Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0049 HAWKINS CONSTRUCTION COMPANY
Contract ID:	2928X
Estimate Number:	0010
Pay Period End Date:	02.08.2003

Contract Location:
168TH STREET BRIDGE	Estimate Type:	PROG
Contractor:
HAWKINS CONSTRUCTION COMPANY	Date Let:	08.01.2002
2512 DEER PARK BLVD	Date Awarded:	08.06.2002
PO BOX 9008 STA C	Date Contract Executed:	08.12.2002
	Date Notice to Proceed:	08.12.2002
OMAHA NE 68109	Date Work Began:	09.03.2002
Phone:	Date Physical Work Completed:
(402)342-1607	Date Accepted:
Escrow Agent:
Surety Co:
ST. PAUL FIRE & MARINE INSURANCE COMPANY

Counties
SARPY

Project Number		PCT			Fed State Project Number		Description
21928 000		0.000			EACIM-80-9(810)		GR CULV BR GDRL

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$755,970.31	$744,564.81	$11,405.50
$955,735.90	Stockpiled Materials	$1,078.00	$.00	$1,078.00
Original Contract Amt	Gross Earnings	$757,048.31	$744,564.81	$12,483.50
$955,735.90	Retainage	$-7,559.71	$-7,445.65	$-114.06
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
79.10%	Net Earnings	$749,488.60	$737,119.16	$12,369.44
	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	$122.00	$122.00	$.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	$122.00	$122.00	$.00
	Payment	$749,610.60	$737,241.16	$12,369.44
Project Manager			Div. Head/Dist. Eng.
Fox, Mike	02.10.2003		Lech, Marvin (Marv)	02.10.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	02.10.2003
Controller Div. Processed
Burling, Laurie	02.10.2003

		Detailed breakdown of stockpiled materials
Est Nbr:	0006
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0043	6005.78	EXPANSION BEARING, TFE TYPE
		S.P. Initial Payment	3,908.48	E22730
		Expansion Bearing, TFE Type
0044	6005.83	FIXED BEARING
		S.P. Initial Payment	3,024.48	E22730
		Fixed Bearings
		Total for estimate 0006:	6,932.96
Est Nbr:	0009
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0043	6005.78	EXPANSION BEARING, TFE TYPE
		S.P. Adjustment	-3,908.48	E22730
		Expansion Bearing, TFE Type
0044	6005.83	FIXED BEARING
		S.P. Adjustment	-3,024.48	E22730
		Fixed Bearings
		Total for estimate 0009:	-6,932.96
Est Nbr:	0010
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0046	6010.28	CLASS 47BD-5000 CONCRETE FOR BRIDGE
		S.P. Initial Payment	4,965.80	1569
		Stay-in-place bridge deck forms
		S.P. Adjustment	-4,965.80	1569
		Stay-in-place bridge deck forms
0049	6080.00	STRUCTURAL STEEL FOR SUBSTRUCTURE
		S.P. Initial Payment	1,078.00	21346
		Structural Steel for Substructure
		Total for estimate 0010:	1,078.00
		Total remaining for contract:	1,078.00

			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                          L001.01	1,132.00	2.000	2,264.00
SEEDING, TYPE A	ACRE	2.000	2,264.00
		0.000	0.00
		0.000	0.00
0002                          L020.00	2.04	2,237.000	4,563.48
EROSION CONTROL	SY	2,237.000	4,563.48
		0.000	0.00
		0.000	0.00
0003                          L020.09	13.58	113.000	1,534.54
EROSION CONTROL, TYPE AAA	SY	113.000	1,534.54
		0.000	0.00
		0.000	0.00
0004                          L022.11	2.60	1,356.000	3,525.60
FABRIC SILT FENCE-LOW POROSITY	LF	1,356.000	3,525.60
		1,248.000	3,244.80
		0.000	0.00
0005                          L022.12	3.39	64.000	216.96
FABRIC SILT FENCE-HIGH POROSITY	LF	64.000	216.96
		0.000	0.00
		0.000	0.00
0006                          L032.75	91.00	4.000	364.00
MULCH	TON	4.000	364.00
		0.000	0.00
		0.000	0.00
0007                          0030.10	4,876.00	1.000	4,876.00
MOBILIZATION	LS	1.000	4,876.00
		1.000	4,876.00
		0.000	0.00
0008                          1000.00	453.00	1.000	453.00
LARGE TREE REMOVAL	EACH	1.000	453.00
		1.000	453.00
		0.000	0.00
0009                          1009.00	5,545.00	1.000	5,545.00
