Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1661 U.S. ASPHALT CO.
Contract ID:1837X
Estimate Number:0003
Pay Period End Date:05.18.2002
Contract Location:
IN DAWSONEstimate Type:PROG
Contractor:
U.S. ASPHALT CO.Date Let:03.14.2002
14012 GILES RDDate Awarded:03.21.2002
Date Contract Executed:03.27.2002
Date Notice to Proceed:03.27.2002
OMAHA NE 68138Date Work Began:
Phone:Date Physical Work Completed:
(402)895-6666Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
RICHARDSON
Project Number PCT Fed State Project Number Description
11837 000  0.000 EACNH-75-1(105)  GR CULV ELEC BIT
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$119,704.05$55,016.52$64,687.53
$1,282,372.75Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$119,704.05$55,016.52$64,687.53
$1,279,164.34Retainage$-1,197.04$-550.17$-646.87
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
9.33%Net Earnings$118,507.01$54,466.35$64,040.66
Liquidated Damages$.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$118,507.01$54,466.35$64,040.66
Project ManagerDiv. Head/Dist. Eng.
Habegger, Michael05.20.2002Sklenar, Michael J05.21.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve05.21.2002
Controller Div. Processed
Burling, Laurie05.21.2002
Detailed breakdown of stockpiled materials
Total remaining for contract:0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          L006.00 422.530.300126.76
COVER CROP SEEDING ha 0.300126.76
0.0000.00
0.0000.00

0002                          L006.50 7,922.400.3002,376.72
TEMPORARY SEEDING ha 0.3002,376.72
0.0000.00
0.0000.00

0003                          L020.00 4.2352.000219.96
EROSION CONTROL m2 52.000219.96
0.0000.00
0.0000.00

0004                          L020.09 15.8490.0001,425.60
EROSION CONTROL, TYPE AAA m2 90.0001,425.60
0.0000.00
0.0000.00

0005                          L022.11 15.84141.0002,233.44
FABRIC SILT FENCE-LOW POROSITY m 141.0002,233.44
104.0001,647.36
0.0000.00

0006                          P406.48 192.2542.0008,074.50
1200 mm CULVERT PIPE, TYPE 2,3,4 OR 5 m 42.0008,074.50
0.0000.00
0.0000.00

0007                          0030.10 2,112.641.0002,112.64
MOBILIZATION LS 1.0002,112.64
1.0002,112.64
0.0000.00

0008                          1009.00 9,295.621.0009,295.62
GENERAL CLEARING AND GRUBBING LS 1.0009,295.62
0.8507,901.28
0.0000.00

0009                          1010.01 6.291,279.0008,044.91
EXCAVATION (ESTABLISHED QUANTITY) m3 1,279.0008,044.91
0.0000.00
0.0000.00

0010                          1011.00 10.5625.000264.00
WATER kL 25.000264.00
0.0000.00
0.0000.00

0011                          1030.00 7.292,439.00017,780.31
EARTHWORK MEASURED IN EMBANKMENT m3 2,439.00017,780.31
0.0000.00
0.0000.00

0012                          1102.00 5.2638.000199.88
REMOVE ASPHALT SURFACE m2 38.000199.88
38.000199.88
38.000199.88

0013                          1106.00 5.26214.0001,125.64
REMOVE DRIVEWAY m2 214.0001,125.64
162.001852.13
162.001852.13

0014                          1107.00 5.261,961.00010,314.86
REMOVE WALK m2 1,961.00010,314.86
2,042.00210,740.93
1,466.9317,716.06

0015                          1108.00 5.261,672.6008,797.88
REMOVE COMBINATION CURB AND GUTTER m 1,672.6008,797.88
334.7701,760.89
334.7701,760.89

0016                          1113.00 158.454.000633.80
REMOVE STEP EACH4.000633.80
0.0000.00
0.0000.00

0017                          1128.50 10.5620.000211.20
REMOVE SLAB m2 20.000211.20
8.97094.72
0.0000.00

0018                          4093.80 383.4432.12012,316.09
WALL MATERIALS m2 32.12012,316.09
0.0000.00
0.0000.00

0019                          4095.15 10.6743.800467.35
COMPACTED EARTH LEVELING PAD m 43.800467.35
0.0000.00
0.0000.00

0020                          7151.00 79.2241.4003,279.71
REMOVE AND RESET FENCE m 41.4003,279.71
0.0000.00
0.0000.00

0021                          8024.50 9.129.49086.55
SELECT GRANULAR BACKFILL FOR RETAINED EARTH STRUCTURE m3 9.49086.55
0.0000.00
0.0000.00

