Report_Id:   071063   Est NO  0083

Date:04/29/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071063 Estimate Number 0083 Estimate Type PROGRESS
District Office LEXINGTON (07300)  Mcgaha, Anthony T.

Contractor THE ALLEN COMPANY INC ADDR SN 1 VC Code VC0000085714
3009 ATKINSON AVE SUITE 300
LEXINGTON , KY , 40509
Pay Period 02/07/2013  TO  04/17/2013
Date Approved 04/29/2013
Primary Proj Number DE05700680763
Project No. FD04 057 0068 004-011
Primary County JESSAMINE
Name of Road LEXINGTON-HARRODSBURG ROAD (US 68)
Description RECONSTRUCT FROM KY 29 NORTH OF WILMORE TO 4800 FT. SOUTH OF BRANNON ROAD
     
     
Date Let 10/19/2007 Formal Acceptance 11/20/2012
Date Awarded 10/26/2007 Date Work Began 11/13/2007
Date Contract Executed 11/02/2007 Open To Traffic 08/11/2010
Date NTP Issued 11/02/2007 Actual Completion Date 08/11/2010

Current Contract Amount

$31,327,341.70

Total to Date

Prev to Date

This Estimate

Original Amount

$29,574,560.15

Total Earnings

$30,368,174.25

$30,334,493.71

$33,680.54

Percent Complete

96.94

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$959,167.45

Gross Earnings

$30,368,174.25

$30,334,493.71

$33,680.54

Total Change Orders

$1,752,781.55

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$30,368,174.25

$30,334,493.71

$33,680.54

Contract Id 071063

Change Order Summary

County JESSAMINE
Estimate Nbr 0083 Project Number FD04 057 0068 004-011
Contractor THE ALLEN COMPANY INC Period 02/07/2013  TO  04/17/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Utility Service Approved 06/26/2008 $5,125.00 0.0
002 Utility Delay Agreement Approved 06/26/2008 $0.00 0.0
003 Pipe Extensions and Filter Fabric for Pipe Approved 09/05/2008 $50,116.50 0.0
004 Encasement Pipe Additions Approved 01/23/2009 $105,251.00 0.0
005 PG 76-22 to PG 64-22/Cost Plus Work/Safeloading & Pipe Caps Approved 08/18/2009 $-425,053.43 0.0
006 Liquidated Damages Override Approved 10/06/2009 $0.00 0.0
007 Bollards/End Treatments/Bike Path Addition Approved 06/02/2010 $48,922.84 0.0
008 Guardrail and Pavement Markings Approved 12/01/2010 $36,829.50 0.0
009 Rideability, Asphalt Adjustment, and Bollards Approved 05/31/2011 $1,600,878.92 0.0
010 Additonal Right Turn Lanes Approved 11/10/2011 $294,735.68 15.0
011 Landscaping Additions Approved 04/09/2012 $2,295.00 0.0
012 Reconstruction of APPR. RT. 31+35 @ 54+61 RT Approved 04/08/2013 $33,680.54 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

Contract Id 071063

COMMONWEALTH OF KENTUCKY

County JESSAMINE
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE05700680763
Estimate Nbr 0083 Period 02/07/2013  TO  04/17/2013
Contractor THE ALLEN COMPANY INC
 
