Report_Id:   211306   Est NO  0051

Date:06/26/2023

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 211306 Estimate Number 0051 Estimate Type PROGRESS
District Office JACKSON (10320)  Lanham, Stephen D.

Contractor WALKER CONSTRUCTION & MATERIALS LLC ADDR SN 0 VC Code KS0005008
3009 ATKINSON AVE STE 400
lexington , KY , 40509
Pay Period 05/20/2023  TO  06/02/2023
Date Approved 06/11/2023
Primary Proj Number DE09902132106
Project No. STP 5303 (011)
Primary County POWELL
Name of Road STANTON-JEFFERSONVILLE ROAD (KY 213)
Description WIDENING FROM KY 11 TO KY 615
     
     
Date Let 02/19/2021 Formal Acceptance
Date Awarded 02/26/2021 Date Work Began 03/31/2021
Date Contract Executed 03/17/2021 Open To Traffic
Date NTP Issued 03/17/2021 Actual Completion Date

Current Contract Amount

$8,765,267.89

Total to Date

Prev to Date

This Estimate

Original Amount

$8,488,488.44

Total Earnings

$7,080,532.66

$6,876,188.38

$204,344.28

Percent Complete

80.78

Stockpiled Materials

$63.24

$63.24

$0.00

Funds Available

$1,684,671.99

Gross Earnings

$7,080,595.90

$6,876,251.62

$204,344.28

Total Change Orders

$276,779.45

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$7,080,595.90

$6,876,251.62

$204,344.28

Contract Id 211306

Change Order Summary

County POWELL
Estimate Nbr 0051 Project Number STP 5303 (011)
Contractor WALKER CONSTRUCTION & MATERIALS LLC Period 05/20/2023  TO  06/02/2023
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Cut-In Water Valves Approved 11/17/2021 $105,390.00 12.0
002 Ductile Iron Pipe, Pipe Grade Correction, Sewer Backfill Approved 08/31/2022 $56,652.45 2.0
003 Geogrid/Sewer Line Issue/San Sewer Backfill Approved 12/13/2022 $114,737.00 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 211306

COMMONWEALTH OF KENTUCKY

County POWELL
Contract Type GDSB   GRADE, DRAIN & SURFACE WITH BRIDGE

TRANSPORTATION CABINET

Primary Project Number DE09902132106
Estimate Nbr 0051 Period 05/20/2023  TO  06/02/2023
Contractor WALKER CONSTRUCTION & MATERIALS LLC
 
