Report_Id:   151260   Est NO  0053

Date:12/28/2017

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 151260 Estimate Number 0053 Estimate Type PROGRESS
District Office LEXINGTON (07300)  Wilson, Cory L.

Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION ADDR SN 0 VC Code VC0000106272
3009 ATKINSON AVENUE
SUITE 400
LEXINGTON , KY , 40509
Pay Period 11/16/2017  TO  11/29/2017
Date Approved 12/13/2017
Primary Proj Number DE03409221560
Project No. FD04 SPP 034 NEW ROUTE
Primary County FAYETTE
Name of Road NEWTOWN PIKE EXTENSION - PHASE 2 (KY 922)
Description NEWTOWN PIKE EXTENSION - PHASE 2 (KY 922)
     
     
Date Let 09/25/2015 Formal Acceptance
Date Awarded 10/02/2015 Date Work Began 10/22/2015
Date Contract Executed 10/13/2015 Open To Traffic
Date NTP Issued 10/13/2015 Actual Completion Date 09/30/2017

Current Contract Amount

$21,498,246.73

Total to Date

Prev to Date

This Estimate

Original Amount

$19,111,174.97

Total Earnings

$20,973,161.16

$20,959,645.76

$13,515.40

Percent Complete

97.61

Stockpiled Materials

$11,616.27

$11,616.27

$0.00

Funds Available

$513,469.30

Gross Earnings

$20,984,777.43

$20,971,262.03

$13,515.40

Total Change Orders

$2,387,071.76

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$20,984,777.43

$20,971,262.03

$13,515.40

Contract Id 151260

Change Order Summary

County FAYETTE
Estimate Nbr 0053 Project Number FD04 SPP 034 NEW ROUTE
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION Period 11/16/2017  TO  11/29/2017
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Emergency Sanitary Sewer Repair Cost-Plus Work Approved 08/02/2016 $221,949.23 0.0
002 Administrative Settlement Approved 11/01/2016 $80,745.26 0.0
003 Special Excavation Approved 05/08/2017 $1,506,232.10 0.0
004 Retaining Wall Approved 01/11/2017 $20,547.50 0.0
005 Manhole for box culvert access Approved 01/12/2017 $2,530.00 0.0
006 Southend Park Retaining Wall Approved 11/16/2017 $366,157.97 0.0
007 KU Transformer Pad, Temp Signal Approved 09/15/2017 $11,641.28 0.0
008 Additional Soil Testing, Omitted Striping, Channel Lining Approved 11/29/2017 $11,926.12 0.0
009 Non Spec Material-Crushed Stone Base Override Approved 08/01/2017 $0.00 0.0
010 Time Extension Approved 10/06/2017 $153,462.30 60.0
011 Curb System Approved 12/19/2017 $11,880.00 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 151260

COMMONWEALTH OF KENTUCKY

County FAYETTE
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number DE03409221560
Estimate Nbr 0053 Period 11/16/2017  TO  11/29/2017
Contractor L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION
 