Project DE05700680763 Fed/State Project Number FD04 057 0068 004-011 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
0020 DGA BASE 00001 TON 156,163.00 156,163.000 152,729.680 152,729.680 18.85 2,878,954.46
0030 CRUSHED STONE BASE 00003 TON 22,963.00 23,108.000 23,174.940 23,174.940 22.00 509,848.68
0040 LIME STABILIZED ROADBED 00013 SQYD 255,152.00 255,152.000 168,891.400 168,891.400 2.12 358,049.76
0050 LIME 00014 TON 4,899.00 4,899.000 2,600.350 2,600.350 123.00 319,843.05
0060 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 48,198.00 48,198.000 48,086.250 48,086.250 38.00 1,827,277.50
0070 TRAFFIC BOUND BASE 00020 TON 65.00 65.000 2,552.890 2,552.890 21.50 54,887.13
0080 CRUSHED AGGREGATE SIZE NO 2 00078 TON 192.00 192.000 101.000 101.000 65.00 6,565.00
0090 CL3 ASPH BASE 1.00D PG64-22 00214 TON 97,117.00 138,513.000 154,119.290 154,119.290 51.50 7,937,143.43
0100 CL3 ASPH BASE 1.00D PG76-22 00216 TON 41,396.00 0.000 0.000 0.000 60.00 0.00
0110 CL1 ASPH BASE 0.75D PG64-22 00220 TON 11,028.00 11,108.000 10,446.370 10,446.370 55.00 574,550.35
0120 CL2 ASPH SURF 0.38D PG64-22 00301 TON 4,081.00 4,126.000 8,651.910 8,651.910 68.50 592,655.83
0130 ASPHALT PLACEMENT WITH MTV 00338 TON 152,917.00 152,917.000 82,122.760 82,122.760 1.95 160,139.38
0140 ASPHALT CURING SEAL 00358 TON 204.00 204.000 359.965 359.965 425.00 152,985.12
0150 ENTRANCE PIPE-15 INCH 00440 LF 796.00 796.000 802.000 802.000 30.50 24,461.00
0160 ENTRANCE PIPE-18 INCH 00441 LF 352.00 352.000 556.000 556.000 32.00 17,792.00
0170 ENTRANCE PIPE-24 INCH 00443 LF 120.00 120.000 149.000 149.000 40.00 5,960.00
0180 ENTRANCE PIPE-15 INCH EQUIV 00450 LF 155.00 155.000 131.000 131.000 30.00 3,930.00
0190 ENTRANCE PIPE-18 INCH EQUIV 00451 LF 123.00 123.000 120.000 120.000 31.00 3,720.00
0200 ENTRANCE PIPE-24 INCH EQUIV 00452 LF 64.00 64.000 72.000 72.000 44.00 3,168.00
0210 ENTRANCE PIPE-30 INCH EQUIV 00454 LF 98.00 98.000 70.000 70.000 50.00 3,500.00
0220 CULVERT PIPE-18 INCH 00462 LF 818.00 845.000 834.000 834.000 46.00 38,364.00
0230 CULVERT PIPE-24 INCH 00464 LF 178.00 196.000 178.000 178.000 55.00 9,790.00
0240 CULVERT PIPE-36 INCH 00468 LF 49.00 49.000 50.000 50.000 110.00 5,500.00
0250 CULVERT PIPE-42 INCH 00469 LF 297.00 297.000 335.000 335.000 105.00 35,175.00
0260 CULVERT PIPE-48 INCH 00470 LF 302.00 302.000 302.000 302.000 125.00 37,750.00
0270 CULVERT PIPE-36 INCH EQUIV 00496 LF 63.00 63.000 62.000 62.000 110.00 6,820.00
0280 CULVERT PIPE-48 INCH EQUIV 00499 LF 81.00 130.000 143.000 143.000 200.00 28,600.00
0290 STORM SEWER PIPE-18 INCH 00522 LF 5,561.00 5,698.000 5,561.000 5,561.000 42.50 236,342.50
0300 STORM SEWER PIPE-24 INCH 00524 LF 1,337.00 1,348.000 1,369.000 1,369.000 52.00 71,188.00
0310 STORM SEWER PIPE-30 INCH 00526 LF 966.00 967.000 976.000 976.000 65.00 63,440.00
0320 STORM SEWER PIPE-36 INCH 00528 LF 200.00 200.000 200.000 200.000 75.00 15,000.00
0330 STORM SEWER PIPE-42 INCH 00529 LF 704.00 704.000 567.000 567.000 85.00 48,195.00
0340 STORM SEWER PIPE-48 INCH 00530 LF 205.00 205.000 205.000 205.000 100.00 20,500.00
0350 STORM SEWER PIPE-60 INCH 00532 LF 198.00 208.000 208.000 208.000 155.00 32,240.00
0360 STORM SEWER PIPE-36 INCH EQUIV 00558 LF 242.00 242.000 247.000 247.000 95.00 23,465.00
0370 STORM SEWER PIPE-42 INCH EQUIV 00559 LF 141.00 141.000 141.000 141.000 115.00 16,215.00
0380 PERFORATED PIPE-4 INCH 01000 LF 119,754.00 106,404.000 100,905.200 100,905.200 3.15 317,851.38
