Report_Id:   051055   Est NO  0072

Date:04/29/2014

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051055 Estimate Number 0072 Estimate Type PROGRESS
District Office MANCHESTER (11360)  Fuson, David D.

Contractor ELMO GREER & SONS LLC ADDR SN 0 VC Code VC0000093753
P O BOX 730
LONDON , KY , 40743-0730
Pay Period 12/17/2011  TO  04/18/2014
Date Approved 04/29/2014
Primary Proj Number DE118025W05W1
Project No. FD04 118 025W 011-017, NCPD 5152 (003)
Primary County WHITLEY
Name of Road WILLIAMSBURG-GOLDBUG ROAD (US 25W)
Description WILLIAMSBURG-GOLDBUG ROAD (US 25W)
     
     
Date Let 10/21/2005 Formal Acceptance 06/10/2009
Date Awarded 11/14/2005 Date Work Began 03/21/2006
Date Contract Executed 12/02/2005 Open To Traffic 10/29/2008
Date NTP Issued 12/02/2005 Actual Completion Date 10/29/2008

Current Contract Amount

$9,652,601.84

Total to Date

Prev to Date

This Estimate

Original Amount

$7,866,512.17

Total Earnings

$9,116,579.66

$8,961,328.00

$155,251.66

Percent Complete

94.45

Stockpiled Materials

$-0.01

$-0.01

$0.00

Funds Available

$536,022.19

Gross Earnings

$9,116,579.65

$8,961,327.99

$155,251.66

Total Change Orders

$1,786,089.67

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$9,116,579.65

$8,961,327.99

$155,251.66

Contract Id 051055

Change Order Summary

County WHITLEY
Estimate Nbr 0072 Project Number FD04 118 025W 011-017, NCPD 5152 (003)
Contractor ELMO GREER & SONS LLC Period 12/17/2011  TO  04/18/2014
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Diversion Construction & Utility Relocation Approved 06/20/2006 $406,667.85 10.0
002 Sanitary Sewer Modification / Fuel & Asphalt Adjustments Approved 11/02/2006 $282,915.00 1.0
003 Sanitary Sewer Relocation from Locklin Drive ML STA 117+00 Approved 01/22/2007 $-7.50 0.0
004 Sanitary Sewer / Waterline Relocation & Temporary Pavement Approved 04/16/2007 $234,440.05 6.0
005 Sanitary Sewer Reconstruction STA 116+50 to STA 131+50 Approved 08/14/2007 $92,953.00 3.0
006 Contract Modifications/Overruns Approved 09/22/2008 $736,300.05 18.0
007 Liquidated Damages Override Approved 05/27/2008 $0.00 0.0
008 Slide & Drainage Repairs Approved 10/16/2008 $95,656.73 0.0
009 Change from PG 76-22 to PG 64-22 - .05 to .38 - Lot Pay Adj Approved 11/05/2008 $-62,835.51 0.0
010 Add DAY for CHANGE ORder #8 Approved 01/15/2013 $0.00 15.0
 
 
 
 

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 051055

COMMONWEALTH OF KENTUCKY

County WHITLEY
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE118025W05W1
Estimate Nbr 0072 Period 12/17/2011  TO  04/18/2014
Contractor ELMO GREER & SONS LLC
 
