Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:2283 PERRETT CONSTRUCTION LTD.
Contract ID:5046
Estimate Number:0003
Pay Period End Date:02.08.2003
Contract Location:
NIOBRARA RIVER SOUTH OF RUSHVILLEEstimate Type:PROG
Contractor:
PERRETT CONSTRUCTION LTD.Date Let:08.01.2002
120 S MACOMB STDate Awarded:08.05.2002
PO BOX 32Date Contract Executed:08.19.2002
Date Notice to Proceed:08.19.2002
VALENTINE NE 69201Date Work Began:
Phone:Date Physical Work Completed:
(402)376-3797Date Accepted:
Escrow Agent:
Surety Co:
UNITED STATES FIDELITY AND GUARANTY COMPANY
Counties
SHERIDAN
Project Number PCT Fed State Project Number Description
51046 000  0.000 EACSTPD-250-4(101)  GR CULV BR GDRL BIT
51121 000  0.000 S-87-4(1010)  GR CULV BIT
51122 000  0.000 S-250-4(1002)  GR CULV BR GDRL BIT
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$70,151.74$19,800.00$50,351.74
$2,699,921.68Stockpiled Materials$83,632.09$36,877.34$46,754.75
Original Contract AmtGross Earnings$153,783.83$56,677.34$97,106.49
$2,690,897.68Retainage$-701.52$-198.00$-503.52
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
2.60%Net Earnings$153,082.31$56,479.34$96,602.97
Liquidated Damages$.00$.00$.00
Incentives$.00$.00$.00
Disincentives$.00$.00$.00
Other Contract Adj$.00$.00$.00
Appl of Training Adj$.00$.00$.00
Training Rates Adj$.00$.00$.00
Fuel Adj$.00$.00$.00
Bituminous Adj$.00$.00$.00
Autopay Adj$.00$.00$.00
Gasoline Adj$.00$.00$.00
Other Adj$.00$.00$.00
Price Adj$.00$.00$.00
Substandard Item Adj$.00$.00$.00
Asphalt Adj$.00$.00$.00
Diesel Fuel Adj$.00$.00$.00
Petrol Adj$.00$.00$.00
Total for Adjustments$.00$.00$.00
Payment$153,082.31$56,479.34$96,602.97
Project ManagerDiv. Head/Dist. Eng.
Carnahan, Brian02.10.2003Lind, Craig02.10.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve02.10.2003
Controller Div. Processed
Burling, Laurie02.10.2003
Detailed breakdown of stockpiled materials
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00596080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Initial Payment9,988.613-108-C
Structrual Steel for Substructure
00646310.00 STEEL SHEET PILING
S.P. Initial Payment26,888.733-108-C
Steel Sheet Piling
Total for estimate 0002:36,877.34
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00536005.78 EXPANSION BEARING, TFE TYPE
S.P. Initial Payment5,000.00E23089
Expansion Bearing, TFE Type
00546005.83 FIXED BEARING
S.P. Initial Payment3,777.28E23089
Fixed Bearing
00616131.50 EPOXY COATED REINFORCING STEEL
S.P. Initial Payment37,977.4708072
Epoxy Coated Re-Steel
Total for estimate 0003:46,754.75
Total remaining for contract:83,632.09
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0002                          L020.01 7.002,861.00020,027.00
EROSION CONTROL, TYPE A m2 2,861.00020,027.00
0.0000.00
0.0000.00

0003                          L020.08 9.00501.0004,509.00
EROSION CONTROL, TYPE AA m2 501.0004,509.00
0.0000.00
0.0000.00

0004                          L020.09 14.00176.0002,464.00
EROSION CONTROL, TYPE AAA m2 176.0002,464.00
0.0000.00
0.0000.00

0005                          L020.20 0.606,310.0003,786.00
SLOPE PROTECTION NETTING m2 6,310.0003,786.00
0.0000.00
0.0000.00

0007                          L021.11 35.00324.00011,340.00
EROSION CHECKS, TYPE ST-A BALE324.00011,340.00
0.0000.00
0.0000.00

0008                          L022.25 11.00595.0006,545.00
FABRIC SILT FENCE, TYPE COIR FIBER m 595.0006,545.00
0.0000.00
0.0000.00

