ContID   071116   EST NO  0016

Date:01/29/2008

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 071116 Estimate Number 0016 Estimate Type PROGRESS
District Office JACKSON (10311)  Rogers, Michael A.

Contractor HINKLE CONTRACTING CORPORATION MARS ADDR SN 2
P O BOX 200
PARIS , KY , 40362
Pay Period 12/28/2007  TO  01/24/2008
Date Approved 01/28/2008
Primary Proj Number DE03300820715
Project No. FD04 033 0082 004-005
Primary County ESTILL
Name of Road HARGETT-CLAY CITY ROAD (KY 82)
Description CURVE REVISION AT SALEM CHURCH
     
     
Date Let 04/20/2007 Formal Acceptance
Date Awarded 04/30/2007 Date Work Began 06/04/2007
Date Contract Executed 05/04/2007 Open To Traffic
Date NTP Issued 05/04/2007 Actual Completion Date

Current Contract Amount

$3,821,196.00

Total to Date

Prev to Date

This Estimate

Original Amount

$3,405,547.05

Total Earnings

$2,322,838.34

$2,317,943.34

$4,895.00

Percent Complete

60.79

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$1,498,357.66

Gross Earnings

$2,322,838.34

$2,317,943.34

$0.00

Total Change Orders

$415,648.95

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$2,322,838.34

$2,317,943.34

4,895.00

Contract Id 071116

Change Order Summary

County ESTILL
Estimate Nbr 0016 Project Number FD04 033 0082 004-005
Contractor HINKLE CONTRACTING CORPORATION Period 12/28/2007  TO  01/24/2008
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Utility & Geotechnical Issues Approved 09/24/2007 $245,763.95 0.0
002 Constructability Issues Approved 10/31/2007 $169,885.00 13.0
 
 
 
 

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

Contract Id 071116

COMMONWEALTH OF KENTUCKY

County ESTILL
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number DE03300820715
Estimate Nbr 0016 Period 12/28/2007  TO  01/24/2008
Contractor HINKLE CONTRACTING CORPORATION
 
