Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1416 LUXA CONSTRUCTION COMPANY, INCORPORATED
Contract ID:2760
Estimate Number:0001
Pay Period End Date:03.08.2003
Contract Location:
IN BLAIREstimate Type:PROG
Contractor:
LUXA CONSTRUCTION COMPANY, INCORPORATEDDate Let:12.19.2002
925 EAST DIXON ROADDate Awarded:12.27.2002
PO BOX 105Date Contract Executed:01.15.2003
Date Notice to Proceed:01.15.2003
BLAIR NE 68008Date Work Began:02.10.2003
Phone:Date Physical Work Completed:
(402)426-2778Date Accepted:
Escrow Agent:
Surety Co:
UNITED STATES FIDELITY & GUARANTY CO.
Counties
WASHINGTON
Project Number PCT Fed State Project Number Description
21760 000  0.000 EACNH-STPB-30-7(113)  GRAD CONCPAVE CULV SEED FENCE ELEC
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$24,054.09$.00$24,054.09
$6,183,447.41Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$24,054.09$.00$24,054.09
$6,183,447.41Retainage$-240.54$.00$-240.54
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
0.39%Net Earnings$23,813.55$.00$23,813.55
Liquidated Damages$.00$.00$.00
Incentives$.00$.00$.00
Disincentives$.00$.00$.00
Other Contract Adj$.00$.00$.00
Appl of Training Adj$.00$.00$.00
Training Rates Adj$.00$.00$.00
Fuel Adj$.00$.00$.00
Bituminous Adj$.00$.00$.00
Autopay Adj$.00$.00$.00
Gasoline Adj$.00$.00$.00
Other Adj$.00$.00$.00
Price Adj$.00$.00$.00
Substandard Item Adj$.00$.00$.00
Asphalt Adj$.00$.00$.00
Diesel Fuel Adj$.00$.00$.00
Petrol Adj$.00$.00$.00
Total for Adjustments$.00$.00$.00
Payment$23,813.55$.00$23,813.55
Project ManagerDiv. Head/Dist. Eng.
Trujillo, Ray03.11.2003Lech, Marvin (Marv)03.11.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve03.12.2003
Controller Div. Processed
Burling, Laurie03.12.2003
Detailed breakdown of stockpiled materials
Total remaining for contract:0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          0030.10 38,320.851.00038,320.85
MOBILIZATION LS 1.00038,320.85
0.0000.00
0.0000.00

0002                          1009.00 78,713.761.00078,713.76
GENERAL CLEARING AND GRUBBING LS 1.00078,713.76
0.20015,742.75
0.20015,742.75

0003                          1011.00 15.62344.0005,373.28
WATER MGAL344.0005,373.28
0.0000.00
0.0000.00

0004                          1012.00 46.4731.0001,440.57
RIGHT-OF-WAY MARKERS EACH31.0001,440.57
0.0000.00
0.0000.00

0005                          1016.00 178.8071.00012,694.80
RE-ESTABLISH PROPERTY CORNER EACH71.00012,694.80
0.0000.00
0.0000.00

0006                          1030.00 4.0734,411.000140,052.77
EARTHWORK MEASURED IN EMBANKMENT CY 34,411.000140,052.77
0.0000.00
0.0000.00

0007                          1101.00 3.0546,255.000141,077.75
REMOVE PAVEMENT SY 46,255.000141,077.75
0.0000.00
0.0000.00

0008                          1101.25 2.508,500.00021,250.00
SAWING PAVEMENT LF 8,500.00021,250.00
0.0000.00
0.0000.00

0009                          1102.00 3.8114,310.00054,521.10
REMOVE ASPHALT SURFACE SY 14,310.00054,521.10
0.0000.00
0.0000.00

0010                          1103.00 5.2687.000457.62
REMOVE BRICK SURFACE SY 87.000457.62
0.0000.00
0.0000.00

0011                          1106.00 2.926,360.50018,572.66
REMOVE DRIVEWAY SY 6,360.50018,572.66
0.0000.00
0.0000.00

0012                          1107.00 2.65755.0002,000.75
REMOVE WALK SY 755.0002,000.75
0.0000.00
0.0000.00

0013                          1123.00 11.0013.000143.00
REMOVE CONCRETE DITCH LINER SY 13.000143.00
0.0000.00
0.0000.00

0014                          1701.18 19.5948.000940.32
18" DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 LF 48.000940.32
0.0000.00
0.0000.00

0015                          1701.24 23.3964.0001,496.96
24" DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 LF 64.0001,496.96
0.0000.00
0.0000.00

0016                          4093.80 12.989,802.000127,229.96
WALL MATERIALS SF 9,802.000127,229.96
0.0000.00
0.0000.00

0017                          4095.15 1.052,326.0002,442.30
COMPACTED EARTH LEVELING PAD LF 2,326.0002,442.30
0.0000.00
0.0000.00

0018                          6040.00 258.261.000258.26
REMOVE STRUCTURE EACH1.000258.26
AT STA. 40+56.01 LT. 0.0000.00
0.0000.00

0019                          8024.50 15.281,392.00021,269.76
SELECT GRANULAR BACKFILL FOR RETAINED EARTH STRUCTURE CY 1,392.00021,269.76
0.0000.00
0.0000.00

0020                          9110.01 90.7530.0002,722.50
RENTAL OF LOADER, FULLY OPERATED HOUR30.0002,722.50
0.0000.00
0.0000.00

