Report_Id:   111339   Est NO  0035

Date:04/29/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 111339 Estimate Number 0035 Estimate Type PROGRESS
District Office COVINGTON (06320)  Keith, Jerry F.

Contractor BARRETT PAVING MATERIALS INC ADDR SN 2 VC Code VC0000005040
INC
7 INTERSTATE ACCESS RD
WILDER , KY , 41076
Pay Period 04/05/2013  TO  04/18/2013
Date Approved 04/29/2013
Primary Proj Number DE04100221139
Project No. JL03 041 0022 011-012
Primary County GRANT
Name of Road BARNES PIKE (KY 22)
Description RELOCATE KY 22 FROM US 25 TO I-75 VIA BARNES ROAD CORRIDOR, 3-LANE IMPROVEMENT
     
     
Date Let 09/23/2011 Formal Acceptance
Date Awarded 10/05/2011 Date Work Began 11/25/2011
Date Contract Executed 10/24/2011 Open To Traffic
Date NTP Issued 10/24/2011 Actual Completion Date

Current Contract Amount

$3,971,521.79

Total to Date

Prev to Date

This Estimate

Original Amount

$3,880,828.87

Total Earnings

$2,783,063.71

$2,672,818.02

$110,245.69

Percent Complete

70.19

Stockpiled Materials

$4,396.74

$5,268.30

$-871.56

Funds Available

$1,184,061.34

Gross Earnings

$2,787,460.45

$2,678,086.32

$109,374.13

Total Change Orders

$90,692.92

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$2,787,460.45

$2,678,086.32

$109,374.13

Contract Id 111339

Change Order Summary

County GRANT
Estimate Nbr 0035 Project Number JL03 041 0022 011-012
Contractor BARRETT PAVING MATERIALS INC Period 04/05/2013  TO  04/18/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Lot Pay Adjustment and Milling Reimbursement Override Approved 11/17/2011 $0.00 0.0
002 Embankment Reimbursement Override Approved 12/28/2011 $0.00 0.0
003 Electricial Junction Box Approved 04/24/2012 $1,422.98 1.0
004 Sanitary Manhole Height Extension Approved 05/02/2012 $581.14 1.0
006 Signs, Fittings, Pole Installation, Manhole ext. Approved 07/30/2012 $19,559.56 1.0
007 Electric Power Poles & related Items Approved 09/12/2012 $-2,722.39 0.0
008 category 0007 Electrical Approved 11/16/2012 $60,325.83 3.0
009 Liquidated Damages Override Approved 08/29/2012 $0.00 0.0
010 Storm Sewer & Utility, Tree Removal, Delineators Approved 03/18/2013 $11,525.80 3.0
011 Electrical Service Cabinet/Junction Box Pending 0 $15,502.61 9.0
 
 
 
 

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 111339

COMMONWEALTH OF KENTUCKY

County GRANT
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE04100221139
Estimate Nbr 0035 Period 04/05/2013  TO  04/18/2013
Contractor BARRETT PAVING MATERIALS INC
 
