Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	3572 UPPER PLAINS CONTRACTING, INC.
Contract ID:	8547B
Estimate Number:	0002
Pay Period End Date:	05.11.2002

Contract Location:
IN VALENTINE	Estimate Type:	PROG
Contractor:
UPPER PLAINS CONTRACTING, INC.	Date Let:	02.07.2002
5325 HWY 12 E	Date Awarded:	02.14.2002
PO BOX 966	Date Contract Executed:	03.18.2002
	Date Notice to Proceed:	03.18.2002
ABERDEEN SD 57402-0966	Date Work Began:
Phone:	Date Physical Work Completed:
(605)225-7082	Date Accepted:
Escrow Agent:
Surety Co:
FIDELITY AND DEPOSIT COMPANY OF MARYLAND

Counties
CHERRY

Project Number		PCT			Fed State Project Number		Description
80547B 000		0.000			EACNH-20-2(124)		GR CONC PAVE CULV ELEC

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$262,602.63	$46,764.83	$215,837.80
$2,138,676.46	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$262,602.63	$46,764.83	$215,837.80
$2,138,676.46	Retainage	$-2,626.03	$-467.65	$-2,158.38
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
12.28%	Net Earnings	$259,976.60	$46,297.18	$213,679.42
	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	$92.12	$.00	$92.12
	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	$92.12	$.00	$92.12
	Payment	$260,068.72	$46,297.18	$213,771.54
Project Manager			Div. Head/Dist. Eng.
Gustafson, Jay	05.14.2002		Kovar, Mark	05.17.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	05.17.2002
Controller Div. Processed
Burling, Laurie	05.20.2002

		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                          L022.75	10.50	12.000	126.00
TEMPORARY SILT CHECK	LF	12.000	126.00
		0.000	0.00
		0.000	0.00
0002                          0030.10	24,000.00	1.000	24,000.00
MOBILIZATION	LS	1.000	24,000.00
		1.000	24,000.00
		1.000	24,000.00
0003                          1009.00	10,500.00	1.000	10,500.00
GENERAL CLEARING AND GRUBBING	LS	1.000	10,500.00
		0.500	5,250.00
		0.500	5,250.00
0004                          1010.01	4.20	9,200.000	38,640.00
EXCAVATION (ESTABLISHED QUANTITY)	CY	9,200.000	38,640.00
		4,675.970	19,639.07
		4,675.970	19,639.07
0005                          1011.00	9.45	9.000	85.05
WATER	MGAL	9.000	85.05
		0.000	0.00
		0.000	0.00
0006                          1016.00	183.75	12.000	2,205.00
RE-ESTABLISH PROPERTY CORNER	EACH	12.000	2,205.00
		0.000	0.00
		0.000	0.00
0007                          1101.00	2.63	1,328.000	3,492.64
REMOVE PAVEMENT	SY	1,328.000	3,492.64
		735.000	1,933.05
		735.000	1,933.05
0008                          1101.25	2.50	1,967.000	4,917.50
SAWING PAVEMENT	LF	1,967.000	4,917.50
		0.000	0.00
		0.000	0.00
0009                          1102.00	0.88	39,496.000	34,756.48
REMOVE ASPHALT SURFACE	SY	39,496.000	34,756.48
		22,512.720	19,811.19
		12,638.720	11,122.07
0010                          1106.00	3.15	2,605.000	8,205.75
REMOVE DRIVEWAY	SY	2,605.000	8,205.75
		846.000	2,664.90
		846.000	2,664.90
0011                          1107.00	2.63	50.000	131.50
REMOVE WALK	SY	50.000	131.50
		50.000	131.50
		50.000	131.50
0012                          1108.00	2.63	2,958.000	7,779.54
REMOVE COMBINATION CURB AND GUTTER	LF	2,958.000	7,779.54
		2,622.900	6,898.23
		2,622.900	6,898.23
0013                          1114.10	52.50	54.000	2,835.00
REMOVE RETAINING WALL	LF	54.000	2,835.00
		54.000	2,835.00
		54.000	2,835.00
