Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2853 SIMON CONTRACTORS AND SUBSIDIARIES
Contract ID:	4143X
Estimate Number:	0001
Pay Period End Date:	09.13.2003

Contract Location:
AYR EAST	Estimate Type:	PROG
Contractor:
SIMON CONTRACTORS AND SUBSIDIARIES	Date Let:	02.06.2003
4819 S INDUSTRIAL SERVICE RD	Date Awarded:	02.20.2003
PO BOX 347	Date Contract Executed:	03.17.2003
	Date Notice to Proceed:	08.25.2003
CHEYENNE WY 82003-0347	Date Work Began:	08.25.2003
Phone:	Date Physical Work Completed:
(307)632-7900	Date Accepted:
Escrow Agent:
Surety Co:
LIBERTY MUTUAL INSURANCE COMPANY

Counties
ADAMS
CLAY

Project Number		PCT			Fed State Project Number		Description
42143 000		0.000			BRO-7001(8)		GR CULV BR GDRL

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$8,544.06	$.00	$8,544.06
$319,563.31	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$8,544.06	$.00	$8,544.06
$319,563.31	Retainage	$-85.44	$.00	$-85.44
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
2.67%	Net Earnings	$8,458.62	$.00	$8,458.62
	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	$8,458.62	$.00	$8,458.62
Project Manager			Project Engineer
Manning, Ryan	09.15.2003		Meyer, Steve	09.15.2003
Div. Head/Dist. Eng.			Constr. Estimate Eng.
Heermann, Dennis	09.17.2003		Bartos, Steve	09.18.2003
Controller Div. Processed
Burling, Laurie	09.18.2003

