Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:2400 ADAMS CONSTRUCTION CO. & ADAMS LAND IMP
Contract ID:7949
Estimate Number:0003
Pay Period End Date:09.13.2003
Contract Location:
ORAFINO TO US-283 BRIDGESEstimate Type:PROG
Contractor:
ADAMS CONSTRUCTION CO. & ADAMS LAND IMPDate Let:05.22.2003
712 OAK STDate Awarded:05.29.2003
PO BOX 657Date Contract Executed:06.05.2003
Date Notice to Proceed:06.05.2003
ARAPAHOE NE 68922-0657Date Work Began:07.15.2003
Phone:Date Physical Work Completed:
(308)962-7918Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
FRONTIER
GOSPER
Project Number PCT Fed State Project Number Description
70949 000  0.000 EACSTPD-EACBR-18-2(110)  GRAD AGG CULV SEED BR GDRL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$108,512.07$53,296.82$55,215.25
$2,507,145.68Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$108,512.07$53,296.82$55,215.25
$2,507,145.68Retainage$-1,085.12$-532.97$-552.15
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
4.33%Net Earnings$107,426.95$52,763.85$54,663.10
Liquidated Damages$.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$107,426.95$52,763.85$54,663.10
Project ManagerDiv. Head/Dist. Eng.
Collins, Duane09.15.2003Knott, James09.18.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve09.19.2003
Controller Div. Processed
Burling, Laurie09.19.2003
Detailed breakdown of stockpiled materials
Total remaining for contract:0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          0030.10 17,500.001.00017,500.00
MOBILIZATION LS 1.00017,500.00
0.2113,694.44
0.0000.00

0002                          1000.00 50.0024.0001,200.00
LARGE TREE REMOVAL EACH24.0001,200.00
19.000950.00
0.0000.00

0003                          1009.00 7,600.001.0007,600.00
GENERAL CLEARING AND GRUBBING LS 1.0007,600.00
0.3752,850.00
0.0000.00

0004                          1010.00 0.95427,808.000406,417.60
EXCAVATION CY 427,808.000406,417.60
0.0000.00
0.0000.00

0005                          1010.01 0.752,683.0002,012.25
EXCAVATION (ESTABLISHED QUANTITY) CY 2,683.0002,012.25
0.0000.00
0.0000.00

0006                          1011.00 12.502,043.00025,537.50
WATER MGAL2,043.00025,537.50
2,477.45030,968.13
0.0000.00

0007                          1012.00 65.00170.00011,050.00
RIGHT-OF-WAY MARKERS EACH170.00011,050.00
136.0008,840.00
0.0000.00

0008                          1701.24 14.00376.0005,264.00
24" DRIVEWAY CULVERT PIPE, TYPE 2,3,4,5,6,7 OR 8 LF 376.0005,264.00
0.0000.00
0.0000.00

0009                          4050.01 4.501,930.0008,685.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS CY 1,930.0008,685.00
0.0000.00
0.0000.00

0010                          7017.00 1.00370.000370.00
REMOVE GUARDRAIL LF 370.000370.00
0.0000.00
0.0000.00

0011                          9110.01 65.005.000325.00
RENTAL OF LOADER, FULLY OPERATED HOUR5.000325.00
0.0000.00
0.0000.00

0012                          9110.03 50.005.000250.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR5.000250.00
0.0000.00
0.0000.00

0013                          9110.06 80.005.000400.00
RENTAL OF BACKHOE, FULLY OPERATED HOUR5.000400.00
0.0000.00
0.0000.00

0014                          9110.07 50.005.000250.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR5.000250.00
0.0000.00
0.0000.00

0015                          L006.00 74.0034.0002,516.00
COVER CROP SEEDING ACRE34.0002,516.00
0.0000.00
0.0000.00

0016                          L006.50 1,000.000.500500.00
TEMPORARY SEEDING ACRE0.500500.00
0.0000.00
0.0000.00

0017                          L020.01 4.058,971.00036,332.55
EROSION CONTROL, TYPE A SY 8,971.00036,332.55
0.0000.00
0.0000.00

0018                          L020.08 4.105,637.00023,111.70
EROSION CONTROL, TYPE AA SY 5,637.00023,111.70
0.0000.00
0.0000.00

0019                          L020.09 11.0527,755.000306,692.75
EROSION CONTROL, TYPE AAA SY 27,755.000306,692.75
0.0000.00
0.0000.00