0010                          0030.10 20,045.701.00020,045.70
MOBILIZATION LS 1.00020,045.70
0.0000.00
0.0000.00

0011                          1000.00 225.0052.00011,700.00
LARGE TREE REMOVAL EACH52.00011,700.00
6.0001,350.00
6.0001,350.00

0012                          1009.00 1,666.671.0001,666.67
GENERAL CLEARING AND GRUBBING LS 1.0001,666.67
0.100166.67
0.100166.67

0013                          1010.00 1.7070,622.000120,057.40
EXCAVATION m3 70,622.000120,057.40
0.0000.00
0.0000.00

0015                          1011.00 0.013,704.00037.04
WATER kL 3,704.00037.04
0.0000.00
0.0000.00

0016                          1012.00 100.0018.0001,800.00
RIGHT-OF-WAY MARKERS EACH18.0001,800.00
0.0000.00
0.0000.00

0018                          1040.00 0.4052,139.00020,855.60
SLOPE PROTECTION m2 52,139.00020,855.60
0.0000.00
0.0000.00

0020                          1040.06 120.0064.0007,680.00
SLOPE PROTECTION MULCH Mg 64.0007,680.00
0.0000.00
0.0000.00

0021                          1041.00 0.5563,688.00035,028.40
SALVAGING AND PLACING TOPSOIL m2 63,688.00035,028.40
0.0000.00
0.0000.00

0024                          1701.24 41.20117.0004,820.40
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 117.0004,820.40
0.0000.00
0.0000.00

0025                          2001.00 41.00594.00024,354.00
GRAVEL SURFACE COURSE m3 594.00024,354.00
0.0000.00
0.0000.00

0026                          2009.10 310.0011.2033,472.93
GRAVEL EMBEDMENT StaM11.2033,472.93
0.0000.00
0.0000.00

0027                          7017.00 12.0087.3001,047.60
REMOVE GUARDRAIL m 87.3001,047.60
0.0000.00
0.0000.00

GROUP 1 GRADINGContracted301,236.74
Current301,236.74
In place1,516.67
This Estimate1,516.67

GROUP 4 CULVERTS
0028                          P070.24 88.0050.2004,417.60
600 mm CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 50.2004,417.60
0.0000.00
0.0000.00

0029                          P300.36 115.0018.8002,162.00
900 mm CULVERT PIPE, TYPE 3,4 OR 5 m 18.8002,162.00
0.0000.00
0.0000.00

0031                          0030.40 11,506.211.00011,506.21
MOBILIZATION LS 1.00011,506.21
0.0000.00
0.0000.00

0032                          4040.00 100.002.000200.00
REMOVE HEADWALLS FROM CULVERTS EACH2.000200.00
0.0000.00
0.0000.00

0033                          4044.00 2,000.001.0002,000.00
PREPARATION OF STRUCTURE EACH1.0002,000.00
AT STA. 118+62.5 0.0000.00
0.0000.00

0034                          4050.01 15.00129.0001,935.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 129.0001,935.00
0.0000.00
0.0000.00

0035                          4051.01 18.0045.000810.00
EXCAVATION FOR BOX CULVERTS m3 45.000810.00
0.0000.00
0.0000.00

0036                          4101.06 480.0037.70018,096.00
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 37.70018,096.00
0.0000.00
0.0000.00

0037                          4151.00 0.702,074.0001,451.80
REINFORCING STEEL FOR BOX CULVERT kg 2,074.0001,451.80
0.0000.00
0.0000.00

0038                          4310.36 460.002.000920.00
900 mm FLARED-END SECTION EACH2.000920.00
0.0000.00
0.0000.00

GROUP 4 CULVERTSContracted43,498.61
Current43,498.61
In place0.00
This Estimate0.00

GROUP 6 BRIDGE AT STA. 110+74.5
0044                          0030.60 45,000.001.00045,000.00
MOBILIZATION LS 1.00045,000.00
0.50022,500.00
0.0602,700.00

0045                          1010.01 12.00415.0004,980.00
EXCAVATION (ESTABLISHED QUANTITY) m3 415.0004,980.00
0.0000.00
0.0000.00

0046                          1043.50 4.00327.0001,308.00
RIPRAP FILTER FABRIC m2 327.0001,308.00
0.0000.00
0.0000.00

0047                          3050.15 425.00119.00050,575.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 119.00050,575.00
0.0000.00
0.0000.00

