Report_Id:   221053   Est NO  0035

Date:09/03/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 221053 Estimate Number 0035 Estimate Type PROGRESS
District Office LEXINGTON (07360)  Lester, Nick D

Contractor THE ALLEN COMPANY INC ADDR SN 0 VC Code KY0028959
3009 ATKINSON AVENUE, SUITE 300
LEXINGTON , KY , 40509
Pay Period 07/25/2024  TO  08/07/2024
Date Approved 08/18/2024
Primary Proj Number DE0570NEW2253
Project No. FD04 057 NEW ROUTE
Primary County JESSAMINE
Name of Road EAST NICHOLASVILLE BYPASS (NEW ROUTE/KY 2827)
Description CONSTRUCTION OF THE EAST NICHOLASVILLE BYPASS SECTION 1A FRO M KY 39 TO KY 169
     
     
Date Let 10/20/2022 Formal Acceptance
Date Awarded 11/01/2022 Date Work Began 01/30/2023
Date Contract Executed 11/15/2022 Open To Traffic
Date NTP Issued 11/15/2022 Actual Completion Date

Current Contract Amount

$21,244,714.27

Total to Date

Prev to Date

This Estimate

Original Amount

$18,942,117.89

Total Earnings

$15,308,658.20

$13,828,079.25

$1,480,578.95

Percent Complete

73.47

Stockpiled Materials

$299,202.26

$301,356.28

$-2,154.02

Funds Available

$5,636,853.81

Gross Earnings

$15,607,860.46

$14,129,435.53

$1,478,424.93

Total Change Orders

$2,302,596.38

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$15,607,860.46

$14,129,435.53

$1,478,424.93

Contract Id 221053

Change Order Summary

County JESSAMINE
Estimate Nbr 0035 Project Number FD04 057 NEW ROUTE
Contractor THE ALLEN COMPANY INC Period 07/25/2024  TO  08/07/2024
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Formal Partnering Meeting Approved 05/08/2023 $2,089.50 0.0
002 WATERLINE RELOCATION Approved 03/06/2024 $2,287,276.72 79.0
003 PIPELINE INSPECTION Approved 02/02/2024 $13,230.16 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 221053

COMMONWEALTH OF KENTUCKY

County JESSAMINE
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE0570NEW2253
Estimate Nbr 0035 Period 07/25/2024  TO  08/07/2024
Contractor THE ALLEN COMPANY INC
 
