Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0049 HAWKINS CONSTRUCTION COMPANY
Contract ID:1206X
Estimate Number:0008
Pay Period End Date:08.30.2003
Contract Location:
SEWARD EASTEstimate Type:PROG
Contractor:
HAWKINS CONSTRUCTION COMPANYDate Let:10.10.2002
2512 DEER PARK BLVDDate Awarded:10.21.2002
PO BOX 9008 STA CDate Contract Executed:10.28.2002
Date Notice to Proceed:10.28.2002
OMAHA NE 68109Date Work Began:
Phone:Date Physical Work Completed:
(402)342-1607Date Accepted:
Escrow Agent:
Surety Co:
ST. PAUL FIRE & MARINE INSURANCE COMPANY
Counties
SEWARD
Project Number PCT Fed State Project Number Description
12206 000  0.000 EACSTPD-34-6(129)  GR CONC PAVE CULV SEED BR GDRL BIT
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$1,118,186.41$978,225.79$139,960.62
$1,697,281.34Stockpiled Materials$7,771.16$16,494.88$-8,723.72
Original Contract AmtGross Earnings$1,125,957.57$994,720.67$131,236.90
$1,605,852.33Retainage$-11,181.86$-9,782.26$-1,399.60
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
65.88%Net Earnings$1,114,775.71$984,938.41$129,837.30
Liquidated Damages$.00$.00$.00
Incentives$.00$.00$.00
Disincentives$.00$.00$.00
Other Contract Adj$.00$.00$.00
Appl of Training Adj$.00$.00$.00
Training Rates Adj$.00$.00$.00
Fuel Adj$.00$.00$.00
Bituminous Adj$.00$.00$.00
Autopay Adj$.00$.00$.00
Gasoline Adj$.00$.00$.00
Other Adj$.00$.00$.00
Price Adj$.00$.00$.00
Substandard Item Adj$.00$.00$.00
Asphalt Adj$.00$.00$.00
Diesel Fuel Adj$.00$.00$.00
Petrol Adj$.00$.00$.00
Total for Adjustments$.00$.00$.00
Payment$1,114,775.71$984,938.41$129,837.30
Project ManagerDiv. Head/Dist. Eng.
England, Jim09.05.2003Sklenar, Michael J09.08.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve09.08.2003
Controller Div. Processed
Burling, Laurie09.09.2003
Detailed breakdown of stockpiled materials
Est Nbr:0001
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00646210.50 PIPE PILING
S.P. Initial Payment35,915.7979268
Pipe Piling
Total for estimate 0001:35,915.79
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00656310.00 STEEL SHEET PILING
S.P. Initial Payment21,678.9756-50100
STEEL SHEET PILING
S.P. Initial Payment18,224.1956-50100-2
STEEL SHEET PILING
Total for estimate 0002:39,903.16
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00826131.50 EPOXY COATED REINFORCING STEEL
S.P. Initial Payment11,135.173423
EXPOXY COATED RE-STEEL
Total for estimate 0003:11,135.17
Est Nbr:0004
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00596080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Initial Payment1,900.0021583
Substructural Steel
S.P. Adjustment-950.0021583
Substructural Steel
00646210.50 PIPE PILING
S.P. Adjustment-7,731.7679268
Pipe Piling
00826131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-1,406.853423
EXPOXY COATED RE-STEEL
Total for estimate 0004:-8,188.61
Est Nbr:0005
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00596080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-950.0021583
Substructural Steel
00646210.50 PIPE PILING
S.P. Adjustment-19,564.3679268
Pipe Piling
00656310.00 STEEL SHEET PILING
S.P. Adjustment-10,903.8556-50100
STEEL SHEET PILING
S.P. Adjustment-9,166.4856-50100-2
STEEL SHEET PILING
Total for estimate 0005:-40,584.69
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00414151.00 REINFORCING STEEL FOR BOX CULVERT
S.P. Initial Payment7,713.453635
RE-STEEL FOR BOX CULVERT
S.P. Adjustment-3,755.313635
RE-STEEL FOR BOX CULVERT
00626131.50 EPOXY COATED REINFORCING STEEL
S.P. Initial Payment11,451.833676
EPOXY RE-STEEL
S.P. Adjustment-1,312.083676
EPOXY RE-STEEL
00646210.50 PIPE PILING
S.P. Adjustment-8,619.6779268
Pipe Piling
00656310.00 STEEL SHEET PILING
S.P. Adjustment-10,775.1256-50100
STEEL SHEET PILING
S.P. Adjustment-9,057.7156-50100-2
STEEL SHEET PILING
00826131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-2,159.993423
EXPOXY COATED RE-STEEL
Total for estimate 0006:-16,514.60
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00414151.00 REINFORCING STEEL FOR BOX CULVERT
S.P. Adjustment-3,755.313635
RE-STEEL FOR BOX CULVERT
00626131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-1,416.033676
EPOXY RE-STEEL
Total for estimate 0007:-5,171.34
Est Nbr:0008
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00626131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-8,723.723676
EPOXY RE-STEEL
Total for estimate 0008:-8,723.72
Total remaining for contract:7,771.16
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          L020.00 1.763,956.0006,962.56
EROSION CONTROL m2 3,956.0006,962.56
0.0000.00
0.0000.00