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 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 STONE BASE 00003 TON 14,561.00 19,617.000 20,603.747 20,603.747 19.32 398,064.39
0020 ASPHALT SEAL AGGREGATE 00100 TON 10.00 10.000 9.300 9.300 111.25 1,034.62
0030 LEVELING & WEDGING PG64-22 00190 TON 1,635.00 1,635.000 1,504.210 1,504.210 54.43 81,874.15
0040 CL3 ASPH BASE 1.50D PG64-22 00205 TON 8,838.00 13,529.000 759.190 15,073.414 15,832.604 50.09 38,027.82 793,055.13
0050 CL3 ASPH BASE 1.00D PG64-22 00214 TON 4,847.00 9,323.000 10,196.430 10,196.430 51.60 526,135.78
0060 CL3 ASPH BASE 1.00D PG76-22 00216 TON 7,074.00 5,606.000 5,808.320 5,808.320 58.13 337,637.64
0070 CL2 ASPH BASE 0.75D PG64-22 00221 TON 3,137.00 3,387.000 2,789.016 2,789.016 53.49 149,184.46
0080 EMULSIFIED ASPHALT RS-2 00291 TON 1.10 1.100 1.100 1.100 500.00 550.00
0090 CL3 ASPH SURF 0.50B PG76-22 00326 TON 4,871.00 0.000 0.000 0.000 78.94 0.00
0100 ENTRANCE PIPE-15 INCH 00440 LF 305.00 395.000 447.000 447.000 27.00 12,069.00
0110 ENTRANCE PIPE-18 INCH 00441 LF 331.00 471.000 464.600 464.600 31.00 14,402.60
0120 ENTRANCE PIPE-24 INCH 00443 LF 155.00 155.000 155.000 155.000 39.00 6,045.00
0130 CULVERT PIPE-18 INCH 00462 LF 44.20 44.200 0.000 0.000 55.00 0.00
0140 CULVERT PIPE-24 INCH 00464 LF 39.90 39.900 39.900 39.900 68.00 2,713.20
0150 CULVERT PIPE-30 INCH 00466 LF 36.50 36.500 36.500 36.500 80.00 2,920.00
0160 CULVERT PIPE-54 INCH 00471 LF 58.70 58.700 58.700 58.700 190.00 11,153.00
0170 CULVERT PIPE-54 INCH EQUIV 00500 LF 90.70 90.700 90.000 90.000 206.00 18,540.00
0180 STORM SEWER PIPE-15 INCH 00521 LF 1,136.40 1,136.400 1,401.800 1,401.800 30.00 42,054.00
0190 STORM SEWER PIPE-18 INCH 00522 LF 5,366.20 5,436.200 5,058.450 5,058.450 40.00 202,338.00
0200 STORM SEWER PIPE-24 INCH 00524 LF 722.20 722.200 701.280 701.280 50.00 35,064.00
0210 STORM SEWER PIPE-30 INCH 00526 LF 89.10 89.100 89.150 89.150 85.00 7,577.75
0220 STORM SEWER PIPE-36 INCH 00528 LF 539.00 539.000 534.600 534.600 81.00 43,302.60
0230 STORM SEWER PIPE-42 INCH 00529 LF 707.10 707.100 711.700 711.700 95.00 67,611.50
0240 PERFORATED PIPE-4 INCH 01000 LF 40.00 140.000 40.000 40.000 16.00 640.00
0250 NON-PERFORATED PIPE-4 INCH 01010 LF 4.00 24.000 20.000 20.000 12.00 240.00
0260 REMOVE PIPE 01310 LF 1,887.00 1,887.000 1,482.500 1,482.500 12.00 17,790.00
0270 PLUG PIPE 01314 EACH 2.00 2.000 3.000 3.000 500.00 1,500.00
0280 METAL END SECTION TY 1-15 INCH 01370 EACH 16.00 16.000 0.000 0.000 700.00 0.00
0290 METAL END SECTION TY 1-18 INCH 01371 EACH 12.00 12.000 1.000 1.000 1,000.00 1,000.00
0300 METAL END SECTION TY 1-24 INCH 01373 EACH 6.00 6.000 0.000 0.000 1,400.00 0.00
0310 METAL END SECTION TY 3-18 INCH 01391 EACH 11.00 15.000 4.000 4.000 600.00 2,400.00
0320 METAL END SECTION TY 3-24 INCH 01393 EACH 4.00 4.000 0.000 0.000 800.00 0.00
0330 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 5.00 5.000 4.000 4.000 2,000.00 8,000.00
0340 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0350 CURB BOX INLET TYPE A 01456 EACH 71.00 71.000 79.000 79.000 3,000.00 237,000.00
0360 CURB BOX INLET TYPE A B 01457 EACH 2.00 2.000 1.000 1.000 2,000.00 2,000.00
0370 CURB BOX INLET TYPE F 01487 EACH 4.00 4.000 4.000 4.000 2,500.00 10,000.00
0380 DROP BOX INLET TYPE 3 01496 EACH 19.00 19.000 11.000 11.000 2,400.00 26,400.00
0390 DROP BOX INLET TYPE 4 01499 EACH 1.00 1.000 1.000 1.000 3,500.00 3,500.00
0400 REMOVE INLET 01718 EACH 8.00 8.000 1.000 1.000 300.00 300.00
0410 CORED HOLE DRAINAGE BOX CON-4 INCH 01740 EACH 1.00 1.000 1.000 1.000 500.00 500.00
0420 MANHOLE TYPE A 01756 EACH 3.00 3.000 3.000 3.000 3,500.00 10,500.00
0430 REMOVE MANHOLE 01787 EACH 4.00 14.000 14.000 14.000 1,000.00 14,000.00
0440 RECONSTRUCT MANHOLE 01789 EACH 10.00 10.000 3.000 3.000 2,400.00 7,200.00
0450 ADJUST MANHOLE FRAME TO GRADE 01791 EACH 6.00 6.000 8.000 8.000 450.00 3,600.00
0460 STANDARD CURB AND GUTTER 01810 LF 14,411.20 14,511.200 13,962.000 13,962.000 18.00 251,316.00
0470 STANDARD HEADER CURB 01875 LF 488.40 488.400 0.000 0.000 25.00 0.00
0480 BARRICADE-TYPE III 02014 EACH 6.00 6.000 13.000 13.000 250.00 3,250.00
0490 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 2,499.50 2,536.000 2,683.142 2,683.142 60.63 162,678.89
0500 TEMPORARY DITCH 02159 LF 10,750.00 10,750.000 0.000 0.000 1.00 0.00
0510 ROADWAY EXCAVATION 02200 CUYD 144,147.00 149,797.000 134,662.693 134,662.693 7.87 1,059,795.39
0520 GRANULAR EMBANKMENT 02223 CUYD 600.00 6,750.000 6,079.205 6,079.205 30.00 182,376.15
0530 WATER 02242 MGAL 890.00 890.000 0.000 0.000 5.00 0.00
0540 FENCE-6 FT CHAIN LINK 02274 LF 915.30 1,515.300 2,400.000 2,400.000 14.20 34,080.00
0550 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 4,468.60 4,748.600 5,042.500 5,042.500 14.85 74,881.12
0560 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 10.00 12.000 27.000 27.000 50.00 1,350.00
0570 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 25.00 25.000 9.000 9.000 2,995.00 26,955.00
0580 REMOVE GUARDRAIL 02381 LF 1,580.00 1,580.000 1,620.500 1,620.500 1.50 2,430.75
0590 R/W MARKER RURAL TYPE 1 02434 EACH 28.00 28.000 28.000 28.000 70.00 1,960.00
0600 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 141.00 141.000 141.000 141.000 65.00 9,165.00
0610 CHANNEL LINING CLASS II 02483 TON 2,398.00 2,398.000 652.157 652.157 14.00 9,130.19
0620 CHANNEL LINING CLASS III 02484 TON 1,286.00 1,286.000 568.239 568.239 14.50 8,239.46
0630 CLEARING AND GRUBBING 30 ACRES 02545 LS 1.00 1.000 1.000 1.000 110,000.00 110,000.00
0640 SIGNS 02562 SQFT 865.30 865.300 1,118.270 1,118.270 12.00 13,419.24
0650 EDGE KEY 02585 LF 438.80 438.800 388.000 388.000 90.24 35,013.12
0660 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 13,634.00 30,734.000 29,826.724 29,826.724 2.00 59,653.44
0670 REMOVE HEADWALL 02625 EACH 11.00 11.000 5.000 5.000 250.00 1,250.00
0680 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 120,000.00 120,000.00
0690 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
0700 LANE CLOSURE 02653 EACH 10.00 10.000 0.000 0.000 2,500.00 0.00
0710 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 4.00 4.000 4.000 4.000 15,000.00 60,000.00
0720 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 1.000 1.000 1,800.00 1,800.00
0730 ASPH PAVE MILLING & TEXTURING 02677 TON 231.00 331.000 299.630 299.630 37.30 11,176.19
0740 SAFELOADING 02690 CUYD 19.90 84.900 78.523 78.523 150.00 11,778.45
0750 TEMPORARY SILT FENCE 02701 LF 2,221.00 7,721.000 6,086.000 6,086.000 3.00 18,258.00
0760 SILT TRAP TYPE A 02703 EACH 29.00 29.000 16.000 16.000 350.00 5,600.00
0770 SILT TRAP TYPE B 02704 EACH 219.00 219.000 87.000 87.000 300.00 26,100.00
0780 CLEAN SILT TRAP TYPE A 02706 EACH 87.00 87.000 6.000 6.000 100.00 600.00