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category
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
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0001 PAVING
0005 CRUSHED STONE BASE 00003 TON 14,397.00 14,397.000 219.510 11,811.710 12,031.220 18.50 4,060.93 222,577.57
0010 TRAFFIC BOUND BASE 00020 TON 424.00 424.000 531.480 531.480 18.50 9,832.38
0015 ASPHALT SEAL AGGREGATE 00100 TON 50.00 50.000 49.770 49.770 125.00 6,221.25
0020 ASPHALT SEAL COAT 00103 TON 6.00 6.000 0.000 0.000 850.00 0.00
0025 LEVELING & WEDGING PG64-22 00190 TON 172.00 172.000 561.900 561.900 78.00 43,828.20
0030 CL2 ASPH BASE 1.00D PG64-22 00212 TON 17,652.00 17,652.000 2,419.130 9,779.200 12,198.330 68.00 164,500.84 829,486.44
0035 CL2 ASPH SURF 0.38B PG64-22 00307 TON 2,539.00 2,539.000 25.160 25.160 84.00 2,113.44
0040 JPC PAVEMENT-8 IN 02084 SQYD 311.00 311.000 110.000 110.000 95.00 10,450.00
0045 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 2,625.20 2,625.200 384.000 1,650.000 2,034.000 72.50 27,840.00 147,465.00
0050 JOINT ADHESIVE 20071EC LF 16,303.00 16,303.000 0.000 0.000 0.65 0.00
0055 LONGITUDINAL EDGE KEY 21289ED LF 4,037.00 4,037.000 0.000 0.000 2.50 0.00
0060 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 24.00 24.000 0.000 0.000 1.00 0.00
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0002 ROADWAY
0065 CRUSHED AGGREGATE SIZE NO 2 00078 TON 3.00 3.000 0.000 0.000 18.50 0.00
0070 CRUSHED AGGREGATE SIZE NO 2 00078 TON 9,333.00 9,333.000 613.630 613.630 18.50 11,352.15
0075 PERFORATED PIPE-4 IN 01000 LF 4,642.00 4,642.000 4,608.000 4,608.000 8.00 36,864.00
0080 NON-PERFORATED PIPE-4 IN 01010 LF 299.00 299.000 0.000 0.000 8.00 0.00
0085 INSPECT & CERTIFY EDGE DRAIN SYSTEM 01015 LS 1.00 1.000 0.000 0.000 5,000.00 0.00
0090 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 0.000 0.000 650.00 0.00
0095 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 1.00 1.000 0.000 0.000 750.00 0.00
0100 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 38.00 38.000 0.000 0.000 200.00 0.00
0105 STANDARD CURB AND GUTTER 01810 LF 4,588.00 4,588.000 4,192.500 4,192.500 26.70 111,939.75
0110 STANDARD HEADER CURB 01875 LF 306.90 306.900 175.000 175.000 36.00 6,300.00
0115 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 34.00 34.000 36.000 36.000 10.00 360.00
0120 BARRICADE-TYPE III 02014 EACH 10.00 10.000 9.000 9.000 120.00 1,080.00
0125 REMOVE PAVEMENT 02091 SQYD 508.00 508.000 0.000 0.000 3.50 0.00
0130 TEMP DITCH 02159 LF 3,422.00 3,422.000 0.000 0.000 0.01 0.00
0135 CLEAN TEMP DITCH 02160 LF 1,711.00 1,711.000 0.000 0.000 0.01 0.00
0140 STRUCTURE EXCAV-UNCLASSIFIED 02203 CUYD 9.40 9.400 0.000 0.000 45.00 0.00
0145 EMBANKMENT IN PLACE 02230 CUYD 45,667.00 45,667.000 660.000 30,711.000 31,371.000 6.90 4,554.00 216,459.90
0150 WATER 02242 MGAL 2.75 2.750 2.750 2.750 1.00 2.75
0155 FENCE-WOVEN WIRE TYPE 1 02262 LF 3,047.00 3,047.000 0.000 0.000 7.19 0.00
0160 REMOVE FENCE 02265 LF 4,311.00 4,311.000 2,886.000 2,886.000 2.15 6,204.90
0165 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 5.00 5.000 5.000 5.000 55.00 275.00
0170 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 3.00 3.000 1.000 1.000 2,300.00 2,300.00
0175 REMOVE GUARDRAIL 02381 LF 2,352.00 2,352.000 1,262.500 1,262.500 1.60 2,020.00
0180 TEMP GUARDRAIL 02397 LF 700.00 700.000 700.000 700.000 8.00 5,600.00