0002                          L020.01 6.7779.000534.83
EROSION CONTROL, TYPE A m2 79.000534.83
0.0000.00
0.0000.00

0006                          1011.00 25.88593.00015,346.84
WATER kL 593.00015,346.84
0.0000.00
0.0000.00

0008                          1030.00 5.0911,845.00060,291.05
EARTHWORK MEASURED IN EMBANKMENT m3 11,845.00060,291.05
8,235.00041,916.15
3,715.00018,909.35

0012                          1701.24 68.0411.500782.46
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 11.500782.46
0.0000.00
0.0000.00

0013                          7017.00 7.06330.5002,333.33
REMOVE GUARDRAIL m 330.5002,333.33
330.5002,333.33
48.850344.88

GROUP 1 GRADINGContracted86,251.07
Current86,251.07
In place44,249.48
This Estimate19,254.23

GROUP 3 CONCRETE PAVEMENT
0014                          P130.15 102.008.500867.00
375 mm CULVERT PIPE, TYPE 3 m 8.500867.00
0.0000.00
0.0000.00

0015                          0030.30 706.001.000706.00
MOBILIZATION LS 1.000706.00
0.0000.00
0.0000.00

0017                          1043.50 5.0022.200111.00
RIPRAP FILTER FABRIC m2 22.200111.00
0.0000.00
0.0000.00

0018                          3016.62 38.83135.8005,273.11
155 mm CONCRETE CLASS 47B-20 BIKEWAY m2 135.8005,273.11
0.0000.00
0.0000.00

0019                          6105.02 41.1815.680645.70
ROCK RIPRAP, TYPE B Mg 15.680645.70
0.0000.00
0.0000.00

0605                          6200.50 48.300.0000.00
PAY CUT-OFF FOR CONCRETE PILING m 0.86041.54
PAY CUT- OFF PHASE IIPAY CUT - OFF PHASE II 0.0000.00
0.0000.00

4005                          3075.46 38.750.0000.00
230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25 m2 3,058.410118,513.39
230 mm Doweled Conc. Pvmt., 47B-25 0.0000.00
0.0000.00

4006                          8029.04 5.150.0000.00
AGGREGATE FOUNDATION COURSE 100 mm m2 3,058.41015,750.81
Foundation Course (100 mm) 0.0000.00
0.0000.00

4008                          0030.01 1,575.000.0000.00
ADDITIONAL MOBILIZATION LS 1.0001,575.00
Additional Mobilization (Concrete Pavement) 0.0000.00
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted7,602.82
Current143,483.55
In place0.00
This Estimate0.00

GROUP 4 CULVERTS
0020                          P300.48 223.5431.8007,108.57
1200 mm CULVERT PIPE, TYPE 3,4 OR 5 m 31.8007,108.57
0.0000.00
0.0000.00

0021                          P402.30 152.9545.1006,898.05
750 mm CULVERT PIPE, TYPE 3,4,5 OR 6 m 45.1006,898.05
0.0000.00
0.0000.00

0022                          P700.15 182.3630.1005,489.04
375 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 30.1005,489.04
0.0000.00
0.0000.00