0790 CLEAN SILT TRAP TYPE B 02707 EACH 657.00 657.000 63.000 63.000 100.00 6,300.00
0800 CLEAN TEMPORARY SILT FENCE 02709 LF 6,663.00 6,663.000 102.000 102.000 0.25 25.50
0810 SIDEWALK-4 INCH CONCRETE 02720 SQYD 6,191.50 6,191.500 5,273.667 5,273.667 29.00 152,936.34
0820 STAKING 02726 LS 1.00 1.000 1.000 1.000 92,000.00 92,000.00
0830 FLASHING ARROW 02775 EACH 4.00 4.000 0.000 0.000 3,000.00 0.00
0840 EROSION CONTROL BLANKET 05950 SQYD 7,866.00 7,866.000 8,716.951 8,716.951 1.25 10,896.18
0850 TEMPORARY MULCH 05952 SQYD 183,920.00 183,920.000 64,244.925 64,244.925 0.12 7,709.39
0860 SEEDING AND PROTECTION 05985 SQYD 117,179.00 117,179.000 105,330.312 105,330.312 0.20 21,066.06
0870 SPECIAL SEEDING CROWN VETCH 05989 SQYD 12,909.00 12,909.000 1,866.667 1,866.667 0.17 317.33
0880 SODDING 05990 SQYD 20,638.00 20,638.000 6,640.222 6,640.222 3.75 24,900.83
0890 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 40,500.00 135,500.000 186,775.000 186,775.000 0.26 48,561.50
0900 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 4,450.00 4,450.000 0.000 0.000 0.26 0.00
0910 PAVE STRIPING-PERM PAINT-12 IN 06517 LF 188.00 188.000 0.000 0.000 0.80 0.00
0920 PAVE STRIPING-THERMO-4 INCH W 06540 LF 20,400.00 20,400.000 22,834.000 22,834.000 0.45 10,275.30
0930 PAVE STRIPING-THERMO-4 INCH Y 06541 LF 23,550.00 23,550.000 29,108.000 29,108.000 0.45 13,098.60
0940 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,600.00 1,600.000 0.000 0.000 1.25 0.00
0950 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,400.00 2,400.000 0.000 0.000 1.25 0.00
0960 PAVE MARKING-PAINT CROSS-HATCH 06570 SQFT 2,150.00 2,150.000 0.000 0.000 0.80 0.00
0970 PAVEMENT MARKER TYPE V-MW 06589 EACH 450.00 450.000 23.000 23.000 18.00 414.00
0980 PAVEMENT MARKER TYPE V-BY 06591 EACH 420.00 420.000 511.000 511.000 18.00 9,198.00
0990 CYCLOPEAN STONE RIP RAP 08019 TON 80.00 80.000 0.000 0.000 40.00 0.00
1000 CONCRETE-CLASS A 08100 CUYD 31.44 31.440 28.450 28.450 900.00 25,605.00
1010 STEEL REINFORCEMENT 08150 LB 2,509.00 2,509.000 2,278.000 2,278.000 1.00 2,278.00
1020 MILLED RUMBLE STRIPS 20314ED LF 1,050.00 1,050.000 1,050.000 1,050.000 7.20 7,560.00
1030 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 2.000 2.000 150.00 300.00
1040 INSTALL PROJECT IDENTIFICATION SIGNS 72 X 120 20588NC EACH 2.00 2.000 0.000 0.000 200.00 0.00
8000 DIVERSIONS (BY-PASS DETOURS) Bypass Diversion 2 STA 142+00 to STA 154+00 02651 LS 0.00 1.000 1.000 1.000 30,000.00 30,000.00
8001 DIVERSIONS (BY-PASS DETOURS) Bypass Diversion 3 STA 237+00 to STA 261+00 02651 LS 0.00 1.000 1.000 1.000 30,000.00 30,000.00
8002 LEVELING & WEDGING PG64-22 Utility Trench 00190 TON 0.00 220.000 190.260 190.260 150.00 28,539.00
8003 TRAFFIC BOUND BASE 00020 TON 0.00 3,700.000 4,294.010 4,294.010 16.00 68,704.16
8014 FUEL ADJUSTMENT 10020NS DOLL 0.00 10,000.000 5,499.070 52,091.170 57,590.240 1.00 5,499.07 57,590.24
8015 ASPHALT ADJUSTMENT 10030NS DOLL 0.00 250,000.000 94,924.760 219,600.120 314,524.880 1.00 94,924.76 314,524.88
8021 PAVE STRIPING REMOVAL-4 INCH Temporary Traffic Diversions 06530 LF 0.00 6,500.000 5,818.000 5,818.000 1.25 7,272.50
8022 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 0.00 400.000 233.000 233.000 5.50 1,281.50
8023 DROP BOX INLET TYPE 11 Cliff End Street 01544 EACH 0.00 1.000 1.000 1.000 2,400.00 2,400.00
8027 CONCRETE BARRIER WALL TYPE 9T Temporary Traffic Diversions 03171 LF 0.00 960.000 960.000 960.000 20.00 19,200.00
8034 SLOTTED DRAIN PIPE-12 INCH K. Bryant & R. Grant Entrances 00980 LF 0.00 30.000 0.000 0.000 70.00 0.00
8035 PVC PIPE-6 INCH 03385 LF 0.00 110.000 134.000 134.000 50.00 6,700.00
8037 PERF PIPE HEADWALL TY 1-6 INCH 01021 EACH 0.00 1.000 0.000 0.000 500.00 0.00
8038 DELINEATOR FOR BARRIER-WHITE 01984 EACH 0.00 20.000 0.000 0.000 7.50 0.00
8039 CRASH CUSHION TYPE VI-T 02894 EACH 0.00 2.000 2.000 2.000 5,500.00 11,000.00
8041 LIQUIDATED DAMAGES - 10111NS DOLL 0.00 0.001 -84,800.000 -11,200.000 -96,000.000 1.00 -84,800.00 -96,000.00
8042 ROADWAY EXCAVATION SPECIAL UNDERCUT 22830EN CUYD 0.00 1,350.000 1,900.021 1,900.021 18.00 34,200.37
8043 DRAINAGE BLANKET-EMBANKMENT 00021 CUYD 0.00 200.000 0.000 0.000 26.00 0.00
8044 GRANULAR EMBANKMENT 20072ES805 TON 0.00 1,800.000 1,443.660 1,443.660 18.75 27,068.62
8045 PERFORATED PIPE-8 INCH 01002 LF 0.00 100.000 0.000 0.000 14.00 0.00
8046 NON-PERFORATED PIPE-8 INCH 01012 LF 0.00 20.000 0.000 0.000 14.00 0.00
8047 ENTRANCE PIPE-12 INCH 00439 LF 0.00 100.000 104.000 104.000 35.00 3,640.00
8048 METAL END SECTION TY 1-12 IN Drainage Cemetery Rd 22008NN EACH 0.00 1.000 0.000 0.000 900.00 0.00
8049 DROP BOX INLET TYPE 12A 01550 LF 0.00 19.000 0.000 0.000 375.00 0.00
8050 MAINTAIN & CONTROL TRAFFIC 02650 LS 0.00 1.000 1.000 1.000 1,000.00 1,000.00
8051 CL3 ASPH SURF 0.38D PG64-22 00339 TON 0.00 4,871.000 5,782.304 5,782.304 61.99 358,445.02
8052 CL3 ASPH BASE 1.00D PG64-22 Specify PG64-22 Binder 00214 TON 0.00 2,200.000 0.000 0.000 54.62 0.00
8053 LOT PAY ADJUSTMENT 10000NS DOLL 0.00 24,000.000 37,378.680 37,378.680 1.00 37,378.68
8054 GUARDRAIL CONNECTOR TO BRIDGE END TY D 02378 EACH 0.00 2.000 0.000 0.000 1,365.00 0.00
8055 REMOVE CURB 01904 LF 0.00 40.000 0.000 0.000 17.00 0.00
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 Category 0002 SEWER
1050 SEWER PIPE-6 INCH 01051 LF 201.00 701.000 681.000 681.000 62.00 42,222.00
1060 SEWER PIPE-8 INCH 01052 LF 3,747.00 759.000 777.000 777.000 71.00 55,167.00
1070 RECONSTRUCT MANHOLE 01789 EACH 7.00 7.000 1.000 1.000 2,400.00 2,400.00
1080 ADJUST MANHOLE LOWER 01792 EACH 1.00 1.000 3.000 3.000 650.00 1,950.00
1090 ADJUST MANHOLE RAISE 01792 EACH 4.00 4.000 1.000 1.000 450.00 450.00
1100 SANITARY SEWER MANHOLE 01799 EACH 17.00 4.000 4.000 4.000 2,950.00 11,800.00
1110 DROP MANHOLE 20240ES408 EACH 1.00 1.000 3.000 3.000 4,210.00 12,630.00
1120 CONNECT TO EXIST MANHOLE 20424EC EACH 2.00 8.000 8.000 8.000 1,850.00 14,800.00
1130 CLEANOUT 20985ND EACH 11.00 11.000 11.000 11.000 390.00 4,290.00
8011 EW~ City of Williamsburg - Sanitary Sewer Relocation 10098NX DOLL 0.00 0.000 0.000 0.000 1.00 0.00
8012 STEEL ENCASEMENT PIPE-12 INCH 01069 LF 0.00 120.000 120.000 120.000 100.00 12,000.00
8013 PVC PIPE-6 INCH 6 INCH SDR-21 FORCED MAIN SEWER PIPE 03385 LF 0.00 825.000 944.000 944.000 37.80 35,683.20
8016 SANITARY SEWER MANHOLE 12 IN from Locklin Drive 01799 EACH 0.00 7.000 5.000 5.000 3,575.00 17,875.00
8017 CONNECT TO EXIST MANHOLE Sanitary Sewer Relocation from Locklin Drive to 20424EC EACH 0.00 2.000 2.000 2.000 2,200.00 4,400.00
8018 EW~ Concrete Anchors for 12 Inch HDPE Pipe 10094NX EACH 0.00 4.000 4.000 4.000 880.00 3,520.00
