Report_Id:   091317   Est NO  0052

Date:04/12/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 091317 Estimate Number 0052 Estimate Type PROGRESS
District Office COVINGTON (06320)  Arlinghaus, Matt P.E.

Contractor HAYDON BRIDGE COMPANY INC ADDR SN 1 VC Code VC0000092589
PO BOX 175
SPRINGFIELD , KY , 40069
Pay Period 08/10/2012  TO  03/21/2013
Date Approved 04/03/2013
Primary Proj Number DE04100250917
Project No. BRO 5200 (058)
Primary County GRANT
Name of Road NORTH MAIN STREET (US 25)
Description REPLACE BRIDGE AND APPROACHES OVER NORFOLK SOUTHERN RAILROAD 0.4 MILE SOUTH OF KY 22
     
     
Date Let 12/11/2009 Formal Acceptance 06/04/2012
Date Awarded 12/18/2009 Date Work Began 02/23/2010
Date Contract Executed 01/12/2010 Open To Traffic 11/17/2011
Date NTP Issued 01/12/2010 Actual Completion Date 11/17/2011

Current Contract Amount

$5,770,966.98

Total to Date

Prev to Date

This Estimate

Original Amount

$5,054,629.53

Total Earnings

$5,705,333.67

$5,590,709.55

$114,624.12

Percent Complete

99.29

Stockpiled Materials

$19,856.99

$19,856.99

$0.00

Funds Available

$40,869.62

Gross Earnings

$5,725,190.66

$5,610,566.54

$114,624.12

Total Change Orders

$716,337.45

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$5,730,097.36

$5,615,473.24

$114,624.12

Contract Id 091317

Change Order Summary

County GRANT
Estimate Nbr 0052 Project Number BRO 5200 (058)
Contractor HAYDON BRIDGE COMPANY INC Period 08/10/2012  TO  03/21/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 ROW Markers- Utilities- Temp Striping-Water Main Markers Approved 06/02/2010 $51,766.35 6.0
002 Guardrail end treatments- staking access rd- pvc force main Approved 09/29/2010 $21,188.30 3.0
003 Bridge Redesign net zero sum change Approved 01/19/2011 $0.00 0.0
004 Roadway Drainage, Water Services and Sewer Corrections Approved 04/27/2011 $204,899.29 45.0
005 Wall Demolition Cost Plus Approved 06/02/2011 $28,213.46 4.0
006 Liquidated Damages Override Approved 05/24/2011 $0.00 0.0
007 Drainage, Water, Embankment in Place, Roadway and Electric Approved 12/06/2011 $295,645.93 45.0
008 Administrative Settlement Approved 03/13/2013 $114,624.12 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

DE04100250917 2030 FABRIC-GEOTEXTILE TYPE IV NON-SPEC MATERIAL DEDUCTION 0009

-50.03

$1.75

$-87.55

DE04100250917 5202 SEWER PIPE-6 IN OTHER 0014

0.00

$0.00

$-500.00

DE04100250917 4008 PRECAST PC I BEAM TYPE 6 OTHER 0016

0.00

$0.00

$296,009.85

DE04100250917 4008 PRECAST PC I BEAM TYPE 6 OTHER 0029

0.00

$0.00

$-296,009.85

DE04100250917 2013 EMBANKMENT IN PLACE OTHER 0032

0.00

$0.00

$-5,000.00

DE04100250917 2013 EMBANKMENT IN PLACE OTHER 0033

0.00

$0.00

$5,000.00

DE04100250917 5202 SEWER PIPE-6 IN OTHER 0033

0.00

$0.00

$500.00

DE04100250917 4002 CONCRETE-CLASS AA OTHER 0041

0.00

$0.00

$494.25

DE04100250917 1005 CL2 ASPH BASE 1.00D PG64-22 OTHER 0045

0.00

$0.00

$-106,964.86

DE04100250917 1005 CL2 ASPH BASE 1.00D PG64-22 OTHER 0046

0.00

$0.00

$106,964.86

DE04100250917 5140 STEEL ENCASEMENT PIPE-20 IN OTHER 0046

0.00

$0.00

$2,250.00

DE04100250917 5140 STEEL ENCASEMENT PIPE-20 IN OTHER 0050

0.00

$0.00

$2,250.00

Contract Id 091317

COMMONWEALTH OF KENTUCKY

County GRANT
Contract Type BRGS   BRIDGE WITH GRADE, DRAIN & SURFACE

TRANSPORTATION CABINET

Primary Project Number DE04100250917
Estimate Nbr 0052 Period 08/10/2012  TO  03/21/2013
Contractor HAYDON BRIDGE COMPANY INC
 
