Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0880 CHRISTENSEN BROS., INC.
Contract ID:	8737
Estimate Number:	0005
Pay Period End Date:	08.09.2003

Contract Location:
STUART NORTH	Estimate Type:	PROG
Contractor:
CHRISTENSEN BROS., INC.	Date Let:	11.14.2002
644 RIVER ROAD	Date Awarded:	12.03.2002
PO BOX 478	Date Contract Executed:	01.07.2003
	Date Notice to Proceed:	01.07.2003
CHEROKEE IA 51012	Date Work Began:
Phone:	Date Physical Work Completed:
(712)225-6146	Date Accepted:
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD

Counties
HOLT

Project Number		PCT			Fed State Project Number		Description
80737 000		0.000			BRO-7045(27)		BRIDGE

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$210,431.91	$197,515.51	$12,916.40
$691,169.40	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$210,431.91	$197,515.51	$12,916.40
$686,849.40	Retainage	$-2,104.32	$-1,975.16	$-129.16
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
30.45%	Net Earnings	$208,327.59	$195,540.35	$12,787.24
	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	$208,327.59	$195,540.35	$12,787.24
Project Manager			Project Engineer
Smith, Lloyd	08.13.2003		Colfack, Gene	08.13.2003
Div. Head/Dist. Eng.			Constr. Estimate Eng.
Bartos, Steve	08.15.2003		Bartos, Steve	08.15.2003
Controller Div. Processed
Burling, Laurie	08.15.2003

