Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0477 WESTERN ENGINEERING COMPANY, INC.
Contract ID:5860
Estimate Number:0012
Pay Period End Date:07.27.2001
Contract Location:
HAY SPRINGS WESTEstimate Type:PROG
Contractor:
WESTERN ENGINEERING COMPANY, INC.Date Let:12.02.1999
1149 WEST HIGHWAY 44Date Awarded:12.09.1999
PO BOX 350Date Contract Executed:12.15.1999
Date Notice to Proceed:12.15.1999
HARLAN IA 51537Date Work Began:07.05.2000
Phone:Date Physical Work Completed:
(712)755-5191Date Accepted:
Escrow Agent:
Surety Co:
HARTFORD FIRE INSURANCE COMPANY
Counties
DAWES
SHERIDAN
Project Number PCT Fed State Project Number Description
50860 000B  0.000 EACNH-20-1(126)  GR CULV SEED BIT
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$2,627,285.16$2,568,678.85$58,606.31
$2,546,053.06Stockpiled Materials$13,402.91$13,402.91$.00
Original Contract AmtGross Earnings$2,640,688.07$2,582,081.76$58,606.31
$2,555,505.58Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
103.19%Net Earnings$2,615,688.07$2,557,081.76$58,606.31
Liquidated Damages-$14,432.00-$12,628.00-$1,804.00
Incentives$.00$.00$.00
Disincentives$-11,000.00$-11,000.00$.00
Other Contract Adj$.00$.00$.00
Appl of Training Adj$.00$.00$.00
Training Rates Adj$.00$.00$.00
Fuel Adj$4,898.92$4,898.92$.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-$20,533.08-$18,729.08-$1,804.00
Payment$2,595,154.99$2,538,352.68$56,802.31
Project ManagerDiv. Head/Dist. Eng.
Carnahan, Brian07.27.2001Lind, Craig07.30.2001
Constr. Estimate Eng.Materials Eng.
Bartos, Steve07.31.2001
Controller Div. Processed
Burling, Laurie07.31.2001
Detailed breakdown of stockpiled materials
Est Nbr:0001
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00749005.30 ASPHALTIC CONCRETE, TYPE SP2(12.5)
S.P. Initial Payment21,421.4310190
Crushed Rock
S.P. Initial Payment30,779.9410190
Crushed Fines
S.P. Initial Payment14,217.9410190
Coarse Sand
Total for estimate 0001:66,419.31
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00749005.30 ASPHALTIC CONCRETE, TYPE SP2(12.5)
S.P. Adjustment-1,251.9910190
Crushed Rock
S.P. Adjustment-7,824.9410190
Crushed Fines
S.P. Adjustment-1,585.3110190
Coarse Sand
Total for estimate 0007:-10,662.24
Est Nbr:0008
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00749005.30 ASPHALTIC CONCRETE, TYPE SP2(12.5)
S.P. Adjustment-4,604.9710190
Crushed Rock
S.P. Adjustment-22,955.0010190
Crushed Fines
S.P. Adjustment-5,830.9710190
Coarse Sand
Total for estimate 0008:-33,390.94
Est Nbr:0009
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00749005.30 ASPHALTIC CONCRETE, TYPE SP2(12.5)
S.P. Adjustment-3,008.5710190
Crushed Rock
S.P. Adjustment-3,809.5510190
Coarse Sand
Total for estimate 0009:-6,818.12
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00749005.30 ASPHALTIC CONCRETE, TYPE SP2(12.5)
S.P. Adjustment-946.5510190
Crushed Rock
S.P. Adjustment-1,198.5510190
Coarse Sand
Total for estimate 0010:-2,145.10
Total remaining for contract:13,402.91
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          L006.00 158.0024.0003,792.00
COVER CROP SEEDING ha 24.0003,792.00
0.0000.00
0.0000.00

0002                          L020.01 9.455,535.00052,305.75
EROSION CONTROL, TYPE A m2 5,535.00052,305.75
7,117.00067,255.65
0.0000.00

0003                          L020.07 6.555,144.00033,693.20
EROSION CONTROL, TYPE B-1 m2 5,144.00033,693.20
5,144.00033,693.20
0.0000.00

