Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0462 WEBB CONTRACTOR, INC./L. J.
Contract ID:	4975X
Estimate Number:	0006
Pay Period End Date:	07.12.2003

Contract Location:
DESHLER EAST	Estimate Type:	PROG
Contractor:
WEBB CONTRACTOR, INC./L. J.	Date Let:	08.01.2002
918 N 13TH ST	Date Awarded:	08.05.2002
PO BOX 386	Date Contract Executed:	08.12.2002
	Date Notice to Proceed:	08.12.2002
GENEVA NE 68361-0386	Date Work Began:
Phone:	Date Physical Work Completed:
(402)759-4160	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
THAYER

Project Number		PCT			Fed State Project Number		Description
41975 000		0.000			EACSTPD-136-5(106)		GR BR GDRL BIT
42219 000		0.000			STPP-136-5(108)		GR BR GDRL BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$444,489.63	$327,362.23	$117,127.40
$1,095,560.88	Stockpiled Materials	$5,184.00	$5,184.00	$.00
Original Contract Amt	Gross Earnings	$449,673.63	$332,546.23	$117,127.40
$1,094,967.63	Retainage	$-4,444.90	$-3,273.62	$-1,171.28
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
40.57%	Net Earnings	$445,228.73	$329,272.61	$115,956.12
	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	$6.38	$6.38	$.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	$6.38	$6.38	$.00
	Payment	$445,235.11	$329,278.99	$115,956.12
Project Manager			Div. Head/Dist. Eng.
Grooms, Jerry	07.16.2003		Meyer, Keith	07.17.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	07.17.2003
Controller Div. Processed
Burling, Laurie	07.18.2003

		Detailed breakdown of stockpiled materials
Est Nbr:	0003
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0023	6005.60	ELASTOMERIC BEARING
		S.P. Initial Payment	5,184.00	1006684
		Total for estimate 0003:	5,184.00
		Total remaining for contract:	5,184.00

			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	2.25	1,713.000	3,854.25
EROSION CONTROL	SY	1,713.000	3,854.25
		0.000	0.00
		0.000	0.00
0002                          L022.25	5.00	400.000	2,000.00
FABRIC SILT FENCE, TYPE COIR FIBER	LF	400.000	2,000.00
		0.000	0.00
		0.000	0.00
0003                          0030.10	447.02	1.000	447.02
MOBILIZATION	LS	1.000	447.02
		1.000	447.02
		1.000	447.02
0004                          1009.00	2,000.00	1.000	2,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	2,000.00
FOR PROJECT EACSTPD-136-5(106)		1.000	2,000.00
		0.500	1,000.00
0006                          1010.00	2.00	377.000	754.00
EXCAVATION	CY	377.000	754.00
		0.000	0.00
		0.000	0.00
0007                          1010.10	2.15	14,270.000	30,680.50
EXCAVATION, BORROW	CY	14,270.000	30,680.50
		400.000	860.00
		0.000	0.00
0008                          1011.00	22.00	14.000	308.00
WATER	MGAL	14.000	308.00
		0.000	0.00
		0.000	0.00
0010                          1300.24	25.00	44.000	1,100.00
24" DRIVEWAY CULVERT PIPE	LF	44.000	1,100.00
		0.000	0.00
		0.000	0.00
0011                          7017.00	2.00	112.000	224.00
REMOVE GUARDRAIL	LF	112.000	224.00
		56.000	112.00
		0.000	0.00
GROUP 1 GRADING		Contracted	41,367.77
		Current	41,367.77
		In place	3,419.02
		This Estimate	1,447.02
GROUP 6 BRIDGE AT STA. 7+25.24
0012                          0020.00	0.80	1,000.000	800.00
TRAINING	HOUR	1,000.000	800.00
		658.000	526.40
		334.000	267.20
0013                          0030.60	48,000.00	1.000	48,000.00
MOBILIZATION	LS	1.000	48,000.00
		1.000	48,000.00
		0.000	0.00
0014                          1010.01	5.00	1,700.000	8,500.00
