Report_Id:   081115   Est NO  0122

Date:05/18/2015

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 081115 Estimate Number 0122 Estimate Type PROGRESS
District Office PIKEVILLE (12300)  Weddington, Derrick P.

Contractor ELMO GREER & SONS LLC ADDR SN 0 VC Code VC0000093753
P O BOX 730
LONDON , KY , 40743-0730
Pay Period 05/17/2014  TO  07/25/2014
Date Approved 08/04/2014
Primary Proj Number DE09804600815
Project No. APD 80-6 (29)
Primary County PIKE
Name of Road WOLFPIT-LAUREL BRANCH (US 460)
Description PIKEVILLE TO VA. STATE LINE; US 460/KY 80 FROM 0.6 MILE WEST OF KY 195 TO KY 195
     
     
Date Let 10/31/2008 Formal Acceptance 12/12/2014
Date Awarded 12/02/2008 Date Work Began 03/24/2009
Date Contract Executed 12/23/2008 Open To Traffic 06/12/2014
Date NTP Issued 12/23/2008 Actual Completion Date 06/12/2014

Current Contract Amount

$38,069,184.08

Total to Date

Prev to Date

This Estimate

Original Amount

$44,483,169.90

Total Earnings

$35,044,840.66

$32,444,263.00

$2,600,577.66

Percent Complete

92.06

Stockpiled Materials

$0.00

$2,335,525.23

$-2,335,525.23

Funds Available

$3,024,343.42

Gross Earnings

$35,044,840.66

$34,779,788.23

$265,052.43

Total Change Orders

$-6,413,985.82

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$35,044,840.66

$34,779,788.23

$265,052.43

Contract Id 081115

Change Order Summary

County PIKE
Estimate Nbr 0122 Project Number APD 80-6 (29)
Contractor ELMO GREER & SONS LLC Period 05/17/2014  TO  07/25/2014
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Drainage and Seeding Items Work from 061238 Approved 08/28/2009 $328,402.00 5.0
002 Mass Concrete Approved 01/15/2010 $15,909.60 1.0
003 Mass Concrete and Culvert pipe Approved 05/13/2010 $15,176.60 1.0
004 Access Road to project Approved 10/07/2010 $0.00 0.0
005 Masonry Coating and Sedimentation Basin Approved 06/29/2011 $248,178.90 25.0
006 Clearing and Grubbing and Staking Approved 06/14/2013 $148,413.90 10.0
007 Overhaul and Cost Plus Approved 08/13/2013 $244,783.64 25.0
008 Pipe Deflection Deduction Override Approved 07/08/2013 $0.00 0.0
009 Liquidated Damages Override Approved 08/12/2013 $0.00 0.0
010 Roadway Excavation Approved 01/24/2014 $-944,221.39 0.0
011 Remaining Bridge and drainage items Approved 07/23/2014 $-6,470,629.07 288.0
 
 
 
 

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 081115

COMMONWEALTH OF KENTUCKY

County PIKE
Contract Type GRBR   GRADE & DRAIN WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE09804600815
Estimate Nbr 0122 Period 05/17/2014  TO  07/25/2014
Contractor ELMO GREER & SONS LLC
 
