Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0083 WERNER CONSTRUCTION, INC.
Contract ID:	1213Y
Estimate Number:	0006
Pay Period End Date:	07.19.2003

Contract Location:
I-80 TO UTICA	Estimate Type:	PROG
Contractor:
WERNER CONSTRUCTION, INC.	Date Let:	11.14.2002
129 E 2ND ST	Date Awarded:	11.21.2002
PO BOX 1087	Date Contract Executed:	12.04.2002
	Date Notice to Proceed:	12.04.2002
HASTINGS NE 68902-1087	Date Work Began:
Phone:	Date Physical Work Completed:
(402)463-4545	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
SEWARD
YORK

Project Number		PCT			Fed State Project Number		Description
12213 000		0.000			RD-L80F(1005)		BITUMINOUS
12586 000		0.000			RD-L80G(1008)		BITUMINOUS
42276 000		0.000			RD-L93B(1006)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$828,551.77	$315,531.40	$513,020.37
$2,787,580.92	Stockpiled Materials	$.00	$55,454.87	$-55,454.87
Original Contract Amt	Gross Earnings	$828,551.77	$370,986.27	$457,565.50
$2,787,580.92	Retainage	$-8,285.51	$-3,155.31	$-5,130.20
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
29.72%	Net Earnings	$820,266.26	$367,830.96	$452,435.30
	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	$820,266.26	$367,830.96	$452,435.30
Project Manager			Div. Head/Dist. Eng.
Sidiqi, Abdul	07.22.2003		Sklenar, Michael J	07.22.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	07.22.2003
Controller Div. Processed
Burling, Laurie	07.24.2003

		Detailed breakdown of stockpiled materials
Est Nbr:	0002
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0030	9005.45	ASPHALTIC CONCRETE, TYPE SP4(0.5)
		S.P. Initial Payment	68,558.60	783506
		Total for estimate 0002:	68,558.60
Est Nbr:	0004
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0030	9005.45	ASPHALTIC CONCRETE, TYPE SP4(0.5)
		S.P. Adjustment	-13,103.73	783506
		Total for estimate 0004:	-13,103.73
Est Nbr:	0006
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0030	9005.45	ASPHALTIC CONCRETE, TYPE SP4(0.5)
		S.P. Adjustment	-55,454.87	783506
		Total for estimate 0006:	-55,454.87
		Total remaining for contract:	0.00

			1. Contracted
			2. Current
			3. To date
Item Nbr        Item Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
GROUP 9 BITUMINOUS
0001                          0001.08	0.50	12,600.000	6,300.00
BARRICADE, TYPE II	BDAY	12,600.000	6,300.00
		2.000	1.00
		0.000	0.00
0002                          0001.10	2.50	210.000	525.00
BARRICADE, TYPE III	BDAY	210.000	525.00
		78.000	195.00
		58.000	145.00
0003                          0001.75	5.00	360.000	1,800.00
TEMPORARY SIGN DAY	EACH	360.000	1,800.00
		12.000	60.00
		0.000	0.00
0004                          0001.90	0.50	2,170.000	1,085.00
SIGN DAY	EACH	2,170.000	1,085.00
		1,178.000	589.00
		742.000	371.00
0005                          0002.55	7.00	848.100	5,936.70
OVERLAY BROKEN LINES	STA	848.100	5,936.70
		0.000	0.00
		0.000	0.00
0006                          0002.60	8.00	1,696.200	13,569.60
OVERLAY SOLID LINES	STA	1,696.200	13,569.60
		0.000	0.00
		0.000	0.00
0007                          0003.10	185.00	60.000	11,100.00
FLAGGING	DAY	60.000	11,100.00
		6.000	1,110.00
		0.000	0.00
0008                          0003.20	285.00	20.000	5,700.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	20.000	5,700.00
		3.000	855.00
		0.000	0.00
