Report_Id:   211003   Est NO  0082

Date:09/16/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 211003 Estimate Number 0082 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 08/08/2024  TO  08/21/2024
Date Approved 09/02/2024
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 03/04/2024

Current Contract Amount

$22,312,910.57

Total to Date

Prev to Date

This Estimate

Original Amount

$20,777,172.14

Total Earnings

$22,127,043.47

$22,123,702.55

$3,340.92

Percent Complete

99.17

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$185,867.10

Gross Earnings

$22,127,043.47

$22,123,702.55

$3,340.92

Total Change Orders

$1,535,738.43

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$22,127,043.47

$22,123,702.55

$3,340.92

Contract Id 211003

Change Order Summary

County MADISON
Estimate Nbr 0082 Project Number FD04 SPP 076 NEW ROUTE
Contractor THE ALLEN COMPANY INC Period 08/08/2024  TO  08/21/2024
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 For additional waterline work and items not included Approved 08/30/2022 $439,230.44 5.0
002 Cost Plus, Security plates and alum. railing change Approved 04/26/2024 $37,957.55 11.0
003 Pedestrian Detectors and Radar Approved 03/02/2023 $17,755.50 1.0
004 KY 1016 Roundabout Approved 09/22/2023 $766,652.96 60.0
005 Class B Concrete, Barricades, and Clearing Approved 03/06/2024 $49,560.74 2.0
006 Concrete Island, Radar Add., Striping Changes Approved 03/07/2024 $216,566.64 17.0
007 Cost Plus work for Type 4 concrete median along KY 21 Approved 06/25/2024 $8,014.60 4.0
 
 
 
 

