ContID   251101   EST NO  0001

Date:06/18/2025

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 251101 Estimate Number 0001 Estimate Type DRAFT_PROGRESS
District Office JACKSON (10360)  Hall, Adrian

Contractor HINKLE CONTRACTING COMPANY LLC MARS ADDR SN 0
PO BOX 200
PARIS , KY , 40362
Pay Period 02/12/2025  TO  06/13/2025
Date Approved 06/17/2025
Primary Proj Number DE08804602501
Project No. FD04 088 0460 014-015
Primary County MORGAN
Name of Road KY 191/US 460 IMPROVEMENTS
Description KY 191/US 460 IMPROVEMENTS
     
     
Date Let 01/23/2025 Formal Acceptance
Date Awarded 02/04/2025 Date Work Began 06/02/2025
Date Contract Executed 02/12/2025 Open To Traffic
Date NTP Issued 02/12/2025 Actual Completion Date

Current Contract Amount

$968,976.27

Total to Date

Prev to Date

This Estimate

Original Amount

$968,976.27

Total Earnings

$53,212.85

$0.00

$53,212.85

Percent Complete

5.49

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$915,763.42

Gross Earnings

$53,212.85

$0.00

$0.00

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$53,212.85

$0.00

53,212.85

Contract Id 251101

Change Order Summary

County MORGAN
Estimate Nbr 0001 Project Number FD04 088 0460 014-015
Contractor HINKLE CONTRACTING COMPANY LLC Period 02/12/2025  TO  06/13/2025
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
 
 
 
 

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 251101

COMMONWEALTH OF KENTUCKY

County MORGAN
Contract Type GRAS   GRADE & DRAIN WITH ASPHALT SURFACE

TRANSPORTATION CABINET

Primary Project Number DE08804602501
Estimate Nbr 0001 Period 02/12/2025  TO  06/13/2025
Contractor HINKLE CONTRACTING COMPANY LLC
 
