Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2126 CEMENT PRODUCTS, INC.
Contract ID:	6300
Estimate Number:	0009
Pay Period End Date:	08.02.2003

Contract Location:
NEWBERRY INTERCHANGE, NORTH PLATTE	Estimate Type:	PROG
Contractor:
CEMENT PRODUCTS, INC.	Date Let:	12.19.2002
601 EAST 7TH	Date Awarded:	12.27.2002
PO BOX 1091	Date Contract Executed:	01.14.2003
	Date Notice to Proceed:	01.14.2003
NORTH PLATTE NE 69103	Date Work Began:	03.24.2003
Phone:	Date Physical Work Completed:
(308)532-0240	Date Accepted:
Escrow Agent:
Surety Co:
TRAVELERS CASUALTY AND SURETY COMPANY OF AMERICA

Counties
LINCOLN

Project Number		PCT			Fed State Project Number		Description
61300 000		0.000			IM-80-4(128)		GR CONC PAVE CULV GDRL ELEC

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$688,223.18	$655,540.80	$32,682.38
$782,303.67	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$688,223.18	$655,540.80	$32,682.38
$719,586.85	Retainage	$-6,882.23	$-6,555.41	$-326.82
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
87.97%	Net Earnings	$681,340.95	$648,985.39	$32,355.56
	Liquidated Damages	-$6,280.00	-$3,925.00	-$2,355.00
	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	$100.62	$100.62	$.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	-$6,179.38	-$3,824.38	-$2,355.00
	Payment	$675,161.57	$645,161.01	$30,000.56
Project Manager			Div. Head/Dist. Eng.
Morrell, Richard	08.04.2003		O'Donnell, Les	08.04.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	08.04.2003
Controller Div. Processed
Burling, Laurie	08.05.2003

		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 1 GRADING
0001                          0030.10	6,900.00	1.000	6,900.00
MOBILIZATION	LS	1.000	6,900.00
		1.000	6,900.00
		0.000	0.00
0002                          1009.00	2,000.00	1.000	2,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	2,000.00
		1.000	2,000.00
		0.000	0.00
0003                          1011.00	2.00	127.000	254.00
WATER	MGAL	127.000	254.00
		5.380	10.76
		0.000	0.00
0004                          1030.00	5.25	18,751.000	98,442.75
EARTHWORK MEASURED IN EMBANKMENT	CY	18,751.000	98,442.75
		16,309.000	85,622.25
		0.000	0.00
0005                          1101.00	4.50	1,640.000	7,380.00
REMOVE PAVEMENT	SY	1,640.000	7,380.00
		2,212.409	9,955.84
		599.169	2,696.26
0006                          1101.25	2.50	167.000	417.50
SAWING PAVEMENT	LF	167.000	417.50
		90.000	225.00
		0.000	0.00
0007                          1102.00	3.00	4,681.000	14,043.00
REMOVE ASPHALT SURFACE	SY	4,681.000	14,043.00
		4,858.370	14,575.11
		656.470	1,969.41
0008                          7017.00	3.00	902.000	2,706.00
REMOVE GUARDRAIL	LF	902.000	2,706.00
		902.700	2,708.10
		0.000	0.00
0009                          L020.00	1.30	26,573.000	34,544.90
EROSION CONTROL	SY	26,573.000	34,544.90
		10,890.700	14,157.91
		0.000	0.00
GROUP 1 GRADING		Contracted	166,688.15
		Current	166,688.15
		In place	136,154.97
		This Estimate	4,665.67
GROUP 3 CONCRETE PAVEMENT
0010                          0030.30	13,000.00	1.000	13,000.00
MOBILIZATION	LS	1.000	13,000.00
		1.000	13,000.00
		0.000	0.00
0011                          3008.05	3.00	1,137.000	3,411.00
TIE BARS	EACH	1,137.000	3,411.00
		1,148.000	3,444.00
		0.000	0.00
0012                          3017.40	29.00	45.000	1,305.00
CONCRETE CLASS 47B-3000 MEDIAN SURFACING	SY	45.000	1,305.00
