32,804.000 32,804.000 32,804.000 15.04 493,372.16
8005 TEMPORARY GUARDRAIL (SOLID ROCK INSTALLATION) 02397 LF 0.00 1,000.000 500.000 500.000 13.13 6,565.00
8006 MAINTAIN & CONTROL TRAFFIC DETOUR 02650 LS 0.00 1.000 1.000 1.000 53,600.00 53,600.00
8007 LIGHTWEIGHT FILL 20602EC CUYD 0.00 146.000 146.000 146.000 272.22 39,744.12
8008 ENGINEERING Plan Revisions 21726NN LS 0.00 1.000 1.000 1.000 10,000.00 10,000.00
8009 VALUE ENGINEERING 10121NX DOLL 0.00 82,134.410 82,134.410 82,134.410 1.00 82,134.41
8010 COST PLUS WORK SLIDE 10080NSD DOLL 0.00 32,938.090 32,938.090 32,938.090 1.00 32,938.09
8011 COST PLUS WORK ROAD BREAK 10080NSD DOLL 0.00 12,335.820 12,335.820 12,335.820 1.00 12,335.82
8013 FENCE-4 FT CHAIN LINK @ Cemetery 02273 LF 0.00 194.000 194.000 194.000 26.40 5,121.60
8049 CHANNEL LINING CLASS II 02483 TON 0.00 400.000 350.800 350.800 24.00 8,419.20
8050 GROUT 21945EN SQFT 0.00 0.000 -80.000 0.000 -80.000 300.00 -24,000.00 -24,000.00
8051 COST PLUS WORK GEOTECH INVESTIGATION 10080NS LS 0.00 1.000 1.000 1.000 15,488.67 15,488.67
8052 COST PLUS WORK TREE REMOVAL 10080NS LS 0.00 1.000 1.000 1.000 4,890.65 4,890.65
8053 COST PLUS WORK STA 671 SLIDE 10080NS LS 0.00 1.000 1.000 1.000 38,043.46 38,043.46
8054 COST PLUS WORK STA 665 SLIDE 10080NS LS 0.00 1.000 1.000 1.000 29,069.04 29,069.04
8055 COST PLUS WORK SAFETY WORK 10080NS LS 0.00 1.000 1.000 1.000 6,403.29 6,403.29
8057 CULVERT PIPE-42 INCH INVOICE 00469 LF 0.00 163.000 163.000 163.000 39.95 6,511.85
8058 REMOVE GUARDRAIL 02381 LF 0.00 4,000.000 1,325.000 1,325.000 2.00 2,650.00
8060 COST PLUS WORK APPR LT STA 768 @ REST HAVEN CEM 10080NS LS 0.00 1.000 1.000 1.000 8,684.81 8,684.81
8061 COST PLUS WORK LT STA 705 @ JOHNSON CEMETARY 10080NS LS 0.00 1.000 1.000 1.000 64,201.12 64,201.12
8062 TIE-IN 2 INCH 03463 EACH 0.00 2.000 2.000 2.000 577.50 1,155.00
8064 COST PLUS WORK 768+00 LT PONDEROSA & REST HAVEN 10080NSD DOLL 0.00 3,902.950 3,902.950 3,902.950 1.00 3,902.95
8066 BORE AND JACK PIPE-30 IN 21800EN LF 0.00 80.000 80.000 0.000 80.000 466.00 37,280.00 37,280.00
8067 BORE AND JACK PIPE-36 IN 24186EC LF 0.00 54.000 54.000 0.000 54.000 753.00 40,662.00 40,662.00
8069 OVERHAUL 10300NX DOLL 0.00 1.000 1.000 0.000 1.000 1,242,163.92 1,242,163.92 1,242,163.92
8071 ADMINISTRATIVE SETTLEMENT Railroad Flagging and Railroad impacts to Roadway Excavation 10104NX DOLL 0.00 2,313,504.140 2,313,504.140 0.000 2,313,504.140 1.00 2,313,504.14 2,313,504.14
8072 COST PLUS WORK Slide Excavation Sta. 691+00 to 695+00 10080NSD DOLL 0.00 183,050.510 183,050.510 0.000 183,050.510 1.00 183,050.51 183,050.51
9050 GROUT 23911EC CUYD 0.00 89.000 89.000 0.000 89.000 300.00 26,700.00 26,700.00
Project DE09700070664 Fed/State Project Number FD04 097 0007 000-003 Category 0002 BRIDGE
1180 STRUCTURE GRANULAR BACKFILL 02231 CUYD 125.00 125.000 125.000 125.000 48.00 6,000.00
1190 MASONRY COATING 02998 SQYD 585.00 585.000 585.000 585.000 10.00 5,850.00
