Report_Id:   212224   Est NO  0009

Date:01/21/2022

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 212224 Estimate Number 0009 Estimate Type PROGRESS
District Office PIKEVILLE (12360)  Wright, Doug

Contractor HINKLE ENVIRONMENTAL SERVICES LLC ADDR SN 0 VC Code KY0035938
PO BOX 607
PARIS , KY , 40362
Pay Period 12/11/2021  TO  12/31/2021
Date Approved 01/07/2022
Primary Proj Number MP05805802101
Project No. FD51 058 0580 001-008, FD51 058 0825 003-014, FD51 058 1409 000-005, FD51 058 1750 003-004, FD51 058 2039 000-003
Primary County JOHNSON
Name of Road KY 580, KY 825, KY 1409, KY 1750, & KY 2039
Description From 1.460 MILES EAST OF US 460 EXTENDING EAST TO 0.625 MILE S WEST OF BLANTON BRANCH ROAD
     
     
Date Let 06/25/2021 Formal Acceptance
Date Awarded 07/02/2021 Date Work Began 08/08/2021
Date Contract Executed 07/29/2021 Open To Traffic
Date NTP Issued 07/29/2021 Actual Completion Date

Current Contract Amount

$1,156,654.50

Total to Date

Prev to Date

This Estimate

Original Amount

$1,154,454.50

Total Earnings

$774,055.15

$736,187.58

$37,867.57

Percent Complete

66.92

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$382,599.35

Gross Earnings

$774,055.15

$736,187.58

$37,867.57

Total Change Orders

$2,200.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$774,055.15

$736,187.58

$37,867.57

Contract Id 212224

Change Order Summary

County JOHNSON
Estimate Nbr 0009 Project Number FD51 058 0580 001-008, FD51 058 0825 003-014, FD51 058 1409 000-005, FD51 058 1750 003-004, FD51 058 2039 000-003
Contractor HINKLE ENVIRONMENTAL SERVICES LLC Period 12/11/2021  TO  12/31/2021
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Add omitted items on KY 825 Site 13 Approved 10/04/2021 $2,200.00 1.0
 
 
 
 

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 212224

COMMONWEALTH OF KENTUCKY

County JOHNSON
Contract Type OPFL   FLOOD REPAIR FOR FEMA

TRANSPORTATION CABINET

Primary Project Number MP05805802101
Estimate Nbr 0009 Period 12/11/2021  TO  12/31/2021
Contractor HINKLE ENVIRONMENTAL SERVICES LLC
 
Project MP05805802101 Fed/State Project Number FD51 058 0580 001-008 Category 0010 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
0005 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 15.00 15.000 0.000 0.000 15.00 0.00
0010 BARRICADE-TYPE III 02014 EACH 6.00 6.000 0.000 0.000 106.00 0.00
0015 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 487.50 487.500 0.000 0.000 28.00 0.00
0020 GUARDRAIL END TREATMENT TYPE 7 TYPE 7 02371 EACH 9.00 9.000 0.000 0.000 1,500.00 0.00
0025 REMOVE GUARDRAIL 02381 LF 125.00 125.000 0.000 0.000 3.00 0.00
0030 TEMPORARY SIGNS 02562 SQFT 450.00 450.000 0.000 0.000 11.00 0.00
0035 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 921.00 921.000 0.000 0.000 2.00 0.00
0040 MAINTAIN & CONTROL TRAFFIC (KY 580) 02650 LS 1.00 1.000 0.000 0.000 16,000.00 0.00
0045 RAILROAD RAILS-DRILLED 03234 LF 4,298.00 4,298.000 0.000 0.000 23.25 0.00
0050 EXCAVATION AND BACKFILL 03235 CUYD 390.00 390.000 0.000 0.000 65.00 0.00
0055 CRIBBING 03236 SQFT 2,997.00 2,997.000 0.000 0.000 6.50 0.00
0060 SITE PREPARATION (KY 580 SITE 1) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0065 SITE PREPARATION (KY 580 SITES 2A, 2B, 3, & 4) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0070 SITE PREPARATION (KY 580 SITES 5 & 6 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0075 EROSION CONTROL (KY 580 SITE 1) 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
0080 EROSION CONTROL (KY 580 SITES 2A, 2B, 3, & 4) 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
0085 EROSION CONTROL (KY 580 SITES 5 & 6 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
Project MP05805802101 Fed/State Project Number FD51 058 0580 001-008 Category 0020 DEMOBILIZATION
0090 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,590.00 0.00