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category
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
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0001 ROADWAY
0005 LEVELING & WEDGING PG64-22 00190 TON 6.40 6.400 0.000 0.000 275.00 0.00
0010 PERFORATED PIPE-4 IN 01000 LF 330.00 330.000 0.000 0.000 15.63 0.00
0015 CORED HOLE DRAINAGE BOX CON-4 IN 01740 EACH 5.00 5.000 0.000 0.000 23.06 0.00
0020 STANDARD CURB AND GUTTER 01810 LF 228.00 228.000 0.000 0.000 78.13 0.00
0025 BARRIER HEADER CURB 01880 LF 207.00 207.000 0.000 0.000 83.33 0.00
0030 BARRICADE-TYPE III 02014 EACH 4.00 4.000 0.000 0.000 165.63 0.00
0035 TEMP DITCH 02159 LF 944.00 944.000 0.000 0.000 3.13 0.00
0040 CLEAN TEMP DITCH 02160 LF 472.00 472.000 0.000 0.000 3.13 0.00
0045 ROADWAY EXCAVATION 02200 CUYD 1,480.00 1,480.000 0.000 0.000 12.50 0.00
0050 WATER 02242 MGAL 13.00 13.000 0.000 0.000 1.04 0.00
0055 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 8.00 8.000 0.000 0.000 156.25 0.00
0060 RIGHT-OF-WAY MONUMENT TYPE 1A 02430 EACH 3.00 3.000 0.000 0.000 156.25 0.00
0065 WITNESS POST 02432 EACH 3.00 3.000 0.000 0.000 156.25 0.00
0070 CHANNEL LINING CLASS II 02483 TON 35.00 35.000 0.000 0.000 72.92 0.00
0075 CLEARING AND GRUBBING 1.5 ACRES 02545 LS 1.00 1.000 0.000 0.000 8,333.33 0.00
0080 TEMPORARY SIGNS 02562 SQFT 216.00 216.000 210.000 0.000 210.000 20.21 4,244.10 4,244.10
0085 EDGE KEY 02585 LF 24.00 24.000 0.000 0.000 54.75 0.00
0090 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 1,179.00 1,179.000 0.000 0.000 2.00 0.00
0095 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.250 0.000 0.250 55,000.00 13,750.00 13,750.00
0100 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 4.00 4.000 4.000 0.000 4.000 6,500.00 26,000.00 26,000.00
0105 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 9,850.00 0.00
0110 ASPHALT PAVE MILLING & TEXTURING 02677 TON 56.20 56.200 0.000 0.000 163.45 0.00
0115 TEMP SILT FENCE 02701 LF 944.00 944.000 0.000 0.000 3.13 0.00
0120 SILT TRAP TYPE A 02703 EACH 1.00 1.000 0.000 0.000 156.25 0.00
0125 SILT TRAP TYPE B 02704 EACH 1.00 1.000 0.000 0.000 156.25 0.00
0130 SILT TRAP TYPE C 02705 EACH 1.00 1.000 0.000 0.000 156.25 0.00
0135 CLEAN SILT TRAP TYPE A 02706 EACH 1.00 1.000 0.000 0.000 52.08 0.00
0140 CLEAN SILT TRAP TYPE B 02707 EACH 1.00 1.000 0.000 0.000 52.08 0.00
0145 CLEAN SILT TRAP TYPE C 02708 EACH 1.00 1.000 0.000 0.000 52.08 0.00
0150 SIDEWALK-4 IN CONCRETE 02720 SQYD 48.00 48.000 0.000 0.000 98.96 0.00
0155 STAKING 02726 LS 1.00 1.000 0.250 0.000 0.250 36,875.00 9,218.75 9,218.75
0160 REMOVE POLE REMOVE LIGHT POLE 04939 EACH 1.00 1.000 0.000 0.000 4,611.80 0.00
0165 EROSION CONTROL BLANKET 05950 SQYD 1,212.00 1,212.000 0.000 0.000 5.21 0.00
0170 TEMP MULCH 05952 SQYD 2,895.00 2,895.000 0.000 0.000 0.52 0.00
0175 TEMP SEEDING AND PROTECTION 05953 SQYD 2,172.00 2,172.000 0.000 0.000 0.52 0.00
0180 INITIAL FERTILIZER 05963 TON 0.19 0.190 0.000 0.000 1,562.53 0.00
0185 MAINTENANCE FERTILIZER 05964 TON 0.11 0.110 0.000 0.000 1,562.55 0.00
0190 SEEDING AND PROTECTION 05985 SQYD 2,393.00 2,393.000 0.000 0.000 0.94 0.00
0195 AGRICULTURAL LIMESTONE 05992 TON 2.00 2.000 0.000 0.000 88.54 0.00
0200 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 6,585.00 6,585.000 0.000 0.000 0.31 0.00
0205 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 4,810.00 4,810.000 0.000 0.000 0.31 0.00