0009                          0010.04	1,000.00	0.420	420.00
FIELD OFFICE	EACH	0.420	420.00
		0.000	0.00
		0.000	0.00
0010                          0030.90	18,341.34192	1.000	18,341.34
MOBILIZATION	LS	1.000	18,341.34
		0.175	3,209.73
		0.000	0.00
0011                          1009.00	5,000.00	1.000	5,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	5,000.00
FOR PROJECT RD-L80F(1005)		0.000	0.00
		0.000	0.00
0012                          1012.00	75.00	20.000	1,500.00
RIGHT-OF-WAY MARKERS	EACH	20.000	1,500.00
		0.000	0.00
		0.000	0.00
0013                          1030.00	6.50	3,067.000	19,935.50
EARTHWORK MEASURED IN EMBANKMENT	CY	3,067.000	19,935.50
		0.000	0.00
		0.000	0.00
0015                          2020.00	6.50	200.000	1,300.00
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS	SY	200.000	1,300.00
		0.000	0.00
		0.000	0.00
0016                          2021.00	50.00	4.000	200.00
MAILBOX POST	EACH	4.000	200.00
		0.000	0.00
		0.000	0.00
0017                          3040.11	95.14	43.000	4,091.02
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	43.000	4,091.02
		6.527	620.98
		0.000	0.00
0018                          3040.12	83.31	243.900	20,319.31
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	243.900	20,319.31
		157.055	13,084.25
		0.000	0.00
0019                          3040.13	80.17	249.300	19,986.38
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	249.300	19,986.38
		77.587	6,220.15
		0.000	0.00
0020                          3041.25	555.00	2.000	1,110.00
BITUMINOUS PATCHING	TON	2.000	1,110.00
		0.000	0.00
		0.000	0.00
0021                          3221.15	91.87	30.900	2,838.78
CONCRETE PAVEMENT, CLASS PR-3500	SY	30.900	2,838.78
JOINT REPAIR		0.000	0.00
		0.000	0.00
0022                          7017.00	3.00	300.000	900.00
REMOVE GUARDRAIL	LF	300.000	900.00
		0.000	0.00
		0.000	0.00
0023                          7508.04	6.00	156.000	936.00
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 4	LF	156.000	936.00
		0.000	0.00
		0.000	0.00
0024                          7530.48	500.00	2.000	1,000.00
RAILROAD CROSSING SYMBOL PREFORMED PAVEMENT MARKING, TYPE 4	EACH	2.000	1,000.00
		0.000	0.00
		0.000	0.00
0025                          8111.00	125.00	91.875	11,484.38
SHOULDER SUBGRADE PREPARATION	STA	91.875	11,484.38
		0.000	0.00
		0.000	0.00
0026                          9000.74	20.88	300.000	6,264.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	300.000	6,264.00
SP4(0.375)		0.000	0.00
		0.000	0.00
0029                          9005.44	20.88	28,060.000	585,892.80
ASPHALTIC CONCRETE, TYPE SP4(0.375)	TON	28,060.000	585,892.80
		0.000	0.00
		0.000	0.00
0032                          9020.91	166.00	16.200	2,689.20
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	TON	16.200	2,689.20
		0.000	0.00
		0.000	0.00
0033                          9021.01	166.00	1,515.240	251,529.84
PERFORMANCE GRADED BINDER (64-22)	TON	1,515.240	251,529.84
		0.000	0.00
		0.000	0.00
0035                          9053.00	1.00	16,960.000	16,960.00
TACK COAT	GAL	16,960.000	16,960.00
		0.000	0.00
		0.000	0.00
0040                          9111.00	8.00	196.000	1,568.00
WATER	MGAL	196.000	1,568.00
		0.000	0.00
		0.000	0.00
0042                          9170.00	53.00	477.040	25,283.12
EARTH SHOULDER CONSTRUCTION	STA	477.040	25,283.12
		0.000	0.00
