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., GRETNAEstimate Type:PROG
Contractor:
WESTERN ENGINEERING COMPANY, INC.Date Let:05.03.2001
1149 WEST HIGHWAY 44Date Awarded:05.09.2001
PO BOX 350Date Contract Executed:05.23.2001
Date Notice to Proceed:05.23.2001
HARLAN IA 51537Date Work Began:10.18.2001
Phone:Date Physical Work Completed:
(712)755-5191Date 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 DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$266,708.36$263,821.98$2,886.38
$273,061.21Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$266,708.36$263,821.98$2,886.38
$264,136.74Retainage$-2,667.08$-2,638.22$-28.86
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.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 ManagerDiv. Head/Dist. Eng.
Weander, Marty01.30.2003Lech, Marvin (Marv)01.31.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve01.31.2003
Controller Div. Processed
Burling, Laurie01.31.2003
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 8B ELECTRICAL
4001                          A580.95 7,455.000.0000.00
INSTALL EACH1.0007,455.00
Opticon System 1.0007,455.00
0.0000.00

GROUP 8B ELECTRICALContracted0.00
Current7,455.00
In place7,455.00
This Estimate0.00

GROUP 1 GRADING
0001                          L022.11 3.62175.000633.50
FABRIC SILT FENCE-LOW POROSITY LF 175.000633.50
288.0001,042.56
0.0000.00

0002                          L022.12 3.6218.00065.16
FABRIC SILT FENCE-HIGH POROSITY LF 18.00065.16
0.0000.00
0.0000.00

0003                          L022.75 3.6237.500135.75
TEMPORARY SILT CHECK LF 37.500135.75
0.0000.00
0.0000.00

0004                          0030.10 2,890.001.0002,890.00
MOBILIZATION LS 1.0002,890.00
1.0002,890.00
0.0000.00

0005                          1009.00 5,975.001.0005,975.00
GENERAL CLEARING AND GRUBBING LS 1.0005,975.00
1.0005,975.00
0.0000.00

0006                          1011.00 10.7514.000150.50
WATER MGAL14.000150.50
0.0000.00
0.0000.00

0007                          1030.00 7.15896.0006,406.40
EARTHWORK MEASURED IN EMBANKMENT CY 896.0006,406.40
896.0006,406.40
0.0000.00

0008                          1102.00 3.552,738.0009,719.90
REMOVE ASPHALT SURFACE SY 2,738.0009,719.90
2,738.0009,719.90
0.0000.00

0009                          1106.00 5.0045.000225.00
REMOVE DRIVEWAY SY 45.000225.00
0.0000.00
0.0000.00

0010                          4035.00 210.502.000421.00
REMOVE FLARED-END SECTION EACH2.000421.00
2.000421.00
0.0000.00

0011                          4050.01 20.602.00041.20
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS CY 2.00041.20
2.00041.20
0.0000.00

0012                          4350.24 70.0028.0001,960.00
24" CORRUGATED METAL PIPE LF 28.0001,960.00
43.6403,054.80
0.0000.00

0013                          4360.24 290.002.000580.00
24" METAL FLARED-END SECTION EACH2.000580.00
2.000580.00
0.0000.00

0014                          9110.01 95.0010.000950.00
RENTAL OF LOADER, FULLY OPERATED HOUR10.000950.00
0.0000.00
0.0000.00

0015                          9110.03 65.0010.000650.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR10.000650.00
0.0000.00
0.0000.00

0016                          9110.07 70.0010.000700.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR10.000700.00
0.0000.00
0.0000.00

4002                          3970.05 480.370.0000.00
REPAIR LS 1.000480.37
Shoulder Repair of Washouts 1.000480.37
1.000480.37

4003                          1990.01 39.900.0000.00
LABOR HOUR9.000359.10
Lengthen Pipe Run at Station 100+51 9.000359.10
9.000359.10

4004                          0030.84 1.000
MOBILIZATION LS 2.0000.00
Lengthen Pipe Run at Station 100+51 (Mobilization) 1.000210.00
1.000210.00

4005                          4180.00 420.000.0000.00
CONCRETE COLLAR EACH1.000420.00
Lengthen Pipe at Pipe Run at Station 100+51 (24" Concrete Collar) 1.000420.00
1.000420.00

GROUP 1 GRADINGContracted31,503.41
Current32,972.88
In place31,600.33
This Estimate1,469.47

GROUP 8B ELECTRICAL
0017                          A001.01 566.005.0002,830.00
PULL BOX, TYPE PB-1 EACH5.0002,830.00
5.0002,830.00
0.0000.00

