Report_Id:   211003   Est NO  0025

Date:03/29/2022

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 211003 Estimate Number 0025 Estimate Type PROGRESS
District Office LEXINGTON (07320)  Newcomer, Clyde W.

Contractor THE ALLEN COMPANY INC ADDR SN 0 VC Code KY0028959
3009 ATKINSON AVENUE, SUITE 300
LEXINGTON , KY , 40509
Pay Period 02/10/2022  TO  02/23/2022
Date Approved 03/04/2022
Primary Proj Number DE0760NEW2103
Project No. FD04 SPP 076 NEW ROUTE
Primary County MADISON
Name of Road BEREA BYPASS(NEW ROUTE)
Description CONSTRUCT 4 LANE BEREA BYPASS SECTION 2 FROM 150 FEET EAST O F US-25 SOUTHEAST TO KY-21
     
     
Date Let 01/29/2021 Formal Acceptance
Date Awarded 02/08/2021 Date Work Began 03/04/2021
Date Contract Executed 02/16/2021 Open To Traffic
Date NTP Issued 02/16/2021 Actual Completion Date

Current Contract Amount

$20,777,172.14

Total to Date

Prev to Date

This Estimate

Original Amount

$20,777,172.14

Total Earnings

$6,462,120.28

$5,519,928.28

$942,192.00

Percent Complete

32.79

Stockpiled Materials

$350,091.60

$1,018,638.82

$-668,547.22

Funds Available

$13,964,960.26

Gross Earnings

$6,812,211.88

$6,538,567.10

$273,644.78

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$6,812,211.88

$6,538,567.10

$273,644.78

Contract Id 211003

Change Order Summary

County MADISON
Estimate Nbr 0025 Project Number FD04 SPP 076 NEW ROUTE
Contractor THE ALLEN COMPANY INC Period 02/10/2022  TO  02/23/2022
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
 
 
 
 

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 211003

COMMONWEALTH OF KENTUCKY

County MADISON
Contract Type GDSB   GRADE, DRAIN & SURFACE WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE0760NEW2103
Estimate Nbr 0025 Period 02/10/2022  TO  02/23/2022
Contractor THE ALLEN COMPANY INC
 