0390 NON-PERFORATED PIPE-4 INCH 01010 LF 2,341.00 1,681.000 2,890.000 2,890.000 9.50 27,455.00
0400 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 1.000 1.000 18,000.00 18,000.00
0410 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 58.00 38.000 24.000 24.000 435.00 10,440.00
0420 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 134.00 87.000 101.000 101.000 435.00 43,935.00
0430 METAL END SECTION TY 3-48 INCH 01397 EACH 4.00 4.000 6.000 6.000 4,500.00 27,000.00
0440 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 8.00 8.000 4.000 4.000 1,600.00 6,400.00
0450 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 33.00 33.000 32.000 32.000 2,185.00 69,920.00
0460 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 14.00 14.000 14.000 14.000 2,650.00 37,100.00
0470 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 9.00 9.000 9.000 9.000 3,650.00 32,850.00
0480 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 4.00 4.000 4.000 4.000 5,500.00 22,000.00
0490 CURB BOX INLET TYPE A 01456 EACH 6.00 6.000 8.000 8.000 3,300.00 26,400.00
0500 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0510 DROP BOX INLET TYPE 2 MODIFIED 01494 EACH 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0520 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 1.000 1.000 4,000.00 4,000.00
0530 DROP BOX INLET TYPE 4 01499 EACH 1.00 1.000 1.000 1.000 4,500.00 4,500.00
0540 DROP BOX INLET TYPE 5B 01505 EACH 10.00 10.000 10.000 10.000 4,000.00 40,000.00
0550 DROP BOX INLET TYPE 5D 01511 EACH 1.00 1.000 0.000 0.000 4,100.00 0.00
0560 DROP BOX INLET TYPE 5F 01517 EACH 21.00 22.000 25.000 25.000 4,100.00 102,500.00
0570 DROP BOX INLET TYPE 7 01538 EACH 5.00 5.000 4.000 4.000 4,250.00 17,000.00
0580 DROP BOX INLET TYPE 11 01544 EACH 1.00 1.000 1.000 1.000 1,875.00 1,875.00
0590 JUNCTION BOX-24 INCH 01643 EACH 1.00 1.000 1.000 1.000 1,750.00 1,750.00
0600 MANHOLE TYPE B 01761 EACH 1.00 1.000 1.000 1.000 4,750.00 4,750.00
0610 MANHOLE TYPE C 01767 EACH 1.00 1.000 1.000 1.000 7,500.00 7,500.00
0620 STANDARD CURB AND GUTTER MOD 01811 LF 176.00 176.000 108.000 108.000 20.00 2,160.00
0630 REMOVE CURB AND GUTTER 01812 LF 244.00 244.000 120.000 120.000 5.00 600.00
0640 ISLAND CURB AND GUTTER 01825 LF 2,500.00 2,500.000 2,431.000 2,431.000 18.00 43,758.00
0650 MOUNTABLE MEDIAN TYPE 2 01937 SQYD 2,600.00 2,600.000 0.000 0.000 35.00 0.00
0660 BARRICADE-TYPE III 02014 EACH 12.00 12.000 27.000 27.000 225.00 6,075.00
0670 REMOVE PAVEMENT 02091 SQYD 9,578.00 9,578.000 7,388.000 7,388.000 4.95 36,570.60
0680 CEM CONC ENT PAVEMENT-6 INCH 6 INCH 02099 SQYD 231.00 231.000 61.100 61.100 60.00 3,666.00
0690 TEMPORARY DITCH 02159 LF 17,500.00 17,500.000 499.000 499.000 0.35 174.65
0700 ROADWAY EXCAVATION 02200 CUYD 851,481.00 851,630.000 855,737.360 855,737.360 5.97 5,108,752.03
0710 GRANULAR EMBANKMENT 02223 CUYD 32,196.00 32,196.000 26,412.300 26,412.300 20.00 528,246.00
0730 WATER 02242 MGAL 3,000.00 3,000.000 0.000 0.000 1.00 0.00
0750 FENCE-TEMPORARY 02259 LF 1,000.00 1,000.000 0.000 0.000 4.63 0.00
0760 FENCE-WOVEN WIRE TYPE 2 02263 LF 643.00 643.000 643.000 643.000 7.80 5,015.40
0770 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 708.00 1,473.000 1,473.000 1,473.000 17.50 25,777.50
0780 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 3.00 3.000 2.000 2.000 453.00 906.00
0790 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 3.000 3.000 1,970.00 5,910.00
