Report_Id:   111027   Est NO  0041

Date:03/28/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 111027 Estimate Number 0041 Estimate Type PROGRESS
District Office COVINGTON (06320)  Keith, Jerry F.

Contractor THE WALKER COMPANY OF KENTUCKY INC ADDR SN 2 VC Code VC0000088141
PO BOX 308
MT STERLING , KY , 40353
Pay Period 02/08/2013  TO  02/21/2013
Date Approved 03/07/2013
Primary Proj Number DE04900271127
Project No. JL04 049 0027 BYPASS
Primary County HARRISON
Name of Road PARIS-COVINGTON ROAD (US 27)
Description WEST US 27 CYNTHIANA BYPASS SECTION 1 FROM SOUTH US 27 TO NORTH US 27 EXCLUDING BRIDGE OVER LICKING RIVER
     
     
Date Let 06/17/2011 Formal Acceptance
Date Awarded 06/29/2011 Date Work Began 08/05/2011
Date Contract Executed 07/13/2011 Open To Traffic
Date NTP Issued 07/13/2011 Actual Completion Date

Current Contract Amount

$13,584,828.82

Total to Date

Prev to Date

This Estimate

Original Amount

$12,709,120.70

Total Earnings

$9,519,020.33

$9,464,447.83

$54,572.50

Percent Complete

70.07

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$4,065,808.49

Gross Earnings

$9,519,020.33

$9,464,447.83

$54,572.50

Total Change Orders

$875,708.12

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$9,519,020.33

$9,464,447.83

$54,572.50

Contract Id 111027

Change Order Summary

County HARRISON
Estimate Nbr 0041 Project Number JL04 049 0027 BYPASS
Contractor THE WALKER COMPANY OF KENTUCKY INC Period 02/08/2013  TO  02/21/2013
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Cost Plus - Sinkhole Approved 12/02/2011 $2,278.84 1.0
002 Excess waste excavation Approved 12/14/2011 $707,354.22 37.0
003 Fuel and Asphalt Adjustment Override Approved 11/15/2011 $0.00 0.0
004 Traffic Bound Base and Utility Trench Excavation Approved 02/01/2012 $26,447.26 0.0
005 Utilities, Box Culverts, Solid Rock Excavation Approved 04/27/2012 $36,784.05 32.0
006 Water Pump Station Approved 06/21/2012 $3,664.27 0.0
007 Storm Sewer, Colored Concrete, Mowing and Misc. Approved 09/07/2012 $44,478.03 1.0
008 Lowering Waterline/Junction Box/Temporary Traffic Signal Approved 10/31/2012 $54,701.45 4.0
 
 
 
 

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 111027

COMMONWEALTH OF KENTUCKY

County HARRISON
Contract Type GRPA   GRADE & DRAIN AND PAVEMENT ALTERNATES

TRANSPORTATION CABINET

Primary Project Number DE04900271127
Estimate Nbr 0041 Period 02/08/2013  TO  02/21/2013
Contractor THE WALKER COMPANY OF KENTUCKY INC
 
