Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0049 HAWKINS CONSTRUCTION COMPANY
Contract ID:2928X
Estimate Number:0018
Pay Period End Date:08.09.2003
Contract Location:
168TH STREET BRIDGEEstimate Type:PROG
Contractor:
HAWKINS CONSTRUCTION COMPANYDate Let:08.01.2002
2512 DEER PARK BLVDDate Awarded:08.06.2002
PO BOX 9008 STA CDate Contract Executed:08.12.2002
Date Notice to Proceed:08.12.2002
OMAHA NE 68109Date Work Began:09.03.2002
Phone:Date Physical Work Completed:
(402)342-1607Date 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 DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$954,827.44$954,190.44$637.00
$959,348.10Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$954,827.44$954,190.44$637.00
$955,735.90Retainage$-9,548.27$-9,541.90$-6.37
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
99.53%Net Earnings$945,279.17$944,648.54$630.63
Liquidated Damages$.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$155.96$155.96$.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$155.96$155.96$.00
Payment$945,435.13$944,804.50$630.63
Project ManagerDiv. Head/Dist. Eng.
Fox, Mike08.11.2003Lech, Marvin (Marv)08.11.2003
Constr. Estimate Eng.Materials Eng.
Hitzeman, Bill08.11.2003
Controller Div. Processed
Burling, Laurie08.12.2003
Detailed breakdown of stockpiled materials
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00436005.78 EXPANSION BEARING, TFE TYPE
S.P. Initial Payment3,908.48E22730
Expansion Bearing, TFE Type
00446005.83 FIXED BEARING
S.P. Initial Payment3,024.48E22730
Fixed Bearings
Total for estimate 0006:6,932.96
Est Nbr:0009
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00436005.78 EXPANSION BEARING, TFE TYPE
S.P. Adjustment-3,908.48E22730
Expansion Bearing, TFE Type
00446005.83 FIXED BEARING
S.P. Adjustment-3,024.48E22730
Fixed Bearings
Total for estimate 0009:-6,932.96
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00466010.28 CLASS 47BD-5000 CONCRETE FOR BRIDGE
S.P. Initial Payment4,965.801569
Stay-in-place bridge deck forms
S.P. Adjustment-4,965.801569
Stay-in-place bridge deck forms
00496080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Initial Payment1,078.0021346
Structural Steel for Substructure
Total for estimate 0010:1,078.00
Est Nbr:0013
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00496080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-1,078.0021346
Structural Steel for Substructure
Total for estimate 0013:-1,078.00
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                          L001.01 1,132.002.0002,264.00
SEEDING, TYPE A ACRE2.0002,264.00
3.2503,679.00
0.0000.00

0002                          L020.00 2.042,237.0004,563.48
EROSION CONTROL SY 2,237.0004,563.48
3,300.0006,732.00
0.0000.00

0003                          L020.09 13.58113.0001,534.54
EROSION CONTROL, TYPE AAA SY 113.0001,534.54
0.0000.00
0.0000.00

0004                          L022.11 2.601,356.0003,525.60
FABRIC SILT FENCE-LOW POROSITY LF 1,356.0003,525.60
1,248.0003,244.80
0.0000.00

0005                          L022.12 3.3964.000216.96
FABRIC SILT FENCE-HIGH POROSITY LF 64.000216.96
320.0001,084.80
0.0000.00

0006                          L032.75 91.004.000364.00
MULCH TON 4.000364.00
7.000637.00
7.000637.00

0007                          0030.10 4,876.001.0004,876.00
MOBILIZATION LS 1.0004,876.00
1.0004,876.00
0.0000.00

0008                          1000.00 453.001.000453.00
LARGE TREE REMOVAL EACH1.000453.00
1.000453.00
0.0000.00

0009                          1009.00 5,545.001.0005,545.00
GENERAL CLEARING AND GRUBBING LS 1.0005,545.00
1.0005,545.00
0.0000.00

0010                          1011.00 6.79182.0001,235.78
WATER MGAL182.0001,235.78
0.0000.00
0.0000.00

0011                          1030.00 6.3413,032.00082,622.88
EARTHWORK MEASURED IN EMBANKMENT CY 13,032.00082,622.88
13,032.00082,622.88
0.0000.00