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 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 DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0001 PAVING
0005 DGA BASE 00001 TON 89,860.00 89,860.000 627.540 627.540 18.45 11,578.11
0010 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 11,883.00 11,883.000 0.000 0.000 57.50 0.00
0015 TRAFFIC BOUND BASE 00020 TON 174.00 174.000 0.000 0.000 18.45 0.00
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 65,111.00 65,111.000 11,193.410 11,193.410 17.75 198,683.02
0025 ASPHALT SEAL AGGREGATE 00100 TON 269.00 269.000 0.000 0.000 90.00 0.00
0030 ASPHALT SEAL COAT 00103 TON 32.00 32.000 0.000 0.000 875.00 0.00
0035 LEVELING & WEDGING PG64-22 (REVISED: 1-27-21) 00190 TON 256.00 256.000 11.510 11.510 85.00 978.35
0040 CL2 ASPH BASE 1.00D PG64-22 00212 TON 9,425.00 9,425.000 0.000 0.000 73.15 0.00
0045 CL3 ASPH BASE 1.00D PG64-22 00214 TON 22,587.00 22,587.000 0.000 0.000 69.35 0.00
0050 CL2 ASPH BASE 0.75D PG64-22 00221 TON 4,857.00 4,857.000 405.990 405.990 74.80 30,368.05
0055 CL2 ASPH SURF 0.38D PG64-22 00301 TON 2,792.00 2,792.000 0.000 0.000 85.05 0.00
0060 CL2 ASPH SURF 0.38B PG64-22 00307 TON 5,338.00 5,338.000 248.560 248.560 86.00 21,376.16
0065 ASPHALT MATERIAL FOR TACK 00356 TON 106.00 106.000 0.000 0.000 700.00 0.00
0070 ASPHALT CURING SEAL 00358 TON 59.00 59.000 0.000 0.000 700.00 0.00
0075 CL3 ASPH SURF 0.38B PG64-22 00388 TON 5,115.00 5,115.000 0.000 0.000 86.00 0.00
0080 PCC BASE-6 IN 02061 SQYD 41.00 41.000 0.000 0.000 65.00 0.00
0085 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 94.00 94.000 0.000 0.000 85.00 0.00
0095 SAND FOR BLOTTER 02702 TON 147.00 147.000 0.000 0.000 38.50 0.00
1150 SUBGRADE REINFORCEMENT (ADDED: 1-20-21) 24276EC SQYD 129,204.00 129,204.000 423.000 423.000 2.75 1,163.25
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0002 ROADWAY
0100 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 0.000 0.000 5,000.00 0.00
0105 STANDARD CURB AND GUTTER 01810 LF 720.00 720.000 0.000 0.000 21.55 0.00
0110 ISLAND CURB AND GUTTER 01825 LF 16,919.00 16,919.000 0.000 0.000 17.00 0.00
0115 ISLAND HEADER CURB TYPE 2 01891 LF 100.00 100.000 0.000 0.000 37.50 0.00
0120 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 23.00 23.000 0.000 0.000 10.00 0.00
0125 DELINEATOR FOR BARRIER - WHITE 01984 EACH 4.00 4.000 0.000 0.000 10.00 0.00
0130 REMOVE PAVEMENT 02091 SQYD 1,370.00 1,370.000 0.000 0.000 3.60 0.00
0135 TEMP DITCH 02159 LF 9,368.00 9,368.000 0.000 0.000 0.01 0.00
0140 CLEAN TEMP DITCH 02160 LF 18,735.00 18,735.000 0.000 0.000 0.01 0.00
0145 ROADWAY EXCAVATION 02200 CUYD 647,917.00 647,917.000 310,320.000 310,320.000 4.05 1,256,796.00
0150 WATER 02242 MGAL 1,800.00 1,800.000 0.000 0.000 0.95 0.00
0155 FENCE-WOVEN WIRE TYPE 1 02262 LF 38,061.00 38,061.000 9,825.500 9,825.500 5.50 54,040.25
0160 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,356.25 1,356.250 0.000 0.000 19.00 0.00
0165 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 10.00 10.000 2.000 2.000 40.00 80.00
0170 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 0.000 0.000 2,400.00 0.00
