Report_Id:   211336   Est NO  0025

Date:01/10/2023

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 211336 Estimate Number 0025 Estimate Type PROGRESS
District Office COVINGTON (06300)  Johnson, Tyler A.

Contractor LOUISVILLE PAVING COMPANY INC ADDR SN 0 VC Code KY0035764
15415 SHELBYVILLE ROAD
LOUISVILLE , KY , 40245
Pay Period 12/03/2022  TO  12/16/2022
Date Approved 12/29/2022
Primary Proj Number DE05905362136
Project No. STP 8206 (008), STP 8206 (008)
Primary County BOONE
Name of Road MOUNT ZION ROAD (KY 536)
Description RECONSTRUCTION FROM BOONE COUNTY LINE TO KY1303.
     
     
Date Let 09/24/2021 Formal Acceptance
Date Awarded 10/06/2021 Date Work Began 12/08/2021
Date Contract Executed 11/01/2021 Open To Traffic
Date NTP Issued 11/01/2021 Actual Completion Date

Current Contract Amount

$17,082,000.00

Total to Date

Prev to Date

This Estimate

Original Amount

$17,082,000.00

Total Earnings

$7,424,826.24

$7,304,596.77

$120,229.47

Percent Complete

46.77

Stockpiled Materials

$564,259.41

$565,792.35

$-1,532.94

Funds Available

$9,092,914.35

Gross Earnings

$7,989,085.65

$7,870,389.12

$118,696.53

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$7,989,085.65

$7,870,389.12

$118,696.53

Contract Id 211336

Change Order Summary

County BOONE
Estimate Nbr 0025 Project Number STP 8206 (008), STP 8206 (008)
Contractor LOUISVILLE PAVING COMPANY INC Period 12/03/2022  TO  12/16/2022
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
 
 
 
 

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 211336

COMMONWEALTH OF KENTUCKY

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

TRANSPORTATION CABINET

Primary Project Number DE05905362136
Estimate Nbr 0025 Period 12/03/2022  TO  12/16/2022
Contractor LOUISVILLE PAVING COMPANY INC
 