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 58,858.00 58,858.000 1,249.030 58,028.190 59,277.220 29.25 36,534.12 1,733,858.68
0010 TRAFFIC BOUND BASE 00020 TON 2,028.00 2,028.000 46.110 46.110 29.25 1,348.71
0015 ASPHALT SEAL AGGREGATE 00100 TON 203.00 203.000 0.000 0.000 155.00 0.00
0020 ASPHALT SEAL COAT 00103 TON 27.00 27.000 0.000 0.000 925.00 0.00
0025 LEVELING & WEDGING PG64-22 00190 TON 65.00 65.000 0.000 0.000 128.00 0.00
0030 CL3 ASPH BASE 1.50D PG64-22 00205 TON 20,006.00 20,006.000 20,204.220 20,204.220 97.25 1,964,860.39
0035 CL2 ASPH BASE 1.00D PG64-22 00212 TON 9,912.00 9,912.000 2,521.280 7,137.170 9,658.450 101.90 256,918.43 984,196.05
0040 CL3 ASPH BASE 1.00D PG64-22 00214 TON 27,143.00 27,143.000 10,588.440 16,849.320 27,437.760 101.90 1,078,962.03 2,795,907.74
0045 CL2 ASPH SURF 0.38D PG64-22 00301 TON 3,157.00 3,157.000 244.920 244.920 119.40 29,243.44
0050 CL3 ASPH SURF 0.38D PG64-22 00339 TON 799.00 799.000 50.210 50.210 119.40 5,995.07
0055 JPC PAVEMENT-9 IN 02073 SQYD 1,144.00 1,144.000 568.000 576.000 1,144.000 108.96 61,889.28 124,650.24
0060 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 148,841.00 148,841.000 9,255.550 9,255.550 2.20 20,362.21
0065 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 7,250.00 0.00
0070 ASPHALT PAVE MILLING & TEXTURING 02677 TON 261.00 261.000 72.090 50.920 123.010 49.75 3,586.47 6,119.74
0075 CONCRETE-CLASS A 08100 CUYD 89.00 89.000 4.000 4.000 334.27 1,337.08
0080 CL3 ASPH SURF 0.38A PG64-22 22906ES403 TON 5,433.00 5,433.000 0.000 0.000 128.00 0.00
0085 PAVE MOUNT INFRARED TEMP EQUIPMENT 24891EC SF 799,785.00 799,785.000 0.000 0.000 0.01 0.00
0090 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 119.80 119.800 17.280 17.280 800.00 13,824.00
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category 0002 ROADWAY
0095 CRUSHED AGGREGATE SIZE NO 2 00078 TON 565.00 565.000 71.110 71.110 30.40 2,161.74
0100 SPRING BOX INLET TYPE A 01660 EACH 2.00 2.000 0.000 0.000 6,500.00 0.00
0105 SPRING BOX INLET TYPE B 01670 EACH 2.00 2.000 0.000 0.000 6,500.00 0.00
0110 LIP CURB AND GUTTER 01820 LF 754.00 754.000 395.000 395.000 28.97 11,443.15
0115 ISLAND CURB AND GUTTER 01825 LF 21,218.00 21,218.000 21,118.000 21,118.000 18.83 397,651.94
0120 ISLAND HEADER CURB TYPE 2 01891 LF 544.00 544.000 544.000 544.000 28.85 15,694.40
0125 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 97.00 97.000 0.000 0.000 12.00 0.00
0130 BARRICADE-TYPE III 02014 EACH 30.00 30.000 0.000 0.000 200.00 0.00
0135 REMOVE PAVEMENT 02091 SQYD 1,326.00 1,326.000 0.000 0.000 9.75 0.00
0140 TEMP DITCH 02159 LF 6,190.00 6,190.000 0.000 0.000 0.01 0.00
0145 CLEAN TEMP DITCH 02160 LF 3,095.00 3,095.000 0.000 0.000 0.01 0.00
0150 ROADWAY EXCAVATION 02200 CUYD 371,293.00 371,293.000 95.000 338,297.000 338,392.000 9.16 870.20 3,099,670.72
0155 GRANULAR EMBANKMENT 02223 CUYD 145.00 145.000 115.040 115.040 35.00 4,026.40
0160 WATER 02242 MGAL 1,173.00 1,173.000 0.000 0.000 1.00 0.00
0165 FENCE-6 FT CHAIN LINK 02274 LF 18.00 18.000 0.000 0.000 200.00 0.00
0170 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 2.000 0.000 0.000 200.00 0.00
0175 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 6.00 6.000 0.000 0.000 1,200.00 0.00
0180 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 6.00 6.000 0.000 0.000 4,000.00 0.00
