Report_Id:ESTIMATE FINAL updated 6-26-09

Date:03/29/2013

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 061258 Estimate Number 0049 Estimate Type  FINAL
District Office SOMERSET (08300)  Chaney, William G. P.E.

Contractor HINKLE CONTRACTING CORPORATION ADDR SN 2 VC Code VC0000092418
P O BOX 200
PARIS , KY , 40362
Pay Period 05/04/2011  TO  03/12/2012
Date Approved 05/29/2012
Primary Proj Number DE1000NEW0658
Project No. STP 3012 (010), STPS 3000 (618)
Primary County PULASKI
Name of Road SOMERSET SOUTHWEST BY-PASS
Description SOMERSET SW BYPASS, FROM US 27 TO N. OF OAK HILL RD; KY 1642 REALIGNMENT AND CONST OF RT TURN LANE W/ FLASHING BEACON
     
     
Date Let 10/27/2006 Formal Acceptance 06/01/2009
Date Awarded 11/17/2006 Date Work Began 12/21/2006
Date Contract Executed 12/14/2006 Open To Traffic 06/03/2008
Date NTP Issued 12/14/2006 Actual Completion Date 06/03/2008

Current Contract Amount

$20,375,872.09

Total to Date

Prev to Date

This Estimate

Original Amount

$20,289,060.52

Total Earnings

$19,544,656.24

$19,449,193.43

$95,462.81

Percent Complete

95.93

Stockpiled Materials

$0.01

$0.01

$0.00

Funds Available

$829,861.96

Gross Earnings

$19,544,656.25

$19,449,193.44

$95,462.81

Total Change Orders

$86,811.57

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$19,546,010.13

$19,450,547.32

$95,462.81

Contract Id 061258

Change Order Summary

County PULASKI
Estimate Nbr 0049 Project Number STP 3012 (010), STPS 3000 (618)
Contractor HINKLE CONTRACTING CORPORATION Period 05/04/2011  TO  03/12/2012
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Change from Lime Stabilization to Rock Roadbed, Utility , Approved 05/13/2008 $91,851.68 1.0
002 KY 914 Median Revision and Sawed-In Rumble Strips Approved 07/31/2008 $-850.00 1.0
003 Fill Gap in Sound Barrier Wall (Cost Plus) Approved 01/21/2009 $-4,190.11 0.0
 
 
 
 

CONTRACT ADJUSTMENTS HISTORY

Contract Adjustments

 

 

Adjustment Description

Est No

Adjustment Amount

Line Item Adjustments History
PROJECT ITEM NBR DESCRPITION TYPE EST NO

ADJ QUANTITY

UNIT PRICE

ADJUSTED AMOUNT

DE1000NEW0658 1630 DEMOBILIZATION OTHER 0023

0.00

$0.00

$40,000.00

DE10016420659 0710 DEMOBILIZATION OTHER 0023

0.00

$0.00

$-40,000.00

DE1000NEW0658 1630 DEMOBILIZATION OTHER 0024

0.00

$0.00

$45,000.00

DE10016420659 0710 DEMOBILIZATION OTHER 0024

0.00

$0.00

$-45,000.00

DE1000NEW0658 1630 DEMOBILIZATION OTHER 0025

0.00

$0.00

$72,080.00

DE10016420659 0710 DEMOBILIZATION OTHER 0025

0.00

$0.00

$-72,080.00

DE1000NEW0658 1630 DEMOBILIZATION OTHER 0028

0.00

$0.00

$20,000.00

DE10016420659 0710 DEMOBILIZATION OTHER 0028

0.00

$0.00

$-20,000.00

DE1000NEW0658 0080 CL3 ASPH BASE 1.00D PG64-22 HMA THICKNESS DEDUCTION 0030

-87.65

$49.00

$-4,294.85

DE1000NEW0658 0090 CL3 ASPH BASE 1.00D PG76-22 HMA THICKNESS DEDUCTION 0030

-43.82

$56.85

$-2,491.17

DE1000NEW0658 0140 CL3 ASPH SURF 0.50A PG76-22 RIDEABILITY 0030

8,139.89

$1.00

$8,139.89

DE1000NEW0658 1630 DEMOBILIZATION OTHER 0031

0.00

$0.00

$-177,080.00

DE10016420659 0710 DEMOBILIZATION OTHER 0031

0.00

$0.00

$177,080.00

DE1000NEW0658 0090 CL3 ASPH BASE 1.00D PG76-22 OTHER 0046

0.00

$0.00

$-862.78

DE10016420659 0080 CL2 ASPH SURF 0.38C PG64-22 OTHER 0046

0.00

$0.00

$862.78

DE1000NEW0658 0090 CL3 ASPH BASE 1.00D PG76-22 OTHER 0047

0.00

$0.00

$862.78

DE10016420659 0080 CL2 ASPH SURF 0.38C PG64-22 OTHER 0047

0.00

$0.00

$-862.78

Contract Id 061258

COMMONWEALTH OF KENTUCKY

County PULASKI
Contract No

TRANSPORTATION CABINET

Primary Project Number DE1000NEW0658
Estimate Nbr 0049 Period 05/04/2011  TO  03/12/2012
Contractor HINKLE CONTRACTING CORPORATION
 