1200 ARMORED EDGE FOR CONCRETE 03299 LF 127.00 127.000 127.000 127.000 58.00 7,366.00
1210 FOUNDATION PREPARATION DRAWING NO. 25165 08003 LS 1.00 1.000 1.000 1.000 28,300.00 28,300.00
1220 TEST PILES 08033 LF 75.00 75.000 75.000 75.000 49.00 3,675.00
1230 PILES-STEEL HP12X53 08046 LF 575.00 575.000 480.580 480.580 49.00 23,548.42
1240 PILE POINTS-12 INCH 08094 EACH 18.00 18.000 18.000 18.000 120.00 2,160.00
1250 CONCRETE-CLASS A 08100 CUYD 237.40 237.400 193.950 193.950 468.00 90,768.60
1260 CONCRETE-CLASS AA 08104 CUYD 548.20 548.200 547.580 547.580 480.00 262,838.40
1270 STEEL REINFORCEMENT 08150 LB 41,870.00 41,870.000 34,206.720 34,206.720 0.79 27,023.30
1280 STEEL REINF-EPOXY COATED 08151 LB 165,715.00 165,715.000 165,715.000 165,715.000 0.90 149,143.50
1290 STRUCTURAL STEEL 330 LBS 08160 LS 1.00 1.000 1.000 1.000 4,800.00 4,800.00
1300 PRECAST PC I BEAM TYPE 3 08633 LF 1,611.50 1,611.500 1,611.500 1,611.500 184.00 296,516.00
1310 DRILLED SHAFT 54"-SOLID ROCK 20743ED LF 42.00 42.000 42.000 42.000 1,344.00 56,448.00
1320 DRILLED SHAFT 60"-COMMON 20744ED LF 85.00 85.000 85.000 85.000 951.00 80,835.00
Project DE09700070664 Fed/State Project Number FD04 097 0007 000-003 Category 0003 BRIDGE
1330 REMOVE CONCRETE MASONRY 02403 CUYD 30.00 30.000 30.000 30.000 132.00 3,960.00
1340 FOUNDATION PREPARATION DRAWING NO. 25166 08003 LS 1.00 1.000 1.000 1.000 20,000.00 20,000.00
1350 CONCRETE-CLASS A 08100 CUYD 323.30 323.300 316.380 316.380 468.00 148,065.84
1360 STEEL REINFORCEMENT 08150 LB 33,506.00 33,506.000 32,789.610 32,789.610 0.79 25,903.79
1370 LOW FLOW DIVERSION CURB 08410 LS 1.00 1.000 1.000 1.000 4,700.00 4,700.00
1380 BLAST CLEANING 08549 SQYD 126.00 126.000 110.600 110.600 37.00 4,092.20
1390 LIGHTWEIGHT FILL 20602EC CUYD 115.00 115.000 115.000 115.000 350.00 40,250.00
Project DE09700070664 Fed/State Project Number FD04 097 0007 000-003 Category 0004 UTILITY
1400 STEEL ENCASEMENT PIPE-4 INCH OPEN CUT 01061 LF 70.00 110.000 60.000 60.000 30.00 1,800.00
1410 STEEL ENCASEMENT PIPE-8 INCH OPEN CUT 01065 LF 575.00 856.500 856.500 856.500 55.00 47,107.50
1420 CONCRETE-CLASS B 02555 CUYD 10.00 10.000 11.000 11.000 200.00 2,200.00
1430 GAS LINE-2 INCH 03400 LF 570.00 570.000 0.000 0.000 15.00 0.00
1440 GAS LINE-3 IN 21764EN LF 7,380.00 7,585.000 7,885.000 7,885.000 17.00 134,045.00
1450 GAS LINE-1 1/4 IN 21765EN LF 325.00 1,097.000 1,097.000 1,097.000 13.00 14,261.00
1460 GAS VALVE AND BOX-3 IN 21766NN EACH 4.00 4.000 1.000 1.000 450.00 450.00
1470 GAS VALVE AND BOX-2 IN 21767NN EACH 2.00 2.000 0.000 0.000 425.00 0.00
1480 GAS VALVE AND BOX-1 1/4 IN 21768NN EACH 1.00 1.000 1.000 1.000 400.00 400.00
1490 RETIE GAS LINE-3 IN 21769NN EACH 9.00 9.000 8.000 8.000 1,500.00 12,000.00
1500 RETIE GAS LINE-2 IN 21770NN EACH 3.00 3.000 1.000 1.000 1,250.00 1,250.00
1510 RETIE GAS LINE-1 1/4 IN 21771NN EACH 1.00 7.000 6.000 6.000 1,000.00 6,000.00