Project DE09804600815 Fed/State Project Number APD 80-6 (29) 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 (REVISED: 10-20-08) 00003 TON 3,773.00 3,773.000 4,198.520 4,198.520 24.20 101,604.18
0020 TRAFFIC BOUND BASE 00020 TON 87.00 87.000 1,072.600 1,072.600 18.50 19,843.10
0030 CRUSHED AGGREGATE SIZE NO 2 00078 TON 17.00 17.000 0.000 0.000 50.00 0.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 22.00 22.000 0.000 0.000 265.00 0.00
0050 CL2 ASPH BASE 0.75D PG64-22 (REVISED: 10-20-08) 00221 TON 4,191.00 4,191.000 4,989.400 4,989.400 107.60 536,859.44
0060 EMULSIFIED ASPHALT RS-2 00291 TON 3.00 3.000 0.000 0.000 1,225.00 0.00
0070 CL2 ASPH SURF 0.38D PG64-22 (REVISED: 10-20-08) 00301 TON 623.00 623.000 658.600 658.600 124.30 81,863.98
0080 ENTRANCE PIPE-15 IN 00440 LF 20.00 20.000 20.000 20.000 34.00 680.00
0090 CULVERT PIPE-18 IN 00462 LF 149.00 149.000 149.000 149.000 46.00 6,854.00
0100 CULVERT PIPE-30 IN 00466 LF 256.00 256.000 256.000 256.000 73.00 18,688.00
0110 CULVERT PIPE-36 IN 00468 LF 90.00 90.000 90.000 90.000 95.00 8,550.00
0120 CULVERT PIPE-42 IN 00469 LF 178.00 102.000 102.000 102.000 119.00 12,138.00
0130 CULVERT PIPE-48 IN 00470 LF 54.00 54.000 54.000 54.000 128.00 6,912.00
0140 CULVERT PIPE-60 IN 00472 LF 412.00 412.000 412.000 412.000 186.00 76,632.00
0150 CULVERT PIPE-78 IN EQUIV 00505 LF 98.00 98.000 98.000 98.000 338.00 33,124.00
0160 STORM SEWER PIPE-18 IN 00522 LF 947.00 947.000 851.000 851.000 42.00 35,742.00
0170 STORM SEWER PIPE-24 IN 00524 LF 159.00 73.000 73.000 73.000 53.00 3,869.00
0180 STORM SEWER PIPE-30 IN 00526 LF 563.00 563.000 559.500 559.500 68.00 38,046.00
0190 STORM SEWER PIPE-36 IN 00528 LF 203.00 75.000 95.000 95.000 88.00 8,360.00
0200 STORM SEWER PIPE-48 IN 00530 LF 427.00 427.000 427.000 427.000 124.00 52,948.00
0210 STORM SEWER PIPE-60 IN 00532 LF 600.00 600.000 260.000 260.000 174.00 45,240.00
0220 PERFORATED PIPE-4 IN 01000 LF 1,555.00 1,435.000 346.000 346.000 15.00 5,190.00
0230 PERFORATED PIPE-8 IN 01002 LF 2,000.00 2,000.000 100.000 100.000 21.00 2,100.00
0240 NON-PERFORATED PIPE-4 IN 01010 LF 275.00 255.000 0.000 0.000 15.00 0.00
0250 NON-PERFORATED PIPE-8 IN 01012 LF 2,000.00 2,000.000 0.000 0.000 22.00 0.00
0260 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 8.000 8.000 400.00 3,200.00
0270 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 2.00 2.000 0.000 0.000 400.00 0.00
0280 PERF PIPE HEADWALL TY 2-8 IN 01026 EACH 3.00 3.000 0.000 0.000 600.00 0.00
0290 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 7.00 7.000 0.000 0.000 500.00 0.00
0300 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 3.00 2.000 2.000 2.000 500.00 1,000.00
0310 PLUG PIPE 01314 EACH 1.00 1.000 0.000 0.000 400.00 0.00
0320 S & F BOX INLET-OUTLET-30 IN 01452 EACH 1.00 1.000 1.000 1.000 2,740.00 2,740.00
0330 DROP BOX INLET TYPE 1 01490 EACH 9.00 8.000 11.000 11.000 3,120.00 34,320.00
0340 DROP BOX INLET TYPE 2 01493 EACH 4.00 4.000 2.000 2.000 3,135.00 6,270.00
0350 DROP BOX INLET TYPE 5B 01505 EACH 9.00 9.000 10.000 10.000 3,600.00 36,000.00
0360 FLUME INLET TYPE 2 01691 EACH 2.00 2.000 2.000 2.000 5,277.00 10,554.00
0370 ISLAND HEADER CURB TYPE 2 01891 LF 50.00 50.000 38.000 38.000 34.50 1,311.00
0380 DELINEATOR FOR BARRIER-WHITE 01984 EACH 6.00 6.000 0.000 0.000 13.75 0.00
0390 BARRICADE-TYPE III 02014 EACH 6.00 6.000 4.000 4.000 300.00 1,200.00
0400 TEMP DITCH 02159 LF 4,200.00 4,200.000 3,795.000 3,795.000 0.60 2,277.00
0410 ROADWAY EXCAVATION 02200 CUYD 6,127,995.00 5,798,998.000 5,771,696.500 5,771,696.500 2.87 16,564,768.95
0420 WATER 02242 MGAL 0.50 0.500 0.000 0.000 10.00 0.00
0430 FENCE-WOVEN WIRE TYPE 1 02262 LF 12,741.00 12,741.000 0.000 0.000 5.60 0.00
0440 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,237.50 1,237.500 1,176.250 1,176.250 22.50 26,465.62
0450 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 5.00 5.000 2.000 2.000 75.00 150.00
0460 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 2.00 2.000 2.000 2.000 2,600.00 5,200.00