0048                          3051.10 1.458,020.00011,629.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 8,020.00011,629.00
0.0000.00
0.0000.00

0049                          6000.10 15,000.001.00015,000.00
ABUTMENT NO.1 EXCAVATION LS 1.00015,000.00
0.75011,250.00
0.75011,250.00

0050                          6000.11 15,000.001.00015,000.00
ABUTMENT NO.2 EXCAVATION LS 1.00015,000.00
0.75011,250.00
0.75011,250.00

0051                          6001.00 35,000.001.00035,000.00
BENT NO.1 EXCAVATION LS 1.00035,000.00
0.0000.00
0.0000.00

0052                          6005.35 175.0023.0004,025.00
PRECOMPRESSED POLYURETHANE FOAM JOINT m 23.0004,025.00
0.0000.00
0.0000.00

0053                          6005.78 850.008.0006,800.00
EXPANSION BEARING, TFE TYPE EACH8.0006,800.00
0.0000.00
0.0000.00

0054                          6005.83 650.008.0005,200.00
FIXED BEARING EACH8.0005,200.00
0.0000.00
0.0000.00

0055                          6010.22 490.00158.20077,518.00
CLASS 47B-20 CONCRETE FOR BRIDGE m3 158.20077,518.00
0.0000.00
0.0000.00

0056                          6010.26 495.00266.900132,115.50
CLASS 47BD-30 CONCRETE FOR BRIDGE m3 266.900132,115.50
0.0000.00
0.0000.00

0057                          6011.11 250,000.001.000250,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000250,000.00
AT STA. 110+74.5 0.0000.00
0.0000.00

0058                          6040.00 25,000.001.00025,000.00
REMOVE STRUCTURE EACH1.00025,000.00
AT STA. 110+70, 21.21 m LEFT 0.0000.00
0.0000.00

0059                          6080.00 4.003,785.00015,140.00
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 3,785.00015,140.00
0.0000.00
0.0000.00

0060                          6104.00 30.00300.0009,000.00
BROKEN CONCRETE RIPRAP Mg 300.0009,000.00
0.0000.00
0.0000.00

0061                          6131.50 1.4551,155.00074,174.75
EPOXY COATED REINFORCING STEEL kg 51,155.00074,174.75
0.0000.00
0.0000.00

0062                          6139.50 18.0066.0001,188.00
SUBSURFACE DRAINAGE MATTING m2 66.0001,188.00
0.0000.00
0.0000.00

0063                          6210.50 94.00847.20079,636.80
PIPE PILING m 847.20079,636.80
213.61820,080.09
213.61820,080.09

0064                          6310.00 125.00335.20041,900.00
STEEL SHEET PILING m2 335.20041,900.00
0.0000.00
0.0000.00

0065                          8091.00 48.00266.80012,806.40
GRANULAR BACKFILL m3 266.80012,806.40
0.0000.00
0.0000.00

601                           6210.60 56.400.0000.00
PAY CUT-OFF FOR PIPE PILE m 160.0009,024.00
Niobrara Bridge Cut-Off Pipe Pile 60.3723,404.98
60.3723,404.98

GROUP 6 BRIDGE AT STA. 110+74.5Contracted912,996.45
Current922,020.45
In place68,485.07
This Estimate48,685.07

GROUP 7 GUARDRAIL
0122                          0030.70 4,430.471.0004,430.47
MOBILIZATION LS 1.0004,430.47
0.0000.00
0.0000.00

0123                          7011.20 48.0034.3001,646.40
W-BEAM GUARDRAIL m 34.3001,646.40
0.0000.00
0.0000.00

0124                          7020.00 1,250.004.0005,000.00
BRIDGE APPROACH SECTIONS EACH4.0005,000.00
0.0000.00
0.0000.00

0125                          7024.27 1,650.004.0006,600.00
GUARDRAIL END TREATMENT, TYPE II EACH4.0006,600.00
0.0000.00
0.0000.00

GROUP 7 GUARDRAILContracted17,676.87
Current17,676.87
In place0.00
This Estimate0.00

GROUP 9 BITUMINOUS
0126                          P402.15 105.00134.20014,091.00
375 mm CULVERT PIPE, TYPE 3,4,5 OR 6 m 134.20014,091.00
0.0000.00
0.0000.00