0020                          L020.10 1.6016,522.00026,435.20
EROSION CONTROL, TYPE HV SY 16,522.00026,435.20
0.0000.00
0.0000.00

0021                          L021.01 15.0096.0001,440.00
EROSION CHECKS, TYPE A BALE96.0001,440.00
0.0000.00
0.0000.00

0022                          L021.06 15.00804.00012,060.00
EROSION CHECKS, TYPE HV BALE804.00012,060.00
0.0000.00
0.0000.00

0023                          L021.11 15.00402.0006,030.00
EROSION CHECKS, TYPE ST-A BALE402.0006,030.00
0.0000.00
0.0000.00

0024                          L021.13 15.00210.0003,150.00
EROSION CHECKS, TYPE ST-AA BALE210.0003,150.00
0.0000.00
0.0000.00

0025                          L021.15 15.00102.0001,530.00
EROSION CHECKS, TYPE ST-HV BALE102.0001,530.00
0.0000.00
0.0000.00

0026                          L021.16 15.00306.0004,590.00
EROSION CHECKS, TYPE ST-AAA BALE306.0004,590.00
0.0000.00
0.0000.00

0027                          L021.21 15.00114.0001,710.00
EROSION CHECKS, TYPE AA BALE114.0001,710.00
0.0000.00
0.0000.00

0028                          L021.22 15.00918.00013,770.00
EROSION CHECKS, TYPE AAA BALE918.00013,770.00
0.0000.00
0.0000.00

0029                          L022.11 1.6510,945.00018,059.25
FABRIC SILT FENCE-LOW POROSITY LF 5,945.0009,809.25
0.0000.00
0.0000.00

0030                          L022.12 3.50134.000469.00
FABRIC SILT FENCE-HIGH POROSITY LF 134.000469.00
0.0000.00
0.0000.00

0031                          L022.75 6.504,860.00031,590.00
TEMPORARY SILT CHECK LF 4,860.00031,590.00
0.0000.00
0.0000.00

0032                          L032.75 500.001.000500.00
MULCH TON 1.000500.00
0.0000.00
0.0000.00

0033                          P300.24 12.0044.000528.00
24" CULVERT PIPE, TYPE 3,4 OR 5 LF 44.000528.00
0.0000.00
0.0000.00

0034                          P300.60 68.00207.00014,076.00
60" CULVERT PIPE, TYPE 3,4 OR 5 LF 207.00014,076.00
0.0000.00
0.0000.00

4000                          L022.11 1.650.0000.00
FABRIC SILT FENCE-LOW POROSITY LF 5,000.0008,250.00
0.0000.00
0.0000.00

GROUP 1 GRADINGContracted991,951.80
Current991,951.80
In place47,302.57
This Estimate0.00

GROUP 2 AGGREGATES
0035                          0030.20 500.001.000500.00
MOBILIZATION LS 1.000500.00
0.0000.00
0.0000.00

0036                          2001.00 7.957,035.00055,928.25
GRAVEL SURFACE COURSE CY 7,035.00055,928.25
0.0000.00
0.0000.00

0037                          2009.10 60.00216.00012,960.00
GRAVEL EMBEDMENT STA 216.00012,960.00
0.0000.00
0.0000.00

0038                          9111.00 12.50325.0004,062.50
WATER MGAL325.0004,062.50
0.0000.00
0.0000.00

GROUP 2 AGGREGATESContracted73,450.75
Current73,450.75
In place0.00
This Estimate0.00

GROUP 4 CULVERTS
0039                          0030.40 1,675.001.0001,675.00
MOBILIZATION LS 1.0001,675.00
0.0000.00
0.0000.00

0040                          4050.01 6.001,828.00010,968.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS CY 1,828.00010,968.00
0.0000.00
0.0000.00

0041                          4310.24 220.006.0001,320.00
24" FLARED-END SECTION EACH6.0001,320.00
0.0000.00
0.0000.00

0042                          4310.48 665.002.0001,330.00
48" FLARED-END SECTION EACH2.0001,330.00
0.0000.00
0.0000.00

0043                          4310.60 890.004.0003,560.00
60" FLARED-END SECTION EACH4.0003,560.00
0.0000.00
0.0000.00

0044                          4310.84 1,500.004.0006,000.00
84" FLARED-END SECTION EACH4.0006,000.00
0.0000.00
0.0000.00

0045                          P255.24 27.00280.0007,560.00
24" CULVERT PIPE, TYPE 4 OR 5 LF 280.0007,560.00
0.0000.00
0.0000.00