0185 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 91.00 91.000 0.000 0.000 100.00 0.00
0190 WITNESS POST 02432 EACH 91.00 91.000 0.000 0.000 100.00 0.00
0195 CLEAN SINKHOLE 02469 EACH 1.00 1.000 1.000 1.000 4,000.00 4,000.00
0200 PLUG WATER WELL 02475 EACH 1.00 1.000 0.000 0.000 4,000.00 0.00
0205 CHANNEL LINING CLASS II 02483 TON 11,314.00 11,314.000 129.000 5,728.270 5,857.270 43.00 5,547.00 251,862.61
0210 CHANNEL LINING CLASS III 02484 TON 2,312.00 2,312.000 1,242.950 1,242.950 46.00 57,175.70
0215 CLEARING AND GRUBBING 92 ACRES 02545 LS 1.00 1.000 1.000 1.000 115,000.00 115,000.00
0220 CONCRETE-CLASS B 02555 CUYD 1.00 1.000 0.000 0.000 1,000.00 0.00
0225 TEMPORARY SIGNS 02562 SQFT 607.00 607.000 793.250 793.250 14.75 11,700.43
0230 FABRIC-GEOTEXTILE CLASS 1 02602 SQYD 1,225.00 1,225.000 173.300 173.300 2.25 389.92
0235 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 25,280.00 25,280.000 7,179.600 7,179.600 2.00 14,359.20
0240 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.500 0.500 125,000.00 62,500.00
0245 DIVERSIONS (BY-PASS DETOURS) KY 169 02651 LS 1.00 1.000 0.000 0.000 22,500.00 0.00
0250 DIVERSIONS (BY-PASS DETOURS) KY 39 02651 LS 1.00 1.000 1.000 1.000 32,500.00 32,500.00
0255 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 3.00 3.000 0.000 0.000 11,000.00 0.00
0260 SHOULDER RUMBLE STRIPS 02696 LF 22,865.00 22,865.000 0.000 0.000 0.21 0.00
0265 TEMP SILT FENCE 02701 LF 6,190.00 6,190.000 6,594.000 6,594.000 2.85 18,792.90
0270 SILT TRAP TYPE A 02703 EACH 50.00 50.000 6.000 6.000 0.01 0.06
0275 SILT TRAP TYPE B 02704 EACH 50.00 50.000 5.000 5.000 165.00 825.00
0280 SILT TRAP TYPE C 02705 EACH 50.00 50.000 0.000 0.000 285.00 0.00
0285 CLEAN SILT TRAP TYPE A 02706 EACH 50.00 50.000 0.000 0.000 0.01 0.00
0290 CLEAN SILT TRAP TYPE B 02707 EACH 50.00 50.000 0.000 0.000 75.00 0.00
0295 CLEAN SILT TRAP TYPE C 02708 EACH 50.00 50.000 0.000 0.000 75.00 0.00
0300 SIDEWALK-4 IN CONCRETE 02720 SQYD 171.00 171.000 7.000 7.000 87.01 609.07
0305 STAKING 02726 LS 1.00 1.000 0.000 0.000 85,000.00 0.00
0310 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 1,500.00 0.00
0315 EROSION CONTROL BLANKET 05950 SQYD 53,480.00 53,480.000 13,360.000 13,360.000 1.80 24,048.00
0320 TEMP MULCH 05952 SQYD 275,822.00 275,822.000 3,500.000 3,500.000 0.01 35.00
0325 TEMP SEEDING AND PROTECTION 05953 SQYD 206,870.00 206,870.000 87,970.000 87,970.000 0.01 879.70
0330 INITIAL FERTILIZER 05963 TON 22.00 22.000 9.625 9.625 1,500.00 14,437.50
0335 MAINTENANCE FERTILIZER 05964 TON 13.00 13.000 0.000 0.000 1,500.00 0.00
0340 SEEDING AND PROTECTION 05985 SQYD 413,732.00 413,732.000 106,533.435 106,533.435 0.36 38,352.03
0345 SODDING 05990 SQYD 1,270.00 1,270.000 600.000 600.000 12.75 7,650.00
0350 AGRICULTURAL LIMESTONE 05992 TON 257.00 257.000 0.000 0.000 1.00 0.00
0355 TOPSOIL FURNISHED AND PLACED 05997 CUYD 3,557.00 3,557.000 2,807.000 2,807.000 11.25 31,578.75
0360 CONCRETE-CLASS A 08100 CUYD 216.00 216.000 36.030 177.000 213.030 415.04 14,953.89 88,415.97
0365 FUEL ADJUSTMENT 10020NS DOLL 188,922.00 188,922.000 -163,672.760 -163,672.760 1.00 -163,672.76
0370 ASPHALT ADJUSTMENT 10030NS DOLL 260,047.00 260,047.000 -175,812.220 -175,812.220 1.00 -175,812.22
0375 OBJECT MARKER TY 3 20191ED EACH 6.00 6.000 0.000 0.000 200.00 0.00