0023                          0030.40 588.001.000588.00
MOBILIZATION LS 1.000588.00
0.0000.00
0.0000.00

0024                          1043.50 8.2412.00098.88
RIPRAP FILTER FABRIC m2 12.00098.88
0.0000.00
0.0000.00

0025                          4002.00 2.82342.000964.44
CAST IRON COVER AND FRAME kg 342.000964.44
0.0000.00
0.0000.00

0026                          4004.50 2.71304.000823.84
CAST IRON GRATE AND FRAME kg 304.000823.84
0.0000.00
0.0000.00

0027                          4035.00 133.002.000266.00
REMOVE FLARED-END SECTION EACH2.000266.00
0.0000.00
0.0000.00

0028                          4050.01 31.77170.0005,400.90
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 170.0005,400.90
0.0000.00
0.0000.00

0029                          4100.06 964.750.400385.90
CLASS 47B-20 OR AX-20 CONCRETE FOR HEADWALL m3 0.400385.90
0.0000.00
0.0000.00

0030                          4105.59 717.6924.10017,296.33
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 24.10017,296.33
0.0000.00
0.0000.00

0031                          4107.50 753.001.4001,054.20
CLASS 47B-20 OR AX-20 CONCRETE FOR SPLASH BASIN m3 1.4001,054.20
0.0000.00
0.0000.00

0032                          4150.00 1.8829.00054.52
REINFORCING STEEL FOR HEADWALL kg 29.00054.52
0.0000.00
0.0000.00

0033                          4154.50 1.7633.50058.96
REINFORCING STEEL FOR SPLASH BASIN kg 33.50058.96
0.0000.00
0.0000.00

0034                          4155.50 1.88783.5001,472.98
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 783.5001,472.98
0.0000.00
0.0000.00

0035                          4200.48 6,189.001.0006,189.00
1200 mm AUTOMATIC FLOOD CONTROL GATE EACH1.0006,189.00
0.0000.00
0.0000.00

0036                          4310.48 1,059.001.0001,059.00
1200 mm FLARED-END SECTION EACH1.0001,059.00
0.0000.00
0.0000.00

0037                          6105.02 41.006.100250.10
ROCK RIPRAP, TYPE B Mg 6.100250.10
0.0000.00
0.0000.00

GROUP 4 CULVERTSContracted55,458.70
Current55,458.70
In place0.00
This Estimate0.00

GROUP 4A CONCRETE BOX CULVERT AT STA. 5+40.0
0041                          4151.00 1.4116,292.00022,971.72
REINFORCING STEEL FOR BOX CULVERT kg 16,292.00022,971.72
16,292.00022,971.72
0.0000.00

GROUP 4A CONCRETE BOX CULVERT AT STA. 5+40.0Contracted22,971.72
Current22,971.72
In place22,971.72
This Estimate0.00

GROUP 5 SEEDING
0042                          L001.02 1,803.740.7601,370.84
SEEDING, TYPE B ha 0.7601,370.84
0.0000.00
0.0000.00

0043                          L032.80 1,059.001.7101,810.89
HYDROMULCH Mg 1.7101,810.89
0.0000.00
0.0000.00

0044                          0030.50 352.001.000352.00
MOBILIZATION LS 1.000352.00
0.0000.00
0.0000.00

GROUP 5 SEEDINGContracted3,533.73
Current3,533.73
In place0.00
This Estimate0.00

GROUP 6 BRIDGE AT STA. 2+70.00
0046                          1010.01 5.331,085.0005,783.05
EXCAVATION (ESTABLISHED QUANTITY) m3 1,085.0005,783.05
1,085.0005,783.05
1,085.0005,783.05

0047                          1043.50 6.9699.000689.04
RIPRAP FILTER FABRIC m2 99.000689.04
0.0000.00
0.0000.00

0048                          3050.15 218.10144.20031,450.02
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 144.20031,450.02
68.30014,896.23
68.30014,896.23

0049                          3051.10 1.269,515.00011,988.90
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 9,515.00011,988.90
6,916.0008,714.16
6,916.0008,714.16

