|
Report_Id: 131232 Est NO 0010 |
Date:05/18/2015 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 131232 | Estimate Number | 0010 | Estimate Type | PROGRESS | ||
| District Office | JACKSON (10320) Campbell, Harry B., P.E. | ||||||
| Contractor | PHILMOR CONTRACTING INC | ADDR SN 0 VC Code VC0000016957 | |||||
| 8363 VETERANS MEMORIAL HWY | |||||||
| SHARPSBURG , KY , 40374-8115 | |||||||
| Pay Period | 06/14/2014 TO 06/30/2014 | ||||||
| Date Approved | 07/11/2014 | ||||||
| Primary Proj Number | DE03300891332 | ||||||
| Project No. | FD04 SPP 033 0089 015-016, FD04 SPP 033 0089 015-017 | ||||||
| Primary County | ESTILL | ||||||
| Name of Road | WINCHESTER ROAD (KY 89) | ||||||
| Description | WINCHESTER ROAD (KY 89) | ||||||
| Date Let | 12/13/2013 | Formal Acceptance | |||||
| Date Awarded | 12/18/2013 | Date Work Began | 02/07/2014 | ||||
| Date Contract Executed | 01/08/2014 | Open To Traffic | |||||
| Date NTP Issued | 01/08/2014 | Actual Completion Date | 08/01/2014 | ||||
| Current Contract Amount | $1,657,920.20 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $1,454,108.87 |
Total Earnings | $1,178,228.25 |
$990,597.05 |
$187,631.20 |
|
| Percent Complete | 71.11 |
Stockpiled Materials | $775.34 |
$2,162.26 |
$-1,386.92 |
|
| Funds Available | $478,916.61 |
Gross Earnings | $1,179,003.59 |
$992,759.31 |
$186,244.28 |
|
| Total Change Orders | $203,811.33 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $1,179,003.59 |
$992,759.31 |
$186,244.28 |
|||
| Contract Id | 131232 | Change Order Summary |
County | ESTILL | ||||||
| Estimate Nbr | 0010 | Project Number | FD04 SPP 033 0089 015-016, FD04 SPP 033 0089 015-017 | |||||||
| Contractor | PHILMOR CONTRACTING INC | Period | 06/14/2014 TO 06/30/2014 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Excavation- Rock Roadbed | Approved | 11/06/2014 | $203,811.33 | 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 |
||
| Contract Id | 131232 | COMMONWEALTH OF KENTUCKY |
County | ESTILL | ||||||
| Contract Type | GRAS GRADE & DRAIN WITH ASPHALT SURFACE | TRANSPORTATION CABINET |
Primary Project Number | DE03300891332 | ||||||
| Estimate Nbr | 0010 | Period | 06/14/2014 TO 06/30/2014 | |||||||
| Contractor | PHILMOR CONTRACTING INC | |||||||||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | 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 | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0001 PAVING | |||||||
| 0010 | CRUSHED STONE BASE | 00003 | TON | 1,532.00 | 1,532.000 | 186.250 | 905.280 | 1,091.530 | 25.95 | 4,833.18 | 28,325.20 | |
| 0020 | ASPHALT SEAL AGGREGATE | 00100 | TON | 17.10 | 17.100 | 0.000 | 0.000 | 115.00 | 0.00 | |||
| 0030 | ASPHALT SEAL COAT | 00103 | TON | 2.00 | 2.000 | 0.000 | 0.000 | 630.00 | 0.00 | |||
| 0040 | LEVELING & WEDGING PG64-22 | 00190 | TON | 575.00 | 575.000 | 0.000 | 0.000 | 89.95 | 0.00 | |||
| 0050 | CL2 ASPH BASE 1.00D PG64-22 | 00212 | TON | 551.00 | 551.000 | 576.750 | 576.750 | 88.95 | 51,301.91 | |||
| 0060 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 743.00 | 743.000 | 0.000 | 0.000 | 89.95 | 0.00 | |||