0021                          9110.03 81.2330.0002,436.90
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR30.0002,436.90
0.0000.00
0.0000.00

0022                          9110.06 106.6230.0003,198.60
RENTAL OF BACKHOE, FULLY OPERATED HOUR30.0003,198.60
0.0000.00
0.0000.00

0023                          9110.07 86.2830.0002,588.40
RENTAL OF SKID LOADER, FULLY OPERATED HOUR30.0002,588.40
0.0000.00
0.0000.00

0024                          L006.00 63.4811.000698.28
COVER CROP SEEDING ACRE11.000698.28
0.0000.00
0.0000.00

0025                          L006.50 4,654.840.2501,163.71
TEMPORARY SEEDING ACRE0.2501,163.71
0.0000.00
0.0000.00

0026                          L020.00 1.3820,756.00028,643.28
EROSION CONTROL SY 20,756.00028,643.28
0.0000.00
0.0000.00

0027                          L020.09 11.64390.0004,539.60
EROSION CONTROL, TYPE AAA SY 390.0004,539.60
0.0000.00
0.0000.00

0028                          L022.25 2.593,568.0009,241.12
FABRIC SILT FENCE, TYPE COIR FIBER LF 3,568.0009,241.12
0.0000.00
0.0000.00

0029                          L032.75 1,904.260.500952.13
MULCH TON 0.500952.13
0.0000.00
0.0000.00

0030                          P070.24 16.0346.000737.38
24" CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 LF 46.000737.38
0.0000.00
0.0000.00

GROUP 1 GRADINGContracted725,178.37
Current725,178.37
In place15,742.75
This Estimate15,742.75

GROUP 3 CONCRETE PAVEMENT
0031                          0030.30 13,375.941.00013,375.94
MOBILIZATION LS 1.00013,375.94
0.0000.00
0.0000.00

0032                          2001.03 11.41151.0001,722.91
GRAVEL SURFACE COURSE TON 151.0001,722.91
0.0000.00
0.0000.00

0033                          2010.03 11.44200.0002,288.00
CRUSHED ROCK SURFACE COURSE TON 200.0002,288.00
0.0000.00
0.0000.00

0034                          3011.26 10.85622.0006,748.70
CONCRETE CLASS 47B-3500 CURB, TYPE I LF 622.0006,748.70
0.0000.00
0.0000.00

0035                          3012.04 11.27873.0009,838.71
CONCRETE 47B-3500 MEDIAN CURB LF 873.0009,838.71
0.0000.00
0.0000.00

0036                          3013.15 12.911,796.00023,186.36
CONCRETE CLASS 47B-3500 BARRIER CURB LF 1,796.00023,186.36
0.0000.00
0.0000.00

0037                          3016.21 21.141,669.00035,282.66
CONCRETE CLASS 47B-3000 SIDEWALKS SY 1,669.00035,282.66
0.0000.00
0.0000.00

0038                          3016.62 16.438,661.000142,300.23
6" CONCRETE CLASS 47B-3000 BIKEWAY SY 8,661.000142,300.23
0.0000.00
0.0000.00

0039                          3017.17 24.661,501.00037,014.66
6" CONCRETE CLASS 47B-3000 IMPRINTED SURFACING SY 1,501.00037,014.66
0.0000.00
0.0000.00

0040                          3017.44 47.21756.00035,690.76
CONCRETE CLASS 47B-3000 IMPRINTED MEDIAN SURFACING SY 756.00035,690.76
0.0000.00
0.0000.00

0041                          3020.23 29.52467.00013,785.84
CONCRETE CLASS 47B-3500 DRIVEWAY 8" SY 467.00013,785.84
0.0000.00
0.0000.00

0042                          3020.24 28.414,448.500126,381.89
CONCRETE CLASS 47B-3500 DRIVEWAY SY 4,448.500126,381.89
0.0000.00
0.0000.00

0043                          3075.52 22.6321,437.000485,119.31
10" CONCRETE PAVEMENT, CLASS 47B-3500 SY 21,437.000485,119.31
0.0000.00
0.0000.00

0044                          3075.53 57.50514.00029,555.00
10" IMPRINTED CONCRETE PAVEMENT, CLASS 47B-3500 SY 514.00029,555.00
0.0000.00
0.0000.00

0045                          3075.56 21.9261,712.0001,352,727.04
10" DOWELED CONCRETE PAVEMENT, CLASS 47B-3500 SY 61,712.0001,352,727.04
0.0000.00
0.0000.00

0046                          3091.20 35.75563.00020,127.25
10" CONCRETE PAVEMENT CLASS 47B-HE-3500 SY 563.00020,127.25
0.0000.00
0.0000.00

0047                          3300.65 47.6143.0002,047.23
CONCRETE PAVEMENT THICKNESS CORE EACH43.0002,047.23
0.0000.00
0.0000.00

0048                          4015.00 271.3614.0003,799.04
ADJUST MANHOLE TO GRADE EACH14.0003,799.04
0.0000.00
0.0000.00

0049                          4764.35 2.4716,420.00040,557.40
4" PERFORATED PIPE UNDERDRAIN LF 16,420.00040,557.40
0.0000.00
0.0000.00

0050                          6401.00 68.76231.00015,883.56
PEDESTRIAN BARRIER RAIL LF 231.00015,883.56
0.0000.00
0.0000.00

0051                          7500.32 201.0038.0007,638.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 4 EACH38.0007,638.00
0.0000.00
0.0000.00