8019 SEWER PIPE-12 INCH Sanitary Sewer Relocation from Locklin Drive to 01054 LF 0.00 437.000 441.000 441.000 93.50 41,233.50
8020 SEWER PIPE-12 INCH Locklin Drive to ML Sanitary Sewer Relocation 01054 LF 0.00 296.000 296.000 296.000 165.00 48,840.00
8024 EW~ Camera Inspection of Existing Sanitary Sewer 10090NX LS 0.00 1.000 1.000 1.000 2,750.00 2,750.00
8025 BY-PASS PUMPING City of Williamsburg Sanitary Sewer System 07544 LS 0.00 1.000 1.000 1.000 4,000.00 4,000.00
8026 DUCTILE IRON PIPE-8 INCH Sanitary Sewer Line City of Williamsburg 01095 LF 0.00 0.000 0.000 0.000 94.00 0.00
8028 SANITARY SEWER MANHOLE ML Recontruction - 12" Line 01799 EACH 0.00 5.000 5.000 5.000 3,575.00 17,875.00
8029 DROP MANHOLE ML Reconstruction 20240ES408 EACH 0.00 2.000 2.000 2.000 3,465.00 6,930.00
8030 SEWER PIPE-12 INCH ML Reconstruction 01054 LF 0.00 1,537.000 1,537.000 1,537.000 98.18 150,902.66
8031 MODIFICATIONS TO MANHOLE ML Reconstruction 22431NN EACH 0.00 1.000 1.000 1.000 1,320.00 1,320.00
8032 CONNECTION ML Reconstruction 21866NN EACH 0.00 13.000 15.000 15.000 1,045.00 15,675.00
8033 TIE-IN 8 INCH ML Reconstruction 03468 EACH 0.00 3.000 3.000 3.000 2,970.00 8,910.00
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 Category 0003 WATER
1140 STEEL ENCASEMENT PIPE-6 INCH BORE & JACK 01063 LF 100.00 100.000 100.000 100.000 190.00 19,000.00
1150 STEEL ENCASEMENT PIPE-12 INCH BORE & JACK 01069 LF 108.00 110.000 110.000 110.000 220.00 24,200.00
1160 STEEL ENCASEMENT PIPE-16 INCH 01073 LF 205.00 255.000 255.000 255.000 220.00 56,100.00
1170 STEEL ENCASEMENT PIPE-16 INCH BORE & JACK 01073 LF 180.00 190.000 190.000 190.000 310.00 58,900.00
1180 DUCTILE IRON PIPE-6 INCH 01093 LF 158.00 158.000 99.000 99.000 55.00 5,445.00
1190 DUCTILE IRON PIPE-8 INCH 01095 LF 776.00 847.000 847.000 847.000 63.00 53,361.00
1200 COPPER PIPE-3/4 INCH 03360 LF 545.00 937.000 937.000 937.000 24.80 23,237.60
1210 COPPER PIPE-1 INCH 03361 LF 520.00 673.000 673.000 673.000 26.20 17,632.60
1220 COPPER PIPE-2 INCH 03363 LF 248.00 431.000 431.000 431.000 32.00 13,792.00
1230 PVC PIPE-4 INCH 03383 LF 310.00 422.000 422.000 422.000 31.00 13,082.00
1240 PVC PIPE-6 INCH SDR-17 03385 LF 75.00 285.000 82.000 82.000 33.00 2,706.00
1250 PVC PIPE-6 INCH SDR-21 03385 LF 1,240.00 1,411.000 1,477.000 1,477.000 32.00 47,264.00
1260 PVC PIPE-8 INCH 03387 LF 2,817.00 3,164.000 3,164.000 3,164.000 34.00 107,576.00
1270 RELOCATE WATER METER 03431 EACH 22.00 22.000 22.000 22.000 535.00 11,770.00
1280 RELOCATE FIRE HYDRANT 03433 EACH 6.00 6.000 6.000 6.000 1,430.00 8,580.00
1290 REMOVE FIRE HYDRANT 03434 EACH 1.00 1.000 0.000 0.000 750.00 0.00
1300 RECONNECT SERVICE 03437 EACH 7.00 61.000 62.000 62.000 750.00 46,500.00
1310 TIE-IN 6 INCH 03466 EACH 1.00 6.000 8.000 8.000 2,960.00 23,680.00
1320 GATE VALVE-4 INCH 03524 EACH 2.00 2.000 0.000 0.000 725.00 0.00
1330 GATE VALVE-6 INCH SHEET 111- 112- 123 03526 EACH 3.00 5.000 6.000 6.000 910.00 5,460.00
1340 GATE VALVE-6 INCH SHEET 117 03526 EACH 1.00 1.000 1.000 1.000 910.00 910.00
1350 CONCRETE CAP 20097ES601 LF 20.00 35.000 65.000 65.000 95.00 6,175.00
1360 BEND AND BLOCK-6" 20554NC EACH 15.00 18.000 33.000 33.000 410.00 13,530.00
1370 BEND AND BLOCK-8" 20555NC EACH 24.00 34.000 35.000 35.000 425.00 14,875.00
1380 BLOW OFF ASSEMBLY-3" 20779ND EACH 1.00 1.000 2.000 2.000 915.00 1,830.00
1390 REDUCER 8"X6" 20794ND EACH 1.00 4.000 4.000 4.000 930.00 3,720.00
1400 REDUCER 6" X 4" 20825ED EACH 1.00 2.000 4.000 4.000 898.00 3,592.00
1410 TAPPING SLEEVE AND VALVE-6" X 6" 20951ND EACH 10.00 10.000 10.000 10.000 2,435.00 24,350.00
1420 TAPPING SLEEVE AND VALVE 4 IN X 4 IN 21045ND EACH 4.00 4.000 3.000 3.000 2,148.00 6,444.00
1430 BEND AND BLOCK 4 IN 21046ND EACH 4.00 4.000 1.000 1.000 390.00 390.00
1440 CUT- CAP- AND BLOCK 8 IN 21047ND EACH 2.00 2.000 1.000 1.000 650.00 650.00
1450 CUT- CAP- AND BLOCK 6 IN 21048ND EACH 11.00 11.000 12.000 12.000 612.00 7,344.00
1460 CUT- CAP- AND BLOCK 4 IN 21049ND EACH 4.00 4.000 4.000 4.000 585.00 2,340.00
1470 TEE AND BLOCK 8 IN X 6 IN 21050ND EACH 5.00 7.000 7.000 7.000 545.00 3,815.00
1480 TEE AND BLOCK 8 IN X 4 IN 21051ND EACH 1.00 2.000 2.000 2.000 531.00 1,062.00
1490 TEE AND BLOCK 6 IN X 6 IN 21052ND EACH 1.00 5.000 6.000 6.000 525.00 3,150.00
1500 REDUCER 8 IN X 4IN 21053ND EACH 1.00 1.000 1.000 1.000 1,080.00 1,080.00
1510 MASTER METER 21054ND LS 1.00 1.000 1.000 1.000 24,370.00 24,370.00
8006 EW~ Utility Relocation 10098NX DOLL 0.00 0.000 0.000 0.000 1.00 0.00
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 Category 0004 DEMOBILIZATION & MOBILIZATION
1520 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 215,000.00 215,000.00
1530 DEMOBILIZATION 02569 LS 1.00 1.000 0.750 0.750 113,076.53 84,807.39
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 Category 0005 CULVERT
1540 STRUCTURE EXCAV-SOLID ROCK 25172 08002 CUYD 13.00 13.000 0.000 0.000 50.00 0.00
1550 FOUNDATION PREPARATION 25172 08003 LS 1.00 1.000 1.000 1.000 32,000.00 32,000.00
1560 CONCRETE-CLASS A 25172 08100 CUYD 99.30 99.300 100.870 100.870 590.00 59,513.30
1570 STEEL REINFORCEMENT 25172 08150 LB 9,584.00 9,584.000 9,584.000 9,584.000 0.72 6,900.48
8004 MASONRY COATING Masonry Coating Culvert STA 117+27.69 02998 SQYD 0.00 85.000 81.630 81.630 12.00 979.56
8008 STRUCTURE EXCAV-UNCLASSIFIED Undercutting - Culvert STA 117+27.69 02203 CUYD 0.00 25.000 0.000 0.000 14.00 0.00
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 Category 0006 CULVERT
1580 STRUCTURE EXCAV-SOLID ROCK 25173 08002 CUYD 13.00 13.000 0.000 0.000 50.00 0.00
1590 FOUNDATION PREPARATION 25173 08003 LS 1.00 1.000 1.000 1.000 30,000.00 30,000.00
1600 CONCRETE-CLASS A 25173 08100 CUYD 99.70 99.700 99.700 99.700 590.00 58,823.00
1610 STEEL REINFORCEMENT 25173 08150 LB 14,788.00 14,788.000 14,788.000 14,788.000 0.72 10,647.36
8005 MASONRY COATING Masonry Coating Culvert STA 149+05.05 02998 SQYD 0.00 58.000 57.260 57.260 12.00 687.12
8009 STRUCTURE EXCAV-UNCLASSIFIED Undercutting - Culvert STA 149+05.05 02203 CUYD 0.00 25.000 0.000 0.000 14.00 0.00
Project DE118025W05W1 Fed/State Project Number FD04 118 025W 011-017 Category 0008 RETAINING WALL
1630 STRUCTURE EXCAV-SOLID ROCK 25690 08002 CUYD 1,045.00 1,045.000 0.000 0.000 28.00 0.00
1640 FOUNDATION PREPARATION 25690 08003 LS 1.00 1.000 1.000 1.000 11,000.00 11,000.00
1650 CONCRETE-CLASS A 25690 08100 CUYD 530.40 530.400 530.400 530.400 400.00 212,160.00
1660 STEEL REINFORCEMENT 25690 08150 LB 65,479.00 65,479.000 65,479.000 65,479.000 0.85 55,657.15
8007 MASONRY COATING Masonry Coating - Retaining Wall LT STA 133+60 to STA 139+00 02998 SQYD 0.00 580.000 560.600 560.600 12.00 6,727.20
8010 STRUCTURE EXCAV-UNCLASSIFIED Undercutting - Retaining Wall LT STA 133+60 to STA 139+00 02203 CUYD 0.00 50.000 0.000 0.000 14.00 0.00

