Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0049 HAWKINS CONSTRUCTION COMPANY
Contract ID:2930
Estimate Number:0018
Pay Period End Date:08.09.2003
Contract Location:
FAIRVIEW 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
21930 000  0.000 EACIM-80-9(812)  GR CULV BR GDRL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$1,041,130.44$1,038,054.44$3,076.00
$1,038,538.30Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$1,041,130.44$1,038,054.44$3,076.00
$1,032,931.44Retainage$-10,411.30$-10,380.54$-30.76
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
100.25%Net Earnings$1,030,719.14$1,027,673.90$3,045.24
Liquidated Damages$.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$723.36$723.36$.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$723.36$723.36$.00
Payment$1,031,442.50$1,028,397.26$3,045.24
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:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Initial Payment11,426.942959
Epoxy Coated Re-Steel
S.P. Adjustment-1,620.002959
Epoxy Coated Re-Steel
Total for estimate 0003:9,806.94
Est Nbr:0005
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-1,738.532959
Epoxy Coated Re-Steel
Total for estimate 0005:-1,738.53
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00656005.78 EXPANSION BEARING, TFE TYPE
S.P. Initial Payment3,908.48E22731
Expansion Bearing, TFE Type
00666005.83 FIXED BEARING
S.P. Initial Payment3,024.48E22731
Fixed Bearings
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-1,829.522959
Epoxy Coated Re-Steel
Total for estimate 0006:5,103.44
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-162.002959
Epoxy Coated Re-Steel
Total for estimate 0007:-162.00
Est Nbr:0008
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00656005.78 EXPANSION BEARING, TFE TYPE
S.P. Adjustment-3,908.48E22731
Expansion Bearing, TFE Type
00666005.83 FIXED BEARING
S.P. Adjustment-3,024.48E22731
Fixed Bearings
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-1,350.002959
Epoxy Coated Re-Steel
Total for estimate 0008:-8,282.96
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00686010.28 CLASS 47BD-5000 CONCRETE FOR BRIDGE
S.P. Initial Payment4,913.801568
Stay-in-place bridge deck forms
00716080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Initial Payment1,078.0021347
Structural Steel for Substucture
Total for estimate 0010:5,991.80
Est Nbr:0011
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00686010.28 CLASS 47BD-5000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,456.901568
Stay-in-place bridge deck forms
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-270.002959
Epoxy Coated Re-Steel
S.P. Initial Payment9,928.063260
Epoxy Reinforcing Steel for the Bridge Deck
S.P. Adjustment-620.003260
Epoxy Reinforcing Steel for the Bridge Deck
Total for estimate 0011:6,581.16
Est Nbr:0012
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00686010.28 CLASS 47BD-5000 CONCRETE FOR BRIDGE
S.P. Adjustment-2,456.901568
Stay-in-place bridge deck forms
00716080.00 STRUCTURAL STEEL FOR SUBSTRUCTURE
S.P. Adjustment-1,078.0021347
Structural Steel for Substucture
00736131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-4,456.892959
Epoxy Coated Re-Steel
S.P. Adjustment-9,308.063260
Epoxy Reinforcing Steel for the Bridge Deck
Total for estimate 0012:-17,299.85
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                          L001.01 784.007.0005,488.00
SEEDING, TYPE A ACRE7.0005,488.00
7.7506,076.00
0.750588.00

0002                          L020.00 2.022,031.0004,102.62
EROSION CONTROL SY 2,031.0004,102.62
2,900.0005,858.00
400.000808.00

0003                          L020.09 13.44721.0009,690.24
EROSION CONTROL, TYPE AAA SY 721.0009,690.24
721.0009,690.24
0.0000.00

0004                          L022.11 2.583,926.00010,129.08
FABRIC SILT FENCE-LOW POROSITY LF 3,926.00010,129.08
2,730.0007,043.40
0.0000.00

0005                          L032.75 89.6014.0001,254.40
MULCH TON 14.0001,254.40
14.0001,254.40
0.0000.00

0006                          0030.10 20,541.001.00020,541.00
MOBILIZATION LS 1.00020,541.00
1.00020,541.00
0.0000.00

0007                          1000.00 280.003.000840.00
LARGE TREE REMOVAL EACH3.000840.00
7.0001,960.00
0.0000.00

0008                          1009.00 3,920.001.0003,920.00
GENERAL CLEARING AND GRUBBING LS 1.0003,920.00
1.0003,920.00
0.0000.00

