Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1613 COLLINS CONTRACTING COMPANY, INC./M. E.
Contract ID:2692X
Estimate Number:0018
Pay Period End Date:03.15.2002
Contract Location:
SNYDER EASTEstimate Type:PROG
Contractor:
COLLINS CONTRACTING COMPANY, INC./M. E.Date Let:12.07.2000
PO BOX 83Date Awarded:12.14.2000
Date Contract Executed:12.27.2000
Date Notice to Proceed:12.27.2000
WAHOO NE 68066Date Work Began:05.21.2001
Phone:Date Physical Work Completed:
(402)443-3663Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
DODGE
Project Number PCT Fed State Project Number Description
21692 000  0.000 EACSTPD-91-6(107)  GR CONC PAVE CULV BR GDRL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$1,899,315.78$1,877,154.43$22,161.35
$1,799,773.94Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$1,899,315.78$1,877,154.43$22,161.35
$1,747,611.10Retainage$-18,993.16$-18,771.54$-221.62
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
105.53%Net Earnings$1,880,322.62$1,858,382.89$21,939.73
Liquidated Damages-$21,978.00-$21,978.00$.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$.00
Fuel Adj$-22.05$-10.17$-11.88
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-$22,000.05-$21,988.17-$11.88
Payment$1,858,322.57$1,836,394.72$21,927.85
Project ManagerDiv. Head/Dist. Eng.
Trujillo, Ray03.15.2002Lech, Marvin (Marv)03.18.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve03.18.2002
Controller Div. Processed
Burling, Laurie03.19.2002
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                          L020.00 1.605,696.0009,113.60
EROSION CONTROL m2 5,696.0009,113.60
5,452.3508,723.76
1,547.8302,476.53

0002                          L020.09 10.40720.0007,488.00
EROSION CONTROL, TYPE AAA m2 720.0007,488.00
618.1006,428.24
0.0000.00

0003                          L022.11 10.40122.0001,268.80
FABRIC SILT FENCE-LOW POROSITY m 122.0001,268.80
645.0006,708.00
0.0000.00

0004                          0030.10 7,090.301.0007,090.30
MOBILIZATION LS 1.0007,090.30
1.0007,090.30
0.073517.59

0005                          1009.00 2,094.001.0002,094.00
GENERAL CLEARING AND GRUBBING LS 1.0002,094.00
1.0002,094.00
0.0000.00

0006                          1011.00 2.10555.0001,165.50
WATER kL 278.000583.80
0.0000.00
0.0000.00

0007                          1012.00 90.9015.0001,363.50
RIGHT-OF-WAY MARKERS EACH15.0001,363.50
13.0001,181.70
0.0000.00

0008                          1021.10 10.7025.000267.50
REMOVE DELINEATOR UNITS EACH25.000267.50
12.000128.40
0.0000.00

0009                          1030.00 5.705,501.00031,355.70
EARTHWORK MEASURED IN EMBANKMENT m3 5,501.00031,355.70
5,501.00031,355.70
201.0001,145.70

0010                          1101.00 8.00210.0401,680.32
REMOVE PAVEMENT m2 210.0401,680.32
73.768590.14
0.0000.00

0011                          1106.00 8.0075.000600.00
REMOVE DRIVEWAY m2 75.000600.00
90.778726.22
0.0000.00

0012                          1107.00 8.0015.600124.80
REMOVE WALK m2 15.600124.80
29.210233.68
0.0000.00

0013                          7017.00 8.1075.480611.39
REMOVE GUARDRAIL m 75.480611.39
80.480651.88
0.0000.00

0014                          9110.01 58.0010.000580.00
RENTAL OF LOADER, FULLY OPERATED HOUR10.000580.00
6.000348.00
0.0000.00

0015                          9110.03 58.0010.000580.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR10.000580.00
5.000290.00
0.0000.00

0016                          9110.07 34.8010.000348.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR10.000348.00
1.00034.80
0.0000.00

4006                          L006.00 210.000.0000.00
COVER CROP SEEDING ha 4.000840.00
1.000210.00
0.0000.00

GROUP 1 GRADINGContracted65,731.41
Current65,989.71
In place66,794.82
This Estimate4,139.82