0018                          A001.06 743.003.0002,229.00
PULL BOX, TYPE PB-2A EACH3.0002,229.00
3.0002,229.00
0.0000.00

0019                          A001.12 347.002.000694.00
PULL BOX, TYPE PB-5 EACH2.000694.00
2.000694.00
0.0000.00

0020                          A004.00 826.508.0006,612.00
TRAFFIC SIGNAL, TYPE TS-1 EACH8.0006,612.00
8.0006,612.00
0.0000.00

0021                          A004.40 641.002.0001,282.00
TRAFFIC SIGNAL, TYPE TS-2 EACH2.0001,282.00
2.0001,282.00
0.0000.00

0022                          A006.84 475.002.000950.00
PEDESTAL POLE, TYPE PP-10 EACH2.000950.00
2.000950.00
0.0000.00

0023                          A007.00 278.002.000556.00
VEHICLE DETECTOR, TYPE B PREFORMED EACH2.000556.00
2.000556.00
0.0000.00

0024                          A007.08 412.003.0001,236.00
VEHICLE DETECTOR, TYPE TD-3 EACH3.0001,236.00
3.0001,236.00
0.0000.00

0025                          A009.16 2,065.005.00010,325.00
STREET LIGHTING UNIT, TYPE SL-BT-40-12-0.20 EACH5.00010,325.00
5.00010,325.00
0.0000.00

0026                          A011.24 4,987.001.0004,987.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP 30-12 EACH1.0004,987.00
1.0004,987.00
0.0000.00

0027                          A016.55 4,420.001.0004,420.00
MAST ARM SIGNAL POLE, TYPE MP-35 EACH1.0004,420.00
1.0004,420.00
0.0000.00

0028                          A016.70 2,600.002.0005,200.00
MAST ARM SIGNAL POLE, TYPE MP-50 EACH2.0005,200.00
2.0005,200.00
0.0000.00

0029                          A070.10 3.50482.0001,687.00
1 1/2-INCH CONDUIT IN TRENCH LF 482.0001,687.00
557.0001,949.50
75.000262.50

0030                          A070.14 4.052,206.0008,934.30
2-INCH CONDUIT IN TRENCH LF 2,206.0008,934.30
1,866.0007,557.30
0.0000.00

0031                          A070.18 5.1090.000459.00
3-INCH CONDUIT IN TRENCH LF 90.000459.00
90.000459.00
0.0000.00

0032                          A072.14 4.0597.000392.85
2-INCH CONDUIT UNDER ROADWAY LF 97.000392.85
97.000392.85
0.0000.00

0033                          A074.12 7.10150.0001,065.00
1 1/2-INCH CONDUIT, JACKED LF 150.0001,065.00
200.0001,420.00
50.000355.00

0034                          A074.14 8.80121.0001,064.80
2-INCH CONDUIT, JACKED LF 121.0001,064.80
511.0004,496.80
50.000440.00

0035                          A074.18 12.6052.000655.20
3-INCH CONDUIT, JACKED LF 52.000655.20
52.000655.20
0.0000.00

0036                          A077.13 0.701,577.0001,103.90
3/C #14 AWG TRAFFIC SIGNAL CABLE LF 1,577.0001,103.90
1,577.0001,103.90
0.0000.00

0037                          A077.22 2.20450.000990.00
12/C #14 AWG TRAFFIC SIGNAL CABLE LF 450.000990.00
450.000990.00
0.0000.00

0038                          A079.01 0.752,561.0001,920.75
2/C #14 AWG DETECTOR LEAD-IN CABLE LF 2,561.0001,920.75
2,561.0001,920.75
0.0000.00

0039                          A079.20 10.605.00053.00
COAX CABLE LF 5.00053.00
7.00074.20
2.00021.20

0040                          A079.50 0.601,768.0001,060.80
GROUNDING CONDUCTOR LF 1,768.0001,060.80
1,768.0001,060.80
0.0000.00

0041                          A079.55 0.65330.000214.50
SERVICE CABLE LF 330.000214.50
330.000214.50
0.0000.00

0042                          A080.22 0.60632.000379.20
STREET LIGHTING CABLE, NO. 6 BARE LF 632.000379.20
810.000486.00
178.000106.80

0043                          A080.24 0.651,264.000821.60
STREET LIGHTING CABLE, NO. 6 USE LF 1,264.000821.60
1,620.0001,053.00
356.000231.40

0044                          A500.20 575.001.000575.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170 EACH1.000575.00
1.000575.00
0.0000.00