0185 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 38.00 38.000 0.000 0.000 95.00 0.00
0190 RIGHT-OF-WAY MONUMENT TYPE 1A 02430 EACH 3.00 3.000 0.000 0.000 95.00 0.00
0195 WITNESS POST 02432 EACH 3.00 3.000 0.000 0.000 70.00 0.00
0200 CHANNEL LINING CLASS II 02483 TON 345.00 345.000 173.260 173.260 28.50 4,937.91
0205 CLEARING AND GRUBBING (24 ACRES) 02545 LS 1.00 1.000 1.000 1.000 45,000.00 45,000.00
0210 CONCRETE-CLASS A FOR STEPS 02551 CUYD 6.92 6.920 2.000 2.000 1,350.00 2,700.00
0215 CONCRETE-CLASS B 02555 CUYD 19.00 19.000 2.000 2.000 400.00 800.00
0220 TEMPORARY SIGNS 02562 SQFT 600.00 600.000 347.250 347.250 9.54 3,312.76
0225 EDGE KEY 02585 LF 280.00 280.000 0.000 0.000 10.00 0.00
0230 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 16,000.00 16,000.000 866.000 12,520.000 13,386.000 2.00 1,732.00 26,772.00
0235 HANDRAIL-TYPE A 02619 LF 49.00 49.000 0.000 0.000 105.00 0.00
0240 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.750 0.750 51,604.74 38,703.55
0245 DIVERSIONS (BY-PASS DETOURS) (DIVERSION #1) 02651 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0250 DIVERSIONS (BY-PASS DETOURS) (DIVERSION #2) 02651 LS 1.00 1.000 0.000 0.000 15,000.00 0.00
0255 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 3.000 3.000 4,750.00 14,250.00
0260 SAFELOADING 02690 CUYD 1.60 1.600 0.000 0.000 450.00 0.00
0265 SHOULDER RUMBLE STRIPS 02696 LF 4,734.00 4,734.000 0.000 0.000 0.21 0.00
0270 TEMP SILT FENCE 02701 LF 3,422.00 3,422.000 2,500.000 2,500.000 1.00 2,500.00
0275 SILT TRAP TYPE A 02703 EACH 24.00 24.000 0.000 0.000 200.00 0.00
0280 SILT TRAP TYPE B 02704 EACH 24.00 24.000 0.000 0.000 200.00 0.00
0285 SILT TRAP TYPE C 02705 EACH 24.00 24.000 0.000 0.000 200.00 0.00
0290 CLEAN SILT TRAP TYPE A 02706 EACH 24.00 24.000 0.000 0.000 0.01 0.00
0295 CLEAN SILT TRAP TYPE B 02707 EACH 24.00 24.000 0.000 0.000 0.01 0.00
0300 CLEAN SILT TRAP TYPE C 02708 EACH 24.00 24.000 0.000 0.000 0.01 0.00
0305 SIDEWALK-4 IN CONCRETE 02720 SQYD 2,826.20 2,826.200 19.000 2,139.000 2,158.000 53.50 1,016.50 115,453.00
0310 STAKING 02726 LS 1.00 1.000 0.750 0.750 45,000.00 33,750.00
0315 REMOVE STRUCTURE (27479) 02731 LS 1.00 1.000 0.000 0.000 55,000.00 0.00
0320 REMOVE STRUCTURE (27480) 02731 LS 1.00 1.000 1.000 1.000 5,500.00 5,500.00
0325 ARROW PANEL 02775 EACH 2.00 2.000 0.000 0.000 3,500.00 0.00
0330 EROSION CONTROL BLANKET 05950 SQYD 5,580.00 5,580.000 3,600.000 3,600.000 1.25 4,500.00
0335 TEMP MULCH 05952 SQYD 77,117.00 77,117.000 0.000 0.000 0.14 0.00
0340 TEMP SEEDING AND PROTECTION 05953 SQYD 57,838.00 57,838.000 0.000 0.000 0.15 0.00
0345 INITIAL FERTILIZER 05963 TON 4.00 4.000 0.000 0.000 800.00 0.00
0350 MAINTENANCE FERTILIZER 05964 TON 4.00 4.000 0.000 0.000 900.00 0.00
0355 SEEDING AND PROTECTION 05985 SQYD 54,597.00 54,597.000 24,200.000 24,200.000 0.45 10,890.00
0360 SODDING 05990 SQYD 12,246.00 12,246.000 0.000 0.000 6.00 0.00
0365 AGRICULTURAL LIMESTONE 05992 TON 45.00 45.000 2.000 2.000 75.00 150.00
0370 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 41,600.00 41,600.000 26,610.000 26,610.000 0.17 4,523.70
0375 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 30,347.00 30,347.000 0.000 0.000 0.17 0.00
0380 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 4,000.00 4,000.000 0.000 0.000 2.25 0.00
0385 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 2,000.00 2,000.000 0.000 0.000 2.25 0.00
0390 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 2.25 0.00
