Report_Id:ESTIMATE FINAL updated 6-26-09

Date:07/22/2022

COMMONWEALTH OF KENTUCKY

TRANSPORTATION CABINET


Contract ID 192907 Estimate Number 0010 Estimate Type  FINAL
District Office JACKSON (10300)  Watts, Isaac T.

Contractor DELONG CONCRETE LLC ADDR SN 0 VC Code KY0025182
940 DELONG RD
LEXINGTON , KY , 40515
Pay Period 03/13/2021  TO  06/28/2022
Date Approved 07/22/2022
Primary Proj Number MB01300151901
Project No. FE02 013 0015 B00030N, FE02 013 0015 B00031N, FE02 013 0015 B00033N, FE02 013 0015 B00034N, FE02 013 0015 B00035N
Primary County BREATHITT
Name of Road KY 15 BRIDGE OVERLAYS.
Description BRIDGE OVER QUICKSAND CREEK.
     
     
Date Let 05/24/2019 Formal Acceptance 04/23/2021
Date Awarded 05/31/2019 Date Work Began 05/04/2020
Date Contract Executed 06/18/2019 Open To Traffic 08/11/2020
Date NTP Issued 06/18/2019 Actual Completion Date 08/11/2020

Current Contract Amount

$1,177,569.16

Total to Date

Prev to Date

This Estimate

Original Amount

$952,188.16

Total Earnings

$1,170,199.96

$1,156,128.20

$14,071.76

Percent Complete

99.37

Stockpiled Materials

$0.00

$0.00

$0.00

Funds Available

$7,369.20

Gross Earnings

$1,170,199.96

$1,156,128.20

$14,071.76

Total Change Orders

$225,381.00

Other Adjustments

$0.00

$0.00

$0.00

TOTAL

$1,170,199.96

$1,156,128.20

$14,071.76

Contract Id 192907

Change Order Summary

County BREATHITT
Estimate Nbr 0010 Project Number FE02 013 0015 B00030N, FE02 013 0015 B00031N, FE02 013 0015 B00033N, FE02 013 0015 B00034N, FE02 013 0015 B00035N
Contractor DELONG CONCRETE LLC Period 03/13/2021  TO  06/28/2022
 
 
CHANGE ORDERS HISTORY  
CHANGE ORDER NBR DESCRIPTION STATUS APPROVAL DATE TOTAL CO AMOUNT CONTRACT TIME ADJUSTED
001 Barrier Walls and Crash Cushions Approved 07/28/2020 $105,000.00 15.0
002 Concrete Patching Overrun Approved 03/10/2021 $120,381.00 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 192907

COMMONWEALTH OF KENTUCKY

County BREATHITT
Contract No

TRANSPORTATION CABINET

Primary Project Number MB01300151901
Estimate Nbr 0010 Period 03/13/2021  TO  06/28/2022
Contractor DELONG CONCRETE LLC
 
Project MB01300151901 Fed/State Project Number FE02 013 0015 B00030N Category 0001 BRIDGE
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 149.00 149.000 244.000 244.000 10.00 2,440.00
0010 MAINTAIN & CONTROL TRAFFIC APPLIES TO 013B00030N 02650 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0015 LANE CLOSURE 02653 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0020 EXPAN JOINT REPLACE 4 IN 03298 LF 42.40 42.400 42.400 42.400 650.00 27,560.00
0025 ARMORED EDGE FOR CONCRETE 03299 LF 84.90 84.900 84.900 84.900 95.00 8,065.50
0030 BRIDGE OVERLAY APPROACH PAVEMENT 03304 SQYD 33.30 33.300 0.000 0.000 36.00 0.00
0035 TEMP SIGNAL MULTI PHASE 04934 EACH 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0040 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 1,712.00 1,712.000 1,517.000 1,517.000 1.00 1,517.00
0045 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 500.00 500.000 1,286.000 1,286.000 1.00 1,286.00
0050 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,000.00 1,000.000 1,659.000 1,659.000 0.50 829.50
0055 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 0.05 0.00
0060 STEEL REINFORCEMENT 08150 LB 400.80 400.800 395.000 395.000 0.50 197.50
0065 EPOXY SAND SLURRY 08504 SQYD 243.00 243.000 243.000 243.000 15.00 3,645.00
0070 REM EPOXY BIT FOREIGN OVERLAY 08510 SQYD 1,093.00 1,093.000 1,093.000 1,093.000 20.00 21,860.00
0075 CONCRETE OVERLAY-LATEX 08534 CUYD 60.70 60.700 60.700 60.700 1,700.00 103,190.00
0080 BLAST CLEANING 08549 SQYD 1,336.00 1,336.000 1,336.000 1,336.000 10.00 13,360.00
0085 PARTIAL DEPTH PATCHING 24094EC CUYD 30.40 30.400 20.350 20.350 50.00 1,017.50
0095 CONCRETE PATCHING REPAIR 22146EN SQFT 100.00 883.000 883.000 883.000 150.00 132,450.00
0100 EXPAN JOINT REPLACE 2 IN 03295 LF 42.40 42.400 42.400 42.400 600.00 25,440.00
8001 CONCRETE BARRIER WALL TYPE 9T 03171 LF 0.00 420.000 420.000 420.000 24.50 10,290.00
8002 RELOCATE TEMP CONC BARRIER 02003 LF 0.00 420.000 420.000 420.000 5.50 2,310.00
8003 INSTALL TEMP CRASH CUSHION 02900 EACH 0.00 2.000 2.000 2.000 4,000.00 8,000.00
8004 RELOCATE CRASH CUSHION 02898 EACH 0.00 2.000 2.000 2.000 2,000.00 4,000.00
Project MB01300151901 Fed/State Project Number FE02 013 0015 B00030N Category 0002 DEMOBILIZATION
0090 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 2,814.36 2,814.36 2,814.36