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category
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
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 10,435.00 10,435.000 14,070.800 14,070.800 22.00 309,557.60
0010 TRAFFIC BOUND BASE 00020 TON 120.00 120.000 1,440.360 1,440.360 30.00 43,210.80
0015 CRUSHED AGGREGATE SIZE NO 2 00078 TON 18,104.00 18,104.000 14,757.070 14,757.070 28.00 413,197.96
0020 CL2 ASPH BASE 1.00D PG64-22 00212 TON 3,278.00 3,278.000 3,529.390 3,529.390 58.70 207,175.19
0025 CL3 ASPH BASE 1.00D PG64-22 00214 TON 13,512.00 13,512.000 13,951.890 13,951.890 58.70 818,975.94
0030 CL2 ASPH SURF 0.38B PG64-22 00307 TON 1,246.00 1,246.000 1,427.940 1,427.940 68.00 97,099.92
0035 CL3 ASPH SURF 0.38B PG64-22 00388 TON 1,975.00 1,975.000 2,843.490 2,843.490 68.00 193,357.32
0040 ASPHALT PAVE MILLING & TEXTURING 02677 TON 511.00 511.000 903.410 903.410 17.00 15,357.97
0045 JOINT ADHESIVE 20071EC LF 15,956.00 15,956.000 0.000 0.000 0.50 0.00
8014 PAVE MARK TEMP PAINT STOP BAR 20099ES842 LF 0.00 48.000 254.000 0.000 254.000 6.60 1,676.40 1,676.40
8015 NON-SPEC MATERIAL Crushed Stone Base 10070NS DOLL 0.00 0.001 -1,210.198 -1,210.198 1.00 -1,210.19
8020 LANE SEPARATOR CURB 24768EC LF 0.00 240.000 0.000 0.000 49.50 0.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0002 ROADWAY
0050 PERFORATED PIPE-4 IN 01000 LF 8,467.00 8,467.000 7,952.000 7,952.000 7.75 61,628.00
0055 NON-PERFORATED PIPE-4 IN 01010 LF 395.00 395.000 0.000 0.000 10.75 0.00
0060 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 1.000 1.000 2,500.00 2,500.00
0065 REMOVE PIPE 01310 LF 2,034.00 2,034.000 1,529.000 1,529.000 12.00 18,348.00
0070 ADJUST MANHOLE FRAME TO GRADE 01791 EACH 2.00 2.000 0.000 0.000 850.00 0.00
0075 STANDARD CURB AND GUTTER 01810 LF 10,115.00 10,115.000 10,507.100 10,507.100 16.00 168,113.60
0080 STANDARD HEADER CURB 01875 LF 1,057.00 1,057.000 837.300 837.300 18.00 15,071.40
0085 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 477.00 477.000 510.650 510.650 54.00 27,575.10
0090 STANDARD BARRIER MEDIAN TYPE 5 01923 SQYD 4,184.00 4,184.000 4,163.380 4,163.380 54.00 224,822.52
0095 MOUNTABLE MEDIAN TYPE 2 01937 SQYD 49.00 49.000 49.000 49.000 70.00 3,430.00
0100 BARRICADE-TYPE III 02014 EACH 10.00 10.000 12.000 12.000 1,850.00 22,200.00
0105 REMOVE PAVEMENT 02091 SQYD 1,718.00 1,718.000 1,775.330 1,775.330 6.50 11,539.64
0110 TEMP DITCH 02159 LF 6,170.00 6,170.000 320.000 320.000 1.00 320.00
0115 STRUCTURE EXCAV-UNCLASSIFIED 02203 CUYD 294.00 294.000 294.000 294.000 25.00 7,350.00
0120 SPECIAL EXCAVATION 02204 CUYD 54,020.00 75,480.000 75,480.000 75,480.000 60.00 4,528,800.00
0125 SPECIAL EXCAVATION (TESTED) 02204 CUYD 50,498.00 22,012.000 22,012.000 22,012.000 4.15 91,349.80
0130 SPECIAL EXCAVATION (ROCK) 02204 CUYD 17,254.00 24,280.000 24,280.000 24,280.000 9.00 218,520.00
0135 GRANULAR EMBANKMENT 02223 CUYD 509.00 509.000 762.600 762.600 42.00 32,029.20
0140 EMBANKMENT IN PLACE 02230 CUYD 257,496.00 278,956.000 278,956.000 278,956.000 12.75 3,556,689.00
0145 WATER (FOR DUST CONTROL) 02242 MGAL 1,000.00 1,000.000 0.000 0.000 1.00 0.00
0150 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 56.00 56.000 62.000 62.000 85.00 5,270.00
0155 RIGHT-OF-WAY MONUMENT TYPE 1A 02430 EACH 11.00 11.000 0.000 0.000 85.00 0.00
0160 WITNESS POST 02432 EACH 56.00 56.000 53.000 53.000 60.00 3,180.00
0165 CLEARING AND GRUBBING (APPROXIMATELY 40 ACRES) 02545 LS 1.00 1.000 1.000 1.000 265,000.00 265,000.00
0170 CONCRETE-CLASS B (FOR GRAVITY RETAINING WALLS) 02555 CUYD 292.87 91.490 92.260 92.260 350.00 32,291.00
0175 TEMPORARY SIGNS 02562 SQFT 207.00 207.000 789.750 789.750 8.50 6,712.87
0180 EDGE KEY 02585 LF 156.00 156.000 0.000 0.000 45.00 0.00