0395 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 432.00 432.000 0.000 0.000 7.15 0.00
0400 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 90.00 90.000 0.000 0.000 9.00 0.00
0405 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 502.00 502.000 0.000 0.000 4.50 0.00
0410 PAVE MARKING-THERMO CURV ARROW 06574 EACH 22.00 22.000 2.000 2.000 95.00 190.00
0415 PAVEMENT MARKER TY IVA-BY TEMP 06588 EACH 490.00 490.000 0.000 0.000 6.00 0.00
0420 FUEL ADJUSTMENT 10020NS DOLL 26,429.00 26,429.000 0.000 0.000 1.00 0.00
0425 ASPHALT ADJUSTMENT 10030NS DOLL 38,747.00 38,747.000 0.000 0.000 1.00 0.00
0430 OBJECT MARKER TY 3 20191ED EACH 3.00 3.000 0.000 0.000 120.00 0.00
0435 GRANULAR PILE CORE 20209EP69 CUYD 127.00 127.000 127.000 127.000 35.00 4,445.00
0440 CENTERLINE RUMBLE STRIPS 20458ES403 LF 1,498.00 1,498.000 0.000 0.000 2.00 0.00
0445 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 40.00 40.000 0.000 0.000 4.50 0.00
0450 G/R STEEL W BEAM-S FACE (7 FT POST) 21802EN LF 2,275.00 2,275.000 1,054.500 1,054.500 20.20 21,300.90
0455 WOOD PLANK FENCE 22000ED LF 1,093.00 1,093.000 0.000 0.000 18.60 0.00
0460 WATER BLASTING EXISTING STRIPE 22664EN LF 8,500.00 8,500.000 425.000 425.000 0.50 212.50
0465 DETECTABLE WARNINGS 23158ES505 SQFT 355.00 355.000 16.000 232.000 248.000 40.00 640.00 9,920.00
0470 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 790.00 790.000 0.000 0.000 5.50 0.00
0475 CORED HOLE DRAINAGE CONN TO HEADWALL 23628EC EACH 1.00 1.000 0.000 0.000 200.00 0.00
0480 CHANNEL LINING CLASS III-MOD 23864EC TON 35.00 35.000 0.000 0.000 45.00 0.00
0485 INLAID PAVEMENT MARKER 24489EC EACH 246.00 246.000 0.000 0.000 18.50 0.00
0490 PIPELINE INSPECTION 24814EC LF 2,125.00 2,125.000 0.000 0.000 2.05 0.00
0495 UTILITY COORDINATION 24845EC LS 1.00 1.000 0.500 0.500 2,000.00 1,000.00
0500 THRIE BEAM GUARDRAIL TRANSITION TL-3 25078ED EACH 4.00 4.000 4.000 4.000 2,400.00 9,600.00
8000 W VALVE CUT-IN 04 INCH 14116 EACH 0.00 3.000 6.000 6.000 8,600.00 51,600.00
8001 W VALVE CUT-IN 06 INCH 14117 EACH 0.00 6.000 5.000 5.000 8,715.00 43,575.00
8002 W VALVE CUT-IN 08 INCH 14118 EACH 0.00 3.000 3.000 3.000 9,100.00 27,300.00
8003 W PIPE DUCTILE IRON 04 INCH 14035 LF 0.00 46.000 46.000 46.000 28.14 1,294.44
8004 W PIPE DUCTILE IRON 04 INCH W PIPE DUCTILE IRON 04 INCH W/ NITRILE GASKETS 14035 LF 0.00 115.000 115.000 115.000 31.75 3,651.25
8005 W PIPE DUCTILE IRON 06 INCH W PIPE DUCTILE IRON 06 INCH W/ NITRILE GASKETS 14036 LF 0.00 355.000 355.000 355.000 50.66 17,984.30
8006 W PIPE DUCTILE IRON 08 INCH W PIPE DUCTILE IRON 08 INCH W/ NITRILE GASKETS 14037 LF 0.00 95.000 95.000 95.000 61.24 5,817.80
8007 W SERV COPPER SHORT SIDE 3/4 IN 14152 EACH 0.00 2.000 2.000 2.000 1,598.00 3,196.00
8008 W SERV COPPER LONG SIDE 3/4 IN 14148 EACH 0.00 3.000 3.000 3.000 2,018.10 6,054.30
8009 W FIRE HYDRANT ASSEMBLY W FIRE HYDRANT ASSEMBLY W/ NITRILE GASKETS 14019 EACH 0.00 1.000 1.000 1.000 5,268.96 5,268.96
8010 W VALVE 04 INCH W VALVE 04 INCH W/NITRILE GASKETS 14104 EACH 0.00 2.000 2.000 2.000 1,473.68 2,947.36
8011 W VALVE 06 INCH W VALVE 06 INCH W/NITRILE GASKETS 14105 EACH 0.00 3.000 3.000 3.000 1,851.41 5,554.23
8012 W FLUSH HYDRANT ASSEMBLY 14022 EACH 0.00 1.000 1.000 1.000 4,883.81 4,883.81
8013 GEOGRID REINFORCEMENT FOR SUBGRADE GEOGRID 00005 SQYD 0.00 12,000.000 12,000.000 12,000.000 3.30 39,600.00