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 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
1001 EMBANKMENT IN PLACE 02230 CUYD 106,383.00 106,383.000 105,883.000 105,883.000 6.50 688,239.50
1002 STAKING 02726 LS 1.00 1.000 0.010 0.640 0.650 23,400.00 234.00 15,210.00
1003 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.010 0.680 0.690 60,000.00 600.00 41,400.00
1004 REMOVE PAVEMENT 02091 SQYD 1,915.00 1,915.000 1,136.100 1,136.100 8.00 9,088.80
1005 STANDARD CURB AND GUTTER 01810 LF 6,177.00 6,177.000 2,679.100 2,679.100 12.91 34,587.18
1006 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 5.00 5.000 4.000 4.000 650.00 2,600.00
1007 BARRIER HEADER CURB 01880 LF 24.00 24.000 0.000 0.000 25.00 0.00
1008 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 2.000 5,700.00 11,400.00
1009 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,101.50 3,101.500 2,927.500 2,927.500 16.50 48,303.75
1010 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 380.00 380.000 0.000 0.000 4.60 0.00
1011 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 3.00 3.000 4.000 4.000 1,800.00 7,200.00
1012 PAVE MARKING-THERMO CURV ARROW 06574 EACH 27.00 27.000 0.000 0.000 80.00 0.00
1013 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 9,622.00 9,622.000 0.000 0.000 0.33 0.00
1014 PAVEMENT MARKER TYPE V-BY 06591 EACH 157.00 157.000 0.000 0.000 24.55 0.00
1015 SIGNS 02562 SQFT 200.00 400.000 381.000 381.000 9.00 3,429.00
1016 PAVEMENT MARKER TYPE V-MW 06589 EACH 15.00 15.000 0.000 0.000 24.55 0.00
1017 EDGE KEY 02585 LF 204.00 204.000 0.000 0.000 23.00 0.00
1018 DETECTABLE WARNINGS 23158ES505 SQFT 56.00 56.000 0.000 0.000 33.00 0.00
1019 SIDEWALK-4 IN CONCRETE 02720 SQYD 2,097.00 2,097.000 0.000 0.000 32.77 0.00
1020 BARRICADE-TYPE III 02014 EACH 12.00 12.000 4.000 4.000 100.00 400.00
1021 SAFELOADING 02690 CUYD 56.00 56.000 53.270 53.270 103.00 5,486.81
1022 PAVE MARKING-THERMO COMB ARROW 06575 EACH 2.00 2.000 0.000 0.000 144.00 0.00
1023 ADJUST MANHOLE 01792 EACH 3.00 3.000 3.000 3.000 735.00 2,205.00
1024 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 166.00 166.000 0.000 0.000 7.75 0.00
1025 WATER 02242 MGAL 900.00 900.000 225.000 225.000 1.70 382.50
1026 CLEAN SILT TRAP TYPE A 02706 EACH 72.00 72.000 10.000 10.000 40.00 400.00
1027 CLEAN SILT TRAP TYPE B 02707 EACH 72.00 72.000 36.000 36.000 35.00 1,260.00
1028 CLEAN SILT TRAP TYPE C 02708 EACH 72.00 0.000 0.000 0.000 30.00 0.00
1029 FUEL ADJUSTMENT 10020NS DOLL 40,041.00 40,041.000 -3,219.730 -3,219.730 1.00 -3,219.73
1030 ASPHALT ADJUSTMENT 10030NS DOLL 59,850.00 59,850.000 9,304.040 9,304.040 1.00 9,304.04
1031 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 13.00 13.000 60.000 60.000 7.00 420.00
1032 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 18,400.00 18,400.000 1,257.000 14,993.000 16,250.000 0.24 301.68 3,900.00
1033 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,040.00 1,040.000 1,635.000 1,635.000 1.40 2,289.00
1034 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 1,790.00 1,790.000 1,660.000 1,660.000 1.40 2,324.00
1035 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 43.00 43.000 0.000 0.000 70.00 0.00
1036 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 200.00 200.000 0.000 0.000 18.00 0.00
1037 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 0.500 0.500 12,000.00 6,000.00
1038 TEMP GUARDRAIL 02397 LF 300.00 300.000 379.000 379.000 12.00 4,548.00
1039 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 2.00 2.000 2.000 2.000 750.00 1,500.00
1040 EXTRA LENGTH GUARDRAIL POST 02399 EACH 72.00 72.000 0.000 0.000 30.00 0.00