Project DE1000NEW0658 Fed/State Project Number STP 3012 (010) 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 CRUSHED STONE BASE 00003 TON 94,878.90 94,878.900 93,017.130 93,017.130 14.65 1,362,700.95
0020 LIME STABILIZED ROADBED 00013 SQYD 109,348.00 0.000 0.000 0.000 1.90 0.00
0030 LIME 00014 TON 1,988.00 0.000 0.000 0.000 127.00 0.00
0040 TRAFFIC BOUND BASE 00020 TON 2,000.00 1,500.000 312.770 312.770 21.70 6,787.10
0050 CRUSHED AGGREGATE SIZE NO 2 00078 TON 20.00 20.000 260.490 260.490 40.50 10,549.84
0060 ASPHALT SEAL AGGREGATE 00100 TON 425.70 425.700 434.880 434.880 75.00 32,616.00
0070 CL2 ASPH BASE 1.00D PG64-22 00212 TON 18,181.30 18,181.300 20,026.400 20,026.400 52.00 1,041,372.80
0080 CL3 ASPH BASE 1.00D PG64-22 00214 TON 42,351.30 42,701.300 41,368.150 41,368.150 49.00 2,027,039.35
0090 CL3 ASPH BASE 1.00D PG76-22 00216 TON 20,824.20 20,824.200 20,142.220 20,142.220 56.85 1,145,085.20
0100 EMULSIFIED ASPHALT RS-2 00291 TON 51.10 51.100 52.860 52.860 495.00 26,165.70
0110 CL2 ASPH SURF 0.38D PG64-22 00301 TON 1,491.80 1,491.800 3,253.320 3,253.320 77.50 252,132.30
0120 CL2 ASPH SURF 0.38C PG64-22 00304 TON 1,102.00 1,102.000 0.000 0.000 80.00 0.00
0130 CL2 ASPH SURF 0.50D PG64-22 00309 TON 3,574.20 3,699.200 2,643.170 2,643.170 61.00 161,233.37
0140 CL3 ASPH SURF 0.50A PG76-22 00332 TON 11,049.90 11,049.900 11,439.760 11,439.760 83.00 949,500.08
0150 ASPHALT PLACEMENT WITH MTV 00338 TON 69,388.10 69,388.100 65,975.510 65,975.510 2.25 148,444.89
0160 ASPHALT CURING SEAL 00358 TON 218.70 0.700 0.000 0.000 475.00 0.00
0170 ENTRANCE PIPE-15 INCH 00440 LF 1,707.00 1,752.000 1,819.000 1,819.000 34.00 61,846.00
0180 ENTRANCE PIPE-18 INCH 00441 LF 498.00 498.000 558.000 558.000 39.00 21,762.00
0190 ENTRANCE PIPE-24 INCH 00443 LF 341.00 341.000 487.000 487.000 51.00 24,837.00
0200 ENTRANCE PIPE-30 INCH 00445 LF 50.00 50.000 50.000 50.000 65.00 3,250.00
0210 CULVERT PIPE-15 INCH 00461 LF 257.00 257.000 272.000 272.000 50.00 13,600.00
0220 CULVERT PIPE-18 INCH 00462 LF 3,409.00 3,409.000 3,490.000 3,490.000 58.00 202,420.00
0230 CULVERT PIPE-24 INCH 00464 LF 803.00 803.000 803.000 803.000 78.00 62,634.00
0240 CULVERT PIPE-30 INCH 00466 LF 1,060.00 1,060.000 1,060.000 1,060.000 70.00 74,200.00
0250 CULVERT PIPE-36 INCH 00468 LF 702.00 702.000 702.000 702.000 122.00 85,644.00
0260 CULVERT PIPE-42 INCH 00469 LF 332.00 332.000 332.000 332.000 122.00 40,504.00
0270 CULVERT PIPE-48 INCH 00470 LF 115.00 115.000 115.000 115.000 139.00 15,985.00
0280 STORM SEWER PIPE-15 INCH 00521 LF 1,480.00 1,480.000 1,488.000 1,488.000 48.00 71,424.00
0290 STORM SEWER PIPE-18 INCH 00522 LF 698.00 698.000 698.000 698.000 71.00 49,558.00
0300 STORM SEWER PIPE-24 INCH 00524 LF 493.00 493.000 543.000 543.000 62.00 33,666.00
0310 STORM SEWER PIPE-36 INCH 00528 LF 93.00 93.000 93.000 93.000 103.00 9,579.00
0320 PERFORATED PIPE-4 INCH 01000 LF 2,240.00 2,240.000 590.000 590.000 21.00 12,390.00
0330 NON-PERFORATED PIPE-4 INCH 01010 LF 320.00 320.000 120.000 120.000 22.00 2,640.00
0340 PERF PIPE HEADWALL TY 3-4 INCH 01028 EACH 9.00 9.000 0.000 0.000 410.00 0.00
0350 PERF PIPE HEADWALL TY 4-4 INCH 01032 EACH 11.00 11.000 4.000 4.000 420.00 1,680.00