0054                          6005.60 86.14132.00011,370.48
ELASTOMERIC BEARING EACH0.0000.00
0.0000.00
0.0000.00

0056                          6010.26 452.74106.20048,080.99
CLASS 47BD-30 CONCRETE FOR BRIDGE m3 106.20048,080.99
106.20048,080.99
89.00040,293.86

0060                          6105.01 29.7086.0002,554.20
ROCK RIPRAP, TYPE A Mg 86.0002,554.20
0.0000.00
0.0000.00

0062                          6131.50 1.2528,180.00035,225.00
EPOXY COATED REINFORCING STEEL kg 28,180.00035,225.00
28,180.00035,225.00
17,308.00021,635.00

0063                          6139.50 24.8752.0001,293.24
SUBSURFACE DRAINAGE MATTING m2 52.0001,293.24
52.0001,293.24
52.0001,293.24

0064                          6210.50 67.301,021.50068,746.95
PIPE PILING m 1,021.50068,746.95
993.74066,878.36
0.0000.00

0066                          6601.15 44.7165.6002,932.98
38 mm CONDUIT IN BRIDGE m 65.6002,932.98
0.0000.00
0.0000.00

0067                          8091.00 23.62110.0002,598.20
GRANULAR BACKFILL m3 110.0002,598.20
110.0002,598.20
55.0001,299.10

GROUP 6 BRIDGE AT STA. 2+70.00Contracted222,713.04
Current211,342.56
In place183,469.23
This Estimate93,914.64

GROUP 6A BRIDGE AT STA. 115+62.00
0069                          1010.01 5.33615.0003,277.95
EXCAVATION (ESTABLISHED QUANTITY) m3 615.0003,277.95
307.0001,636.31
307.0001,636.31

0072                          3051.10 1.339,315.00012,388.95
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 9,315.00012,388.95
4,541.0006,039.53
0.0000.00

0075                          6005.60 87.3244.0003,842.08
ELASTOMERIC BEARING EACH0.0000.00
0.0000.00
0.0000.00

0082                          6131.50 1.3412,555.00016,823.70
EPOXY COATED REINFORCING STEEL kg 12,555.00016,823.70
6,171.0008,269.14
0.0000.00

0085                          6310.00 105.97335.40035,542.34
STEEL SHEET PILING m2 335.40035,542.34
335.40035,542.34
167.70017,771.17

0604                          L860.00 -393.240.0000.00
DEDUCTION LS 1.000-393.24
LOW CYLINDER DEDUCTION 0.0000.00
0.0000.00

GROUP 6A BRIDGE AT STA. 115+62.00Contracted71,875.02
Current67,639.70
In place51,487.32
This Estimate19,407.48

GROUP 7 GUARDRAIL
0090                          7021.58 1,621.004.0006,484.00
GUARDRAIL END TREATMENT, SRT-75 EACH4.0006,484.00
0.0000.00
0.0000.00

0091                          7024.27 1,847.004.0007,388.00
GUARDRAIL END TREATMENT, TYPE II EACH4.0007,388.00
2.0003,694.00
2.0003,694.00

GROUP 7 GUARDRAILContracted13,872.00
Current13,872.00
In place3,694.00
This Estimate3,694.00

GROUP 9 BITUMINOUS
0092                          L010.00 8.2451.600425.18
SODDING m2 51.600425.18
0.0000.00
0.0000.00

0093                          P402.15 45.0619.300869.66
375 mm CULVERT PIPE, TYPE 3,4,5 OR 6 m 19.300869.66
0.0000.00
0.0000.00

0094                          0002.55 75.004.750356.25
OVERLAY BROKEN LINES StaM4.750356.25
0.0000.00
0.0000.00

0095                          0030.30 10,550.001.00010,550.00
MOBILIZATION LS 1.00010,550.00
0.0000.00
0.0000.00

0096                          2010.03 38.8314.000543.62
CRUSHED ROCK SURFACE COURSE Mg 14.000543.62
0.0000.00
0.0000.00

0097                          3014.11 69.4246.0003,193.32
COMBINATION CONCRETE CLASS 47B-25 CURB AND GUTTER m 46.0003,193.32
0.0000.00
0.0000.00