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 211003

COMMONWEALTH OF KENTUCKY

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

TRANSPORTATION CABINET

Primary Project Number DE0760NEW2103
Estimate Nbr 0082 Period 08/08/2024  TO  08/21/2024
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 91,226.000 88,439.510 88,439.510 18.45 1,631,708.95
0010 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 11,883.00 12,487.000 11,237.340 11,237.340 57.50 646,147.05
0015 TRAFFIC BOUND BASE 00020 TON 174.00 174.000 76.050 76.050 18.45 1,403.12
0020 CRUSHED AGGREGATE SIZE NO 2 00078 TON 65,111.00 65,111.000 56,694.470 56,694.470 17.75 1,006,326.84
0025 ASPHALT SEAL AGGREGATE 00100 TON 269.00 269.000 286.800 286.800 90.00 25,812.00
0030 ASPHALT SEAL COAT 00103 TON 32.00 32.000 34.360 34.360 875.00 30,065.00
0035 LEVELING & WEDGING PG64-22 (REVISED: 1-27-21) 00190 TON 256.00 372.000 264.440 264.440 85.00 22,477.40
0040 CL2 ASPH BASE 1.00D PG64-22 00212 TON 9,425.00 9,425.000 5,241.030 5,241.030 73.15 383,381.34
0045 CL3 ASPH BASE 1.00D PG64-22 00214 TON 22,587.00 23,708.000 25,265.830 25,265.830 69.35 1,752,185.31
0050 CL2 ASPH BASE 0.75D PG64-22 00221 TON 4,857.00 4,857.000 5,870.060 5,870.060 74.80 439,080.48
0055 CL2 ASPH SURF 0.38D PG64-22 00301 TON 2,792.00 2,868.000 4,805.320 4,805.320 85.05 408,692.46
0060 CL2 ASPH SURF 0.38B PG64-22 00307 TON 5,338.00 5,587.000 1,793.220 1,793.220 86.00 154,216.92
0065 ASPHALT MATERIAL FOR TACK 00356 TON 106.00 106.000 46.490 46.490 700.00 32,543.00
0070 ASPHALT CURING SEAL 00358 TON 59.00 61.580 58.900 58.900 700.00 41,230.00
0075 CL3 ASPH SURF 0.38B PG64-22 00388 TON 5,115.00 5,115.000 7,159.020 7,159.020 86.00 615,675.72
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 94.00 106.000 84.500 84.500 85.00 7,182.50
0095 SAND FOR BLOTTER 02702 TON 147.00 153.450 132.980 132.980 38.50 5,119.73
1150 SUBGRADE REINFORCEMENT (ADDED: 1-20-21) 24276EC SQYD 129,204.00 129,204.000 83,480.950 83,480.950 2.75 229,572.61
8036 JPC PAVEMENT-8 IN 02084 SQYD 0.00 544.000 1,055.000 1,055.000 155.42 163,968.10
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 1.000 1.000 5,000.00 5,000.00
0105 STANDARD CURB AND GUTTER 01810 LF 720.00 720.000 919.500 919.500 21.55 19,815.22
0110 ISLAND CURB AND GUTTER 01825 LF 16,919.00 16,919.000 16,709.000 16,709.000 17.00 284,053.00
0115 ISLAND HEADER CURB TYPE 2 01891 LF 100.00 140.000 141.000 141.000 37.50 5,287.50
0120 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 23.00 23.000 19.000 19.000 10.00 190.00
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 5,206.000 3,621.000 3,621.000 3.60 13,035.60
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 647,917.00 647,917.000 671,769.600 671,769.600 4.05 2,720,666.88
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 38,857.500 38,857.500 5.50 213,716.25
0160 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,356.25 1,356.250 1,196.250 1,196.250 19.00 22,728.75
0165 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 10.00 10.000 11.000 11.000 40.00 440.00
0170 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 4.000 4.000 2,400.00 9,600.00
0175 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 5.00 5.000 4.000 4.000 2,300.00 9,200.00
0180 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 1.000 1.000 2,100.00 2,100.00
0185 TEMP GUARDRAIL 02397 LF 187.50 187.500 153.750 153.750 8.50 1,306.87
0190 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 56.00 56.000 56.000 56.000 96.75 5,418.00
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 2,800.140 2,800.140 28.25 79,103.95