| 8008 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 0.00 | 37.500 | 0.000 | 0.000 | 158.00 | 0.00 | |||
| 8009 | PAVE MARKING-THERMO CROSS-HATCH | 06569 | SQFT | 0.00 | 1,409.000 | 0.000 | 0.000 | 6.50 | 0.00 | |||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0002 ROADWAY | |||||||
| 0070 | DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE | 01982 | EACH | 7.00 | 7.000 | 0.000 | 0.000 | 4.10 | 0.00 | |||
| 0080 | BARRICADE-TYPE III | 02014 | EACH | 4.00 | 4.000 | 2.000 | 0.000 | 2.000 | 110.00 | 220.00 | 220.00 | |
| 0090 | REMOVE PAVEMENT | 02091 | SQYD | 167.00 | 167.000 | 167.000 | 0.000 | 167.000 | 5.00 | 835.00 | 835.00 | |
| 0100 | ROADWAY EXCAVATION | 02200 | CUYD | 56,827.00 | 57,099.000 | 6,500.000 | 49,156.000 | 55,656.000 | 6.97 | 45,305.00 | 387,922.32 | |
| 0110 | WATER (FOR DUST CONTROL) | 02242 | MGAL | 165.00 | 165.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0120 | GUARDRAIL-STEEL W BEAM-S FACE | 02351 | LF | 275.00 | 275.000 | 0.000 | 0.000 | 21.80 | 0.00 | |||
| 0130 | GUARDRAIL TERMINAL SECTION NO 1 | 02360 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 30.00 | 0.00 | |||
| 0140 | GUARDRAIL END TREATMENT TYPE 1 | 02367 | EACH | 1.00 | 1.000 | 0.000 | 0.000 | 2,100.00 | 0.00 | |||
| 0150 | REMOVE GUARDRAIL | 02381 | LF | 265.00 | 265.000 | 262.500 | 262.500 | 1.50 | 393.75 | |||
| 0160 | RIGHT-OF-WAY MONUMENT TYPE 1 | 02429 | EACH | 13.00 | 13.000 | 0.000 | 0.000 | 98.00 | 0.00 | |||
| 0170 | WITNESS POST | 02432 | EACH | 13.00 | 13.000 | 0.000 | 0.000 | 79.00 | 0.00 | |||
| 0180 | CHANNEL LINING CLASS IV | 02488 | CUYD | 1,686.00 | 238.500 | 238.500 | 238.500 | 6.00 | 1,431.00 | |||
| 0190 | CLEARING AND GRUBBING (APPROXIMATELY 3.0 ACRES, DRY RIDGE RO | 02545 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 44,000.00 | 44,000.00 | |||
| 0200 | TEMPORARY SIGNS | 02562 | SQFT | 225.00 | 225.000 | 194.000 | 194.000 | 7.00 | 1,358.00 | |||
| 0210 | EDGE KEY | 02585 | LF | 60.00 | 60.000 | 0.000 | 0.000 | 20.00 | 0.00 | |||
| 0220 | FABRIC-GEOTEXTILE TYPE IV | 02599 | SQYD | 4,019.00 | 4,700.000 | 1,550.000 | 3,150.000 | 4,700.000 | 1.80 | 2,790.00 | 8,460.00 | |
| 0230 | MAINTAIN & CONTROL TRAFFIC (DRY RIDGE ROAD) | 02650 | LS | 1.00 | 1.000 | 0.500 | 0.000 | 0.500 | 32,500.00 | 16,250.00 | 16,250.00 | |
| 0240 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 3.00 | 3.000 | 3.000 | 3.000 | 6,000.00 | 18,000.00 | |||
| 0250 | STAKING (DRY RIDGE ROAD) | 02726 | LS | 1.00 | 1.000 | 0.500 | 0.500 | 6,000.00 | 3,000.00 | |||
| 0260 | EROSION CONTROL BLANKET | 05950 | SQYD | 8,155.00 | 8,800.000 | 8,000.000 | 8,000.000 | 1.25 | 10,000.00 | |||
| 0270 | SEEDING AND PROTECTION | 05985 | SQYD | 8,925.00 | 8,925.000 | 0.000 | 0.000 | 0.32 | 0.00 | |||
| 0280 | AGRICULTURAL LIMESTONE | 05992 | TON | 35.00 | 35.000 | 0.000 | 0.000 | 40.00 | 0.00 | |||
| 0290 | TOPSOIL FURNISHED AND PLACED | 05997 | CUYD | 1,070.00 | 1,070.000 | 1,070.000 | 0.000 | 1,070.000 | 7.00 | 7,490.00 | 7,490.00 | |
