Report_Id:ESTIMATE FINAL updated 6-26-09

Date:12/26/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051137 Estimate Number 0055 Estimate Type  FINAL
District Office COVINGTON (06300)  Franxman, Robert E. P.E.

Contractor CENTRAL ROCK MINERAL COMPANY LLC ADDR SN 0 VC Code VC0000097757
3009 ATKINSON AVENUE
SUITE 400
LEXINGTON , KY , 40509
Pay Period 02/21/2009  TO  06/26/2013
Date Approved 12/26/2013
Primary Proj Number DE05900170537
Project No. FD04 059 0017 009-016
Primary County KENTON
Name of Road COVINGTON-INDEPENDENCE ROAD (KY 17) JL01
Description Madison Road from (KY 16) to Apple Drive
     
     
Date Let 08/05/2005 Formal Acceptance 10/07/2008
Date Awarded 08/12/2005 Date Work Began 09/19/2005
Date Contract Executed 08/30/2005 Open To Traffic 11/30/2007
Date NTP Issued 08/30/2005 Actual Completion Date 11/30/2007

Current Contract Amount

$8,522,179.64

Total to Date

Prev to Date

This Estimate

Original Amount

$7,830,839.13

Total Earnings

$8,208,782.37

$8,141,864.66

$66,917.71

Percent Complete

96.32

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$313,397.26

Gross Earnings

$8,208,782.37

$8,141,864.66

$66,917.71

Total Change Orders

$691,340.51

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$8,208,782.38

$8,141,864.67

$66,917.71

Contract Id 051137

Change Order Summary

County KENTON
Estimate Nbr 0055 Project Number FD04 059 0017 009-016
Contractor CENTRAL ROCK MINERAL COMPANY LLC Period 02/21/2009  TO  06/26/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Fuel and Asphalt Adjustments - Granular Embankment Approved 03/22/2007 $691,340.51 19.0
002 Lot Pay Adjustment Override Approved 03/15/2013 $0.00 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

DE05900170537 0440 EMBANKMENT IN PLACE FUEL 0005

0.00

$0.00

$2,783.54

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0011

0.00

$0.00

$11.12

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0016

0.00

$0.00

$1,073.97

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0017

0.00

$0.00

$571.15

DE05900170537 0440 EMBANKMENT IN PLACE FUEL 0018

0.00

$0.00

$699.84

DE05900170537 0440 EMBANKMENT IN PLACE FUEL 0018

0.00

$0.00

$2.80

DE05900170537 0440 EMBANKMENT IN PLACE FUEL 0018

0.00

$0.00

$270.02

DE05900170537 0440 EMBANKMENT IN PLACE FUEL 0018

0.00

$0.00

$143.60

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0019

0.00

$0.00

$841.20

DE05900170537 0030 DRAINAGE BLANKET-EMBANKMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0019

0.00

$0.00

$13.97

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0019

0.00

$0.00

$2,520.15

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$10,821.53

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$15,192.92

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$3,274.52

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0023

0.00

$0.00

$2,069.27

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0023

0.00

$0.00

$26,184.45

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0023

0.00

$0.00

$63.82

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$618.87

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$866.65

DE05900170537 0030 DRAINAGE BLANKET-EMBANKMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$321.51

DE05900170537 0030 DRAINAGE BLANKET-EMBANKMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$612.89

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$1,514.50

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$240.23

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$2,392.08

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$3,419.83

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$349.53

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$5.65

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$2,118.04

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$2,286.60

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$-5.83

DE05900170537 0030 DRAINAGE BLANKET-EMBANKMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$-3.03

