Report_Id:   244103   Est NO  0001

Date:09/16/2024

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 244103 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 07/26/2024  TO  09/06/2024
Date Approved 09/15/2024
Primary Proj Number DE10015772308
Project No. HSIP 9010(524), FD04 100 1577 002-003
Primary County PULASKI
Name of Road VARIOUS ROUTES IN DISTRICT 8
Description CONSTRUCT LEFT TURNING LANE @ INTERSECTION OF KY 1577 & HOLL Y HILL RD
     
     
Date Let 06/20/2024 Formal Acceptance
Date Awarded 07/02/2024 Date Work Began
Date Contract Executed 07/26/2024 Open To Traffic
Date NTP Issued 07/26/2024 Actual Completion Date

Current Contract Amount

$1,156,157.73

Total to Date

Prev to Date

This Estimate

Original Amount

$1,156,157.73

Total Earnings

$76,554.10

$0.00

$76,554.10

Percent Complete

6.62

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$1,079,603.63

Gross Earnings

$76,554.10

$0.00

$76,554.10

Total Change Orders

$0.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$76,554.10

$0.00

$76,554.10

Contract Id 244103

Change Order Summary

County PULASKI
Estimate Nbr 0001 Project Number HSIP 9010(524), FD04 100 1577 002-003
Contractor HINKLE CONTRACTING COMPANY LLC Period 07/26/2024  TO  09/06/2024
 
 
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 244103

COMMONWEALTH OF KENTUCKY

County PULASKI
Contract Type ARHG   ASPHALT REHAB WITH GRADE & DRAIN

TRANSPORTATION CABINET

Primary Project Number DE10015772308
Estimate Nbr 0001 Period 07/26/2024  TO  09/06/2024
Contractor HINKLE CONTRACTING COMPANY LLC
 
