Report_Id:   101331   Est NO  0044

Date:11/14/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 101331 Estimate Number 0044 Estimate Type PROGRESS
District Office LOUISVILLE (05300)  Bailey, Kevin J.

Contractor ARROW ELECTRIC COMPANY INC ADDR SN 0 VC Code VC0000087931
317 WABASSO AVE
P O BOX 36215
LOUISVILLE , KY , 40233
Pay Period 05/17/2013  TO  10/31/2013
Date Approved 11/14/2013
Primary Proj Number DE00800711031
Project No. CMNH 3000 (869), CMNH 3000 (869), CMNH 3000 (869), CMNH 3000 (869), CMNH 3000 (869)
Primary County BOONE
Name of Road I-265, I-65, I-64, I-71 AND THE WESTERN KY PARKWAY (PW9001)
Description IN JEFFERSON, BULLITT, OLDHAM, GALLATIN, BOONE AND HARDIN CO
     
     
Date Let 10/22/2010 Formal Acceptance
Date Awarded 11/04/2010 Date Work Began 03/07/2011
Date Contract Executed 12/20/2010 Open To Traffic
Date NTP Issued 12/20/2010 Actual Completion Date 11/06/2012

Current Contract Amount

$1,912,424.12

Total to Date

Prev to Date

This Estimate

Original Amount

$1,354,269.04

Total Earnings

$1,856,095.66

$1,820,608.79

$35,486.87

Percent Complete

97.05

Stockpiled Materials

$-0.01

$-0.01

$0.00

Funds Available

$56,328.47

Gross Earnings

$1,856,095.65

$1,820,608.78

$35,486.87

Total Change Orders

$558,155.08

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$1,856,095.65

$1,820,608.78

$35,486.87

Contract Id 101331

Change Order Summary

County BOONE
Estimate Nbr 0044 Project Number CMNH 3000 (869), CMNH 3000 (869), CMNH 3000 (869), CMNH 3000 (869), CMNH 3000 (869)
Contractor ARROW ELECTRIC COMPANY INC Period 05/17/2013  TO  10/31/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Replace two additional overhead VMS Approved 04/05/2011 $136,071.00 0.0
002 Additional ITS Cameras Approved 04/27/2012 $388,635.71 273.0
003 Conduit bores, lowering devices, LG&E service Approved 10/22/2013 $33,448.37 47.0
 
 
 
 

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 101331

COMMONWEALTH OF KENTUCKY

County BOONE
Contract Type ITS   INTELLIGENT TRANSPORTATION SYSTEMS

TRANSPORTATION CABINET

Primary Project Number DE00800711031
Estimate Nbr 0044 Period 05/17/2013  TO  10/31/2013
Contractor ARROW ELECTRIC COMPANY INC
 