SUBTOT

$2,814.36

$393,272.36

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MB01300151902 Fed/State Project Number FE02 013 0015 B00031N Category 0001 BRIDGE
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
0105 TEMPORARY SIGNS 02562 SQFT 149.00 149.000 188.000 188.000 10.00 1,880.00
0110 MAINTAIN & CONTROL TRAFFIC APPLIES TO 013B00031N 02650 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0115 LANE CLOSURE 02653 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0120 EXPAN JOINT REPLACE 4 IN 03298 LF 31.90 31.900 31.900 31.900 650.00 20,735.00
0125 ARMORED EDGE FOR CONCRETE 03299 LF 63.90 63.900 63.900 63.900 95.00 6,070.50
0130 BRIDGE OVERLAY APPROACH PAVEMENT 03304 SQYD 333.30 333.300 333.300 333.300 36.00 11,998.80
0135 TEMP SIGNAL MULTI PHASE 04934 EACH 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0140 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 1,456.00 1,456.000 1,261.000 1,261.000 1.00 1,261.00
0145 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 500.00 500.000 970.000 970.000 1.00 970.00
0150 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,000.00 1,000.000 1,308.000 1,308.000 0.50 654.00
0155 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 0.05 0.00
0160 STEEL REINFORCEMENT 08150 LB 400.80 400.800 294.800 294.800 0.50 147.40
0165 EPOXY SAND SLURRY 08504 SQYD 195.60 195.600 195.600 195.600 15.00 2,934.00
0170 REM EPOXY BIT FOREIGN OVERLAY 08510 SQYD 880.00 880.000 880.000 880.000 20.00 17,600.00
0175 CONCRETE OVERLAY-LATEX 08534 CUYD 48.90 48.900 48.900 48.900 1,700.00 83,130.00
0180 BLAST CLEANING 08549 SQYD 1,076.00 1,076.000 1,076.000 1,076.000 10.00 10,760.00
0185 PARTIAL DEPTH PATCHING 24094EC CUYD 24.40 24.400 6.200 6.200 50.00 310.00
0195 CONCRETE PATCHING REPAIR 22146EN SQFT 20.00 39.540 39.540 39.540 150.00 5,931.00
0200 EXPAN JOINT REPLACE 2 IN 03295 LF 31.90 31.900 31.900 31.900 600.00 19,140.00
8001 CONCRETE BARRIER WALL TYPE 9T 03171 LF 0.00 360.000 360.000 360.000 24.50 8,820.00
8002 RELOCATE TEMP CONC BARRIER 02003 LF 0.00 360.000 360.000 360.000 5.50 1,980.00
8003 INSTALL TEMP CRASH CUSHION 02900 EACH 0.00 2.000 2.000 2.000 4,000.00 8,000.00
8004 RELOCATE CRASH CUSHION 02898 EACH 0.00 2.000 2.000 2.000 2,000.00 4,000.00
Project MB01300151902 Fed/State Project Number FE02 013 0015 B00031N Category 0002 DEMOBILIZATION
0190 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 2,814.35 2,814.35 2,814.35

