Report_Id:ESTIMATE FINAL updated 6-26-09

Date:07/28/2011

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 020099 Estimate Number 0015 Estimate Type  FINAL
District Office COVINGTON (06340)  Pennington, Scott D. P.E.

Contractor ELMO GREER & SONS LLC ADDR SN 0 VC Code VC0000093753
P O BOX 730
LONDON , KY , 40743-0730
Pay Period 11/26/2009  TO  03/29/2010
Date Approved 09/07/2010
Primary Proj Number X059130304002
Project No. STPM 8122 (19)
Primary County KENTON
Name of Road TURKEY FOOT ROAD (KY1303)
Description Turkey Foot Road (KY 1303) From Lindenwood to Autumn
     
     
Date Let 02/22/2002 Formal Acceptance 09/28/2009
Date Awarded 02/27/2002 Date Work Began 04/12/2002
Date Contract Executed 03/13/2002 Open To Traffic 11/02/2005
Date NTP Issued 03/13/2002 Actual Completion Date 11/02/2005

Current Contract Amount

$8,431,833.99

Total to Date

Prev to Date

This Estimate

Original Amount

$7,841,894.02

Total Earnings

$8,170,529.24

$8,140,599.17

$29,930.07

Percent Complete

94.25

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$484,793.00

Gross Earnings

$8,170,529.24

$8,140,599.17

$29,930.07

Total Change Orders

$589,939.97

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$7,947,040.99

$7,917,110.92

$29,930.07

Contract Id 020099

Change Order Summary

County KENTON
Estimate Nbr 0015 Project Number STPM 8122 (19)
Contractor ELMO GREER & SONS LLC Period 11/26/2009  TO  03/29/2010
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Striping, Underdrain, Erosion Control, Gabion Ret Wall Approved 03/01/2005 $42,760.32 1.0
002 Value Engineering-Forcemain Approved 03/01/2005 $-114,212.83 0.0
003 Precast Arch Culvert Approved 03/09/2005 $-13,736.05 0.0
004 Striping, Drainage, Erosion Control, Maintain Driveways Approved 03/09/2005 $37,558.00 2.0
005 Autumn Road Connector Redesign Approved 03/09/2005 $37,343.29 1.0
006 Autumn Road Undercut/Stabilization Approved 03/09/2005 $11,077.50 1.0
007 Erosion Control Approved 03/09/2005 $69,680.00 3.0
008 Structure Ex, Roadway, Traffic Control, Drainage, Utilities Approved 03/09/2005 $271,289.38 9.0
009 Gas Service Repair Approved 03/09/2005 $360.00 1.0
010 Erosion Control, Traffic Control, Turnaround, Driveways Approved 03/10/2005 $53,216.54 2.0
011 Slide Repair, Gas Main Reloc., Sand Barrels, Sodding Approved 03/24/2008 $77,185.25 3.0
012 Concrete QC/QA Adjustment, Fuel and Asphalt Adjustment Approved 03/19/2008 $117,418.80 0.0
013 Lot Pay Adjustments, Ride Quality Adjustment Approved 09/22/2008 $-0.01 0.0
014 Wall Fence, Tree Removal Approved 10/22/2008 $-0.22 0.0
015 Liquidated Damages Override Approved 11/23/2009 $0.00 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