0014                          1119.00	157.50	7.000	1,102.50
REMOVE INLET	EACH	7.000	1,102.50
		3.000	472.50
		3.000	472.50
0015                          1122.01	2.63	241.000	633.83
REMOVE CONCRETE MEDIAN SURFACING	SY	241.000	633.83
		29.000	76.27
		29.000	76.27
0016                          1705.24	23.10	58.000	1,339.80
24" ROUND EQUIVALENT DRIVEWAY CULVERT PIPE, TYPE 2,3,4 OR 5	LF	58.000	1,339.80
		0.000	0.00
		0.000	0.00
GROUP 1 GRADING		Contracted	140,750.59
		Current	140,750.59
		In place	83,711.71
		This Estimate	75,022.59
GROUP 3 CONCRETE PAVEMENT
0017                          L001.02	1,050.00	1.500	1,575.00
SEEDING, TYPE B	ACRE	1.500	1,575.00
		0.000	0.00
		0.000	0.00
0018                          L010.00	8.46	1,182.000	9,999.72
SODDING	SY	1,182.000	9,999.72
		0.000	0.00
		0.000	0.00
0019                          L032.75	105.00	3.000	315.00
MULCH	TON	3.000	315.00
		0.000	0.00
		0.000	0.00
0020                          W600.03	105.00	12.000	1,260.00
ADJUST VALVE BOX TO GRADE	EACH	12.000	1,260.00
		0.000	0.00
		0.000	0.00
0021                          0030.30	105,000.00	1.000	105,000.00
MOBILIZATION	LS	1.000	105,000.00
		0.500	52,500.00
		0.500	52,500.00
0022                          3008.05	8.50	2,261.000	19,218.50
TIE BARS	EACH	2,261.000	19,218.50
		0.000	0.00
		0.000	0.00
0023                          3013.10	20.50	529.000	10,844.50
CONCRETE CLASS 47B-3000 BARRIER CURB	LF	529.000	10,844.50
		0.000	0.00
		0.000	0.00
0024                          3016.21	29.00	56.000	1,624.00
CONCRETE CLASS 47B-3000 SIDEWALKS	SY	56.000	1,624.00
		0.000	0.00
		0.000	0.00
0025                          3017.40	32.00	248.000	7,936.00
CONCRETE CLASS 47B-3000 MEDIAN SURFACING	SY	248.000	7,936.00
		0.000	0.00
		0.000	0.00
0026                          3020.24	34.50	1,552.000	53,544.00
CONCRETE CLASS 47B-3500 DRIVEWAY	SY	1,552.000	53,544.00
		0.000	0.00
		0.000	0.00
0027                          3075.12	25.00	2,203.000	55,075.00
6" CONCRETE PAVMENT, CLASS 47B-3500	SY	2,203.000	55,075.00
		0.000	0.00
		0.000	0.00
0028                          3075.52	28.00	6,069.000	169,932.00
10" CONCRETE PAVEMENT, CLASS 47B-3500	SY	6,069.000	169,932.00
		0.000	0.00
		0.000	0.00
0029                          3075.56	30.75	35,920.000	1,104,540.00
10" DOWELED CONCRETE PAVEMENT, CLASS 47B-3500	SY	35,920.000	1,104,540.00
		0.000	0.00
		0.000	0.00
0030                          3089.25	34.00	1,117.000	37,978.00
TEMPORARY SURFACING	SY	1,117.000	37,978.00
		820.800	27,907.20
		0.000	0.00
0031                          3221.10	35.00	111.000	3,885.00
COMBINATION CONCRETE CURB AND GUTTER REPAIR	LF	111.000	3,885.00
		0.000	0.00
		0.000	0.00
0032                          3300.65	75.00	22.000	1,650.00
CONCRETE PAVEMENT THICKNESS CORE	EACH	22.000	1,650.00
		0.000	0.00
		0.000	0.00
0033                          4015.00	100.00	8.000	800.00
ADJUST MANHOLE TO GRADE	EACH	8.000	800.00
		0.000	0.00
		0.000	0.00
0034                          7500.26	236.25	4.000	945.00
LEFT ARROW, PREFORMED PAVEMENT MARKING, TYPE 4	EACH	4.000	945.00
		0.000	0.00
		0.000	0.00
0035                          7502.14	2.36	4,600.000	10,856.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	4,600.000	10,856.00
		0.000	0.00
		0.000	0.00
0036                          7503.14	2.00	15,300.000	30,600.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	15,300.000	30,600.00
