Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0083 WERNER CONSTRUCTION, INC.
Contract ID:	5115
Estimate Number:	0011
Pay Period End Date:	08.20.2002

Contract Location:
BROWNSON SOUTH	Estimate Type:	FINL
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:	05.17.2001
Phone:	Date Physical Work Completed:
(402)463-4545	Date Accepted:	11.13.2001
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
CHEYENNE

Project Number		PCT			Fed State Project Number		Description
51115 000		0.000			S-L17C(1003)		GRADING, BITUMINOUS
51127 000		0.000			EACSTPD-L17C(103)		GRADING, BRIDGE, GUARDRAIL, BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$694,271.13	$694,271.13	$.00
$720,812.38	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$694,271.13	$694,271.13	$.00
$680,303.87	Retainage	$.00	$-6,942.71	$6,942.71
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
96.32%	Net Earnings	$694,271.13	$687,328.42	$6,942.71
	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	$694,271.13	$687,328.42	$6,942.71
Project Manager			Div. Head/Dist. Eng.
Applegate, Joe	08.20.2002		Lind, Craig	11.21.2002
Constr. Estimate Eng.			Materials Eng.
Hitzeman, Bill	12.02.2002		Hall, David	12.03.2002
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 1 GRADING
0002                          0030.10	750.00	1.000	750.00
MOBILIZATION	LS	1.000	750.00
		1.000	750.00
		0.000	0.00
0003                          1009.00	300.00	1.000	300.00
GENERAL CLEARING AND GRUBBING	LS	1.000	300.00
		1.000	300.00
		0.000	0.00
GROUP 1 GRADING		Contracted	1,050.00
		Current	1,050.00
		In place	1,050.00
		This Estimate	0.00
GROUP 9 BITUMINOUS
0031                          L001.02	600.00	3.150	1,890.00
SEEDING, TYPE B	ACRE	3.150	1,890.00
		3.150	1,890.00
		0.000	0.00
0032                          L032.75	80.00	7.090	567.20
MULCH	TON	7.090	567.20
		7.090	567.20
		0.000	0.00
0035                          0002.40	7.00	303.900	2,127.30
TEMPORARY SOLID LINES	STA	303.900	2,127.30
		369.160	2,584.12
		0.000	0.00
0036                          0002.45	6.00	136.900	821.40
TEMPORARY BROKEN LINES	STA	136.900	821.40
		184.580	1,107.48
		0.000	0.00
0037                          0030.90	28,282.60	1.000	28,282.60
MOBILIZATION	LS	1.000	28,282.60
		1.000	28,282.60
		0.000	0.00
0038                          1020.03	15.00	10.000	150.00
DELINEATOR, TYPE III	EACH	10.000	150.00
		8.000	120.00
		0.000	0.00
0041                          3041.25	1,250.00	1.000	1,250.00
BITUMINOUS PATCHING	TON	1.000	1,250.00
		0.000	0.00
		0.000	0.00
0042                          9005.00	32.94	150.000	4,941.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	150.000	4,941.00
SP5(0.5)		0.000	0.00
		0.000	0.00
0043                          9005.23	20.82	490.000	10,201.80
ASPHALTIC CONCRETE, TYPE SPS	TON	490.000	10,201.80
		425.110	8,850.79
		0.000	0.00
0044                          9005.55	22.94	3,160.000	72,490.40
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	3,160.000	72,490.40
		3,575.160	82,014.16
		0.000	0.00
0045                          9009.00	1.50	1,932.000	2,898.00
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	1,932.000	2,898.00
		1,932.000	2,898.00
		0.000	0.00
0046                          9021.03	184.00	34.560	6,359.04
PERFORMANCE GRADED BINDER (58-28)	TON	34.560	6,359.04
		14.210	2,614.64
		0.000	0.00
0047                          9021.04	237.00	170.640	40,441.68
PERFORMANCE GRADED BINDER (70-28)	TON	170.640	40,441.68