		39.259	1,138.51
		-0.390	-11.31
0013                          3075.52	27.40	3,769.000	103,270.60
10" CONCRETE PAVEMENT, CLASS 47B-3500	SY	3,769.000	103,270.60
		4,304.906	117,954.44
		-317.864	-8,709.47
0014                          3075.56	28.40	5,592.000	158,812.80
10" DOWELED CONCRETE PAVEMENT, CLASS 47B-3500	SY	5,592.000	158,812.80
		5,447.241	154,701.66
		210.170	5,968.83
0015                          3089.25	27.95	1,600.000	44,720.00
TEMPORARY SURFACING	SY	1,600.000	44,720.00
8"		134.732	3,765.76
		0.000	0.00
0016                          3223.10	85.00	218.000	18,530.00
10" CONCRETE PAVEMENT, CLASS PR-3500	SY	218.000	18,530.00
		0.000	0.00
		0.000	0.00
0017                          3300.65	100.00	5.000	500.00
CONCRETE PAVEMENT THICKNESS CORE	EACH	5.000	500.00
		0.000	0.00
		0.000	0.00
0018                          4024.73	2,000.00	1.000	2,000.00
CONCRETE FLUME, TYPE IV	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0019                          7502.14	2.10	4,635.000	9,733.50
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	4,635.000	9,733.50
		3,555.000	7,465.50
		2,436.000	5,115.60
0020                          7503.14	2.15	6,280.000	13,502.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	6,280.000	13,502.00
		4,654.000	10,006.10
		3,108.000	6,682.20
0021                          7508.14	6.05	611.000	3,696.55
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	611.000	3,696.55
		309.000	1,869.45
		309.000	1,869.45
0022                          7509.14	6.25	400.000	2,500.00
12" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	400.000	2,500.00
		182.000	1,137.50
		182.000	1,137.50
0023                          8029.84	3.50	8,998.000	31,493.00
BITUMINOUS FOUNDATION COURSE 4"	SY	8,998.000	31,493.00
		10,259.271	35,907.45
		0.000	0.00
0024                          9005.00	150.00	10.000	1,500.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	10.000	1,500.00
SP4		0.000	0.00
		0.000	0.00
0025                          9111.00	10.00	40.000	400.00
WATER	MGAL	40.000	400.00
		16.140	161.40
		0.000	0.00
0026                          9170.00	100.00	51.386	5,138.60
EARTH SHOULDER CONSTRUCTION	STA	51.386	5,138.60
		33.454	3,345.40
		9.080	908.00
0027                          9173.20	0.75	9,692.000	7,269.00
SUBGRADE PREPARATION	SY	9,692.000	7,269.00
		9,739.271	7,304.45
		0.000	0.00
0028                          9188.50	25.00	331.000	8,275.00
SURFACING UNDER GUARDRAIL	SY	331.000	8,275.00
		404.262	10,106.55
		0.000	0.00
0029                          P402.15	20.00	60.000	1,200.00
15" CULVERT PIPE, TYPE 3,4,5 OR 6	LF	123.000	2,460.00
		136.000	2,720.00
		63.000	1,260.00
4004                          4024.77	2,200.00	0.000	0.00
CONCRETE FLUME, TYPE VIII	EACH	2.000	4,400.00
		1.000	2,200.00
		0.000	0.00
4009                          4976.05	1,824.00	0.000	0.00
ADDITIONAL WORK	LS	1.000	1,824.00
CONCRETE CURB & GUTTER AT STA 80+50, RT.		0.000	0.00
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	430,257.05
		Current	435,741.05
		In place	376,228.17
		This Estimate	14,220.80
GROUP 4 CULVERT
0030                          0030.40	3,500.00	1.000	3,500.00
MOBILIZATION	LS	1.000	3,500.00
		0.520	1,820.00
		0.000	0.00
0031                          4004.50	2.60	265.000	689.00
CAST IRON GRATE AND FRAME	LB	265.000	689.00
		265.000	689.00
		0.000	0.00