0470 REMOVE GUARDRAIL 02381 LF 890.00 890.000 200.000 200.000 2.00 400.00
0480 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 9.00 9.000 3.000 3.000 2,500.00 7,500.00
0490 TEMP GUARDRAIL 02397 LF 800.00 800.000 0.000 0.000 13.00 0.00
0500 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 44.00 44.000 0.000 0.000 100.00 0.00
0510 WITNESS POST 02432 EACH 44.00 44.000 0.000 0.000 60.00 0.00
0520 PLUG WATER WELL 02475 EACH 10.00 10.000 10.000 10.000 1,200.00 12,000.00
0530 CHANNEL LINING CLASS IA 02482 TON 909.00 909.000 0.000 0.000 120.00 0.00
0540 CHANNEL LINING CLASS II 02483 TON 6,396.00 6,330.000 0.000 0.000 20.00 0.00
0550 CHANNEL LINING CLASS IV 02488 CUYD 6,985.00 6,985.000 16,083.900 16,083.900 6.00 96,503.40
0560 CEMENT 02542 TON 33.00 33.000 0.000 0.000 200.00 0.00
0570 CLEARING AND GRUBBING 157 ACRES 02545 LS 1.00 1.000 1.000 1.000 761,000.00 761,000.00
0580 SIGNS 02562 SQFT 375.00 375.000 378.000 378.000 15.00 5,670.00
0590 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 10,000.00 10,000.000 6,706.760 6,706.760 2.00 13,413.52
0600 RETAINING WALL-GABION 02610 CUYD 130.00 0.000 0.000 0.000 100.00 0.00
0610 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.050 0.950 1.000 42,000.00 2,100.00 42,000.00
0620 SETTLEMENT PLATFORM 02692 EACH 2.00 2.000 4.000 4.000 2,000.00 8,000.00
0630 TEMP SILT FENCE 02701 LF 4,200.00 4,200.000 5,546.000 5,546.000 3.00 16,638.00
0640 SILT TRAP TYPE A 02703 EACH 156.00 156.000 26.000 26.000 200.00 5,200.00
0650 SILT TRAP TYPE B 02704 EACH 156.00 156.000 100.000 100.000 125.00 12,500.00
0660 SILT TRAP TYPE C 02705 EACH 156.00 156.000 19.000 19.000 125.00 2,375.00
0670 CLEAN SILT TRAP TYPE A 02706 EACH 468.00 468.000 14.000 14.000 25.00 350.00
0680 CLEAN SILT TRAP TYPE B 02707 EACH 468.00 468.000 33.000 33.000 25.00 825.00
0690 CLEAN SILT TRAP TYPE C 02708 EACH 468.00 468.000 2.000 2.000 25.00 50.00
0700 CLEAN TEMP SILT FENCE 02709 LF 4,200.00 4,200.000 130.000 130.000 0.01 1.30
0710 STAKING 02726 LS 1.00 1.000 0.050 0.950 1.000 258,000.00 12,900.00 258,000.00
0720 REMOVE STRUCTURE 6X4 RCBC 02731 LS 1.00 1.000 0.000 0.000 5,580.00 0.00
0730 REMOVE STRUCTURE UPPER RETAING WALL AT KY 195 02731 LS 1.00 1.000 0.000 0.000 1,200.00 0.00
0740 CRASH CUSHION TYPE VI-T 02894 EACH 4.00 4.000 0.000 0.000 7,500.00 0.00
0750 RELOCATE CRASH CUSHION 02898 EACH 4.00 4.000 0.000 0.000 2,000.00 0.00
0760 CONCRETE BARRIER WALL TYPE 9T 03171 LF 200.00 200.000 400.000 400.000 20.00 8,000.00
0770 STEEL PIPE-2 1/2 IN 03340 LF 168.00 168.000 100.500 100.500 70.00 7,035.00
0780 STEEL PIPE-4 IN 03343 LF 168.00 168.000 100.500 100.500 80.00 8,040.00
0790 EROSION CONTROL BLANKET 05950 SQYD 50,067.00 50,067.000 0.000 0.000 1.35 0.00
0800 TEMP MULCH 05952 SQYD 758,912.00 758,912.000 0.000 0.000 0.21 0.00
0810 TEMP SEEDING AND PROTECTION 05953 SQYD 151,782.00 151,782.000 19,179.650 19,179.650 0.20 3,835.93
0820 TOPDRESSING FERTILIZER 05966 TON 48.00 48.000 0.000 0.000 1,350.00 0.00
0830 SEEDING AND PROTECTION 05985 SQYD 758,912.00 758,912.000 542,201.265 542,201.265 0.39 211,458.49
0840 SPECIAL SEEDING CROWN VETCH 05989 SQYD 10,000.00 10,000.000 186,862.153 186,862.153 0.25 46,715.53
0850 SODDING 05990 SQYD 80.00 80.000 0.000 0.000 10.00 0.00
0860 PAVE STRIPING-TEMP PAINT-6 IN 06511 LF 14,572.00 14,572.000 20,607.400 20,607.400 0.26 5,357.92
0870 CONCRETE-CLASS A 08100 CUYD 62.08 57.250 57.245 57.245 900.00 51,520.50
0880 STEEL REINFORCEMENT 08150 LB 4,395.00 3,998.000 3,998.000 3,998.000 1.72 6,876.56
0890 PIPELINE VIDEO INSPECTION 23131ER701 LF 2,068.00 2,068.000 2,073.900 2,073.900 6.00 12,443.40
0900 FUEL ADJUSTMENT 10020NS DOLL 884,035.00 884,035.000 261,272.250 261,272.250 1.00 261,272.25
0910 ASPHALT ADJUSTMENT 10030NS DOLL 11,465.00 11,465.000 -17,932.390 -17,932.390 1.00 -17,932.39
0920 GRANULAR PILE CORE 20209EP69 CUYD 25,000.00 25,000.000 23,310.320 23,310.320 16.00 372,965.12
0930 PNEUMATIC BACKSTOWING 20667ED TON 2,667.00 2,667.000 0.000 0.000 75.00 0.00
0940 CAP MINE SHAFT 22626EN SQYD 10.00 10.000 0.000 0.000 360.00 0.00