0127                          0002.55 35.0016.620581.70
OVERLAY BROKEN LINES StaM16.620581.70
0.0000.00
0.0000.00

0128                          0030.90 40,744.521.00040,744.52
MOBILIZATION LS 1.00040,744.52
0.0000.00
0.0000.00

0129                          1020.03 8.0032.000256.00
DELINEATOR, TYPE III EACH32.000256.00
0.0000.00
0.0000.00

0130                          1020.20 25.0016.000400.00
INSTALL CHEVRONS EACH16.000400.00
0.0000.00
0.0000.00

0131                          2020.00 36.0042.0001,512.00
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS m2 42.0001,512.00
0.0000.00
0.0000.00

0133                          2021.00 50.003.000150.00
MAILBOX POST EACH3.000150.00
0.0000.00
0.0000.00

0134                          4004.50 4.402,592.00011,404.80
CAST IRON GRATE AND FRAME kg 2,592.00011,404.80
0.0000.00
0.0000.00

0135                          4105.59 700.0016.16011,312.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 16.16011,312.00
0.0000.00
0.0000.00

0136                          4155.50 8.00683.6005,468.80
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 683.6005,468.80
0.0000.00
0.0000.00

0137                          7502.04 6.203,570.00022,134.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4 m 3,570.00022,134.00
0.0000.00
0.0000.00

0138                          7503.04 6.353,235.00020,542.25
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 m 3,235.00020,542.25
0.0000.00
0.0000.00

0139                          8008.00 48.00261.00012,528.00
ARMOR COAT AGGREGATE m3 261.00012,528.00
0.0000.00
0.0000.00

0140                          8051.00 22.00168.0003,696.00
SOIL BINDER m3 168.0003,696.00
0.0000.00
0.0000.00

0141                          8070.08 16.00621.0009,936.00
MINERAL FILLER FOR BITUMINOUS SAND BASE COURSE m3 621.0009,936.00
0.0000.00
0.0000.00

0142                          9004.90 3.853,378.00013,005.30
COLD IN-PLACE RECYCLING m2 3,378.00013,005.30
0.0000.00
0.0000.00

0143                          9005.21 15.00500.0007,500.00
PATCHING BITUMINOUS SAND m2 500.0007,500.00
0.0000.00
0.0000.00

0145                          9030.00 16.001,200.00019,200.00
CONSTRUCTING ASPHALTIC CONCRETE CURB m 1,200.00019,200.00
0.0000.00
0.0000.00

0146                          9052.00 345.0044.70415,422.88
ARMOR COAT EMULSIFIED ASPHALT kL 44.70415,422.88
0.0000.00
0.0000.00

0147                          9052.50 345.00279.47896,419.91
BITUMINOUS SAND BASE COURSE EMULSIFIED ASPHALT kL 279.47896,419.91
0.0000.00
0.0000.00

0148                          9053.20 1.251,800.0002,250.00
FOG SEAL L 1,800.0002,250.00
0.0000.00
0.0000.00

0149                          9053.90 0.34104,467.00035,518.78
EMULSIFIED ASPHALT FOR COLD IN-PLACE RECYCLING L 104,467.00035,518.78
0.0000.00
0.0000.00

0150                          9111.00 4.00252.0001,008.00
WATER kL 252.0001,008.00
0.0000.00
0.0000.00

0151                          9111.25 8.0080.000640.00
WATER FOR COLD IN-PLACE RECYCLING, APPLIED kL 80.000640.00
0.0000.00
0.0000.00

0152                          9170.00 265.007.4001,961.00
EARTH SHOULDER CONSTRUCTION StaM7.4001,961.00
0.0000.00
0.0000.00

0153                          9179.24 1,875.0010.34719,400.63
COLD MILLING, CLASS 4 StaM10.34719,400.63
0.0000.00
0.0000.00

0154                          9188.01 12.00720.0008,640.00
BITUMINOUS SURFACE COURSE m2 720.0008,640.00
0.0000.00
0.0000.00

0155                          9188.50 32.00218.0006,976.00
SURFACING UNDER GUARDRAIL m2 218.0006,976.00
0.0000.00
0.0000.00