0052                          7500.48 58.1912.000698.28
YIELD PREFORMED PAVEMENT MARKING, TYPE 4 EACH12.000698.28
0.0000.00
0.0000.00

0053                          7502.14 3.199,500.00030,305.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 9,500.00030,305.00
0.0000.00
0.0000.00

0054                          7503.04 3.1924,000.00076,560.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 LF 24,000.00076,560.00
0.0000.00
0.0000.00

0055                          7508.04 8.251,000.0008,250.00
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 4 LF 1,000.0008,250.00
0.0000.00
0.0000.00

0056                          7509.04 8.25400.0003,300.00
12" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 LF 400.0003,300.00
0.0000.00
0.0000.00

0057                          8029.10 5.5684,226.000468,296.56
AGGREGATE FOUNDATION COURSE-D 4" SY 84,226.000468,296.56
0.0000.00
0.0000.00

0058                          8060.05 84.4220.0001,688.40
GRANULAR SUBDRAIN EACH20.0001,688.40
0.0000.00
0.0000.00

0059                          9005.45 38.73590.00022,850.70
ASPHALTIC CONCRETE, TYPE SP4(0.5) TON 590.00022,850.70
0.0000.00
0.0000.00

0060                          9009.00 4.2386.000363.78
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS SY 86.000363.78
0.0000.00
0.0000.00

0061                          9009.75 22.1416,227.000359,265.78
TEMPORARY SURFACING SY 16,227.000359,265.78
0.0000.00
0.0000.00

0062                          9021.08 235.3931.8607,499.53
PERFORMANCE GRADED BINDER (64-28) TON 31.8607,499.53
0.0000.00
0.0000.00

0063                          9034.00 8.6386.000742.18
PREPARATION OF INTERSECTIONS AND DRIVEWAYS SY 86.000742.18
0.0000.00
0.0000.00

0064                          9053.00 1.06730.000773.80
TACK COAT GAL 730.000773.80
0.0000.00
0.0000.00

0065                          9111.00 9.06350.0003,171.00
WATER MGAL350.0003,171.00
0.0000.00
0.0000.00

0066                          9170.00 34.26305.10010,452.73
EARTH SHOULDER CONSTRUCTION STA 305.10010,452.73
0.0000.00
0.0000.00

0067                          9173.20 1.3490,079.000120,705.86
SUBGRADE PREPARATION SY 90,079.000120,705.86
0.0000.00
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted3,519,994.08
Current3,519,994.08
In place0.00
This Estimate0.00

GROUP 4 CULVERT
0068                          0030.40 14,148.451.00014,148.45
MOBILIZATION LS 1.00014,148.45
0.0000.00
0.0000.00

0069                          1117.00 481.852.000963.70
REMOVE MANHOLE EACH2.000963.70
0.0000.00
0.0000.00

0070                          1119.00 409.4411.0004,503.84
REMOVE INLET EACH11.0004,503.84
0.0000.00
0.0000.00

0071                          4002.00 1.0114,250.00014,392.50
CAST IRON COVER AND FRAME LB 14,250.00014,392.50
0.0000.00
0.0000.00

0072                          4004.50 0.7410,985.0008,128.90
CAST IRON GRATE AND FRAME LB 10,985.0008,128.90
0.0000.00
0.0000.00

0073                          4005.00 0.692,385.0001,645.65
CAST IRON RING AND COVER LB 2,385.0001,645.65
0.0000.00
0.0000.00

0074                          4015.50 347.8922.0007,653.58
RECONSTRUCT MANHOLE EACH22.0007,653.58
0.0000.00
0.0000.00

0075                          4016.00 1,357.681.0001,357.68
MANHOLE EACH1.0001,357.68
AT STA. 118+59.81 33' RT. 0.0000.00
0.0000.00

0076                          4018.00 459.211.000459.21
TAPPING EXISTING STRUCTURE EACH1.000459.21
0.0000.00
0.0000.00

0077                          4018.50 273.031.000273.03
TAPPING EXISTING PIPE EACH1.000273.03
0.0000.00
0.0000.00

0078                          4020.25 47.5116.000760.16
CONCRETE DITCH LINING SY 16.000760.16
0.0000.00
0.0000.00

0079                          4035.00 131.863.000395.58
REMOVE FLARED-END SECTION EACH3.000395.58
0.0000.00
0.0000.00

0080                          4043.50 6.721,122.0007,539.84
REMOVE SEWER PIPE LF 1,122.0007,539.84
0.0000.00
0.0000.00

0081                          4045.00 3,589.941.0003,589.94
REMOVE STRUCTURE EACH1.0003,589.94
AT STA. 42+22.03 0.0000.00
0.0000.00

0082                          4045.01 7,187.501.0007,187.50
REMOVE STRUCTURE EACH1.0007,187.50
AT STA. 44+57.00 0.0000.00
0.0000.00

0083                          4045.02 5,183.811.0005,183.81
REMOVE STRUCTURE EACH1.0005,183.81
AT STA. 55+29.80 0.0000.00
0.0000.00

0084                          4045.03 3,589.941.0003,589.94
REMOVE STRUCTURE EACH1.0003,589.94
AT STA. 57+54.00 0.0000.00
0.0000.00

0085                          4045.04 5,384.921.0005,384.92
REMOVE STRUCTURE EACH1.0005,384.92
AT STA. 73+06.50 0.0000.00
0.0000.00

