Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0477 WESTERN ENGINEERING COMPANY, INC.
Contract ID:	3460
Estimate Number:	0018
Pay Period End Date:	03.28.2002

Contract Location:
N-91 TO N-32	Estimate Type:	FINL
Contractor:
WESTERN ENGINEERING COMPANY, INC.	Date Let:	10.21.1999
1149 WEST HIGHWAY 44	Date Awarded:	10.28.1999
PO BOX 350	Date Contract Executed:	11.08.1999
	Date Notice to Proceed:	11.08.1999
HARLAN IA 51537	Date Work Began:	05.30.2000
Phone:	Date Physical Work Completed:
(712)755-5191	Date Accepted:	06.19.2001
Escrow Agent:
Surety Co:
HARTFORD FIRE INSURANCE COMPANY

Counties
COLFAX
CUMING
STANTON

Project Number		PCT			Fed State Project Number		Description
31460 000B		0.000			RD-15-3(1006)		SEED GDRL BIT
31461 000B		0.000			PEP-32-6(1008)		SEED BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$2,808,550.27	$2,808,550.27	$.00
$2,706,244.87	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$2,808,550.27	$2,808,550.27	$.00
$2,548,384.00	Retainage	$.00	$-25,000.00	$25,000.00
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
103.78%	Net Earnings	$2,808,550.27	$2,783,550.27	$25,000.00
	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	$2,808,550.27	$2,783,550.27	$25,000.00
Project Manager			Div. Head/Dist. Eng.
Anderson, David	03.28.2002		Boyle, Pat	04.23.2002
Constr. Estimate Eng.			Materials Eng.
Guilfoil, David	05.06.2002		Hall, David	05.06.2002
Controller Div. Processed
Harring, Joyce	05.17.2002