Project DE00800711031 Fed/State Project Number CMNH 3000 (869) Category 0001 INTELLIGENT TRANSPORTATION SYSTEMS
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
1001 SITE PREPARATION (VMS #7; I-71 AT MP 73.9) 20257NC LS 1.00 1.000 1.000 1.000 18,517.00 18,517.00
1010 CONDUIT-2 IN 04795 LF 120.00 120.000 65.000 65.000 10.62 690.30
1011 PVC PIPE-2 IN 03381 LF 530.00 530.000 520.000 520.000 4.02 2,090.40
1014 TRENCHING AND BACKFILLING 04820 LF 530.00 530.000 255.000 255.000 3.18 810.90
1016 WIRE-NO. 6 04834 LF 860.00 860.000 995.000 995.000 1.05 1,044.75
1018 WIRE-NO. 2 04836 LF 240.00 240.000 260.000 260.000 2.80 728.00
1019 POLE 45 FT WOODEN 04873 EACH 1.00 1.000 1.000 1.000 1,150.00 1,150.00
1020 GMSS GALV STEEL TYPE A 06400 LB 1,067.85 1,067.850 1,165.500 1,165.500 4.82 5,617.71
1022 ROADWAY CROSS SECTION 20419ED EACH 1.00 1.000 0.000 0.000 261.00 0.00
1023 DGA BASE 00001 TON 160.00 0.000 0.000 0.000 36.75 0.00
1024 ASPHALT SEAL AGGREGATE 00100 TON 2.00 0.000 0.000 0.000 1,260.00 0.00
1025 EMULSIFIED ASPHALT RS-2 00291 TON 0.30 0.000 0.000 0.000 2,625.00 0.00
1026 METAL END SECTION TY 2-15 IN 01380 EACH 1.00 0.000 0.000 0.000 3,658.00 0.00
1027 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 430.00 430.000 375.000 375.000 19.00 7,125.00
1028 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 0.000 0.000 0.000 836.00 0.00
1029 REMOVE GUARDRAIL END TREATMENT 02396 EACH 1.00 0.000 0.000 0.000 262.00 0.00
1030 CHANNEL LINING CLASS II 02483 TON 1.00 0.000 0.000 0.000 523.00 0.00
1031 SHOULDERING 02714 LF 430.00 0.000 0.000 0.000 6.27 0.00
1032 CONCRETE-CLASS A 08100 CUYD 2.51 2.510 2.360 2.360 609.00 1,437.24
1033 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 4.32 4.320 3.840 3.840 819.00 3,144.96
1034 WEB CAMERA ASSEMBLY 22403NN EACH 1.00 1.000 1.000 1.000 9,374.00 9,374.00
1035 VARIABLE MESSAGE SIGN-DYNAMIC SIDE MOUNT 22408NN EACH 1.00 1.000 1.000 1.000 30,437.00 30,437.00
1036 CULVERT PIPE-15 IN 00461 LF 240.00 0.000 0.000 0.000 105.00 0.00
1037 MODEL 334 ENCLOSURE 21065ND EACH 1.00 1.000 1.000 1.000 6,771.00 6,771.00
1038 MODEL 336 ENCLOSURE 21066ND EACH 1.00 1.000 1.000 1.000 6,635.00 6,635.00
1039 STEEL STRAIN POLE-40 FT 22409NN EACH 1.00 1.000 1.000 1.000 7,996.00 7,996.00
1040 SURGE DEVICE 120 VOLT 21069ND EACH 1.00 2.000 1.000 1.000 270.00 270.00
1041 DATA SURGE DEVICE 21071ND EACH 3.00 4.000 3.000 3.000 206.00 618.00
1042 FIBER TRANSCEIVER SIGN 21458ND EACH 4.00 4.000 3.000 3.000 487.00 1,461.00
1043 FIBER TERMINATION RACK 21076ND EACH 3.00 3.000 3.000 3.000 2,112.00 6,336.00
1044 COMMUNICATION CABLE 23150NN LF 50.00 0.000 0.000 0.000 1.00 0.00
1045 FIBER OPTIC CABLE 21077ED LF 250.00 250.000 305.000 305.000 2.79 850.95
1048 ELECTRICAL SERVICE 04899 EACH 1.00 1.000 1.000 1.000 2,467.00 2,467.00
1049 RACK MOUNTED UPS 21489ND EACH 1.00 1.000 1.000 1.000 900.00 900.00
1051 ADVANCED GROUNDING SYSTEM 23944EC EACH 3.00 3.000 3.000 3.000 2,236.00 6,708.00
1055 MAINTAIN & CONTROL TRAFFIC (BOONE COUNTY) 02650 LS 1.00 1.000 1.000 1.000 3,947.00 3,947.00
1090 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 0.000 0.000 10.00 0.00
1091 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 10.00 0.00
1092 VIDEO SURVEILLANCE CONTROLLER 23941EC EACH 1.00 1.000 1.000 1.000 1,867.00 1,867.00
8013 GUARDRAIL END TREATMENT TYPE 4A REMOVE AND REINSTALL EXISTING 02391 EACH 0.00 1.000 1.000 1.000 1,260.00 1,260.00
8016 COMMUNICATION CABLE INSTALL ONLY - CABLE PROVIDED BY AT&T 23150NN LF 0.00 50.000 50.000 50.000 0.90 45.00
Project DE00800711031 Fed/State Project Number CMNH 3000 (869) Category 0002 DEMOBILIZATION
2022 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 2,073.04 0.00
2023 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 8,284.50 8,284.50

SUBTOT

$0.00

$138,583.71

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1034-1-0I

Web Camera Assembly

EACH

1.00 0003 $5626.000000 $5,626.00

1042-1-0I

NO MATL

EACH

4.00 0003 $232.750000 $931.00

1092-1-0I

Video Surveillance Controller

EACH

1.00 0003 $1400.250000 $1,400.25

1039-1-0I

TRAFFIC INCIDENTAL

EACH

1.00 0005 $4792.750000 $4,792.75

1051-1-0I

Adv Grounding System

EACH

3.00 0017 $819.810000 $2,459.43

1039-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0012 $4792.750000 $-4,792.75

1051-1-0A

Adv Grounding System

EACH

2.00 0022 $819.810000 $-1,639.62

1034-1-0A

Web Camera Assembly

EACH

0.50 0023 $5626.000000 $-2,813.00

1042-1-0A

NO MATL

EACH

3.00 0023 $232.750000 $-698.25

1051-1-0A

Adv Grounding System

EACH

1.00 0023 $819.810000 $-819.81

1092-1-0A

Video Surveillance Controller

EACH

1.00 0030 $1400.250000 $-1,400.25

1034-1-0A

Web Camera Assembly

EACH

0.25 0039 $5626.000000 $-1,406.50

1034-10C

Web Camera Assembly

EACH

0.00 0042 $5626.000000 $-1,406.50

1042-10C

NO MATL

EACH

0.00 0042 $232.750000 $-232.75
SUBTOT

$0.00

 