0360 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 34.00 34.000 34.000 34.000 2,320.00 78,880.00
0370 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 13.00 13.000 13.000 13.000 2,840.00 36,920.00
0380 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 2.00 2.000 2.000 2.000 3,810.00 7,620.00
0390 S & F BOX INLET-OUTLET-36 INCH 01453 EACH 5.00 5.000 5.000 5.000 4,430.00 22,150.00
0400 CURB BOX INLET TYPE A 01456 EACH 19.00 19.000 19.000 19.000 3,710.00 70,490.00
0410 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 1.000 1.000 2,780.00 2,780.00
0420 DROP BOX INLET TYPE 3 01496 EACH 4.00 4.000 4.000 4.000 2,910.00 11,640.00
0430 DROP BOX INLET TYPE 5B 01505 EACH 1.00 1.000 1.000 1.000 2,840.00 2,840.00
0440 DROP BOX INLET TYPE 5C 01508 EACH 3.00 4.000 3.000 3.000 2,840.00 8,520.00
0450 DROP BOX INLET TYPE 5D 01511 EACH 33.00 33.000 34.000 34.000 2,840.00 96,560.00
0460 DROP BOX INLET TYPE 13S 01568 EACH 17.00 17.000 17.000 17.000 2,580.00 43,860.00
0470 JUNCTION BOX 01650 EACH 1.00 1.000 1.000 1.000 1,860.00 1,860.00
0480 SPRING BOX INLET TYPE B 01670 EACH 1.00 1.000 2.000 2.000 2,580.00 5,160.00
0490 CORED HOLE DRAINAGE BOX CON-4 INCH 01740 EACH 13.00 13.000 0.000 0.000 103.00 0.00
0500 MANHOLE TYPE C 01767 EACH 1.00 1.000 1.000 1.000 6,190.00 6,190.00
0510 STANDARD CURB AND GUTTER 01810 LF 1,384.00 1,384.000 1,378.000 1,378.000 22.20 30,591.60
0520 STANDARD HEADER CURB 01875 LF 420.20 420.200 498.000 498.000 26.80 13,346.40
0530 STANDARD BARRIER MEDIAN TYPE 5 01923 SQYD 2,203.00 2,203.000 2,052.730 2,052.730 61.90 127,063.98
0540 MOUNTABLE MEDIAN TYPE 6A 01949 SQYD 1,099.00 1,099.000 856.690 856.690 17.06 14,615.13
0550 BARRICADE-TYPE III 02014 EACH 11.00 11.000 25.000 25.000 210.00 5,250.00
0560 REMOVE PAVEMENT 02091 SQYD 11,649.00 11,649.000 11,649.000 11,649.000 2.30 26,792.70
0570 CEM CONC ENT PAVEMENT-6 INCH 02099 SQYD 797.00 797.000 1,023.170 1,023.170 47.90 49,009.84
0580 CEM CONC ENT PAVEMENT-8 INCH 02101 SQYD 79.00 79.000 222.920 222.920 61.86 13,789.83
0590 TEMPORARY DITCH 02159 LF 15,467.00 15,467.000 800.000 800.000 1.70 1,360.00
0600 GRANULAR EMBANKMENT 02223 CUYD 6,204.00 6,204.000 1,942.710 1,942.710 22.00 42,739.62
0610 WATER 02242 MGAL 1,500.00 1,500.000 0.000 0.000 1.00 0.00
0620 FENCE-WOVEN WIRE TYPE 1 02262 LF 33,226.00 33,226.000 33,565.000 33,565.000 5.10 171,181.50
0630 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,227.00 1,227.000 1,288.750 1,288.750 18.30 23,584.12
0640 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 10.00 10.000 13.000 13.000 41.20 535.60
0650 GUARDRAIL END TREATMENT TYPE 2A 02369 EACH 1.00 1.000 1.000 1.000 619.00 619.00
0660 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 2.00 2.000 2.000 2.000 2,040.00 4,080.00
0670 R/W MARKER RURAL TYPE 1 02434 EACH 52.00 52.000 51.000 51.000 82.50 4,207.50
0680 CLEAN SINKHOLE 02469 EACH 1.00 4.000 4.000 4.000 2,130.00 8,520.00
0690 FILL AND CAP SINKHOLE 02471 EACH 1.00 4.000 4.000 4.000 2,910.00 11,640.00
0700 CHANNEL LINING CLASS II 02483 TON 6,901.00 6,901.000 7,566.900 7,566.900 23.20 175,552.08