0380 SAWCUT PAVEMENT 20550ND LF 1,800.00 1,800.000 0.000 0.000 2.00 0.00
0385 LONGITUDINAL EDGE KEY 21289ED LF 710.00 710.000 0.000 0.000 10.00 0.00
0390 BOLLARDS 21341ND EACH 15.00 15.000 0.000 0.000 800.00 0.00
0395 REMOVE ASBESTOS PIPE 21655EN LF 2,780.00 2,780.000 1,500.000 1,500.000 25.00 37,500.00
0400 DRY STONE MASONRY WALL 21687EN LF 825.00 825.000 522.000 522.000 176.00 91,872.00
0405 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 6,075.00 6,075.000 0.000 0.000 44.00 0.00
0410 DETECTABLE WARNINGS 23158ES505 SQFT 1,060.00 1,060.000 50.000 50.000 39.81 1,990.50
0415 DRAIN POND 23649EC LS 1.00 1.000 1.000 1.000 12,000.00 12,000.00
0420 STANDARD BARRIER MEDIAN TY 5-MOD 23835EC SQYD 624.00 624.000 624.000 624.000 43.81 27,337.44
0425 ISLAND CURB AND GUTTER(MODIFIED) 24261EC LF 1,637.00 1,637.000 0.000 0.000 25.42 0.00
0815 PAVE STRIPING-TEMP PAINT-4 IN (ADDED 10-4-22) 06510 LF 11,481.00 11,481.000 3,720.000 3,720.000 0.20 744.00
0820 PAVE STRIPING-THERMO-6 IN W (ADDED 10-4-22) 06542 LF 36,487.00 36,487.000 0.000 0.000 1.35 0.00
0825 PAVE STRIPING-THERMO-6 IN Y (ADDED 10-4-22) 06543 LF 28,528.00 28,528.000 0.000 0.000 1.35 0.00
0830 PAVE MARKING-THERMO X-WALK-12 IN (ADDED 10-4-22) 06566 LF 203.00 203.000 0.000 0.000 5.10 0.00
0835 PAVE MARKING-THERMO STOP BAR-24IN (ADDED 10-4-22) 06568 LF 72.00 72.000 0.000 0.000 11.10 0.00
0840 PAVE MARKING-THERMO CROSS-HATCH (ADDED 10-4-22) 06569 SQFT 1,709.00 1,709.000 0.000 0.000 3.75 0.00
0845 PAVE MARKING-THERMO STR ARROW (ADDED 10-4-22) 06573 EACH 3.00 3.000 0.000 0.000 115.00 0.00
0855 PAVE MARKING-THERMO COMB ARROW (ADDED 10-4-22) 06575 EACH 21.00 21.000 0.000 0.000 125.00 0.00
0860 PAVE MARKING-THERMO ONLY (ADDED 10-4-22) 06576 EACH 3.00 3.000 0.000 0.000 275.00 0.00
0865 INLAID PAVEMENT MARKER-MW (ADDED 10-4-22) 06610 EACH 329.00 329.000 0.000 0.000 27.00 0.00
0870 INLAID PAVEMENT MARKER-BY (ADDED 10-4-22) 06612 EACH 85.00 85.000 0.000 0.000 27.00 0.00
0875 PAVE MARKING-THERMO YIELD BAR-36 IN (ADDED 10-4-22) 22520EN LF 152.00 152.000 0.000 0.000 20.00 0.00
0880 PAVE MARK THERMO CHEVRON (ADDED 10-4-22) 24679ED SQFT 1,910.00 1,910.000 0.000 0.000 4.75 0.00
0885 PAVE MARKING-THERMO CURV ARROW (ADDED 10-4-22) 06574 EACH 45.00 45.000 0.000 0.000 100.00 0.00
8000 FORMAL PARTNERING 22398NN LS 0.00 1.000 0.000 0.000 2,089.50 0.00
8037 PIPELINE INSPECTION 24814EC LF 0.00 5,606.000 0.000 0.000 2.36 0.00
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category 0003 DRAINAGE
0430 CRUSHED AGGREGATE SIZE NO 2 00078 TON 30.00 30.000 0.000 0.000 135.00 0.00
0435 ENTRANCE PIPE-15 IN 00440 LF 175.00 175.000 133.000 133.000 60.00 7,980.00
0440 ENTRANCE PIPE-18 IN 00441 LF 477.00 477.000 389.000 389.000 69.00 26,841.00
0445 ENTRANCE PIPE-24 IN 00443 LF 220.00 220.000 125.000 125.000 86.00 10,750.00
0450 ENTRANCE PIPE-30 IN 00445 LF 135.00 135.000 176.000 176.000 108.00 19,008.00
0455 CULVERT PIPE-18 IN 00462 LF 467.00 467.000 467.000 467.000 98.50 45,999.50
0460 CULVERT PIPE-24 IN 00464 LF 400.00 400.000 448.000 448.000 114.00 51,072.00
0465 CULVERT PIPE-30 IN 00466 LF 222.00 222.000 181.000 181.000 137.50 24,887.50
0470 CULVERT PIPE-36 IN 00468 LF 818.00 818.000 641.000 641.000 180.00 115,380.00
0475 CULVERT PIPE-42 IN 00469 LF 24.00 24.000 0.000 0.000 325.00 0.00
0480 STORM SEWER PIPE-15 IN 00521 LF 2,507.00 2,507.000 2,507.000 2,507.000 52.00 130,364.00
