Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0083 WERNER CONSTRUCTION, INC.
Contract ID:1327X
Estimate Number:0007
Pay Period End Date:06.15.2002
Contract Location:
HUMBOLDT SOUTHEstimate Type:PROG
Contractor:
WERNER CONSTRUCTION, INC.Date Let:09.20.2001
129 E 2ND STDate Awarded:09.27.2001
PO BOX 1087Date Contract Executed:10.03.2001
Date Notice to Proceed:10.03.2001
HASTINGS NE 68902-1087Date Work Began:
Phone:Date Physical Work Completed:
(402)463-4545Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
JOHNSON
NEMAHA
PAWNEE
RICHARDSON
Project Number PCT Fed State Project Number Description
12327 000  0.000 S-105-1(1005)  BRIDGE, GUARDRAIL, BITUMINOUS
12417 000  0.000 PEP-8-7(1008)  BITUMINOUS
12418 000  0.000 PEP-105-1(1006)  BITUMINOUS
12419 000  0.000 PEP-4-7(1008)  BITUMINOUS
12574 000  0.000 RD-62-7(1003)  BITUMINOUS
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$2,423,727.69$1,552,273.06$871,454.63
$2,748,767.72Stockpiled Materials$10,484.27$79,499.24$-69,014.97
Original Contract AmtGross Earnings$2,434,211.96$1,631,772.30$802,439.66
$2,748,767.72Retainage$-24,237.28$-15,522.74$-8,714.54
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
88.18%Net Earnings$2,409,974.68$1,616,249.56$793,725.12
Liquidated Damages$.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$2,409,974.68$1,616,249.56$793,725.12
Project ManagerDiv. Head/Dist. Eng.
Mueller, Gerald06.19.2002Sklenar, Michael J06.19.2002
Constr. Estimate Eng.Materials Eng.
Henrichson, Roger06.19.2002
Controller Div. Processed
Burling, Laurie06.20.2002
Detailed breakdown of stockpiled materials
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment6,043.532075093
5/8" CRUSHED ROCK
Total for estimate 0002:6,043.53
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment6,454.782084748
5/8" CRUSHED ROCK
S.P. Initial Payment3,550.602095758
5/8" CRUSHED ROCK
S.P. Initial Payment4,402.562095758
SCREENINGS
S.P. Initial Payment1,726.472095758
1/4" CRUSHED ROCK
S.P. Initial Payment2,529.442106964
SCREENINGS
S.P. Initial Payment7,617.832106964
1/4" CRUSHED ROCK
Total for estimate 0003:26,281.68
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Adjustment-6,043.532075093
5/8" CRUSHED ROCK
S.P. Adjustment-6,454.782084748
5/8" CRUSHED ROCK
S.P. Adjustment-3,550.602095758
5/8" CRUSHED ROCK
S.P. Adjustment-4,402.562095758
SCREENINGS
S.P. Adjustment-1,726.472095758
1/4" CRUSHED ROCK
S.P. Adjustment-2,529.442106964
SCREENINGS
S.P. Adjustment-7,617.832106964
1/4" CRUSHED ROCK
Total for estimate 0006:-32,325.21
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment6,619.112075093
5/8" CRUSHED ROCK
Total for estimate 0002:6,619.11
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment7,069.572084748
5/8" CRUSHED ROCK
S.P. Initial Payment3,888.862095758
5/8" CRUSHED ROCK
S.P. Initial Payment4,821.922095758
SCREENINGS
S.P. Initial Payment1,890.922095758
1/4" CRUSHED ROCK
S.P. Initial Payment2,770.322106964
SCREENINGS
S.P. Initial Payment8,343.302106964
1/4" CRUSHED ROCK
Total for estimate 0003:28,784.89
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Adjustment-6,534.872075093
5/8" CRUSHED ROCK
S.P. Adjustment-6,979.982084748
5/8" CRUSHED ROCK
S.P. Adjustment-3,838.772095758
5/8" CRUSHED ROCK