1520 VENT- COMPLETE IN PLACE 21772NN EACH 9.00 9.000 10.000 10.000 750.00 7,500.00
1530 GAS LINE MARKER 21773NN EACH 34.00 36.000 34.000 34.000 200.00 6,800.00
8056 EW~ WATERLINE EXPLORATION 10090NX LS 0.00 1.000 1.000 1.000 2,915.00 2,915.00
Project DE09700070664 Fed/State Project Number FD04 097 0007 000-003 Category 0005 WATERLINE
1540 CRUSHED STONE BASE 00003 TON 20.00 20.000 47.170 47.170 106.00 5,000.02
1550 STEEL ENCASEMENT PIPE-14 INCH BORE & JACK METHOD 01071 LF 268.00 100.000 0.000 0.000 210.00 0.00
1560 STEEL ENCASEMENT PIPE-14 INCH OPEN CUT METHOD 01071 LF 730.00 200.000 100.000 100.000 115.00 11,500.00
1570 FIRE HYDRANT 02606 EACH 1.00 1.000 2.000 2.000 2,950.00 5,900.00
1580 PVC PIPE-2 INCH 03381 LF 140.00 0.000 139.000 139.000 31.50 4,378.50
1590 VALVE-8 INCH 03498 EACH 7.00 1.000 3.000 3.000 1,200.00 3,600.00
1600 GATE VALVE-2 INCH 03522 EACH 1.00 0.000 4.000 4.000 800.00 3,200.00
1610 BEND 11.25 DEG 8 INCH 03539 EACH 5.00 2.000 4.000 4.000 275.00 1,100.00
1620 BEND 22.50 DEG 8 INCH 03546 EACH 11.00 2.000 5.000 5.000 275.00 1,375.00
1630 BEND 45 DEG 8 INCH 03563 EACH 58.00 3.000 1.000 1.000 275.00 275.00
1640 BEND 90 DEG 8 INCH 03570 EACH 6.00 0.000 0.000 0.000 275.00 0.00
1650 TEE AND BLOCK 8"X8"X8" 20552NC EACH 2.00 0.000 0.000 0.000 525.00 0.00
1660 REMOVE EXISTING PUMP STATION 20622NC LS 1.00 1.000 1.000 1.000 6,950.00 6,950.00
1670 WATER MAIN 8 IN 20878ED LF 10,429.00 385.000 385.000 385.000 31.10 11,973.50
1680 TAPPING SLEEVE & VALVE 8 X 8 21180ND EACH 3.00 3.000 1.000 1.000 4,050.00 4,050.00
1690 DIP TO AC COUPLING 21760NN EACH 5.00 0.000 4.000 4.000 327.50 1,310.00
1700 RESET SERVICE CONNECTION 21761NN EACH 3.00 0.000 0.000 0.000 450.00 0.00
1710 BEND 90 DEG-2 IN MJ 21762NN EACH 1.00 0.000 0.000 0.000 275.00 0.00
1720 RESTORATION-SEEDING-FERTILIZE 21763EN SQYD 320.00 708.330 1,383.660 1,383.660 20.00 27,673.20
8012 EW~ Temporary Waterline 10098NX DOLL 0.00 18,700.000 18,700.000 18,700.000 1.00 18,700.00
8014 PVC PIPE-3 INCH 03382 LF 0.00 2,100.000 2,438.000 2,438.000 24.94 60,803.72
8015 OPEN CUT AND CASE FOR 3 IN WATERLINE 21863EN LF 0.00 350.000 195.000 195.000 99.75 19,451.25
8016 BEND 90 DEG-3 IN 23830EC EACH 0.00 2.000 0.000 0.000 288.75 0.00
8017 BEND 45 DEG-3 IN 23831EC EACH 0.00 2.000 5.000 5.000 288.75 1,443.75
8018 BEND 22.5 DEG-3 IN 23832EC EACH 0.00 2.000 0.000 0.000 288.75 0.00
8019 BEND 11.25 DEG-3 IN 23833EC EACH 0.00 2.000 0.000 0.000 288.75 0.00
8020 BEND TEE-3 IN 23834EC EACH 0.00 2.000 4.000 4.000 288.75 1,155.00
8021 REDUCER 20124EC EACH 0.00 1.000 3.000 3.000 288.75 866.25
8022 CONCRETE-CLASS B 02555 CUYD 0.00 4.000 17.000 17.000 262.50 4,462.50
8023 VALVE AND BOX-3 IN 21941NN EACH 0.00 6.000 6.000 6.000 997.50 5,985.00
8024 BLOWOFF HYDRANT 21818NN EACH 0.00 2.000 2.000 2.000 2,625.00 5,250.00
8025 AIR RELEASE VALVE 03495 EACH 0.00 1.000 1.000 1.000 2,205.00 2,205.00
8026 CUT-CAP-AND BLOCK-3 IN 22855NN EACH 0.00 2.000 3.000 3.000 420.00 1,260.00