0175 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 5.00 5.000 0.000 0.000 2,300.00 0.00
0180 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 0.000 0.000 2,100.00 0.00
0185 TEMP GUARDRAIL 02397 LF 187.50 187.500 103.750 103.750 8.50 881.87
0190 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 56.00 56.000 0.000 0.000 96.75 0.00
0195 WITNESS POST 02432 EACH 4.00 4.000 0.000 0.000 88.00 0.00
0200 CHANNEL LINING CLASS II 02483 TON 1,635.00 1,635.000 377.190 377.190 28.25 10,655.61
0205 CHANNEL LINING CLASS III 02484 TON 623.00 623.000 684.280 684.280 29.25 20,015.19
0210 CLEARING AND GRUBBING (APPROXIMATELY 92.48 ACRES) 02545 LS 1.00 1.000 0.780 0.780 118,000.00 92,040.00
0215 TEMPORARY SIGNS 02562 SQFT 460.00 460.000 1,249.000 1,249.000 9.00 11,241.00
0220 EDGE KEY 02585 LF 40.00 40.000 0.000 0.000 42.00 0.00
0225 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 64,848.00 64,848.000 16,954.000 16,954.000 1.55 26,278.70
0230 HANDRAIL-TYPE A-1 02611 LF 1,905.00 1,905.000 0.000 0.000 70.00 0.00
0235 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.200 0.200 50,000.00 10,000.00
0240 DIVERSIONS (BY-PASS DETOURS) JOHNSON SHOP ROAD 02651 LS 1.00 1.000 0.000 0.000 11,750.00 0.00
0245 DIVERSIONS (BY-PASS DETOURS) KY-1016 02651 LS 1.00 1.000 0.000 0.000 11,750.00 0.00
0250 DIVERSIONS (BY-PASS DETOURS) KY-1617(BLUE LICK ROAD) 02651 LS 1.00 1.000 0.000 0.000 17,250.00 0.00
0255 DIVERSIONS (BY-PASS DETOURS) KY-1617(SHORT LINE PIKE) 02651 LS 1.00 1.000 0.000 0.000 1.00 0.00
0260 DIVERSIONS (BY-PASS DETOURS) KY-3376 02651 LS 1.00 1.000 0.500 0.500 24,500.00 12,250.00
0265 TEMP SILT FENCE 02701 LF 18,735.00 18,735.000 19,109.000 19,109.000 1.80 34,396.20
0270 SILT TRAP TYPE A 02703 EACH 93.00 93.000 0.000 0.000 1.00 0.00
0275 SILT TRAP TYPE B 02704 EACH 93.00 93.000 53.000 53.000 125.00 6,625.00
0280 SILT TRAP TYPE C 02705 EACH 93.00 93.000 3.000 3.000 175.00 525.00
0285 CLEAN SILT TRAP TYPE A 02706 EACH 186.00 186.000 0.000 0.000 1.00 0.00
0290 CLEAN SILT TRAP TYPE B 02707 EACH 186.00 186.000 33.000 33.000 1.00 33.00
0295 CLEAN SILT TRAP TYPE C 02708 EACH 186.00 186.000 0.000 0.000 1.00 0.00
0300 CLEAN TEMP SILT FENCE 02709 LF 37,470.00 37,470.000 215.000 215.000 0.01 2.15
0305 SIDEWALK-4 IN CONCRETE 02720 SQYD 167.00 167.000 0.000 0.000 55.00 0.00
0310 STAKING 02726 LS 1.00 1.000 0.200 0.200 45,000.00 9,000.00
0315 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0320 CONC MEDIAN BARRIER TYPE 9C1 03144 LF 100.00 100.000 0.000 0.000 155.00 0.00
0325 EROSION CONTROL BLANKET 05950 SQYD 25,505.00 25,505.000 0.000 0.000 1.70 0.00
0330 TEMP MULCH 05952 SQYD 447,598.00 447,598.000 53,240.000 53,240.000 0.01 532.40
0335 TEMP SEEDING AND PROTECTION 05953 SQYD 447,598.00 447,598.000 0.000 0.000 0.01 0.00
0340 INITIAL FERTILIZER 05963 TON 21.30 21.300 0.550 0.550 900.00 495.00
0345 MAINTENANCE FERTILIZER 05964 TON 21.30 21.300 0.000 0.000 900.00 0.00
0350 SEEDING AND PROTECTION 05985 SQYD 284,056.00 284,056.000 7,208.833 7,208.833 0.33 2,378.91
0355 SPECIAL SEEDING CROWN VETCH 05989 SQYD 31,643.00 31,643.000 2,944.722 2,944.722 0.21 618.39
0360 SODDING 05990 SQYD 15,809.00 15,809.000 0.000 0.000 5.50 0.00
0365 AGRICULTURAL LIMESTONE 05992 TON 3.27 3.270 0.000 0.000 65.00 0.00
