Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0462 WEBB CONTRACTOR, INC./L. J.
Contract ID:	4912
Estimate Number:	0008
Pay Period End Date:	10.18.2002

Contract Location:
CAIRO NORTH	Estimate Type:	FINL
Contractor:
WEBB CONTRACTOR, INC./L. J.	Date Let:	12.06.2001
918 N 13TH ST	Date Awarded:	12.18.2001
PO BOX 386	Date Contract Executed:	12.26.2001
	Date Notice to Proceed:	12.26.2001
GENEVA NE 68361-0386	Date Work Began:	05.20.2002
Phone:	Date Physical Work Completed:
(402)759-4160	Date Accepted:	10.08.2002
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
HALL

Project Number		PCT			Fed State Project Number		Description
41912 000		0.000			EACBR-11-2(112)		CULVERT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$273,941.32	$273,941.32	$.00
$252,089.59	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$273,941.32	$273,941.32	$.00
$248,030.10	Retainage	$.00	$-2,739.41	$2,739.41
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
108.67%	Net Earnings	$273,941.32	$271,201.91	$2,739.41
	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	$5.24	$5.24	$.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	$5.24	$5.24	$.00
	Payment	$273,946.56	$271,207.15	$2,739.41
Project Manager			Div. Head/Dist. Eng.
Kwiatkowski, Rick	11.06.2002		Meyer, Keith	12.05.2002
Constr. Estimate Eng.			Materials Eng.
Hitzeman, Bill	12.05.2002		Hall, David	12.05.2002
Controller Div. Processed
Harring, Joyce	12.12.2002

