Report_Id:ESTIMATE FINAL updated 6-26-09

Date:10/14/2014

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET

Contract ID 071218 Estimate Number 0064 Estimate Type  FINAL
District Office FLEMINGSBURG (09340)  Gillum, Brian S.
Contractor THE WALKER COMPANY OF KENTUCKY INC ADDR SN 4 VC Code VC0000088141
PO BOX 308
MT STERLING , KY , 40353
Pay Period 08/09/2011  TO  07/29/2014
Date Approved 10/14/2014
Primary Proj Number DE103051906W1
Project No. FD04 103 0519 007-010
Primary County ROWAN
Name of Road WEST LIBERTY-MOREHEAD ROAD (KY 519)
Description RECONSTRUCT FROM 0.5 MILES SOUTH OF WARREN BRANCH TO US 60 BYPASS
     
     
Date Let 04/20/2007 Formal Acceptance 08/04/2011
Date Awarded 04/30/2007 Date Work Began 07/25/2007
Date Contract Executed 05/09/2007 Open To Traffic 11/27/2009
Date NTP Issued 05/09/2007 Actual Completion Date 11/27/2009
Current Contract Amount

$11,651,342.69

Total to Date

Prev to Date

This Estimate
Original Amount

$10,579,803.88

 Total Earnings

$11,649,144.73

$11,606,125.31

$43,019.42

Percent Complete

99.98

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,490.57

 Gross Earnings

$11,649,144.73

$11,606,125.31

$43,019.42

Total Change Orders

$1,071,538.81

 Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$11,648,852.12

$11,605,832.70

$43,019.42

Contract Id 071218

Change Order Summary

 County ROWAN
Estimate Nbr 0064 Project Number FD04 103 0519 007-010
Contractor THE WALKER COMPANY OF KENTUCKY INC Period 08/09/2011  TO  07/29/2014
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Variable Message Board Approved 01/28/2008 $14,000.00 0.0
002 Temporary Barrier Wall Approved 03/04/2008 $10,000.00 0.0
003 Liquidated Damages Overide Approved 03/13/2008 $0.00 0.0
004 Cyclopean Stone Approved 05/21/2008 $25,300.00 6.0
005 MOT change/ Diversion Approved 05/30/2008 $29,065.00 0.0
006 Chimney Seals for Sanitary Sewer Manholes Approved 08/22/2008 $17,135.00 0.0
007 JPC Pavement Approved 08/22/2008 $84,600.00 0.0
008 Emergency Bridge Repair Approved 11/20/2008 $1,735.00 0.0
009 Fuel and Asphalt Adjustment Approved 04/01/2009 $201,699.89 0.0
010 16 inch water valve, Hot tap, Encasement pipe Approved 03/20/2009 $59,872.68 0.0
011 Cut Revision Approved 09/18/2009 $245,950.80 22.0
012 Slide Repair Approved 10/16/2009 $30,510.70 4.0
014 Fuel and Asphalt Adjustment Approved 03/03/2011 $300,731.68 0.0
015 Topdressing Approved 03/04/2011 $3,146.03 0.0
016 Channel Lining, Guardrail, Roadway Excavation Approved 05/31/2011 $47,792.03 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount
Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT
DE103051906W1 0010 CRUSHED STONE BASE NON-SPEC MATERIAL DEDUCTION 0030

0.00

$0.00

$-292.61

Contract Id 071218

COMMONWEALTH OF KENTUCKY

County ROWAN
Contract No

TRANSPORTATION CABINET

Primary Project Number DE103051906W1
Estimate Nbr 0064 Period 08/09/2011  TO  07/29/2014
Contractor THE WALKER COMPANY OF KENTUCKY INC
 