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0001 PAVING
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
0940 DGA BASE 00001 TON 4,816.00 4,816.000 0.000 0.000 28.50 0.00
0945 LIME STABILIZED ROADBED 00013 SQYD 15,089.00 15,089.000 0.000 0.000 5.45 0.00
0950 LIME 00014 TON 299.00 299.000 0.000 0.000 172.00 0.00
0955 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 2,842.00 2,842.000 0.000 0.000 65.50 0.00
0960 LEVELING & WEDGING PG64-22 00190 TON 509.00 509.000 0.000 0.000 90.00 0.00
0965 CL3 ASPH BASE 1.00D PG64-22 00214 TON 5,165.00 5,165.000 0.000 0.000 69.95 0.00
0970 CL2 ASPH BASE 0.75D PG64-22 00221 TON 532.00 532.000 0.000 0.000 77.50 0.00
0975 CL2 ASPH SURF 0.38D PG64-22 00301 TON 325.00 325.000 0.000 0.000 105.00 0.00
0980 ASPHALT MATERIAL FOR TACK 00356 TON 9.00 9.000 0.000 0.000 800.00 0.00
0985 ASPHALT CURING SEAL 00358 TON 12.00 12.000 0.000 0.000 700.00 0.00
0990 ASPHALT CURING SEAL 00358 TON 15.00 15.000 0.000 0.000 700.00 0.00
0995 CL3 ASPH SURF 0.38B PG64-22 00388 TON 1,443.00 1,443.000 0.000 0.000 85.00 0.00
1000 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 70.00 70.000 0.000 0.000 75.99 0.00
1005 ASPHALT PAVE MILLING & TEXTURING 02677 TON 81.00 81.000 0.000 0.000 50.00 0.00
1010 SAND FOR BLOTTER 02702 TON 75.00 75.000 0.000 0.000 30.00 0.00
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0002 ROADWAY
1015 CRUSHED AGGREGATE SIZE NO 2 00078 TON 788.00 788.000 238.260 238.260 28.00 6,671.28
1020 INSPECT & CERTIFY EDGE DRAIN SYSTEM (BOONE COUNTY) 01015 LS 1.00 1.000 0.000 0.000 3,000.00 0.00
1025 STANDARD CURB AND GUTTER 01810 LF 3,625.00 3,625.000 0.000 0.000 22.06 0.00
1030 ISLAND CURB AND GUTTER 01825 LF 490.00 490.000 0.000 0.000 20.74 0.00
1035 STANDARD HEADER CURB 01875 LF 27.00 27.000 0.000 0.000 59.23 0.00
1040 STANDARD BARRIER MEDIAN TYPE 4 01921 SQYD 273.00 273.000 0.000 0.000 88.60 0.00
1045 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 8.00 8.000 0.000 0.000 12.00 0.00
1050 DELINEATOR FOR BARRIER - WHITE 01984 EACH 10.00 10.000 0.000 0.000 12.00 0.00
1055 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 5.00 5.000 0.000 0.000 12.00 0.00
1060 CURB TO BARRIER WALL TRANS 02001 EACH 1.00 1.000 0.000 0.000 8,439.17 0.00
1065 BARRICADE-TYPE III 02014 EACH 2.00 2.000 0.000 0.000 150.00 0.00
1070 TEMP DITCH 02159 LF 1,568.00 1,568.000 0.000 0.000 2.00 0.00
1075 CLEAN TEMP DITCH 02160 LF 784.00 784.000 0.000 0.000 0.01 0.00
1080 EMBANKMENT IN PLACE 02230 CUYD 46,581.00 46,581.000 1,416.000 27,751.000 29,167.000 10.25 14,514.00 298,961.75
1085 WATER 02242 MGAL 50.00 50.000 0.000 0.000 0.01 0.00
1090 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 2,863.50 2,863.500 62.500 62.500 29.85 1,865.62
1095 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 0.000 0.000 60.00 0.00
1100 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 2.00 2.000 0.000 0.000 850.00 0.00
1105 REMOVE GUARDRAIL 02381 LF 2,949.00 2,949.000 0.000 0.000 1.80 0.00
1110 GUARDRAIL CONNECTOR TO BRIDGE END TY A-1 02387 EACH 1.00 1.000 0.000 0.000 685.00 0.00
1115 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 0.000 0.000 2,800.00 0.00
1120 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 6.00 6.000 0.000 0.000 120.00 0.00
1125 WITNESS POST 02432 EACH 10.00 10.000 0.000 0.000 90.00 0.00
1130 CHANNEL LINING CLASS II 02483 TON 329.00 329.000 0.000 0.000 50.00 0.00
1135 CLEARING AND GRUBBING (BOONE COUNTY) 02545 LS 1.00 1.000 0.000 0.000 65,000.00 0.00
1140 TEMPORARY SIGNS 02562 SQFT 433.00 433.000 175.000 175.000 8.00 1,400.00
1145 EDGE KEY 02585 LF 19.20 19.200 0.000 0.000 25.00 0.00
1150 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 1,900.00 1,900.000 0.000 0.000 2.30 0.00
1155 MAINTAIN & CONTROL TRAFFIC (BOONE COUNTY) 02650 LS 1.00 1.000 0.000 0.000 100,000.00 0.00
1160 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 0.000 0.000 19,500.00 0.00
1165 MOBILIZATION FOR MILL & TEXT (BOONE COUNTY) 02676 LS 1.00 1.000 0.000 0.000 4,500.00 0.00
1170 TEMP SILT FENCE 02701 LF 1,568.00 1,568.000 724.500 724.500 2.50 1,811.25
1175 SILT TRAP TYPE A 02703 EACH 20.00 20.000 0.000 0.000 400.00 0.00
1180 SILT TRAP TYPE B 02704 EACH 20.00 20.000 0.000 0.000 200.00 0.00
1185 SILT TRAP TYPE C 02705 EACH 20.00 20.000 3.000 3.000 250.00 750.00
1190 CLEAN SILT TRAP TYPE A 02706 EACH 40.00 40.000 0.000 0.000 1.00 0.00
1195 CLEAN SILT TRAP TYPE B 02707 EACH 40.00 40.000 0.000 0.000 1.00 0.00
1200 CLEAN SILT TRAP TYPE C 02708 EACH 40.00 40.000 3.000 3.000 1.00 3.00
1205 SIDEWALK-4 IN CONCRETE 02720 SQYD 182.00 182.000 0.000 0.000 52.76 0.00
1210 STAKING (BOONE COUNTY) 02726 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
1215 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 4,350.00 0.00
1220 EROSION CONTROL BLANKET 05950 SQYD 2,775.00 2,775.000 0.000 0.000 1.65 0.00
1225 TEMP MULCH 05952 SQYD 64,500.00 64,500.000 9,680.000 12,100.000 21,780.000 0.21 2,032.80 4,573.80
1230 TEMP SEEDING AND PROTECTION 05953 SQYD 48,370.00 48,370.000 6,196.550 6,196.550 0.22 1,363.24
