Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0751 JENSEN CO., INC./IRVING F.
Contract ID:	1341X
Estimate Number:	0013
Pay Period End Date:	12.07.2002

Contract Location:
GREENWOOD EAST	Estimate Type:	PROG
Contractor:
JENSEN CO., INC./IRVING F.	Date Let:	12.06.2001
2220 HAWKEYE DR	Date Awarded:	12.20.2001
PO BOX 1618	Date Contract Executed:	02.06.2002
	Date Notice to Proceed:	02.06.2002
SIOUX CITY IA 51102	Date Work Began:
Phone:	Date Physical Work Completed:
(712)252-1891	Date Accepted:
Escrow Agent:
Surety Co:
FEDERAL INSURANCE COMPANY

Counties
CASS

Project Number		PCT			Fed State Project Number		Description
11341 000B		0.000			EACSTPE-3730(2)		GRAD CONCPAVE CULV SEED

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$2,141,164.54	$2,083,105.82	$58,058.72
$2,215,990.21	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$2,141,164.54	$2,083,105.82	$58,058.72
$2,188,707.29	Retainage	$-21,411.65	$-20,831.06	$-580.59
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
96.62%	Net Earnings	$2,119,752.89	$2,062,274.76	$57,478.13
	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	$1,602.96	$1,602.96	$.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	$1,602.96	$1,602.96	$.00
	Payment	$2,121,355.85	$2,063,877.72	$57,478.13
Project Manager			Div. Head/Dist. Eng.
Sidiqi, Abdul	12.11.2002		Sklenar, Michael J	12.12.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	12.13.2002
Controller Div. Processed
Burling, Laurie	12.13.2002