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 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 00003M MTON 40,119.00 40,119.000 36,232.400 36,232.400 20.75 751,822.30
0020 TRAFFIC BOUND BASE 00020M MTON 557.00 557.000 5,365.030 5,365.030 22.00 118,030.66
0030 ASPHALT SEAL AGGREGATE 00100M MTON 236.00 236.000 236.000 236.000 79.50 18,762.00
0040 LEVELING & WEDGING PG64-22 00190M MTON 1,634.00 1,720.000 682.180 682.180 67.75 46,217.69
0050 CL2 ASPH BASE 25.0D PG64-22 00212M MTON 31,217.00 31,217.000 38,742.380 38,742.380 62.95 2,438,832.82
0060 CL2 ASPH BASE 19.0D PG64-22 00221M MTON 6,750.00 7,084.000 4,093.250 4,093.250 67.75 277,317.68
0070 EMULSIFIED ASPHALT RS-2 00291M MTON 29.00 29.000 29.000 29.000 550.00 15,950.00
0080 CL2 ASPH SURF 9.50D PG64-22 00301M MTON 2,480.00 2,480.000 2,976.720 2,976.720 69.50 206,882.04
0090 CL2 ASPH SURF 9.50B PG64-22 00307M MTON 2,715.00 2,715.000 2,808.870 2,808.870 72.50 203,643.07
0100 ENTRANCE PIPE-375 MM 00440M M 126.51 126.510 154.410 154.410 100.00 15,441.00
0110 ENTRANCE PIPE-450 MM 00441M M 160.47 160.470 174.770 174.770 135.00 23,593.95
0120 ENTRANCE PIPE-525 MM 00442M M 18.91 18.910 18.900 18.900 150.00 2,835.00
0130 ENTRANCE PIPE-600 MM 00443M M 46.32 46.320 46.350 46.350 160.00 7,416.00
0140 ENTRANCE PIPE-750 MM 00445M M 16.46 16.460 16.460 16.460 190.00 3,127.40
0150 ENTRANCE PIPE-900 MM 00447M M 9.14 9.140 9.140 9.140 300.00 2,742.00
0160 ENTRANCE PIPE-375 MM EQUIV 00450M M 51.74 51.740 8.500 8.500 125.00 1,062.50
0170 CULVERT PIPE-375 MM 00461M M 44.82 44.820 81.400 81.400 195.00 15,873.00
0180 CULVERT PIPE-450 MM 00462M M 81.81 81.810 75.920 75.920 215.00 16,322.80
0190 CULVERT PIPE-600 MM 00464M M 156.71 156.710 156.710 156.710 420.00 65,818.20
0200 CULVERT PIPE-750 MM 00466M M 46.02 46.020 46.200 46.200 430.00 19,866.00
0210 CULVERT PIPE-900 MM 00468M M 39.92 39.920 39.920 39.920 645.00 25,748.40
0220 CULVERT PIPE-1050 MM 00469M M 43.89 43.890 43.890 43.890 355.00 15,580.95
0230 CULVERT PIPE-1200 MM 00470M M 57.00 57.000 57.000 57.000 540.00 30,780.00
0240 CULVERT PIPE-1350 MM 00471M M 20.57 20.570 20.570 20.570 770.00 15,838.90
0250 CULVERT PIPE-375 MM EQUIV 00490M M 14.17 14.170 14.170 14.170 225.00 3,188.25
0260 STORM SEWER PIPE-450 MM 00522M M 58.40 58.400 58.400 58.400 160.00 9,344.00
0270 STORM SEWER PIPE-600 MM 00524M M 46.48 46.480 46.480 46.480 315.00 14,641.20
0280 STORM SEWER PIPE-900 MM 00528M M 177.50 177.500 177.500 177.500 325.00 57,687.50
0290 SLOTTED DRAIN PIPE-375 MM 00981M M 18.30 18.300 0.000 0.000 575.00 0.00
0300 SLOTTED DRAIN PIPE-600 MM 00984M M 18.29 18.290 18.290 18.290 675.00 12,345.75
0310 SLOPED BOX OUTLET TY 1-375 MM 01432M EACH 2.00 2.000 2.000 2.000 2,200.00 4,400.00
0320 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 2.00 2.000 2.000 2.000 2,200.00 4,400.00
0330 S & F BOX INLET-OUTLET-450 MM 01450M EACH 6.00 6.000 4.000 4.000 2,700.00 10,800.00
0340 S & F BOX INLET-OUTLET-600 MM 01451M EACH 11.00 11.000 11.000 11.000 3,300.00 36,300.00
0350 S & F BOX INLET-OUTLET-900 MM 01453M EACH 5.00 5.000 5.000 5.000 6,300.00 31,500.00
0360 DROP BOX INLET TYPE 1 01490 EACH 3.00 3.000 3.000 3.000 2,400.00 7,200.00
0370 DROP BOX INLET TYPE 5F 01517 EACH 4.00 4.000 4.000 4.000 2,600.00 10,400.00
0380 DROP BOX INLET TYPE 11 01544 EACH 1.00 1.000 1.000 1.000 2,300.00 2,300.00
