Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0083 WERNER CONSTRUCTION, INC.
Contract ID:4809
Estimate Number:0003
Pay Period End Date:05.29.2002
Contract Location:
US-81/19TH ST. YORKEstimate Type:PROG
Contractor:
WERNER CONSTRUCTION, INC.Date Let:03.29.2001
129 E 2ND STDate Awarded:04.06.2001
PO BOX 1087Date Contract Executed:04.26.2001
Date Notice to Proceed:04.26.2001
HASTINGS NE 68902-1087Date Work Began:
Phone:Date Physical Work Completed:
(402)463-4545Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
YORK
Project Number PCT Fed State Project Number Description
41809 000  0.000 MISC-81-2(1023)  ELECTRICAL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$141,424.70$115,808.36$25,616.34
$131,828.95Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$141,424.70$115,808.36$25,616.34
$131,828.95Retainage$-1,414.25$-1,158.08$-256.17
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
107.28%Net Earnings$140,010.45$114,650.28$25,360.17
Liquidated Damages$.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$140,010.45$114,650.28$25,360.17
Project ManagerDiv. Head/Dist. Eng.
Harrison, Michael05.29.2002Meyer, 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 8B ELECTRICAL
0001                          A001.01 400.003.0001,200.00
PULL BOX, TYPE PB-1 EACH3.0001,200.00
3.0001,200.00
0.0000.00

0002                          A001.02 350.002.000700.00
PULL BOX, TYPE PB-1A EACH2.000700.00
2.000700.00
0.0000.00

0003                          A003.10 650.008.0005,200.00
TRAFFIC SIGNAL, TYPE TS-1 EACH8.0005,200.00
8.0005,200.00
0.0000.00

0004                          A006.14 500.008.0004,000.00
PEDESTRIAN SIGNAL, TYPE PS-1 EACH8.0004,000.00
8.0004,000.00
0.0000.00

0005                          A006.70 65.004.000260.00
PEDESTRIAN PUSHBUTTON, TYPE PPB EACH4.000260.00
4.000260.00
0.0000.00

0006                          A006.98 200.004.000800.00
VEHICLE DETECTOR, TYPE A PREFORMED EACH4.000800.00
4.000800.00
0.0000.00

0007                          A007.00 250.002.000500.00
VEHICLE DETECTOR, TYPE B PREFORMED EACH2.000500.00
2.000500.00
0.0000.00

0008                          A007.15 300.002.000600.00
VEHICLE DETECTOR, TYPE TD-5 EACH2.000600.00
2.000600.00
2.000600.00

0009                          A007.16 350.004.0001,400.00
VEHICLE DETECTOR, TYPE TD-5A EACH4.0001,400.00
4.0001,400.00
4.0001,400.00

0010                          A012.60 6,000.001.0006,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLETYPE CMP-50-12 EACH1.0006,000.00
1.0006,000.00
0.0000.00

0011                          A012.80 8,300.001.0008,300.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-55-12 EACH1.0008,300.00
1.0008,300.00
0.0000.00

0012                          A016.55 4,200.001.0004,200.00
MAST ARM SIGNAL POLE, TYPE MP-35 EACH1.0004,200.00
1.0004,200.00
0.0000.00

0013                          A016.60 4,000.001.0004,000.00
MAST ARM SIGNAL POLE, TYPE MP-40 EACH1.0004,000.00
1.0004,000.00
0.0000.00

0014                          A070.14 2.25158.000355.50
2-INCH CONDUIT IN TRENCH LF 158.000355.50
175.000393.76
48.500109.13

0015                          A072.14 1.8557.000105.45
2-INCH CONDUIT UNDER ROADWAY LF 57.000105.45
57.000105.45
0.0000.00

0016                          A074.14 18.0065.0001,170.00
2-INCH CONDUIT, JACKED LF 65.0001,170.00
64.0001,152.00
0.0000.00

0017                          A074.18 20.00106.0002,120.00
3-INCH CONDUIT, JACKED LF 106.0002,120.00
109.0002,180.00
0.0000.00

0018                          A077.12 0.35406.000142.10
2/C #14 AWG TRAFFIC SIGNAL CABLE LF 406.000142.10
407.500142.63
-20.000-7.00

0019                          A077.22 1.50406.000609.00
12/C #14 AWG TRAFFIC SIGNAL CABLE LF 406.000609.00
407.500611.25
0.0000.00