8027 TAPPING SLEEVE & VALVE 10 x 4 03551 EACH 0.00 1.000 2.000 2.000 4,515.00 9,030.00
8028 SERVICE LINE - 1 IN 21558EC LF 0.00 200.000 363.000 363.000 16.80 6,098.40
8029 SERVICE LINE-3/4 IN 20311EC LF 0.00 100.000 126.000 126.000 15.75 1,984.50
8030 RETIE SERVICE OR METER 21942NN EACH 0.00 3.000 4.000 4.000 525.00 2,100.00
8031 WATER MAIN PIPE MARKER 22084NN EACH 0.00 6.000 6.000 6.000 105.00 630.00
8032 PVC PIPE-8 INCH 03387 LF 0.00 800.000 883.000 883.000 34.23 30,225.09
8033 REDUCER 8 IN X 6 IN 20794ND EACH 0.00 1.000 1.000 1.000 288.75 288.75
8034 BEND 90 DEG 6 INCH 03560 EACH 0.00 1.000 0.000 0.000 288.75 0.00
8035 TAPPING SLEEVE & VALVE 12 X 6 03551 EACH 0.00 1.000 1.000 1.000 5,040.00 5,040.00
8036 AIR-VACUUM VALVE ASSEMBLY 21301ED EACH 0.00 1.000 1.000 1.000 2,310.00 2,310.00
8037 DUCTILE IRON PIPE-6 INCH 01093 LF 0.00 18.000 35.000 35.000 73.50 2,572.50
8038 DUCTILE IRON-6 IN VALVED CROSS CONNECT 23901EC EACH 0.00 1.000 0.000 0.000 15,907.50 0.00
8039 TAPPING SADDLE 12 X 1 IN WITH CORP STOP 23902EC EACH 0.00 1.000 0.000 0.000 420.00 0.00
8040 TAPPING SADDLE 6 X 1 IN WITH CORP STOP 23903EC EACH 0.00 1.000 3.000 3.000 315.00 945.00
8041 TAPPING SADDLE 2 X 1 IN WITH CORP STOP 23904EC EACH 0.00 2.000 0.000 0.000 262.50 0.00
8042 TAMDEM METER SETTING- RE-USE EXIST METER 23906EC EACH 0.00 9.000 4.000 4.000 1,155.00 4,620.00
8043 TAMDEM METER SETTING-1 IN -NEW METER 23905EC EACH 0.00 1.000 2.000 2.000 2,467.50 4,935.00
8044 TAMDEM METER SETTING-NEW METER 23907EC EACH 0.00 1.000 0.000 0.000 5,250.00 0.00
8045 JEFF TANK DEMOLITION 23908EC LS 0.00 1.000 1.000 1.000 27,930.00 27,930.00
8046 JEFF TANK BOOSTER STATION ABANDONMENT 23909EC LS 0.00 1.000 1.000 1.000 5,565.00 5,565.00
8047 RELOCATE MASTER METER ASSEMBLY-3 IN 23910EC EACH 0.00 1.000 1.000 1.000 2,362.50 2,362.50
8048 CUT-CAP AND BLOCK-8 IN 23706EC EACH 0.00 1.000 3.000 3.000 525.00 1,575.00
8059 PRV- 4 IN WITH VALVE PIT 23951EC EACH 0.00 1.000 1.000 1.000 17,692.50 17,692.50
8063 METER SETTING 2 INCH 99153NC EACH 0.00 1.000 1.000 1.000 3,990.00 3,990.00
8070 REIMBURSEMENT Restocking Waterline Materials 10299N DOLL 0.00 5,731.630 5,731.630 0.000 5,731.630 1.00 5,731.63 5,731.63
Project DE09700070664 Fed/State Project Number FD04 097 0007 000-003 Category 0006 DEMOBILIZATION & MOBILIZATION
1730 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 530,800.00 530,800.00
1740 DEMOBILIZATION 02569 LS 1.00 1.000 0.500 0.250 0.750 507,115.00 253,557.50 380,336.25

SUBTOT

$5,845,361.93

$41,983,568.35

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1300-1-0I

Precast beams - Type III

LF

1,065.57 0018 $184.000000 $186,262.75

1300-1-0A

Precast beams - Type III

LF

306.95 0052 $184.000000 $-53,655.53

1300-1-0A

Precast beams - Type III

LF

537.16 0053 $184.000000 $-93,897.18

1300-1-0A

Precast beams - Type III

LF

221.45 0058 $184.000000 $-38,710.04
SUBTOT

$0.00