0485 STORM SEWER PIPE-18 IN 00522 LF 816.00 816.000 719.000 719.000 65.00 46,735.00
0490 STORM SEWER PIPE-24 IN 00524 LF 328.00 328.000 165.000 165.000 85.00 14,025.00
0495 STORM SEWER PIPE-30 IN 00526 LF 24.00 24.000 0.000 0.000 150.00 0.00
0500 PERFORATED PIPE-4 IN 01000 LF 7,169.00 7,169.000 3,929.000 3,929.000 18.00 70,722.00
0505 NON-PERFORATED PIPE-4 IN 01010 LF 584.00 584.000 0.000 0.000 18.00 0.00
0510 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 0.000 0.000 1,150.00 0.00
0515 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 3.00 3.000 0.000 0.000 1,150.00 0.00
0520 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 15.00 15.000 5.000 5.000 1,150.00 5,750.00
0525 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 10.00 10.000 0.000 0.000 1,150.00 0.00
0530 PIPE CULVERT HEADWALL-15 IN 01202 EACH 2.00 2.000 2.000 2.000 1,600.00 3,200.00
0535 PIPE CULVERT HEADWALL-18 IN 01204 EACH 10.00 10.000 6.000 6.000 1,750.00 10,500.00
0540 PIPE CULVERT HEADWALL-24 IN 01208 EACH 2.00 2.000 2.000 2.000 2,000.00 4,000.00
0545 PIPE CULVERT HEADWALL-30 IN 01210 EACH 3.00 3.000 3.000 3.000 2,900.00 8,700.00
0550 PIPE CULVERT HEADWALL-36 IN 01212 EACH 8.00 8.000 4.000 4.000 4,100.00 16,400.00
0555 PIPE CULVERT HEADWALL-42 IN 01214 EACH 1.00 1.000 0.000 0.000 4,200.00 0.00
0560 METAL END SECTION TY 3-18 IN 01391 EACH 4.00 4.000 0.000 0.000 3,650.00 0.00
0565 S & F BOX INLET-OUTLET-18 IN 01450 EACH 8.00 8.000 2.000 2.000 2,650.00 5,300.00
0570 S & F BOX INLET-OUTLET-24 IN 01451 EACH 6.00 6.000 2.000 2.000 3,750.00 7,500.00
0575 S & F BOX INLET-OUTLET-30 IN 01452 EACH 2.00 2.000 0.000 0.000 6,150.00 0.00
0580 S & F BOX INLET-OUTLET-36 IN 01453 EACH 4.00 4.000 2.000 2.000 8,000.00 16,000.00
0585 CURB BOX INLET TYPE A 01456 EACH 14.00 14.000 14.000 14.000 7,150.00 100,100.00
0590 CURB BOX INLET TYPE B 01480 EACH 1.00 1.000 1.000 1.000 6,300.00 6,300.00
0595 DROP BOX INLET TYPE 1 01490 EACH 4.00 4.000 3.000 3.000 5,800.00 17,400.00
0600 DROP BOX INLET TYPE 3 01496 EACH 4.00 4.000 4.000 4.000 6,150.00 24,600.00
0605 DROP BOX INLET TYPE 13G 01559 EACH 25.00 25.000 21.000 21.000 4,625.00 97,125.00
0610 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 37.00 37.000 0.000 0.000 200.00 0.00
0615 TEMPORARY PIPE 20166ES810 LF 84.00 84.000 0.000 0.000 75.00 0.00
0620 TEMPORARY PIPE 20166ES810 LF 116.00 116.000 0.000 0.000 75.00 0.00
8001 W ENCASEMENT STEEL BORED RANGE 6 ENCASEMENT STEEL BORED RANGE 6 (42-INCH) 14011 LF 0.00 370.000 380.000 380.000 700.00 266,000.00
8002 W ENCASEMENT STEEL BORED RANGE 5 ENCASEMENT STEEL BORED RANGE 5 (20-INCH) 14010 LF 0.00 352.000 380.000 380.000 393.75 149,625.00
8003 W ENCASEMENT STEEL OPEN CUT RANGE 4 ENCASEMENT STEEL OPEN CUT RANGE 4 (16-INCH) 14015 LF 0.00 120.000 120.000 120.000 315.00 37,800.00
8004 W ENCASEMENT STEEL BORED RANGE 4 ENCASEMENT STEEL BORED RANGE 4 (12-INCH) 14009 LF 0.00 60.000 60.000 60.000 331.80 19,908.00
8005 W ENCASEMENT STEEL BORED RANGE 1 ENCASEMENT STEEL BORED RANGE 1 (2-INCH) 14006 LF 0.00 230.000 230.000 230.000 105.00 24,150.00
8006 MAINTAIN & CONTROL TRAFFIC MAINTAIN & CONTROL TRAFFIC 02650 LS 0.00 1.000 0.500 0.500 20,765.00 10,382.50
8007 W SERV COPPER LONG SIDE 1 IN 1-INCH TYPE "K" COPPER WATER SERVICE PIPE 14145 EACH 0.00 425.000 465.000 465.000 50.40 23,436.00