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS 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
0010 CRUSHED AGGREGATE SIZE NO 2 00078 TON 6.00 6.000 0.000 0.000 70.00 0.00
0020 ENTRANCE PIPE-15 IN 00440 LF 660.00 660.000 615.000 615.000 32.00 19,680.00
0030 ENTRANCE PIPE-18 IN 00441 LF 86.00 86.000 45.000 45.000 45.00 2,025.00
0040 ENTRANCE PIPE-24 IN 00443 LF 200.00 200.000 280.000 280.000 52.00 14,560.00
0050 ENTRANCE PIPE-30 IN 00445 LF 46.00 46.000 46.000 46.000 61.00 2,806.00
0060 CULVERT PIPE-18 IN 00462 LF 336.00 336.000 206.000 206.000 51.00 10,506.00
0070 CULVERT PIPE-30 IN 00466 LF 672.00 672.000 549.000 549.000 75.00 41,175.00
0080 CULVERT PIPE-36 IN 00468 LF 8.00 8.000 8.000 8.000 200.00 1,600.00
0090 CULVERT PIPE-42 IN 00469 LF 160.00 160.000 160.000 160.000 136.00 21,760.00
0100 CULVERT PIPE-48 IN 00470 LF 481.00 606.000 606.000 606.000 138.00 83,628.00
0110 CULVERT PIPE-66 IN 00473 LF 270.00 270.000 270.000 270.000 210.00 56,700.00
0120 STORM SEWER PIPE-18 IN 00522 LF 2,738.00 2,738.000 2,059.000 2,059.000 42.00 86,478.00
0130 PERFORATED PIPE-6 IN 01001 LF 354.00 354.000 614.000 614.000 14.00 8,596.00
0140 NON-PERFORATED PIPE-6 IN 01011 LF 971.00 971.000 300.000 300.000 15.00 4,500.00
0150 PERF PIPE HEADWALL TY 1-6 IN 01021 EACH 4.00 4.000 3.000 3.000 420.00 1,260.00
0160 PERF PIPE HEADWALL TY 2-6 IN 01025 EACH 1.00 1.000 1.000 1.000 420.00 420.00
0170 PERF PIPE HEADWALL TY 3-6 IN 01029 EACH 1.00 1.000 0.000 0.000 450.00 0.00
0180 SLOPED BOX OUTLET TYPE 1-18 IN 01433 EACH 1.00 1.000 1.000 1.000 2,150.00 2,150.00
0190 S & F BOX INLET-OUTLET-18 IN 01450 EACH 11.00 11.000 5.000 5.000 2,700.00 13,500.00
0200 S & F BOX INLET-OUTLET-30 IN 01452 EACH 4.00 4.000 2.000 2.000 4,150.00 8,300.00
0210 S & F BOX INLET-OUTLET-36 IN 01453 EACH 1.00 1.000 1.000 1.000 5,100.00 5,100.00
0220 CURB BOX INLET TYPE A 01456 EACH 26.00 26.000 20.000 20.000 3,400.00 68,000.00
0230 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 2,400.00 0.00
0240 STANDARD CURB AND GUTTER 01810 LF 2,987.90 2,987.900 2,275.443 2,275.443 18.50 42,095.69
0250 ISLAND CURB AND GUTTER 01825 LF 4,169.30 4,169.300 3,584.001 3,584.001 18.50 66,304.01
0260 ISLAND INTEGRAL CURB 01845 LF 100.00 100.000 0.000 0.000 26.00 0.00
0270 STANDARD HEADER CURB 01875 LF 1,007.30 1,007.300 807.090 807.090 26.00 20,984.34
0280 ISLAND HEADER CURB TYPE 2 01891 LF 345.60 345.600 339.000 339.000 26.00 8,814.00
0290 BARRICADE-TYPE III 02014 EACH 9.00 9.000 10.000 10.000 140.00 1,400.00
0300 REMOVE PAVEMENT 02091 SQYD 6,877.00 6,877.000 516.000 516.000 2.40 1,238.40
0310 TEMP DITCH 02159 LF 26,009.00 26,009.000 0.000 0.000 0.40 0.00
0320 CLEAN TEMP DITCH 02160 LF 26,009.00 26,009.000 0.000 0.000 0.01 0.00
0330 WATER 02242 MGAL 1,000.00 1,000.000 0.000 0.000 1.00 0.00
0340 FENCE-WOVEN WIRE TYPE 1 02262 LF 22,734.00 22,734.000 18,571.350 18,571.350 5.00 92,856.75
0350 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 21.00 21.000 0.000 0.000 50.00 0.00
0360 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 0.000 0.000 2,400.00 0.00