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0003 DRAINAGE
0505 ENTRANCE PIPE-12 IN 00439 LF 43.00 43.000 0.000 0.000 50.00 0.00
0510 ENTRANCE PIPE-15 IN 00440 LF 174.00 174.000 80.000 80.000 50.00 4,000.00
0515 ENTRANCE PIPE-18 IN 00441 LF 74.00 74.000 60.000 60.000 60.00 3,600.00
0520 ENTRANCE PIPE-30 IN 00445 LF 56.00 56.000 60.000 60.000 85.00 5,100.00
0525 ENTRANCE PIPE-18 IN EQUIV 00451 LF 28.00 28.000 0.000 0.000 75.00 0.00
0530 CULVERT PIPE-15 IN 00461 LF 62.00 62.000 62.000 62.000 65.00 4,030.00
0535 CULVERT PIPE-18 IN 00462 LF 65.00 65.000 46.000 46.000 75.00 3,450.00
0540 STORM SEWER PIPE-15 IN 00521 LF 2,867.00 2,867.000 2,793.000 2,793.000 55.00 153,615.00
0545 STORM SEWER PIPE-18 IN 00522 LF 649.00 649.000 634.000 634.000 80.00 50,720.00
0550 STORM SEWER PIPE-24 IN 00524 LF 638.00 638.000 596.000 596.000 95.00 56,620.00
0555 PIPE CULVERT HEADWALL-15 IN 01202 EACH 3.00 3.000 3.000 3.000 975.00 2,925.00
0560 PIPE CULVERT HEADWALL-18 IN 01204 EACH 2.00 2.000 3.000 3.000 1,175.00 3,525.00
0565 PIPE CULVERT HEADWALL-24 IN 01208 EACH 2.00 2.000 1.000 1.000 1,275.00 1,275.00
0570 CURB BOX INLET TYPE A 01456 EACH 29.00 29.000 22.000 22.000 4,975.00 109,450.00
0575 CURB BOX INLET TYPE B 01480 EACH 4.00 4.000 4.000 4.000 4,250.00 17,000.00
0580 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 1.000 1.000 4,250.00 4,250.00
0585 DROP BOX INLET TYPE 13G 01559 EACH 5.00 5.000 8.000 8.000 3,750.00 30,000.00
0590 DROP BOX INLET TYPE 14 01577 EACH 12.00 12.000 10.000 10.000 3,100.00 31,000.00
0595 CAP DROP BOX INLET 01584 EACH 1.00 1.000 0.000 0.000 300.00 0.00
0600 CAP CURB BOX INLET 01634 EACH 3.00 3.000 0.000 0.000 300.00 0.00
0605 MANHOLE TYPE A 01756 EACH 6.00 6.000 6.000 6.000 3,800.00 22,800.00
0610 CHANNEL LINING CLASS III 02484 TON 222.00 222.000 0.000 0.000 28.50 0.00
0615 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 7,265.00 7,265.000 5,828.660 5,828.660 2.00 11,657.32
8017 CRUSHED STONE BACKFILL CRUSHED STONE BACKFILL 23983EC CUYD 0.00 1,307.230 1,307.230 1,307.230 31.03 40,563.34
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0004 BRIDGE (27479)
0620 STRUCTURE GRANULAR BACKFILL 02231 CUYD 126.60 126.600 126.600 126.600 38.00 4,810.80
0625 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 556.00 556.000 1,258.000 1,258.000 2.50 3,145.00
0630 FABRIC-GEOTEXTILE CLASS 1A 02604 SQYD 1,370.00 1,370.000 583.330 583.330 3.50 2,041.65
0635 ARMORED EDGE FOR CONCRETE 03299 LF 68.00 68.000 68.000 68.000 65.00 4,420.00
0640 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 25,000.00 25,000.00
0645 CYCLOPEAN STONE RIP RAP 08019 TON 1,189.00 1,189.000 932.060 932.060 28.50 26,563.71
0650 TEST PILES 08033 LF 69.00 69.000 69.000 69.000 70.00 4,830.00
0655 PILES-STEEL HP12X53 08046 LF 712.00 712.000 712.000 712.000 70.00 49,840.00
0660 PILE POINTS-12 IN 08094 EACH 26.00 26.000 26.000 26.000 105.00 2,730.00
0665 CONCRETE-CLASS A 08100 CUYD 236.90 236.900 236.900 236.900 725.00 171,752.50
0670 CONCRETE-CLASS AA 08104 CUYD 651.50 651.500 651.500 651.500 650.00 423,475.00
0675 STEEL REINFORCEMENT 08150 LB 38,640.00 38,640.000 38,640.000 38,640.000 1.05 40,572.00
0680 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 165,515.00 165,515.000 165,515.000 165,515.000 1.05 173,790.75
0685 ROCK SOUNDINGS 20745ED LF 146.00 146.000 146.000 146.000 33.25 4,854.50
0690 ROCK CORINGS 20746ED LF 160.00 160.000 160.000 160.000 73.25 11,720.00