0205 CHANNEL LINING CLASS III 02484 TON 623.00 623.000 1,121.960 1,121.960 29.25 32,817.33
0210 CLEARING AND GRUBBING (APPROXIMATELY 92.48 ACRES) 02545 LS 1.00 1.000 1.000 1.000 118,000.00 118,000.00
0215 TEMPORARY SIGNS 02562 SQFT 460.00 460.000 1,533.813 1,533.813 9.00 13,804.31
0220 EDGE KEY 02585 LF 40.00 40.000 40.000 40.000 42.00 1,680.00
0225 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 64,848.00 64,848.000 71,754.330 71,754.330 1.55 111,219.21
0230 HANDRAIL-TYPE A-1 02611 LF 1,905.00 1,905.000 1,905.000 1,905.000 70.00 133,350.00
0235 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0240 DIVERSIONS (BY-PASS DETOURS) JOHNSON SHOP ROAD 02651 LS 1.00 1.000 1.000 1.000 11,750.00 11,750.00
0245 DIVERSIONS (BY-PASS DETOURS) KY-1016 02651 LS 1.00 1.000 1.000 1.000 11,750.00 11,750.00
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 1.000 1.000 24,500.00 24,500.00
0265 TEMP SILT FENCE 02701 LF 18,735.00 18,735.000 19,179.000 19,179.000 1.80 34,522.20
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 93.000 181.000 181.000 125.00 22,625.00
0280 SILT TRAP TYPE C 02705 EACH 93.00 93.000 47.000 47.000 175.00 8,225.00
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 81.000 81.000 1.00 81.00
0295 CLEAN SILT TRAP TYPE C 02708 EACH 186.00 186.000 3.000 3.000 1.00 3.00
0300 CLEAN TEMP SILT FENCE 02709 LF 37,470.00 37,470.000 315.000 315.000 0.01 3.15
0305 SIDEWALK-4 IN CONCRETE 02720 SQYD 167.00 167.000 309.610 309.610 55.00 17,028.55
0310 STAKING 02726 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0315 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 3,500.00 3,500.00
0320 CONC MEDIAN BARRIER TYPE 9C1 03144 LF 100.00 100.000 36.580 36.580 155.00 5,669.90
0325 EROSION CONTROL BLANKET 05950 SQYD 25,505.00 25,505.000 31,963.275 31,963.275 1.70 54,337.56
0330 TEMP MULCH 05952 SQYD 447,598.00 447,598.000 71,728.000 71,728.000 0.01 717.28
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 16.675 16.675 900.00 15,007.50
0345 MAINTENANCE FERTILIZER 05964 TON 21.30 21.300 10.000 10.000 900.00 9,000.00
0350 SEEDING AND PROTECTION 05985 SQYD 284,056.00 284,056.000 272,134.517 272,134.517 0.33 89,804.39
0355 SPECIAL SEEDING CROWN VETCH 05989 SQYD 31,643.00 31,643.000 63,224.527 63,224.527 0.21 13,277.15
0360 SODDING 05990 SQYD 15,809.00 15,809.000 7,935.000 7,935.000 5.50 43,642.50
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 24,461.000 24,461.000 0.20 4,892.20
0375 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 103,632.00 11,471.000 11,034.000 11,034.000 0.22 2,427.48
0380 PAVE STRIPING REMOVAL-4 IN 06530 LF 197.00 197.000 803.000 803.000 5.00 4,015.00
0385 PAVE STRIPING-THERMO-4 IN W 06540 LF 1,082.00 1,082.000 1,260.000 1,260.000 1.50 1,890.00
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 269.00 269.000 483.000 483.000 8.00 3,864.00
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 59.000 59.000 80.00 4,720.00
0410 PAVE MARKING-THERMO COMB ARROW 06575 EACH 23.00 23.000 16.000 16.000 110.00 1,760.00
0415 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 138.00 138.000 73.000 73.000 7.50 547.50
0420 PAVEMENT MARKER TYPE V-MW 06589 EACH 77.00 0.000 0.000 0.000 35.00 0.00
0425 PAVEMENT MARKER TYPE V-BY 06591 EACH 340.00 0.000 0.000 0.000 35.00 0.00
0430 PAVEMENT MARKING REMOVAL 06598 SQFT 4,938.00 4,938.000 399.000 399.000 2.00 798.00
0435 FUEL ADJUSTMENT 10020NS DOLL 226,644.00 226,644.000 510,663.450 510,663.450 1.00 510,663.45
0440 ASPHALT ADJUSTMENT 10030NS DOLL 138,632.00 138,632.000 632,927.980 632,927.980 1.00 632,927.98
0445 SHOULDER RUMBLE STRIPS-SAWED 20362ES403 LF 32,630.00 32,630.000 32,599.000 32,599.000 0.18 5,867.82