0370 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 15.00 15.000 0.000 0.000 2,000.00 0.00
0380 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 2.00 2.000 0.000 0.000 500.00 0.00
0390 TEMP GUARDRAIL 02397 LF 737.50 737.500 0.000 0.000 9.00 0.00
0400 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 48.00 48.000 0.000 0.000 75.00 0.00
0410 WITNESS POST 02432 EACH 3.00 3.000 0.000 0.000 75.00 0.00
0420 CHANNEL LINING CLASS IA 02482 TON 159.00 159.000 0.000 0.000 78.50 0.00
0430 CHANNEL LINING CLASS II 02483 TON 4,110.00 4,110.000 1,740.170 1,740.170 21.00 36,543.57
0440 CHANNEL LINING CLASS III 02484 TON 4,170.00 4,170.000 2,777.290 2,777.290 24.00 66,654.96
0450 CLEARING AND GRUBBING 119 ACRES 02545 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0460 SIGNS 02562 SQFT 653.00 653.000 480.500 480.500 7.50 3,603.75
0470 EDGE KEY 02585 LF 290.00 290.000 0.000 0.000 75.00 0.00
0480 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 2,664.00 2,664.000 0.000 0.000 1.85 0.00
0490 FABRIC GEOTEXTILE TY IV FOR PIPE 02600 SQYD 11,351.00 11,351.000 11,360.717 11,360.717 2.00 22,721.43
0500 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.015 0.780 0.795 42,500.00 637.50 33,787.50
0510 DIVERSIONS (BY-PASS DETOURS) #1 02651 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0520 DIVERSIONS (BY-PASS DETOURS) #2 02651 LS 1.00 1.000 1.000 1.000 5,000.00 5,000.00
0530 DIVERSIONS (BY-PASS DETOURS) #3 02651 LS 1.00 1.000 1.000 1.000 22,500.00 22,500.00
0540 DIVERSIONS (BY-PASS DETOURS) #4 02651 LS 1.00 1.000 1.000 1.000 22,500.00 22,500.00
0550 DIVERSIONS (BY-PASS DETOURS) #5 02651 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
0560 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 10.00 10.000 0.000 0.000 900.00 0.00
0570 TEMP SILT FENCE 02701 LF 20,980.00 20,980.000 4,727.000 4,727.000 1.25 5,908.75
0580 SILT TRAP TYPE A 02703 EACH 238.00 238.000 2.000 2.000 110.00 220.00
0590 SILT TRAP TYPE B 02704 EACH 238.00 238.000 72.000 72.000 110.00 7,920.00
0600 SILT TRAP TYPE C 02705 EACH 119.00 119.000 0.000 0.000 110.00 0.00
0610 CLEAN SILT TRAP TYPE A 02706 EACH 714.00 714.000 0.000 0.000 1.00 0.00
0620 CLEAN SILT TRAP TYPE B 02707 EACH 714.00 714.000 38.000 38.000 1.00 38.00
0630 CLEAN SILT TRAP TYPE C 02708 EACH 357.00 357.000 0.000 0.000 1.00 0.00
0640 CLEAN TEMP SILT FENCE 02709 LF 41,960.00 41,960.000 285.000 285.000 0.01 2.85
0650 STAKING 02726 LS 1.00 1.000 0.015 0.780 0.795 68,600.00 1,029.00 54,537.00
0660 REMOVE STRUCTURE US 27 02731 LS 1.00 1.000 1.000 1.000 4,250.00 4,250.00
0670 REMOVE STRUCTURE US 62 02731 LS 1.00 1.000 1.000 1.000 4,250.00 4,250.00
0680 EROSION CONTROL BLANKET 05950 SQYD 11,342.00 11,342.000 43,413.289 43,413.289 1.05 45,583.95
0690 TEMP MULCH 05952 SQYD 575,863.00 575,863.000 51,279.622 51,279.622 0.03 1,538.38
0700 TEMP SEEDING AND PROTECTION 05953 SQYD 575,863.00 575,863.000 0.000 0.000 0.03 0.00
0710 TOPDRESSING FERTILIZER 05966 TON 23.00 23.000 0.000 0.000 775.00 0.00
0720 SEEDING AND PROTECTION 05985 SQYD 452,637.00 452,637.000 229,953.460 229,953.460 0.26 59,787.89