0695 DRILLED SHAFT-66 IN (COMMON) 21420ED LF 145.40 145.400 145.400 145.400 725.00 105,415.00
0700 DRILLED SHAFT-60 IN (SOLID ROCK) 21421ED LF 80.00 80.000 80.000 80.000 600.00 48,000.00
0705 CONCRETE SEALING 23378EC SQFT 38,793.00 38,793.000 38,793.000 38,793.000 0.55 21,336.15
0710 PPC I-BEAM HN 60-49 24539EC LF 1,863.00 1,863.000 1,864.000 1,864.000 425.00 792,200.00
0715 ELASTICIZED EPS (10 INCH THICKNESS) 24595EN SQYD 74.00 74.000 74.000 74.000 200.00 14,800.00
0720 GRANULAR BACKFILL 24596EN CUYD 390.00 390.000 390.000 390.000 40.00 15,600.00
0725 CSL TESTING (8 TUBES) 24875EC EACH 8.00 8.000 30.000 30.000 2,250.00 67,500.00
0730 RAIL SYSTEM SINGLE SLOPE - 40 IN 25028ED LF 940.00 940.000 940.000 940.000 80.00 75,200.00
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0005 BRIDGE (27480)
0735 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 12,500.00 12,500.00
0740 CONCRETE-CLASS A 08100 CUYD 199.90 199.900 199.900 199.900 590.00 117,941.00
0745 STEEL REINFORCEMENT 08150 LB 31,811.00 31,811.000 31,811.000 31,811.000 1.00 31,811.00
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0006 SIGNING
0750 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 265.00 265.000 0.000 0.000 30.00 0.00
0755 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 31.00 31.000 0.000 0.000 30.00 0.00
0760 STEEL POST TYPE 1 06410 LF 530.00 530.000 0.000 0.000 22.00 0.00
0765 STEEL POST MILE MARKERS 06412 EACH 2.00 2.000 0.000 0.000 150.00 0.00
0770 CLASS A CONCRETE FOR SIGNS 06490 CUYD 7.80 7.800 0.000 0.000 700.00 0.00
0775 REMOVE SIGN 21373ND EACH 2.00 2.000 0.000 0.000 100.00 0.00
0780 GMSS TYPE D 21596ND EACH 17.00 17.000 0.000 0.000 600.00 0.00
0785 BARCODE SIGN INVENTORY 24631EC EACH 63.00 63.000 0.000 0.000 25.00 0.00
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0007 DEMOBILIZATION &/OR MOBILIZATION
0790 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 300,000.00 300,000.00
0795 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 129,000.00 0.00
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0008 WATERLINE
0800 W AIR RELEASE VALVE 3/4 INCH 14001 EACH 4.00 4.000 4.000 4.000 828.67 3,314.68
0805 W DIRECTIONAL BORE (5 INCH HDPE DR9 1.P.S WATERLINE) 14004 LF 370.00 370.000 320.000 320.000 155.87 49,878.40
0810 W DIRECTIONAL BORE (8 INCH HDPE DR9 I.P.S. WATERLINE) 14004 LF 490.00 490.000 537.000 537.000 185.07 99,382.59
0815 W ENCASEMENT STEEL OPEN CUT RANGE 3 (10.75 INCH SCH. 20) 14014 LF 180.00 180.000 243.000 243.000 127.56 30,997.08
0820 W ENCASEMENT STEEL OPEN CUT RANGE 3 (14.00 INCH SCH 20) 14014 LF 145.00 145.000 145.000 145.000 131.35 19,045.75
0825 W FIRE HYDRANT REMOVE 14021 EACH 6.00 6.000 6.000 6.000 515.00 3,090.00
0830 W FLUSH HYDRANT ASSEMBLY 14022 EACH 5.00 5.000 5.000 5.000 4,699.75 23,498.75
0835 W METER 3/4 INCH 14028 EACH 58.00 58.000 61.000 61.000 1,359.31 82,917.91
0840 W PIPE PVC 04 INCH 14058 LF 611.00 611.000 800.000 800.000 14.61 11,688.00
0845 W PIPE PVC 06 INCH 14059 LF 5,254.00 5,254.000 4,596.000 4,596.000 19.66 90,357.36
0850 W PIPE PVC 08 INCH 14060 LF 2,290.00 2,290.000 2,211.000 2,211.000 24.32 53,771.52
0855 W SERV PE/PLST LONG SIDE 3/4 IN 14080 EACH 26.00 26.000 33.000 33.000 913.46 30,144.18
0860 W SERV PE/PLST SHORT SIDE 3/4 IN 14085 EACH 30.00 30.000 36.000 36.000 696.67 25,080.12
0865 W STRUCTURE REMOVAL 14088 EACH 1.00 1.000 1.000 1.000 2,415.12 2,415.12