0009                          1011.00 16.80347.0005,829.60
WATER MGAL347.0005,829.60
0.0000.00
0.0000.00

0010                          1030.00 1.8362,018.000113,492.94
EARTHWORK MEASURED IN EMBANKMENT CY 62,018.000113,492.94
62,018.000113,492.94
0.0000.00

0011                          1040.05 0.1723,411.0003,979.87
TEMPORARY SLOPE PROTECTION SY 23,411.0003,979.87
23,411.0003,979.87
0.0000.00

0012                          1101.00 5.421,223.0006,628.66
REMOVE PAVEMENT SY 1,223.0006,628.66
1,223.0006,628.66
0.0000.00

0013                          1111.00 1.681,052.0001,767.36
REMOVE FENCE LF 1,052.0001,767.36
1,052.0001,767.36
0.0000.00

0014                          2009.52 0.3911,226.0004,378.14
CRUSHED ROCK EMBEDMENT SY 11,226.0004,378.14
11,226.0004,378.14
0.0000.00

0015                          2010.03 13.051,170.00015,268.50
CRUSHED ROCK SURFACE COURSE TON 1,170.00015,268.50
1,368.00017,852.40
0.0000.00

0016                          7017.00 1.404,851.0006,791.40
REMOVE GUARDRAIL LF 4,851.0006,791.40
4,851.0006,791.40
0.0000.00

0017                          7105.00 113.009.0001,017.00
CORNER POSTS EACH9.0001,017.00
0.0000.00
0.0000.00

0018                          7130.00 1.971,033.0002,035.01
BARBED WIRE FENCE LF 1,033.0002,035.01
2,299.0004,529.03
0.0000.00

0019                          9009.88 32.981,223.00040,334.54
SURFACING 10" SY 1,223.00040,334.54
1,223.00040,334.54
0.0000.00

GROUP 1 GRADINGContracted257,488.36
Current257,488.36
In place256,097.38
This Estimate1,396.00

GROUP 1A MSE WALL
0020                          0030.40 3,432.001.0003,432.00
MOBILIZATION LS 1.0003,432.00
1.0003,432.00
0.0000.00

0021                          4095.00 24.064,723.000113,635.38
CONCRETE FACE PANELS SF 4,723.000113,635.38
4,723.000113,635.38
0.0000.00

0022                          4095.10 15.15344.0005,211.60
CONCRETE LEVELING PADS LF 344.0005,211.60
344.0005,211.60
0.0000.00

0023                          4095.20 39.34355.00013,965.70
COPING LF 355.00013,965.70
355.00013,965.70
0.0000.00

0024                          4350.21 19.66380.0007,470.80
21" CORRUGATED METAL PIPE LF 380.0007,470.80
507.0009,967.62
0.0000.00

0025                          8024.75 14.514,425.00064,206.75
SELECT GRANULAR BACKFILL FOR MSE WALL CY 4,425.00064,206.75
4,425.00064,206.75
0.0000.00

GROUP 1A MSE WALLContracted207,922.23
Current207,922.23
In place210,419.05
This Estimate0.00

GROUP 4 CULVERTS
0026                          P300.36 37.0558.0002,148.90
36" CULVERT PIPE, TYPE 3,4 OR 5 LF 58.0002,148.90
58.0002,148.90
0.0000.00

0027                          P310.42 74.93233.00017,458.69
42" CULVERT PIPE, TYPE 2,4 OR 5 LF 233.00017,458.69
233.00017,458.69
0.0000.00

0028                          P402.15 24.2447.0001,139.28
15" CULVERT PIPE, TYPE 3,4,5 OR 6 LF 47.0001,139.28
47.0001,139.28
0.0000.00

0029                          P700.15 28.0623.000645.38
15" STORM SEWER PIPE, TYPE 1,7 OR 8 LF 23.000645.38
23.000645.38
0.0000.00

0030                          0030.40 3,500.001.0003,500.00
MOBILIZATION LS 1.0003,500.00
1.0003,500.00
0.0000.00

0031                          4004.60 2.80404.0001,131.20
CAST IRON COVER, GRATE, AND FRAME LB 404.0001,131.20
404.0001,131.20
0.0000.00

0032                          4040.00 338.004.0001,352.00
REMOVE HEADWALLS FROM CULVERTS EACH8.0002,704.00
8.0002,704.00
0.0000.00

0033                          4050.01 2.631,402.0003,687.26
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS CY 1,402.0003,687.26
1,402.0003,687.26
0.0000.00