0730 SPECIAL SEEDING CROWN VETCH 05989 SQYD 112,776.00 112,776.000 117,553.700 117,553.700 0.16 18,808.59
0740 SODDING 05990 SQYD 570.00 570.000 0.000 0.000 7.00 0.00
0750 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 11,600.00 11,600.000 19,002.000 19,002.000 0.19 3,610.38
0760 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 82,991.00 82,991.000 0.000 0.000 0.18 0.00
0770 PAVE STRIPING-PERM PAINT-6 IN 06515 LF 78.00 78.000 0.000 0.000 0.25 0.00
0780 PAVE MARKING-THERMO STOP BAR-12IN 06567 LF 141.00 141.000 0.000 0.000 7.50 0.00
0790 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 2,429.00 2,429.000 0.000 0.000 2.35 0.00
0800 PAVE MARKING-THERMO STR ARROW 06573 EACH 8.00 8.000 0.000 0.000 135.00 0.00
0810 PAVE MARKING-THERMO CURV ARROW 06574 EACH 12.00 12.000 0.000 0.000 135.00 0.00
0820 PAVEMENT MARKER TY IVA-MW TEMP 06585 EACH 580.00 580.000 0.000 0.000 7.50 0.00
0830 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 290.00 290.000 0.000 0.000 7.50 0.00
0840 PAVEMENT MARKER TYPE V-MW 06589 EACH 31.00 31.000 0.000 0.000 24.50 0.00
0850 PAVEMENT MARKER TYPE V-BY 06591 EACH 698.00 698.000 0.000 0.000 24.50 0.00
0860 CONCRETE-CLASS A 08100 CUYD 43.81 43.810 40.530 40.530 650.00 26,344.50
0870 STEEL REINFORCEMENT 08150 LB 3,051.00 3,051.000 3,023.000 3,023.000 1.00 3,023.00
0880 GRANULAR PILE CORE 20209EP69 CUYD 1,206.00 1,802.500 1,802.500 1,802.500 24.00 43,260.00
0890 REMOVE ASBESTOS PIPE 21655EN LF 515.00 515.000 0.000 0.000 25.00 0.00
0900 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 9,937.50 9,937.500 0.000 0.000 16.93 0.00
0910 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 56.00 56.000 0.000 0.000 19.50 0.00
0920 ENTRANCE PIPE-36 IN 22581EN LF 71.00 71.000 71.000 71.000 87.50 6,212.50
0930 QWICK CURB MEDIAN SEPARATOR 22680EN LF 1,072.00 1,072.000 0.000 0.000 53.21 0.00
0940 PIPELINE VIDEO INSPECTION 23131ER701 LF 2,864.00 2,864.000 0.000 0.000 3.50 0.00
0950 THERMO RUMBLE STRIPS TY 2 24097EC LF 720.00 720.000 0.000 0.000 5.25 0.00
0960 PAVE MARK-THERMO-YIELD 24114EC EACH 4.00 4.000 0.000 0.000 195.00 0.00
0970 ROUNDABOUT ARROW 24115EC EACH 4.00 4.000 0.000 0.000 135.00 0.00
8000 FUEL ADJUSTMENT 10020NS DOLL 0.00 0.001 -6,313.050 -6,313.050 1.00 -6,313.05
8001 COST PLUS WORK SINKHOLE 225+00 10080NSD DOLL 0.00 2,278.840 2,278.840 2,278.840 1.00 2,278.84
8002 ROADWAY EXCAVATION-SPECIAL 22978EN CUYD 0.00 284,078.000 284,078.000 284,078.000 2.49 707,354.22
8003 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 0.001 0.000 0.000 1.00 0.00
8004 EW~ Trenching 10090NX LS 0.00 1.000 1.000 1.000 6,947.26 6,947.26
8005 TRAFFIC BOUND BASE 00020 TON 0.00 1,000.000 1,370.210 1,370.210 19.50 26,719.09
8016 TEMPORARY PIPE Temporary 15" Storm Pipe & Safeloading 20166ES810 LF 0.00 0.000 0.000 0.000 36.56 0.00
8018 TEMPORARY PIPE 15 IN & SAFELOADING 20166ES810 LF 0.00 100.000 75.000 75.000 36.56 2,742.22
8019 RIGHT-OF-WAY MOWING PRIOR TO COMPLETION 02167 ACRE 0.00 20.000 20.000 20.000 56.70 1,134.00