0156                          9261.00 2,200.0014.41831,719.60
BITUMINOUS SAND BASE COURSE StaM14.41831,719.60
0.0000.00
0.0000.00

GROUP 9 BITUMINOUSContracted414,419.17
Current414,419.17
In place0.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0157                          0001.08 0.503,200.0001,600.00
BARRICADE, TYPE II BDAY3,200.0001,600.00
0.0000.00
0.0000.00

0158                          0001.10 1.653,350.0005,527.50
BARRICADE, TYPE III BDAY3,350.0005,527.50
40.00066.00
40.00066.00

0159                          0001.30 1.35866.0001,169.10
TYPE B HIGH INTENSITY WARNING LIGHT LDAY866.0001,169.10
0.0000.00
0.0000.00

0160                          0001.75 10.0060.000600.00
TEMPORARY SIGN DAY EACH60.000600.00
0.0000.00
0.0000.00

0161                          0001.90 0.359,322.0003,262.70
SIGN DAY EACH9,322.0003,262.70
240.00084.00
240.00084.00

0162                          0002.30 2.00900.0001,800.00
PAVEMENT MARKING REMOVAL m 900.0001,800.00
0.0000.00
0.0000.00

0164                          0002.39 2.00800.0001,600.00
TEMPORARY PAVEMENT MARKING, TYPE II m 800.0001,600.00
0.0000.00
0.0000.00

0165                          0003.10 220.0020.0004,400.00
FLAGGING DAY 20.0004,400.00
0.0000.00
0.0000.00

0170                          0010.04 2,500.000.6601,650.00
FIELD OFFICE EACH0.6601,650.00
0.0000.00
0.0000.00

0171                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
0.0000.00
0.0000.00

0172                          0030.10 2,997.591.0002,997.59
MOBILIZATION LS 1.0002,997.59
0.0000.00
0.0000.00

0173                          9110.01 85.0020.0001,700.00
RENTAL OF LOADER, FULLY OPERATED HOUR20.0001,700.00
0.0000.00
0.0000.00

0174                          9110.02 65.0020.0001,300.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR20.0001,300.00
0.0000.00
0.0000.00

0175                          9110.03 45.0020.000900.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR20.000900.00
0.0000.00
0.0000.00

0176                          9110.07 35.0020.000700.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR20.000700.00
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted30,006.89
Current30,006.89
In place150.00
This Estimate150.00

GROUP 1 GRADING
0001                          L020.00 1.75433.500758.63
EROSION CONTROL m2 433.500758.63
0.0000.00
0.0000.00

0010                          0030.10 1,031.581.0001,031.58
MOBILIZATION LS 1.0001,031.58
0.0000.00
0.0000.00

0012                          1009.00 1,666.671.0001,666.67
GENERAL CLEARING AND GRUBBING LS 1.0001,666.67
0.0000.00
0.0000.00

0015                          1011.00 0.0158.0000.58
WATER kL 58.0000.58
0.0000.00
0.0000.00

0017                          1030.00 3.301,550.0005,115.00
EARTHWORK MEASURED IN EMBANKMENT m3 1,550.0005,115.00
0.0000.00
0.0000.00

0022                          1101.00 6.00125.000750.00
REMOVE PAVEMENT m2 125.000750.00
0.0000.00
0.0000.00

0025                          2001.00 41.0033.0001,353.00
GRAVEL SURFACE COURSE m3 33.0001,353.00
0.0000.00
0.0000.00

0026                          2009.10 310.001.500465.00
GRAVEL EMBEDMENT StaM1.500465.00
0.0000.00
0.0000.00

GROUP 1 GRADINGContracted11,140.46
Current11,140.46
In place0.00
This Estimate0.00

GROUP 4A CULVERT AT STA. 11+60
0039                          0030.40 19,000.001.00019,000.00
MOBILIZATION LS 1.00019,000.00
0.0000.00
0.0000.00

0040                          4051.01 15.001,166.00017,490.00
EXCAVATION FOR BOX CULVERTS m3 1,166.00017,490.00
0.0000.00
0.0000.00

0041                          4054.65 8,000.001.0008,000.00
TEMPORARY SHORING LS 1.0008,000.00
AT STA. 11+60 0.0000.00
0.0000.00

0042                          4101.06 480.00140.53067,454.40
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 140.53067,454.40
0.0000.00
0.0000.00