1235 INITIAL FERTILIZER 05963 TON 2.20 2.200 0.180 0.180 950.00 171.00
1240 MAINTENANCE FERTILIZER 05964 TON 3.70 3.700 0.000 0.000 950.00 0.00
1245 SEEDING AND PROTECTION 05985 SQYD 67,200.00 67,200.000 3,082.650 3,082.650 0.39 1,202.23
1250 SODDING 05990 SQYD 4,292.00 4,292.000 0.000 0.000 6.50 0.00
1255 AGRICULTURAL LIMESTONE 05992 TON 60.00 60.000 0.000 0.000 95.00 0.00
1260 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 123.69 123.690 0.000 0.000 22.00 0.00
1265 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 70.09 70.090 0.000 0.000 24.00 0.00
1270 STEEL POST TYPE 1 06410 LF 214.30 214.300 0.000 0.000 18.00 0.00
1275 STEEL POST TYPE 2 06411 LF 20.00 20.000 0.000 0.000 18.00 0.00
1280 CLASS A CONCRETE FOR SIGNS 06490 CUYD 2.30 2.300 0.000 0.000 500.00 0.00
1285 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 8,505.00 8,505.000 0.000 0.000 0.23 0.00
1290 PAVE STRIPING-THERMO-6 IN W 06542 LF 3,049.00 3,049.000 0.000 0.000 1.35 0.00
1295 PAVE STRIPING-THERMO-6 IN Y 06543 LF 7,472.00 7,472.000 0.000 0.000 1.35 0.00
1300 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 55.00 55.000 0.000 0.000 6.00 0.00
1305 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 96.00 96.000 0.000 0.000 10.00 0.00
1310 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 5,092.00 5,092.000 0.000 0.000 3.00 0.00
1315 PAVE MARKING-THERMO CURV ARROW 06574 EACH 17.00 17.000 0.000 0.000 120.00 0.00
1320 PAVE MARKING-THERMO COMB ARROW 06575 EACH 3.00 3.000 0.000 0.000 140.00 0.00
1325 PAVE MARKING-THERMO ONLY 06576 EACH 1.00 1.000 0.000 0.000 300.00 0.00
1330 CRASH CUSHION TY VI CLASS B TL3 08902 EACH 1.00 1.000 0.000 0.000 32,000.00 0.00
1335 FUEL ADJUSTMENT 10020NS DOLL 34,317.00 34,317.000 3,761.500 3,761.500 1.00 3,761.50
1340 ASPHALT ADJUSTMENT 10030NS DOLL 26,700.00 26,700.000 0.000 0.000 1.00 0.00
1345 JOINT ADHESIVE 20071EC LF 7,650.00 7,650.000 0.000 0.000 0.50 0.00
1350 PAVE MARK TEMP PAINT LINE ARROW 20100ES842 EACH 8.00 8.000 0.000 0.000 75.00 0.00
1355 OBJECT MARKER TY 3 20191ED EACH 3.00 3.000 0.000 0.000 50.00 0.00
1360 SAWCUT PAVEMENT 20550ND LF 1,002.00 1,002.000 0.000 0.000 2.75 0.00
1365 LONGITUDINAL EDGE KEY 21289ED LF 977.00 977.000 0.000 0.000 5.00 0.00
1370 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 77.00 77.000 0.000 0.000 6.00 0.00
1375 GMSS TYPE D 21596ND EACH 9.00 9.000 0.000 0.000 850.00 0.00
1380 WATER BLASTING EXISTING STRIPE 22664EN LF 433.00 433.000 0.000 0.000 3.00 0.00
1385 CONC MEDIAN BARRIER TY 9T 23007EN LF 800.00 800.000 0.000 0.000 35.00 0.00
1390 PAVE MARK TEMP PAINT STOP BAR-24 IN 23010EN LF 96.00 96.000 0.000 0.000 5.00 0.00
1395 DETECTABLE WARNINGS 23158ES505 SQFT 262.00 262.000 0.000 0.000 38.38 0.00
1400 INLAID PAVEMENT MARKER 24489EC EACH 192.00 192.000 0.000 0.000 30.00 0.00
1405 R/W MONUMENT TYPE 3 24540 EACH 4.00 4.000 0.000 0.000 120.00 0.00
1410 BARCODE SIGN INVENTORY 24631EC EACH 32.00 32.000 0.000 0.000 15.00 0.00
1415 PAVE MARK THERMO CHEVRON 24679ED SQFT 1,575.00 1,575.000 0.000 0.000 6.00 0.00
1420 PAVE MARKING-THERMO DOTTED LANE EXTEN 24683ED LF 526.00 526.000 0.000 0.000 7.00 0.00
1425 PIPELINE INSPECTION 24814EC LF 862.00 862.000 0.000 0.000 2.05 0.00
1430 THRIE BEAM GUARDRAIL TRANSITION TL-3 25078ED EACH 2.00 2.000 0.000 0.000 2,850.00 0.00
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0003 DRAINAGE
1435 STORM SEWER PIPE-15 IN 00521 LF 754.00 754.000 20.000 20.000 74.00 1,480.00
1440 STORM SEWER PIPE-18 IN 00522 LF 69.00 69.000 225.000 225.000 76.00 17,100.00
1445 STORM SEWER PIPE-24 IN 00524 LF 39.00 39.000 0.000 0.000 200.00 0.00
1450 PERFORATED PIPE-4 IN 01000 LF 3,564.00 3,564.000 0.000 0.000 7.50 0.00
1455 NON-PERFORATED PIPE-4 IN 01010 LF 66.00 66.000 0.000 0.000 16.00 0.00
1460 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 0.000 0.000 675.00 0.00
1465 PERF PIPE HEADWALL TY 3-4 IN 01028 EACH 1.00 1.000 0.000 0.000 700.00 0.00
1470 PIPE CULVERT HEADWALL-15 IN 01202 EACH 5.00 5.000 1.000 1.000 2,600.00 2,600.00
1475 PIPE CULVERT HEADWALL-18 IN 01204 EACH 2.00 2.000 1.000 1.000 2,800.00 2,800.00
1480 CURB BOX INLET TYPE A 01456 EACH 16.00 16.000 0.000 0.000 6,800.00 0.00
1485 CURB BOX INLET TYPE A MOD 01459 EACH 1.00 1.000 0.000 0.000 9,000.00 0.00
1490 DROP BOX INLET TYPE 1 01490 EACH 4.00 4.000 0.000 0.000 6,500.00 0.00
1495 DROP BOX INLET TYPE 13G 01559 EACH 3.00 3.000 0.000 0.000 5,400.00 0.00
1500 CAP DROP BOX INLET 01584 EACH 3.00 3.000 0.000 0.000 3,000.00 0.00
1505 JUNCTION BOX-15 IN 01641 EACH 1.00 1.000 0.000 0.000 2,800.00 0.00
1510 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 29.00 29.000 0.000 0.000 275.00 0.00
1515 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 2,331.00 2,331.000 0.000 0.000 2.00 0.00
1520 CONCRETE-CLASS A 08100 CUYD 3.00 3.000 0.000 0.000 2,500.00 0.00
1525 CORED HOLE DRAINAGE BOX CON- 18 IN 21541NN EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
1530 CORED HOLE DRAINAGE BOX CON 23610NC EACH 1.00 1.000 0.000 0.000 275.00 0.00