0370 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 14,938.00 14,938.000 3,568.000 3,568.000 0.20 713.60
0375 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 103,632.00 103,632.000 0.000 0.000 0.22 0.00
0380 PAVE STRIPING REMOVAL-4 IN 06530 LF 197.00 197.000 0.000 0.000 5.00 0.00
0385 PAVE STRIPING-THERMO-4 IN W 06540 LF 1,082.00 1,082.000 0.000 0.000 1.50 0.00
0390 PAVE STRIPING-THERMO-4 IN Y 06541 LF 1,082.00 1,082.000 0.000 0.000 1.50 0.00
0395 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 269.00 269.000 0.000 0.000 8.00 0.00
0400 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 2,544.00 2,544.000 0.000 0.000 1.20 0.00
0405 PAVE MARKING-THERMO CURV ARROW 06574 EACH 39.00 39.000 0.000 0.000 80.00 0.00
0410 PAVE MARKING-THERMO COMB ARROW 06575 EACH 23.00 23.000 0.000 0.000 110.00 0.00
0415 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 138.00 138.000 32.000 32.000 7.50 240.00
0420 PAVEMENT MARKER TYPE V-MW 06589 EACH 77.00 77.000 0.000 0.000 35.00 0.00
0425 PAVEMENT MARKER TYPE V-BY 06591 EACH 340.00 340.000 0.000 0.000 35.00 0.00
0430 PAVEMENT MARKING REMOVAL 06598 SQFT 4,938.00 4,938.000 0.000 0.000 2.00 0.00
0435 FUEL ADJUSTMENT 10020NS DOLL 226,644.00 226,644.000 56,862.430 56,862.430 1.00 56,862.43
0440 ASPHALT ADJUSTMENT 10030NS DOLL 138,632.00 138,632.000 0.000 0.000 1.00 0.00
0445 SHOULDER RUMBLE STRIPS-SAWED 20362ES403 LF 32,630.00 32,630.000 0.000 0.000 0.18 0.00
0450 CENTERLINE RUMBLE STRIPS 20458ES403 LF 16,315.00 16,315.000 0.000 0.000 0.18 0.00
0455 BOLLARDS 21341ND EACH 24.00 24.000 0.000 0.000 600.00 0.00
0460 PIPELINE VIDEO INSPECTION 23131ER701 LF 11,975.00 11,975.000 0.000 0.000 0.90 0.00
0465 DETECTABLE WARNINGS 23158ES505 SQFT 44.00 44.000 0.000 0.000 32.50 0.00
0470 REMOVE THERMOPLASTIC ARROWS 23875NC EACH 16.00 16.000 0.000 0.000 100.00 0.00
8007 GUARDRAIL END TREATMENT TYPE 7 Temporary End Treatment for Diversion 02371 EACH 0.00 0.000 0.000 0.000 2,528.34 0.00
8008 CHANNEL LINING CLASS IV Class IV Channel Lining from Shot Rock onsite 02488 CUYD 0.00 0.000 0.000 0.000 27.85 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0003 DRAINAGE
0475 ENTRANCE PIPE-15 IN 00440 LF 488.00 488.000 0.000 0.000 40.00 0.00
0480 ENTRANCE PIPE-18 IN 00441 LF 140.00 140.000 0.000 0.000 46.00 0.00
0485 ENTRANCE PIPE-24 IN 00443 LF 354.00 354.000 0.000 0.000 58.00 0.00
0490 CULVERT PIPE-18 IN 00462 LF 265.00 265.000 128.000 128.000 73.00 9,344.00
0495 CULVERT PIPE-24 IN 00464 LF 460.00 460.000 361.000 361.000 82.00 29,602.00
0500 CULVERT PIPE-30 IN 00466 LF 149.00 149.000 125.000 125.000 98.00 12,250.00
0505 CULVERT PIPE-30 IN CMP NO ALTERNATE 00466 LF 12.00 12.000 0.000 0.000 200.00 0.00
0510 CULVERT PIPE-36 IN 00468 LF 324.00 324.000 0.000 0.000 145.00 0.00
0515 CULVERT PIPE-42 IN 00469 LF 526.00 526.000 392.000 392.000 188.00 73,696.00
0520 CULVERT PIPE-48 IN 00470 LF 125.00 125.000 0.000 0.000 200.00 0.00
0525 CULVERT PIPE-54 IN 00471 LF 153.00 153.000 153.000 153.000 220.00 33,660.00
0530 STORM SEWER PIPE-15 IN 00521 LF 9,516.00 9,516.000 2,271.000 2,271.000 30.00 68,130.00
0535 STORM SEWER PIPE-18 IN 00522 LF 1,452.00 1,452.000 0.000 0.000 36.00 0.00
