Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	3572 UPPER PLAINS CONTRACTING, INC.
Contract ID:	6894
Estimate Number:	0007
Pay Period End Date:	08.02.2003

Contract Location:
BERWYN - ANSLEY	Estimate Type:	PROG
Contractor:
UPPER PLAINS CONTRACTING, INC.	Date Let:	12.19.2002
5325 HWY 12 E	Date Awarded:	12.27.2002
PO BOX 966	Date Contract Executed:	01.24.2003
	Date Notice to Proceed:	01.24.2003
ABERDEEN SD 57402-0966	Date Work Began:	04.14.2003
Phone:	Date Physical Work Completed:
(605)225-7082	Date Accepted:
Escrow Agent:
Surety Co:
FIDELITY AND DEPOSIT COMPANY OF MARYLAND

Counties
CUSTER

Project Number		PCT			Fed State Project Number		Description
60894 000		0.000			S-2-3(1015)		CONCRETE PAVEMENT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$2,566,785.27	$2,528,188.78	$38,596.49
$2,664,865.54	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$2,566,785.27	$2,528,188.78	$38,596.49
$2,664,865.54	Retainage	$-25,000.00	$-25,000.00	$.00
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
96.32%	Net Earnings	$2,541,785.27	$2,503,188.78	$38,596.49
	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	$2,541,785.27	$2,503,188.78	$38,596.49
Project Manager			Div. Head/Dist. Eng.
White, Dennis	08.05.2003		Thayer, Gary	08.05.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	08.05.2003
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 3 CONCRETE PAVEMENT
0001                          0001.10	1.56	2,250.000	3,510.00
BARRICADE, TYPE III	BDAY	2,250.000	3,510.00
		3,405.000	5,311.80
		206.000	321.36
0002                          0001.90	0.78	3,750.000	2,925.00
SIGN DAY	EACH	3,750.000	2,925.00
		1,349.000	1,052.22
		282.000	219.96
0003                          0001.98	0.73	2,000.000	1,460.00
CONTRACTOR FURNISHED SIGN	EACH	2,000.000	1,460.00
		1,957.000	1,428.61
		114.000	83.22
0004                          0010.04	3,576.76	1.000	3,576.76
FIELD OFFICE	EACH	1.000	3,576.76
		1.000	3,576.76
		0.000	0.00
0005                          0030.30	136,788.66	1.000	136,788.66
MOBILIZATION	LS	1.000	136,788.66
		1.000	136,788.66
		0.000	0.00
0006                          1009.00	1,040.00	1.000	1,040.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,040.00
		1.000	1,040.00
		0.000	0.00
0007                          1020.03	18.72	67.000	1,254.24
DELINEATOR, TYPE III	EACH	67.000	1,254.24
		0.000	0.00
		0.000	0.00
0008                          1020.20	23.92	32.000	765.44
INSTALL CHEVRONS	EACH	32.000	765.44
		0.000	0.00
		0.000	0.00
0009                          1021.10	5.20	66.000	343.20
REMOVE DELINEATOR UNITS	EACH	66.000	343.20
		75.000	390.00
		0.000	0.00
0010                          1030.00	5.46	1,460.000	7,971.60
EARTHWORK MEASURED IN EMBANKMENT	CY	1,460.000	7,971.60
		0.000	0.00
		0.000	0.00
0011                          2001.00	36.39	70.000	2,547.30
GRAVEL SURFACE COURSE	CY	70.000	2,547.30
		65.000	2,365.35
		65.000	2,365.35
0012                          3075.36	18.29	98,532.000	1,802,150.28
8" DOWELED CONCRETE PAVEMENT, CLASS 47B-3500	SY	98,532.000	1,802,150.28
		98,624.400	1,803,840.28
		0.000	0.00
0013                          3300.50	4,915.14	1.000	4,915.14
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING	LS	1.000	4,915.14
		1.000	4,915.14
		0.000	0.00
0014                          3300.65	52.00	45.000	2,340.00
CONCRETE PAVEMENT THICKNESS CORE	EACH	45.000	2,340.00
		49.000	2,548.00
		0.000	0.00
0015                          4024.55	46.80	11.000	514.80
FLUME SPILLWAY	LF	11.000	514.80
		5.000	234.00
		5.000	234.00
0016                          4024.70	1,248.00	1.000	1,248.00
CONCRETE FLUME, TYPE I	EACH	1.000	1,248.00
		1.000	1,248.00
		1.000	1,248.00
0017                          4035.00	104.00	3.000	312.00
REMOVE FLARED-END SECTION	EACH	3.000	312.00
		3.000	312.00
		0.000	0.00
0018                          4050.01	31.20	15.000	468.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	15.000	468.00
		15.000	468.00
		0.000	0.00
0019                          4350.24	36.40	36.000	1,310.40
24" CORRUGATED METAL PIPE	LF	36.000	1,310.40
		36.000	1,310.40
		0.000	0.00
0020                          4360.24	265.20	3.000	795.60
24" METAL FLARED-END SECTION	EACH	3.000	795.60
		3.000	795.60
		0.000	0.00
0021                          7011.20	14.56	337.500	4,914.00