SUBTOT

$2,814.35

$625,408.41

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MB01300151903 Fed/State Project Number FE02 013 0015 B00033N Category 0001 BRIDGE
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 TEMPORARY SIGNS 02562 SQFT 149.00 149.000 144.000 144.000 10.00 1,440.00
0210 MAINTAIN & CONTROL TRAFFIC APPLIES TO 013B00033N 02650 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0215 LANE CLOSURE 02653 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0220 EXPAN JOINT REPLACE 2 IN 03295 LF 69.30 69.300 69.300 69.300 600.00 41,580.00
0225 ARMORED EDGE FOR CONCRETE 03299 LF 69.30 69.300 69.300 69.300 95.00 6,583.50
0230 BRIDGE OVERLAY APPROACH PAVEMENT 03304 SQYD 333.30 333.300 333.300 333.300 36.00 11,998.80
0235 TEMP SIGNAL MULTI PHASE 04934 EACH 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0240 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 1,069.00 1,069.000 874.000 874.000 1.00 874.00
0245 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 500.00 500.000 302.000 302.000 1.00 302.00
0250 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,000.00 1,000.000 977.000 977.000 0.50 488.50
0255 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 0.05 0.00
0260 STEEL REINFORCEMENT 08150 LB 267.20 267.200 214.400 214.400 0.50 107.20
0265 EPOXY SAND SLURRY 08504 SQYD 212.80 212.800 212.800 212.800 15.00 3,192.00
0270 REM EPOXY BIT FOREIGN OVERLAY 08510 SQYD 737.00 737.000 737.000 737.000 20.00 14,740.00
0275 CONCRETE OVERLAY-LATEX 08534 CUYD 40.90 40.900 38.500 38.500 1,700.00 65,450.00
0280 BLAST CLEANING 08549 SQYD 949.00 949.000 949.000 949.000 10.00 9,490.00
0285 PARTIAL DEPTH PATCHING 24094EC CUYD 20.50 20.500 0.000 0.000 50.00 0.00
8001 CONCRETE BARRIER WALL TYPE 9T 03171 LF 0.00 300.000 300.000 300.000 24.50 7,350.00
8002 RELOCATE TEMP CONC BARRIER 02003 LF 0.00 300.000 300.000 300.000 5.50 1,650.00
8003 INSTALL TEMP CRASH CUSHION 02900 EACH 0.00 2.000 2.000 2.000 4,000.00 8,000.00
8004 RELOCATE CRASH CUSHION 02898 EACH 0.00 2.000 2.000 2.000 2,000.00 4,000.00
Project MB01300151903 Fed/State Project Number FE02 013 0015 B00033N Category 0002 DEMOBILIZATION
0290 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 2,814.35 2,814.35 2,814.35

SUBTOT

$2,814.35

$828,468.76

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MB01300151904 Fed/State Project Number FE02 013 0015 B00034N Category 0001 BRIDGE
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
0295 TEMPORARY SIGNS 02562 SQFT 149.00 149.000 160.000 160.000 10.00 1,600.00
0300 MAINTAIN & CONTROL TRAFFIC APPLIES TO 013B00034N 02650 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0305 LANE CLOSURE 02653 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0310 EXPAN JOINT REPLACE 2 IN 03295 LF 66.20 66.200 66.200 66.200 600.00 39,720.00
0315 ARMORED EDGE FOR CONCRETE 03299 LF 66.20 66.200 66.200 66.200 95.00 6,289.00
0320 BRIDGE OVERLAY APPROACH PAVEMENT 03304 SQYD 666.60 666.600 666.600 666.600 36.00 23,997.60
0325 TEMP SIGNAL MULTI PHASE 04934 EACH 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0330 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 832.00 832.000 637.000 637.000 1.00 637.00
0335 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 500.00 500.000 429.000 429.000 1.00 429.00
0340 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,000.00 1,000.000 1,294.000 1,294.000 0.50 647.00
0345 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 0.05 0.00
0350 STEEL REINFORCEMENT 08150 LB 267.20 267.200 214.400 214.400 0.50 107.20
0355 EPOXY SAND SLURRY 08504 SQYD 116.30 116.300 116.300 116.300 15.00 1,744.50
0360 CONCRETE OVERLAY-LATEX 08534 CUYD 21.80 21.800 21.800 21.800 1,700.00 37,060.00
0365 BLAST CLEANING 08549 SQYD 640.00 640.000 640.000 640.000 10.00 6,400.00
0370 MACHINE PREP OF SLAB 08551 SQYD 523.00 523.000 523.000 523.000 15.00 7,845.00
0375 PARTIAL DEPTH PATCHING 24094EC CUYD 14.50 14.500 4.600 4.600 50.00 230.00
8001 CONCRETE BARRIER WALL TYPE 9T 03171 LF 0.00 220.000 220.000 220.000 24.50 5,390.00
8002 RELOCATE TEMP CONC BARRIER 02003 LF 0.00 220.000 220.000 220.000 5.50 1,210.00
8003 INSTALL TEMP CRASH CUSHION 02900 EACH 0.00 2.000 2.000 2.000 4,000.00 8,000.00
8004 RELOCATE CRASH CUSHION 02898 EACH 0.00 2.000 2.000 2.000 2,000.00 4,000.00
Project MB01300151904 Fed/State Project Number FE02 013 0015 B00034N Category 0002 DEMOBILIZATION
0380 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 2,814.35 2,814.35 2,814.35