0800 TEMPORARY GUARDRAIL 02397 LF 1,000.00 1,937.500 1,937.500 1,937.500 8.66 16,778.75
0810 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 265.00 265.000 252.000 252.000 95.50 24,066.00
0820 CHANNEL LINING CLASS II 02483 TON 969.00 1,030.000 1,862.540 1,862.540 28.00 52,151.12
0830 CHANNEL LINING CLASS III 02484 TON 4,589.00 4,614.000 373.590 373.590 28.00 10,460.52
0840 CLEARING AND GRUBBING 142 ACRES 02545 LS 1.00 1.000 1.000 1.000 201,800.00 201,800.00
0850 SIGNS 02562 SQFT 500.00 1,128.000 1,128.000 1,128.000 11.00 12,408.00
0860 QUALITY CONTROL 02572 LS 1.00 1.000 1.000 1.000 147,200.00 147,200.00
0870 EDGE KEY 02585 LF 162.00 162.000 213.000 213.000 30.00 6,390.00
0880 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 156,855.00 156,855.000 93,748.414 93,748.414 1.55 145,310.04
0890 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 140,100.00 140,100.00
0900 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 2.00 2.000 2.000 2.000 10,000.00 20,000.00
0910 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 1,500.00 1,500.00
0920 ASPH PAVE MILLING & TEXTURING 02677 TON 13.00 13.000 0.000 0.000 100.00 0.00
0930 TEMPORARY SILT FENCE 02701 LF 17,500.00 17,500.000 32,864.000 32,864.000 2.50 82,160.00
0940 SAND FOR BLOTTER 02702 TON 638.00 638.000 813.140 813.140 30.00 24,394.20
0950 SILT TRAP TYPE A 02703 EACH 220.00 220.000 40.000 40.000 400.00 16,000.00
0960 SILT TRAP TYPE B 02704 EACH 220.00 220.000 443.000 443.000 200.00 88,600.00
0970 CLEAN SILT TRAP TYPE A 02706 EACH 660.00 660.000 6.000 6.000 75.00 450.00
0980 CLEAN SILT TRAP TYPE B 02707 EACH 660.00 660.000 266.000 266.000 50.00 13,300.00
0990 CLEAN TEMPORARY SILT FENCE 02709 LF 17,500.00 17,500.000 5,392.000 5,392.000 2.50 13,480.00
1000 STAKING 02726 LS 1.00 1.000 1.000 1.000 132,000.00 132,000.00
1010 FLASHING ARROW 02775 EACH 4.00 4.000 4.000 4.000 3,000.00 12,000.00
1020 EROSION CONTROL BLANKET 05950 SQYD 58,608.00 59,241.000 236,823.700 236,823.700 1.10 260,506.07
1030 TEMPORARY MULCH 05952 SQYD 1,050,648.00 1,050,648.000 14,981.110 14,981.110 0.15 2,247.16
1040 TEMP SEEDING AND PROTECTION 05953 SQYD 346,715.00 346,715.000 252,435.334 252,435.334 0.17 42,914.00
1050 TOPDRESSING FERTILIZER 05966 TON 54.36 54.360 37.000 37.000 506.50 18,740.50
1060 SEEDING AND PROTECTION 05985 SQYD 1,050,648.00 1,052,479.000 496,427.930 496,427.930 0.26 129,071.26
1070 SPECIAL SEEDING CROWN VETCH 05989 SQYD 157,597.00 157,597.000 80,335.560 80,335.560 0.16 12,853.68
1080 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 6,000.00 6,000.000 425,021.000 425,021.000 0.13 55,252.73
1090 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 185,266.00 185,266.000 212,993.000 212,993.000 0.13 27,689.09
1100 PAVE STRIPING-PERM PAINT-12 IN 06517 LF 669.00 669.000 0.000 0.000 0.50 0.00
1110 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 3,000.00 3,000.000 1,790.000 1,790.000 1.00 1,790.00
1120 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 3,000.00 3,000.000 2,889.000 2,889.000 1.00 2,889.00
1130 PAVE STRIPING-TEMP NR TAPE-W BLACK 06552 LF 3,000.00 3,000.000 0.000 0.000 2.50 0.00
1140 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 536.00 536.000 819.500 819.500 6.00 4,917.00
1150 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 25,225.00 25,225.000 25,225.000 25,225.000 0.50 12,612.50
1160 PAVE MARKING-PRE THERM STR ARROW 06573 EACH 2.00 2.000 6.000 6.000 65.00 390.00