0043                          4151.00 0.709,241.0006,468.70
REINFORCING STEEL FOR BOX CULVERT kg 9,241.0006,468.70
0.0000.00
0.0000.00

GROUP 4A CULVERT AT STA. 11+60Contracted118,413.10
Current118,413.10
In place0.00
This Estimate0.00

GROUP 9 BITUMINOUS
0128                          0030.90 987.711.000987.71
MOBILIZATION LS 1.000987.71
0.0000.00
0.0000.00

0144                          9009.87 8.75125.0001,093.75
SURFACING 200mm m2 125.0001,093.75
0.0000.00
0.0000.00

GROUP 9 BITUMINOUSContracted2,081.46
Current2,081.46
In place0.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0157                          0001.08 0.50385.000192.50
BARRICADE, TYPE II BDAY385.000192.50
0.0000.00
0.0000.00

0158                          0001.10 1.65110.000181.50
BARRICADE, TYPE III BDAY110.000181.50
0.0000.00
0.0000.00

0159                          0001.30 1.35110.000148.50
TYPE B HIGH INTENSITY WARNING LIGHT LDAY110.000148.50
0.0000.00
0.0000.00

0161                          0001.90 0.351,980.000693.00
SIGN DAY EACH1,980.000693.00
0.0000.00
0.0000.00

0162                          0002.30 2.00400.000800.00
PAVEMENT MARKING REMOVAL m 400.000800.00
0.0000.00
0.0000.00

0163                          0002.31 1.50750.0001,125.00
TEMPORARY PAVEMENT MARKING m 750.0001,125.00
0.0000.00
0.0000.00

0166                          0003.51 36.00126.0004,536.00
INSTALL CONCRETE PROTECTION BARRIER m 126.0004,536.00
0.0000.00
0.0000.00

0167                          0003.56 12.0084.0001,008.00
RELOCATE CONCRETE PROTECTION BARRIER m 84.0001,008.00
0.0000.00
0.0000.00

0168                          0003.70 400.004.0001,600.00
TEMPORARY RUMBLE STRIP EACH4.0001,600.00
0.0000.00
0.0000.00

0169                          0003.75 14,000.001.00014,000.00
TEMPORARY TRAFFIC SIGNAL EACH1.00014,000.00
0.0000.00
0.0000.00

0170                          0010.04 2,500.000.060150.00
FIELD OFFICE EACH0.060150.00
0.0000.00
0.0000.00

0172                          0030.10 1,953.261.0001,953.26
MOBILIZATION LS 1.0001,953.26
0.0000.00
0.0000.00

0174                          9110.02 65.0010.000650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR10.000650.00
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted27,037.76
Current27,037.76
In place0.00
This Estimate0.00

GROUP 1 GRADING
0002                          L020.01 7.001,683.00011,781.00
EROSION CONTROL, TYPE A m2 1,683.00011,781.00
0.0000.00
0.0000.00

0006                          L021.01 30.0018.000540.00
EROSION CHECKS, TYPE A BALE18.000540.00
0.0000.00
0.0000.00

0008                          L022.25 11.00937.00010,307.00
FABRIC SILT FENCE, TYPE COIR FIBER m 937.00010,307.00
0.0000.00
0.0000.00

0009                          P375.48 225.0066.00014,850.00
1200 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 3,4 OR 5 m 66.00014,850.00
0.0000.00
0.0000.00

0010                          0030.10 8,922.721.0008,922.72
MOBILIZATION LS 1.0008,922.72
0.0000.00
0.0000.00

0012                          1009.00 4,166.661.0004,166.66
GENERAL CLEARING AND GRUBBING LS 1.0004,166.66
0.0000.00
0.0000.00

0014                          1010.01 3.691,542.0005,689.98
EXCAVATION (ESTABLISHED QUANTITY) m3 1,542.0005,689.98
0.0000.00
0.0000.00

0015                          1011.00 0.011,926.00019.26
WATER kL 1,926.00019.26
0.0000.00
0.0000.00

0017                          1030.00 3.3010,270.00033,891.00
EARTHWORK MEASURED IN EMBANKMENT m3 10,270.00033,891.00
0.0000.00
0.0000.00