8021 JUNCTION BOX Junction Box for Culvert Extension 01650 EACH 0.00 1.000 0.000 0.000 2,300.00 0.00
8022 TEMPORARY SIGNAL Temporary Traffic Signal US62/27 04935 LS 0.00 1.000 1.000 1.000 13,925.00 13,925.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0002 PAVING ALT 1-ASPH
0980 CRUSHED STONE BASE 00003 TON 67,857.00 67,857.000 38,988.910 38,988.910 16.50 643,317.01
0990 ASPHALT SEAL AGGREGATE 00100 TON 702.00 702.000 0.000 0.000 65.00 0.00
1000 CL2 ASPH BASE 1.00D PG64-22 00212 TON 34,809.00 34,809.000 20,452.910 20,452.910 54.00 1,104,457.14
1010 CL2 ASPH BASE 0.75D PG64-22 00221 TON 4,385.00 4,385.000 878.000 878.000 58.00 50,924.00
1020 EMULSIFIED ASPHALT RS-2 00291 TON 84.00 84.000 0.000 0.000 675.00 0.00
1030 CL2 ASPH SURF 0.38D PG64-22 00301 TON 4,224.00 4,224.000 269.500 269.500 67.00 18,056.50
1040 CL2 ASPH SURF 0.38B PG64-22 00307 TON 4,275.00 4,275.000 0.000 0.000 78.00 0.00
1050 JPC PAVEMENT-8 IN 02084 SQYD 1,225.00 1,225.000 1,218.530 1,218.530 41.00 49,959.73
1060 PAVEMENT ADJUSTMENT ASPH 10203ND LS 1.00 1.000 0.000 0.000 514,672.00 0.00
2280 ROADWAY EXCAVATION (ADDED: 6-3-11) 02200 CUYD 897,575.00 897,575.000 870,737.670 870,737.670 3.33 2,899,556.44
8017 JPC PAVEMENT-8 IN SHLD Colored Concrete for Aprons/Shoulders in Roundabout 02081 SQYD 0.00 985.000 968.530 968.530 19.16 18,558.97
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0005 BRIDGE
1250 STRUCTURE GRANULAR BACKFILL 02231 CUYD 376.00 376.000 317.710 317.710 28.00 8,895.88
1260 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 1,225.00 1,225.000 1,025.000 1,025.000 1.85 1,896.25
1270 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 394.00 394.000 2,333.330 2,333.330 2.00 4,666.66
1280 MASONRY COATING 02998 SQYD 889.00 889.000 889.000 889.000 12.75 11,334.75
1290 ARMORED EDGE FOR CONCRETE 03299 LF 89.40 89.400 89.400 89.400 55.00 4,917.00
1300 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 92.00 67.680 67.680 67.680 45.00 3,045.60
1310 FOUNDATION PREPARATION 25364 08003 LS 1.00 1.000 0.500 0.500 10,000.00 5,000.00
1320 CYCLOPEAN STONE RIP RAP 08019 TON 1,225.00 1,225.000 1,236.690 1,236.690 24.00 29,680.56
1330 TEST PILES 08033 LF 97.00 97.000 97.000 97.000 51.00 4,947.00
1340 PILES-STEEL HP12X53 08046 LF 1,299.00 1,297.410 1,297.410 1,297.410 51.00 66,167.91
1350 PILE POINTS-12 IN 08094 EACH 32.00 32.000 32.000 32.000 120.00 3,840.00
1360 CONCRETE-CLASS A 08100 CUYD 561.50 561.500 561.500 561.500 380.00 213,370.00
1370 CONCRETE-CLASS AA 08104 CUYD 608.70 608.700 608.700 608.700 380.00 231,306.00
1380 STEEL REINFORCEMENT 08150 LB 70,024.00 70,024.000 70,024.000 70,024.000 0.88 61,621.12
1390 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 141,955.00 141,955.000 141,955.000 141,955.000 0.90 127,759.50
1400 PRECAST PC I BEAM TYPE 6 08635 LF 1,614.20 1,614.200 1,614.200 1,614.200 255.00 411,621.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0006 BRIDGE-CULVERT
1410 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 166.00 271.080 271.080 271.080 45.00 12,198.60