		0.000	0.00
0043                          9173.15	20.00	477.040	9,540.80
TRENCHED WIDENING	STA	477.040	9,540.80
		0.000	0.00
		0.000	0.00
0047                          9206.29	0.80	87,876.000	70,300.80
NON-WOVEN PAVEMENT OVERLAY FABRIC	SY	87,876.000	70,300.80
		0.000	0.00
		0.000	0.00
0048                          9300.52	2,679.82368	1.000	2,679.82
ASPHALT PAVEMENT SMOOTHNESS TESTING I/D	LS	1.000	2,679.82
		0.000	0.00
		0.000	0.00
0049                          L001.02	319.00	16.000	5,104.00
SEEDING, TYPE B	ACRE	16.000	5,104.00
		0.000	0.00
		0.000	0.00
0050                          L032.75	63.00	36.000	2,268.00
MULCH	TON	36.000	2,268.00
		0.000	0.00
		0.000	0.00
0001                          0001.08	0.50	7,980.000	3,990.00
BARRICADE, TYPE II	BDAY	7,980.000	3,990.00
		0.000	0.00
		0.000	0.00
0002                          0001.10	2.50	130.000	325.00
BARRICADE, TYPE III	BDAY	130.000	325.00
		52.000	130.00
		28.000	70.00
0003                          0001.75	5.00	252.000	1,260.00
TEMPORARY SIGN DAY	EACH	252.000	1,260.00
		16.000	80.00
		0.000	0.00
0004                          0001.90	0.50	1,354.000	677.00
SIGN DAY	EACH	1,354.000	677.00
		520.000	260.00
		280.000	140.00
0005                          0002.55	7.00	577.220	4,040.54
OVERLAY BROKEN LINES	STA	577.220	4,040.54
		0.000	0.00
		0.000	0.00
0006                          0002.60	8.00	1,154.440	9,235.52
OVERLAY SOLID LINES	STA	1,154.440	9,235.52
		0.000	0.00
		0.000	0.00
0007                          0003.10	185.00	42.000	7,770.00
FLAGGING	DAY	42.000	7,770.00
		6.000	1,110.00
		0.000	0.00
0008                          0003.20	285.00	13.000	3,705.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	13.000	3,705.00
		3.000	855.00
		0.000	0.00
0009                          0010.04	1,000.00	0.280	280.00
FIELD OFFICE	EACH	0.280	280.00
		0.000	0.00
		0.000	0.00
0010                          0030.90	14,852.87555	1.000	14,852.88
MOBILIZATION	LS	1.000	14,852.88
		0.216	3,208.22
		0.000	0.00
0014                          2010.03	22.50	15.000	337.50
CRUSHED ROCK SURFACE COURSE	TON	15.000	337.50
		0.000	0.00
		0.000	0.00
0015                          2020.00	6.50	785.000	5,102.50
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS	SY	785.000	5,102.50
		0.000	0.00
		0.000	0.00
0016                          2021.00	50.00	9.000	450.00
MAILBOX POST	EACH	9.000	450.00
		0.000	0.00
		0.000	0.00
0017                          3040.11	95.14	40.600	3,862.68
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	40.600	3,862.68
		29.153	2,773.62
		0.000	0.00
0018                          3040.12	83.31	237.300	19,769.46
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	237.300	19,769.46
		220.964	18,408.51
		0.000	0.00
0019                          3040.13	80.17	166.200	13,324.25
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	166.200	13,324.25
		229.488	18,398.05
		0.000	0.00
0020                          3041.25	555.00	8.000	4,440.00
BITUMINOUS PATCHING	TON	8.000	4,440.00
		0.000	0.00
		0.000	0.00
0021                          3221.15	91.87	17.300	1,589.35
CONCRETE PAVEMENT, CLASS PR-3500	SY	17.300	1,589.35
JOINT REPAIR		0.000	0.00
		0.000	0.00
0024                          7530.48	500.00	2.000	1,000.00
RAILROAD CROSSING SYMBOL PREFORMED PAVEMENT MARKING, TYPE 4	EACH	2.000	1,000.00
		0.000	0.00