LIQUIDATED DAMAGES

0001

$-135,200.00

LIQUIDATED DAMAGES

0002

$-11,200.00

LIQUIDATED DAMAGES

0003

$-33,600.00

LIQUIDATED DAMAGES

0004

$-11,200.00

LIQUIDATED DAMAGES

0005

$-11,200.00

LIQUIDATED DAMAGES

0006

$-11,200.00

LIQUIDATED DAMAGES

0007

$-11,200.00

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

X059130304002 0017 ROADWAY EXCAVATION OTHER 0001

0.00

$0.00

$20,047.44

X059130304002 0082 D G A BASE OTHER 0001

0.00

$0.00

$4,320.69

X059130304002 0086 DRAINAGE BLANKET-TYPE II-ASPH OTHER 0001

0.00

$0.00

$6,365.43

X059130304002 0086 DRAINAGE BLANKET-TYPE II-ASPH OTHER 0001

0.00

$0.00

$163.05

X059130304002 0090 CL3 ASPH BASE 19.0D PG64-22 OTHER 0001

0.00

$0.00

$13,549.76

X059130304002 0090 CL3 ASPH BASE 19.0D PG64-22 OTHER 0001

0.00

$0.00

$778.17

X059130304002 0090 CL3 ASPH BASE 19.0D PG64-22 OTHER 0001

0.00

$0.00

$954.00

X059130304002 0090 CL3 ASPH BASE 19.0D PG64-22 OTHER 0001

0.00

$0.00

$357.75

X059130304002 0091 CL3 ASPH BASE 19.0D PG76-22 OTHER 0001

0.00

$0.00

$5,978.27

X059130304002 0091 CL3 ASPH BASE 19.0D PG76-22 OTHER 0001

0.00

$0.00

$306.36

X059130304002 0092 CL1 ASPH BASE 19.0D PG64-22 OTHER 0001

0.00

$0.00

$400.99

X059130304002 0093 CL1 ASPH SURF 9.50D PG64-22 OTHER 0001

0.00

$0.00

$116.19

X059130304002 0017 ROADWAY EXCAVATION OTHER 0013

0.00

$0.00

$-20,047.44

X059130304002 0082 D G A BASE OTHER 0013

0.00

$0.00

$-4,320.69

X059130304002 0086 DRAINAGE BLANKET-TYPE II-ASPH OTHER 0013

0.00

$0.00

$-6,365.43

X059130304002 0086 DRAINAGE BLANKET-TYPE II-ASPH OTHER 0013

0.00

$0.00

$-163.05

X059130304002 0090 CL3 ASPH BASE 19.0D PG64-22 OTHER 0013

0.00

$0.00

$-13,549.76

X059130304002 0090 CL3 ASPH BASE 19.0D PG64-22 OTHER 0013

0.00

$0.00

$-778.17

X059130304002 0091 CL3 ASPH BASE 19.0D PG76-22 OTHER 0013

0.00

$0.00

$-5,978.27

X059130304002 0091 CL3 ASPH BASE 19.0D PG76-22 OTHER 0013

0.00

$0.00

$-306.36

X059130304002 0092 CL1 ASPH BASE 19.0D PG64-22 OTHER 0013

0.00

$0.00

$-400.99

X059130304002 0093 CL1 ASPH SURF 9.50D PG64-22 OTHER 0013

0.00

$0.00

$-116.19

Contract Id 020099

COMMONWEALTH OF KENTUCKY

County KENTON
Contract No

TRANSPORTATION CABINET

Primary Project Number X059130304002
Estimate Nbr 0015 Period 11/26/2009  TO  03/29/2010
Contractor ELMO GREER & SONS LLC
 
