Report_Id:ESTIMATE FINAL updated 6-26-09

Date:07/28/2011

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 051118 Estimate Number 0051 Estimate Type  FINAL
District Office COVINGTON (06380)  Young, Brian C.

Contractor HINKLE CONTRACTING CORPORATION ADDR SN 2 VC Code VC0000092418
P O BOX 200
PARIS , KY , 40362
Pay Period 02/21/2009  TO  06/30/2010
Date Approved 07/29/2010
Primary Proj Number DE02100420518
Project No. FD04 021 0042 009-011
Primary County CARROLL
Name of Road CARROLLTON-MARKLAND DAM ROAD (US 42) JL01
Description Asphalt Surface with Grade & Drain Spot Improvement for Reconstr. of (US 42)
     
     
Date Let 08/26/2005 Formal Acceptance 07/31/2008
Date Awarded 09/06/2005 Date Work Began 11/14/2005
Date Contract Executed 09/12/2005 Open To Traffic 09/18/2007
Date NTP Issued 09/12/2005 Actual Completion Date 09/18/2007

Current Contract Amount

$6,079,314.37

Total to Date

Prev to Date

This Estimate

Original Amount

$5,518,274.63

Total Earnings

$6,046,343.79

$6,026,844.02

$19,499.77

Percent Complete

99.44

Stockpiled Materials

$-0.02

$-0.02

$0.00

Funds Available

$33,770.60

Gross Earnings

$6,046,343.77

$6,026,844.00

$19,499.77

Total Change Orders

$561,039.74

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$6,045,543.77

$6,026,044.00

$19,499.77

Contract Id 051118

Change Order Summary

County CARROLL
Estimate Nbr 0051 Project Number FD04 021 0042 009-011
Contractor HINKLE CONTRACTING CORPORATION Period 02/21/2009  TO  06/30/2010
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Horizontal Directional Drill for Water and Gas Approved 03/31/2006 $31,177.00 1.0
002 Change Order for modifications to Project Approved 05/02/2006 $47,590.00 2.0
003 Stabilize and Provide drainage for existing foundation soils Approved 09/29/2006 $338,823.00 10.0
004 Temporary Barrier Wall, Removing Guardrail & Add Turn Lane Approved 12/13/2006 $-112.65 0.0
005 CEMENT STABILIZATION Approved 02/12/2007 $51,003.95 2.0
006 Fuel and Asphalt Adjustments Approved 03/01/2007 $92,607.00 0.0
007 Additional Work Approved 05/25/2007 $-48.56 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

LIQUIDATED DAMAGES

0047

$-800.00

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

DE02100420518 0020 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0014

0.00

$0.00

$170.46

DE02100420518 0020 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0017

0.00

$0.00

$1,291.40

DE02100420518 0020 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$2,024.75

DE02100420518 0020 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$421.98

DE02100420518 0580 CRUSHED STONE BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$294.60

DE02100420518 0620 CL3 ASPH BASE 1.00D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$10.12

DE02100420518 0620 CL3 ASPH BASE 1.00D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$1,314.73

DE02100420518 0620 CL3 ASPH BASE 1.00D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$80.33

DE02100420518 0620 CL3 ASPH BASE 1.00D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0021

0.00

$0.00

$12,582.98

DE02100420518 0020 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$15.01

DE02100420518 0640 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0024

0.00

$0.00

$3,877.79

DE02100420518 0020 EMBANKMENT IN PLACE FUEL OR ASPHALT PRICE ADJUSTMENT 0034

0.00

$0.00

$-3,923.60

DE02100420518 0580 CRUSHED STONE BASE FUEL OR ASPHALT PRICE ADJUSTMENT 0034

0.00

$0.00

$-294.60

DE02100420518 0620 CL3 ASPH BASE 1.00D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0034

0.00

$0.00

$-13,988.16

DE02100420518 0640 CL3 ASPH BASE 0.75D PG64-22 FUEL OR ASPHALT PRICE ADJUSTMENT 0034

0.00

$0.00

$-3,877.79

Contract Id 051118

COMMONWEALTH OF KENTUCKY

County CARROLL
Contract No

TRANSPORTATION CABINET

Primary Project Number DE02100420518
Estimate Nbr 0051 Period 02/21/2009  TO  06/30/2010
Contractor HINKLE CONTRACTING CORPORATION
 