 

 

Project DE03900711031 Fed/State Project Number CMNH 3000 (869) Category 0001 INTELLIGENT TRANSPORTATION SYSTEMS
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
1001 SITE PREPARATION (CCTV CAMERA; I-71 AT MP 66.9) 20257NC LS 1.00 1.000 1.000 1.000 2,149.00 2,149.00
1032 WEB CAMERA ASSEMBLY 22403NN EACH 1.00 1.000 1.000 1.000 9,374.00 9,374.00
1041 DATA SURGE DEVICE 21071ND EACH 1.00 1.000 1.000 1.000 206.00 206.00
1044 COMMUNICATION CABLE 23150NN LF 30.00 0.000 0.000 0.000 1.00 0.00
1055 MAINTAIN & CONTROL TRAFFIC (GALLATIN COUNTY) 02650 LS 1.00 1.000 1.000 1.000 3,947.00 3,947.00
1090 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 0.000 0.000 10.00 0.00
1091 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 10.00 0.00
8017 COMMUNICATION CABLE INSTALL ONLY - CABLE PROVIDED BY AT&T 23150NN LF 0.00 40.000 40.000 40.000 0.90 36.00
Project DE03900711031 Fed/State Project Number CMNH 3000 (869) Category 0002 DEMOBILIZATION
2022 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 293.51 0.00
2023 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 1,859.38 1,859.38

SUBTOT

$0.00

$156,155.10

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1032-1-0I

Web Camera Assembly

EACH

1.00 0003 $5626.000000 $5,626.00

1032-1-0A

Web Camera Assembly

EACH

0.50 0022 $5626.000000 $-2,813.00

1032-1-0A

Web Camera Assembly

EACH

0.50 0033 $5626.000000 $-2,813.00
SUBTOT

$0.00

 

 

 

Project DE04790011031 Fed/State Project Number CMNH 3000 (869) Category 0001 INTELLIGENT TRANSPORTATION SYSTEMS
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
1001 SITE PREPARATION (VMS #6; WKP AT MP 129.0) 20257NC LS 1.00 1.000 1.000 1.000 2,149.00 2,149.00
1010 CONDUIT-2 IN 04795 LF 120.00 120.000 180.000 180.000 10.62 1,911.60
1011 PVC PIPE-2 IN 03381 LF 800.00 800.000 775.000 775.000 4.02 3,115.50
1014 TRENCHING AND BACKFILLING 04820 LF 800.00 800.000 380.000 380.000 3.18 1,208.40
1015 WIRE-NO. 6 04834 LF 950.00 950.000 870.000 870.000 1.05 913.50
1018 WIRE-NO. 2 04836 LF 414.00 414.000 570.000 570.000 2.80 1,596.00
1019 POLE 45 FT WOODEN 04873 EACH 1.00 1.000 1.000 1.000 1,150.00 1,150.00
1020 GMSS GALV STEEL TYPE A 06400 LB 802.80 802.800 954.000 954.000 4.82 4,598.28
1021 CONCRETE-CLASS A 08100 CUYD 2.18 2.180 2.180 2.180 609.00 1,327.62
1022 ROADWAY CROSS SECTION 20419ED EACH 1.00 1.000 0.000 0.000 261.00 0.00
1031 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 4.32 4.320 4.060 4.060 819.00 3,325.14
1032 WEB CAMERA ASSEMBLY 22403NN EACH 1.00 1.000 1.000 1.000 9,374.00 9,374.00
1035 VARIABLE MESSAGE SIGN-DYNAMIC SIDE MOUNT 22408NN EACH 1.00 1.000 1.000 1.000 30,437.00 30,437.00
1037 MODEL 334 ENCLOSURE 21065ND EACH 1.00 1.000 1.000 1.000 6,771.00 6,771.00
1038 MODEL 336 ENCLOSURE 21066ND EACH 1.00 1.000 1.000 1.000 6,635.00 6,635.00
1039 STEEL STRAIN POLE-40 FT 22409NN EACH 1.00 1.000 1.000 1.000 7,996.00 7,996.00
1040 SURGE DEVICE 120 VOLT 21069ND EACH 1.00 2.000 1.000 1.000 270.00 270.00
1041 DATA SURGE DEVICE 21071ND EACH 3.00 4.000 3.000 3.000 206.00 618.00
1042 FIBER TRANSCEIVER SIGN 21458ND EACH 4.00 4.000 4.000 4.000 487.00 1,948.00
1043 FIBER TERMINATION RACK 21076ND EACH 3.00 3.000 3.000 3.000 2,112.00 6,336.00
1044 COMMUNICATION CABLE 23150NN LF 50.00 0.000 0.000 0.000 1.00 0.00
1045 FIBER OPTIC CABLE 21077ED LF 271.00 271.000 355.000 355.000 2.79 990.45
1048 ELECTRICAL SERVICE 04899 EACH 1.00 1.000 1.000 1.000 2,467.00 2,467.00
1049 RACK MOUNTED UPS 21489ND EACH 1.00 1.000 1.000 1.000 900.00 900.00
1051 ADVANCED GROUNDING SYSTEM 23944EC EACH 3.00 3.000 3.000 3.000 2,236.00 6,708.00
1055 MAINTAIN & CONTROL TRAFFIC (HARDIN COUNTY) 02650 LS 1.00 1.000 1.000 1.000 3,947.00 3,947.00
1090 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 0.000 0.000 10.00 0.00
1091 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 10.00 0.00
1092 VIDEO SURVEILLANCE CONTROLLER 23941EC EACH 1.00 1.000 1.000 1.000 1,867.00 1,867.00
8018 COMMUNICATION CABLE INSTALL ONLY - CABLE PROVIDED BY AT&T 23150NN LF 0.00 50.000 50.000 50.000 0.90 45.00
Project DE04790011031 Fed/State Project Number CMNH 3000 (869) Category 0002 DEMOBILIZATION
2022 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,803.52 0.00
2023 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 9,045.18 9,045.18