0012                          1101.00 3.391,262.0004,278.18
REMOVE PAVEMENT SY 1,262.0004,278.18
1,223.0004,145.97
0.0000.00

0013                          1101.25 2.5050.000125.00
SAWING PAVEMENT LF 50.000125.00
0.0000.00
0.0000.00

0014                          2009.52 0.375,021.0001,857.77
CRUSHED ROCK EMBEDMENT SY 5,021.0001,857.77
5,021.0001,857.77
0.0000.00

0015                          2010.03 14.32524.0007,503.68
CRUSHED ROCK SURFACE COURSE TON 524.0007,503.68
633.4409,070.86
0.0000.00

0016                          7017.00 1.023,099.7003,161.69
REMOVE GUARDRAIL LF 3,099.7003,161.69
3,099.7003,161.69
0.0000.00

0017                          9009.88 33.021,507.00049,761.14
SURFACING 10" SY 1,507.00049,761.14
1,467.00048,440.34
0.0000.00

GROUP 1 GRADINGContracted173,888.70
Current173,888.70
In place175,551.11
This Estimate637.00

GROUP 1A MSE WALL
0018                          0030.10 3,691.001.0003,691.00
MOBILIZATION LS 1.0003,691.00
1.0003,691.00
0.0000.00

0019                          4095.00 27.225,611.000152,731.42
CONCRETE FACE PANELS SF 5,611.000152,731.42
5,611.000152,731.42
0.0000.00

0020                          4095.10 14.75374.0005,516.50
CONCRETE LEVELING PADS LF 374.0005,516.50
374.0005,516.50
0.0000.00

0021                          4095.20 39.63386.00015,297.18
COPING LF 386.00015,297.18
386.00015,297.18
0.0000.00

0022                          4350.21 20.79465.0009,667.35
21" CORRUGATED METAL PIPE LF 465.0009,667.35
559.00011,621.61
0.0000.00

0023                          8024.75 12.376,050.00074,838.50
SELECT GRANULAR BACKFILL FOR MSE WALL CY 6,050.00074,838.50
6,050.00074,838.50
0.0000.00

GROUP 1A MSE WALLContracted261,741.95
Current261,741.95
In place263,696.21
This Estimate0.00

GROUP 4 CULVERT
0024                          P120.36 62.9851.0003,211.98
36" CULVERT PIPE, TYPE 2 LF 51.0003,211.98
51.0003,211.98
0.0000.00

0025                          P402.15 24.2651.0001,237.26
15" CULVERT PIPE, TYPE 3,4,5 OR 6 LF 51.0001,237.26
51.0001,237.26
0.0000.00

0026                          P700.15 27.1323.000623.99
15" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 23.000623.99
23.000623.99
0.0000.00

0027                          0030.40 1,154.001.0001,154.00
MOBILIZATION LS 1.0001,154.00
1.0001,154.00
0.0000.00

0028                          4004.50 2.83404.0001,143.32
CAST IRON GRATE AND FRAME LB 404.0001,143.32
404.0001,143.32
0.0000.00

0029                          4040.00 341.002.000682.00
REMOVE HEADWALLS FROM CULVERTS EACH6.0002,046.00
6.0002,046.00
0.0000.00

0030                          4050.01 3.9824.00095.52
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS CY 24.00095.52
24.00095.52
0.0000.00

0031                          4105.59 457.005.1002,330.70
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX CY 5.1002,330.70
5.1002,330.70
0.0000.00

0032                          4107.07 279.001.760491.04
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS CY 1.760491.04
1.760491.04
0.0000.00

0033                          4155.50 0.25335.00083.75
REINFORCING STEEL FOR INLET AND JUNCTION BOX LB 335.00083.75
335.00083.75
0.0000.00

0034                          4157.00 0.25110.00027.50
REINFORCING STEEL FOR COLLARS LB 110.00027.50
110.00027.50
0.0000.00