		0.000	0.00
0026                          9000.74	20.88	300.000	6,264.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	300.000	6,264.00
SP4(0.375)		0.000	0.00
		0.000	0.00
0029                          9005.44	20.88	17,950.000	374,796.00
ASPHALTIC CONCRETE, TYPE SP4(0.375)	TON	17,950.000	374,796.00
		0.000	0.00
		0.000	0.00
0031                          9009.00	2.50	97.000	242.50
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	97.000	242.50
		0.000	0.00
		0.000	0.00
0032                          9020.91	166.00	16.200	2,689.20
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	TON	16.200	2,689.20
		0.000	0.00
		0.000	0.00
0033                          9021.01	166.00	969.300	160,903.80
PERFORMANCE GRADED BINDER (64-22)	TON	969.300	160,903.80
		0.000	0.00
		0.000	0.00
0034                          9034.00	2.50	97.000	242.50
PREPARATION OF INTERSECTIONS AND DRIVEWAYS	SY	97.000	242.50
		0.000	0.00
		0.000	0.00
0035                          9053.00	1.00	17,390.000	17,390.00
TACK COAT	GAL	17,390.000	17,390.00
		0.000	0.00
		0.000	0.00
0040                          9111.00	8.00	137.000	1,096.00
WATER	MGAL	137.000	1,096.00
		0.000	0.00
		0.000	0.00
0042                          9170.00	53.00	581.020	30,794.06
EARTH SHOULDER CONSTRUCTION	STA	581.020	30,794.06
		0.000	0.00
		0.000	0.00
0043                          9173.15	20.00	581.020	11,620.40
TRENCHED WIDENING	STA	581.020	11,620.40
		0.000	0.00
		0.000	0.00
0046                          9206.00	2.09	15,099.000	31,556.91
FABRIC REINFORCEMENT CRACK REPAIR	LF	15,099.000	31,556.91
		0.000	0.00
		0.000	0.00
0048                          9300.52	2,419.85574	1.000	2,419.86
ASPHALT PAVEMENT SMOOTHNESS TESTING I/D	LS	1.000	2,419.86
		0.000	0.00
		0.000	0.00
0049                          L001.02	319.00	16.000	5,104.00
SEEDING, TYPE B	ACRE	16.000	5,104.00
		0.000	0.00
		0.000	0.00
0050                          L032.75	63.00	36.000	2,268.00
MULCH	TON	36.000	2,268.00
		0.000	0.00
		0.000	0.00
0001                          0001.08	0.50	14,000.000	7,000.00
BARRICADE, TYPE II	BDAY	14,000.000	7,000.00
		40.000	20.00
		40.000	20.00
0002                          0001.10	2.50	160.000	400.00
BARRICADE, TYPE III	BDAY	160.000	400.00
		88.000	220.00
		28.000	70.00
0003                          0001.75	5.00	300.000	1,500.00
TEMPORARY SIGN DAY	EACH	300.000	1,500.00
		452.000	2,260.00
		233.000	1,165.00
0004                          0001.90	0.50	2,080.000	1,040.00
SIGN DAY	EACH	2,080.000	1,040.00
		1,936.000	968.00
		616.000	308.00
0005                          0002.55	7.00	765.210	5,356.47
OVERLAY BROKEN LINES	STA	765.210	5,356.47
		738.450	5,169.15
		436.290	3,054.03
0006                          0002.60	8.00	1,530.420	12,243.36
OVERLAY SOLID LINES	STA	1,530.420	12,243.36
		510.360	4,082.88
		454.820	3,638.56
0007                          0003.10	185.00	44.000	8,140.00
FLAGGING	DAY	44.000	8,140.00
		67.000	12,395.00
		20.000	3,700.00
0008                          0003.20	285.00	22.000	6,270.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	22.000	6,270.00
		33.000	9,405.00
		10.000	2,850.00
0009                          0010.04	1,000.00	0.300	300.00
FIELD OFFICE	EACH	0.300	300.00
		0.000	0.00
		0.000	0.00
0010                          0030.90	15,705.78253	1.000	15,705.78
MOBILIZATION	LS	1.000	15,705.78