0950 HEADWALL-42 IN-MOD 22627NN EACH 1.00 0.000 0.000 0.000 8,200.00 0.00
0960 DROP BOX INLET-MOD 22628NN EACH 4.00 3.000 0.000 0.000 11,000.00 0.00
1860 CONCRETE-CLASS B (ADDED: 10-29-08) 02555 CUYD 288.00 240.000 98.000 98.000 200.00 19,600.00
5500 EARTHWORK MITIGATION MAX. ALLOWABLE BID 21477ND LS 1.00 1.000 1.000 1.000 520,000.00 520,000.00
8001 CULVERT PIPE-84 IN 00476 LF 0.00 92.000 0.000 0.000 225.00 0.00
8002 STORM SEWER PIPE-30 IN 00526 LF 0.00 438.000 418.000 418.000 58.75 24,557.50
8003 STORM SEWER PIPE-36 IN 00528 LF 0.00 616.000 616.000 616.000 67.00 41,272.00
8004 STORM SEWER PIPE-42 IN 00529 LF 0.00 123.000 123.000 123.000 86.00 10,578.00
8005 METAL END SECTION TY 4-42 IN 01416 EACH 0.00 1.000 1.000 1.000 4,200.00 4,200.00
8006 DROP BOX INLET TYPE 1 01490 EACH 0.00 3.000 3.000 3.000 2,700.00 8,100.00
8007 DROP BOX INLET TYPE 5B 01505 EACH 0.00 3.000 5.000 5.000 2,400.00 12,000.00
8008 DROP BOX INLET TYPE 7 01538 EACH 0.00 1.000 1.000 1.000 4,500.00 4,500.00
8009 CHANNEL LINING CLASS IV 02488 CUYD 0.00 25,483.000 0.000 0.000 5.50 0.00
8010 TOPDRESSING FERTILIZER 05966 TON 0.00 5.000 0.000 0.000 450.00 0.00
8011 SEEDING AND PROTECTION 05985 SQYD 0.00 140,000.000 0.000 0.000 0.28 0.00
8012 SPECIAL SEEDING CROWN VETCH 05989 SQYD 0.00 5,000.000 0.000 0.000 0.20 0.00
8013 CONCRETE-CLASS A 08100 CUYD 0.00 28.340 2.670 2.670 750.00 2,002.50
8014 STEEL REINFORCEMENT 08150 LB 0.00 2,258.000 215.000 215.000 1.00 215.00
8017 CULVERT PIPE-12 IN 00460 LF 0.00 40.000 0.000 0.000 89.24 0.00
8018 COST PLUS WORK for temporary sedimentation basin 10080NSD DOLL 0.00 184,589.500 174,635.400 174,635.400 1.00 174,635.40
8019 CLEARING AND GRUBBING for areas between 543+00 to 574+00 02545 LS 0.00 1.000 1.000 1.000 145,413.90 145,413.90
8020 STAKING for areas between 543+00 to 574+00 02726 LS 0.00 1.000 1.000 1.000 3,000.00 3,000.00
8021 OVERHAUL 10300NX DOLL 0.00 216,038.930 216,038.930 216,038.930 1.00 216,038.93
8022 COST PLUS WORK 10080NSD DOLL 0.00 28,744.710 28,744.710 28,744.710 1.00 28,744.71
8023 PIPE DEFLECTION DEDUCTION 10065NS DOLL 0.00 0.001 -5,820.000 -5,820.000 1.00 -5,820.00
8024 LIQUIDATED DAMAGES 10111NS DOLL 0.00 0.001 118,750.000 -118,750.000 0.000 1.00 118,750.00 0.00
8032 CULVERT PIPE-24 IN 00464 LF 0.00 41.000 0.000 0.000 16.96 0.00
8033 S & F BOX INLET-OUTLET-24 IN 01451 EACH 0.00 2.000 0.000 0.000 776.11 0.00
8034 DROP BOX INLET TYPE 1 01490 EACH 0.00 2.000 0.000 0.000 1,289.14 0.00
8035 COST PLUS WORK 10080NSD DOLL 0.00 7,000.000 2,909.970 0.000 2,909.970 1.00 2,909.97 2,909.97
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0002 MOBILIZATION AND DEMOBILIZATION
0970 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 897,000.00 897,000.00
0980 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 644,130.59 0.00
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0003 BRIDGE WB 25240
0990 STRUCTURE GRANULAR BACKFILL 02231 CUYD 154.00 154.000 167.470 167.470 47.25 7,912.95
1000 MASONRY COATING 02998 SQYD 1,508.00 1,508.000 1,447.220 1,447.220 10.60 15,340.53
1010 ARMORED EDGE FOR CONCRETE 03299 LF 114.00 114.000 114.000 114.000 77.00 8,778.00
1020 CRUSHED AGGREGATE SLOPE PROT 08020 TON 473.00 473.000 467.560 467.560 31.35 14,658.00
1030 TEST PILES 08033 LF 259.00 259.000 232.630 232.630 89.00 20,704.07
1040 PILES-STEEL HP14X73 08050 LF 1,035.00 1,035.000 1,174.620 1,174.620 89.00 104,541.18
1050 PILE POINTS-14 IN 08095 EACH 24.00 24.000 24.000 24.000 100.00 2,400.00
1060 CONCRETE-CLASS A 08100 CUYD 380.00 380.000 380.000 380.000 511.00 194,180.00
1070 CONCRETE-CLASS AA 08104 CUYD 485.00 485.000 485.000 485.000 516.00 250,260.00
1080 STEEL REINFORCEMENT 08150 LB 45,421.00 45,421.000 45,421.000 45,421.000 1.05 47,692.05
1090 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 121,719.00 121,719.000 121,719.000 121,719.000 1.15 139,976.85
1100 STRUCTURAL STEEL 360 LBS. 08160 LS 1.00 1.000 1.000 1.000 8,770.00 8,770.00
1110 APPROACH SLAB 08500 SQYD 150.00 150.000 150.000 150.000 298.00 44,700.00