Project 0810009142401 Fed/State Project Number HSIP 9010(524) Category 0001 PAVING
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 CRUSHED STONE BASE 00003 TON 998.00 998.000 0.000 0.000 37.25 0.00
0010 ASPHALT SEAL AGGREGATE 00100 TON 11.00 11.000 0.000 0.000 500.00 0.00
0015 ASPHALT SEAL COAT 00103 TON 1.50 1.500 0.000 0.000 1,500.00 0.00
0020 LEVELING & WEDGING PG64-22 00190 TON 14.00 14.000 0.000 0.000 134.75 0.00
0025 CL3 ASPH BASE 1.00D PG64-22 00214 TON 981.00 981.000 0.000 0.000 122.75 0.00
0030 ASPHALT MATERIAL FOR TACK 00356 TON 3.00 3.000 0.000 0.000 1,000.00 0.00
0035 CL3 ASPH SURF 0.38B PG64-22 00388 TON 295.00 295.000 0.000 0.000 138.35 0.00
0040 MOBILIZATION FOR MILL & TEXT (PULASKI KY 914 HSIP) 02676 LS 1.00 1.000 0.000 0.000 9,000.00 0.00
0045 ASPHALT PAVE MILLING & TEXTURING 02677 TON 186.00 186.000 0.000 0.000 95.00 0.00
Project 0810009142401 Fed/State Project Number HSIP 9010(524) Category 0002 ROADWAY
0050 CRUSHED AGGREGATE SIZE NO 2 00078 TON 170.00 170.000 0.000 0.000 34.83 0.00
0055 STANDARD CURB AND GUTTER 01810 LF 365.00 365.000 0.000 0.000 36.00 0.00
0060 TEMP DITCH 02159 LF 730.00 730.000 0.000 0.000 2.89 0.00
0065 CLEAN TEMP DITCH 02160 LF 365.00 365.000 0.000 0.000 1.38 0.00
0070 ROADWAY EXCAVATION 02200 CUYD 678.00 678.000 0.000 0.000 35.91 0.00
0075 TEMPORARY SIGNS 02562 SQFT 400.00 400.000 535.000 0.000 535.000 5.30 2,835.50 2,835.50
0080 FABRIC-GEOTEXTILE CLASS 1A 02604 SQYD 500.00 500.000 0.000 0.000 2.76 0.00
0085 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 775.00 775.000 0.000 0.000 2.00 0.00
0090 MAINTAIN & CONTROL TRAFFIC (PULASKI KY 914 HSIP) 02650 LS 1.00 1.000 0.000 0.000 42,000.00 0.00
0095 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 0.000 2.000 2,500.00 5,000.00 5,000.00
0100 SILT TRAP TYPE A 02703 EACH 1.00 1.000 0.000 0.000 379.99 0.00
0105 SILT TRAP TYPE B 02704 EACH 1.00 1.000 0.000 0.000 379.99 0.00
0110 SILT TRAP TYPE C 02705 EACH 1.00 1.000 0.000 0.000 263.67 0.00
0115 CLEAN SILT TRAP TYPE A 02706 EACH 1.00 1.000 0.000 0.000 134.90 0.00
0120 CLEAN SILT TRAP TYPE B 02707 EACH 1.00 1.000 0.000 0.000 134.90 0.00
0125 CLEAN SILT TRAP TYPE C 02708 EACH 1.00 1.000 0.000 0.000 192.44 0.00
0130 STAKING (PULASKI KY 914 HSIP) 02726 LS 1.00 1.000 0.000 0.000 30,000.00 0.00
0135 EROSION CONTROL BLANKET 05950 SQYD 1,019.00 1,019.000 0.000 0.000 4.15 0.00
0140 INITIAL FERTILIZER 05963 TON 0.02 0.020 0.000 0.000 2,236.80 0.00
0145 MAINTENANCE FERTILIZER 05964 TON 0.08 0.080 0.000 0.000 2,236.79 0.00
0150 SEEDING AND PROTECTION 05985 SQYD 1,400.00 1,400.000 0.000 0.000 1.47 0.00
0155 AGRICULTURAL LIMESTONE 05992 TON 0.40 0.400 0.000 0.000 164.77 0.00
0160 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 3,760.00 3,760.000 0.000 0.000 0.30 0.00
0165 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 24.00 24.000 0.000 0.000 12.00 0.00
0170 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 2,010.00 2,010.000 0.000 0.000 5.00 0.00
0175 PAVE MARKING-THERMO CURV ARROW 06574 EACH 16.00 16.000 0.000 0.000 120.00 0.00
Project 0810009142401 Fed/State Project Number HSIP 9010(524) Category 0003 DRAINAGE
0180 CULVERT PIPE-18 IN 00462 LF 14.00 14.000 0.000 0.000 1,470.04 0.00
0185 STORM SEWER PIPE-18 IN 00522 LF 592.00 592.000 0.000 0.000 82.33 0.00
0190 CURB BOX INLET TYPE A 01456 EACH 1.00 1.000 0.000 0.000 7,213.00 0.00
0195 DROP BOX INLET TYPE 5B 01505 EACH 1.00 1.000 0.000 0.000 7,085.74 0.00
0200 DROP BOX INLET TYPE 5D 01511 EACH 1.00 1.000 0.000 0.000 6,841.00 0.00
0205 DROP BOX INLET TYPE 5F 01517 EACH 4.00 4.000 0.000 0.000 6,856.21 0.00
Project 0810009142401 Fed/State Project Number HSIP 9010(524) Category 0004 SIGNALIZATION
0210 CABLE-NO. 14/7C 04845 LF 300.00 300.000 0.000 0.000 1.93 0.00
0215 TEMP RELOCATION OF SIGNAL HEAD 04953 EACH 2.00 2.000 0.000 0.000 982.03 0.00
0220 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 8.00 8.000 0.000 0.000 1,134.68 0.00
0225 INSTALL RADAR ADVANCE DETECTOR TYPE B 26120EC EACH 1.00 1.000 0.000 0.000 1,134.68 0.00
Project 0810009142401 Fed/State Project Number HSIP 9010(524) Category 0005 DEMOBILIZATION
0230 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 8,550.00 0.00