SUBTOT

$53,651.65

$8,773,979.45

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1050-1-0I

Gasket

LF

201.00 0002 $2.04000 $410.04

1060-1-0I

Pipe & Fittings

LF

3,747.00 0002 $3.200000 $11,990.40

1120-1-0I

Fittings

EACH

2.00 0002 $8.710000 $17.42

1130-1-0I

Clean outs & fittings

EACH

11.00 0002 $23.150000 $254.61

1140-1-0I

Spacers

LF

100.00 0002 $2.094000 $209.40

1150-1-0I

Spacers and end seal

LF

108.00 0002 $2.626000 $283.60

1160-1-0I

Spacers & end seals

LF

205.00 0002 $5.400000 $1,107.00

1200-1-0I

Copper Tube

LF

545.00 0002 $2.890000 $1,575.05

1220-1-0I

Copper Tube

LF

248.00 0002 $5.110000 $1,267.28

1230-1-0I

4" Pipe

LF

310.00 0002 $1.690000 $523.90

1240-1-0I

Pipe

LF

75.00 0002 $4.910000 $368.25

1250-1-0I

Pipe and detection tape

LF

1,240.00 0002 $3.280000 $4,067.20

1260-1-0I

Pipe & detection tape

LF

2,817.00 0002 $5.590000 $15,747.03

1320-1-0I

Gate Valve & Acc.

EACH

2.00 0002 $286.980000 $573.96

1330-1-0I

Gate Valve & Acc.

EACH

3.00 0002 $481.270000 $1,443.81

1340-1-0I

Gate Valve & Acc.

EACH

1.00 0002 $360.950000 $360.95

1370-1-0I

Pipe & Accessories

EACH

24.00 0002 $10.520000 $252.48

1380-1-0I

Accessories

EACH

1.00 0002 $243.810000 $243.81

1390-1-0I

Reducer

EACH

1.00 0002 $65.530000 $65.53

1400-1-0I

Reducer & Accessories

EACH

1.00 0002 $137.240000 $137.24

1410-1-0I

Accessories

EACH

10.00 0002 $280.142000 $280.42

1420-1-0I

Tapping Sleeve and Acc.

EACH

4.00 0002 $457.280000 $457.28

1450-1-0I

Accessories

EACH

11.00 0002 $12.160000 $133.76

1460-1-0I

Accessories

EACH

4.00 0002 $18.610000 $74.44

1470-1-0I

Tee & Block Acc.

EACH

5.00 0002 $384.468000 $1,922.34

1510-1-0I

Accessories

EACH

1.00 0002 $1321.010000 $1,321.01

1130-2-0I

Clean Out Accessories

EACH

11.00 0003 $84.990000 $934.89

1140-2-0I

Steel Casing Pipe

LF

100.00 0003 $7.990000 $799.00

1150-2-0I

Steel Casing

LF

108.00 0003 $15.670000 $1,692.36

1160-2-0I

Steel Casing

LF

205.00 0003 $24.340000 $4,989.70

1170-1-0I

Steel Casing

LF

180.00 0003 $24.340000 $4,381.20

1180-1-0I

DI Pipe

LF

158.00 0003 $10.210000 $1,613.18

1190-1-0I

DI Pipe

LF

776.00 0003 $13.270000 $10,297.50

1210-1-0I

1" Copper Pipe

LF

520.00 0003 $2.842800 $1,478.25

1220-2-0I

2" Copper Pipe

LF

248.00 0003 $5.111000 $1,267.52

1370-2-0I

Bend Accessories

EACH

24.00 0003 $23.667500 $56.02

1450-2-0I

Cap & Block Acces.

EACH

11.00 0003 $12.161800 $133.77

1460-2-0I

Cut Cap Acces.

EACH

4.00 0003 $6.950000 $27.80

1490-1-0I

Tee & Block Acces.

EACH

1.00 0003 $132.630000 $132.63

1280-1-0I

Accessories

EACH

6.00 0004 $42.280000 $253.68

1320-2-0I

Gate Valve Box

EACH

2.00 0004 $32.730000 $65.46

1330-2-0I

Accessories

EACH

3.00 0004 $240.630000 $721.89

1390-2-0I

Accessories

EACH

1.00 0004 $248.400000 $248.00

1410-2-0I

Accessories

EACH

10.00 0004 $135.720000 $1,357.20

1420-2-0I

Accessories

EACH

4.00 0004 $172.370000 $689.48

1170-2-0I

Steel Casing & Accesories

LF

180.00 0005 $36.740000 $6,613.20

1250-2-0I

6" PVC Pipe

LF

1,240.00 0005 $1.050000 $1,302.00

1280-2-0I

Fire Hydrant Accesories

EACH

6.00 0005 $405.760000 $2,434.56

1370-3-0I

Accessories

EACH

24.00 0005 $7.440000 $178.56

1390-3-0I

Accessories

EACH

1.00 0005 $78.090000 $78.09

1410-3-0I

Accesories

EACH

10.00 0005 $362.790000 $3,627.90

1420-3-0I

Accesories

EACH

4.00 0005 $174.670000 $698.68

0550-1-0I

Rail, Block, Posts, and Accessories

LF

4,468.60 0008 $6.585810 $29,429.35

1100-1-0I

Sanitary Set

EACH

17.00 0008 $180.190000 $3,063.23

1190-2-0I

Ductile Iron Pipe 8"

LF

776.00 0008 $1.890000 $1,466.64

1230-2-0I

PVC Pipe 4"

LF

310.00 0008 $0.397610 $123.25

1260-2-0I

8" PVC Pipe

LF

2,817.00 0008 $0.763600 $2,151.06

1300-1-0I

Saddle Connections

EACH

7.00 0008 $28.628570 $200.39

1490-2-0I

CPLG

EACH

1.00 0008 $302.060000 $302.06

1510-2-0I

Pipe & Accessories

LS

1.00 0008 $3084.680000 $3,084.68

0550-2-0I

Posts

LF

4,468.60 0009 $4.551680 $20,339.63

0570-1-0I

End Treatment TY 1

EACH

25.00 0009 $957.657200 $23,941.43

0570-2-0I

End Treatment TY 1

EACH

25.00 0009 $659.222400 $16,480.56

0590-1-0I

R/W Markers

EACH

28.00 0009 $27.998200 $783.94

0600-1-0I

R/W Markers

EACH

141.00 0009 $23.443800 $3,305.57

8016-1-0I

Manhole & Accessories

EACH

7.00 0024 $930.780000 $6,515.46

8019-1-0I

Sewer Pipe and Accessories

LF

437.00 0024 $9.120000 $3,985.44

1160-1-0A

Spacers & end seals

LF

50.00 0002 $5.400000 $-270.00

1230-1-0A

4" Pipe

LF

122.00 0002 $1.690000 $-206.18

1260-1-0A

Pipe & detection tape

LF

318.00 0002 $5.590000 $-1,777.62

1370-1-0A

Pipe & Accessories

EACH

8.00 0002 $10.520000 $-84.16

1420-1-0A

Tapping Sleeve and Acc.