SUBTOT

$0.00

$273,804.78

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1032-1-0I

Web Camera Assembly

EACH

1.00 0003 $5626.000000 $5,626.00

1042-1-0I

NO MATL

EACH

4.00 0003 $232.750000 $931.00

1092-1-0I

Video Surveillance Controller

EACH

1.00 0003 $1400.250000 $1,400.25

1039-1-0I

TRAFFIC INCIDENTAL

EACH

1.00 0005 $4792.750000 $4,792.75

1051-1-0I

Adv Grounding Systems

EACH

3.00 0017 $819.810000 $2,459.43

1039-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0008 $4792.750000 $-4,792.75

1032-1-0A

Web Camera Assembly

EACH

0.50 0022 $5626.000000 $-2,813.00

1051-1-0A

Adv Grounding Systems

EACH

3.00 0022 $819.810000 $-2,459.43

1042-1-0A

NO MATL

EACH

4.00 0023 $232.750000 $-931.00

1032-1-0A

Web Camera Assembly

EACH

0.50 0024 $5626.000000 $-2,813.00

1092-1-0A

Video Surveillance Controller

EACH

1.00 0030 $1400.250000 $-1,400.25
SUBTOT

$0.00

 

 

 

Project DE05602651031 Fed/State Project Number CMNH 3000 (869) Category 0001 INTELLIGENT TRANSPORTATION SYSTEMS
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
1001 SITE PREPARATION (VMS #1; I-265 AT MP 6.8) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1002 SITE PREPARATION (VMS #2; I-265 AT MP 12.9) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1003 SITE PREPARATION (VMS #3; I-265 AT MP 24.2) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1004 SITE PREPARATION (VMS #4; I-265 AT MP 27.9) 20257NC LS 1.00 1.000 0.750 0.750 7,076.00 5,307.00
1005 SITE PREPARATION (CCTV CAMERA; I-265 AT SMYRNA) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1006 SITE PREPARATION (CCTV CAMERA; I-265 AT TAYLORSVILLE) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1007 SITE PREPARATION (CCTV CAMERA; I-265 AT O'HENRY) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1008 SITE PREPARATION (CCTV CAMERA; I-265 AT NEWCUT) 20257NC LS 1.00 1.000 0.750 0.750 2,149.00 1,611.75
1009 CONDUIT-1 IN 04792 LF 160.00 160.000 126.000 126.000 7.14 899.64
1010 CONDUIT-2 IN 04795 LF 1,750.00 2,750.000 3,389.000 3,389.000 10.62 35,991.18
1011 PVC PIPE-2 IN 03381 LF 5,960.00 10,960.000 11,018.000 11,018.000 4.02 44,292.36
1012 JUNCTION BOX TYPE A 20391NS835 EACH 9.00 24.000 34.000 34.000 536.00 18,224.00
1013 JUNCTION BOX TYPE C 20392NS835 EACH 2.00 2.000 0.000 0.000 925.00 0.00
1014 TRENCHING AND BACKFILLING 04820 LF 6,700.00 13,200.000 7,220.250 7,220.250 3.18 22,960.39
1015 WIRE-NO. 8 04833 LF 1,277.00 1,627.000 2,179.500 2,179.500 0.89 1,939.75
1016 WIRE-NO. 6 04834 LF 1,200.00 1,200.000 1,894.500 1,894.500 1.05 1,989.22
1017 WIRE-NO. 4 04835 LF 6,330.00 15,430.000 9,936.000 9,936.000 1.54 15,301.44
1018 WIRE-NO. 2 04836 LF 4,500.00 4,500.000 6,874.000 6,874.000 2.80 19,247.20
1019 POLE 45 FT WOODEN 04873 EACH 5.00 11.000 11.000 11.000 1,150.00 12,650.00
1020 GMSS GALV STEEL TYPE A 06400 LB 3,815.10 3,815.100 4,116.000 4,116.000 4.82 19,839.12