SUBTOT

$7,835.50

$7,835.50

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project DE10015772308 Fed/State Project Number FD04 100 1577 002-003 Category 0001 PAVING
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
0235 CRUSHED STONE BASE 00003 TON 1,296.00 1,296.000 0.000 0.000 37.25 0.00
0240 ASPHALT SEAL AGGREGATE 00100 TON 10.00 10.000 0.000 0.000 500.00 0.00
0245 ASPHALT SEAL COAT 00103 TON 1.00 1.000 0.000 0.000 1,500.00 0.00
0250 LEVELING & WEDGING PG64-22 00190 TON 51.00 51.000 0.000 0.000 134.75 0.00
0255 CL2 ASPH BASE 1.00D PG64-22 00212 TON 746.00 746.000 0.000 0.000 122.75 0.00
0260 CL2 ASPH SURF 0.38D PG64-22 00301 TON 524.00 524.000 0.000 0.000 134.75 0.00
0265 ASPHALT MATERIAL FOR TACK 00356 TON 4.00 4.000 0.000 0.000 1,000.00 0.00
0270 MOBILIZATION FOR MILL & TEXT 02676 LS 1.00 1.000 0.000 0.000 9,000.00 0.00
0275 ASPHALT PAVE MILLING & TEXTURING 02677 TON 96.00 96.000 0.000 0.000 95.00 0.00
Project DE10015772308 Fed/State Project Number FD04 100 1577 002-003 Category 0002 ROADWAY
0280 CRUSHED AGGREGATE SIZE NO 2 00078 TON 120.00 120.000 0.000 0.000 34.83 0.00
0285 REMOVE PAVEMENT 02091 SQYD 813.00 813.000 0.000 0.000 16.00 0.00
0290 ROADWAY EXCAVATION 02200 CUYD 1,330.00 1,330.000 0.000 0.000 35.91 0.00
0295 RIGHT-OF-WAY MONUMENT TYPE 1 02429 EACH 8.00 8.000 0.000 0.000 276.56 0.00
0300 WITNESS POST 02432 EACH 2.00 2.000 0.000 0.000 255.37 0.00
0305 CHANNEL LINING CLASS II 02483 TON 20.00 20.000 0.000 0.000 37.25 0.00
0310 TEMPORARY SIGNS 02562 SQFT 400.00 400.000 0.000 0.000 5.30 0.00
0315 FABRIC-GEOTEXTILE CLASS 1A 02604 SQYD 400.00 400.000 0.000 0.000 2.76 0.00
0320 FABRIC-GEOTEXTILE CLASS 2 FOR PIPE 02607 SQYD 1,015.00 1,015.000 461.000 0.000 461.000 2.00 922.00 922.00
0325 MAINTAIN & CONTROL TRAFFIC 02650 LS 1.00 1.000 0.250 0.000 0.250 42,000.00 10,500.00 10,500.00
0330 PORTABLE CHANGEABLE MESSAGE SIGN 02671 EACH 2.00 2.000 2.000 0.000 2.000 2,500.00 5,000.00 5,000.00
0335 STAKING 02726 LS 1.00 1.000 0.250 0.000 0.250 30,000.00 7,500.00 7,500.00
0340 REMOVE STRUCTURE 02731 LS 1.00 1.000 0.000 0.000 2,489.74 0.00
0345 EROSION CONTROL BLANKET 05950 SQYD 650.00 650.000 0.000 0.000 4.15 0.00
0350 INITIAL FERTILIZER 05963 TON 0.03 0.030 0.000 0.000 2,236.80 0.00
0355 MAINTENANCE FERTILIZER 05964 TON 0.20 0.200 0.000 0.000 2,236.79 0.00
0360 SEEDING AND PROTECTION 05985 SQYD 3,600.00 3,600.000 0.000 0.000 1.47 0.00
0365 AGRICULTURAL LIMESTONE 05992 TON 0.60 0.600 0.000 0.000 164.77 0.00
0370 PAVE STRIPING-TEMP PAINT-4 IN 06510 LF 6,000.00 6,000.000 2,606.000 0.000 2,606.000 0.40 1,042.40 1,042.40
0375 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 7,775.00 7,775.000 0.000 0.000 0.30 0.00