0046                          P255.48 66.00169.00011,154.00
48" CULVERT PIPE, TYPE 4 OR 5 LF 169.00011,154.00
0.0000.00
0.0000.00

0047                          P255.60 99.00318.00031,482.00
60" CULVERT PIPE, TYPE 4 OR 5 LF 318.00031,482.00
0.0000.00
0.0000.00

0048                          P255.84 139.00213.00029,607.00
84" CULVERT PIPE, TYPE 4 0R 5 LF 213.00029,607.00
0.0000.00
0.0000.00

0049                          P300.24 27.0067.0001,809.00
24" CULVERT PIPE, TYPE 3,4 OR 5 LF 67.0001,809.00
0.0000.00
0.0000.00

GROUP 4 CULVERTSContracted106,465.00
Current106,465.00
In place0.00
This Estimate0.00

GROUP 4A CONCRETE BOX CULVERT AT STA. 1602+08.61
0050                          0030.40 3,000.001.0003,000.00
MOBILIZATION LS 1.0003,000.00
1.0003,000.00
1.0003,000.00

0051                          4051.01 10.00105.0001,050.00
EXCAVATION FOR BOX CULVERTS CY 105.0001,050.00
50.000500.00
50.000500.00

0052                          4101.06 260.00382.71099,504.60
CLASS 47B-3000 OR AX-3000 CONCRETE FOR BOX CULVERT CY 382.71099,504.60
167.50043,550.00
167.50043,550.00

0053                          4151.00 0.6529,903.00019,436.95
REINFORCING STEEL FOR BOX CULVERT LB 29,903.00019,436.95
12,150.0007,897.50
12,150.0007,897.50

0054                          6040.00 2,000.001.0002,000.00
REMOVE STRUCTURE EACH1.0002,000.00
AT STA. 1602+11 LT 0.0000.00
0.0000.00

GROUP 4A CONCRETE BOX CULVERT AT STA. 1602+08.61Contracted124,991.55
Current124,991.55
In place54,947.50
This Estimate54,947.50

GROUP 4B CONCRETE BOX CULVERT AT STA. 1887+09
0055                          0030.40 4,150.001.0004,150.00
MOBILIZATION LS 1.0004,150.00
0.0000.00
0.0000.00

0056                          4051.01 10.0052.000520.00
EXCAVATION FOR BOX CULVERTS CY 52.000520.00
0.0000.00
0.0000.00

0057                          4101.06 260.00269.45070,057.00
CLASS 47B-3000 OR AX-3000 CONCRETE FOR BOX CULVERT CY 269.45070,057.00
0.0000.00
0.0000.00

0058                          4151.00 0.6527,964.00018,176.60
REINFORCING STEEL FOR BOX CULVERT LB 27,964.00018,176.60
0.0000.00
0.0000.00

0059                          6040.00 2,500.001.0002,500.00
REMOVE STRUCTURE EACH1.0002,500.00
AT STA. 1887+13 0.0000.00
0.0000.00

GROUP 4B CONCRETE BOX CULVERT AT STA. 1887+09Contracted95,403.60
Current95,403.60
In place0.00
This Estimate0.00

GROUP 5 SEEDING
0060                          0030.50 500.001.000500.00
MOBILIZATION LS 1.000500.00
0.0000.00
0.0000.00

0061                          L001.01 435.0034.00014,790.00
SEEDING, TYPE A ACRE34.00014,790.00
0.0000.00
0.0000.00

0062                          L032.75 70.0077.0005,390.00
MULCH TON 77.0005,390.00
0.0000.00
0.0000.00

GROUP 5 SEEDINGContracted20,680.00
Current20,680.00
In place0.00
This Estimate0.00

GROUP 6 BRIDGE AT STA 1268+27.00
0063                          0030.60 26,100.001.00026,100.00
MOBILIZATION LS 1.00026,100.00
0.0000.00
0.0000.00

0064                          3050.15 203.00160.80032,642.40
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 160.80032,642.40
0.0000.00
0.0000.00

0065                          3051.10 0.5618,855.00010,558.80
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 18,855.00010,558.80
0.0000.00
0.0000.00

0066                          6000.10 1,900.001.0001,900.00
ABUTMENT NO.1 EXCAVATION LS 1.0001,900.00
0.0000.00
0.0000.00

0067                          6000.11 1,900.001.0001,900.00
ABUTMENT NO.2 EXCAVATION LS 1.0001,900.00
0.0000.00
0.0000.00