		155.205	36,783.59
		0.000	0.00
0048                          9053.00	1.00	3,500.000	3,500.00
TACK COAT	GAL	3,500.000	3,500.00
		6,669.000	6,669.00
		0.000	0.00
0049                          9110.01	75.00	10.000	750.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	750.00
		10.000	750.00
		0.000	0.00
0050                          9110.02	75.00	10.000	750.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	750.00
		10.000	750.00
		0.000	0.00
0051                          9110.03	65.00	10.000	650.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	650.00
		5.000	325.00
		0.000	0.00
0052                          9110.07	60.00	10.000	600.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	600.00
		5.000	300.00
		0.000	0.00
0053                          9111.00	10.00	25.000	250.00
WATER	MGAL	25.000	250.00
		0.000	0.00
		0.000	0.00
0054                          9170.00	125.00	101.462	12,682.75
EARTH SHOULDER CONSTRUCTION	STA	101.462	12,682.75
		99.310	12,413.75
		0.000	0.00
0055                          9179.23	300.00	42.752	12,825.60
COLD MILLING, CLASS 3	STA	42.752	12,825.60
		35.613	10,683.90
		0.000	0.00
0056                          9179.80	1,800.00	3.000	5,400.00
MILLING CONCRETE FOR INLAYS	EACH	3.000	5,400.00
		5.000	9,000.00
		0.000	0.00
0057                          9188.50	6.00	613.000	3,678.00
SURFACING UNDER GUARDRAIL	SY	613.000	3,678.00
		613.000	3,678.00
		0.000	0.00
0058                          9300.50	1,000.00	1.000	1,000.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	1,000.00
		1.000	1,000.00
		0.000	0.00
4003                          9300.77	8.165	0.000	0.00
SMOOTHNESS INCENTIVE-PERFORMANCE GRADED BINDER	TON	65.579	535.45
		65.579	535.45
		0.000	0.00
4004                          9300.60	0.79	0.000	0.00
SMOOTHNESS INCENTIVE-ASPHALTIC CONCRETE	TON	1,491.220	1,178.06
		1,491.220	1,178.06
		0.000	0.00
4005                          9300.56	0.927	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	3,575.160	3,314.17
		3,575.160	3,314.17
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	214,506.77
		Current	219,534.46
		In place	218,309.91
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0059                          0001.08	0.50	480.000	240.00
BARRICADE, TYPE II	BDAY	480.000	240.00
		921.000	460.50
		0.000	0.00
0060                          0001.10	3.00	51.000	153.00
BARRICADE, TYPE III	BDAY	887.000	2,661.00
		887.000	2,661.00
		0.000	0.00
0061                          0001.30	3.00	51.000	153.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	585.000	1,755.00
		585.000	1,755.00
		0.000	0.00
0062                          0001.90	1.00	663.000	663.00
SIGN DAY	EACH	5,129.000	5,129.00
		5,129.000	5,129.00
		0.000	0.00
0063                          0003.10	175.00	20.000	3,500.00
FLAGGING	DAY	20.000	3,500.00
		17.000	2,975.00
		0.000	0.00
0065                          0010.04	1,500.00	0.500	750.00
FIELD OFFICE	EACH	0.500	750.00
		0.000	0.00
		0.000	0.00
0066                          0030.00	892.86	1.000	892.86
MOBILIZATION	LS	1.000	892.86
		1.000	892.86
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	6,351.86
		Current	14,927.86
		In place	13,873.36
		This Estimate	0.00
GROUP 1 GRADING
0001                          L020.00	1.00	1,348.000	1,348.00
EROSION CONTROL	SY	1,348.000	1,348.00
		0.000	0.00
		0.000	0.00
0002                          0030.10	1,750.00	1.000	1,750.00
MOBILIZATION	LS	1.000	1,750.00