0210 PAVE STRIPING-PERM PAINT-8 IN 06516 LF 455.00 455.000 0.000 0.000 0.63 0.00
0215 PAVE MARKING-THERMO X-WALK-6 IN 06565 LF 294.00 294.000 0.000 0.000 4.69 0.00
0220 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 106.00 106.000 0.000 0.000 12.50 0.00
0225 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 20.00 20.000 0.000 0.000 10.42 0.00
0230 PAVE MARKING-THERMO CURV ARROW 06574 EACH 10.00 10.000 0.000 0.000 140.63 0.00
0235 PAVE MARKING-THERMO COMB ARROW 06575 EACH 4.00 4.000 0.000 0.000 156.25 0.00
0240 PAVE MARKING-THERMO ONLY 06576 EACH 2.00 2.000 0.000 0.000 312.50 0.00
0245 CONCRETE-CLASS A 08100 CUYD 14.00 14.000 0.000 0.000 895.83 0.00
0250 JOINT ADHESIVE 20071EC LF 1,301.00 1,301.000 0.000 0.000 2.86 0.00
0255 SAWCUT PAVEMENT 20550ND LF 1,301.00 1,301.000 0.000 0.000 10.42 0.00
0260 LONGITUDINAL EDGE KEY 21289ED LF 1,301.00 1,301.000 0.000 0.000 25.00 0.00
0265 WATER BLASTING EXISTING STRIPE 22664EN LF 358.00 358.000 0.000 0.000 8.85 0.00
0270 DETECTABLE WARNINGS 23158ES505 SQFT 44.00 44.000 0.000 0.000 52.08 0.00
0275 PIPELINE INSPECTION 24814EC LF 247.00 247.000 0.000 0.000 2.34 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0002 PAVING
0280 CRUSHED STONE BASE 00003 TON 2,195.00 2,195.000 0.000 0.000 41.50 0.00
0285 ASPHALT SEAL AGGREGATE 00100 TON 5.70 5.700 0.000 0.000 1,000.00 0.00
0290 ASPHALT SEAL COAT 00103 TON 0.70 0.700 0.000 0.000 1,500.00 0.00
0295 CL2 ASPH BASE 1.00D PG64-22 00212 TON 124.00 124.000 0.000 0.000 153.25 0.00
0300 CL3 ASPH BASE 1.00D PG64-22 00214 TON 1,301.00 1,301.000 0.000 0.000 153.25 0.00
0305 ASPHALT PRIME COAT 00296 TON 2.10 2.100 0.000 0.000 1,200.00 0.00
0310 CL2 ASPH SURF 0.38D PG64-22 00301 TON 55.00 55.000 0.000 0.000 205.75 0.00
0315 CL3 ASPH SURF 0.38B PG64-22 00388 TON 313.00 313.000 0.000 0.000 156.35 0.00
0320 CEM CONC ENT PAVEMENT-8 IN 02101 SQYD 248.00 248.000 0.000 0.000 125.00 0.00
0325 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 3.00 3.000 0.000 0.000 960.00 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0003 DRAINAGE
0330 ENTRANCE PIPE-15 IN 00440 LF 54.00 54.000 0.000 0.000 67.71 0.00
0335 STORM SEWER PIPE-15 IN 00521 LF 59.00 59.000 0.000 0.000 64.58 0.00
0340 STORM SEWER PIPE-18 IN 00522 LF 18.00 18.000 0.000 0.000 78.13 0.00
0345 STORM SEWER PIPE-24 IN 00524 LF 161.00 161.000 0.000 0.000 83.33 0.00
0350 STORM SEWER PIPE-30 IN 00526 LF 8.00 8.000 0.000 0.000 135.42 0.00
0355 STORM SEWER PIPE-36 IN 00528 LF 40.00 40.000 0.000 0.000 312.50 0.00
0360 PIPE CULVERT HEADWALL-15 IN 01202 EACH 1.00 1.000 0.000 0.000 1,562.50 0.00
0365 REMOVE PIPE 01310 LF 98.00 98.000 0.000 0.000 26.04 0.00
0370 CURB BOX INLET TYPE A 01456 EACH 3.00 3.000 0.000 0.000 4,687.50 0.00
0375 CURB BOX INLET TYPE F 01487 EACH 2.00 2.000 0.000 0.000 7,812.50 0.00
0380 DROP BOX INLET TYPE 1 01490 EACH 1.00 1.000 0.000 0.000 6,250.00 0.00
0385 DROP BOX INLET TYPE 2 01493 EACH 1.00 1.000 0.000 0.000 6,250.00 0.00
0390 REMOVE DROP BOX INLET 01585 EACH 1.00 1.000 0.000 0.000 104.17 0.00
0395 REMOVE HEADWALL 02625 EACH 1.00 1.000 0.000 0.000 520.83 0.00
0400 CONCRETE-CLASS A INTERMEDIATE PIPE ANCHOR 08100 CUYD 3.06 3.060 0.000 0.000 1,640.62 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0004 SIGNING
0405 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 36.25 36.250 0.000 0.000 62.50 0.00
0410 SBM ALUM SHEET SIGNS .125 IN 06407 SQFT 12.25 12.250 0.000 0.000 62.50 0.00
