Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0083 WERNER CONSTRUCTION, INC.
Contract ID:4058X
Estimate Number:0003
Pay Period End Date:05.25.2002
Contract Location:
GRAND ISLANDS EASTEstimate Type:PROG
Contractor:
WERNER CONSTRUCTION, INC.Date Let:03.14.2002
129 E 2ND STDate Awarded:03.21.2002
PO BOX 1087Date Contract Executed:03.27.2002
Date Notice to Proceed:03.27.2002
HASTINGS NE 68902-1087Date Work Began:04.09.2002
Phone:Date Physical Work Completed:
(402)463-4545Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
HALL
Project Number PCT Fed State Project Number Description
40058 000  0.000 S-30-4(1019)  GR CONC PAVE CULV ELEC
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$785,269.55$363,170.07$422,099.48
$2,528,538.16Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$785,269.55$363,170.07$422,099.48
$2,455,189.41Retainage$-7,852.70$-3,631.70$-4,221.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
31.06%Net Earnings$777,416.85$359,538.37$417,878.48
Liquidated Damages$.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$279.19$244.00$35.19
Bituminous Adj$.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$279.19$244.00$35.19
Payment$777,696.04$359,782.37$417,913.67
Project ManagerDiv. Head/Dist. Eng.
Griepenstroh, Scott05.28.2002Meyer, Keith05.30.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve05.30.2002
Controller Div. Processed
Burling, Laurie05.30.2002
Detailed breakdown of stockpiled materials
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                          L006.00 205.009.0001,845.00
COVER CROP SEEDING ha 9.0001,845.00
6.7501,383.75
6.7501,383.75

0002                          P300.24 67.0018.5001,239.50
600 mm CULVERT PIPE, TYPE 3,4 OR 5 m 18.5001,239.50
14.600978.20
0.0000.00

0003                          0030.10 18,000.001.00018,000.00
MOBILIZATION LS 1.00018,000.00
1.00018,000.00
0.0000.00

0004                          1000.00 275.0028.0007,700.00
LARGE TREE REMOVAL EACH28.0007,700.00
14.0003,850.00
0.0000.00

0005                          1009.00 1,300.001.0001,300.00
GENERAL CLEARING AND GRUBBING LS 1.0001,300.00
0.9001,170.00
0.0000.00

0006                          1010.00 3.7114,786.00054,856.06
EXCAVATION m3 14,786.00054,856.06
3,084.00011,441.64
480.0001,780.80

0007                          1010.01 1.882,333.0004,386.04
EXCAVATION (ESTABLISHED QUANTITY) m3 2,333.0004,386.04
0.0000.00
0.0000.00

0008                          1010.10 6.3812,331.00078,671.78
EXCAVATION, BORROW m3 12,331.00078,671.78
17,574.000112,122.12
2,146.00013,691.48

0009                          1011.00 1.151,258.0001,446.70
WATER kL 1,258.0001,446.70
0.0000.00
0.0000.00

0010                          1012.00 59.0036.0002,124.00
RIGHT-OF-WAY MARKERS EACH36.0002,124.00
33.0001,947.00
0.0000.00

0011                          1041.00 0.9739,830.00038,635.10
SALVAGING AND PLACING TOPSOIL m2 39,830.00038,635.10
5,890.0005,713.30
5,890.0005,713.30

0012                          1090.00 1,500.002.0003,000.00
ABANDON WELLS EACH2.0003,000.00
3.0004,500.00
0.0000.00

0013                          1101.00 2.2015,432.00033,950.40
REMOVE PAVEMENT m2 15,432.00033,950.40
451.000992.20
20.00044.00

0014                          1102.00 2.203,493.0007,684.60
REMOVE ASPHALT SURFACE m2 3,493.0007,684.60
0.0000.00
0.0000.00

0015                          1106.00 2.501,285.0003,212.50
REMOVE DRIVEWAY m2 1,285.0003,212.50
767.7701,919.43
92.770231.93

0016                          1122.01 2.10621.0001,304.10
REMOVE CONCRETE MEDIAN SURFACING m2 621.0001,304.10
0.0000.00
0.0000.00

0017                          1124.00 7,020.001.0007,020.00
REMOVE BUILDING EACH1.0007,020.00
AT STA. 108+30 RT. 1.0007,020.00
0.0000.00

0018                          1124.01 100.001.000100.00
REMOVE BUILDING EACH1.000100.00
AT STA. 113+32 LT. 1.000100.00
0.0000.00