		0.000	0.00
		0.000	0.00
0037                          7508.14	6.67	110.000	733.70
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	110.000	733.70
		0.000	0.00
		0.000	0.00
0038                          7509.14	6.67	380.000	2,534.60
12" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	380.000	2,534.60
		0.000	0.00
		0.000	0.00
0039                          7512.14	14.97	150.000	2,245.50
24" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	150.000	2,245.50
		0.000	0.00
		0.000	0.00
0040                          8029.84	1.25	41,989.000	52,486.25
BITUMINOUS FOUNDATION COURSE 4"	SY	41,989.000	52,486.25
		9,874.000	12,342.50
		9,874.000	12,342.50
0041                          8111.20	2.10	2,203.000	4,626.30
SHOULDER SUBGRADE PREPARATION	SY	2,203.000	4,626.30
		0.000	0.00
		0.000	0.00
0042                          9111.00	31.95	149.000	4,760.55
WATER	MGAL	149.000	4,760.55
		0.000	0.00
		0.000	0.00
0043                          9170.00	83.98	31.727	2,664.43
EARTH SHOULDER CONSTRUCTION	STA	31.727	2,664.43
		0.000	0.00
		0.000	0.00
0044                          9173.20	1.31	43,715.000	57,266.65
SUBGRADE PREPARATION	SY	43,715.000	57,266.65
		9,874.000	12,934.94
		9,874.000	12,934.94
0045                          9179.33	0.75	39,496.000	29,622.00
COLD MILLING, CLASS 3	SY	39,496.000	29,622.00
		22,512.720	16,884.54
		22,512.720	16,884.54
GROUP 3 CONCRETE PAVEMENT		Contracted	1,784,517.70
		Current	1,784,517.70
		In place	122,569.18
		This Estimate	94,661.98
GROUP 4 CULVERTS
0046                          P700.18	39.90	201.000	8,019.90
18" STORM SEWER PIPE, TYPE 1,7 OR 8	LF	201.000	8,019.90
		39.000	1,556.10
		39.000	1,556.10
0047                          P700.24	52.50	62.000	3,255.00
24" STORM SEWER PIPE, TYPE 1,7 OR 8	LF	62.000	3,255.00
		28.000	1,470.00
		0.000	0.00
0048                          P700.30	58.17	478.000	27,805.26
30" STORM SEWER PIPE, TYPE 1,7 OR 8	LF	478.000	27,805.26
		287.000	16,694.79
		287.000	16,694.79
0049                          W100.00	338.10	1.000	338.10
CURB STOP AND BOX	EACH	1.000	338.10
		0.000	0.00
		0.000	0.00
0050                          W175.09	387.45	1.000	387.45
2" CORPORATION STOP	EACH	1.000	387.45
		1.000	387.45
		1.000	387.45
0051                          W176.12	18.48	55.000	1,016.40
2" COPPER WATER SERVICE	LF	55.000	1,016.40
		58.500	1,081.08
		58.500	1,081.08
0052                          W176.70	89.25	1.000	89.25
WATER SERVICE CONNECTION	EACH	1.000	89.25
		1.000	89.25
		1.000	89.25
0053                          W205.06	15.65	190.000	2,973.50
6" WATER MAIN PIPE	LF	190.000	2,973.50
		126.000	1,971.90
		126.000	1,971.90
0054                          W205.98	52.50	1.000	52.50
PLUG WATER MAIN	EACH	1.000	52.50
		1.000	52.50
		1.000	52.50
0055                          W220.06	525.00	3.000	1,575.00
6" GATE VALVE, M.J.	EACH	3.000	1,575.00
		0.000	0.00
		0.000	0.00
0056                          W221.06	199.50	3.000	598.50
6" WATER VALVE BOX	EACH	3.000	598.50
		0.000	0.00
		0.000	0.00
0057                          W224.92	157.50	3.000	472.50
6" BOLTED FLEX COUPLING	EACH	3.000	472.50
		1.000	157.50
		1.000	157.50
0058                          W356.13	202.65	2.000	405.30
6" X 6" X 6" TEE	EACH	2.000	405.30
		0.000	0.00
		0.000	0.00
0059                          W800.09	52.50	1.000	52.50
REMOVE PLUG	EACH	1.000	52.50
		0.000	0.00