0390 DROP BOX INLET TYPE 14 01577 EACH 1.00 1.000 1.000 1.000 2,100.00 2,100.00
0400 JUNCTION BOX-450 MM 01642M EACH 1.00 1.000 1.000 1.000 2,100.00 2,100.00
0410 MANHOLE TYPE C 01767 EACH 1.00 1.000 1.000 1.000 4,100.00 4,100.00
0420 ISLAND CURB AND GUTTER 01825M M 62.00 62.000 0.000 0.000 125.00 0.00
0430 BARRICADE-TYPE III 02014 EACH 4.00 4.000 11.000 11.000 375.00 4,125.00
0440 JPC PAVEMENT-250 MM 02069M SQ M 852.00 1,557.000 1,769.020 1,769.020 90.00 159,211.80
0450 JPC PAVEMENT-250 MM SHLD 02083M SQ M 218.00 453.000 428.680 428.680 90.00 38,581.20
0460 REMOVE PAVEMENT 02091M SQ M 1,132.00 1,132.000 1,132.000 1,132.000 4.00 4,528.00
0470 REMOVE PAVEMENT 02091M SQ M 1,071.00 1,071.000 0.000 0.000 4.00 0.00
0480 TEMPORARY DITCH 02159M M 4,120.00 4,120.000 71.000 71.000 4.50 319.50
0490 ROADWAY EXCAVATION 02200M CU M 87,269.00 107,595.480 107,595.480 107,595.480 12.30 1,323,424.40
0500 GRANULAR EMBANKMENT 02223M CU M 1,691.00 1,691.000 4,688.210 4,688.210 32.00 150,022.72
0510 WATER 02242M CU M 12,360.00 12,360.000 12,360.000 12,360.000 1.00 12,360.00
0520 GUARDRAIL-STEEL W BEAM-S FACE 02351M M 1,294.00 1,444.250 1,444.250 1,444.250 55.00 79,433.75
0530 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 8.00 8.000 9.000 9.000 75.00 675.00
0540 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 12.00 12.000 12.000 12.000 2,400.00 28,800.00
0550 REMOVE GUARDRAIL 02381M M 442.50 442.500 472.500 472.500 6.00 2,835.00
0560 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 14.00 15.000 15.000 15.000 1,850.00 27,750.00
0570 R/W MARKER RURAL TYPE 1 02434 EACH 143.00 143.000 131.000 131.000 80.00 10,480.00
0580 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 72.00 72.000 72.000 72.000 75.00 5,400.00
0590 CHANNEL LINING CLASS II 02483M MTON 1,647.00 3,301.210 3,301.210 3,301.210 24.00 79,229.04
0600 CHANNEL LINING CLASS III 02484M MTON 1,831.00 2,784.460 2,784.460 2,784.460 24.00 66,827.04
0610 CLEARING AND GRUBBING 21.8 HECTARES 02545 LS 1.00 1.000 1.000 1.000 110,000.00 110,000.00
0620 SIGNS 02562M SQ M 45.00 45.000 77.470 77.470 85.00 6,584.95
0630 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 1,438.00 2,138.000 4,020.700 4,020.700 2.20 8,845.54
0640 FABRIC-GEOTEXTILE TYPE III 02598M SQ M 1,440.00 1,440.000 220.000 220.000 1.90 418.00
0650 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 200,000.00 200,000.00
0660 VAR MESSAGE SIGN-PORT 3 LINE 02671 EACH 1.00 2.000 2.000 2.000 14,000.00 28,000.00
0670 SAFELOADING 02690M CU M 6.70 6.700 1.530 1.530 325.00 497.25
0680 TEMPORARY SILT FENCE 02701M M 4,734.00 4,734.000 3,260.920 3,260.920 8.00 26,087.36
0690 SILT TRAP TYPE A 02703 EACH 20.00 20.000 16.000 16.000 285.00 4,560.00
0700 SILT TRAP TYPE B 02704 EACH 115.00 115.000 148.000 148.000 265.00 39,220.00
0710 CLEAN SILT TRAP TYPE A 02706 EACH 40.00 40.000 4.000 4.000 70.00 280.00
0720 CLEAN SILT TRAP TYPE B 02707 EACH 115.00 115.000 34.000 34.000 70.00 2,380.00
0730 CLEAN TEMPORARY SILT FENCE 02709M M 9,468.00 9,468.000 152.500 152.500 3.00 457.50
0740 STAKING 02726 LS 1.00 1.000 1.000 1.000 125,000.00 125,000.00
0750 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 3,400.00 3,400.00
0760 REMOVE STRUCTURE STA. 103+700 02731 LS 1.00 1.000 1.000 1.000 24,200.00 24,200.00
0770 CRASH CUSHION TYPE VI-T 02894 EACH 2.00 2.000 2.000 2.000 5,000.00 10,000.00