| 0300 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 2,025.00 | 2,025.000 | 0.000 | 0.000 | 0.26 | 0.00 | |||
| 0310 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 9,507.00 | 9,507.000 | 0.000 | 0.000 | 0.23 | 0.00 | |||
| 0320 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 32.00 | 32.000 | 0.000 | 0.000 | 12.60 | 0.00 | |||
| 0330 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 150.00 | 0.00 | |||
| 0340 | PAVEMENT MARKER TYPE V-MW | 06589 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 180.00 | 0.00 | |||
| 0350 | CLAY SOIL CAP | 20315ED | CUYD | 13,348.00 | 13,348.000 | 4,000.000 | 8,400.000 | 12,400.000 | 6.00 | 24,000.00 | 74,400.00 | |
| 0360 | KPDES PERMIT AND TEMP EROSION CONTROL (DRY RIDGE ROAD) | 23143ED | LS | 1.00 | 1.000 | 0.500 | 0.250 | 0.750 | 3,000.00 | 1,500.00 | 2,250.00 | |
| 8002 | CHANNEL LINING CLASS II | 02483 | TON | 0.00 | 80.050 | 0.000 | 0.000 | 25.25 | 0.00 | |||
| 8003 | CHANNEL LINING CLASS III | 02484 | TON | 0.00 | 613.820 | 0.000 | 0.000 | 26.00 | 0.00 | |||
| 8004 | CRUSHED AGGREGATE SIZE NO 2 | 00078 | TON | 0.00 | 2,039.280 | 0.000 | 0.000 | 23.25 | 0.00 | |||
| 8007 | MOBILIZATION FOR MILL & TEXT | 02676 | LS | 0.00 | 1.000 | 0.000 | 0.000 | 2,200.00 | 0.00 | |||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0003 DRAINAGE | |||||||
| 0370 | ENTRANCE PIPE-15 IN | 00440 | LF | 28.00 | 28.000 | 28.000 | 28.000 | 39.00 | 1,092.00 | |||
| 0380 | FABRIC GEOTEXTILE TY IV FOR PIPE REVISED: 12-10-13 | 02600 | SQYD | 38.00 | 38.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0004 SIGNING | |||||||
| 0390 | SBM ALUM SHEET SIGNS .125 IN | 06407 | SQFT | 35.00 | 35.000 | 0.000 | 0.000 | 16.75 | 0.00 | |||
| 0400 | STEEL POST TYPE 1 | 06410 | LF | 84.00 | 84.000 | 0.000 | 0.000 | 8.50 | 0.00 | |||
| 0410 | REMOVE SIGN | 21373ND | EACH | 5.00 | 5.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0420 | BARCODE SIGN INVENTORY | 24631EC | EACH | 10.00 | 10.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0005 WATERLINE - SECTION 1 | |||||||
| 0430 | PVC PIPE-6 IN (SDR17, CL. 250, FURNISH & INSTALL) | 03385 | LF | 400.00 | 400.000 | 280.000 | 280.000 | 17.00 | 4,760.00 | |||
| 0440 | REMOVE FIRE HYDRANT (ADANDON, REMOVE & RETURN TO OWNER) | 03434 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 1,000.00 | 1,000.00 | |||
| 0450 | FLUSH HYDRANT (FURNISH & INSTALL) | 03439 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0460 | CUT CAP & BLOCK (EXISTING SERVICE LINE, FURNISH & INST | 03443 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 700.00 | 700.00 | |||
| 0470 | GATE VALVE-6 IN (RESILIENT SEAT, BOX, CONCRETE COLLAR, | 03526 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1,500.00 | 3,000.00 | |||
| 0480 | REMOVE-RELOCATE AND RECONNECT SERVICE (RECONNECT TO EXISTING SERVICE LINE/ME | 21269ND | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 700.00 | 700.00 | |||
| 0490 | ASPHALT PAVING REPLACEMENT (TRENCH WIDTH, FURNISH & INSTALL) | 21333ED | LF | 100.00 | 100.000 | 0.000 | 0.000 | 30.00 | 0.00 | |||