1041 CLEARING AND GRUBBING (16.54 ACRES) 02545 LS 1.00 1.000 1.000 1.000 22,000.00 22,000.00
1042 CRUSHED AGGREGATE SIZE NO 2 00078 TON 20.00 20.000 16.500 16.500 33.00 544.50
1043 SAWCUT PAVEMENT 20550ND LF 740.00 2,500.000 740.000 740.000 2.00 1,480.00
1044 WITNESS POST 02432 EACH 3.00 3.000 0.000 0.000 35.00 0.00
1045 PERFORATED PIPE-4 IN 01000 LF 943.00 943.000 1,188.000 1,188.000 7.60 9,028.80
1046 NON-PERFORATED PIPE-4 IN 01010 LF 260.00 260.000 220.000 220.000 9.85 2,167.00
1047 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 2.000 2.000 390.00 780.00
1048 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 1.00 1.000 1.000 1.000 405.00 405.00
1049 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 1.00 1.000 1.000 1.000 430.00 430.00
1050 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 1,776.00 1,776.000 0.000 0.000 1.55 0.00
1051 SILT TRAP TYPE A 02703 EACH 24.00 24.000 2.000 2.000 325.00 650.00
1052 SILT TRAP TYPE B 02704 EACH 24.00 24.000 36.000 36.000 215.00 7,740.00
1053 SILT TRAP TYPE C 02705 EACH 24.00 0.000 0.000 0.000 210.00 0.00
1054 TEMP SILT FENCE 02701 LF 1,906.00 1,906.000 2,627.000 2,627.000 2.00 5,254.00
1055 TEMP DITCH 02159 LF 1,906.00 1,906.000 1,550.000 1,550.000 0.70 1,085.00
1056 TEMP SEEDING AND PROTECTION 05953 SQYD 80,077.00 0.000 0.000 0.000 0.32 0.00
1057 TEMP MULCH 05952 SQYD 80,077.00 80,077.000 68,499.769 68,499.769 0.16 10,959.96
1058 PIPELINE VIDEO INSPECTION 23131ER701 LF 1,463.00 1,463.000 0.000 0.000 4.80 0.00
1059 CLEAN TEMP SILT FENCE 02709 LF 1,906.00 1,906.000 1,100.000 1,100.000 0.50 550.00
1060 EROSION CONTROL BLANKET 05950 SQYD 5,243.00 14,243.000 12,625.806 12,625.806 1.05 13,257.09
1061 SEEDING AND PROTECTION 05985 SQYD 80,077.00 80,077.000 38,445.055 38,445.055 0.32 12,302.41
1062 TOPDRESSING FERTILIZER 05966 TON 5.00 5.000 0.000 0.000 947.58 0.00
1063 SPECIAL SEEDING CROWN VETCH 05989 SQYD 20,019.00 29,019.000 21,990.778 21,990.778 0.15 3,298.61
8000 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 0.001 0.000 0.000 1.00 0.00
8001 MILLING REIMBURSEMENT 24256EN DOLL 0.00 0.001 0.000 0.000 1.00 0.00
8002 EMBANKMENT IN PLACE 02230 CUYD 0.00 0.001 -80,213.000 -80,213.000 0.50 -40,106.50
8012 ADJUST MANHOLE FRAME TO GRADE 01791 EACH 0.00 1.000 1.000 1.000 2,103.54 2,103.54
8013 TRAFFIC BOUND BASE 00020 TON 0.00 1,000.000 718.440 718.440 20.00 14,368.80
8028 TREE REMOVAL and STUMP GRINDING 20000ES724 EACH 0.00 1.000 1.000 1.000 1,840.00 1,840.00
8029 DELINEATOR FOR GUARDRAIL B/W 01987 EACH 0.00 100.000 50.000 50.000 7.00 350.00
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 Category 0002 DRAINAGE
2001 TEMPORARY PIPE 20166ES810 LF 639.00 639.000 660.000 660.000 42.00 27,720.00
2002 ENTRANCE PIPE-18 IN 00441 LF 217.00 217.000 241.000 241.000 42.95 10,350.95
2003 STORM SEWER PIPE-15 IN 00521 LF 958.00 958.000 1,056.500 1,056.500 31.50 33,279.75
2004 STORM SEWER PIPE-18 IN 00522 LF 815.00 815.000 913.000 913.000 45.75 41,769.75
2005 STORM SEWER PIPE-24 IN 00524 LF 1,152.00 1,152.000 1,262.500 1,262.500 47.50 59,968.75
2006 CURB BOX INLET TYPE A 01456 EACH 19.00 17.000 15.000 15.000 3,545.00 53,175.00
2007 DROP BOX INLET TYPE 1 01490 EACH 8.00 8.000 8.000 8.000 2,390.00 19,120.00
2008 MANHOLE TYPE A 01756 EACH 1.00 0.000 0.000 0.000 1,825.00 0.00
2009 MANHOLE TYPE B 01761 EACH 3.00 4.000 4.000 4.000 3,975.00 15,900.00
2010 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 6.00 6.000 6.000 6.000 1,660.00 9,960.00
2011 CHANNEL LINING CLASS II 02483 TON 469.00 469.000 594.570 594.570 26.75 15,904.74
2012 CHANNEL LINING CLASS III 02484 TON 343.50 343.500 295.040 295.040 29.25 8,629.92
2013 STEEL REINFORCEMENT 08150 LB 55.00 55.000 64.190 64.190 4.00 256.76
