Report_Id:ESTIMATE FINAL updated 6-26-09

Date:05/14/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 091005 Estimate Number 0058 Estimate Type  FINAL
District Office SOMERSET (08340)  Lucas, William H., P.E.

Contractor THE ALLEN COMPANY INC ADDR SN 1 VC Code VC0000085714
3009 ATKINSON AVE SUITE 300
LEXINGTON , KY , 40509
Pay Period 04/21/2012  TO  02/26/2013
Date Approved 05/14/2013
Primary Proj Number DE06901500905
Project No. ARRA 1501(099), ARRA 1501(099)
Primary County LINCOLN
Name of Road STANFORD-MOUNT VERNON ROAD (US 150) ARRA
Description US 150 RECONSTRUCT STANFORD-MT VERNON ROAD FROM CRAB ORCHARD TO BRODHEAD
     
     
Date Let 04/24/2009 Formal Acceptance 03/31/2012
Date Awarded 05/05/2009 Date Work Began 06/08/2009
Date Contract Executed 05/20/2009 Open To Traffic 07/01/2011
Date NTP Issued 05/20/2009 Actual Completion Date 07/01/2011

Current Contract Amount

$22,215,170.24

Total to Date

Prev to Date

This Estimate

Original Amount

$20,895,869.08

Total Earnings

$20,355,956.70

$20,188,283.61

$167,673.09

Percent Complete

91.63

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$1,859,213.54

Gross Earnings

$20,355,956.70

$20,188,283.61

$167,673.09

Total Change Orders

$1,319,301.16

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$20,355,956.70

$20,188,283.61

$167,673.09

Contract Id 091005

Change Order Summary

County LINCOLN
Estimate Nbr 0058 Project Number ARRA 1501(099), ARRA 1501(099)
Contractor THE ALLEN COMPANY INC Period 04/21/2012  TO  02/26/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Plastic Lining for Diversions, Pier Protection, & Undercut Approved 10/29/2009 $166,193.68 0.0
002 Waterline relocation, Fuel & Asphalt Adjustments Approved 12/29/2009 $144,970.00 0.0
003 Waterline relocation and Fuel Adjustment Approved 04/09/2010 $185,131.63 0.0
004 Replacing CSB with DGA item and additional fabric Approved 06/29/2010 $365,136.60 0.0
005 Waterline relocation and fuel and asphalt adjustments Approved 03/03/2011 $457,873.25 0.0
006 Non Spec Material Override Approved 11/22/2011 $0.00 0.0
007 Mechanical Joint Fittings Approved 02/27/2012 $-4.00 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

Contract Id 091005

COMMONWEALTH OF KENTUCKY

County LINCOLN
Contract No

TRANSPORTATION CABINET

Primary Project Number DE06901500905
Estimate Nbr 0058 Period 04/21/2012  TO  02/26/2013
Contractor THE ALLEN COMPANY INC
 