GROUP 3 CONCRETE PAVEMENT
0017                          L001.02 1,350.604.5006,077.70
SEEDING, TYPE B ha 4.5006,077.70
6.1208,265.67
0.0000.00

0018                          L010.00 20.9020.000418.00
SODDING m2 20.000418.00
21.070440.37
0.0000.00

0019                          L032.75 73.3022.5001,649.25
MULCH Mg 22.5001,649.25
27.5402,018.68
-0.160-11.73

0020                          0002.45 75.404.640349.86
TEMPORARY BROKEN LINES StaM4.640349.86
0.0000.00
0.0000.00

0021                          0003.51 34.00160.0005,440.00
INSTALL CONCRETE PROTECTION BARRIER m 0.0000.00
0.0000.00
0.0000.00

0022                          0030.90 53,100.001.00053,100.00
MOBILIZATION LS 1.00053,100.00
1.00053,100.00
0.0000.00

0023                          1020.03 16.4030.000492.00
DELINEATOR, TYPE III EACH30.000492.00
29.000475.60
0.0000.00

0024                          1102.05 8.30194.0001,610.20
REMOVE ASPHALT SURFACING FROM PAVEMENT m2 194.0001,610.20
389.5643,233.38
15.564129.18

0025                          2001.03 16.00100.0001,600.00
GRAVEL SURFACE COURSE Mg 100.0001,600.00
54.010864.16
31.750508.00

0026                          3008.05 4.9010,036.00049,176.40
TIE BARS EACH10,036.00049,176.40
9,863.00048,328.70
10.00049.00

0027                          3008.20 13.002,328.00030,264.00
CROSS STITCHING EACH2,328.00030,264.00
367.0004,771.00
0.0000.00

0028                          3016.21 53.8022.6001,215.88
CONCRETE CLASS 47B-20 SIDEWALKS m2 22.6001,215.88
29.2101,571.50
0.0000.00

0029                          3020.26 45.9086.0003,947.40
CONCRETE CLASS 47B-25 DRIVEWAY m2 86.0003,947.40
101.9794,680.84
0.0000.00

0030                          3040.11 133.3013.9001,852.87
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH m2 13.9001,852.87
65.0978,677.43
3.809507.74

0031                          3040.12 105.70158.50016,753.45
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH m2 158.50016,753.45
184.93119,547.21
26.0452,752.96

0032                          3040.13 102.10563.00057,482.30
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH m2 563.00057,482.30
1,098.612112,168.30
-29.962-3,059.12

0033                          3040.18 124.6090.50011,276.30
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH m2 90.50011,276.30
59.8817,461.17
-1.888-235.24

0034                          3075.31 27.0011,115.600300,121.20
205 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 11,115.600300,121.20
11,125.096300,377.60
128.2083,461.62

0035                          3089.25 43.60417.60018,207.36
TEMPORARY SURFACING m2 0.0000.00
0.0000.00
0.0000.00

0036                          3210.10 2.9041,279.000119,709.10
DIAMOND GRINDING AND TEXTURING CONCRETE PAVEMENT m2 41,279.000119,709.10
41,408.880120,085.75
1,144.8803,320.15

0037                          3211.00 3.8014,548.00055,282.40
SEALING TRANSVERSE JOINT m 14,548.00055,282.40
8,408.00031,950.40
1,348.2505,123.35

0038                          3211.10 4.90389.0001,906.10
SEALING TRANSVERSE WORKING CRACK m 389.0001,906.10
116.645571.56
116.645571.56

0039                          3221.05 101.2026.6002,691.92
CONCRETE PAVEMENT, CLASS PR-25 m2 26.6002,691.92
JOINT REPAIR 91.5709,266.88
0.11411.54

0040                          3300.50 1,207.201.0001,207.20
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING LS 1.0001,207.20
1.0001,207.20
0.0000.00

0041                          4015.00 400.005.0002,000.00
ADJUST MANHOLE TO GRADE EACH5.0002,000.00
4.0001,600.00
0.0000.00

0042                          8029.86 3.8011,307.00042,966.60
BITUMINOUS FOUNDATION COURSE 150 mm m2 11,307.00042,966.60
0.0000.00
0.0000.00

0043                          8060.05 61.00317.00019,337.00
GRANULAR SUBDRAIN EACH317.00019,337.00
317.00019,337.00
0.0000.00