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 1000 PAVING
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
1001 DGA BASE 00001 TON 6,639.00 11,332.000 11,384.810 11,384.810 13.65 155,402.65
1002 CRUSHED STONE BASE 00003 TON 447.00 928.000 927.150 927.150 14.00 12,980.10
1003 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 2,662.00 2,675.000 2,219.010 2,219.010 33.25 73,782.08
1004 ASPHALT SEAL AGGREGATE 00100 TON 12.00 13.000 0.000 0.000 20.00 0.00
1005 CL2 ASPH BASE 1.00D PG64-22 00212 TON 8,957.00 9,883.800 9,842.130 9,842.130 49.23 484,528.05
1006 EMULSIFIED ASPHALT RS-2 00291 TON 2.00 2.000 0.000 0.000 50.00 0.00
1007 CL2 ASPH SURF 0.38D PG64-22 00301 TON 669.00 1,169.000 1,113.320 1,113.320 57.55 64,071.56
1008 CL2 ASPH SURF 0.38B PG64-22 00307 TON 724.00 727.200 986.740 986.740 59.51 58,720.89
1009 ASPHALT CURING SEAL 00358 TON 16.00 16.050 8.040 8.040 100.00 804.00
1010 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 2.000 2.000 1,597.76 3,195.52
1012 ASPHALT PAVE MILLING & TEXTURING 02677 TON 74.00 490.000 491.060 491.060 65.36 32,095.68
1013 SAND FOR BLOTTER 02702 TON 13.00 13.000 21.280 21.280 32.36 688.62
8049 LONGITUDINAL EDGE KEY 21289ED LF 0.00 1,900.000 1,900.000 1,900.000 6.35 12,065.00
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 2000 ROADWAY
REMOVE GUARDRAIL REMOVE GUARDRAIL 02381 LF 0.00 0.000 0.000 0.000 1.72 0.00
2001 CRUSHED AGGREGATE SIZE NO 2 00078 TON 1.00 1.000 1.000 1.000 275.00 275.00
2002 PERFORATED PIPE-4 IN 01000 LF 6,541.00 6,576.000 6,387.000 6,387.000 6.95 44,389.65
2003 NON-PERFORATED PIPE-4 IN 01010 LF 10.00 10.000 54.000 54.000 6.95 375.30
2004 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 1.00 1.000 1.000 1.000 450.00 450.00
2005 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 53.00 53.000 53.000 53.000 10.00 530.00
2006 STANDARD CURB AND GUTTER 01810 LF 6,941.00 6,976.000 6,804.080 6,804.080 12.80 87,092.22
2007 ISLAND INTEGRAL CURB 01845 LF 100.00 100.000 0.000 0.000 8.00 0.00
2008 BARRICADE-TYPE III 02014 EACH 4.00 4.000 5.000 5.000 250.00 1,250.00
2009 REMOVE PAVEMENT 02091 SQYD 2,009.00 2,009.000 2,009.000 2,009.000 2.00 4,018.00
2010 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 947.00 1,549.000 1,548.920 1,548.920 49.00 75,897.08
2012 GRANULAR EMBANKMENT 02223 CUYD 5,038.00 5,754.000 5,753.410 5,753.410 18.00 103,561.38
2013 EMBANKMENT IN PLACE 02230 CUYD 112,481.00 116,756.000 116,756.000 116,756.000 3.70 431,997.20
2014 WATER 02242 MGAL 1,500.00 1,500.000 0.000 0.000 0.01 0.00
2015 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,225.00 1,260.000 1,236.250 1,236.250 14.38 17,777.27
2016 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 6.00 8.000 10.000 10.000 38.65 386.50
2017 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 3.000 3.000 3.000 2,092.00 6,276.00
2018 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 2.00 6.000 6.000 6.000 2,253.50 13,521.00
2019 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 2.00 0.000 0.000 0.000 547.75 0.00
2020 REMOVE GUARDRAIL 02381 LF 140.00 1,015.000 977.500 977.500 1.72 1,681.30
2021 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 2.00 1.000 1.000 1.000 1,813.00 1,813.00
2022 TEMP GUARDRAIL 02397 LF 800.00 1,450.000 1,287.500 1,287.500 4.40 5,665.00
2023 REMOVE CONCRETE MASONRY 02403 CUYD 2.50 2.500 2.500 2.500 800.00 2,000.00
2024 CHANNEL LINING CLASS II 02483 TON 8.00 400.000 187.340 187.340 28.00 5,245.52
2025 CLEARING AND GRUBBING (16 ACRES) 02545 LS 1.00 1.000 1.000 1.000 36,645.00 36,645.00
2026 CONCRETE-CLASS B 02555 CUYD 128.00 128.000 65.040 65.040 245.00 15,934.80
2027 SIGNS 02562 SQFT 359.00 359.000 608.000 608.000 12.00 7,296.00
2028 EDGE KEY 02585 LF 116.00 116.000 260.000 260.000 28.53 7,417.80
2030 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 2,679.00 12,944.000 12,943.246 12,943.246 1.75 22,650.68
2031 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 20,000.00 20,000.00
2032 DIVERSIONS (BY-PASS DETOURS) (#1) 02651 LS 1.00 1.000 1.000 1.000 3,000.00 3,000.00