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$-14.27

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$15,244.73

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$45,083.48

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$-22.54

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$-3.29

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0026

0.00

$0.00

$-19.96

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0027

0.00

$0.00

$16,440.34

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0027

0.00

$0.00

$32,458.12

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0028

0.00

$0.00

$2.37

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0028

0.00

$0.00

$4.68

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0029

0.00

$0.00

$4,104.28

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0029

0.00

$0.00

$19,051.54

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0031

0.00

$0.00

$3,196.40

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0031

0.00

$0.00

$4,857.58

DE05900170537 0030 DRAINAGE BLANKET-EMBANKMENT FUEL OR ASPHALT PRICE ADJUSTMENT 0033

0.00

$0.00

$-945.34

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0036

0.00

$0.00

$47.26

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0038

0.00

$0.00

$2,147.85

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0038

0.00

$0.00

$2,545.45

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0038

0.00

$0.00

$-47.26

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0039

0.00

$0.00

$46.58

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0039

0.00

$0.00

$329.36

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0039

0.00

$0.00

$439.12

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0040

0.00

$0.00

$-826.89

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0040

0.00

$0.00

$574.09

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 ASPHALT LOT PAY ADJUSTMENT 0040

0.00

$0.00

$8,861.57

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0041

0.00

$0.00

$-184.08

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0041

0.00

$0.00

$86.64

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0041

0.00

$0.00

$1,434.68

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0042

0.00

$0.00

$1,592.60

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0042

0.00

$0.00

$5,221.04

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0042

0.00

$0.00

$9,993.58

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0043

0.00

$0.00

$15.92

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0043

0.00

$0.00

$363.55

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0043

0.00

$0.00

$808.02

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0043

0.00

$0.00

$1,659.12

DE05900170537 0010 DGA BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-2,383.39

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-54,026.77

DE05900170537 0060 CL2 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-2,069.82

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-6,407.96

DE05900170537 0070 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-146,143.93

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-1,246.55

DE05900170537 0090 CL2 ASPH SURF 0.38C PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-9,133.47

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-3,093.80

DE05900170537 0100 CL3 ASPH SURF 0.50B PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-18,855.15

DE05900170537 0440 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0048

0.00

$0.00

$-12,460.86

Contract Id 051137

COMMONWEALTH OF KENTUCKY

County KENTON
Contract No

TRANSPORTATION CABINET

Primary Project Number DE05900170537
Estimate Nbr 0055 Period 02/21/2009  TO  06/26/2013
Contractor CENTRAL ROCK MINERAL COMPANY LLC
 