2014 DRAINAGE BLANKET-EMBANKMENT 00021 CUYD 2,150.00 2,150.000 1,322.180 1,322.180 20.00 26,443.60
2015 CONCRETE-CLASS A 08100 CUYD 8.68 8.680 10.150 10.150 1,060.00 10,759.00
2016 PAVED DITCH TYPE 2 02158 SQYD 138.00 138.000 0.000 0.000 90.00 0.00
2017 SODDING 05990 SQYD 18,000.00 18,000.000 0.000 0.000 2.85 0.00
2018 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 13,340.00 13,340.000 12,611.100 12,611.100 1.85 23,330.53
2019 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 2,518.00 2,518.000 4,300.910 4,300.910 2.00 8,601.82
8004 ADJUST MANHOLE 01792 EACH 0.00 1.000 1.000 1.000 581.14 581.14
8024 LIQUIDATED DAMAGES . 10111NS DOLL 0.00 0.001 -5,000.000 -5,000.000 1.00 -5,000.00
8025 CURB BOX INLET TYPE A MOD 01459 EACH 0.00 2.000 2.000 2.000 3,771.77 7,543.54
8026 JUNCTION BOX 2.0' X 2.0' 01650 EACH 0.00 1.000 1.000 1.000 1,835.40 1,835.40
8027 CORED HOLE DRAINAGE BOX CON- 18 IN 21541NN EACH 0.00 1.000 1.000 1.000 451.50 451.50
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 Category 0003 PAVING
3001 CL3 ASPH SURF 0.38D PG64-22 00339 TON 2,346.00 2,346.000 142.780 142.780 61.05 8,716.71
3002 CL3 ASPH BASE 1.00D PG64-22 00214 TON 20,767.00 20,767.000 1,632.820 10,004.280 11,637.100 45.05 73,558.54 524,251.35
3003 CRUSHED STONE BASE 00003 TON 13,761.00 13,761.000 1,871.130 7,549.470 9,420.600 19.00 35,551.47 178,991.40
3004 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 145.00 145.000 0.000 0.000 46.00 0.00
3005 TRAFFIC BOUND BASE 00020 TON 185.00 500.000 500.000 500.000 40.00 20,000.00
3006 EMULSIFIED ASPHALT RS-2 00291 TON 3.40 3.400 4.020 4.020 615.00 2,472.30
3007 ASPHALT SEAL AGGREGATE 00100 TON 27.80 27.800 33.610 33.610 70.00 2,352.70
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 Category 0004 MOBILIZATION / DEMOBILIZATION
4001 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 80,000.00 80,000.00
4002 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 56,500.00 0.00
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 Category 0005 SEWER
5001 CAP AND BLOCK FORCE MAIN-4 IN PVC 24273EC EACH 2.00 2.000 2.000 2.000 230.00 460.00
5002 CAP AND BLOCK FORCE MAIN-8 IN PVC 24274EC EACH 2.00 2.000 4.000 4.000 282.00 1,128.00
5003 PVC FORCE MAIN-4 IN 23599EC LF 430.00 430.000 409.000 409.000 24.75 10,122.75
5004 PVC FORCE MAIN-8 IN 24241EN LF 430.00 430.000 408.000 408.000 33.90 13,831.20
5005 BEND AND BLOCK 4 IN (11 1/4 DEGREE) 21046ND EACH 1.00 1.000 1.000 1.000 275.00 275.00
5006 BEND AND BLOCK 4 IN (45 DEGREE) 21046ND EACH 2.00 2.000 3.000 3.000 278.00 834.00
5007 BEND AND BLOCK 4 IN (90 DEGREE) 21046ND EACH 1.00 1.000 1.000 1.000 286.00 286.00
5008 BEND AND BLOCK-8 IN (11 1/4 DEGREE) 20555NC EACH 1.00 1.000 2.000 2.000 333.00 666.00
5009 BEND AND BLOCK-8 IN (45 DEGREE) 20555NC EACH 2.00 2.000 3.000 3.000 342.00 1,026.00
5010 BEND AND BLOCK-8 IN (90 DEGREE) 20555NC EACH 1.00 1.000 0.000 0.000 361.00 0.00
5011 SOLID SLEEVE 4IN 20826ED EACH 2.00 2.000 2.000 2.000 495.00 990.00
5012 SOLID SLEEVE-8 IN 20123EC EACH 2.00 2.000 2.000 2.000 575.00 1,150.00
5013 STEEL ENCASEMENT PIPE-18 IN 01075 LF 90.00 90.000 90.000 90.000 447.50 40,275.00
5014 TIE-IN TO MANHOLE 20772ND EACH 2.00 2.000 2.000 2.000 1,185.00 2,370.00
5015 SANITARY SEWER MANHOLE 01799 EACH 2.00 2.000 2.000 2.000 2,250.00 4,500.00
5016 SEWER PIPE-8 IN 01052 LF 720.00 720.000 672.000 672.000 37.75 25,368.00
5017 PLUG-8 IN 20507NS708 EACH 2.00 2.000 1.000 1.000 265.00 265.00
5018 ADJUST MANHOLE FRAME TO GRADE 01791 EACH 1.00 1.000 1.000 1.000 665.00 665.00
5019 PLUG-4 IN 23195EC EACH 2.00 2.000 0.000 0.000 59.50 0.00
5020 PLUG-8 IN 20507NS708 EACH 2.00 2.000 0.000 0.000 265.00 0.00