0086                          4045.05 5,384.921.0005,384.92
REMOVE STRUCTURE EACH1.0005,384.92
AT STA. 75+37.15 0.0000.00
0.0000.00

0087                          4045.06 7,179.891.0007,179.89
REMOVE STRUCTURE EACH1.0007,179.89
AT STA. 88+36.00 0.0000.00
0.0000.00

0088                          4045.07 3,589.941.0003,589.94
REMOVE STRUCTURE EACH1.0003,589.94
AT STA. 99+70.90 0.0000.00
0.0000.00

0089                          4045.08 5,384.921.0005,384.92
REMOVE STRUCTURE EACH1.0005,384.92
AT STA. 1004+59.34 0.0000.00
0.0000.00

0090                          4050.01 3.241,084.0003,512.16
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS CY 1,084.0003,512.16
0.0000.00
0.0000.00

0091                          4051.01 15.341,000.00015,340.00
EXCAVATION FOR BOX CULVERTS CY 1,000.00015,340.00
0.0000.00
0.0000.00

0092                          4100.06 561.752.4001,348.20
CLASS 47B-3000 OR AX-3000 CONCRETE FOR HEADWALL CY 2.4001,348.20
0.0000.00
0.0000.00

0093                          4101.06 289.87206.31059,803.08
CLASS 47B-3000 OR AX-3000 CONCRETE FOR BOX CULVERT CY 206.31059,803.08
0.0000.00
0.0000.00

0094                          4105.59 391.08497.180194,437.15
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX CY 497.180194,437.15
0.0000.00
0.0000.00

0095                          4107.07 282.771.060299.74
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS CY 1.060299.74
0.0000.00
0.0000.00

0096                          4150.00 0.85350.000297.50
REINFORCING STEEL FOR HEADWALL LB 350.000297.50
0.0000.00
0.0000.00

0097                          4151.00 0.7419,035.00014,085.90
REINFORCING STEEL FOR BOX CULVERT LB 19,035.00014,085.90
0.0000.00
0.0000.00

0098                          4155.50 0.2933,086.0009,594.94
REINFORCING STEEL FOR INLET AND JUNCTION BOX LB 33,086.0009,594.94
0.0000.00
0.0000.00

0099                          4157.00 1.1383.00093.79
REINFORCING STEEL FOR COLLARS LB 83.00093.79
0.0000.00
0.0000.00

0100                          4230.54 503.731.000503.73
BAR GRATE FOR 54" CONCRETE FLARED-END SECTION EACH1.000503.73
0.0000.00
0.0000.00

0101                          4310.18 419.383.0001,258.14
18" FLARED-END SECTION EACH3.0001,258.14
0.0000.00
0.0000.00

0102                          4310.24 401.483.0001,204.44
24" FLARED-END SECTION EACH3.0001,204.44
0.0000.00
0.0000.00

0103                          4310.30 492.546.0002,955.24
30" FLARED-END SECTION EACH6.0002,955.24
0.0000.00
0.0000.00

0104                          4310.42 774.501.000774.50
42" FLARED-END SECTION EACH1.000774.50
0.0000.00
0.0000.00

0105                          4310.54 1,073.012.0002,146.02
54" FLARED-END SECTION EACH2.0002,146.02
0.0000.00
0.0000.00

0106                          4310.60 954.281.000954.28
60" FLARED-END SECTION EACH1.000954.28
0.0000.00
0.0000.00

0107                          4320.36 685.741.000685.74
36" ROUND EQUIVALENT FLARED-END SECTION EACH1.000685.74
0.0000.00
0.0000.00

0108                          4875.24 136.4774.00010,098.78
JACKING 24" STORM SEWER PIPE, TYPE 1 CLASS IV LF 74.00010,098.78
0.0000.00
0.0000.00

0109                          4875.30 155.51113.00017,572.63
JACKING 30" STORM SEWER PIPE, TYPE 1 CLASS IV LF 113.00017,572.63
0.0000.00
0.0000.00

0110                          4875.36 191.4845.0008,616.60
JACKING 36" STORM SEWER PIPE, TYPE 1, CLASS IV LF 45.0008,616.60
0.0000.00
0.0000.00

0111                          4875.42 213.7044.0009,402.80
JACKING 42" STORM SEWER PIPE, TYPE 1 CLASS IV LF 44.0009,402.80
0.0000.00
0.0000.00

0112                          4875.54 304.6865.00019,804.20
JACKING 54" STORM SEWER PIPE, TYPE 1 CLASS IV LF 65.00019,804.20
0.0000.00
0.0000.00

0113                          4880.30 155.5192.00014,306.92
JACKING 30" CULVERT PIPE, TYPE 2 CLASS IV LF 92.00014,306.92
0.0000.00
0.0000.00

0114                          4880.54 304.6889.00027,116.52
JACKING 54" CULVERT PIPE, TYPE 2 CLASS IV LF 89.00027,116.52
0.0000.00
0.0000.00

0115                          4900.24 354.3719.0006,733.03
AREA INLET SEDIMENT FILTER EACH19.0006,733.03
0.0000.00
0.0000.00

0116                          6010.26 437.2718.8008,220.68
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 18.8008,220.68
0.0000.00
0.0000.00

0117                          6020.00 0.87965.000839.55
REINFORCING STEEL FOR BRIDGE LB 965.000839.55
0.0000.00
0.0000.00

0118                          P120.30 40.77186.0007,583.22
30" CULVERT PIPE, TYPE 2 LF 186.0007,583.22
0.0000.00
0.0000.00

