Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0083 WERNER CONSTRUCTION, INC.
Contract ID:	4870
Estimate Number:	0017
Pay Period End Date:	12.21.2001

Contract Location:
NUCKOLLS/THAYER COUNTY LINE EAST	Estimate Type:	PROG
Contractor:
WERNER CONSTRUCTION, INC.	Date Let:	12.07.2000
129 E 2ND ST	Date Awarded:	12.14.2000
PO BOX 1087	Date Contract Executed:	12.27.2000
	Date Notice to Proceed:	12.27.2000
HASTINGS NE 68902-1087	Date Work Began:	04.09.2001
Phone:	Date Physical Work Completed:
(402)463-4545	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
THAYER

Project Number		PCT			Fed State Project Number		Description
41870 000		0.000			EACSTPD-4-5(104)		GR SEED BR GDRL BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$2,381,197.53	$2,369,937.98	$11,259.55
$2,470,980.80	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$2,381,197.53	$2,369,937.98	$11,259.55
$2,470,612.69	Retainage	$-23,811.98	$-23,699.38	$-112.60
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
96.37%	Net Earnings	$2,357,385.55	$2,346,238.60	$11,146.95
	Liquidated Damages	-$6,175.00	-$6,175.00	$.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	$-76.14	$-76.14	$.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	-$6,251.14	-$6,251.14	$.00
	Payment	$2,351,134.41	$2,339,987.46	$11,146.95
Project Manager			Div. Head/Dist. Eng.
Vanwesten, James	12.21.2001		Meyer, Keith	12.28.2001
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	12.31.2001
Controller Div. Processed
Burling, Laurie	01.02.2002

		Detailed breakdown of stockpiled materials
Est Nbr:	0003
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0033	6080.00	STRUCTURAL STEEL FOR SUBSTRUCTURE
		S.P. Initial Payment	0.00	37771
		Structural Steel for Substructure
0034	6081.00	STRUCTURAL STEEL FOR SUPERSTRUCTURE
		S.P. Initial Payment	0.00	037771
		Structural Steel for Superstructure
		Total for estimate 0003:	0.00
Est Nbr:	0004
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0033	6080.00	STRUCTURAL STEEL FOR SUBSTRUCTURE
		S.P. Closure	0.00	37771
		Structural Steel for Substructure
		S.P. Initial Payment	1,321.29	37771
		Structural Steel for Substructure
0034	6081.00	STRUCTURAL STEEL FOR SUPERSTRUCTURE
		S.P. Closure	0.00	037771
		Structural Steel for Superstructure
		S.P. Initial Payment	30,247.03	37771
		Structural Steel for Superstructure
		Total for estimate 0004:	31,568.32
Est Nbr:	0006
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0033	6080.00	STRUCTURAL STEEL FOR SUBSTRUCTURE
		S.P. Adjustment	-1,321.29	37771
		Structural Steel for Substructure
		Total for estimate 0006:	-1,321.29
Est Nbr:	0008
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0034	6081.00	STRUCTURAL STEEL FOR SUPERSTRUCTURE
		S.P. Adjustment	-30,247.03	37771
		Structural Steel for Superstructure
		Total for estimate 0008:	-30,247.03
		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                          L020.00	1.50	3,487.500	5,231.25
EROSION CONTROL	m2	3,487.500	5,231.25
		3,746.948	5,620.42
		0.000	0.00
0002                          L022.11	10.00	125.000	1,250.00
FABRIC SILT FENCE-LOW POROSITY	m	125.000	1,250.00
		125.000	1,250.00
		0.000	0.00
0003                          0030.10	2,800.00	1.000	2,800.00
MOBILIZATION	LS	1.000	2,800.00
		1.000	2,800.00
		0.500	1,400.00
0004                          1009.00	750.00	1.000	750.00