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 Category 0006 WATER
6001 SERVICE LINE - 1 IN 21558EC LF 50.00 50.000 40.000 40.000 31.50 1,260.00
6002 DUCTILE IRON PIPE-6 IN 01093 LF 70.00 70.000 11.000 11.000 61.00 671.00
6003 DUCTILE IRON PIPE-8 IN 01095 LF 2,200.00 2,200.000 2,083.500 2,083.500 47.50 98,966.25
6004 CAP AND BLOCK-6 IN 22605NN EACH 1.00 1.000 3.000 3.000 263.00 789.00
6005 CAP AND BLOCK-8 IN 24268NN EACH 9.00 9.000 1.000 1.000 282.00 282.00
6006 WATER METER WITH BOX 23308EC EACH 5.00 5.000 2.000 2.000 1,120.00 2,240.00
6007 STEEL ENCASEMENT PIPE-18 IN (OPEN CUT) 01075 LF 50.00 50.000 50.000 50.000 92.75 4,637.50
6008 STEEL ENCASEMENT PIPE-18 IN (BORE AND JACK) 01075 LF 180.00 180.000 180.000 180.000 270.00 48,600.00
6009 FIRE HYDRANT 02606 EACH 1.00 1.000 1.000 1.000 2,575.00 2,575.00
6010 TEE-8 IN X 6 IN 24269NC EACH 2.00 2.000 4.000 4.000 552.50 2,210.00
6011 GATE VALVE-6 IN 03526 EACH 2.00 2.000 2.000 2.000 836.00 1,672.00
6012 TEMP SILT FENCE 02701 LF 3,000.00 3,000.000 3,884.000 3,884.000 2.00 7,768.00
6013 TEE-8 IN X 2 IN 24270NC EACH 1.00 1.000 0.000 0.000 522.00 0.00
6014 GATE VALVE-2 IN 03522 EACH 1.00 1.000 0.000 0.000 885.00 0.00
6015 SOLID SLEEVE-2 IN 24271EC EACH 1.00 1.000 0.000 0.000 240.00 0.00
6016 SOLID SLEEVE-8 IN 20123EC EACH 9.00 9.000 4.000 4.000 370.00 1,480.00
6017 BEND AND BLOCK-8 IN (11 1/4 DEGREE) 20555NC EACH 5.00 5.000 6.000 6.000 448.00 2,688.00
6018 BEND AND BLOCK-8 IN (22 1/2 DEGREE) 20555NC EACH 5.00 5.000 6.000 6.000 418.00 2,508.00
6019 BEND AND BLOCK-8 IN (45 DEGREE) 20555NC EACH 6.00 6.000 6.000 6.000 420.00 2,520.00
6020 GATE VALVE-8 IN 03528 EACH 3.00 3.000 5.000 5.000 1,165.00 5,825.00
6021 ASPHALT PAVING REPLACEMENT 21333ED LF 900.00 900.000 476.000 476.000 59.00 28,084.00
6022 SEEDING AND PROTECTION 05985 SQYD 9,000.00 9,000.000 0.000 0.000 0.70 0.00
6023 SOLID SLEEVE-6 IN 20120EC EACH 1.00 1.000 2.000 2.000 249.00 498.00
6024 BEND AND BLOCK-6 IN 20554NC EACH 2.00 2.000 2.000 2.000 332.00 664.00
6025 AIR RELEASE VALVE ASSEMBLY 22082NN EACH 3.00 3.000 0.000 0.000 1,390.00 0.00
8006 REDUCER 8 IN X 6 IN 20794ND EACH 0.00 9.000 8.000 8.000 223.01 1,784.08
8007 TEE-8 IN X 8 IN 23199EC EACH 0.00 1.000 1.000 1.000 656.25 656.25
8008 SOLID SLEEVE 4IN PIPE STIFFENER 20826ED EACH 0.00 4.000 4.000 4.000 217.08 868.32
8009 SOLID SLEEVE-8 IN PIPE STIFFENER 20123EC EACH 0.00 4.000 4.000 4.000 117.09 468.36
Project DE04100221139 Fed/State Project Number JL03 041 0022 011-012 Category 0007 ELECTRIC
7001 INSULATOR PIN TY 12.47/7.2KV 24281EC EACH 125.00 206.000 206.000 206.000 20.18 4,157.08
7002 PIN-POLE TOP-20 IN STRAIGHT OR OFFSET 24282EC EACH 28.00 37.000 37.000 37.000 26.25 971.25
7003 BOLT-MACHINE-1/2 IN 24283EC EACH 102.00 158.000 156.000 156.000 31.26 4,876.56
7004 BOLT-MACHINE-5/8 IN 24284EC EACH 192.00 192.000 204.000 204.000 33.89 6,913.56
7005 WASHER-SQUARE-3 IN CURVED 24285EC EACH 9.00 64.000 64.000 64.000 4.08 261.12
7006 WASHER-SQUARE-2 1/4" 24286EC EACH 507.00 507.000 509.000 509.000 3.42 1,740.78
7007 WASHER-ROUND-1 3/8 IN 24287EC EACH 100.00 129.000 129.000 129.000 3.15 406.35
7008 PIN-CROSSARM-CLAMP TYPE-1 IN X 10.5 IN 24288EC EACH 102.00 176.000 176.000 176.000 56.37 9,921.12
7009 CROSSARM-3 5/8 IN X 4 5/8 IN X 8 FT 24289EC EACH 50.00 73.000 73.000 73.000 122.61 8,950.53
7010 CROSSARM-3-5/8 IN X 4-5/8 IN X 10 FT 24374EC EACH 5.00 6.000 6.000 6.000 331.66 1,989.96
7011 BOLT-CARRIAGE-3/8 IN X 4 1/2 IN 24290EC EACH 8.00 13.000 13.000 13.000 3.91 50.83
7012 SCREW-LAG 1/2 IN X 4 IN 24291EC EACH 4.00 37.000 37.000 37.000 6.89 254.93
7013 INSULATOR-POLYMER DISTRIBUTION DEAD END 24292EC EACH 65.00 160.000 160.000 160.000 58.69 9,390.40