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0004 BRIDGE - #28186 OVER NORFOLK SOUTHERN RAILWAY
1535 STRUCTURE GRANULAR BACKFILL 02231 CUYD 148.20 148.200 0.000 0.000 65.00 0.00
1540 REMOVE CONCRETE MASONRY 02403 CUYD 53.00 53.000 0.000 0.000 1,004.00 0.00
1545 ARMORED EDGE FOR CONCRETE 03299 LF 48.50 48.500 0.000 0.000 84.00 0.00
1550 REINF CONC SLOPE WALL-6 IN 08016 SQYD 328.00 328.000 0.000 0.000 190.00 0.00
1555 TEST PILES 08033 LF 79.00 79.000 0.000 0.000 92.45 0.00
1560 PILES-STEEL HP12X53 08046 LF 288.00 288.000 0.000 0.000 92.45 0.00
1565 PILE POINTS-12 IN 08094 EACH 10.00 10.000 0.000 0.000 141.00 0.00
1570 CONCRETE-CLASS A 08100 CUYD 79.10 79.100 0.000 0.000 1,084.39 0.00
1575 CONCRETE-CLASS AA 08104 CUYD 222.30 222.300 0.000 0.000 880.00 0.00
1580 STEEL REINFORCEMENT 08150 LB 20,386.00 20,386.000 0.000 0.000 1.32 0.00
1585 STEEL REINFORCEMENT-EPOXY COATED 08151 LB 57,824.00 57,824.000 0.000 0.000 1.35 0.00
1590 PRECAST PC BOX BEAM SB42 08672 LF 643.00 643.000 0.000 0.000 453.65 0.00
1595 BRIDGE CHAIN LINK FENCE-7 FT 08709 LF 436.20 436.200 0.000 0.000 257.46 0.00
1600 DRILLED SHAFT-ROCK 48 IN 20637ED LF 40.00 40.000 0.000 0.000 1,631.00 0.00
1605 ROCK SOUNDINGS 20745ED LF 90.00 90.000 0.000 0.000 56.00 0.00
1610 ROCK CORINGS 20746ED LF 88.00 88.000 0.000 0.000 91.00 0.00
1615 DRILLED SHAFT-54 IN-COMMON 22417EN LF 45.00 45.000 0.000 0.000 1,356.00 0.00
1620 CONCRETE SEALING 23378EC SQFT 10,662.00 10,662.000 0.000 0.000 2.50 0.00
1625 BICYCLE RAIL 23849EC LF 218.10 218.100 0.000 0.000 2.15 0.00
1630 RAIL SYSTEM SINGLE SLOPE - 36 IN 25027ED LF 218.10 218.100 0.000 0.000 177.00 0.00
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0005 SIGNALS
1635 CONDUIT-1 IN 04792 LF 10.00 10.000 0.000 0.000 8.40 0.00
1640 ELECTRICAL JUNCTION BOX TYPE B 04811 EACH 2.00 2.000 0.000 0.000 645.00 0.00
1645 TRENCHING AND BACKFILLING 04820 LF 132.00 132.000 0.000 0.000 10.50 0.00
1650 LOOP WIRE 04830 LF 950.00 950.000 0.000 0.000 1.55 0.00
1655 CABLE-NO. 14/5C 04844 LF 1,520.00 1,520.000 0.000 0.000 2.20 0.00
1660 CABLE-NO. 14/7C 04845 LF 108.00 108.000 0.000 0.000 2.45 0.00
1665 CABLE-NO. 14/1 PAIR 04850 LF 1,022.00 1,022.000 0.000 0.000 2.35 0.00
1670 MESSENGER-10800 LB 04885 LF 361.00 361.000 0.000 0.000 2.05 0.00
1675 LOOP SAW SLOT AND FILL 04895 LF 358.00 358.000 0.000 0.000 10.75 0.00
1680 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 0.000 0.000 1,075.00 0.00
1685 TEMP RELOCATION OF SIGNAL HEAD 04953 EACH 7.00 7.000 0.000 0.000 150.00 0.00
1690 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 2.00 2.000 0.000 0.000 290.00 0.00
1695 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 5.00 5.000 0.000 0.000 675.00 0.00
1700 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 2.00 2.000 0.000 0.000 730.00 0.00
1705 INSTALL COORDINATING UNIT 20390NS835 EACH 1.00 1.000 0.000 0.000 230.00 0.00
1710 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 2.00 2.000 0.000 0.000 175.00 0.00
1715 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 17.20 17.200 0.000 0.000 1,000.00 0.00
1720 INSTALL PEDESTAL POST 23235EC EACH 2.00 2.000 0.000 0.000 1,155.00 0.00
1725 PVC CONDUIT-1 1/4 IN-SCHEDULE 80 24900EC LF 112.00 112.000 0.000 0.000 5.50 0.00
1730 PVC CONDUIT-2 IN-SCHEDULE 80 24901EC LF 40.00 40.000 0.000 0.000 7.25 0.00
1735 INSTALL SIGNAL CONTROLLER-TY ATC 24908EC EACH 1.00 1.000 0.000 0.000 3,405.00 0.00
1740 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 0.000 0.000 5,000.00 0.00
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0006 UTILITY
1745 W FIRE HYDRANT RELOCATE 14020 EACH 1.00 1.000 0.000 0.000 3,800.00 0.00
1750 W PIPE DUCTILE IRON 08 INCH 14037 LF 320.00 320.000 0.000 0.000 88.00 0.00
1755 W TIE-IN 08 INCH 14095 EACH 1.00 1.000 0.000 0.000 3,000.00 0.00
1760 W VALVE 08 INCH 14106 EACH 1.00 1.000 1.000 1.000 2,200.00 2,200.00
1765 S ENCASEMENT STEEL BORED RANGE 6 15019 LF 248.00 248.000 250.000 250.000 975.00 243,750.00
1770 S ENCASEMENT STEEL OPEN CUT RANGE 4 15023 LF 105.00 105.000 0.000 0.000 485.00 0.00
1775 S FORCE MAIN AIR RLS/VAC VLV 02 IN 15026 EACH 2.00 2.000 0.000 0.000 24,250.00 0.00
1785 S LATERAL SHORT SIDE 06 INCH 15090 EACH 2.00 2.000 0.000 0.000 1,200.00 0.00
1790 S MANHOLE 15092 EACH 1.00 1.000 0.000 0.000 3,400.00 0.00
1795 S MANHOLE ABANDON/REMOVE 15093 EACH 1.00 1.000 0.000 0.000 1,000.00 0.00
1800 S PIPE PVC 08 INCH 15112 LF 8.00 8.000 0.000 0.000 68.00 0.00
1805 S LINE MARKER 15123 EACH 7.00 7.000 0.000 0.000 106.00 0.00
1810 S ENCASEMENT SPECIAL INST 15500 LF 1.00 1.000 0.000 0.000 472.00 0.00
1815 ROCK EXCAVATION 40027 CUYD 100.00 100.000 100.000 100.000 100.00 10,000.00
1830 S FORCE MAIN DCTL IRON RSTRND 18 IN (REVISED 9-22-2021) 15142 LF 2,004.00 2,004.000 2,050.000 2,050.000 250.00 512,500.00
Project DE00805362136 Fed/State Project Number STP 8206 (008) Category 0009 MOBILIZATION & DEMOBILIZATION
1820 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 395,000.01 395,000.01
1825 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 120,821.48 0.00