0035                          4310.36 679.002.0001,358.00
36" FLARED-END SECTION EACH2.0001,358.00
2.0001,358.00
0.0000.00

4001                          4043.00 9.630.0000.00
REMOVE CULVERT PIPE LF 226.0002,176.38
226.0002,176.38
0.0000.00

GROUP 4 CULVERTContracted12,439.06
Current15,979.44
In place15,979.44
This Estimate0.00

GROUP 6 BRIDGE AT STA. 203+05.72
0036                          0030.60 42,591.001.00042,591.00
MOBILIZATION LS 1.00042,591.00
1.00042,591.00
0.0000.00

0037                          3050.16 198.1166.30013,134.69
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-5000 CY 66.30013,134.69
66.30013,134.69
0.0000.00

0038                          3051.10 0.6310,175.0006,410.25
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 10,175.0006,410.25
10,175.0006,410.25
0.0000.00

0039                          6000.10 1,885.001.0001,885.00
ABUTMENT NO.1 EXCAVATION LS 1.0001,885.00
1.0001,885.00
0.0000.00

0040                          6000.11 1,885.001.0001,885.00
ABUTMENT NO.2 EXCAVATION LS 1.0001,885.00
1.0001,885.00
0.0000.00

0041                          6000.20 6,150.001.0006,150.00
PIER NO.1 EXCAVATION LS 1.0006,150.00
1.0006,150.00
0.0000.00

0042                          6005.35 50.4532.3001,629.54
PRECOMPRESSED POLYURETHANE FOAM JOINT LF 32.3001,629.54
32.3001,629.54
0.0000.00

0043                          6005.78 610.008.0004,880.00
EXPANSION BEARING, TFE TYPE EACH8.0004,880.00
8.0004,880.00
0.0000.00

0044                          6005.83 485.008.0003,880.00
FIXED BEARING EACH8.0003,880.00
8.0003,880.00
0.0000.00

0045                          6010.22 243.95162.40039,617.48
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 162.40039,617.48
162.40039,617.48
0.0000.00

0046                          6010.28 248.29260.50064,679.55
CLASS 47BD-5000 CONCRETE FOR BRIDGE CY 260.50064,679.55
260.50064,679.56
0.0000.00

0047                          6011.11 99,920.001.00099,920.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00099,920.00
AT STA. 203+05.72 1.00099,920.00
0.0000.00

0048                          6040.00 24,039.001.00024,039.00
REMOVE STRUCTURE EACH1.00024,039.00
AT STA. 203+05.72 1.00024,039.00
0.0000.00

0049                          6080.00 3.78366.0001,383.48
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 385.0001,455.30
385.0001,455.30
0.0000.00

0050                          6095.00 458.006.0002,748.00
STEEL DIAPHRAGM EACH6.0002,748.00
6.0002,748.00
0.0000.00

0051                          6131.50 0.6368,444.00043,119.72
EPOXY COATED REINFORCING STEEL LB 68,444.00043,119.72
68,444.00043,119.72
0.0000.00

0052                          6139.50 36.4856.4002,057.47
SUBSURFACE DRAINAGE MATTING SY 56.4002,057.47
56.4002,057.47
0.0000.00

0053                          6210.50 21.462,765.00059,336.90
PIPE PILING LF 2,765.00059,336.90
2,765.00059,336.90
0.0000.00

0054                          6501.00 8,080.001.0008,080.00
PENETRATING PROTECTIVE CONCRETE SEALANT LS 1.0008,080.00
1.0008,080.00
0.0000.00

0055                          8091.00 11.66183.5002,139.61
GRANULAR BACKFILL CY 183.5002,139.61
183.5002,139.61
0.0000.00

GROUP 6 BRIDGE AT STA. 203+05.72Contracted429,566.69
Current429,638.51
In place429,638.52
This Estimate0.00

GROUP 7 GUARDRAIL
0075                          0030.70 679.001.000679.00
MOBILIZATION LS 1.000679.00
1.000679.00
0.0000.00