0540 PERFORATED PIPE-4 IN 01000 LF 15,364.00 15,364.000 24.000 24.000 5.58 133.92
0545 NON-PERFORATED PIPE-4 IN 01010 LF 512.00 512.000 48.000 48.000 15.00 720.00
0550 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 4.00 4.000 0.000 0.000 650.00 0.00
0555 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 33.00 33.000 0.000 0.000 800.00 0.00
0560 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 3.00 3.000 0.000 0.000 800.00 0.00
0565 PIPE CULVERT HEADWALL-30 IN 01210 EACH 1.00 1.000 0.000 0.000 1,765.00 0.00
0570 PIPE CULVERT HEADWALL-36 IN 01212 EACH 2.00 2.000 0.000 0.000 2,075.00 0.00
0575 PIPE CULVERT HEADWALL-42 IN 01214 EACH 8.00 8.000 2.000 2.000 3,000.00 6,000.00
0580 PIPE CULVERT HEADWALL-48 IN 01216 EACH 2.00 2.000 0.000 0.000 3,125.00 0.00
0585 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 13.00 13.000 4.500 4.500 1,600.00 7,200.00
0590 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 3.00 3.000 0.000 0.000 1,600.00 0.00
0595 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 2.00 2.000 0.000 0.000 2,625.00 0.00
0600 S & F BOX INLET-OUTLET-18 IN 01450 EACH 6.00 6.000 1.000 1.000 2,500.00 2,500.00
0605 S & F BOX INLET-OUTLET-24 IN 01451 EACH 4.00 4.000 0.000 0.000 3,850.00 0.00
0610 S & F BOX INLET-OUTLET-30 IN 01452 EACH 1.00 1.000 0.000 0.000 4,975.00 0.00
0615 S & F BOX INLET-OUTLET-36 IN 01453 EACH 2.00 2.000 0.000 0.000 7,600.00 0.00
0620 CURB BOX INLET TYPE A 01456 EACH 88.00 88.000 5.400 5.400 4,415.00 23,841.00
0625 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 4,915.00 0.00
0630 DROP BOX INLET TYPE 5D 01511 EACH 1.00 1.000 0.000 0.000 6,595.00 0.00
0635 PIPE CULVERT HEADWALL-54 IN 24026EC EACH 2.00 2.000 0.500 0.500 3,825.00 1,912.50
0640 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 10.00 10.000 1.500 1.500 1,100.00 1,650.00
0645 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 1.00 1.000 0.000 0.000 1,225.00 0.00
0650 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 2.00 2.000 0.000 0.000 1,525.00 0.00
0655 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 2.00 2.000 0.000 0.000 4,000.00 0.00
0660 STEEL ENCASEMENT PIPE 12 IN 24668EC LF 1,408.00 1,408.000 610.000 610.000 62.00 37,820.00
8006 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE Fabric Required for culvert pipe 02607 SQYD 0.00 0.000 0.000 0.000 2.00 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0004 BRIDGE-#25639
0665 STRUCTURE GRANULAR BACKFILL 02231 CUYD 202.00 202.000 580.850 580.850 30.00 17,425.50
0670 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 658.00 658.000 0.000 0.000 2.25 0.00
0675 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 164.00 164.000 0.000 0.000 2.25 0.00
0680 MASONRY COATING 02998 SQYD 1,363.80 1,363.800 0.000 0.000 15.00 0.00
0685 STRUCTURE EXCAVATION-COMMON 08001 CUYD 871.50 871.500 658.000 658.000 25.00 16,450.00
0690 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 192.10 192.100 193.800 193.800 60.00 11,628.00
0695 CYCLOPEAN STONE RIP RAP 08019 TON 767.00 767.000 578.510 578.510 30.00 17,355.30
0700 TEST PILES 08033 LF 54.00 54.000 54.000 54.000 120.00 6,480.00