		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
GROUP 4 CULVERT AT STA. 2+46.60
0001                          A009.14	2,600.00	1.000	2,600.00
STREET LIGHTING UNIT, TYPE SL-BT-12.2-3.7-0.25	EACH	1.000	2,600.00
		1.000	2,600.00
		0.000	0.00
0002                          A020.10	850.00	1.000	850.00
LIGHTING CONTROL CENTER, TYPE D	EACH	1.000	850.00
		0.000	0.00
		0.000	0.00
0003                          A070.10	10.00	14.000	140.00
38 mm CONDUIT IN TRENCH	m	14.000	140.00
		14.000	140.00
		0.000	0.00
0004                          A080.22	1.30	14.000	18.20
STREET LIGHTING CABLE, NO. 6 BARE	m	14.000	18.20
		14.000	18.20
		0.000	0.00
0005                          A080.24	1.45	28.000	40.60
STREET LIGHTING CABLE, NO. 6 USE	m	28.000	40.60
		28.000	40.60
		0.000	0.00
0006                          A600.00	350.00	1.000	350.00
REMOVE LIGHTING UNIT	EACH	1.000	350.00
		1.000	350.00
		0.000	0.00
0007                          L020.00	2.00	917.000	1,834.00
EROSION CONTROL	m2	917.000	1,834.00
		3,420.150	6,840.30
		0.000	0.00
0008                          L022.11	13.00	99.000	1,287.00
FABRIC SILT FENCE-LOW POROSITY	m	99.000	1,287.00
		0.000	0.00
		0.000	0.00
0009                          0001.10	1.50	789.000	1,183.50
BARRICADE, TYPE III	BDAY	789.000	1,183.50
		566.000	849.00
		0.000	0.00
0010                          0001.30	2.00	118.000	236.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	118.000	236.00
		166.000	332.00
		0.000	0.00
0011                          0001.90	0.50	3,539.000	1,769.50
SIGN DAY	EACH	3,539.000	1,769.50
		3,246.000	1,623.00
		0.000	0.00
0012                          0002.30	3.00	300.000	900.00
PAVEMENT MARKING REMOVAL	m	300.000	900.00
		205.000	615.00
		0.000	0.00
0013                          0002.39	2.00	440.000	880.00
TEMPORARY PAVEMENT MARKING, TYPE II	m	440.000	880.00
		475.000	950.00
		0.000	0.00
0014                          0003.10	125.00	20.000	2,500.00
FLAGGING	DAY	20.000	2,500.00
		6.000	750.00
		0.000	0.00
0015                          0003.51	36.00	165.000	5,940.00
INSTALL CONCRETE PROTECTION BARRIER	m	165.000	5,940.00
		152.400	5,486.40
		0.000	0.00
0016                          0003.56	15.00	165.000	2,475.00
RELOCATE CONCRETE PROTECTION BARRIER	m	165.000	2,475.00
		82.300	1,234.50
		0.000	0.00
0017                          0003.75	5,800.00	1.000	5,800.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	5,800.00
		1.000	5,800.00
		0.000	0.00
0018                          0030.40	31,000.00	1.000	31,000.00
MOBILIZATION	LS	1.000	31,000.00
		1.000	31,000.00
		0.000	0.00
0019                          1009.00	1,825.00	1.000	1,825.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,825.00
		1.000	1,825.00
		0.000	0.00
0020                          1010.01	5.00	177.000	885.00
EXCAVATION (ESTABLISHED QUANTITY)	m3	177.000	885.00
		177.000	885.00
		0.000	0.00
0021                          1011.00	10.00	59.000	590.00
WATER	kL	59.000	590.00
		16.139	161.39
		0.000	0.00
0022                          1012.00	80.00	6.000	480.00
RIGHT-OF-WAY MARKERS	EACH	6.000	480.00
		6.000	480.00
		0.000	0.00
0023                          1030.00	14.00	443.000	6,202.00
EARTHWORK MEASURED IN EMBANKMENT	m3	443.000	6,202.00
		443.000	6,202.00
		0.000	0.00
0024                          1040.05	1.00	513.000	513.00
TEMPORARY SLOPE PROTECTION	m2	513.000	513.00
		0.000	0.00
		0.000	0.00
0025                          1102.00	11.00	325.000	3,575.00
REMOVE ASPHALT SURFACE	m2	325.000	3,575.00
		325.000	3,575.00
		0.000	0.00
0026                          2020.75	1,800.00	1.947	3,504.60
CRUSHED CONCRETE SURFACING	StaM	0.000	0.00
		0.000	0.00
		0.000	0.00
0027                          4040.00	100.00	1.000	100.00
REMOVE HEADWALLS FROM CULVERTS	EACH	1.000	100.00
		1.000	100.00
		0.000	0.00
0028                          4043.50	100.00	1.000	100.00
REMOVE SEWER PIPE	m	1.000	100.00
		1.000	100.00
		0.000	0.00
0029                          4050.01	100.00	1.000	100.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	m3	1.000	100.00
		1.000	100.00
		0.000	0.00
0030                          4051.01	13.00	485.000	6,305.00
EXCAVATION FOR BOX CULVERTS	m3	485.000	6,305.00
		485.000	6,305.00
		0.000	0.00
0031                          4101.06	310.00	329.480	102,138.80
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	329.480	102,138.80
		329.480	102,138.80
		0.000	0.00
0032                          4151.00	1.12	24,647.000	27,604.64
REINFORCING STEEL FOR BOX CULVERT	kg	24,647.000	27,604.64
		24,647.000	27,604.64
		0.000	0.00
0033                          4350.18	75.00	8.900	667.50
450 mm CORRUGATED METAL PIPE	m	8.900	667.50
		9.900	742.50
		0.000	0.00
0034                          6040.00	10,000.00	1.000	10,000.00
REMOVE STRUCTURE	EACH	1.000	10,000.00
AT STA. 2+45.60		1.000	10,000.00
		0.000	0.00
0035                          7017.00	5.00	68.600	343.00
REMOVE GUARDRAIL	m	68.600	343.00
		68.600	343.00
		0.000	0.00
0036                          9005.30	49.00	310.000	15,190.00
ASPHALTIC CONCRETE, TYPE SP2(12.5)	Mg	310.000	15,190.00
		507.370	24,861.13
		0.000	0.00
0037                          9021.01	157.00	16.740	2,628.18
PERFORMANCE GRADED BINDER (64-22)	Mg	16.740	2,628.18
		25.119	3,943.68
		0.000	0.00
0038                          9053.00	35.50	70.000	2,485.00
TACK COAT	L	70.000	2,485.00
		473.000	16,791.50
		0.000	0.00
0039                          9110.01	65.00	15.000	975.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	15.000	975.00
		0.000	0.00
		0.000	0.00
0040                          9110.03	50.00	5.000	250.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	5.000	250.00
		0.000	0.00
		0.000	0.00
0041                          9110.07	35.00	5.000	175.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	5.000	175.00
		0.000	0.00
		0.000	0.00
0042                          9170.00	275.00	3.893	1,070.58
EARTH SHOULDER CONSTRUCTION	StaM	3.893	1,070.58
		3.893	1,070.58
		0.000	0.00
0043                          9173.20	1.00	519.000	519.00
SUBGRADE PREPARATION	m2	519.000	519.00
		519.000	519.00
		0.000	0.00
4000                          2020.75	2,992.50	0.000	0.00
CRUSHED CONCRETE SURFACING	StaM	1.947	5,826.40
Furnish, Haul and Place Crushed Concrete		1.947	5,826.40
		0.000	0.00
4001                          2020.75	892.50	0.000	0.00
CRUSHED CONCRETE SURFACING	StaM	1.947	1,737.70
Load, Haul and Stockpile Crushed Concrete Material		1.947	1,737.70
		0.000	0.00
GROUP 4 CULVERT AT STA. 2+46.60		Contracted	248,030.10
		Current	252,089.59
		In place	273,941.32
		This Estimate	0.00
Totals for contract		Contracted	248,030.10
		Current	252,089.59
		In place	273,941.32
		This Estimate	0.00