0044                          9000.75 30.10100.0003,010.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE Mg 100.0003,010.00
SP3(12.5) 0.0000.00
0.0000.00

0045                          9005.35 50.10890.00044,589.00
ASPHALTIC CONCRETE, TYPE SP3(12.5) Mg 890.00044,589.00
962.26048,209.22
-5.770-289.08

0046                          9053.00 0.125,170.000620.40
TACK COAT L 5,170.000620.40
3,785.430454.25
0.0000.00

0047                          9111.00 5.70736.0004,195.20
WATER kL 736.0004,195.20
0.0000.00
0.0000.00

0048                          9170.00 249.40122.90030,651.26
EARTH SHOULDER CONSTRUCTION StaM122.90030,651.26
123.89030,898.17
5.8701,463.98

0049                          9173.10 449.00121.96054,760.04
SUBGRADE PREPARATION FOR WIDENING StaM121.96054,760.04
123.51055,455.99
2.9301,315.57

0050                          9179.80 1,047.001.0001,047.00
MILLING CONCRETE FOR INLAYS EACH1.0001,047.00
2.0002,094.00
0.0000.00

0051                          9185.27 1.201,837.0002,204.40
MILLING CONCRETE PAVEMENT m2 1,837.0002,204.40
2,129.3002,555.16
0.0000.00

0052                          9188.50 20.10556.00011,175.60
SURFACING UNDER GUARDRAIL m2 556.00011,175.60
667.28013,412.33
43.080865.91

042                           8029.86 3.800.0000.00
BITUMINOUS FOUNDATION COURSE 150 mm m2 -11,307.000-42,966.60
SUBSTITUTE AGG. FOUNDATION COURSE, ITEM 4001 0.0000.00
0.0000.00

4000                          0003.51 30.000.0000.00
INSTALL CONCRETE PROTECTION BARRIER m 160.0004,800.00
Schuyler Yard 180.0005,400.00
0.0000.00

4001                          8029.04 5.600.0000.00
AGGREGATE FOUNDATION COURSE 100 mm m2 11,307.00063,319.20
SUB FOR BITUMINOUS FOUNDATION COURSE, ITEM 042 11,125.09662,300.54
163.438915.25

4002                          3089.25 53.500.0000.00
TEMPORARY SURFACING m2 417.60022,341.60
255mm TEMPORARY SURFACING 727.73538,933.82
0.0000.00

4003                          9400.01 356.000.0000.00
ASPHALTIC CONCRETE INLAY EACH1.000356.00
SAWING FOR TIE-IN AT INTERSECTION 1.000356.00
0.0000.00

4004                          0002.45 63.000.0000.00
TEMPORARY BROKEN LINES StaM64.0004,032.00
72.1504,545.45
0.0000.00

4005                          0002.40 57.750.0000.00
TEMPORARY SOLID LINES StaM128.0007,392.00
119.6706,910.94
0.0000.00

4007                          0096.21 1.000
MOBILIZATION EACH17.0000.00
16.00011,760.00
0.0000.00

4009                          3075.31 35.000.0000.00
205 mm CONCRETE PAVEMENT, CLASS 47B-25 m2 40.0001,400.00
FOR INTERSECTION 105+71.68 RT. 70.8902,481.15
0.0000.00

4010                          A110.03 65.000.0000.00
REPAIR EACH34.0002,210.00
PAVE PATCH 3000 - MICRO PATCHES 34.0002,210.00
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted958,387.39
Current1,009,384.23
In place1,047,977.42
This Estimate17,400.64

GROUP 4 CULVERTS
0053                          0030.40 2,993.101.0002,993.10
MOBILIZATION LS 1.0002,993.10
1.0002,993.10
0.0000.00

0054                          1043.50 2.60370.000962.00
RIPRAP FILTER FABRIC m2 370.000962.00
271.190705.09
0.0000.00

0055                          4044.00 1,795.801.0001,795.80
PREPARATION OF STRUCTURE EACH1.0001,795.80
AT STA. 158+30 0.0000.00
0.0000.00

0056                          4050.01 16.00155.0002,480.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 155.0002,480.00
155.0002,480.00
0.0000.00

0057                          4120.06 559.802.9601,657.01
CLASS 47B-20 OR AX-20 FOR CONCRETE BOX CULVERT PLUG m3 2.9601,657.01
0.0000.00
0.0000.00