Project DE02100420518 Fed/State Project Number FD04 021 0042 009-011 Category 0001 ROADWAY
LINE ITEM NUMBER ITEM DESCRIPTION ITEM NO. UNIT PLAN QTY CURRENT QUANTITY QUANTITY PAID THIS EST QUANTITY PAID PREV. EST QUANTITY PAID TO DATE UNIT PRICE AMOUNT PAID THIS EST AMOUNT PAID TO DATE
0010 CLEARING AND GRUBBING 26.7 ACRES 02545 LS 1.00 1.000 1.000 1.000 100,600.00 100,600.00
0020 EMBANKMENT IN PLACE 02230 CUYD 82,315.00 82,515.000 83,456.000 83,456.000 16.97 1,416,248.32
0030 WATER 02242 MGAL 2,020.00 2,020.000 0.000 0.000 1.50 0.00
0040 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 13,032.00 21,187.000 10,180.000 10,180.000 1.70 17,306.00
0050 CRUSHED AGGREGATE SIZE NO 2 00078 TON 5,500.00 5,500.000 2,636.680 2,636.680 16.85 44,428.05
0060 PERFORATED PIPE-4 INCH 01000 LF 140.00 1,140.000 200.000 200.000 16.50 3,300.00
0070 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 2.00 2.000 0.000 0.000 410.00 0.00
0080 REMOVE PAVEMENT 02091 SQYD 68.00 68.000 68.000 68.000 4.25 289.00
0090 STANDARD CURB AND GUTTER 01810 LF 711.00 711.000 767.000 767.000 16.20 12,425.40
0100 SEEDING AND PROTECTION 05985 SQYD 89,344.00 89,344.000 64,862.000 64,862.000 0.30 19,458.60
0110 PLUG PIPE 01314 EACH 2.00 2.000 2.000 2.000 490.00 980.00
0120 TEMPORARY SILT FENCE 02701 LF 1,195.00 1,195.000 1,345.000 1,345.000 3.70 4,976.50
0130 CLEAN TEMPORARY SILT FENCE 02709 LF 1,195.00 1,195.000 545.000 545.000 0.65 354.25
0135 TEMPORARY DITCH 02159 LF 7,210.00 7,210.000 4,200.000 4,200.000 1.90 7,980.00
0136 TEMPORARY MULCH 05952 SQYD 129,228.00 129,228.000 0.000 0.000 0.12 0.00
0140 SILT TRAP TYPE A NO. 2 02703 EACH 2.00 2.000 1.000 1.000 1,390.00 1,390.00
0150 CLEAN SILT TRAP TYPE A NO. 2 02706 EACH 2.00 2.000 1.000 1.000 120.00 120.00
0160 SILT TRAP TYPE B 02704 EACH 37.00 37.000 32.000 32.000 310.00 9,920.00
0170 CLEAN SILT TRAP TYPE B 02707 EACH 37.00 37.000 21.000 21.000 60.00 1,260.00
0180 SODDING 05990 SQYD 2,750.00 2,750.000 2,650.000 2,650.000 4.10 10,865.00
0190 EROSION CONTROL BLANKET 05950 SQYD 517.00 517.000 2,786.000 2,786.000 1.54 4,290.44
0200 CHANNEL LINING CLASS II 02483 TON 111.00 111.000 108.010 108.010 29.20 3,153.89
0210 CHANNEL LINING CLASS III 02484 TON 352.00 352.000 377.490 377.490 29.10 10,984.95
0220 R/W MARKER RURAL TYPE 1 02434 EACH 28.00 28.000 28.000 28.000 74.10 2,074.80
0230 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 2,942.00 2,942.000 2,962.500 2,962.500 14.60 43,252.50
0240 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 2.000 1.000 1.000 42.20 42.20
0250 GUARDRAIL CONNECTOR TO BRIDGE END TY A 02363 EACH 4.00 4.000 4.000 4.000 2,090.00 8,360.00
0260 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 3.00 3.000 3.000 3.000 560.00 1,680.00
0280 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 2.00 2.000 2.000 2.000 1,820.00 3,640.00
0290 ISLAND HEADER CURB TYPE 2 01891 LF 100.00 100.000 100.000 100.000 22.30 2,230.00
0300 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 1.000 1.000 73,745.00 73,745.00
0310 SIGNS 02562 SQFT 1,000.00 1,000.000 460.000 460.000 5.30 2,438.00
0320 BARRICADE-TYPE III 02014 EACH 6.00 6.000 6.000 6.000 220.00 1,320.00