EXCAVATION (ESTABLISHED QUANTITY)	CY	1,700.000	8,500.00
		850.500	4,252.50
		0.000	0.00
0015                          1043.50	2.00	609.000	1,218.00
RIPRAP FILTER FABRIC	SY	609.000	1,218.00
		200.000	400.00
		200.000	400.00
0016                          3050.15	210.00	179.700	37,737.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000	CY	179.700	37,737.00
		0.000	0.00
		0.000	0.00
0017                          3051.10	0.70	20,475.000	14,332.50
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	20,475.000	14,332.50
		0.000	0.00
		0.000	0.00
0018                          6000.10	5,000.00	1.000	5,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	5,000.00
		1.000	5,000.00
		0.000	0.00
0019                          6000.11	5,000.00	1.000	5,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	5,000.00
		1.000	5,000.00
		0.000	0.00
0020                          6000.60	15,000.00	1.000	15,000.00
PIER NO.1 EXCAVATION	LS	1.000	15,000.00
		0.500	7,500.00
		0.000	0.00
0021                          6000.61	15,000.00	1.000	15,000.00
PIER NO.2 EXCAVATION	LS	1.000	15,000.00
		0.500	7,500.00
		0.000	0.00
0022                          6005.35	50.00	95.300	4,765.00
PRECOMPRESSED POLYURETHANE FOAM JOINT	LF	95.300	4,765.00
		0.000	0.00
		0.000	0.00
0023                          6005.60	90.00	108.000	9,720.00
ELASTOMERIC BEARING	EACH	108.000	9,720.00
		0.000	0.00
		0.000	0.00
0024                          6010.22	425.00	213.700	90,822.50
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	213.700	90,822.50
		108.000	45,900.00
		0.000	0.00
0025                          6010.26	425.00	213.700	90,822.50
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	213.700	90,822.50
		13.000	5,525.00
		13.000	5,525.00
0026                          6011.11	185,000.00	1.000	185,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	185,000.00
AT STA. 7+25.24		0.400	74,000.00
		0.400	74,000.00
0027                          6040.00	25,000.00	1.000	25,000.00
REMOVE STRUCTURE	EACH	1.000	25,000.00
AT STA. 7+30.48		0.500	12,500.00
		0.500	12,500.00
0028                          6080.00	2.50	5,117.000	12,792.50
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	5,117.000	12,792.50
		2,558.500	6,396.25
		0.000	0.00
0029                          6105.02	38.00	505.000	19,190.00
ROCK RIPRAP, TYPE B	TON	505.000	19,190.00
		218.490	8,302.62
		218.490	8,302.62
0030                          6131.50	0.63	85,710.000	53,997.30
EPOXY COATED REINFORCING STEEL	LB	85,710.000	53,997.30
		17,027.500	10,727.33
		7,000.000	4,410.00
0031                          6139.50	50.00	29.800	1,490.00
SUBSURFACE DRAINAGE MATTING	SY	29.800	1,490.00
		14.900	745.00
		14.900	745.00
0032                          6210.12	25.00	935.000	23,375.00
HP 10"X42# STEEL PILING	LF	935.000	23,375.00
		385.000	9,625.00
		0.000	0.00
0033                          6251.40	440.00	92.000	40,480.00
ROCK SOCKET	LF	92.000	40,480.00
		46.000	20,240.00
		0.000	0.00
0034                          6251.50	515.00	99.700	51,345.50
DRILLED SHAFT	LF	99.700	51,345.50
		49.850	25,672.75
		0.000	0.00
0035                          6310.00	11.75	3,122.000	36,683.50
STEEL SHEET PILING	SF	3,122.000	36,683.50
		1,560.000	18,330.00
		0.000	0.00
0036                          6510.55	6,000.00	1.000	6,000.00
TEMPORARY BRIDGE SHORING	LS	1.000	6,000.00
		0.500	3,000.00
		0.000	0.00
0037                          6510.60	12,000.00	1.000	12,000.00