0058                          4450.54 398.8044.00017,547.20
1350 mm REINFORCED CONCRETE PIPE m 44.00017,547.20
44.00017,547.20
0.0000.00

0059                          4451.54 361.9042.00015,199.80
1350 mm REINFORCED CONCRETE PIPE CLASS IV m 42.00015,199.80
42.00015,199.80
0.0000.00

0060                          4460.54 1,374.404.0005,497.60
1350 mm CONCRETE FLARED-END SECTION EACH4.0005,497.60
4.0005,497.60
0.0000.00

0061                          4670.05 158.4046.0007,286.40
CULVERT SANDFILL m3 46.0007,286.40
46.0007,286.40
0.0000.00

0062                          4830.54 662.3042.00027,816.60
JACKING 1350 mm REINFORCED CONCRETE PIPE CLASS IV m 42.00027,816.60
42.00027,816.60
0.0000.00

0063                          6105.02 37.3069.0002,573.70
ROCK RIPRAP, TYPE B Mg 69.0002,573.70
69.0002,573.70
0.0000.00

0064                          6106.00 20.0090.7001,814.00
PLACING RIPRAP Mg 90.7001,814.00
90.7001,814.00
0.0000.00

4008                          2015.02 31.860.0000.00
CRUSHED ROCK BEDDING m3 16.440523.78
16.440523.78
0.0000.00

GROUP 4 CULVERTSContracted87,623.21
Current88,146.99
In place84,437.27
This Estimate0.00

GROUP 6 BRIDGE AT STA. 129+16.30
0065                          0030.60 41,469.001.00041,469.00
MOBILIZATION LS 1.00041,469.00
1.00041,469.00
0.0000.00

0066                          1010.01 6.20635.0003,937.00
EXCAVATION (ESTABLISHED QUANTITY) m3 635.0003,937.00
635.0003,937.00
0.0000.00

0067                          1043.50 3.1090.000279.00
RIPRAP FILTER FABRIC m2 90.000279.00
307.300952.63
200.000620.00

0068                          3050.15 207.30140.04029,030.29
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 140.04029,030.29
140.04029,030.29
0.0000.00

0069                          3051.10 1.209,090.00010,908.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 9,090.00010,908.00
9,090.00010,908.00
0.0000.00

0070                          6000.10 4,146.901.0004,146.90
ABUTMENT NO.1 EXCAVATION LS 1.0004,146.90
1.0004,146.90
0.0000.00

0071                          6000.11 4,146.901.0004,146.90
ABUTMENT NO.2 EXCAVATION LS 1.0004,146.90
1.0004,146.90
0.0000.00

0072                          6005.35 207.3027.8005,762.94
PRECOMPRESSED POLYURETHANE FOAM JOINT m 27.8005,762.94
27.8005,762.94
0.0000.00

0073                          6005.78 1,555.105.0007,775.50
EXPANSION BEARING, TFE TYPE EACH5.0007,775.50
5.0007,775.50
0.0000.00

0074                          6005.83 725.705.0003,628.50
FIXED BEARING EACH5.0003,628.50
5.0003,628.50
0.0000.00

0075                          6010.22 445.8093.30041,593.14
CLASS 47B-20 CONCRETE FOR BRIDGE m3 93.30041,593.14
93.30041,593.13
0.0020.89

0076                          6010.26 414.70152.50063,241.75
CLASS 47BD-30 CONCRETE FOR BRIDGE m3 152.50063,241.75
152.50063,241.75
0.0000.00

0077                          6011.11 119,223.301.000119,223.30
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.000119,223.30
AT STA. 129+16.3 1.000119,223.30
0.0000.00

0078                          6040.00 58,056.631.00058,056.63
REMOVE STRUCTURE EACH1.00058,056.63
AT STA. 129+13.45 1.00058,056.62
0.0000.00

0079                          6080.00 5.201,685.0008,762.00
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 1,685.0008,762.00
1,685.0008,762.00
0.0000.00

0080                          6104.00 15.60309.0004,820.40
BROKEN CONCRETE RIPRAP Mg 309.0004,820.40
295.0004,602.00
0.0000.00