0034                          4105.59 452.005.1002,305.20
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX CY 5.1002,305.20
5.1002,305.20
0.0000.00

0035                          4155.50 0.26335.00087.10
REINFORCING STEEL FOR INLET AND JUNCTION BOX LB 335.00087.10
335.00087.10
0.0000.00

0036                          4310.36 505.002.0001,010.00
36" FLARED-END SECTION EACH2.0001,010.00
2.0001,010.00
0.0000.00

0037                          4310.42 713.002.0001,426.00
42" FLARED-END SECTION EACH2.0001,426.00
2.0001,426.00
0.0000.00

0038                          4670.05 16.7221.000351.12
CULVERT SANDFILL CY 21.000351.12
0.0000.00
0.0000.00

4001                          4043.00 9.630.0000.00
REMOVE CULVERT PIPE LF 260.0002,503.80
260.0002,503.80
0.0000.00

GROUP 4 CULVERTSContracted36,242.13
Current40,097.93
In place39,746.81
This Estimate0.00

GROUP 6A BRIDGE AT STA. 7+80.14
0058                          0030.60 43,311.001.00043,311.00
MOBILIZATION LS 1.00043,311.00
1.00043,311.00
0.0000.00

0059                          3050.16 193.5471.90013,915.53
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-5000 CY 71.90013,915.53
71.90013,915.53
0.0000.00

0060                          3051.10 0.6210,845.0006,723.90
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 10,845.0006,723.90
10,845.0006,723.90
0.0000.00

0061                          6000.10 1,909.001.0001,909.00
ABUTMENT NO.1 EXCAVATION LS 1.0001,909.00
1.0001,909.00
0.0000.00

0062                          6000.11 1,909.001.0001,909.00
ABUTMENT NO.2 EXCAVATION LS 1.0001,909.00
1.0001,909.00
0.0000.00

0063                          6000.20 7,845.001.0007,845.00
PIER NO.1 EXCAVATION LS 1.0007,845.00
1.0007,845.00
0.0000.00

0064                          6005.35 57.7532.3001,865.32
PRECOMPRESSED POLYURETHANE FOAM JOINT LF 32.3001,865.32
32.0001,848.00
0.0000.00

0065                          6005.78 604.008.0004,832.00
EXPANSION BEARING, TFE TYPE EACH8.0004,832.00
8.0004,832.00
0.0000.00

0066                          6005.83 480.008.0003,840.00
FIXED BEARING EACH8.0003,840.00
8.0003,840.00
0.0000.00

0067                          6010.22 238.10161.40038,429.34
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 161.40038,429.34
161.40038,429.34
0.0000.00

0068                          6010.28 245.69260.50064,002.25
CLASS 47BD-5000 CONCRETE FOR BRIDGE CY 260.50064,002.25
260.50064,002.26
0.0000.00

0069                          6011.11 104,546.001.000104,546.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000104,546.00
AT STA. 7+80.14 1.000104,546.00
0.0000.00

0070                          6040.00 30,085.001.00030,085.00
REMOVE STRUCTURE EACH1.00030,085.00
AT STA. 7+86.14 1.00030,085.00
0.0000.00

0071                          6080.00 3.74366.0001,368.84
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 385.0001,439.90
385.0001,439.90
0.0000.00

0072                          6095.00 453.006.0002,718.00
STEEL DIAPHRAGM EACH6.0002,718.00
6.0002,718.00
0.0000.00

0073                          6131.50 0.6268,218.00042,295.16
EPOXY COATED REINFORCING STEEL LB 68,218.00042,295.16
68,218.00042,295.16
0.0000.00

0074                          6139.50 35.9356.4002,026.45
SUBSURFACE DRAINAGE MATTING SY 56.4002,026.45
56.4002,026.45
0.0000.00

0075                          6210.50 21.282,700.00057,456.00
PIPE PILING LF 2,700.00057,456.00
2,700.00057,456.00
0.0000.00

0076                          6501.00 7,997.001.0007,997.00
PENETRATING PROTECTIVE CONCRETE SEALANT LS 1.0007,997.00
1.0007,997.00
0.0000.00

0077                          8091.00 11.61187.8002,180.36
GRANULAR BACKFILL CY 187.8002,180.36
187.8002,180.36
0.0000.00

4002                          6501.00 1,680.000.0000.00
PENETRATING PROTECTIVE CONCRETE SEALANT LS 1.0001,680.00
1.0001,680.00
1.0001,680.00