Project DE03300820715 Fed/State Project Number FD04 033 0082 004-005 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 DGA BASE 00001 TON 17,357.00 17,357.000 8,176.650 8,176.650 17.25 141,047.21
0020 DRAINAGE BLANKET-TYPE I-UNTR 00015 TON 32.00 32.000 0.000 0.000 40.10 0.00
0030 TRAFFIC BOUND BASE 00020 TON 1,812.00 1,812.000 392.720 392.720 15.50 6,087.16
0040 CRUSHED AGGREGATE SIZE NO 2 00078 TON 211.00 211.000 26.130 26.130 27.50 718.57
0050 ASPHALT SEAL COAT 00103 TON 66.00 66.000 0.000 0.000 120.00 0.00
0060 CL2 ASPH BASE 0.75D PG64-22 00221 TON 17,679.00 17,879.000 9,571.870 9,571.870 59.00 564,740.33
0070 EMULSIFIED ASPHALT RS-2 00291 TON 7.90 7.900 0.000 0.000 525.00 0.00
0080 CL2 ASPH SURF 0.38D PG64-22 00301 TON 3,018.00 3,018.000 80.320 80.320 64.00 5,140.48
0090 ENTRANCE PIPE-15 INCH 00440 LF 156.00 156.000 128.000 128.000 31.75 4,064.00
0100 ENTRANCE PIPE-18 INCH 00441 LF 112.00 112.000 72.000 72.000 34.50 2,484.00
0110 ENTRANCE PIPE-24 INCH 00443 LF 44.00 44.000 44.000 44.000 54.55 2,400.20
0120 ENTRANCE PIPE-15 INCH EQUIV 00450 LF 68.00 68.000 0.000 0.000 53.50 0.00
0130 CULVERT PIPE-18 INCH 00462 LF 495.00 495.000 410.000 410.000 74.00 30,340.00
0140 CULVERT PIPE-24 INCH 00464 LF 296.50 296.500 298.000 298.000 85.00 25,330.00
0150 CULVERT PIPE-30 INCH 00466 LF 80.00 80.000 80.000 80.000 130.00 10,400.00
0160 CULVERT PIPE-36 INCH 00468 LF 137.00 137.000 136.000 136.000 100.00 13,600.00
0170 PERFORATED PIPE-4 INCH 01000 LF 830.00 830.000 428.000 428.000 12.50 5,350.00
0180 NON-PERFORATED PIPE-4 INCH 01010 LF 151.00 151.000 92.000 92.000 20.60 1,895.20
0190 PERF PIPE HEADWALL TY 1-4 INCH 01020 EACH 10.00 10.000 3.000 3.000 1,075.00 3,225.00
0200 SLOPED BOX OUTLET TYPE 1-15 IN 01432 EACH 10.00 10.000 8.000 8.000 1,575.00 12,600.00
0210 SLOPED BOX INLET-OUTLET TYPE 1 01440 EACH 4.00 4.000 0.000 0.000 1,875.00 0.00
0220 S & F BOX INLET-OUTLET-18 INCH 01450 EACH 9.00 9.000 9.000 9.000 2,250.00 20,250.00
0230 S & F BOX INLET-OUTLET-24 INCH 01451 EACH 3.00 3.000 3.000 3.000 2,600.00 7,800.00
0240 S & F BOX INLET-OUTLET-30 INCH 01452 EACH 1.00 1.000 1.000 1.000 4,850.00 4,850.00
0250 DROP BOX INLET TYPE 1 01490 EACH 6.00 6.000 4.000 4.000 4,100.00 16,400.00
0260 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 1.000 0.000 1.000 4,895.00 4,895.00 4,895.00
0270 SPRING BOX INLET TYPE B 01670 EACH 1.00 1.000 0.000 0.000 2,375.00 0.00
0280 FLUME INLET TYPE 2 01691 EACH 5.00 5.000 0.000 0.000 4,000.00 0.00
0290 LIP CURB AND GUTTER 01820 LF 324.00 324.000 0.000 0.000 45.00 0.00
0300 ASPHALT WEDGE CURB 01897 LF 986.00 986.000 0.000 0.000 14.75 0.00
0310 BARRICADE-TYPE III 02014 EACH 2.00 2.000 2.000 2.000 200.00 400.00
0320 REMOVE PAVEMENT 02091 SQYD 1,145.00 1,145.000 613.000 613.000 5.75 3,524.75
0330 PAVED DITCH TYPE 1 02157 SQYD 86.00 86.000 0.000 0.000 90.00 0.00
0340 TEMPORARY DITCH 02159 LF 5,150.00 5,150.000 0.000 0.000 1.85 0.00
0350 GRANULAR EMBANKMENT 02223 CUYD 658.00 7,058.000 4,492.220 4,492.220 31.00 139,258.82
0360 EMBANKMENT IN PLACE 02230 CUYD 86,206.00 88,506.000 87,009.880 87,009.880 7.10 617,770.14
0370 WATER 02242 MGAL 488.00 488.000 0.000 0.000 1.00 0.00
0380 FENCE-TEMPORARY 02259 LF 230.00 230.000 200.000 200.000 3.50 700.00