0004                          L020.09 11.00940.00010,340.00
EROSION CONTROL, TYPE AAA m2 940.00010,340.00
0.0000.00
0.0000.00

0005                          L020.10 2.602,663.0006,923.80
EROSION CONTROL, TYPE HV m2 2,663.0006,923.80
3,003.4007,808.84
0.0000.00

0006                          L021.01 31.50217.0006,835.50
EROSION CHECKS, TYPE A BALE217.0006,835.50
335.00010,552.50
0.0000.00

0007                          L021.06 26.35378.0009,960.30
EROSION CHECKS, TYPE HV BALE378.0009,960.30
433.00011,409.55
0.0000.00

0008                          L021.11 36.85238.0008,770.30
EROSION CHECKS, TYPE ST-A BALE238.0008,770.30
49.0001,805.65
0.0000.00

0009                          L021.15 31.5063.0001,984.50
EROSION CHECKS, TYPE ST-HV BALE63.0001,984.50
0.0000.00
0.0000.00

0010                          L022.12 12.65400.0005,060.00
FABRIC SILT FENCE-HIGH POROSITY m 241.9003,060.04
249.7003,158.71
0.0000.00

0011                          P402.24 105.25118.20012,440.55
600 mm CULVERT PIPE, TYPE 3,4,5 OR 6 m 0.0000.00
0.0000.00
0.0000.00

0012                          0030.10 26,500.001.00026,500.00
MOBILIZATION LS 1.00026,500.00
1.00026,500.00
0.0000.00

0013                          1009.00 4,735.001.0004,735.00
GENERAL CLEARING AND GRUBBING LS 1.0004,735.00
1.0004,735.00
0.0000.00

0014                          1010.00 2.32119,030.000276,149.60
EXCAVATION m3 119,030.000276,149.60
119,030.000276,149.60
0.0000.00

0015                          1010.10 2.8924,927.00072,039.03
EXCAVATION, BORROW m3 24,927.00072,039.03
42,972.000124,189.08
18,045.00052,150.05

0016                          1011.00 1.0017,995.00017,995.00
WATER kL 17,995.00017,995.00
5,579.4005,579.40
0.0000.00

0017                          1012.00 68.00100.0006,800.00
RIGHT-OF-WAY MARKERS EACH100.0006,800.00
126.0008,568.00
0.0000.00

0018                          1040.00 0.4165,510.00026,859.10
SLOPE PROTECTION m2 65,510.00026,859.10
86,581.68035,498.48
-387.160-158.74

0019                          1040.06 126.0072.0009,072.00
SLOPE PROTECTION MULCH Mg 29.4803,714.48
95.55612,040.06
0.0000.00

0020                          1041.00 0.5322,100.00011,713.00
SALVAGING AND PLACING TOPSOIL m2 50,747.50026,896.18
87,351.22046,296.15
0.0000.00

0021                          1701.24 63.15114.4007,224.36
600 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 114.4007,224.36
160.30010,122.95
0.0000.00

0022                          1701.30 89.5015.0001,342.50
750 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 15.0001,342.50
15.0001,342.50
0.0000.00

0023                          1701.36 115.7518.0002,083.50
900 mm DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 m 18.0002,083.50
18.0002,083.50
0.0000.00

0024                          4050.01 26.30198.0005,207.40
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 198.0005,207.40
0.0000.00
0.0000.00

0025                          4100.06 1,250.005.0406,300.00
CLASS 47B-20 OR AX-20 CONCRETE FOR HEADWALL m3 0.0000.00
0.0000.00
0.0000.00

0026                          4150.00 5.25240.0001,260.00
REINFORCING STEEL FOR HEADWALL kg 0.0000.00
0.0000.00
0.0000.00

0027                          4310.24 184.0012.0002,208.00
600 mm FLARED-END SECTION EACH0.0000.00
0.0000.00
0.0000.00

0028                          7017.00 8.401,117.7009,388.68
REMOVE GUARDRAIL m 1,117.7009,388.68
1,128.4009,478.56
0.0000.00