1021 CONCRETE-CLASS A 08100 CUYD 9.08 9.080 9.260 9.260 609.00 5,639.34
1022 ROADWAY CROSS SECTION 20419ED EACH 4.00 4.000 0.000 0.000 261.00 0.00
1023 DGA BASE 00001 TON 117.28 72.280 72.170 72.170 36.75 2,652.24
1024 ASPHALT SEAL AGGREGATE 00100 TON 1.33 1.330 5.780 5.780 1,260.00 7,282.80
1025 EMULSIFIED ASPHALT RS-2 00291 TON 0.20 0.200 0.694 0.694 2,625.00 1,821.75
1026 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 150.00 975.000 950.000 950.000 19.00 18,050.00
1027 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 4.000 4.000 4.000 2,612.00 10,448.00
1028 REMOVE GUARDRAIL END TREATMENT 02396 EACH 1.00 1.000 0.000 0.000 262.00 0.00
1029 SHOULDERING 02714 LF 150.00 550.000 450.000 450.000 6.27 2,821.50
1030 REMOVE PERF PIPE HEADWALL 21597EN EACH 2.00 0.000 0.000 0.000 525.00 0.00
1031 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 17.28 43.280 56.750 56.750 819.00 46,478.25
1032 FIXED WEB CAMERA ASSEMBLY 23942EC EACH 2.00 2.000 2.000 2.000 3,200.00 6,400.00
1033 CCTV ASSEMBLY 21059ND EACH 4.00 10.000 10.000 10.000 5,029.00 50,290.00
1034 CCTV CONTROL CABLE 23149NN LF 240.00 940.000 750.000 750.000 5.78 4,335.00
1035 VARIABLE MESSAGE SIGN-DYNAMIC SIDE MOUNT 22408NN EACH 4.00 4.000 4.000 4.000 30,437.00 121,748.00
1036 VARIABLE MESSAGE SIGN-DYNAMIC 21117ND EACH 5.00 7.000 7.000 7.000 58,323.00 408,261.00
1037 MODEL 334 ENCLOSURE 21065ND EACH 1.00 1.000 1.000 1.000 6,771.00 6,771.00
1038 MODEL 336 ENCLOSURE 21066ND EACH 8.00 14.000 13.000 13.000 6,635.00 86,255.00
1039 POLE WITH LOWERING DEVICE 23151NN EACH 4.00 5.000 5.000 5.000 15,275.00 76,375.00
1040 SURGE DEVICE 120 VOLT 21069ND EACH 7.00 15.000 13.000 13.000 270.00 3,510.00
1041 DATA SURGE DEVICE 21071ND EACH 5.00 20.000 17.000 17.000 206.00 3,502.00
1042 FIBER TRANSCEIVER SIGN 21458ND EACH 8.00 8.000 8.000 8.000 487.00 3,896.00
1043 FIBER TERMINATION RACK 21076ND EACH 7.00 7.000 7.000 7.000 2,112.00 14,784.00
1044 COMMUNICATION CABLE 23150NN LF 800.00 0.000 0.000 0.000 1.00 0.00
1045 FIBER OPTIC CABLE 21077ED LF 635.00 635.000 958.000 958.000 2.79 2,672.82
1046 MPEG4 VIDEO ENCODER 21078ND EACH 4.00 10.000 4.000 4.000 2,001.00 8,004.00
1047 INSTALL TRANSFORMER 480/120 23943EC EACH 1.00 1.000 1.000 1.000 403.00 403.00
1048 ELECTRICAL SERVICE 04899 EACH 5.00 11.000 12.000 12.000 2,467.00 29,604.00
1049 RACK MOUNTED UPS 21489ND EACH 8.00 14.000 1.000 13.000 14.000 900.00 900.00 12,600.00
1050 SINGLE CHANNEL MPEG-4 DECODER 21493ND EACH 4.00 10.000 4.000 4.000 1,375.00 5,500.00
1051 ADVANCED GROUNDING SYSTEM 23944EC EACH 14.00 26.000 25.000 25.000 2,236.00 55,900.00
1052 INST VARIABLE MESSAGE SIGN-EXIST TRUSS 23945EC EACH 5.00 7.000 7.000 7.000 9,712.50 67,987.50
1053 CDMA MODEM ASSEMBLY 23946EC EACH 4.00 4.000 4.000 4.000 669.00 2,676.00