1420 FOUNDATION PREPARATION 25365 08003 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
1430 CONCRETE-CLASS A 08100 CUYD 240.30 240.300 240.300 240.300 380.00 91,314.00
1440 STEEL REINFORCEMENT 08150 LB 19,772.00 19,772.000 19,772.000 19,772.000 0.88 17,399.36
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0007 BRIDGE-CULVERT
1450 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 183.00 250.000 250.000 250.000 45.00 11,250.00
1460 FOUNDATION PREPARATION 25366 08003 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
1470 CONCRETE-CLASS A 08100 CUYD 364.00 364.000 364.000 364.000 380.00 138,320.00
1480 STEEL REINFORCEMENT 08150 LB 38,975.00 38,975.000 38,975.000 38,975.000 0.88 34,298.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0008 BRIDGE-CULVERT
1490 REMOVE CONCRETE MASONRY 02403 CUYD 7.00 2.130 2.130 2.130 375.00 798.75
1500 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 14.00 14.000 14.000 14.000 45.00 630.00
1510 FOUNDATION PREPARATION 25367 08003 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
1520 CONCRETE-CLASS A 08100 CUYD 38.70 38.700 38.700 38.700 380.00 14,706.00
1530 STEEL REINFORCEMENT 08150 LB 3,786.00 3,786.000 3,786.000 3,786.000 0.88 3,331.68
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0009 BRIDGE-CULVERT
1540 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 124.00 124.000 0.000 0.000 45.00 0.00
1550 FOUNDATION PREPARATION 25368 08003 LS 1.00 1.000 0.000 0.000 10,000.00 0.00
1560 CONCRETE-CLASS A 08100 CUYD 400.80 400.800 0.000 0.000 380.00 0.00
1570 STEEL REINFORCEMENT 08150 LB 45,077.00 45,077.000 0.000 0.000 0.88 0.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0010 LIGHTING
1580 POLE 40 FT MTG HT 04701 EACH 21.00 21.000 16.000 0.000 16.000 1,000.00 16,000.00 16,000.00
1590 BRACKET 15 FT 04725 EACH 21.00 21.000 16.000 0.000 16.000 325.00 5,200.00 5,200.00
1600 POLE BASE 04740 EACH 21.00 21.000 16.000 16.000 650.00 10,400.00
1610 TRANSFORMER BASE 04750 EACH 21.00 21.000 2.000 14.000 16.000 300.00 600.00 4,800.00
1620 POLE W/SECONDARY CONTROL EQUIP 04760 EACH 1.00 1.000 0.500 0.500 6,500.00 3,250.00
1630 HPS LUMINAIRE 04770 EACH 21.00 21.000 16.000 0.000 16.000 300.00 4,800.00 4,800.00
1640 FUSED CONNECTOR KIT 04780 EACH 42.00 42.000 32.000 0.000 32.000 75.00 2,400.00 2,400.00
1650 CONDUIT-1 1/4 IN 04793 LF 4,350.00 4,350.000 1,035.000 1,901.000 2,936.000 8.00 8,280.00 23,488.00
1660 CONDUIT-2 IN 04795 LF 310.00 310.000 150.000 150.000 10.00 1,500.00
1670 TRENCHING AND BACKFILLING 04820 LF 4,590.00 4,590.000 1,964.000 1,154.000 3,118.000 3.00 5,892.00 9,354.00
1680 WIRE-NO. 12 04832 LF 2,310.00 2,310.000 2,784.000 0.000 2,784.000 0.50 1,392.00 1,392.00
1690 WIRE-NO. 8 04833 LF 9,620.00 9,620.000 6,542.000 0.000 6,542.000 1.00 6,542.00 6,542.00
1700 JUNCTION BOX TYPE A 20391NS835 EACH 5.00 5.000 3.000 0.000 3.000 600.00 1,800.00 1,800.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0011 SIGNING
1710 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 319.00 319.000 0.000 0.000 14.00 0.00