2033 DIVERSIONS (BY-PASS DETOURS) (#2) 02651 LS 1.00 1.000 1.000 1.000 25,000.00 25,000.00
2034 DIVERSIONS (BY-PASS DETOURS) (#3) 02651 LS 1.00 1.000 0.000 0.000 3,000.00 0.00
2035 LANE CLOSURE 02653 EACH 1.00 1.000 0.000 0.000 2,500.00 0.00
2036 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 2.000 12,000.00 24,000.00
2037 TEMP SILT FENCE 02701 LF 3,967.00 3,967.000 3,585.000 3,585.000 2.00 7,170.00
2038 SILT TRAP TYPE A 02703 EACH 24.00 24.000 7.000 7.000 50.00 350.00
2039 SILT TRAP TYPE B 02704 EACH 24.00 24.000 13.000 13.000 250.00 3,250.00
2040 SILT TRAP TYPE C 02705 EACH 12.00 12.000 4.000 4.000 250.00 1,000.00
2041 CLEAN SILT TRAP TYPE A 02706 EACH 72.00 72.000 10.000 10.000 10.00 100.00
2042 CLEAN SILT TRAP TYPE B 02707 EACH 72.00 72.000 32.000 32.000 5.00 160.00
2043 CLEAN SILT TRAP TYPE C 02708 EACH 36.00 36.000 1.000 1.000 5.00 5.00
2044 CLEAN TEMP SILT FENCE 02709 LF 7,934.00 7,934.000 100.000 100.000 0.50 50.00
2045 SIDEWALK-4 IN CONCRETE 02720 SQYD 3,502.00 3,511.700 3,110.560 3,110.560 20.92 65,072.91
2046 STAKING 02726 LS 1.00 1.000 1.000 1.000 35,000.00 35,000.00
2047 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 125,000.00 125,000.00
2048 PVC PIPE-1 IN 03380 LF 114.00 114.000 114.000 114.000 2.18 248.52
2049 PVC PIPE-2 IN 03381 LF 3,526.00 3,526.000 3,604.910 3,604.910 2.49 8,976.22
2050 PVC PIPE-4 IN 03383 LF 1,763.00 1,763.000 1,931.080 1,931.080 5.30 10,234.72
2051 JUNCTION BOX TYPE B 04811 EACH 7.00 0.000 0.000 0.000 526.00 0.00
2052 TRENCHING AND BACKFILLING 04820 LF 877.00 877.000 1,705.330 1,705.330 3.25 5,542.32
2055 TEMP SIGNAL 2 PHASE 04933 EACH 4.00 4.000 4.000 4.000 10,000.00 40,000.00
2056 EROSION CONTROL BLANKET 05950 SQYD 904.00 904.000 1,177.780 1,177.780 1.60 1,884.44
2057 TEMP MULCH 05952 SQYD 4,811.00 4,811.000 11,180.537 11,180.537 0.21 2,347.91
2058 TEMP SEEDING AND PROTECTION 05953 SQYD 4,811.00 4,811.000 12,470.400 12,470.400 0.23 2,868.19
2059 TOPDRESSING FERTILIZER 05966 TON 3.00 3.000 3.000 3.000 688.00 2,064.00
2060 SEEDING AND PROTECTION 05985 SQYD 48,110.00 48,210.000 77,072.068 77,072.068 0.30 23,121.62
2061 SPECIAL SEEDING CROWN VETCH 05989 SQYD 48,110.00 48,110.000 31,330.207 31,330.207 0.17 5,326.13
2062 SODDING 05990 SQYD 578.00 578.000 600.000 600.000 4.68 2,808.00
2063 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 20,058.00 20,111.000 20,980.000 20,980.000 0.15 3,147.00
2064 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 296.00 296.000 332.000 332.000 1.85 614.20
2065 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 71.00 71.000 115.000 115.000 5.00 575.00
2066 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 140.00 140.000 334.000 334.000 6.00 2,004.00
2067 PAVE MARKING-THERMO CURV ARROW 06574 EACH 1.00 1.000 7.000 7.000 125.00 875.00
2068 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 41.00 41.000 0.000 0.000 6.00 0.00
2069 PAVEMENT MARKER TYPE V-B Y/R 06593 EACH 128.00 128.000 130.000 130.000 34.00 4,420.00
2070 ARCHITECTURAL TREATMENT 23026ED SQYD 51.60 51.600 56.680 56.680 65.00 3,684.20
2071 STRUCTURE EXCAVATION-COMMON 08001 CUYD 305.00 305.000 136.690 136.690 11.00 1,503.59
2072 CONCRETE-CLASS A 08100 CUYD 14.70 14.700 11.440 11.440 1,000.00 11,440.00
2073 STEEL REINFORCEMENT 08150 LB 618.00 618.000 587.000 587.000 2.00 1,174.00
2074 FUEL ADJUSTMENT 10020NS DOLL 16,939.00 37,377.130 42,770.270 42,770.270 1.00 42,770.27
2075 ASPHALT ADJUSTMENT 10030NS DOLL 17,798.00 26,320.440 31,358.230 31,358.230 1.00 31,358.23
2076 PIPELINE VIDEO INSPECTION 23131ER701 LF 2,542.50 2,542.500 2,560.900 2,560.900 10.63 27,222.36
2077 TEMP DITCH 02159 LF 1,984.00 1,984.000 770.000 770.000 1.25 962.50
2078 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 8,914.00 8,914.000 7,250.910 7,250.910 2.00 14,501.82
2079 DECORATIVE HANDRAIL 23143EN LF 278.00 278.000 290.000 290.000 120.00 34,800.00
2080 JUNCTION BOX TY PE-10-GS 23144EN EACH 19.00 19.000 19.000 19.000 828.00 15,732.00
2081 SIDEWALK BRICK STAMPING 22527EN SQYD 265.00 265.000 242.960 242.960 55.65 13,520.72