1054 CCTV FIELD CONTROLLER 23947EC EACH 4.00 10.000 10.000 10.000 1,286.00 12,860.00
1055 MAINTAIN & CONTROL TRAFFIC (JEFFERSON COUNTY) 02650 LS 1.00 1.000 1.000 1.000 3,947.00 3,947.00
1090 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 2.000 10.00 20.00
1091 ARROW PANEL 02775 EACH 1.00 1.000 2.000 2.000 10.00 20.00
1092 VIDEO SURVEILLANCE CONTROLLER 23941EC EACH 2.00 2.000 2.000 2.000 1,867.00 3,734.00
1093 CCTV KEYBOARD CONTROLLER 21061ND EACH 2.00 2.000 2.000 2.000 1,402.00 2,804.00
1094 WINCH LOWERING TOOL 21058ND EACH 2.00 2.000 2.000 2.000 2,959.00 5,918.00
8001 SITE PREPARATION (CCTV CAMERA; I-264 AT BARDSTOWN) 20257NC LS 0.00 1.000 0.750 0.750 2,149.00 1,611.75
8002 SITE PREPARATION (CCTV CAMERA; I-265 AT WESTPORT) 20257NC LS 0.00 1.000 0.750 0.750 2,149.00 1,611.75
8003 SITE PREPARATION (CCTV CAMERA; I-265 AT SHELBYVILLE) 20257NC LS 0.00 1.000 0.750 0.750 2,149.00 1,611.75
8004 SITE PREPARATION (CCTV CAMERA; I-265 AT PRESTON) 20257NC LS 0.00 1.000 0.750 0.750 2,149.00 1,611.75
8006 POLE 80 FT WITH LOWERING DEVICE 21067ND EACH 0.00 2.000 2.000 2.000 26,339.65 52,679.30
8007 POLE 80 FT WITH LOWERING DEVICE INSTALL ONLY; POLE PROVIDED BY TRIMARC 21067ND EACH 0.00 2.000 2.000 2.000 3,476.24 6,952.48
8008 POLE W/LOWERING DEVICE-50 FT REMOVE, HAUL AND INSTALL 22453NN EACH 0.00 1.000 1.000 1.000 7,658.94 7,658.94
8009 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 0.00 4.000 4.000 4.000 787.50 3,150.00
8010 GUARDRAIL END TREATMENT TYPE 4A REMOVE AND REINSTALL EXISTING 02391 EACH 0.00 1.000 1.000 1.000 1,260.00 1,260.00
8012 MAINTAIN & CONTROL TRAFFIC SIX ADDITIONAL CAMERA LOCATIONS 02650 LS 0.00 1.000 1.000 1.000 3,540.00 3,540.00
8014 SITE PREPARATION (CCTV CAMERA; I-265 AT BARDSTOWN) 02187 EACH 0.00 1.000 0.750 0.750 2,149.00 1,611.75
8015 COMMUNICATION CABLE INSTALL ONLY - CABLE PROVIDED BY AT&T 23150NN LF 0.00 3,000.000 5,687.000 5,687.000 0.90 5,118.30
8020 SITE PREPARATION (CCTV CAMERA; I-71 AT BARBOUR LANE) 20257NC LS 0.00 1.000 0.750 0.750 2,149.00 1,611.75
8021 CCTV ASSEMBLY CAMERA AND ACCESSORIES FOR YUM CENTER 21059ND EACH 0.00 1.000 1.000 1.000 36,641.09 36,641.09
8022 BORE AND JACK CONDUIT THROUGH ROCK ON TAYLORSVILLE RD RAMP TO I-265 21543EN LF 0.00 110.000 114.000 0.000 114.000 52.50 5,985.00 5,985.00
8023 BORE AND JACK CONDUIT ON NEW CUT RAMP TO KY 841 21543EN LF 0.00 110.000 63.000 0.000 63.000 36.75 2,315.25 2,315.25
8024 LOWERING DEVICE FOR EXISTING POLES 06756 EACH 0.00 3.000 3.000 0.000 3.000 7,578.26 22,734.78 22,734.78
8025 ELECTRICAL SERVICE FOR LG&E CONNECTION AT BARBOUR LN 04899 EACH 0.00 1.000 1.000 0.000 1.000 3,551.84 3,551.84 3,551.84
Project DE05602651031 Fed/State Project Number CMNH 3000 (869) Category 0002 DEMOBILIZATION
2022 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 14,523.93 0.00
2023 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 40,757.77 40,757.77