| 0500 | CRUSHED STONE (ON SURFACE, FURNISH & INSTALL) | 23300ED | TON | 30.00 | 30.000 | 27.460 | 27.460 | 25.00 | 686.50 | |||
| 0510 | TAPPING SLEEVE AND VALVE-6 IN (6' X6' DUCTILE IRON MECHANICAL JOINT, | 23596EC | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 3,500.00 | 3,500.00 | |||
| 0520 | AIR RELEASE VALVE-INSTALL (FURNISH & INSTALL) | 23663EC | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 900.00 | 900.00 | |||
| 0530 | CUT-CAP AND BLOCK-6 IN (EXISITING 6' LINE, COMPLETE) | 23705EC | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 450.00 | 450.00 | |||
| 0540 | FIBERGLASS LINE MARKER-FLAT (FURNISH & INSTALL) | 23714EC | EACH | 4.00 | 4.000 | 4.000 | 4.000 | 50.00 | 200.00 | |||
| 0550 | METER AND BOX (5/8" X 3/4" METER SETTING, COMPLETE) | 24483ED | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 700.00 | 700.00 | |||
| 0560 | PE SERVICE TUBING (3/4" SERVICE LINE W/ COPPER PIPE, FUR | 24484ED | LF | 130.00 | 130.000 | 0.000 | 0.000 | 6.00 | 0.00 | |||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0006 WATERLINE - SECTION 2 | |||||||
| 0570 | STEEL ENCASEMENT PIPE-10 IN (10" X 0.25" PIPE, SPACERS, END SEALS, | 01067 | LF | 40.00 | 70.000 | 70.000 | 70.000 | 140.00 | 9,800.00 | |||
| 0580 | PVC PIPE-4 IN (SDR17, CL. 250, FURNISH & INSTALL0 | 03383 | LF | 800.00 | 800.000 | 770.000 | 770.000 | 12.00 | 9,240.00 | |||
| 0590 | REMOVE FIRE HYDRANT (ABANDON, REMOVE & RETURN TO OWNER) | 03434 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 1,000.00 | 1,000.00 | |||
| 0600 | FLUSH HYDRANT (FURNISH & INSTALL) | 03439 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0610 | CUT CAP & BLOCK (EXISTING SERVICE UNDER ROAD) | 03443 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 500.00 | 500.00 | |||
| 0620 | CUT & CAP-4 IN (EXISITING LINE, COMPLETE) | 21211ND | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 700.00 | 700.00 | |||
| 0630 | REMOVE-RELOCATE AND RECONNECT SERVICE (EXISITING SERVICE/METER, COMPLETE) | 21269ND | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 700.00 | 700.00 | |||
| 0640 | WATER METER (TEST METER ASSEMBLY) | 22866NN | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0650 | CRUSHED STONE (ON TRENCHED SURFACE, FURNISH & INSTAL | 23300ED | TON | 10.00 | 10.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| 0660 | TAPPING SLEEVE AND VALVE-4 IN (4" X 4" DUCTILE IRON MECHANICAL JOINT | 23597EC | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 3,500.00 | 3,500.00 | |||
| 0670 | FIBERGLASS LINE MARKER-FLAT (FURNISH & INSTALL) | 23714EC | EACH | 9.00 | 9.000 | 9.000 | 9.000 | 30.00 | 270.00 | |||
| 0680 | METER AND BOX (5/8" X 3/4" METER SETTING, COMPLETE) | 24483ED | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 750.00 | 750.00 | |||
| 0690 | PE SERVICE TUBING (1/4" X 3/4" CORP STOP & SADDLE, FURNI | 24484ED | LF | 370.00 | 370.000 | 0.000 | 0.000 | 6.00 | 0.00 | |||
| Project | DE03300891332 | Fed/State Project Number | FD04 SPP 033 0089 015-016 | Category | 0007 DEMOBILIZATION | |||||||
| 0700 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 10,745.00 | 0.00 | |||
| SUBTOT | $103,223.18 |