0100                          1041.20 0.750.0000.00
PLACING TOPSOIL m2 42,908.40032,181.30
43,326.00032,494.50
8,820.0006,615.00

GROUP 1 GRADINGContracted638,983.07
Current656,781.51
In place730,761.88
This Estimate58,606.31

GROUP 4 CULVERTS
0029                          P300.24 94.7552.1004,936.48
600 mm CULVERT PIPE, TYPE 3,4 OR 5 m 52.1004,936.48
95.8009,077.05
0.0000.00

0030                          P300.30 105.00117.40012,327.00
750 mm CULVERT PIPE, TYPE 3,4 OR 5 m 117.40012,327.00
73.7007,738.50
0.0000.00

0031                          P300.36 130.0016.1002,093.00
900 mm CULVERT PIPE, TYPE 3,4 OR 5 m 16.1002,093.00
16.1002,093.00
0.0000.00

0032                          P300.42 168.0058.6009,844.80
1050 mm CULVERT PIPE, TYPE 3,4 OR 5 m 58.6009,844.80
58.6009,844.80
0.0000.00

0033                          0030.40 5,300.001.0005,300.00
MOBILIZATION LS 1.0005,300.00
1.0005,300.00
0.0000.00

0034                          1043.50 3.16109.000344.44
RIPRAP FILTER FABRIC m2 0.0000.00
0.0000.00
0.0000.00

0035                          4035.25 131.5032.0004,208.00
REMOVE AND SALVAGE FLARED-END SECTION EACH32.0004,208.00
32.0004,208.00
0.0000.00

0036                          4040.00 157.858.0001,262.80
REMOVE HEADWALLS FROM CULVERTS EACH8.0001,262.80
8.0001,262.80
0.0000.00

0037                          4044.00 3,150.001.0003,150.00
PREPARATION OF STRUCTURE EACH1.0003,150.00
1.0003,150.00
0.0000.00

0038                          4044.01 3,150.001.0003,150.00
PREPARATION OF STRUCTURE EACH1.0003,150.00
1.0003,150.00
0.0000.00

0039                          4044.02 3,150.001.0003,150.00
PREPARATION OF STRUCTURE EACH1.0003,150.00
1.0003,150.00
0.0000.00

0040                          4050.01 21.00238.0004,998.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 238.0004,998.00
238.0004,998.00
0.0000.00

0041                          4051.01 31.5070.0002,205.00
EXCAVATION FOR BOX CULVERTS m3 70.0002,205.00
70.0002,205.00
0.0000.00

0042                          4101.06 458.0043.60019,968.80
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 43.60019,968.80
43.60019,968.80
0.0000.00

0043                          4130.06 1,050.000.220231.00
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG m3 0.220231.00
0.220231.00
0.0000.00

0044                          4151.00 1.582,601.0004,109.58
REINFORCING STEEL FOR BOX CULVERT kg 2,601.0004,109.58
2,601.0004,109.58
0.0000.00

0045                          4310.24 157.503.000472.50
600 mm FLARED-END SECTION EACH3.000472.50
3.000472.50
0.0000.00

0046                          4310.30 290.001.000290.00
750 mm FLARED-END SECTION EACH1.000290.00
1.000290.00
0.0000.00

0047                          4310.36 525.001.000525.00
900 mm FLARED-END SECTION EACH1.000525.00
0.0000.00
0.0000.00

0048                          4310.42 1,050.001.0001,050.00
1050 mm FLARED-END SECTION EACH1.0001,050.00
2.0002,100.00
0.0000.00

0049                          4362.24 105.0014.0001,470.00
INSTALL 600 mm METAL FLARED-END SECTION EACH14.0001,470.00
14.0001,470.00
0.0000.00

0050                          4362.30 137.009.0001,233.00
INSTALL 750 mm METAL FLARED-END SECTION EACH9.0001,233.00
9.0001,233.00
0.0000.00

0051                          4362.36 210.505.0001,052.50
INSTALL 900 mm METAL FLARED-END SECTION EACH5.0001,052.50
5.0001,052.50
0.0000.00