0780 CONCRETE BARRIER WALL TYPE 230T 03171M M 36.00 36.000 36.000 36.000 110.00 3,960.00
0790 EROSION CONTROL BLANKET 05950M SQ M 10,957.00 10,957.000 6,749.000 6,749.000 1.40 9,448.60
0800 TEMPORARY MULCH 05952M SQ M 134,144.00 134,144.000 44,655.000 44,655.000 0.13 5,805.15
0810 TEMP SEEDING AND PROTECTION 05953M SQ M 14,700.00 14,700.000 105,952.000 105,952.000 0.15 15,892.80
0820 SEEDING AND PROTECTION 05985M SQ M 134,144.00 134,144.000 69,484.500 69,484.500 0.39 27,098.95
0830 SPECIAL SEEDING CROWN VETCH 05989M SQ M 8,259.00 8,259.000 3,970.000 3,970.000 0.22 873.40
0840 SODDING 05990M SQ M 2,156.00 2,156.000 1,026.000 1,026.000 4.80 4,924.80
0850 PAVE STRIPING-TEMP PAINT-100MM 06510M M 8,242.00 9,242.000 51,067.853 51,067.853 0.61 31,151.39
0860 PAVE STRIPING-PERM PAINT-100MM 06514M M 16,484.00 16,484.000 23,117.630 23,117.630 0.60 13,870.57
0870 PAVE STRIPING-TEMP REM TAPE-W 06550M M 8,242.00 8,242.000 575.520 575.520 3.95 2,273.30
0880 PAVE STRIPING-TEMP REM TAPE-Y 06551M M 8,242.00 8,242.000 441.220 441.220 3.95 1,742.81
0890 CONCRETE-CLASS A 08100M CU M 95.15 95.150 94.474 94.474 1,000.00 94,474.00
0900 STEEL REINFORCEMENT 08150M KG 3,596.30 3,596.300 3,695.772 3,695.772 2.30 8,500.27
0910 LOT PAY ADJUSTMENT 10000NS DOLL 99,300.00 99,300.000 -126.613 35,915.503 35,788.890 1.00 -126.61 35,788.89
0920 FUEL ADJUSTMENT 10020NS DOLL 17,383.00 83,496.300 83,496.300 83,496.300 1.00 83,496.30
0930 ASPHALT ADJUSTMENT 10030NS DOLL 29,700.00 466,018.270 466,018.270 466,018.270 1.00 466,018.27
0940 SILT TRAP TYPE C 20496NS843 EACH 5.00 5.000 10.000 10.000 275.00 2,750.00
0950 CLEAN SILT TRAP TYPE C 20497NS843 EACH 10.00 10.000 3.000 3.000 75.00 225.00
0960 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 185.00 0.00
0970 EDGE KEY 20992MD M 40.30 40.300 40.300 40.300 275.00 11,082.50
0980 FABRIC GEOTEXTILE TY IV FOR PIPE 21435MS214 SQ M 76.00 76.000 3,274.170 3,274.170 2.00 6,548.34
0990 CONTRACTOR QAS 21539NN11A LS 1.00 1.000 0.000 0.000 85,000.00 0.00
1000 CURB BOX INLET TYPE B MODIFIED 21546ED EACH 12.00 12.000 0.000 0.000 2,350.00 0.00
1010 PRECAST RCBC-1800MM X 1200MM STA. 1+231 21792MN M 20.73 20.730 20.730 20.730 800.00 16,584.00
1020 PRECAST RCBC-1800MM X 1200MM STA. 100+816 21792MN M 24.38 24.380 24.380 24.380 800.00 19,504.00
1030 PRECAST RCBC-2100MM X 1200MM STA. 101+427 21794MN M 28.04 28.040 26.820 26.820 850.00 22,797.00
1040 PRECAST RCBC-2100MM X 1200MM STA. 101+816 21794MN M 23.16 23.160 21.960 21.960 850.00 18,666.00
1050 PRECAST RCBC-2100MM X 1200MM STA. 103+960 21794MN M 48.77 48.770 48.770 48.770 850.00 41,454.50
1060 AS-BUILT PLANS 22048NN LS 1.00 1.000 0.000 0.000 25,000.00 0.00
1080 PRECAST RCBC 3900MM X 1800MM 22142MD M 24.07 24.070 24.070 24.070 1,600.00 38,512.00
2500 PERMANENT SIGNAGE 22436MN SQ M 50.00 50.000 0.000 0.000 200.00 0.00
8000 LIQUIDATED DAMAGES LD 10111NS DOLL 0.00 0.001 -16,000.000 -16,000.000 1.00 -16,000.00
8001 EW~ Temporary Concrete Barrier Wall 10090NX LS 0.00 1.000 1.000 1.000 10,000.00 10,000.00
8004 EW~ Emergency Bridge Repair 10090NX LS 0.00 1.000 1.000 1.000 1,735.00 1,735.00
8007 TOPDRESSING FERTILIZER 05966M MTON 0.00 3.991 3.991 0.000 3.991 788.28 3,146.02 3,146.02
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0002 BRIDGE
