Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0462 WEBB CONTRACTOR, INC./L. J.
Contract ID:	5826A
Estimate Number:	0004
Pay Period End Date:	01.11.2003

Contract Location:
SCOTTSBLUFF - MINATARE IRRIGATION STRUCTURES	Estimate Type:	PROG
Contractor:
WEBB CONTRACTOR, INC./L. J.	Date Let:	09.05.2002
918 N 13TH ST	Date Awarded:	09.12.2002
PO BOX 386	Date Contract Executed:	09.17.2002
	Date Notice to Proceed:	09.17.2002
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

SCOTTS BLUFF

Project Number		PCT			Fed State Project Number		Description
50826A 000		0.000			EACNH-26-1(155)		CULVERT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$234,939.08	$212,054.56	$22,884.52
$336,448.10	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$234,939.08	$212,054.56	$22,884.52
$334,843.30	Retainage	$-2,349.39	$-2,120.55	$-228.84
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
69.83%	Net Earnings	$232,589.69	$209,934.01	$22,655.68
	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	$6.65	$2.35	$4.30
	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	$6.65	$2.35	$4.30
	Payment	$232,596.34	$209,936.36	$22,659.98
Project Manager			Div. Head/Dist. Eng.
Fast, Dean	01.15.2003		Lind, Craig	01.15.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	01.16.2003
Controller Div. Processed
Burling, Laurie	01.16.2003