$707,285.68 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
0220-1-0I |
GEOTEXTILE TYPE IV | SY |
4,019.00 | 0003 | $0.896750 | $3,604.00 | ||||||
0360-1-0I |
SILT FENCE | LF |
1,000.00 | 0003 | $0.387960 | $387.96 | ||||||
0360-1-0A |
SILT FENCE | LF |
0.25 | 0004 | $0.387960 | $-0.10 | ||||||
0220-1-0A |
GEOTEXTILE TYPE IV | SY |
650.00 | 0007 | $0.896750 | $-582.88 | ||||||
0220-1-0A |
GEOTEXTILE TYPE IV | SY |
2,500.00 | 0008 | $0.896750 | $-2,241.85 | ||||||
0220-1-0A |
GEOTEXTILE TYPE IV | SY |
869.00 | 0010 | $0.896750 | -779.27 | $-779.27 | |||||
0360-1-0A |
SILT FENCE | LF |
0.50 | 0010 | $0.387960 | -0.19 | $-0.19 | |||||
| SUBTOT | $387.67 |
|||||||||||
| Project | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | 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 | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | Category | 0001 PAVING | |||||||
| 0010 | CRUSHED STONE BASE | 00003 | TON | 1,582.00 | 1,582.000 | 445.040 | 1,122.670 | 1,567.710 | 25.95 | 11,548.78 | 40,682.07 | |
| 0020 | ASPHALT SEAL AGGREGATE | 00100 | TON | 17.20 | 17.200 | 0.000 | 0.000 | 115.00 | 0.00 | |||
| 0030 | ASPHALT SEAL COAT | 00103 | TON | 2.10 | 2.100 | 0.000 | 0.000 | 630.00 | 0.00 | |||
| 0040 | LEVELING & WEDGING PG64-22 | 00190 | TON | 127.00 | 127.000 | 0.000 | 0.000 | 89.95 | 0.00 | |||
| 0050 | CL2 ASPH BASE 1.00D PG64-22 | 00212 | TON | 993.00 | 1,072.450 | 414.020 | 658.430 | 1,072.450 | 88.95 | 36,827.07 | 95,394.42 | |
| 0060 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 291.00 | 318.000 | 78.730 | 78.730 | 89.95 | 7,081.76 | |||
| Project | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | Category | 0002 ROADWAY | |||||||
| 0070 | RELOCATE TEMP CONC BARRIER | 02003 | LF | 960.00 | 960.000 | 840.000 | 840.000 | 3.00 | 2,520.00 | |||
| 0080 | BARRICADE-TYPE III | 02014 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 110.00 | 220.00 | |||
| 0090 | ROADWAY EXCAVATION | 02200 | CUYD | 19,926.00 | 20,956.500 | 19,926.000 | 19,926.000 | 6.97 | 138,884.22 | |||
| 0100 | WATER (FOR DUST CONTROL) | 02242 | MGAL | 161.00 | 161.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0110 | RIGHT-OF-WAY MONUMENT TYPE 1 | 02429 | EACH | 13.00 | 13.000 | 0.000 | 0.000 | 98.00 | 0.00 | |||
| 0120 | WITNESS POST | 02432 | EACH | 13.00 | 13.000 | 0.000 | 0.000 | 79.00 | 0.00 | |||
| 0130 | CHANNEL LINING CLASS IV | 02488 | CUYD | 541.00 | 421.000 | 421.000 | 421.000 | 6.00 | 2,526.00 | |||
| 0140 | CLEARING AND GRUBBING (APPROXIMATELY 1.9 ACRES, COMMERCIAL E | 02545 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 30,000.00 | 30,000.00 | |||
| 0150 | TEMPORARY SIGNS | 02562 | SQFT | 160.00 | 160.000 | 193.000 | 193.000 | 7.00 | 1,351.00 | |||
| 0160 | EDGE KEY | 02585 | LF | 48.00 | 48.000 | 0.000 | 0.000 | 20.00 | 0.00 | |||
| 0170 | FABRIC-GEOTEXTILE TYPE IV | 02599 | SQYD | 6,365.00 | 6,650.000 | 1,000.000 | 5,650.000 | 6,650.000 | 1.80 | 1,800.00 | 11,970.00 | |
| 0180 | MAINTAIN & CONTROL TRAFFIC (COMMERCIAL ENTRANCE) | 02650 | LS | 1.00 | 1.000 | 0.750 | 0.000 | 0.750 | 32,500.00 | 24,375.00 | 24,375.00 | |