GROUP 1 GRADINGContracted89,387.41
Current89,387.41
In place25,309.83
This Estimate10,528.96

GROUP 4 CULVERTS
0022                          P700.18 94.5456.4005,332.06
450 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 56.4005,332.06
0.0000.00
0.0000.00

0023                          P702.18 94.549.000850.86
450 mm STORM SEWER PIPE, TYPE 1 m 9.000850.86
0.0000.00
0.0000.00

0024                          P705.18 105.6339.0004,119.57
450 mm STORM SEWER PIPE, TYPE 1 CLASS IV m 39.0004,119.57
0.0000.00
0.0000.00

0025                          P775.24 165.63233.60038,691.17
600 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 233.60038,691.17
0.0000.00
0.0000.00

0026                          0030.40 10,563.201.00010,563.20
MOBILIZATION LS 1.00010,563.20
0.0000.00
0.0000.00

0027                          4002.00 4.54570.0002,587.80
CAST IRON COVER AND FRAME kg 570.0002,587.80
0.0000.00
0.0000.00

0028                          4004.50 3.59338.0001,213.42
CAST IRON GRATE AND FRAME kg 338.0001,213.42
0.0000.00
0.0000.00

0029                          4005.00 3.54156.000552.24
CAST IRON RING AND COVER kg 156.000552.24
0.0000.00
0.0000.00

0030                          4016.00 2,112.641.0002,112.64
MANHOLE EACH1.0002,112.64
AT STA. 33+72.14 LT. 0.0000.00
0.0000.00

0031                          4045.00 7,922.401.0007,922.40
REMOVE STRUCTURE EACH1.0007,922.40
AT STA. 31+07 0.0000.00
0.0000.00

0032                          4051.01 12.68297.0003,765.96
EXCAVATION FOR BOX CULVERTS m3 297.0003,765.96
12.960164.33
0.0000.00

0033                          4101.06 396.1297.92038,788.07
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 97.92038,788.07
0.0000.00
0.0000.00

0034                          4103.06 1,584.480.8801,394.34
CLASS 47B-20 CONCRETE FOR STEP m3 0.8801,394.34
0.0000.00
0.0000.00

0035                          4105.59 570.4131.89018,190.37
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 31.89018,190.37
0.0000.00
0.0000.00

0036                          4151.00 1.516,260.0009,452.60
REINFORCING STEEL FOR BOX CULVERT kg 6,260.0009,452.60
0.0000.00
0.0000.00

0037                          4155.50 2.321,343.0003,115.76
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 1,343.0003,115.76
0.0000.00
0.0000.00

0038                          4310.18 404.575.0002,022.85
450 mm FLARED-END SECTION EACH5.0002,022.85
0.0000.00
0.0000.00

0039                          4320.24 518.652.0001,037.30
600 mm ROUND EQUIVALENT FLARED-END SECTION EACH2.0001,037.30
0.0000.00
0.0000.00

0040                          4875.18 753.1639.00029,373.24
JACKING 450 mm STORM SEWER PIPE, TYPE 1 CLASS IV m 39.00029,373.24
0.0000.00
0.0000.00

6001                          4051.12 39.610.0000.00
GRANULAR MATERIAL FOR FOUNDATION OF BOX CULVERT m3 81.0003,208.41
12.960513.35
0.0000.00

GROUP 4 CULVERTSContracted181,085.85
Current184,294.26
In place677.68
This Estimate0.00

GROUP 4A WATER MAIN
0041                          W100.00 221.8338.0008,429.54
CURB STOP AND BOX EACH38.0008,429.54
0.0000.00
0.0000.00

0042                          W175.01 221.8338.0008,429.54
25 mm CORPORATION STOP EACH38.0008,429.54
0.0000.00
0.0000.00

0043                          W176.26 42.25331.80014,018.55
25 mm WATER SERVICE m 331.80014,018.55
0.0000.00
0.0000.00

0044                          W176.70 52.8238.0002,007.16
WATER SERVICE CONNECTION EACH38.0002,007.16
0.0000.00
0.0000.00