0068                          6005.60 400.008.0003,200.00
ELASTOMERIC BEARING EACH8.0003,200.00
0.0000.00
0.0000.00

0069                          6010.22 302.5086.20026,075.50
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 86.20026,075.50
0.0000.00
0.0000.00

0070                          6010.26 296.00200.50059,348.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 200.50059,348.00
0.0000.00
0.0000.00

0071                          6011.11 79,000.001.00079,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00079,000.00
AT STA. 1268+27 0.0000.00
0.0000.00

0072                          6040.00 4,000.001.0004,000.00
REMOVE STRUCTURE EACH1.0004,000.00
AT STA. 1267+14.72 0.0000.00
0.0000.00

0073                          6080.00 1.787,275.00012,949.50
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 7,275.00012,949.50
0.0000.00
0.0000.00

0074                          6105.02 44.75550.00024,612.50
ROCK RIPRAP, TYPE B TON 550.00024,612.50
0.0000.00
0.0000.00

0075                          6131.50 0.5645,463.00025,459.28
EPOXY COATED REINFORCING STEEL LB 45,463.00025,459.28
0.0000.00
0.0000.00

0076                          6139.50 26.0098.0002,548.00
SUBSURFACE DRAINAGE MATTING SY 98.0002,548.00
0.0000.00
0.0000.00

0077                          6210.50 30.301,440.00043,632.00
PIPE PILING LF 1,440.00043,632.00
0.0000.00
0.0000.00

0078                          6310.00 11.104,171.00046,298.10
STEEL SHEET PILING SF 4,171.00046,298.10
0.0000.00
0.0000.00

0079                          8091.00 16.00520.0008,320.00
GRANULAR BACKFILL CY 520.0008,320.00
0.0000.00
0.0000.00

GROUP 6 BRIDGE AT STA 1268+27.00Contracted408,544.08
Current408,544.08
In place0.00
This Estimate0.00

GROUP 6B BRIDGE AT STA. 1740+30
0097                          0030.60 14,500.001.00014,500.00
MOBILIZATION LS 1.00014,500.00
0.0000.00
0.0000.00

0098                          1030.00 9.00180.0001,620.00
EARTHWORK MEASURED IN EMBANKMENT CY 180.0001,620.00
0.0000.00
0.0000.00

0099                          3050.15 200.00159.40031,880.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 159.40031,880.00
0.0000.00
0.0000.00

0100                          3051.10 0.5617,973.00010,064.88
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 17,973.00010,064.88
0.0000.00
0.0000.00

0101                          6000.10 1,675.001.0001,675.00
ABUTMENT NO.1 EXCAVATION LS 1.0001,675.00
0.0000.00
0.0000.00

0102                          6000.11 1,675.001.0001,675.00
ABUTMENT NO.2 EXCAVATION LS 1.0001,675.00
0.0000.00
0.0000.00

0103                          6010.22 340.0057.00019,380.00
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 57.00019,380.00
0.0000.00
0.0000.00

0104                          6010.26 356.5090.40032,227.60
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 90.40032,227.60
0.0000.00
0.0000.00

0105                          6011.11 49,000.001.00049,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00049,000.00
AT STA. 1740+30 0.0000.00
0.0000.00

0106                          6040.00 4,000.001.0004,000.00
REMOVE STRUCTURE EACH1.0004,000.00
AT STA. 1740+26.7 0.0000.00
0.0000.00

0107                          6080.00 1.774,080.0007,221.60
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 4,080.0007,221.60
0.0000.00
0.0000.00

0108                          6105.02 44.75665.00029,758.75
ROCK RIPRAP, TYPE B TON 665.00029,758.75
0.0000.00
0.0000.00

0109                          6131.50 0.5627,982.00015,669.92
EPOXY COATED REINFORCING STEEL LB 27,982.00015,669.92
0.0000.00
0.0000.00

0110                          6210.50 31.001,260.00039,060.00
PIPE PILING LF 1,260.00039,060.00
0.0000.00
0.0000.00

0111                          6310.00 11.104,275.00047,452.50
STEEL SHEET PILING SF 4,275.00047,452.50
0.0000.00
0.0000.00

0112                          8091.00 16.00320.0005,120.00
GRANULAR BACKFILL CY 320.0005,120.00
0.0000.00
0.0000.00

GROUP 6B BRIDGE AT STA. 1740+30Contracted310,305.25
Current310,305.25
In place0.00
This Estimate0.00

GROUP 6D BRIDGE AT STA. 1813+17
0129                          0030.60 14,500.001.00014,500.00
MOBILIZATION LS 1.00014,500.00
0.0000.00
0.0000.00