2082 COMPOSITE BURIAL FOOT FOR LIGHTING 23145EN EACH 19.00 19.000 19.000 19.000 795.00 15,105.00
2083 WALL MOUNTED HANDRAIL 20289ED LF 34.00 34.000 34.000 34.000 34.00 1,156.00
2084 GRANULAR PILE CORE 20209EP69 CUYD 856.00 856.000 922.830 922.830 28.00 25,839.24
2085 DETECTABLE WARNINGS 23158ES505 SQFT 64.00 64.000 80.000 80.000 35.00 2,800.00
2086 SAFELOADING 02690 CUYD 40.00 40.000 84.500 84.500 120.00 10,140.00
2087 REMOVE ASBESTOS PIPE 21655EN LF 100.00 100.000 0.000 0.000 13.00 0.00
2088 CONCRETE BARRIER WALL TYPE 9T (ADDED: 12-7-09) 03171 LF 591.00 591.000 160.000 160.000 25.00 4,000.00
8000 LIQUIDATED DAMAGES 10111NS DOLL 0.00 0.001 -4,379.870 -4,379.870 1.00 -4,379.87
8001 RIGHT-OF-WAY MONUMENT TYPE 1A 02430 EACH 0.00 36.000 6.000 6.000 132.00 792.00
8002 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 0.00 11.000 41.000 41.000 110.00 4,510.00
8003 STAKING II R/W Markers 02726 LS 0.00 1.000 1.000 1.000 5,060.00 5,060.00
8007 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 0.00 10,000.000 21,991.000 21,991.000 0.25 5,497.75
8008 STAKING R/R ACCESS ROAD 02726 LS 0.00 1.000 1.000 1.000 1,650.00 1,650.00
8010 SAWCUT PAVEMENT 20550ND LF 0.00 1,650.000 1,650.000 1,650.000 4.45 7,342.50
8045 JUNCTION BOX TYPE C 20392NS835 EACH 0.00 2.000 2.000 2.000 2,115.00 4,230.00
8046 JUNCTION BOX TYPE A 20391NS835 EACH 0.00 8.000 8.000 8.000 1,050.00 8,400.00
8051 BORE AND JACK CONDUIT 21543EN LF 0.00 50.000 50.000 50.000 43.50 2,175.00
8054 STAKING RE-STAKING THE R/R ACCESS ROAD 02726 LS 0.00 1.000 1.000 1.000 1,650.00 1,650.00
8056 MAINTAIN & CONTROL TRAFFIC CONES 02650 LS 0.00 1.000 1.000 1.000 1,800.00 1,800.00
8057 ADMINISTRATIVE SETTLEMENT 10104NX DOLL 0.00 1.000 1.000 0.000 1.000 114,624.12 114,624.12 114,624.12
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 3000 DRAINAGE
3001 STORM SEWER PIPE-15 IN 00521 LF 355.00 355.000 309.000 309.000 25.35 7,833.15
3002 STORM SEWER PIPE-18 IN 00522 LF 4,269.00 4,269.000 4,459.500 4,459.500 27.45 122,413.27
3003 STORM SEWER PIPE-24 IN 00524 LF 461.00 461.000 461.000 461.000 34.21 15,770.81
3004 ENTRANCE PIPE-15 IN 00440 LF 35.00 35.000 35.000 35.000 32.00 1,120.00
3005 CURB BOX INLET TYPE A 01456 EACH 57.00 57.000 60.000 60.000 2,160.00 129,600.00
3006 CURB BOX INLET TYPE B 01480 EACH 7.00 7.000 4.000 4.000 2,100.00 8,400.00
3007 DROP BOX INLET TYPE 3 01496 EACH 2.00 2.000 2.000 2.000 2,900.00 5,800.00
3008 DROP BOX INLET TYPE 12A 01550 LF 42.00 42.000 36.000 36.000 160.00 5,760.00
3009 MANHOLE TYPE A 01756 EACH 2.00 2.000 2.000 2.000 1,500.00 3,000.00
3010 S & F BOX INLET-OUTLET-18 IN 01450 EACH 4.00 4.000 5.000 5.000 1,500.00 7,500.00
3011 S & F BOX INLET-OUTLET-24 IN 01451 EACH 1.00 1.000 1.000 1.000 1,900.00 1,900.00
8025 JUNCTION BOX-18 IN STORM DRAIN 01642 EACH 0.00 3.000 3.000 3.000 1,320.00 3,960.00
8026 JUNCTION BOX-24 IN STORM DRAIN 01643 EACH 0.00 1.000 2.000 2.000 1,540.00 3,080.00
8044 ADJUST CATCH BASIN 01709 EACH 0.00 9.000 9.000 9.000 800.00 7,200.00
8047 ADJUST MANHOLE FRAME TO GRADE 01791 EACH 0.00 2.000 2.000 2.000 395.00 790.00
8048 CORED HOLE DRAINAGE BOX CON- 18 IN 21541NN EACH 0.00 2.000 2.000 2.000 325.00 650.00
8052 REMOVE AND REPLACE CURB BOX INLET 22062NN EACH 0.00 1.000 1.000 1.000 1,000.00 1,000.00
8053 STAKING RE-STAKE CURB BOX INLET 02726 LS 0.00 1.000 1.000 1.000 1,000.00 1,000.00
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 4000 BRIDGE
4001 CONCRETE-CLASS A 08100 CUYD 795.80 531.000 531.000 531.000 400.00 212,400.00
4002 CONCRETE-CLASS AA 08104 CUYD 762.00 757.000 757.000 757.000 405.00 306,585.00
4003 STEEL REINFORCEMENT 08150 LB 54,853.00 56,376.000 56,376.000 56,376.000 0.70 39,463.20
4004 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 182,915.00 194,183.000 194,183.000 194,183.000 0.73 141,753.59
4005 STRUCTURE EXCAVATION-COMMON 08001 CUYD 486.00 0.000 0.000 0.000 11.00 0.00
4006 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 623.00 0.000 0.000 0.000 28.00 0.00
4007 STRUCTURE GRANULAR BACKFILL 02231 CUYD 634.00 670.000 670.000 670.000 30.00 20,100.00