0045                          W205.06 63.721,206.19076,858.43
150 mm WATER MAIN PIPE m 1,206.19076,858.43
603.75038,470.95
436.00027,781.92

0046                          W220.04 406.681.000406.68
100 mm GATE VALVE, M.J. EACH1.000406.68
1.000406.68
0.0000.00

0047                          W220.06 475.3442.00019,964.28
150 mm GATE VALVE, M.J. EACH42.00019,964.28
18.0008,556.12
10.0004,753.40

0048                          W221.04 217.341.000217.34
100 mm WATER VALVE BOX EACH1.000217.34
0.0000.00
0.0000.00

0049                          W221.06 217.3442.0009,128.28
150 mm WATER VALVE BOX EACH42.0009,128.28
19.0004,129.46
10.0002,173.40

0050                          W222.06 2,179.198.00017,433.52
150 mm FIRE HYDRANT EACH8.00017,433.52
4.0008,716.76
2.0004,358.38

0051                          W222.91 316.908.0002,535.20
SALVAGE FIRE HYDRANT EACH8.0002,535.20
0.0000.00
0.0000.00

0052                          W300.12 82.6658.6104,844.70
300 mm CASING m 58.6104,844.70
29.9002,471.53
29.9002,471.53

0053                          W348.00 2,112.641.0002,112.64
150 mm X 150 mm TAPPING TEE EACH1.0002,112.64
0.0000.00
0.0000.00

0054                          W355.04 95.075.000475.35
100 mm SLEEVE EACH5.000475.35
3.000285.21
2.000190.14

0055                          W355.06 120.425.000602.10
150 mm SLEEVE EACH5.000602.10
3.000361.26
3.000361.26

0056                          W356.10 164.791.000164.79
150 mm X 100 mm TEE EACH1.000164.79
1.000164.79
0.0000.00

0057                          W356.12 181.6922.0003,997.18
150 mm X 150 mm TEE EACH22.0003,997.18
10.0001,816.90
7.0001,271.83

0058                          W356.50 253.522.000507.04
CROSS EACH2.000507.04
150 mm X 150 mm 0.0000.00
0.0000.00

0059                          W356.51 232.391.000232.39
CROSS EACH1.000232.39
150 mm X 100 mm 0.0000.00
0.0000.00

0060                          W357.16 116.204.000464.80
150 mm - 45 DEGREE BEND EACH4.000464.80
4.000464.80
0.0000.00

0061                          W357.20 126.765.000633.80
150 mm - 90 DEGREE BEND EACH5.000633.80
1.000126.76
1.000126.76

0062                          W357.52 126.764.000507.04
150 mm - 22 1/2 DEGREE BEND EACH4.000507.04
0.0000.00
0.0000.00

0063                          W358.10 100.353.000301.05
100 mm X 150 mm REDUCER EACH3.000301.05
2.000200.70
2.000200.70

0064                          W722.51 8.611,149.2109,894.70
ABANDON WATER MAIN m 1,149.2109,894.70
0.0000.00
0.0000.00

0065                          W724.75 422.5314.0005,915.42
CONNECT TO WATER MAIN EACH14.0005,915.42
1.000422.53
0.0000.00

0066                          W800.20 158.451.000158.45
REMOVE CROSS EACH1.000158.45
0.0000.00
0.0000.00

0067                          W800.21 27.4650.6001,389.48
REMOVE WATER MAIN PIPE m 50.6001,389.48
15.200417.39
15.200417.39

0068                          W800.62 52.825.000264.10
REMOVE WATER VALVE BOX EACH5.000264.10
1.00052.82
1.00052.82

0069                          W800.93 29.28210.0006,148.80
BORING 25 mm WATER SERVICE m 210.0006,148.80
0.0000.00
0.0000.00

0070                          0030.40 10,563.201.00010,563.20
MOBILIZATION LS 1.00010,563.20
0.0000.00
0.0000.00

0071                          4795.99 58.104.000232.40
100 mm PLUG EACH4.000232.40
2.000116.20
1.00058.10

0072                          4796.00 58.1010.000581.00
150 mm PLUG EACH10.000581.00
4.000232.40
2.000116.20

0073                          4808.12 396.0158.61023,210.15
BORING 300 mm STEEL CASING m 58.61023,210.15
25.90010,256.66
25.90010,256.66

GROUP 4A WATER MAINContracted232,629.09
Current232,629.09
In place77,669.92
This Estimate54,590.49