1090 MASONRY COATING 02998M SQ M 605.00 605.000 605.000 605.000 23.50 14,217.50
1100 ARMORED EDGE FOR CONCRETE 03299M M 41.40 41.400 41.400 41.400 200.00 8,280.00
1110 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 72.00 72.000 197.000 197.000 130.00 25,610.00
1120 FOUNDATION PREPARATION 25658 08003 LS 1.00 1.000 1.000 1.000 4,200.00 4,200.00
1130 CONCRETE-CLASS A 08100M CU M 738.20 738.200 738.200 738.200 490.00 361,718.00
1140 CONCRETE-CLASS AA 08104M CU M 105.70 105.700 105.700 105.700 745.00 78,746.50
1150 STEEL REINFORCEMENT 08150M KG 44,397.00 44,397.000 44,397.000 44,397.000 1.25 55,496.25
1160 STEEL REINF-EPOXY COATED 08151M KG 12,787.00 12,787.000 12,787.000 12,787.000 2.25 28,770.75
1170 PRECAST PC I BEAM TYPE 2 08632M M 121.60 121.600 121.600 121.600 690.00 83,904.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0003 WATERLINE
1180 STEEL ENCASEMENT PIPE-100 MM OPEN CUT 01061M M 13.00 13.000 36.580 36.580 130.00 4,755.40
1190 STEEL ENCASEMENT PIPE-150 MM OPEN CUT 01063M M 18.00 18.000 12.200 12.200 135.00 1,647.00
1200 STEEL ENCASEMENT PIPE-200 MM OPEN CUT 01065M M 235.00 235.000 207.300 207.300 155.00 32,131.50
1210 STEEL ENCASEMENT PIPE-200 MM OPEN CUT W/CONC. CAP 01065M M 18.00 18.000 12.200 12.200 180.00 2,196.00
1220 PVC PIPE-19 MM 03379M M 200.00 200.000 232.420 232.420 14.00 3,253.88
1230 PVC PIPE-25 MM 03380M M 200.00 200.000 440.300 440.300 14.15 6,230.24
1240 PVC PIPE-75 MM 03382M M 267.00 267.000 290.850 290.850 18.00 5,235.30
1250 PVC PIPE-100 MM 03383M M 2,976.00 2,976.000 2,875.770 2,875.770 21.00 60,391.17
1260 PVC PIPE-200 MM 03387M M 55.00 55.000 187.500 187.500 30.00 5,625.00
1270 WATER LINE-50 MM 03411M M 100.00 100.000 203.700 203.700 16.10 3,279.57
1280 REMOVE AND RELOCATE METER 03432 EACH 15.00 15.000 31.000 31.000 800.00 24,800.00
1290 REMOVE AND RELOCATE METER 1 1/2" 03432 EACH 1.00 1.000 2.000 2.000 990.00 1,980.00
1300 RECONNECT SERVICE 03437 EACH 37.00 37.000 31.600 31.600 600.00 18,960.00
1310 FLUSH HYDRANT 03439 EACH 4.00 4.000 5.000 5.000 1,500.00 7,500.00
1320 GATE VALVE-50 MM 03522M EACH 3.00 3.000 4.000 4.000 500.00 2,000.00
1330 GATE VALVE-75 MM 03523M EACH 5.00 5.000 5.000 5.000 700.00 3,500.00
1340 GATE VALVE-100 MM 03524M EACH 14.00 14.000 9.000 9.000 750.00 6,750.00
1350 GATE VALVE-200 MM 03528M EACH 6.00 6.000 5.000 5.000 1,000.00 5,000.00
1360 CONNECT TO WATER MAIN 100MM TO 100MM 20081MC EACH 5.00 5.000 5.000 5.000 800.00 4,000.00
1370 CONNECT TO WATER MAIN 200MM TO 200MM 20081MC EACH 2.00 2.000 1.000 1.000 1,500.00 1,500.00
1380 CONNECT TO WATER MAIN 25MM TO 100MM 20081MC EACH 1.00 1.000 0.000 0.000 400.00 0.00
1390 CONNECT TO WATER MAIN 50MM TO 100MM 20081MC EACH 2.00 2.000 2.000 2.000 600.00 1,200.00
1400 CONNECT TO WATER MAIN 75MM T0 75MM 20081MC EACH 2.00 2.000 3.000 3.000 700.00 2,100.00
1410 CONNECT TO WATER MAIN 75MM TO 100MM 20081MC EACH 1.00 1.000 2.000 2.000 700.00 1,400.00
1420 CREEK CROSSING TYPE B 20243MD M 18.00 18.000 0.000 0.000 170.00 0.00
1430 CREEK CROSSING TYPE C 20243MD M 12.00 12.000 25.700 25.700 140.00 3,598.00
1440 WATER SAMPLING STATION ASSEMBLY 21232ND EACH 2.00 2.000 2.000 2.000 750.00 1,500.00
1450 CUT AND BLOCK 100MM 21409ND EACH 3.00 3.000 2.000 2.000 800.00 1,600.00
1460 CUT AND BLOCK 200MM 21409ND EACH 2.00 2.000 0.000 0.000 1,000.00 0.00
1470 CUT AND BLOCK 50MM 21409ND EACH 2.00 2.000 1.000 1.000 600.00 600.00