7014 BOLT-DOUBLE ARMING-5/8 IN 24293EC EACH 55.00 91.000 91.000 91.000 10.08 917.28
7015 BOLT-EYE-5/8 IN 24294EC EACH 13.00 54.000 54.000 54.000 25.36 1,369.44
7016 CONNECTOR 24295EC LS 1.00 1.000 1.000 1.000 3,600.00 3,600.00
7017 CONNECTOR-COMPRESSION 24296EC LS 1.00 1.000 1.000 1.000 5,500.00 5,500.00
7018 NUT-EYE-5/8 IN 24297EC EACH 69.00 121.000 121.000 121.000 4.97 601.37
7019 ARRESTER-SURGE-9KV 24298EC EACH 6.00 19.000 19.000 19.000 90.73 1,723.87
7020 CUTOUT-DIST.-LOADBREAK-15KV-100A 24299EC EACH 13.00 22.000 22.000 22.000 209.10 4,600.20
7021 TRANSFORMER-SELF PROT-10KV 7200-240/120V 24300EC EACH 2.00 4.000 4.000 4.000 1,203.00 4,812.00
7022 TRANSFORM-SELF PROT-25 KVA 7200-240/120V 24373EC EACH 1.00 1.000 0.000 0.000 2,002.00 0.00
7023 TRANSFORMER-CONVENTIONAL-75KVA-12470-277 24301EC EACH 3.00 3.000 3.000 3.000 3,802.59 11,407.77
7024 TRANSFORMER-CONVENTIONAL-25KVA-12470-277 24302EC EACH 3.00 3.000 3.000 3.000 1,717.00 5,151.00
7025 WIRE HOLDER 24303EC EACH 3.00 3.000 2.000 2.000 73.68 147.36
7026 CLAMP-HOT LINE 24304EC EACH 10.00 35.000 35.000 35.000 59.09 2,068.15
7027 JUMPERS-BARE-STRANDED 24305EC LS 1.00 1.000 1.000 1.000 5,500.00 5,500.00
7028 JUMPERS-SERVICE 24306EC LS 1.00 1.000 1.000 1.000 6,500.00 6,500.00
7029 POLE NUMBERS-METAL 24307EC EACH 30.00 30.000 0.000 0.000 70.19 0.00
7030 SHACKLE-ANCHOR 24308EC EACH 3.00 13.000 13.000 13.000 26.00 338.00
7031 ROD-ARMOR 24309EC EACH 6.00 6.000 0.000 0.000 48.39 0.00
7032 AUTOMATIC DEADEND 24310EC EACH 81.00 164.000 179.000 179.000 45.69 8,178.51
7033 BRACE-60 IN SPAN 24311EC EACH 72.00 170.000 170.000 170.000 90.51 15,386.70
7034 BRACE-28 IN SPAN 24312EC EACH 8.00 8.000 8.000 8.000 70.88 567.04
7035 BRACKET-INSULATED 24313EC EACH 86.00 86.000 86.000 86.000 69.08 5,940.88
7036 BRACKET-TRANSFMER-CLUSTER W/ADAPT PLATES 24314EC EACH 2.00 2.000 3.000 3.000 562.37 1,687.11
7037 EYE SCREW-ELLIPTICAL OR DRIVE HOOK 24315EC EACH 3.00 3.000 3.000 3.000 67.26 201.78
7038 LOCKNUT-1/2 IN 24316EC EACH 90.00 160.000 160.000 160.000 3.57 571.20
7039 LOCKNUT-3/8 IN 24317EC EACH 8.00 18.000 13.000 13.000 3.53 45.89
7040 LOCKNUT-5/8 IN 24318EC EACH 463.00 696.000 699.000 699.000 3.57 2,495.43
7041 BRACKET-INSULATOR/EQUIPMENT 24319EC EACH 1.00 26.000 26.000 26.000 147.11 3,824.86
7042 LINK-EXTENSION-INSULATED-12 IN MIN 24320EC EACH 18.00 32.000 32.000 32.000 119.14 3,812.48
7043 SURGE ARRESTER-UG RISER-HEAVY DUTY 24321EC EACH 7.00 7.000 6.000 6.000 178.38 1,070.28
7044 CABLE RISER SHIELD 24322EC LF 90.00 90.000 0.000 0.000 16.04 0.00
7045 CABLE TERMINATION-OUTDOOR 24323EC EACH 6.00 6.000 0.000 0.000 192.64 0.00
7046 CABLE SUPPORT 24324EC EACH 7.00 7.000 0.000 0.000 79.68 0.00
7047 CROSSARM MOUNTING BRACKET 24325EC EACH 12.00 22.000 26.000 26.000 74.65 1,940.90
7048 STIRRUP-HEAVY DUTY COMPRESSION 24326EC EACH 13.00 13.000 14.000 14.000 90.84 1,271.76
7049 PLASTIC CONDUIT-4 IN SCHEDULE 40 24327EC LS 1.00 1.000 1.000 1.000 6,127.00 6,127.00
7050 WEATHERHEADS FOR CONDUIT-4 IN SCHED 40 24328EC EACH 2.00 2.000 2.000 2.000 178.79 357.58
7051 GROUND WIRE-SOLID COPPER #6 SD 24329EC LF 2,060.00 2,736.000 2,736.000 2,736.000 1.29 3,529.44
7052 GUY WIRE-9/16 IN EHS 24330EC LF 150.00 505.000 505.000 505.000 3.09 1,560.45
7053 GUY WIRE-1/2 IN HS 24331EC LF 450.00 1,110.000 1,110.000 1,110.000 1.95 2,164.50
7054 GUY MARKER 24332EC EACH 9.00 19.000 19.000 19.000 28.97 550.43
7055 GUY DEADEND-PREFORMED 24333EC EACH 18.00 73.000 73.000 73.000 92.94 6,784.62
7056 GUY ATTACHMENT 24334EC EACH 9.00 44.000 44.000 44.000 43.83 1,928.52
7057 CONNECTOR-GUY BOND 24335EC EACH 12.00 12.000 6.000 6.000 63.78 382.68