1170 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 123.00 223.000 223.000 223.000 70.00 15,610.00
1180 PAVE MARKING-PRE THERM COMB ARROW 06575 EACH 9.00 9.000 9.000 9.000 115.00 1,035.00
1190 PAVEMENT MARKER TYPE V-MW 06589 EACH 401.00 401.000 465.000 465.000 18.50 8,602.50
1200 PAVEMENT MARKER TYPE V-BY 06591 EACH 140.00 140.000 207.000 207.000 18.50 3,829.50
1210 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 728.00 728.000 762.000 762.000 18.50 14,097.00
1220 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 8,500.00 8,500.00
1230 CONCRETE-CLASS A 08100 CUYD 22.32 30.520 31.720 31.720 1,000.00 31,720.00
1240 STEEL REINFORCEMENT 08150 LB 1,678.00 1,678.000 1,743.500 1,743.500 1.00 1,743.50
1250 LOT PAY ADJUSTMENT 10000NS DOLL 250,789.00 250,789.000 66,976.250 66,976.250 1.00 66,976.25
1260 FUEL ADJUSTMENT 10020NS DOLL 307,154.00 307,154.000 -49,705.120 -49,705.120 1.00 -49,705.12
1270 ASPHALT ADJUSTMENT 10030NS DOLL 170,700.00 1,633,409.000 1,633,409.000 1,633,409.000 1.00 1,633,409.00
1280 SHOULDER RUMBLE STRIPS-SAWED 20362ES403 LF 63,559.00 63,559.000 0.000 0.000 0.27 0.00
1290 CL3 ASPH SURF 0.38B PG76-22 20469ES403 TON 17,019.00 0.000 0.000 0.000 73.00 0.00
1300 SILT TRAP TYPE C 20496NS843 EACH 220.00 220.000 56.000 56.000 250.00 14,000.00
1310 CLEAN SILT TRAP TYPE C 20497NS843 EACH 660.00 660.000 17.000 17.000 55.00 935.00
1320 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 300.00 0.00
1330 BOLLARDS 21341ND EACH 8.00 17.000 17.000 17.000 823.10 13,992.70
1340 METAL END SECTION TY 3-48 IN (EQUIV) 21589NN EACH 2.00 2.000 0.000 0.000 4,000.00 0.00
1360 METAL END SECTION TY 3-42 IN EQUIV 21880NN EACH 1.00 1.000 1.000 1.000 3,500.00 3,500.00
1370 METAL END SECTION TY 3-36 IN (EQUIV) 21981NN EACH 4.00 4.000 3.000 3.000 3,000.00 9,000.00
1380 METAL END SECTION TY 4-42 IN (EQUIV) 21983NN EACH 1.00 1.000 1.000 1.000 4,000.00 4,000.00
1390 PRECAST ARCH CULVERT-16 FT X 5 FT 166 FT 22912NN LS 1.00 1.000 1.000 1.000 354,750.00 354,750.00
2090 PROJECT CPM SCHEDULE 02570 LS 1.00 1.000 0.000 0.000 1.00 0.00
2100 CLEAN SINKHOLE 02469 EACH 4.00 4.000 8.000 8.000 3,000.00 24,000.00
8000 EW~ Transfer Electrical Service 10090NX LS 0.00 1.000 1.000 1.000 4,025.00 4,025.00
8001 REMOBILIZATION Demolition of Parcel No. 14 10100NX LS 0.00 1.000 1.000 1.000 1,100.00 1,100.00
8002 FABRIC GEOTEXTILE TY IV FOR PIPE Geotextile for Pipe 21433ES214 SQYD 0.00 20,000.000 13,444.520 13,444.520 2.00 26,889.04
8003 STEEL ENCASEMENT PIPE-14 INCH Knight 01071 LF 0.00 243.000 243.000 243.000 128.00 31,104.00
8004 STEEL ENCASEMENT PIPE-8 INCH Ramsey 01065 LF 0.00 242.000 242.000 242.000 106.00 25,652.00
8005 STEEL ENCASEMENT PIPE-14 INCH Hudson 01071 LF 0.00 265.000 265.000 265.000 183.00 48,495.00
8006 CL3 ASPH SURF 0.38B PG64-22 21727ES403 TON 0.00 17,019.000 19,419.340 19,419.340 66.12 1,284,006.76
8007 COST PLUS WORK MEDIAN DRAINAGE 10080NSD DOLL 0.00 33,565.790 33,565.790 33,565.790 1.00 33,565.79
8008 NON-PERFORATED PIPE-6 IN 01011 LF 0.00 10,434.000 9,138.000 9,138.000 7.00 63,966.00
8009 CORED HOLE DRAINAGE BOX CON-6 IN 01741 EACH 0.00 18.000 10.000 10.000 200.00 2,000.00
8010 SAFELOADING 02690 CUYD 0.00 3.700 3.700 3.700 180.00 666.00
8011 PLUG PIPE 01314 EACH 0.00 2.000 2.000 2.000 300.00 600.00
8012 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 0.00 46.000 0.000 0.000 6.00 0.00
8013 LIQUIDATED DAMAGES - 10111NS DOLL 0.00 0.001 -3,000.000 -3,000.000 1.00 -3,000.00