1480 BORE AND JACK PIPE-400MM 21795MN M 24.00 24.000 0.000 0.000 650.00 0.00
1490 BORE AND JACK PIPE-200MM 21796MN M 88.00 88.000 69.760 69.760 390.00 27,206.40
1500 BORE AND JACK PIPE-150MM 21797MN M 21.00 21.000 21.000 21.000 295.00 6,195.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0004 MOBILIZATION & DEMOBILIZATION
1510 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 380,000.00 380,000.00
1520 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 160,000.00 40,000.00 160,000.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0005 LANDSCAPING
1530 AMERICAN SYCAMORE 20050ES724 EACH 526.00 526.000 526.000 526.000 25.25 13,281.50
1540 LIVE STAKES 20231MD EACH 1,050.00 1,050.000 1,050.000 1,050.000 4.75 4,987.50
1550 GREEN ASH 20235MS724 EACH 526.00 526.000 526.000 526.000 25.25 13,281.50
1560 SILKY DOGWOOD 20237MS724 EACH 36.00 36.000 36.000 36.000 25.25 909.00
1570 SPICEBUSH 20238MS724 EACH 36.00 36.000 36.000 36.000 25.25 909.00
1580 ELDERBERRY 20446MS724 EACH 36.00 36.000 36.000 36.000 25.25 909.00
1590 WHITE OAK 20451MS724 EACH 526.00 526.000 526.000 526.000 27.25 14,333.50
1600 MITIGATION SEEDING 20534MD SQ M 6,884.00 6,884.000 6,884.000 6,884.000 2.00 13,768.00
1610 RIVER BIRCH 20537NS724 EACH 526.00 526.000 526.000 526.000 27.25 14,333.50
1620 SMOOTH ALDER 21151NS724 EACH 35.00 35.000 35.000 35.000 25.25 883.75
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0006 SIGNALIZATION
1630 CONDUIT-31 MM 04793M M 309.00 309.000 261.590 261.590 25.00 6,539.75
1640 CONDUIT-50 MM 04795M M 24.00 24.000 15.196 15.196 40.00 607.84
1650 JUNCTION BOX TYPE B 04811 EACH 8.00 8.000 8.000 8.000 500.00 4,000.00
1660 TRENCHING AND BACKFILLING 04820M M 333.00 333.000 289.300 289.300 21.00 6,075.30
1670 LOOP WIRE 04830M M 640.00 640.000 710.000 710.000 1.25 887.50
1680 CABLE-NO. 14/5C 04844M M 123.00 123.000 128.320 128.320 4.35 558.19
1690 CABLE-NO. 14/7C 04845M M 91.00 91.000 116.430 116.430 4.35 506.47
1700 CABLE-NO. 14/1 PAIR 04850M M 600.00 600.000 898.552 898.552 4.35 3,908.70
1710 MESSENGER-48.0 KN 04885M M 122.00 122.000 143.260 143.260 11.50 1,647.49
1720 LOOP SAW SLOT AND FILL 04895M M 315.00 315.000 335.000 335.000 49.20 16,482.00
1730 PEDESTRIAN DETECTOR 04900 EACH 2.00 2.000 2.000 2.000 155.00 310.00
1740 INSTALL CONTROLLER TYPE 170 04931 EACH 1.00 1.000 1.000 1.000 2,800.00 2,800.00
1750 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 4.000 4.000 3,200.00 12,800.00
1760 REMOVE SIGNAL EQUIPMENT 04950 EACH 1.00 1.000 1.000 1.000 1,000.00 1,000.00
1770 INSTALL PEDESTRIAN HEAD-LED 20093ES835 EACH 2.00 2.000 2.000 2.000 300.00 600.00
1780 INSTALL LED SIGNAL-3 SECTION 20188MS835 EACH 6.00 6.000 6.000 6.000 300.00 1,800.00
1790 INSTALL LED SIGNAL-5 SECTION 20189MS835 EACH 2.00 2.000 2.000 2.000 425.00 850.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0007 BRIDGE
1800 STRUCTURE GRANULAR BACKFILL 02231M CU M 236.00 236.000 184.250 184.250 38.50 7,093.62
1810 FABRIC-GEOTEXTILE TYPE I 02596M SQ M 378.00 378.000 378.000 378.000 2.15 812.70
1820 MASONRY COATING 02998M SQ M 492.00 492.000 492.000 492.000 23.50 11,562.00
1830 ARMORED EDGE FOR CONCRETE 03299M M 32.00 32.000 32.000 32.000 200.00 6,400.00
1840 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 16.00 16.000 15.710 15.710 130.00 2,042.30