7058 INSULATOR-GUY STRAIN-8 FT 24336EC EACH 8.00 33.000 33.000 33.000 137.46 4,536.18
7059 CLAMP-ANCHOR BONDING 24337EC EACH 9.00 9.000 15.000 15.000 64.67 970.05
7060 ANCHOR-SCREW TYPE-POWER INSTALLED 24338EC EACH 9.00 11.000 11.000 11.000 281.51 3,096.61
7061 ROD-ANCHOR-TWIN EYE 3/4 IN X 8 FT 24339EC EACH 9.00 18.000 18.000 18.000 35.00 630.00
7062 STAPLE-GROUND WIRE 24340EC LS 1.00 1.000 1.000 1.000 378.00 378.00
7063 MARKER BALL-9 IN INTERNATIONAL ORANGE 24341EC EACH 5.00 5.000 4.000 4.000 283.66 1,134.64
7064 STREET LIGHT 24342EC EACH 17.00 17.000 18.000 18.000 215.00 3,870.00
7065 STREET LIGHT BRACKET 24343EC EACH 17.00 17.000 18.000 18.000 351.55 6,327.90
7066 POLE-35 FT CLASS 2 24344EC EACH 2.00 0.000 0.000 0.000 940.73 0.00
7067 POLE-35 FT CLASS 1 24345EC EACH 1.00 0.000 0.000 0.000 1,033.05 0.00
7068 POLE-40 FT CLASS 2 24346EC EACH 1.00 0.000 0.000 0.000 1,100.58 0.00
7069 POLE-45 FT CLASS 1 24347EC EACH 4.00 0.000 0.000 0.000 1,215.00 0.00
7070 POLE-45 FT CLASS H1 24348EC EACH 1.00 0.000 0.000 0.000 1,377.31 0.00
7071 POLE-45 FT CLASS H3 24349EC EACH 1.00 0.000 0.000 0.000 1,593.66 0.00
7072 POLE-45 FT CLASS H4 24350EC EACH 1.00 0.000 0.000 0.000 2,063.56 0.00
7073 POLE-45 FT CLASS H5 24351EC EACH 1.00 0.000 0.000 0.000 2,372.23 0.00
7074 POLE-45 FT CLASS H6 24352EC EACH 1.00 0.000 0.000 0.000 2,654.72 0.00
7075 POLE-50 IN CLASS 1 24353EC EACH 1.00 0.000 0.000 0.000 1,370.42 0.00
7076 POLE-50 IN CLASS H1 24354EC EACH 2.00 0.000 0.000 0.000 1,448.97 0.00
7077 POLE-50 IN CLASS H2 24355EC EACH 2.00 0.000 0.000 0.000 1,466.88 0.00
7078 POLE-50 IN CLASS H4 24356EC EACH 1.00 0.000 0.000 0.000 3,055.00 0.00
7079 POLE-50 IN CLASS H6 24357EC EACH 1.00 0.000 0.000 0.000 3,084.65 0.00
7080 POLE-55 IN CLASS H3 24358EC EACH 1.00 0.000 0.000 0.000 2,439.75 0.00
7081 POLE-55 IN CLASS H4 24359EC EACH 1.00 0.000 0.000 0.000 2,707.08 0.00
7082 EXCAVATE & BACKFILL FOR CONDUIT 24379EC LF 130.00 130.000 130.000 130.000 25.00 3,250.00
7083 CONDUCTOR-336.4(18/1) ACSR 24360EC LF 17,085.00 17,085.000 17,279.000 17,279.000 2.12 36,631.48
7084 CONDUCTOR-4/0(6/1)ACSR 24361EC LF 6,080.00 6,080.000 5,759.720 5,759.720 2.12 12,210.60
7085 CONDUCTOR-2/0(6/1)ACSR 24362EC LF 4,830.00 4,830.000 5,699.390 5,699.390 2.05 11,683.74
7086 OVERHEAD-DUPLEX #6 24363EC LF 4,500.00 4,500.000 4,065.000 4,065.000 1.50 6,097.50
7087 OVERHEAD-TRIPLEX #2 24364EC LF 350.00 350.000 70.000 70.000 2.14 149.80
8003 JUNCTION BOX-ELECTRICAL 3FTx3FT 04810 EACH 0.00 1.000 1.000 1.000 1,422.98 1,422.98
8010 INSTALL POLE #13 CL-3, 45 FOOT 23509EC EACH 0.00 1.000 1.000 1.000 552.00 552.00
8011 INSTALL POLE #OE12, CL-2, 50 FOOT 23509EC EACH 0.00 1.000 1.000 1.000 1,104.00 1,104.00
8014 FUSED CONNECTOR KIT Sub-Station Self-Cycling Reclosures / Fusing 04780 EACH 0.00 1.000 0.000 0.000 1,524.99 0.00
8015 WOOD POLE 40 FT CLASS 3 22478NN EACH 0.00 2.000 3.000 3.000 900.00 2,700.00
8016 WOOD POLE 45 FT CLASS 3 22478NN EACH 0.00 8.000 8.000 8.000 1,000.00 8,000.00
8017 WOOD POLE 45 FT CLASS 4 22478NN EACH 0.00 2.000 2.000 2.000 900.00 1,800.00
8018 WOOD POLE 45 FT CLASS 2 22478NN EACH 0.00 2.000 2.000 2.000 1,000.00 2,000.00
8019 WOOD POLE 50 FT CLASS 3 22478NN EACH 0.00 6.000 6.000 6.000 1,120.00 6,720.00
8020 WOOD POLE 50 FT CLASS 2 22478NN EACH 0.00 2.000 2.000 2.000 1,120.00 2,240.00
8021 WOOD POLE 55 FT CLASS 3 22478NN EACH 0.00 1.000 1.000 1.000 1,300.00 1,300.00
8022 WOOD POLE 55 FT CLASS 2 22478NN EACH 0.00 2.000 2.000 2.000 1,300.00 2,600.00
8023 GROUND ROD & RELATED ITEMS 06901 EACH 0.00 22.000 22.000 22.000 305.35 6,717.79
8034 REMOVE AND REINSTALL 54 IN- ELECTRICAL SERVICE JUNCTION BOX 23055N LS 0.00 0.000 0.000 0.000 15,502.61 0.00