GROUP 6A BRIDGE AT STA. 7+80.14Contracted439,255.15
Current441,006.21
In place440,988.90
This Estimate1,680.00

GROUP 7 GUARDRAIL
0078                          0030.70 884.001.000884.00
MOBILIZATION LS 1.000884.00
1.000884.00
0.0000.00

0079                          7011.20 33.6075.0002,520.00
W-BEAM GUARDRAIL LF 75.0002,520.00
75.0002,520.00
0.0000.00

0080                          7019.80 4,788.002.0009,576.00
PERMANENT INERTIAL BARRIER SYSTEM EACH2.0009,576.00
2.0009,576.00
0.0000.00

0081                          7020.00 1,400.004.0005,600.00
BRIDGE APPROACH SECTIONS EACH4.0005,600.00
4.0005,600.00
0.0000.00

0082                          7024.27 1,848.004.0007,392.00
GUARDRAIL END TREATMENT, TYPE II EACH4.0007,392.00
4.0007,392.00
0.0000.00

GROUP 7 GUARDRAILContracted25,972.00
Current25,972.00
In place25,972.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0083                          0001.08 0.507,850.0003,925.00
BARRICADE, TYPE II BDAY7,850.0003,925.00
2,228.0001,114.00
0.0000.00

0084                          0001.10 1.515,437.0008,209.87
BARRICADE, TYPE III BDAY5,437.0008,209.87
8,983.00013,564.33
0.0000.00

0085                          0001.30 0.562,778.0001,555.68
TYPE B HIGH INTENSITY WARNING LIGHT LDAY2,778.0001,555.68
0.0000.00
0.0000.00

0086                          0001.75 6.72653.0004,388.16
TEMPORARY SIGN DAY EACH653.0004,388.16
598.0004,018.56
0.0000.00

0087                          0001.90 0.0618,306.0001,098.36
SIGN DAY EACH18,306.0001,098.36
9,828.000589.68
0.0000.00

0088                          0002.30 0.203,000.000600.00
PAVEMENT MARKING REMOVAL LF 3,000.000600.00
5,683.0001,136.60
0.0000.00

0089                          0002.44 0.204,000.000800.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT LF 4,000.000800.00
6,783.0001,356.60
0.0000.00

0090                          0002.47 0.731,800.0001,314.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION LF 1,800.0001,314.00
6,783.0004,951.59
0.0000.00

0091                          0002.52 5.60140.000784.00
TEMPORARY PAVEMENT MARKING, TYPE RPM EACH140.000784.00
143.000800.80
0.0000.00

0092                          0002.97 168.0033.0005,544.00
FLASHING ARROW PANEL DAY 33.0005,544.00
52.0008,736.00
0.0000.00

0093                          0003.10 246.6625.0006,166.50
FLAGGING DAY 25.0006,166.50
0.0000.00
0.0000.00

0094                          0003.51 3.961,600.0006,336.00
INSTALL CONCRETE PROTECTION BARRIER LF 1,600.0006,336.00
1,600.0006,336.00
0.0000.00

0095                          0003.58 1,680.004.0006,720.00
INERTIAL BARRIER SYSTEM EACH4.0006,720.00
4.0006,720.00
0.0000.00

0096                          0003.64 560.005.0002,800.00
REPLACEMENT MODULE EACH5.0002,800.00
24.00013,440.00
0.0000.00

0097                          0010.04 954.001.000954.00
FIELD OFFICE EACH1.000954.00
1.000954.00
0.0000.00

0098                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
228.000182.40
0.0000.00

0099                          0030.00 392.001.000392.00
MOBILIZATION LS 1.000392.00
1.000392.00
0.0000.00

0100                          9110.01 100.8040.0004,032.00
RENTAL OF LOADER, FULLY OPERATED HOUR40.0004,032.00
21.1002,126.88
0.0000.00

0101                          9110.03 84.0040.0003,360.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR40.0003,360.00
17.7001,486.80
0.0000.00

0102                          9110.06 84.0040.0003,360.00
RENTAL OF BACKHOE, FULLY OPERATED HOUR40.0003,360.00
0.0000.00
0.0000.00

0103                          9110.07 72.8040.0002,912.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR40.0002,912.00
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted66,051.57
Current66,051.57
In place67,906.24
This Estimate0.00

Totals for contractContracted1,032,931.44
Current1,038,538.30
In place1,041,130.38
This Estimate3,076.00