0390 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 3,350.00 3,350.000 0.000 0.000 16.00 0.00
0400 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 10.00 10.000 1.000 1.000 76.50 76.50
0410 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 1.00 1.000 0.000 0.000 920.00 0.00
0420 GUARDRAIL END TREATMENT TYPE 3 02373 EACH 1.00 1.000 0.000 0.000 820.00 0.00
0430 GUARDRAIL END TREATMENT TYPE 4A 02391 EACH 4.00 4.000 3.000 3.000 1,835.00 5,505.00
0440 TEMPORARY GUARDRAIL 02397 LF 1,925.00 1,925.000 2,945.000 2,945.000 7.70 22,676.50
0450 R/W MARKER RURAL TYPE 1 02434 EACH 39.00 39.000 0.000 0.000 83.00 0.00
0460 R/W MARKER MUNICIPAL TYPE 1 02437 EACH 1.00 1.000 0.000 0.000 77.00 0.00
0470 CHANNEL LINING CLASS III 02484 TON 3,080.00 3,080.000 2,213.100 2,213.100 19.25 42,602.17
0480 CLEARING AND GRUBBING 24 ACRES 02545 LS 1.00 1.000 1.000 1.000 60,000.00 60,000.00
0490 SIGNS 02562 SQFT 325.00 325.000 464.000 464.000 8.00 3,712.00
0500 EDGE KEY 02585 LF 136.00 136.000 0.000 0.000 55.00 0.00
0510 FABRIC-GEOTEXTILE TYPE IV 02599 SQYD 32.00 32.000 13.330 13.330 5.25 69.98
0520 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.750 0.750 35,000.00 26,250.00
0530 DIVERSIONS (BY-PASS DETOURS) 02651 LS 1.00 1.000 0.650 0.650 100,000.00 65,000.00
0540 TEMPORARY SILT FENCE 02701 LF 2,830.00 2,830.000 3,939.000 3,939.000 2.50 9,847.50
0550 SILT TRAP TYPE A 02703 EACH 24.00 24.000 0.000 0.000 295.00 0.00
0560 SILT TRAP TYPE B 02704 EACH 55.00 55.000 19.000 19.000 210.00 3,990.00
0570 CLEAN SILT TRAP TYPE A 02706 EACH 48.00 48.000 0.000 0.000 70.00 0.00
0580 CLEAN SILT TRAP TYPE B 02707 EACH 220.00 220.000 2.000 2.000 31.00 62.00
0590 CLEAN TEMPORARY SILT FENCE 02709 LF 8,490.00 8,490.000 321.000 321.000 1.25 401.25
0600 STAKING 02726 LS 1.00 1.000 0.750 0.750 35,000.00 26,250.00
0610 EROSION CONTROL BLANKET 05950 SQYD 5,092.00 5,092.000 10,901.444 10,901.444 1.20 13,081.73
0620 TEMPORARY MULCH 05952 SQYD 84,278.00 84,278.000 47,630.560 47,630.560 0.13 6,191.97
0630 TEMP SEEDING AND PROTECTION 05953 SQYD 8,428.00 8,428.000 0.000 0.000 0.13 0.00
0640 TOPDRESSING FERTILIZER 05966 TON 4.40 4.400 0.000 0.000 510.00 0.00
0650 SEEDING AND PROTECTION 05985 SQYD 84,278.00 84,278.000 10,901.444 10,901.444 0.36 3,924.51
0660 SPECIAL SEEDING CROWN VETCH 05989 SQYD 18,051.00 18,051.000 10,244.444 10,244.444 0.23 2,356.22
0670 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 36,690.00 36,690.000 33,906.000 33,906.000 0.26 8,815.56
0680 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 29,670.00 29,670.000 0.000 0.000 0.26 0.00
0690 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 2,000.00 2,000.000 0.000 0.000 2.50 0.00
0700 PAVEMENT MARKER TYPE V-MW 06589 EACH 35.00 35.000 0.000 0.000 37.50 0.00
0710 PAVEMENT MARKER TYPE V-BY 06591 EACH 132.00 132.000 0.000 0.000 37.50 0.00
0720 CYCLOPEAN STONE RIP RAP 08019 TON 542.00 542.000 421.200 421.200 30.00 12,636.00
0730 CONCRETE-CLASS A 08100 CUYD 16.74 16.740 15.810 15.810 781.04 12,348.24
0740 STEEL REINFORCEMENT 08150 LB 776.00 776.000 768.000 768.000 2.00 1,536.00
0750 LOT PAY ADJUSTMENT 10000NS DOLL 19,000.00 19,000.000 0.000 0.000 1.00 0.00
0760 FUEL ADJUSTMENT 10020NS DOLL 29,826.00 29,826.000 7,250.000 7,250.000 1.00 7,250.00
0770 ASPHALT ADJUSTMENT 10030NS DOLL 34,555.00 34,555.000 0.000 0.000 1.00 0.00
