Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0462 WEBB CONTRACTOR, INC./L. J.
Contract ID:	1669
Estimate Number:	0011
Pay Period End Date:	01.14.2003

Contract Location:
STAPLEHURST SOUTH	Estimate Type:	PROG
Contractor:
WEBB CONTRACTOR, INC./L. J.	Date Let:	12.06.2001
918 N 13TH ST	Date Awarded:	12.27.2001
PO BOX 386	Date Contract Executed:	01.18.2002
	Date Notice to Proceed:	01.18.2002
GENEVA NE 68361-0386	Date Work Began:
Phone:	Date Physical Work Completed:
(402)759-4160	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
SEWARD

Project Number		PCT			Fed State Project Number		Description
11669 000		0.000			BRO-7080(22)		GR CULV BR GDRL

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$406,233.83	$390,979.22	$15,254.61
$408,810.98	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$406,233.83	$390,979.22	$15,254.61
$406,932.53	Retainage	$-4,062.34	$-3,909.79	$-152.55
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
99.37%	Net Earnings	$402,171.49	$387,069.43	$15,102.06
	Liquidated Damages	-$2,256.00	-$1,880.00	-$376.00
	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	$620.21	$620.21	$.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	-$1,635.79	-$1,259.79	-$376.00
	Payment	$400,535.70	$385,809.64	$14,726.06
Project Manager			Div. Head/Dist. Eng.
England, Jim	01.16.2003		Sklenar, Michael J	01.16.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	01.17.2003
Controller Div. Processed
Burling, Laurie	01.17.2003

		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 1 GRADING
0001                          L006.00	200.00	9.000	1,800.00
COVER CROP SEEDING	ACRE	9.000	1,800.00
		9.000	1,800.00
		0.000	0.00
0002                          0030.10	4,750.00	1.000	4,750.00
MOBILIZATION	LS	1.000	4,750.00
		1.000	4,750.00
		0.000	0.00
0003                          1000.00	60.00	15.000	900.00
LARGE TREE REMOVAL	EACH	15.000	900.00
		19.000	1,140.00
		0.000	0.00
0004                          1009.00	2,300.00	1.000	2,300.00
GENERAL CLEARING AND GRUBBING	LS	1.000	2,300.00
		1.000	2,300.00
		0.000	0.00
0005                          1010.01	1.34	28,342.000	37,978.28
EXCAVATION (ESTABLISHED QUANTITY)	CY	28,342.000	37,978.28
		28,342.000	37,978.28
		0.000	0.00
0006                          1011.00	10.00	105.000	1,050.00
WATER	MGAL	105.000	1,050.00
		0.000	0.00
		0.000	0.00
0007                          1102.00	3.20	72.000	230.40
REMOVE ASPHALT SURFACE	SY	72.000	230.40
		0.000	0.00
		0.000	0.00
0008                          1300.48	30.65	294.000	9,011.10
48" DRIVEWAY CULVERT PIPE	LF	294.000	9,011.10
		294.000	9,011.10
		168.000	5,149.20
0009                          1305.30	15.65	36.000	563.40
30" ROUND EQUIVALENT DRIVEWAY CULVERT PIPE	LF	36.000	563.40
		36.000	563.40
		0.000	0.00
0010                          1305.48	31.65	204.000	6,456.60
48" ROUND EQUIVALENT DRIVEWAY CULVERT PIPE	LF	204.000	6,456.60
		204.000	6,456.60
		0.000	0.00
GROUP 1 GRADING		Contracted	65,039.78
		Current	65,039.78
		In place	63,999.38
		This Estimate	5,149.20
GROUP 4 CULVERTS
0011                          0030.40	1,200.00	1.000	1,200.00
MOBILIZATION	LS	1.000	1,200.00
		1.000	1,200.00
		0.000	0.00
0012                          4040.00	125.00	2.000	250.00
REMOVE HEADWALLS FROM CULVERTS	EACH	2.000	250.00
		2.000	250.00