S.P. Adjustment-4,760.902095758
SCREENINGS
S.P. Adjustment-1,867.102095758
1/4" CRUSHED ROCK
S.P. Adjustment-2,734.682106964
SCREENINGS
S.P. Adjustment-8,237.672106964
1/4" CRUSHED ROCK
Total for estimate 0007:-34,953.97
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment10,935.792075093
5/8 " CRUSHED ROCK
Total for estimate 0002:10,935.79
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment11,680.122084748
5/8" CRUSHED ROCK
S.P. Initial Payment6,424.932095758
5?8 " CRUSHED ROCK
S.P. Initial Payment7,966.562095758
SCREENINGS
S.P. Initial Payment3,124.172095758
1/4 " CRUSHED ROCK
S.P. Initial Payment4,577.122106964
SCREENINGS
S.P. Initial Payment13,784.572106964
1/4" CRUSHED ROCK
Total for estimate 0003:47,557.47
Est Nbr:0005
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Adjustment-7,417.732075093
5/8 " CRUSHED ROCK
S.P. Adjustment-7,922.982084748
5/8" CRUSHED ROCK
S.P. Adjustment-4,357.392095758
5?8 " CRUSHED ROCK
S.P. Adjustment-5,404.102095758
SCREENINGS
S.P. Adjustment-2,119.352095758
1/4 " CRUSHED ROCK
S.P. Adjustment-3,104.142106964
SCREENINGS
S.P. Adjustment-9,350.582106964
1/4" CRUSHED ROCK
Total for estimate 0005:-39,676.27
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Adjustment-454.172075093
5/8 " CRUSHED ROCK
S.P. Adjustment-485.112084748
5/8" CRUSHED ROCK
S.P. Adjustment-266.792095758
5?8 " CRUSHED ROCK
S.P. Adjustment-330.882095758
SCREENINGS
S.P. Adjustment-129.762095758
1/4 " CRUSHED ROCK
S.P. Adjustment-190.062106964
SCREENINGS
S.P. Adjustment-572.522106964
1/4" CRUSHED ROCK
Total for estimate 0006:-2,429.29
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Adjustment-3,019.032075093
5/8 " CRUSHED ROCK
S.P. Adjustment-3,224.672084748
5/8" CRUSHED ROCK
S.P. Adjustment-1,773.472095758
5?8 " CRUSHED ROCK
S.P. Adjustment-2,199.482095758
SCREENINGS
S.P. Adjustment-862.582095758
1/4 " CRUSHED ROCK
S.P. Adjustment-1,263.392106964
SCREENINGS
S.P. Adjustment-3,805.712106964
1/4" CRUSHED ROCK
Total for estimate 0007:-16,148.33
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment5,180.172075093
5/8 " CRUSHED ROCK
Total for estimate 0002:5,180.17
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Initial Payment5,532.732084748
5/8" CRUSHED ROCK
S.P. Initial Payment3,043.462095758
5/8 " CRUSHED ROCK
S.P. Initial Payment3,773.682095758
SCREENINGS
S.P. Initial Payment1,479.792095758
1/4" CRUSHED ROCK
S.P. Initial Payment2,168.162106964
SCREENINGS
S.P. Initial Payment6,529.552106964
1/4" CRUSHED ROCK
Total for estimate 0003:22,527.37
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00219005.30 ASPHALTIC CONCRETE, TYPE SP2(0.5)
S.P. Adjustment-3,348.892075093
5/8 " CRUSHED ROCK
S.P. Adjustment-3,577.002084748
5/8" CRUSHED ROCK
S.P. Adjustment-1,967.232095758
5/8 " CRUSHED ROCK
S.P. Adjustment-2,439.792095758
SCREENINGS
S.P. Adjustment-956.822095758
1/4" CRUSHED ROCK
S.P. Adjustment-1,401.432106964
SCREENINGS
S.P. Adjustment-4,221.512106964
1/4" CRUSHED ROCK
Total for estimate 0007:-17,912.67
Total remaining for contract:10,484.27
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 6 BRIDGE AT STA. 41+09.11
0001                          0030.60 920.001.000920.00
MOBILIZATION LS 1.000920.00
1.000920.00
0.0000.00