Project X059130304002 Fed/State Project Number STPM 8122 (19) 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
0001 STRUCTURE GRANULAR BACKFILL 02231M CU M 1,333.00 1,333.000 1,333.000 1,333.000 25.00 33,325.00
0002 STRUCTURE EXCAVATION-COMMON 08001M CU M 6,297.00 3,597.560 3,597.560 3,597.560 10.00 35,975.60
0003 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 1,226.00 3,566.290 3,566.290 3,566.290 40.00 142,651.60
0004 MASONRY COATING 02998M SQ M 346.00 346.000 256.020 256.020 9.00 2,304.18
0005 CONCRETE-CLASS A 08100M CU M 4,757.70 3,123.900 3,128.960 3,128.960 252.00 788,497.92
0006 STEEL REINFORCEMENT 08150M KG 200,669.00 94,753.300 94,753.300 94,753.300 1.08 102,333.56
0007 BOX CULVERT - 3 SIDED 07300M02 M 46.80 46.800 46.800 46.800 3,000.00 140,400.00
0008 CONCRETE-CLASS A 08100M CU M 352.10 352.100 353.170 353.170 345.00 121,843.65
0009 STEEL REINFORCEMENT 08150M KG 28,496.00 30,314.820 30,314.820 30,314.820 1.08 32,740.00
0010 STRUCTURE EXCAVATION-COMMON 08001M CU M 717.00 717.000 717.000 717.000 10.00 7,170.00
0011 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 141.00 192.850 213.350 213.350 40.00 8,534.00
0012 CONCRETE-CLASS A 08100M CU M 94.40 94.400 0.000 0.000 0.00 0.00
0013 STEEL REINFORCEMENT 08150M KG 5,316.00 5,316.000 0.000 0.000 0.00 0.00
0014 STRUCTURE EXCAVATION-COMMON 08001M CU M 482.00 482.000 0.000 0.000 0.00 0.00
0015 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 143.00 143.000 0.000 0.000 0.00 0.00
0016 BOX CULVERT - 3 SIDED 07300M02 M 67.70 67.700 0.000 0.000 0.00 0.00
0017 ROADWAY EXCAVATION 02200M CU M 392,288.00 395,179.000 395,179.000 395,179.000 2.75 1,086,742.25
0018 SPECIAL EXCAVATION 02204M CU M 1,276.00 1,556.000 1,555.000 1,555.000 4.00 6,220.00
0019 GRANULAR EMBANKMENT 02223M CU M 191.00 191.000 0.000 0.000 25.00 0.00
0020 CONCRETE-CLASS A 08100M CU M 19.22 23.480 24.190 24.190 585.00 14,151.15
0021 STEEL REINFORCEMENT 08150M KG 609.20 630.800 634.400 634.400 1.65 1,046.76
0022 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 19.05 19.050 22.860 22.860 42.00 960.12
0023 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 4.00 4.000 8.000 8.000 68.00 544.00
0024 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 13.00 13.000 10.000 10.000 1,495.00 14,950.00
0025 TEMPORARY GUARDRAIL 02397M M 1,001.90 1,001.900 706.220 706.220 31.25 22,069.37
0026 PAVE STRIPING-TEMP REM TAPE-W 06550M M 4,145.00 4,145.000 0.000 0.000 3.22 0.00
0027 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 5,934.00 5,934.000 0.000 0.000 3.22 0.00
0028 PAVE STRIPING-DUR TY 1-100MM W 06554M M 4,126.00 0.000 0.000 0.000 2.17 0.00
0029 PAVE STRIPING-DUR TY 1-100MM Y 06555M M 4,802.00 0.000 0.000 0.000 2.17 0.00
0030 PAVE STRIPING-DUR TY 1-150MM W 06556M M 135.00 0.000 0.000 0.000 2.85 0.00
0031 PAVE STRIPING-DUR TY 1-300MM W 06560M M 83.00 0.000 0.000 0.000 5.08 0.00
0032 PAVEMENT MARKER TYPE V-MW 06589 EACH 109.00 109.000 99.000 99.000 27.00 2,673.00
0033 PAVEMENT MARKER TYPE V-BY 06591 EACH 189.00 189.000 161.000 161.000 27.00 4,347.00
0034 FLASHING ARROW 02775 EACH 2.00 2.000 0.000 0.000 800.00 0.00
0035 SIGNS 02562M SQ M 34.00 134.000 133.130 133.130 85.00 11,316.05
0036 LANE CLOSURE 02653 EACH 3.00 3.000 0.000 0.000 1,400.00 0.00
0037 BARRICADE-TYPE III 02014 EACH 6.00 13.000 13.000 13.000 100.00 1,300.00
