Report_Id:   244101   Est NO  0002

Date:07/22/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 244101 Estimate Number 0002 Estimate Type PROGRESS
District Office MANCHESTER (11320)  Perkins, Robert W.

Contractor HINKLE CONTRACTING COMPANY LLC ADDR SN 0 VC Code KY0028986
PO BOX 200
PARIS , KY , 40362
Pay Period 06/17/2024  TO  06/30/2024
Date Approved 07/10/2024
Primary Proj Number 11007025E2401
Project No. HSIP 0251(050)
Primary County BELL
Name of Road PINEVILLE ROAD (US 25E)
Description FROM 0.101 MILES SOUTH OF 25TH STREET EXTENDING 1.0 MILES NO RTH ALONG US 25E
     
     
Date Let 03/21/2024 Formal Acceptance
Date Awarded 04/02/2024 Date Work Began 06/13/2024
Date Contract Executed 05/23/2024 Open To Traffic
Date NTP Issued 05/23/2024 Actual Completion Date

Current Contract Amount

$2,656,732.37

Total to Date

Prev to Date

This Estimate

Original Amount

$2,656,732.37

Total Earnings

$436,585.24

$82,071.39

$354,513.85

Percent Complete

16.43

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$2,220,147.13

Gross Earnings

$436,585.24

$82,071.39

$354,513.85

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$436,585.24

$82,071.39

$354,513.85

Contract Id 244101

Change Order Summary

County BELL
Estimate Nbr 0002 Project Number HSIP 0251(050)
Contractor HINKLE CONTRACTING COMPANY LLC Period 06/17/2024  TO  06/30/2024
 
 
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 244101

COMMONWEALTH OF KENTUCKY

County BELL
Contract Type ASGD   ASPHALT SURFACE WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number 11007025E2401
Estimate Nbr 0002 Period 06/17/2024  TO  06/30/2024
Contractor HINKLE CONTRACTING COMPANY LLC
 