8014 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 0.00 2.000 4.000 4.000 2,700.00 10,800.00
8015 REMOVE AND RESET METAL END SECTION 22060NN EACH 0.00 1.000 1.000 1.000 1,900.00 1,900.00
8016 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 0.00 669.000 669.000 669.000 5.25 3,512.25
8017 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 0.00 72.000 72.000 72.000 3.15 226.80
8018 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 0.00 3.000 3.000 3.000 47.25 141.75
8019 COST PLUS WORK Harrods Ridge Entrance redesign 10080NSD DOLL 0.00 12,561.200 12,561.200 12,561.200 1.00 12,561.20
8020 RIDE QUALITY ADJUSTMENT ASPH 10005NS DOLL 0.00 136,523.720 136,523.720 136,523.720 1.00 136,523.72
8021 DGA BASE for additional right turn lanes 00001 TON 0.00 2,421.000 1,067.780 1,067.780 20.50 21,889.49
8022 CL3 ASPH BASE 1.00D PG64-22 for additional right turn lanes 00214 TON 0.00 1,473.000 1,422.310 1,422.310 79.50 113,073.64
8023 CULVERT PIPE-18 INCH for additional right turn lanes 00462 LF 0.00 47.000 43.000 43.000 71.00 3,053.00
8024 CULVERT PIPE-36 INCH for additional right turn lanes 00468 LF 0.00 60.000 53.000 53.000 115.00 6,095.00
8025 CULVERT PIPE-36 INCH EQUIV for additional right turn lanes 00496 LF 0.00 55.000 55.000 55.000 115.00 6,325.00
8026 STORM SEWER PIPE-30 INCH for additional right turn lanes 00526 LF 0.00 13.000 7.000 7.000 78.00 546.00
8027 NON-PERFORATED PIPE-4 INCH for additional right turn lanes 01010 LF 0.00 4.000 7.000 7.000 12.50 87.50
8028 ROADWAY EXCAVATION for additional right turn lanes 02200 CUYD 0.00 1,566.000 1,566.000 1,566.000 13.95 21,845.70
8029 MAINTAIN & CONTROL TRAFFIC for additional right turn lanes 02650 LS 0.00 1.000 1.000 1.000 14,500.00 14,500.00
8030 STAKING for additional right turn lanes 02726 LS 0.00 1.000 2.000 2.000 5,000.00 10,000.00
8031 EROSION CONTROL BLANKET for additional right turn lanes 05950 SQYD 0.00 834.000 834.000 834.000 1.27 1,059.18
8032 SEEDING AND PROTECTION for additional right turn lanes 05985 SQYD 0.00 4,506.000 4,506.000 4,506.000 0.30 1,351.80
8033 PAVE STRIPING-PERM PAINT-4 IN for additional right turn lanes 06514 LF 0.00 3,203.000 3,033.000 3,033.000 0.15 454.95
8034 PAVE MARKING-PRE THERM CURV ARROW for additional right turn lanes 06574 EACH 0.00 10.000 19.000 19.000 80.50 1,529.50
8035 PAVEMENT MARKER TYPE V-MW for additional right turn lanes 06589 EACH 0.00 30.000 34.000 34.000 21.30 724.20
8037 CL3 ASPH SURF 0.38B PG64-22 for additional right turn lanes 21727ES403 TON 0.00 178.000 343.670 343.670 97.50 33,507.82
8038 REMOVE AND RESET PERF PIPE HEADWALL for additional right turn lanes 20758ED EACH 0.00 1.000 1.000 1.000 500.00 500.00
8039 REMOVE PIPE for additional right turn lanes 01310 LF 0.00 146.000 142.000 142.000 10.00 1,420.00
8047 REMOVE AND RESET HEADWALL S&F INLET-OUTLET-30 INCH for additional right turn lanes 21423ND EACH 0.00 1.000 1.000 1.000 1,600.00 1,600.00
8048 REMOVE AND RESET HEADWALL S&F INLET-OUTLET-36 INCH for additional right turn lanes 21423ND EACH 0.00 2.000 2.000 2.000 2,500.00 5,000.00
8049 REMOVE AND RESET HEADWALL S&F INLET-OUTLET-18 INCH for additional right turn lanes 21423ND EACH 0.00 3.000 2.000 2.000 1,250.00 2,500.00
8050 REMOVE AND RESET METAL END SECTION TY 3-36 INCH for additional right turn lanes 22060NN EACH 0.00 2.000 2.000 2.000 2,500.00 5,000.00