1120 PRECAST PC I BEAM TYPE 4 08634 LF 1,386.00 1,386.000 1,386.000 1,386.000 312.00 432,432.00
1130 RAIL SYSTEM TYPE III 21532ED LF 470.00 470.000 470.000 470.000 95.50 44,885.00
8016 MASS CONCRETE Pier #6 Eastbound 10040ES CUYD 0.00 50.000 50.000 50.000 232.14 11,607.00
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0004 BRIDGE EB
1140 STRUCTURE GRANULAR BACKFILL 02231 CUYD 181.00 181.000 181.000 181.000 47.25 8,552.25
1150 MASONRY COATING 02998 SQYD 1,513.00 1,513.000 1,410.060 1,410.060 10.60 14,946.63
1160 ARMORED EDGE FOR CONCRETE 03299 LF 114.00 114.000 114.000 114.000 77.00 8,778.00
1170 CRUSHED AGGREGATE SLOPE PROT 08020 TON 433.00 433.000 439.130 439.130 31.35 13,766.72
1180 TEST PILES 08033 LF 486.00 486.000 391.190 391.190 89.00 34,815.91
1190 PILES-STEEL HP14X73 08050 LF 2,214.00 2,214.000 2,497.530 2,497.530 89.00 222,280.17
1200 PILE POINTS-14 IN 08095 EACH 48.00 48.000 48.000 48.000 100.00 4,800.00
1210 CONCRETE-CLASS A 08100 CUYD 313.00 313.000 313.000 313.000 511.00 159,943.00
1220 CONCRETE-CLASS AA 08104 CUYD 496.00 496.000 496.000 496.000 516.00 255,936.00
1230 STEEL REINFORCEMENT 08150 LB 44,238.00 44,238.000 44,238.000 44,238.000 1.05 46,449.90
1240 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 122,227.00 122,227.000 122,227.000 122,227.000 1.15 140,561.05
1250 STRUCTURAL STEEL 360 POUNDS 08160 LS 1.00 1.000 1.000 1.000 8,770.00 8,770.00
1260 APPROACH SLAB 08500 SQYD 150.00 150.000 150.000 150.000 298.00 44,700.00
1270 PRECAST PC I BEAM TYPE 4 08634 LF 1,386.00 1,386.000 1,386.000 1,386.000 312.00 432,432.00
1280 RAIL SYSTEM TYPE III 21532ED LF 470.00 470.000 470.000 470.000 95.50 44,885.00
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0005 BRIDGE WB 25271
1290 STRUCTURE GRANULAR BACKFILL 02231 CUYD 56.00 29.000 0.000 0.000 47.25 0.00
1300 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 84.00 44.000 0.000 0.000 2.50 0.00
1310 MASONRY COATING 02998 SQYD 5,887.50 7,683.600 0.000 0.000 10.60 0.00
1320 ARMORED EDGE FOR CONCRETE 03299 LF 84.00 0.000 0.000 0.000 77.00 0.00
1330 STRUCTURE EXCAVATION-COMMON 08001 CUYD 5,717.20 4,668.700 3,564.122 3,564.122 25.00 89,103.05
1340 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 3,967.10 2,232.500 754.447 754.447 33.00 24,896.75
1350 RETAINING WALL ESTIMATED AREA 08018 SQFT 1,211.00 1,211.000 0.000 0.000 45.00 0.00
1360 CRUSHED AGGREGATE SLOPE PROT 08020 TON 1,491.00 0.000 0.000 0.000 31.35 0.00
1370 CONCRETE-CLASS A 08100 CUYD 4,314.90 3,408.800 3,491.155 3,491.155 511.00 1,783,980.20
1380 CONCRETE-CLASS AA 08104 CUYD 1,593.90 0.000 0.000 0.000 516.00 0.00
1390 STEEL REINFORCEMENT 08150 LB 980,071.00 808,554.740 833,330.857 833,330.857 1.05 874,997.39
1400 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 476,792.00 11,152.000 11,152.000 11,152.000 1.15 12,824.80
1410 STRUCTURAL STEEL 1380 LBS 08160 LS 1.00 0.000 0.000 0.000 21,710.00 0.00
1420 EXPANSION DAM-4 IN NEOPRENE 08472 LF 90.00 0.000 0.000 0.000 179.00 0.00
1430 PRECAST PC I BEAM TYPE 7 72 INCH DEEP 08637 LF 5,490.00 0.000 0.000 0.000 364.00 0.00
1440 BRIDGE CHAIN LINK FENCE-9 FT 08713 LF 300.00 0.000 0.000 0.000 75.50 0.00
1450 RAIL SYSTEM TYPE III 21532ED LF 2,278.00 0.000 0.000 0.000 95.50 0.00
8015 MASS CONCRETE PIER # 5 WB 10040ES CUYD 0.00 30.000 30.000 30.000 289.70 8,691.00
8025 PRECAST PC I BEAM TYPE 7 72 Inch Deep 08637 LF 0.00 5,490.000 5,490.000 0.000 5,490.000 220.06 1,208,149.16 1,208,149.16
8027 MASS CONCRETE Abutment #1 WB 10040ES CUYD 0.00 70.000 70.000 0.000 70.000 268.24 18,776.80 18,776.80
8028 ARMORED EDGE FOR CONCRETE 03299 LF 0.00 84.000 84.000 0.000 84.000 32.86 2,760.24 2,760.24
8030 EXPANSION DAM-4 IN NEOPRENE 08472 LF 0.00 90.000 90.000 0.000 90.000 135.68 12,211.20 12,211.20
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0006 BRIDGE EB
0816 MASS CONCRETE PIER # 5 EB 10040ES CUYD 0.00 30.000 30.000 30.000 240.62 7,218.60
1460 STRUCTURE GRANULAR BACKFILL 02231 CUYD 53.00 26.000 0.000 0.000 47.25 0.00
1470 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 79.00 39.000 0.000 0.000 2.50 0.00