0032                          4035.25	200.00	3.000	600.00
REMOVE AND SALVAGE FLARED-END SECTION	EACH	3.000	600.00
		0.000	0.00
		0.000	0.00
0033                          4050.01	10.00	14.000	140.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	14.000	140.00
		14.000	140.00
		0.000	0.00
0034                          4105.59	1,000.00	0.850	850.00
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX	CY	0.850	850.00
		0.000	0.00
		-2.250	-2,250.00
0035                          4107.07	500.00	2.850	1,425.00
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS	CY	2.850	1,425.00
		0.470	235.00
		0.000	0.00
0036                          4155.50	1.00	43.000	43.00
REINFORCING STEEL FOR INLET AND JUNCTION BOX	LB	43.000	43.00
		42.500	42.50
		-99.000	-99.00
0037                          4157.00	1.00	179.000	179.00
REINFORCING STEEL FOR COLLARS	LB	179.000	179.00
		40.000	40.00
		0.000	0.00
0038                          4310.18	400.00	1.000	400.00
18" FLARED-END SECTION	EACH	1.000	400.00
		1.000	400.00
		0.000	0.00
0039                          4461.24	500.00	1.000	500.00
INSTALL 24" CONCRETE FLARED-END SECTION	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0040                          4461.48	1,100.00	2.000	2,200.00
INSTALL 48" CONCRETE FLARED-END SECTION	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0041                          P120.24	100.00	5.000	500.00
24" CULVERT PIPE, TYPE 2	LF	0.000	0.00
		0.000	0.00
		0.000	0.00
0042                          P120.48	110.00	44.000	4,840.00
48" CULVERT PIPE, TYPE 2	LF	0.000	0.00
		0.000	0.00
		0.000	0.00
0043                          P400.18	24.00	98.000	2,352.00
18" CULVERT PIPE, TYPE 2,5,7 OR 8	LF	98.000	2,352.00
		96.000	2,304.00
		0.000	0.00
4000                          P120.30	162.50	0.000	0.00
30" CULVERT PIPE, TYPE 2	LF	4.000	650.00
		4.000	650.00
		0.000	0.00
4001                          P120.54	130.00	0.000	0.00
54" CULVERT PIPE, TYPE 2	LF	48.000	6,240.00
		48.000	6,240.00
		0.000	0.00
4005                          4461.30	500.00	0.000	0.00
INSTALL 30" CONCRETE FLARED-END SECTION	EACH	1.000	500.00
		1.000	500.00
		0.000	0.00
4006                          4461.54	1,100.00	0.000	0.00
INSTALL 54" CONCRETE FLARED-END SECTION	EACH	2.000	2,200.00
		2.000	2,200.00
		0.000	0.00
GROUP 4 CULVERT		Contracted	18,218.00
		Current	19,768.00
		In place	15,260.50
		This Estimate	-2,349.00
GROUP 7 GUARDRAIL
0044                          0030.70	1,500.00	1.000	1,500.00
MOBILIZATION	LS	1.000	1,500.00
		0.991	1,486.50
		0.000	0.00
0045                          7011.20	12.02	250.000	3,005.00
W-BEAM GUARDRAIL	LF	250.000	3,005.00
		250.000	3,005.00
		0.000	0.00
0046                          7020.00	1,223.00	4.000	4,892.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,892.00
		4.000	4,892.00
		0.000	0.00
0047                          7024.27	1,368.00	4.000	5,472.00
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	5,472.00
		4.000	5,472.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	14,869.00
		Current	14,869.00
		In place	14,855.50
		This Estimate	0.00
GROUP 8B ELECTRICAL
0048                          0030.81	5,500.00	1.000	5,500.00
MOBILIZATION	LS	1.000	5,500.00
		1.000	5,500.00
		0.000	0.00
0049                          6210.12	30.00	270.000	8,100.00
HP 10"X42# STEEL PILING	LF	270.000	8,100.00
		0.000	0.00