0019                          1124.02 9,995.001.0009,995.00
REMOVE BUILDING EACH1.0009,995.00
AT STA. 114+00 RT. 1.0009,995.00
0.0000.00

0020                          1124.03 10.001.00010.00
REMOVE BUILDING EACH1.00010.00
AT STA. 118+77 RT. 0.0000.00
0.0000.00

0021                          1125.00 1,700.001.0001,700.00
CLEAR TRACT EACH1.0001,700.00
AT STA. 108+10 TO 108+50 RT. 1.0001,700.00
0.0000.00

0022                          1125.01 1,700.001.0001,700.00
CLEAR TRACT EACH1.0001,700.00
AT STA. 113+90 TO 114+12 RT. 1.0001,700.00
0.0000.00

0023                          1125.02 10.001.00010.00
CLEAR TRACT EACH1.00010.00
AT STA. 118+72 TO 118+82 RT. 0.0000.00
0.0000.00

0024                          1701.18 48.0037.0001,776.00
450 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 37.0001,776.00
47.6002,284.80
16.000768.00

0025                          1701.24 56.0023.0001,288.00
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 23.0001,288.00
21.5001,204.00
21.5001,204.00

4406                          6960.02 15,120.000.0000.00
ADDITIONAL WORK LS 1.00015,120.00
(Asbestos Abatement) 1.00015,120.00
1.00015,120.00

4407                          L022.11 10.760.0000.00
FABRIC SILT FENCE-LOW POROSITY m 330.0003,550.80
56.900612.24
56.900612.24

4408                          L022.75 22.470.0000.00
TEMPORARY SILT CHECK m 60.0001,348.20
25.800579.73
25.800579.73

4409                          P500.18 95.860.0000.00
450 mm CULVERT PIPE, TYPE 2,4,5,7 OR 8 m 5.500527.23
(Temporary) 5.500527.23
5.500527.23

4410                          1111.00 1.830.0000.00
REMOVE FENCE m 798.5401,461.33
798.5401,461.33
798.5401,461.33

4601                          1010.40 12.760.0000.00
REMOVAL AND REPLACEMENT OF UNSUITABLE MATERIAL m3 3,245.00041,406.20
4,696.00059,920.96
4,696.00059,920.96

GROUP 1 GRADINGContracted282,954.78
Current346,368.54
In place266,242.93
This Estimate103,038.75

GROUP 3 CONCRETE PAVEMENT
0026                          L001.02 1,031.003.5003,608.50
SEEDING, TYPE B ha 3.5003,608.50
0.0000.00
0.0000.00

0027                          L032.75 90.0016.0001,440.00
MULCH Mg 16.0001,440.00
0.0000.00
0.0000.00

0028                          0030.30 82,000.001.00082,000.00
MOBILIZATION LS 1.00082,000.00
1.00082,000.00
0.98881,016.00

0029                          2001.00 8.95100.000895.00
GRAVEL SURFACE COURSE m3 100.000895.00
0.0000.00
0.0000.00

0030                          3013.11 70.0059.0004,130.00
CONCRETE CLASS 47B-25 BARRIER CURB m 59.0004,130.00
0.0000.00
0.0000.00

0031                          3016.21 28.001,309.00036,652.00
CONCRETE CLASS 47B-20 SIDEWALKS m2 1,309.00036,652.00
0.0000.00
0.0000.00

0032                          3017.40 29.501,644.00048,498.00
CONCRETE CLASS 47B-20 MEDIAN SURFACING m2 1,644.00048,498.00
0.0000.00
0.0000.00

0033                          3020.26 33.00880.00029,040.00
CONCRETE CLASS 47B-25 DRIVEWAY m2 880.00029,040.00
114.1573,767.18
114.1573,767.18

0034                          3020.32 35.00379.00013,265.00
CONCRETE CLASS 47B-HE-25 DRIVEWAY m2 379.00013,265.00
0.0000.00
0.0000.00

0035                          3075.42 33.466,701.000224,215.46
230 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 6,701.000224,215.46
2,136.72571,494.82
564.73918,896.17

0036                          3075.46 33.3326,655.000888,411.15
230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25 m2 26,655.000888,411.15
4,255.756141,844.35
3,198.216106,596.54

0037                          3089.25 32.48890.00028,907.20
TEMPORARY SURFACING m2 890.00028,907.20
200 mm 0.0000.00
0.0000.00