0330 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 1.000 1.000 12,610.00 12,610.00
0340 EDGE KEY 02585 LF 35.00 35.000 60.000 60.000 36.00 2,160.00
0350 CRASH CUSHION TYPE VI-T 02894 EACH 2.00 2.000 2.000 2.000 6,520.00 13,040.00
0360 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 28,900.00 28,900.000 65,209.000 65,209.000 0.22 14,345.98
0370 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 32,595.00 32,895.000 32,062.000 32,062.000 0.22 7,053.64
0380 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 500.00 500.000 352.000 352.000 2.15 756.80
0390 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 500.00 500.000 352.000 352.000 2.15 756.80
0400 PAVE MARKING-PRE THERM CURV ARROW 06574 EACH 20.00 20.000 24.000 24.000 115.00 2,760.00
0410 PAVEMENT MARKER TYPE V-BY 06591 EACH 112.00 112.000 341.000 341.000 41.25 14,066.25
0420 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 0.000 0.000 380.00 0.00
0430 STAKING 02726 LS 1.00 1.000 1.000 1.000 50,000.00 50,000.00
0440 REMOVE STRUCTURE 02731 LS 1.00 1.000 1.000 1.000 101,520.00 101,520.00
0450 CULVERT PIPE-24 INCH 00464 LF 468.00 468.000 468.000 468.000 53.00 24,804.00
0460 CULVERT PIPE-30 INCH 00466 LF 98.00 98.000 98.000 98.000 80.30 7,869.40
0470 STORM SEWER PIPE-18 INCH 00522 LF 426.00 426.000 426.000 426.000 46.60 19,851.60
0480 STORM SEWER PIPE-24 INCH 00524 LF 462.00 462.000 462.000 462.000 47.40 21,898.80
0490 METAL END SECTION TY 1-24 INCH 01373 EACH 1.00 1.000 1.000 1.000 1,450.00 1,450.00
0500 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 9.00 9.000 9.000 9.000 2,360.00 21,240.00
0510 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 1.00 1.000 1.000 1.000 2,920.00 2,920.00
0520 JUNCTION BOX-24 INCH 01643 EACH 1.00 1.000 1.000 1.000 1,320.00 1,320.00
0530 CURB BOX INLET TYPE A 01456 EACH 4.00 4.000 4.000 4.000 4,130.00 16,520.00
0540 CONCRETE-CLASS A 08100 CUYD 1.68 1.680 1.680 1.680 760.00 1,276.80
0550 STEEL REINFORCEMENT 08150 LB 140.50 140.500 140.500 140.500 1.20 168.60
0560 ENTRANCE PIPE-15 INCH 00440 LF 100.00 100.000 152.000 152.000 32.10 4,879.20
0570 DGA BASE 00001 TON 1,138.00 1,138.000 2,563.100 2,563.100 19.70 50,493.07
0580 CRUSHED STONE BASE 00003 TON 17,245.00 17,286.000 13,674.560 13,674.560 14.85 203,067.21
0590 ASPHALT SEAL AGGREGATE 00100 TON 140.00 140.000 68.980 68.980 44.90 3,097.20
0600 EMULSIFIED ASPHALT RS-2 00291 TON 17.00 17.000 6.260 6.260 395.00 2,472.70
0610 LEVELING & WEDGING PG64-22 00190 TON 1,247.00 1,247.000 1,442.640 1,442.640 43.95 63,404.02
0620 CL3 ASPH BASE 1.00D PG64-22 00214 TON 28,043.00 28,178.000 27,127.820 27,127.820 41.60 1,128,517.31
0640 CL3 ASPH BASE 0.75D PG64-22 00223 TON 820.00 820.000 949.960 949.960 46.00 43,698.16
0650 CL3 ASPH SURF 0.50B PG64-22 00324 TON 3,430.00 3,445.000 3,570.660 3,570.660 47.15 168,356.61
0660 PCC BASE-9 INCH 02064 SQYD 389.00 389.000 460.000 460.000 38.10 17,526.00
0670 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 22.00 22.000 0.000 0.000 57.30 0.00
8003 CONCRETE BARRIER WALL TYPE 9T 03171 LF 0.00 320.000 320.000 320.000 71.56 22,899.20
8004 DELINEATOR FOR BARRIER-WHITE 01984 EACH 0.00 8.000 0.000 0.000 5.60 0.00
8005 REMOVE GUARDRAIL 02381 LF 0.00 1,000.000 2,687.500 2,687.500 1.50 4,031.25
