Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1863 COMMONWEALTH ELECTRIC COMPANY OF THE MID
Contract ID:2589
Estimate Number:0026
Pay Period End Date:04.18.2003
Contract Location:
VARIOUS LOCATIONS IN OMAHAEstimate Type:PROG
Contractor:
COMMONWEALTH ELECTRIC COMPANY OF THE MIDDate Let:05.03.2001
1901 Y STREET #100Date Awarded:05.16.2001
PO BOX 80638Date Contract Executed:05.25.2001
Date Notice to Proceed:05.25.2001
LINCOLN NE 68501-0638Date Work Began:08.27.2001
Phone:Date Physical Work Completed:
(402)474-1341Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
DOUGLAS
Project Number PCT Fed State Project Number Description
21589 000  0.000 EACIM-80-9(705)  ELECTRICAL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$1,221,422.39$1,207,588.71$13,833.68
$1,190,068.93Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$1,221,422.39$1,207,588.71$13,833.68
$949,726.31Retainage$-12,214.22$-12,075.89$-138.33
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
102.63%Net Earnings$1,209,208.17$1,195,512.82$13,695.35
Liquidated Damages$.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$1,209,208.17$1,195,512.82$13,695.35
Project ManagerDiv. Head/Dist. Eng.
Burns, Karl04.21.2003Lech, Marvin (Marv)04.21.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve04.21.2003
Controller Div. Processed
Burling, Laurie04.22.2003
Detailed breakdown of stockpiled materials
Est Nbr:0008
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00437312.00 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment24,185.00213167
Location #1
00447312.01 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment27,185.00213177
Location #2
00457312.02 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment29,685.00213175
Location #3
Total for estimate 0008:81,055.00
Est Nbr:0009
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00477312.04 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment25,635.00213187
Location #5
Total for estimate 0009:25,635.00
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00487312.05 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment28,185.00213193
Location #6
00497312.06 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment26,435.00213193
Location #7
00507312.07 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment25,435.00223196
Location #8
00517312.08 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment25,435.00223196
Location #9
Total for estimate 0010:105,490.00
Est Nbr:0011
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00467312.03 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Initial Payment50,935.00223198
Location #4
Total for estimate 0011:50,935.00
Est Nbr:0015
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00437312.00 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-24,185.00213167
Location #1
00447312.01 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-27,185.00213177
Location #2
00457312.02 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-29,685.00213175
Location #3
00467312.03 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-50,935.00223198
Location #4
00477312.04 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-25,635.00213187
Location #5
00487312.05 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-28,185.00213193
Location #6
00497312.06 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-26,435.00213193
Location #7
00507312.07 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-25,435.00223196
Location #8
00517312.08 OVERHEAD SIGN SUPPORT, LOCATION
S.P. Closure-25,435.00223196
Location #9
Total for estimate 0015:-263,115.00
Est Nbr:0019
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00417011.30 THRIE-BEAM GUARDRAIL
S.P. Initial Payment1,411.257-31-2002
Thrie-Beam Guardrail
00427022.52 BULLNOSE-18.75'
S.P. Initial Payment6,785.007-31-2002
Bullnose
Total for estimate 0019:8,196.25
Est Nbr:0024
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00417011.30 THRIE-BEAM GUARDRAIL
S.P. Adjustment-1,411.257-31-2002
Thrie-Beam Guardrail
00427022.52 BULLNOSE-18.75'
S.P. Adjustment-6,785.007-31-2002
Bullnose
Total for estimate 0024:-8,196.25
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
0001                          A001.05 772.6238.00029,359.56
PULL BOX, TYPE PB-2 EACH38.00029,359.56
37.00028,586.94
0.0000.00

0002                          A030.90 555.649.0005,000.76
TELEPHONE DROP EACH9.0005,000.76
0.0000.00
0.0000.00

0003                          A069.15 3.36375.9601,263.23
1 1/2-INCH CONDUIT IN MEDIAN BARRIER LF 375.9601,263.23
397.2601,334.80
0.0000.00

0004                          A070.14 4.225,233.00022,083.26
2-INCH CONDUIT IN TRENCH LF 5,233.00022,083.26
4,445.00018,757.90
0.0000.00

0005                          A070.18 5.287,329.00038,697.12
3-INCH CONDUIT IN TRENCH LF 7,329.00038,697.12
4,859.00025,655.52
0.0000.00