4008 PRECAST PC I BEAM TYPE 6 08635 LF 1,949.00 0.000 0.000 0.000 250.00 0.00
4009 MASONRY COATING 02998 SQYD 1,983.00 1,742.000 1,742.000 1,742.000 8.00 13,936.00
4010 PILES-STEEL HP12X53 08046 LF 794.00 551.000 605.470 605.470 42.00 25,429.74
4012 TEST PILES 08033 LF 100.00 114.000 114.000 114.000 100.00 11,400.00
4013 PILE POINTS-12 IN 08094 EACH 40.00 28.000 28.000 28.000 115.00 3,220.00
4014 REINF CONC SLOPE WALL-6 IN 08016 SQYD 1,025.00 1,025.000 1,025.000 1,025.000 42.00 43,050.00
4015 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 502.00 502.000 502.000 502.000 2.25 1,129.50
4016 ARMORED EDGE FOR CONCRETE 03299 LF 106.00 106.000 106.000 106.000 45.00 4,770.00
4017 ELECTRICAL CONDUIT 08269 LS 1.00 0.000 0.000 0.000 22,000.00 0.00
4018 RAIL SYSTEM TYPE 5 22141ED LF 794.20 764.000 764.000 764.000 145.00 110,780.00
4019 ADDITIVE ALTERNATE CONDUIT 22140ND LS 1.00 0.000 0.000 0.000 8,600.00 0.00
8012 ELECTRICAL CONDUIT 08269 LS 0.00 1.000 1.000 1.000 21,164.00 21,164.00
8013 ADDITIVE ALTERNATE CONDUIT 22140ND LS 0.00 1.000 1.000 1.000 8,273.20 8,273.20
8014 DRILLED SHAFT COMMON-54 IN 21777EN LF 0.00 27.000 30.690 30.690 220.00 6,751.80
8015 DRILLED SHAFT-ROCK 48 IN 20637ED LF 0.00 134.000 135.590 135.590 750.00 101,692.50
8016 PRECAST PC I BEAM-HN 6661 23925EC LF 0.00 1,480.000 1,478.000 1,478.000 305.00 450,790.00
8018 DESIGN BRIDGE EGNINEERING 21512NS DOLL 0.00 1.000 1.000 1.000 70,000.00 70,000.00
8019 EW~ GEOTECH ENGINEERING DRILLING 10090NX LS 0.00 1.000 1.000 1.000 19,580.00 19,580.00
8020 EW~ KYTC ENGINEERING REVIEW 10098NX DOLL 0.00 -5,000.000 -5,000.000 -5,000.000 1.00 -5,000.00
8021 EW~ RR AND STV REVIEW 10090NX LS 0.00 1.000 1.000 1.000 7,500.00 7,500.00
8022 EROSION CONTROL 21415ND LS 0.00 1.000 1.000 1.000 750.00 750.00
8023 EW~ TEMP SOIL SLOPE WALL 10090NX LS 0.00 1.000 1.000 1.000 2,700.00 2,700.00
8024 ACCOUNTING ADJUSTMENT BRIDGE REDESIGN 10206NC DOLL 0.00 -33,626.410 -33,626.410 -33,626.410 1.00 -33,626.41
8043 COST PLUS WORK RETAINING WALL REMOVAL DISPOSAL 10080NSD DOLL 0.00 1.000 1.000 1.000 28,213.46 28,213.46
8055 EPOXY SAND SLURRY 08504 SQYD 0.00 130.000 130.000 130.000 25.00 3,250.00
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 5001 WATERLINE
5101 COPPER PIPE-3/4 IN 03360 LF 402.00 780.000 839.000 839.000 17.30 14,514.70
5103 PVC PIPE-4 IN 03383 LF 1,265.00 0.000 0.000 0.000 22.70 0.00
5105 PVC PIPE-8 IN (REVISED: 12-7-09) 03387 LF 4,425.00 4,701.000 4,545.000 4,545.000 26.20 119,079.00
5106 STEEL ENCASEMENT PIPE-12 IN 01069 LF 55.00 55.000 55.000 55.000 70.40 3,872.00
5107 STEEL ENCASEMENT PIPE-18 IN (OPEN CUT)(REVISED: 12-7-09) 01075 LF 457.00 457.000 437.000 437.000 92.00 40,204.00
5108 STEEL ENCASEMENT PIPE-18 IN (BORE AND JACK) 01075 LF 70.00 150.000 150.000 150.000 465.00 69,750.00
5109 SOLID SLEEVE 4IN 20826ED EACH 1.00 2.000 1.000 1.000 120.00 120.00
5110 BEND 11.25 DEG 4 IN (REVISED: 12-7-09) 03537 EACH 1.00 1.000 0.000 0.000 120.00 0.00
5111 BEND 22.50 DEG 4 IN 03544 EACH 1.00 1.000 2.000 2.000 130.00 260.00
5112 BEND 45 DEG 4 IN 03553 EACH 2.00 6.000 6.000 6.000 130.00 780.00
5113 BEND 90 DEG 4 IN 03559 EACH 2.00 2.000 2.000 2.000 130.00 260.00
5116 CUT-CAP AND BLOCK-6 IN (REVISED: 12-7-09) 23705EC EACH 2.00 3.000 3.000 3.000 560.00 1,680.00
5118 BEND 11.25 DEG 8 IN 03539 EACH 5.00 5.000 7.000 7.000 190.00 1,330.00
5119 BEND 22.50 DEG 8 IN 03546 EACH 2.00 2.000 3.000 3.000 200.00 600.00
5120 BEND 45 DEG 8 IN (REVISED: 12-7-09) 03563 EACH 18.00 18.000 15.000 15.000 200.00 3,000.00
5121 BEND 90 DEG 8 IN 03570 EACH 6.00 6.000 6.000 6.000 230.00 1,380.00
5122 GATE VALVE-8 IN (REVISED: 12-7-09) 03528 EACH 6.00 6.000 7.000 7.000 1,280.00 8,960.00
5123 TEE AND BLOCK 8 IN X 8 IN X 8 IN 20552NC EACH 2.00 2.000 4.000 4.000 800.00 3,200.00
5125 REDUCER 8 IN X 6 IN (REVISED: 12-7-09) 20794ND EACH 1.00 1.000 1.000 1.000 180.00 180.00
5126 CUT-CAP AND BLOCK-8 IN (REVISED: 12-7-09) 23706EC EACH 8.00 20.000 22.000 22.000 580.00 12,760.00
5127 TAPPING SLEEVE & VALVE 8 X 8 (REVISED: 12-7-09) 21180ND EACH 5.00 5.000 5.000 5.000 5,900.00 29,500.00