0710 CHANNEL LINING CLASS III 02484 TON 7,911.00 7,911.000 2,187.310 2,187.310 20.80 45,496.04
0720 CLEARING AND GRUBBING 140 ACRES 02545 LS 1.00 1.000 1.000 1.000 96,600.00 96,600.00
0730 SIGNS 02562 SQFT 1,402.90 1,402.900 1,498.450 1,498.450 7.90 11,837.75
0740 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 28,300.00 28,300.000 0.000 0.000 1.50 0.00
0750 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 141,650.00 211,650.000 200,917.780 200,917.780 1.40 281,284.89
0760 MAINTAIN & CONTROL TRAFFIC SYP NO. 08-00259.10 02650 LS 1.00 1.000 1.000 1.000 339,400.00 339,400.00
0770 ASPH PAVE MILLING & TEXTURING 02677 TON 899.00 899.000 893.180 893.180 30.00 26,795.40
0780 TEMPORARY SILT FENCE 02701 LF 2,393.00 2,393.000 4,151.000 4,151.000 6.10 25,321.10
0790 SAND FOR BLOTTER 02702 TON 273.40 0.400 0.000 0.000 25.00 0.00
0800 SILT TRAP TYPE A 02703 EACH 10.00 10.000 11.000 11.000 1,000.00 11,000.00
0810 SILT TRAP TYPE B 02704 EACH 341.00 341.000 203.000 203.000 212.00 43,036.00
0820 CLEAN SILT TRAP TYPE A 02706 EACH 30.00 30.000 2.000 2.000 64.00 128.00
0830 CLEAN SILT TRAP TYPE B 02707 EACH 1,023.00 1,023.000 59.000 59.000 56.00 3,304.00
0840 CLEAN TEMPORARY SILT FENCE 02709 LF 7,179.00 7,179.000 100.000 100.000 0.50 50.00
0850 STAKING SYP NO. 08-00259.10 02726 LS 1.00 1.000 1.000 1.000 187,400.00 187,400.00
0860 FLASHING ARROW 02775 EACH 2.00 2.000 6.000 6.000 6,000.00 36,000.00
0870 EROSION CONTROL BLANKET 05950 SQYD 44,703.00 44,703.000 74,304.603 74,304.603 1.30 96,595.98
0880 TEMPORARY MULCH 05952 SQYD 480,370.00 480,370.000 0.000 0.000 0.20 0.00
0890 TEMP SEEDING AND PROTECTION 05953 SQYD 245,000.00 245,000.000 43,402.140 43,402.140 0.21 9,114.44
0900 TOPDRESSING FERTILIZER 05966 TON 25.30 25.300 6.000 6.000 490.00 2,940.00
0910 SEEDING AND PROTECTION 05985 SQYD 489,300.00 489,300.000 412,688.840 412,688.840 0.27 111,425.98
0920 SPECIAL SEEDING CROWN VETCH 05989 SQYD 50,400.00 50,400.000 0.000 0.000 0.21 0.00
0930 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 125,200.00 125,200.000 118,161.000 118,161.000 0.19 22,450.59
0940 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 125,200.00 125,200.000 109,270.000 109,270.000 0.19 20,761.30
0950 PAVE STRIPING REMOVAL-4 INCH 06530 LF 4,500.00 4,500.000 4,501.500 4,501.500 0.77 3,466.15
0960 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 8,000.00 8,000.000 0.000 0.000 1.90 0.00
0970 PAVEMENT MARKER TYPE V-MY 06590 EACH 107.00 107.000 122.000 122.000 22.40 2,732.80
0980 PAVEMENT MARKER TYPE V-BY 06591 EACH 88.00 88.000 49.000 49.000 22.40 1,097.60
0990 PAVEMENT MARKER TYPE V-B W/R 06592 EACH 365.00 365.000 926.000 926.000 22.40 20,742.40
1000 CONCRETE-CLASS A 08100 CUYD 61.94 61.940 61.940 61.940 900.00 55,746.00
1010 STEEL REINFORCEMENT 08150 LB 3,473.00 3,473.000 3,473.000 3,473.000 1.24 4,306.52
1020 LOT PAY ADJUSTMENT 10000NS DOLL 197,150.00 197,150.000 23,835.310 75,594.310 99,429.620 1.00 23,835.31 99,429.62
1030 FUEL ADJUSTMENT 10020NS DOLL 187,240.00 187,240.000 282,511.280 282,511.280 1.00 282,511.28
1040 ASPHALT ADJUSTMENT 10030NS DOLL 177,435.00 144,435.000 -206,781.220 -206,781.220 1.00 -206,781.22
1050 SILT TRAP TYPE C 20496NS843 EACH 46.00 46.000 71.000 71.000 360.00 25,560.00