0185 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 61,872.00 61,872.000 60,945.740 60,945.740 1.28 78,010.54
0190 HANDRAIL-TYPE A-1 02611 LF 918.00 918.000 934.100 934.100 70.30 65,667.23
0195 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 57,000.00 57,000.00
0200 LANE CLOSURE 02653 EACH 4.00 4.000 2.000 2.000 1,850.00 3,700.00
0205 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 3.00 3.000 2.000 2.000 18,150.00 36,300.00
0210 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 2,500.00 2,500.00
0215 SAFELOADING 02690 CUYD 3.50 3.500 4.500 4.500 178.00 801.00
0220 TEMP SILT FENCE 02701 LF 1,220.00 1,220.000 1,625.000 1,625.000 2.00 3,250.00
0225 SILT TRAP TYPE A 02703 EACH 5.00 5.000 1.000 1.000 300.00 300.00
0230 SILT TRAP TYPE B 02704 EACH 5.00 5.000 7.000 7.000 300.00 2,100.00
0235 SILT TRAP TYPE C 02705 EACH 50.00 50.000 108.000 108.000 300.00 32,400.00
0240 CLEAN SILT TRAP TYPE A 02706 EACH 10.00 10.000 0.000 0.000 20.00 0.00
0245 CLEAN SILT TRAP TYPE B 02707 EACH 10.00 10.000 0.000 0.000 20.00 0.00
0250 CLEAN SILT TRAP TYPE C 02708 EACH 100.00 100.000 49.000 49.000 20.00 980.00
0255 SIDEWALK-4 IN CONCRETE 02720 SQYD 7,131.00 7,131.000 7,134.823 7,134.823 36.00 256,853.62
0260 STAKING 02726 LS 1.00 1.000 1.000 1.000 75,000.00 75,000.00
0265 REMOVE STRUCTURE (OLD RR BRIDGE SUBSTRUCTURE) 02731 LS 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0270 ARROW PANEL 02775 EACH 3.00 3.000 2.000 2.000 1,850.00 3,700.00
0275 TUBULAR MARKERS 03225 EACH 81.00 81.000 0.000 0.000 60.72 0.00
0280 TEMP SIGNAL MULTI PHASE 04934 EACH 1.00 1.000 0.000 0.000 16,275.18 0.00
0285 TEMP RELOCATION OF SIGNAL HEAD 04953 EACH 6.00 6.000 1.000 1.000 225.00 225.00
0290 EROSION CONTROL BLANKET 05950 SQYD 8,087.00 8,087.000 6,443.430 6,443.430 1.05 6,765.60
0295 TEMP MULCH 05952 SQYD 121,200.00 121,200.000 19,019.500 19,019.500 0.18 3,423.51
0300 TEMP SEEDING AND PROTECTION 05953 SQYD 200.00 200.000 3,551.400 3,551.400 0.19 674.76
0305 INITIAL FERTILIZER 05963 TON 3.82 3.820 4.050 4.050 750.00 3,037.50
0310 20-10-10 FERTILIZER 05964 TON 6.27 6.270 0.000 0.000 850.00 0.00
0315 SEEDING AND PROTECTION 05985 SQYD 121,200.00 121,200.000 108,787.070 108,787.070 0.31 33,723.99
0320 SODDING 05990 SQYD 3,196.00 3,196.000 3,580.000 3,580.000 5.50 19,690.00
0325 AGRICULTURAL LIMESTONE 05992 TON 75.12 75.120 0.000 0.000 130.00 0.00
0330 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 12,165.00 12,165.000 3,364.000 3,364.000 0.30 1,009.20
0335 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 24,209.00 24,209.000 17,798.000 17,798.000 0.30 5,339.40
0340 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,000.00 1,000.000 0.000 0.000 1.50 0.00
0345 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 1,000.00 1,000.000 0.000 0.000 1.50 0.00
0350 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 2,758.00 2,758.000 3,587.000 3,587.000 5.00 17,935.00
0355 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 373.00 373.000 563.000 563.000 10.00 5,630.00
0360 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 2,221.00 2,221.000 479.000 479.000 5.00 2,395.00
0365 PAVE MARKING-DOTTED LANE EXTEN 06572 LF 528.00 528.000 434.000 434.000 5.00 2,170.00
0370 PAVE MARKING-THERMO STR ARROW 06573 EACH 14.00 14.000 0.000 0.000 60.00 0.00
0375 PAVE MARKING-THERMO CURV ARROW 06574 EACH 49.00 49.000 47.000 47.000 80.00 3,760.00
0380 PAVE MARKING-THERMO ONLY 06576 EACH 2.00 2.000 1.000 1.000 250.00 250.00
0385 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 248.00 248.000 0.000 0.000 5.00 0.00
0390 FUEL ADJUSTMENT 10020NS DOLL 130,020.00 130,020.000 -13,021.260 -13,021.260 1.00 -13,021.26
0395 ASPHALT ADJUSTMENT 10030NS DOLL 78,233.00 78,233.000 -74,257.780 -74,257.780 1.00 -74,257.78
0400 PAVE MARKING THERMO-BIKE 20782NS714 EACH 8.00 8.000 14.000 14.000 220.00 3,080.00