8006 PAVE STRIPING REMOVAL-4 INCH 06530 LF 0.00 3,400.000 3,400.000 3,400.000 0.50 1,700.00
8007 CEMENT STABILIZED ROADBED 00008 SQYD 0.00 24,350.330 -182.000 24,685.000 24,503.000 2.25 -409.50 55,131.75
8008 CEMENT 02542 TON 0.00 591.160 583.850 583.850 120.00 70,062.00
8009 ASPHALT CURING SEAL 00358 TON 0.00 22.740 23.326 23.326 475.00 11,079.85
8010 SAND FOR BLOTTER 02702 TON 0.00 61.000 0.000 0.000 27.00 0.00
8011 STAKING 02726 LS 0.00 1.000 1.000 1.000 750.00 750.00
8012 FUEL ADJUSTMENT No Federal Participation 10020NS DOLL 0.00 5,532.460 44.600 19,435.280 19,479.880 1.00 44.60 19,479.88
8013 ASPHALT ADJUSTMENT No Federal Participation 10030NS DOLL 0.00 87,074.540 239.670 131,384.630 131,624.300 1.00 239.67 131,624.30
8014 COST PLUS WORK SLOPE PROTECTION 10080NS LS 0.00 1.000 1.000 1.000 141,766.20 141,766.20
Project DE02100420518 Fed/State Project Number FD04 021 0042 009-011 Category 0002 BRIDGE
0680 STRUCTURE GRANULAR BACKFILL 02231 CUYD 100.00 0.000 0.000 0.000 55.80 0.00
0690 FABRIC-GEOTEXTILE TYPE I 02596 SQYD 2,196.00 2,196.000 2,196.000 2,196.000 3.05 6,697.80
0700 MASONRY COATING 02998 SQYD 449.00 449.000 449.000 449.000 12.20 5,477.80
0710 FOUNDATION PREPARATION 08003 LS 1.00 1.000 1.000 1.000 67,370.00 67,370.00
0720 CYCLOPEAN STONE RIP RAP 08019 TON 2,172.00 2,172.000 2,374.070 2,374.070 22.30 52,941.76
0730 TEST PILES 08033 LF 240.00 240.000 260.000 260.000 67.00 17,420.00
0740 PILES-STEEL HP12X53 08046 LF 2,530.00 3,620.000 3,620.000 3,620.000 38.60 139,732.00
0750 CONCRETE-CLASS A 08100 CUYD 206.80 206.800 206.800 206.800 456.90 94,486.92
0760 CONCRETE-CLASS AA 08104 CUYD 418.40 418.400 418.400 418.400 456.90 191,166.96
0770 STEEL REINFORCEMENT 08150 LB 29,620.00 29,620.000 29,620.000 29,620.000 0.80 23,696.00
0780 STEEL REINF-EPOXY COATED 08151 LB 94,450.00 94,450.000 94,450.000 94,450.000 0.93 87,838.50
0790 STRUCTURAL STEEL 2320 LB 08160 LS 1.00 1.000 1.000 1.000 10,150.00 10,150.00
0800 PRECAST PC I BEAM TYPE 3 08633 LF 1,200.00 1,200.000 1,200.000 1,200.000 215.00 258,000.00
8001 FLOWABLE FILL FLOWABLE FILL FOR BRIDGE END 02220 CUYD 0.00 100.000 100.000 100.000 220.50 22,050.00
Project DE02100420518 Fed/State Project Number FD04 021 0042 009-011 Category 0003 SEWER
0810 PVC PIPE-6 INCH 03385 LF 5,921.33 5,921.330 5,577.000 5,577.000 7.90 44,058.30
0820 CONNECT TO 6" 20559NC EACH 4.00 4.000 4.000 4.000 760.00 3,040.00
0830 BEND AND BLOCK 6 IN 03572 EACH 11.00 11.000 7.000 7.000 152.00 1,064.00
0840 REMOVAL AND REINST OF AIR/VACUUM VALVE 20640ND EACH 1.00 1.000 2.000 2.000 1,570.00 3,140.00
0850 REMOVE AND HAUL UNTREATED WASTEWATER 21126ND GAL 9,000.00 9,000.000 9,000.000 9,000.000 0.81 7,290.00
Project DE02100420518 Fed/State Project Number FD04 021 0042 009-011 Category 0004 WATERLINE
0860 DUCTILE IRON PIPE-3 INCH 01090 LF 60.00 60.000 60.000 60.000 73.10 4,386.00
0870 DUCTILE IRON PIPE-6 INCH 01093 LF 3,045.00 3,445.000 3,682.000 3,682.000 33.50 123,347.00
0880 GATE VALVE-3 INCH 03523 EACH 1.00 1.000 1.000 1.000 381.00 381.00
0890 GATE VALVE-6 INCH 03526 EACH 7.00 7.000 7.000 7.000 510.00 3,570.00
0900 TEE AND BLOCK 6"X6"X3" 6"X6"X3" 20642ND EACH 1.00 1.000 1.000 1.000 234.00 234.00