SUBTOT

$0.00

$0.00

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05808252103 Fed/State Project Number FD51 058 0825 003-014 Category 0010 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
0355 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 58.00 58.000 14.000 23.000 37.000 15.00 210.00 555.00
0360 BARRICADE-TYPE III 02014 EACH 18.00 18.000 0.000 0.000 106.00 0.00
0365 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 1,700.00 1,700.000 706.070 1,027.810 1,733.880 28.00 19,769.96 48,548.64
0370 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 2.00 2.000 1.000 3.000 4.000 200.00 200.00 800.00
0375 GUARDRAIL END TREATMENT TYPE 7 TYPE 7 02371 EACH 10.00 10.000 1.000 6.000 7.000 1,500.00 1,500.00 10,500.00
0380 REMOVE GUARDRAIL 02381 LF 1,212.50 1,212.500 0.000 0.000 3.00 0.00
0385 REMOVE GUARDRAIL END TREATMENT Type 7 02396 EACH 2.00 2.000 4.000 0.000 4.000 250.00 1,000.00 1,000.00
0390 TEMPORARY SIGNS 02562 SQFT 1,350.00 1,350.000 768.000 768.000 11.00 8,448.00
0395 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 2,125.00 2,125.000 1.330 1,609.090 1,610.420 2.00 2.66 3,220.84
0400 MAINTAIN & CONTROL TRAFFIC (KY 825) 02650 LS 1.00 1.000 0.076 0.924 1.000 17,000.00 1,292.00 17,000.00
0405 RAILROAD RAILS-DRILLED 03234 LF 11,361.00 11,361.000 312.000 11,156.000 11,468.000 23.25 7,254.00 266,631.00
0410 EXCAVATION AND BACKFILL 03235 CUYD 875.00 875.000 16.630 788.270 804.900 65.00 1,080.95 52,318.50
0415 CRIBBING 03236 SQFT 6,563.00 6,563.000 205.000 7,825.500 8,030.500 6.50 1,332.50 52,198.25
0420 SITE PREPARATION (KY 825 SITE 1) 20257NC LS 1.00 1.000 1.000 0.000 1.000 2,000.00 2,000.00 2,000.00
0425 SITE PREPARATION (KY 825 SITE 10) 20257NC LS 1.00 1.000 1.000 0.000 1.000 2,000.00 2,000.00 2,000.00
0430 SITE PREPARATION (KY 825 SITE 14) 20257NC LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0435 SITE PREPARATION (KY 825 SITE 15) 20257NC LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0440 SITE PREPARATION (KY 825 SITE 16) 20257NC LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0445 SITE PREPARATION (KY 825 SITES 11 & 12) 20257NC LS 1.00 1.000 1.000 0.000 1.000 2,000.00 2,000.00 2,000.00
0450 SITE PREPARATION (KY 825 SITES 2A, 2B, & 3) 20257NC LS 1.00 1.000 0.333 0.667 1.000 2,000.00 666.00 2,000.00
0455 SITE PREPARATION (KY 825 SITES 4, 5, & 6) 20257NC LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0460 SITE PREPARATION (KY 825 SITES 8 & 9) 20257NC LS 1.00 1.000 0.500 0.500 1.000 2,000.00 1,000.00 2,000.00
0465 EROSION CONTROL (KY 825 SITE 1) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0470 EROSION CONTROL (KY 825 SITE 10) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0475 EROSION CONTROL (KY 825 SITE 14) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0480 EROSION CONTROL (KY 825 SITE 15) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0485 EROSION CONTROL (KY 825 SITE 16) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0490 EROSION CONTROL (KY 825 SITES 11 & 12) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0495 EROSION CONTROL (KY 825 SITES 2A, 2B, & 3) 21415ND LS 1.00 1.000 0.333 0.333 200.00 66.60
0500 EROSION CONTROL (KY 825 SITES 4, 5, & 6) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0505 EROSION CONTROL (KY 825 SITES 8 & 9) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
8000 SITE PREPARATION 20257NC LS 0.00 1.000 1.000 0.000 1.000 2,000.00 2,000.00 2,000.00
8001 EROSION CONTROL 21415ND LS 0.00 1.000 1.000 1.000 200.00 200.00
Project MP05808252103 Fed/State Project Number FD51 058 0825 003-014 Category 0020 DEMOBILIZATION
0510 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,590.00 0.00