0038                          3091.25 38.121,214.00046,277.68
230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-HE-25 m2 1,214.00046,277.68
0.0000.00
0.0000.00

0039                          3300.65 50.0018.000900.00
CONCRETE PAVEMENT THICKNESS CORE EACH18.000900.00
0.0000.00
0.0000.00

0040                          7502.04 6.00670.0004,020.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4 m 670.0004,020.00
0.0000.00
0.0000.00

0041                          7503.04 6.201,410.0008,742.00
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 m 1,410.0008,742.00
0.0000.00
0.0000.00

0042                          7509.04 16.8584.0001,415.40
300 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4 m 84.0001,415.40
0.0000.00
0.0000.00

0043                          8029.10 3.3534,610.000115,943.50
AGGREGATE FOUNDATION COURSE-D 100 mm m2 34,610.000115,943.50
6,242.66420,912.92
3,613.13812,104.01

0044                          9005.25 42.301,550.00065,565.00
ASPHALTIC CONCRETE, TYPE SP1(12.5) Mg 1,550.00065,565.00
0.0000.00
0.0000.00

0045                          9005.45 48.90230.00011,247.00
ASPHALTIC CONCRETE, TYPE SP4(12.5) Mg 230.00011,247.00
0.0000.00
0.0000.00

0046                          9009.00 4.00219.000876.00
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS m2 219.000876.00
0.0000.00
0.0000.00

0047                          9021.01 180.0096.12017,301.60
PERFORMANCE GRADED BINDER (64-22) Mg 96.12017,301.60
0.0000.00
0.0000.00

0048                          9053.00 0.261,950.000507.00
TACK COAT L 1,950.000507.00
0.0000.00
0.0000.00

0049                          9111.00 1.35719.000970.65
WATER kL 719.000970.65
0.0000.00
0.0000.00

0050                          9170.00 210.0058.89912,368.79
EARTH SHOULDER CONSTRUCTION StaM58.89912,368.79
7.0001,470.00
7.0001,470.00

0051                          9173.20 1.2040,076.00048,091.20
SUBGRADE PREPARATION m2 40,076.00048,091.20
6,356.8217,628.18
3,727.2954,472.75

GROUP 3 CONCRETE PAVEMENTContracted1,695,288.13
Current1,695,288.13
In place329,117.45
This Estimate228,322.65

GROUP 4 CULVERTS
0052                          P372.18 115.0021.5002,472.50
450 mm ROUND EQUIVALENT CULVERT PIPE, TYPE 2,4 OR 5 m 21.5002,472.50
44.9005,163.50
0.0000.00

0053                          P500.18 75.0014.0001,050.00
450 mm CULVERT PIPE, TYPE 2,4,5,7 OR 8 m 14.0001,050.00
0.0000.00
0.0000.00

0054                          P500.24 105.0044.0004,620.00
600 mm CULVERT PIPE, TYPE 2,4,5,7 OR 8 m 44.0004,620.00
45.4004,767.00
0.0000.00

0055                          P700.12 65.005.000325.00
300 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 5.000325.00
0.0000.00
0.0000.00

0056                          P700.18 85.0010.000850.00
450 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 10.000850.00
4.000340.00
0.0000.00

0057                          P700.24 108.00356.00038,448.00
600 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 356.00038,448.00
0.0000.00
0.0000.00

0058                          P700.36 190.00340.00064,600.00
900 mm STORM SEWER PIPE, TYPE 1,7 OR 8 m 340.00064,600.00
116.76022,184.40
116.76022,184.40

0059                          P775.24 190.0065.00012,350.00
600 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 65.00012,350.00
0.0000.00
0.0000.00

0060                          P775.42 345.00221.00076,245.00
1050 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 221.00076,245.00
217.44075,016.80
140.04048,313.80

0061                          P775.48 470.00106.30049,961.00
1200 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1 m 106.30049,961.00
102.60048,222.00
0.0000.00

0062                          0030.40 2,500.001.0002,500.00
MOBILIZATION LS 1.0002,500.00
1.0002,500.00
0.0000.00

0063                          1119.00 85.005.000425.00
REMOVE INLET EACH5.000425.00
0.0000.00
0.0000.00

0064                          4002.00 3.601,254.0004,514.40
CAST IRON COVER AND FRAME kg 1,254.0004,514.40
0.0000.00
0.0000.00

0065                          4004.50 3.20374.0001,196.80
CAST IRON GRATE AND FRAME kg 374.0001,196.80
374.0001,196.80
0.0000.00

