Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1802 CRAMER AND ASSOCIATES, INC.
Contract ID:2767X
Estimate Number:0024
Pay Period End Date:06.24.2002
Contract Location:
MISSOURI RIVER BRIDGE, OMAHAEstimate Type:PROG
Contractor:
CRAMER AND ASSOCIATES, INC.Date Let:01.11.2001
990 NE 44TH AVEDate Awarded:01.26.2001
Date Contract Executed:02.15.2001
Date Notice to Proceed:02.15.2001
DES MOINES IA 50313Date Work Began:03.05.2001
Phone:Date Physical Work Completed:
(515)265-1447Date Accepted:
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD
Counties
DOUGLAS
POTTAWATTAMIE IA
Project Number PCT Fed State Project Number Description
21767 000  0.000 EACBH-480-9(761)  GRADING BRIDGE GUARDRAIL ELECTRICAL
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$4,790,410.37$4,789,987.38$422.99
$4,787,792.21Stockpiled Materials$-.01$-.01$.00
Original Contract AmtGross Earnings$4,790,410.36$4,789,987.37$422.99
$6,242,103.07Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
100.05%Net Earnings$4,765,410.36$4,764,987.37$422.99
Liquidated Damages$.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$4,765,410.36$4,764,987.37$422.99
Project ManagerDiv. Head/Dist. Eng.
Zelensky, Rich07.02.2002Lech, Marvin (Marv)07.02.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve07.02.2002
Controller Div. Processed
Burling, Laurie07.03.2002
Detailed breakdown of stockpiled materials
Est Nbr:0003
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Initial Payment49,280.0020009
FLOOR DRAINS
Total for estimate 0003:49,280.00
Est Nbr:0005
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Adjustment-3,850.0020009
FLOOR DRAINS
00266131.50 EPOXY COATED REINFORCING STEEL
S.P. Initial Payment61,947.47452181
EPOXY COATED RE-STEEL
S.P. Adjustment-34,545.06452181
EPOXY COATED RE-STEEL
S.P. Initial Payment12,614.92451645
EPOXY COATED RE-STEEL
S.P. Adjustment-12,614.92451645
EPOXY COATED RE-STEEL
Total for estimate 0005:23,552.41
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Adjustment-5,390.0020009
FLOOR DRAINS
00266131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-27,402.41452181
EPOXY COATED RE-STEEL
S.P. Initial Payment23,316.40453368
EPOXY COATED RE-STEEL
S.P. Adjustment-23,316.40453368
EPOXY COATED RE-STEEL
Total for estimate 0006:-32,792.41
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Adjustment-6,160.0020009
FLOOR DRAINS
00276415.00 DRAINAGE SYSTEM
S.P. Initial Payment10,250.0020010
DRAINAGE SYSTEM
Total for estimate 0007:4,090.00
Est Nbr:0008
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Adjustment-6,930.0020009
FLOOR DRAINS
Total for estimate 0008:-6,930.00
Est Nbr:0009
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Adjustment-3,080.0020009
FLOOR DRAINS
Total for estimate 0009:-3,080.00
Est Nbr:0012
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00266131.50 EPOXY COATED REINFORCING STEEL
S.P. Initial Payment5,987.42017997
EPOXY COATED RE-STEEL
S.P. Adjustment-5,987.42017997
EPOXY COATED RE-STEEL
S.P. Initial Payment114,226.80463122
EPOXY COATED RE-STEEL
S.P. Adjustment-20,325.48463122
EPOXY COATED RE-STEEL
Total for estimate 0012:93,901.32
Est Nbr:0013
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00126100.00 FLOOR DRAINS
S.P. Initial Payment2,370.0020007
FLOOR DRAINS
00146415.00 DRAINAGE SYSTEM
S.P. Initial Payment8,000.0020007
DRAINAGE SYSTEM
00246100.00 FLOOR DRAINS
S.P. Adjustment-3,080.0020009
FLOOR DRAINS
00266131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-16,647.33463122
EPOXY COATED RE-STEEL
S.P. Initial Payment99,730.23464351
EPOXY COATED RE-STEEL
S.P. Adjustment-16,647.33464351
EPOXY COATED RE-STEEL
S.P. Initial Payment12,611.77464534
EPOXY COATED RE-STEEL
S.P. Adjustment-12,611.77464534
EPOXY COATED RE-STEEL
Total for estimate 0013:73,725.57
Est Nbr:0014
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00246100.00 FLOOR DRAINS
S.P. Adjustment-10,780.0020009
FLOOR DRAINS
00266131.50 EPOXY COATED REINFORCING STEEL
S.P. Adjustment-77,254.00463122
EPOXY COATED RE-STEEL
S.P. Adjustment-83,082.90464351
EPOXY COATED RE-STEEL
Total for estimate 0014:-171,116.90
Est Nbr:0015
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00126100.00 FLOOR DRAINS
S.P. Adjustment-2,370.0020007
FLOOR DRAINS
00246100.00 FLOOR DRAINS
S.P. Adjustment-10,010.0020009
FLOOR DRAINS
Total for estimate 0015:-12,380.00
Est Nbr:0016
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00146415.00 DRAINAGE SYSTEM
S.P. Adjustment-4,000.0020007
DRAINAGE SYSTEM
Total for estimate 0016:-4,000.00
Est Nbr:0017
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00146415.00 DRAINAGE SYSTEM
S.P. Adjustment-4,000.0020007
DRAINAGE SYSTEM
Total for estimate 0017:-4,000.00
Est Nbr:0018
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00276415.00 DRAINAGE SYSTEM
S.P. Adjustment-10,250.0020010
DRAINAGE SYSTEM
Total for estimate 0018:-10,250.00
Total remaining for contract:-0.01
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 1 GRADING
0001                          L020.00 2.00340.000680.00
EROSION CONTROL SY 340.000680.00
545.0001,090.00
0.0000.00