GENERAL CLEARING AND GRUBBING	LS	1.000	5,545.00
		1.000	5,545.00
		0.000	0.00
0010                          1011.00	6.79	182.000	1,235.78
WATER	MGAL	182.000	1,235.78
		0.000	0.00
		0.000	0.00
0011                          1030.00	6.34	13,032.000	82,622.88
EARTHWORK MEASURED IN EMBANKMENT	CY	13,032.000	82,622.88
		10,000.000	63,400.00
		0.000	0.00
0012                          1101.00	3.39	1,262.000	4,278.18
REMOVE PAVEMENT	SY	1,262.000	4,278.18
		1,223.000	4,145.97
		0.000	0.00
0013                          1101.25	2.50	50.000	125.00
SAWING PAVEMENT	LF	50.000	125.00
		0.000	0.00
		0.000	0.00
0014                          2009.52	0.37	5,021.000	1,857.77
CRUSHED ROCK EMBEDMENT	SY	5,021.000	1,857.77
		3,300.000	1,221.00
		0.000	0.00
0015                          2010.03	14.32	524.000	7,503.68
CRUSHED ROCK SURFACE COURSE	TON	524.000	7,503.68
		400.000	5,728.00
		0.000	0.00
0016                          7017.00	1.02	3,099.700	3,161.69
REMOVE GUARDRAIL	LF	3,099.700	3,161.69
		3,099.700	3,161.69
		0.000	0.00
0017                          9009.88	33.02	1,507.000	49,761.14
SURFACING 10"	SY	1,507.000	49,761.14
		1,467.000	48,440.34
		0.000	0.00
GROUP 1 GRADING		Contracted	173,888.70
		Current	173,888.70
		In place	140,215.80
		This Estimate	0.00
GROUP 1A MSE WALL
0018                          0030.10	3,691.00	1.000	3,691.00
MOBILIZATION	LS	1.000	3,691.00
		1.000	3,691.00
		0.000	0.00
0019                          4095.00	27.22	5,611.000	152,731.42
CONCRETE FACE PANELS	SF	5,611.000	152,731.42
		5,611.000	152,731.42
		0.000	0.00
0020                          4095.10	14.75	374.000	5,516.50
CONCRETE LEVELING PADS	LF	374.000	5,516.50
		374.000	5,516.50
		0.000	0.00
0021                          4095.20	39.63	386.000	15,297.18
COPING	LF	386.000	15,297.18
		386.000	15,297.18
		0.000	0.00
0022                          4350.21	20.79	465.000	9,667.35
21" CORRUGATED METAL PIPE	LF	465.000	9,667.35
		465.000	9,667.35
		0.000	0.00
0023                          8024.75	12.37	6,050.000	74,838.50
SELECT GRANULAR BACKFILL FOR MSE WALL	CY	6,050.000	74,838.50
		6,050.000	74,838.50
		0.000	0.00
GROUP 1A MSE WALL		Contracted	261,741.95
		Current	261,741.95
		In place	261,741.95
		This Estimate	0.00
GROUP 4 CULVERT
0024                          P120.36	62.98	51.000	3,211.98
36" CULVERT PIPE, TYPE 2	LF	51.000	3,211.98
		51.000	3,211.98
		0.000	0.00
0025                          P402.15	24.26	51.000	1,237.26
15" CULVERT PIPE, TYPE 3,4,5 OR 6	LF	51.000	1,237.26
		51.000	1,237.26
		0.000	0.00
0026                          P700.15	27.13	23.000	623.99
15" STORM SEWER PIPE, TYPE 1,7 OR 8	LF	23.000	623.99
		23.000	623.99
		0.000	0.00
0027                          0030.40	1,154.00	1.000	1,154.00
MOBILIZATION	LS	1.000	1,154.00
		1.000	1,154.00
		0.000	0.00
0028                          4004.50	2.83	404.000	1,143.32
CAST IRON GRATE AND FRAME	LB	404.000	1,143.32
		0.000	0.00
		0.000	0.00
0029                          4040.00	341.00	2.000	682.00
REMOVE HEADWALLS FROM CULVERTS	EACH	2.000	682.00
		2.000	682.00
		0.000	0.00
0030                          4050.01	3.98	24.000	95.52
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	24.000	95.52
		24.000	95.52
		0.000	0.00
0031                          4105.59	457.00	5.100	2,330.70
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX	CY	5.100	2,330.70
		0.000	0.00
		0.000	0.00
0032                          4107.07	279.00	1.760	491.04
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS	CY	1.760	491.04
		1.760	491.04
		0.000	0.00
0033                          4155.50	0.25	335.000	83.75
REINFORCING STEEL FOR INLET AND JUNCTION BOX	LB	335.000	83.75
		0.000	0.00
		0.000	0.00
0034                          4157.00	0.25	110.000	27.50