0130                          1010.01 8.50518.0004,403.00
EXCAVATION (ESTABLISHED QUANTITY) CY 518.0004,403.00
0.0000.00
0.0000.00

0131                          3050.15 198.00159.20031,521.60
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 159.20031,521.60
0.0000.00
0.0000.00

0132                          3051.10 0.5617,532.0009,817.92
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 17,532.0009,817.92
0.0000.00
0.0000.00

0133                          6000.10 1,675.001.0001,675.00
ABUTMENT NO.1 EXCAVATION LS 1.0001,675.00
0.0000.00
0.0000.00

0134                          6000.11 1,675.001.0001,675.00
ABUTMENT NO.2 EXCAVATION LS 1.0001,675.00
0.0000.00
0.0000.00

0135                          6010.22 339.0058.30019,763.70
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 58.30019,763.70
0.0000.00
0.0000.00

0136                          6010.26 355.0097.50034,612.50
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 97.50034,612.50
0.0000.00
0.0000.00

0137                          6011.11 50,500.001.00050,500.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00050,500.00
AT STA. 1813+17 0.0000.00
0.0000.00

0138                          6040.00 4,000.001.0004,000.00
REMOVE STRUCTURE EACH1.0004,000.00
AT STA. 1813+17 0.0000.00
0.0000.00

0139                          6080.00 1.744,620.0008,038.80
STRUCTURAL STEEL FOR SUBSTRUCTURE LB 4,620.0008,038.80
0.0000.00
0.0000.00

0140                          6105.02 44.75785.00035,128.75
ROCK RIPRAP, TYPE B TON 785.00035,128.75
0.0000.00
0.0000.00

0141                          6131.50 0.5626,243.00014,696.08
EPOXY COATED REINFORCING STEEL LB 26,243.00014,696.08
0.0000.00
0.0000.00

0142                          6210.50 31.001,260.00039,060.00
PIPE PILING LF 1,260.00039,060.00
0.0000.00
0.0000.00

0143                          6310.00 11.403,017.00034,393.80
STEEL SHEET PILING SF 3,017.00034,393.80
0.0000.00
0.0000.00

0144                          8091.00 16.00365.0005,840.00
GRANULAR BACKFILL CY 365.0005,840.00
0.0000.00
0.0000.00

GROUP 6D BRIDGE AT STA. 1813+17Contracted309,626.15
Current309,626.15
In place0.00
This Estimate0.00

GROUP 7 GUARDRAIL
0161                          0030.70 1,000.001.0001,000.00
MOBILIZATION LS 1.0001,000.00
0.0000.00
0.0000.00

0162                          7011.20 16.00137.5002,200.00
W-BEAM GUARDRAIL LF 137.5002,200.00
0.0000.00
0.0000.00

0163                          7020.00 1,600.0012.00019,200.00
BRIDGE APPROACH SECTIONS EACH12.00019,200.00
0.0000.00
0.0000.00

0164                          7024.27 1,400.0012.00016,800.00
GUARDRAIL END TREATMENT, TYPE II EACH12.00016,800.00
0.0000.00
0.0000.00

GROUP 7 GUARDRAILContracted39,200.00
Current39,200.00
In place0.00
This Estimate0.00

GROUP 10 GENERAL ITEMS
0165                          0001.08 0.501,470.000735.00
BARRICADE, TYPE II BDAY1,470.000735.00
0.0000.00
0.0000.00

0166                          0001.10 1.105,140.0005,654.00
BARRICADE, TYPE III BDAY5,140.0005,654.00
0.0000.00
0.0000.00

0167                          0001.90 0.8512,130.00010,310.50
SIGN DAY EACH12,130.00010,310.50
720.000612.00
315.000267.75

0168                          0001.99 1.201,690.0002,028.00
CONTRACTOR FURNISHED SIGN DAY EACH1,690.0002,028.00
0.0000.00
0.0000.00

0169                          0010.04 4,000.001.0004,000.00
FIELD OFFICE EACH1.0004,000.00
0.7503,000.00
0.0000.00

0170                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
0.0000.00
0.0000.00

0171                          0030.00 3,000.001.0003,000.00
MOBILIZATION LS 1.0003,000.00
0.8832,650.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted26,527.50
Current26,527.50
In place6,262.00
This Estimate267.75

Totals for contractContracted2,507,145.68
Current2,507,145.68
In place108,512.07
This Estimate55,215.25