Project DE06901500905 Fed/State Project Number ARRA 1501(099) 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 DRAINAGE BLANKET-EMBANKMENT 00021 CUYD 4,509.00 4,509.000 4,724.360 4,724.360 17.90 84,566.04
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 18.00 18.000 16.000 16.000 105.00 1,680.00
0030 ENTRANCE PIPE-15 IN 00440 LF 1,440.00 1,440.000 1,434.000 1,434.000 18.65 26,744.10
0040 ENTRANCE PIPE-18 IN 00441 LF 350.00 350.000 428.000 428.000 20.95 8,966.60
0050 ENTRANCE PIPE-24 IN 00443 LF 87.00 87.000 87.000 87.000 30.00 2,610.00
0060 ENTRANCE PIPE-30 IN 00445 LF 43.00 43.000 43.000 43.000 35.75 1,537.25
0070 CULVERT PIPE-18 IN 00462 LF 465.00 465.000 387.000 387.000 36.00 13,932.00
0080 CULVERT PIPE-24 IN 00464 LF 576.00 576.000 576.000 576.000 42.00 24,192.00
0090 CULVERT PIPE-30 IN 00466 LF 263.00 263.000 263.000 263.000 49.50 13,018.50
0100 CULVERT PIPE-36 IN 00468 LF 878.00 878.000 878.000 878.000 68.25 59,923.50
0110 CULVERT PIPE-42 IN 00469 LF 976.00 976.000 976.000 976.000 75.00 73,200.00
0120 CULVERT PIPE-54 IN 00471 LF 411.00 411.000 411.000 411.000 105.00 43,155.00
0130 CULVERT PIPE-60 IN 00472 LF 73.00 73.000 73.000 73.000 165.00 12,045.00
0140 PERFORATED PIPE-4 IN 01000 LF 1,835.00 1,835.000 2,532.000 2,532.000 9.25 23,421.00
0150 NON-PERFORATED PIPE-4 IN 01010 LF 144.00 144.000 128.000 128.000 13.75 1,760.00
0160 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 2.00 2.000 0.000 0.000 450.00 0.00
0170 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 14.00 14.000 14.000 14.000 490.00 6,860.00
0180 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 2.00 2.000 2.000 2.000 490.00 980.00
0190 S & F BOX INLET-OUTLET-18 IN 01450 EACH 10.00 10.000 8.000 8.000 1,675.00 13,400.00
0200 S & F BOX INLET-OUTLET-24 IN 01451 EACH 3.00 3.000 3.000 3.000 2,475.00 7,425.00
0210 S & F BOX INLET-OUTLET-36 IN 01453 EACH 4.00 4.000 4.000 4.000 5,500.00 22,000.00
0220 SPRING BOX INLET TYPE A 01660 EACH 3.00 3.000 1.000 1.000 2,900.00 2,900.00
0230 ISLAND CURB AND GUTTER 01825 LF 200.00 200.000 200.000 200.000 33.25 6,650.00
0240 BARRICADE-TYPE III 02014 EACH 10.00 10.000 10.000 10.000 175.00 1,750.00
0250 REMOVE PAVEMENT 02091 SQYD 3,434.00 3,434.000 3,659.000 3,659.000 2.20 8,049.80
0260 TEMP DITCH 02159 LF 12,349.00 12,349.000 850.000 850.000 0.50 425.00
0270 FENCE-WOVEN WIRE TYPE 1 02262 LF 50,076.00 50,076.000 48,745.000 48,745.000 4.73 230,563.85
0280 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 20.00 20.000 17.000 17.000 48.00 816.00
0290 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 8.00 8.000 8.000 8.000 2,195.00 17,560.00
0300 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 3.00 3.000 6.000 6.000 1,009.00 6,054.00
0310 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 8.00 8.000 8.000 8.000 2,203.00 17,624.00
0320 TEMP GUARDRAIL 02397 LF 437.50 437.500 537.500 537.500 9.05 4,864.37
0330 R/W MARKER RURAL TYPE 1 02434 EACH 96.00 96.000 93.000 93.000 85.00 7,905.00
0340 R/W MARKER RURAL TYPE 2 02435 EACH 6.00 6.000 7.000 7.000 85.00 595.00
0350 PLUG WATER WELL 02475 EACH 2.00 2.000 2.000 2.000 1,500.00 3,000.00
0360 CHANNEL LINING CLASS II 02483 TON 456.00 456.000 497.660 497.660 20.65 10,276.67
0370 CHANNEL LINING CLASS III 02484 TON 18,430.00 18,430.000 12,709.700 12,709.700 19.25 244,661.72
0380 CLEARING AND GRUBBING 213 ACRES LINCOLN 02545 LS 1.00 1.000 1.000 1.000 75,000.00 75,000.00
0390 SIGNS 02562 SQFT 2,158.00 2,158.000 623.750 623.750 5.50 3,430.62
0400 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 20,902.00 20,902.000 14,245.040 14,245.040 1.30 18,518.55
0410 FABRIC-GEOTEXTILE TYPE II 02597 SQYD 1,428.00 1,428.000 2,125.620 2,125.620 0.50 1,062.81
0420 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 23,675.00 49,675.000 59,819.600 59,819.600 0.90 53,837.64