| 0190 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 6,000.00 | 0.00 | |||
| 0200 | STAKING (COMMERCIAL ENTRANCE) | 02726 | LS | 1.00 | 1.000 | 0.500 | 0.500 | 1.000 | 6,000.00 | 3,000.00 | 6,000.00 | |
| 0210 | INSTALL TEMP CRASH CUSHION | 02900 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 2,000.00 | 4,000.00 | |||
| 0220 | CONCRETE BARRIER WALL TYPE 9T | 03171 | LF | 960.00 | 960.000 | 840.000 | 840.000 | 10.00 | 8,400.00 | |||
| 0230 | TEMP SIGNAL 2 PHASE | 04933 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 6,000.00 | 12,000.00 | |||
| 0240 | EROSION CONTROL BLANKET | 05950 | SQYD | 1,650.00 | 3,260.000 | 3,260.000 | 3,260.000 | 1.25 | 4,075.00 | |||
| 0250 | SEEDING AND PROTECTION | 05985 | SQYD | 6,000.00 | 6,000.000 | 3,400.000 | 3,400.000 | 0.32 | 1,088.00 | |||
| 0260 | AGRICULTURAL LIMESTONE | 05992 | TON | 11.00 | 11.000 | 0.000 | 0.000 | 40.00 | 0.00 | |||
| 0270 | TOPSOIL FURNISHED AND PLACED | 05997 | CUYD | 684.00 | 684.000 | 684.000 | 0.000 | 684.000 | 7.00 | 4,788.00 | 4,788.00 | |
| 0280 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 2,400.00 | 6,058.000 | 2,189.000 | 3,869.000 | 6,058.000 | 0.26 | 569.14 | 1,575.08 | |
| 0290 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 4,600.00 | 4,600.000 | 0.000 | 0.000 | 0.23 | 0.00 | |||
| 0300 | CRASH CUSHION TY VI CLASS BT TL2 | 08901 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1,000.00 | 2,000.00 | |||
| 0310 | PAVE MARK STOP BAR-24 IN PAINT | 20205EC | LF | 22.00 | 22.000 | 0.000 | 0.000 | 6.60 | 0.00 | |||
| 0320 | CLAY SOIL CAP | 20315ED | CUYD | 3,648.00 | 3,648.000 | 3,648.000 | 3,648.000 | 6.00 | 21,888.00 | |||
| 0330 | KPDES PERMIT AND TEMP EROSION CONTROL (COMMERCIAL ENTRANCE) | 23143ED | LS | 1.00 | 1.000 | 0.500 | 0.250 | 0.750 | 3,000.00 | 1,500.00 | 2,250.00 | |
| 8000 | CHANNEL LINING CLASS III | 02484 | TON | 0.00 | 982.220 | 0.000 | 0.000 | 26.00 | 0.00 | |||
| 8001 | CRUSHED AGGREGATE SIZE NO 2 | 00078 | TON | 0.00 | 3,201.440 | 0.000 | 0.000 | 23.25 | 0.00 | |||
| 8005 | GUARDRAIL END TREATMENT TYPE 1 TEMPORARY | 02367 | EACH | 0.00 | 2.000 | 0.000 | 0.000 | 60.00 | 0.00 | |||
| 8006 | TEMP GUARDRAIL | 02397 | LF | 0.00 | 170.000 | 0.000 | 0.000 | 8.50 | 0.00 | |||
| Project | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | Category | 0003 DRAINAGE | |||||||
| 0340 | CULVERT PIPE-18 IN | 00462 | LF | 66.00 | 66.000 | 66.000 | 66.000 | 58.00 | 3,828.00 | |||
| 0350 | PIPE CULVERT HEADWALL-18 IN | 01204 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1,200.00 | 2,400.00 | |||
| 0360 | FABRIC GEOTEXTILE TY IV FOR PIPE REVISED: 12-10-13 | 02600 | SQYD | 97.00 | 97.000 | 97.000 | 97.000 | 2.00 | 194.00 | |||
| 0370 | PIPELINE VIDEO INSPECTION | 23131ER701 | LF | 66.00 | 66.000 | 0.000 | 0.000 | 27.25 | 0.00 | |||
| Project | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | Category | 0004 SIGNING | |||||||
| 0380 | SBM ALUM SHEET SIGNS .125 IN | 06407 | SQFT | 29.00 | 29.000 | 0.000 | 0.000 | 16.75 | 0.00 | |||