0002                          6010.26 1,500.0013.00019,500.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 13.00019,500.00
13.00019,500.00
0.0000.00

0003                          6020.00 1.10995.0001,094.50
REINFORCING STEEL FOR BRIDGE LB 995.0001,094.50
995.0001,094.50
0.0000.00

0004                          6030.00 1,150.001.0001,150.00
PREPARATION OF BRIDGE EACH1.0001,150.00
AT STA. 41+09.11 1.0001,150.00
0.0000.00

GROUP 6 BRIDGE AT STA. 41+09.11Contracted22,664.50
Current22,664.50
In place22,664.50
This Estimate0.00

GROUP 7 GUARDRAIL
0005                          0030.70 920.001.000920.00
MOBILIZATION LS 1.000920.00
0.0000.00
0.0000.00

0006                          7011.20 13.2787.5001,161.13
W-BEAM GUARDRAIL LF 87.5001,161.13
0.0000.00
0.0000.00

0007                          7017.00 2.16425.000918.00
REMOVE GUARDRAIL LF 425.000918.00
216.000466.56
0.0000.00

0008                          7020.00 1,096.004.0004,384.00
BRIDGE APPROACH SECTIONS EACH4.0004,384.00
0.0000.00
0.0000.00

0009                          7024.27 1,666.004.0006,664.00
GUARDRAIL END TREATMENT, TYPE II EACH4.0006,664.00
0.0000.00
0.0000.00

GROUP 7 GUARDRAILContracted14,047.13
Current14,047.13
In place466.56
This Estimate0.00

GROUP 9 BITUMINOUS
0011                          L020.00 2.00574.2001,148.40
EROSION CONTROL SY 574.2001,148.40
0.0000.00
0.0000.00

0015                          0030.90 578.351.000578.35
MOBILIZATION LS 1.000578.35
0.08046.27
0.0000.00

0016                          1009.00 300.001.000300.00
GENERAL CLEARING AND GRUBBING LS 1.000300.00
0.0000.00
0.0000.00

0017                          1030.00 22.0045.000990.00
EARTHWORK MEASURED IN EMBANKMENT CY 45.000990.00
0.0000.00
0.0000.00

0021                          9005.30 21.0990.0001,898.10
ASPHALTIC CONCRETE, TYPE SP2(0.5) TON 90.0001,898.10
90.0001,898.10
90.0001,898.10

0024                          9021.01 170.004.860826.20
PERFORMANCE GRADED BINDER (64-22) TON 4.860826.20
4.600782.00
4.600782.00

0025                          9053.00 1.00150.000150.00
TACK COAT GAL 150.000150.00
148.000148.00
148.000148.00

0033                          9188.50 20.00204.0004,080.00
SURFACING UNDER GUARDRAIL SY 204.0004,080.00
141.0002,820.00
141.0002,820.00

GROUP 9 BITUMINOUSContracted9,971.05
Current9,971.05
In place5,694.37
This Estimate5,648.10

GROUP 10 GENERAL ITEMS
0034                          0001.08 0.50840.000420.00
BARRICADE, TYPE II BDAY840.000420.00
638.000319.00
0.0000.00

0035                          0001.10 2.50252.000630.00
BARRICADE, TYPE III BDAY252.000630.00
248.000620.00
48.000120.00

0036                          0001.30 2.5042.000105.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY42.000105.00
0.0000.00
0.0000.00

0038                          0001.90 0.50378.000189.00
SIGN DAY EACH378.000189.00
0.0000.00
0.0000.00

0039                          0003.10 175.0030.0005,250.00
FLAGGING DAY 30.0005,250.00
7.0001,225.00
0.0000.00

0041                          0010.04 1,500.000.200300.00
FIELD OFFICE EACH0.200300.00
0.0000.00
0.0000.00

0042                          0030.00 833.331.000833.33
MOBILIZATION LS 1.000833.33
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted7,727.33
Current7,727.33
In place2,164.00
This Estimate120.00

GROUP 9 BITUMINOUS
0010                          L001.02 352.0020.0007,040.00
SEEDING, TYPE B ACRE20.0007,040.00
0.0000.00
0.0000.00

0012                          L032.75 65.0045.0002,925.00
MULCH TON 45.0002,925.00
0.0000.00
0.0000.00

0013                          0002.55 7.00733.0005,131.00
OVERLAY BROKEN LINES STA 733.0005,131.00
1,415.2109,906.47
8.67060.69

0014                          0002.60 8.001,466.00011,728.00
OVERLAY SOLID LINES STA 1,466.00011,728.00
1,524.82012,198.56
8.67069.36

0015                          0030.90 23,706.071.00023,706.07
MOBILIZATION LS 1.00023,706.07
1.00023,706.07
0.0000.00

0016                          1009.00 300.001.000300.00
GENERAL CLEARING AND GRUBBING LS 1.000300.00
0.0000.00
0.0000.00

0018                          9000.75 21.09100.0002,109.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE TON 100.0002,109.00
SP2(0.5) 25.140530.20
0.0000.00