0430 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 5,692.00 5,692.000 7,410.890 7,410.890 2.00 14,821.78
0440 MAINTAIN & CONTROL TRAFFIC LINCOLN 02650 LS 1.00 1.000 1.000 1.000 80,000.00 80,000.00
0450 DIVERSIONS (BY-PASS DETOURS) COPPER CREEK LINCOLN 02651 LS 1.00 1.000 1.000 1.000 4,500.00 4,500.00
0460 DIVERSIONS (BY-PASS DETOURS) KY 39 LINCOLN 02651 LS 1.00 1.000 1.000 1.000 51,600.00 51,600.00
0470 DIVERSIONS (BY-PASS DETOURS) RT STA 388 PLUS 50 LINCOLN 02651 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0480 DIVERSIONS (BY-PASS DETOURS) STA 32 PLUS 25 LINCOLN 02651 LS 1.00 1.000 1.000 1.000 16,500.00 16,500.00
0490 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0500 SAFELOADING 02690 CUYD 15.50 15.500 13.200 13.200 175.00 2,310.00
0510 TEMP SILT FENCE 02701 LF 12,349.00 12,349.000 21,307.000 21,307.000 1.80 38,352.60
0520 SILT TRAP TYPE A 02703 EACH 213.00 198.000 0.000 0.000 100.00 0.00
0530 SILT TRAP TYPE B 02704 EACH 213.00 213.000 65.000 65.000 80.00 5,200.00
0540 SILT TRAP TYPE C 02705 EACH 213.00 213.000 0.000 0.000 50.00 0.00
0550 CLEAN SILT TRAP TYPE A 02706 EACH 639.00 639.000 0.000 0.000 25.00 0.00
0560 CLEAN SILT TRAP TYPE B 02707 EACH 639.00 639.000 14.000 14.000 25.00 350.00
0570 CLEAN SILT TRAP TYPE C 02708 EACH 639.00 639.000 0.000 0.000 25.00 0.00
0580 CLEAN TEMP SILT FENCE 02709 LF 12,349.00 12,349.000 450.000 450.000 0.30 135.00
0590 SEDIMENTATION BASIN 02711 CUYD 250.00 250.000 0.000 0.000 10.00 0.00
0600 CLEAN SEDIMENTATION BASIN 02712 CUYD 250.00 250.000 0.000 0.000 10.00 0.00
0610 STAKING LINCOLN 02726 LS 1.00 1.000 1.000 1.000 76,650.00 76,650.00
0630 EROSION CONTROL BLANKET 05950 SQYD 44,891.00 44,891.000 45,360.688 45,360.688 1.24 56,247.25
0640 TEMP MULCH 05952 SQYD 1,032,521.00 1,032,521.000 140,636.000 140,636.000 0.05 7,031.80
0650 TEMP SEEDING AND PROTECTION 05953 SQYD 1,032,521.00 1,032,521.000 174,854.020 174,854.020 0.09 15,736.86
0660 TOPDRESSING FERTILIZER 05966 TON 54.00 54.000 37.421 37.421 612.03 22,902.77
0670 SEEDING AND PROTECTION 05985 SQYD 1,127,868.00 1,127,868.000 743,927.996 743,927.996 0.23 171,103.43
0680 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 99,217.00 99,217.000 40,730.000 40,730.000 0.12 4,887.60
0690 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 147,703.00 147,703.000 180,703.000 180,703.000 0.12 21,684.36
0700 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 1,150.00 1,150.000 2,016.000 2,016.000 1.25 2,520.00
0710 PAVEMENT MARKER TYPE IV-BY 06582 EACH 110.00 110.000 76.000 76.000 5.00 380.00
0720 PAVEMENT MARKER TYPE V-BY 06591 EACH 616.00 616.000 790.000 790.000 17.50 13,825.00
0730 CONCRETE-CLASS A 08100 CUYD 96.49 96.490 96.490 96.490 740.00 71,402.60
0740 STEEL REINFORCEMENT 08150 LB 6,882.00 6,882.000 6,882.000 6,882.000 1.00 6,882.00
0790 GRANULAR PILE CORE 20209EP69 CUYD 2,345.00 2,345.000 1,103.640 1,103.640 25.00 27,591.00
0830 EMBANKMENT 21553EN CUYD 1,000,391.00 1,000,391.000 1,000,391.000 1,000,391.000 1.44 1,440,563.04
0840 EXCAVATION 21554EN CUYD 1,025,091.00 1,025,091.000 1,025,091.000 1,025,091.000 2.00 2,050,182.00
0850 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 3,312.50 3,312.500 3,780.000 3,780.000 16.06 60,706.80
0860 PIPELINE VIDEO INSPECTION 23131ER701 LF 1,821.00 1,821.000 1,524.600 1,524.600 5.68 8,659.72
1720 REMOVE STRUCTURE STA. 46+45 TO 48+10 (ADDED: 4-20-09) 02731 LS 1.00 1.000 1.000 1.000 57,500.00 57,500.00
8001 EROSION CONTROL BLANKET (SPECIAL) 20327ES212 SQYD 0.00 16,000.000 4,287.330 4,287.330 1.30 5,573.52
8007 PIPE UNDERCUT 0 - 2 FT DEPTH LINCOLN 02219 CUYD 0.00 150.000 56.330 56.330 20.00 1,126.60
8008 PIPE UNDERCUT OVER 2 FT DEPTH LINCOLN 02219 CUYD 0.00 1,500.000 42.250 42.250 7.25 306.31
8009 PVC PIPE-4 IN CL 200 WATERLINE 03383 LF 0.00 300.000 260.000 260.000 35.50 9,230.00
8010 TIE-IN 6 IN 6 IN x 4 IN TIE IN W/4 IN GATE VALVE 03466 EACH 0.00 2.000 2.000 2.000 2,000.00 4,000.00