1720 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 64.00 64.000 0.000 0.000 18.00 0.00
1730 STEEL POST TYPE 2 06411 LF 1,100.00 1,100.000 0.000 0.000 3.75 0.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0012 MOB AND DEMOB
1740 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 280,000.00 280,000.00
1750 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 177,000.00 0.00
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0013 WATERLINE
1760 STEEL ENCASEMENT PIPE-12 IN OPEN CUT 01069 LF 165.00 165.000 165.000 165.000 78.00 12,870.00
1770 STEEL ENCASEMENT PIPE-16 IN OPEN CUT 01073 LF 150.00 150.000 150.000 150.000 90.00 13,500.00
1780 STEEL ENCASEMENT PIPE-18 IN OPEN CUT 01075 LF 300.00 300.000 300.000 300.000 93.00 27,900.00
1790 STEEL ENCASEMENT PIPE-24 IN OPEN CUT 01081 LF 280.00 385.000 385.000 385.000 160.00 61,600.00
1800 DUCTILE IRON PIPE-8 IN 01095 LF 1,151.00 959.000 959.000 959.000 24.75 23,735.25
1810 SANITARY SEWER MANHOLE 01799 EACH 3.00 2.000 2.000 2.000 3,500.00 7,000.00
1820 REMOVE & RESET FIRE HYDRANT 02605 EACH 1.00 0.000 0.000 0.000 600.00 0.00
1830 PVC PIPE-12 IN 03391 LF 1,016.00 1,070.000 1,070.000 1,070.000 28.50 30,495.00
1840 PVC PIPE-12 IN SEWER PIPE 03391 LF 365.00 424.910 424.910 424.910 15.00 6,373.65
1850 GATE VALVE-6 IN 03526 EACH 2.00 2.000 2.000 2.000 840.00 1,680.00
1860 BEND 11.25 DEG 8 IN HORIZONTAL 03539 EACH 1.00 1.000 1.000 1.000 225.00 225.00
1870 BEND 11.25 DEG 8 IN VERTICAL 03539 EACH 1.00 1.000 1.000 1.000 425.00 425.00
1880 BEND 11.25 DEG 12 IN VERTICAL 03541 EACH 5.00 0.000 0.000 0.000 525.00 0.00
1890 BEND 22.50 DEG 8 IN HORIZONTAL 03546 EACH 3.00 4.000 4.000 4.000 225.00 900.00
1900 BEND 45 DEG 12 IN HORIZONTAL 03556 EACH 4.00 4.000 4.000 4.000 325.00 1,300.00
1910 TIE-IN TO MANHOLE 20772ND EACH 1.00 1.000 1.000 1.000 400.00 400.00
1920 REDUCER 8 IN X 6 IN 20794ND EACH 2.00 2.000 2.000 2.000 225.00 450.00
1930 CAP AND BLOCK-12 IN 22609NN EACH 2.00 2.000 2.000 2.000 575.00 1,150.00
1940 TEE AND BLOCK-12 X 12 X 6 IN 22815NN EACH 1.00 1.000 1.000 1.000 325.00 325.00
1950 PVC FORCE MAIN-6 IN 22984EN LF 841.00 1,086.000 1,086.000 1,086.000 24.50 26,607.00
1960 VALVE BOX 23310EC EACH 4.00 4.000 4.000 4.000 42.00 168.00
1970 TAPPING SLEEVE-12 IN 24144EC EACH 2.00 2.000 2.000 2.000 1,500.00 3,000.00
1980 TAPPING VALVE-12 IN 24145EC EACH 2.00 2.000 2.000 2.000 3,100.00 6,200.00
1990 TAPPING SLEEVE-6 IN 24146EC EACH 2.00 2.000 2.000 2.000 1,300.00 2,600.00
8010 TAPPING SLEEVE & VALVE 8 X 8 21180ND EACH 0.00 2.000 2.000 2.000 1,139.25 2,278.50
8013 TAPPING SLEEVE AND VALVE-6IN X 6 IN 20951ND EACH 0.00 2.000 2.000 2.000 2,861.25 5,722.50
Project DE04900271127 Fed/State Project Number JL04 049 0027 BYPASS Category 0014 WATERLINE
2000 STEEL ENCASEMENT PIPE-8 IN 01065 LF 120.00 120.000 120.000 120.000 75.00 9,000.00
2010 STEEL ENCASEMENT PIPE-10 IN 01067 LF 405.00 405.000 405.000 405.000 80.00 32,400.00
2020 PLUG PIPE 01314 EACH 10.00 10.000 6.000 6.000 300.00 1,800.00
2030 FIRE HYDRANT 4 IN 02606 EACH 1.00 1.000 1.000 1.000 2,300.00 2,300.00