SUBTOT

$110,245.69

$2,783,063.67

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1045-1-0I

PIPE, PVC AASHTOM304

LF

1,000.00 0012 $0.318000 $302.10

1047-1-0I

MISC PRECAST

EACH

1.00 0012 $380.260000 $361.25

1048-1-0I

MISC PRECAST

EACH

1.00 0012 $192.340000 $182.72

1049-1-0I

MISC PRECAST

EACH

1.00 0012 $221.250000 $210.19

2004-2-0I

PIPE, HDPE M294

LF

600.00 0012 $8.194000 $4,670.58

2004-1-0I

PIPE, HDPE M294

LF

240.00 0012 $8.194000 $1,868.20

2005-2-0I

PIPE, HDPE M294

LF

600.00 0012 $14.141000 $8,060.37

2005-1-0I

PIPE, HDPE M294

LF

300.00 0012 $14.141000 $4,030.01

2006-1-0I

MISC PRECAST

EACH

5.00 0012 $450.682000 $2,140.74

2007-1-0I

MISC PRECAST

EACH

4.00 0012 $658.130000 $2,500.89

2008-1-0I

MISC PRECAST

EACH

1.00 0012 $917.430000 $871.56

2009-1-0I

MISC PRECAST

EACH

1.00 0012 $906.430000 $861.11

2010-1-0I

MISC PRECAST

EACH

6.00 0012 $527.600000 $3,007.32

2018-1-0I

GEOTEXTILE TYPE IV

SQYD

14,000.00 0012 $0.858830 $11,422.40

2019-1-0I

GEOTEXTILE TYPE IV

SQYD

2,000.00 0012 $0.858830 $1,631.78

1045-1-0A

PIPE, PVC AASHTOM304

LF

600.00 0012 $0.318000 $-181.26

2018-1-0A

GEOTEXTILE TYPE IV

SQYD

3,500.00 0012 $0.858830 $-2,855.60

2018-1-0A

GEOTEXTILE TYPE IV

SQYD

3,500.00 0013 $0.858830 $-2,855.60

1045-1-0A

PIPE, PVC AASHTOM304

LF

275.00 0014 $0.318000 $-83.08

1047-1-0A

MISC PRECAST

EACH

1.00 0014 $380.260000 $-361.25

2005-2-0A

PIPE, HDPE M294

LF

429.00 0014 $14.141000 $-5,763.16

2005-1-0A

PIPE, HDPE M294

LF

300.00 0014 $14.141000 $-4,030.01

2009-1-0A

MISC PRECAST

EACH

1.00 0014 $906.430000 $-861.11

2018-1-0A

GEOTEXTILE TYPE IV

SQYD

1,611.10 0014 $0.858830 $-1,314.47

2019-1-0A

GEOTEXTILE TYPE IV

SQYD

1,000.00 0014 $0.858830 $-815.89

1045-1-0A

PIPE, PVC AASHTOM304

LF

80.00 0015 $0.318000 $-24.17

1048-1-0A

MISC PRECAST

EACH

1.00 0015 $192.340000 $-182.72

1049-1-0A

MISC PRECAST

EACH

1.00 0015 $221.250000 $-210.19

2005-2-0A

PIPE, HDPE M294

LF

171.00 0015 $14.141000 $-2,297.21

2006-1-0A

MISC PRECAST

EACH

2.50 0015 $450.682000 $-1,070.37

2010-1-0A

MISC PRECAST

EACH

2.00 0015 $527.600000 $-1,002.44

2019-1-0A

GEOTEXTILE TYPE IV

SQYD

500.00 0015 $0.858830 $-407.94

2006-1-0A

MISC PRECAST

EACH

1.50 0016 $450.682000 $-642.22

2004-2-0A

PIPE, HDPE M294

LF

409.00 0018 $8.194000 $-3,183.78

2004-1-0A

PIPE, HDPE M294

LF

240.00 0018 $8.194000 $-1,868.20

2006-1-0A

MISC PRECAST

EACH

1.00 0018 $450.682000 $-428.15

2007-1-0A

MISC PRECAST

EACH

0.50 0018 $658.130000 $-312.61

2010-1-0A

MISC PRECAST

EACH

2.00 0018 $527.600000 $-1,002.44

2019-1-0A

GEOTEXTILE TYPE IV

SQYD

184.48 0018 $0.858830 $-150.52

2004-2-0A

PIPE, HDPE M294

LF

101.00 0019 $8.194000 $-786.21

2007-1-0A

MISC PRECAST

EACH

1.00 0019 $658.130000 $-625.22

2019-1-0A

GEOTEXTILE TYPE IV

SQYD

315.52 0019 $0.858830 $-257.43

1045-1-0A

PIPE, PVC AASHTOM304

LF

29.00 0020 $0.318000 $-8.76

2004-2-0A

PIPE, HDPE M294

LF

90.00 0020 $8.194000 $-700.59

2007-1-0A

MISC PRECAST

EACH

1.50 0020 $658.130000 $-937.83

1045-1-0A

PIPE, PVC AASHTOM304

LF

16.00 0021 $0.318000 $-4.83

2007-1-0A

MISC PRECAST

EACH

0.50 0022 $658.130000 $-312.61

2007-1-0A

MISC PRECAST

EACH

0.50 0023 $658.130000 $-312.61

2010-1-0A

MISC PRECAST

EACH

1.00 0023 $527.600000 $-501.22

2010-1-0A

MISC PRECAST

EACH

1.00 0024 $527.600000 $-501.22

2008-10C

MISC PRECAST

EACH

0.00 0035 $871.560000 -871.56 $-871.56
SUBTOT

$4,396.74