1060 CLEAN SILT TRAP TYPE C 20497NS843 EACH 138.00 138.000 51.000 51.000 93.00 4,743.00
1070 INSTALL PROJECT ID SIGN (72" X 120") 21132NC EACH 2.00 2.000 1.000 1.000 217.00 217.00
1080 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 42,600.00 42,600.000 12,716.900 12,716.900 1.00 12,716.90
1090 CONTRACTOR QAS SYP NO. 08-00259.10 21539NN11A LS 1.00 1.000 1.000 1.000 236,800.00 236,800.00
1100 EMBANKMENT 21553EN CUYD 617,776.00 601,370.000 609,946.540 609,946.540 1.82 1,110,102.70
1110 EXCAVATION 21554EN CUYD 618,843.00 701,395.000 709,965.540 709,965.540 6.40 4,543,779.45
8000 REMOVE GUARDRAIL 02381 LF 0.00 200.000 200.000 200.000 1.70 340.00
8002 SPRING BOX INLET TYPE A 01660 EACH 0.00 1.000 1.000 1.000 2,580.00 2,580.00
8004 REMOVE BILLBOARD 23055N LS 0.00 1.000 1.000 1.000 4,000.00 4,000.00
8005 MASS CONCRETE 10040ES CUYD 0.00 75.000 75.000 75.000 120.00 9,000.00
8006 SEEDING AND PROTECTION MIXTURE III 05985 SQYD 0.00 1,000.000 0.000 0.000 0.34 0.00
8008 REMOVE ISLAND 20279EC LS 0.00 1.000 1.000 1.000 14,000.00 14,000.00
8009 SHOULDER RUMBLE STRIPS-SAWED 20362ES403 LF 0.00 55,000.000 52,130.000 52,130.000 0.33 17,202.90
8010 COST PLUS WORK SOUND BARRIER WALL 10080NSD DOLL 0.00 6,659.890 6,659.890 6,659.890 1.00 6,659.89
Project DE1000NEW0658 Fed/State Project Number STP 3012 (010) Category 0002 BRIDGE
1120 FOUNDATION PREPARATION SYP NO. 08-00259.10 08003 LS 1.00 1.000 1.000 1.000 4,640.00 4,640.00
1130 SOUND BARRIER WALL 21590EN SQFT 5,283.00 5,283.000 5,283.000 5,283.000 56.60 299,017.80
Project DE1000NEW0658 Fed/State Project Number STP 3012 (010) Category 0003 LANDSCAPING
1140 KENTUCKY COFFEE TREE 20003ES724 EACH 4.00 4.000 4.000 4.000 185.60 742.40
1150 WINTER KING HAWTHORN 20020ES724 EACH 44.00 44.000 45.000 45.000 185.60 8,352.00
1160 RED MAPLE 20512NS724 EACH 23.00 23.000 23.000 23.000 164.90 3,792.70
1170 WINTERBERRY 20538NS724 EACH 42.00 42.000 42.000 42.000 87.60 3,679.20
1180 NORWAY SPRUCE 21426NS724 EACH 83.00 83.000 85.000 85.000 206.20 17,527.00
1190 LONDON PLANETREE 21427NS724 EACH 12.00 12.000 12.000 12.000 206.20 2,474.40
1200 LACEBARK ELM 21428NS724 EACH 17.00 17.000 17.000 17.000 247.40 4,205.80
1210 GREY OWL JUNIPER 21429NS724 EACH 64.00 64.000 64.000 64.000 51.50 3,296.00
Project DE1000NEW0658 Fed/State Project Number STP 3012 (010) Category 0004 SIGNALIZATION
1220 CONDUIT-1 1/4 INCH 04793 LF 866.00 866.000 1,387.000 1,387.000 3.10 4,299.70
1230 CONDUIT-2 INCH 04795 LF 1,621.00 1,621.000 1,901.000 1,901.000 5.20 9,885.20
1240 JUNCTION BOX TYPE B 04811 EACH 22.00 22.000 26.000 26.000 928.00 24,128.00
1250 TRENCHING AND BACKFILLING 04820 LF 2,487.00 2,487.000 2,831.000 2,831.000 4.10 11,607.10
1260 LOOP WIRE 04830 LF 11,562.00 11,562.000 13,872.000 13,872.000 0.52 7,213.44
1270 CABLE-NO. 14/5C 04844 LF 4,621.00 4,621.000 5,129.000 5,129.000 1.03 5,282.87
1280 CABLE-NO. 14/1 PAIR 04850 LF 18,014.00 18,014.000 21,289.000 21,289.000 1.03 21,927.67
1290 STEEL STRAIN POLE 04880 EACH 12.00 12.000 12.000 12.000 8,200.00 98,400.00
1300 MESSENGER-10800 LB 04885 LF 1,096.00 1,096.000 644.000 644.000 4.10 2,640.40