0705 PRE-DRILLING FOR PILES 08039 LF 65.00 65.000 160.000 160.000 357.00 57,120.00
0710 PILES-STEEL HP12X53 08046 LF 377.00 377.000 364.330 364.330 120.00 43,719.60
0715 PILE POINTS-12 IN 08094 EACH 26.00 26.000 27.000 27.000 130.00 3,510.00
0720 CONCRETE-CLASS A 08100 CUYD 807.60 807.600 684.700 684.700 535.00 366,314.50
0725 CONCRETE-CLASS AA 08104 CUYD 1,278.60 1,278.600 0.000 0.000 638.00 0.00
0730 STEEL REINFORCEMENT 08150 LB 131,988.00 131,988.000 103,610.500 103,610.500 1.15 119,152.07
0735 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 346,901.00 346,901.000 13,634.400 13,634.400 1.25 17,043.00
0740 STRUCTURAL STEEL 2,294 LBS 08160 LS 1.00 1.000 0.000 0.000 5,200.00 0.00
0745 APPROACH SLAB 08500 SQYD 332.00 332.000 0.000 0.000 162.00 0.00
0750 PRECAST PC I BEAM TYPE 4 08634 LF 4,277.00 4,277.000 2,851.000 0.000 2,851.000 325.00 926,575.00 926,575.00
0755 BICYCLE RAIL 23849EC LF 541.00 541.000 0.000 0.000 64.00 0.00
8005 ARMORED EDGE FOR CONCRETE Armored Edge for Bridge 03299 LF 0.00 0.000 0.000 0.000 178.50 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0005 BRIDGE-CULVERT-#25753
0760 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 145.00 145.000 53.670 53.670 50.00 2,683.50
0765 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 8,500.00 8,500.00
0770 CONCRETE-CLASS A 08100 CUYD 254.00 254.000 254.000 254.000 440.00 111,760.00
0775 STEEL REINFORCEMENT 08150 LB 22,335.00 22,335.000 22,335.000 22,335.000 1.15 25,685.25
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0006 BRIDGE-CULVERT-#25752
0780 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 298.00 298.000 615.300 615.300 50.00 30,765.00
0785 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 18,500.00 0.00
0790 CONCRETE-CLASS A 08100 CUYD 559.00 559.000 32.200 185.100 217.300 375.00 12,075.00 81,487.50
0795 STEEL REINFORCEMENT 08150 LB 53,473.00 53,473.000 3,080.000 17,706.000 20,786.000 1.15 3,542.00 23,903.90
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0007 BRIDGE-CULVERT-#25682
0800 REMOVE CONCRETE MASONRY 02403 CUYD 22.00 22.000 0.000 0.000 365.00 0.00
0805 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 46.00 46.000 11.500 11.500 60.00 690.00
0810 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 3,500.00 3,500.00
0815 CONCRETE-CLASS A 08100 CUYD 104.00 104.000 68.250 68.250 490.00 33,442.50
0820 STEEL REINFORCEMENT 08150 LB 13,143.00 13,143.000 8,624.500 8,624.500 1.15 9,918.17
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0008 BRIDGE-CULVERT-#25640
0825 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 85.00 85.000 40.000 40.000 60.00 2,400.00
0830 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.000 0.000 8,000.00 0.00
0835 CONCRETE-CLASS A 08100 CUYD 158.00 158.000 113.740 113.740 485.00 55,163.90
0840 STEEL REINFORCEMENT 08150 LB 15,286.00 15,286.000 12,136.000 12,136.000 1.15 13,956.40
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0009 BRIDGE-CULVERT-#25684
0845 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 89.00 89.000 0.000 0.000 60.00 0.00
0850 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 10,500.00 10,500.00
0855 CONCRETE-CLASS A 08100 CUYD 168.00 168.000 168.000 168.000 510.00 85,680.00