GENERAL CLEARING AND GRUBBING	LS	1.000	750.00
		1.000	750.00
		0.000	0.00
0005                          1011.00	3.00	75.080	225.24
WATER	kL	75.080	225.24
		0.000	0.00
		0.000	0.00
0006                          1021.10	6.00	74.000	444.00
REMOVE DELINEATOR UNITS	EACH	74.000	444.00
		74.000	444.00
		74.000	444.00
0007                          1030.00	5.50	3,754.000	20,647.00
EARTHWORK MEASURED IN EMBANKMENT	m3	3,754.000	20,647.00
		3,754.000	20,647.00
		0.000	0.00
0008                          1101.00	5.40	217.000	1,171.80
REMOVE PAVEMENT	m2	217.000	1,171.80
		217.000	1,171.80
		0.000	0.00
0009                          1300.24	55.00	11.500	632.50
600 mm DRIVEWAY CULVERT PIPE	m	11.500	632.50
		11.500	632.50
		0.000	0.00
0010                          1320.36	88.00	16.500	1,452.00
900 mm CORRUGATED METAL PIPE FOR DRIVEWAY CULVERT PIPE	m	16.500	1,452.00
		16.500	1,452.00
		0.000	0.00
0011                          4035.00	50.00	1.000	50.00
REMOVE FLARED-END SECTION	EACH	1.000	50.00
		0.000	0.00
		0.000	0.00
0012                          4360.36	425.00	1.000	425.00
900 mm METAL FLARED-END SECTION	EACH	1.000	425.00
		1.000	425.00
		0.000	0.00
0013                          7017.00	16.00	169.390	2,710.24
REMOVE GUARDRAIL	m	169.390	2,710.24
		169.390	2,710.24
		0.000	0.00
GROUP 1 GRADING		Contracted	37,789.03
		Current	37,789.03
		In place	37,902.96
		This Estimate	1,844.00
GROUP 5 SEEDING
0014                          L001.01	1,422.00	7.500	10,665.00
SEEDING, TYPE A	ha	7.500	10,665.00
		8.400	11,944.80
		0.000	0.00
0015                          L001.02	1,022.00	15.000	15,330.00
SEEDING, TYPE B	ha	15.000	15,330.00
		12.600	12,877.20
		0.000	0.00
0016                          L032.75	70.00	113.000	7,910.00
MULCH	Mg	113.000	7,910.00
		94.500	6,615.00
		0.000	0.00
0017                          0030.50	300.00	1.000	300.00
MOBILIZATION	LS	1.000	300.00
		1.000	300.00
		1.000	300.00
GROUP 5 SEEDING		Contracted	34,205.00
		Current	34,205.00
		In place	31,737.00
		This Estimate	300.00
GROUP 6 BRIDGE AT STA. 64+08.42
0018                          0030.60	50,000.00	1.000	50,000.00
MOBILIZATION	LS	1.000	50,000.00
		1.000	50,000.00
		0.000	0.00
0019                          1010.01	20.00	110.000	2,200.00
EXCAVATION (ESTABLISHED QUANTITY)	m3	110.000	2,200.00
		110.000	2,200.00
		0.000	0.00
0020                          1043.50	2.40	123.000	295.20
RIPRAP FILTER FABRIC	m2	123.000	295.20
		123.000	295.20
		0.000	0.00
0021                          3050.15	265.00	128.700	34,105.50
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30	m3	128.700	34,105.50
		128.700	34,105.50
		0.000	0.00
0022                          3051.10	1.60	8,492.000	13,587.20
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	kg	8,492.000	13,587.20
		8,492.000	13,587.20
		0.000	0.00
0023                          6000.10	3,000.00	1.000	3,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0024                          6000.11	3,000.00	1.000	3,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0025                          6000.60	10,000.00	1.000	10,000.00
PIER NO.1 EXCAVATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0026                          6000.61	10,000.00	1.000	10,000.00
PIER NO.2 EXCAVATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0027                          6005.35	200.00	26.300	5,260.00
