Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2713 PRUSS EXCAVATION CO.
Contract ID:	1512X
Estimate Number:	0003
Pay Period End Date:	03.12.2002

Contract Location:
LINCOLN BEND WETLAND BANK	Estimate Type:	FINL
Contractor:
PRUSS EXCAVATION CO.	Date Let:	06.07.2001
648 A RD	Date Awarded:	07.16.2001
	Date Contract Executed:	07.27.2001
	Date Notice to Proceed:	07.27.2001
DODGE NE 68633-4002	Date Work Began:	08.13.2001
Phone:	Date Physical Work Completed:
(402)693-2517	Date Accepted:	11.16.2001
Escrow Agent:
Surety Co:
UNITED STATES FIDELITY AND GUARANTY COMPANY

Counties
NEMAHA

Project Number		PCT			Fed State Project Number		Description
12512 000		0.000			MISC-64(19)		GRADING

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$63,346.59	$63,346.59	$.00
$62,738.06	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$63,346.59	$63,346.59	$.00
$62,116.56	Retainage	$.00	$-633.47	$633.47
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
100.97%	Net Earnings	$63,346.59	$62,713.12	$633.47
	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	$-63.78	$-63.78	$.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	-$63.78	-$63.78	$.00
	Payment	$63,282.81	$62,649.34	$633.47
Project Manager			Div. Head/Dist. Eng.
Hitzeman, Don	03.22.2002		Sklenar, Michael J	03.25.2002
Constr. Estimate Eng.			Materials Eng.
Davis, Carl	05.23.2002		Hall, David	05.23.2002
Controller Div. Processed
Harring, Joyce	06.03.2002

		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                          L020.00	0.62	14,945.000	9,265.90
EROSION CONTROL	SY	3,450.000	2,139.00
		3,450.000	2,139.00
		0.000	0.00
0002                          P300.36	30.12	97.000	2,921.64
36" CULVERT PIPE, TYPE 3,4 OR 5	LF	97.000	2,921.64
		97.000	2,921.64
		0.000	0.00
0003                          0030.10	5,615.75	1.000	5,615.75
MOBILIZATION	LS	1.000	5,615.75
		1.000	5,615.75
		0.000	0.00
0004                          1009.00	1,569.58	1.000	1,569.58
GENERAL CLEARING AND GRUBBING	LS	1.000	1,569.58
		1.000	1,569.58
		0.000	0.00
0005                          1010.01	3.00	8,275.000	24,825.00
EXCAVATION (ESTABLISHED QUANTITY)	CY	9,379.000	28,137.00
		9,379.000	28,137.00
		0.000	0.00
0006                          1011.00	1.00	42.000	42.00
WATER	MGAL	42.000	42.00
		0.000	0.00
		0.000	0.00
0007                          1041.00	0.12	19,160.000	2,299.20
SALVAGING AND PLACING TOPSOIL	SY	19,160.000	2,299.20
		19,160.000	2,299.20
		0.000	0.00
0008                          1043.50	1.93	188.000	362.84
RIPRAP FILTER FABRIC	SY	188.000	362.84
		188.000	362.84
		0.000	0.00
0009                          4030.00	17.92	97.100	1,740.03
RELAYING CORRUGATED METAL PIPE	LF	97.100	1,740.03
		97.100	1,740.03
		0.000	0.00
0010                          4030.01	16.56	84.700	1,402.63
RELAYING HIGH DENSITY POLYETHYLENE PIPE	LF	84.700	1,402.63
		84.700	1,402.63
		0.000	0.00
0011                          4043.00	11.78	199.700	2,352.47
REMOVE CULVERT PIPE	LF	199.700	2,352.47
		310.400	3,656.51
		0.000	0.00
0012                          4050.01	3.14	370.000	1,161.80
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	370.000	1,161.80
		370.000	1,161.80
		0.000	0.00
0013                          4310.36	297.10	2.000	594.20
36" FLARED-END SECTION	EACH	2.000	594.20
		2.000	594.20
		0.000	0.00
0014                          4920.00	1,946.57	2.000	3,893.14
INLINE WATER CONTROL STRUCTURE	EACH	2.000	3,893.14
		2.000	3,893.14
		0.000	0.00
0015                          6105.02	38.74	87.000	3,370.38
ROCK RIPRAP, TYPE B	TON	87.000	3,370.38
		88.200	3,416.87
		0.000	0.00
0016                          9110.09	140.00	5.000	700.00
RENTAL OF TRACTOR AND SCRAPER, FULLY OPERATED	HOUR	5.000	700.00
		0.000	0.00
		0.000	0.00
4001                          4200.00	1,138.00	0.000	0.00
WETLAND STOP GATE	EACH	1.000	1,138.00
40 - 1.5" x 6" Tongue & Groove Stop Logs w/ handle		1.000	1,138.00
		0.000	0.00
4002                          L003.03	1,064.00	0.000	0.00
SEEDING	ACRE	3.100	3,298.40
Broadcast Seeding and Fertilizer w/ harrowing		3.100	3,298.40
		0.000	0.00
GROUP 1 GRADING		Contracted	62,116.56
		Current	62,738.06
		In place	63,346.59
		This Estimate	0.00
Totals for contract		Contracted	62,116.56
		Current	62,738.06
		In place	63,346.59
		This Estimate	0.00