0052                          4362.42 263.004.0001,052.00
INSTALL 1050 mm METAL FLARED-END SECTION EACH4.0001,052.00
4.0001,052.00
0.0000.00

0053                          6105.02 63.0050.0003,150.00
ROCK RIPRAP, TYPE B Mg 0.0000.00
0.0000.00
0.0000.00

GROUP 4 CULVERTSContracted91,573.90
Current88,079.46
In place88,156.53
This Estimate0.00

GROUP 4A CONCRETE BOX CULVERT AT STA. 8+03.80
0054                          0030.40 5,250.001.0005,250.00
MOBILIZATION LS 1.0005,250.00
1.0005,250.00
0.0000.00

0055                          4044.00 5,250.001.0005,250.00
PREPARATION OF STRUCTURE EACH1.0005,250.00
1.0005,250.00
0.0000.00

0056                          4051.01 26.30179.0004,707.70
EXCAVATION FOR BOX CULVERTS m3 179.0004,707.70
179.0004,707.70
0.0000.00

0057                          4101.06 447.00158.97071,059.59
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 158.97071,059.59
158.97071,059.59
0.0000.00

0058                          4151.00 1.589,393.00014,840.94
REINFORCING STEEL FOR BOX CULVERT kg 9,393.00014,840.94
9,393.00014,840.94
0.0000.00

0099                          4054.65 8,715.000.0000.00
TEMPORARY SHORING LS 1.0008,715.00
1.0008,715.00
0.0000.00

GROUP 4A CONCRETE BOX CULVERT AT STA. 8+03.80Contracted101,108.23
Current109,823.23
In place109,823.23
This Estimate0.00

GROUP 5 SEEDING
0059                          L001.01 2,150.0015.00032,250.00
SEEDING, TYPE A ha 15.00032,250.00
17.55037,732.50
0.0000.00

0060                          L001.02 1,790.009.00016,110.00
SEEDING, TYPE B ha 9.00016,110.00
8.81215,773.48
0.0000.00

0061                          L032.75 126.00108.00013,608.00
MULCH Mg 108.00013,608.00
118.32014,908.32
0.0000.00

0062                          0030.50 5,250.001.0005,250.00
MOBILIZATION LS 1.0005,250.00
1.0005,250.00
0.0000.00

GROUP 5 SEEDINGContracted67,218.00
Current67,218.00
In place73,664.30
This Estimate0.00

GROUP 9 BITUMINOUS
0063                          0002.40 27.25959.76026,153.46
TEMPORARY SOLID LINES StaM959.76026,153.46
1,256.21034,231.72
0.0000.00

0064                          0002.45 26.25359.9109,447.64
TEMPORARY BROKEN LINES StaM359.9109,447.64
415.19010,898.74
0.0000.00

0065                          0030.90 55,000.001.00055,000.00
MOBILIZATION LS 1.00055,000.00
1.00055,000.00
0.0000.00

0066                          1020.03 14.5020.000290.00
DELINEATOR, TYPE III EACH20.000290.00
0.0000.00
0.0000.00

0067                          2001.00 22.0030.000660.00
GRAVEL SURFACE COURSE m3 30.000660.00
0.0000.00
0.0000.00

0068                          2010.00 24.0052.0001,248.00
CRUSHED ROCK SURFACE COURSE m3 52.0001,248.00
99.0602,377.44
0.0000.00

0069                          2021.00 60.002.000120.00
MAILBOX POST EACH2.000120.00
2.000120.00
0.0000.00

0070                          8111.00 245.00240.75058,983.75
SHOULDER SUBGRADE PREPARATION StaM240.75058,983.75
239.69058,724.05
0.0000.00

0071                          9000.75 18.00180.0003,240.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE Mg 180.0003,240.00
149.2902,687.22
0.0000.00

0072                          9005.00 29.00450.00013,050.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE Mg 450.00013,050.00
0.0000.00
0.0000.00

0073                          9005.23 20.2019,030.000384,406.00
ASPHALTIC CONCRETE, TYPE SPS Mg 19,030.000384,406.00
19,025.390384,312.88
0.0000.00