8052 COST PLUS WORK APPR. RT 31+35 @ 54 + 61 reconstruction 10080NSD DOLL 0.00 33,680.540 33,680.540 0.000 33,680.540 1.00 33,680.54 33,680.54
Project DE05700680763 Fed/State Project Number FD04 057 0068 004-011 Category 0004 LANDSCAPING
1400 EASTERN WHITE PINE 05026 EACH 25.00 25.000 27.000 27.000 152.00 4,104.00
1410 SUGAR MAPLE 05226 EACH 113.00 113.000 121.000 121.000 152.00 18,392.00
1420 KENTUCKY COFFEE TREE 20003ES724 EACH 18.00 18.000 26.000 26.000 152.00 3,952.00
1430 EASTERN RED CEDAR 20010ES724 EACH 19.00 19.000 19.000 19.000 152.00 2,888.00
1440 EASTERN REDBUD 20014ES724 EACH 63.00 63.000 71.000 71.000 45.00 3,195.00
1450 AMERICAN SYCAMORE 20050ES724 EACH 41.00 41.000 41.000 41.000 152.00 6,232.00
1460 BALD CYPRESS 20051ES724 EACH 9.00 9.000 9.000 9.000 152.00 1,368.00
1470 SHUMARD OAK 20065ES724 EACH 15.00 15.000 14.000 14.000 152.00 2,128.00
1480 BLACKHAW SHRUB 20436MS724 EACH 81.00 81.000 81.000 81.000 30.00 2,430.00
1490 CHINQUAPIN OAK TREE 20439MS724 EACH 6.00 6.000 6.000 6.000 152.00 912.00
1500 BLACK GUM 20444MS724 EACH 14.00 14.000 8.000 8.000 152.00 1,216.00
1510 SHAGBARK HICKORY 20449MS724 EACH 19.00 19.000 21.000 21.000 152.00 3,192.00
1520 RED MAPLE 20512NS724 EACH 141.00 141.000 173.000 173.000 152.00 26,296.00
1530 WHITE ASH 20513NS724 EACH 51.00 51.000 0.000 0.000 152.00 0.00
1540 SMOOTH SUMAC 20515NS724 EACH 65.00 65.000 65.000 65.000 30.00 1,950.00
1550 TULIP POPLAR 20516NS724 EACH 14.00 14.000 19.000 19.000 152.00 2,888.00
1560 WINTERBERRY 20538NS724 EACH 50.00 50.000 50.000 50.000 30.00 1,500.00
1570 SPECIAL SEEDING NATURALIZED NATIVE GRASS SEEDING 20590ES212 SQYD 86,677.00 86,677.000 15,295.000 15,295.000 0.31 4,741.45
1580 SPECIAL SEEDING WETLAND NATIVE GRASS SEEDING 20590ES212 SQYD 1,506.00 1,506.000 434.000 434.000 0.45 195.30
1590 FRAGRANT SUMAC SHRUB 20687NS724 EACH 132.00 132.000 122.000 122.000 30.00 3,660.00
1600 BUR OAK 20921NS724 EACH 22.00 22.000 30.000 30.000 152.00 4,560.00
1610 SPICEBUSH 20924NS724 EACH 42.00 42.000 42.000 42.000 30.00 1,260.00
1620 SASSAFRAS 21144NS724 EACH 15.00 15.000 15.000 15.000 152.00 2,280.00
1630 WHITE OAK 21147NS724 EACH 43.00 43.000 43.000 43.000 152.00 6,536.00
1640 SILKY DOGWOOD 21148NS724 EACH 72.00 72.000 72.000 72.000 30.00 2,160.00
1650 ARROWWOOD VIBURNUM 21150NS724 EACH 87.00 87.000 87.000 87.000 30.00 2,610.00
1660 RED-OSIER DOGWOOD 21153NS724 EACH 15.00 15.000 15.000 15.000 30.00 450.00
1670 NORWAY SPRUCE 21426NS724 EACH 25.00 25.000 31.000 31.000 152.00 4,712.00
1680 SWEET GUM 21662NS724 EACH 17.00 17.000 23.000 23.000 152.00 3,496.00
1690 DRY STONE MASONRY WALL 21687EN LF 153.00 153.000 138.000 138.000 300.00 41,400.00
1700 CANADIAN HEMLOCK 21724NS724 EACH 31.00 31.000 29.000 29.000 152.00 4,408.00
1710 SWAMP WHITE OAK 21744NS724 EACH 12.00 12.000 12.000 12.000 152.00 1,824.00
1720 TREE PROTECTION FENCING 21779EN LF 19,260.00 19,260.000 11,631.000 11,631.000 3.20 37,219.20
1730 MULCHING BED 22907ED SQYD 10,000.00 10,000.000 7,500.000 7,500.000 5.20 39,000.00
1740 LANDSCAPE MAINTENANCE 3 YEARS 22908NN LS 1.00 1.000 1.000 1.000 185,359.00 185,359.00
1750 OHIO BUCKEYE 22913ES724 EACH 10.00 10.000 10.000 10.000 152.00 1,520.00
1760 BLUE ASH 22914ES724 EACH 20.00 20.000 0.000 0.000 152.00 0.00
1770 SHINGLE OAK 22915NS724 EACH 6.00 6.000 6.000 6.000 152.00 912.00
1780 BASSWOOD 22916NS724 EACH 5.00 5.000 4.000 4.000 152.00 608.00
1790 SLIPPERY ELM 22917NS724 EACH 10.00 10.000 10.000 10.000 152.00 1,520.00