Project DE05900170537 Fed/State Project Number FD04 059 0017 009-016 Category 0001 ROADWAY
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
0010 DGA BASE 00001 TON 30,318.00 30,318.000 0.210 34,078.960 34,079.170 14.90 3.12 507,779.63
0020 TRAFFIC BOUND BASE 00020 TON 4,000.00 4,000.000 1,337.380 1,337.380 18.75 25,075.87
0030 DRAINAGE BLANKET-EMBANKMENT 00021 CUYD 8,489.00 8,489.000 4,190.200 4,190.200 27.00 113,135.40
0040 CRUSHED AGGREGATE SIZE NO 57 00071 TON 18.00 18.000 24.420 0.000 24.420 50.00 1,221.00 1,221.00
0050 ASPHALT SEAL AGGREGATE 00100 TON 20.00 20.000 17.620 17.620 44.00 775.28
0060 CL2 ASPH BASE 0.75D PG64-22 00221 TON 8,638.00 8,638.000 8,591.580 8,591.580 35.75 307,148.98
0070 CL3 ASPH BASE 0.75D PG64-22 00223 TON 27,390.00 27,390.000 25,135.620 25,135.620 31.50 791,772.03
0080 EMULSIFIED ASPHALT RS-2 00291 TON 2.40 2.400 2.930 2.930 375.00 1,098.75
0090 CL2 ASPH SURF 0.38C PG64-22 00304 TON 2,210.00 2,210.000 2,501.020 2,501.020 41.90 104,792.73
0100 CL3 ASPH SURF 0.50B PG64-22 00324 TON 4,514.00 4,514.000 5,139.100 5,139.100 41.90 215,328.29
0110 ENTRANCE PIPE-15 INCH 00440 LF 1,054.00 1,054.000 747.000 747.000 35.25 26,331.75
0120 CULVERT PIPE-15 INCH 00461 LF 200.00 200.000 220.000 220.000 80.00 17,600.00
0130 CULVERT PIPE-18 INCH 00462 LF 710.00 710.000 724.000 724.000 46.50 33,666.00
0140 CULVERT PIPE-24 INCH 00464 LF 547.37 547.370 19.370 528.000 547.370 52.50 1,016.92 28,736.92
0150 STORM SEWER PIPE-15 INCH 00521 LF 134.00 134.000 46.000 46.000 34.00 1,564.00
0160 STORM SEWER PIPE-18 INCH 00522 LF 6,492.00 6,492.000 595.000 5,865.000 6,460.000 43.00 25,585.00 277,780.00
0170 STORM SEWER PIPE-24 INCH 00524 LF 1,746.00 1,746.000 1,796.000 1,796.000 46.00 82,616.00
0180 STORM SEWER PIPE-30 INCH 00526 LF 205.00 205.000 205.000 205.000 54.00 11,070.00
0190 PERFORATED PIPE-4 INCH 01000 LF 379.00 379.000 187.000 405.000 592.000 8.35 1,561.45 4,943.20
0200 PERFORATED PIPE-8 INCH 01002 LF 1,760.00 1,760.000 96.000 900.000 996.000 6.45 619.20 6,424.20
0210 NON-PERFORATED PIPE-4 INCH 01010 LF 24.00 24.000 24.000 60.000 84.000 20.00 480.00 1,680.00
0220 NON-PERFORATED PIPE-6 INCH 01011 LF 9.00 9.000 9.000 0.000 9.000 20.00 180.00 180.00
0230 NON-PERFORATED PIPE-8 INCH 01012 LF 817.00 817.000 37.000 342.000 379.000 15.40 569.80 5,836.60
0240 PERF PIPE HEADWALL TY 1-8 INCH 01022 EACH 1.00 1.000 0.000 0.000 400.00 0.00
0250 PERF PIPE HEADWALL TY 2-8 INCH 01026 EACH 3.00 3.000 1.000 1.000 425.00 425.00
0260 PERF PIPE HEADWALL TY 3-8 INCH 01030 EACH 8.00 8.000 4.000 4.000 450.00 1,800.00
0270 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 10.00 10.000 2.000 7.000 9.000 1,200.00 2,400.00 10,800.00
0280 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 4.00 4.000 1.000 3.000 4.000 1,750.00 1,750.00 7,000.00
0290 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 4.00 4.000 4.000 4.000 2,100.00 8,400.00
0300 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 1.00 1.000 1.000 0.000 1.000 3,000.00 3,000.00 3,000.00
0310 CURB BOX INLET TYPE A 01456 EACH 64.00 64.000 61.000 61.000 2,900.00 176,900.00