GROUP 8B ELECTRICAL
0074                          A001.12 475.346.0002,852.04
PULL BOX, TYPE PB-5 EACH6.0002,852.04
0.0000.00
0.0000.00

0075                          A009.08 1,779.9017.00030,258.30
STREET LIGHTING UNIT, TYPE SL-A-12.2-1.8-0.25 EACH17.00030,258.30
0.0000.00
0.0000.00

0076                          A009.29 2,112.641.0002,112.64
STREET LIGHTING UNIT, TYPE SL-BT-12.2-1.8-0.25 EACH1.0002,112.64
0.0000.00
0.0000.00

0077                          A020.30 2,112.641.0002,112.64
LIGHTING CONTROL CENTER, TYPE R EACH1.0002,112.64
0.0000.00
0.0000.00

0078                          A070.10 8.66695.0006,018.70
38 mm CONDUIT IN TRENCH m 695.0006,018.70
0.0000.00
0.0000.00

0079                          A072.10 8.66312.0002,701.92
38 mm CONDUIT UNDER ROADWAY m 312.0002,701.92
0.0000.00
0.0000.00

0080                          A080.22 1.371,007.0001,379.59
STREET LIGHTING CABLE, NO. 6 BARE m 1,007.0001,379.59
0.0000.00
0.0000.00

0081                          A080.24 2.112,014.0004,249.54
STREET LIGHTING CABLE, NO. 6 USE m 2,014.0004,249.54
0.0000.00
0.0000.00

0082                          0030.81 4,225.281.0004,225.28
MOBILIZATION LS 1.0004,225.28
0.0000.00
0.0000.00

GROUP 8B ELECTRICALContracted55,910.65
Current55,910.65
In place0.00
This Estimate0.00

GROUP 9 BITUMINOUS
0083                          L001.01 10,563.200.1301,373.22
SEEDING, TYPE A ha 0.1301,373.22
0.0000.00
0.0000.00

0084                          L001.02 10,563.200.1201,267.58
SEEDING, TYPE B ha 0.1201,267.58
0.0000.00
0.0000.00

0085                          L010.00 6.343,183.00020,180.22
SODDING m2 3,183.00020,180.22
0.0000.00
0.0000.00

0086                          0030.30 15,172.351.00015,172.35
MOBILIZATION LS 1.00015,172.35
0.0000.00
0.0000.00

0087                          1102.05 1.903,169.0006,021.10
REMOVE ASPHALT SURFACING FROM PAVEMENT m2 3,169.0006,021.10
0.0000.00
0.0000.00

0088                          2010.03 20.96176.0003,688.96
CRUSHED ROCK SURFACE COURSE Mg 176.0003,688.96
174.0703,648.51
174.0703,648.51

0089                          2021.00 52.8223.0001,214.86
MAILBOX POST EACH23.0001,214.86
0.0000.00
0.0000.00

0090                          3008.05 7.391,371.00010,131.69
TIE BARS EACH1,371.00010,131.69
0.0000.00
0.0000.00

0091                          3014.11 52.821,643.30086,799.11
COMBINATION CONCRETE CLASS 47B-25 CURB AND GUTTER m 1,643.30086,799.11
0.0000.00
0.0000.00

0092                          3016.21 34.862,501.00087,184.86
CONCRETE CLASS 47B-20 SIDEWALKS m2 2,501.00087,184.86
0.0000.00
0.0000.00

0093                          3016.24 48.0636.0001,730.16
200 mm CONCRETE CLASS 47B-20 SIDEWALKS m2 36.0001,730.16
0.0000.00
0.0000.00

0094                          3020.24 41.20639.00026,326.80
CONCRETE CLASS 47B-25 DRIVEWAY m2 639.00026,326.80
0.0000.00
0.0000.00

0095                          3040.11 163.1228.2004,599.98
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH m2 28.2004,599.98
0.0000.00
0.0000.00

0096                          3040.12 111.56229.10025,558.40
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH m2 229.10025,558.40
0.0000.00
0.0000.00

0097                          3040.13 98.42636.10062,604.96
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH m2 636.10062,604.96
0.0000.00
0.0000.00

0098                          3041.25 407.5434.00013,856.36
BITUMINOUS PATCHING Mg 34.00013,856.36
0.0000.00
0.0000.00

0099                          3221.15 119.0639.0004,643.34
CONCRETE PAVEMENT, CLASS PR-25 m2 39.0004,643.34
JOINT REPAIR 0.0000.00
0.0000.00