5128 TAPPING SLEEVE AND VALVE-10 IN X 8 IN (REVISED: 12-7-09) 23707EC EACH 2.00 2.000 2.000 2.000 6,522.00 13,044.00
5129 CUT-CAP AND BLOCK-10 IN 23708EC EACH 1.00 1.000 2.000 2.000 625.00 1,250.00
5130 RELOCATE WATER METER (REVISED: 12-7-09) 03431 EACH 12.00 12.000 15.000 15.000 260.00 3,900.00
5132 REMOVE METER 03423 EACH 8.00 8.000 7.000 7.000 300.00 2,100.00
5133 RELOCATE FIRE HYDRANT 03433 EACH 4.00 4.000 5.000 5.000 700.00 3,500.00
5134 REMOVE FIRE HYDRANT 03434 EACH 1.00 1.000 1.000 1.000 500.00 500.00
5135 BLOW-OFF ASSEMBLY (REVISED: 12-7-09) 01315 EACH 1.00 1.000 0.000 0.000 810.00 0.00
5136 TEE AND BLOCK 8 IN X 6 IN (ADDED: 12-7-09) 21050ND EACH 1.00 1.000 3.000 3.000 760.00 2,280.00
5137 RECONNECT METER (ADDED: 12-7-09) 20169EC EACH 5.00 5.000 8.000 8.000 540.00 4,320.00
5138 TAPPING SLEEVE AND VALVE-10 X 10 IN (ADDED: 12-7-09) 23722EC EACH 1.00 1.000 2.000 2.000 7,901.00 15,802.00
5139 BEND 45 DEG 10 IN (ADDED: 12-7-09) 03555 EACH 1.00 1.000 4.000 4.000 300.00 1,200.00
5140 STEEL ENCASEMENT PIPE-20 IN (BORE & JACK) (ADDED: 12-7-09) 01076 LF 125.00 205.000 205.000 205.000 525.00 107,625.00
5141 PVC PIPE-10 IN (ADDED: 12-7-09) 03389 LF 192.00 320.000 311.000 311.000 28.70 8,925.70
5142 REMOVE ASBESTOS PIPE (ADDED: 12-7-09) 21655EN LF 100.00 100.000 0.000 0.000 13.00 0.00
8006 WATER MAIN PIPE MARKER 22084NN EACH 0.00 4.000 4.000 4.000 55.00 220.00
8009 WITNESS POST 02432 EACH 0.00 3.000 3.000 3.000 110.00 330.00
8027 COPPER PIPE-1 IN 03361 LF 0.00 260.000 260.000 260.000 47.50 12,350.00
8029 SERVICE TAP & CORP STOP-1 IN 22901NN EACH 0.00 2.000 2.000 2.000 700.00 1,400.00
8034 REDUCER-10 IN X 8 IN 20956ND EACH 0.00 2.000 2.000 2.000 215.00 430.00
8035 COPPER PIPE-2 IN SERVICE 03363 LF 0.00 15.000 15.000 15.000 39.50 592.50
8036 SERVICE TAP-3/4 IN-2 IN 23512EC EACH 0.00 1.000 1.000 1.000 975.00 975.00
8037 BEND 11.25 DEG 10 IN 03540 EACH 0.00 1.000 1.000 1.000 304.50 304.50
8038 TEE AND BLOCK 10 IN X 10 IN X 8 IN 03571 EACH 0.00 1.000 0.000 0.000 199.50 0.00
8039 GATE VALVE-10 IN 03530 EACH 0.00 1.000 0.000 0.000 2,441.67 0.00
8040 SOLID SLEEVE-10 IN 23311EC EACH 0.00 2.000 2.000 2.000 336.00 672.00
8041 PVC PIPE-10 IN WATER MAIN EXTENSTION 03389 LF 0.00 130.000 98.000 98.000 55.35 5,424.30
8042 PVC PIPE-8 IN WATER MAIN EXTENSTION 03387 LF 0.00 455.000 455.000 455.000 52.50 23,887.50
8050 SOLID SLEEVE-8 IN-INSTALL 23372EC EACH 0.00 2.000 2.000 2.000 285.00 570.00
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 5002 SEWER
5201 SEWER PIPE-8 IN (REVISED: 12-7-09) 01052 LF 2,254.00 2,354.000 2,302.500 2,302.500 62.80 144,597.00
5202 SEWER PIPE-6 IN (REVISED: 12-7-09) 01051 LF 490.00 670.000 609.000 609.000 42.80 26,065.20
5203 SANITARY SEWER MANHOLE 01799 EACH 15.00 15.000 15.000 15.000 5,470.00 82,050.00
5204 DROP MANHOLE 20240ES408 EACH 1.00 1.000 1.000 1.000 8,970.00 8,970.00
5205 REPLACE MANHOLE 20833ND EACH 1.00 1.000 1.000 1.000 1,300.00 1,300.00
5206 ADJUST MANHOLE FRAME TO GRADE (REVISED: 12-7-09) 01791 EACH 1.00 1.000 0.000 0.000 450.00 0.00
5207 CLEANOUT (REVISED: 12-7-09) 20985ND EACH 14.00 16.000 13.000 13.000 400.00 5,200.00
5208 TIE-IN TO MANHOLE 20772ND EACH 2.00 2.000 2.000 2.000 1,270.00 2,540.00
8005 SEWER PIPE-4 IN 01050 LF 0.00 1,265.000 1,255.000 1,255.000 32.85 41,226.75
8011 PVC FORCE MAIN-2 IN 22123EN LF 0.00 350.000 300.000 300.000 20.55 6,165.00
8028 RESET MANHOLE FRAME AND LID 23948EC EACH 0.00 2.000 2.000 2.000 1,500.00 3,000.00
8030 REMOVE PIPE SEWER PIPE - 8 IN 01310 LF 0.00 176.000 176.000 176.000 20.00 3,520.00
8031 DELAY COST 10070NX DOLL 0.00 1.000 1.000 1.000 2,112.94 2,112.94
8032 RECONNECT SEWER SERVICE 03444 EACH 0.00 1.000 2.000 2.000 581.18 1,162.36
8033 RELAY PIPE SEWER PIPE - 8 IN 01311 LF 0.00 176.000 176.000 176.000 62.80 11,052.80
Project DE04100250917 Fed/State Project Number BRO 5200 (058) Category 9000 MOBILIZATION / DEMOBILIZATION
9001 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 235,000.00 235,000.00
9002 DEMOBILIZATION 02569 LS 1.00 1.000 0.500 0.500 71,500.00 35,750.00