1480 MASONRY COATING 02998 SQYD 5,879.40 7,814.800 0.000 0.000 10.60 0.00
1490 ARMORED EDGE FOR CONCRETE 03299 LF 84.00 0.000 0.000 0.000 77.00 0.00
1500 STRUCTURE EXCAVATION-COMMON 08001 CUYD 6,318.80 6,318.800 3,896.365 3,896.365 25.00 97,409.12
1510 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 3,918.80 1,799.900 1,240.187 1,240.187 33.00 40,926.17
1520 CRUSHED AGGREGATE SLOPE PROT 08020 TON 1,638.00 0.000 0.000 0.000 31.35 0.00
1530 CONCRETE-CLASS A 08100 CUYD 4,221.00 3,286.070 3,319.808 3,319.808 511.00 1,696,421.88
1540 CONCRETE-CLASS AA 08104 CUYD 1,595.10 0.000 0.000 0.000 516.00 0.00
1550 STEEL REINFORCEMENT 08150 LB 954,065.00 782,560.925 804,228.959 804,228.959 1.05 844,440.40
1560 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 479,435.00 10,082.000 10,382.000 10,382.000 1.15 11,939.30
1570 STRUCTURAL STEEL 1500 LBS 08160 LS 1.00 0.000 0.000 0.000 23,600.00 0.00
1580 EXPANSION DAM-4 IN NEOPRENE 08472 LF 90.00 0.000 0.000 0.000 179.00 0.00
1590 PRECAST PC I BEAM TYPE 7 72 INCH DEEP 08637 LF 5,485.00 0.000 0.000 0.000 364.00 0.00
1600 BRIDGE CHAIN LINK FENCE-9 FT 08713 LF 300.00 0.000 0.000 0.000 75.50 0.00
1610 RAIL SYSTEM TYPE III 21532ED LF 2,298.00 0.000 0.000 0.000 95.50 0.00
8026 PRECAST PC I BEAM TYPE 7 72 Inch Deep 08637 LF 0.00 5,485.000 5,485.000 0.000 5,485.000 220.06 1,207,048.84 1,207,048.84
8029 ARMORED EDGE FOR CONCRETE 03299 LF 0.00 84.000 84.000 0.000 84.000 32.86 2,760.24 2,760.24
8031 EXPANSION DAM-4 IN NEOPRENE 08472 LF 0.00 90.000 90.000 0.000 90.000 135.68 12,211.20 12,211.20
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0007 BRIDGE
1620 STRUCTURE GRANULAR BACKFILL 02231 CUYD 151.00 151.000 152.109 152.109 47.25 7,187.15
1630 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 318.00 318.000 0.000 0.000 2.40 0.00
1640 MASONRY COATING 02998 SQYD 1,787.00 1,787.000 1,787.000 1,787.000 10.60 18,942.20
1650 ARMORED EDGE FOR CONCRETE 03299 LF 120.00 120.000 120.000 120.000 77.00 9,240.00
1660 STRUCTURE EXCAVATION-COMMON 08001 CUYD 336.00 336.000 773.030 773.030 25.00 19,325.75
1670 CYCLOPEAN STONE RIP RAP 08019 TON 1,782.00 1,782.000 1,019.150 1,019.150 32.00 32,612.80
1680 TEST PILES 08033 LF 123.00 123.000 123.000 123.000 89.00 10,947.00
1690 PILES-STEEL HP14X73 08050 LF 1,447.00 1,447.000 1,368.200 1,368.200 89.00 121,769.80
1700 PILE POINTS-14 IN 08095 EACH 78.00 78.000 78.000 78.000 100.00 7,800.00
1710 CONCRETE-CLASS A 08100 CUYD 341.00 341.000 341.000 341.000 511.00 174,251.00
1720 CONCRETE-CLASS AA 08104 CUYD 769.00 769.000 769.000 769.000 516.00 396,804.00
1730 STEEL REINFORCEMENT 08150 LB 72,737.00 72,737.000 71,982.520 71,982.520 1.05 75,581.64
1740 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 239,630.00 239,630.000 239,630.000 239,630.000 1.15 275,574.50
1750 STRUCTURAL STEEL 3198 LBS 08160 LS 1.00 1.000 1.000 1.000 16,620.00 16,620.00
1760 APPROACH SLAB 08500 SQYD 169.00 169.000 169.000 169.000 298.00 50,362.00
1770 PRECAST PC I BEAM TYPE 4 08634 LF 2,576.00 2,576.000 2,576.000 2,576.000 312.00 803,712.00
1780 RAIL SYSTEM TYPE III 21532ED LF 746.00 746.000 746.000 746.000 95.50 71,243.00
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0008 BRIDGE 25273
1790 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 10.00 10.000 0.000 0.000 33.00 0.00
1800 FOUNDATION PREPARATION 25273 08003 LS 1.00 1.000 1.000 1.000 11,000.00 11,000.00
1810 CONCRETE-CLASS A 08100 CUYD 117.00 117.000 117.000 117.000 511.00 59,787.00
1820 STEEL REINFORCEMENT 08150 LB 12,215.00 12,215.000 12,215.000 12,215.000 1.05 12,825.75
Project DE09804600815 Fed/State Project Number APD 80-6 (29) Category 0009 TRAINEES
1830 TRAINEE PAYMENT REIMBURSEMENT 1 CARPENTER TRAINEE 02742 HOUR 1,400.00 1,400.000 1,400.000 1,400.000 1.00 1,400.00
1840 TRAINEE PAYMENT REIMBURSEMENT 1 ARTICULATING TRUCK DRIVER TRAINEE 02742 HOUR 1,000.00 1,000.000 319.000 319.000 1.00 319.00
1850 TRAINEE PAYMENT REIMBURSEMENT 1 CLASS A OR B OPERATOR 02742 HOUR 1,600.00 1,600.000 652.500 652.500 1.00 652.50