0910 ANCHORING TEE AND BLOCK 6"X6"X6" 20643ND EACH 1.00 1.000 1.000 1.000 279.00 279.00
0920 TEE AND BLOCK 6"X6"X6" 20644ND EACH 1.00 1.000 1.000 1.000 254.00 254.00
0930 BEND AND BLOCK-3" 20553NC EACH 2.00 2.000 2.000 2.000 178.00 356.00
0940 BEND AND BLOCK-6" 20554NC EACH 8.00 8.000 17.000 17.000 228.00 3,876.00
0950 CONNECT TO 3" 20055EDR16 EACH 1.00 1.000 1.000 1.000 1,220.00 1,220.00
0960 CONNECT TO 6" 20559NC EACH 8.00 6.000 8.000 8.000 1,120.00 8,960.00
0970 RELOCATE FIRE HYDRANT 03433 EACH 1.00 1.000 1.000 1.000 1,120.00 1,120.00
0980 RELOCATE WATER METER 03431 EACH 1.00 1.000 2.000 2.000 431.00 862.00
0990 COPPER PIPE-3/4 INCH 03360 LF 75.00 75.000 162.000 162.000 23.90 3,871.80
1000 COPPER PIPE-1 INCH 03361 LF 20.00 20.000 31.000 31.000 45.70 1,416.70
1010 RECONNECT TO MAIN 03438 EACH 6.00 6.000 11.000 11.000 330.00 3,630.00
1020 RECONNECT SERVICE 03437 EACH 6.00 6.000 11.000 11.000 218.00 2,398.00
1030 PLUG & BLOCK 20253MC EACH 1.00 1.000 1.000 1.000 213.00 213.00
1040 ADJUST WATER METER 03427 EACH 1.00 1.000 0.000 0.000 305.00 0.00
1050 ADJUST WATER VALVE 03425 EACH 1.00 1.000 0.000 0.000 253.80 0.00
1060 ADJUST FIRE HYDRANT 03426 EACH 1.00 1.000 1.000 1.000 609.00 609.00
1070 AIR RELEASE VALVE 03495 EACH 5.00 5.000 5.000 5.000 960.00 4,800.00
8000 HORIZONTAL DIRECT DRILL-6" STEEL MAIN HORIZONTAL DIRECTIONAL DRILL - 6 IN WATERLINE 20649ED LF 0.00 350.000 350.000 350.000 71.10 24,885.00
Project DE02100420518 Fed/State Project Number FD04 021 0042 009-011 Category 0005 UTILITIES
1075 STEEL GAS MAIN-6" 20658ED LF 3,120.00 3,320.000 3,666.000 3,666.000 40.60 148,839.60
1080 GAS LINE-2 INCH 03400 LF 614.00 614.000 651.000 651.000 9.10 5,924.10
1090 STEEL SERVICE LINE-3/4" 20645ND LF 45.00 45.000 31.000 31.000 66.00 2,046.00
1100 STEEL SERVICE LINE-2" 20646ND LF 80.00 80.000 18.000 18.000 35.50 639.00
1110 POLYETHYLENE SERVICE LINE-3/4" 20647ED LF 10.00 10.000 12.000 12.000 122.00 1,464.00
1120 HORIZONTAL DIRECT DRILL-6" STEEL MAIN 20649ED LF 230.00 350.000 350.000 350.000 71.10 24,885.00
1130 ROAD BORE-3/4 IN POLY SERVICE LINE 20648ED LF 80.00 80.000 80.000 80.000 30.50 2,440.00
1140 ROAD BORE-2" POLYETHYLENE MAIN 20650ED LF 105.00 105.000 50.000 50.000 25.40 1,270.00
1150 TIE-IN 2" TO EXIST POLYETHYLENE MAIN 20651ND EACH 1.00 1.000 1.000 1.000 1,680.00 1,680.00
1160 TIE-IN 6" TO EXIST STEEL MAIN 20652ND EACH 2.00 2.000 6.000 6.000 5,890.00 35,340.00
1170 BLOCK VALVE SETTING MAIN LINE-6" 20653ND EACH 1.00 1.000 1.000 1.000 14,700.00 14,700.00
1190 PRESSURE TEST OF POLYETHYLENE PIPING 20654ND EACH 1.00 1.000 1.000 1.000 510.00 510.00
1200 PRESSURE TEST OF 6" STEEL PIPING 20655ND EACH 1.00 1.000 1.000 1.000 1,520.00 1,520.00
1210 CAP,PURGE & ABANDON 2" POLY MAIN SEGMENT 20656ND EACH 1.00 1.000 1.000 1.000 510.00 510.00
1220 CAP,PURGE & ABANDON 6" STEEL MAIN 20657ND EACH 1.00 1.000 0.000 0.000 1,020.00 0.00
8002 STEEL GAS MAIN VALVE-6 IN 21497ND EACH 0.00 2.000 0.000 0.000 4,800.00 0.00
Project DE02100420518 Fed/State Project Number FD04 021 0042 009-011 Category 0006 DEMOBILIZATION
1230 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 208,250.00 208,250.00
1240 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 78,500.00 19,625.00 78,500.00