0100                          8111.00 730.144.5703,336.74
SHOULDER SUBGRADE PREPARATION StaM4.5703,336.74
0.0000.00
0.0000.00

0101                          9000.75 25.46500.00012,730.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE Mg 500.00012,730.00
SP4(12.5) 0.0000.00
0.0000.00

0102                          9005.00 84.73100.0008,473.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE Mg 100.0008,473.00
SP4(12.5) 0.0000.00
0.0000.00

0103                          9005.45 41.933,860.000161,849.80
ASPHALTIC CONCRETE, TYPE SP4(12.5) Mg 3,860.000161,849.80
0.0000.00
0.0000.00

0104                          9009.00 6.611,256.0008,302.16
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS m2 1,256.0008,302.16
0.0000.00
0.0000.00

0105                          9009.75 31.58941.00029,716.78
TEMPORARY SURFACING m2 941.00029,716.78
200 mm 0.0000.00
0.0000.00

0106                          9020.96 261.9927.0007,073.73
PERFORMANCE GRADED BINDER (70-28) FOR STATE MAINTENANCEPATCHING Mg 27.0007,073.73
0.0000.00
0.0000.00

0107                          9021.04 261.99213.84056,023.94
PERFORMANCE GRADED BINDER (70-28) Mg 213.84056,023.94
0.0000.00
0.0000.00

0108                          9034.00 1.29937.0001,208.73
PREPARATION OF INTERSECTIONS AND DRIVEWAYS m2 937.0001,208.73
0.0000.00
0.0000.00

0109                          9053.00 0.218,730.0001,833.30
TACK COAT L 8,730.0001,833.30
0.0000.00
0.0000.00

0110                          9111.00 1.67109.000182.03
WATER kL 109.000182.03
0.0000.00
0.0000.00

0111                          9170.00 728.8618.05013,155.92
EARTH SHOULDER CONSTRUCTION StaM18.05013,155.92
0.0000.00
0.0000.00

GROUP 9 BITUMINOUSContracted676,240.08
Current676,240.08
In place3,648.51
This Estimate3,648.51

GROUP 10 GENERAL ITEMS
0112                          0001.08 0.501,655.000827.50
BARRICADE, TYPE II BDAY1,655.000827.50
161.00080.50
146.00073.00

0113                          0001.10 1.952,002.0003,903.90
BARRICADE, TYPE III BDAY2,002.0003,903.90
90.000175.50
43.00083.85

0114                          0001.30 2.38460.0001,094.80
TYPE B HIGH INTENSITY WARNING LIGHT LDAY460.0001,094.80
67.000159.46
28.00066.64

0115                          0001.75 5.28620.0003,273.60
TEMPORARY SIGN DAY EACH620.0003,273.60
0.0000.00
0.0000.00

0116                          0001.90 0.265,666.0001,473.16
SIGN DAY EACH5,666.0001,473.16
498.000129.48
225.00058.50

0117                          0002.55 23.7722.660538.63
OVERLAY BROKEN LINES StaM22.660538.63
0.0000.00
0.0000.00

0118                          0003.10 184.0480.00014,723.20
FLAGGING DAY 80.00014,723.20
32.0005,889.28
16.0002,944.64

0119                          0010.04 1,584.481.0001,584.48
FIELD OFFICE EACH1.0001,584.48
1.0001,584.48
1.0001,584.48

0120                          0030.10 13,270.941.00013,270.94
MOBILIZATION LS 1.00013,270.94
0.3304,379.41
-0.670-8,891.53

0121                          9110.01 72.0715.0001,081.05
RENTAL OF LOADER, FULLY OPERATED HOUR15.0001,081.05
0.0000.00
0.0000.00

0122                          9110.02 61.2110.000612.10
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR10.000612.10
0.0000.00
0.0000.00

0123                          9110.03 55.9515.000839.25
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR15.000839.25
0.0000.00
0.0000.00

0124                          9110.07 45.9115.000688.65
RENTAL OF SKID LOADER, FULLY OPERATED HOUR15.000688.65
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted43,911.26
Current43,911.26
In place12,398.11
This Estimate-4,080.42

Totals for contractContracted1,279,164.34
Current1,282,372.75
In place119,704.05
This Estimate64,687.54