BRIDGE SHORING	LS	1.000	12,000.00
		0.000	0.00
		0.000	0.00
0038                          8091.00	20.00	139.700	2,794.00
GRANULAR BACKFILL	CY	139.700	2,794.00
		70.000	1,400.00
		70.000	1,400.00
GROUP 6 BRIDGE AT STA. 7+25.24		Contracted	816,865.30
		Current	816,865.30
		In place	320,542.85
		This Estimate	107,549.82
GROUP 7 GUARDRAIL
0043                          0030.70	1,080.00	1.000	1,080.00
MOBILIZATION	LS	1.000	1,080.00
		0.000	0.00
		0.000	0.00
0044                          7011.20	12.04	87.500	1,053.50
W-BEAM GUARDRAIL	LF	87.500	1,053.50
		0.000	0.00
		0.000	0.00
0045                          7020.00	1,030.50	4.000	4,122.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,122.00
		0.000	0.00
		0.000	0.00
0046                          7024.27	1,532.00	4.000	6,128.00
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	6,128.00
		0.000	0.00
		0.000	0.00
4002                          7025.50	26.25	0.000	0.00
OFFSET BLOCKS	EACH	13.000	341.25
Additional offset block to clear concrete flume..		0.000	0.00
		0.000	0.00
4003                          7025.48	84.00	0.000	0.00
GUARD RAIL POSTS	EACH	3.000	252.00
Drilling guardrail post through concrete flume.		0.000	0.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	12,383.50
		Current	12,976.75
		In place	0.00
		This Estimate	0.00
GROUP 9 BITUMINOUS
0047                          L001.02	616.00	7.400	4,558.40
SEEDING, TYPE B	ACRE	7.400	4,558.40
		0.000	0.00
		0.000	0.00
0048                          L032.75	95.00	17.000	1,615.00
MULCH	TON	17.000	1,615.00
		0.000	0.00
		0.000	0.00
0049                          0030.90	21,470.10	1.000	21,470.10
MOBILIZATION	LS	1.000	21,470.10
		0.000	0.00
		0.000	0.00
0050                          2001.00	15.00	133.000	1,995.00
GRAVEL SURFACE COURSE	CY	133.000	1,995.00
		136.940	2,054.10
		136.940	2,054.10
0051                          2009.10	110.00	5.138	565.18
GRAVEL EMBEDMENT	STA	5.138	565.18
		5.138	565.18
		5.138	565.18
0053                          9005.30	49.75	450.000	22,387.50
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	450.000	22,387.50
		0.000	0.00
		0.000	0.00
0054                          9009.00	8.50	253.000	2,150.50
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	253.000	2,150.50
		0.000	0.00
		0.000	0.00
0055                          9009.75	75.00	40.000	3,000.00
TEMPORARY SURFACING	SY	40.000	3,000.00
10"		0.000	0.00
		0.000	0.00
0056                          9009.88	55.00	350.000	19,250.00
SURFACING 10"	SY	350.000	19,250.00
		0.000	0.00
		0.000	0.00
0057                          9021.01	210.00	24.300	5,103.00
PERFORMANCE GRADED BINDER (64-22)	TON	24.300	5,103.00
		0.000	0.00
		0.000	0.00
0058                          9034.00	5.00	253.000	1,265.00
PREPARATION OF INTERSECTIONS AND DRIVEWAYS	SY	253.000	1,265.00
		0.000	0.00
		0.000	0.00
0059                          9053.00	1.50	270.000	405.00
TACK COAT	GAL	270.000	405.00
		0.000	0.00
		0.000	0.00
0060                          9111.00	15.00	3.000	45.00
WATER	MGAL	3.000	45.00
		0.000	0.00
		0.000	0.00
0061                          9170.00	350.00	10.150	3,552.50
EARTH SHOULDER CONSTRUCTION	STA	10.150	3,552.50
		7.620	2,667.00
		7.620	2,667.00
0062                          9188.50	37.50	287.000	10,762.50
SURFACING UNDER GUARDRAIL	SY	287.000	10,762.50
		0.000	0.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	98,124.68
		Current	98,124.68