0405 DETECTABLE WARNINGS 23158ES505 SQFT 878.00 878.000 905.000 905.000 18.09 16,371.45
0410 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 125.00 125.000 0.000 0.000 4.85 0.00
0415 INLAID PAVEMENT MARKER 24489EC EACH 176.00 176.000 173.000 173.000 50.00 8,650.00
0420 PIPELINE INSPECTION 24814EC LF 3,643.00 3,643.000 4,309.200 4,309.200 3.50 15,082.20
8003 RETAINING WALL 08018 SQFT 0.00 2,248.590 2,248.590 2,248.590 40.48 91,030.50
8013 EW~ Soil Sample 10094NX EACH 0.00 4.000 4.000 0.000 4.000 2,000.00 8,000.00 8,000.00
8016 ADMINISTRATIVE SETTLEMENT 10104NX DOLL 0.00 153,462.300 153,462.300 153,462.300 1.00 153,462.30
8018 PAVE MARKING-THERMO COMB ARROW 06575 EACH 0.00 2.000 2.000 0.000 2.000 104.50 209.00 209.00
8019 PAVE MARKING THERMO-BIKE LANE ARROW 24386EC EACH 0.00 14.000 14.000 0.000 14.000 132.00 1,848.00 1,848.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0003 DRAINAGE
0425 STORM SEWER PIPE-12 IN 00520 LF 171.00 171.000 196.000 196.000 38.00 7,448.00
0430 STORM SEWER PIPE-15 IN 00521 LF 2,592.00 2,592.000 2,623.000 2,623.000 40.00 104,920.00
0435 STORM SEWER PIPE-18 IN 00522 LF 2,833.00 2,833.000 2,787.000 2,787.000 42.00 117,054.00
0440 STORM SEWER PIPE-24 IN 00524 LF 603.00 603.000 603.000 603.000 55.00 33,165.00
0445 STORM SEWER PIPE-30 IN 00526 LF 487.00 487.000 487.000 487.000 70.00 34,090.00
0450 STORM SEWER PIPE-36 IN 00528 LF 216.00 216.000 218.000 218.000 90.00 19,620.00
0455 STORM SEWER PIPE-48 IN 00530 LF 391.00 391.000 391.000 391.000 125.00 48,875.00
0460 METAL END SECTION TY 3-15 IN 01390 EACH 1.00 1.000 1.000 1.000 1,025.00 1,025.00
0465 CURB BOX INLET TYPE A 01456 EACH 63.00 63.000 63.000 63.000 4,700.00 296,100.00
0470 CURB BOX INLET TYPE B 01480 EACH 1.00 1.000 1.000 1.000 4,250.00 4,250.00
0475 DROP BOX INLET TYPE 3 01496 EACH 16.00 16.000 16.000 16.000 4,250.00 68,000.00
0480 DROP BOX INLET TYPE 4 01499 EACH 2.00 2.000 2.000 2.000 5,300.00 10,600.00
0485 DROP BOX INLET TYPE 11 01544 EACH 4.00 4.000 4.000 4.000 2,700.00 10,800.00
0490 DROP BOX INLET TYPE 13G 01559 EACH 3.00 3.000 3.000 3.000 2,700.00 8,100.00
0495 DROP BOX INLET TYPE 13S 01568 EACH 1.00 1.000 1.000 1.000 4,800.00 4,800.00
0500 CAP DROP BOX INLET 01584 EACH 2.00 2.000 2.000 2.000 1,300.00 2,600.00
0505 JUNCTION BOX-36 IN 01645 EACH 1.00 1.000 1.000 1.000 2,300.00 2,300.00
0510 SPRING BOX INLET TYPE B 01670 EACH 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0515 MANHOLE TYPE A 01756 EACH 3.00 3.000 2.000 2.000 3,750.00 7,500.00
0520 MANHOLE TYPE B 01761 EACH 2.00 2.000 3.000 3.000 4,000.00 12,000.00
0525 MANHOLE TYPE C 01767 EACH 4.00 4.000 4.000 4.000 6,000.00 24,000.00
0530 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 1,145.00 1,145.000 10,589.820 10,589.820 2.00 21,179.64
8017 CHANNEL LINING CLASS II 02483 TON 0.00 23.520 27.000 0.000 27.000 66.00 1,782.00 1,782.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0004 BRIDGE - SOUTHEND PARK CULVERT SINGLE RCBC 12' X 8' - DWG. 2
0535 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 14,500.00 14,500.00
0540 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 6,550.00 6,550.000 6,550.000 6,550.000 16.00 104,800.00
0545 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 54,000.00 54,000.00
0550 CONCRETE-CLASS A 08100 CUYD 2,123.80 2,123.800 2,123.000 2,123.000 345.00 732,435.00
0555 CONCRETE-CLASS AA 08104 CUYD 56.10 56.100 56.100 56.100 835.00 46,843.50
0560 STEEL REINFORCEMENT 08150 LB 188,030.00 188,030.000 189,602.710 189,602.710 0.92 174,434.49
0565 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 7,460.00 7,460.000 7,460.000 7,460.000 1.00 7,460.00
8004 EW~ Manhole 10094NX EACH 0.00 1.000 1.000 1.000 2,530.00 2,530.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0005 SEWER - SOUTHEND PARK REDEVELOPMENT