SUBTOT

$16,546.80

$1,509,964.68

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

1590-1-0I

PRECAST PC BOX BEAM SB42

LF

643.00 0009 $294.124560 $189,122.09

1750-1-0I

W PIPE DUCTILE IRON 08 INCH

LF

320.00 0010 $31.312360 $10,019.95

1745-1-0I

W FIRE HYDRANT RELOCATE

EACH

1.00 0011 $2850.000000 $2,850.00

1750-2-0I

W PIPE DUCTILE IRON 08 INCH INCIDENTAL

LF

320.00 0011 $14.650340 $4,688.10

1760-1-0I

W VALVE 08 INCH

EACH

1.00 0011 $1650.000000 $1,650.00

1830-1-0I

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

2,004.00 0017 $171.563370 $343,812.99

1830-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

592.00 0017 $171.563370 $-101,565.51

1830-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

666.00 0018 $171.563370 $-114,261.20

1830-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

738.00 0020 $171.563370 $-126,613.77

1760-1-0A

W VALVE 08 INCH

EACH

1.00 0021 $1650.000000 $-1,650.00

1830-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

8.00 0023 $171.563370 $-1,372.51
SUBTOT

$206,680.14

 

 

 

Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0001 PAVING
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
0005 DGA BASE 00001 TON 12,203.00 12,203.000 190.540 5,766.640 5,957.180 28.50 5,430.39 169,779.63
0010 LIME STABILIZED ROADBED 00013 SQYD 32,171.00 32,171.000 15,000.000 15,000.000 5.45 81,750.00
0015 LIME 00014 TON 1,097.00 1,097.000 295.710 295.710 172.00 50,862.12
0020 DRAINAGE BLANKET-TYPE II-ASPH 00018 TON 6,335.00 6,335.000 2,422.730 2,422.730 65.50 158,688.81
0025 TRAFFIC BOUND BASE 00020 TON 318.00 318.000 202.610 202.610 28.50 5,774.38
0030 ASPHALT SEAL AGGREGATE 00100 TON 13.00 13.000 0.000 0.000 90.00 0.00
0035 ASPHALT SEAL COAT 00103 TON 1.50 1.500 0.000 0.000 1,000.00 0.00
0040 LEVELING & WEDGING PG64-22 00190 TON 119.00 119.000 0.000 0.000 90.00 0.00
0045 CL3 ASPH BASE 1.00D PG64-22 00214 TON 10,488.00 10,488.000 298.380 3,699.130 3,997.510 69.95 20,871.68 279,625.82
0050 CL3 ASPH BASE 1.00D PG76-22 00216 TON 2,561.00 2,561.000 568.150 568.150 82.00 46,588.30
0055 CL2 ASPH BASE 0.75D PG64-22 00221 TON 916.00 916.000 282.890 282.890 77.50 21,923.97
0060 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,164.00 1,164.000 419.690 419.690 105.00 44,067.45
0065 ASPHALT MATERIAL FOR TACK 00356 TON 21.00 21.000 4.230 4.230 800.00 3,384.00
0070 ASPHALT CURING SEAL 00358 TON 26.00 26.000 11.700 11.700 700.00 8,190.00
0075 ASPHALT CURING SEAL 00358 TON 32.00 32.000 0.000 0.000 700.00 0.00
0080 CL3 ASPH SURF 0.38B PG76-22 00387 TON 1,280.00 1,280.000 0.000 0.000 98.00 0.00
0085 CL3 ASPH SURF 0.38B PG64-22 00388 TON 1,087.00 1,087.000 0.000 0.000 85.00 0.00
0090 JPC PAVEMENT-12 IN 02070 SQYD 952.00 952.000 0.000 0.000 110.99 0.00
0095 JPC PAVEMENT-8 IN 02084 SQYD 802.00 802.000 0.000 0.000 81.68 0.00
0100 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 635.00 635.000 0.000 0.000 75.99 0.00
0105 SAND FOR BLOTTER 02702 TON 161.00 161.000 143.980 143.980 30.00 4,319.40
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0002 ROADWAY
0115 CRUSHED AGGREGATE SIZE NO 2 00078 TON 4,503.00 4,503.000 503.520 503.520 28.00 14,098.56
0120 INSPECT & CERTIFY EDGE DRAIN SYSTEM (KENTON COUNTY) 01015 LS 1.00 1.000 0.000 0.000 3,000.00 0.00
0125 REMOVE PIPE 01310 LF 27.00 27.000 0.000 0.000 20.00 0.00
0130 STANDARD CURB AND GUTTER 01810 LF 8,584.00 8,584.000 255.000 6,608.930 6,863.930 22.06 5,625.30 151,418.29
0135 ISLAND CURB AND GUTTER 01825 LF 8,449.00 8,449.000 175.000 772.670 947.670 20.74 3,629.50 19,654.67
0140 STANDARD INTEGRAL CURB 01830 LF 680.00 680.000 0.000 0.000 18.19 0.00
0145 STANDARD HEADER CURB 01875 LF 472.00 472.000 0.000 0.000 59.23 0.00
0150 ISLAND HEADER CURB TYPE 2 01891 LF 415.00 415.000 0.000 0.000 32.56 0.00
0155 DELINEATOR FOR GUARDRAIL MONO DIRECTIONAL WHITE 01982 EACH 15.00 15.000 28.000 28.000 12.00 336.00
0160 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 55.00 55.000 8.000 8.000 12.00 96.00
0165 BARRICADE-TYPE III 02014 EACH 10.00 10.000 0.000 0.000 150.00 0.00
0170 REMOVE PAVEMENT 02091 SQYD 1,255.00 1,255.000 0.000 0.000 8.00 0.00
0175 TEMP DITCH 02159 LF 2,052.00 2,052.000 953.000 953.000 2.00 1,906.00
0180 CLEAN TEMP DITCH 02160 LF 1,026.00 1,026.000 0.000 0.000 0.01 0.00
0185 GRANULAR EMBANKMENT 02223 CUYD 834.00 834.000 0.000 0.000 50.00 0.00
0190 EMBANKMENT IN PLACE 02230 CUYD 204,295.00 204,295.000 2,184.000 135,956.250 138,140.250 10.25 22,386.00 1,415,937.56
0195 WATER 02242 MGAL 200.00 200.000 0.000 0.000 0.01 0.00
0200 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,986.50 1,986.500 691.500 691.500 29.85 20,641.27
0205 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 6.00 6.000 2.000 2.000 60.00 120.00
0210 GUARDRAIL END TREATMENT TYPE 1 02367 EACH 2.00 2.000 0.000 0.000 3,100.00 0.00
0215 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 6.00 6.000 0.000 0.000 850.00 0.00
0220 REMOVE GUARDRAIL 02381 LF 700.00 700.000 609.500 609.500 1.80 1,097.10
0225 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 6.00 6.000 3.000 3.000 2,800.00 8,400.00
0230 TEMP GUARDRAIL 02397 LF 2,362.50 2,362.500 1,152.000 1,152.000 9.50 10,944.00
0235 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 38.00 38.000 0.000 0.000 120.00 0.00
0240 WITNESS POST 02432 EACH 54.00 54.000 0.000 0.000 90.00 0.00
0245 CHANNEL LINING CLASS IA 02482 TON 140.00 140.000 0.000 0.000 150.00 0.00
0250 CHANNEL LINING CLASS II 02483 TON 415.00 415.000 96.420 241.320 337.740 50.00 4,821.00 16,887.00
0255 CHANNEL LINING CLASS III 02484 TON 1,363.00 1,363.000 697.710 697.710 50.00 34,885.50
0260 CLEARING AND GRUBBING (KENTON COUNTY) 02545 LS 1.00 1.000 0.900 0.900 185,000.00 166,500.00
0265 TEMPORARY SIGNS 02562 SQFT 567.00 567.000 216.820 216.820 8.00 1,734.56
0270 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 8,750.00 8,750.000 1,721.490 1,721.490 2.30 3,959.42
0275 MAINTAIN & CONTROL TRAFFIC (KENTON COUNTY) 02650 LS 1.00 1.000 0.200 0.200 185,000.00 37,000.00