0320 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 1.000 1.000 2,950.00 2,950.00
0330 DROP BOX INLET TYPE 3 01496 EACH 20.00 20.000 4.000 16.000 20.000 2,950.00 11,800.00 59,000.00
0340 DROP BOX INLET TYPE 11 01544 EACH 2.00 2.000 2.000 2.000 1,900.00 3,800.00
0350 MANHOLE TYPE C 01767 EACH 6.00 6.000 7.000 7.000 3,350.00 23,450.00
0360 STANDARD CURB AND GUTTER 01810 LF 13,973.24 13,973.240 12,629.450 12,629.450 17.20 217,226.54
0370 JPC PAVEMENT-6 INCH 02075 SQYD 898.00 898.000 796.040 796.040 66.00 52,538.64
0380 JPC PAVEMENT-8 INCH 02084 SQYD 303.00 303.000 435.020 435.020 58.00 25,231.16
0390 REMOVE PAVEMENT 02091 SQYD 2,245.00 2,245.000 2,288.345 2,288.345 5.52 12,631.66
0400 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 551.50 551.500 439.540 439.540 56.00 24,614.24
0410 PAVED DITCH TYPE 1 02157 SQYD 296.00 296.000 0.000 0.000 70.00 0.00
0420 TEMPORARY DITCH 02159 LF 6,900.00 6,900.000 790.000 790.000 3.30 2,607.00
0430 GRANULAR EMBANKMENT 02223 CUYD 4,741.00 24,519.000 310.540 23,962.380 24,272.920 27.00 8,384.58 655,368.84
0440 EMBANKMENT IN PLACE 02230 CUYD 263,730.00 243,952.000 39.000 264,189.550 264,228.550 7.75 302.25 2,047,771.26
0450 WATER 02242 MGAL 1,300.00 1,300.000 -600.000 600.000 0.000 1.00 -600.00 0.00
0460 FENCE-WOVEN WIRE 02261 LF 583.00 583.000 603.000 603.000 4.68 2,822.04
0470 PEDESTRIAN WOVEN WIRE GATE 02282 EACH 1.00 1.000 1.000 1.000 680.00 680.00
0480 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 725.00 725.000 1,012.500 1,012.500 14.95 15,136.87
0490 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 8.00 8.000 13.000 13.000 41.25 536.25
0500 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 4.00 4.000 4.000 4.000 2,745.00 10,980.00
0510 TEMPORARY GUARDRAIL 02397 LF 750.00 750.000 737.500 737.500 7.25 5,346.87
0520 R/W MARKER RURAL TYPE 1 02434 EACH 110.00 0.000 -45.000 45.000 0.000 80.30 -3,613.50 0.00
0530 CHANNEL LINING CLASS II 02483 TON 3,781.00 3,781.000 4,339.250 4,339.250 20.60 89,388.55
0540 CHANNEL LINING CLASS III 02484 TON 1,223.00 1,223.000 1,046.990 1,046.990 24.30 25,441.85
0550 CLEARING AND GRUBBING 62 ACRES 02545 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0560 SIGNS 02562 SQFT 1,352.00 1,352.000 908.000 908.000 9.00 8,172.00
0570 EDGE KEY 02585 LF 200.93 200.930 111.000 111.000 27.00 2,997.00
0580 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 6,988.00 6,988.000 9,806.600 9,806.600 1.20 11,767.92
0590 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 171,990.00 171,990.000 132,551.500 132,551.500 1.10 145,806.65
0600 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 39,380.00 39,380.00
0610 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 69,170.00 69,170.00
0620 LANE CLOSURE 02653 EACH 13.00 13.000 13.000 13.000 1,500.00 19,500.00
0630 SILT TRAP TYPE A 02703 EACH 15.00 15.000 23.000 23.000 375.00 8,625.00
0640 SILT TRAP TYPE B 02704 EACH 52.00 52.000 27.000 27.000 550.00 14,850.00
0650 CLEAN SILT TRAP TYPE A 02706 EACH 45.00 45.000 37.000 37.000 100.00 3,700.00
0660 CLEAN SILT TRAP TYPE B 02707 EACH 156.00 156.000 31.000 31.000 175.00 5,425.00