0780 SILT TRAP TYPE C 20496NS843 EACH 14.00 14.000 4.000 4.000 240.00 960.00
0790 CLEAN SILT TRAP TYPE C 20497NS843 EACH 56.00 56.000 4.000 4.000 26.00 104.00
0800 INSTALL PROJECT IDENTIFICATION SIGNS 20588NC EACH 2.00 2.000 2.000 2.000 150.00 300.00
0810 FABRIC GEOTEXTILE TY IV FOR PIPE 21433ES214 SQYD 2,306.00 2,306.000 471.780 471.780 2.00 943.56
0820 WOOD PLANK FENCE 22000ED LF 128.00 128.000 0.000 0.000 17.00 0.00
0830 WOOD PLANK-BARBED WIRE FENCE 22001ED LF 896.00 896.000 0.000 0.000 12.50 0.00
0840 WOVEN WIRE FENCE-NON-STD 22002ED LF 2,115.00 2,115.000 0.000 0.000 6.85 0.00
8003 FABRIC-GEOTEXTILE TYPE III 02598 SQYD 0.00 12,800.000 7,182.070 7,182.070 3.50 25,137.24
8004 FENCE-TEMPORARY FARM-4 STRAND BARB WIRE 02259 LF 0.00 2,500.000 2,500.000 2,500.000 3.75 9,375.00
8005 MAINTAIN & CONTROL TRAFFIC WATERLINE & ENCASEMENT PIPE 02650 LS 0.00 1.000 1.000 1.000 10,650.00 10,650.00
Project DE03300820715 Fed/State Project Number FD04 033 0082 004-005 Category 0002 LANDSCAPING
0850 WHITE ASH TREE 20440MS724 EACH 20.00 20.000 20.000 20.000 41.00 820.00
0860 RED MAPLE 20443MS724 EACH 20.00 20.000 20.000 20.000 41.00 820.00
0870 PIN OAK 20511NS724 EACH 20.00 20.000 20.000 20.000 41.00 820.00
0880 BLACK WALNUT 21140NS724 EACH 20.00 20.000 20.000 20.000 41.00 820.00
0890 MITIGATION SEEDING 21365ED SQYD 495.00 495.000 0.000 0.000 3.50 0.00
Project DE03300820715 Fed/State Project Number FD04 033 0082 004-005 Category 0003 WATERLINE
0900 PVC PIPE-4 INCH 03383 LF 5,300.00 5,787.000 7,127.000 7,127.000 12.85 91,581.95
0910 REMOVE AND RELOCATE METER 03432 EACH 13.00 13.000 12.000 12.000 590.00 7,080.00
0920 RECONNECT SERVICE 03437 EACH 17.00 20.000 20.000 20.000 280.00 5,600.00
0930 RECONNECT TO MAIN 03438 EACH 16.00 19.000 18.000 18.000 340.00 6,120.00
0940 TIE-IN TO EXISTING WATER LINE 03460 EACH 2.00 3.000 4.000 4.000 1,600.00 6,400.00
0950 TIE-IN 4 INCH 03464 EACH 1.00 1.000 0.000 0.000 1,700.00 0.00
0960 GATE VALVE-4 INCH 03524 EACH 3.00 4.000 5.000 5.000 565.00 2,825.00
0970 SERVICE PIPING LONG-SIDE M-C INST 1 IN 20730ND EACH 12.00 15.000 9.000 9.000 1,750.00 15,750.00
0980 SERVICE PIPING SHORT-SIDE M-C INST 1 IN 20731ND EACH 4.00 4.000 9.000 9.000 1,250.00 11,250.00
0990 BITUMINOUS PAVING REPLACEMENT 21186ED LF 72.00 72.000 21.000 21.000 20.50 430.50
1000 CRUSHED STONE BACKFILL 22003ED LF 72.00 1,209.000 174.000 174.000 15.50 2,697.00
1010 RECONNECT HYDRANT 22004ND EACH 1.00 1.000 1.000 1.000 1,450.00 1,450.00
8000 STEEL ENCASEMENT PIPE-8 INCH 01065 LF 0.00 200.000 260.000 260.000 110.00 28,600.00
8001 PVC PIPE-4 INCH TEMPORARY WATERLINE 03383 LF 0.00 700.000 700.000 700.000 47.50 33,250.00
8002 STAKING TEMPORARY WATERLINE 02726 LS 0.00 1.000 1.000 1.000 3,000.00 3,000.00
8006 EW~ EXTRA DEPTH WATERLINE EXCAVATION 10093EX LF 0.00 710.000 710.000 710.000 20.00 14,200.00
8007 ROAD BORE POLYETHYLENE MAIN DIRECT 4 INCH 20650EX LF 0.00 650.000 0.000 0.000 28.75 0.00
Project DE03300820715 Fed/State Project Number FD04 033 0082 004-005 Category 0004 MOBILIZATION AND DEMOBILIZATION
1020 MOBILIZATION 02568 LS 1.00 1.000 1.000 1.000 62,000.00 62,000.00
1030 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
SUBTOT

$4,895.00

$2,322,838.287

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000