SUBTOT

$43,308.07

$483,086.83

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05814092101 Fed/State Project Number FD51 058 1409 000-005 Category 0010 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
0095 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 19.00 19.000 0.000 0.000 15.00 0.00
0100 BARRICADE-TYPE III 02014 EACH 10.00 10.000 0.000 0.000 106.00 0.00
0105 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 637.50 637.500 0.000 0.000 28.00 0.00
0110 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 3.00 3.000 0.000 0.000 1,500.00 0.00
0115 REMOVE GUARDRAIL 02381 LF 537.50 537.500 0.000 0.000 3.00 0.00
0120 TEMPORARY SIGNS 02562 SQFT 750.00 750.000 240.000 240.000 11.00 2,640.00
0125 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 1,047.00 1,047.000 466.770 466.770 2.00 933.54
0130 MAINTAIN & CONTROL TRAFFIC (KY 1409) 02650 LS 1.00 1.000 0.330 0.330 16,000.00 5,280.00
0135 RAILROAD RAILS-DRILLED 03234 LF 4,458.00 4,458.000 3,380.000 3,380.000 23.25 78,585.00
0140 EXCAVATION AND BACKFILL 03235 CUYD 458.00 458.000 265.140 265.140 65.00 17,234.10
0145 CRIBBING 03236 SQFT 3,484.00 3,484.000 2,116.000 2,116.000 6.50 13,754.00
0150 SITE PREPARATION (KY 1409 SITE 1) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0155 SITE PREPARATION (KY 1409 SITE 2) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0160 SITE PREPARATION (KY 1409 SITE 3) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0165 SITE PREPARATION (KY 1409 SITE 4 & 5) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0170 SITE PREPARATION (KY 1409 SITE 6) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0175 EROSION CONTROL (KY 1409 SITE 1) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0180 EROSION CONTROL (KY 1409 SITE 2) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
0185 EROSION CONTROL (KY 1409 SITE 3 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
0190 EROSION CONTROL (KY 1409 SITE 4 & 5) 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
0195 EROSION CONTROL (KY 1409 SITE 6) 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
Project MP05814092101 Fed/State Project Number FD51 058 1409 000-005 Category 0020 DEMOBILIZATION
0200 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,590.00 0.00