SUBTOT

$19,499.77

$6,046,343.76

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0810-1-0I

PVC 6"

LF

5,921.33 0001 $2.840000 $15,975.75

0820-1-0I

CONNECT TO 6"

EACH

4.00 0001 $113.950000 $433.01

0830-1-0I

BEND & BLOCK 6"

EACH

11.00 0001 $80.560000 $841.85

0860-1-0I

DIP 3"

LF

60.00 0001 $10.180000 $580.26

0870-1-0I

DIP 6"

LF

3,045.00 0001 $7.310000 $21,146.00

0880-1-0I

GATE VALVE 3"

EACH

1.00 0001 $214.120000 $203.41

0890-1-0I

GATE VALVE 6"

EACH

7.00 0001 $312.700000 $2,079.46

0900-1-0I

TEE & bLOCK 6X6X3

EACH

1.00 0001 $58.500000 $55.58

0910-1-0I

ANCH TEE & bLOCK 6"

EACH

1.00 0001 $67.840000 $64.45

0920-1-0I

TEE & BLOCK 6"

EACH

1.00 0001 $67.840000 $64.45

0930-1-0I

BEND & bLOCK 3"

EACH

2.00 0001 $62.540000 $118.83

0940-1-0I

BEND & BLOCK 6"

EACH

8.00 0001 $80.980000 $615.45

0990-1-0I

COPPER 3/4"

LF

75.00 0001 $2.220000 $158.18

1020-1-0I

RECONNECT SERVICE

EACH

6.00 0001 $58.780000 $335.05

1075-1-0I

STEEL GAS MAIN 6"

LF

3,120.00 0001 $10.700000 $31,714.80

1080-1-0I

GAS LINE 2"

LF

614.00 0001 $0.840000 $489.97

1090-1-0I

STEEL SERVICE LINE 3/4"

LF

45.00 0001 $3.440000 $147.06

1100-1-0I

STEEL SERVICE LINE 2"

LF

80.00 0001 $4.350000 $330.60

1130-1-0I

RB 3/4" POLY SERVICE LINE

LF

80.00 0001 $1.860000 $141.36

1150-1-0I

TI 2" TO POLY MAIN

EACH

1.00 0001 $132.500000 $125.88

1170-1-0I

BLOCK VALVE SETTING MAIN LINE 6"

EACH

1.00 0001 $388.600000 $369.17

0800-1-0I

PCI BEAM TY 3

LF

1,200.00 0002 $134.408000 $153,681.60

0740-1-0I

PILES HP12X53

FT

1,560.00 0010 $16.500000 $24,453.00

0770-2-0I

STEEL REINF (SPLICE/COUPLER)

LB

2,642.00 0010 $0.464000 $1,165.54

0770-1-0I

STEEL REINF

LB

15,656.00 0010 $0.465500 $6,923.54

0740-2-0I

PILES HP12X53

LF

1,760.00 0011 $16.770000 $28,044.00

0760-1-0I

STAY IN PLACE METAL DECKING

SQFT

4,900.00 0015 $2.295700 $10,686.28

0780-1-0I

STEEL REINF-EPOXY

LB

47,802.00 0018 $0.461100 $20,939.43

0740-3-0I

PILES HP12X53

LF

640.00 0032 $21.500000 $13,072.00

0770-3-0I

STEEL REINF

LB

13,922.00 0032 $0.465000 $6,147.53

0780-1-1I

STEEL REINF-EPOXY

LB

44,468.00 0041 $0.482300 $20,374.57

0870-1-0A

DIP 6"