1800 HORNBEAM 22918NS724 EACH 34.00 34.000 34.000 34.000 152.00 5,168.00
1810 HOPHORNBEAM 22919NS724 EACH 23.00 23.000 23.000 23.000 152.00 3,496.00
1820 PERSIMMON 22920NS724 EACH 7.00 7.000 7.000 7.000 152.00 1,064.00
1830 DOWNY SERVICEBERRY 22921NS724 EACH 38.00 38.000 45.000 45.000 45.00 2,025.00
1840 PAW PAW 22922NS724 EACH 5.00 5.000 5.000 5.000 45.00 225.00
1850 COCKSPUR HAWTHORN 22923NS724 EACH 28.00 28.000 28.000 28.000 45.00 1,260.00
1860 FRINGE TREE 22924NS724 EACH 20.00 20.000 20.000 20.000 45.00 900.00
1870 CAROLINA BUCKTHORN 22925NS724 EACH 8.00 8.000 0.000 0.000 45.00 0.00
1880 STAGHORN SUMAC 22926NS724 EACH 19.00 19.000 10.000 10.000 45.00 450.00
1890 VIRGINIA SWEETSPIRE 22927NS724 EACH 89.00 89.000 151.000 151.000 45.00 6,795.00
8051 NORWAY SPRUCE 6'-7' tall 21426NS724 EACH 0.00 9.000 9.000 9.000 255.00 2,295.00
Project DE05700680763 Fed/State Project Number FD04 057 0068 004-011 Category 0005 DEMOB AND MOBILIZATION
1900 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 1,096,815.00 1,096,815.00
1910 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.250 420,860.00 105,215.00
8046 MOBILIZATION for additional right turn lanes 02568 LS 0.00 1.000 0.000 0.000 10,250.00 0.00
Project DE05700680763 Fed/State Project Number FD04 057 0068 004-011 Category 0006 SIGNALIZATION
1920 CONDUIT-1 1/4 INCH 04793 LF 914.00 914.000 704.000 704.000 6.28 4,421.12
1930 CONDUIT-2 INCH 04795 LF 1,111.00 1,111.000 1,085.000 1,085.000 8.38 9,092.30
1940 JUNCTION BOX TYPE B 04811 EACH 16.00 16.000 15.000 15.000 392.66 5,889.90
1950 TRENCHING AND BACKFILLING 04820 LF 2,025.00 2,025.000 1,759.000 1,759.000 3.66 6,437.94
1960 LOOP WIRE 04830 LF 5,808.00 5,808.000 7,460.000 7,460.000 0.68 5,072.80
1970 CABLE-NO. 14/5C 04844 LF 4,181.00 4,181.000 4,141.000 4,141.000 1.31 5,424.71
1980 CABLE-NO. 14/1 PAIR 04850 LF 11,861.00 11,861.000 10,291.000 10,291.000 1.31 13,481.21
1990 SIGNAL PEDESTAL 04882 EACH 5.00 5.000 5.000 5.000 732.97 3,664.85
2000 MESSENGER-10800 LB 04885 LF 1,200.00 1,200.000 1,180.000 1,180.000 2.62 3,091.60
2010 LOOP SAW SLOT AND FILL 04895 LF 1,221.00 1,221.000 2,025.000 2,025.000 12.57 25,454.25
2020 PEDESTRIAN DETECTOR 04900 EACH 6.00 6.000 6.000 6.000 242.93 1,457.58
2030 INSTALL CONTROLLER TYPE 170 04931 EACH 2.00 2.000 2.000 2.000 2,094.19 4,188.38
2040 INSTALL STEEL STRAIN POLE 04932 EACH 8.00 8.000 8.000 8.000 2,617.74 20,941.92
2050 REMOVE SIGNAL EQUIPMENT 04950 EACH 2.00 2.000 0.000 0.000 628.26 0.00
2060 INSTALL PEDESTRIAN HEAD-LED 20093ES835 EACH 6.00 6.000 6.000 6.000 219.89 1,319.34
2070 TEMP RELOCATION OF SIGNAL HEAD 20094ES835 EACH 5.00 5.000 2.000 2.000 314.13 628.26
2080 INSTALL LED SIGNAL-3 SECTION 20188ES835 EACH 21.00 21.000 21.000 21.000 219.89 4,617.69
8040 CONDUIT-2 INCH for additional right turn lanes 04795 LF 0.00 454.000 0.000 0.000 9.95 0.00
8041 JUNCTION BOX TYPE B for additional right turn lanes 04811 EACH 0.00 2.000 0.000 0.000 475.00 0.00
8042 TRENCHING AND BACKFILLING for additional right turn lanes 04820 LF 0.00 454.000 0.000 0.000 3.95 0.00
8043 LOOP WIRE for additional right turn lanes 04830 LF 0.00 600.000 606.000 606.000 0.74 448.44
8044 CABLE-NO. 14/1 PAIR for additional right turn lanes 04850 LF 0.00 1,460.000 0.000 0.000 1.42 0.00
8045 LOOP SAW SLOT AND FILL for additional right turn lanes 04895 LF 0.00 225.000 219.000 219.000 13.75 3,011.25

SUBTOT

$33,680.54

$30,368,173.90

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00