SUBTOT

$35,486.87

$1,781,714.80

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1032-1-0I

Fixed Web Camera Assembly

EACH

2.00 0003 $1189.000000 $2,378.00

1033-1-0I

NO MATL

EACH

4.00 0003 $3771.750000 $15,087.00

1034-1-0I

TRAFFIC INCIDENTAL

FT

240.00 0003 $4.000000 $960.00

1042-1-0I

NO MATL

EACH

8.00 0003 $232.750000 $1,862.00

1046-1-0I

NO MATL

EACH

4.00 0003 $1500.750000 $6,003.00

1050-1-0I

NO MATL

EACH

4.00 0003 $1022.000000 $4,088.00

1092-1-0I

Video Surveillance Controller

EACH

2.00 0003 $1400.250000 $2,800.50

1093-1-0I

NO MATL

EACH

2.00 0003 $1048.000000 $2,096.00

1036-1-0I

PERM MESSAGE SIGN

EACH

7.00 0015 $43742.250000 $306,195.75

1051-1-0I

Adv Grounding Systems

EACH

14.00 0017 $819.810000 $11,477.34

1038-1-0I

TRAFFIC INCIDENTAL

EACH

6.00 0032 $2890.000000 $17,340.00

1041-1-0I

NO MATL

EACH

15.00 0032 $154.500000 $2,317.50

1046-1-1I

NO MATL

EACH

6.00 0034 $1500.750000 $9,004.50

1033-1-0A

NO MATL

EACH

1.50 0019 $3771.750000 $-5,657.63

1036-1-0A

PERM MESSAGE SIGN

EACH

1.00 0020 $43742.250000 $-43,742.25

1036-1-0A

PERM MESSAGE SIGN

EACH

6.00 0021 $43742.250000 $-262,453.50

1033-1-0A

NO MATL

EACH

0.50 0022 $3771.750000 $-1,885.88

1051-1-0A

Adv Grounding Systems

EACH

13.00 0022 $819.810000 $-10,657.53

1032-1-0A

Fixed Web Camera Assembly

EACH

1.00 0023 $1189.000000 $-1,189.00

1034-1-0A

TRAFFIC INCIDENTAL

FT

240.00 0023 $4.000000 $-960.00

1042-1-0A

NO MATL

EACH

8.00 0023 $232.750000 $-1,862.00

1033-1-0A

NO MATL

EACH

2.00 0024 $3771.750000 $-7,543.50

1032-1-0A

Fixed Web Camera Assembly

EACH

1.00 0025 $1189.000000 $-1,189.00

1046-1-0A

NO MATL

EACH

4.00 0030 $1500.750000 $-6,003.00

1050-1-0A

NO MATL

EACH

4.00 0030 $1022.000000 $-4,088.00

1092-1-0A

Video Surveillance Controller

EACH

2.00 0030 $1400.250000 $-2,800.50

1093-1-0A

NO MATL

EACH

2.00 0030 $1048.000000 $-2,096.00

1051-1-0A

Adv Grounding Systems

EACH

1.00 0033 $819.810000 $-819.81

1038-1-0A

TRAFFIC INCIDENTAL

EACH

3.00 0037 $2890.000000 $-8,670.00

1038-1-0A

TRAFFIC INCIDENTAL

EACH

2.00 0039 $2890.000000 $-5,780.00

1041-1-0A

NO MATL

EACH

2.00 0039 $154.500000 $-309.00

1038-1-0A

TRAFFIC INCIDENTAL

EACH

1.00 0040 $2890.000000 $-2,890.00

1041-1-0A

NO MATL

EACH

1.00 0040 $154.500000 $-154.50

1041-10C

NO MATL

EACH

0.00 0042 $154.500000 $-1,854.00

1046-11C

NO MATL

EACH

0.00 0042 $1500.750000 $-9,004.50
SUBTOT

$-0.01

 

 

 

