Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0477 WESTERN ENGINEERING COMPANY, INC.
Contract ID:	2035
Estimate Number:	0007
Pay Period End Date:	01.30.2003

Contract Location:
N-370/168TH ST., GRETNA	Estimate Type:	PROG
Contractor:
WESTERN ENGINEERING COMPANY, INC.	Date Let:	05.03.2001
1149 WEST HIGHWAY 44	Date Awarded:	05.09.2001
PO BOX 350	Date Contract Executed:	05.23.2001
	Date Notice to Proceed:	05.23.2001
HARLAN IA 51537	Date Work Began:	10.18.2001
Phone:	Date Physical Work Completed:
(712)755-5191	Date Accepted:	05.06.2002
Escrow Agent:
Surety Co:
HARTFORD FIRE INSURANCE COMPANY

Counties
SARPY

Project Number		PCT			Fed State Project Number		Description
22035 000		0.000			STPP-370-7(125)		GR ELEC BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$266,708.36	$263,821.98	$2,886.38
$273,061.21	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$266,708.36	$263,821.98	$2,886.38
$264,136.74	Retainage	$-2,667.08	$-2,638.22	$-28.86
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
97.67%	Net Earnings	$264,041.28	$261,183.76	$2,857.52
	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	$-33.51	$-33.51	$.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	-$33.51	-$33.51	$.00
	Payment	$264,007.77	$261,150.25	$2,857.52
Project Manager			Div. Head/Dist. Eng.
Weander, Marty	01.30.2003		Lech, Marvin (Marv)	01.31.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	01.31.2003
Controller Div. Processed
Burling, Laurie	01.31.2003

		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 8B ELECTRICAL
4001                          A580.95	7,455.00	0.000	0.00
INSTALL	EACH	1.000	7,455.00
Opticon System		1.000	7,455.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	0.00
		Current	7,455.00
		In place	7,455.00
		This Estimate	0.00
GROUP 1 GRADING
0001                          L022.11	3.62	175.000	633.50
FABRIC SILT FENCE-LOW POROSITY	LF	175.000	633.50
		288.000	1,042.56
		0.000	0.00
0002                          L022.12	3.62	18.000	65.16
FABRIC SILT FENCE-HIGH POROSITY	LF	18.000	65.16
		0.000	0.00
		0.000	0.00
0003                          L022.75	3.62	37.500	135.75
TEMPORARY SILT CHECK	LF	37.500	135.75
		0.000	0.00
		0.000	0.00
0004                          0030.10	2,890.00	1.000	2,890.00
MOBILIZATION	LS	1.000	2,890.00
		1.000	2,890.00
		0.000	0.00
0005                          1009.00	5,975.00	1.000	5,975.00
GENERAL CLEARING AND GRUBBING	LS	1.000	5,975.00
		1.000	5,975.00
		0.000	0.00
0006                          1011.00	10.75	14.000	150.50
WATER	MGAL	14.000	150.50
		0.000	0.00
		0.000	0.00
0007                          1030.00	7.15	896.000	6,406.40
EARTHWORK MEASURED IN EMBANKMENT	CY	896.000	6,406.40
		896.000	6,406.40
		0.000	0.00
0008                          1102.00	3.55	2,738.000	9,719.90
REMOVE ASPHALT SURFACE	SY	2,738.000	9,719.90
		2,738.000	9,719.90
		0.000	0.00
0009                          1106.00	5.00	45.000	225.00
REMOVE DRIVEWAY	SY	45.000	225.00
		0.000	0.00
		0.000	0.00
0010                          4035.00	210.50	2.000	421.00
REMOVE FLARED-END SECTION	EACH	2.000	421.00
		2.000	421.00
		0.000	0.00
0011                          4050.01	20.60	2.000	41.20
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	2.000	41.20
		2.000	41.20
		0.000	0.00
0012                          4350.24	70.00	28.000	1,960.00
24" CORRUGATED METAL PIPE	LF	28.000	1,960.00
		43.640	3,054.80
		0.000	0.00
0013                          4360.24	290.00	2.000	580.00
24" METAL FLARED-END SECTION	EACH	2.000	580.00
		2.000	580.00
		0.000	0.00
0014                          9110.01	95.00	10.000	950.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	950.00
		0.000	0.00
		0.000	0.00
0015                          9110.03	65.00	10.000	650.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	650.00
		0.000	0.00
		0.000	0.00
0016                          9110.07	70.00	10.000	700.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	700.00
		0.000	0.00
		0.000	0.00
4002                          3970.05	480.37	0.000	0.00
REPAIR	LS	1.000	480.37
Shoulder Repair of Washouts		1.000	480.37
		1.000	480.37
4003                          1990.01	39.90	0.000	0.00
LABOR	HOUR	9.000	359.10
Lengthen Pipe Run at Station 100+51		9.000	359.10
		9.000	359.10
4004                          0030.84		1.000