0119                          P120.54 94.15251.00023,631.65
54" CULVERT PIPE, TYPE 2 LF 251.00023,631.65
0.0000.00
0.0000.00

0120                          P128.30 29.9792.0002,757.24
30" CULVERT PIPE, TYPE 2 CLASS IV LF 92.0002,757.24
0.0000.00
0.0000.00

0121                          P128.54 87.2589.0007,765.25
54" CULVERT PIPE, TYPE 2 CLASS IV LF 89.0007,765.25
0.0000.00
0.0000.00

0122                          P300.24 51.1218.000920.16
24" CULVERT PIPE, TYPE 3,4 OR 5 LF 18.000920.16
0.0000.00
0.0000.00

0123                          P700.15 22.281,111.00024,753.08
15" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 1,111.00024,753.08
0.0000.00
0.0000.00

0124                          P700.18 23.925,467.000130,770.64
18" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 5,467.000130,770.64
0.0000.00
0.0000.00

0125                          P700.24 30.891,149.00035,492.61
24" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 1,149.00035,492.61
0.0000.00
0.0000.00

0126                          P700.30 43.25224.0009,688.00
30" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 224.0009,688.00
0.0000.00
0.0000.00

0127                          P700.36 45.29668.00030,253.72
36" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 668.00030,253.72
0.0000.00
0.0000.00

0128                          P702.24 29.7058.0001,722.60
24" STORM SEWER PIPE, TYPE 1 LF 58.0001,722.60
0.0000.00
0.0000.00

0129                          P702.30 39.54103.0004,072.62
30" STORM SEWER PIPE, TYPE 1 LF 103.0004,072.62
0.0000.00
0.0000.00

0130                          P702.36 45.9265.0002,984.80
36" STORM SEWER PIPE, TYPE 1 LF 65.0002,984.80
0.0000.00
0.0000.00

0131                          P702.42 62.93204.00012,837.72
42" STORM SEWER PIPE, TYPE 1 LF 204.00012,837.72
0.0000.00
0.0000.00

0132                          P702.48 67.45184.00012,410.80
48" STORM SEWER PIPE, TYPE 1 LF 184.00012,410.80
0.0000.00
0.0000.00

0133                          P702.54 104.8391.0009,539.53
54" STORM SEWER PIPE, TYPE 1 LF 91.0009,539.53
0.0000.00
0.0000.00

0134                          P702.60 97.01338.00032,789.38
60" STORM SEWER PIPE, TYPE 1 LF 338.00032,789.38
0.0000.00
0.0000.00

0135                          P705.24 20.9474.0001,549.56
24" STORM SEWER PIPE, TYPE 1 CLASS IV LF 74.0001,549.56
0.0000.00
0.0000.00

0136                          P705.30 29.97113.0003,386.61
30" STORM SEWER PIPE, TYPE 1 CLASS IV LF 113.0003,386.61
0.0000.00
0.0000.00

0137                          P705.36 44.6245.0002,007.90
36" STORM SEWER PIPE, TYPE 1 CLASS IV LF 45.0002,007.90
0.0000.00
0.0000.00

0138                          P705.42 55.0844.0002,423.52
42" STORM SEWER PIPE, TYPE 1 CLASS IV LF 44.0002,423.52
0.0000.00
0.0000.00

0139                          P705.54 87.2565.0005,671.25
54" STORM SEWER PIPE, TYPE 1 CLASS IV LF 65.0005,671.25
0.0000.00
0.0000.00

0140                          P707.30 38.3967.0002,572.13
30" STORM SEWER PIPE, TYPE 3, 4 OR 5 LF 67.0002,572.13
0.0000.00
0.0000.00

0141                          P708.60 91.42178.00016,272.76
60" STORM SEWER PIPE, TYPE 5 LF 178.00016,272.76
0.0000.00
0.0000.00

0142                          P775.36 78.48111.0008,711.28
36" ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 LF 111.0008,711.28
0.0000.00
0.0000.00

GROUP 4 CULVERTContracted933,272.19
Current933,272.19
In place0.00
This Estimate0.00

GROUP 4A SANITARY SEWER AND WATER MAIN
0143                          0030.40 7,624.841.0007,624.84
MOBILIZATION LS 1.0007,624.84
0.0000.00
0.0000.00

0144                          4795.98 201.161.000201.16
12" PLUG EACH1.000201.16
0.0000.00
0.0000.00

0145                          4796.00 191.4411.0002,105.84
6" PLUG EACH11.0002,105.84
0.0000.00
0.0000.00

0146                          4796.01 199.061.000199.06
8" PLUG EACH1.000199.06
0.0000.00
0.0000.00

0147                          4805.20 37.40128.0004,787.20
20" STEEL CASING LF 128.0004,787.20
0.0000.00
0.0000.00

0148                          W100.00 86.6953.0004,594.57
CURB STOP AND BOX EACH53.0004,594.57
0.0000.00
0.0000.00

0149                          W176.23 20.871,740.00036,313.80
5/8" WATER SERVICE LF 1,740.00036,313.80
0.0000.00
0.0000.00