		In place	5,286.28
		This Estimate	5,286.28
GROUP 10 GENERAL ITEMS
0063                          0001.08	0.50	1,672.000	836.00
BARRICADE, TYPE II	BDAY	1,672.000	836.00
		742.000	371.00
		262.000	131.00
0064                          0001.10	1.30	2,090.000	2,717.00
BARRICADE, TYPE III	BDAY	2,090.000	2,717.00
		454.000	590.20
		166.000	215.80
0065                          0001.30	0.95	627.000	595.65
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	627.000	595.65
		0.000	0.00
		0.000	0.00
0066                          0001.90	0.60	7,524.000	4,514.40
SIGN DAY	EACH	7,524.000	4,514.40
		2,850.000	1,710.00
		1,026.000	615.60
0067                          0002.30	0.60	1,000.000	600.00
PAVEMENT MARKING REMOVAL	LF	1,000.000	600.00
		0.000	0.00
		0.000	0.00
0068                          0002.31	0.30	1,200.000	360.00
TEMPORARY PAVEMENT MARKING	LF	1,200.000	360.00
		3,080.000	924.00
		0.000	0.00
0070                          0002.47	1.50	800.000	1,200.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION	LF	800.000	1,200.00
		0.000	0.00
		0.000	0.00
0071                          0003.10	185.00	10.000	1,850.00
FLAGGING	DAY	10.000	1,850.00
		3.000	555.00
		0.000	0.00
0072                          0003.51	15.00	190.000	2,850.00
INSTALL CONCRETE PROTECTION BARRIER	LF	190.000	2,850.00
		580.000	8,700.00
		0.000	0.00
0073                          0003.56	4.00	890.000	3,560.00
RELOCATE CONCRETE PROTECTION BARRIER	LF	890.000	3,560.00
		0.000	0.00
		0.000	0.00
0074                          0003.70	375.00	4.000	1,500.00
TEMPORARY RUMBLE STRIP	EACH	4.000	1,500.00
		4.000	1,500.00
		0.000	0.00
0075                          0003.75	10,500.00	1.000	10,500.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	10,500.00
		1.000	10,500.00
		0.000	0.00
0076                          0010.04	2,000.00	1.000	2,000.00
FIELD OFFICE	EACH	1.000	2,000.00
		0.000	0.00
		0.000	0.00
0077                          0030.00	1,846.28	1.000	1,846.28
MOBILIZATION	LS	1.000	1,846.28
		1.000	1,846.28
		1.000	1,846.28
GROUP 10 GENERAL ITEMS		Contracted	34,929.33
		Current	34,929.33
		In place	26,696.48
		This Estimate	2,808.68
GROUP 1 GRADING
0001                          L020.00	2.25	1,539.000	3,462.75
EROSION CONTROL	SY	1,539.000	3,462.75
		1,400.000	3,150.00
		0.000	0.00
0003                          0030.10	52.98	1.000	52.98
MOBILIZATION	LS	1.000	52.98
		1.000	52.98
		0.000	0.00
0005                          1009.01	1,000.00	1.000	1,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,000.00
FOR PROJECT STPP-136-5(108)		1.000	1,000.00
		0.000	0.00
0009                          1033.00	1,300.00	2.780	3,614.00
ROADWAY GRADING	STA	2.780	3,614.00
		2.780	3,614.00
		0.000	0.00
0011                          7017.00	2.00	350.000	700.00
REMOVE GUARDRAIL	LF	350.000	700.00
		350.000	700.00
		0.000	0.00
GROUP 1 GRADING		Contracted	8,829.73
		Current	8,829.73
		In place	8,516.98
		This Estimate	0.00
GROUP 6A BRIDGE AT STA. 155+41
0039                          0030.60	4,000.00	1.000	4,000.00
MOBILIZATION	LS	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0040                          6010.26	600.00	22.500	13,500.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	22.500	13,500.00
		22.500	13,500.00
		0.000	0.00
0041                          6020.00	1.00	2,385.000	2,385.00
REINFORCING STEEL FOR BRIDGE	LB	2,385.000	2,385.00
		2,385.000	2,385.00
		0.000	0.00