8011 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 219,605.000 -10,281.400 207,704.780 197,423.380 1.00 -10,281.40 197,423.38
8012 FUEL ADJUSTMENT 10020NS DOLL 0.00 370,740.000 27,813.290 445,523.820 473,337.110 1.00 27,813.29 473,337.11
8015 UNDERCUT/STABILIZATION EXCAVATION 22655EN CUYD 0.00 1,500.000 7,228.920 7,228.920 6.88 49,734.96
8016 EW~ Waterline relocation @ King Cemetery Road 10090NX LS 0.00 1.000 1.000 1.000 4,136.63 4,136.63
8017 REMOVE GUARDRAIL 02381 LF 0.00 2,725.000 2,725.000 2,725.000 2.20 5,995.00
8019 PVC PIPE-4 IN CL 200 Waterline 03383 LF 0.00 393.000 393.000 393.000 21.50 8,449.50
8020 AIR RELEASE VALVE-3/4 IN 23457EC EACH 0.00 1.000 1.000 1.000 1,125.00 1,125.00
8021 PVC PIPE-3/4 IN CL 200 Service Line 03379 LF 0.00 85.000 85.000 85.000 5.75 488.75
8022 WATER METER WITH BOX 23308EC EACH 0.00 1.000 1.000 1.000 465.00 465.00
8023 VALVE-4 IN Corp. stop w/saddle 03494 EACH 0.00 4.000 4.000 4.000 275.00 1,100.00
8024 STEEL ENCASEMENT PIPE-8 IN Open cut 01065 LF 0.00 25.000 25.000 25.000 70.00 1,750.00
8025 NON-SPEC MATERIAL - 10070NS DOLL 0.00 0.001 0.000 0.000 1.00 0.00
8026 MECH JOINT SLEEVE 22967NX EACH 0.00 2.000 2.000 2.000 748.00 1,496.00
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0002 PAVING-ALT 1
0870 CRUSHED STONE BASE 00003 TON 73,890.00 4,054.690 2,335.770 2,335.770 14.20 33,167.93
0880 TRAFFIC BOUND BASE 00020 TON 2,048.00 2,048.000 2,070.310 2,070.310 13.80 28,570.27
0890 ASPHALT SEAL AGGREGATE 00100 TON 439.00 439.000 439.000 439.000 28.50 12,511.50
0900 LEVELING & WEDGING PG64-22 00190 TON 164.00 164.000 181.750 181.750 58.15 10,568.76
0910 CL2 ASPH BASE 1.00D PG64-22 00212 TON 71,751.00 71,751.000 66,053.090 66,053.090 47.99 3,169,887.78
0920 EMULSIFIED ASPHALT RS-2 00291 TON 53.00 53.000 53.000 53.000 540.00 28,620.00
0930 CL2 ASPH SURF 0.38D PG64-22 00301 TON 6,526.00 6,526.000 7,429.290 7,429.290 58.15 432,013.21
0940 CL2 ASPH SURF 0.38B PG64-22 00307 TON 5,357.00 5,357.000 5,610.390 5,610.390 61.30 343,916.90
0950 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 71.00 71.000 0.000 0.000 38.00 0.00
1690 PAVEMENT ADJUSTMENT (ASPHALT-LINCOLN CO.) (ADDED: 4-17-09) 10203ND LS 1.00 1.000 0.000 0.000 494,654.00 0.00
8018 DGA BASE 00001 TON 0.00 73,890.000 75,706.940 75,706.940 14.20 1,075,038.54
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0005 DEMOB AND MOB
1150 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 505,044.20 505,044.20
1160 DEMOBILIZATION 02569 LS 1.00 1.000 0.500 0.500 1.000 197,389.24 98,694.62 197,389.24
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0006 BRIDGE
1170 STRUCTURE GRANULAR BACKFILL 02231 CUYD 153.00 153.000 153.000 153.000 26.00 3,978.00
1180 MASONRY COATING 02998 SQYD 453.00 453.000 491.700 491.700 9.00 4,425.30
1190 ARMORED EDGE FOR CONCRETE 03299 LF 116.00 116.000 116.000 116.000 46.00 5,336.00
1200 STRUCTURE EXCAVATION-COMMON 08001 CUYD 175.00 175.000 118.100 118.100 15.00 1,771.50
1210 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 48.00 48.000 215.700 215.700 60.00 12,942.00
1220 CYCLOPEAN STONE RIP RAP 08019 TON 1,461.00 1,861.000 1,235.240 1,235.240 19.20 23,716.60
1230 TEST PILES 08033 LF 90.00 90.000 90.000 90.000 49.00 4,410.00
1240 PILES-STEEL HP14X73 08050 LF 270.00 270.000 259.360 259.360 49.00 12,708.64
1250 PILE POINTS-14 IN 08095 EACH 16.00 16.000 16.000 16.000 120.00 1,920.00
1260 CONCRETE-CLASS A 08100 CUYD 433.60 433.600 433.600 433.600 300.00 130,080.00
1270 CONCRETE-CLASS AA 08104 CUYD 327.90 327.900 327.900 327.900 444.00 145,587.60
1280 STEEL REINFORCEMENT 08150 LB 58,531.00 58,531.000 58,531.000 58,531.000 0.74 43,312.94
1290 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 83,674.00 83,674.000 83,674.000 83,674.000 0.84 70,286.16
1300 APPROACH SLAB 08500 SQYD 278.00 278.000 278.000 278.000 167.00 46,426.00