0415 STEEL POST TYPE 1 06410 LF 87.00 87.000 0.000 0.000 62.50 0.00
0420 REMOVE SIGN 21373ND EACH 1.00 1.000 0.000 0.000 104.17 0.00
0425 BARCODE SIGN INVENTORY 24631EC EACH 10.00 10.000 0.000 0.000 26.04 0.00
0430 REMOVE STORE & REINSTALL REMOVE STORE & REINSTALL 24751ED EACH 3.00 3.000 0.000 0.000 1,041.67 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0005 TRAFFIC SIGNAL MODIFICATION
0435 FUSED CONNECTOR KIT 04780 EACH 2.00 2.000 0.000 0.000 343.01 0.00
0440 CONDUIT-1 1/4 IN 04793 LF 30.00 30.000 0.000 0.000 17.81 0.00
0445 TRENCHING AND BACKFILLING 04820 LF 30.00 30.000 0.000 0.000 7.77 0.00
0450 CABLE-NO. 14/2C 04841 LF 440.00 440.000 0.000 0.000 4.14 0.00
0455 CABLE-NO. 14/5C 04844 LF 435.00 435.000 0.000 0.000 4.14 0.00
0460 CABLE-NO. 14/7C 04845 LF 315.00 315.000 0.000 0.000 4.14 0.00
0465 MESSENGER-10800 LB 04885 LF 160.00 160.000 0.000 0.000 10.66 0.00
0470 INSTALL STEEL STRAIN POLE 04932 EACH 1.00 1.000 0.000 0.000 4,069.06 0.00
0475 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 2.00 2.000 0.000 0.000 334.36 0.00
0480 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 3.00 3.000 0.000 0.000 434.66 0.00
0485 INSTALL LED SIGNAL-5 SECTION 20189NS835 EACH 4.00 4.000 0.000 0.000 434.66 0.00
0490 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 2.00 2.000 0.000 0.000 334.36 0.00
0495 INSTALL LUMINAIRE POLE 22939ND EACH 1.00 1.000 0.000 0.000 4,040.78 0.00
0500 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 5.10 5.100 0.000 0.000 1,606.83 0.00
0505 INSTALL PEDESTAL POST 23235EC EACH 1.00 1.000 0.000 0.000 1,511.58 0.00
0510 INSTALL INSTALL (SCHOOL FLASHER) 24601EC EACH 1.00 1.000 0.000 0.000 2,519.65 0.00
0515 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 0.000 0.000 4,060.03 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0006 WATER
0520 W ENCASEMENT STEEL OPEN CUT RANGE 1 14012 LF 70.00 70.000 0.000 0.000 234.38 0.00
0525 W ENCASEMENT STEEL OPEN CUT RANGE 2 14013 LF 50.00 50.000 0.000 0.000 130.21 0.00
0530 W PIPE PVC 02 INCH 14056 LF 125.00 125.000 0.000 0.000 46.88 0.00
0535 W PIPE PVC 06 INCH 14059 LF 70.00 70.000 0.000 0.000 67.71 0.00
0540 W TIE-IN 02 INCH 14091 EACH 2.00 2.000 0.000 0.000 1,562.50 0.00
0545 W TIE-IN 06 INCH 14094 EACH 2.00 2.000 0.000 0.000 3,333.34 0.00
0550 W VALVE 02 INCH 14102 EACH 1.00 1.000 0.000 0.000 2,604.17 0.00
0555 W VALVE 06 INCH 14105 EACH 1.00 1.000 0.000 0.000 2,916.67 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0007 SEWER
0560 S BYPASS PUMPING 15000 EACH 1.00 1.000 0.000 0.000 4,166.67 0.00
0565 S MANHOLE ADJUST TO GRADE 15094 EACH 1.00 1.000 0.000 0.000 1,562.50 0.00
0570 S LATERAL LOCATE 15136 EACH 1.00 1.000 0.000 0.000 1,562.50 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0008 GAS
0575 G ENCASEMENT STEEL OPEN CUT RANGE 1 16008 LF 65.00 65.000 0.000 0.000 135.42 0.00
0580 G PIPE POLYETHYLENE/PLASTIC 02 INCH 16015 LF 183.00 183.000 0.000 0.000 44.27 0.00
0585 G TIE-IN POLYETHYLENE/PLASTIC 02 INCH 16041 EACH 2.00 2.000 0.000 0.000 2,291.67 0.00
0590 G VALVE POLYETHYLENE/PLASTIC 02 INCH 16049 EACH 1.00 1.000 0.000 0.000 1,250.00 0.00
Project DE08804602501 Fed/State Project Number FD04 088 0460 014-015 Category 0009 DEMOBILIZATION
0595 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 14,320.00 0.00
SUBTOT

$53,212.85

$53,212.850

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

0.00

$0.000