0450 CENTERLINE RUMBLE STRIPS 20458ES403 LF 16,315.00 16,315.000 16,300.000 16,300.000 0.18 2,934.00
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 11,775.000 11,775.000 0.90 10,597.50
0465 DETECTABLE WARNINGS 23158ES505 SQFT 44.00 44.000 412.330 412.330 32.50 13,400.72
0470 REMOVE THERMOPLASTIC ARROWS 23875NC EACH 16.00 16.000 33.000 33.000 100.00 3,300.00
8007 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 0.00 1.000 3.000 3.000 2,528.34 7,585.02
8008 CHANNEL LINING CLASS IV 02488 CUYD 0.00 2,000.000 1,495.000 1,495.000 27.85 41,635.75
8009 SECURITY PLATE ASSEMBLY 24585EC EACH 0.00 76.000 72.000 72.000 287.50 20,700.00
8010 BARRICADE-TYPE III 02014 EACH 0.00 40.000 20.000 20.000 200.00 4,000.00
8020 STANDARD CURB AND GUTTER 01810 LF 0.00 1,124.000 0.000 0.000 34.66 0.00
8021 ISLAND CURB AND GUTTER 01825 LF 0.00 1,104.000 2,375.000 2,375.000 31.64 75,145.00
8028 TRENCHING AND BACKFILLING 04820 LF 0.00 1,194.000 0.000 0.000 8.91 0.00
8029 STANDARD HEADER CURB 01875 LF 0.00 297.000 305.000 305.000 37.31 11,379.55
8031 REMOVE CURB AND GUTTER 01812 LF 0.00 495.000 458.000 458.000 20.75 9,503.50
8032 REMOVE HEADWALL 02625 EACH 0.00 0.000 0.000 0.000 745.00 0.00
8037 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 0.00 1,077.000 4,042.000 4,042.000 7.35 29,708.70
8038 PAVE MARKING-DOTTED LANE EXTEN 06572 LF 0.00 140.000 219.000 219.000 7.35 1,609.65
8039 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 0.00 64.000 0.000 0.000 57.75 0.00
8040 PAVE MARK-THERMO-X-WALK-24 IN 23261EC LF 0.00 32.000 0.000 0.000 12.60 0.00
8056 ROADWAY EXCAVATION 02200 CUYD 0.00 794.000 794.000 794.000 29.75 23,621.50
8058 MAINTAIN & CONTROL TRAFFIC 02650 LS 0.00 1.000 1.000 1.000 10,667.50 10,667.50
8059 STAKING 02726 LS 0.00 1.000 1.000 1.000 5,000.00 5,000.00
8064 PAVE STRIPING-DUR TY 1-6 IN W 06556 LF 0.00 2,000.000 1,084.000 1,084.000 8.40 9,105.60
8065 PAVE STRIPING-DUR TY 1-6 IN Y 06557 LF 0.00 2,000.000 1,084.000 1,084.000 8.40 9,105.60
8066 PAVE STRIPING-PERM PAINT-6 IN 06515 LF 0.00 5,100.000 10,140.000 10,140.000 0.32 3,244.80
8067 PAVE STRIPING-THERMO-6 IN W 06542 LF 0.00 48,216.000 40,401.000 40,401.000 1.31 52,925.31
8068 PAVE STRIPING-THERMO-6 IN Y 06543 LF 0.00 47,016.000 45,491.000 45,491.000 1.31 59,593.21
8069 PAVE MARKING-THERMO ONLY 06576 EACH 0.00 5.000 4.000 4.000 288.75 1,155.00
8070 PAVE STRIPING-THERMO-12 IN W 06546 LF 0.00 300.000 1,061.000 1,061.000 7.35 7,798.35
8071 INLAID PAVEMENT MARKER 24489EC EACH 0.00 421.000 493.000 493.000 36.75 18,117.75
8074 CONCRETE-CLASS B Concrete for RoW Fence 02555 CUYD 0.00 75.000 69.500 69.500 519.75 36,122.62
8084 COST PLUS WORK Right of Way Fence Removal 10080NSD DOLL 0.00 730.710 730.710 730.710 1.00 730.71
8085 COST PLUS WORK Clearing and Grubbing 10080NSD DOLL 0.00 1,848.780 1,848.780 1,848.780 1.00 1,848.78
8086 COST PLUS WORK Type 4 Concrete Median 10080NSD DOLL 0.00 8,014.600 8,014.600 8,014.600 1.00 8,014.60
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0003 DRAINAGE
0475 ENTRANCE PIPE-15 IN 00440 LF 488.00 488.000 500.000 500.000 40.00 20,000.00
0480 ENTRANCE PIPE-18 IN 00441 LF 140.00 140.000 168.000 168.000 46.00 7,728.00
0485 ENTRANCE PIPE-24 IN 00443 LF 354.00 354.000 354.000 354.000 58.00 20,532.00
0490 CULVERT PIPE-18 IN 00462 LF 265.00 265.000 265.000 265.000 73.00 19,345.00
0495 CULVERT PIPE-24 IN 00464 LF 460.00 460.000 456.000 456.000 82.00 37,392.00
0500 CULVERT PIPE-30 IN 00466 LF 149.00 149.000 149.000 149.000 98.00 14,602.00
0505 CULVERT PIPE-30 IN CMP NO ALTERNATE 00466 LF 12.00 12.000 6.000 6.000 200.00 1,200.00
0510 CULVERT PIPE-36 IN 00468 LF 324.00 324.000 358.000 358.000 145.00 51,910.00