0570 REMOVE PIPE 01310 LF 350.00 350.000 470.000 470.000 76.50 35,955.00
0575 TEMP DITCH 02159 LF 3,840.00 3,840.000 1,035.000 1,035.000 1.00 1,035.00
0580 CLEAN TEMP DITCH 02160 LF 11,520.00 11,520.000 0.000 0.000 0.20 0.00
0585 SAFELOADING 02690 CUYD 312.00 312.000 179.000 179.000 145.00 25,955.00
0590 TEMP SILT FENCE 02701 LF 8,200.00 8,200.000 1,458.000 1,458.000 2.00 2,916.00
0595 SILT TRAP TYPE A 02703 EACH 16.00 16.000 4.000 4.000 300.00 1,200.00
0600 SILT TRAP TYPE B 02704 EACH 16.00 16.000 6.000 6.000 300.00 1,800.00
0605 SILT TRAP TYPE C 02705 EACH 48.00 48.000 36.000 36.000 300.00 10,800.00
0610 CLEAN SILT TRAP TYPE A 02706 EACH 48.00 48.000 0.000 0.000 20.00 0.00
0615 CLEAN SILT TRAP TYPE B 02707 EACH 48.00 48.000 0.000 0.000 20.00 0.00
0620 CLEAN SILT TRAP TYPE C 02708 EACH 144.00 144.000 27.000 27.000 20.00 540.00
0625 TEMP MULCH 05952 SQYD 38,720.00 38,720.000 0.000 0.000 0.18 0.00
0630 TEMP SEEDING AND PROTECTION 05953 SQYD 38,720.00 38,720.000 9,329.200 9,329.200 0.19 1,772.54
0635 INITIAL FERTILIZER 05963 TON 1.20 1.200 0.520 0.520 750.00 390.00
0640 20-10-10 FERTILIZER 05964 TON 2.00 2.000 0.000 0.000 850.00 0.00
0645 SEEDING AND PROTECTION 05985 SQYD 38,720.00 38,720.000 16,482.600 16,482.600 0.31 5,109.60
0650 AGRICULTURAL LIMESTONE 05992 TON 24.00 24.000 0.000 0.000 130.00 0.00
0655 S BYPASS PUMPING 15000 EACH 12.00 12.000 13.000 13.000 34,834.00 452,842.00
0660 S LATERAL LONG SIDE 06 INCH 15088 EACH 2.00 2.000 1.000 1.000 7,200.00 7,200.00
0665 S LATERAL SHORT SIDE 06 INCH 15090 EACH 2.00 2.000 3.000 3.000 4,500.00 13,500.00
0670 S MANHOLE 15092 EACH 19.00 19.000 19.000 19.000 6,400.00 121,600.00
0675 S MANHOLE ABANDON/REMOVE 15093 EACH 41.00 41.000 41.000 41.000 1,300.00 53,300.00
0680 S MANHOLE ADJUST TO GRADE 15094 EACH 2.00 2.000 2.000 2.000 4,900.00 9,800.00
0685 S MANHOLE SPECIAL (5 FOOT DIAMETER) 15098 EACH 13.00 13.000 13.000 13.000 8,700.00 113,100.00
0690 S MANHOLE SPECIAL (5 FOOT DIAMETER WITH EXTERNAL DROP) 15098 EACH 8.00 8.000 8.000 8.000 8,000.00 64,000.00
0695 S MANHOLE SPECIAL (8 FOOT DIAMETER WITH 3' X 3' BILCO ALUM 15098 EACH 2.00 2.000 2.000 2.000 31,500.00 63,000.00
0700 S MANHOLE SPECIAL (5 FOOT DIAMETER WITH 3' X 3' WITH BILC 15098 EACH 1.00 1.000 1.000 1.000 12,000.00 12,000.00
0705 S MANHOLE SPECIAL (12 FOOT DIAMETER WITH 3' X 3' BILCO ALU 15098 EACH 1.00 1.000 1.000 1.000 69,000.00 69,000.00
0710 S MANHOLE WITH DROP 15101 EACH 5.00 5.000 5.000 5.000 7,800.00 39,000.00
0715 S PIPE DUCTILE IRON 10 INCH 15105 LF 744.00 744.000 748.000 748.000 172.00 128,656.00
0720 S PIPE SPECIAL (10 INCH) 15118 LF 1,687.00 1,687.000 1,758.880 1,758.880 146.00 256,796.48
0725 S PIPE SPECIAL (18 INCH) 15118 LF 1,400.00 1,400.000 1,440.960 1,440.960 211.00 304,042.56
0730 S PIPE SPECIAL (27 INCH) 15118 LF 1,308.00 1,308.000 1,353.740 1,353.740 331.00 448,087.94
0735 S PIPE SPECIAL (18 INCH, DUCTILE IRON PIPE CLASS 350 WT 15118 LF 97.00 97.000 108.000 108.000 452.00 48,816.00
0740 S PIPE SPECIAL (42 INCH DUCTILE IRON PIPE WITH PROTECTO 15118 LF 97.00 97.000 97.000 97.000 757.00 73,429.00
0745 S PIPE SPECIAL (30 INCH DUCTILE IRON PIPE WITH PROTECTO 15118 LF 60.00 60.000 63.000 63.000 718.00 45,234.00
0750 S SPECIAL ITEM (REMOVABLE PLUG FOR 18 INCH DUCTILE IRON 15120 EACH 1.00 1.000 1.000 1.000 980.00 980.00
0755 S SPECIAL ITEM (REMOVABLE PLUG FOR 30 INCH DUCTILE IRON 15120 EACH 1.00 1.000 1.000 1.000 2,700.00 2,700.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0006 SEWER - UK TRUNK A - HIGH STREET CROSSING
0760 STORM SEWER PIPE-30 IN (REPLACEMENT) 00526 LF 60.00 60.000 0.000 0.000 160.00 0.00
0765 S ENCASEMENT STEEL BORED RANGE 6 (60 INCH, BORE AND JACK) 15019 LF 280.00 280.000 280.000 280.000 4,315.00 1,208,200.00