8008 W SERV COPPER SHORT SIDE 3/4 IN 3/4-INCH TYPE "K" COPPER WATER SERVICE PIPE (SHORT) 14152 EACH 0.00 105.000 115.000 115.000 70.35 8,090.25
8009 W PIPE DUCTILE IRON 24 INCH 24-INCH DUCTILE IRON WATERLINE AND FITTINGS 14042 LF 0.00 651.000 0.000 0.000 383.25 0.00
8010 W PIPE DUCTILE IRON 10 INCH 10-INCH DUCTILE IRON WATERLINE AND FITTINGS 14038 LF 0.00 843.000 0.000 0.000 147.00 0.00
8011 W PIPE PVC 06 INCH 6-INCH PVC WATERLINE AND FITTINGS 14059 LF 0.00 919.000 925.000 925.000 120.75 111,693.75
8012 W PIPE PVC 08 INCH 8-INCH PVC WATERLINE AND FITTINGS 14060 LF 0.00 3,459.000 3,502.000 3,502.000 107.10 375,064.20
8013 W PIPE PVC 10 INCH 10-INCH PVC WATERLINE AND FITTINGS 14061 LF 0.00 370.000 335.000 335.000 160.65 53,817.75
8014 W METER 3/4 INCH 3/4 INCH WATER METER ASSEMBLY 14028 EACH 0.00 5.000 5.000 5.000 945.00 4,725.00
8015 W SERVICE SPECIAL WATER SERVICE RECONNECTIONS 14086 EACH 0.00 8.000 9.000 9.000 735.00 6,615.00
8016 W VALVE 24 INCH GATE VALVE - 24" 14111 EACH 0.00 4.000 0.000 0.000 26,775.00 0.00
8017 W VALVE 10 INCH GATE VALVE - 10" 14107 EACH 0.00 5.000 1.000 1.000 5,302.50 5,302.50
8018 W VALVE 08 INCH GATE VALVE - 8" 14106 EACH 0.00 5.000 5.000 5.000 3,176.25 15,881.25
8019 W VALVE 06 INCH GATE VALVE - 6" 14105 EACH 0.00 6.000 6.000 6.000 2,493.75 14,962.50
8020 W LINE STOP SIZE 2 INSTA VALVE (LINE STOP) - 24" 14164 EACH 0.00 2.000 2.000 2.000 66,069.47 132,138.94
8021 W LINE STOP SIZE 2 INSTA VALVE (LINE STOP) - 10" 14164 EACH 0.00 4.000 2.000 2.000 24,069.47 48,138.94
8022 W CAP EXISTING MAIN CUT AND CAP - 24" EXISTING WATERLINE 14003 EACH 0.00 2.000 0.000 0.000 9,660.00 0.00
8023 W CAP EXISTING MAIN CUT AND CAP - 10" EXISTING WATERLINE 14003 EACH 0.00 6.000 0.000 0.000 6,562.50 0.00
8024 W CAP EXISTING MAIN CUT AND CAP - 6" EXISTING WATERLINE 14003 EACH 0.00 2.000 2.000 2.000 5,670.00 11,340.00
8025 W CAP EXISTING MAIN CUT AND CAP - 4" EXISTING WATERLINE 14003 EACH 0.00 1.000 1.000 1.000 5,355.00 5,355.00
8026 W TIE-IN SPECIAL CONNECT TO EXISTING WATERLINE - 24" 14101 EACH 0.00 2.000 0.000 0.000 16,275.00 0.00
8027 W TIE-IN 10 INCH CONNECT TO EXISTING WATERLINE - 10" 14096 EACH 0.00 6.000 1.000 1.000 5,250.00 5,250.00
8028 W TIE-IN 06 INCH CONNECT TO EXISTING WATERLINE - 6" 14094 EACH 0.00 1.000 2.000 2.000 4,515.00 9,030.00
8029 W TIE-IN 04 INCH CONNECT TO EXISTING WATERLINE - 4" 14093 EACH 0.00 1.000 1.000 1.000 3,360.00 3,360.00
8030 W FIRE HYDRANT ASSEMBLY FIRE HYDRANT ASSEMBLY (WITH 6" GATE VALVE) 14019 EACH 0.00 8.000 6.000 6.000 8,505.00 51,030.00
8031 W REMOVE TRANSITE (AC) PIPE REMOVE EXISTING AC WATERLINE 14076 LF 0.00 3,532.000 0.000 0.000 25.00 0.00
8032 PAVEMENT REPLACEMENT PAVEMENT REPLACEMENT 23309EC SQFT 0.00 390.000 0.000 0.000 23.90 0.00
8033 GRAVEL REPLACEMENT DRIVEWAYS ENTRANCE RESTORATION (GRAVEL) 24441EC LF 0.00 30.000 85.000 85.000 31.50 2,677.50
8034 REMOVE & RESET FENCE REMOVE & RESET WOOD FENCE 02267 LF 0.00 185.000 0.000 0.000 52.50 0.00
8035 STAKING CONSTRUCTION STAKING 02726 LS 0.00 1.000 1.000 1.000 11,850.00 11,850.00
8036 MOBILIZATION MOBILIZATION (SPECIAL) 02568 LS 0.00 1.000 1.000 1.000 105,000.00 105,000.00
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category 0004 SIGNING
0625 CONDUIT-2 IN 04795 LF 136.00 136.000 0.000 0.000 16.00 0.00