0380 PAVE MARKING-THERMO STOP BAR-24IN 06568 LF 45.00 45.000 0.000 0.000 12.00 0.00
0385 PAVE MARKING-THERMO CROSS-HATCH 06569 SQFT 470.00 470.000 0.000 0.000 5.00 0.00
0390 PAVE MARKING-THERMO CURV ARROW 06574 EACH 9.00 9.000 0.000 0.000 120.00 0.00
0395 WATER BLASTING EXISTING STRIPE 22664EN LF 4,500.00 4,500.000 3,106.000 0.000 3,106.000 0.75 2,329.50 2,329.50
0400 KPDES PERMIT AND TEMP EROSION CONTROL 23143ED LS 1.00 1.000 0.000 0.000 7,772.73 0.00
Project DE10015772308 Fed/State Project Number FD04 100 1577 002-003 Category 0003 DRAINAGE
0405 STORM SEWER PIPE-18 IN 00522 LF 793.00 793.000 332.000 0.000 332.000 82.33 27,333.56 27,333.56
0410 S & F BOX INLET-OUTLET-18 IN 01450 EACH 1.00 1.000 1.000 0.000 1.000 3,462.53 3,462.53 3,462.53
0415 DROP BOX INLET TYPE 5B 01505 EACH 5.00 5.000 1.500 0.000 1.500 7,085.74 10,628.61 10,628.61
Project DE10015772308 Fed/State Project Number FD04 100 1577 002-003 Category 0004 SIGNING
0420 SBM ALUM SHEET SIGNS .080 IN 06406 SQFT 60.60 60.600 0.000 0.000 65.43 0.00
0425 STEEL POST TYPE 1 06410 LF 72.00 72.000 0.000 0.000 49.43 0.00
0430 REMOVE SIGN 21373ND EACH 8.00 8.000 0.000 0.000 117.62 0.00
0435 BARCODE SIGN INVENTORY 24631EC EACH 12.00 12.000 0.000 0.000 58.81 0.00
Project DE10015772308 Fed/State Project Number FD04 100 1577 002-003 Category 0005 SIGNALIZATION
0440 CABLE-NO. 14/7C 04845 LF 1,100.00 1,100.000 0.000 0.000 1.93 0.00
0445 MESSENGER-10800 LB 04885 LF 275.00 275.000 0.000 0.000 10.39 0.00
0450 INSTALL STEEL STRAIN POLE 04932 EACH 4.00 4.000 0.000 0.000 6,112.55 0.00
0455 TEMP RELOCATION OF SIGNAL HEAD 04953 EACH 14.00 14.000 0.000 0.000 982.03 0.00
0460 INSTALL PEDESTRIAN HEAD-LED 20093NS835 EACH 4.00 4.000 0.000 0.000 408.38 0.00
0465 INSTALL LED SIGNAL-3 SECTION 20188NS835 EACH 6.00 6.000 0.000 0.000 263.09 0.00
0470 INSTALL LED SIGNAL- 4 SECTION 20266ES835 EACH 1.00 1.000 0.000 0.000 996.60 0.00
0475 INSTALL PEDESTRIAN DETECTOR 21743NN EACH 4.00 4.000 0.000 0.000 408.38 0.00
0480 REMOVE & REINSTALL COORDINATING UNIT 23068NN EACH 1.00 1.000 0.000 0.000 1,147.23 0.00
0485 TRAFFIC SIGNAL POLE BASE 23157EN CUYD 15.00 15.000 0.000 0.000 664.40 0.00
0490 INSTALL SIGNAL CONTROLLER-TY ATC 24908EC EACH 1.00 1.000 0.000 0.000 14,762.09 0.00
0495 REMOVE SIGNAL EQUIPMENT 24955ED EACH 1.00 1.000 0.000 0.000 1,973.55 0.00
0500 INSTALL RADAR PRESENCE DETECTOR TYPE A 26119EC EACH 3.00 3.000 0.000 0.000 1,134.68 0.00
Project DE10015772308 Fed/State Project Number FD04 100 1577 002-003 Category 0006 DEMOBILIZATION &/OR MOBILIZATION
0505 DEMOBILIZATION 02569 LS 1.00 1.000 0.000 0.000 8,550.00 0.00

SUBTOT

$68,718.60

$76,554.10

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00