0670 SIDEWALK-4 INCH CONCRETE 02720 SQYD 7,616.10 7,616.100 28.610 7,074.590 7,103.200 25.00 715.25 177,580.00
0680 STAKING 02726 LS 1.00 1.000 1.000 1.000 75,000.00 75,000.00
0690 FLASHING ARROW 02775 EACH 2.00 2.000 2.000 2.000 1,500.00 3,000.00
0700 EROSION CONTROL BLANKET 05950 SQYD 4,305.00 4,305.000 4,555.556 4,555.556 1.20 5,466.66
0710 TEMPORARY MULCH 05952 SQYD 300,080.00 300,080.000 90,587.000 90,587.000 0.11 9,964.57
0720 TEMP SEEDING AND PROTECTION 05953 SQYD 10,000.00 10,000.000 0.000 0.000 0.21 0.00
0730 TOPDRESSING FERTILIZER 05966 TON 5.40 5.400 11.100 11.100 480.00 5,328.00
0740 SEEDING AND PROTECTION 05985 SQYD 300,080.00 300,080.000 136,028.000 136,028.000 0.27 36,727.56
0750 SPECIAL SEEDING CROWN VETCH 05989 SQYD 2,367.00 2,367.000 3,903.683 3,903.683 0.18 702.66
0760 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 35,670.00 35,670.000 53,385.000 53,385.000 0.15 8,007.75
0770 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 39,417.00 39,417.000 39,871.000 39,871.000 0.16 6,379.36
0780 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 21,740.00 21,740.000 2,799.000 2,799.000 1.27 3,554.73
0790 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 21,740.00 21,740.000 5,174.000 5,174.000 1.27 6,570.98
0800 PAVE MARKING-THERMO X-WALK-6 INCH 06565 LF 1,772.00 1,772.000 1,762.000 1,762.000 2.75 4,845.50
0810 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 223.00 223.000 632.000 632.000 5.75 3,634.00
0820 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 32.00 32.000 31.000 31.000 85.00 2,635.00
0830 PAVEMENT MARKER TY IVA-MW TEMP 06585 EACH 8.00 8.000 38.000 38.000 6.25 237.50
0840 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 1,667.00 1,667.000 -10.000 206.000 196.000 6.25 -62.50 1,225.00
0850 PAVEMENT MARKER TYPE V-MW 06589 EACH 143.00 143.000 131.000 131.000 24.50 3,209.50
0860 PAVEMENT MARKER TYPE V-BY 06591 EACH 351.00 351.000 471.000 471.000 24.50 11,539.50
0870 CONCRETE-CLASS A 08100 CUYD 19.77 19.770 3.060 18.430 21.490 650.00 1,989.00 13,968.50
0880 STEEL REINFORCEMENT 08150 LB 260.00 260.000 16.000 256.000 272.000 2.00 32.00 544.00
0890 SILT TRAP TYPE C 20496NS843 EACH 20.00 20.000 21.000 21.000 400.00 8,400.00
0900 CLEAN SILT TRAP TYPE C 20497NS843 EACH 60.00 60.000 3.000 3.000 100.00 300.00
0910 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 350.00 0.00
0920 DITCH EXCAVATION 20597EC CUYD 61.80 61.800 61.800 0.000 61.800 10.00 618.00 618.00
0930 PAVE MARKING THERMO-BIKE 20782NS714 EACH 28.00 28.000 25.000 25.000 235.00 5,875.00
0940 CUT-OFF TRENCH EXCAVATION 20913ED CUYD 420.00 420.000 420.000 0.000 420.000 5.66 2,377.20 2,377.20
0950 ROLLED CURB AND GUTTER 20914ED LF 1,102.69 1,102.690 1,429.090 1,429.090 26.50 37,870.88
8000 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 0.00 110.000 45.000 62.000 107.000 78.83 3,547.35 8,434.81
8001 SODDING 05990 SQYD 0.00 23,000.000 22,999.000 22,999.000 3.82 87,856.18
8002 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 0.00 2.000 2.000 2.000 1,101.10 2,202.20
8003 FUEL ADJUSTMENT 10020NS DOLL 0.00 22,663.480 -1,672.130 30,144.120 28,471.990 1.00 -1,672.13 28,471.99
