Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2126 CEMENT PRODUCTS, INC.
Contract ID:	7990
Estimate Number:	0007
Pay Period End Date:	08.09.2003

Contract Location:
BUTLER LAKE NORTH	Estimate Type:	PROG
Contractor:
CEMENT PRODUCTS, INC.	Date Let:	03.13.2003
601 EAST 7TH	Date Awarded:	03.20.2003
PO BOX 1091	Date Contract Executed:	03.31.2003
	Date Notice to Proceed:	03.31.2003
NORTH PLATTE NE 69103	Date Work Began:
Phone:	Date Physical Work Completed:
(308)532-0240	Date Accepted:
Escrow Agent:
Surety Co:
TRAVELERS CASUALTY AND SURETY COMPANY OF AMERICA

Counties
FRONTIER

Project Number		PCT			Fed State Project Number		Description
70990 000		0.000			MISC-83-1(1017)		CULVERTS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$267,220.33	$191,522.83	$75,697.50
$388,279.95	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$267,220.33	$191,522.83	$75,697.50
$388,279.95	Retainage	$-2,672.20	$-1,915.23	$-756.97
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
68.82%	Net Earnings	$264,548.13	$189,607.60	$74,940.53
	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	$-198.00	$.00	$-198.00
	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	-$198.00	$.00	-$198.00
	Payment	$264,350.13	$189,607.60	$74,742.53
Project Manager			Div. Head/Dist. Eng.
Ziebell, Roger	08.11.2003		Knott, James	08.11.2003
Constr. Estimate Eng.			Materials Eng.
Hitzeman, Bill	08.11.2003
Controller Div. Processed
Burling, Laurie	08.12.2003