1310 PRECAST PC I BEAM TYPE 3 08633 LF 896.00 896.000 896.000 896.000 206.00 184,576.00
1320 RAIL SYSTEM TYPE III 21532ED LF 307.00 307.000 307.000 307.000 108.00 33,156.00
8003 MASS CONCRETE 10040ES CUYD 0.00 238.000 238.000 238.000 165.36 39,355.68
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0007 BRIDGE
1330 STRUCTURE GRANULAR BACKFILL 02231 CUYD 152.20 152.200 152.200 152.200 26.00 3,957.20
1340 MASONRY COATING 02998 SQYD 565.50 565.500 450.000 450.000 9.00 4,050.00
1350 ARMORED EDGE FOR CONCRETE 03299 LF 98.00 98.000 98.000 98.000 46.00 4,508.00
1360 STRUCTURE EXCAVATION-COMMON 08001 CUYD 126.10 126.100 138.900 138.900 15.00 2,083.50
1370 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 47.20 47.200 48.500 48.500 60.00 2,910.00
1380 CYCLOPEAN STONE RIP RAP 08019 TON 700.00 900.000 983.380 983.380 19.20 18,880.89
1390 TEST PILES 08033 LF 30.00 30.000 33.540 33.540 49.00 1,643.46
1400 PRE-DRILLING FOR PILES 08039 LF 144.00 144.000 118.500 118.500 187.00 22,159.50
1410 PILES-STEEL HP14X73 08050 LF 120.00 120.000 138.000 138.000 49.00 6,762.00
1420 PILE POINTS-14 IN 08095 EACH 12.00 12.000 12.000 12.000 120.00 1,440.00
1430 CONCRETE-CLASS A 08100 CUYD 243.40 243.400 243.200 243.200 300.00 72,960.00
1440 CONCRETE-CLASS AA 08104 CUYD 285.90 285.900 285.900 285.900 444.00 126,939.60
1450 STEEL REINFORCEMENT 08150 LB 26,111.40 26,111.400 26,111.400 26,111.400 0.74 19,322.43
1460 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 74,525.80 74,525.800 74,525.800 74,525.800 0.84 62,601.67
1470 PRECAST PC I BEAM TYPE 3 08633 LF 899.00 899.000 899.000 899.000 206.00 185,194.00
1480 RAIL SYSTEM TYPE III 21532ED LF 306.00 306.000 306.000 306.000 108.00 33,048.00
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0008 BRIDGE
1490 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 46.00 46.000 0.000 0.000 60.00 0.00
1500 FOUNDATION PREPARATION 25538 08003 LS 1.00 1.000 1.000 1.000 4,800.00 4,800.00
1510 CONCRETE-CLASS A 08100 CUYD 542.30 542.300 542.300 542.300 300.00 162,690.00
1520 STEEL REINFORCEMENT 08150 LB 85,813.00 85,813.000 85,813.000 85,813.000 0.74 63,501.62
1530 LOW FLOW DIVERSION CURB 25538 08410 LS 1.00 1.000 1.000 1.000 2,500.00 2,500.00
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0009 BRIDGE
1540 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 47.00 47.000 75.000 75.000 60.00 4,500.00
1550 FOUNDATION PREPARATION 25539 08003 LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
1560 CONCRETE-CLASS A 08100 CUYD 222.50 222.500 222.500 222.500 300.00 66,750.00
1570 STEEL REINFORCEMENT 08150 LB 35,916.00 35,916.000 35,916.000 35,916.000 0.74 26,577.84
1580 LOW FLOW DIVERSION CURB 25539 08410 LS 1.00 1.000 1.000 1.000 2,500.00 2,500.00
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0010 BRIDGE
1590 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 34.00 34.000 0.000 0.000 60.00 0.00
1600 FOUNDATION PREPARATION 25540 08003 LS 1.00 1.000 1.000 1.000 2,600.00 2,600.00
1610 CONCRETE-CLASS A 08100 CUYD 296.60 296.600 296.600 296.600 300.00 88,980.00
1620 STEEL REINFORCEMENT 08150 LB 43,929.00 43,929.000 43,929.000 43,929.000 0.74 32,507.46
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0011 BRIDGE
1630 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 44.00 44.000 258.000 258.000 60.00 15,480.00
1640 FOUNDATION PREPARATION 25541 08003 LS 1.00 1.000 1.000 1.000 4,600.00 4,600.00
1650 CONCRETE-CLASS A 08100 CUYD 579.30 579.300 579.300 579.300 300.00 173,790.00
1660 STEEL REINFORCEMENT 08150 LB 91,709.00 91,709.000 91,709.000 91,709.000 0.74 67,864.66
Project DE06901500905 Fed/State Project Number ARRA 1501(099) Category 0012 TRAINEES
1670 TRAINEE PAYMENT REIMBURSEMENT 2 CLASS A OR B OPERATORS 02742 HOUR 3,200.00 3,200.000 2,385.000 2,385.000 1.00 2,385.00
1680 TRAINEE PAYMENT REIMBURSEMENT 1TRUCK DRIVER TRAINEE 02742 HOUR 1,000.00 1,000.000 1,184.500 1,184.500 1.00 1,184.50