1850 FOUNDATION PREPARATION 25662 08003 LS 1.00 1.000 1.000 1.000 6,600.00 6,600.00
1860 CYCLOPEAN STONE RIP RAP 08019M MTON 411.00 1,511.000 1,524.190 1,524.190 23.00 35,056.37
1870 TEST PILES 08033M M 15.00 15.000 13.947 13.947 230.00 3,207.81
1880 PILES-STEEL HP310X79 08046M M 128.00 128.000 137.807 137.807 230.00 31,695.61
1890 PILE POINTS-310 MM 08094M EACH 22.00 22.000 22.000 22.000 100.00 2,200.00
1900 CONCRETE-CLASS A 08100M CU M 162.60 162.600 162.600 162.600 490.00 79,674.00
1910 CONCRETE-CLASS AA 08104M CU M 379.40 379.400 379.400 379.400 745.00 282,653.00
1920 STEEL REINFORCEMENT 08150M KG 12,551.00 12,551.000 12,551.000 12,551.000 1.25 15,688.75
1930 STEEL REINF-EPOXY COATED 08151M KG 65,603.00 65,603.000 65,603.000 65,603.000 2.25 147,606.75
1940 PRECAST PC I BEAM TYPE 4 08634M M 454.20 454.200 454.200 454.200 825.00 374,715.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0008 BRIDGE
1950 REMOVE CONCRETE MASONRY 02403M CU M 245.00 245.000 245.000 245.000 190.00 46,550.00
1960 ARMORED EDGE FOR CONCRETE 03299M M 34.40 34.400 34.400 34.400 200.00 6,880.00
1970 STRUCTURE EXCAV-SOLID ROCK 08002M CU M 30.00 30.000 0.000 0.000 130.00 0.00
1980 FOUNDATION PREPARATION 25661 08003 LS 1.00 1.000 1.000 1.000 6,500.00 6,500.00
1990 CONCRETE-CLASS A 08100M CU M 138.30 138.300 138.300 138.300 490.00 67,767.00
2000 CONCRETE-CLASS AA 08104M CU M 139.20 139.200 139.200 139.200 745.00 103,704.00
2010 STEEL REINFORCEMENT 08150M KG 5,528.00 5,528.000 5,528.000 5,528.000 1.25 6,910.00
2020 STEEL REINF-EPOXY COATED 08151M KG 16,204.00 16,204.000 16,204.000 16,204.000 2.25 36,459.00
2030 PRECAST PC BOX BEAM SB685 08670M M 176.50 176.500 176.500 176.500 835.00 147,377.50
2040 RAIL SYSTEM TYPE III 21798MD M 62.00 62.000 62.000 62.000 425.00 26,350.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0009 UTILITY
2050 PE GAS LINE-100MM 22147MN M 97.07 97.070 103.660 103.660 73.00 7,567.18
2060 PE GAS TIE-IN-100MM 22153NN EACH 2.00 2.000 2.000 2.000 1,000.00 2,000.00
2070 PE GAS VALVE-100MM 22154NN EACH 1.00 1.000 1.000 1.000 400.00 400.00
2080 PE GAS TIE-IN-50MM X 50MM 22157NN EACH 1.00 1.000 1.000 1.000 850.00 850.00
2090 PE GAS VALVE-50MM 22159NN EACH 1.00 1.000 1.000 1.000 300.00 300.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0010 SEWER
2100 REMOVE MANHOLE 01787 EACH 6.00 6.000 5.000 5.000 1,250.00 6,250.00
2110 SANITARY SEWER MANHOLE 01799M EACH 27.00 27.000 25.000 25.000 2,500.00 62,500.00
2120 FLOWABLE FILL 02220M CU M 0.10 0.100 6.300 6.300 500.00 3,150.00
2130 PVC PIPE-150 MM 03385M M 304.90 304.900 175.230 175.230 80.00 14,018.40
2140 PVC PIPE-200 MM 03387M M 1,363.43 1,363.430 1,516.740 1,516.740 90.00 136,506.60
2150 PVC PIPE-250 MM 03389M M 162.83 162.830 88.000 88.000 100.00 8,800.00
2160 RECONNECT SERVICE 03437 EACH 31.00 31.000 25.000 25.000 500.00 12,500.00
2170 CONCRETE ENCASEMENT 20057MS601 M 7.32 7.320 18.370 18.370 250.00 4,592.50
2180 DROP MANHOLE 20240MS408 EACH 1.00 1.000 3.000 3.000 2,500.00 7,500.00
2190 TIE-IN TO MANHOLE 20772ND EACH 1.00 1.000 0.000 0.000 1,000.00 0.00
2200 ADDITIONAL MANHOLE DEPTH 22148MN M 0.77 0.770 0.000 0.000 1,000.00 0.00
2210 PVC SERVICE TEE-200MM X 150MM 22149NN EACH 34.00 34.000 31.000 31.000 250.00 7,750.00
2220 CLEAN OUT SERVICE-150MM 22150NN EACH 36.00 36.000 26.000 26.000 500.00 13,000.00