		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 CULVERTS
0001                          0001.08	0.50	300.000	150.00
BARRICADE, TYPE II	BDAY	300.000	150.00
		108.000	54.00
		108.000	54.00
0002                          0001.10	1.50	194.000	291.00
BARRICADE, TYPE III	BDAY	194.000	291.00
		872.000	1,308.00
		140.000	210.00
0003                          0001.75	5.00	20.000	100.00
TEMPORARY SIGN DAY	EACH	20.000	100.00
		0.000	0.00
		0.000	0.00
0004                          0001.90	0.75	2,134.000	1,600.50
SIGN DAY	EACH	2,134.000	1,600.50
		1,790.000	1,342.50
		254.000	190.50
0005                          0003.10	250.00	20.000	5,000.00
FLAGGING	DAY	20.000	5,000.00
		6.000	1,500.00
		6.000	1,500.00
0006                          0010.04	3,000.00	1.000	3,000.00
FIELD OFFICE	EACH	1.000	3,000.00
		0.000	0.00
		0.000	0.00
0007                          0030.40	62,000.00	1.000	62,000.00
MOBILIZATION	LS	1.000	62,000.00
		0.620	38,440.00
		0.000	0.00
0008                          1009.00	3,500.00	1.000	3,500.00
GENERAL CLEARING AND GRUBBING	LS	1.000	3,500.00
		0.400	1,400.00
		0.400	1,400.00
0009                          1011.00	10.00	231.000	2,310.00
WATER	MGAL	231.000	2,310.00
		300.000	3,000.00
		0.000	0.00
0010                          1012.00	100.00	12.000	1,200.00
RIGHT-OF-WAY MARKERS	EACH	12.000	1,200.00
		3.000	300.00
		0.000	0.00
0011                          1030.00	2.96	15,160.000	44,873.60
EARTHWORK MEASURED IN EMBANKMENT	CY	15,160.000	44,873.60
		6,000.000	17,760.00
		6,000.000	17,760.00
0012                          1102.00	2.50	468.000	1,170.00
REMOVE ASPHALT SURFACE	SY	468.000	1,170.00
		246.970	617.43
		246.970	617.43
0013                          1120.00	500.00	1.000	500.00
REMOVE DISCHARGE STRUCTURE	EACH	1.000	500.00
		0.000	0.00
		0.000	0.00
0014                          1121.00	350.00	1.000	350.00
REMOVE CONCRETE FLUME	EACH	1.000	350.00
		1.000	350.00
		1.000	350.00
0015                          4024.74	2,000.00	2.000	4,000.00
CONCRETE FLUME, TYPE V	EACH	2.000	4,000.00
		0.000	0.00
		0.000	0.00
0016                          4044.00	5,000.00	1.000	5,000.00
PREPARATION OF STRUCTURE	EACH	1.000	5,000.00
AT STA. 1571+86		1.000	5,000.00
		0.000	0.00
0017                          4044.01	3,000.00	1.000	3,000.00
PREPARATION OF STRUCTURE	EACH	1.000	3,000.00
AT STA. 1572+37		1.000	3,000.00
		0.000	0.00
0018                          4050.01	15.00	111.000	1,665.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	111.000	1,665.00
		2.000	30.00
		1.000	15.00
0019                          4051.01	10.00	1,263.000	12,630.00
EXCAVATION FOR BOX CULVERTS	CY	1,263.000	12,630.00
		853.000	8,530.00
		53.000	530.00
0020                          4100.06	700.00	3.700	2,590.00
CLASS 47B-3000 OR AX-3000 CONCRETE FOR HEADWALL	CY	3.700	2,590.00
		0.000	0.00
		0.000	0.00
0021                          4101.06	210.00	633.740	133,085.40
CLASS 47B-3000 OR AX-3000 CONCRETE FOR BOX CULVERT	CY	633.740	133,085.40
		621.800	130,578.00
		190.120	39,925.20
0022                          4150.00	2.00	539.000	1,078.00
REINFORCING STEEL FOR HEADWALL	LB	539.000	1,078.00
		0.000	0.00
		0.000	0.00
0023                          4151.00	0.60	64,128.000	38,476.80
REINFORCING STEEL FOR BOX CULVERT	LB	64,128.000	38,476.80
		63,682.750	38,209.65
		19,947.700	11,968.62
0024                          4880.24	175.50	64.000	11,232.00
JACKING 24" CULVERT PIPE, TYPE 2 CLASS IV	LF	64.000	11,232.00
		64.000	11,232.00
		0.000	0.00
0025                          8111.00	450.00	5.265	2,369.25
SHOULDER SUBGRADE PREPARATION	STA	5.265	2,369.25
		2.615	1,176.75
		2.615	1,176.75
0026                          9005.23	95.00	140.000	13,300.00
ASPHALTIC CONCRETE, TYPE SPS	TON	140.000	13,300.00
		0.000	0.00
		0.000	0.00
0027                          9021.03	215.00	7.560	1,625.40
PERFORMANCE GRADED BINDER (58-28)	TON	7.560	1,625.40
		0.000	0.00
		0.000	0.00
0028                          9030.00	7.50	466.500	3,498.75
CONSTRUCTING ASPHALTIC CONCRETE CURB	LF	466.500	3,498.75
		0.000	0.00
		0.000	0.00
0029                          9053.00	4.45	70.000	311.50
TACK COAT	GAL	70.000	311.50
		0.000	0.00
		0.000	0.00
0030                          L020.01	6.38	118.000	752.84
EROSION CONTROL, TYPE A	SY	118.000	752.84
		0.000	0.00
		0.000	0.00
0031                          L020.08	6.51	127.000	826.77
EROSION CONTROL, TYPE AA	SY	127.000	826.77
		0.000	0.00
		0.000	0.00
0032                          L020.10	1.63	7,078.000	11,537.14
EROSION CONTROL, TYPE HV	SY	7,078.000	11,537.14
		0.000	0.00
		0.000	0.00
0033                          L021.06	18.00	44.000	792.00
EROSION CHECKS, TYPE HV	BALE	44.000	792.00
		0.000	0.00
		0.000	0.00
0034                          P120.24	91.00	44.000	4,004.00
24" CULVERT PIPE, TYPE 2	LF	44.000	4,004.00
		0.000	0.00
		0.000	0.00
0035                          P128.24	44.00	64.000	2,816.00
24" CULVERT PIPE, TYPE 2 CLASS IV	LF	64.000	2,816.00
		64.000	2,816.00
		0.000	0.00
0036                          P300.36	72.00	12.000	864.00
36" CULVERT PIPE, TYPE 3,4 OR 5	LF	12.000	864.00
		8.000	576.00
		0.000	0.00
0037                          P402.15	32.00	95.000	3,040.00
15" CULVERT PIPE, TYPE 3,4,5 OR 6	LF	95.000	3,040.00
		0.000	0.00
		0.000	0.00
0038                          P402.24	34.00	110.000	3,740.00
24" CULVERT PIPE, TYPE 3,4,5 OR 6	LF	110.000	3,740.00
		0.000	0.00
		0.000	0.00
GROUP 4 CULVERTS		Contracted	388,279.95
		Current	388,279.95
		In place	267,220.33
		This Estimate	75,697.50
Totals for contract		Contracted	388,279.95
		Current	388,279.95
		In place	267,220.33
		This Estimate	75,697.50