0020                          A079.01 0.35452.000158.20
2/C #14 AWG DETECTOR LEAD-IN CABLE LF 452.000158.20
444.500155.58
20.0007.00

0021                          A079.50 0.50330.000165.00
GROUNDING CONDUCTOR LF 330.000165.00
346.500173.25
20.00010.00

0022                          A079.55 0.7560.00045.00
SERVICE CABLE LF 60.00045.00
96.00072.00
40.00030.00

0023                          A080.27 1.50716.0001,074.00
STREET LIGHT CABLE, NO. 6 AERIAL LF 716.0001,074.00
0.0000.00
0.0000.00

0024                          A500.20 1,500.001.0001,500.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170 EACH1.0001,500.00
1.0001,500.00
0.0000.00

0025                          A610.01 1,000.001.0001,000.00
REMOVE TRAFFIC SIGNAL EACH1.0001,000.00
AT US-81 & 18TH ST. 1.0001,000.00
1.0001,000.00

0026                          L010.00 8.00320.0002,560.00
SODDING SY 320.0002,560.00
694.4045,555.23
694.4045,555.23

0027                          W600.03 175.003.000525.00
ADJUST VALVE BOX TO GRADE EACH3.000525.00
3.000525.00
0.0000.00

0028                          0001.08 0.50200.000100.00
BARRICADE, TYPE II BDAY200.000100.00
679.000339.50
320.000160.00

0029                          0001.10 3.50544.0001,904.00
BARRICADE, TYPE III BDAY544.0001,904.00
592.0002,072.00
172.000602.00

0030                          0001.90 1.00488.000488.00
SIGN DAY EACH488.000488.00
696.000696.00
340.000340.00

0031                          0002.97 45.0010.000450.00
FLASHING ARROW PANEL DAY 10.000450.00
10.000450.00
1.00045.00

0032                          0003.10 175.0010.0001,750.00
FLAGGING DAY 10.0001,750.00
0.0000.00
0.0000.00

0033                          0030.81 7,000.001.0007,000.00
MOBILIZATION LS 1.0007,000.00
0.9997,000.00
0.3932,757.57

0034                          1009.00 1,800.001.0001,800.00
GENERAL CLEARING AND GRUBBING LS 1.0001,800.00
1.0001,800.00
0.500900.00

0035                          1010.01 6.75498.0003,361.50
EXCAVATION (ESTABLISHED QUANTITY) CY 498.0003,361.50
498.0003,361.50
498.0003,361.50

0036                          1101.00 6.00713.0004,278.00
REMOVE PAVEMENT SY 713.0004,278.00
850.0005,100.00
-4.756-28.54

0037                          1106.00 3.50344.0001,204.00
REMOVE DRIVEWAY SY 344.0001,204.00
353.8821,238.58
83.889293.61

0038                          1107.00 5.0096.000480.00
REMOVE WALK SY 96.000480.00
168.404842.03
46.930234.65

0039                          3008.05 8.00101.000808.00
TIE BARS EACH101.000808.00
90.000720.00
0.0000.00

0040                          3016.21 31.5068.0002,142.00
CONCRETE CLASS 47B-3000 SIDEWALKS SY 68.0002,142.00
183.3205,774.58
102.6853,234.58

0041                          3020.26 29.00282.0008,178.00
CONCRETE CLASS 47B-3625 DRIVEWAY SY 282.0008,178.00
292.8778,493.43
45.8861,330.69

0042                          3075.41 35.001,049.00036,715.00
9" CONCRETE PAVEMENT, CLASS 47B-3625 SY 1,049.00036,715.00
1,132.16739,625.85
29.6121,036.42

0043                          8029.00 6.501,049.0006,818.50
AGGREGATE FOUNDATION COURSE SY 1,049.0006,818.50
1,132.1677,359.09
29.612192.48

0044                          9111.00 12.006.00072.00
WATER MGAL6.00072.00
0.0000.00
0.0000.00

0045                          9170.00 300.007.5442,263.20
EARTH SHOULDER CONSTRUCTION STA 7.5442,263.20
7.5442,263.20
7.5442,263.20

0046                          9173.20 2.501,331.0003,327.50
SUBGRADE PREPARATION SY 1,331.0003,327.50
1,425.0443,562.62
75.498188.75

GROUP 8B ELECTRICALContracted131,828.95
Current131,828.95
In place141,424.53
This Estimate25,616.27

Totals for contractContracted131,828.95
Current131,828.95
In place141,424.53
This Estimate25,616.27