0630 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 2.00 2.000 0.000 0.000 525.00 0.00
0635 TRENCHING AND BACKFILLING 04820 LF 103.00 103.000 0.000 0.000 5.00 0.00
0640 CABLE-NO. 14/5C 04844 LF 351.00 351.000 0.000 0.000 2.00 0.00
0645 GMSS GALV STEEL TYPE A 06400 LB 1,286.00 1,286.000 0.000 0.000 4.00 0.00
0650 SBM ALUMINUM PANEL SIGNS 06405 SQFT 512.00 512.000 0.000 0.000 30.00 0.00
0655 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 799.50 799.500 0.000 0.000 25.00 0.00
0660 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 198.00 198.000 0.000 0.000 28.00 0.00
0665 STEEL POST TYPE 1 06410 LF 1,544.00 1,544.000 0.000 0.000 30.00 0.00
0670 GMSS GALV STEEL TYPE C 06441 LB 3,241.00 3,241.000 0.000 0.000 6.50 0.00
0675 CLASS A CONCRETE FOR SIGNS 06490 CUYD 4.00 4.000 0.000 0.000 1,000.00 0.00
0680 STEEL REINFORCEMENT FOR SIGNS 06491 LB 399.00 399.000 0.000 0.000 4.00 0.00
0685 BORE AND JACK CONDUIT 21543EN LF 136.00 136.000 0.000 0.000 20.00 0.00
0690 GMSS TYPE D 21596ND EACH 16.00 16.000 0.000 0.000 850.00 0.00
0695 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 6.00 6.000 0.000 0.000 125.00 0.00
0700 INSTALL SIGNAL PEDESTAL 23222EC EACH 6.00 6.000 0.000 0.000 800.00 0.00
0705 INSTALL RRFB 24601EC EACH 6.00 6.000 0.000 0.000 3,500.00 0.00
0710 BARCODE SIGN INVENTORY 24631EC EACH 165.00 165.000 0.000 0.000 15.00 0.00
0715 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 103.00 103.000 0.000 0.000 7.50 0.00
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category 0005 LIGHTING
0720 POLE 40 FT MTG HT 04701 EACH 28.00 28.000 16.000 16.000 1,800.00 28,800.00
0725 BRACKET 4 FT 04720 EACH 4.00 4.000 3.000 3.000 200.00 600.00
0730 BRACKET 8 FT 04722 EACH 24.00 24.000 13.000 13.000 350.00 4,550.00
0735 POLE BASE 04740 EACH 28.00 28.000 3.000 16.000 19.000 1,200.00 3,600.00 22,800.00
0740 TRANSFORMER BASE 04750 EACH 28.00 28.000 7.000 16.000 23.000 1,000.00 7,000.00 23,000.00
0745 LIGHTING CONTROL EQUIPMENT 04761 EACH 2.00 2.000 0.000 0.000 16,500.00 0.00
0750 FUSED CONNECTOR KIT 04780 EACH 56.00 56.000 32.000 32.000 125.00 4,000.00
0755 CONDUIT-2 IN 04795 LF 1,316.00 1,316.000 1,420.000 1,420.000 16.00 22,720.00
0760 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 1.00 1.000 0.000 0.000 525.00 0.00
0765 TRENCHING AND BACKFILLING 04820 LF 3,910.00 3,910.000 935.000 2,455.000 3,390.000 5.00 4,675.00 16,950.00
0770 WIRE-NO. 12 04832 LF 1,260.00 1,260.000 2,400.000 2,400.000 0.75 1,800.00
0775 WIRE-NO. 8 04833 LF 25,779.00 25,779.000 14,890.000 14,890.000 1.50 22,335.00
0780 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 23.00 23.000 13.000 13.000 750.00 9,750.00
0785 BORE AND JACK CONDUIT 21543EN LF 1,313.00 1,313.000 1,380.000 1,380.000 20.00 27,600.00
0790 LED LUMINAIRE 24589ED EACH 22.00 22.000 16.000 16.000 750.00 12,000.00
0795 PVC CONDUIT-1 1/4 IN-SCHEDULE 80 24900EC LF 2,157.00 2,157.000 485.000 1,325.000 1,810.000 5.50 2,667.50 9,955.00
0800 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 1,792.00 1,792.000 450.000 1,565.000 2,015.000 7.50 3,375.00 15,112.50
Project DE0570NEW2253 Fed/State Project Number FD04 057 NEW ROUTE Category 0006 DEMOBILIZATION &/OR MOBILIZATION
0805 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 868,000.00 868,000.00
0810 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 260,500.00 0.00