8004 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 198,050.030 -27,491.220 233,210.410 205,719.190 1.00 -27,491.22 205,719.19
8005 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 0.001 2,682.020 0.000 2,682.020 1.00 2,682.02 2,682.02
Project DE05900170537 Fed/State Project Number FD04 059 0017 009-016 Category 0002 SEWER
0960 DUCTILE IRON PIPE-8 INCH 01095 LF 193.00 193.000 193.000 193.000 65.00 12,545.00
0970 FILL AND CAP MANHOLE 01786 EACH 1.00 1.000 1.000 1.000 350.00 350.00
0980 RECONSTRUCT MANHOLE 01789 EACH 1.00 1.000 0.000 0.000 650.00 0.00
0990 SANITARY SEWER MANHOLE 01799 EACH 7.00 7.000 7.000 7.000 3,200.00 22,400.00
1000 SAFELOADING 02690 CUYD 3.00 3.000 14.500 14.500 150.00 2,175.00
1010 PVC PIPE-4 INCH 03383 LF 60.00 60.000 112.500 112.500 30.00 3,375.00
1020 PVC PIPE-8 INCH 03387 LF 772.00 772.000 776.000 776.000 48.00 37,248.00
1030 PLUG 8" PVC LINE W/CONC 20801ND EACH 1.00 1.000 2.000 2.000 100.00 200.00
1040 SILT FENCE FOR SEWER CONSTRUCTION 20803ED LF 700.00 700.000 1,074.000 1,074.000 5.00 5,370.00
Project DE05900170537 Fed/State Project Number FD04 059 0017 009-016 Category 0003 WATERLINE
1050 DUCTILE IRON PIPE-6 INCH 01093 LF 90.00 90.000 107.300 107.300 55.00 5,901.50
1060 DUCTILE IRON PIPE-8 INCH 01095 LF 1,525.00 1,525.000 1,395.690 1,395.690 48.00 66,993.12
1070 DUCTILE IRON PIPE-16 INCH 01103 LF 120.00 120.000 0.000 0.000 95.00 0.00
1080 COPPER PIPE-3/4 INCH 03360 LF 822.00 822.000 886.000 886.000 23.00 20,378.00
1090 ADJUST WATER VALVE 03425 EACH 21.00 21.000 14.000 14.000 75.00 1,050.00
1100 ADJUST FIRE HYDRANT 03426 EACH 4.00 4.000 1.000 1.000 900.00 900.00
1110 ADJUST WATER METER 03427 EACH 4.00 4.000 5.000 5.000 150.00 750.00
1120 RELOCATE WATER METER 03431 EACH 12.00 12.000 14.000 14.000 300.00 4,200.00
1130 RELOCATE FIRE HYDRANT 03433 EACH 3.00 3.000 2.000 2.000 1,250.00 2,500.00
1140 RECONNECT SERVICE 03437 EACH 13.00 13.000 10.000 10.000 100.00 1,000.00
1150 RECONNECT TO MAIN 03438 EACH 11.00 11.000 8.000 8.000 100.00 800.00
1160 AIR RELEASE VALVE 03495 EACH 1.00 1.000 0.000 0.000 900.00 0.00
1170 GATE VALVE-6 INCH 03526 EACH 2.00 2.000 2.000 2.000 800.00 1,600.00
1180 GATE VALVE-8 INCH 03528 EACH 6.00 6.000 6.000 6.000 1,000.00 6,000.00
1190 CONNECT TO 8" 07648 EACH 5.00 5.000 5.000 5.000 2,100.00 10,500.00
1200 FIRE HYDRANT ASSEMBLY 20156EC EACH 3.00 3.000 3.000 3.000 4,000.00 12,000.00
1210 BEND AND BLOCK-8" 20555NC EACH 10.00 10.000 11.000 11.000 300.00 3,300.00
1220 PLUG AND BLOCK-8" 20556NC EACH 1.00 1.000 0.000 0.000 275.00 0.00
1230 CONNECT TO 6" 20559NC EACH 2.00 2.000 2.000 2.000 2,000.00 4,000.00
1240 ANCHOR TEE AND BLOCK 8IN X 8IN X 6 IN 20784ND EACH 2.00 2.000 4.000 4.000 300.00 1,200.00
1250 BEND AND BLOCK-16" 20789ND EACH 6.00 6.000 0.000 0.000 850.00 0.00
1260 CONNECT TO 16" 20791ND EACH 2.00 2.000 0.000 0.000 4,000.00 0.00
1270 REDUCER 8"X6" 20794ND EACH 5.00 5.000 4.000 4.000 250.00 1,000.00
1280 METER PIT BOX 20829ND EACH 1.00 1.000 1.000 1.000 8,100.00 8,100.00
1290 RELOCATE INTERNAL METER PIT PIPING 20830ND EACH 1.00 1.000 1.000 1.000 2,800.00 2,800.00