0006                          A074.14 7.79740.0005,764.60
2-INCH CONDUIT, JACKED LF 740.0005,764.60
1,657.00012,908.03
0.0000.00

0007                          A074.18 10.54580.0006,113.20
3-INCH CONDUIT, JACKED LF 580.0006,113.20
1,354.00014,271.16
0.0000.00

0008                          A079.55 2.291,329.0003,043.41
SERVICE CABLE LF 1,329.0003,043.41
NO. 4/0 0.0000.00
0.0000.00

0009                          A079.56 1.951,329.0002,591.55
SERVICE CABLE LF 1,329.0002,591.55
NO. 3/0 0.0000.00
0.0000.00

0010                          A079.57 1.561,329.0002,073.24
SERVICE CABLE LF 1,329.0002,073.24
NO. 2/0 4,116.0006,420.96
0.0000.00

0011                          A079.58 1.381,329.0001,834.02
SERVICE CABLE LF 1,329.0001,834.02
NO. 0 0.0000.00
0.0000.00

0012                          A079.59 1.031,329.0001,368.87
SERVICE CABLE LF 1,329.0001,368.87
NO. 2 5,739.0005,911.17
36.00037.08

0013                          A079.65 0.811,329.0001,076.49
SERVICE CABLE LF 1,329.0001,076.49
NO. 4 3,696.0002,993.76
489.000396.09

0014                          A079.66 0.571,329.000757.53
SERVICE CABLE LF 1,329.000757.53
NO. 6 1,470.000837.90
-234.000-133.38

0015                          A080.24 0.67375.960251.89
STREET LIGHTING CABLE, NO. 6 USE LF 375.960251.89
0.0000.00
0.0000.00

0016                          A081.00 1.885,333.00010,026.04
6 PAIR COMMUNICATION CABLE LF 5,333.00010,026.04
5,396.00010,144.48
0.0000.00

0017                          A580.94 3,117.099.00028,053.81
INSTALL EACH9.00028,053.81
DYNAMIC MESSAGE SIGN CONTROLLER 9.00028,053.81
0.0000.00

0018                          A580.95 4,507.869.00040,570.74
INSTALL EACH9.00040,570.74
DYNAMIC MESSAGE SIGN 9.00040,570.74
0.0000.00

0019                          L001.02 3,487.260.5001,743.63
SEEDING, TYPE B ACRE0.5001,743.63
0.5001,743.63
0.0000.00

0020                          L022.11 3.20415.0001,328.00
FABRIC SILT FENCE-LOW POROSITY LF 415.0001,328.00
0.0000.00
0.0000.00

0021                          L032.80 1,162.420.500581.21
HYDROMULCH TON 0.500581.21
0.500581.21
0.0000.00

0022                          0001.08 0.503,900.0001,950.00
BARRICADE, TYPE II BDAY3,900.0001,950.00
6,941.0003,470.50
0.0000.00

0023                          0001.10 1.80738.0001,328.40
BARRICADE, TYPE III BDAY9,155.00016,479.00
9,155.00016,479.00
0.0000.00

0024                          0001.30 2.03402.000816.06
TYPE B HIGH INTENSITY WARNING LIGHT LDAY5,275.00010,708.25
5,275.00010,708.25
0.0000.00

0025                          0001.90 1.303,966.0005,155.80
SIGN DAY EACH3,966.0005,155.80
11,453.00014,888.90
0.0000.00

0026                          0002.97 113.92210.00023,923.20
FLASHING ARROW PANEL DAY 210.00023,923.20
165.00018,796.80
0.0000.00

0027                          0003.10 213.89100.00021,389.00
FLAGGING DAY 100.00021,389.00
0.0000.00
0.0000.00

0028                          0003.51 16.224,480.00072,665.60
INSTALL CONCRETE PROTECTION BARRIER LF 4,480.00072,665.60
8,050.000130,571.00
0.0000.00

0029                          0003.57 2,324.844.0009,299.36
RELOCATE INERTIAL BARRIER SYSTEM EACH4.0009,299.36
20.00046,496.80
0.0000.00

0030                          0003.58 334.2010.0003,342.00
INERTIAL BARRIER SYSTEM EACH10.0003,342.00
11.0003,676.20
0.0000.00