0770 S MANHOLE SPECIAL (FLAT TOP MANHOLE, 8 FOOT DIAMETER WITH 15098 EACH 1.00 1.000 1.000 1.000 34,100.00 34,100.00
0775 S MANHOLE SPECIAL (6 FOOT DIAMETER (DEPTH 10.1 TO 14 FT) 15098 EACH 1.00 1.000 1.000 1.000 10,600.00 10,600.00
0780 S PIPE SPECIAL (42 INCH GRAVITY SEWER PIPE (DIP W/ PROT 15118 LF 280.00 280.000 280.000 280.000 473.00 132,440.00
0785 S PIPE SPECIAL (42 INCH GRAVITY SEWER PIPE (DIP W/ PROT 15118 LF 15.00 15.000 11.000 11.000 940.00 10,340.00
0790 S MANHOLE SPECIAL INST (PLUG MANHOLE INLET, 42 INCH SEWER) 15573 EACH 1.00 1.000 1.000 1.000 8,600.00 8,600.00
8001 COST PLUS WORK 10080NSD DOLL 0.00 221,949.230 221,949.230 221,949.230 1.00 221,949.23
8002 ADMINISTRATIVE SETTLEMENT 10104NX DOLL 0.00 80,745.260 80,745.260 80,745.260 1.00 80,745.26
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0007 SIGNING
0795 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 463.00 463.000 445.450 445.450 14.50 6,459.02
0800 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 84.00 84.000 70.500 70.500 16.50 1,163.25
0805 STEEL POST TYPE 1 06410 LF 642.00 642.000 652.500 652.500 10.25 6,688.12
0810 BARCODE SIGN INVENTORY 24631EC EACH 131.00 131.000 91.000 91.000 10.00 910.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0008 SIGNALIZATION
0815 CONDUIT-2 IN 04795 LF 2,295.00 2,295.000 2,352.000 2,352.000 13.45 31,634.40
0820 TRENCHING AND BACKFILLING 04820 LF 860.00 860.000 710.000 710.000 4.49 3,187.90
0825 OPEN CUT ROADWAY 04821 LF 110.00 110.000 671.000 671.000 25.00 16,775.00
0830 CABLE-NO. 14/7C 04845 LF 7,840.00 7,840.000 5,780.000 5,780.000 1.58 9,132.40
0835 MAST ARM POLE 04881 EACH 7.00 7.000 7.000 7.000 15,000.00 105,000.00
0840 REMOVE SIGNAL EQUIPMENT 04950 EACH 1.00 1.000 1.000 1.000 5,262.25 5,262.25
0845 REMOVE AND REPLACE SIDEWALK 04960 SQYD 11.00 11.000 58.890 58.890 89.86 5,291.85
0850 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 16.00 16.000 16.000 16.000 225.98 3,615.68
0855 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 18.00 18.000 18.000 18.000 207.00 3,726.00
0860 INSTALL LED SIGNAL-5 SECTION 20189NS835 EACH 1.00 1.000 1.000 1.000 253.54 253.54
0865 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 5.00 5.000 5.000 5.000 207.00 1,035.00
0870 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 2.00 2.000 2.000 2.000 998.00 1,996.00
0875 ELECTRICAL JUNCTION BOX TYPE C 20392NS835 EACH 6.00 6.000 6.000 6.000 1,151.00 6,906.00
0880 VIDEO CAMERA 20455NS835 EACH 8.00 8.000 8.000 8.000 8,500.00 68,000.00
0885 INSTALL PED DETECTOR-AUDIBLE 20457NS835 EACH 8.00 8.000 8.000 8.000 195.00 1,560.00
0890 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 8.00 8.000 8.000 8.000 195.00 1,560.00
0895 SPAN MOUNTED SIGN 23052NN EACH 1.00 1.000 1.000 1.000 500.00 500.00
0900 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 26.90 26.900 32.000 32.000 500.00 16,000.00
0905 INSTALL SIGNAL PEDESTAL 23222EC EACH 4.00 4.000 5.000 5.000 1,447.00 7,235.00
0910 ILLUMINATED STREET SIGN 23230EC EACH 5.00 5.000 5.000 5.000 3,239.00 16,195.00
0915 INSTALL PEDESTAL POST 23235EC EACH 1.00 1.000 0.000 0.000 500.00 0.00
0920 INSTALL VIDEO DETECTION CABLE 23670EC LF 1,890.00 1,890.000 1,890.000 1,890.000 1.61 3,042.90
0925 HDPE CONDUIT-2 IN-SCHEDULE 80 24121EC LF 290.00 290.000 960.000 960.000 3.25 3,120.00
0930 PVC CONDUIT-2 IN-SCHEDULE 40 24124EC LF 295.00 295.000 390.000 390.000 3.25 1,267.50
0935 SIGNAL CONTROLLER-TY 2070 24811EC EACH 2.00 2.000 2.000 2.000 19,146.00 38,292.00
0940 COMMUNICATION JUNCTION BOX 24813ED EACH 4.00 4.000 4.000 4.000 1,596.00 6,384.00
8012 TEMPORARY SIGNAL MODIFICATION 23163ED EACH 0.00 2.000 2.000 2.000 3,866.50 7,733.00
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0009 LIGHTING
0945 POLE BASE 04740 EACH 67.00 67.000 64.000 64.000 850.00 54,400.00