0038 REMOVE PAVEMENT 02091M SQ M 1,790.50 1,790.500 0.000 0.000 1.95 0.00
0039 CULVERT PIPE-750 MM 00466M M 149.50 149.500 150.200 150.200 162.00 24,332.40
0040 STORM SEWER PIPE-375 MM 00521M M 343.50 363.500 339.070 339.070 93.00 31,533.51
0041 STORM SEWER PIPE-450 MM 00522M M 786.85 865.510 862.020 862.020 109.00 93,960.18
0042 STORM SEWER PIPE-600 MM 00524M M 485.90 485.900 493.850 493.850 106.00 52,348.10
0043 STORM SEWER PIPE-750 MM 00526M M 318.80 318.800 307.700 307.700 158.00 48,616.60
0044 ENTRANCE PIPE-375 MM 00440M M 70.90 70.900 51.000 51.000 92.00 4,692.00
0045 ENTRANCE PIPE-450 MM 00441M M 72.80 95.900 92.840 92.840 104.00 9,655.36
0046 TEMPORARY PIPE (600MM) 09030M02 M 43.70 43.700 42.670 42.670 98.00 4,181.66
0047 PERFORATED PIPE-100 MM 01000M M 4,860.00 4,990.000 4,955.260 4,955.260 15.75 78,045.34
0048 NON-PERFORATED PIPE-100 MM 01010M M 21.00 111.000 12.200 76.900 89.100 52.50 640.50 4,677.75
0049 TEMPORARY PIPE (750 MM) 09030M02 M 47.00 47.000 0.000 0.000 113.00 0.00
0050 PERF PIPE HEADWALL TY 2-4 INCH 01024 EACH 7.00 7.000 1.000 3.000 4.000 220.00 220.00 880.00
0051 OVERFLOW PIPE (300MM) 09031M02 M 61.60 61.600 0.000 0.000 66.00 0.00
0052 RISER PIPE (300MM) 09032M02 M 14.00 14.000 0.000 0.000 119.00 0.00
0053 CURB BOX INLET TYPE A 01456 EACH 62.00 64.000 64.000 64.000 2,400.00 153,600.00
0054 DROP BOX INLET TYPE 3 01496 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0055 DROP BOX INLET TYPE 11 01544 EACH 8.00 9.000 9.000 9.000 2,500.00 22,500.00
0056 PAVED DITCH TYPE 1 02157M SQ M 188.00 188.000 0.000 0.000 50.00 0.00
0057 MANHOLE TYPE C 01767 EACH 1.00 1.000 1.000 1.000 3,000.00 3,000.00
0058 FILL AND CAP MANHOLE 01786 EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
0059 SEEDING AND PROTECTION 05985M SQ M 82,431.00 102,141.000 103,240.820 103,240.820 0.38 39,231.51
0060 TEMP SEEDING AND PROTECTION 05953M SQ M 8,243.00 108,243.000 80,956.750 80,956.750 0.32 25,906.16
0061 SPECIAL SEEDING CROWN VETCH 05989M SQ M 52,000.00 83,100.000 81,334.600 81,334.600 0.25 20,333.65
0062 SODDING 05990M SQ M 2,961.10 7,311.100 8,115.200 8,115.200 3.65 29,620.48
0063 TOPDRESSING FERTILIZER 05966M MTON 5.00 5.000 5.000 5.000 530.00 2,650.00
0064 SILT CHECK 02705 EACH 42.00 212.000 199.000 199.000 65.00 12,935.00
0065 CLEAN SILT CHECK 02708 EACH 126.00 126.000 122.000 122.000 25.00 3,050.00
0066 TEMPORARY SILT FENCE 02701M M 440.00 2,240.000 2,087.760 2,087.760 5.35 11,169.51
0067 CLEAN TEMPORARY SILT FENCE 02709M M 880.00 980.000 848.640 848.640 1.50 1,272.96
0068 TEMP SILT BASIN 09033N02 EACH 18.00 18.000 11.000 11.000 300.00 3,300.00
0069 CLEAN TEMP SILT BASIN 09034N02 EACH 36.00 36.000 4.000 4.000 100.00 400.00
0070 CHANNEL LINING CLASS II 02483M MTON 1,190.40 1,395.400 1,399.750 1,399.750 17.00 23,795.75
0071 CHANNEL LINING CLASS III 02484M MTON 790.60 1,290.600 1,109.500 1,109.500 19.00 21,080.50
0072 FABRIC-GEOTEXTILE TYPE III 02598M SQ M 428.00 428.000 0.000 0.000 2.00 0.00
0073 FABRIC-GEOTEXTILE TYPE IV 02599M SQ M 8,040.00 8,420.000 298.200 6,428.480 6,726.680 2.00 596.40 13,453.36
0074 R/W MARKER RURAL TYPE 1 02434 EACH 69.00 69.000 69.000 69.000 75.00 5,175.00
0075 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 14.00 14.000 14.000 14.000 70.00 980.00
0076 STANDARD CURB AND GUTTER 01810M M 4,372.50 4,492.500 4,198.360 4,198.360 36.50 153,240.14