0150                          W176.24 17.09225.0003,845.25
3/4" WATER SERVICE LF 225.0003,845.25
0.0000.00
0.0000.00

0151                          W176.26 17.70680.00012,036.00
1" WATER SERVICE LF 680.00012,036.00
0.0000.00
0.0000.00

0152                          W176.29 161.345.000806.70
1 1/2" WATER SERVICE LF 5.000806.70
0.0000.00
0.0000.00

0153                          W176.30 18.49520.0009,614.80
2" WATER SERVICE LF 520.0009,614.80
0.0000.00
0.0000.00

0154                          W176.74 427.142.000854.28
CUT AND CONNECT TO EXISTING 4" MAIN EACH2.000854.28
0.0000.00
0.0000.00

0155                          W176.75 440.254.0001,761.00
CUT AND CONNECT TO EXISTING 6" MAIN EACH4.0001,761.00
0.0000.00
0.0000.00

0156                          W176.76 456.691.000456.69
CUT AND CONNECT TO EXISTING 8" MAIN EACH1.000456.69
0.0000.00
0.0000.00

0157                          W205.06 70.12102.0007,152.24
6" WATER MAIN PIPE LF 102.0007,152.24
0.0000.00
0.0000.00

0158                          W205.12 20.809,913.000206,190.40
12" WATER MAIN PIPE LF 9,913.000206,190.40
0.0000.00
0.0000.00

0159                          W205.62 19.301,450.00027,985.00
6" WATER MAIN RESTRAIN JOINT LF 1,450.00027,985.00
0.0000.00
0.0000.00

0160                          W205.65 37.45233.0008,725.85
12" WATER MAIN RESTRAIN JOINT LF 233.0008,725.85
0.0000.00
0.0000.00

0161                          W205.97 154.718.0001,237.68
CUT AND PLUG EXISTING 6" MAIN EACH8.0001,237.68
0.0000.00
0.0000.00

0162                          W205.98 125.331.000125.33
PLUG WATER MAIN EACH1.000125.33
8" 0.0000.00
0.0000.00

0163                          W219.64 386.114.0001,544.44
4" GATE VALVE AND BOX EACH4.0001,544.44
0.0000.00
0.0000.00

0164                          W219.66 450.4339.00017,566.77
6" GATE VALVE AND BOX EACH39.00017,566.77
0.0000.00
0.0000.00

0165                          W219.68 607.551.000607.55
8" GATE VALVE AND BOX EACH1.000607.55
0.0000.00
0.0000.00

0166                          W219.72 1,105.6817.00018,796.56
12" GATE VALVE AND BOX EACH17.00018,796.56
0.0000.00
0.0000.00

0167                          W222.06 1,781.8134.00060,581.54
6" FIRE HYDRANT EACH34.00060,581.54
0.0000.00
0.0000.00

0168                          W300.12 53.211,184.00063,000.64
12" CASING LF 1,184.00063,000.64
0.0000.00
0.0000.00

0169                          W356.11 246.361.000246.36
6" X 12" X 6" TEE, M.J. EACH1.000246.36
0.0000.00
0.0000.00

0170                          W356.21 316.821.000316.82
12" X 8" TEE M.J. EACH1.000316.82
0.0000.00
0.0000.00

0171                          W356.22 237.7034.0008,081.80
12" X 6" TEE, SWIVEL JOINT EACH34.0008,081.80
0.0000.00
0.0000.00

0172                          W356.50 310.282.000620.56
CROSS EACH2.000620.56
12" X 4" 0.0000.00
0.0000.00

0173                          W356.51 289.854.0001,159.40
CROSS EACH4.0001,159.40
12" X 6" 0.0000.00
0.0000.00

0174                          W357.20 195.921.000195.92
6" - 90 DEGREE BEND EACH1.000195.92
0.0000.00
0.0000.00

0175                          W357.44 187.2511.0002,059.75
12" - 45 DEGREE BEND EACH11.0002,059.75
0.0000.00
0.0000.00

0176                          W357.51 179.705.000898.50
12" - 11 1/4 DEGREE BEND EACH5.000898.50
0.0000.00
0.0000.00

0177                          W357.54 178.636.0001,071.78
12" - 22 1/2 DEGREE BEND EACH6.0001,071.78
0.0000.00
0.0000.00

0178                          W724.75 466.971.000466.97
CONNECT TO WATER MAIN EACH1.000466.97
6" 0.0000.00
0.0000.00

0179                          W800.33 154.967.0001,084.72
REMOVE HYDRANT EACH7.0001,084.72
0.0000.00
0.0000.00

0180                          W800.99 51.8436.0001,866.24
BORING 12" WATER MAIN LF 36.0001,866.24
0.0000.00
0.0000.00

GROUP 4A SANITARY SEWER AND WATER MAINContracted516,784.01
Current516,784.01
In place0.00
This Estimate0.00

GROUP 5 SEEDING
0181                          0030.50 211.581.000211.58
MOBILIZATION LS 1.000211.58
0.0000.00
0.0000.00

0182                          L001.02 372.3911.0004,096.29
SEEDING, TYPE B ACRE11.0004,096.29
0.0000.00
0.0000.00

0183                          L010.00 4.231,714.0007,250.22
SODDING SY 1,714.0007,250.22
0.0000.00
0.0000.00

0184                          L032.80 476.0613.2006,283.99
HYDROMULCH TON 13.2006,283.99
0.0000.00
0.0000.00

GROUP 5 SEEDINGContracted17,842.08
Current17,842.08
In place0.00
This Estimate0.00