SUBTOT

$0.00

$601,913.47

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05817502101 Fed/State Project Number FD51 058 1750 003-004 Category 0010 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
0290 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 7.00 7.000 0.000 0.000 15.00 0.00
0295 BARRICADE-TYPE III 02014 EACH 2.00 2.000 0.000 0.000 106.00 0.00
0300 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 225.00 225.000 0.000 0.000 28.00 0.00
0305 REMOVE GUARDRAIL 02381 LF 225.00 225.000 0.000 0.000 3.00 0.00
0310 TEMPORARY SIGNS 02562 SQFT 150.00 150.000 96.000 96.000 11.00 1,056.00
0315 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 280.00 280.000 138.440 138.440 2.00 276.88
0320 MAINTAIN & CONTROL TRAFFIC (KY 1750) 02650 LS 1.00 1.000 0.498 0.498 16,000.00 7,968.00
0325 RAILROAD RAILS-DRILLED 03234 LF 1,755.00 1,755.000 -234.000 1,950.000 1,716.000 23.25 -5,440.50 39,897.00
0330 EXCAVATION AND BACKFILL 03235 CUYD 113.00 113.000 69.220 69.220 65.00 4,499.30
0335 CRIBBING 03236 SQFT 882.00 882.000 712.000 712.000 6.50 4,628.00
0340 SITE PREPARATION (KY 1750 SITES 1 & 2) 20257NC LS 1.00 1.000 0.000 0.000 2,000.00 0.00
0345 EROSION CONTROL (KY 1750 SITES 1 & 2) 21415ND LS 1.00 1.000 1.000 1.000 200.00 200.00
Project MP05817502101 Fed/State Project Number FD51 058 1750 003-004 Category 0020 DEMOBILIZATION
0350 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,590.00 0.00

SUBTOT

$-5,440.50

$660,438.65

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MP05820392101 Fed/State Project Number FD51 058 2039 000-003 Category 0010 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
0205 DELINEATOR FOR GUARDRAIL BI DIRECTIONAL WHITE 01987 EACH 10.00 10.000 0.000 0.000 15.00 0.00
0210 BARRICADE-TYPE III 02014 EACH 4.00 4.000 0.000 0.000 106.00 0.00
0215 GUARDRAIL-STEEL W BEAM-S FACE 02351 LF 500.00 500.000 0.000 0.000 28.00 0.00
0220 GUARDRAIL TERMINAL SECTION NO 1 02360 EACH 1.00 1.000 0.000 0.000 200.00 0.00
0225 GUARDRAIL END TREATMENT TYPE 7 02371 EACH 4.00 4.000 0.000 0.000 1,500.00 0.00
0230 REMOVE GUARDRAIL END TREATMENT TYPE 7 02396 EACH 3.00 3.000 0.000 0.000 250.00 0.00
0235 TEMPORARY SIGNS 02562 SQFT 300.00 300.000 192.000 192.000 11.00 2,112.00
0240 FABRIC-GEOTEXTILE CLASS 2 02603 SQYD 842.00 842.000 574.450 574.450 2.00 1,148.90
0245 MAINTAIN & CONTROL TRAFFIC (KY 2039) 02650 LS 1.00 1.000 0.664 0.664 16,000.00 10,624.00
0250 RAILROAD RAILS-DRILLED 03234 LF 2,380.00 2,380.000 2,480.000 2,480.000 23.25 57,660.00
0255 EXCAVATION AND BACKFILL 03235 CUYD 375.00 375.000 290.400 290.400 65.00 18,876.00
0260 CRIBBING 03236 SQFT 2,701.00 2,701.000 2,946.000 2,946.000 6.50 19,149.00
0265 SITE PREPARATION (KY 2039 SITE 4) 20257NC LS 1.00 1.000 1.000 1.000 2,000.00 2,000.00
0270 SITE PREPARATION (KY 2039 SITEs 1, 2, & 3) 20257NC LS 1.00 1.000 0.990 0.990 2,000.00 1,980.00
0275 EROSION CONTROL (KY 2039 SITEs 1, 2, & 3) 21415ND LS 1.00 1.000 0.333 0.333 200.00 66.60
0280 EROSION CONTROL (KY 2039 SITES 4) 21415ND LS 1.00 1.000 0.000 0.000 200.00 0.00
Project MP05820392101 Fed/State Project Number FD51 058 2039 000-003 Category 0020 DEMOBILIZATION
0285 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 3,590.00 0.00

SUBTOT

$0.00

$774,055.15

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00