0077 LIP CURB AND GUTTER 01820M M 68.30 68.300 11.000 11.000 50.00 550.00
0078 SIDEWALK-100 MM CONCRETE 02720M SQ M 5,300.60 5,300.600 5,272.240 5,272.240 25.50 134,442.12
0079 CEM CONC ENT PAVEMENT-150 MM 02099M SQ M 393.40 1,123.400 977.680 977.680 45.00 43,995.60
0080 JPC PAVEMENT-150 MM 02075M SQ M 70.60 146.260 80.450 80.450 45.00 3,620.25
0081 CRUSHED AGGREGATE SIZE NO 2 00078M MTON 15.00 15.000 0.000 0.000 84.00 0.00
0082 D G A BASE 00001M MTON 12,059.00 15,264.930 16,311.380 16,311.380 11.60 189,212.00
0083 ASPHALT CURING SEAL 00358M MTON 93.30 93.540 81.240 81.240 200.00 16,248.00
0084 DRAINAGE BLANKET-EMBANKMENT 00021M CU M 1,334.00 1,614.000 951.870 951.870 23.50 22,368.94
0085 TEMPORARY PAVEMENT 09035M02 SQ M 1,005.00 4,026.000 3,806.830 3,806.830 20.92 79,638.88
0086 DRAINAGE BLANKET-TYPE II-ASPH 00018M MTON 10,086.50 9,057.388 9,028.790 9,028.790 26.35 237,908.61
0087 LIME STABILIZED ROADBED 00013M SQ M 47,281.00 47,204.000 42,032.070 42,032.070 1.95 81,962.53
0088 LIME 00014M MTON 1,002.80 1,001.300 814.310 814.310 90.00 73,287.90
0089 SAND FOR BLOTTER 02702M MTON 127.50 128.100 100.120 100.120 35.00 3,504.20
0090 CL3 ASPH BASE 19.0D PG64-22 00223M MTON 19,827.00 19,918.000 19,026.810 19,026.810 26.50 504,210.46
0091 CL3 ASPH BASE 19.0D PG76-22 00225M MTON 7,051.50 7,085.500 6,855.630 6,855.630 32.00 219,380.16
0092 CL1 ASPH BASE 19.0D PG64-22 00220M MTON 223.70 420.970 522.320 522.320 36.00 18,803.52
0093 CL1 ASPH SURF 9.50D PG64-22 00300M MTON 149.70 205.670 326.240 326.240 37.25 12,152.44
0094 CL3 ASPH SURF 12.5A PG76-22 00332M MTON 3,759.70 3,929.700 3,244.420 3,244.420 37.45 121,503.52
0095 CLEARING AND GRUBBING 02545 LS 1.00 1.000 1.000 1.000 88,000.00 88,000.00
0096 STAKING 02726 LS 1.00 1.000 1.000 1.000 75,000.00 75,000.00
0097 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 27,500.00 27,500.00
0098 GAS UTILITY CONSTRUCTION 09036N02 LS 1.00 1.000 1.000 1.000 7,000.00 7,000.00
0099 QUALITY CONTROL 02572 LS 1.00 0.000 0.000 0.000 55,000.00 0.00
8000 PAVE STRIPING-THERMO-100 MM W 06540M M 0.00 0.000 0.000 0.000 1.91 0.00
8001 PAVE STRIPING-THERMO-100 MM Y 06541M M 0.00 0.000 0.000 0.000 1.91 0.00
8002 PAVE STRIPING-THERMO-150 MM W 06542M M 0.00 135.000 119.000 119.000 2.47 293.93
8003 PAVE STRIPING-THERMO-300 MM W 06546M M 0.00 83.000 84.500 84.500 8.94 755.43
8004 PAVE STRIPING-TEMP PAINT-100MM 06510M M 0.00 25,079.000 24,973.370 24,973.370 0.68 16,981.89
8005 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 0.00 1.000 1.000 1.000 7,500.00 7,500.00
8006 SILT TRAP TYPE B 02704 EACH 0.00 15.000 5.000 5.000 350.00 1,750.00
8007 CLEAN SILT TRAP TYPE B 02707 EACH 0.00 30.000 11.000 11.000 150.00 1,650.00
8008 RETAINING WALL-GABION 02610M CU M 0.00 86.000 87.100 87.100 240.80 20,973.68
8016 EW~ PRECAST ARCH CULVERT 10093MX M 0.00 173.700 173.700 173.700 3,028.82 526,106.03
8017 QUALITY CONTROL (MODIFIED) 02572 LS 0.00 1.000 1.000 1.000 41,264.47 41,264.47
8018 SAFELOADING 02690M CU M 0.00 30.000 33.100 33.100 174.64 5,780.58
8019 EROSION CONTROL BLANKET 05950M SQ M 0.00 2,896.000 3,320.390 3,320.390 2.20 7,304.85
8020 TRAFFIC BOUND BASE 00020M MTON 0.00 4,500.000 -6.000 4,074.280 4,068.280 16.90 -101.40 68,753.93
8021 PAVE STRIPING-PERM PAINT-100MM 06514M M 0.00 8,988.000 18.000 11,843.250 11,861.250 0.65 11.70 7,709.81
8022 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 0.00 18.000 22.000 22.000 104.65 2,302.30