0066                          4035.00 65.001.00065.00
REMOVE FLARED-END SECTION EACH1.00065.00
0.0000.00
0.0000.00

0067                          4040.00 90.001.00090.00
REMOVE HEADWALLS FROM CULVERTS EACH1.00090.00
0.0000.00
0.0000.00

0068                          4050.01 7.90398.0003,144.20
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 398.0003,144.20
42.000331.80
0.0000.00

0069                          4105.59 375.0071.97026,988.75
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 71.97026,988.75
14.1505,306.25
2.280855.00

0070                          4155.50 1.302,225.0402,892.55
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 2,225.0402,892.55
40.00052.00
0.0000.00

0071                          4310.12 270.001.000270.00
300 mm FLARED-END SECTION EACH1.000270.00
0.0000.00
0.0000.00

0072                          4310.18 380.004.0001,520.00
450 mm FLARED-END SECTION EACH4.0001,520.00
0.0000.00
0.0000.00

0073                          4310.24 550.004.0002,200.00
600 mm FLARED-END SECTION EACH4.0002,200.00
3.0001,650.00
3.0001,650.00

0074                          4320.18 580.002.0001,160.00
450 mm ROUND EQUIVALENT FLARED-END SECTION EACH2.0001,160.00
5.0002,900.00
5.0002,900.00

0075                          4320.48 1,170.001.0001,170.00
1200 mm ROUND EQUIVALENT FLARED-END SECTION EACH1.0001,170.00
1.0001,170.00
0.0000.00

GROUP 4 CULVERTSContracted299,058.20
Current299,058.20
In place170,800.55
This Estimate75,903.20

GROUP 8B ELECTRICAL
0076                          A001.01 400.0013.0005,200.00
PULL BOX, TYPE PB-1 EACH13.0005,200.00
0.0000.00
0.0000.00

0077                          A001.02 325.006.0001,950.00
PULL BOX, TYPE PB-1A EACH6.0001,950.00
0.0000.00
0.0000.00

0078                          A001.12 265.002.000530.00
PULL BOX, TYPE PB-5 EACH2.000530.00
0.0000.00
0.0000.00

0079                          A001.16 325.002.000650.00
PULL BOX, TYPE PB-6 EACH2.000650.00
0.0000.00
0.0000.00

0080                          A004.00 650.008.0005,200.00
TRAFFIC SIGNAL, TYPE TS-1 EACH8.0005,200.00
0.0000.00
0.0000.00

0081                          A004.10 580.002.0001,160.00
TRAFFIC SIGNAL, TYPE TS-1A EACH2.0001,160.00
0.0000.00
0.0000.00

0082                          A006.15 350.002.000700.00
PEDESTRIAN SIGNAL, TYPE PS-1 EACH2.000700.00
0.0000.00
0.0000.00

0083                          A006.98 100.0027.0002,700.00
VEHICLE DETECTOR, TYPE A PREFORMED EACH27.0002,700.00
9.000900.00
9.000900.00

0084                          A007.00 125.0017.0002,125.00
VEHICLE DETECTOR, TYPE B PREFORMED EACH17.0002,125.00
5.000625.00
0.0000.00

0085                          A009.27 1,425.0028.00039,900.00
STREET LIGHTING UNIT, TYPE SL-BT-12.2-2.4-0.25 EACH28.00039,900.00
0.0000.00
0.0000.00

0086                          A012.41 5,400.003.00016,200.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-15.5-3.0 EACH3.00016,200.00
0.0000.00
0.0000.00

0087                          A012.93 7,165.001.0007,165.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-20.0-3.0 EACH1.0007,165.00
0.0000.00
0.0000.00

0088                          A020.30 1,155.002.0002,310.00
LIGHTING CONTROL CENTER, TYPE R EACH2.0002,310.00
0.0000.00
0.0000.00

0089                          A070.10 5.601,705.0009,548.00
38 mm CONDUIT IN TRENCH m 1,705.0009,548.00
0.0000.00
0.0000.00

0090                          A070.14 6.40129.000825.60
50 mm CONDUIT IN TRENCH m 129.000825.60
0.0000.00
0.0000.00

0091                          A072.10 5.60268.0001,500.80
38 mm CONDUIT UNDER ROADWAY m 268.0001,500.80
21.100118.16
0.0000.00