2230 NEW MANHOLE TO EXIST LINE 22151NN EACH 6.00 6.000 9.000 9.000 500.00 4,500.00
2240 TIE-IN TO EXIST SEWER 22152NN EACH 2.00 2.000 6.000 6.000 500.00 3,000.00
2250 EXCAVATE PIPE 22166MN CU M 1.15 1.150 0.000 0.000 25.00 0.00
8002 EW~ Manhole Chimney Seals 10094NX EACH 0.00 37.000 33.000 33.000 345.00 11,385.00
8003 EW~ Manhole Chimney Seal Extension- 6 inch height 10094NX EACH 0.00 19.000 12.000 12.000 230.00 2,760.00
Project DE103051906W1 Fed/State Project Number FD04 103 0519 007-010 Category 0011 WATERLINE
2260 STEEL ENCASEMENT PIPE-300 MM BORE & JACK 01069M M 23.44 23.440 23.440 23.440 600.00 14,064.00
2270 STEEL ENCASEMENT PIPE-300 MM OPEN CUT 01069M M 10.07 10.070 18.300 18.300 180.00 3,294.00
2280 STEEL ENCASEMENT PIPE-400 MM BORE & JACK 01073M M 24.75 82.185 81.435 81.435 785.00 63,926.47
2290 STEEL ENCASEMENT PIPE-400 MM OPEN CUT 01073M M 60.54 60.540 35.913 35.913 180.00 6,464.34
2300 DUCTILE IRON PIPE-150 MM 01093M M 92.60 92.600 71.330 71.330 60.00 4,279.80
2310 DUCTILE IRON PIPE-400 MM 01103M M 81.93 81.930 113.600 113.600 100.00 11,360.00
2320 PVC PIPE-150 MM 03385M M 8.53 8.530 18.288 18.288 22.00 402.33
2330 GATE VALVE-150 MM 03526M EACH 2.00 2.000 3.000 3.000 800.00 2,400.00
2340 GATE VALVE-150 MM W/ BYPASS 03526M EACH 1.00 1.000 0.000 0.000 1,400.00 0.00
2350 BEND 45 DEG 400 MM MJDI 03558M EACH 2.00 2.000 2.000 2.000 600.00 1,200.00
2360 BEND 90 DEG 400 MM MJDI 03565M EACH 1.00 1.000 1.000 1.000 600.00 600.00
2370 FIRE HYDRANT ASSEMBLY 20864ND EACH 1.00 1.000 2.000 2.000 2,500.00 5,000.00
2380 STEEL ENCASEMENT PIPE 750MM BORE & JACK 21088MD M 23.44 23.440 22.900 22.900 1,500.00 34,350.00
2390 STEEL ENCASEMENT PIPE 750MM OPEN CUT 21088MD M 10.74 10.740 12.190 12.190 670.00 8,167.30
2400 RECONNECT METER 21270ND EACH 3.00 3.000 0.000 0.000 1,000.00 0.00
2410 TAPPING SLEEVE AND VALVE-150MM 22155NN EACH 1.00 1.000 0.000 0.000 1,600.00 0.00
2420 CUT AND BLOCK-150MM 22156NN EACH 1.00 1.000 0.000 0.000 800.00 0.00
2430 TAPPING SLEEVE & VALVE-400MM X 152MM 22158NN EACH 1.00 1.000 1.000 1.000 2,000.00 2,000.00
2440 TEE-400MM MJDI 22160NN EACH 1.00 1.000 1.000 1.000 500.00 500.00
2450 TEE-400MM X 150MM MJDI 22161NN EACH 1.00 1.000 1.000 1.000 500.00 500.00
2460 TIE IN-150MM X 150MM 22162NN EACH 1.00 1.000 2.000 2.000 1,200.00 2,400.00
2470 PE WATER SERVICE-20MM 22163MN M 46.40 46.400 0.000 0.000 13.85 0.00
2480 REDUCER-400MM X 150MM MJDI 22164NN EACH 1.00 1.000 1.000 1.000 1,500.00 1,500.00
2490 TIE 400MM TO EXIST 400MM 22165NN EACH 2.00 2.000 2.000 2.000 1,250.00 2,500.00
8005 GATE VALVE-16 INCH Valve Assembly - 16 inch 03536 EACH 0.00 1.000 1.000 1.000 12,929.20 12,929.20
8006 WET TAP-150MM TO EXIST MAIN 6 inch 22080NN EACH 0.00 1.000 1.000 1.000 1,857.00 1,857.00

SUBTOT

$43,019.41

$11,649,144.53
LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

 UNIT PRICE

ADJUSTED AMOUNT

1940-1-0I

 I BEAM, TYPE 4

M

454.20 0004 $458.770000 $208,373.33

1170-1-0I

 I BEAM, TYPE 2

M

121.60 0005 $392.490000 $47,726.78

2030-1-0I

 BOX BEAM, B

M

176.50 0014 $493.960000 $87,183.94

1170-1-0A

 I BEAM, TYPE 2

M

121.60 0006 $392.490000 $-47,726.78

1940-1-0A

 I BEAM, TYPE 4

M

454.20 0010 $458.770000 $-208,373.33

2030-1-0A

 BOX BEAM, B

M

88.25 0037 $493.960000 $-43,591.97

2030-1-0A

 BOX BEAM, B

M

88.25 0049 $493.960000 $-43,591.97
SUBTOT

$0.00