0860 STEEL REINFORCEMENT 08150 LB 19,933.00 19,933.000 19,933.000 19,933.000 1.15 22,922.95
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0010 BRIDGE-CULVERT-#25683
0865 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 69.00 69.000 69.000 69.000 60.00 4,140.00
0870 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 5,250.00 5,250.00
0875 CONCRETE-CLASS A 08100 CUYD 139.00 139.000 139.000 139.000 470.00 65,330.00
0880 STEEL REINFORCEMENT 08150 LB 24,077.00 24,077.000 24,077.000 24,077.000 1.15 27,688.55
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0011 BRIDGE-CULVERT-#25755
0885 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 608.00 608.000 608.000 608.000 40.00 24,320.00
0890 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0895 CONCRETE-CLASS A 08100 CUYD 1,068.00 1,068.000 1,068.000 1,068.000 425.00 453,900.00
0900 STEEL REINFORCEMENT 08150 LB 82,711.00 82,711.000 108,666.440 108,666.440 1.15 124,966.40
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0012 BRIDGE-CULVERT-#25754
0905 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 93.00 93.000 93.000 93.000 60.00 5,580.00
0910 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 7,000.00 7,000.00
0915 CONCRETE-CLASS A 08100 CUYD 192.00 192.000 192.000 192.000 465.00 89,280.00
0920 STEEL REINFORCEMENT 08150 LB 19,949.00 19,949.000 19,949.000 19,949.000 1.15 22,941.35
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0013 WATERLINE
0925 SEEDING AND PROTECTION 05985 SQYD 331.00 331.000 0.000 0.000 3.37 0.00
0930 W CAP EXISTING MAIN 14003 EACH 1.00 1.000 0.000 0.000 718.75 0.00
0935 W ENCASEMENT STEEL OPEN CUT RANGE 6 14017 LF 102.00 102.000 102.000 102.000 211.09 21,531.18
0940 W FIRE HYDRANT ASSEMBLY 14019 EACH 1.00 1.000 1.000 1.000 5,550.39 5,550.39
0945 W PIPE DUCTILE IRON 08 INCH 14037 LF 8.00 8.000 0.000 0.000 145.34 0.00
0950 W PIPE DUCTILE IRON 16 INCH 14040 LF 102.00 102.000 0.000 0.000 234.66 0.00
0955 W TIE-IN 16 INCH 14098 EACH 2.00 2.000 0.000 0.000 16,314.35 0.00
0960 W VALVE 16 INCH 14109 EACH 2.00 2.000 0.000 0.000 8,160.66 0.00
0965 W PIPE DUCTILE IRON 14 INCH 14159 LF 744.00 744.000 606.500 606.500 141.29 85,692.38
0970 W TIE-IN 14 INCH 14160 EACH 4.00 4.000 0.000 0.000 13,135.83 0.00
0975 W VALVE 14 INCH 14162 EACH 2.00 2.000 2.000 2.000 8,316.08 16,632.16
8000 LINE STOP-16 IN 14" Line Stops 23503EC EACH 0.00 0.000 0.000 0.000 8,538.73 0.00
8001 W TAPPING SLEEVE AND VALVE SIZE 1 Wet Tap for 14" Water Line 14089 EACH 0.00 0.000 0.000 0.000 17,050.51 0.00
8002 FITTINGS Additional Fittings for Waterline Work 21819NN EACH 0.00 0.000 0.000 0.000 5,021.67 0.00
8003 LABOR Labor required for extra waterline work 22412NN LS 0.00 0.000 0.000 0.000 26,307.61 0.00
8004 COST PLUS WORK Equipment Usage for waterline work 10080NSD DOLL 0.00 0.000 0.000 0.000 27,132.46 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0014 SEWER
0980 SEEDING AND PROTECTION 05985 SQYD 510.00 510.000 0.000 0.000 0.33 0.00
0985 S BYPASS PUMPING STA. 12+05.25 15000 EACH 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0990 S BYPASS PUMPING STA. 12+91.18 15000 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0995 S BYPASS PUMPING STA. 14+82.77 15000 EACH 1.00 1.000 1.000 1.000 2,000.00 2,000.00