PRECOMPRESSED POLYURETHANE FOAM JOINT	m	26.300	5,260.00
		26.300	5,260.00
		0.000	0.00
0028                          6005.78	750.00	14.000	10,500.00
EXPANSION BEARING, TFE TYPE	EACH	14.000	10,500.00
		14.000	10,500.00
		0.000	0.00
0029                          6005.83	1,000.00	2.000	2,000.00
FIXED BEARING	EACH	2.000	2,000.00
		2.000	2,000.00
		0.000	0.00
0030                          6010.22	600.00	71.700	43,020.00
CLASS 47B-20 CONCRETE FOR BRIDGE	m3	71.700	43,020.00
		72.708	43,624.80
		1.008	604.80
0031                          6010.26	475.00	142.400	67,640.00
CLASS 47BD-30 CONCRETE FOR BRIDGE	m3	142.400	67,640.00
		145.460	69,093.50
		0.000	0.00
0032                          6030.00	50,000.00	1.000	50,000.00
PREPARATION OF BRIDGE	EACH	1.000	50,000.00
AT STA. 64+08.42		1.000	50,000.00
		0.000	0.00
0033                          6080.00	6.75	530.000	3,577.50
STRUCTURAL STEEL FOR SUBSTRUCTURE	kg	530.000	3,577.50
		530.000	3,577.50
		0.000	0.00
0034                          6081.00	2.50	18,295.000	45,737.50
STRUCTURAL STEEL FOR SUPERSTRUCTURE	kg	18,295.000	45,737.50
		18,295.000	45,737.50
		0.000	0.00
0035                          6104.00	22.00	215.000	4,730.00
BROKEN CONCRETE RIPRAP	Mg	215.000	4,730.00
		215.000	4,730.00
		0.000	0.00
0036                          6131.50	1.60	18,204.000	29,126.40
EPOXY COATED REINFORCING STEEL	kg	18,204.000	29,126.40
		18,204.000	29,126.40
		0.000	0.00
0037                          6139.50	36.00	50.000	1,800.00
SUBSURFACE DRAINAGE MATTING	m2	50.000	1,800.00
		50.000	1,800.00
		0.000	0.00
0038                          6200.00	100.00	295.400	29,540.00
CONCRETE PILING	m	295.400	29,540.00
		295.400	29,540.00
		0.000	0.00
0039                          6510.55	10,000.00	1.000	10,000.00
TEMPORARY BRIDGE SHORING	LS	0.000	0.00
		0.000	0.00
		0.000	0.00
0040                          6616.65	2,500.00	8.000	20,000.00
BEARING DEVICE REPLACEMENT	EACH	8.000	20,000.00
		8.000	20,000.00
		0.000	0.00
0041                          8091.00	30.00	70.000	2,100.00
GRANULAR BACKFILL	m3	70.000	2,100.00
		108.500	3,255.00
		0.000	0.00
4000                          6952.02	9,096.00	0.000	0.00
SHOO-FLY	EACH	1.000	9,096.00
Build Shoo-fly		1.000	9,096.00
		0.000	0.00
4002                          1136.03	5,498.00	0.000	0.00
REMOVE	EACH	1.000	5,498.00
Remove Shoo-fly		1.000	5,498.00
		0.000	0.00
GROUP 6 BRIDGE AT STA. 64+08.42		Contracted	451,219.30
		Current	455,813.30
		In place	459,026.60
		This Estimate	604.80
GROUP 6A BRIDGE AT STA. 144+89.5
0042                          0030.60	3,000.00	1.000	3,000.00
MOBILIZATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0043                          6010.26	525.00	12.800	6,720.00
CLASS 47BD-30 CONCRETE FOR BRIDGE	m3	12.800	6,720.00
		12.800	6,720.00
		0.000	0.00
0044                          6020.00	5.30	930.600	4,932.18
REINFORCING STEEL FOR BRIDGE	kg	930.600	4,932.18
		930.600	4,932.18
		0.000	0.00
GROUP 6A BRIDGE AT STA. 144+89.5		Contracted	14,652.18
		Current	14,652.18
		In place	14,652.18
		This Estimate	0.00
GROUP 7 GUARDRAIL
0045                          0030.70	2,500.00	1.000	2,500.00
MOBILIZATION	LS	1.000	2,500.00
		1.000	2,500.00
		0.000	0.00
0046                          7011.20	130.00	19.050	2,476.50
W-BEAM GUARDRAIL	m	19.050	2,476.50
		19.050	2,476.50