8023 PAVE MARKING-BICYCLE SYMBOL 09400 EACH 0.00 14.000 10.000 10.000 123.17 1,231.70
8024 ROADWAY EXCAVATION P#221 02200M CU M 0.00 342.500 342.500 342.500 10.46 3,582.55
8026 EW~ REPAIR GAS SERVICE 10090NX LS 0.00 1.000 1.000 1.000 360.00 360.00
8027 EMBANKMENT IN PLACE 02230M CU M 0.00 120.000 120.000 120.000 19.62 2,354.40
8028 GAS UTILITY CONSTRUCTION RELOCATE GAS LINE 09036N02 LS 0.00 1.000 1.000 1.000 5,725.08 5,725.08
8029 EW~ Sand Barrels 10090NX LS 0.00 1.000 1.000 1.000 3,947.32 3,947.32
8030 EW~ Slide Repair 10090NX LS 0.00 1.000 1.000 1.000 22,361.33 22,361.33
8031 REMOVE DRIVEWAY 74072N LS 0.00 1.000 1.000 1.000 2,932.38 2,932.38
8032 REMOVE HEADWALL 02625 EACH 0.00 4.000 4.000 4.000 450.00 1,800.00
8033 FUEL ADJUSTMENT 10020NS DOLL 0.00 63,526.800 67,075.370 67,075.370 1.00 67,075.37
8034 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 28,233.900 -3.230 28,233.900 28,230.670 1.00 -3.23 28,230.67
8035 EW~ CONCRETE ADJUSTMENT 10098NX DOLL 0.00 25,658.100 25,658.100 25,658.100 1.00 25,658.10
8036 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 10,340.440 10,340.440 10,340.440 1.00 10,340.44
8037 RIDE QUALITY ADJUSTMENT ASPH 10050NS DOLL 0.00 -4,936.800 -4,936.800 -4,936.800 1.00 -4,936.80
8038 COST PLUS WORK FENCE 10080NS LS 0.00 1.000 1.000 1.000 22,150.73 22,150.73
8039 REMOVE TREES OR STUMPS LT 15+045 02460 EACH 0.00 1.000 1.000 1.000 770.00 770.00
8040 REMOVE TREES OR STUMPS LT 15+070 02460 EACH 0.00 1.000 1.000 1.000 110.00 110.00
8041 LIQUIDATED DAMAGES - 10111NS DOLL 0.00 0.001 -16,000.000 -16,000.000 1.00 -16,000.00
Project X059130304002 Fed/State Project Number STPM 8122 (19) Category 0003 WATERLINE
0100 DUCTILE IRON PIPE-150 MM 01093M M 6.00 6.000 7.420 7.420 94.50 701.19
0101 DUCTILE IRON PIPE-200 MM 01095M M 138.00 138.000 127.220 127.220 102.90 13,090.93
0102 DUCTILE IRON PIPE-300 MM 01099M M 1,164.00 1,164.000 1,148.520 1,148.520 107.10 123,006.49
0103 ANCHOR TEE & BLOCK (300 MM X 300 MM X 150 MM) 09037 EACH 7.00 7.000 8.000 8.000 288.75 2,310.00
0104 ANCHOR TEE & BLOCK (300 MM X 300 MM X 200 MM) 09037 EACH 1.00 1.000 1.000 1.000 315.00 315.00
0105 TEE & BLOCK 09038 EACH 4.00 4.000 3.000 3.000 472.50 1,417.50
0106 GATE VALVE-6 INCH 03526 EACH 7.00 7.000 8.000 8.000 488.25 3,906.00
0107 GATE VALVE-8 INCH 03528 EACH 2.00 2.000 2.000 2.000 703.50 1,407.00
0108 GATE VALVE-12 INCH 03532 EACH 13.00 13.000 12.000 12.000 1,338.75 16,065.00
0109 BEND & BLOCK 150 MM 09040 EACH 2.00 2.000 0.000 0.000 189.00 0.00
0110 BEND & BLOCK 200 mm 09040 EACH 2.00 2.000 1.000 1.000 210.00 210.00
0111 BEND & BLOCK 300 MM 09040 EACH 20.00 20.000 12.000 12.000 283.50 3,402.00
0112 REDUCER 200MM X 150 MM 09041 EACH 2.00 2.000 2.000 2.000 136.50 273.00
0113 REDUCER 300 MM X 150 MM 09041 EACH 1.00 1.000 0.000 0.000 168.00 0.00
0114 TIE-IN TO EXISTING WATER LINE 150 MM 03460 EACH 1.00 1.000 0.000 0.000 525.00 0.00
0115 TIE-IN TO EXISTING WATER LINE 300 MM 03460 EACH 6.00 6.000 5.000 5.000 1,575.00 7,875.00
0116 RELOCATE FIRE HYDRANT 03433 EACH 5.00 5.000 6.000 6.000 525.00 3,150.00
0117 FIRE HYDRANT 02606 EACH 4.00 4.000 4.000 4.000 1,942.50 7,770.00
0118 RELOCATE WATER METER 03431 EACH 8.00 8.000 10.000 10.000 262.50 2,625.00
0119 RECONNECT TO MAIN 03438 EACH 9.00 9.000 10.000 10.000 52.50 525.00
0120 RECONNECT SERVICE 03437 EACH 9.00 9.000 8.000 8.000 42.00 336.00