LF

838.00 0003 $7.310000 $-5,819.49

0890-1-0A

GATE VALVE 6"

EACH

1.00 0003 $312.700000 $-297.07

0910-1-0A

ANCH TEE & bLOCK 6"

EACH

1.00 0003 $67.840000 $-64.45

0940-1-0A

BEND & BLOCK 6"

EACH

4.00 0003 $80.980000 $-307.73

1075-1-0A

STEEL GAS MAIN 6"

LF

1,028.00 0003 $10.700000 $-10,449.62

1080-1-0A

GAS LINE 2"

LF

500.00 0003 $0.840000 $-399.00

1170-1-0A

BLOCK VALVE SETTING MAIN LINE 6"

EACH

1.00 0003 $388.600000 $-369.17

0870-1-0A

DIP 6"

LF

1,494.00 0004 $7.310000 $-10,375.08

0890-1-0A

GATE VALVE 6"

EACH

1.00 0004 $312.700000 $-297.07

1075-1-0A

STEEL GAS MAIN 6"

LF

1,494.00 0004 $10.700000 $-15,186.51

1080-1-0A

GAS LINE 2"

LF

114.00 0004 $0.840000 $-90.97

1090-1-0A

STEEL SERVICE LINE 3/4"

LF

10.00 0004 $3.440000 $-32.68

1100-1-0A

STEEL SERVICE LINE 2"

LF

18.00 0004 $4.350000 $-74.38

1130-1-0A

RB 3/4" POLY SERVICE LINE

LF

80.00 0004 $1.860000 $-141.36

0870-1-0A

DIP 6"

LF

221.00 0005 $7.310000 $-1,534.73

0990-1-0A

COPPER 3/4"

LF

75.00 0005 $2.220000 $-158.18

1075-1-0A

STEEL GAS MAIN 6"

LF

115.00 0005 $10.700000 $-1,168.98

1090-1-0A

STEEL SERVICE LINE 3/4"

LF

21.00 0005 $3.440000 $-68.63

1150-1-0A

TI 2" TO POLY MAIN

EACH

1.00 0005 $132.500000 $-125.88

0810-1-0A

PVC 6"

LF

4,620.00 0006 $2.840000 $-12,464.76

0830-1-0A

BEND & BLOCK 6"

EACH

2.00 0006 $80.560000 $-153.06

0860-1-0A

DIP 3"

LF

60.00 0006 $10.180000 $-580.26

0870-1-0A

DIP 6"

LF

342.00 0006 $7.310000 $-2,375.02

0880-1-0A

GATE VALVE 3"

EACH

1.00 0006 $214.120000 $-203.41

0890-1-0A

GATE VALVE 6"

EACH

1.00 0006 $312.700000 $-297.07

0900-1-0A

TEE & bLOCK 6X6X3

EACH

1.00 0006 $58.500000 $-55.58

0940-1-0A

BEND & BLOCK 6"

EACH

1.00 0006 $80.980000 $-76.93

1075-1-0A

STEEL GAS MAIN 6"

LF

448.00 0006 $10.700000 $-4,553.92

0810-1-0A

PVC 6"

LF

900.00 0007 $2.840000 $-2,428.20

0830-1-0A

BEND & BLOCK 6"

EACH

4.00 0007 $80.560000 $-306.13

0870-1-0A

DIP 6"

LF

150.00 0007 $7.310000 $-1,041.67

0890-1-0A

GATE VALVE 6"

EACH

4.00 0007 $312.700000 $-1,188.26

0920-1-0A

TEE & BLOCK 6"

EACH

1.00 0007 $67.840000 $-64.45

1075-1-0A

STEEL GAS MAIN 6"

LF

35.00 0007 $10.700000 $-355.78

0810-1-0A

PVC 6"

LF

57.00 0008 $2.840000 $-153.79

0820-1-0A

CONNECT TO 6"

EACH

4.00 0008 $113.950000 $-433.01

0830-1-0A

BEND & BLOCK 6"

EACH

1.00 0008 $80.560000 $-76.53

0930-1-0A

BEND & bLOCK 3"

EACH

2.00 0008 $62.540000 $-118.83

0940-1-0A

BEND & BLOCK 6"

EACH

3.00 0009 $80.980000 $-230.79

0740-1-0A

PILES HP12X53

FT

360.00 0010 $16.500000 $-5,643.00

0770-2-0A

STEEL REINF (SPLICE/COUPLER)