		0.000	0.00
0050                          A001.01	412.00	2.000	824.00
PULL BOX, TYPE PB-1	EACH	2.000	824.00
		2.000	824.00
		0.000	0.00
0051                          A001.02	350.00	1.000	350.00
PULL BOX, TYPE PB-1A	EACH	1.000	350.00
		1.000	350.00
		0.000	0.00
0052                          A001.06	500.00	1.000	500.00
PULL BOX, TYPE PB-2A	EACH	1.000	500.00
		1.000	500.00
		0.000	0.00
0053                          A003.10	685.00	4.000	2,740.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	4.000	2,740.00
		4.000	2,740.00
		4.000	2,740.00
0054                          A003.20	725.00	2.000	1,450.00
TRAFFIC SIGNAL, TYPE TS-1A	EACH	2.000	1,450.00
		2.000	1,450.00
		2.000	1,450.00
0055                          A004.15	725.00	1.000	725.00
TRAFFIC SIGNAL, TYPE TS-1B	EACH	1.000	725.00
		1.000	725.00
		1.000	725.00
0056                          A006.98	142.50	6.000	855.00
VEHICLE DETECTOR, TYPE A PREFORMED	EACH	6.000	855.00
		6.000	855.00
		0.000	0.00
0057                          A007.00	160.00	4.000	640.00
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	4.000	640.00
		4.000	640.00
		0.000	0.00
0058                          A007.08	340.00	1.000	340.00
VEHICLE DETECTOR, TYPE TD-3	EACH	1.000	340.00
		1.000	340.00
		1.000	340.00
0059                          A016.65	3,955.00	3.000	11,865.00
MAST ARM SIGNAL POLE, TYPE MP-45	EACH	3.000	11,865.00
		3.000	11,865.00
		0.000	0.00
0060                          A018.81	1,250.00	2.000	2,500.00
FOUNDATION DESIGN	EACH	2.000	2,500.00
		2.000	2,500.00
		1.000	1,250.00
0061                          A018.82	200.00	32.000	6,400.00
CONCRETE FOR FOUNDATION	CY	32.000	6,400.00
		15.600	3,120.00
		7.800	1,560.00
0062                          A018.83	0.50	3,200.000	1,600.00
REINFORCING STEEL	LB	3,200.000	1,600.00
		3,200.000	1,600.00
		1,600.000	800.00
0063                          A018.86	175.00	12.000	2,100.00
ANCHOR BOLT CAGE	EACH	12.000	2,100.00
		12.000	2,100.00
		6.000	1,050.00
0064                          A070.10	7.00	21.000	147.00
1 1/2-INCH CONDUIT IN TRENCH	LF	21.000	147.00
		0.000	0.00
		0.000	0.00
0065                          A070.14	3.00	728.000	2,184.00
2-INCH CONDUIT IN TRENCH	LF	728.000	2,184.00
		804.000	2,412.00
		0.000	0.00
0066                          A070.18	10.00	15.000	150.00
3-INCH CONDUIT IN TRENCH	LF	15.000	150.00
		15.000	150.00
		-119.000	-1,190.00
0067                          A074.14	12.00	193.000	2,316.00
2-INCH CONDUIT, JACKED	LF	193.000	2,316.00
		117.000	1,404.00
		-483.000	-5,796.00
0068                          A074.18	12.75	96.000	1,224.00
3-INCH CONDUIT, JACKED	LF	96.000	1,224.00
		192.000	2,448.00
		96.000	1,224.00
0069                          A077.22	1.00	229.000	229.00
12/C #14 AWG TRAFFIC SIGNAL CABLE	LF	229.000	229.00
		229.000	229.00
		229.000	229.00
0070                          A079.01	0.50	696.000	348.00
2/C #14 AWG DETECTOR LEAD-IN CABLE	LF	696.000	348.00
		696.000	348.00
		696.000	348.00
0071                          A079.50	0.30	856.000	256.80
GROUNDING CONDUCTOR	LF	856.000	256.80
		856.000	256.80
		0.000	0.00
0072                          A079.55	0.40	1,254.000	501.60
SERVICE CABLE	LF	1,254.000	501.60
		1,254.000	501.60
		1,254.000	501.60
0073                          A080.15	1.50	46.000	69.00
STREET LIGHTING CABLE, NO. 4 USE	LF	5,476.000	8,214.00
		10,365.000	15,547.50
		46.000	69.00