0121 COPPER PIPE-19 MM 03360M M 469.00 939.000 967.000 967.000 69.30 67,013.10
0122 COPPER PIPE-38 MM 03362M M 40.00 52.130 52.130 52.130 75.60 3,941.02
0123 PLUG PIPE 01314 EACH 3.00 3.000 3.000 3.000 262.50 787.50
0124 CONCRETE ENCASEMENT 09042M M 26.00 26.000 26.000 26.000 69.30 1,801.80
0125 ADJUST WATER VALVE 03425 EACH 2.00 2.000 2.000 2.000 52.50 105.00
0126 TAPPING SLEEVE & VALVE (300 MM X 200 MM) 03551 EACH 1.00 1.000 1.000 1.000 3,255.00 3,255.00
0127 TEST TAP 09044N02 EACH 1.00 1.000 0.000 0.000 210.00 0.00
0128 AIR RELEASE VALVE 03495 EACH 1.00 1.000 1.000 1.000 735.00 735.00
Project X059130304002 Fed/State Project Number STPM 8122 (19) Category 0005 FORCEMAIN
0129 DUCTILE IRON PIPE-600 MM 01111M M 1,596.00 1,199.000 1,199.000 1,199.000 362.25 434,337.75
0130 STEEL ENCASEMENT PIPE-1050MM 09045M02 M 280.00 51.000 51.000 51.000 786.45 40,108.95
0131 DI PLUG (600 MM) 09046N02 EACH 1.00 1.000 1.000 1.000 1,606.50 1,606.50
0132 DI CAP (600 MM) 09047N02 EACH 1.00 1.000 1.000 1.000 1,995.00 1,995.00
0133 BEND-90 DEG-600MM 09048N02 EACH 4.00 1.000 1.000 1.000 2,625.00 2,625.00
0134 BEND-45 DEG-600MM 09049N02 EACH 4.00 5.000 5.000 5.000 2,415.00 12,075.00
0135 BEND 22.5 DEG-600MM 09050N02 EACH 5.00 4.000 2.000 2.000 2,415.00 4,830.00
0136 BEND-11.25 DEG-600MM 09051N02 EACH 7.00 6.000 7.000 7.000 2,415.00 16,905.00
0137 AIR RELEASE VALVE (150 MM) 03495 EACH 3.00 2.000 2.000 2.000 26,250.00 52,500.00
0138 PAVEMENT RESTORATION (STA.01+171 TO STA. 01+391) 09052M02 M 220.00 0.000 0.000 0.000 47.25 0.00
8009 EW~ UPCHARGE STEEL ENCASEMENT(1050) 10093MX M 0.00 51.000 51.000 51.000 127.10 6,482.10
8010 EW~ UPCHARGE DIP 600 MM 10093MX M 0.00 77.000 77.000 77.000 336.10 25,879.70
8011 EW~ FLEXTEND JOINT 10094NX EACH 0.00 4.000 4.000 4.000 21,508.27 86,033.08
8012 EW~ SLOPE ANCHOR WITH SUMP 10094NX EACH 0.00 13.000 13.000 13.000 3,117.84 40,531.92
8013 EW~ GEOTECHNICAL TEST HOLES 10090NX LS 0.00 1.000 1.000 1.000 1,886.76 1,886.76
8014 EW~ ENGINEERING IN HOUSE 10090NX LS 0.00 1.000 1.000 1.000 9,750.00 9,750.00
8015 VALUE ENGINEERING #2 10120NS LS 0.00 0.000 0.000 0.000 114,212.84 0.00
8025 VALUE ENGINEERING #2 (MODIFIED) 10121NS DOLL 0.00 111,095.000 111,095.000 111,095.000 1.00 111,095.00
Project X059130304002 Fed/State Project Number STPM 8122 (19) Category 0007 SEWER
0139 SEWER PIPE-1200MM (120 PSI) 09053M02 M 171.70 171.700 171.700 171.700 934.50 160,453.65
0140 REDUCER (120MM X 600 MM) 09041 EACH 1.00 1.000 1.000 1.000 11,409.00 11,409.00
0141 SEWER PIPE-600 MM 01058M M 1.50 1.500 1.500 1.500 840.00 1,260.00
0142 STEEL ENCASEMENT-750MM 09054M02 M 73.00 73.000 73.490 73.490 289.80 21,297.40
0143 RUBBER CASING FOR END SEAL (45 09055N02 EACH 2.00 2.000 2.000 2.000 168.00 336.00
0144 STAINLESS STEEL CASING SPACER 09056N02 EACH 60.00 60.000 60.000 60.000 157.50 9,450.00
0145 STEEL ENCASEMENT PIPE-500 MM 01076M M 6.00 6.000 6.000 6.000 231.00 1,386.00
0146 RUBBER CASING FOR END SEAL (30 09055N02 EACH 2.00 2.000 2.000 2.000 126.00 252.00
0147 STAINLESS STEEL CASING SPACER 09056N02 EACH 4.00 4.000 4.000 4.000 126.00 504.00
0148 PVC PIPE - 600MM 09057M02 M 23.60 23.600 23.600 23.600 262.50 6,195.00
0149 PVC PIPE - 450MM (SDR 35 ONLY) 09058N02 EACH 81.00 81.000 84.490 84.490 114.45 9,669.88
0150 DUCTILE IRON PIPE-450 MM 01105M M 59.40 59.400 53.310 53.310 235.20 12,538.51