SUBTOT

$116,226.51

$14,200,312.61

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0270-1-0I

Right of Way Fence

LF

33,121.00 0001 $4.730000 $148,829.21

1470-1-0I

Concrete I-Beams

LF

899.00 0005 $133.960000 $114,410.93

1310-1-0I

Concrete I Beams

LF

896.00 0009 $133.909790 $113,984.02

0270-1-0A

Right of Way Fence

LF

4,687.41 0002 $4.730000 $-21,062.89

0270-1-0A

Right of Way Fence

LF

562.19 0004 $4.730000 $-2,526.24

0270-1-0A

Right of Way Fence

LF

2,215.72 0008 $4.730000 $-9,956.35

1470-1-0A

Concrete I-Beams

LF

899.00 0008 $133.960000 $-114,410.93

0270-1-0A

Right of Way Fence

LF

3,645.03 0010 $4.730000 $-16,378.94

0270-1-0A

Right of Way Fence

LF

492.75 0012 $4.730000 $-2,214.17

0270-1-0A

Right of Way Fence

LF

1,353.90 0013 $4.730000 $-6,083.78

1310-1-0A

Concrete I Beams

LF

896.00 0013 $133.909790 $-113,984.02

0270-1-0A

Right of Way Fence

LF

330.70 0014 $4.730000 $-1,486.02

0270-1-0A

Right of Way Fence

LF

1,044.36 0028 $4.730000 $-4,692.86

0270-1-0A

Right of Way Fence

LF

3,282.57 0029 $4.730000 $-14,750.26

0270-1-0A

Right of Way Fence

LF

543.67 0031 $4.730000 $-2,443.02

0270-1-0A

Right of Way Fence

LF

2,340.06 0032 $4.730000 $-10,515.10

0270-1-0A

Right of Way Fence

LF

6,881.30 0033 $4.730000 $-30,921.16

0270-1-0A

Right of Way Fence

LF

955.07 0034 $4.730000 $-4,291.63

0270-1-0A

Right of Way Fence

LF

264.56 0049 $4.730000 $-1,188.82

0270-1-0A

Right of Way Fence

LF

2,348.00 0050 $4.730000 $-10,550.76

0270-1-0A

Right of Way Fence

LF

207.68 0051 $4.730000 $-933.22

0270-1-0A

Right of Way Fence

LF

109.79 0052 $4.730000 $-493.36

0270-10C

Right of Way Fence

LF

0.00 0054 $4.493500 $-8,340.63
SUBTOT

$0.00

 

 

 