		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 6 BRIDGE AT STA. 15+40
0001                          0001.08	0.50	2,142.000	1,071.00
BARRICADE, TYPE II	BDAY	2,142.000	1,071.00
		464.000	232.00
		112.000	56.00
0002                          0001.10	2.50	1,224.000	3,060.00
BARRICADE, TYPE III	BDAY	1,224.000	3,060.00
		520.000	1,300.00
		112.000	280.00
0003                          0001.90	0.30	4,896.000	1,468.80
SIGN DAY	EACH	4,896.000	1,468.80
		680.000	204.00
		140.000	42.00
0004                          0030.60	65,000.00	1.000	65,000.00
MOBILIZATION	LS	1.000	65,000.00
		0.100	6,500.00
		0.000	0.00
0005                          1009.00	7,000.00	1.000	7,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	7,000.00
		1.000	7,000.00
		0.000	0.00
0006                          1011.00	9.00	60.000	540.00
WATER	MGAL	60.000	540.00
		0.000	0.00
		0.000	0.00
0007                          1030.00	4.00	17,247.000	68,988.00
EARTHWORK MEASURED IN EMBANKMENT	CY	17,247.000	68,988.00
		6,000.000	24,000.00
		0.000	0.00
0008                          1043.50	2.00	1,023.000	2,046.00
RIPRAP FILTER FABRIC	SY	1,023.000	2,046.00
		0.000	0.00
		0.000	0.00
0009                          2001.00	16.00	224.000	3,584.00
GRAVEL SURFACE COURSE	CY	224.000	3,584.00
		134.000	2,144.00
		0.000	0.00
0010                          2005.50	5.00	478.000	2,390.00
CLAY SURFACE COURSE	CY	478.000	2,390.00
		0.000	0.00
		0.000	0.00
0011                          2010.00	32.00	16.000	512.00
CRUSHED ROCK SURFACE COURSE	CY	16.000	512.00
		0.000	0.00
		0.000	0.00
0012                          4043.00	10.00	164.000	1,640.00
REMOVE CULVERT PIPE	LF	164.000	1,640.00
		0.000	0.00
		0.000	0.00
0013                          4050.01	6.00	1,453.000	8,718.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	1,453.000	8,718.00
		0.000	0.00
		0.000	0.00
0014                          4100.06	580.00	12.220	7,087.60
CLASS 47B-3000 OR AX-3000 CONCRETE FOR HEADWALL	CY	12.220	7,087.60
		0.000	0.00
		0.000	0.00
0015                          4150.00	1.00	1,230.000	1,230.00
REINFORCING STEEL FOR HEADWALL	LB	1,230.000	1,230.00
		0.000	0.00
		0.000	0.00
0016                          4300.24	30.00	452.000	13,560.00
24" CULVERT PIPE	LF	452.000	13,560.00
		0.000	0.00
		0.000	0.00
0017                          4300.60	85.00	274.000	23,290.00
60" CULVERT PIPE	LF	274.000	23,290.00
		164.000	13,940.00
		0.000	0.00
0018                          4310.24	400.00	6.000	2,400.00
24" FLARED-END SECTION	EACH	6.000	2,400.00
		0.000	0.00
		0.000	0.00
0019                          4350.60	130.00	164.000	21,320.00
60" CORRUGATED METAL PIPE	LF	164.000	21,320.00
		2.000	260.00
		0.000	0.00
0020                          6000.10	12,000.00	1.000	12,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	12,000.00
		0.500	6,000.00
		0.000	0.00
0021                          6000.11	12,000.00	1.000	12,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	12,000.00
		0.500	6,000.00
		0.000	0.00
0022                          6001.00	15,000.00	1.000	15,000.00
BENT NO.1 EXCAVATION	LS	1.000	15,000.00
		0.500	7,500.00
		0.000	0.00
0023                          6001.01	15,000.00	1.000	15,000.00
BENT NO.2 EXCAVATION	LS	1.000	15,000.00
		0.500	7,500.00
		0.000	0.00
0024                          6010.22	320.00	236.300	75,616.00
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	236.300	75,616.00
		151.800	48,576.00
		0.000	0.00
0025                          6010.26	280.00	124.200	34,776.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	124.200	34,776.00
		0.000	0.00
		0.000	0.00
0026                          6011.11	110,000.00	1.000	110,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	110,000.00
AT STA. 15+40		0.000	0.00
		0.000	0.00
0027                          6020.00	0.60	30,430.000	18,258.00
REINFORCING STEEL FOR BRIDGE	LB	30,430.000	18,258.00
		3,452.500	2,071.50
		0.000	0.00
0028                          6040.00	28,000.00	1.000	28,000.00
REMOVE STRUCTURE	EACH	1.000	28,000.00
AT STA. 15+39		0.000	0.00
		0.000	0.00
0029                          6080.00	4.00	2,180.000	8,720.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	2,180.000	8,720.00
		0.000	0.00
		0.000	0.00
0030                          6105.02	30.00	778.000	23,340.00
ROCK RIPRAP, TYPE B	TON	778.000	23,340.00
		0.000	0.00
		0.000	0.00
0031                          6210.12	17.00	700.000	11,900.00
HP 10"X42# STEEL PILING	LF	700.000	11,900.00
		700.000	11,900.00
		700.000	11,900.00
0032                          6210.14	19.00	630.000	11,970.00
HP 12"X53# STEEL PILING	LF	630.000	11,970.00
		574.000	10,906.00
		0.000	0.00
0033                          6251.40	320.00	168.000	53,760.00
ROCK SOCKET	LF	168.000	53,760.00
		168.000	53,760.00
		0.000	0.00
0034                          7020.00	2,800.00	4.000	11,200.00
BRIDGE APPROACH SECTIONS	EACH	4.000	11,200.00
		0.000	0.00
		0.000	0.00
0035                          7021.47	1,200.00	4.000	4,800.00
MELT	EACH	4.000	4,800.00
		0.000	0.00
		0.000	0.00
0036                          L006.00	800.00	1.000	800.00
COVER CROP SEEDING	ACRE	1.000	800.00
		0.000	0.00
		0.000	0.00
0037                          L020.09	16.00	260.000	4,160.00
EROSION CONTROL, TYPE AAA	SY	260.000	4,160.00
		0.000	0.00
		0.000	0.00
0038                          L021.06	23.00	28.000	644.00
EROSION CHECKS, TYPE HV	BALE	28.000	644.00
		0.000	0.00
		0.000	0.00
6001                          6210.32	10.20	0.000	0.00
PAY CUT-OFF 10" X 42# STEEL PILING	LF	200.000	2,040.00
		0.000	0.00
		0.000	0.00
6002                          6210.34	11.40	0.000	0.00
PAY CUT-OFF FOR 12"X53# STEEL PILING	LF	200.000	2,280.00
		56.000	638.40
		56.000	638.40
GROUP 6 BRIDGE AT STA. 15+40		Contracted	686,849.40
		Current	691,169.40
		In place	210,431.90
		This Estimate	12,916.40
Totals for contract		Contracted	686,849.40
		Current	691,169.40
		In place	210,431.90
		This Estimate	12,916.40