		1.000	15,705.78
		0.000	0.00
0024                          7530.48	500.00	2.000	1,000.00
RAILROAD CROSSING SYMBOL PREFORMED PAVEMENT MARKING, TYPE 4	EACH	2.000	1,000.00
		0.000	0.00
		0.000	0.00
0027                          9000.75	21.07	500.000	10,535.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	10,535.00
SP4(0.5)		99.460	2,095.62
		99.460	2,095.62
0028                          9005.00	31.07	100.000	3,107.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	3,107.00
SP4(0.5)		64.930	2,017.37
		34.640	1,076.26
0030                          9005.45	21.07	16,970.000	357,557.90
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	16,970.000	357,557.90
		15,300.300	322,377.32
		14,408.890	303,595.31
0031                          9009.00	2.50	248.000	620.00
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	248.000	620.00
		0.000	0.00
		0.000	0.00
0032                          9020.91	166.00	27.000	4,482.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	TON	27.000	4,482.00
		5.148	854.57
		5.148	854.57
0033                          9021.01	166.00	921.510	152,970.66
PERFORMANCE GRADED BINDER (64-22)	TON	921.510	152,970.66
		778.877	129,293.58
		733.385	121,741.91
0035                          9053.00	1.00	15,430.000	15,430.00
TACK COAT	GAL	15,430.000	15,430.00
		16,500.000	16,500.00
		15,200.000	15,200.00
0036                          9110.01	75.00	20.000	1,500.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	20.000	1,500.00
		4.000	300.00
		2.000	150.00
0037                          9110.02	70.00	20.000	1,400.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	20.000	1,400.00
		3.500	245.00
		2.000	140.00
0038                          9110.03	65.00	20.000	1,300.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	20.000	1,300.00
		4.000	260.00
		2.000	130.00
0039                          9110.07	60.00	20.000	1,200.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	20.000	1,200.00
		0.000	0.00
		0.000	0.00
0040                          9111.00	8.00	127.000	1,016.00
WATER	MGAL	127.000	1,016.00
		0.000	0.00
		0.000	0.00
0041                          9111.10	3.00	192.000	576.00
WATER FOR FLY ASH STABILIZATION	MGAL	192.000	576.00
		134.310	402.93
		26.320	78.96
0042                          9170.00	53.00	505.173	26,774.17
EARTH SHOULDER CONSTRUCTION	STA	505.173	26,774.17
		0.000	0.00
		0.000	0.00
0044                          9190.00	650.00	248.809	161,725.85
FLY ASH STABILIZED BITUMINOUS	STA	248.809	161,725.85
		245.620	159,653.00
		55.710	36,211.50
0045                          9190.50	21.15	4,914.000	103,931.10
FLY ASH	TON	4,914.000	103,931.10
		3,459.010	73,158.06
		766.650	16,214.65
0048                          9300.52	2,400.32058	1.000	2,400.32
ASPHALT PAVEMENT SMOOTHNESS TESTING I/D	LS	1.000	2,400.32
		0.000	0.00
		0.000	0.00
0049                          L001.02	319.00	7.000	2,233.00
SEEDING, TYPE B	ACRE	7.000	2,233.00
		0.000	0.00
		0.000	0.00
0050                          L032.75	63.00	16.000	1,008.00
MULCH	TON	16.000	1,008.00
		0.000	0.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	2,787,580.92
		Current	2,787,580.92
		In place	828,551.77
		This Estimate	513,020.37
Totals for contract		Contracted	2,787,580.92
		Current	2,787,580.92
		In place	828,551.77
		This Estimate	513,020.37