		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
0001                          0030.40	12,000.00	1.000	12,000.00
MOBILIZATION	LS	1.000	12,000.00
		1.000	12,000.00
		0.000	0.00
0002                          1009.00	1,000.00	1.000	1,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,000.00
		0.500	500.00
		0.000	0.00
0003                          1030.00	5.23	3,404.000	17,802.92
EARTHWORK MEASURED IN EMBANKMENT	m3	3,404.000	17,802.92
		1,231.000	6,438.13
		250.000	1,307.50
0004                          1123.00	4.70	263.000	1,236.10
REMOVE CONCRETE DITCH LINER	m2	263.000	1,236.10
		249.060	1,170.58
		0.000	0.00
0005                          4020.12	180.00	59.700	10,746.00
CONCRETE DITCH LINING - 1.8 m	m	59.700	10,746.00
		0.000	0.00
		0.000	0.00
0006                          4040.00	160.00	12.000	1,920.00
REMOVE HEADWALLS FROM CULVERTS	EACH	12.000	1,920.00
		9.000	1,440.00
		5.000	800.00
0007                          4044.00	1,500.00	1.000	1,500.00
PREPARATION OF STRUCTURE	EACH	1.000	1,500.00
AT STA. 162+36.19		1.000	1,500.00
		0.000	0.00
0008                          4044.01	1,400.00	1.000	1,400.00
PREPARATION OF STRUCTURE	EACH	1.000	1,400.00
AT STA. 164+02.05		1.000	1,400.00
		0.000	0.00
0009                          4044.02	1,500.00	1.000	1,500.00
PREPARATION OF STRUCTURE	EACH	1.000	1,500.00
AT STA. 3199+69.21		1.000	1,500.00
		0.000	0.00
0010                          4050.01	15.70	674.000	10,581.80
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	m3	674.000	10,581.80
		506.000	7,944.20
		253.000	3,972.10
0011                          4051.01	15.70	587.000	9,215.90
EXCAVATION FOR BOX CULVERTS	m3	587.000	9,215.90
		587.000	9,215.90
		0.000	0.00
0012                          4100.06	1,046.00	12.500	13,075.00
CLASS 47B-20 OR AX-20 CONCRETE FOR HEADWALL	m3	12.500	13,075.00
		0.000	0.00
		0.000	0.00
0013                          4101.06	380.00	201.250	76,475.00
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	201.250	76,475.00
		176.395	67,030.10
		9.730	3,697.40
0014                          4107.07	785.00	3.800	2,983.00
CLASS 47B-20 OR AX-20 CONCRETE FOR CONCRETE COLLARS	m3	3.800	2,983.00
		1.180	926.30
		0.000	0.00
0015                          4130.06	785.00	0.320	251.20
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG	m3	0.320	251.20
		0.320	251.20
		0.000	0.00
0016                          4150.00	2.20	560.000	1,232.00
REINFORCING STEEL FOR HEADWALL	kg	560.000	1,232.00
		0.000	0.00
		0.000	0.00
0017                          4151.00	1.32	14,505.000	19,146.60
REINFORCING STEEL FOR BOX CULVERT	kg	14,505.000	19,146.60
		13,079.200	17,264.55
		446.489	589.37
0018                          4157.00	2.20	159.000	349.80
REINFORCING STEEL FOR COLLARS	kg	159.000	349.80
		48.000	105.60
		0.000	0.00
0019                          4350.24	65.60	31.100	2,040.16
600 mm CORRUGATED METAL PIPE	m	31.100	2,040.16
		0.000	0.00
		0.000	0.00
0020                          4450.24	210.00	116.300	24,423.00
600 mm REINFORCED CONCRETE PIPE	m	116.300	24,423.00
		44.400	9,324.00
		44.400	9,324.00
0021                          4450.36	311.00	76.700	23,853.70
900 mm REINFORCED CONCRETE PIPE	m	76.700	23,853.70
		76.100	23,667.10
		7.650	2,379.15
0022                          4450.48	443.00	26.400	11,695.20
1200 mm REINFORCED CONCRETE PIPE	m	0.000	0.00
		0.000	0.00
		0.000	0.00
0023                          4460.48	1,500.00	1.000	1,500.00
1200 mm CONCRETE FLARED-END SECTION	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
4001                          4450.54	500.00	0.000	0.00
1350 mm REINFORCED CONCRETE PIPE	m	26.400	13,200.00
		0.000	0.00
		0.000	0.00
4002                          4460.54	1,600.00	0.000	0.00
1350 mm CONCRETE FLARED-END SECTION	EACH	1.000	1,600.00
		0.000	0.00
		0.000	0.00
GROUP 4 CULVERT		Contracted	245,927.38
		Current	247,532.18
		In place	161,677.66
		This Estimate	22,069.52
GROUP 4A CULVERT AT STA. 119+26.34
0024                          0030.40	4,000.00	1.000	4,000.00
MOBILIZATION	LS	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0025                          4041.00	2,000.00	1.000	2,000.00
CULVERT CLEANOUT	EACH	1.000	2,000.00
AT STA. 119+26.34		1.000	2,000.00
		0.000	0.00
0026                          4044.03	2,000.00	1.000	2,000.00
PREPARATION OF STRUCTURE	EACH	1.000	2,000.00
AT STA. 119+26.34		1.000	2,000.00
		0.000	0.00
0027                          4051.01	15.70	148.000	2,323.60
EXCAVATION FOR BOX CULVERTS	m3	148.000	2,323.60
		148.000	2,323.60
		0.000	0.00
0028                          4101.06	360.00	132.900	47,844.00
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	132.900	47,844.00
		132.900	47,844.00
		0.000	0.00
0029                          4151.00	1.32	8,751.000	11,551.32
REINFORCING STEEL FOR BOX CULVERT	kg	8,751.000	11,551.32
		8,751.000	11,551.32
		0.000	0.00
GROUP 4A CULVERT AT STA. 119+26.34		Contracted	69,718.92
		Current	69,718.92
		In place	69,718.92
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0030                          0001.10	2.00	2,290.000	4,580.00
BARRICADE, TYPE III	BDAY	2,290.000	4,580.00
		1,339.000	2,678.00
		320.000	640.00
0031                          0001.90	0.50	4,734.000	2,367.00
SIGN DAY	EACH	4,734.000	2,367.00
		1,729.000	864.50
		350.000	175.00
0032                          0003.10	175.00	50.000	8,750.00
FLAGGING	DAY	50.000	8,750.00
		0.000	0.00
		0.000	0.00
0033                          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
0034                          0030.00	1,500.00	1.000	1,500.00
MOBILIZATION	LS	1.000	1,500.00
		0.000	0.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	19,197.00
		Current	19,197.00
		In place	3,542.50
		This Estimate	815.00
Totals for contract		Contracted	334,843.30
		Current	336,448.10
		In place	234,939.08
		This Estimate	22,884.52