		1.000	1,750.00
		0.000	0.00
0003                          1009.00	200.00	1.000	200.00
GENERAL CLEARING AND GRUBBING	LS	1.000	200.00
		1.000	200.00
		0.000	0.00
0004                          1102.00	9.00	630.200	5,671.80
REMOVE ASPHALT SURFACE	SY	630.200	5,671.80
		636.320	5,726.88
		0.000	0.00
GROUP 1 GRADING		Contracted	8,969.80
		Current	8,969.80
		In place	7,676.88
		This Estimate	0.00
GROUP 6 BRIDGE AT STA. 189+89.00
0005                          0030.00	12,000.00	1.000	12,000.00
MOBILIZATION	LS	1.000	12,000.00
		1.000	12,000.00
		0.000	0.00
0006                          6004.50	95.00	91.000	8,645.00
EXPANSION JOINT	LF	91.000	8,645.00
		91.000	8,645.00
		0.000	0.00
0007                          6007.01	18.50	1,272.300	23,537.55
CLASS I REPAIR	SY	1,272.300	23,537.55
		1,272.300	23,537.56
		0.000	0.00
0008                          6007.02	80.00	127.500	10,200.00
CLASS II REPAIR	SY	127.500	10,200.00
		104.478	8,358.24
		0.000	0.00
0009                          6007.03	250.00	5.000	1,250.00
CLASS III REPAIR	SY	5.000	1,250.00
		0.000	0.00
		0.000	0.00
0010                          6008.40	12.00	1,272.300	15,267.60
PLACING, FINISHING, AND CURING CONCRETE OVERLAY-SF	SY	1,272.300	15,267.60
		1,263.189	15,158.27
		0.000	0.00
0011                          6010.26	730.00	33.600	24,528.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	46.684	34,079.32
		46.684	34,079.32
		0.000	0.00
0012                          6016.02	170.00	82.700	14,059.00
CONCRETE FOR OVERLAYS-SF	CY	82.700	14,059.00
		89.000	15,130.00
		0.000	0.00
0013                          6020.00	0.65	4,885.000	3,175.25
REINFORCING STEEL FOR BRIDGE	LB	5,345.547	3,474.61
		5,345.547	3,474.61
		0.000	0.00
0014                          6030.00	24,500.00	1.000	24,500.00
PREPARATION OF BRIDGE	EACH	1.000	24,500.00
AT STA. 189+89		1.000	24,500.00
		0.000	0.00
0015                          6082.01	2.25	1,050.000	2,362.50
STRUCTURAL STEEL FOR BRIDGE RAIL	LB	1,050.000	2,362.50
		1,050.000	2,362.50
		0.000	0.00
4001                          3089.80	276.36	0.000	0.00
FLOWABLE FILL CONCRETE	CY	14.000	3,869.04
Approach Settlement		14.000	3,869.04
		0.000	0.00
GROUP 6 BRIDGE AT STA. 189+89.00		Contracted	139,524.90
		Current	153,244.62
		In place	151,114.54
		This Estimate	0.00
GROUP 6A BRIDGE AT STA. 201+00.00
0016                          0030.00	17,000.00	1.000	17,000.00
MOBILIZATION	LS	1.000	17,000.00
		1.000	17,000.00
		0.000	0.00
0017                          6004.50	95.00	96.400	9,158.00
EXPANSION JOINT	LF	96.400	9,158.00
		96.400	9,158.00
		0.000	0.00
0018                          6007.01	18.50	1,622.800	30,021.80
CLASS I REPAIR	SY	1,622.800	30,021.80
		1,622.800	30,021.80
		0.000	0.00
0019                          6007.02	80.00	420.000	33,600.00
CLASS II REPAIR	SY	420.000	33,600.00
		190.995	15,279.60
		0.000	0.00
0020                          6007.03	250.00	5.000	1,250.00
CLASS III REPAIR	SY	5.000	1,250.00
		0.000	0.00
		0.000	0.00
0021                          6008.40	12.00	1,622.800	19,473.60
PLACING, FINISHING, AND CURING CONCRETE OVERLAY-SF	SY	1,622.800	19,473.60
		1,613.689	19,364.26
		0.000	0.00
0022                          6010.26	730.00	44.800	32,704.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	57.372	41,881.56
		57.372	41,881.56
		0.000	0.00
0023                          6016.02	170.00	128.600	21,862.00
CONCRETE FOR OVERLAYS-SF	CY	128.600	21,862.00
		128.250	21,802.50