0031                          0003.64 552.155.0002,760.75
REPLACEMENT MODULE EACH5.0002,760.75
0.0000.00
0.0000.00

0032                          0030.81 9,531.841.0009,531.84
MOBILIZATION LS 1.0009,531.84
1.0009,531.84
0.0000.00

0033                          1101.00 35.51282.00010,013.82
REMOVE PAVEMENT SY 282.00010,013.82
15.960566.74
0.0000.00

0034                          1136.09 29.35375.96011,034.43
REMOVE LF 375.96011,034.43
CONCRETE MEDIAN BARRIER 334.6009,820.51
0.0000.00

0035                          3008.05 11.04192.0002,119.68
TIE BARS EACH192.0002,119.68
27.000298.08
0.0000.00

0036                          3027.00 3,877.3111.00042,650.41
CONCRETE CLASS 47BD-4000 MEDIAN BARRIER TRANSITION SECTION EACH11.00042,650.41
11.00042,650.41
0.0000.00

0037                          3075.91 71.66282.00020,208.12
14" CONCRETE PAVEMENT, CLASS 47B-3625 SY 282.00020,208.12
16.0001,146.56
0.0000.00

0038                          4764.35 8.25375.9603,101.67
4" PERFORATED PIPE UNDERDRAIN LF 375.9603,101.67
0.0000.00
0.0000.00

0039                          6010.40 749.7612.0008,997.12
CLASS 47BD-4000 CONCRETE FOR BARRIER CY 12.0008,997.12
8.2506,185.52
0.0000.00

0040                          6131.61 0.87600.000522.00
EPOXY COATED REINFORCING STEEL FOR BARRIER LB 600.000522.00
426.000370.62
0.0000.00

0041                          7011.30 23.25125.0002,906.25
THRIE-BEAM GUARDRAIL LF 125.0002,906.25
125.0002,906.25
0.0000.00

0042                          7022.52 5,230.892.00010,461.78
BULLNOSE-18.75' EACH2.00010,461.78
2.00010,461.78
0.0000.00

0043                          7312.00 46,070.191.00046,070.19
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
1 0.0000.00
0.0000.00

0044                          7312.01 49,686.481.00049,686.48
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
2 0.000-0.01
0.0000.00

0045                          7312.02 52,690.171.00052,690.17
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
3 0.0000.00
0.0000.00

0046                          7312.03 82,586.451.00082,586.45
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
4 0.0000.00
0.0000.00

0047                          7312.04 47,898.681.00047,898.68
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
5 0.0000.00
0.0000.00

0048                          7312.05 50,467.631.00050,467.63
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
6 0.0000.00
0.0000.00

0049                          7312.06 49,691.131.00049,691.13
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
7 0.0000.00
0.0000.00

0050                          7312.07 48,762.951.00048,762.95
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
8 0.0000.00
0.0000.00

0051                          7312.08 49,955.701.00049,955.70
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
9 0.0000.00
0.0000.00

0052                          7320.00 155.061.000155.06
INSTALL SIGN EACH1.000155.06
1.000155.06
0.0000.00

0053                          7340.00 2.39180.000430.20
STRUCTURAL STEEL FOR SIGN SUPPORTS LB 180.000430.20
180.000430.20
0.0000.00

0054                          7360.24 423.422.000846.84
24" SIGN SUPPORT FOOTING EACH2.000846.84
2.000846.84
0.0000.00

0055                          7390.10 709.681.000709.68
REMOVE SIGN, POST, AND FOOTING EACH1.000709.68
1.000709.68
0.0000.00

0056                          9110.01 81.1110.000811.10
RENTAL OF LOADER, FULLY OPERATED HOUR10.000811.10
0.0000.00
0.0000.00

0057                          9110.03 62.0210.000620.20
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR10.000620.20
10.000620.20
0.0000.00

0058                          9110.07 58.4410.000584.40
RENTAL OF SKID LOADER, FULLY OPERATED HOUR10.000584.40
17.000993.48
0.0000.00

4001                          7312.00 48,787.810.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00048,787.81
Location #1 1.00048,787.81
0.0000.00

4002                          7312.01 52,404.100.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00052,404.10
Location #2 1.00052,404.10
0.0000.00

4003                          7312.02 55,407.790.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00055,407.79
Location #3 1.00055,407.79
0.0000.00