1310 MESSENGER-15400 LB 04886 LF 698.00 698.000 1,309.000 1,309.000 5.20 6,806.80
1320 LOOP SAW SLOT AND FILL 04895 LF 4,053.00 4,053.000 4,245.000 4,245.000 7.20 30,564.00
1330 SIGNAL-3 SECTION 12 INCH 04912 EACH 32.00 32.000 32.000 32.000 773.00 24,736.00
1340 SIGNAL-5 SECTION 12 INCH 04914 EACH 2.00 2.000 2.000 2.000 928.00 1,856.00
1350 INSTALL CONTROLLER TYPE 170 04931 EACH 3.00 3.000 3.000 3.000 3,610.00 10,830.00
1360 REMOVE SIGNAL EQUIPMENT 04950 EACH 1.00 1.000 1.000 1.000 2,620.00 2,620.00
1370 INSTALL SPAN MOUNTED SIGN 06472 EACH 2.00 2.000 2.000 2.000 155.00 310.00
Project DE1000NEW0658 Fed/State Project Number STP 3012 (010) Category 0005 WATERLINE
1380 DUCTILE IRON PIPE-6 INCH 01093 LF 612.00 612.000 0.000 0.000 27.30 0.00
1390 DUCTILE IRON PIPE-8 INCH 01095 LF 968.00 968.000 1,105.000 1,105.000 35.10 38,785.50
1400 PVC PIPE-3 INCH 03382 LF 962.00 962.000 1,678.000 1,678.000 10.30 17,283.40
1410 PVC PIPE-4 INCH 03383 LF 105.00 105.000 0.000 0.000 28.90 0.00
1420 PVC PIPE-6 INCH 03385 LF 5,729.00 5,729.000 6,543.000 6,543.000 18.80 123,008.40
1430 PVC PIPE-8 INCH 03387 LF 136.00 136.000 140.000 140.000 30.90 4,326.00
1440 TIE-IN TO EXISTING WATER LINE 3 IN TO 3 IN WATERLINE 03460 EACH 1.00 1.000 1.000 1.000 1,835.00 1,835.00
1450 TIE-IN TO EXISTING WATER LINE 3 IN TO 6 IN WATERLINE 03460 EACH 1.00 1.000 1.000 1.000 2,577.00 2,577.00
1460 TIE-IN TO EXISTING WATER LINE 6 IN TO 6 IN WATERLINE 03460 EACH 9.00 9.000 10.000 10.000 2,371.00 23,710.00
1470 TIE-IN TO EXISTING WATER LINE 8 IN TO 6 IN WATERLINE 03460 EACH 1.00 1.000 1.000 1.000 2,707.00 2,707.00
1480 TIE-IN TO EXISTING WATER LINE 8IN TO 8 IN WATERLINE 03460 EACH 1.00 1.000 1.000 1.000 3,711.00 3,711.00
1490 VALVE-4 INCH 03494 EACH 1.00 1.000 0.000 0.000 619.00 0.00
1500 VALVE-6 INCH 03496 EACH 3.00 3.000 4.000 4.000 747.00 2,988.00
1510 VALVE-8 INCH 03498 EACH 2.00 2.000 3.000 3.000 979.00 2,937.00
1520 CONCRETE ENCASEMENT 20057ES601 LF 40.00 40.000 40.000 40.000 62.00 2,480.00
1530 POLYETHYLENE SERVICE LINE-3/4 IN 20647ED LF 1,820.00 1,820.000 756.000 756.000 7.50 5,670.00
1540 PAVEMENT REPAIR 20757ED SQYD 35.00 35.000 61.000 61.000 103.00 6,283.00
1550 BLOW OFF ASSEMBLY-3 IN 20779ND EACH 3.00 3.000 6.000 6.000 1,521.00 9,126.00
1560 WATER SERVICE-5/8 IN X 3/4 IN 21695NN EACH 27.00 27.000 23.000 23.000 825.00 18,975.00
1570 COVER PIPE & BORE FOR 6 IN WATERLINE 12 IN 21696EN LF 32.00 32.000 50.000 50.000 124.00 6,200.00
1580 COVER PIPE FOR 8 IN WATERLINE 12 IN - OPEN CUT 21697EN LF 242.00 242.000 192.000 192.000 88.00 16,896.00
1590 COVER PIPE FOR 6 IN WATERLINE 12 IN - OPEN CUT 21698EN LF 656.00 656.000 856.000 856.000 80.00 68,480.00
1600 BORE FOR 6 IN WATERLINE 21699EN LF 86.00 86.000 70.000 70.000 72.00 5,040.00
1610 POLYETHYLENE PIPE-1 IN 21701EN LF 320.00 320.000 0.000 0.000 15.50 0.00
8003 REIMBURSEMENT METERING VAULT CHANGES 10299N DOLL 0.00 2,243.000 2,243.000 2,243.000 1.00 2,243.00
Project DE1000NEW0658 Fed/State Project Number STP 3012 (010) Category 0006 MOBILIZATION & DEMOBILIZATION
1620 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 657,230.96 657,230.96
1630 DEMOBILIZATION 02569 LS 1.00 1.000 0.250 0.750 1.000 279,775.01 69,943.75 279,775.01