		0.000	0.00
0060                          0030.40	4,725.00	1.000	4,725.00
MOBILIZATION	LS	1.000	4,725.00
		1.000	4,725.00
		1.000	4,725.00
0061                          4002.00	2.63	1,375.000	3,616.25
CAST IRON COVER AND FRAME	LB	1,375.000	3,616.25
		125.000	328.75
		125.000	328.75
0062                          4043.50	6.30	737.000	4,643.10
REMOVE SEWER PIPE	LF	737.000	4,643.10
		346.000	2,179.80
		317.000	1,997.10
0063                          4105.59	420.00	34.590	14,527.80
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX	CY	34.590	14,527.80
		9.080	3,813.60
		9.080	3,813.60
0064                          4107.07	572.25	5.680	3,250.38
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS	CY	5.680	3,250.38
		5.440	3,113.05
		4.300	2,460.68
0065                          4155.50	1.05	1,628.000	1,709.40
REINFORCING STEEL FOR INLET AND JUNCTION BOX	LB	1,628.000	1,709.40
		1,001.000	1,051.05
		1,001.000	1,051.05
0066                          4157.00	1.05	440.000	462.00
REINFORCING STEEL FOR COLLARS	LB	440.000	462.00
		303.000	318.15
		215.000	225.75
GROUP 4 CULVERTS		Contracted	79,975.09
		Current	79,975.09
		In place	38,989.97
		This Estimate	36,592.50
GROUP 8B ELECTRICAL
0067                          A001.01	472.50	6.000	2,835.00
PULL BOX, TYPE PB-1	EACH	6.000	2,835.00
		0.000	0.00
		0.000	0.00
0068                          A001.02	367.50	1.000	367.50
PULL BOX, TYPE PB-1A	EACH	1.000	367.50
		0.000	0.00
		0.000	0.00
0069                          A001.16	367.50	1.000	367.50
PULL BOX, TYPE PB-6	EACH	1.000	367.50
		0.000	0.00
		0.000	0.00
0070                          A004.00	735.00	8.000	5,880.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	8.000	5,880.00
		0.000	0.00
		0.000	0.00
0071                          A005.35	7,665.00	1.000	7,665.00
TRAFFIC SIGNAL CONTROLLER, TYPE TC-8	EACH	1.000	7,665.00
		0.000	0.00
		0.000	0.00
0072                          A006.15	472.50	8.000	3,780.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	8.000	3,780.00
		0.000	0.00
		0.000	0.00
0073                          A006.70	105.00	4.000	420.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	4.000	420.00
		0.000	0.00
		0.000	0.00
0074                          A007.00	262.50	23.000	6,037.50
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	23.000	6,037.50
		0.000	0.00
		0.000	0.00
0075                          A012.05	4,462.50	1.000	4,462.50
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-45-12	EACH	1.000	4,462.50
		0.000	0.00
		0.000	0.00
0076                          A016.65	3,045.00	3.000	9,135.00
MAST ARM SIGNAL POLE, TYPE MP-45	EACH	3.000	9,135.00
		0.000	0.00
		0.000	0.00
0077                          A019.05	157.50	16.000	2,520.00
LED TRAFFIC SIGNAL, TYPE 12" RED	EACH	16.000	2,520.00
		0.000	0.00
		0.000	0.00
0078                          A019.10	262.50	16.000	4,200.00
LED TRAFFIC SIGNAL, TYPE 12" GREEN	EACH	16.000	4,200.00
		0.000	0.00
		0.000	0.00
0079                          A070.14	3.15	425.000	1,338.75
2-INCH CONDUIT IN TRENCH	LF	425.000	1,338.75
		0.000	0.00
		0.000	0.00
0080                          A070.18	5.25	57.000	299.25
3-INCH CONDUIT IN TRENCH	LF	57.000	299.25
		0.000	0.00
		0.000	0.00
0081                          A072.14	4.20	251.000	1,054.20
2-INCH CONDUIT UNDER ROADWAY	LF	251.000	1,054.20
		0.000	0.00
		0.000	0.00