0092                          A072.14 6.4073.100467.84
50 mm CONDUIT UNDER ROADWAY m 73.100467.84
25.700164.48
0.0000.00

0093                          A072.18 11.0098.2001,080.20
75 mm CONDUIT UNDER ROADWAY m 98.2001,080.20
21.100232.10
0.0000.00

0094                          A077.22 3.35179.600601.66
12/C #14 AWG TRAFFIC SIGNAL CABLE m 179.600601.66
0.0000.00
0.0000.00

0095                          A079.01 1.50341.000511.50
2/C #14 AWG DETECTOR LEAD-IN CABLE m 341.000511.50
0.0000.00
0.0000.00

0096                          A079.50 0.70174.000121.80
GROUNDING CONDUCTOR m 174.000121.80
0.0000.00
0.0000.00

0097                          A079.55 1.5060.00090.00
SERVICE CABLE m 60.00090.00
0.0000.00
0.0000.00

0098                          A080.10 2.503,946.0009,865.00
STREET LIGHTING CABLE, NO. 2 USE m 3,946.0009,865.00
0.0000.00
0.0000.00

0099                          A080.13 1.301,973.0002,564.90
STREET LIGHTING CABLE, NO. 4 BARE m 1,973.0002,564.90
0.0000.00
0.0000.00

0100                          A500.20 1,865.001.0001,865.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170 EACH1.0001,865.00
0.0000.00
0.0000.00

0101                          0003.75 4,660.001.0004,660.00
TEMPORARY TRAFFIC SIGNAL EACH1.0004,660.00
0.0000.00
0.0000.00

0102                          0030.81 3,050.001.0003,050.00
MOBILIZATION LS 1.0003,050.00
0.0000.00
0.0000.00

GROUP 8B ELECTRICALContracted122,542.30
Current122,542.30
In place2,039.74
This Estimate900.00

GROUP 10 GENERAL ITEMS
0103                          0001.08 0.508,250.0004,125.00
BARRICADE, TYPE II BDAY8,250.0004,125.00
1,448.000724.00
758.000379.00

0104                          0001.10 2.003,262.0006,524.00
BARRICADE, TYPE III BDAY3,262.0006,524.00
631.0001,262.00
270.000540.00

0105                          0001.30 2.00460.000920.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY460.000920.00
170.000340.00
62.000124.00

0106                          0001.75 5.50180.000990.00
TEMPORARY SIGN DAY EACH180.000990.00
278.0001,529.00
191.0001,050.50

0107                          0001.90 0.505,834.0002,917.00
SIGN DAY EACH5,834.0002,917.00
1,763.000881.50
618.000309.00

0108                          0002.30 1.20500.000600.00
PAVEMENT MARKING REMOVAL m 500.000600.00
0.0000.00
0.0000.00

0109                          0002.39 2.907,000.00020,300.00
TEMPORARY PAVEMENT MARKING, TYPE II m 7,000.00020,300.00
0.0000.00
0.0000.00

0110                          0002.47 1.25500.000625.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION m 500.000625.00
0.0000.00
0.0000.00

0111                          0002.97 20.00216.0004,320.00
FLASHING ARROW PANEL DAY 216.0004,320.00
0.0000.00
0.0000.00

0112                          0003.10 175.0050.0008,750.00
FLAGGING DAY 50.0008,750.00
7.0001,225.00
4.000700.00

0113                          0010.04 275.001.000275.00
FIELD OFFICE EACH1.000275.00
1.000275.00
0.0000.00

0114                          0030.00 5,000.001.0005,000.00
MOBILIZATION LS 1.0005,000.00
1.0005,000.00
1.0005,000.00

4401                          2011.05 18.500.0000.00
CRUSHED ROCK FOR TEMPORARY SURFACING Mg 310.0005,735.00
276.4805,114.88
276.4805,114.88

4402                          9110.01 60.000.0000.00
RENTAL OF LOADER, FULLY OPERATED HOUR20.0001,200.00
3.250195.00
3.250195.00

4403                          9110.02 55.000.0000.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR20.0001,100.00
9.500522.50
9.500522.50

4404                          9110.03 50.000.0000.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR20.0001,000.00
0.0000.00
0.0000.00

4405                          9110.07 45.000.0000.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR20.000900.00
0.0000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted55,346.00
Current65,281.00
In place17,068.88
This Estimate13,934.88

Totals for contractContracted2,455,189.41
Current2,528,538.17
In place785,269.55
This Estimate422,099.48