0280 DIVERSIONS (BY-PASS DETOURS) (KENTON COUNTY-3 LOCATIONS) 02651 LS 1.00 1.000 0.330 0.330 65,000.00 21,450.00
0285 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 1.00 1.000 2.000 2.000 19,500.00 39,000.00
0290 PRECAST VEHICLE STOP 02673 LF 145.00 145.000 0.000 0.000 50.00 0.00
0295 TEMP SILT FENCE 02701 LF 2,052.00 2,052.000 994.000 4,622.860 5,616.860 2.50 2,485.00 14,042.15
0300 SILT TRAP TYPE A 02703 EACH 26.00 26.000 0.000 0.000 400.00 0.00
0305 SILT TRAP TYPE B 02704 EACH 26.00 26.000 4.000 23.000 27.000 200.00 800.00 5,400.00
0310 SILT TRAP TYPE C 02705 EACH 26.00 26.000 1.000 41.000 42.000 250.00 250.00 10,500.00
0315 CLEAN SILT TRAP TYPE A 02706 EACH 52.00 52.000 0.000 0.000 1.00 0.00
0320 CLEAN SILT TRAP TYPE B 02707 EACH 52.00 52.000 2.000 2.000 1.00 2.00
0325 CLEAN SILT TRAP TYPE C 02708 EACH 52.00 52.000 0.000 0.000 1.00 0.00
0330 SIDEWALK-4 IN CONCRETE 02720 SQYD 802.00 802.000 0.000 0.000 52.76 0.00
0335 STAKING (KENTON COUNTY) 02726 LS 1.00 1.000 0.100 0.100 100,000.00 10,000.00
0340 REMOVE STRUCTURE (KENTON COUNTY - ALL 6 PARCELS) 02731 LS 1.00 1.000 1.000 1.000 94,900.00 94,900.00
0345 ARROW PANEL 02775 EACH 1.00 1.000 0.000 0.000 4,350.00 0.00
0350 EROSION CONTROL BLANKET 05950 SQYD 6,011.00 6,011.000 400.000 191.380 591.380 1.65 660.00 975.77
0355 TEMP MULCH 05952 SQYD 84,443.00 84,443.000 9,680.000 39,887.810 49,567.810 0.21 2,032.80 10,409.24
0360 TEMP SEEDING AND PROTECTION 05953 SQYD 63,337.00 63,337.000 6,353.960 6,353.960 0.22 1,397.87
0365 INITIAL FERTILIZER 05963 TON 3.00 3.000 0.820 0.820 950.00 779.00
0370 MAINTENANCE FERTILIZER 05964 TON 4.90 4.900 0.000 0.000 950.00 0.00
0375 SEEDING AND PROTECTION 05985 SQYD 87,995.00 87,995.000 14,643.650 14,643.650 0.39 5,711.02
0380 SODDING 05990 SQYD 12,316.00 12,316.000 0.000 0.000 6.50 0.00
0385 AGRICULTURAL LIMESTONE 05992 TON 79.00 79.000 0.000 0.000 95.00 0.00
0390 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 513.38 513.380 0.000 0.000 22.00 0.00
0395 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 134.00 134.000 0.000 0.000 24.00 0.00
0400 STEEL POST TYPE 1 06410 LF 909.37 909.370 0.000 0.000 18.00 0.00
0405 STEEL POST TYPE 2 06411 LF 22.00 22.000 0.000 0.000 18.00 0.00
0410 CLASS A CONCRETE FOR SIGNS 06490 CUYD 19.95 19.950 0.000 0.000 500.00 0.00
0415 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 46,695.00 46,695.000 7,071.000 7,071.000 0.23 1,626.33
0420 PAVE STRIPING-THERMO-6 IN W 06542 LF 5,276.00 5,276.000 0.000 0.000 1.35 0.00
0425 PAVE STRIPING-THERMO-6 IN Y 06543 LF 11,116.00 11,116.000 0.000 0.000 1.35 0.00
0430 PAVE MARKING-THERMO X-WALK-12 IN 06566 LF 389.00 389.000 0.000 0.000 6.00 0.00
0435 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 14.00 14.000 0.000 0.000 10.00 0.00
0440 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 3,103.00 3,103.000 0.000 0.000 3.00 0.00
0445 PAVE MARKING-THERMO STR ARROW 06573 EACH 6.00 6.000 0.000 0.000 100.00 0.00
0450 PAVE MARKING-THERMO CURV ARROW 06574 EACH 1.00 1.000 0.000 0.000 120.00 0.00
0455 PAVE MARKING-THERMO COMB ARROW 06575 EACH 8.00 8.000 0.000 0.000 140.00 0.00
0460 PAVE MARKING-THERMO MERGE ARROW 06578 EACH 3.00 3.000 0.000 0.000 300.00 0.00
0465 CRASH CUSHION TY VI CLASS BT TL2 08901 EACH 2.00 2.000 0.000 0.000 6,000.00 0.00
0470 FUEL ADJUSTMENT 10020NS DOLL 44,937.00 44,937.000 61,526.920 61,526.920 1.00 61,526.92
0475 ASPHALT ADJUSTMENT 10030NS DOLL 34,946.00 34,946.000 0.000 0.000 1.00 0.00
0480 JOINT ADHESIVE 20071EC LF 10,010.00 10,010.000 0.000 0.000 0.50 0.00
0485 PAVE MARK TEMP PAINT LINE ARROW 20100ES842 EACH 2.00 2.000 0.000 0.000 75.00 0.00
0490 OBJECT MARKER TY 3 20191ED EACH 4.00 4.000 0.000 0.000 50.00 0.00
0495 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 44.00 44.000 0.000 0.000 6.00 0.00
0500 GMSS TYPE D 21596ND EACH 80.00 80.000 0.000 0.000 850.00 0.00
0505 PAVE MARKING-THERMO YIELD BAR-36 IN 22520EN LF 174.00 174.000 0.000 0.000 22.50 0.00
0510 WATER BLASTING EXISTING STRIPE 22664EN LF 567.00 567.000 0.000 0.000 3.00 0.00
0515 PAVEMENT MARKING-THERMO LETTERS 22692NS714 EACH 60.00 60.000 0.000 0.000 125.00 0.00
0520 DETECTABLE WARNINGS 23158ES505 SQFT 855.00 855.000 0.000 0.000 38.38 0.00
0525 TURF REINFORCEMENT MAT 1 23274EN11F SQYD 257.00 257.000 0.000 0.000 10.50 0.00
0530 STAMPED CONCRETE 23379EC SQYD 952.00 952.000 0.000 0.000 99.06 0.00
0535 DRAIN POND (KENTON COUNTY) 23649EC LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0540 ROUNDABOUT ARROW 24115EC EACH 16.00 16.000 0.000 0.000 750.00 0.00
0545 INLAID PAVEMENT MARKER 24489EC EACH 140.00 140.000 0.000 0.000 30.00 0.00
0550 R/W MONUMENT TYPE 3 24540 EACH 16.00 16.000 0.000 0.000 120.00 0.00
0555 BARCODE SIGN INVENTORY 24631EC EACH 140.00 140.000 0.000 0.000 15.00 0.00
0560 PAVE MARKING-THERMO DOTTED LANE EXTEN 24683ED LF 316.00 316.000 0.000 0.000 7.00 0.00
0565 PIPELINE INSPECTION 24814EC LF 3,498.00 3,498.000 0.000 0.000 2.05 0.00
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0003 DRAINAGE
0570 ENTRANCE PIPE-18 IN 00441 LF 496.00 496.000 0.000 0.000 70.00 0.00
0575 ENTRANCE PIPE-24 IN 00443 LF 50.00 50.000 0.000 0.000 88.00 0.00
0580 CULVERT PIPE-30 IN 00466 LF 177.00 177.000 160.000 160.000 125.00 20,000.00
0585 STORM SEWER PIPE-15 IN 00521 LF 958.00 958.000 317.000 317.000 74.00 23,458.00
0590 STORM SEWER PIPE-18 IN 00522 LF 1,926.00 1,926.000 91.000 1,083.000 1,174.000 76.00 6,916.00 89,224.00
0595 PERFORATED PIPE-4 IN 01000 LF 8,139.00 8,139.000 4,078.000 4,078.000 7.50 30,585.00
0600 NON-PERFORATED PIPE-4 IN 01010 LF 80.00 80.000 0.000 0.000 16.00 0.00
0605 PERF PIPE HEADWALL TY 1-4 IN 01020 EACH 2.00 2.000 0.000 0.000 675.00 0.00
0610 PERF PIPE HEADWALL TY 2-4 IN 01024 EACH 1.00 1.000 0.000 0.000 700.00 0.00
0615 PERF PIPE HEADWALL TY 4-4 IN 01032 EACH 1.00 1.000 1.000 1.000 7,000.00 7,000.00
0620 PIPE CULVERT HEADWALL-15 IN 01202 EACH 2.00 2.000 2.000 2.000 2,600.00 5,200.00
0625 PIPE CULVERT HEADWALL-18 IN 01204 EACH 12.00 12.000 6.000 6.000 2,800.00 16,800.00