		0.000	0.00
0013                          4043.00	3.50	222.000	777.00
REMOVE CULVERT PIPE	LF	222.000	777.00
		223.000	780.50
		0.000	0.00
0014                          4050.01	10.00	1,143.000	11,430.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	1,143.000	11,430.00
		1,159.000	11,590.00
		0.000	0.00
0015                          4100.06	660.00	10.600	6,996.00
CLASS 47B-3000 OR AX-3000 CONCRETE FOR HEADWALL	CY	10.600	6,996.00
		10.600	6,996.00
		0.000	0.00
0016                          4150.00	1.00	1,100.000	1,100.00
REINFORCING STEEL FOR HEADWALL	LB	1,100.000	1,100.00
		1,100.000	1,100.00
		0.000	0.00
0017                          4200.36	1,300.00	3.000	3,900.00
36" AUTOMATIC FLOOD CONTROL GATE	EACH	3.000	3,900.00
		3.000	3,900.00
		0.000	0.00
0018                          4200.48	2,800.00	3.000	8,400.00
48" AUTOMATIC FLOOD CONTROL GATE	EACH	3.000	8,400.00
		3.000	8,400.00
		0.000	0.00
0019                          4300.30	22.50	104.000	2,340.00
30" CULVERT PIPE	LF	104.000	2,340.00
		104.000	2,340.00
		0.000	0.00
0020                          4300.36	28.00	208.000	5,824.00
36" CULVERT PIPE	LF	208.000	5,824.00
		208.000	5,824.00
		0.000	0.00
0021                          4300.42	38.00	42.000	1,596.00
42" CULVERT PIPE	LF	42.000	1,596.00
		42.000	1,596.00
		0.000	0.00
0022                          4300.48	42.00	274.000	11,508.00
48" CULVERT PIPE	LF	274.000	11,508.00
		274.000	11,508.00
		0.000	0.00
0023                          4305.36	29.50	76.000	2,242.00
36" ROUND EQUIVALENT CULVERT PIPE	LF	76.000	2,242.00
		76.000	2,242.00
		0.000	0.00
0024                          4310.30	260.00	4.000	1,040.00
30" FLARED-END SECTION	EACH	4.000	1,040.00
		4.000	1,040.00
		0.000	0.00
0025                          4310.36	370.00	2.000	740.00
36" FLARED-END SECTION	EACH	2.000	740.00
		2.000	740.00
		0.000	0.00
0026                          4310.42	700.00	2.000	1,400.00
42" FLARED-END SECTION	EACH	2.000	1,400.00
		2.000	1,400.00
		0.000	0.00
0027                          4310.48	780.00	4.000	3,120.00
48" FLARED-END SECTION	EACH	4.000	3,120.00
		4.000	3,120.00
		0.000	0.00
0028                          4320.36	350.00	4.000	1,400.00
36" ROUND EQUIVALENT FLARED-END SECTION	EACH	4.000	1,400.00
		4.000	1,400.00
		0.000	0.00
601                           4051.12	27.32	0.000	0.00
GRANULAR MATERIAL FOR FOUNDATIONS OF BOX CULVERTS	CY	7.000	191.24
STA 38+55, 38'RT-38+91'RT.		7.000	191.24
		0.000	0.00
602                           4051.12	27.32	0.000	0.00
GRANULAR MATERIAL FOR FOUNDATIONS OF BOX CULVERTS	CY	9.000	245.88
22+85 TWIN CULVERT PIPE		9.000	245.88
		0.000	0.00
GROUP 4 CULVERTS		Contracted	65,263.00
		Current	65,700.12
		In place	65,863.62
		This Estimate	0.00
GROUP 6 BRIDGE AT STA. 41+60
0029                          0030.60	20,000.00	1.000	20,000.00
MOBILIZATION	LS	1.000	20,000.00
		1.000	20,000.00
		0.000	0.00
0030                          1043.50	2.00	1,746.000	3,492.00
RIPRAP FILTER FABRIC	SY	1,746.000	3,492.00
		1,746.000	3,492.00
		93.000	186.00
0031                          6000.10	2,000.00	1.000	2,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	2,000.00
		1.000	2,000.00
		0.000	0.00
0032                          6000.11	2,000.00	1.000	2,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	2,000.00