0042                          6030.00	15,000.00	1.000	15,000.00
PREPARATION OF BRIDGE	EACH	1.000	15,000.00
AT STA. 155+41		1.000	15,000.00
		0.000	0.00
GROUP 6A BRIDGE AT STA. 155+41		Contracted	34,885.00
		Current	34,885.00
		In place	34,885.00
		This Estimate	0.00
GROUP 7 GUARDRAIL
0043                          0030.70	1,080.00	1.000	1,080.00
MOBILIZATION	LS	1.000	1,080.00
		1.000	1,080.00
		0.000	0.00
0044                          7011.20	12.04	87.500	1,053.50
W-BEAM GUARDRAIL	LF	87.500	1,053.50
		87.500	1,053.50
		0.000	0.00
0045                          7020.00	1,030.50	4.000	4,122.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,122.00
		4.000	4,122.00
		0.000	0.00
0046                          7024.27	1,532.00	4.000	6,128.00
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	6,128.00
		4.000	6,128.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	12,383.50
		Current	12,383.50
		In place	12,383.50
		This Estimate	0.00
GROUP 9 BITUMINOUS
0049                          0030.90	1,779.90	1.000	1,779.90
MOBILIZATION	LS	1.000	1,779.90
		1.000	1,779.90
		0.000	0.00
0052                          7502.04	4.00	300.000	1,200.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4	LF	300.000	1,200.00
		0.000	0.00
		0.000	0.00
0062                          9188.50	37.50	213.000	7,987.50
SURFACING UNDER GUARDRAIL	SY	213.000	7,987.50
		213.000	7,987.50
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	10,967.40
		Current	10,967.40
		In place	9,767.40
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0063                          0001.08	0.50	376.000	188.00
BARRICADE, TYPE II	BDAY	376.000	188.00
		370.000	185.00
		10.000	5.00
0064                          0001.10	1.30	282.000	366.60
BARRICADE, TYPE III	BDAY	282.000	366.60
		422.000	548.60
		6.000	7.80
0065                          0001.30	0.95	94.000	89.30
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	94.000	89.30
		0.000	0.00
		0.000	0.00
0066                          0001.90	0.60	1,598.000	958.80
SIGN DAY	EACH	1,598.000	958.80
		1,398.000	838.80
		38.000	22.80
0067                          0002.30	0.60	500.000	300.00
PAVEMENT MARKING REMOVAL	LF	500.000	300.00
		500.000	300.00
		0.000	0.00
0069                          0002.39	1.00	1,500.000	1,500.00
TEMPORARY PAVEMENT MARKING, TYPE II	LF	1,500.000	1,500.00
		1,986.000	1,986.00
		0.000	0.00
0071                          0003.10	185.00	5.000	925.00
FLAGGING	DAY	5.000	925.00
		2.000	370.00
		0.000	0.00
0072                          0003.51	15.00	350.000	5,250.00
INSTALL CONCRETE PROTECTION BARRIER	LF	350.000	5,250.00
		290.000	4,350.00
		0.000	0.00
0073                          0003.56	4.00	350.000	1,400.00
RELOCATE CONCRETE PROTECTION BARRIER	LF	350.000	1,400.00
		290.000	1,160.00
		0.000	0.00
0074                          0003.70	375.00	4.000	1,500.00
TEMPORARY RUMBLE STRIP	EACH	4.000	1,500.00
		4.000	1,500.00
		0.000	0.00
0075                          0003.75	10,500.00	1.000	10,500.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	10,500.00
		1.000	10,500.00
		0.000	0.00
0077                          0030.00	1,253.72	1.000	1,253.72
MOBILIZATION	LS	1.000	1,253.72
		1.000	1,253.72
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	24,231.42
		Current	24,231.42
		In place	22,992.12
		This Estimate	35.60
Totals for contract		Contracted	1,094,967.63
		Current	1,095,560.88
		In place	444,489.63
		This Estimate	117,127.40