0019                          9004.91 275.00363.766100,035.65
HOT IN-PLACE RECYCLING STA 363.766100,035.65
352.38096,904.50
0.0000.00

0020                          9005.00 31.09100.0003,109.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE TON 100.0003,109.00
SP2(0.5) 64.7102,011.83
0.0000.00

0021                          9005.30 21.0911,090.000233,888.10
ASPHALTIC CONCRETE, TYPE SP2(0.5) TON 11,090.000233,888.10
11,124.910234,624.35
125.1902,640.26

0022                          9020.75 427.0034.07214,548.74
REJUVENATING AGENT TON 34.07214,548.74
14.1736,051.87
0.0000.00

0023                          9020.91 170.005.400918.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING TON 5.400918.00
1.270215.90
0.0000.00

0024                          9021.01 170.00604.260102,724.20
PERFORMANCE GRADED BINDER (64-22) TON 604.260102,724.20
560.86095,346.20
6.5001,105.00

0025                          9053.00 1.005,340.0005,340.00
TACK COAT GAL 5,340.0005,340.00
3,122.0003,122.00
45.00045.00

0026                          9110.01 65.0035.0002,275.00
RENTAL OF LOADER, FULLY OPERATED HOUR35.0002,275.00
0.0000.00
0.0000.00

0027                          9110.02 65.0035.0002,275.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR35.0002,275.00
3.500227.50
0.0000.00

0028                          9110.03 50.0035.0001,750.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR35.0001,750.00
1.00050.00
0.0000.00

0029                          9110.07 45.0035.0001,575.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR35.0001,575.00
0.0000.00
0.0000.00

0030                          9111.00 9.00161.0001,449.00
WATER MGAL161.0001,449.00
0.0000.00
0.0000.00

0031                          9170.00 40.00644.30825,772.32
EARTH SHOULDER CONSTRUCTION STA 644.30825,772.32
684.63027,385.20
684.63027,385.20

0032                          9179.23 415.0043.87518,208.13
COLD MILLING, CLASS 3 STA 43.87518,208.13
42.73017,732.95
0.0000.00

GROUP 9 BITUMINOUSContracted566,807.21
Current566,807.21
In place530,013.60
This Estimate31,305.51

GROUP 10 GENERAL ITEMS
0035                          0001.10 2.50160.000400.00
BARRICADE, TYPE III BDAY160.000400.00
184.000460.00
56.000140.00

0036                          0001.30 2.5080.000200.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY80.000200.00
92.000230.00
28.00070.00

0037                          0001.75 8.50160.0001,360.00
TEMPORARY SIGN DAY EACH160.0001,360.00
563.0004,785.50
140.0001,190.00

0038                          0001.90 0.502,800.0001,400.00
SIGN DAY EACH2,800.0001,400.00
2,668.0001,334.00
686.000343.00

0039                          0003.10 175.0054.0009,450.00
FLAGGING DAY 54.0009,450.00
48.0008,400.00
11.0001,925.00

0040                          0003.20 275.007.0001,925.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 7.0001,925.00
17.5004,812.50
0.500137.50

0041                          0010.04 1,500.000.200300.00
FIELD OFFICE EACH0.200300.00
0.0000.00
0.0000.00

0042                          0030.00 916.671.000916.67
MOBILIZATION LS 1.000916.67
1.000916.67
0.0000.00

GROUP 10 GENERAL ITEMSContracted15,951.67
Current15,951.67
In place20,938.67
This Estimate3,805.50

GROUP 9 BITUMINOUS
0010                          L001.02 352.0013.0004,576.00
SEEDING, TYPE B ACRE13.0004,576.00
0.0000.00
0.0000.00

0012                          L032.75 65.0029.0001,885.00
MULCH TON 29.0001,885.00
0.0000.00
0.0000.00

0013                          0002.55 7.00750.0005,250.00
OVERLAY BROKEN LINES STA 750.0005,250.00
1,498.82010,491.74
741.9605,193.72

0014                          0002.60 8.001,500.00012,000.00
OVERLAY SOLID LINES STA 1,500.00012,000.00
1,529.12012,232.96
741.9605,935.68