EACH

1.00 0002 $457.280000 $-114.32

1050-1-0A

Gasket

LF

130.00 0003 $2.040000 $-265.20

1120-1-0A

Fittings

EACH

1.00 0003 $8.710000 $-8.71

1130-1-0A

Clean outs & fittings

EACH

1.00 0003 $23.150000 $-23.15

1130-2-0A

Clean Out Accessories

EACH

1.00 0003 $84.990000 $-84.99

1160-1-0A

Spacers & end seals

LF

55.00 0003 $5.400000 $-297.00

1160-2-0A

Steel Casing

LF

55.00 0003 $24.340000 $-1,338.70

1170-1-0A

Steel Casing

LF

110.00 0003 $24.340000 $-2,677.40

1180-1-0A

DI Pipe

LF

3.00 0003 $10.210000 $-30.63

1190-1-0A

DI Pipe

LF

80.00 0003 $13.270000 $-1,061.60

1200-1-0A

Copper Tube

LF

34.00 0003 $2.890000 $-98.26

1250-1-0A

Pipe and detection tape

LF

502.00 0003 $3.280000 $-1,646.56

1260-1-0A

Pipe & detection tape

LF

80.00 0003 $5.590000 $-447.20

1330-1-0A

Gate Valve & Acc.

EACH

1.00 0003 $481.270000 $-481.27

1410-1-0A

Accessories

EACH

1.00 0003 $280.142000 $-28.04

1450-1-0A

Accessories

EACH

2.00 0003 $12.160000 $-24.32

1450-2-0A

Cap & Block Acces.

EACH

2.00 0003 $12.161800 $-24.32

1490-1-0A

Tee & Block Acces.

EACH

1.00 0003 $132.630000 $-132.63

1140-1-0A

Spacers

LF

100.00 0004 $2.094000 $-209.40

1140-2-0A

Steel Casing Pipe

LF

100.00 0004 $7.990000 $-799.00

1150-1-0A

Spacers and end seal

LF

108.00 0004 $2.626000 $-283.60

1150-2-0A

Steel Casing

LF

108.00 0004 $15.670000 $-1,692.36

1190-1-0A

DI Pipe

LF

180.00 0004 $13.270000 $-2,388.60

1220-1-0A

Copper Tube

LF

120.00 0004 $5.110000 $-613.20

1220-2-0A

2" Copper Pipe

LF

120.00 0004 $5.111000 $-613.32

1230-1-0A

4" Pipe

LF

188.00 0004 $1.690000 $-317.72

1240-1-0A

Pipe

LF

47.00 0004 $4.910000 $-230.77

1250-1-0A

Pipe and detection tape

LF

228.00 0004 $3.280000 $-747.84

1260-1-0A

Pipe & detection tape

LF

453.00 0004 $5.590000 $-2,532.27

1280-1-0A

Accessories

EACH

1.00 0004 $42.280000 $-42.28

1370-1-0A

Pipe & Accessories

EACH

4.00 0004 $10.520000 $-42.08

1370-2-0A

Bend Accessories

EACH

4.00 0004 $23.667500 $-9.34

1390-1-0A

Reducer

EACH

1.00 0004 $65.530000 $-65.53

1390-2-0A

Accessories

EACH

1.00 0004 $248.400000 $-248.00

1410-1-0A

Accessories

EACH

2.00 0004 $280.142000 $-56.08

1410-2-0A

Accessories

EACH

2.00 0004 $135.720000 $-271.44

1420-1-0A

Tapping Sleeve and Acc.

EACH

1.00 0004 $457.280000 $-114.32

1420-2-0A

Accessories

EACH

1.00 0004 $172.370000 $-172.37

1470-1-0A

Tee & Block Acc.

EACH

2.00 0004 $384.468000 $-768.94

1170-1-0A

Steel Casing

LF

70.00 0005 $24.340000 $-1,703.80

1170-2-0A

Steel Casing & Accesories

LF

80.00 0005 $36.740000 $-2,939.20

1190-1-0A

DI Pipe

LF

80.00 0005 $13.270000 $-1,061.60

1220-1-0A

Copper Tube

LF

120.00 0005 $5.110000 $-613.20

1220-2-0A

2" Copper Pipe

LF

120.00 0005 $5.111000 $-613.32

1250-1-0A

Pipe and detection tape

LF

45.00 0005 $3.280000 $-147.60

1250-2-0A

6" PVC Pipe

LF

45.00 0005 $1.050000 $-47.25

1260-1-0A

Pipe & detection tape

LF

1,069.00 0005 $5.590000 $-5,975.71

1280-1-0A

Accessories

EACH

2.00 0005 $42.280000 $-84.56

1280-2-0A

Fire Hydrant Accesories

EACH

2.00 0005 $405.760000 $-811.52

1330-1-0A

Gate Valve & Acc.

EACH

1.00 0005 $481.270000 $-481.27

1330-2-0A

Accessories

EACH

1.00 0005 $240.630000 $-240.63

1370-1-0A

Pipe & Accessories

EACH

10.00 0005 $10.520000 $-105.20

1370-2-0A

Bend Accessories

EACH

10.00 0005 $23.667500 $-23.34

1370-3-0A

Accessories

EACH

10.00 0005 $7.440000 $-74.40

1390-3-0A

Accessories

EACH

1.00 0005 $78.090000 $-78.09

1470-1-0A

Tee & Block Acc.

EACH

2.00 0005 $384.468000 $-768.94

1160-1-0A

Spacers & end seals

LF

50.00 0006 $5.400000 $-270.00

1160-2-0A

Steel Casing

LF

50.00 0006 $24.340000 $-1,217.00

1190-1-0A

DI Pipe

LF

156.00 0006 $13.270000 $-2,070.12

1250-1-0A

Pipe and detection tape

LF

16.00 0006 $3.280000 $-52.48

1250-2-0A

6" PVC Pipe

LF

16.00 0006 $1.050000 $-16.80

1260-1-0A

Pipe & detection tape

LF

250.00 0006 $5.590000 $-1,397.50

1370-1-0A

Pipe & Accessories

EACH

2.00 0006 $10.520000 $-21.04

1370-2-0A

Bend Accessories

EACH

2.00 0006 $23.667500 $-4.67

1370-3-0A

Accessories

EACH

2.00 0006 $7.440000 $-14.88

1410-1-0A

Accessories

EACH

3.00 0006 $280.142000 $-84.13

1410-2-0A

Accessories

EACH

3.00 0006 $135.720000 $-407.16

1410-3-0A

Accesories

EACH

3.00 0006 $362.790000 $-1,088.37

1470-1-0A

Tee & Block Acc.

EACH

1.00 0006 $384.468000 $-384.47

1160-1-0A

Spacers & end seals

LF

10.00 0007 $5.400000 $-54.00

1160-2-0A

Steel Casing

LF

10.00 0007 $24.340000 $-243.40

1190-1-0A

DI Pipe

LF

40.00 0007 $13.270000 $-530.80

1250-1-0A

Pipe and detection tape

LF

48.00 0007 $3.280000 $-157.44

1250-2-0A

6" PVC Pipe

LF

48.00 0007 $1.050000 $-50.40

1260-1-0A

Pipe & detection tape

LF

647.00 0007 $5.590000 $-3,616.73

1280-1-0A

Accessories

EACH

1.00 0007 $42.280000 $-42.28

1280-2-0A

Fire Hydrant Accesories

EACH

1.00 0007 $405.760000 $-405.76

1340-1-0A

Gate Valve & Acc.