0151 PVC PIPE-375MM 09059M02 M 64.00 64.000 60.770 60.770 112.35 6,827.50
0152 PVC PIPE-300 MM 03391M M 154.00 154.000 148.250 148.250 97.65 14,476.61
0153 DUCTILE IRON PIPE-300 MM 01099M M 102.00 102.000 101.270 101.270 193.20 19,565.36
0154 PVC PIPE-200 MM 03387M M 586.00 467.000 470.720 470.720 94.50 44,483.04
0155 PVC PIPE-150 MM 03385M M 9.00 0.000 0.000 0.000 73.50 0.00
0156 PVC PIPE-100 MM 03383M M 6.00 6.000 6.100 6.100 69.30 422.73
0157 SANITARY SEWER MANHOLE (PRECAST 01799 EACH 26.00 23.000 23.000 23.000 1,890.00 43,470.00
0158 DROP MANHOLE (PRECAST ONLY) 09064 EACH 2.00 2.000 2.000 2.000 4,515.00 9,030.00
0159 SANITARY SEWER MANHOLE (2500 M 01799 EACH 1.00 1.000 1.000 1.000 7,875.00 7,875.00
0160 FILL AND CAP MANHOLE 01786 EACH 15.00 15.000 12.000 12.000 210.00 2,520.00
0161 TAP MANHOLE 09074 EACH 1.00 1.000 1.000 1.000 525.00 525.00
0162 CONCRETE ANCHOR BLOCK 09043N02 EACH 6.00 6.000 6.000 6.000 200.00 1,200.00
0163 PLUG PIPE (600MM RCP WITH 01314 EACH 1.00 1.000 0.000 0.000 270.00 0.00
0164 PLUG PIPE (450MM VCP WITH 01314 EACH 3.00 3.000 3.000 3.000 210.00 630.00
0165 PLUG PIPE (375MM VCP WITH 01314 EACH 2.00 2.000 1.000 1.000 157.50 157.50
0166 PLUG PIPE (300MM VCP WITH 01314 EACH 1.00 1.000 1.000 1.000 100.00 100.00
0167 PLUG PIPE (250MM VCP WITH 01314 EACH 2.00 2.000 0.000 0.000 115.00 0.00
0168 PLUG PIPE (200MM VCP WITH 01314 EACH 3.00 3.000 3.000 3.000 105.00 315.00
0169 CLEANOUT (150MM) 09073 EACH 1.00 0.000 0.000 0.000 262.50 0.00
0170 CONCRETE ENCASEMENT (WITH REIN 09042M M 29.00 29.000 29.000 29.000 69.30 2,009.70
0171 SAFELOADING (EXISTING 600MM RC 02690M CU M 68.00 68.000 61.610 61.610 86.10 5,304.62
0172 TEMPORARY SILT FENCE 02701M M 340.00 340.000 42.200 42.200 10.00 422.00
0173 RECONSTRUCT MANHOLE 01789 EACH 1.00 2.000 2.000 2.000 500.00 1,000.00
0174 PAVEMENT RESTORATION 09052M02 M 75.00 0.000 0.000 0.000 47.25 0.00
Project X059130304002 Fed/State Project Number STPM 8122 (19) Category 0009 GASLINE
0175 GAS LINE-50 MM 03400M M 212.00 353.780 353.780 353.780 43.00 15,212.54
0176 GAS MAIN-150 MM 09060M M 990.00 956.570 956.570 956.570 87.50 83,699.87
0177 AUTHORIZED TEST FUSION 09061N02 EACH 1.00 0.000 0.000 0.000 500.00 0.00
0178 LONG SIDE SERVICE 09062 EACH 4.00 1.000 1.000 1.000 500.00 500.00
0179 SHORT SIDE SERVICE 09063 EACH 4.00 11.000 11.000 11.000 250.00 2,750.00
Project X059130304002 Fed/State Project Number STPM 8122 (19) Category 0011 TRAINEES
0180 TRAINEE PAYMENT REIMBURSEMENT 02742 HOUR 1,600.00 1,600.000 530.000 530.000 1.00 530.00
Project X059130304002 Fed/State Project Number STPM 8122 (19) Category 0013 MOB / DEMOB
0181 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 110,000.00 110,000.00
0182 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 114,264.41 28,566.10 114,264.41

SUBTOT

$29,930.07

$8,170,529.17

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0047-1-0I

PERFORATED PIPE-100 MM

M

4,786.54 0001 $2.11000 $9,573.08

0137-1-0I

AIR RELEASE VALVE (150 MM)

EACH

2.00 0001 $7632.000000 $14,500.80

0047-1-0A

PERFORATED PIPE-100 MM

M

4,409.00 0001 $2.110000 $-8,818.00

0137-1-0A

AIR RELEASE VALVE (150 MM)

EACH

1.00 0001 $7632.000000 $-7,250.40

0047-1-0A

PERFORATED PIPE-100 MM

M

377.54 0003 $2.110000 $-755.08

0137-1-0A

AIR RELEASE VALVE (150 MM)

EACH

1.00 0003 $7632.000000 $-7,250.40
SUBTOT

$0.00