0950 CONDUIT-2 IN 04795 LF 1,240.00 1,240.000 454.000 454.000 13.45 6,106.30
0955 TRENCHING AND BACKFILLING 04820 LF 9,155.00 9,155.000 10,858.000 10,858.000 3.50 38,003.00
0960 OPEN CUT ROADWAY 04821 LF 350.00 350.000 514.000 514.000 25.00 12,850.00
0965 REMOVE LIGHTING 04940 LS 1.00 1.000 1.000 1.000 5,891.00 5,891.00
0970 REMOVE AND REPLACE SIDEWALK 04960 SQYD 260.00 260.000 48.690 48.690 77.25 3,761.30
0975 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 8.00 8.000 4.000 4.000 998.00 3,992.00
0980 BORE AND JACK CONDUIT 21543EN LF 90.00 90.000 254.000 254.000 29.50 7,493.00
0985 HDPE CONDUIT-2 IN-SCHEDULE 80 24121EC LF 3,555.00 3,555.000 3,499.000 3,499.000 3.50 12,246.50
0990 PVC CONDUIT-2 IN-SCHEDULE 40 24124EC LF 7,435.00 7,435.000 7,796.000 7,796.000 3.50 27,286.00
0995 COMMUNICATION JUNCTION BOX 24813ED EACH 8.00 8.000 8.000 8.000 1,596.00 12,768.00
8011 TRANSFORMER BASE 04750 EACH 0.00 3.000 2.000 2.000 1,302.76 2,605.52
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0010 MISCELLANEOUS - SOUTHEND PARK RETAINING WALL - DWG. 27348
1000 PERFORATED PIPE-4 IN 01000 LF 971.00 971.000 960.000 960.000 5.00 4,800.00
1005 DROP BOX INLET TYPE 13G 01559 EACH 1.00 1.000 1.000 1.000 3,550.00 3,550.00
1010 PAVED DITCH TYPE 1 MOD 02155 SQYD 493.00 493.000 452.860 452.860 92.00 41,663.12
1015 FLOWABLE FILL 02220 CUYD 243.00 41.000 34.000 34.000 120.00 4,080.00
1020 FABRIC-GEOTEXTILE TYPE II 02597 SQYD 755.00 755.000 189.667 189.667 2.50 474.16
1025 PRE-DRILLING FOR PILES 08039 LF 1,060.00 0.000 0.000 0.000 96.00 0.00
1030 PRE-DRILLING FOR PILES 08039 LF 841.00 0.000 0.000 0.000 96.00 0.00
1035 PILES-STEEL HP12X73 08045 LF 878.00 878.000 838.703 838.703 51.00 42,773.85
1040 PILES-STEEL HP14X145 08047 LF 471.00 489.170 489.170 489.170 134.00 65,548.78
1045 PILES-STEEL HP14X102 08053 LF 213.00 213.000 206.480 206.480 82.00 16,931.36
1050 CONCRETE-CLASS A 08100 CUYD 510.00 510.000 504.260 504.260 375.00 189,097.50
1055 CONCRETE-CLASS A MOD 08101 CUYD 79.00 146.880 146.880 146.880 277.00 40,685.76
1060 STEEL REINFORCEMENT 08150 LB 52,188.00 52,188.000 50,028.612 50,028.612 0.92 46,026.32
1065 SHEAR CONNECTORS (APPROXIMATELY 474) 08170 LS 1.00 0.000 0.000 0.000 8,350.00 0.00
1070 CONCRETE CLASS B 20587ES601 SQYD 60.00 6.500 6.500 6.500 450.00 2,925.00
1075 ROCK SOUNDINGS 20745ED LF 1,060.00 888.850 888.850 888.850 30.00 26,665.50
1080 ROCK CORINGS 20746ED LF 1,196.00 1,829.450 1,829.450 1,829.450 69.00 126,232.05
1085 ARCHITECTURAL TREATMENT 23026ED SQYD 1,204.00 1,204.000 1,192.736 1,192.736 84.00 100,189.82
1090 CONCRETE SEALANT 23241EC SQFT 12,455.00 12,455.000 12,455.000 12,455.000 2.10 26,155.50
1095 PEDESTRIAN RAIL 23538EC LF 971.00 971.000 971.000 971.000 145.00 140,795.00
1100 TIMBER LAGGING 24132EC SQFT 3,202.00 10,201.460 10,201.460 10,201.460 12.75 130,068.61
1105 DRAINAGE GEOCOMPOSITE 24461ED SQYD 1,033.00 1,033.000 1,101.979 1,101.979 18.40 20,276.41
1110 SPLICE PILES 24619EC EACH 25.00 0.000 0.000 0.000 1.00 0.00
1115 REINFORCING BAR ANCHOR 24796ED EACH 490.00 0.000 0.000 0.000 21.50 0.00
8005 PILES-STEEL HP12X73 - New 08045 LF 0.00 1,222.320 1,222.320 1,222.320 52.19 63,792.88
8006 SHEAR CONNECTORS - Revised 08170 LS 0.00 1.000 1.000 1.000 16,700.00 16,700.00
8007 CRUSHED AGGREGATE SIZE NO 57 00071 TON 0.00 1,513.000 1,513.980 1,513.980 50.00 75,699.00
8009 PRE-DRILLING FOR PILES - Revised 08039 LF 0.00 1,826.000 1,826.000 1,826.000 112.16 204,804.16
8010 ADMINISTRATIVE SETTLEMENT 10104NX DOLL 0.00 105,877.720 105,877.720 105,877.720 1.00 105,877.72
Project DE03409221560 Fed/State Project Number FD04 SPP 034 NEW ROUTE Category 0011 DEMOBILIZATION &/OR MOBILIZATION
1120 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 462,092.00 462,092.00
1125 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 274,600.00 0.00

