|
Report_Id: 222152 Est NO 0001 |
Date:09/29/2022 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 222152 | Estimate Number | 0001 | Estimate Type | PROGRESS | ||
| District Office | SOMERSET (08300) Henderlight, Christopher D. | ||||||
| Contractor | HINKLE CONTRACTING COMPANY LLC | ADDR SN 0 VC Code KY0028986 | |||||
| PO BOX 200 | |||||||
| PARIS , KY , 40362 | |||||||
| Pay Period | 02/24/2022 TO 09/23/2022 | ||||||
| Date Approved | 09/29/2022 | ||||||
| Primary Proj Number | MP10000272201 | ||||||
| Project No. | FD05 100 0027 009-011, FD05 100 0090 003-005 | ||||||
| Primary County | PULASKI | ||||||
| Name of Road | US 27 AND KY 90 IN PULASKI COUNTY | ||||||
| Description | BEGINNING AT THE NORTH END OF CUMBERLAND RIVER BRIDGE EXTEND ING NORTH TO THE SOUTH END OF PITMAN CREEK BRIDGE. | ||||||
| Date Let | 01/27/2022 | Formal Acceptance | |||||
| Date Awarded | 02/08/2022 | Date Work Began | |||||
| Date Contract Executed | 02/24/2022 | Open To Traffic | |||||
| Date NTP Issued | 02/24/2022 | Actual Completion Date | |||||
| Current Contract Amount | $544,226.25 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $544,226.25 |
Total Earnings | $351,411.33 |
$0.00 |
$351,411.33 |
|
| Percent Complete | 64.57 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $192,814.92 |
Gross Earnings | $351,411.33 |
$0.00 |
$351,411.33 |
|
| Total Change Orders | $0.00 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $351,411.33 |
$0.00 |
$351,411.33 |
|||
| Contract Id | 222152 | Change Order Summary |
County | PULASKI | ||||||
| Estimate Nbr | 0001 | Project Number | FD05 100 0027 009-011, FD05 100 0090 003-005 | |||||||
| Contractor | HINKLE CONTRACTING COMPANY LLC | Period | 02/24/2022 TO 09/23/2022 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | Trackless Tack Oil | Approved | 06/02/2022 | $0.00 | 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 |
||
| Contract Id | 222152 | COMMONWEALTH OF KENTUCKY |
County | PULASKI | ||||||
| Contract Type | PALT PAVEMENT (WITH ALTERNATES) | TRANSPORTATION CABINET |
Primary Project Number | MP10000272201 | ||||||
| Estimate Nbr | 0001 | Period | 02/24/2022 TO 09/23/2022 | |||||||
| Contractor | HINKLE CONTRACTING COMPANY LLC | |||||||||
| Project | MP10000272201 | Fed/State Project Number | FD05 100 0027 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 | |
| 0005 | TEMPORARY SIGNS | 02562 | SQFT | 250.00 | 250.000 | 276.000 | 0.000 | 276.000 | 0.01 | 2.76 | 2.76 | |
| 0010 | MAINTAIN & CONTROL TRAFFIC (US 27) | 02650 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 7,000.00 | 7,000.00 | 7,000.00 | |
| 0015 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 750.00 | 0.00 | |||
| 0020 | ARROW PANEL | 02775 | EACH | 2.00 | 2.000 | 0.000 | 0.000 | 550.00 | 0.00 | |||
| 0025 | PAVE STRIPING-THERMO-6 IN W | 06542 | LF | 22,700.00 | 22,700.000 | 0.000 | 0.000 | 1.15 | 0.00 | |||
| 0030 | PAVE STRIPING-THERMO-6 IN Y | 06543 | LF | 20,000.00 | 20,000.000 | 0.000 | 0.000 | 1.15 | 0.00 | |||
| 0035 | PAVE STRIPING-THERMO-12 IN W | 06546 | LF | 1,170.00 | 1,170.000 | 0.000 | 0.000 | 2.50 | 0.00 | |||
| 0040 | PAVE STRIPING-DUR TY 1-6 IN W | 06556 | LF | 700.00 | 700.000 | 0.000 | 0.000 | 7.00 | 0.00 | |||
| 0045 | PAVE STRIPING-DUR TY 1-6 IN Y | 06557 | LF | 700.00 | 700.000 | 0.000 | 0.000 | 7.00 | 0.00 | |||
| 0050 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 18.00 | 18.000 | 0.000 | 0.000 | 14.00 | 0.00 | |||
| 0055 | OVERBAND CRACK SEALING | 23071EN | LB | 3,000.00 | 3,000.000 | 0.000 | 0.000 | 3.00 | 0.00 | |||
| 0060 | REMOVE PAVEMENT MARKER | 24880EC | EACH | 250.00 | 250.000 | 162.000 | 0.000 | 162.000 | 12.25 | 1,984.50 | 1,984.50 | |
| Project | MP10000272201 | Fed/State Project Number | FD05 100 0027 009-011 | Category | 0003 THINLAY | |||||||
| 0080 | LEVELING & WEDGING PG64-22 | 00190 | TON | 100.00 | 100.000 | 0.000 | 0.000 | 90.00 | 0.00 | |||