SUBTOT

$1,480,578.94

$15,308,658.15

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0625-1-0I

PVC CONDUIT

LF

136.00 0017 $7.160660 $925.16

0715-1-0I

PVC CONDUIT

LF

103.00 0017 $3.691460 $361.21

0755-1-0I

PVC CONDUIT

LF

1,316.00 0017 $7.106220 $8,884.20

0795-1-0I

PVC CONDUIT

LF

2,157.00 0017 $2.397900 $4,913.67

0800-1-0I

PVC CONDUIT

LF

1,792.00 0017 $3.808540 $6,483.65

8009-3-0I

UTILITY INCIDENTAL

LF

126.57 0027 $383.250000 $48,509.49

8009-2-0I

UTILITY INCIDENTAL

LF

126.57 0027 $383.250000 $48,509.49

8009-1-0I

UTILITY INCIDENTAL

LF

205.32 0027 $383.250000 $78,690.42

8010-1-0I

UTILITY INCIDENTAL

LF

228.43 0027 $147.000000 $33,580.53

8016-1-0I

UTILITY INCIDENTAL

EACH

2.79 0027 $26775.000000 $74,755.80

8020-1-0I

UTILITY INCIDENTAL

EACH

0.92 0027 $66069.470000 $61,312.47

8021-1-0I

UTILITY INCIDENTAL

EACH

0.97 0027 $24069.470000 $23,515.87

8026-1-0I

UTILITY INCIDENTAL

EACH

0.79 0027 $16275.000000 $12,873.52

0755-1-0A

PVC CONDUIT

LF

332.50 0023 $7.106220 $-2,244.68

0795-1-0A

PVC CONDUIT

LF

437.00 0023 $2.397900 $-995.49

0800-1-0A

PVC CONDUIT

LF

874.00 0023 $3.808540 $-3,162.23

0795-1-0A

PVC CONDUIT

LF

128.25 0027 $2.397900 $-292.15

0800-1-0A

PVC CONDUIT

LF

38.00 0027 $3.808540 $-137.49

0795-1-0A

PVC CONDUIT

LF

589.00 0028 $2.397900 $-1,341.75

0800-1-0A

PVC CONDUIT

LF

555.75 0028 $3.808540 $-2,010.76

8021-1-0A

UTILITY INCIDENTAL

EACH

0.97 0030 $24069.470000 $-23,515.87

8020-1-0A

UTILITY INCIDENTAL

EACH

0.92 0031 $66069.470000 $-61,312.47

0755-1-0A

PVC CONDUIT

LF

342.00 0032 $7.106220 $-2,308.81

0755-1-0A

PVC CONDUIT

LF

180.50 0033 $7.106220 $-1,218.54

0795-1-0A

PVC CONDUIT

LF

104.50 0033 $2.397900 $-238.05

0800-1-0A

PVC CONDUIT

LF

19.00 0033 $3.808540 $-68.74

0755-1-0A

PVC CONDUIT

LF

461.00 0034 $7.106220 $-3,112.17

0795-1-0A

PVC CONDUIT

LF

460.75 0035 $2.397900 -1,049.59 $-1,049.59

0800-1-0A

PVC CONDUIT

LF

305.25 0035 $3.808540 -1,104.43 $-1,104.43
SUBTOT

$299,202.26