1300 REMOVE VALVE BOX 20831ND EACH 2.00 2.000 0.000 0.000 50.00 0.00
Project DE05900170537 Fed/State Project Number FD04 059 0017 009-016 Category 0004 GAS MAIN
1310 TIE-IN 2 INCH 03463 EACH 6.00 6.000 2.000 2.000 2,100.00 4,200.00
1320 TIE-IN 4 INCH 03464 EACH 10.00 10.000 5.000 5.000 2,500.00 12,500.00
1330 TIE-IN 6 INCH 03466 EACH 3.00 3.000 4.000 4.000 3,000.00 12,000.00
1340 GAS MAIN 4" PL INSTALL 20713ED LF 1,777.00 1,777.000 1,666.000 1,666.000 19.12 31,853.92
1350 GAS MAIN 4" SWPC INSTALL 20714ED LF 649.00 649.000 728.000 728.000 23.42 17,049.76
1360 GAS MAIN 6" SWPC INSTALL 20715ED LF 1,562.00 1,562.000 1,514.000 1,514.000 27.07 40,983.98
1370 SERVICE PIPING LONG-SIDE M-C INST 1 IN 20730ND EACH 3.00 3.000 1.000 1.000 500.00 500.00
1380 SERVICE PIPING SHORT-SIDE M-C INST 1 IN 20731ND EACH 2.00 2.000 1.000 1.000 270.00 270.00
1390 GAS MAIN 2" PL INSTALL 20805ED LF 43.00 43.000 45.000 45.000 19.12 860.40
1400 GAS MAIN 2" SWPC INSTALL 20806ED LF 687.00 687.000 713.000 713.000 23.42 16,698.46
1410 HYDROSTATIC TEST 20809ND EACH 4.00 4.000 6.000 6.000 2,500.00 15,000.00
1420 EXCAVATE TRENCH AND LOWER STEEL GAS MAIN 20810ED LF 710.00 710.000 700.000 700.000 14.34 10,038.00
1610 GAS UTILITY COORDINATION 20818ND LS 1.00 1.000 1.000 1.000 115,000.00 115,000.00
Project DE05900170537 Fed/State Project Number FD04 059 0017 009-016 Category 0005 DEMOBILIZATION
1430 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 340,580.00 340,580.00
1440 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 111,000.00 27,750.00 111,000.00
Project DE05900170537 Fed/State Project Number FD04 059 0017 009-016 Category 0006 SIGNALIZATION
1450 CONDUIT-1 1/4 INCH 04793 LF 959.00 959.000 710.000 710.000 6.00 4,260.00
1460 CONDUIT-2 INCH 04795 LF 40.00 40.000 40.000 40.000 9.00 360.00
1470 JUNCTION BOX TYPE B 04811 EACH 8.00 8.000 8.000 8.000 200.00 1,600.00
1480 TRENCHING AND BACKFILLING 04820 LF 949.00 949.000 949.000 949.000 3.50 3,321.50
1490 LOOP WIRE 04830 LF 3,213.00 3,213.000 3,952.000 0.000 3,952.000 0.20 790.40 790.40
1500 CABLE-NO. 14/5C 04844 LF 1,488.00 1,488.000 1,524.000 1,524.000 1.10 1,676.40
1510 CABLE-NO. 14/7C 04845 LF 780.00 780.000 793.000 793.000 1.10 872.30
1520 CABLE-NO. 14/1 PAIR 04850 LF 5,096.00 5,096.000 3,470.000 3,470.000 1.00 3,470.00
1530 MESSENGER-10800 LB 04885 LF 523.00 523.000 500.000 500.000 3.50 1,750.00
1540 LOOP SAW SLOT AND FILL 04895 LF 1,262.00 1,262.000 131.000 1,192.500 1,323.500 7.50 982.50 9,926.25
1550 PEDESTRIAN DETECTOR 04900 EACH 8.00 8.000 8.000 8.000 250.00 2,000.00
1560 INSTALL CONTROLLER TYPE 170 04931 EACH 1.00 1.000 1.000 1.000 2,000.00 2,000.00
1570 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 4.000 4.000 2,000.00 8,000.00
1580 REMOVE SIGNAL EQUIPMENT 04950 EACH 1.00 1.000 1.000 1.000 500.00 500.00
1590 INSTALL PEDESTRIAN HEAD-LED 20093ES835 EACH 8.00 8.000 8.000 8.000 210.00 1,680.00
1600 INSTALL LED SIGNAL-3 SECTION 20188ES835 EACH 8.00 8.000 8.000 8.000 210.00 1,680.00

SUBTOT

$66,917.70

$8,208,782.26

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00