0870 W TIE-IN 04 INCH 14093 EACH 2.00 2.000 5.000 5.000 1,281.77 6,408.85
0875 W TIE-IN 06 INCH 14094 EACH 6.00 6.000 3.000 3.000 1,378.46 4,135.38
0880 W TIE-IN 08 INCH 14095 EACH 1.00 1.000 2.000 2.000 1,801.62 3,603.24
0885 W VALVE 04 INCH 14104 EACH 3.00 3.000 6.000 6.000 1,101.58 6,609.48
0890 W VALVE 06 INCH 14105 EACH 15.00 15.000 11.000 11.000 1,461.33 16,074.63
0895 W VALVE 08 INCH 14106 EACH 7.00 7.000 8.000 8.000 1,907.58 15,260.64
0900 W LINE MARKER 14144 EACH 17.00 17.000 0.000 0.000 124.30 0.00
0905 SEEDING AND MULCHING 40095 ACRE 1.30 1.300 0.730 0.730 1,215.00 886.95
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0009 SEWER
0910 S BYPASS PUMPING 15000 EACH 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0915 S ENCASEMENT STEEL OPEN CUT RANGE 2 15021 LF 105.00 105.000 120.000 120.000 84.00 10,080.00
0920 S ENCASEMENT STEEL OPEN CUT RANGE 3 15022 LF 346.00 346.000 334.000 334.000 130.00 43,420.00
0925 S FORCE MAIN PVC 02 INCH 15057 LF 276.00 276.000 277.000 277.000 34.00 9,418.00
0930 S FORCE MAIN PVC 03 INCH 15058 LF 1,286.00 1,286.000 1,295.000 1,295.000 34.00 44,030.00
0935 S FORCE MAIN TIE-IN 04 INCH 15073 EACH 3.00 3.000 2.000 2.000 4,350.00 8,700.00
0940 S FORCE MAIN VALVE GATE 15084 EACH 5.00 5.000 5.000 5.000 820.00 4,100.00
0945 S LATERAL CLEANOUT 15086 EACH 55.00 55.000 50.000 50.000 165.00 8,250.00
0950 S LATERAL LONG SIDE 04 INCH 15087 EACH 18.00 18.000 19.000 19.000 4,575.00 86,925.00
0955 S LATERAL SHORT SIDE 04 INCH 15089 EACH 37.00 37.000 47.000 47.000 1,200.00 56,400.00
0960 S MANHOLE 15092 EACH 32.00 32.000 32.000 32.000 2,700.00 86,400.00
0965 S MANHOLE ABANDON/REMOVE 15093 EACH 22.00 22.000 16.000 16.000 670.00 10,720.00
0970 S MANHOLE ADJUST TO GRADE 15094 EACH 2.00 2.000 33.000 33.000 460.00 15,180.00
0975 S MANHOLE CASTING STANDARD 15095 EACH 33.00 33.000 33.000 33.000 515.00 16,995.00
0980 S MANHOLE WITH DROP 15101 EACH 1.00 1.000 1.000 1.000 3,900.00 3,900.00
0985 S PIPE PVC 08 INCH 15112 LF 4,690.00 4,297.000 4,409.000 4,409.000 62.00 273,358.00
0990 S PUMP STATION (NEW NORTH MAIN ST PUMP STATION - WITH T 15119 EACH 1.00 1.000 1.000 1.000 215,000.00 215,000.00
0995 S SPECIAL ITEM (RESIDENTIAL GRINDER UNIT PUMP STATION & 15120 EACH 3.00 3.000 3.000 3.000 10,100.00 30,300.00
1000 S STRUCTURE REMOVAL (EXISTING NORTH MAIN PUMP STATION) 15122 EACH 1.00 1.000 1.000 1.000 5,050.00 5,050.00
1005 S LINE MARKER 15123 EACH 12.00 12.000 0.000 0.000 40.00 0.00
1010 S LATERAL LOCATE 15136 EACH 55.00 55.000 58.000 58.000 385.00 22,330.00
8014 S ENCASEMENT STEEL OPEN CUT RANGE 4 INST S ENCASEMENT STEEL OPEN CUT RANGE 4 INST 15504 LF 0.00 120.000 120.000 120.000 163.80 19,656.00
8015 S PIPE PVC 12 INCH INST S PIPE PVC 12 INCH INST 15589 LF 0.00 392.000 392.000 392.000 88.20 34,574.40
8016 S LATERAL SPECIAL INST S LATERAL SPECIAL INST 15569 EACH 0.00 3.000 3.000 3.000 1,569.75 4,709.25
Project DE09902132106 Fed/State Project Number STP 5303 (011) Category 0010 LIGHTING
1015 POLE BASE 04740 EACH 58.00 58.000 31.000 31.000 1,300.00 40,300.00
1020 TRENCHING AND BACKFILLING 04820 LF 3,625.00 3,625.000 3,625.000 3,625.000 3.00 10,875.00
1025 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 11.00 11.000 0.000 0.000 1,950.00 0.00
1030 BORE AND JACK CONDUIT 21543EN LF 125.00 125.000 125.000 125.000 20.00 2,500.00
1035 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 3,900.00 3,900.000 3,900.000 3,900.000 5.00 19,500.00