0018                          1040.00 0.405,136.0002,054.40
SLOPE PROTECTION m2 5,136.0002,054.40
0.0000.00
0.0000.00

0019                          1040.05 0.302,788.000836.40
TEMPORARY SLOPE PROTECTION m2 2,788.000836.40
0.0000.00
0.0000.00

0020                          1040.06 120.005.600672.00
SLOPE PROTECTION MULCH Mg 5.600672.00
0.0000.00
0.0000.00

0021                          1041.00 0.5513,827.0007,604.85
SALVAGING AND PLACING TOPSOIL m2 13,827.0007,604.85
0.0000.00
0.0000.00

0022                          1101.00 6.00337.7002,026.20
REMOVE PAVEMENT m2 337.7002,026.20
0.0000.00
0.0000.00

0023                          1701.18 30.7512.000369.00
450 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 12.000369.00
0.0000.00
0.0000.00

0024                          1701.24 41.2012.000494.40
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 12.000494.40
0.0000.00
0.0000.00

0025                          2001.00 41.00297.00012,177.00
GRAVEL SURFACE COURSE m3 297.00012,177.00
0.0000.00
0.0000.00

0026                          2009.10 310.005.1441,594.64
GRAVEL EMBEDMENT StaM5.1441,594.64
0.0000.00
0.0000.00

0027                          7017.00 12.00128.5001,542.00
REMOVE GUARDRAIL m 128.5001,542.00
0.0000.00
0.0000.00

GROUP 1 GRADINGContracted119,538.51
Current119,538.51
In place0.00
This Estimate0.00

GROUP 4 CULVERT
0030                          P406.48 277.0036.80010,193.60
1200 mm CULVERT PIPE, TYPE 2,3,4 OR 5 m 36.80010,193.60
0.0000.00
0.0000.00

0031                          0030.40 3,493.791.0003,493.79
MOBILIZATION LS 1.0003,493.79
0.0000.00
0.0000.00

0034                          4050.01 15.0060.000900.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 60.000900.00
0.0000.00
0.0000.00

GROUP 4 CULVERTContracted14,587.39
Current14,587.39
In place0.00
This Estimate0.00

GROUP 6C BRIDGE AT STA. 101+62
0105                          0030.60 42,000.001.00042,000.00
MOBILIZATION LS 1.00042,000.00
0.0000.00
0.0000.00

0106                          1010.01 10.002,775.00027,750.00
EXCAVATION (ESTABLISHED QUANTITY) m3 2,775.00027,750.00
0.0000.00
0.0000.00

0107                          3050.15 425.00120.60051,255.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 120.60051,255.00
0.0000.00
0.0000.00

0108                          3051.10 1.458,240.00011,948.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 8,240.00011,948.00
0.0000.00
0.0000.00

0109                          6000.10 15,000.001.00015,000.00
ABUTMENT NO.1 EXCAVATION LS 1.00015,000.00
0.0000.00
0.0000.00

0110                          6000.11 15,000.001.00015,000.00
ABUTMENT NO.2 EXCAVATION LS 1.00015,000.00
0.0000.00
0.0000.00

0111                          6010.22 498.0049.60024,700.80
CLASS 47B-20 CONCRETE FOR BRIDGE m3 49.60024,700.80
0.0000.00
0.0000.00

0112                          6010.26 498.00131.70065,586.60
CLASS 47BD-30 CONCRETE FOR BRIDGE m3 131.70065,586.60
0.0000.00
0.0000.00

0113                          6040.00 25,000.001.00025,000.00
REMOVE STRUCTURE EACH1.00025,000.00
AT STA. 101+64.44 0.0000.00
0.0000.00

0114                          6071.11 175,000.001.000175,000.00
STEEL SUPERSTRUCTURE LS 1.000175,000.00
AT STA. 101+62 0.0000.00
0.0000.00

0115                          6080.00 6.001,660.0009,960.00
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 1,660.0009,960.00
0.0000.00
0.0000.00

0116                          6104.00 38.0035.0001,330.00
BROKEN CONCRETE RIPRAP Mg 35.0001,330.00
0.0000.00
0.0000.00

0117                          6105.02 38.001,220.00046,360.00
ROCK RIPRAP, TYPE B Mg 1,220.00046,360.00
0.0000.00
0.0000.00