SUBTOT

$13,515.40

$20,973,161.06

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0720-1-0I

UTILITY INCIDENTAL

LF

1,694.00 0011 $5.620000 $9,520.28

0725-1-0I

UTILITY INCIDENTAL

LF

1,152.00 0011 $20.780000 $23,938.56

0730-1-0I

UTILITY INCIDENTAL

LF

1,316.00 0011 $47.480000 $62,483.68

0735-1-0I

UTILITY INCIDENTAL

LF

60.00 0011 $73.040000 $4,382.40

0740-1-0I

UTILITY INCIDENTAL

LF

108.00 0011 $259.980000 $28,077.84

0715-1-0I

UTILITY INCIDENTAL

LF

759.00 0013 $18.210000 $13,821.39

0735-2-0I

UTILITY INCIDENTAL

LF

54.00 0013 $73.040000 $3,944.16

0835-7-0I

TRAFFIC INCIDENTAL

EACH

2.00 0034 $6418.200000 $12,836.40

0835-6-0I

TRAFFIC INCIDENTAL

EACH

1.00 0034 $11250.000000 $11,250.00

0835-5-0I

TRAFFIC INCIDENTAL

EACH

1.00 0034 $8904.350000 $8,904.35

0835-4-0I

TRAFFIC INCIDENTAL

EACH

1.00 0034 $7597.150000 $7,597.15

0835-2-0I

TRAFFIC INCIDENTAL

EACH

1.00 0034 $4914.350000 $4,914.35

0835-1-0I

TRAFFIC INCIDENTAL

EACH

1.00 0034 $4566.650000 $4,566.65

0815-1-0I

R S CONDUIT

LF

2,295.00 0038 $3.450000 $7,917.75

0870-1-0I

TRAFFIC INCIDENTAL

EACH

2.00 0038 $242.580000 $485.16

0875-1-0I

TRAFFIC INCIDENTAL

EACH

3.00 0038 $417.050000 $1,251.15

0880-1-0I

UTILITY INCIDENTAL

EACH

8.00 0038 $4312.530000 $34,376.00

0870-2-0I

TRAFFIC INCIDENTAL

EACH

8.00 0039 $242.580000 $1,940.64

0910-1-0I

TRAFFIC INCIDENTAL

EACH

8.00 0041 $2086.000000 $16,688.00

0725-1-0A

UTILITY INCIDENTAL

LF

113.00 0011 $20.780000 $-2,348.14

0730-1-0A

UTILITY INCIDENTAL

LF

103.00 0011 $47.480000 $-4,890.44

0730-1-0A

UTILITY INCIDENTAL

LF

82.00 0012 $47.480000 $-3,893.36

0720-1-0A

UTILITY INCIDENTAL

LF

132.00 0013 $5.620000 $-741.84

0725-1-0A

UTILITY INCIDENTAL

LF

556.00 0013 $20.780000 $-11,553.68

0730-1-0A

UTILITY INCIDENTAL

LF

315.94 0013 $47.480000 $-15,000.83

0725-1-0A

UTILITY INCIDENTAL

LF

315.96 0014 $20.780000 $-6,565.65

0730-1-0A

UTILITY INCIDENTAL

LF

254.30 0014 $47.480000 $-12,074.16

0735-2-0A

UTILITY INCIDENTAL

LF

54.00 0014 $73.040000 $-3,944.16

0735-1-0A

UTILITY INCIDENTAL

LF

60.00 0014 $73.040000 $-4,382.40

0740-1-0A

UTILITY INCIDENTAL

LF

54.50 0014 $259.980000 $-14,168.91

0715-1-0A

UTILITY INCIDENTAL

LF

185.00 0015 $18.210000 $-3,368.85

0720-1-0A

UTILITY INCIDENTAL

LF

95.00 0015 $5.620000 $-533.90

0725-1-0A

UTILITY INCIDENTAL

LF

167.04 0015 $20.780000 $-3,471.09

0730-1-0A

UTILITY INCIDENTAL

LF

42.00 0015 $47.480000 $-1,994.16

0715-1-0A

UTILITY INCIDENTAL

LF

143.50 0016 $18.210000 $-2,613.14

0720-1-0A

UTILITY INCIDENTAL

LF

118.00 0016 $5.620000 $-663.16

0730-1-0A

UTILITY INCIDENTAL

LF

45.00 0016 $47.480000 $-2,136.60

0715-1-0A

UTILITY INCIDENTAL

LF

399.50 0017 $18.210000 $-7,274.90

0720-1-0A

UTILITY INCIDENTAL

LF

947.19 0017 $5.620000 $-5,323.21

0720-1-0A

UTILITY INCIDENTAL

LF

114.09 0018 $5.620000 $-641.19

0740-1-0A

UTILITY INCIDENTAL

LF

42.50 0018 $259.980000 $-11,049.15

0720-1-0A

UTILITY INCIDENTAL

LF

28.39 0019 $5.620000 $-159.55

0730-1-0A

UTILITY INCIDENTAL

LF

98.00 0019 $47.480000 $-4,653.04

0720-1-0A

UTILITY INCIDENTAL

LF

239.21 0020 $5.620000 $-1,344.36

0730-1-0A

UTILITY INCIDENTAL

LF

128.00 0020 $47.480000 $-6,077.44

0730-1-0A

UTILITY INCIDENTAL

LF

247.76 0026 $47.480000 $-11,763.65

0715-1-0A

UTILITY INCIDENTAL

LF

20.00 0028 $18.210000 $-364.20

0720-1-0A

UTILITY INCIDENTAL

LF

20.12 0028 $5.620000 $-113.07

0815-1-0A

R S CONDUIT

LF

1,050.00 0042 $3.450000 $-3,622.50

0870-2-0A

TRAFFIC INCIDENTAL

EACH

1.00 0042 $242.580000 $-242.58

0870-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0042 $242.580000 $-242.58

0875-1-0A

TRAFFIC INCIDENTAL

EACH

3.00 0042 $417.050000 $-1,251.15

0815-1-0A

R S CONDUIT

LF

720.00 0044 $3.450000 $-2,484.00

0835-7-0A

TRAFFIC INCIDENTAL

EACH

2.00 0044 $6418.200000 $-12,836.40

0835-6-0A

TRAFFIC INCIDENTAL

EACH

1.00 0044 $11250.000000 $-11,250.00

0835-5-0A

TRAFFIC INCIDENTAL

EACH

1.00 0044 $8904.350000 $-8,904.35

0835-4-0A

TRAFFIC INCIDENTAL

EACH

1.00 0044 $7597.150000 $-7,597.15

0835-2-0A

TRAFFIC INCIDENTAL

EACH

1.00 0044 $4914.350000 $-4,914.35

0835-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0044 $4566.650000 $-4,566.65

0880-1-0A

UTILITY INCIDENTAL

EACH

3.00 0044 $4312.530000 $-12,891.00

0880-1-0A

UTILITY INCIDENTAL

EACH

1.00 0045 $4312.530000 $-4,297.00

0815-1-0A

R S CONDUIT

LF

512.00 0047 $3.450000 $-1,766.40

0870-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0047 $242.580000 $-242.58

0870-2-0A

TRAFFIC INCIDENTAL

EACH

1.00 0047 $242.580000 $-242.58

0880-1-0A

UTILITY INCIDENTAL

EACH

2.00 0048 $4312.530000 $-8,594.00

0815-1-0A

R S CONDUIT

LF

13.00 0049 $3.450000 $-44.85

0880-1-0A

UTILITY INCIDENTAL

EACH

2.00 0049 $4312.530000 $-8,594.00

0910-1-0A

TRAFFIC INCIDENTAL

EACH

4.50 0049 $2086.000000 $-9,387.00

0715-10C

UTILITY INCIDENTAL

LF

0.00 0050 $18.210000 $-200.30
SUBTOT

$11,616.26