0076                          7011.20 15.2287.5001,331.75
W-BEAM GUARDRAIL LF 87.5001,331.75
87.5001,331.75
0.0000.00

0077                          7019.80 4,838.002.0009,676.00
PERMANENT INERTIAL BARRIER SYSTEM EACH2.0009,676.00
2.0009,676.00
0.0000.00

0078                          7020.00 1,439.004.0005,756.00
BRIDGE APPROACH SECTIONS EACH4.0005,756.00
4.0005,756.00
0.0000.00

0079                          7024.27 1,953.004.0007,812.00
GUARDRAIL END TREATMENT, TYPE II EACH4.0007,812.00
4.0007,812.00
0.0000.00

GROUP 7 GUARDRAILContracted25,254.75
Current25,254.75
In place25,254.75
This Estimate0.00

GROUP 10 GENERAL ITEMS
0080                          0001.08 0.507,430.0003,715.00
BARRICADE, TYPE II BDAY7,430.0003,715.00
1,398.000699.00
0.0000.00

0081                          0001.10 1.644,883.0008,008.12
BARRICADE, TYPE III BDAY4,883.0008,008.12
7,760.00012,726.40
0.0000.00

0082                          0001.30 0.232,610.000600.30
TYPE B HIGH INTENSITY WARNING LIGHT LDAY2,610.000600.30
0.0000.00
0.0000.00

0083                          0001.75 4.53653.0002,958.09
TEMPORARY SIGN DAY EACH653.0002,958.09
479.0002,169.87
0.0000.00

0084                          0001.90 0.0617,224.0001,033.44
SIGN DAY EACH17,224.0001,033.44
7,113.000426.78
0.0000.00

0085                          0002.30 0.202,500.000500.00
PAVEMENT MARKING REMOVAL LF 2,500.000500.00
6,759.0001,351.80
0.0000.00

0086                          0002.44 0.203,300.000660.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT LF 3,300.000660.00
6,759.0001,351.80
0.0000.00

0087                          0002.47 0.741,800.0001,332.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION LF 1,800.0001,332.00
7,858.0005,814.92
0.0000.00

0088                          0002.52 5.66110.000622.60
TEMPORARY PAVEMENT MARKING, TYPE RPM EACH110.000622.60
175.000990.50
0.0000.00

0089                          0002.97 196.9033.0006,497.70
FLASHING ARROW PANEL DAY 33.0006,497.70
40.0007,876.00
0.0000.00

0090                          0003.10 254.2925.0006,357.25
FLAGGING DAY 25.0006,357.25
0.0000.00
0.0000.00

0091                          0003.51 4.001,000.0004,000.00
INSTALL CONCRETE PROTECTION BARRIER LF 1,000.0004,000.00
1,000.0004,000.00
0.0000.00

0092                          0003.58 1,697.004.0006,788.00
INERTIAL BARRIER SYSTEM EACH4.0006,788.00
4.0006,788.00
0.0000.00

0093                          0003.64 566.005.0002,830.00
REPLACEMENT MODULE EACH5.0002,830.00
0.0000.00
0.0000.00

0094                          0010.04 964.001.000964.00
FIELD OFFICE EACH1.000964.00
0.0000.00
0.0000.00

0095                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
28.00022.40
0.0000.00

0096                          0030.00 1.001.0001.00
MOBILIZATION LS 1.0001.00
1.0001.00
0.0000.00

0097                          9110.01 101.8515.0001,527.75
RENTAL OF LOADER, FULLY OPERATED HOUR15.0001,527.75
4.800488.88
0.0000.00

0098                          9110.03 84.8715.0001,273.05
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR15.0001,273.05
0.0000.00
0.0000.00

0099                          9110.06 84.8715.0001,273.05
RENTAL OF BACKHOE, FULLY OPERATED HOUR15.0001,273.05
0.0000.00
0.0000.00

0100                          9110.07 73.5615.0001,103.40
RENTAL OF SKID LOADER, FULLY OPERATED HOUR15.0001,103.40
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted52,844.75
Current52,844.75
In place44,707.35
This Estimate0.00

Totals for contractContracted955,735.90
Current959,348.10
In place954,827.38
This Estimate637.00