0515 CULVERT PIPE-42 IN 00469 LF 526.00 526.000 526.000 526.000 188.00 98,888.00
0520 CULVERT PIPE-48 IN 00470 LF 125.00 125.000 125.000 125.000 200.00 25,000.00
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 9,561.000 9,561.000 30.00 286,830.00
0535 STORM SEWER PIPE-18 IN 00522 LF 1,452.00 1,452.000 1,466.000 1,466.000 36.00 52,776.00
0540 PERFORATED PIPE-4 IN 01000 LF 15,364.00 15,364.000 13,530.000 13,530.000 5.58 75,497.40
0545 NON-PERFORATED PIPE-4 IN 01010 LF 512.00 512.000 388.000 388.000 15.00 5,820.00
0550 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 4.00 4.000 3.000 3.000 650.00 1,950.00
0555 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 33.00 33.000 28.000 28.000 800.00 22,400.00
0560 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 3.00 3.000 1.000 1.000 800.00 800.00
0565 PIPE CULVERT HEADWALL-30 IN 01210 EACH 1.00 1.000 0.750 0.750 1,765.00 1,323.75
0570 PIPE CULVERT HEADWALL-36 IN 01212 EACH 2.00 2.000 2.000 2.000 2,075.00 4,150.00
0575 PIPE CULVERT HEADWALL-42 IN 01214 EACH 8.00 8.000 8.000 8.000 3,000.00 24,000.00
0580 PIPE CULVERT HEADWALL-48 IN 01216 EACH 2.00 2.000 2.000 2.000 3,125.00 6,250.00
0585 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 13.00 13.000 14.000 14.000 1,600.00 22,400.00
0590 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 3.00 3.000 3.000 3.000 1,600.00 4,800.00
0595 SLOPED BOX OUTLET TYPE 1-24 IN 01434 EACH 2.00 2.000 2.000 2.000 2,625.00 5,250.00
0600 S & F BOX INLET-OUTLET-18 IN 01450 EACH 6.00 6.000 6.000 6.000 2,500.00 15,000.00
0605 S & F BOX INLET-OUTLET-24 IN 01451 EACH 4.00 4.000 2.000 2.000 3,850.00 7,700.00
0610 S & F BOX INLET-OUTLET-30 IN 01452 EACH 1.00 1.000 1.000 1.000 4,975.00 4,975.00
0615 S & F BOX INLET-OUTLET-36 IN 01453 EACH 2.00 2.000 2.000 2.000 7,600.00 15,200.00
0620 CURB BOX INLET TYPE A 01456 EACH 88.00 88.000 88.000 88.000 4,415.00 388,520.00
0625 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 2.000 2.000 4,915.00 9,830.00
0630 DROP BOX INLET TYPE 5D 01511 EACH 1.00 1.000 1.000 1.000 6,595.00 6,595.00
0635 PIPE CULVERT HEADWALL-54 IN 24026EC EACH 2.00 2.000 1.500 1.500 3,825.00 5,737.50
0640 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 10.00 10.000 10.000 10.000 1,100.00 11,000.00
0645 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 1.00 1.000 1.000 1.000 1,225.00 1,225.00
0650 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 2.00 2.000 2.000 2.000 1,525.00 3,050.00
0655 HEADWALL (SLOPED & FLARED HDWL.) 24575ES610 EACH 2.00 2.000 2.000 2.000 4,000.00 8,000.00
0660 STEEL ENCASEMENT PIPE 12 IN 24668EC LF 1,408.00 1,408.000 1,408.000 1,408.000 62.00 87,296.00
8006 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 0.00 30,000.000 18,472.000 18,472.000 2.00 36,944.00
8012 COST PLUS WORK Ditch line work on old berea bypass at intersection with 25 10080NSD DOLL 0.00 4,189.320 4,189.320 4,189.320 1.00 4,189.32
8022 CULVERT PIPE-24 IN 00464 LF 0.00 59.500 59.500 59.500 185.00 11,007.50
8023 STORM SEWER PIPE-15 IN 00521 LF 0.00 137.000 137.000 137.000 70.00 9,590.00
8024 CURB BOX INLET TYPE A 01456 EACH 0.00 2.000 2.000 2.000 7,685.00 15,370.00
8030 LIP HEADER CURB MOD 01884 LF 0.00 284.000 384.000 384.000 36.02 13,831.68
8033 REMOVE HEADWALL 02625 EACH 0.00 2.000 2.000 2.000 745.00 1,490.00
8034 FLUME INLET TYPE 1 01690 EACH 0.00 3.000 5.000 5.000 5,988.94 29,944.70
8035 PAVED DITCH TYPE 1 02157 SQYD 0.00 25.000 0.000 0.000 370.32 0.00
8060 PIPE CULVERT HEADWALL-24 IN EQUIV 01209 EACH 0.00 2.000 2.000 2.000 4,773.00 9,546.00
Project DE0760NEW2103 Fed/State Project Number FD04 SPP 076 NEW ROUTE Category 0004 BRIDGE-#25639