REINFORCING STEEL FOR COLLARS	LB	110.000	27.50
		110.000	27.50
		0.000	0.00
0035                          4310.36	679.00	2.000	1,358.00
36" FLARED-END SECTION	EACH	2.000	1,358.00
		2.000	1,358.00
		0.000	0.00
GROUP 4 CULVERT		Contracted	12,439.06
		Current	12,439.06
		In place	8,881.29
		This Estimate	0.00
GROUP 6 BRIDGE AT STA. 203+05.72
0036                          0030.60	42,591.00	1.000	42,591.00
MOBILIZATION	LS	1.000	42,591.00
		1.000	42,591.00
		0.000	0.00
0037                          3050.16	198.11	66.300	13,134.69
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-5000	CY	66.300	13,134.69
		0.000	0.00
		0.000	0.00
0038                          3051.10	0.63	10,175.000	6,410.25
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	10,175.000	6,410.25
		0.000	0.00
		0.000	0.00
0039                          6000.10	1,885.00	1.000	1,885.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	1,885.00
		1.000	1,885.00
		0.000	0.00
0040                          6000.11	1,885.00	1.000	1,885.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	1,885.00
		1.000	1,885.00
		0.000	0.00
0041                          6000.20	6,150.00	1.000	6,150.00
PIER NO.1 EXCAVATION	LS	1.000	6,150.00
		1.000	6,150.00
		0.000	0.00
0042                          6005.35	50.45	32.300	1,629.54
PRECOMPRESSED POLYURETHANE FOAM JOINT	LF	32.300	1,629.54
		0.000	0.00
		0.000	0.00
0043                          6005.78	610.00	8.000	4,880.00
EXPANSION BEARING, TFE TYPE	EACH	8.000	4,880.00
		8.000	4,880.00
		0.000	0.00
0044                          6005.83	485.00	8.000	3,880.00
FIXED BEARING	EACH	8.000	3,880.00
		8.000	3,880.00
		0.000	0.00
0045                          6010.22	243.95	162.400	39,617.48
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	162.400	39,617.48
		162.400	39,617.48
		0.000	0.00
0046                          6010.28	248.29	260.500	64,679.55
CLASS 47BD-5000 CONCRETE FOR BRIDGE	CY	260.500	64,679.55
		33.500	8,317.72
		33.500	8,317.72
0047                          6011.11	99,920.00	1.000	99,920.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	99,920.00
AT STA. 203+05.72		1.000	99,920.00
		0.000	0.00
0048                          6040.00	24,039.00	1.000	24,039.00
REMOVE STRUCTURE	EACH	1.000	24,039.00
AT STA. 203+05.72		1.000	24,039.00
		0.000	0.00
0049                          6080.00	3.78	366.000	1,383.48
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	366.000	1,383.48
		0.000	0.00
		0.000	0.00
0050                          6095.00	458.00	6.000	2,748.00
STEEL DIAPHRAGM	EACH	6.000	2,748.00
		6.000	2,748.00
		0.000	0.00
0051                          6131.50	0.63	68,444.000	43,119.72
EPOXY COATED REINFORCING STEEL	LB	68,444.000	43,119.72
		28,559.000	17,992.17
		2,700.000	1,701.00
0052                          6139.50	36.48	56.400	2,057.47
SUBSURFACE DRAINAGE MATTING	SY	56.400	2,057.47
		28.000	1,021.44
		0.000	0.00
0053                          6210.50	21.46	2,765.000	59,336.90
PIPE PILING	LF	2,765.000	59,336.90
		2,765.000	59,336.90
		0.000	0.00
0054                          6501.00	8,080.00	1.000	8,080.00
PENETRATING PROTECTIVE CONCRETE SEALANT	LS	1.000	8,080.00
		0.000	0.00
		0.000	0.00
0055                          8091.00	11.66	183.500	2,139.61
GRANULAR BACKFILL	CY	183.500	2,139.61
		90.000	1,049.40
		0.000	0.00
GROUP 6 BRIDGE AT STA. 203+05.72		Contracted	429,566.69
		Current	429,566.69
		In place	315,313.11
		This Estimate	10,018.72
GROUP 7 GUARDRAIL
0075                          0030.70	679.00	1.000	679.00
MOBILIZATION	LS	1.000	679.00
		0.000	0.00
		0.000	0.00
0076                          7011.20	15.22	87.500	1,331.75
W-BEAM GUARDRAIL	LF	87.500	1,331.75
		0.000	0.00
		0.000	0.00