0630 PIPE CULVERT HEADWALL-30 IN 01210 EACH 2.00 2.000 1.000 1.000 3,400.00 3,400.00
0635 METAL END SECTION TY 3-18 IN 01391 EACH 2.00 2.000 0.000 0.000 2,400.00 0.00
0640 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 2.00 2.000 0.000 0.000 2,800.00 0.00
0645 CURB BOX INLET TYPE A 01456 EACH 34.00 34.000 17.500 17.500 6,800.00 119,000.00
0650 CURB BOX INLET TYPE A B 01457 EACH 1.00 1.000 0.000 0.000 4,500.00 0.00
0655 DROP BOX INLET TYPE 1 01490 EACH 2.00 2.000 0.000 0.000 6,500.00 0.00
0660 DROP BOX INLET TYPE 13G 01559 EACH 9.00 9.000 1.500 1.500 5,400.00 8,100.00
0665 DROP BOX INLET TYPE 13S 01568 EACH 2.00 2.000 2.000 0.000 2.000 5,600.00 11,200.00 11,200.00
0670 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 57.00 57.000 0.000 0.000 275.00 0.00
0675 MANHOLE TYPE A 01756 EACH 2.00 2.000 0.000 0.000 3,400.00 0.00
0680 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 11,827.00 11,827.000 0.000 0.000 2.00 0.00
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0004 LIGHTING
0685 POLE 40 FT MTG HT 04701 EACH 21.00 21.000 6.000 6.000 1,695.00 10,170.00
0690 BRACKET 4 FT 04720 EACH 3.00 3.000 3.000 3.000 330.00 990.00
0695 BRACKET 10 FT 04723 EACH 4.00 4.000 1.000 1.000 520.00 520.00
0700 BRACKET 15 FT 04725 EACH 14.00 14.000 2.000 2.000 590.00 1,180.00
0705 POLE BASE 04740 EACH 21.00 21.000 6.000 6.000 1,750.00 10,500.00
0710 TRANSFORMER BASE 04750 EACH 21.00 21.000 6.000 6.000 820.00 4,920.00
0715 LIGHTING CONTROL EQUIPMENT 04761 EACH 2.00 2.000 1.000 1.000 25,000.00 25,000.00
0720 FUSED CONNECTOR KIT 04780 EACH 42.00 42.000 6.000 6.000 100.00 600.00
0725 CONDUIT-3 IN 04797 LF 854.00 854.000 170.000 170.000 31.05 5,278.50
0730 TRENCHING AND BACKFILLING 04820 LF 2,710.00 2,710.000 847.000 847.000 10.25 8,681.75
0735 OPEN CUT ROADWAY 04821 LF 71.00 71.000 50.000 50.000 10.25 512.50
0740 WIRE-NO. 12 04832 LF 3,306.00 3,306.000 723.000 723.000 1.95 1,409.85
0745 ELECTRICAL JUNCTION BOX TYPE A 20391NS835 EACH 9.00 9.000 2.000 2.000 805.00 1,610.00
0750 LED LUMINAIRE 24589ED EACH 21.00 21.000 6.000 6.000 565.00 3,390.00
0755 CABLE-NO. 10/3C DUCTED 24851EC LF 2,991.00 2,991.000 790.000 790.000 5.00 3,950.00
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0005 BRIDGE - #28184 CULVERT OVER UNNAMED CREEK
0760 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 378.00 378.000 173.000 205.000 378.000 75.00 12,975.00 28,350.00
0765 FOUNDATION PREPARATION 08003 LS 1.00 1.000 0.400 0.600 1.000 9,000.00 3,600.00 9,000.00
0770 CONCRETE-CLASS A 08100 CUYD 294.00 294.000 184.500 184.500 785.00 144,832.50
0775 STEEL REINFORCEMENT 08150 LB 34,371.00 34,371.000 0.000 0.000 1.47 0.00
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0006 BRIDGE - #28185 CULVERT OVER UNNAMED CREEK
0780 STRUCTURE EXCAV-SOLID ROCK 08002 CUYD 183.00 183.000 183.000 183.000 75.00 13,725.00
0785 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 7,800.00 7,800.00
0790 CONCRETE-CLASS A 08100 CUYD 131.60 131.600 131.600 131.600 842.00 110,807.20
0795 STEEL REINFORCEMENT 08150 LB 12,649.00 12,649.000 12,649.000 12,649.000 1.54 19,479.46
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0007 UTILITY
0800 SAFELOADING 02690 CUYD 60.00 60.000 0.000 0.000 188.00 0.00
0805 W AIR RELEASE VALVE 1 INCH 14000 EACH 8.00 8.000 0.000 0.000 1,500.00 0.00
0810 W ENCASEMENT CONCRETE 14005 LF 40.00 40.000 42.000 42.000 90.00 3,780.00
0815 W FIRE HYDRANT ASSEMBLY 14019 EACH 3.00 3.000 1.000 1.000 7,000.00 7,000.00
0820 W FIRE HYDRANT RELOCATE 14020 EACH 5.00 5.000 0.000 0.000 3,800.00 0.00
0825 W METER RELOCATE 14030 EACH 19.00 19.000 0.000 0.000 900.00 0.00
0830 W METER VAULT 14031 EACH 1.00 1.000 0.000 0.000 42,535.00 0.00
0835 W PIPE DUCTILE IRON 12 INCH 14039 LF 3,250.00 3,250.000 424.000 424.000 110.00 46,640.00
0840 W PIPE DCTL IRON RSTRND JOINT 08 IN 14048 LF 30.00 30.000 132.000 132.000 102.00 13,464.00
0845 W PIPE DCTL IRON RSTRND JOINT 12 IN 14050 LF 1,100.00 1,100.000 727.000 727.000 122.50 89,057.50
0850 W STRUCTURE ABANDONMENT 14087 EACH 1.00 1.000 0.000 0.000 1,200.00 0.00
0855 W TIE-IN 08 INCH 14095 EACH 1.00 1.000 3.000 3.000 3,000.00 9,000.00
0860 W VALVE 12 INCH 14108 EACH 7.00 7.000 6.000 6.000 3,600.00 21,600.00
0865 W SERV COPPER LONG SIDE 1 IN 14145 EACH 2.00 2.000 0.000 0.000 2,000.00 0.00
0870 W SERV COPPER SHORT SIDE 1 IN 14149 EACH 17.00 17.000 0.000 0.000 1,200.00 0.00
0875 S ENCASEMENT CONCRETE 15012 LF 336.00 336.000 0.000 0.000 125.00 0.00
0880 S FORCE MAIN AIR RLS/VAC VLV 02 IN 15026 EACH 2.00 2.000 0.000 0.000 24,250.00 0.00
0890 S LINE MARKER 15123 EACH 10.00 10.000 0.000 0.000 106.00 0.00
0945 S FORCE MAIN DCTL IRON RSTRND 18 IN (REVISED 9-22-2021) 15142 LF 3,846.00 3,846.000 3,440.000 3,440.000 250.00 860,000.00
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0008 MOBILIZATION & DEMOBILIZATION
0895 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 394,999.99 394,999.99
0900 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 120,821.47 0.00
Project DE05905362136 Fed/State Project Number STP 8206 (008) Category 0009 GASLINE
0905 G SPECIAL ITEM (TEST AND RELIGHT) 16076 EACH 5.00 5.000 0.000 0.000 654.48 0.00
0910 G PIPE POLYETHYLENE/PLASTIC 08 INCH INST (REVISED 9-17-2021) 16519 LF 64.00 64.000 32.000 32.000 100.00 3,200.00
0915 G PIPE POLYETHYLENE/PLASTIC 12 INCH INST (REVISED 9-17-2021) 16521 LF 6,428.00 6,428.000 4,840.080 4,840.080 128.65 622,676.29
0920 G SERVICE LONG SIDE 1 OR 1-1/4 INCH INST 16531 EACH 5.00 5.000 5.000 5.000 1,505.96 7,529.80
0925 G VALVE POLYETHYLENE/PLASTIC 08 IN INST 16553 EACH 2.00 2.000 0.000 0.000 750.00 0.00
0930 G VALVE POLYETHYLENE/PLASTIC 12 IN INST 16555 EACH 1.00 1.000 1.000 1.000 950.00 950.00
0935 GAS UTILITY COORDINATION 20818ND LS 1.00 1.000 0.500 0.500 40,000.00 20,000.00
0940 G SERVICE SPECIAL INST (ADDED 9-17-2021) 16540 EACH 1.00 1.000 0.000 0.000 2,600.00 0.00
8001 COST PLUS WORK GAS LINE REALIGNMENT 10080NSD DOLL 0.00 0.000 0.000 0.000 1.00 0.00