1000 S BYPASS PUMPING STA. 16+55 15000 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
1005 S ENCASEMENT CONCRETE 15012 LF 80.00 80.000 80.000 80.000 68.80 5,504.00
1010 S MANHOLE 15092 EACH 13.00 13.000 10.000 10.000 4,238.97 42,389.70
1015 S MANHOLE ABANDON/REMOVE 15093 EACH 7.00 7.000 4.000 4.000 1,995.58 7,982.32
1020 S PIPE PVC 08 INCH 15112 LF 850.00 850.000 1,039.500 1,039.500 70.81 73,606.99
1025 S PIPE PVC 12 INCH 15114 LF 195.00 195.000 0.000 0.000 117.25 0.00
1030 S PIPE PVC 30 INCH 15140 LF 461.00 461.000 502.700 502.700 220.85 111,021.29
1035 S ENCASEMENT STEEL OPEN CUT RANGE 4 INST 15504 LF 342.00 342.000 373.000 373.000 96.58 36,024.34
1040 S ENCASEMENT STEEL OPEN CUT RANGE 6 INST 15506 LF 132.00 132.000 0.000 0.000 129.81 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0015 SIGNING
1045 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 892.38 892.380 0.000 0.000 17.00 0.00
1050 STEEL POST TYPE 1 2 1/2" POST 06410 LF 48.00 48.000 0.000 0.000 20.00 0.00
1055 STEEL POST TYPE 1 2" POST 06410 LF 1,248.00 1,248.000 0.000 0.000 13.00 0.00
1060 CLASS A CONCRETE FOR SIGNS 06490 CUYD 3.50 3.500 0.000 0.000 50.00 0.00
1065 GMSS TYPE D 21596ND EACH 8.00 8.000 0.000 0.000 150.00 0.00
1070 GMSS TYPE D 21596ND EACH 4.00 4.000 0.000 0.000 150.00 0.00
1075 BARCODE SIGN INVENTORY 24631EC EACH 219.00 219.000 0.000 0.000 10.00 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0016 SIGNALIZATION
1080 CONDUIT-1 IN 04792 LF 10.00 10.000 0.000 0.000 11.11 0.00
1085 CONDUIT-1 1/4 IN 04793 LF 40.00 40.000 0.000 0.000 13.64 0.00
1090 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 1.00 1.000 0.000 0.000 454.55 0.00
1095 TRENCHING AND BACKFILLING 04820 LF 40.00 40.000 0.000 0.000 4.04 0.00
1100 LOOP WIRE 04830 LF 1,050.00 1,050.000 0.000 0.000 0.51 0.00
1105 CABLE-NO. 14/5C 04844 LF 1,843.00 1,843.000 0.000 0.000 2.02 0.00
1110 CABLE-NO. 14/1 PAIR 04850 LF 1,098.00 1,098.000 0.000 0.000 2.02 0.00
1115 LOOP SAW SLOT AND FILL 04895 LF 420.00 420.000 0.000 0.000 8.08 0.00
1120 TEMP RELOCATION OF SIGNAL HEAD 20094ES835 EACH 6.00 6.000 0.000 0.000 151.52 0.00
1125 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 11.00 11.000 0.000 0.000 328.28 0.00
1130 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 2.00 2.000 0.000 0.000 328.29 0.00
1135 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 0.000 0.000 2,777.78 0.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0017 DEMOBILIZATION &/OR MOBILIZATION
1140 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 906,750.00 906,750.00
1145 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 290,000.00 0.00

SUBTOT

$942,192.00

$6,462,120.21

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0530-1-0I

PIPE, HDPE M294

EACH

427.00 0012 $184.016000 $74,646.09

0535-1-0I

PIPE, HDPE M294

EACH

71.00 0012 $232.776000 $15,700.74

0750-1-0I

I BEAM, TYPE 4

LF

4,277.00 0023 $234.500000 $1,002,938.08

0530-1-0A

PIPE, HDPE M294

EACH

427.00 0021 $184.016000 $-74,646.09

0750-1-0A

I BEAM, TYPE 4

LF

2,851.00 0025 $234.500000 -668,547.22 $-668,547.22
SUBTOT

$350,091.60