		0.000	0.00
0047                          7015.00	40.00	82.900	3,316.00
CABLE GUARDRAIL	m	82.900	3,316.00
		82.900	3,316.00
		0.000	0.00
0048                          7020.00	1,390.00	8.000	11,120.00
BRIDGE APPROACH SECTIONS	EACH	8.000	11,120.00
		8.000	11,120.00
		0.000	0.00
0049                          7021.70	1,800.00	8.000	14,400.00
GUARDRAIL END TREATMENT, SRT-350	EACH	8.000	14,400.00
		8.000	14,400.00
		0.000	0.00
0050                          7023.00	2,170.00	2.000	4,340.00
TERMINAL ANCHORAGE SECTIONS	EACH	2.000	4,340.00
		2.000	4,340.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	38,152.50
		Current	38,152.50
		In place	38,152.50
		This Estimate	0.00
GROUP 9 BITUMINOUS
0051                          0030.90	42,000.00	1.000	42,000.00
MOBILIZATION	LS	1.000	42,000.00
		1.000	42,000.00
		0.000	0.00
0052                          1020.03	14.00	52.000	728.00
DELINEATOR, TYPE III	EACH	52.000	728.00
		52.000	728.00
		52.000	728.00
0053                          2001.00	13.50	248.000	3,348.00
GRAVEL SURFACE COURSE	m3	548.000	7,398.00
		415.540	5,609.79
		0.000	0.00
0054                          2020.00	7.50	220.000	1,650.00
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS	m2	220.000	1,650.00
		220.000	1,650.00
		0.000	0.00
0055                          2021.00	50.00	2.000	100.00
MAILBOX POST	EACH	2.000	100.00
		1.000	50.00
		0.000	0.00
0056                          8111.20	2.00	1,384.000	2,768.00
SHOULDER SUBGRADE PREPARATION	m2	1,384.000	2,768.00
		1,384.000	2,768.00
		0.000	0.00
0057                          9000.75	17.00	1,000.000	17,000.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	Mg	1,000.000	17,000.00
SP2(12.5)		2,260.499	38,428.48
		0.000	0.00
0058                          9005.00	27.00	500.000	13,500.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	Mg	500.000	13,500.00
SP2(12.5)		668.620	18,052.74
		0.000	0.00
0059                          9005.30	17.00	53,080.000	902,360.00
ASPHALTIC CONCRETE, TYPE SP2(12.5)	Mg	53,080.000	902,360.00
		53,969.771	917,486.11
		0.000	0.00
0060                          9009.00	2.40	7,934.000	19,041.60
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	m2	7,934.000	19,041.60
		8,389.000	20,133.60
		0.000	0.00
0061                          9009.75	30.07	472.000	14,193.04
TEMPORARY SURFACING	m2	0.000	0.00
		0.000	0.00
		0.000	0.00
0062                          9020.91	193.00	54.000	10,422.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	Mg	54.000	10,422.00
		81.876	15,802.07
		0.000	0.00
0063                          9021.01	193.00	2,893.320	558,410.76
PERFORMANCE GRADED BINDER (64-22)	Mg	2,893.320	558,410.76
		2,000.855	386,165.01
		0.000	0.00
0064                          9034.00	2.50	144.000	360.00
PREPARATION OF INTERSECTIONS AND DRIVEWAYS	m2	144.000	360.00
		144.000	360.00
		0.000	0.00
0065                          9053.00	0.26	136,760.000	35,557.60
TACK COAT	L	136,760.000	35,557.60
		227,325.000	59,104.50
		9,295.190	2,416.75
0066                          9111.00	2.25	1,259.000	2,832.75
WATER	kL	1,259.000	2,832.75
		0.000	0.00
		0.000	0.00
0067                          9170.00	120.00	413.300	49,596.00
EARTH SHOULDER CONSTRUCTION	StaM	413.300	49,596.00
		413.301	49,596.12
		0.000	0.00
0068                          9179.23	325.00	206.833	67,220.73
COLD MILLING, CLASS 3	StaM	206.833	67,220.73