0082                          A072.18	6.30	87.000	548.10
3-INCH CONDUIT UNDER ROADWAY	LF	87.000	548.10
		0.000	0.00
		0.000	0.00
0083                          A077.12	0.63	532.000	335.16
2/C #14 AWG TRAFFIC SIGNAL CABLE	LF	532.000	335.16
		0.000	0.00
		0.000	0.00
0084                          A077.22	1.37	532.000	728.84
12/C #14 AWG TRAFFIC SIGNAL CABLE	LF	532.000	728.84
		0.000	0.00
		0.000	0.00
0085                          A079.01	0.42	1,074.000	451.08
2/C #14 AWG DETECTOR LEAD-IN CABLE	LF	1,074.000	451.08
		0.000	0.00
		0.000	0.00
0086                          A079.50	0.32	488.000	156.16
GROUNDING CONDUCTOR	LF	488.000	156.16
		0.000	0.00
		0.000	0.00
0087                          A079.55	1.05	200.000	210.00
SERVICE CABLE	LF	200.000	210.00
		0.000	0.00
		0.000	0.00
0088                          A080.24	0.79	2,040.000	1,611.60
STREET LIGHTING CABLE, NO. 6 USE	LF	2,040.000	1,611.60
		0.000	0.00
		0.000	0.00
0089                          A630.20	52.50	2.000	105.00
REMOVE PULL BOX	EACH	2.000	105.00
		0.000	0.00
		0.000	0.00
0090                          A700.20	997.50	3.000	2,992.50
RELOCATE STREET LIGHTING UNIT	EACH	3.000	2,992.50
		0.000	0.00
		0.000	0.00
0091                          0030.81	3,775.80	1.000	3,775.80
MOBILIZATION	LS	1.000	3,775.80
		0.000	0.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	61,276.44
		Current	61,276.44
		In place	0.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0092                          0001.08	0.50	5,780.000	2,890.00
BARRICADE, TYPE II	BDAY	5,780.000	2,890.00
		2,638.000	1,319.00
		1,845.000	922.50
0093                          0001.10	1.82	2,918.000	5,310.76
BARRICADE, TYPE III	BDAY	2,918.000	5,310.76
		892.000	1,623.44
		654.000	1,190.28
0094                          0001.30	2.21	376.000	830.96
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	376.000	830.96
		78.000	172.38
		42.000	92.82
0095                          0001.75	5.25	385.000	2,021.25
TEMPORARY SIGN DAY	EACH	385.000	2,021.25
		38.000	199.50
		-21.000	-110.25
0096                          0001.90	0.26	8,017.000	2,084.42
SIGN DAY	EACH	8,017.000	2,084.42
		1,485.000	386.10
		908.000	236.08
0097                          0002.38	0.53	10,100.000	5,353.00
TEMPORARY PAVEMENT MARKING, TYPE I	LF	10,100.000	5,353.00
		15,133.220	8,020.60
		7,566.610	4,010.30
0098                          0002.39	1.21	10,100.000	12,221.00
TEMPORARY PAVEMENT MARKING, TYPE II	LF	10,100.000	12,221.00
		0.000	0.00
		0.000	0.00
0099                          0002.97	15.75	347.000	5,465.25
FLASHING ARROW PANEL	DAY	347.000	5,465.25
		21.000	330.75
		12.000	189.00
0100                          0003.10	225.00	55.000	12,375.00
FLAGGING	DAY	55.000	12,375.00
		23.000	5,175.00
		13.000	2,925.00
0101                          0010.04	5,500.00	1.000	5,500.00
FIELD OFFICE	EACH	1.000	5,500.00
		0.000	0.00
		0.000	0.00
0102                          0030.00	105.00	1.000	105.00
MOBILIZATION	LS	1.000	105.00
		1.000	105.00
		1.000	105.00
0103                          1017.00	18,000.00	1.000	18,000.00
CONSTRUCTION STAKING AND SURVEYING	LS	1.000	18,000.00
		0.000	0.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	72,156.64
		Current	72,156.64
		In place	17,331.77
		This Estimate	9,560.73
Totals for contract		Contracted	2,138,676.46
		Current	2,138,676.46
		In place	262,602.63
		This Estimate	215,837.80