0015                          0030.90 23,995.151.00023,995.15
MOBILIZATION LS 1.00023,995.15
1.00023,995.15
0.0000.00

0016                          1009.00 300.001.000300.00
GENERAL CLEARING AND GRUBBING LS 1.000300.00
0.0000.00
0.0000.00

0018                          9000.75 21.09100.0002,109.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE TON 100.0002,109.00
SP2(0.5) 112.8002,378.95
112.8002,378.95

0019                          9004.91 275.00368.246101,267.65
HOT IN-PLACE RECYCLING STA 368.246101,267.65
362.65099,728.75
0.0000.00

0020                          9005.00 31.09100.0003,109.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE TON 100.0003,109.00
SP2(0.5) 22.000683.98
22.000683.98

0021                          9005.30 21.0911,784.000248,524.56
ASPHALTIC CONCRETE, TYPE SP2(0.5) TON 11,784.000248,524.56
11,807.790249,026.29
11,807.790249,026.29

0022                          9020.75 427.0037.66616,083.38
REJUVENATING AGENT TON 37.66616,083.38
15.2196,498.51
0.0000.00

0023                          9020.91 170.005.400918.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING TON 5.400918.00
5.9501,011.50
5.9501,011.50

0024                          9021.01 170.00637.520108,378.40
PERFORMANCE GRADED BINDER (64-22) TON 637.520108,378.40
610.980103,866.60
610.980103,866.60

0025                          9053.00 1.006,370.0006,370.00
TACK COAT GAL 6,370.0006,370.00
2,970.0002,970.00
2,970.0002,970.00

0026                          9110.01 65.0035.0002,275.00
RENTAL OF LOADER, FULLY OPERATED HOUR35.0002,275.00
0.0000.00
0.0000.00

0027                          9110.02 65.0035.0002,275.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR35.0002,275.00
1.00065.00
1.00065.00

0028                          9110.03 50.0035.0001,750.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR35.0001,750.00
2.000100.00
2.000100.00

0029                          9110.07 45.0035.0001,575.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR35.0001,575.00
1.00045.00
1.00045.00

0030                          9111.00 9.00172.0001,548.00
WATER MGAL172.0001,548.00
0.0000.00
0.0000.00

0031                          9170.00 40.00688.77827,551.12
EARTH SHOULDER CONSTRUCTION STA 688.77827,551.12
304.55012,182.00
304.55012,182.00

0032                          9179.23 415.0023.8549,899.41
COLD MILLING, CLASS 3 STA 23.8549,899.41
30.62012,707.30
0.0000.00

GROUP 9 BITUMINOUSContracted581,639.67
Current581,639.67
In place537,983.73
This Estimate383,458.72

GROUP 10 GENERAL ITEMS
0035                          0001.10 2.50160.000400.00
BARRICADE, TYPE III BDAY160.000400.00
188.000470.00
60.000150.00

0036                          0001.30 2.5080.000200.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY80.000200.00
94.000235.00
30.00075.00

0037                          0001.75 8.50160.0001,360.00
TEMPORARY SIGN DAY EACH160.0001,360.00
460.0003,910.00
208.0001,768.00

0038                          0001.90 0.502,800.0001,400.00
SIGN DAY EACH2,800.0001,400.00
2,679.0001,339.50
855.000427.50

0039                          0003.10 175.0054.0009,450.00
FLAGGING DAY 54.0009,450.00
32.5005,687.50
15.0002,625.00

0040                          0003.20 275.007.0001,925.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 7.0001,925.00
12.5003,437.50
5.0001,375.00

0041                          0010.04 1,500.000.200300.00
FIELD OFFICE EACH0.200300.00
0.0000.00
0.0000.00

0042                          0030.00 916.671.000916.67
MOBILIZATION LS 1.000916.67
1.000916.67
0.0000.00

GROUP 10 GENERAL ITEMSContracted15,951.67
Current15,951.67
In place15,996.17
This Estimate6,420.50

GROUP 9 BITUMINOUS
0010                          L001.02 352.0030.00010,560.00
SEEDING, TYPE B ACRE30.00010,560.00
0.0000.00
0.0000.00

0012                          L032.75 65.0067.0004,355.00
MULCH TON 67.0004,355.00
0.0000.00
0.0000.00

0013                          0002.55 7.001,290.0009,030.00
OVERLAY BROKEN LINES STA 1,290.0009,030.00
2,553.54817,874.84
634.5704,441.99