0098                          3020.24 42.4811.000467.28
CONCRETE CLASS 47B-25 DRIVEWAY m2 11.000467.28
0.0000.00
0.0000.00

0099                          3040.12 152.9518.0002,753.10
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH m2 18.0002,753.10
0.0000.00
0.0000.00

0100                          4024.74 1,784.001.0001,784.00
CONCRETE FLUME, TYPE V EACH1.0001,784.00
0.0000.00
0.0000.00

0101                          7503.04 14.8260.000889.20
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 m 60.000889.20
0.0000.00
0.0000.00

0103                          9005.00 58.8350.0002,941.50
ASPHALTIC CONCRETE FOR PATCHING, TYPE Mg 50.0002,941.50
SP3(12.5) 0.0000.00
0.0000.00

0105                          9009.00 6.15142.000873.30
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS m2 142.000873.30
0.0000.00
0.0000.00

0106                          9021.08 294.13145.80042,884.15
PERFORMANCE GRADED BINDER (64-28) Mg 82.39024,233.37
20.7976,117.02
0.535157.36

0107                          9034.00 2.35142.000333.70
PREPARATION OF INTERSECTIONS AND DRIVEWAYS m2 142.000333.70
0.0000.00
0.0000.00

0109                          9111.00 4.71120.000565.20
WATER kL 120.000565.20
0.0000.00
0.0000.00

0110                          9173.00 647.004.1792,703.81
SUBGRADE PREPARATION StaM4.1792,703.81
0.0000.00
0.0000.00

0111                          9179.33 5.88621.0003,651.48
COLD MILLING, CLASS 3 m2 621.0003,651.48
0.0000.00
0.0000.00

0113                          9300.52 1,177.001.0001,177.00
ASPHALT PAVEMENT SMOOTHNESS TESTING I/D LS 1.0001,177.00
0.0000.00
0.0000.00

GROUP 9 BITUMINOUSContracted76,961.76
Current58,310.98
In place6,117.02
This Estimate157.36

GROUP 10 GENERAL ITEMS
0114                          0001.08 0.501,640.000820.00
BARRICADE, TYPE II BDAY1,640.000820.00
2,220.0001,110.00
182.00091.00

0115                          0001.10 1.533,011.0004,606.83
BARRICADE, TYPE III BDAY3,011.0004,606.83
3,004.0004,596.12
312.000477.36

0116                          0001.75 3.53120.000423.60
TEMPORARY SIGN DAY EACH120.000423.60
58.000204.74
5.00017.65

0117                          0001.90 0.537,600.0004,028.00
SIGN DAY EACH7,600.0004,028.00
6,363.0003,372.39
624.000330.72

0119                          0002.39 3.47750.0002,602.50
TEMPORARY PAVEMENT MARKING, TYPE II m 750.0002,602.50
820.3802,846.72
0.0000.00

0121                          0003.10 212.9530.0006,388.50
FLAGGING DAY 30.0006,388.50
13.0002,768.35
2.000425.90

0123                          0003.56 7.94160.0201,270.56
RELOCATE CONCRETE PROTECTION BARRIER m 160.0201,270.56
175.2601,391.56
175.2601,391.56

0127                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
618.000494.40
213.000170.40

0128                          0030.00 588.001.000588.00
MOBILIZATION LS 1.000588.00
1.000588.00
1.000588.00

0129                          9110.01 88.005.000440.00
RENTAL OF LOADER, FULLY OPERATED HOUR5.000440.00
0.0000.00
0.0000.00

0130                          9110.02 88.005.000440.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR5.000440.00
0.0000.00
0.0000.00

0131                          9110.03 88.005.000440.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR5.000440.00
0.0000.00
0.0000.00

0132                          9110.07 88.005.000440.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR5.000440.00
0.0000.00
0.0000.00

4004                          0001.99 0.840.0000.00
CONTRACTOR FURNISHED SIGN DAY EACH195.000163.80
Contractor Furnished Signs 520.000436.80
48.00040.32

GROUP 10 GENERAL ITEMSContracted23,287.99
Current23,451.79
In place17,809.08
This Estimate3,532.91

Totals for contractContracted584,527.85
Current686,315.80
In place329,797.85
This Estimate139,960.62