LB

1,652.00 0010 $0.464000 $-728.79

0770-1-0A

STEEL REINF

LB

1,652.00 0010 $0.465500 $-730.56

1020-1-0A

RECONNECT SERVICE

EACH

6.00 0010 $58.780000 $-335.05

0740-2-0A

PILES HP12X53

LF

360.00 0011 $16.770000 $-5,736.27

0740-1-0A

PILES HP12X53

FT

360.00 0011 $16.500000 $-5,643.00

0770-2-0A

STEEL REINF (SPLICE/COUPLER)

LB

990.00 0011 $0.464000 $-436.75

0770-1-0A

STEEL REINF

LB

4,636.00 0011 $0.465500 $-2,050.17

0740-2-0A

PILES HP12X53

LF

180.00 0012 $16.770000 $-2,868.14

0740-1-0A

PILES HP12X53

FT

180.00 0012 $16.500000 $-2,821.50

0770-1-0A

STEEL REINF

LB

6,288.00 0012 $0.465500 $-2,780.74

0740-2-0A

PILES HP12X53

LF

200.00 0013 $16.770000 $-3,186.82

0740-1-0A

PILES HP12X53

FT

200.00 0013 $16.500000 $-3,135.00

0740-2-0A

PILES HP12X53

LF

100.00 0014 $16.770000 $-1,593.41

0740-1-0A

PILES HP12X53

FT

100.00 0014 $16.500000 $-1,567.50

0770-1-0A

STEEL REINF

LB

1,393.00 0014 $0.465500 $-616.03

0740-2-0A

PILES HP12X53

LF

200.00 0016 $16.770000 $-3,186.82

0740-1-0A

PILES HP12X53

FT

200.00 0016 $16.500000 $-3,135.00

0740-2-0A

PILES HP12X53

LF

100.00 0017 $16.770000 $-1,593.41

0740-1-0A

PILES HP12X53

FT

100.00 0017 $16.500000 $-1,567.50

0770-1-0A

STEEL REINF

LB

1,393.00 0017 $0.465500 $-616.03

0800-1-0A

PCI BEAM TY 3

LF

480.00 0017 $134.408000 $-61,472.64

0800-1-0A

PCI BEAM TY 3

LF

200.33 0018 $134.408000 $-25,655.86

0760-1-0A

STAY IN PLACE METAL DECKING

SQFT

2,496.89 0019 $2.295700 $-5,445.40

0780-1-0A

STEEL REINF-EPOXY

LB

46,860.00 0019 $0.461100 $-20,526.79

0740-2-0A

PILES HP12X53

LF

40.00 0020 $16.770000 $-637.36

0740-1-0A

PILES HP12X53

FT

40.00 0020 $16.500000 $-627.00

0740-3-0A

PILES HP12X53

LF

640.00 0037 $21.500000 $-13,072.00

0740-2-0A

PILES HP12X53

LF

580.00 0037 $16.770000 $-9,241.77

0740-1-0A

PILES HP12X53

FT

20.00 0037 $16.500000 $-313.50

0770-3-0A

STEEL REINF

LB

5,651.00 0038 $0.465000 $-2,495.31

0770-1-0A

STEEL REINF

LB

294.00 0038 $0.465500 $-130.02

0770-3-0A

STEEL REINF

LB

4,815.00 0039 $0.465000 $-2,126.16

0780-1-0A

STEEL REINF-EPOXY

LB

527.00 0039 $0.461100 $-230.85

0770-3-0A

STEEL REINF

LB

3,456.00 0040 $0.465000 $-1,526.06

0780-1-0A

STEEL REINF-EPOXY

LB

55.00 0040 $0.461100 $-24.09

0800-1-0A

PCI BEAM TY 3

LF

519.67 0041 $134.408000 $-66,553.10

0760-1-0A

STAY IN PLACE METAL DECKING

SQFT

2,403.11 0043 $2.295700 $-5,240.88

0780-1-1A

STEEL REINF-EPOXY

LB

44,468.00 0043 $0.482300 $-20,374.57

0780-1-0A

STEEL REINF-EPOXY

LB

360.00 0043 $0.461100 $-157.70

0810-10C

PVC 6"

LF

0.00 0047 $2.698000 $-929.00

0830-10C

BEND & BLOCK 6"

EACH

0.00 0047 $76.531818 $-306.13

1090-10C

STEEL SERVICE LINE 3/4"

LF

0.00 0047 $3.268000 $-45.75

1100-10C

STEEL SERVICE LINE 2"

LF

0.00 0047 $4.132500 $-256.22
SUBTOT

$-0.02