		204.597	66,494.04
		0.000	0.00
0069                          9188.50	25.00	638.000	15,950.00
SURFACING UNDER GUARDRAIL	m2	638.000	15,950.00
		638.000	15,950.00
		0.000	0.00
0070                          9300.50	6,500.00	1.000	6,500.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	6,500.00
		1.000	6,500.00
		0.000	0.00
4003                          9179.25	7,150.00	0.000	0.00
COLD MILLING, CLASS 5	StaM	1.000	7,150.00
		1.000	7,150.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,763,538.48
		Current	1,760,545.44
		In place	1,654,028.46
		This Estimate	3,144.75
GROUP 10 GENERAL ITEMS
0071                          0001.08	0.50	13,834.000	6,917.00
BARRICADE, TYPE II	BDAY	13,834.000	6,917.00
		31,719.000	15,859.50
		0.000	0.00
0072                          0001.10	2.50	1,268.000	3,170.00
BARRICADE, TYPE III	BDAY	1,268.000	3,170.00
		3,610.000	9,025.00
		30.000	75.00
0073                          0001.30	2.50	594.000	1,485.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	594.000	1,485.00
		911.000	2,277.50
		15.000	37.50
0074                          0001.90	0.50	24,235.000	12,117.50
SIGN DAY	EACH	24,235.000	12,117.50
		20,864.000	10,432.00
		507.000	253.50
0075                          0002.30	1.31	350.000	458.50
PAVEMENT MARKING REMOVAL	m	175.000	229.25
		253.594	332.21
		0.000	0.00
0076                          0002.31	1.64	480.000	787.20
TEMPORARY PAVEMENT MARKING	m	240.000	393.60
		780.583	1,280.16
		0.000	0.00
0077                          0002.40	23.00	1,242.000	28,566.00
TEMPORARY SOLID LINES	StaM	1,242.000	28,566.00
		1,575.939	36,246.60
		0.000	0.00
0078                          0002.45	20.00	621.000	12,420.00
TEMPORARY BROKEN LINES	StaM	621.000	12,420.00
		831.118	16,622.36
		0.000	0.00
0079                          0003.10	175.00	142.000	24,850.00
FLAGGING	DAY	142.000	24,850.00
		158.000	27,650.00
		0.000	0.00
0080                          0003.20	275.00	52.000	14,300.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	52.000	14,300.00
		38.000	10,450.00
		0.000	0.00
0081                          0003.51	40.00	139.000	5,560.00
INSTALL CONCRETE PROTECTION BARRIER	m	55.000	2,200.00
		55.000	2,200.00
		0.000	0.00
0082                          0010.04	1,000.00	1.000	1,000.00
FIELD OFFICE	EACH	1.000	1,000.00
		0.000	0.00
		0.000	0.00
0083                          0030.00	5,000.00	1.000	5,000.00
MOBILIZATION	LS	1.000	5,000.00
		1.000	5,000.00
		1.000	5,000.00
0084                          9110.01	60.00	70.000	4,200.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	70.000	4,200.00
		55.500	3,330.00
		0.000	0.00
0085                          9110.02	55.00	65.000	3,575.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	115.000	6,325.00
		29.500	1,622.50
		0.000	0.00
0086                          9110.03	50.00	70.000	3,500.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	70.000	3,500.00
		57.500	2,875.00
		0.000	0.00
0087                          9110.07	45.00	70.000	3,150.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	70.000	3,150.00
		11.000	495.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	131,056.20
		Current	129,823.35
		In place	145,697.83
		This Estimate	5,366.00
Totals for contract		Contracted	2,470,612.69
		Current	2,470,980.80
		In place	2,381,197.53
		This Estimate	11,259.55