0077                          7019.80	4,838.00	2.000	9,676.00
PERMANENT INERTIAL BARRIER SYSTEM	EACH	2.000	9,676.00
		0.000	0.00
		0.000	0.00
0078                          7020.00	1,439.00	4.000	5,756.00
BRIDGE APPROACH SECTIONS	EACH	4.000	5,756.00
		0.000	0.00
		0.000	0.00
0079                          7024.27	1,953.00	4.000	7,812.00
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	7,812.00
		0.000	0.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	25,254.75
		Current	25,254.75
		In place	0.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0080                          0001.08	0.50	7,430.000	3,715.00
BARRICADE, TYPE II	BDAY	7,430.000	3,715.00
		959.000	479.50
		25.000	12.50
0081                          0001.10	1.64	4,883.000	8,008.12
BARRICADE, TYPE III	BDAY	4,883.000	8,008.12
		4,161.000	6,824.04
		660.000	1,082.40
0082                          0001.30	0.23	2,610.000	600.30
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	2,610.000	600.30
		0.000	0.00
		0.000	0.00
0083                          0001.75	4.53	653.000	2,958.09
TEMPORARY SIGN DAY	EACH	653.000	2,958.09
		377.000	1,707.81
		10.000	45.30
0084                          0001.90	0.06	17,224.000	1,033.44
SIGN DAY	EACH	17,224.000	1,033.44
		4,353.000	261.18
		828.000	49.68
0085                          0002.30	0.20	2,500.000	500.00
PAVEMENT MARKING REMOVAL	LF	2,500.000	500.00
		3,300.000	660.00
		0.000	0.00
0086                          0002.44	0.20	3,300.000	660.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT	LF	3,300.000	660.00
		3,300.000	660.00
		0.000	0.00
0087                          0002.47	0.74	1,800.000	1,332.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION	LF	1,800.000	1,332.00
		4,400.000	3,256.00
		0.000	0.00
0088                          0002.52	5.66	110.000	622.60
TEMPORARY PAVEMENT MARKING, TYPE RPM	EACH	110.000	622.60
		175.000	990.50
		0.000	0.00
0089                          0002.97	196.90	33.000	6,497.70
FLASHING ARROW PANEL	DAY	33.000	6,497.70
		29.000	5,710.10
		1.000	196.90
0090                          0003.10	254.29	25.000	6,357.25
FLAGGING	DAY	25.000	6,357.25
		0.000	0.00
		0.000	0.00
0091                          0003.51	4.00	1,000.000	4,000.00
INSTALL CONCRETE PROTECTION BARRIER	LF	1,000.000	4,000.00
		620.000	2,480.00
		0.000	0.00
0092                          0003.58	1,697.00	4.000	6,788.00
INERTIAL BARRIER SYSTEM	EACH	4.000	6,788.00
		4.000	6,788.00
		0.000	0.00
0093                          0003.64	566.00	5.000	2,830.00
REPLACEMENT MODULE	EACH	5.000	2,830.00
		0.000	0.00
		0.000	0.00
0094                          0010.04	964.00	1.000	964.00
FIELD OFFICE	EACH	1.000	964.00
		0.000	0.00
		0.000	0.00
0095                          0020.00	0.80	1,000.000	800.00
TRAINING	HOUR	1,000.000	800.00
		0.000	0.00
		0.000	0.00
0096                          0030.00	1.00	1.000	1.00
MOBILIZATION	LS	1.000	1.00
		1.000	1.00
		0.000	0.00
0097                          9110.01	101.85	15.000	1,527.75
RENTAL OF LOADER, FULLY OPERATED	HOUR	15.000	1,527.75
		0.000	0.00
		0.000	0.00
0098                          9110.03	84.87	15.000	1,273.05
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	15.000	1,273.05
		0.000	0.00
		0.000	0.00
0099                          9110.06	84.87	15.000	1,273.05
RENTAL OF BACKHOE, FULLY OPERATED	HOUR	15.000	1,273.05
		0.000	0.00
		0.000	0.00
0100                          9110.07	73.56	15.000	1,103.40
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	15.000	1,103.40
		0.000	0.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	52,844.75
		Current	52,844.75
		In place	29,818.13
		This Estimate	1,386.78
Totals for contract		Contracted	955,735.90
		Current	955,735.90
		In place	755,970.28
		This Estimate	11,405.50