4004                          7312.03 85,304.070.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00085,304.07
Location #4 1.00085,304.07
0.0000.00

4005                          7312.04 50,616.300.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00050,616.30
Location #5 1.00050,616.30
0.0000.00

4006                          7312.05 53,185.250.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH0.0000.00
Location #6 0.0000.00
0.0000.00

4007                          7312.06 52,408.750.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00052,408.75
Location #7 1.00052,408.75
0.0000.00

4008                          7312.07 51,480.570.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00051,480.57
Location #8 1.00051,480.57
0.0000.00

4009                          7312.08 52,673.320.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00052,673.32
Location #9 1.00052,673.32
0.0000.00

4010                          1101.00 310.280.0000.00
REMOVE PAVEMENT SY 12.0003,723.36
5.9801,855.47
0.0000.00

4011                          3008.05 13.130.0000.00
TIE BARS EACH36.000472.68
8.000105.04
0.0000.00

4012                          4764.35 8.510.0000.00
4" PERFORATED PIPE UNDERDRAIN LF 18.000153.18
5.50046.81
0.0000.00

4013                          3075.91 199.610.0000.00
14" CONCRETE PAVEMENT, CLASS 47B-3625 SY 8.5001,696.69
4.000798.44
0.0000.00

4014                          6020.25 8.980.0000.00
DRILL AND DOWEL BARS EACH720.0006,465.60
720.0006,465.60
0.0000.00

4015                          1101.25 3.310.0000.00
SAWING PAVEMENT LF 62.000205.22
62.000205.22
0.0000.00

4016                          W800.15 8.560.0000.00
REMOVE PIPE LF 32.000273.92
Remove Existing 18" RCSP 32.000273.92
0.0000.00

4017                          4600.18 25.570.0000.00
18" REINFORCED CONCRETE SEWER PIPE LF 32.000818.24
Install 18" RCSP 32.000818.24
0.0000.00

4018                          4180.00 115.500.0000.00
CONCRETE COLLAR EACH2.000231.00
2.000231.00
0.0000.00

4019                          7312.05 57,411.500.0000.00
OVERHEAD SIGN SUPPORT, LOCATION EACH1.00057,411.50
Location #6 1.00057,411.51
0.0000.00

4020                          0025.10 15,107.250.0000.00
VALUE ENGINEERING ADJUSTMENT LS 1.00015,107.25
1.00015,107.25
0.0000.00

4021                          A910.00 5,136.450.0000.00
ELECTRICAL WORK LS 1.0005,136.45
1.0005,136.45
0.0000.00

4022                          A910.00 720.000.0000.00
ELECTRICAL WORK LS 1.000720.00
Removals 1.000720.00
0.0000.00

4023                          3999.00 138,077.550.0000.00
RECONSTRUCT LS 1.000138,077.55
Reconstruction of Sign Foundations 1.000138,077.55
0.0000.00

4024                          5999.92 2,400.540.0000.00
ELECTRICAL LS 1.0002,400.54
Nine Sign Locations 1.0002,400.54
1.0002,400.54

4025                          A079.65 1.270.0000.00
SERVICE CABLE LF 4,461.0005,665.47
Service Cable No. 1 4,461.0005,665.47
4,461.0005,665.47

4026                          A079.65 0.920.0000.00
SERVICE CABLE LF 687.000632.04
Service Cable No. 3 687.000632.04
687.000632.04

4027                          A079.65 0.590.0000.00
SERVICE CABLE LF 429.000253.11
Service Cable No. 8 429.000253.11
429.000253.11

4028                          A079.51 0.510.0000.00
GROUNDING CONDUCTOR LF 4,037.0002,058.87
Grounding Conductor No. 8 4,037.0002,058.87
4,037.0002,058.87

4030                          A080.06 0.500.0000.00
STREET LIGHTING CABLE, NO. 3/0 USE LF 75.00037.50
Street Lighting Cable, No. 3 USE 75.00037.50
75.00037.50

4031                          3999.00 2,486.350.0000.00
RECONSTRUCT LS 1.0002,486.35
Reconstruction of Sign Foundations 1.0002,486.35
1.0002,486.35

GROUP 8B ELECTRICALContracted949,726.30
Current1,190,068.94
In place1,221,422.31
This Estimate13,833.67

Totals for contractContracted949,726.30
Current1,190,068.94
In place1,221,422.31
This Estimate13,833.67