0074                          A080.22	1.25	23.000	28.75
STREET LIGHTING CABLE, NO. 6 BARE	LF	2,738.000	3,422.50
		2,396.000	2,995.00
		23.000	28.75
0075                          A500.20	750.00	1.000	750.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	1.000	750.00
		1.000	750.00
		1.000	750.00
0076                          A704.00	2,700.00	2.000	5,400.00
RELOCATE HIGH MAST LIGHTING UNIT	EACH	2.000	5,400.00
		0.000	0.00
		0.000	0.00
0077                          A800.70	10.00	97.000	970.00
MAINTENANCE OF LIGHTING UNITS	DAY	97.000	970.00
		99.000	990.00
		0.000	0.00
4007                          A001.16	690.375	0.000	0.00
PULL BOX, TYPE PB-6	EACH	7.000	4,832.63
		7.000	4,832.63
		6.000	4,142.25
4008                          6951.10	47.966	0.000	0.00
CONNECTOR	EACH	44.000	2,110.50
URD		0.000	0.00
		0.000	0.00
4010                          4976.05	660.94	0.000	0.00
ADDITIONAL WORK	LS	1.000	660.94
REPAIRS TO EXISTING CONDUIT		0.000	0.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	61,063.15
		Current	80,205.97
		In place	67,973.53
		This Estimate	10,221.60
GROUP 10 GENERAL ITEMS
0078                          0001.08	0.50	3,850.000	1,925.00
BARRICADE, TYPE II	BDAY	3,850.000	1,925.00
		12,806.000	6,403.00
		232.000	116.00
0079                          0001.10	1.15	550.000	632.50
BARRICADE, TYPE III	BDAY	550.000	632.50
		1,839.000	2,114.85
		119.000	136.85
0080                          0001.75	4.00	70.000	280.00
TEMPORARY SIGN DAY	EACH	70.000	280.00
		10.000	40.00
		10.000	40.00
0081                          0001.90	0.40	3,207.000	1,282.80
SIGN DAY	EACH	3,207.000	1,282.80
		3,360.000	1,344.00
		299.000	119.60
0082                          0001.98	1.40	108.000	151.20
CONTRACTOR FURNISHED SIGN	EACH	108.000	151.20
		48.000	67.20
		0.000	0.00
0083                          0003.10	200.00	60.000	12,000.00
FLAGGING	DAY	60.000	12,000.00
		163.000	32,600.00
		7.000	1,400.00
0084                          0005.10	60.00	97.000	5,820.00
TRAFFIC CONTROL MANAGEMENT	DAY	97.000	5,820.00
		122.000	7,320.00
		12.000	720.00
0085                          0010.04	2,500.00	1.000	2,500.00
FIELD OFFICE	EACH	1.000	2,500.00
		2.000	5,000.00
		1.000	2,500.00
0086                          0030.00	3,000.00	1.000	3,000.00
MOBILIZATION	LS	1.000	3,000.00
		0.950	2,850.00
		0.000	0.00
0087                          9110.01	50.00	5.000	250.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	5.000	250.00
		4.000	200.00
		0.000	0.00
0088                          9110.02	50.00	5.000	250.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	5.000	250.00
		0.000	0.00
		0.000	0.00
0089                          9110.03	45.00	5.000	225.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	5.000	225.00
		2.000	90.00
		0.000	0.00
0090                          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
4002                          0002.31	1.05	0.000	0.00
TEMPORARY PAVEMENT MARKING	LF	33,000.000	34,650.00
		16,723.000	17,559.15
		0.000	0.00
4003                          0002.30	0.63	0.000	0.00
PAVEMENT MARKING REMOVAL	LF	3,000.000	1,890.00
		3,432.000	2,162.16
		1,414.000	890.82
GROUP 10 GENERAL ITEMS		Contracted	28,491.50
		Current	65,031.50
		In place	77,750.36
		This Estimate	5,923.27
Totals for contract		Contracted	719,586.85
		Current	782,303.67
		In place	688,223.03
		This Estimate	32,682.34