0014                          0002.60 8.002,580.00020,640.00
OVERLAY SOLID LINES STA 2,580.00020,640.00
2,709.24621,673.97
634.5705,076.56

0015                          0030.90 30,875.651.00030,875.65
MOBILIZATION LS 1.00030,875.65
1.00030,875.65
0.0000.00

0016                          1009.00 300.001.000300.00
GENERAL CLEARING AND GRUBBING LS 1.000300.00
0.0000.00
0.0000.00

0018                          9000.75 21.09100.0002,109.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE TON 100.0002,109.00
SP2(0.5) 61.9601,306.74
61.9601,306.74

0019                          9004.91 275.00645.524177,519.10
HOT IN-PLACE RECYCLING STA 645.524177,519.10
627.570172,581.75
143.47039,454.25

0020                          9005.00 31.09100.0003,109.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE TON 100.0003,109.00
SP2(0.5) 0.0000.00
0.0000.00

0021                          9005.30 21.0919,890.000419,480.10
ASPHALTIC CONCRETE, TYPE SP2(0.5) TON 19,890.000419,480.10
19,678.720415,024.21
5,455.060115,047.22

0022                          9020.75 427.0062.50426,689.21
REJUVENATING AGENT TON 62.50426,689.21
26.82411,453.86
4.4841,914.67

0023                          9020.91 170.005.400918.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING TON 5.400918.00
3.190542.30
3.190542.30

0024                          9021.01 170.001,079.460183,508.20
PERFORMANCE GRADED BINDER (64-22) TON 1,079.460183,508.20
1,010.790171,834.30
276.97047,084.90

0025                          9053.00 1.0014,440.00014,440.00
TACK COAT GAL 14,440.00014,440.00
5,895.0005,895.00
1,434.0001,434.00

0026                          9110.01 65.0060.0003,900.00
RENTAL OF LOADER, FULLY OPERATED HOUR60.0003,900.00
0.0000.00
0.0000.00

0027                          9110.02 65.0060.0003,900.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR60.0003,900.00
1.00065.00
1.00065.00

0028                          9110.03 50.0060.0003,000.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR60.0003,000.00
1.00050.00
1.00050.00

0029                          9110.07 45.0060.0002,700.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR60.0002,700.00
1.00045.00
1.00045.00

0030                          9111.00 9.00294.0002,646.00
WATER MGAL294.0002,646.00
0.0000.00
0.0000.00

0031                          9170.00 40.001,177.32547,093.00
EARTH SHOULDER CONSTRUCTION STA 1,177.32547,093.00
923.66036,946.40
625.67025,026.80

0032                          9179.23 415.0056.86023,596.90
COLD MILLING, CLASS 3 STA 56.86023,596.90
89.96837,336.72
0.0000.00

GROUP 9 BITUMINOUSContracted990,369.16
Current990,369.16
In place923,505.74
This Estimate241,489.43

GROUP 10 GENERAL ITEMS
0035                          0001.10 2.50378.000945.00
BARRICADE, TYPE III BDAY378.000945.00
538.0001,345.00
150.000375.00

0036                          0001.30 2.50236.000590.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY236.000590.00
324.000810.00
82.000205.00

0037                          0001.75 8.50252.0002,142.00
TEMPORARY SIGN DAY EACH252.0002,142.00
1,201.00010,208.50
236.0002,006.00

0038                          0001.90 0.505,936.0002,968.00
SIGN DAY EACH5,936.0002,968.00
5,361.0002,680.50
1,296.000648.00

0039                          0003.10 175.0090.00015,750.00
FLAGGING DAY 90.00015,750.00
89.50015,662.50
17.0002,975.00

0040                          0003.20 275.0011.0003,025.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 11.0003,025.00
30.0008,250.00
6.5001,787.50

0041                          0010.04 1,500.000.200300.00
FIELD OFFICE EACH0.200300.00
0.0000.00
0.0000.00

0042                          0030.00 1,500.001.0001,500.00
MOBILIZATION LS 1.0001,500.00
1.0001,500.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted27,220.00
Current27,220.00
In place40,456.50
This Estimate7,996.50