0074                          9005.30 21.5518,600.000400,830.00
ASPHALTIC CONCRETE, TYPE SP2(12.5) Mg 26,454.000570,083.70
26,547.840572,105.96
0.0000.00

0075                          9009.00 2.253,598.0008,095.50
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS AND m2 3,598.0008,095.50
INTERSECTIONS 3,564.0008,019.00
0.0000.00

0076                          9020.92 174.009.5931,669.18
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCE Mg 9.5931,669.18
PATCHING 6.9801,214.52
0.0000.00

0077                          9021.03 174.001,999.190347,859.06
PERFORMANCE GRADED BINDER (58-28) Mg 1,847.000321,378.00
1,867.350324,918.90
0.0000.00

0078                          9034.00 1.503,598.0005,397.00
PREPARATION OF INTERSECTIONS AND DRIVEWAYS m2 3,598.0005,397.00
3,689.0005,533.50
0.0000.00

0079                          9053.00 0.20110,410.00022,082.00
TACK COAT L 110,410.00022,082.00
149,674.70829,934.95
0.0000.00

0080                          9053.20 0.1474,120.00010,376.80
FOG SEAL L 0.0000.00
0.0000.00
0.0000.00

0081                          9111.00 2.501,440.0003,600.00
WATER kL 1,440.0003,600.00
1,448.4003,621.00
0.0000.00

0082                          9111.10 1.05918.000963.90
WATER FOR FLY ASH STABILIZATION kL 0.0000.00
0.0000.00
0.0000.00

0083                          9190.00 1,285.00119.450153,493.25
FLY ASH STABILIZED BITUMINOUS StaM0.0000.00
0.0000.00
0.0000.00

0084                          9190.50 41.001,660.00068,060.00
FLY ASH Mg 0.0000.00
0.0000.00
0.0000.00

0085                          9300.01 25.008.000200.00
ASPHALT CONCRETE THICKNESS CORE EACH8.000200.00
0.0000.00
0.0000.00

0098                          9179.63 580.560.0000.00
COLD MILLING, CLASS 3 StaM119.97069,649.78
120.34069,864.59
0.0000.00

GROUP 9 BITUMINOUSContracted1,575,225.54
Current1,554,754.01
In place1,563,564.47
This Estimate0.00

GROUP 10 GENERAL ITEMS
0086                          0001.08 0.508,280.0004,140.00
BARRICADE, TYPE II BDAY8,280.0004,140.00
4,364.0002,182.00
0.0000.00

0087                          0001.10 4.001,122.0004,488.00
BARRICADE, TYPE III BDAY1,122.0004,488.00
1,112.0004,448.00
0.0000.00

0088                          0001.30 3.85513.0001,975.05
TYPE B HIGH INTENSITY WARNING LIGHT LDAY513.0001,975.05
489.0001,882.65
0.0000.00

0089                          0001.90 0.859,228.0007,843.80
SIGN DAY EACH9,228.0007,843.80
5,136.0004,365.60
0.0000.00

0090                          0003.10 190.00170.00032,300.00
FLAGGING DAY 170.00032,300.00
189.00035,910.00
0.0000.00

0091                          0003.20 300.0040.00012,000.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 0.0000.00
0.0000.00
0.0000.00

0092                          0010.04 3,000.001.0003,000.00
FIELD OFFICE EACH1.0003,000.00
1.0003,000.00
0.0000.00

0093                          0030.00 9,500.001.0009,500.00
MOBILIZATION LS 1.0009,500.00
0.8578,141.50
0.0000.00

0094                          9110.01 60.0030.0001,800.00
RENTAL OF LOADER, FULLY OPERATED HOUR30.0001,800.00
21.0001,260.00
0.0000.00

0095                          9110.02 60.0030.0001,800.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR30.0001,800.00
0.0000.00
0.0000.00

0096                          9110.03 45.0030.0001,350.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR30.0001,350.00
1.00045.00
0.0000.00

0097                          9110.07 40.0030.0001,200.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR30.0001,200.00
2.00080.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted81,396.85
Current69,396.85
In place61,314.75
This Estimate0.00

Totals for contractContracted2,555,505.58
Current2,546,053.06
In place2,627,285.16
This Estimate58,606.31