MOBILIZATION	LS	2.000	0.00
Lengthen Pipe Run at Station 100+51 (Mobilization)		1.000	210.00
		1.000	210.00
4005                          4180.00	420.00	0.000	0.00
CONCRETE COLLAR	EACH	1.000	420.00
Lengthen Pipe at Pipe Run at Station 100+51 (24" Concrete Collar)		1.000	420.00
		1.000	420.00
GROUP 1 GRADING		Contracted	31,503.41
		Current	32,972.88
		In place	31,600.33
		This Estimate	1,469.47
GROUP 8B ELECTRICAL
0017                          A001.01	566.00	5.000	2,830.00
PULL BOX, TYPE PB-1	EACH	5.000	2,830.00
		5.000	2,830.00
		0.000	0.00
0018                          A001.06	743.00	3.000	2,229.00
PULL BOX, TYPE PB-2A	EACH	3.000	2,229.00
		3.000	2,229.00
		0.000	0.00
0019                          A001.12	347.00	2.000	694.00
PULL BOX, TYPE PB-5	EACH	2.000	694.00
		2.000	694.00
		0.000	0.00
0020                          A004.00	826.50	8.000	6,612.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	8.000	6,612.00
		8.000	6,612.00
		0.000	0.00
0021                          A004.40	641.00	2.000	1,282.00
TRAFFIC SIGNAL, TYPE TS-2	EACH	2.000	1,282.00
		2.000	1,282.00
		0.000	0.00
0022                          A006.84	475.00	2.000	950.00
PEDESTAL POLE, TYPE PP-10	EACH	2.000	950.00
		2.000	950.00
		0.000	0.00
0023                          A007.00	278.00	2.000	556.00
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	2.000	556.00
		2.000	556.00
		0.000	0.00
0024                          A007.08	412.00	3.000	1,236.00
VEHICLE DETECTOR, TYPE TD-3	EACH	3.000	1,236.00
		3.000	1,236.00
		0.000	0.00
0025                          A009.16	2,065.00	5.000	10,325.00
STREET LIGHTING UNIT, TYPE SL-BT-40-12-0.20	EACH	5.000	10,325.00
		5.000	10,325.00
		0.000	0.00
0026                          A011.24	4,987.00	1.000	4,987.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP 30-12	EACH	1.000	4,987.00
		1.000	4,987.00
		0.000	0.00
0027                          A016.55	4,420.00	1.000	4,420.00
MAST ARM SIGNAL POLE, TYPE MP-35	EACH	1.000	4,420.00
		1.000	4,420.00
		0.000	0.00
0028                          A016.70	2,600.00	2.000	5,200.00
MAST ARM SIGNAL POLE, TYPE MP-50	EACH	2.000	5,200.00
		2.000	5,200.00
		0.000	0.00
0029                          A070.10	3.50	482.000	1,687.00
1 1/2-INCH CONDUIT IN TRENCH	LF	482.000	1,687.00
		557.000	1,949.50
		75.000	262.50
0030                          A070.14	4.05	2,206.000	8,934.30
2-INCH CONDUIT IN TRENCH	LF	2,206.000	8,934.30
		1,866.000	7,557.30
		0.000	0.00
0031                          A070.18	5.10	90.000	459.00
3-INCH CONDUIT IN TRENCH	LF	90.000	459.00
		90.000	459.00
		0.000	0.00
0032                          A072.14	4.05	97.000	392.85
2-INCH CONDUIT UNDER ROADWAY	LF	97.000	392.85
		97.000	392.85
		0.000	0.00
0033                          A074.12	7.10	150.000	1,065.00
1 1/2-INCH CONDUIT, JACKED	LF	150.000	1,065.00
		200.000	1,420.00
		50.000	355.00
0034                          A074.14	8.80	121.000	1,064.80
2-INCH CONDUIT, JACKED	LF	121.000	1,064.80
		511.000	4,496.80
		50.000	440.00
0035                          A074.18	12.60	52.000	655.20
3-INCH CONDUIT, JACKED	LF	52.000	655.20
		52.000	655.20
		0.000	0.00
0036                          A077.13	0.70	1,577.000	1,103.90
3/C #14 AWG TRAFFIC SIGNAL CABLE	LF	1,577.000	1,103.90
		1,577.000	1,103.90
		0.000	0.00
0037                          A077.22	2.20	450.000	990.00
12/C #14 AWG TRAFFIC SIGNAL CABLE	LF	450.000	990.00
		450.000	990.00
		0.000	0.00
0038                          A079.01	0.75	2,561.000	1,920.75
2/C #14 AWG DETECTOR LEAD-IN CABLE	LF	2,561.000	1,920.75
		2,561.000	1,920.75
		0.000	0.00
0039                          A079.20	10.60	5.000	53.00
COAX CABLE	LF	5.000	53.00
		7.000	74.20
		2.000	21.20
0040                          A079.50	0.60	1,768.000	1,060.80
GROUNDING CONDUCTOR	LF	1,768.000	1,060.80
		1,768.000	1,060.80
		0.000	0.00
0041                          A079.55	0.65	330.000	214.50
SERVICE CABLE	LF	330.000	214.50
		330.000	214.50
		0.000	0.00
0042                          A080.22	0.60	632.000	379.20
STREET LIGHTING CABLE, NO. 6 BARE	LF	632.000	379.20
		810.000	486.00
		178.000	106.80
0043                          A080.24	0.65	1,264.000	821.60
STREET LIGHTING CABLE, NO. 6 USE	LF	1,264.000	821.60
		1,620.000	1,053.00
		356.000	231.40
0044                          A500.20	575.00	1.000	575.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	1.000	575.00