| 0085 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 18.00 | 0.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0090 | MOBILIZATION FOR MILL & TEXT (US 27) | 02676 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 6,000.00 | 0.00 | |||
| 0095 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 30.00 | 30.000 | 0.000 | 0.000 | 115.00 | 0.00 | |||
| 0100 | PAVE STRIPING-TEMP PAINT-4 IN (THINLAY) | 06510 | LF | 20,000.00 | 20,000.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0105 | CL3 ASPH SURF NO.4B PG64-22 | 23307EC | TON | 1,630.00 | 1,630.000 | 1,324.290 | 0.000 | 1,324.290 | 111.00 | 146,996.19 | 146,996.19 | |
| 8001 | ASPHALT MATERIAL FOR TACK NON-TRACKING Trackless Tack Oil US 27 | 24970EC | TON | 0.00 | 15.000 | 2.980 | 0.000 | 2.980 | 12.00 | 35.76 | 35.76 | |
| Project | MP10000272201 | Fed/State Project Number | FD05 100 0027 009-011 | Category | 0004 DEMOBILIZATION | |||||||
| 0110 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 4,025.00 | 0.00 | |||
| SUBTOT | $156,019.21 |
$156,019.21 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||
| Project | MP10000902201 | Fed/State Project Number | FD05 100 0090 003-005 | 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 | |
| 0115 | TEMPORARY SIGNS | 02562 | SQFT | 450.00 | 450.000 | 0.000 | 0.000 | 0.01 | 0.00 | |||
| 0120 | MAINTAIN & CONTROL TRAFFIC (KY 90) | 02650 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 7,000.00 | 7,000.00 | 7,000.00 | |
| 0125 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 4.00 | 4.000 | 0.000 | 0.000 | 750.00 | 0.00 | |||
| 0130 | ARROW PANEL | 02775 | EACH | 2.00 | 2.000 | 2.000 | 0.000 | 2.000 | 550.00 | 1,100.00 | 1,100.00 | |
| 0135 | PAVE STRIPING-THERMO-6 IN W | 06542 | LF | 10,800.00 | 10,800.000 | 0.000 | 0.000 | 1.15 | 0.00 | |||
| 0140 | PAVE STRIPING-THERMO-6 IN Y | 06543 | LF | 16,100.00 | 16,100.000 | 0.000 | 0.000 | 1.15 | 0.00 | |||
| 0145 | PAVE STRIPING-THERMO-12 IN W | 06546 | LF | 275.00 | 275.000 | 0.000 | 0.000 | 2.50 | 0.00 | |||
| 0150 | PAVE STRIPING-DUR TY 1-6 IN W | 06556 | LF | 1,225.00 | 1,225.000 | 0.000 | 0.000 | 7.00 | 0.00 | |||
| 0155 | PAVE STRIPING-DUR TY 1-6 IN Y | 06557 | LF | 1,400.00 | 1,400.000 | 0.000 | 0.000 | 7.00 | 0.00 | |||
| 0160 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 20.00 | 20.000 | 0.000 | 0.000 | 14.00 | 0.00 | |||
| 0165 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 8.00 | 8.000 | 0.000 | 0.000 | 120.00 | 0.00 | |||
| 0170 | PAVE MARK THERMO CONE CAP-SOLID YELLOW | 21417ES717 | SQFT | 155.00 | 155.000 | 0.000 | 0.000 | 7.00 | 0.00 | |||
| 0175 | REMOVE PAVEMENT MARKER | 24880EC | EACH | 225.00 | 225.000 | 99.000 | 0.000 | 99.000 | 12.25 | 1,212.75 | 1,212.75 | |
| Project | MP10000902201 | Fed/State Project Number | FD05 100 0090 003-005 | Category | 0003 THINLAY | |||||||
| 0195 | LEVELING & WEDGING PG64-22 | 00190 | TON | 140.00 | 140.000 | 129.730 | 0.000 | 129.730 | 90.00 | 11,675.70 | 11,675.70 | |
| 0200 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 16.00 | 0.000 | 0.000 | 0.000 | 10.00 | 0.00 | |||
| 0205 | MOBILIZATION FOR MILL & TEXT (KY 90) | 02676 | LS | 1.00 | 1.000 | 1.000 | 0.000 | 1.000 | 6,000.00 | 6,000.00 | 6,000.00 | |
| 0210 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 30.00 | 30.000 | 0.000 | 0.000 | 115.00 | 0.00 | |||
| 0215 | PAVE STRIPING-TEMP PAINT-4 IN (THINLAY) | 06510 | LF | 16,100.00 | 16,100.000 | 7,307.000 | 0.000 | 7,307.000 | 0.01 | 73.07 | 73.07 | |
| 0220 | CL3 ASPH SURF NO.4B PG64-22 | 23307EC | TON | 1,465.00 | 1,465.000 | 1,515.240 | 0.000 | 1,515.240 | 111.00 | 168,191.64 | 168,191.64 | |
| 8001 | ASPHALT MATERIAL FOR TACK NON-TRACKING Trackless Tack Oil KY 90 | 24970EC | TON | 0.00 | 13.333 | 11.580 | 0.000 | 11.580 | 12.00 | 138.96 | 138.96 | |
| Project | MP10000902201 | Fed/State Project Number | FD05 100 0090 003-005 | Category | 0004 DEMOBILIZATION | |||||||
| 0225 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 4,025.00 | 0.00 | |||
| SUBTOT | $195,392.12 |
$351,411.33 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||