SUBTOT

$2,814.35

$999,589.41

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00

 

 

 

Project MB01300151905 Fed/State Project Number FE02 013 0015 B00035N Category 0001 BRIDGE
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
0385 TEMPORARY SIGNS 02562 SQFT 149.00 149.000 144.000 144.000 10.00 1,440.00
0390 MAINTAIN & CONTROL TRAFFIC APPLIES TO 013B00035N 02650 LS 1.00 1.000 1.000 1.000 10,000.00 10,000.00
0395 LANE CLOSURE 02653 EACH 2.00 2.000 2.000 2.000 2,500.00 5,000.00
0400 EXPAN JOINT REPLACE 2 IN 03295 LF 60.90 60.900 60.900 60.900 600.00 36,540.00
0405 ARMORED EDGE FOR CONCRETE 03299 LF 60.90 60.900 60.900 60.900 95.00 5,785.50
0410 BRIDGE OVERLAY APPROACH PAVEMENT 03304 SQYD 333.30 333.300 333.300 333.300 36.00 11,998.80
0415 TEMP SIGNAL MULTI PHASE 04934 EACH 1.00 1.000 1.000 1.000 8,000.00 8,000.00
0420 PAVE STRIPING-PERM PAINT-4 IN 06514 LF 606.00 606.000 411.000 411.000 1.00 411.00
0425 PAVE STRIPING-TEMP REM TAPE-B 06549 LF 500.00 500.000 585.000 585.000 1.00 585.00
0430 PAVE STRIPING-TEMP REM TAPE-W 06550 LF 1,000.00 1,000.000 1,106.000 1,106.000 0.50 553.00
0435 PAVE STRIPING-TEMP REM TAPE-Y 06551 LF 2,000.00 2,000.000 0.000 0.000 0.05 0.00
0440 STEEL REINFORCEMENT 08150 LB 267.20 267.200 160.800 160.800 0.50 80.40
0445 EPOXY SAND SLURRY 08504 SQYD 118.50 118.500 118.500 118.500 15.00 1,777.50
0450 REM EPOXY BIT FOREIGN OVERLAY 08510 SQYD 533.00 533.000 533.000 533.000 20.00 10,660.00
0455 CONCRETE OVERLAY-LATEX 08534 CUYD 29.60 29.600 29.600 29.600 1,700.00 50,320.00
0460 BLAST CLEANING 08549 SQYD 652.00 652.000 652.000 652.000 10.00 6,520.00
0465 PARTIAL DEPTH PATCHING 24094EC CUYD 14.80 14.800 2.500 2.500 50.00 125.00
8001 CONCRETE BARRIER WALL TYPE 9T 03171 LF 0.00 200.000 200.000 200.000 24.50 4,900.00
8002 RELOCATE TEMP CONC BARRIER 02003 LF 0.00 200.000 200.000 200.000 5.50 1,100.00
8003 INSTALL TEMP CRASH CUSHION 02900 EACH 0.00 2.000 2.000 2.000 4,000.00 8,000.00
8004 RELOCATE CRASH CUSHION 02898 EACH 0.00 2.000 2.000 2.000 2,000.00 4,000.00
Project MB01300151905 Fed/State Project Number FE02 013 0015 B00035N Category 0002 DEMOBILIZATION
0470 DEMOBILIZATION 02569 LS 1.00 1.000 1.000 0.000 1.000 2,814.35 2,814.35 2,814.35

SUBTOT

$2,814.35

$1,170,199.96

LNNBR STOCKPILE ADJUSTMENTS

UNIT

ADJ. QUANTITY

EST NBR

UNIT PRICE

ADJUSTED AMOUNT

SUBTOT

$0.00