SUBTOT

$114,624.12

$5,705,333.61

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

5105-1-0I

PIPE, PVC DRAINAGE

FT

4,425.00 0001 $3.740000 $15,722.02

5141-1-0I

PIPE, PVC DRAINAGE

FT

192.00 0001 $5.870000 $1,070.69

5201-1-0I

PIPE, PVC DRAINAGE

FT

2,254.00 0001 $2.160000 $4,625.21

5202-1-0I

PIPE, PVC DRAINAGE

FT

490.00 0001 $1.230000 $572.57

4010-1-0I

PILES

LF

1,098.00 0004 $22.370000 $23,334.15

4003-2-0I

STEEL REINUN 615GR60

LB

31,292.00 0014 $0.315350 $9,374.53

4003-1-0I

STEEL REINUN 615GR60

LB

23,177.00 0014 $0.315350 $6,943.42

4002-1-0I

STAY IN PL FORMS

SQFT

11,460.00 0022 $0.923570 $10,054.90

4004-2-0I

STEEL REINCO 615GR60

LB

47,779.00 0030 $0.341320 $15,492.53

4004-1-0I

STEEL REINCO 615GR60

LB

41,380.00 0030 $0.341320 $13,417.63

4004-5-0I

STEEL REINCO 615GR60

LB

46,763.00 0031 $0.341320 $15,163.10

4004-4-0I

STEEL REINCO 615GR60

LB

40,297.00 0031 $0.341320 $13,066.46

4004-3-0I

STEEL REINCO 615GR60

LB

48,369.00 0031 $0.341320 $15,683.84

5105-1-0A

PIPE, PVC DRAINAGE

FT

680.00 0003 $3.740000 $-2,416.04

5105-1-0A

PIPE, PVC DRAINAGE

FT

502.00 0004 $3.740000 $-1,783.61

5105-1-0A

PIPE, PVC DRAINAGE

FT

102.00 0005 $3.740000 $-362.41

5201-1-0A

PIPE, PVC DRAINAGE

FT

80.00 0005 $2.160000 $-164.16

5105-1-0A

PIPE, PVC DRAINAGE

FT

580.00 0006 $3.740000 $-2,060.74

5105-1-0A

PIPE, PVC DRAINAGE

FT

646.00 0007 $3.740000 $-2,295.24

5201-1-0A

PIPE, PVC DRAINAGE

FT

160.00 0007 $2.160000 $-328.32

5105-1-0A

PIPE, PVC DRAINAGE

FT

105.00 0008 $3.740000 $-373.06

5105-1-0A

PIPE, PVC DRAINAGE

FT

152.00 0009 $3.740000 $-540.06

5201-1-0A

PIPE, PVC DRAINAGE

FT

284.00 0010 $2.160000 $-582.77

5202-1-0A

PIPE, PVC DRAINAGE

FT

10.00 0010 $1.230000 $-11.69

5201-1-0A

PIPE, PVC DRAINAGE

FT

372.00 0011 $2.160000 $-763.34

5201-1-0A

PIPE, PVC DRAINAGE

FT

95.00 0012 $2.160000 $-194.94

5201-1-0A

PIPE, PVC DRAINAGE

FT

36.00 0013 $2.160000 $-73.87

5202-1-0A

PIPE, PVC DRAINAGE

FT

189.00 0013 $1.230000 $-220.85

5105-1-0A

PIPE, PVC DRAINAGE

FT

160.00 0014 $3.740000 $-568.48

5202-1-0A

PIPE, PVC DRAINAGE

FT

68.00 0014 $1.230000 $-79.46

4003-2-0A

STEEL REINUN 615GR60

LB

14,595.00 0015 $0.315350 $-4,372.40

4003-1-0A

STEEL REINUN 615GR60

LB

14,595.00 0015 $0.315350 $-4,372.40

5105-1-0A

PIPE, PVC DRAINAGE

FT

111.00 0015 $3.740000 $-394.38

5201-1-0A

PIPE, PVC DRAINAGE

FT

176.00 0015 $2.160000 $-361.15

5202-1-0A

PIPE, PVC DRAINAGE

FT

72.00 0015 $1.230000 $-84.13

4003-2-0A

STEEL REINUN 615GR60

LB

13,942.37 0016 $0.315350 $-4,176.89

4003-1-0A

STEEL REINUN 615GR60

LB

8,582.00 0016 $0.315350 $-2,571.02

5141-1-0A

PIPE, PVC DRAINAGE

FT

192.00 0016 $5.870000 $-1,070.69

5201-1-0A

PIPE, PVC DRAINAGE

FT

160.00 0016 $2.160000 $-328.32

5202-1-0A

PIPE, PVC DRAINAGE

FT

53.00 0016 $1.230000 $-61.93

4003-2-0A

STEEL REINUN 615GR60

LB

2,754.63 0017 $0.315350 $-825.24

5105-1-0A

PIPE, PVC DRAINAGE

FT

25.00 0018 $3.740000 $-88.82