0118                          6131.50 1.4516,020.00023,229.00
EPOXY COATED REINFORCING STEEL kg 16,020.00023,229.00
0.0000.00
0.0000.00

0119                          6210.50 95.00277.20026,334.00
PIPE PILING m 277.20026,334.00
0.0000.00
0.0000.00

0120                          6310.00 135.00391.10052,798.50
STEEL SHEET PILING m2 391.10052,798.50
0.0000.00
0.0000.00

0121                          8091.00 48.00220.00010,560.00
GRANULAR BACKFILL m3 220.00010,560.00
0.0000.00
0.0000.00

GROUP 6C BRIDGE AT STA. 101+62Contracted623,811.90
Current623,811.90
In place0.00
This Estimate0.00

GROUP 7 GUARDRAIL
0122                          0030.70 4,569.531.0004,569.53
MOBILIZATION LS 1.0004,569.53
0.0000.00
0.0000.00

0123                          7011.20 48.0041.9102,011.68
W-BEAM GUARDRAIL m 41.9102,011.68
0.0000.00
0.0000.00

0124                          7020.00 1,250.004.0005,000.00
BRIDGE APPROACH SECTIONS EACH4.0005,000.00
0.0000.00
0.0000.00

0125                          7024.27 1,650.004.0006,600.00
GUARDRAIL END TREATMENT, TYPE II EACH4.0006,600.00
0.0000.00
0.0000.00

GROUP 7 GUARDRAILContracted18,181.21
Current18,181.21
In place0.00
This Estimate0.00

GROUP 9 BITUMINOUS
0128                          0030.90 3,267.771.0003,267.77
MOBILIZATION LS 1.0003,267.77
0.0000.00
0.0000.00

0132                          2020.50 38.00155.0005,890.00
SURFACING m2 155.0005,890.00
0.0000.00
0.0000.00

0137                          7502.04 6.20600.0003,720.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4 m 600.0003,720.00
0.0000.00
0.0000.00

0138                          7503.04 6.3575.000476.25
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 m 75.000476.25
0.0000.00
0.0000.00

0140                          8051.00 22.0077.0001,694.00
SOIL BINDER m3 77.0001,694.00
0.0000.00
0.0000.00

0150                          9111.00 4.0031.000124.00
WATER kL 31.000124.00
0.0000.00
0.0000.00

0155                          9188.50 32.00318.00010,176.00
SURFACING UNDER GUARDRAIL m2 318.00010,176.00
0.0000.00
0.0000.00

GROUP 9 BITUMINOUSContracted25,348.02
Current25,348.02
In place0.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0157                          0001.08 0.501,540.000770.00
BARRICADE, TYPE II BDAY1,540.000770.00
0.0000.00
0.0000.00

0158                          0001.10 1.65880.0001,452.00
BARRICADE, TYPE III BDAY880.0001,452.00
0.0000.00
0.0000.00

0159                          0001.30 1.35220.000297.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY220.000297.00
0.0000.00
0.0000.00

0161                          0001.90 0.353,300.0001,155.00
SIGN DAY EACH3,300.0001,155.00
0.0000.00
0.0000.00

0162                          0002.30 2.00250.000500.00
PAVEMENT MARKING REMOVAL m 250.000500.00
0.0000.00
0.0000.00

0164                          0002.39 2.00200.000400.00
TEMPORARY PAVEMENT MARKING, TYPE II m 200.000400.00
0.0000.00
0.0000.00

0170                          0010.04 2,500.000.280700.00
FIELD OFFICE EACH0.280700.00
0.0000.00
0.0000.00

0172                          0030.10 1,049.151.0001,049.15
MOBILIZATION LS 1.0001,049.15
0.0000.00
0.0000.00

0173                          9110.01 85.0020.0001,700.00
RENTAL OF LOADER, FULLY OPERATED HOUR20.0001,700.00
0.0000.00
0.0000.00

0174                          9110.02 65.0020.0001,300.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR20.0001,300.00
0.0000.00
0.0000.00

0175                          9110.03 45.0020.000900.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR20.000900.00
0.0000.00
0.0000.00

0176                          9110.07 35.0020.000700.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR20.000700.00
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted10,923.15
Current10,923.15
In place0.00
This Estimate0.00

Totals for contractContracted2,690,897.68
Current2,699,921.68
In place70,151.74
This Estimate50,351.74