Project DE10201500905 Fed/State Project Number ARRA 1501(099) 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 AGGREGATE SIZE NO 2 00078 TON 12.00 12.000 11.000 11.000 105.00 1,155.00
0020 ENTRANCE PIPE-15 IN 00440 LF 826.00 826.000 558.000 558.000 18.65 10,406.70
0030 ENTRANCE PIPE-18 IN 00441 LF 96.00 96.000 167.000 167.000 20.95 3,498.65
0040 ENTRANCE PIPE-24 IN 00443 LF 68.00 68.000 206.000 206.000 30.00 6,180.00
0050 CULVERT PIPE-18 IN 00462 LF 324.00 324.000 235.000 235.000 36.00 8,460.00
0060 CULVERT PIPE-24 IN 00464 LF 424.00 424.000 424.000 424.000 42.00 17,808.00
0070 CULVERT PIPE-30 IN 00466 LF 443.00 443.000 443.000 443.000 49.50 21,928.50
0080 CULVERT PIPE-54 IN 00471 LF 450.00 450.000 440.000 440.000 105.00 46,200.00
0090 PERFORATED PIPE-4 IN 01000 LF 1,572.00 1,572.000 1,580.000 1,580.000 9.25 14,615.00
0100 NON-PERFORATED PIPE-4 IN 01010 LF 96.00 96.000 130.000 130.000 13.75 1,787.50
0110 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 0.000 0.000 450.00 0.00
0120 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 9.00 9.000 9.000 9.000 490.00 4,410.00
0130 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 1.00 1.000 2.000 2.000 490.00 980.00
0140 S & F BOX INLET-OUTLET-18 IN 01450 EACH 5.00 5.000 4.000 4.000 1,675.00 6,700.00
0150 S & F BOX INLET-OUTLET-30 IN 01452 EACH 1.00 1.000 1.000 1.000 3,225.00 3,225.00
0160 BARRICADE-TYPE III 02014 EACH 10.00 10.000 5.000 5.000 175.00 875.00
0170 REMOVE PAVEMENT 02091 SQYD 325.00 325.000 325.000 325.000 2.20 715.00
0180 TEMP DITCH 02159 LF 5,547.00 5,547.000 373.000 373.000 0.50 186.50
0190 FENCE-WOVEN WIRE TYPE 1 02262 LF 23,257.00 23,257.000 22,623.000 22,623.000 4.73 107,006.79
0200 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 2.000 2.000 48.00 96.00
0210 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 7.00 7.000 6.000 6.000 1,009.00 6,054.00
0220 R/W MARKER RURAL TYPE 1 02434 EACH 32.00 32.000 36.000 36.000 85.00 3,060.00
0230 R/W MARKER RURAL TYPE 2 02435 EACH 11.00 11.000 10.000 10.000 85.00 850.00
0240 CHANNEL LINING CLASS III 02484 TON 5,357.00 5,357.000 6,279.010 6,279.010 19.25 120,870.94
0250 CLEARING AND GRUBBING 99 ACRES ROCKCASTLE 02545 LS 1.00 1.000 1.000 1.000 37,000.00 37,000.00
0260 SIGNS 02562 SQFT 1,042.00 1,042.000 280.000 280.000 5.50 1,540.00
0270 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 5,086.00 5,086.000 7,270.120 7,270.120 1.30 9,451.15
0280 FABRIC-GEOTEXTILE TYPE II 02597 SQYD 1,222.00 1,222.000 1,644.890 1,644.890 0.50 822.44
0290 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 14,000.00 14,000.000 18,797.880 18,797.880 0.90 16,918.09
0300 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 2,370.00 2,370.000 3,377.550 3,377.550 2.00 6,755.10
0310 MAINTAIN & CONTROL TRAFFIC ROCKCASTLE 02650 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0320 DIVERSIONS (BY-PASS DETOURS) GUM SULPHER ROCKCASTLE 02651 LS 1.00 1.000 0.000 0.000 8,500.00 0.00
0330 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0340 TEMP SILT FENCE 02701 LF 5,547.00 5,547.000 10,506.000 10,506.000 1.80 18,910.80
0350 SILT TRAP TYPE A 02703 EACH 100.00 100.000 1.000 1.000 100.00 100.00
0360 SILT TRAP TYPE B 02704 EACH 100.00 100.000 30.000 30.000 80.00 2,400.00
0370 SILT TRAP TYPE C 02705 EACH 100.00 100.000 0.000 0.000 50.00 0.00
0380 CLEAN SILT TRAP TYPE A 02706 EACH 300.00 300.000 0.000 0.000 25.00 0.00
0390 CLEAN SILT TRAP TYPE B 02707 EACH 300.00 300.000 2.000 2.000 25.00 50.00
0400 CLEAN SILT TRAP TYPE C 02708 EACH 300.00 300.000 0.000 0.000 25.00 0.00
0410 CLEAN TEMP SILT FENCE 02709 LF 5,547.00 5,547.000 0.000 0.000 0.30 0.00
0420 SEDIMENTATION BASIN 02711 CUYD 250.00 250.000 0.000 0.000 10.00 0.00
0430 CLEAN SEDIMENTATION BASIN 02712 CUYD 250.00 250.000 0.000 0.000 10.00 0.00
0440 STAKING ROCKCASTLE 02726 LS 1.00 1.000 1.000 1.000 32,850.00 32,850.00
0450 EROSION CONTROL BLANKET 05950 SQYD 12,466.00 12,466.000 10,770.891 10,770.891 1.24 13,355.90
0460 TEMP MULCH 05952 SQYD 479,839.00 479,839.000 30,858.900 30,858.900 0.05 1,542.94
0470 TEMP SEEDING AND PROTECTION 05953 SQYD 479,839.00 479,839.000 76,554.668 76,554.668 0.09 6,889.92
0480 TOPDRESSING FERTILIZER 05966 TON 25.00 25.000 6.579 6.579 612.03 4,026.54
0490 SEEDING AND PROTECTION 05985 SQYD 509,992.00 509,992.000 321,680.412 321,680.412 0.23 73,986.49
0500 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 44,395.00 44,395.000 12,782.000 12,782.000 0.12 1,533.84
0510 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 64,618.00 64,618.000 0.000 0.000 0.12 0.00