		Detailed breakdown of stockpiled materials
		Total remaining for contract:	0.00

			1. Contracted
			2. Current
			3. To date
Item Nbr        Item Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
403                           9170.00	70.00	0.000	0.00
EARTH SHOULDER CONSTRUCTION	STA	0.000	0.00
		0.000	0.00
		0.000	0.00
		Contracted	0.00
		Current	0.00
		In place	0.00
		This Estimate	0.00
GROUP 5 SEEDING
0001                          L001.02	440.00	16.000	7,040.00
SEEDING, TYPE B	ACRE	16.000	7,040.00
		19.990	8,795.60
		0.000	0.00
0002                          L032.75	52.00	36.000	1,872.00
MULCH	TON	45.000	2,340.00
		45.000	2,340.00
		0.000	0.00
0003                          0030.50	198.80	1.000	198.80
MOBILIZATION	LS	1.000	198.80
		1.000	198.80
		0.000	0.00
GROUP 5 SEEDING		Contracted	9,110.80
		Current	9,578.80
		In place	11,334.40
		This Estimate	0.00
GROUP 7 GUARDRAIL
0004                          0030.70	1,600.00	1.000	1,600.00
MOBILIZATION	LS	1.000	1,600.00
		1.000	1,600.00
		0.000	0.00
0005                          1033.00	700.00	45.760	32,032.00
ROADWAY GRADING	STA	45.760	32,032.00
		45.760	32,032.00
		0.000	0.00
0006                          7017.00	2.00	6,848.000	13,696.00
REMOVE GUARDRAIL	LF	6,848.000	13,696.00
		6,272.000	12,544.00
		0.000	0.00
0007                          7018.01	2.00	6,272.000	12,544.00
RESET GUARDRAIL	LF	0.000	0.00
		0.000	0.00
		0.000	0.00
0008                          7023.00	1,100.00	24.000	26,400.00
TERMINAL ANCHORAGE SECTIONS	EACH	24.000	26,400.00
		24.000	26,400.00
		0.000	0.00
404                           7018.01	2.50	0.000	0.00
RESET GUARDRAIL	LF	6,272.000	15,680.00
		5,696.000	14,240.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	86,272.00
		Current	89,408.00
		In place	86,816.00
		This Estimate	0.00
GROUP 9 BITUMINOUS
0009                          0030.90	20,496.16	1.000	20,496.16
MOBILIZATION	LS	1.000	20,496.16
		1.000	20,496.16
		0.000	0.00
0010                          8022.00	145.00	407.115	59,031.68
HYDRATED LIME	TON	407.115	59,031.68
		380.610	55,188.45
		0.000	0.00
0011                          8110.50	590.00	418.841	247,116.19
HYDRATED LIME SLURRY STABILIZATION	STA	418.841	247,116.19
		411.180	242,596.20
		0.000	0.00
0012                          9000.75	16.50	500.000	8,250.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	8,250.00
SP2(0.5)		149.520	2,467.09
		0.000	0.00
0013                          9005.00	27.00	50.000	1,350.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	50.000	1,350.00
SP2(0.5)		7.000	189.00
		0.000	0.00
0014                          9005.30	18.10	24,940.000	451,414.00
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	24,940.000	451,414.00
		26,753.380	484,236.17
		0.000	0.00
0015                          9020.92	145.00	26.000	3,770.00
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING	TON	26.000	3,770.00
		7.082	1,026.90
		0.000	0.00
0016                          9021.03	145.00	1,299.480	188,424.60
PERFORMANCE GRADED BINDER (58-28)	TON	1,299.480	188,424.60
		1,314.694	190,630.65
		0.000	0.00
0017                          9052.15	0.67	99,180.000	66,450.60
EMULSIFIED ASPHALT FOR HYDRATED LIME SLURRY STABILIZATION	GAL	99,180.000	66,450.60
		123,504.095	82,747.74
		0.000	0.00
0018                          9053.00	0.85	19,020.000	16,167.00
TACK COAT	GAL	19,020.000	16,167.00
		20,225.000	17,191.25
		0.000	0.00
0019                          9110.01	60.00	40.000	2,400.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	40.000	2,400.00
		0.000	0.00
		0.000	0.00
0020                          9110.02	60.00	40.000	2,400.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	40.000	2,400.00
		53.000	3,180.00
		0.000	0.00
0021                          9110.03	40.00	40.000	1,600.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	40.000	1,600.00
		0.000	0.00
		0.000	0.00
0022                          9110.07	30.00	40.000	1,200.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	40.000	1,200.00
		0.000	0.00
		0.000	0.00
0023                          9111.00	1.00	209.000	209.00
WATER	MGAL	209.000	209.00
		0.000	0.00
		0.000	0.00
0024                          9170.00	70.00	837.682	58,637.74
EARTH SHOULDER CONSTRUCTION	STA	0.000	0.00
		0.000	0.00
		0.000	0.00
0026                          9179.23	176.00	14.169	2,493.74
COLD MILLING, CLASS 3	STA	14.169	2,493.74
		13.000	2,288.00
		0.000	0.00
0027                          9300.50	2,500.00	1.000	2,500.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	2,500.00
		1.000	2,500.00
		0.000	0.00
0405                          9170.00	63.50	0.000	0.00
EARTH SHOULDER CONSTRUCTION	STA	261.000	16,573.50
Rebuild		261.000	16,573.50
		0.000	0.00
0406                          0030.02	1,600.00	0.000	0.00
REMOBILIZATION	LS	1.000	1,600.00
		1.000	1,600.00
		0.000	0.00
0407                          9300.56	0.645	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	26,753.380	17,255.93
Incentive pay for Air Voids		26,753.380	17,255.93
		0.000	0.00
0409                          3300.03	500.00	0.000	0.00
DEDUCTION	LS	1.000	500.00
contractor elected $500 deduction instead of grinding 1 bump		0.000	0.00
		0.000	0.00
0410                          3300.03	-500.00	0.000	0.00
DEDUCTION	LS	1.000	-500.00
change order correction to show (-$500)		1.000	-500.00
		0.000	0.00
0601                          9300.60	0.7059	0.000	0.00
SMOOTHNESS INCENTIVE-ASPHALTIC CONCRETE	TON	10,549.440	7,446.85
		10,549.440	7,446.85
		0.000	0.00
0602                          9300.66	5.655	0.000	0.00
SMOOTHNESS DISINCENTIVE-ASPHALT CEMENT	TON	527.472	2,982.85
		0.000	0.00
		0.000	0.00
0603                          9300.64	5.655	0.000	0.00
SMOOTHNESS INCENTIVE-ASPHALT CEMENT	TON	527.472	2,982.85
		527.472	2,982.85
		0.000	0.00
401                           9005.30	36.00	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	1,085.640	39,083.04
		1,085.640	39,083.04
		0.000	0.00
402                           9170.00	105.00	0.000	0.00
EARTH SHOULDER CONSTRUCTION	STA	837.682	87,956.61
		849.000	89,145.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,133,910.71