Project 11007025E2401 Fed/State Project Number HSIP 0251(050) 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 11007025E2401 Fed/State Project Number HSIP 0251(050) Category 0001 PAVING
0005 DGA BASE 00001 TON 15,719.00 15,719.000 7,798.260 0.000 7,798.260 30.25 235,897.36 235,897.36
0010 LEVELING & WEDGING PG64-22 00190 TON 702.00 702.000 127.170 533.790 660.960 135.30 17,206.10 89,427.88
0015 CL4 ASPH BASE 1.00D PG64-22 00217 TON 3,566.00 3,566.000 0.000 0.000 114.85 0.00
0020 CL4 ASPH BASE 1.00D PG76-22 00219 TON 3,528.00 3,528.000 0.000 0.000 120.50 0.00
0025 CL4 ASPH SURF 0.38A PG76-22 00342 TON 3,509.00 3,509.000 0.000 0.000 149.85 0.00
0030 JPC PAVEMENT-8 IN 02084 SQYD 66.00 66.000 0.000 0.000 169.13 0.00
0035 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 3,500.00 0.00
0040 ASPHALT PAVE MILLING & TEXTURING 02677 TON 1,746.00 1,746.000 0.000 0.000 23.95 0.00
0045 LONGITUDINAL EDGE KEY 21289ED LF 6,722.00 6,722.000 0.000 0.000 3.50 0.00
0050 ASPHALT MATERIAL FOR TACK NON-TRACKING 24970EC TON 17.90 17.900 0.561 5.850 6.411 1,200.00 673.20 7,693.20
Project 11007025E2401 Fed/State Project Number HSIP 0251(050) Category 0002 ROADWAY
0055 TEMP DITCH 02159 LF 2,295.00 2,295.000 0.000 0.000 1.00 0.00
0060 CLEAN TEMP DITCH 02160 LF 1,148.00 1,148.000 0.000 0.000 0.01 0.00
0065 ROADWAY EXCAVATION 02200 CUYD 5,462.00 5,462.000 4,665.555 0.000 4,665.555 15.00 69,983.32 69,983.32
0070 CHANNEL LINING CLASS II 02483 TON 842.00 842.000 0.000 0.000 45.00 0.00
0075 TEMPORARY SIGNS 02562 SQFT 288.00 288.000 232.000 232.000 5.30 1,229.60
0080 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.000 0.000 50,000.00 0.00
0085 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 2.000 800.00 1,600.00
0090 EDGELINE RUMBLE STRIPS 02697 LF 8,869.00 8,869.000 0.000 0.000 1.01 0.00
0095 TEMP SILT FENCE 02701 LF 2,295.00 2,295.000 0.000 0.000 5.00 0.00
0100 SILT TRAP TYPE A 02703 EACH 8.00 8.000 0.000 0.000 225.00 0.00
0105 SILT TRAP TYPE B 02704 EACH 8.00 8.000 0.000 0.000 225.00 0.00
0110 SILT TRAP TYPE C 02705 EACH 8.00 8.000 5.000 0.000 5.000 225.00 1,125.00 1,125.00
0115 CLEAN SILT TRAP TYPE A 02706 EACH 8.00 8.000 0.000 0.000 0.01 0.00
0120 CLEAN SILT TRAP TYPE B 02707 EACH 8.00 8.000 0.000 0.000 0.01 0.00
0125 CLEAN SILT TRAP TYPE C 02708 EACH 8.00 8.000 0.000 0.000 0.01 0.00
0130 STAKING 02726 LS 1.00 1.000 0.000 0.000 45,000.00 0.00
0135 EROSION CONTROL BLANKET 05950 SQYD 500.00 500.000 0.000 0.000 5.00 0.00
0140 TEMP MULCH 05952 SQYD 10,205.00 10,205.000 0.000 0.000 0.35 0.00
0145 TEMP SEEDING AND PROTECTION 05953 SQYD 7,650.00 7,650.000 0.000 0.000 0.37 0.00
0150 INITIAL FERTILIZER 05963 TON 0.10 0.100 0.000 0.000 1,436.50 0.00
0155 MAINTENANCE FERTILIZER 05964 TON 0.06 0.060 0.000 0.000 1,436.50 0.00
0160 SEEDING AND PROTECTION 05985 SQYD 1,889.00 1,889.000 0.000 0.000 3.39 0.00
0165 AGRICULTURAL LIMESTONE 05992 TON 1.20 1.200 0.000 0.000 75.69 0.00
0170 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 20,000.00 20,000.000 26,511.000 0.000 26,511.000 0.35 9,278.85 9,278.85
0175 PAVE STRIPING-THERMO-6 IN W 06542 LF 12,022.00 12,022.000 0.000 0.000 1.18 0.00
0180 PAVE STRIPING-THERMO-6 IN Y 06543 LF 10,043.00 10,043.000 0.000 0.000 1.18 0.00
0185 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 6,605.00 6,605.000 0.000 0.000 4.50 0.00
0190 PAVE MARKING-DOTTED LANE EXTEN 06572 LF 63.00 63.000 0.000 0.000 6.50 0.00
0195 PAVE MARKING-THERMO CURV ARROW 06574 EACH 21.00 21.000 0.000 0.000 145.00 0.00
0200 INLAID PAVEMENT MARKER-MW 06610 EACH 128.00 128.000 0.000 0.000 50.00 0.00
0205 INLAID PAVEMENT MARKER-BY 06612 EACH 162.00 162.000 0.000 0.000 50.00 0.00
0210 FUEL ADJUSTMENT 10020NS DOLL 24,143.00 24,143.000 0.000 0.000 1.00 0.00
0215 ASPHALT ADJUSTMENT 10030NS DOLL 44,014.00 44,014.000 0.000 0.000 1.00 0.00
0220 REMOVE-STORE AND REINSTALL SIGN 21134ND EACH 5.00 5.000 0.000 0.000 1,197.19 0.00
0225 PAVE MARK THERMO CONE CAP-SOLID YELLOW 21417ES717 SQFT 132.00 132.000 0.000 0.000 6.50 0.00
Project 11007025E2401 Fed/State Project Number HSIP 0251(050) Category 0003 DRAINAGE
0230 ENTRANCE PIPE-24 IN 00443 LF 126.00 126.000 0.000 0.000 80.00 0.00
0235 STORM SEWER PIPE-18 IN 00522 LF 178.00 178.000 178.000 0.000 178.000 75.00 13,350.00 13,350.00
0240 PIPE CULVERT HEADWALL-24 IN 01208 EACH 1.00 1.000 0.000 0.000 3,000.00 0.00
0245 REMOVE PIPE 01310 LF 119.00 119.000 0.000 0.000 25.00 0.00
0250 DROP BOX INLET TYPE 5E 01514 EACH 1.00 1.000 1.000 0.000 1.000 7,000.00 7,000.00 7,000.00
0255 CAP DROP BOX INLET 01584 EACH 2.00 2.000 0.000 0.000 1,650.00 0.00
0260 PAVED DITCH TYPE 1 02157 SQYD 45.00 45.000 0.000 0.000 286.02 0.00
0265 REMOVE HEADWALL 02625 EACH 1.00 1.000 0.000 0.000 700.00 0.00
0270 CORED HOLE DRAINAGE BOX CON- 18 IN 21541NN EACH 1.00 1.000 0.000 0.000 2,000.00 0.00
Project 11007025E2401 Fed/State Project Number HSIP 0251(050) Category 0004 DEMOBILIZATION
0275 MOBILIZATION 02568 LS 1.00 1.000 0.000 0.000 115,000.00 0.00
0280 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 36,560.00 0.00

SUBTOT

$354,513.84

$436,585.22

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00