		Detailed breakdown of stockpiled materials
		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 1 GRADING
0001                          L006.00	145.00	20.800	3,016.00
COVER CROP SEEDING	ha	20.800	3,016.00
		0.000	0.00
		0.000	0.00
0002                          0030.10	15,000.00	1.000	15,000.00
MOBILIZATION	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00
0003                          1000.00	300.00	26.000	7,800.00
LARGE TREE REMOVAL	EACH	26.000	7,800.00
		46.000	13,800.00
		0.000	0.00
0004                          1009.00	22,000.00	1.000	22,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	22,000.00
		1.000	22,000.00
		0.000	0.00
0005                          1010.00	1.70	106,739.000	181,456.30
EXCAVATION	m3	106,739.000	181,456.30
		106,739.000	181,456.30
		0.000	0.00
0006                          1011.00	3.00	2,664.000	7,992.00
WATER	kL	2,664.000	7,992.00
		0.000	0.00
		0.000	0.00
0007                          1300.18	25.00	486.000	12,150.00
450 mm DRIVEWAY CULVERT PIPE	m	486.000	12,150.00
		513.000	12,825.00
		0.000	0.00
0008                          1300.24	35.00	22.000	770.00
600 mm DRIVEWAY CULVERT PIPE	m	22.000	770.00
		33.000	1,155.00
		0.000	0.00
0009                          1300.30	45.00	11.000	495.00
750 mm DRIVEWAY CULVERT PIPE	m	11.000	495.00
		0.000	0.00
		0.000	0.00
0010                          1300.42	85.00	11.000	935.00
1050 mm DRIVEWAY CULVERT PIPE	m	11.000	935.00
		11.000	935.00
		0.000	0.00
4001                          L022.11	10.82	0.000	0.00
FABRIC SILT FENCE-LOW POROSITY	m	915.000	9,900.30
Fabric Silt Fence - Low Porosity		585.000	6,329.70
		0.000	0.00
4002                          9110.03	72.00	0.000	0.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	720.00
Rental of Dump Truck, Fully Operated		0.000	0.00
		0.000	0.00
4003                          9110.07	121.00	0.000	0.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	1,210.00
Rental of Skid Loader, Fully Operated		3.000	363.00
		3.000	363.00
4004                          2011.05	19.20	0.000	0.00
CRUSHED ROCK FOR TEMPORARY SURFACING	Mg	500.000	9,600.00
Crushed Rock for Temp. Surfacing		1,905.560	36,586.75
		58.590	1,124.93
GROUP 1 GRADING		Contracted	251,614.30
		Current	273,044.60
		In place	290,450.75
		This Estimate	1,487.93
GROUP 3 CONCRETE PAVEMENT
0011                          0030.30	73,000.00	1.000	73,000.00
MOBILIZATION	LS	1.000	73,000.00
		1.000	73,000.00
		0.000	0.00
0012                          2010.03	20.00	229.740	4,594.80
CRUSHED ROCK SURFACE COURSE	Mg	229.740	4,594.80
		484.330	9,686.60
		197.280	3,945.60
0013                          2020.00	10.50	200.000	2,100.00
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS	m2	200.000	2,100.00
		190.000	1,995.00
		190.000	1,995.00
0014                          2021.00	60.00	10.000	600.00
MAILBOX POST	EACH	10.000	600.00
		0.000	0.00
		0.000	0.00
0015                          3020.26	31.05	1,337.550	41,530.93
CONCRETE CLASS 47B-25 DRIVEWAY	m2	1,337.550	41,530.93
		1,526.490	47,397.51
		676.260	20,997.87
0016                          3075.41	21.50	55,927.000	1,202,430.50
230 mm CONCRETE PAVEMENT, CLASS 47B-25	m2	55,927.000	1,202,430.50
		54,108.250	1,163,327.39
		69.570	1,495.76
0017                          3300.50	3,400.00	1.000	3,400.00
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING	LS	1.000	3,400.00
		1.000	3,400.00
		0.000	0.00
0018                          8029.75	1.90	55,927.000	106,261.30
BITUMINOUS FOUNDATION COURSE	m2	55,927.000	106,261.30
		40,804.000	77,527.60
		0.000	0.00
0019                          9111.00	2.50	1,212.000	3,030.00
WATER	kL	1,212.000	3,030.00
		0.000	0.00
		0.000	0.00
0020                          9170.00	175.00	150.500	26,337.50
EARTH SHOULDER CONSTRUCTION	StaM	150.500	26,337.50
		150.500	26,337.50
		150.500	26,337.50
0021                          9173.20	0.85	57,264.550	48,674.87
SUBGRADE PREPARATION	m2	57,264.550	48,674.87
		57,473.330	48,852.34
		745.830	633.96
0022                          9179.24	1,250.00	75.250	94,062.50
COLD MILLING, CLASS 4	StaM	75.250	94,062.50
		75.250	94,062.50
		0.000	0.00
4006                          3075.41	43.25	0.000	0.00
230 mm CONCRETE PAVEMENT, CLASS 47B-25	m2	72.000	3,114.00
230 mm Concrete Pavement, 47B-25 for block out sections		0.000	0.00
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	1,606,022.40
		Current	1,609,136.40
		In place	1,545,586.44
		This Estimate	55,405.69
GROUP 4 CULVERTS
0023                          0030.40	10,000.00	1.000	10,000.00
MOBILIZATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0024                          4044.00	2,000.00	1.000	2,000.00
PREPARATION OF STRUCTURE	EACH	1.000	2,000.00
AT STA 2+48.36		1.000	2,000.00
		0.000	0.00
0025                          4044.01	2,000.00	1.000	2,000.00
PREPARATION OF STRUCTURE	EACH	1.000	2,000.00
AT STA. 8+06.87		1.000	2,000.00
		0.000	0.00
0026                          4045.00	7,000.00	1.000	7,000.00
REMOVE STRUCTURE	EACH	1.000	7,000.00
AT STA. 17+98.04		1.000	7,000.00
		0.000	0.00
0027                          4050.01	8.00	2,585.000	20,680.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	m3	2,585.000	20,680.00
		2,585.000	20,680.00
		0.000	0.00