SUBTOT

$93,779.06

$18,606,191.79

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

0620-1-0I

Fence and Hardware

LF

33,330.00 0001 $1.861400 $58,936.99

0620-1-0A

Fence and Hardware

LF

7,000.00 0003 $1.861400 $-12,378.01

0620-1-0A

Fence and Hardware

LF

9,436.00 0004 $1.861400 $-16,685.55

0620-1-0A

Fence and Hardware

LF

5,900.00 0005 $1.861400 $-10,432.89

0620-1-0A

Fence and Hardware

LF

249.00 0008 $1.861400 $-440.30

0620-1-0A

Fence and Hardware

LF

1,404.00 0015 $1.861400 $-2,482.67

0620-1-0A

Fence and Hardware

LF

7,567.00 0018 $1.861400 $-13,380.62

0620-1-0A

Fence and Hardware

LF

1,774.00 0024 $1.861400 $-3,136.94
SUBTOT

$0.01

 

 

 

Project DE10016420659 Fed/State Project Number STPS 3000 (618) 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 CRUSHED STONE BASE 00003 TON 1,472.80 1,472.800 6,060.460 6,060.460 14.65 88,785.73
0020 LIME STABILIZED ROADBED 00013 SQYD 6,931.20 6,931.200 0.000 0.000 1.90 0.00
0030 LIME 00014 TON 126.00 126.000 0.000 0.000 127.00 0.00
0040 ASPHALT SEAL AGGREGATE 00100 TON 26.20 26.200 26.200 26.200 75.00 1,965.00
0050 CL2 ASPH BASE 1.00D PG64-22 00212 TON 2,514.20 2,514.200 1,978.530 1,978.530 52.00 102,883.56
0060 EMULSIFIED ASPHALT RS-2 00291 TON 3.10 3.100 4.250 4.250 495.00 2,103.75
0070 CL2 ASPH SURF 0.38D PG64-22 00301 TON 67.60 67.600 877.430 877.430 77.50 68,000.82
0080 CL2 ASPH SURF 0.38C PG64-22 00304 TON 554.30 554.300 0.000 0.000 80.00 0.00
0090 ASPHALT CURING SEAL 00358 TON 13.90 13.900 0.000 0.000 475.00 0.00
0100 ENTRANCE PIPE-15 INCH 00440 LF 185.00 185.000 5.000 5.000 34.00 170.00
0110 ENTRANCE PIPE-18 INCH 00441 LF 60.00 60.000 0.000 0.000 39.00 0.00
0120 ENTRANCE PIPE-24 INCH 00443 LF 60.00 60.000 13.000 13.000 51.00 663.00
0130 STORM SEWER PIPE-24 INCH 00524 LF 137.00 137.000 90.000 90.000 62.00 5,580.00
0140 STORM SEWER PIPE-30 INCH 00526 LF 67.00 67.000 67.000 67.000 102.00 6,834.00
0150 DROP BOX INLET TYPE 2 01493 EACH 1.00 2.000 2.000 2.000 2,780.00 5,560.00
0160 DROP BOX INLET TYPE 3 01496 EACH 1.00 1.000 1.000 1.000 2,910.00 2,910.00
0170 REMOVE PAVEMENT 02091 SQYD 779.00 779.000 779.000 779.000 2.30 1,791.70
0180 TEMPORARY DITCH 02159 LF 2,195.00 2,195.000 0.000 0.000 1.70 0.00
0190 WATER 02242 MGAL 200.00 200.000 0.000 0.000 1.00 0.00
0200 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 281.00 281.000 322.500 322.500 18.30 5,901.75
0210 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 2.00 2.000 1.000 1.000 928.00 928.00
0220 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 1.00 1.000 1.000 1.000 2,040.00 2,040.00
0230 R/W MARKER RURAL TYPE 1 02434 EACH 14.00 14.000 5.000 5.000 82.50 412.50
0240 CHANNEL LINING CLASS II 02483 TON 621.00 621.000 755.140 755.140 23.20 17,519.24
0250 CHANNEL LINING CLASS III 02484 TON 282.00 282.000 0.000 0.000 20.80 0.00
0260 CLEARING AND GRUBBING 6 ACRES 02545 LS 1.00 1.000 1.000 1.000 74,200.00 74,200.00
0270 EDGE KEY 02585 LF 37.90 37.900 68.000 68.000 150.00 10,200.00
0280 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 1,500.00 1,500.000 10,059.000 10,059.000 1.40 14,082.60
0290 MAINTAIN & CONTROL TRAFFIC SYP NO. 08-00999.00 02650 LS 1.00 1.000 1.000 1.000 38,800.00 38,800.00
0300 SAND FOR BLOTTER 02702 TON 17.30 17.300 0.000 0.000 25.00 0.00
0310 SILT TRAP TYPE B 02704 EACH 24.00 24.000 5.000 5.000 212.00 1,060.00
0320 CLEAN SILT TRAP TYPE B 02707 EACH 72.00 72.000 0.000 0.000 56.00 0.00
0330 STAKING SYP NO. 08-00999.00 02726 LS 1.00 1.000 1.000 1.000 30,900.00 30,900.00
0340 EROSION CONTROL BLANKET 05950 SQYD 1,673.00 1,673.000 1,594.556 1,594.556 1.30 2,072.92
0350 TEMPORARY MULCH 05952 SQYD 30,700.00 30,700.000 0.000 0.000 0.20 0.00
0360 TEMP SEEDING AND PROTECTION 05953 SQYD 15,400.00 15,400.000 0.000 0.000 0.21 0.00