		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
GROUP 1 GRADING
0001                          0030.10	2,875.00	1.000	2,875.00
MOBILIZATION	LS	1.000	2,875.00
		0.000	0.00
		0.000	0.00
0002                          1009.00	690.00	1.000	690.00
GENERAL CLEARING AND GRUBBING	LS	1.000	690.00
		1.000	690.00
		1.000	690.00
0003                          1011.00	2.30	100.000	230.00
WATER	MGAL	100.000	230.00
		0.000	0.00
		0.000	0.00
0004                          1030.00	3.25	4,773.000	15,512.25
EARTHWORK MEASURED IN EMBANKMENT	CY	4,773.000	15,512.25
		700.000	2,275.00
		700.000	2,275.00
0005                          1102.00	4.60	256.000	1,177.60
REMOVE ASPHALT SURFACE	SY	256.000	1,177.60
		0.000	0.00
		0.000	0.00
0006                          2001.00	15.99	115.000	1,838.85
GRAVEL SURFACE COURSE	CY	115.000	1,838.85
		0.000	0.00
		0.000	0.00
0007                          3075.32	44.35	187.000	8,293.45
8" CONCRETE PAVEMENT, CLASS 47B-3500	SY	187.000	8,293.45
		0.000	0.00
		0.000	0.00
0008                          L006.00	230.00	3.000	690.00
COVER CROP SEEDING	ACRE	3.000	690.00
		0.000	0.00
		0.000	0.00
GROUP 1 GRADING		Contracted	31,307.15
		Current	31,307.15
		In place	2,965.00
		This Estimate	2,965.00
GROUP 4 CULVERTS
0009                          0030.40	2,553.00	1.000	2,553.00
MOBILIZATION	LS	1.000	2,553.00
		0.000	0.00
		0.000	0.00
0010                          4045.00	1,667.50	1.000	1,667.50
REMOVE STRUCTURE	EACH	1.000	1,667.50
AT STA. 5+85		0.000	0.00
		0.000	0.00
0011                          4050.01	9.71	231.000	2,243.01
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	231.000	2,243.01
		231.000	2,243.01
		231.000	2,243.01
0012                          4100.06	514.82	8.160	4,200.93
CLASS 47B-3000 OR AX-3000 CONCRETE FOR HEADWALL	CY	8.160	4,200.93
		0.000	0.00
		0.000	0.00
0013                          4150.00	1.29	610.000	786.90
REINFORCING STEEL FOR HEADWALL	LB	610.000	786.90
		0.000	0.00
		0.000	0.00
0014                          4300.24	16.67	118.000	1,967.06
24" CULVERT PIPE	LF	118.000	1,967.06
		118.000	1,967.06
		118.000	1,967.06
0015                          4300.60	63.77	116.000	7,397.32
60" CULVERT PIPE	LF	116.000	7,397.32
		0.000	0.00
		0.000	0.00
0016                          4310.24	210.83	3.000	632.49
24" FLARED-END SECTION	EACH	3.000	632.49
		3.000	632.49
		3.000	632.49
GROUP 4 CULVERTS		Contracted	21,448.21
		Current	21,448.21
		In place	4,842.56
		This Estimate	4,842.56
GROUP 6 BRIDGE AT STA. 1+35
0017                          0030.60	24,265.00	1.000	24,265.00
MOBILIZATION	LS	1.000	24,265.00
		0.000	0.00
		0.000	0.00
0018                          1043.50	1.35	705.000	951.75
RIPRAP FILTER FABRIC	SY	705.000	951.75
		0.000	0.00
		0.000	0.00
0019                          3050.15	262.89	40.800	10,725.91
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000	CY	40.800	10,725.91
		0.000	0.00
		0.000	0.00
0020                          3051.10	0.97	4,550.000	4,413.50
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	4,550.000	4,413.50
		0.000	0.00
		0.000	0.00
0021                          6000.10	1,725.00	1.000	1,725.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	1,725.00
		0.000	0.00
		0.000	0.00
0022                          6000.11	1,725.00	1.000	1,725.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	1,725.00
		0.000	0.00
		0.000	0.00
0023                          6005.35	54.63	28.000	1,529.64
PRECOMPRESSED POLYURETHANE FOAM JOINT	LF	28.000	1,529.64
		0.000	0.00
		0.000	0.00
0024                          6005.78	692.30	4.000	2,769.20
EXPANSION BEARING, TFE TYPE	EACH	4.000	2,769.20
		0.000	0.00
		0.000	0.00
0025                          6005.83	570.40	4.000	2,281.60
FIXED BEARING	EACH	4.000	2,281.60
		0.000	0.00
		0.000	0.00
0026                          6010.22	374.25	102.500	38,360.63
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	102.500	38,360.63
		0.000	0.00
		0.000	0.00
0027                          6010.26	388.99	84.700	32,947.45
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	84.700	32,947.45
		0.000	0.00
		0.000	0.00
0028                          6020.00	0.68	22,200.000	15,096.00
REINFORCING STEEL FOR BRIDGE	LB	22,200.000	15,096.00
		0.000	0.00
		0.000	0.00
0029                          6040.00	2,530.00	1.000	2,530.00
REMOVE STRUCTURE	EACH	1.000	2,530.00
AT STA. 1+29		0.000	0.00
		0.000	0.00
0030                          6071.12	37,158.80	1.000	37,158.80
STEEL SUPERSTRUCTURE	LS	1.000	37,158.80
AT STA. 1+35		0.000	0.00
		0.000	0.00
0031                          6080.00	1.52	2,265.000	3,442.80
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	2,265.000	3,442.80
		0.000	0.00
		0.000	0.00
0032                          6105.02	39.96	562.000	22,457.52
ROCK RIPRAP, TYPE B	TON	562.000	22,457.52
		0.000	0.00
		0.000	0.00
0033                          6200.00	25.67	680.000	17,455.60
CONCRETE PILING	LF	680.000	17,455.60
		0.000	0.00
		0.000	0.00
0034                          6310.00	12.74	1,935.000	24,651.90
STEEL SHEET PILING	SF	1,935.000	24,651.90
		0.000	0.00
		0.000	0.00
GROUP 6 BRIDGE AT STA. 1+35		Contracted	244,487.30
		Current	244,487.30
		In place	0.00
		This Estimate	0.00
GROUP 7 GUARDRAIL
0035                          0030.70	874.00	1.000	874.00
MOBILIZATION	LS	1.000	874.00
		0.000	0.00
		0.000	0.00
0036                          7011.20	20.15	137.500	2,770.63
W-BEAM GUARDRAIL	LF	137.500	2,770.63
		0.000	0.00
		0.000	0.00
0037                          7020.00	1,392.65	4.000	5,570.60
BRIDGE APPROACH SECTIONS	EACH	4.000	5,570.60
		0.000	0.00
		0.000	0.00
0038                          7024.27	1,829.65	4.000	7,318.60
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	7,318.60
		0.000	0.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	16,533.83
		Current	16,533.83
		In place	0.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0039                          0001.08	0.50	10.000	5.00
BARRICADE, TYPE II	BDAY	10.000	5.00
		137.000	68.50
		137.000	68.50
0040                          0001.10	2.30	1,332.000	3,063.60
BARRICADE, TYPE III	BDAY	1,332.000	3,063.60
		240.000	552.00
		240.000	552.00
0041                          0001.90	0.58	1,776.000	1,030.08
SIGN DAY	EACH	1,776.000	1,030.08
		200.000	116.00
		200.000	116.00
0042                          0001.98	0.29	666.000	193.14
CONTRACTOR FURNISHED SIGN	EACH	666.000	193.14
		0.000	0.00
		0.000	0.00
0043                          0003.10	287.50	4.000	1,150.00
FLAGGING	DAY	4.000	1,150.00
		0.000	0.00
		0.000	0.00
0044                          0030.00	345.00	1.000	345.00
MOBILIZATION	LS	1.000	345.00
		0.000	0.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	5,786.82
		Current	5,786.82
		In place	736.50
		This Estimate	736.50
Totals for contract		Contracted	319,563.31
		Current	319,563.31
		In place	8,544.06
		This Estimate	8,544.06