EACH

1.00 0007 $360.950000 $-360.95

1370-2-0A

Bend Accessories

EACH

7.00 0007 $23.667500 $-16.34

1370-3-0A

Accessories

EACH

7.00 0007 $7.440000 $-52.08

1400-1-0A

Reducer & Accessories

EACH

1.00 0007 $137.240000 $-137.24

0550-1-0A

Rail, Block, Posts, and Accessories

LF

875.00 0008 $6.585810 $-5,762.58

1050-1-0A

Gasket

LF

54.00 0008 $2.040000 $-110.16

1060-1-0A

Pipe & Fittings

LF

73.00 0008 $3.200000 $-233.60

1100-1-0A

Sanitary Set

EACH

2.00 0008 $180.190000 $-360.38

1160-1-0A

Spacers & end seals

LF

40.00 0008 $5.400000 $-216.00

1160-2-0A

Steel Casing

LF

90.00 0008 $24.340000 $-2,190.60

1180-1-0A

DI Pipe

LF

70.00 0008 $10.210000 $-714.70

1190-1-0A

DI Pipe

LF

240.00 0008 $13.270000 $-3,184.79

1190-2-0A

Ductile Iron Pipe 8"

LF

311.00 0008 $1.890000 $-587.79

1200-1-0A

Copper Tube

LF

32.00 0008 $2.890000 $-92.48

1210-1-0A

1" Copper Pipe

LF

52.00 0008 $2.842800 $-147.83

1250-1-0A

Pipe and detection tape

LF

6.00 0008 $3.280000 $-19.68

1250-2-0A

6" PVC Pipe

LF

6.00 0008 $1.050000 $-6.30

1260-2-0A

8" PVC Pipe

LF

164.00 0008 $0.763600 $-125.23

1300-1-0A

Saddle Connections

EACH

6.00 0008 $28.628570 $-171.76

1330-1-0A

Gate Valve & Acc.

EACH

1.00 0008 $481.270000 $-481.27

1330-2-0A

Accessories

EACH

1.00 0008 $240.630000 $-240.63

1370-2-0A

Bend Accessories

EACH

1.00 0008 $23.667500 $-2.33

1370-3-0A

Accessories

EACH

3.00 0008 $7.440000 $-22.32

1410-1-0A

Accessories

EACH

1.00 0008 $280.142000 $-28.04

1410-2-0A

Accessories

EACH

1.00 0008 $135.720000 $-135.72

1410-3-0A

Accesories

EACH

1.00 0008 $362.790000 $-362.79

1050-1-0A

Gasket

LF

17.00 0009 $2.040000 $-34.68

1060-1-0A

Pipe & Fittings

LF

306.00 0009 $3.200000 $-979.20

1100-1-0A

Sanitary Set

EACH

1.00 0009 $180.190000 $-180.19

1120-1-0A

Fittings

EACH

1.00 0009 $8.710000 $-8.71

1180-1-0A

DI Pipe

LF

26.00 0009 $10.210000 $-265.46

1200-1-0A

Copper Tube

LF

20.00 0009 $2.890000 $-57.80

1210-1-0A

1" Copper Pipe

LF

200.00 0009 $2.842800 $-568.56

1230-2-0A

PVC Pipe 4"

LF

20.00 0009 $0.397610 $-7.95

1250-1-0A

Pipe and detection tape

LF

226.00 0009 $3.280000 $-741.28

1250-2-0A

6" PVC Pipe

LF

226.00 0009 $1.050000 $-237.30

1280-1-0A

Accessories

EACH

1.00 0009 $42.280000 $-42.28

1280-2-0A

Fire Hydrant Accesories

EACH

1.00 0009 $405.760000 $-405.76

1300-1-0A

Saddle Connections

EACH

1.00 0009 $28.628570 $-28.63

1330-2-0A

Accessories

EACH

1.00 0009 $240.630000 $-240.63

1410-1-0A

Accessories

EACH

1.00 0009 $280.142000 $-28.04

1410-2-0A

Accessories

EACH

1.00 0009 $135.720000 $-135.72

1410-3-0A

Accesories

EACH

1.00 0009 $362.790000 $-362.79

1420-1-0A

Tapping Sleeve and Acc.

EACH

1.00 0009 $457.280000 $-114.32

1420-2-0A

Accessories

EACH

1.00 0009 $172.370000 $-172.37

1420-3-0A

Accesories

EACH

1.00 0009 $174.670000 $-174.67

1490-2-0A

CPLG

EACH

1.00 0009 $302.060000 $-302.06

1130-1-0A

Clean outs & fittings

EACH

2.00 0010 $23.150000 $-46.29

1130-2-0A

Clean Out Accessories

EACH

2.00 0010 $84.990000 $-169.98

1200-1-0A

Copper Tube

LF

328.00 0010 $2.890000 $-947.92

1210-1-0A

1" Copper Pipe

LF

158.00 0010 $2.842800 $-449.16

1220-1-0A

Copper Tube

LF

8.00 0010 $5.110000 $-40.88

1220-2-0A

2" Copper Pipe

LF

8.00 0010 $5.111000 $-40.89

1200-1-0A

Copper Tube

LF

131.00 0011 $2.890000 $-378.59

1210-1-0A

1" Copper Pipe

LF

55.00 0011 $2.842800 $-156.35

1210-1-0A

1" Copper Pipe

LF

55.00 0012 $2.842800 $-156.35

1250-1-0A

Pipe and detection tape

LF

169.00 0012 $3.280000 $-554.32

1250-2-0A

6" PVC Pipe

LF

340.00 0012 $1.050000 $-357.00

1410-1-0A

Accessories

EACH

2.00 0012 $280.142000 $-56.08

1410-2-0A

Accessories

EACH

2.00 0012 $135.720000 $-271.44

1410-3-0A

Accesories

EACH

2.00 0012 $362.790000 $-725.58

1450-1-0A

Accessories

EACH

8.00 0012 $12.160000 $-97.28

1450-2-0A

Cap & Block Acces.

EACH

8.00 0012 $12.161800 $-97.29

1460-1-0A

Accessories

EACH

4.00 0012 $18.610000 $-74.44

1460-2-0A

Cut Cap Acces.