0045                          A507.20 420.001.000420.00
INSTALL VIDEO CAMERA EACH1.000420.00
1.000420.00
0.0000.00

0046                          0030.81 950.001.000950.00
MOBILIZATION LS 1.000950.00
1.000950.00
0.0000.00

GROUP 8B ELECTRICALContracted64,067.90
Current64,067.90
In place67,099.80
This Estimate1,416.90

GROUP 9 BITUMINOUS
0047                          L001.02 1,240.001.0001,240.00
SEEDING, TYPE B ACRE1.0001,240.00
2.0002,480.00
0.0000.00

0048                          L032.75 103.002.250231.75
MULCH TON 2.250231.75
5.380554.14
0.0000.00

0049                          0030.90 2,410.001.0002,410.00
MOBILIZATION LS 1.0002,410.00
1.0002,410.00
0.0000.00

0050                          2010.03 19.5010.000195.00
CRUSHED ROCK SURFACE COURSE TON 10.000195.00
0.0000.00
0.0000.00

0051                          7502.04 1.90870.0001,653.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4 LF 870.0001,653.00
836.0001,588.40
0.0000.00

0052                          7503.04 1.957,420.00014,469.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 LF 7,420.00014,469.00
4,136.0008,065.20
0.0000.00

0053                          7509.04 5.90654.0003,858.60
12" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 LF 654.0003,858.60
670.0003,953.00
0.0000.00

0054                          8111.20 0.644,822.0003,086.08
SHOULDER SUBGRADE PREPARATION SY 4,822.0003,086.08
4,822.0003,086.08
0.0000.00

0055                          9005.45 29.352,910.00085,408.50
ASPHALTIC CONCRETE, TYPE SP4(0.5) TON 2,910.00085,408.50
3,003.89088,164.17
0.0000.00

0056                          9009.00 3.00285.000855.00
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS SY 285.000855.00
285.000855.00
0.0000.00

0057                          9021.01 160.00157.30025,168.00
PERFORMANCE GRADED BINDER (64-22) TON 157.30025,168.00
166.61126,657.76
0.0000.00

0058                          9034.00 3.00285.000855.00
PREPARATION OF INTERSECTIONS AND DRIVEWAYS SY 285.000855.00
285.000855.00
0.0000.00

0059                          9053.00 1.001,740.0001,740.00
TACK COAT GAL 1,740.0001,740.00
1,675.0001,675.00
0.0000.00

0060                          9111.00 10.7522.000236.50
WATER MGAL22.000236.50
22.000236.50
0.0000.00

0061                          9170.00 200.002.410482.00
EARTH SHOULDER CONSTRUCTION STA 2.410482.00
2.410482.00
0.0000.00

0062                          9179.33 0.756,781.0005,085.75
COLD MILLING, CLASS 3 SY 6,781.0005,085.75
6,781.0005,085.75
0.0000.00

GROUP 9 BITUMINOUSContracted146,974.18
Current146,974.18
In place146,148.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0063                          0001.08 0.501,000.000500.00
BARRICADE, TYPE II BDAY1,000.000500.00
732.000366.00
0.0000.00

0064                          0001.10 1.60164.000262.40
BARRICADE, TYPE III BDAY164.000262.40
455.000728.00
0.0000.00

0065                          0001.30 1.15164.000188.60
TYPE B HIGH INTENSITY WARNING LIGHT LDAY164.000188.60
258.000296.70
0.0000.00

0066                          0001.90 0.102,308.000230.80
SIGN DAY EACH2,308.000230.80
1,236.000123.60
0.0000.00

0067                          0002.40 13.9093.9201,305.49
TEMPORARY SOLID LINES STA 93.9201,305.49
138.1901,920.85
0.0000.00

0068                          0002.45 13.5046.960633.96
TEMPORARY BROKEN LINES STA 46.960633.96
0.0000.00
0.0000.00

0069                          0003.10 375.0040.00015,000.00
FLAGGING DAY 40.00015,000.00
24.0009,000.00
0.0000.00

0070                          0010.04 1,500.001.0001,500.00
FIELD OFFICE EACH1.0001,500.00
0.0000.00
0.0000.00

0071                          0030.00 1,970.001.0001,970.00
MOBILIZATION LS 1.0001,970.00
1.0001,970.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted21,591.25
Current21,591.25
In place14,405.15
This Estimate0.00

Totals for contractContracted264,136.74
Current272,851.21
In place266,708.28
This Estimate2,886.37