		Current	1,251,154.61
		In place	1,278,324.78
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0028                          0001.08	0.50	11,520.000	5,760.00
BARRICADE, TYPE II	BDAY	11,520.000	5,760.00
		30,044.000	15,022.00
		0.000	0.00
0029                          0001.10	1.50	284.000	426.00
BARRICADE, TYPE III	BDAY	284.000	426.00
		449.000	673.50
		0.000	0.00
0030                          0001.30	1.50	142.000	213.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	142.000	213.00
		208.000	312.00
		0.000	0.00
0031                          0001.90	0.50	6,519.000	3,259.50
SIGN DAY	EACH	6,519.000	3,259.50
		8,903.000	4,451.50
		0.000	0.00
0032                          0002.40	6.25	2,538.360	15,864.75
TEMPORARY SOLID LINES	STA	2,538.360	15,864.75
		2,549.940	15,937.14
		0.000	0.00
0033                          0002.45	6.75	1,269.180	8,566.97
TEMPORARY BROKEN LINES	STA	1,269.180	8,566.97
		1,264.680	8,536.61
		0.000	0.00
0034                          0003.10	185.00	82.000	15,170.00
FLAGGING	DAY	82.000	15,170.00
		92.000	17,020.00
		0.000	0.00
0035                          0003.20	295.00	37.000	10,915.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	37.000	10,915.00
		40.500	11,947.50
		0.000	0.00
0036                          0010.04	3,000.00	0.550	1,650.00
FIELD OFFICE	EACH	0.550	1,650.00
		0.550	1,650.00
		0.000	0.00
0037                          0030.00	1,530.93	1.000	1,530.93
MOBILIZATION	LS	1.000	1,530.93
		1.000	1,530.93
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	63,356.15
		Current	63,356.15
		In place	77,081.18
		This Estimate	0.00
GROUP 5 SEEDING
0001                          L001.02	440.00	24.000	10,560.00
SEEDING, TYPE B	ACRE	34.410	15,140.40
		34.410	15,140.40
		0.000	0.00
0002                          L032.75	52.00	54.000	2,808.00
MULCH	TON	77.400	4,024.80
		77.400	4,024.80
		0.000	0.00
0003                          0030.50	301.20	1.000	301.20
MOBILIZATION	LS	1.000	301.20
		1.000	301.20
		0.000	0.00
GROUP 5 SEEDING		Contracted	13,669.20
		Current	19,466.40
		In place	19,466.40
		This Estimate	0.00
GROUP 9 BITUMINOUS
0009                          0030.90	19,503.84	1.000	19,503.84
MOBILIZATION	LS	1.000	19,503.84
		1.000	19,503.84
		0.000	0.00
0012                          9000.75	16.50	500.000	8,250.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	8,250.00
SP2(0.5)		403.480	6,657.43
		0.000	0.00
0013                          9005.00	27.00	100.000	2,700.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	2,700.00
SP2(0.5)		110.000	2,970.00
		0.000	0.00
0014                          9005.30	18.10	31,510.000	570,331.00
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	31,510.000	570,331.00
		35,954.700	650,780.08
		0.000	0.00
0015                          9020.92	145.00	26.000	3,770.00
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING	TON	26.000	3,770.00
		19.046	2,761.68
		0.000	0.00
0016                          9021.03	145.00	1,643.720	238,339.40
PERFORMANCE GRADED BINDER (58-28)	TON	1,643.720	238,339.40
		1,715.035	248,680.08
		0.000	0.00
0018                          9053.00	0.85	33,210.000	28,228.50
TACK COAT	GAL	33,210.000	28,228.50
		23,750.000	20,187.50
		0.000	0.00
0019                          9110.01	60.00	80.000	4,800.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	80.000	4,800.00
		0.000	0.00
		0.000	0.00
0020                          9110.02	60.00	80.000	4,800.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	80.000	4,800.00
		5.000	300.00
		0.000	0.00
0021                          9110.03	40.00	80.000	3,200.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	80.000	3,200.00
		6.000	240.00
		0.000	0.00
0022                          9110.07	30.00	80.000	2,400.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	80.000	2,400.00
		22.000	660.00
		0.000	0.00
0023                          9111.00	1.00	1,169.000	1,169.00
WATER	MGAL	1,169.000	1,169.00
		0.000	0.00
		0.000	0.00
0025                          9173.10	100.00	1,554.889	155,488.90
SUBGRADE PREPARATION FOR WIDENING	STA	1,554.889	155,488.90
		1,524.640	152,464.00
		0.000	0.00
0026                          9179.23	176.00	794.663	139,860.69
COLD MILLING, CLASS 3	STA	794.663	139,860.69
		787.240	138,554.24
		0.000	0.00
0408                          9300.56	0.70	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	35,954.700	25,168.29
incentive pay for air voids		35,954.700	25,168.29
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,182,841.33
		Current	1,208,009.62
		In place	1,268,927.14
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0029                          0001.10	1.50	304.000	456.00
BARRICADE, TYPE III	BDAY	304.000	456.00
		447.000	670.50
		0.000	0.00
0030                          0001.30	1.50	152.000	228.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	152.000	228.00
		222.000	333.00
		0.000	0.00
0031                          0001.90	0.50	8,804.000	4,402.00
SIGN DAY	EACH	8,804.000	4,402.00
		7,062.000	3,531.00
		0.000	0.00
0032                          0002.40	6.25	3,150.000	19,687.50
TEMPORARY SOLID LINES	STA	3,150.000	19,687.50
		3,163.540	19,772.14
		0.000	0.00
0033                          0002.45	6.75	1,575.000	10,631.25
TEMPORARY BROKEN LINES	STA	1,575.000	10,631.25
		1,580.690	10,669.66
		0.000	0.00
0034                          0003.10	185.00	88.000	16,280.00
FLAGGING	DAY	88.000	16,280.00
		97.500	18,037.50
		0.000	0.00
0035                          0003.20	295.00	16.000	4,720.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	36.500	10,767.50
		36.500	10,767.50
		0.000	0.00
0036                          0010.04	3,000.00	0.450	1,350.00
FIELD OFFICE	EACH	0.450	1,350.00
		0.450	1,350.00
		0.000	0.00
0037                          0030.00	1,469.07	1.000	1,469.07
MOBILIZATION	LS	1.000	1,469.07
		1.000	1,469.07
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	59,223.82
		Current	65,271.32
		In place	66,600.37
		This Estimate	0.00
Totals for contract		Contracted	2,548,384.00
		Current	2,706,244.89
		In place	2,808,550.27
		This Estimate	0.00