W-BEAM GUARDRAIL	LF	337.500	4,914.00
		337.500	4,914.00
		337.500	4,914.00
0022                          7017.00	1.56	800.000	1,248.00
REMOVE GUARDRAIL	LF	800.000	1,248.00
		706.000	1,101.36
		0.000	0.00
0023                          7024.27	1,508.00	4.000	6,032.00
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	6,032.00
		4.000	6,032.00
		4.000	6,032.00
0024                          8029.84	0.89	68,263.000	60,754.07
BITUMINOUS FOUNDATION COURSE 4"	SY	68,263.000	60,754.07
		68,149.334	60,652.90
		0.000	0.00
0025                          8111.00	54.75	738.994	40,459.92
SHOULDER SUBGRADE PREPARATION	STA	738.994	40,459.92
		739.680	40,497.48
		0.000	0.00
0026                          9000.75	20.80	500.000	10,400.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	10,400.00
SPS		0.000	0.00
		0.000	0.00
0027                          9005.00	27.30	50.000	1,365.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	50.000	1,365.00
SPS		0.000	0.00
		0.000	0.00
0028                          9005.23	17.32	15,440.000	267,420.80
ASPHALTIC CONCRETE, TYPE SPS	TON	15,440.000	267,420.80
		16,662.170	288,588.78
		0.000	0.00
0029                          9009.00	1.56	2,995.000	4,672.20
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	2,995.000	4,672.20
		3,338.000	5,207.28
		0.000	0.00
0030                          9020.92	177.84	27.000	4,801.68
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING	TON	27.000	4,801.68
		0.000	0.00
		0.000	0.00
0031                          9021.03	177.84	839.160	149,236.21
PERFORMANCE GRADED BINDER (58-28)	TON	839.160	149,236.21
		375.120	66,711.34
		0.000	0.00
0032                          9030.00	2.60	813.000	2,113.80
CONSTRUCTING ASPHALTIC CONCRETE CURB	LF	813.000	2,113.80
		843.000	2,191.80
		0.000	0.00
0033                          9034.00	6.24	172.000	1,073.28
PREPARATION OF INTERSECTIONS AND DRIVEWAYS	SY	172.000	1,073.28
		172.000	1,073.28
		0.000	0.00
0034                          9053.00	1.30	3,910.000	5,083.00
TACK COAT	GAL	3,910.000	5,083.00
		9,576.000	12,448.80
		0.000	0.00
0035                          9110.01	88.34	10.000	883.40
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	883.40
		4.500	397.53
		0.000	0.00
0036                          9110.02	91.06	10.000	910.60
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	910.60
		3.500	318.71
		0.000	0.00
0037                          9110.03	50.59	10.000	505.90
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	505.90
		9.500	480.61
		0.000	0.00
0038                          9110.07	55.12	10.000	551.20
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	551.20
		3.000	165.36
		0.000	0.00
0039                          9111.00	22.79	411.000	9,366.69
WATER	MGAL	411.000	9,366.69
		135.550	3,089.19
		51.800	1,180.52
0040                          9140.00	29.74	738.994	21,977.68
JOINT SEALING - ASPHALT TO CONCRETE	STA	738.994	21,977.68
		739.680	21,998.08
		739.680	21,998.08
0041                          9173.20	2.20	2,400.000	5,280.00
SUBGRADE PREPARATION	SY	2,400.000	5,280.00
		2,400.000	5,280.00
		0.000	0.00
0042                          9179.24	284.98	9.000	2,564.82
COLD MILLING, CLASS 4	STA	9.000	2,564.82
		9.000	2,564.82
		0.000	0.00
0043                          9179.25	103.16	360.846	37,224.87
COLD MILLING, CLASS 5	STA	360.846	37,224.87
		361.195	37,260.88
		0.000	0.00
0044                          9179.44	28.39	738.994	20,980.04
COLD MILLING, CLASS 4	STA	738.994	20,980.04
TYPE A		739.010	20,980.49
		0.000	0.00
0045                          9188.50	33.28	517.000	17,205.76
SURFACING UNDER GUARDRAIL	SY	517.000	17,205.76
		517.000	17,205.76
		0.000	0.00
0046                          L001.02	674.96	10.200	6,884.59
SEEDING, TYPE B	ACRE	10.200	6,884.59
		0.000	0.00
		0.000	0.00
0047                          L020.00	1.61	1,520.000	2,447.20
EROSION CONTROL	SY	1,520.000	2,447.20
		0.000	0.00
		0.000	0.00
0048                          L032.75	98.80	23.000	2,272.40
MULCH	TON	23.000	2,272.40
		0.000	0.00
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	2,664,865.54
		Current	2,664,865.54
		In place	2,566,785.27
		This Estimate	38,596.49
Totals for contract		Contracted	2,664,865.54
		Current	2,664,865.54
		In place	2,566,785.27
		This Estimate	38,596.49