0665 STRUCTURE GRANULAR BACKFILL 02231 CUYD 202.00 202.000 850.900 850.900 30.00 25,527.00
0670 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 658.00 658.000 658.000 658.000 2.25 1,480.50
0675 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 164.00 164.000 164.000 164.000 2.25 369.00
0680 MASONRY COATING 02998 SQYD 1,363.80 1,363.800 1,363.800 1,363.800 15.00 20,457.00
0685 STRUCTURE EXCAVATION-COMMON 08001 CUYD 871.50 871.500 796.900 796.900 25.00 19,922.50
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 767.00 767.000 729.770 729.770 30.00 21,893.10
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 807.60 807.600 807.600 807.600 535.00 432,066.00
0725 CONCRETE-CLASS AA 08104 CUYD 1,278.60 1,278.600 1,278.600 1,278.600 638.00 815,746.80
0730 STEEL REINFORCEMENT 08150 LB 131,988.00 131,988.000 131,988.000 131,988.000 1.15 151,786.20
0735 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 346,901.00 346,901.000 346,901.000 346,901.000 1.25 433,626.25
0740 STRUCTURAL STEEL 2,294 LBS 08160 LS 1.00 1.000 1.000 1.000 5,200.00 5,200.00
0745 APPROACH SLAB 08500 SQYD 332.00 332.000 332.000 332.000 162.00 53,784.00
0750 PRECAST PC I BEAM TYPE 4 08634 LF 4,277.00 4,277.000 4,277.000 4,277.000 325.00 1,390,025.00
0755 BICYCLE RAIL 23849EC LF 541.00 0.000 0.000 0.000 64.00 0.00
8005 ARMORED EDGE FOR CONCRETE 03299 LF 0.00 100.000 0.000 0.000 178.50 0.00
8011 BICYCLE RAIL 23849EC LF 0.00 541.000 541.000 541.000 86.03 46,542.23
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 1.000 1.000 18,500.00 18,500.00
0790 CONCRETE-CLASS A 08100 CUYD 559.00 559.000 559.000 559.000 375.00 209,625.00
0795 STEEL REINFORCEMENT 08150 LB 53,473.00 53,473.000 53,473.000 53,473.000 1.15 61,493.95
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 22.100 22.100 60.00 1,326.00
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 95.250 95.250 490.00 46,672.50
0820 STEEL REINFORCEMENT 08150 LB 13,143.00 13,143.000 12,036.500 12,036.500 1.15 13,841.97
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 1.000 1.000 8,000.00 8,000.00
0835 CONCRETE-CLASS A 08100 CUYD 158.00 158.000 158.000 158.000 485.00 76,630.00
0840 STEEL REINFORCEMENT 08150 LB 15,286.00 15,286.000 15,286.000 15,286.000 1.15 17,578.90
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 2.000 2.000 145.34 290.68
0950 W PIPE DUCTILE IRON 16 INCH 14040 LF 102.00 102.000 196.000 196.000 234.66 45,993.36
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 2.000 2.000 8,160.66 16,321.32
0965 W PIPE DUCTILE IRON 14 INCH 14159 LF 744.00 744.000 738.500 738.500 141.29 104,342.66
0970 W TIE-IN 14 INCH 14160 EACH 4.00 4.000 4.000 4.000 13,135.83 52,543.32
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 6.000 4.000 4.000 21,800.98 87,203.92
8001 W TAPPING SLEEVE AND VALVE SIZE 1 Wet Tap for 14" Water Line 14089 EACH 0.00 6.000 2.000 2.000 28,724.37 57,448.74
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 1.000 1.000 2,000.00 2,000.00
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 12.000 12.000 4,238.97 50,867.64
1015 S MANHOLE ABANDON/REMOVE 15093 EACH 7.00 7.000 6.000 6.000 1,995.58 11,973.48
1020 S PIPE PVC 08 INCH 15112 LF 850.00 850.000 1,123.500 1,123.500 70.81 79,555.03
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 342.00 342.000 379.000 379.000 96.58 36,603.82
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 1,047.880 1,347.793 1,347.793 17.00 22,912.48
1050 STEEL POST TYPE 1 2 1/2" POST 06410 LF 48.00 86.000 481.647 481.647 20.00 9,632.94
1055 STEEL POST TYPE 1 2" POST 06410 LF 1,248.00 1,248.000 1,332.193 1,332.193 13.00 17,318.50