2040 FIRE HYDRANT 6 IN 02606 EACH 6.00 6.000 6.000 6.000 2,600.00 15,600.00
2050 PVC PIPE-4 IN 03383 LF 1,250.00 1,229.500 1,229.500 1,229.500 11.50 14,139.25
2060 PVC PIPE-6 IN DR 18 03385 LF 6,770.00 5,856.940 5,909.690 5,909.690 15.00 88,645.35
2070 PVC PIPE-6 IN SDR 21 03385 LF 1,650.00 1,700.000 1,700.000 1,700.000 13.00 22,100.00
2080 INSTALL WATER METER 03430 EACH 12.00 10.000 10.000 10.000 900.00 9,000.00
2090 TIE-IN TO WATER LINE 03460 EACH 7.00 6.000 6.000 6.000 1,200.00 7,200.00
2100 AIR RELEASE VALVE 03495 EACH 3.00 2.000 2.000 2.000 2,000.00 4,000.00
2110 GATE VALVE-2 IN 03522 EACH 1.00 1.000 0.000 0.000 400.00 0.00
2120 GATE VALVE-4 IN 03524 EACH 3.00 5.000 5.000 5.000 625.00 3,125.00
2130 GATE VALVE-6 IN 03526 EACH 19.00 18.000 18.000 18.000 840.00 15,120.00
2140 INSTALL SERVICE PIPING 20255EC EACH 12.00 10.000 10.000 10.000 900.00 9,000.00
2150 RELOCATE SERVICE 21109ND EACH 1.00 1.000 1.000 1.000 600.00 600.00
2160 SERVICE LINE - 1 IN 21558EC LF 250.00 794.500 794.500 794.500 8.50 6,753.25
2170 OPEN CUT-8 IN FOR LEACHFIELD CROSSING 24135EC LF 250.00 250.000 250.000 250.000 18.00 4,500.00
2180 OPEN CUT-10 IN FOR LEACHFIELD CROSSING 24136EC LF 350.00 350.000 350.000 350.000 20.00 7,000.00
2190 OPEN CUT-10 IN FOR STREAM CROSSING 24137EC LF 310.00 378.000 378.000 378.000 32.00 12,096.00
2200 PVC PIPE-10 IN WITH CONC CAP LEACHFIELD CROSSING 24138EC LF 350.00 600.000 600.000 600.000 35.00 21,000.00
2210 PVC PIPE-10 IN WITH CONC CAP STREAM CROSSING 24138EC LF 390.00 378.000 378.000 378.000 48.00 18,144.00
2220 OPEN CUT-8 IN FOR ROAD CROSSING 24139EC LF 120.00 120.000 120.000 120.000 60.00 7,200.00
2230 OPEN CUT-10 IN FOR ROAD CROSSING 24140EC LF 345.00 345.000 345.000 345.000 65.00 22,425.00
2240 ASBESTOS CONCRETE PIPE REMOVAL 24141EC LF 50.00 50.000 0.000 0.000 200.00 0.00
2250 BOOSTER PUMP STATION 24142EC EACH 1.00 1.000 1.000 1.000 155,000.00 155,000.00
2260 TEMP TIE-IN TO BOOSTER PUMP STATION 24143EC EACH 1.00 0.000 0.000 0.000 1,500.00 0.00
2270 BORE AND JACK PIPE-10 IN 24149EC LF 60.00 60.000 60.000 60.000 180.00 10,800.00
8006 FORCE MAIN BEND-6 IN 24061EC EACH 0.00 2.000 2.000 2.000 210.00 420.00
8007 FORCE MAIN BEND-6 IN 24061EC EACH 0.00 4.000 4.000 4.000 393.75 1,575.00
8009 DUCTILE IRON FITTINGS 20335EC EACH 0.00 4.000 4.000 4.000 446.25 1,785.00
8011 SERVICE SADDLE AND TAP-1 IN 21205ND EACH 0.00 2.000 3.000 3.000 630.00 1,890.00
8012 PVC CONDUIT-2 IN-SCHEDULE 40 24124EC LF 0.00 144.000 144.000 144.000 3.15 453.60
8014 PUMP STATION ELECTRICAL Safety Switch for Generator Connection 22749NN LS 0.00 1.000 1.000 1.000 2,282.96 2,282.96
8015 PUMP STATION ELECTRICAL Relocation of Telemetry Pole 22749NN LS 0.00 1.000 1.000 1.000 1,381.31 1,381.31
8020 WATER MAIN RELOCATION Lowering Waterline at round-a-bout 20991ND LS 0.00 1.000 1.000 1.000 38,476.45 38,476.45

SUBTOT

$54,572.50

$9,519,020.30

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

2250-1-0I

UTILITY INCIDENTAL

EACH

1.00 0018 $132106.740000 $125,501.40

2250-1-0A

UTILITY INCIDENTAL

EACH

1.00 0019 $132106.740000 $-125,501.40
SUBTOT

$0.00