Project DE09300711031 Fed/State Project Number CMNH 3000 (869) Category 0001 INTELLIGENT TRANSPORTATION SYSTEMS
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
1001 SITE PREPARATION (VMS #5; I-71 AT MP 11.6) 20257NC LS 1.00 1.000 1.000 1.000 2,149.00 2,149.00
1010 CONDUIT-2 IN 04795 LF 200.00 200.000 91.000 91.000 10.62 966.42
1011 PVC PIPE-2 IN 03381 LF 150.00 150.000 150.000 150.000 4.02 603.00
1012 JUNCTION BOX TYPE A 20391NS835 EACH 1.00 1.000 1.000 1.000 536.00 536.00
1014 TRENCHING AND BACKFILLING 04820 LF 150.00 150.000 73.000 73.000 3.18 232.14
1018 WIRE-NO. 2 04836 LF 200.00 200.000 753.500 753.500 2.80 2,109.80
1020 GMSS GALV STEEL TYPE A 06400 LB 624.75 624.750 750.000 750.000 4.82 3,615.00
1021 CONCRETE-CLASS A 08100 CUYD 1.28 1.280 2.000 2.000 609.00 1,218.00
1022 ROADWAY CROSS SECTION 20419ED EACH 1.00 1.000 0.000 0.000 261.00 0.00
1033 CCTV ASSEMBLY 21059ND EACH 1.00 1.000 1.000 1.000 5,029.00 5,029.00
1034 CCTV CONTROL CABLE 23149NN LF 150.00 150.000 65.000 65.000 5.78 375.70
1035 VARIABLE MESSAGE SIGN-DYNAMIC SIDE MOUNT 22408NN EACH 1.00 1.000 0.900 0.900 30,437.00 27,393.30
1042 FIBER TRANSCEIVER SIGN 21458ND EACH 5.00 5.000 2.000 2.000 487.00 974.00
1043 FIBER TERMINATION RACK 21076ND EACH 2.00 4.000 4.000 4.000 2,112.00 8,448.00
1044 COMMUNICATION CABLE 23150NN LF 30.00 0.000 0.000 0.000 1.00 0.00
1045 FIBER OPTIC CABLE 21077ED LF 200.00 200.000 102.000 102.000 2.79 284.58
1046 MPEG4 VIDEO ENCODER 21078ND EACH 1.00 1.000 1.000 1.000 2,001.00 2,001.00
1047 INSTALL TRANSFORMER 480/120 23943EC EACH 2.00 2.000 2.000 2.000 403.00 806.00
1048 ELECTRICAL SERVICE 04899 EACH 1.00 1.000 1.000 1.000 2,467.00 2,467.00
1050 SINGLE CHANNEL MPEG-4 DECODER 21493ND EACH 1.00 1.000 1.000 1.000 1,375.00 1,375.00
1051 ADVANCED GROUNDING SYSTEM 23944EC EACH 2.00 2.000 2.000 2.000 2,236.00 4,472.00
1054 CCTV FIELD CONTROLLER 23947EC EACH 1.00 1.000 1.000 1.000 1,286.00 1,286.00
1055 MAINTAIN & CONTROL TRAFFIC (OLDHAM COUNTY) 02650 LS 1.00 1.000 1.000 1.000 3,947.00 3,947.00
1090 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 0.000 0.000 10.00 0.00
1091 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 10.00 0.00
8005 DATA SURGE DEVICE 21071ND EACH 0.00 2.000 2.000 2.000 206.00 412.00
8019 COMMUNICATION CABLE INSTALL ONLY - CABLE PROVIDED BY AT&T 23150NN LF 0.00 30.000 102.000 102.000 0.90 91.80
Project DE09300711031 Fed/State Project Number CMNH 3000 (869) Category 0002 DEMOBILIZATION
2022 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 1,319.80 0.00
2023 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 3,589.10 3,589.10

SUBTOT

$0.00

$1,856,095.65

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1033-1-0I

NO MATL

EACH

1.00 0003 $992.000000 $992.00

1034-1-0I

TRAFFIC INCIDENTAL

FT

150.00 0003 $4.000000 $600.00

1042-1-0I

NO MATL

EACH

5.00 0003 $232.750000 $1,163.75

1046-1-0I

NO MATL

EACH

1.00 0003 $1500.750000 $1,500.75

1050-1-0I

NO MATL

EACH

1.00 0003 $1022.000000 $1,022.00

1033-2-0I

NO MATL

EACH

1.00 0004 $2779.750000 $2,779.75

1051-1-0I

Adv Grounding System

EACH

2.00 0017 $819.810000 $1,639.62

1034-1-0A

TRAFFIC INCIDENTAL

FT

65.00 0022 $4.000000 $-260.00

1051-1-0A

Adv Grounding System

EACH

2.00 0022 $819.810000 $-1,639.62

1033-2-0A

NO MATL

EACH

0.50 0023 $2779.750000 $-1,389.88

1033-1-0A

NO MATL

EACH

0.50 0023 $992.000000 $-496.00

1042-1-0A

NO MATL

EACH

2.00 0023 $232.750000 $-465.50

1046-1-0A

NO MATL

EACH

1.00 0030 $1500.750000 $-1,500.75

1050-1-0A

NO MATL

EACH

1.00 0030 $1022.000000 $-1,022.00

1033-2-0A

NO MATL

EACH

0.25 0033 $2779.750000 $-694.94

1033-1-0A

NO MATL

EACH

0.25 0033 $992.000000 $-248.00

1033-10C

NO MATL

EACH

0.00 0042 $992.000000 $-248.00

1033-20C

NO MATL

EACH

0.00 0042 $2779.750000 $-694.93

1034-10C

TRAFFIC INCIDENTAL

FT

0.00 0042 $4.000000 $-340.00

1042-10C

NO MATL

EACH

0.00 0042 $232.750000 $-698.25
SUBTOT

$0.00