SUBTOT

$204,344.27

$7,080,532.52

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0920-1-0I

S Encasement Steel Open Cut Range 3

LF

236.00 0004 $22.380000 $5,281.68

0945-1-0I

S Lateral Cleanout

EACH

53.00 0004 $21.080000 $1,117.24

0960-1-0I

S ManHole

EACH

11.00 0004 $1486.120000 $16,347.32

0975-1-0I

S ManHole Casting Standard

EACH

29.00 0004 $286.200000 $8,299.80

0985-1-0I

S Pipe PVC 8 INCH

LF

4,258.00 0004 $4.350000 $18,522.30

0960-1-2I

S ManHole

EACH

5.00 0006 $1486.120000 $7,430.60

0960-1-1I

S ManHole

EACH

5.00 0006 $1486.120000 $7,430.60

0710-1-0I

60" Hybrid I-beams 49" top flange

LF

1,864.00 0017 $308.400000 $574,857.60

0920-1-0A

S Encasement Steel Open Cut Range 3

LF

110.00 0004 $22.380000 $-2,461.80

0945-1-0A

S Lateral Cleanout

EACH

2.00 0004 $21.080000 $-42.16

0985-1-0A

S Pipe PVC 8 INCH

LF

411.00 0004 $4.350000 $-1,787.85

0920-1-0A

S Encasement Steel Open Cut Range 3

LF

20.00 0005 $22.380000 $-447.60

0945-1-0A

S Lateral Cleanout

EACH

14.00 0005 $21.080000 $-295.12

0985-1-0A

S Pipe PVC 8 INCH

LF

904.00 0005 $4.350000 $-3,932.40

0920-1-0A

S Encasement Steel Open Cut Range 3

LF

40.00 0006 $22.380000 $-895.20

0945-1-0A

S Lateral Cleanout

EACH

7.00 0006 $21.080000 $-147.56

0960-1-0A

S ManHole

EACH

10.00 0006 $1486.120000 $-14,861.20

0975-1-0A

S ManHole Casting Standard

EACH

10.00 0006 $286.200000 $-2,862.00

0985-1-0A

S Pipe PVC 8 INCH

LF

507.00 0006 $4.350000 $-2,205.45

0920-1-0A

S Encasement Steel Open Cut Range 3

LF

66.00 0007 $22.380000 $-1,477.08

0945-1-0A

S Lateral Cleanout

EACH

2.00 0007 $21.080000 $-42.16

0985-1-0A

S Pipe PVC 8 INCH

LF

291.00 0007 $4.350000 $-1,265.85

0945-1-0A

S Lateral Cleanout

EACH

3.00 0008 $21.080000 $-63.24

0985-1-0A

S Pipe PVC 8 INCH

LF

426.00 0008 $4.350000 $-1,853.10

0945-1-0A

S Lateral Cleanout

EACH

3.00 0009 $21.080000 $-63.24

0985-1-0A

S Pipe PVC 8 INCH

LF

626.00 0009 $4.350000 $-2,723.10

0945-1-0A

S Lateral Cleanout

EACH

1.00 0010 $21.080000 $-21.08

0985-1-0A

S Pipe PVC 8 INCH

LF

910.00 0010 $4.350000 $-3,958.50

0945-1-0A

S Lateral Cleanout

EACH

2.00 0011 $21.080000 $-42.16

0960-1-2A

S ManHole

EACH

4.00 0011 $1486.120000 $-5,944.48

0960-1-1A

S ManHole

EACH

5.00 0011 $1486.120000 $-7,430.60

0960-1-0A

S ManHole

EACH

1.00 0011 $1486.120000 $-1,486.12

0975-1-0A

S ManHole Casting Standard

EACH

11.00 0011 $286.200000 $-3,148.20

0985-1-0A

S Pipe PVC 8 INCH

LF

183.00 0011 $4.350000 $-796.05

0945-1-0A

S Lateral Cleanout

EACH

4.00 0012 $21.080000 $-84.32

0945-1-0A

S Lateral Cleanout

EACH

5.00 0013 $21.080000 $-105.40

0945-1-0A

S Lateral Cleanout

EACH

1.00 0014 $21.080000 $-21.08

0945-1-0A

S Lateral Cleanout

EACH

1.00 0015 $21.080000 $-21.08

0960-1-2A

S ManHole

EACH

1.00 0015 $1486.120000 $-1,486.12

0945-1-0A

S Lateral Cleanout

EACH

1.00 0016 $21.080000 $-21.08

0975-1-0A

S ManHole Casting Standard

EACH

8.00 0016 $286.200000 $-2,289.60

0710-1-0A

60" Hybrid I-beams 49" top flange

LF

1,864.00 0023 $308.400000 $-574,857.60

0945-1-0A

S Lateral Cleanout

EACH

1.00 0026 $21.080000 $-21.08

0945-1-0A

S Lateral Cleanout

EACH

2.00 0027 $21.080000 $-42.16

0945-1-0A

S Lateral Cleanout

EACH

1.00 0030 $21.080000 $-21.08
SUBTOT

$63.24