		1.000	2,000.00
		0.000	0.00
0033                          6001.50	8,000.00	1.000	8,000.00
BENT NO.1 EXCAVATION	LS	1.000	8,000.00
		1.000	8,000.00
		0.000	0.00
0034                          6001.51	8,000.00	1.000	8,000.00
BENT NO.2 EXCAVATION	LS	1.000	8,000.00
		1.000	8,000.00
		0.000	0.00
0035                          6010.22	280.00	222.100	62,188.00
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	222.100	62,188.00
		222.100	62,188.00
		0.000	0.00
0036                          6010.26	300.00	142.800	42,840.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	142.800	42,840.00
		142.800	42,840.00
		0.000	0.00
0037                          6020.00	0.55	40,385.000	22,211.75
REINFORCING STEEL FOR BRIDGE	LB	40,385.000	22,211.75
		40,385.000	22,211.76
		0.000	0.00
0038                          6040.00	7,000.00	1.000	7,000.00
REMOVE STRUCTURE	EACH	1.000	7,000.00
AT STA. 41+59		1.000	7,000.00
		0.000	0.00
0039                          6080.00	3.00	2,190.000	6,570.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	2,190.000	6,570.00
		2,190.000	6,570.00
		0.000	0.00
0040                          6105.02	32.00	1,319.000	42,208.00
ROCK RIPRAP, TYPE B	TON	1,319.000	42,208.00
		1,319.150	42,212.80
		83.000	2,656.00
0041                          6210.12	24.00	1,280.000	30,720.00
HP 10"X42# STEEL PILING	LF	1,280.000	30,720.00
		1,280.000	30,720.00
		295.000	7,080.00
603                           4051.12	27.32	0.000	0.00
GRANULAR MATERIAL FOR FOUNDATIONS OF BOX CULVERTS	CY	42.600	1,163.83
BRIDGE BENTS AT STA 41+42 & 41+78		42.600	1,163.83
		0.000	0.00
GROUP 6 BRIDGE AT STA. 41+60		Contracted	257,229.75
		Current	258,393.58
		In place	258,398.39
		This Estimate	9,922.00
GROUP 7 GUARDRAIL
0042                          0030.70	750.00	1.000	750.00
MOBILIZATION	LS	1.000	750.00
		1.000	750.00
		0.000	0.00
0043                          7020.00	1,600.00	4.000	6,400.00
BRIDGE APPROACH SECTIONS	EACH	4.000	6,400.00
		4.000	6,400.00
		0.000	0.00
0044                          7021.45	1,600.00	4.000	6,400.00
BREAKAWAY CABLE TERMINAL	EACH	4.000	6,400.00
		4.000	6,400.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	13,550.00
		Current	13,550.00
		In place	13,550.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0045                          0001.10	1.30	1,750.000	2,275.00
BARRICADE, TYPE III	BDAY	1,750.000	2,275.00
		1,952.000	2,537.60
		112.000	145.60
0046                          0001.30	0.90	250.000	225.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	250.000	225.00
		0.000	0.00
		0.000	0.00
0047                          0001.90	0.40	1,500.000	600.00
SIGN DAY	EACH	1,500.000	600.00
		732.000	292.80
		42.000	16.80
0048                          0010.04	1,500.00	1.000	1,500.00
FIELD OFFICE	EACH	1.000	1,500.00
		0.000	0.00
		0.000	0.00
0049                          0030.00	1,250.00	1.000	1,250.00
MOBILIZATION	LS	1.000	1,250.00
		1.000	1,250.00
		0.000	0.00
0401                          0001.99	0.75	0.000	0.00
CONTRACTOR FURNISHED SIGN DAY	EACH	370.000	277.50
		456.000	342.00
		28.000	21.00
GROUP 10 GENERAL ITEMS		Contracted	5,850.00
		Current	6,127.50
		In place	4,422.40
		This Estimate	183.40
Totals for contract		Contracted	406,932.53
		Current	408,810.98
		In place	406,233.79
		This Estimate	15,254.60