		0.000	0.00
0024                          6020.00	0.65	5,950.000	3,867.50
REINFORCING STEEL FOR BRIDGE	LB	6,588.283	4,282.38
		6,588.283	4,282.39
		0.000	0.00
0025                          6030.00	31,500.00	1.000	31,500.00
PREPARATION OF BRIDGE	EACH	1.000	31,500.00
AT STA. 201+00		1.000	31,500.00
		0.000	0.00
0026                          6082.01	2.25	1,505.000	3,386.25
STRUCTURAL STEEL FOR BRIDGE RAIL	LB	1,505.000	3,386.25
		1,505.000	3,386.26
		0.000	0.00
4002                          3089.80	276.36	0.000	0.00
FLOWABLE FILL CONCRETE	CY	13.000	3,592.68
Approach Settlement		13.000	3,592.68
		0.000	0.00
GROUP 6A BRIDGE AT STA. 201+00.00		Contracted	203,823.15
		Current	217,008.27
		In place	197,269.05
		This Estimate	0.00
GROUP 7 GUARDRAIL
0027                          0030.70	5,000.00	1.000	5,000.00
MOBILIZATION	LS	1.000	5,000.00
		1.000	5,000.00
		0.000	0.00
0028                          7017.00	3.00	1,268.750	3,806.25
REMOVE GUARDRAIL	LF	1,268.750	3,806.25
		1,116.000	3,348.00
		0.000	0.00
0029                          7018.01	12.00	1,006.250	12,075.00
RESET GUARDRAIL	LF	1,006.250	12,075.00
		1,006.250	12,075.00
		0.000	0.00
0030                          7021.70	1,800.00	7.000	12,600.00
GUARDRAIL END TREATMENT, SRT-350	EACH	7.000	12,600.00
		7.000	12,600.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	33,481.25
		Current	33,481.25
		In place	33,023.00
		This Estimate	0.00
GROUP 9 BITUMINOUS
0033                          0002.30	0.75	3,400.000	2,550.00
PAVEMENT MARKING REMOVAL	LF	3,400.000	2,550.00
		2,787.000	2,090.25
		0.000	0.00
0034                          0002.31	0.75	11,000.000	8,250.00
TEMPORARY PAVEMENT MARKING	LF	11,000.000	8,250.00
		10,362.000	7,771.50
		0.000	0.00
0037                          0030.90	8,417.40	1.000	8,417.40
MOBILIZATION	LS	1.000	8,417.40
		1.000	8,417.40
		0.000	0.00
0039                          1033.00	1,000.00	11.520	11,520.00
ROADWAY GRADING	STA	11.520	11,520.00
		11.520	11,520.00
		0.000	0.00
0040                          2020.50	37.10	696.000	25,821.60
SURFACING	SY	696.000	25,821.60
8"		696.000	25,821.60
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	56,559.00
		Current	56,559.00
		In place	55,620.75
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0059                          0001.08	0.50	660.000	330.00
BARRICADE, TYPE II	BDAY	660.000	330.00
		3,379.000	1,689.50
		0.000	0.00
0060                          0001.10	3.00	348.000	1,044.00
BARRICADE, TYPE III	BDAY	348.000	1,044.00
		601.000	1,803.00
		0.000	0.00
0061                          0001.30	3.00	174.000	522.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	174.000	522.00
		250.000	750.00
		0.000	0.00
0062                          0001.90	1.00	2,784.000	2,784.00
SIGN DAY	EACH	2,784.000	2,784.00
		1,384.000	1,384.00
		0.000	0.00
0064                          0003.51	5.00	1,300.000	6,500.00
INSTALL CONCRETE PROTECTION BARRIER	LF	1,300.000	6,500.00
		1,320.000	6,600.00
		0.000	0.00
0065                          0010.04	1,500.00	0.500	750.00
FIELD OFFICE	EACH	0.500	750.00
		0.000	0.00
		0.000	0.00
0066                          0030.00	4,107.14	1.000	4,107.14
MOBILIZATION	LS	1.000	4,107.14
		1.000	4,107.14
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	16,037.14
		Current	16,037.14
		In place	16,333.64
		This Estimate	0.00
Totals for contract		Contracted	680,303.87
		Current	720,812.40
		In place	694,271.13
		This Estimate	0.00