5202-1-0A

PIPE, PVC DRAINAGE

FT

8.00 0018 $1.230000 $-9.35

5201-1-0A

PIPE, PVC DRAINAGE

FT

125.50 0019 $2.160000 $-257.53

5201-1-0A

PIPE, PVC DRAINAGE

FT

126.00 0020 $2.160000 $-258.55

5202-1-0A

PIPE, PVC DRAINAGE

FT

9.00 0020 $1.230000 $-10.52

4010-1-0A

PILES

LF

359.18 0025 $22.370000 $-7,633.11

4010-1-0A

PILES

LF

191.82 0026 $22.370000 $-4,076.46

5105-1-0A

PIPE, PVC DRAINAGE

FT

240.00 0027 $3.740000 $-852.72

4010-1-0A

PILES

LF

54.47 0028 $22.370000 $-1,157.57

5105-1-0A

PIPE, PVC DRAINAGE

FT

12.00 0028 $3.740000 $-42.64

5201-1-0A

PIPE, PVC DRAINAGE

FT

14.00 0028 $2.160000 $-28.73

4002-1-0A

STAY IN PL FORMS

SQFT

75.00 0031 $0.923570 $-65.80

4004-5-0A

STEEL REINCO 615GR60

LB

19,239.00 0031 $0.341320 $-6,238.33

4004-4-0A

STEEL REINCO 615GR60

LB

19,239.00 0031 $0.341320 $-6,238.32

4004-3-0A

STEEL REINCO 615GR60

LB

19,239.00 0031 $0.341320 $-6,238.32

4004-2-0A

STEEL REINCO 615GR60

LB

19,239.00 0031 $0.341320 $-6,238.32

4004-1-0A

STEEL REINCO 615GR60

LB

19,239.00 0031 $0.341320 $-6,238.32

5105-1-0A

PIPE, PVC DRAINAGE

FT

12.00 0031 $3.740000 $-42.64

5201-1-0A

PIPE, PVC DRAINAGE

FT

-176.00 0031 $2.160000 $361.15

4002-1-0A

STAY IN PL FORMS

SQFT

74.00 0032 $0.923570 $-64.93

4004-5-0A

STEEL REINCO 615GR60

LB

18,983.00 0032 $0.341320 $-6,155.32

4004-4-0A

STEEL REINCO 615GR60

LB

18,983.00 0032 $0.341320 $-6,155.31

4004-3-0A

STEEL REINCO 615GR60

LB

18,983.00 0032 $0.341320 $-6,155.31

4004-2-0A

STEEL REINCO 615GR60

LB

18,983.00 0032 $0.341320 $-6,155.31

4004-1-0A

STEEL REINCO 615GR60

LB

18,983.00 0032 $0.341320 $-6,155.31

4002-1-0A

STAY IN PL FORMS

SQFT

140.00 0033 $0.923570 $-122.83

4004-5-0A

STEEL REINCO 615GR60

LB

8,541.00 0033 $0.341320 $-2,769.46

4004-4-0A

STEEL REINCO 615GR60

LB

2,075.00 0033 $0.341320 $-672.83

4004-3-0A

STEEL REINCO 615GR60

LB

10,147.00 0033 $0.341320 $-3,290.20

4004-2-0A

STEEL REINCO 615GR60

LB

9,557.00 0033 $0.341320 $-3,098.90

4004-1-0A

STEEL REINCO 615GR60

LB

3,158.00 0033 $0.341320 $-1,023.99

4002-1-0A

STAY IN PL FORMS

SQFT

468.00 0034 $0.923570 $-410.62

5105-1-0A

PIPE, PVC DRAINAGE

FT

73.00 0034 $3.740000 $-259.37

5105-1-0A

PIPE, PVC DRAINAGE

FT

722.00 0035 $3.740000 $-2,565.27

5105-1-0A

PIPE, PVC DRAINAGE

FT

26.00 0036 $3.740000 $-92.38

5201-1-0A

PIPE, PVC DRAINAGE

FT

219.00 0036 $2.160000 $-449.39

5201-1-0A

PIPE, PVC DRAINAGE

FT

429.00 0037 $2.160000 $-880.31

5202-1-0A

PIPE, PVC DRAINAGE

FT

25.00 0037 $1.230000 $-29.21

5201-1-0A

PIPE, PVC DRAINAGE

FT

153.50 0038 $2.160000 $-314.98

5202-1-0A

PIPE, PVC DRAINAGE

FT

56.00 0038 $1.230000 $-65.44

5105-1-0A

PIPE, PVC DRAINAGE

FT

277.00 0046 $3.740000 $-984.18

4002-0-0A

CONCRETE-CLASS AA

0.00 0047 $ $9,390.00

4010-0-0A

PILES-STEEL HP12X53

0.00 0047 $ $10,467.01

4002-10C

STAY IN PL FORMS

SQFT

0.00 0047 $0.877391 $-9,390.72

4010-10C

PILES

LF

0.00 0047 $21.251503 $-10,467.01
SUBTOT

$19,856.99