0081                          6105.01 41.5025.0001,037.50
ROCK RIPRAP, TYPE A Mg 25.0001,037.50
0.0000.00
0.0000.00

0082                          6131.50 1.3018,377.00023,890.10
EPOXY COATED REINFORCING STEEL kg 18,377.00023,890.10
18,377.00023,890.09
0.0000.00

0083                          6139.50 41.5097.0004,025.50
SUBSURFACE DRAINAGE MATTING m2 97.0004,025.50
97.0004,025.50
0.0000.00

0084                          6210.50 77.80852.00066,285.60
PIPE PILING m 852.00066,285.60
843.77565,645.70
0.0000.00

0085                          6310.00 134.80289.10038,970.68
STEEL SHEET PILING m2 289.10038,970.68
278.49937,541.67
0.0000.00

0086                          6510.55 12,440.701.00012,440.70
TEMPORARY BRIDGE SHORING LS 1.00012,440.70
1.00012,440.70
0.0000.00

0087                          8091.00 24.90290.0007,221.00
GRANULAR BACKFILL m3 290.0007,221.00
290.0007,221.00
0.0000.00

4011                          6210.60 46.680.0000.00
PAY CUT-OFF FOR PIPE PILE m 8.225383.94
CONTINGENCY ITEM 8.225383.94
0.0000.00

GROUP 6 BRIDGE AT STA. 129+16.30Contracted560,652.33
Current561,036.27
In place558,385.06
This Estimate620.89

GROUP 7 GUARDRAIL
0088                          0030.70 582.401.000582.40
MOBILIZATION LS 1.000582.40
1.000582.40
0.0000.00

0089                          7011.20 51.8064.7603,354.57
W-BEAM GUARDRAIL m 64.7603,354.57
64.7603,354.56
0.0000.00

0090                          7020.00 1,347.204.0005,388.80
BRIDGE APPROACH SECTIONS EACH4.0005,388.80
4.0005,388.80
0.0000.00

0091                          7021.70 1,813.604.0007,254.40
GUARDRAIL END TREATMENT, SRT-350 EACH4.0007,254.40
4.0007,254.40
0.0000.00

GROUP 7 GUARDRAILContracted16,580.17
Current16,580.17
In place16,580.16
This Estimate0.00

GROUP 10 GENERAL ITEMS
0092                          0001.08 0.508,320.0004,160.00
BARRICADE, TYPE II BDAY8,320.0004,160.00
10,301.0005,150.50
0.0000.00

0093                          0001.10 2.40792.0001,900.80
BARRICADE, TYPE III BDAY792.0001,900.80
5,372.00012,892.80
0.0000.00

0094                          0001.30 1.00480.000480.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY480.000480.00
2,730.0002,730.00
0.0000.00

0095                          0001.90 0.507,750.0003,875.00
SIGN DAY EACH7,750.0003,875.00
17,758.0008,879.00
0.0000.00

0096                          0002.30 1.401,300.0001,820.00
PAVEMENT MARKING REMOVAL m 1,300.0001,820.00
480.000672.00
0.0000.00

0097                          0002.44 1.001,000.0001,000.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT m 1,000.0001,000.00
4,505.0004,505.00
0.0000.00

0098                          0002.47 1.20700.000840.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION m 700.000840.00
626.000751.20
0.0000.00

0099                          0003.10 159.60104.00016,598.40
FLAGGING DAY 104.00016,598.40
289.50046,204.20
0.0000.00

0100                          0003.20 219.5050.00010,975.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 50.00010,975.00
112.50024,693.75
0.0000.00

0101                          0003.70 418.804.0001,675.20
TEMPORARY RUMBLE STRIP EACH4.0001,675.20
8.0003,350.40
0.0000.00

0102                          0003.75 10,312.201.00010,312.20
TEMPORARY TRAFFIC SIGNAL EACH1.00010,312.20
1.00010,312.20
0.0000.00

0103                          0010.04 3,000.001.0003,000.00
FIELD OFFICE EACH1.0003,000.00
1.0003,000.00
0.0000.00

0104                          0030.10 2,000.001.0002,000.00
MOBILIZATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted58,636.60
Current58,636.60
In place125,141.05
This Estimate0.00

Totals for contractContracted1,747,611.10
Current1,788,013.96
In place1,899,315.78
This Estimate22,161.35