		1.000	575.00
		0.000	0.00
0045                          A507.20	420.00	1.000	420.00
INSTALL VIDEO CAMERA	EACH	1.000	420.00
		1.000	420.00
		0.000	0.00
0046                          0030.81	950.00	1.000	950.00
MOBILIZATION	LS	1.000	950.00
		1.000	950.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	64,067.90
		Current	64,067.90
		In place	67,099.80
		This Estimate	1,416.90
GROUP 9 BITUMINOUS
0047                          L001.02	1,240.00	1.000	1,240.00
SEEDING, TYPE B	ACRE	1.000	1,240.00
		2.000	2,480.00
		0.000	0.00
0048                          L032.75	103.00	2.250	231.75
MULCH	TON	2.250	231.75
		5.380	554.14
		0.000	0.00
0049                          0030.90	2,410.00	1.000	2,410.00
MOBILIZATION	LS	1.000	2,410.00
		1.000	2,410.00
		0.000	0.00
0050                          2010.03	19.50	10.000	195.00
CRUSHED ROCK SURFACE COURSE	TON	10.000	195.00
		0.000	0.00
		0.000	0.00
0051                          7502.04	1.90	870.000	1,653.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4	LF	870.000	1,653.00
		836.000	1,588.40
		0.000	0.00
0052                          7503.04	1.95	7,420.000	14,469.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4	LF	7,420.000	14,469.00
		4,136.000	8,065.20
		0.000	0.00
0053                          7509.04	5.90	654.000	3,858.60
12" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4	LF	654.000	3,858.60
		670.000	3,953.00
		0.000	0.00
0054                          8111.20	0.64	4,822.000	3,086.08
SHOULDER SUBGRADE PREPARATION	SY	4,822.000	3,086.08
		4,822.000	3,086.08
		0.000	0.00
0055                          9005.45	29.35	2,910.000	85,408.50
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	2,910.000	85,408.50
		3,003.890	88,164.17
		0.000	0.00
0056                          9009.00	3.00	285.000	855.00
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	285.000	855.00
		285.000	855.00
		0.000	0.00
0057                          9021.01	160.00	157.300	25,168.00
PERFORMANCE GRADED BINDER (64-22)	TON	157.300	25,168.00
		166.611	26,657.76
		0.000	0.00
0058                          9034.00	3.00	285.000	855.00
PREPARATION OF INTERSECTIONS AND DRIVEWAYS	SY	285.000	855.00
		285.000	855.00
		0.000	0.00
0059                          9053.00	1.00	1,740.000	1,740.00
TACK COAT	GAL	1,740.000	1,740.00
		1,675.000	1,675.00
		0.000	0.00
0060                          9111.00	10.75	22.000	236.50
WATER	MGAL	22.000	236.50
		22.000	236.50
		0.000	0.00
0061                          9170.00	200.00	2.410	482.00
EARTH SHOULDER CONSTRUCTION	STA	2.410	482.00
		2.410	482.00
		0.000	0.00
0062                          9179.33	0.75	6,781.000	5,085.75
COLD MILLING, CLASS 3	SY	6,781.000	5,085.75
		6,781.000	5,085.75
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	146,974.18
		Current	146,974.18
		In place	146,148.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0063                          0001.08	0.50	1,000.000	500.00
BARRICADE, TYPE II	BDAY	1,000.000	500.00
		732.000	366.00
		0.000	0.00
0064                          0001.10	1.60	164.000	262.40
BARRICADE, TYPE III	BDAY	164.000	262.40
		455.000	728.00
		0.000	0.00
0065                          0001.30	1.15	164.000	188.60
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	164.000	188.60
		258.000	296.70
		0.000	0.00
0066                          0001.90	0.10	2,308.000	230.80
SIGN DAY	EACH	2,308.000	230.80
		1,236.000	123.60
		0.000	0.00
0067                          0002.40	13.90	93.920	1,305.49
TEMPORARY SOLID LINES	STA	93.920	1,305.49
		138.190	1,920.85
		0.000	0.00
0068                          0002.45	13.50	46.960	633.96
TEMPORARY BROKEN LINES	STA	46.960	633.96
		0.000	0.00
		0.000	0.00
0069                          0003.10	375.00	40.000	15,000.00
FLAGGING	DAY	40.000	15,000.00
		24.000	9,000.00
		0.000	0.00
0070                          0010.04	1,500.00	1.000	1,500.00
FIELD OFFICE	EACH	1.000	1,500.00
		0.000	0.00
		0.000	0.00
0071                          0030.00	1,970.00	1.000	1,970.00
MOBILIZATION	LS	1.000	1,970.00
		1.000	1,970.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	21,591.25
		Current	21,591.25
		In place	14,405.15
		This Estimate	0.00
Totals for contract		Contracted	264,136.74
		Current	272,851.21
		In place	266,708.28
		This Estimate	2,886.37