EACH

4.00 0012 $6.950000 $-27.80

1060-1-0A

Pipe & Fittings

LF

180.00 0013 $3.200000 $-576.00

1240-1-0A

Pipe

LF

28.00 0013 $4.910000 $-137.48

1060-1-0A

Pipe & Fittings

LF

108.00 0014 $3.200000 $-345.60

1100-1-0A

Sanitary Set

EACH

1.00 0014 $180.190000 $-180.19

1130-1-0A

Clean outs & fittings

EACH

4.00 0014 $23.150000 $-92.59

1130-2-0A

Clean Out Accessories

EACH

4.00 0014 $84.990000 $-339.96

1060-1-0A

Pipe & Fittings

LF

84.00 0020 $3.200000 $-268.80

0550-1-0A

Rail, Block, Posts, and Accessories

LF

100.00 0023 $6.585810 $-658.58

0550-2-0A

Posts

LF

100.00 0023 $4.551680 $-455.17

8016-1-0A

Manhole & Accessories

EACH

1.00 0025 $930.780000 $-930.78

1060-1-0A

Pipe & Fittings

LF

8.00 0026 $3.200000 $-25.60

8016-1-0A

Manhole & Accessories

EACH

4.00 0026 $930.780000 $-3,723.12

8019-1-0A

Sewer Pipe and Accessories

LF

437.00 0026 $9.120000 $-3,985.44

1060-1-0A

Pipe & Fittings

LF

8.00 0035 $3.200000 $-25.60

1100-1-0A

Sanitary Set

EACH

3.00 0035 $180.190000 $-540.57

1510-1-0A

Accessories

EACH

1.00 0044 $1321.010000 $-1,321.01

1510-2-0A

Pipe & Accessories

LS

1.00 0044 $3084.680000 $-3,084.68

0590-1-0A

R/W Markers

EACH

13.00 0053 $27.998200 $-363.97

0600-1-0A

R/W Markers

EACH

101.00 0053 $23.443800 $-2,367.82

0550-1-0A

Rail, Block, Posts, and Accessories

LF

640.00 0063 $6.585810 $-4,214.92

0550-2-0A

Posts

LF

640.00 0063 $4.551680 $-2,913.07

0550-1-0A

Rail, Block, Posts, and Accessories

LF

1,763.75 0064 $6.585810 $-11,615.72

0550-2-0A

Posts

LF

1,763.75 0064 $4.551680 $-8,028.02

0570-1-0A

End Treatment TY 1

EACH

7.00 0064 $957.657200 $-6,703.60

0570-2-0A

End Treatment TY 1

EACH

7.00 0064 $659.222400 $-4,614.56

0590-1-0A

R/W Markers

EACH

15.00 0064 $27.998200 $-419.97

0600-1-0A

R/W Markers

EACH

40.00 0064 $23.443800 $-937.75

0550-1-0A

Rail, Block, Posts, and Accessories

LF

1,089.85 0067 $6.585810 $-7,177.54

0550-2-0A

Posts

LF

1,663.75 0067 $4.551680 $-7,572.85

0570-1-0A

End Treatment TY 1

EACH

2.00 0067 $957.657200 $-1,915.31

0570-2-0A

End Treatment TY 1

EACH

2.00 0067 $659.222400 $-1,318.44

1130-10C

Clean outs & fittings

EACH

0.00 0024 $23.146364 $-92.58

1130-20C

Clean Out Accessories

EACH

0.00 0024 $84.990000 $-339.96

1060-10C

Pipe & Fittings

LF

0.00 0036 $3.200000 $-9,536.00

1100-10C

Sanitary Set

EACH

0.00 0036 $180.190000 $-1,801.90

1170-20C

Steel Casing & Accesories

LF

0.00 0036 $36.740000 $-3,674.00

1180-10C

DI Pipe

LF

0.00 0036 $10.210000 $-602.39

1190-20C

Ductile Iron Pipe 8"

LF

0.00 0036 $1.890000 $-878.85

1230-20C

PVC Pipe 4"

LF

0.00 0036 $0.397581 $-115.30

1250-20C

6" PVC Pipe

LF

0.00 0036 $1.050000 $-586.95

1260-20C

8" PVC Pipe

LF

0.00 0036 $0.763600 $-2,025.83

1280-20C

Fire Hydrant Accesories

EACH

0.00 0036 $405.760000 $-811.52

1280-10C

Accessories

EACH

0.00 0037 $42.280000 $-42.28

1320-10C

Gate Valve & Acc.

EACH

0.00 0037 $286.980000 $-573.96

1320-20C

Gate Valve Box

EACH

0.00 0037 $32.730000 $-65.46

1370-30C

Accessories

EACH

0.00 0037 $7.440000 $-14.88

1380-10C

Accessories

EACH

0.00 0037 $243.810000 $-243.81

1410-20C

Accessories

EACH

0.00 0037 $135.720000 $-135.72

1410-30C

Accesories

EACH

0.00 0037 $362.790000 $-1,088.37

1420-10C

Tapping Sleeve and Acc.

EACH

0.00 0037 $114.320000 $-114.32

1420-20C

Accessories

EACH

0.00 0037 $172.370000 $-344.74

1420-30C

Accesories

EACH

0.00 0037 $174.670000 $-524.01

1450-10C

Accessories

EACH

0.00 0037 $12.160000 $-12.16

1450-20C

Cap & Block Acces.

EACH

0.00 0037 $12.160909 $-12.16

8016-10C

Manhole & Accessories

EACH

0.00 0037 $930.780000 $-1,861.56

0550-20C

Posts

LF

0.00 0071 $4.551678 $-1,370.52

0570-10C

End Treatment TY 1

EACH

0.00 0071 $957.657200 $-15,322.52

0570-20C

End Treatment TY 1

EACH

0.00 0071 $659.222400 $-10,547.56
SUBTOT

$-0.01

 

 

 

Project DE11823820555 Fed/State Project Number NCPD 5152 (003) 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 STONE BASE 00003 TON 1,236.00 1,236.000 2,099.100 2,099.100 19.32 40,554.61
0020 LEVELING & WEDGING PG64-22 00190 TON 228.00 228.000 0.000 0.000 54.43 0.00
0030 CL2 ASPH BASE 0.75D PG64-22 00221 TON 1,962.00 1,962.000 1,345.680 1,345.680 53.49 71,980.42
0040 CL3 ASPH SURF 0.50B PG76-22 00326 TON 439.00 0.000 0.000 0.000 78.94 0.00
0050 STORM SEWER PIPE-15 INCH 00521 LF 313.00 313.000 274.600 274.600 30.00 8,238.00
0060 STORM SEWER PIPE-18 INCH 00522 LF 280.30 280.300 347.000 347.000 40.00 13,880.00
0070 CURB BOX INLET TYPE A 01456 EACH 6.00 6.000 4.000 4.000 3,000.00 12,000.00
0080 DROP BOX INLET TYPE 3 01496 EACH 2.00 2.000 5.000 5.000 2,400.00 12,000.00
0090 STANDARD CURB AND GUTTER 01810 LF 1,449.30 1,449.300 1,569.000 1,569.000 18.00 28,242.00
0100 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 344.80 344.800 330.747 330.747 60.63 20,053.19
0110 ROADWAY EXCAVATION 02200 CUYD 4,187.00 4,622.000 3,556.630 3,556.630 7.87 27,990.67
0120 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 14.00 14.000 14.000 14.000 65.00 910.00
0130 EDGE KEY 02585 LF 75.70 75.700 0.000 0.000 90.24 0.00
0140 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 749.00 786.000 866.572 866.572 2.00 1,733.14
0150 ASPH PAVE MILLING & TEXTURING 02677 TON 21.00 136.000 71.790 71.790 37.30 2,677.76
0160 SILT TRAP TYPE B 02704 EACH 6.00 6.000 3.000 3.000 300.00 900.00
0170 CLEAN SILT TRAP TYPE B 02707 EACH 24.00 24.000 2.000 2.000 100.00 200.00
0180 SIDEWALK-4 INCH CONCRETE 02720 SQYD 656.00 656.000 1,485.000 1,485.000 29.00 43,065.00
0190 SODDING 05990 SQYD 1,259.00 1,259.000 502.000 502.000 3.75 1,882.50
0200 PAVE STRIPING-PERM PAINT-12 IN 06517 LF 34.00 34.000 0.000 0.000 0.80 0.00
0210 PAVE STRIPING-THERMO-4 INCH W 06540 LF 2,000.00 2,000.000 2,000.000 2,000.000 0.45 900.00
0220 PAVE STRIPING-THERMO-4 INCH Y 06541 LF 2,500.00 2,500.000 2,500.000 2,500.000 0.45 1,125.00
8040 GRANULAR EMBANKMENT Gran. Emb. Undercut on BLVD of Champions 02223 CUYD 0.00 435.000 431.630 431.630 30.00 12,948.90
8041 LIQUIDATED DAMAGES - 10111NS DOLL 0.00 0.001 101,600.000 -101,600.000 0.000 1.00 101,600.00 0.00
8052 CL3 ASPH SURF 0.50B PG64-22 SPECIFY 64-22 BLVD OF CHAMPIONS 00324 TON 0.00 439.000 558.440 558.440 73.99 41,318.97

SUBTOT

$101,600.00

$9,116,579.64

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0120-1-0I

R/W Markers

EACH

14.00 0009 $23.261700 $325.66

0120-1-0A

R/W Markers

EACH

14.00 0064 $23.261700 $-325.66
SUBTOT

$0.00