0028                          4051.01	16.00	673.000	10,768.00
EXCAVATION FOR BOX CULVERTS	m3	673.000	10,768.00
		754.750	12,076.00
		0.000	0.00
0029                          4101.06	335.00	194.250	65,073.75
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	194.250	65,073.75
		194.250	65,073.75
		0.000	0.00
0030                          4151.00	1.50	14,130.000	21,195.00
REINFORCING STEEL FOR BOX CULVERT	kg	14,130.000	21,195.00
		14,130.000	21,195.00
		0.000	0.00
0031                          4450.24	111.00	63.500	7,048.50
600 mm REINFORCED CONCRETE PIPE	m	63.500	7,048.50
		63.130	7,007.43
		0.000	0.00
0032                          4450.30	155.00	21.500	3,332.50
750 mm REINFORCED CONCRETE PIPE	m	21.500	3,332.50
		21.340	3,307.70
		0.000	0.00
0033                          4450.36	203.00	59.500	12,078.50
900 mm REINFORCED CONCRETE PIPE	m	59.500	12,078.50
		59.130	12,003.39
		0.000	0.00
0034                          4450.42	235.00	120.200	28,247.00
1050 mm REINFORCED CONCRETE PIPE	m	120.200	28,247.00
		118.660	27,885.10
		0.000	0.00
0035                          4450.48	288.00	26.200	7,545.60
1200 mm REINFORCED CONCRETE PIPE	m	26.200	7,545.60
		25.880	7,453.44
		0.000	0.00
0036                          4450.54	344.00	43.500	14,964.00
1350 mm REINFORCED CONCRETE PIPE	m	43.500	14,964.00
		43.200	14,860.80
		0.000	0.00
0037                          4450.60	413.00	31.500	13,009.50
1500 mm REINFORCED CONCRETE PIPE	m	31.500	13,009.50
		29.870	12,336.31
		0.000	0.00
0038                          4450.66	485.00	39.500	19,157.50
1650 mm REINFORCED CONCRETE PIPE	m	39.500	19,157.50
		39.000	18,915.00
		0.000	0.00
0039                          4460.24	397.00	6.000	2,382.00
600 mm CONCRETE FLARED-END SECTION	EACH	6.000	2,382.00
		6.000	2,382.00
		0.000	0.00
0040                          4460.30	453.00	2.000	906.00
750 mm CONCRETE FLARED END SECTION	EACH	2.000	906.00
		2.000	906.00
		0.000	0.00
0041                          4460.36	730.00	6.000	4,380.00
900 mm CONCRETE FLARED-END SECTION	EACH	6.000	4,380.00
		6.000	4,380.00
		0.000	0.00
0042                          4460.42	850.00	8.000	6,800.00
1050 mm CONCRETE FLARED-END SECTION	EACH	8.000	6,800.00
		8.000	6,800.00
		0.000	0.00
0043                          4460.48	940.00	2.000	1,880.00
1200 mm CONCRETE FLARED-END SECTION	EACH	2.000	1,880.00
		2.000	1,880.00
		0.000	0.00
0044                          4460.54	1,144.00	4.000	4,576.00
1350 mm CONCRETE FLARED-END SECTION	EACH	4.000	4,576.00
		5.000	5,720.00
		0.000	0.00
0045                          4460.60	1,406.00	2.000	2,812.00
1500 mm CONCRETE FLARED-END SECTION	EACH	2.000	2,812.00
		2.000	2,812.00
		0.000	0.00
0046                          4460.66	1,777.00	2.000	3,554.00
1650 mm CONCRETE FLARED-END SECTION	EACH	2.000	3,554.00
		2.000	3,554.00
		0.000	0.00
0047                          4500.48	418.00	17.000	7,106.00
1200 mm ROUND EQUIVALENT REINFORCED CONCRETE PIPE	m	17.000	7,106.00
		18.000	7,524.00
		0.000	0.00
0048                          4510.48	1,661.00	2.000	3,322.00
1200 mm ROUND EQUIVALENT CONCRETE FLARED-END SECTION	EACH	2.000	3,322.00
		2.000	3,322.00
		0.000	0.00
0049                          6105.01	34.40	22.100	760.24
ROCK RIPRAP, TYPE A	Mg	22.100	760.24
		21.845	751.47
		0.000	0.00
0050                          6105.02	33.00	56.500	1,864.50
ROCK RIPRAP, TYPE B	Mg	56.500	1,864.50
		52.710	1,739.43
		0.000	0.00
4005                          4051.12	33.50	0.000	0.00
GRANULAR MATERIAL FOR FOUNDATION OF BOX CULVERT	m3	81.750	2,738.63
Granular Material for Structure Foundations, 702.05, 6A		81.750	2,738.63
		0.000	0.00
GROUP 4 CULVERTS		Contracted	284,442.59
		Current	287,181.21
		In place	288,303.45
		This Estimate	0.00
GROUP 5 SEEDING
0051                          L001.01	1,120.00	20.800	23,296.00
SEEDING, TYPE A	ha	20.800	23,296.00
		0.000	0.00
		0.000	0.00
0052                          L032.75	75.00	104.000	7,800.00
MULCH	Mg	104.000	7,800.00
		0.000	0.00
		0.000	0.00
0053                          0030.50	200.00	1.000	200.00
MOBILIZATION	LS	1.000	200.00
		0.000	0.00
		0.000	0.00
GROUP 5 SEEDING		Contracted	31,296.00
		Current	31,296.00
		In place	0.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0054                          0001.10	1.50	4,000.000	6,000.00
BARRICADE, TYPE III	BDAY	4,000.000	6,000.00
		7,441.000	11,161.50
		675.000	1,012.50
0055                          0001.30	2.00	1,120.000	2,240.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	1,120.000	2,240.00
		219.000	438.00
		0.000	0.00
0056                          0001.90	0.20	4,960.000	992.00
SIGN DAY	EACH	4,960.000	992.00
		6,872.000	1,374.40
		763.000	152.60
0057                          0003.10	300.00	10.000	3,000.00
FLAGGING	DAY	10.000	3,000.00
		2.500	750.00
		0.000	0.00
0058                          0010.04	3,000.00	1.000	3,000.00
FIELD OFFICE	EACH	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0059                          0030.00	100.00	1.000	100.00
MOBILIZATION	LS	1.000	100.00
		1.000	100.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	15,332.00
		Current	15,332.00
		In place	16,823.90
		This Estimate	1,165.10
Totals for contract		Contracted	2,188,707.29
		Current	2,215,990.21
		In place	2,141,164.54
		This Estimate	58,058.72