SUBTOT

$2,600,577.66

$35,044,840.50

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1390-1-0I

STEEL REINFORCEMENT

LB

73,746.00 0003 $0.507020 $37,390.69

1430-1-0I

I BEAM, TYPE 7

LF

2,412.00 0003 $207.582550 $500,689.11

1550-1-0I

STEEL REINFORCEMENT

LB

90,084.00 0003 $0.507020 $45,674.38

1390-3-0I

STEEL REINUN 615GR60

LF

45,933.00 0004 $0.507020 $23,288.94

1390-2-0I

STEEL REINUN 615GR60

LF

19,578.00 0004 $0.507020 $9,926.43

1550-2-0I

STEEL REINUN 615GR60

LF

28,641.00 0004 $0.507020 $14,521.55

1390-4-0I

STEEL REINUN 615GR60

LB

19,578.00 0006 $0.507020 $9,926.43

1390-5-0I

STEEL REINUN 615GR60

LB

45,933.00 0006 $0.507020 $23,288.94

1430-3-0I

I BEAM, TYPE 7

LF

536.00 0006 $207.582560 $111,264.25

1430-2-0I

I BEAM, TYPE 7

LF

804.80 0006 $207.462140 $166,965.53

1550-3-0I

STEEL REINUN 615GR60

LB

28,641.00 0006 $0.507020 $14,521.55

1590-1-0I

I BEAM, TYPE 7

LF

804.80 0006 $207.462140 $166,965.53

1590-2-0I

I BEAM, TYPE 7

LF

1,876.00 0006 $207.582560 $389,424.88

1390-6-0I

STEEL REINUN 615GR60

LB

45,019.00 0008 $0.507020 $22,825.53

1390-7-0I

STEEL REINUN 615GR60

LB

43,879.00 0012 $0.507020 $22,247.53

1550-6-0I

STEEL REINUN 615GR60

LB

42,126.00 0012 $0.507020 $21,358.72

1550-5-0I

STEEL REINUN 615GR60

LB

34,879.00 0012 $0.507020 $17,684.35

1550-4-0I

STEEL REINUN 615GR60

LB

35,665.00 0012 $0.507020 $18,082.86

0150-1-0I

PIPE, ALUM ARCH CUL

LF

98.00 0013 $160.240410 $15,703.56

1770-2-0I

I BEAM, TYPE 4

LF

224.90 0013 $155.582000 $34,990.39

1770-1-0I

I BEAM, TYPE 4

LF

2,351.10 0013 $155.581500 $365,787.66

1390-8-0I

STEEL REINUN 615GR60

LB

43,879.00 0018 $0.507020 $22,247.53

1550-8-0I

STEEL REINUN 615GR60

LB

43,441.00 0018 $0.507020 $22,025.46

1550-7-0I

STEEL REINUN 615GR60

LB

44,852.00 0018 $0.507020 $22,740.86

1430-4-0I

I BEAM, TYPE 7

LF

4,149.20 0021 $207.172200 $859,598.89

1590-3-0I

I BEAM, TYPE 7

LF

2,804.20 0021 $207.787200 $582,676.86

0620-1-0I

SETTLEMENT PLATFORM

EACH

2.00 0024 $704.900000 $1,409.80

0770-1-0I

PIPE, STEEL ENCASEME

LF

168.00 0024 $38.266000 $6,428.69

0780-1-0I

PIPE, STEEL ENCASEME

LF

168.00 0024 $34.238000 $5,751.98

1390-9-0I

STEEL REINUN 615GR60

LB

68,142.00 0026 $0.456670 $31,118.41

1550-9-0I

STEEL REINUN 615GR60

LB

66,937.00 0026 $0.456670 $30,568.12

1390-10-0I

STEEL REINUN 615GR60

LB

53,498.00 0029 $0.456000 $24,395.09

1550-10-0I

STEEL REINUN 615GR60

LB

53,498.00 0029 $0.456000 $24,395.08

1120-1-0I

I BEAM, TYPE 4

LF

1,386.00 0031 $149.167000 $206,745.46

1270-1-0I

I BEAM, TYPE 4

LF

1,386.00 0031 $149.167000 $206,745.46

1720-1-0I

STAY IN PL FORMS

SQFT

16,412.00 0058 $3.435100 $0.00

1720-1-2I

STAY IN PL FORMS

SQFT

16,412.00 0059 $3.435100 $56,376.86

1390-5-0A

STEEL REINUN 615GR60

LB

45,933.00 0006 $0.507020 $-23,288.94

1390-4-0A

STEEL REINUN 615GR60

LB

19,578.00 0006 $0.507020 $-9,926.43

1390-3-0A

STEEL REINUN 615GR60

LF

45,933.00 0006 $0.507020 $-23,288.94

1390-2-0A

STEEL REINUN 615GR60

LF

19,578.00 0006 $0.507020 $-9,926.43

1390-1-0A

STEEL REINFORCEMENT

LB

57,583.29 0006 $0.507020 $-29,195.88

1390-1-0A

STEEL REINFORCEMENT

LB

9,213.09 0007 $0.507020 $-4,671.22

1390-6-0A

STEEL REINUN 615GR60

LB

45,019.00 0008 $0.507020 $-22,825.53

1390-1-0A

STEEL REINFORCEMENT

LB

6,949.61 0008 $0.507020 $-3,523.59

1550-3-0A

STEEL REINUN 615GR60

LB

28,641.00 0011 $0.507020 $-14,521.55

1550-2-0A

STEEL REINUN 615GR60

LF

28,641.00 0011 $0.507020 $-14,521.55

1550-1-0A

STEEL REINFORCEMENT

LB

64,456.17 0011 $0.507020 $-32,680.56

1390-7-0A

STEEL REINUN 615GR60

LB

11,440.84 0012 $0.507020 $-5,800.73

1550-6-0A

STEEL REINUN 615GR60

LB

11,887.26 0012 $0.507020 $-6,027.08

1550-5-0A

STEEL REINUN 615GR60

LB

11,887.26 0012 $0.507020 $-6,027.08

1550-4-0A

STEEL REINUN 615GR60

LB

11,887.26 0012 $0.507020 $-6,027.08

1550-1-0A

STEEL REINFORCEMENT

LB

11,887.26 0012 $0.507020 $-6,027.08

1390-7-0A

STEEL REINUN 615GR60

LB

10,936.14 0013 $0.507020 $-5,544.84

1550-5-0A

STEEL REINUN 615GR60

LB

22,991.73 0013 $0.507020 $-11,657.27

1550-6-0A

STEEL REINUN 615GR60

LB

30,238.73 0013 $0.507020 $-15,331.64

1550-4-0A

STEEL REINUN 615GR60

LB

23,777.73 0013 $0.507020 $-12,055.78

1550-1-0A

STEEL REINFORCEMENT

LB

13,740.55 0013 $0.507020 $-6,966.74

1390-7-0A

STEEL REINUN 615GR60

LB

