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 |