| 0390 | STEEL POST TYPE 1 | 06410 | LF | 36.00 | 36.000 | 0.000 | 0.000 | 8.50 | 0.00 | |||
| 0400 | REMOVE SIGN | 21373ND | EACH | 3.00 | 3.000 | 0.000 | 0.000 | 50.00 | 0.00 | |||
| 0410 | BARCODE SIGN INVENTORY | 24631EC | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 25.00 | 0.00 | |||
| Project | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | Category | 0005 WATERLINE RELOCATION | |||||||
| 0420 | PVC PIPE-4 IN (SDR17, CL. 250, UNCLASS. EXCAVATION, | 03383 | LF | 700.00 | 760.000 | 760.000 | 760.000 | 12.00 | 9,120.00 | |||
| 0430 | PVC PIPE-4 IN (4" RESTRAINED DUCTILE IRON JNT, UNCLA | 03383 | LF | 600.00 | 600.000 | 600.000 | 600.000 | 30.00 | 18,000.00 | |||
| 0440 | FLUSH HYDRANT (ASSEMBLY, FURNISH & INSTALL) | 03439 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0450 | CUT & CAP-4 IN (EXISITING 4" LINE, FURNISH & INSTALL) | 21211ND | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 700.00 | 1,400.00 | |||
| 0460 | REMOVE-RELOCATE AND RECONNECT SERVICE (RECONNECT TO EXISITING LINES) | 21269ND | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 700.00 | 1,400.00 | |||
| 0470 | WATER METER (TEST METER ASSEMBLY) | 22866NN | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0480 | CRUSHED STONE (ON SURFACE, FURNISH & INSTALL) | 23300ED | TON | 30.00 | 30.000 | 27.280 | 27.280 | 25.00 | 682.00 | |||
| 0490 | TAPPING SLEEVE AND VALVE-4 IN (4"X4" DUCTILE IRON MECH. JNT, BOX, CON | 23597EC | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1,250.00 | 2,500.00 | |||
| 0500 | AIR RELEASE VALVE-INSTALL (AUTO AIR ASSEMBLY, FURNISH & INSTALL) | 23663EC | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 900.00 | 900.00 | |||
| 0510 | FIBERGLASS LINE MARKER-FLAT (FURNISH & INSTALL) | 23714EC | EACH | 15.00 | 15.000 | 15.000 | 15.000 | 50.00 | 750.00 | |||
| 0520 | METER AND BOX (5/8" X 3/4" SETTING COMPLETE, FURNISH | 24483ED | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 700.00 | 1,400.00 | |||
| 0530 | PE SERVICE TUBING (3/4" SERVICE LINE, FURNISH & INSTALL) | 24484ED | LF | 80.00 | 80.000 | 50.000 | 50.000 | 6.00 | 300.00 | |||
| Project | DE03300891333 | Fed/State Project Number | FD04 SPP 033 0089 015-017 | Category | 0006 DEMOBILIZATION | |||||||
| 0540 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 10,745.00 | 0.00 | |||
| SUBTOT | $84,408.00 |
$1,178,228.25 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
0170-1-0I |
GEOTEXTILE TYPE IV | SY |
6,365.00 | 0003 | $0.849340 | $5,406.00 | ||||||
0330-1-0I |
SILT FENCE | LF |
1,000.00 | 0003 | $0.387960 | $387.96 | ||||||
0330-1-0A |
SILT FENCE | LF |
0.25 | 0004 | $0.387960 | $-0.10 | ||||||
0170-1-0A |
GEOTEXTILE TYPE IV | SY |
650.00 | 0007 | $0.849340 | $-552.07 | ||||||
0170-1-0A |
GEOTEXTILE TYPE IV | SY |
1,500.00 | 0008 | $0.849340 | $-1,274.00 | ||||||
0170-1-0A |
GEOTEXTILE TYPE IV | SY |
3,500.00 | 0009 | $0.849340 | $-2,972.66 | ||||||
0170-1-0A |
GEOTEXTILE TYPE IV | SY |
715.00 | 0010 | $0.849340 | -607.27 | $-607.27 | |||||
0330-1-0A |
SILT FENCE | LF |
0.50 | 0010 | $0.387960 | -0.19 | $-0.19 | |||||
| SUBTOT | $387.67 |
|||||||||||