10,431.44 0015 $0.507020 $-5,288.95

0150-1-0A

PIPE, ALUM ARCH CUL

LF

98.00 0017 $160.240410 $-15,703.56

1390-7-0A

STEEL REINUN 615GR60

LB

9,926.75 0017 $0.507020 $-5,033.06

1390-8-0A

STEEL REINUN 615GR60

LB

9,422.05 0018 $0.507020 $-4,777.17

1390-7-0A

STEEL REINUN 615GR60

LB

1,143.81 0018 $0.507020 $-579.94

1550-8-0A

STEEL REINUN 615GR60

LB

9,878.32 0018 $0.507020 $-5,008.51

1550-7-0A

STEEL REINUN 615GR60

LB

9,878.32 0018 $0.507020 $-5,008.51

1550-8-0A

STEEL REINUN 615GR60

LB

9,376.09 0019 $0.507020 $-4,753.87

1550-7-0A

STEEL REINUN 615GR60

LB

9,376.09 0019 $0.507020 $-4,753.87

1390-8-0A

STEEL REINUN 615GR60

LB

8,917.13 0020 $0.507020 $-4,521.16

1550-8-0A

STEEL REINUN 615GR60

LB

8,873.63 0020 $0.507020 $-4,499.11

1550-7-0A

STEEL REINUN 615GR60

LB

8,873.63 0020 $0.507020 $-4,499.11

1390-8-0A

STEEL REINUN 615GR60

LB

25,539.81 0021 $0.507020 $-12,949.20

1550-8-0A

STEEL REINUN 615GR60

LB

15,312.94 0021 $0.507020 $-7,763.97

1550-7-0A

STEEL REINUN 615GR60

LB

16,723.94 0021 $0.507020 $-8,479.37

1390-9-0A

STEEL REINUN 615GR60

LB

68,142.00 0026 $0.456670 $-31,118.41

1550-9-0A

STEEL REINUN 615GR60

LB

30,904.13 0027 $0.456670 $-14,112.99

1390-10-0A

STEEL REINUN 615GR60

LB

11,945.53 0029 $0.456000 $-5,447.17

1550-9-0A

STEEL REINUN 615GR60

LB

36,032.87 0029 $0.456670 $-16,455.13

1550-10-0A

STEEL REINUN 615GR60

LB

53,498.00 0029 $0.456000 $-24,395.08

1390-10-0A

STEEL REINUN 615GR60

LB

11,440.84 0030 $0.456000 $-5,217.02

1390-10-0A

STEEL REINUN 615GR60

LB

10,936.14 0031 $0.456000 $-4,986.88

1390-10-0A

STEEL REINUN 615GR60

LB

10,431.44 0032 $0.456000 $-4,756.74

1390-10-0A

STEEL REINUN 615GR60

LB

8,744.03 0033 $0.456000 $-3,987.28

1770-2-0A

I BEAM, TYPE 4

LF

224.90 0036 $155.582000 $-34,990.39

1770-1-0A

I BEAM, TYPE 4

LF

1,386.00 0036 $155.581500 $-215,635.96

1770-1-0A

I BEAM, TYPE 4

LF

525.00 0037 $155.581500 $-81,680.29

0620-1-0A

SETTLEMENT PLATFORM

EACH

1.00 0044 $704.900000 $-704.90

0770-1-0A

PIPE, STEEL ENCASEME

LF

5.50 0044 $38.266000 $-210.46

0780-1-0A

PIPE, STEEL ENCASEME

LF

5.50 0044 $34.238000 $-188.31

0770-1-0A

PIPE, STEEL ENCASEME

LF

45.00 0048 $38.266000 $-1,721.97

0780-1-0A

PIPE, STEEL ENCASEME

LF

45.00 0048 $34.238000 $-1,540.71

0770-1-0A

PIPE, STEEL ENCASEME

LF

10.00 0049 $38.266000 $-382.66

0780-1-0A

PIPE, STEEL ENCASEME

LF

10.00 0049 $34.238000 $-342.38

0770-1-0A

PIPE, STEEL ENCASEME

LF

5.00 0050 $38.266000 $-191.33

0780-1-0A

PIPE, STEEL ENCASEME

LF

5.00 0050 $34.238000 $-171.19

0620-1-0A

SETTLEMENT PLATFORM

EACH

1.00 0051 $704.900000 $-704.90

0770-1-0A

PIPE, STEEL ENCASEME

LF

5.00 0051 $38.266000 $-191.33

0780-1-0A

PIPE, STEEL ENCASEME

LF

5.00 0051 $34.238000 $-171.19

0770-1-0A

PIPE, STEEL ENCASEME

LF

10.00 0052 $38.266000 $-382.66

0780-1-0A

PIPE, STEEL ENCASEME

LF

10.00 0052 $34.238000 $-342.38

0770-1-0A

PIPE, STEEL ENCASEME

LF

20.00 0054 $38.266000 $-765.32

0780-1-0A

PIPE, STEEL ENCASEME

LF

20.00 0054 $34.238000 $-684.76

1120-1-0A

I BEAM, TYPE 4

LF

888.00 0084 $149.167000 $-132,460.29

1270-1-0A

I BEAM, TYPE 4

LF

1,386.00 0084 $149.167000 $-206,745.46

1120-1-0A

I BEAM, TYPE 4

LF

498.00 0085 $149.167000 $-74,285.17

1770-1-0A

I BEAM, TYPE 4

LF

440.10 0094 $155.581500 $-68,471.42

1720-1-2A

STAY IN PL FORMS

SQFT

336.00 0102 $3.435100 $-1,154.19

1720-1-2A

STAY IN PL FORMS

SQFT

184.76 0103 $3.435100 $-634.67

1720-1-2A

STAY IN PL FORMS

SQFT

248.24 0104 $3.435100 $-852.73

1430-10C

I BEAM, TYPE 7

LF

0.00 0006 $207.582550 $-500,689.11

1720-10C

STAY IN PL FORMS

SQFT

0.00 0059 $0.000000 $0.00

0770-10C

PIPE, STEEL ENCASEME

LF

0.00 0122 $38.266012 -2,582.96 $-2,582.96

0780-10C

PIPE, STEEL ENCASEME

LF

0.00 0122 $34.237976 -2,311.06 $-2,311.06

1430-20C

I BEAM, TYPE 7

LF

0.00 0122 $207.462140 -166,965.53 $-166,965.53

1430-30C

I BEAM, TYPE 7

LF

0.00 0122 $207.582556 -111,264.25 $-111,264.25

1430-40C

I BEAM, TYPE 7

LF

0.00 0122 $207.172199 -859,598.89 $-859,598.89

1590-10C

I BEAM, TYPE 7

LF

0.00 0122 $207.462140 -166,965.53 $-166,965.53

1590-20C

I BEAM, TYPE 7

LF

0.00 0122 $207.582559 -389,424.88 $-389,424.88

1590-30C

I BEAM, TYPE 7

LF

0.00 0122 $207.787198 -582,676.86 $-582,676.86

1720-12C

STAY IN PL FORMS

SQFT

0.00 0122 $3.435100 -53,735.27 $-53,735.27
SUBTOT

$0.00