SUBTOT

$103,682.67

$7,424,826.19

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0775-1-0I

STEEL REINFORCEMENT

LB

34,371.00 0007 $0.332380 $11,424.23

0795-1-0I

STEEL REINFORCEMENT

LB

12,649.00 0007 $0.858020 $10,853.09

0835-1-0I

W PIPE DUCTILE IRON 12 INCH

LF

3,250.00 0010 $44.900000 $145,925.00

0845-1-0I

W PIPE DCTL IRON RSTRND JOINT 12 IN

LF

1,100.00 0010 $41.650000 $45,815.00

0945-1-0I

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

3,846.00 0010 $93.304050 $358,847.37

0815-1-0I

W FIRE HYDRANT ASSEMBLY

EACH

3.00 0011 $3737.106000 $11,211.31

0820-1-0I

W FIRE HYDRANT RELOCATE

EACH

5.00 0011 $2850.000000 $14,250.00

0835-2-0I

W PIPE DUCTILE IRON 12 INCH INCIDENTAL

LF

3,250.00 0011 $8.060390 $26,196.26

0945-2-0I

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

3,846.00 0011 $13.018190 $50,067.95

0945-3-0I

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

3,846.00 0012 $44.172480 $169,887.35

0585-1-0I

STORM SEWER PIPE-15 IN

LF

911.00 0018 $20.628990 $18,793.00

0590-1-0I

STORM SEWER PIPE-18 IN

LF

1,432.00 0018 $16.845550 $24,122.82

0645-1-0I

CURB BOX INLET TYPE A

EACH

32.00 0018 $3554.117650 $113,731.76

0660-1-0I

DROP BOX INLET TYPE 13G

EACH

8.00 0018 $1812.600000 $14,500.80

0795-1-0A

STEEL REINFORCEMENT

LB

6,324.50 0009 $0.858020 $-5,426.54

0795-1-0A

STEEL REINFORCEMENT

LB

6,324.50 0011 $0.858020 $-5,426.55

0845-1-0A

W PIPE DCTL IRON RSTRND JOINT 12 IN

LF

31.00 0014 $41.650000 $-1,291.15

0815-1-0A

W FIRE HYDRANT ASSEMBLY

EACH

1.00 0015 $3737.106000 $-3,737.10

0835-2-0A

W PIPE DUCTILE IRON 12 INCH INCIDENTAL

LF

69.50 0015 $8.060390 $-560.20

0835-1-0A

W PIPE DUCTILE IRON 12 INCH

LF

69.50 0015 $44.900000 $-3,120.55

0845-1-0A

W PIPE DCTL IRON RSTRND JOINT 12 IN

LF

395.00 0015 $41.650000 $-16,451.75

0835-2-0A

W PIPE DUCTILE IRON 12 INCH INCIDENTAL

LF

162.00 0016 $8.060390 $-1,305.78

0835-1-0A

W PIPE DUCTILE IRON 12 INCH

LF

162.00 0016 $44.900000 $-7,273.80

0845-1-0A

W PIPE DCTL IRON RSTRND JOINT 12 IN

LF

22.00 0016 $41.650000 $-916.30

0835-2-0A

W PIPE DUCTILE IRON 12 INCH INCIDENTAL

LF

192.50 0017 $8.060390 $-1,551.62

0835-1-0A

W PIPE DUCTILE IRON 12 INCH

LF

192.50 0017 $44.900000 $-8,643.25

0845-1-0A

W PIPE DCTL IRON RSTRND JOINT 12 IN

LF

279.00 0017 $41.650000 $-11,620.35

0585-1-0A

STORM SEWER PIPE-15 IN

LF

34.00 0018 $20.628990 $-701.39

0590-1-0A

STORM SEWER PIPE-18 IN

LF

63.00 0018 $16.845550 $-1,061.27

0645-1-0A

CURB BOX INLET TYPE A

EACH

2.00 0018 $3554.117650 $-7,108.24

0945-3-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

432.00 0018 $44.172480 $-19,082.51

0945-2-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

432.00 0018 $13.018190 $-5,623.86

0945-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

432.00 0018 $93.304050 $-40,307.35

0585-1-0A

STORM SEWER PIPE-15 IN

LF

236.00 0019 $20.628990 $-4,868.44

0590-1-0A

STORM SEWER PIPE-18 IN

LF

320.00 0019 $16.845550 $-5,390.57

0645-1-0A

CURB BOX INLET TYPE A

EACH

4.00 0019 $3554.117650 $-14,216.47

0660-1-0A

DROP BOX INLET TYPE 13G

EACH

0.50 0019 $1812.600000 $-906.30

0945-3-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

828.00 0019 $44.172480 $-36,574.81

0945-2-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

828.00 0019 $13.018190 $-10,779.06

0945-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

828.00 0019 $93.304050 $-77,255.75

0590-1-0A

STORM SEWER PIPE-18 IN

LF

206.00 0020 $16.845550 $-3,470.18

0645-1-0A

CURB BOX INLET TYPE A

EACH

1.50 0020 $3554.117650 $-5,331.18

0945-3-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

722.00 0020 $44.172480 $-31,892.53

0945-2-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

722.00 0020 $13.018190 $-9,399.13

0945-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

722.00 0020 $93.304050 $-67,365.52

0945-3-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

630.00 0021 $44.172480 $-27,828.66

0945-2-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

630.00 0021 $13.018190 $-8,201.46

0945-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

630.00 0021 $93.304050 $-58,781.55

0645-1-0A

CURB BOX INLET TYPE A

EACH

7.50 0022 $3554.117650 $-26,655.88

0945-3-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

648.00 0022 $44.172480 $-28,623.77

0945-2-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

648.00 0022 $13.018190 $-8,435.79

0945-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

648.00 0022 $93.304050 $-60,461.02

0945-3-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

180.00 0023 $44.172480 $-7,951.05

0945-2-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN INC

LF

180.00 0023 $13.018190 $-2,343.27

0945-1-0A

S FORCE MAIN DCTL IRON RSTRND 18 IN

LF

180.00 0023 $93.304050 $-16,794.73

0645-1-0A

CURB BOX INLET TYPE A

EACH

0.50 0024 $3554.117650 $-1,777.06

0590-1-0A

STORM SEWER PIPE-18 IN

LF

91.00 0025 $16.845550 -1,532.94 $-1,532.94
SUBTOT

$357,579.26