1060 CLASS A CONCRETE FOR SIGNS 06490 CUYD 3.50 3.500 7.590 7.590 50.00 379.50
1065 GMSS TYPE D 21596ND EACH 8.00 8.000 19.000 19.000 150.00 2,850.00
1070 GMSS TYPE D 21596ND EACH 4.00 4.000 0.000 0.000 150.00 0.00
1075 BARCODE SIGN INVENTORY 24631EC EACH 219.00 259.000 284.000 284.000 10.00 2,840.00
8083 MAINTAIN & CONTROL TRAFFIC Maintain and Control Traffic for Concrete Island 02650 LS 0.00 1.000 1.000 1.000 1,535.50 1,535.50
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 50.000 50.000 13.64 682.00
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 50.000 50.000 4.04 202.00
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 11.000 11.000 328.28 3,611.08
1130 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 2.00 2.000 4.000 4.000 328.29 1,313.16
1135 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 1.000 1.000 2,777.78 2,777.78
8013 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 0.00 2.000 2.000 2.000 2,100.00 4,200.00
8014 INSTALL RADAR ADVANCE DETECTOR TYPE B 26120EC EACH 0.00 2.000 2.000 2.000 2,100.00 4,200.00
8015 REMOVE SIGNAL EQUIPMENT 24955ED EACH 0.00 1.000 1.000 1.000 2,887.50 2,887.50
8016 CABLE-NO. 14/7C 04845 LF 0.00 2,800.000 2,520.000 2,520.000 2.10 5,292.00
8017 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 0.00 2.000 2.000 2.000 525.00 1,050.00
8018 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 0.00 2.000 2.000 2.000 315.00 630.00
8019 INSTALL SIGNAL PEDESTAL 23222EC EACH 0.00 2.000 2.000 2.000 2,100.00 4,200.00
8041 POLE 40 FT MTG HT 04701 EACH 0.00 12.000 0.000 0.000 2,427.73 0.00
8042 BRACKET 6 FT 04721 EACH 0.00 5.000 0.000 0.000 1,250.00 0.00
8043 BRACKET 15 FT 04725 EACH 0.00 7.000 0.000 0.000 707.42 0.00
8044 POLE BASE 04740 EACH 0.00 12.000 2.000 10.000 12.000 1,670.46 3,340.92 20,045.52
8045 TRANSFORMER BASE 04750 EACH 0.00 12.000 0.000 0.000 750.91 0.00
8046 LIGHTING CONTROL EQUIPMENT 04761 EACH 0.00 1.000 0.000 0.000 27,284.09 0.00
8047 FUSED CONNECTOR KIT 04780 EACH 0.00 30.000 0.000 0.000 194.09 0.00
8048 CONDUIT-2 IN 04795 LF 0.00 361.000 0.000 0.000 22.27 0.00
8049 WIRE-NO. 12 04832 LF 0.00 1,845.000 0.000 0.000 0.71 0.00
8050 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 0.00 6.000 0.000 0.000 2,059.70 0.00
8051 BORE AND JACK CONDUIT 21543EN LF 0.00 502.000 0.000 0.000 31.18 0.00
8052 LED LUMINAIRE 24589ED EACH 0.00 12.000 0.000 0.000 705.30 0.00
8053 TEMPORARY LIGHTING 20454NS835 LS 0.00 1.000 1.000 1.000 52,871.22 52,871.22
8054 PVC CONDUIT-1 1/4 IN-SCHEDULE 80 24900EC LF 0.00 1,335.000 0.000 0.000 7.80 0.00
8055 WIRE-NO. 10 23778EC LF 0.00 5,703.000 0.000 0.000 1.06 0.00
8075 INSTALL STEEL STRAIN POLE 04932 EACH 0.00 4.000 4.000 4.000 5,472.60 21,890.40
8076 MESSENGER-15400 LB 04886 LF 0.00 645.000 645.000 645.000 8.99 5,798.55
8077 INSTALL COORDINATING UNIT 20390NS835 EACH 0.00 1.000 0.000 0.000 1,942.64 0.00
8078 INSTALL SIGNAL CONTROLLER-TY ATC 24908EC EACH 0.00 1.000 1.000 1.000 9,939.17 9,939.17
8079 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 0.00 18.000 14.250 14.250 892.13 12,712.85
8080 REMOVE SIGNAL EQUIPMENT 24955ED EACH 0.00 1.000 1.000 1.000 4,557.92 4,557.92
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 0.250 0.250 290,000.00 72,500.00
8057 MOBILIZATION 02568 LS 0.00 1.000 1.000 1.000 27,500.00 27,500.00
8082 MOBILIZATION Mobilization for Concrete Island 02568 LS 0.00 1.000 1.000 1.000 2,000.00 2,000.00

SUBTOT

$3,340.92

$22,127,043.25

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

0750-1-0A

I BEAM, TYPE 4

LF

1,426.00 0026 $234.500000 $-334,390.86

0535-1-0A

PIPE, HDPE M294

EACH

71.00 0028 $232.776000 $-15,700.74
SUBTOT

$0.00