GROUP 7B FENCE
0185                          0030.70 105.791.000105.79
MOBILIZATION LS 1.000105.79
0.0000.00
0.0000.00

0186                          7110.04 5.55641.0003,557.55
4 FOOT CHAIN-LINK FENCE LF 641.0003,557.55
0.0000.00
0.0000.00

0187                          7115.04 49.7210.000497.20
END POST FOR 4 FOOT CHAIN-LINK FENCE EACH10.000497.20
0.0000.00
0.0000.00

0188                          7116.04 55.0111.000605.11
CORNER POST FOR 4 FOOT CHAIN-LINK FENCE EACH11.000605.11
0.0000.00
0.0000.00

GROUP 7B FENCEContracted4,765.65
Current4,765.65
In place0.00
This Estimate0.00

GROUP 8B ELECTRICAL
0189                          0003.75 6,347.521.0006,347.52
TEMPORARY TRAFFIC SIGNAL EACH1.0006,347.52
AT US-30 & SOUTH STREET 0.0000.00
0.0000.00

0190                          0030.81 4,717.261.0004,717.26
MOBILIZATION LS 1.0004,717.26
0.0000.00
0.0000.00

0191                          A001.01 476.068.0003,808.48
PULL BOX, TYPE PB-1 EACH8.0003,808.48
0.0000.00
0.0000.00

0192                          A001.02 423.173.0001,269.51
PULL BOX, TYPE PB-1A EACH3.0001,269.51
0.0000.00
0.0000.00

0193                          A001.12 396.726.0002,380.32
PULL BOX, TYPE PB-5 EACH6.0002,380.32
0.0000.00
0.0000.00

0194                          A001.60 846.341.000846.34
JUNCTION BOX EACH1.000846.34
0.0000.00
0.0000.00

0195                          A003.10 687.654.0002,750.60
TRAFFIC SIGNAL, TYPE TS-1 EACH4.0002,750.60
0.0000.00
0.0000.00

0196                          A003.20 687.654.0002,750.60
TRAFFIC SIGNAL, TYPE TS-1A EACH4.0002,750.60
0.0000.00
0.0000.00

0197                          A004.15 952.132.0001,904.26
TRAFFIC SIGNAL, TYPE TS-1B EACH2.0001,904.26
0.0000.00
0.0000.00

0198                          A006.14 634.758.0005,078.00
PEDESTRIAN SIGNAL, TYPE PS-1 EACH8.0005,078.00
0.0000.00
0.0000.00

0199                          A006.70 158.694.000634.76
PEDESTRIAN PUSHBUTTON, TYPE PPB EACH4.000634.76
0.0000.00
0.0000.00

0200                          A006.98 290.9316.0004,654.88
VEHICLE DETECTOR, TYPE A PREFORMED EACH16.0004,654.88
0.0000.00
0.0000.00

0201                          A007.00 317.386.0001,904.28
VEHICLE DETECTOR, TYPE B PREFORMED EACH6.0001,904.28
0.0000.00
0.0000.00

0202                          A009.16 1,692.675.0008,463.35
STREET LIGHTING UNIT, TYPE SL-BT-40-12-0.20 EACH5.0008,463.35
0.0000.00
0.0000.00

0203                          A009.23 1,375.306.0008,251.80
STREET LIGHTING UNIT, TYPE SL-S-40-10-0.20 EACH6.0008,251.80
0.0000.00
0.0000.00

0204                          A009.24 1,375.303.0004,125.90
STREET LIGHTING UNIT, TYPE SL-A-40-10.0-0.20 EACH3.0004,125.90
0.0000.00
0.0000.00

0205                          A009.25 1,428.1959.00084,263.21
STREET LIGHTING UNIT, TYPE SL-BT-40-10-0.20 EACH59.00084,263.21
0.0000.00
0.0000.00

0206                          A010.23 476.068.0003,808.48
LUMINAIRE, TYPE HML-V-0.4KW EACH8.0003,808.48
0.0000.00
0.0000.00

0207                          A011.40 4,231.682.0008,463.36
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-35-12 EACH2.0008,463.36
0.0000.00
0.0000.00

0208                          A012.60 6,664.892.00013,329.78
COMBINATION MAST ARM SIGNAL AND LIGHTING POLETYPE CMP-50-12 EACH2.00013,329.78
0.0000.00
0.0000.00

0209                          A014.50 370.271.000370.27
WOOD POLE EACH1.000370.27
0.0000.00
0.0000.00

0210                          A018.20 15,868.791.00015,868.79
HIGH MAST LIGHTING UNIT, TYPE T-100 EACH1.00015,868.79
0.0000.00
0.0000.00

0211                          A018.81 2,221.631.0002,221.63
FOUNDATION DESIGN EACH1.0002,221.63
0.0000.00
0.0000.00

0212                          A018.82 264.4815.0003,967.20
CONCRETE FOR FOUNDATION CY 15.0003,967.20
0.0000.00
0.0000.00

0213                          A018.83 0.951,213.0001,152.35
REINFORCING STEEL LB 1,213.0001,152.35
0.0000.00
0.0000.00

0214                          A018.84 105.796.000634.74
ANCHOR BOLTS EACH6.000634.74
0.0000.00
0.0000.00

0215                          A020.30 1,163.714.0004,654.84
LIGHTING CONTROL CENTER, TYPE R EACH4.0004,654.84
0.0000.00
0.0000.00

0216                          A070.10 2.6414,850.00039,204.00
1 1/2-INCH CONDUIT IN TRENCH LF 14,850.00039,204.00
0.0000.00
0.0000.00