0370 TOPDRESSING FERTILIZER 05966 TON 1.60 1.600 0.000 0.000 490.00 0.00
0380 SEEDING AND PROTECTION 05985 SQYD 30,700.00 30,700.000 3,516.670 3,516.670 0.27 949.50
0390 SPECIAL SEEDING CROWN VETCH 05989 SQYD 3,930.00 3,930.000 0.000 0.000 0.21 0.00
0400 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 8,500.00 8,500.000 0.000 0.000 0.19 0.00
0410 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 8,500.00 8,500.000 10,455.000 10,455.000 0.19 1,986.45
0420 PAVEMENT MARKER TYPE V-BY 06591 EACH 52.00 52.000 52.000 52.000 22.40 1,164.80
0430 LOT PAY ADJUSTMENT 10000NS DOLL 6,272.00 6,272.000 0.000 0.000 1.00 0.00
0440 FUEL ADJUSTMENT 10020NS DOLL 4,540.00 4,540.000 0.000 0.000 1.00 0.00
0450 ASPHALT ADJUSTMENT 10030NS DOLL 5,645.00 5,645.000 0.000 0.000 1.00 0.00
0460 SILT TRAP TYPE C 20496NS843 EACH 2.00 2.000 0.000 0.000 360.00 0.00
0470 CLEAN SILT TRAP TYPE C 20497NS843 EACH 6.00 6.000 0.000 0.000 93.00 0.00
0480 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 870.00 870.000 1,068.000 1,068.000 1.00 1,068.00
0490 CONTRACTOR QAS SYP NO. 08-00999.00 21539NN11A LS 1.00 1.000 1.000 1.000 52,600.00 52,600.00
0500 EMBANKMENT 21553EN CUYD 6,748.00 6,748.000 6,748.000 6,748.000 1.82 12,281.36
0510 EXCAVATION 21554EN CUYD 23,635.00 23,635.000 23,635.000 23,635.000 6.40 151,264.00
8001 REMOVE GUARDRAIL 02381 LF 0.00 60.000 60.000 60.000 1.70 102.00
8007 SEEDING AND PROTECTION MIXTURE III 05985 SQYD 0.00 1,000.000 31,547.000 31,547.000 0.34 10,725.98
Project DE10016420659 Fed/State Project Number STPS 3000 (618) Category 0002 BRIDGE
0520 REMOVE CONCRETE MASONRY 02403 CUYD 19.00 19.000 19.000 19.000 515.00 9,785.00
0530 FOUNDATION PREPARATION SYP NO. 08-00999.00 08003 LS 1.00 1.000 1.000 1.000 5,150.00 5,150.00
0540 CONCRETE-CLASS A 08100 CUYD 61.70 61.700 61.700 61.700 515.00 31,775.50
0550 STEEL REINFORCEMENT 08150 LB 7,456.00 7,456.000 7,456.000 7,456.000 1.10 8,201.60
Project DE10016420659 Fed/State Project Number STPS 3000 (618) Category 0003 WATERLINE
0560 DUCTILE IRON PIPE-6 INCH 01093 LF 444.00 444.000 433.000 433.000 27.30 11,820.90
0570 PVC PIPE-6 INCH 03385 LF 1,978.00 1,978.000 2,335.000 2,335.000 18.80 43,898.00
0580 PVC PIPE-8 INCH 03387 LF 268.00 268.000 348.000 348.000 30.90 10,753.20
0590 TIE-IN TO EXISTING WATER LINE 6 IN TO 6 IN WATERLINE 03460 EACH 3.00 3.000 2.000 2.000 2,371.00 4,742.00
0600 TIE-IN TO EXISTING WATER LINE 8 IN TO 4 IN WATERLINE 03460 EACH 1.00 1.000 1.000 1.000 2,423.00 2,423.00
0610 TIE-IN TO EXISTING WATER LINE 8 IN TO 6 IN WATERLINE 03460 EACH 1.00 1.000 1.000 1.000 2,707.00 2,707.00
0620 VALVE-8 INCH 03498 EACH 1.00 1.000 1.000 1.000 979.00 979.00
0630 POLYETHYLENE SERVICE LINE-3/4 IN 20647ED LF 350.00 350.000 183.000 183.000 7.50 1,372.50
0640 MASTER METER SYP NO. 08-00999.00 21054ND LS 1.00 1.000 1.000 1.000 25,520.00 25,520.00
0650 WATER SERVICE-5/8 IN X 3/4 IN 21695NN EACH 5.00 5.000 0.000 0.000 825.00 0.00
0660 COVER PIPE & BORE FOR 6 IN WATERLINE 12 IN 21696EN LF 44.00 44.000 44.000 44.000 124.00 5,456.00
0670 COVER PIPE FOR 8 IN WATERLINE 12 IN - OPEN CUT 21697EN LF 30.00 30.000 30.000 30.000 88.00 2,640.00
0680 COVER PIPE FOR 6 IN WATERLINE 12 IN - OPEN CUT 21698EN LF 105.00 105.000 105.000 105.000 80.00 8,400.00
0690 COVER PIPE & BORE FOR 8 IN WATERLINE 12 IN 21700EN LF 60.00 60.000 60.000 60.000 129.00 7,740.00
Project DE10016420659 Fed/State Project Number STPS 3000 (618) Category 0004 MOBILIZATION & DEMOBILIZATION
0700 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 26,369.03 26,369.03
0710 DEMOBILIZATION 02569 LS 1.00 1.000 0.150 0.850 1.000 11,224.98 1,683.74 11,224.98

SUBTOT

$1,683.74

$19,544,656.20

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00