GROUP 9 BITUMINOUS
0010                          L001.02 352.009.0003,168.00
SEEDING, TYPE B ACRE9.0003,168.00
0.0000.00
0.0000.00

0012                          L032.75 65.0020.0001,300.00
MULCH TON 20.0001,300.00
0.0000.00
0.0000.00

0013                          0002.55 7.00629.0004,403.00
OVERLAY BROKEN LINES STA 629.0004,403.00
1,038.3807,268.66
396.4802,775.36

0014                          0002.60 8.001,258.00010,064.00
OVERLAY SOLID LINES STA 1,258.00010,064.00
1,043.0808,344.64
396.4803,171.84

0015                          0030.90 21,219.781.00021,219.78
MOBILIZATION LS 1.00021,219.78
1.00021,219.78
0.0000.00

0016                          1009.00 300.001.000300.00
GENERAL CLEARING AND GRUBBING LS 1.000300.00
0.0000.00
0.0000.00

0019                          9004.91 275.00314.48286,482.55
HOT IN-PLACE RECYCLING STA 314.48286,482.55
318.10087,477.50
0.0000.00

0020                          9005.00 31.09500.00015,545.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE TON 500.00015,545.00
SP2(0.5) 0.0000.00
0.0000.00

0021                          9005.30 21.099,420.000198,667.80
ASPHALTIC CONCRETE, TYPE SP2(0.5) TON 9,420.000198,667.80
6,051.070127,617.07
6,051.070127,617.07

0022                          9020.75 427.0029.45612,577.71
REJUVENATING AGENT TON 29.45612,577.71
9.3503,992.45
0.0000.00

0024                          9021.01 170.00535.68091,065.60
PERFORMANCE GRADED BINDER (64-22) TON 535.68091,065.60
311.63052,977.10
311.63052,977.10

0025                          9053.00 1.004,080.0004,080.00
TACK COAT GAL 4,080.0004,080.00
1,504.0001,504.00
1,504.0001,504.00

0026                          9110.01 65.0030.0001,950.00
RENTAL OF LOADER, FULLY OPERATED HOUR30.0001,950.00
0.0000.00
0.0000.00

0027                          9110.02 65.0030.0001,950.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR30.0001,950.00
0.0000.00
0.0000.00

0028                          9110.03 50.0030.0001,500.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR30.0001,500.00
0.0000.00
0.0000.00

0029                          9110.07 45.0030.0001,350.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR30.0001,350.00
0.0000.00
0.0000.00

0030                          9111.00 9.00156.0001,404.00
WATER MGAL156.0001,404.00
0.0000.00
0.0000.00

0031                          9170.00 40.00624.96424,998.56
EARTH SHOULDER CONSTRUCTION STA 624.96424,998.56
0.0000.00
0.0000.00

0032                          9179.23 415.006.0002,490.00
COLD MILLING, CLASS 3 STA 6.0002,490.00
6.2612,598.32
0.0000.00

GROUP 9 BITUMINOUSContracted484,516.00
Current484,516.00
In place312,999.52
This Estimate188,045.37

GROUP 10 GENERAL ITEMS
0035                          0001.10 2.50140.000350.00
BARRICADE, TYPE III BDAY140.000350.00
192.000480.00
56.000140.00

0036                          0001.30 2.5084.000210.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY84.000210.00
96.000240.00
28.00070.00

0037                          0001.75 8.50112.000952.00
TEMPORARY SIGN DAY EACH112.000952.00
236.0002,006.00
100.000850.00

0038                          0001.90 0.501,764.000882.00
SIGN DAY EACH1,764.000882.00
1,920.000960.00
560.000280.00

0039                          0003.10 175.0040.0007,000.00
FLAGGING DAY 40.0007,000.00
22.0003,850.00
6.5001,137.50

0040                          0003.20 275.005.0001,375.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 5.0001,375.00
9.0002,475.00
2.500687.50

0041                          0010.04 1,500.000.200300.00
FIELD OFFICE EACH0.200300.00
0.0000.00
0.0000.00

0042                          0030.00 833.331.000833.33
MOBILIZATION LS 1.000833.33
1.000833.33
0.0000.00

GROUP 10 GENERAL ITEMSContracted11,902.33
Current11,902.33
In place10,844.33
This Estimate3,165.00

Totals for contractContracted2,748,767.72
Current2,748,767.72
In place2,423,727.69
This Estimate871,454.63