0217                          A070.14 3.171,254.0003,975.18
2-INCH CONDUIT IN TRENCH LF 1,254.0003,975.18
0.0000.00
0.0000.00

0218                          A070.18 5.2922.000116.38
3-INCH CONDUIT IN TRENCH LF 22.000116.38
0.0000.00
0.0000.00

0219                          A072.10 3.702,175.0008,047.50
1 1/2-INCH CONDUIT UNDER ROADWAY LF 2,175.0008,047.50
0.0000.00
0.0000.00

0220                          A072.14 4.23408.0001,725.84
2-INCH CONDUIT UNDER ROADWAY LF 408.0001,725.84
0.0000.00
0.0000.00

0221                          A072.18 6.3565.000412.75
3-INCH CONDUIT UNDER ROADWAY LF 65.000412.75
0.0000.00
0.0000.00

0222                          A074.14 12.70380.0004,826.00
2-INCH CONDUIT, JACKED LF 380.0004,826.00
0.0000.00
0.0000.00

0223                          A077.12 0.37447.000165.39
2/C #14 AWG TRAFFIC SIGNAL CABLE LF 447.000165.39
0.0000.00
0.0000.00

0224                          A077.18 0.422,271.000953.82
7/C #14 AWG TRAFFIC SIGNAL CABLE LF 2,271.000953.82
0.0000.00
0.0000.00

0225                          A077.22 1.32447.000590.04
12/C #14 AWG TRAFFIC SIGNAL CABLE LF 447.000590.04
0.0000.00
0.0000.00

0226                          A077.97 1.06600.000636.00
7/C #14 AWG TRAFFIC SIGNAL CABLE, AERIAL LF 600.000636.00
0.0000.00
0.0000.00

0227                          A079.01 0.37699.000258.63
2/C #14 AWG DETECTOR LEAD-IN CABLE LF 699.000258.63
0.0000.00
0.0000.00

0228                          A079.50 0.372,395.000886.15
GROUNDING CONDUCTOR LF 2,395.000886.15
0.0000.00
0.0000.00

0229                          A079.55 0.85200.000170.00
SERVICE CABLE LF 200.000170.00
0.0000.00
0.0000.00

0230                          A080.10 0.95690.000655.50
STREET LIGHTING CABLE, NO. 2 USE LF 690.000655.50
0.0000.00
0.0000.00

0231                          A080.22 0.4217,025.0007,150.50
STREET LIGHTING CABLE, NO. 6 BARE LF 17,025.0007,150.50
0.0000.00
0.0000.00

0232                          A080.24 0.6333,360.00021,016.80
STREET LIGHTING CABLE, NO. 6 USE LF 33,360.00021,016.80
0.0000.00
0.0000.00

0233                          A500.20 2,115.841.0002,115.84
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170 EACH1.0002,115.84
0.0000.00
0.0000.00

0234                          A610.00 1,548.791.0001,548.79
REMOVE TRAFFIC SIGNAL EACH1.0001,548.79
AT US-30 & SOUTH STRET 0.0000.00
0.0000.00

0235                          A700.20 476.063.0001,428.18
RELOCATE STREET LIGHTING UNIT EACH3.0001,428.18
0.0000.00
0.0000.00

0236                          A800.70 4.76762.0003,627.12
MAINTENANCE OF LIGHTING UNITS DAY 762.0003,627.12
0.0000.00
0.0000.00

GROUP 8B ELECTRICALContracted298,132.92
Current298,132.92
In place0.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0237                          0001.08 0.5046,255.00023,127.50
BARRICADE, TYPE II BDAY46,255.00023,127.50
1,045.000522.50
1,045.000522.50

0238                          0001.10 1.8814,699.00027,634.12
BARRICADE, TYPE III BDAY14,699.00027,634.12
355.000667.40
355.000667.40

0239                          0001.75 4.231,220.0005,160.60
TEMPORARY SIGN DAY EACH1,220.0005,160.60
45.000190.35
45.000190.35

0240                          0001.90 0.2532,563.0008,140.75
SIGN DAY EACH32,563.0008,140.75
934.000233.50
934.000233.50

0241                          0001.98 3.176,378.00020,218.26
CONTRACTOR FURNISHED SIGN EACH6,378.00020,218.26
27.00085.59
27.00085.59

0242                          0002.30 0.1975,000.00014,250.00
PAVEMENT MARKING REMOVAL LF 75,000.00014,250.00
0.0000.00
0.0000.00

0243                          0002.44 0.2095,000.00019,000.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT LF 95,000.00019,000.00
0.0000.00
0.0000.00

0244                          0002.47 0.1375,000.0009,750.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION LF 75,000.0009,750.00
0.0000.00
0.0000.00

0245                          0002.97 79.3474.0005,871.16
FLASHING ARROW PANEL DAY 74.0005,871.16
0.0000.00
0.0000.00

0246                          0003.10 365.9975.00027,449.25
FLAGGING DAY 75.00027,449.25
0.0000.00
0.0000.00

0247                          0010.04 6,347.521.0006,347.52
FIELD OFFICE EACH1.0006,347.52
1.0006,347.52
1.0006,347.52

0248                          0030.00 528.961.000528.96
MOBILIZATION LS 1.000528.96
0.500264.48
0.500264.48

GROUP 10 GENERAL ITEMSContracted167,478.12
Current167,478.12
In place8,311.34
This Estimate8,311.34

Totals for contractContracted6,183,447.41
Current6,183,447.41
In place24,054.09
This Estimate24,054.09