0520 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 1,500.00 1,500.000 0.000 0.000 1.25 0.00
0530 PAVEMENT MARKER TYPE V-BY 06591 EACH 279.00 279.000 284.000 284.000 17.50 4,970.00
0540 CONCRETE-CLASS A 08100 CUYD 43.41 43.410 42.480 42.480 740.00 31,435.20
0550 STEEL REINFORCEMENT 08150 LB 2,960.00 2,960.000 2,952.000 2,952.000 1.00 2,952.00
0580 EMBANKMENT 21553EN CUYD 479,792.00 479,792.000 479,792.000 479,792.000 1.44 690,900.48
0590 EXCAVATION 21554EN CUYD 616,667.00 616,667.000 549,915.340 549,915.340 2.00 1,099,830.68
0600 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 1,050.00 1,050.000 851.250 851.250 16.06 13,671.07
0610 PIPELINE VIDEO INSPECTION 23131ER701 LF 821.00 821.000 639.400 639.400 5.68 3,631.79
8002 EROSION CONTROL BLANKET (SPECIAL) 20327ES212 SQYD 0.00 6,000.000 4,135.110 4,135.110 1.30 5,375.64
8004 UNDERCUT/STABILIZATION EXCAVATION 22655EN CUYD 0.00 8,100.000 8,086.400 8,086.400 6.88 55,634.43
8005 PIPE UNDERCUT 0 - 2 FT DEPTH ROCKCASTLE 02219 CUYD 0.00 1,000.000 154.320 154.320 20.00 3,086.40
8006 PIPE UNDERCUT OVER 2 FT DEPTH ROCKCASTLE 02219 CUYD 0.00 1,500.000 231.490 231.490 7.25 1,678.30
8013 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 49,725.000 1,410.210 137,841.080 139,251.290 1.00 1,410.21 139,251.29
8014 FUEL ADJUSTMENT 10020NS DOLL 0.00 199,425.000 3,730.990 200,905.870 204,636.860 1.00 3,730.99 204,636.86
8025 NON-SPEC MATERIAL - 10070NS DOLL 0.00 0.001 -539.100 -539.100 1.00 -539.10
Project DE10201500905 Fed/State Project Number ARRA 1501(099) Category 0002 PAVING-ALT 1
0620 CRUSHED STONE BASE 00003 TON 35,101.00 12,000.000 9,467.500 9,467.500 14.20 134,438.50
0630 TRAFFIC BOUND BASE 00020 TON 910.00 910.000 488.960 488.960 13.80 6,747.64
0640 ASPHALT SEAL AGGREGATE 00100 TON 210.00 210.000 210.000 210.000 28.50 5,985.00
0650 CL2 ASPH BASE 1.00D PG64-22 00212 TON 28,115.00 28,115.000 24,596.800 24,596.800 47.99 1,180,400.43
0660 EMULSIFIED ASPHALT RS-2 00291 TON 26.00 26.000 26.000 26.000 540.00 14,040.00
0670 CL2 ASPH SURF 0.38D PG64-22 00301 TON 2,875.00 2,875.000 3,247.980 3,247.980 58.15 188,870.03
0680 CL2 ASPH SURF 0.38B PG64-22 00307 TON 2,137.00 2,137.000 2,251.120 2,251.120 61.30 137,993.65
0690 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 635.00 635.000 71.110 71.110 38.00 2,702.18
1070 PAVEMENT ADJUSTMENT (ASPH.-ROCKCASTLE CO.) (ADDED: 4-17-09) 10203ND LS 1.00 1.000 0.000 0.000 221,257.00 0.00
8019 DGA BASE 00001 TON 0.00 35,101.000 25,603.900 25,603.900 14.20 363,575.38
Project DE10201500905 Fed/State Project Number ARRA 1501(099) Category 0005 MOB AND DEMOB
1050 DEMOBILIZATION 02569 LS 1.00 1.000 0.500 0.500 1.000 92,610.75 46,305.37 92,610.75
1060 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 236,955.79 236,955.79
Project DE10201500905 Fed/State Project Number ARRA 1501(099) Category 0006 BRIDGE
0890 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 25.00 25.000 0.000 0.000 60.00 0.00
0900 FOUNDATION PREPARATION 25542 08003 LS 1.00 1.000 1.000 1.000 6,400.00 6,400.00
0910 CONCRETE-CLASS A 08100 CUYD 499.50 499.500 499.500 499.500 300.00 149,850.00
0920 STEEL REINFORCEMENT 08150 LB 77,739.00 77,739.000 77,739.000 77,739.000 0.74 57,526.86
Project DE10201500905 Fed/State Project Number ARRA 1501(099) Category 0007 BRIDGE
0930 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 26.00 26.000 0.000 0.000 60.00 0.00
0940 FOUNDATION PREPARATION 25543 08003 LS 1.00 1.000 1.000 1.000 7,300.00 7,300.00
0950 CONCRETE-CLASS A 08100 CUYD 735.80 735.800 735.800 735.800 300.00 220,740.00
0960 STEEL REINFORCEMENT 08150 LB 126,365.00 126,365.000 126,365.000 126,365.000 0.74 93,510.10
0970 LOW FLOW DIVERSION CURB 25543 08410 LS 1.00 1.000 1.000 1.000 2,500.00 2,500.00
Project DE10201500905 Fed/State Project Number ARRA 1501(099) Category 0008 BRIDGE
0980 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 13.00 13.000 0.000 0.000 60.00 0.00
0990 FOUNDATION PREPARATION 25544 08003 LS 1.00 1.000 1.000 1.000 3,500.00 3,500.00
1000 CONCRETE-CLASS A 08100 CUYD 442.30 442.300 442.300 442.300 300.00 132,690.00
1010 STEEL REINFORCEMENT 08150 LB 90,453.00 90,453.000 90,453.000 90,453.000 0.74 66,935.22
Project DE10201500905 Fed/State Project Number ARRA 1501(099) Category 0009 BRIDGE
1020 FOUNDATION PREPARATION 25545 08003 LS 1.00 1.000 1.000 1.000 3,000.00 3,000.00
1030 CONCRETE-CLASS A 08100 CUYD 285.20 285.200 285.200 285.200 300.00 85,560.00
1040 STEEL REINFORCEMENT 08150 LB 50,129.00 50,129.000 50,129.000 50,129.000 0.74 37,095.46

SUBTOT

$51,446.57

$20,355,956.52

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00