0002                          0030.10 525.001.000525.00
MOBILIZATION LS 1.000525.00
1.000525.00
0.0000.00

0003                          1101.25 3.00177.000531.00
SAWING PAVEMENT LF 177.000531.00
196.500589.50
0.0000.00

0004                          1109.00 10.00176.5001,765.00
REMOVE CURB LF 176.5001,765.00
186.5001,865.00
0.0000.00

0005                          1111.00 3.00178.000534.00
REMOVE FENCE LF 178.000534.00
178.000534.00
0.0000.00

0006                          7110.00 1.602,400.0003,840.00
TEMPORARY FENCE LF 2,400.0003,840.00
111.000177.60
0.0000.00

GROUP 1 GRADINGContracted7,875.00
Current7,875.00
In place4,781.10
This Estimate0.00

GROUP 6 BRIDGE AT STA. 91+63.82 WB
0007                          0030.60 25,000.001.00025,000.00
MOBILIZATION LS 1.00025,000.00
1.00025,000.00
0.0000.00

0008                          6010.22 2,700.001.7004,590.00
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 1.7004,590.00
1.7004,590.00
0.0000.00

0009                          6010.26 395.00316.900125,175.50
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 316.900125,175.50
316.900125,175.50
0.0000.00

0010                          6020.00 3.00284.000852.00
REINFORCING STEEL FOR BRIDGE LB 284.000852.00
284.000852.00
0.0000.00

0011                          6030.01 18,000.001.00018,000.00
PREPARATION OF BRIDGE EACH1.00018,000.00
AT STA. 91+63.82 WB 1.00018,000.00
0.0000.00

0012                          6100.00 1,500.002.0003,000.00
FLOOR DRAINS EACH2.0003,000.00
2.0003,000.00
0.0000.00

0013                          6131.50 0.5594,062.00051,734.10
EPOXY COATED REINFORCING STEEL LB 94,062.00051,734.10
94,062.00051,734.10
0.0000.00

0014                          6415.00 5,500.002.00011,000.00
DRAINAGE SYSTEM EACH2.00011,000.00
2.00011,000.00
0.0000.00

0015                          6600.01 4.0095.000380.00
1" CONDUIT IN BRIDGE LF 95.000380.00
95.000380.00
0.0000.00

0016                          6601.15 5.00119.300596.50
1 1/2" CONDUIT IN BRIDGE LF 119.300596.50
119.300596.50
0.0000.00

4005                          7050.02 170.500.0000.00
ADDITIONAL COMPENSATION LS 1.000170.50
Manhours for cutting 193 bars at 92+88 to 93+84 E.B. (Phs 3) 1.000170.50
0.0000.00

4006                          6961.17 2,021.390.0000.00
EPOXY COATED REBAR SPLICES EACH1.0002,021.39
Splice bars for Nebr. Approach 1.0002,021.39
0.0000.00

GROUP 6 BRIDGE AT STA. 91+63.82 WBContracted240,328.10
Current242,519.99
In place242,519.99
This Estimate0.00

GROUP 6A BRIDGE AT STA. 101+31.50
0017                          0030.60 233,000.001.000233,000.00
MOBILIZATION LS 1.000233,000.00
1.000233,000.00
0.0000.00

0018                          3050.15 140.00389.10054,474.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 389.10054,474.00
389.10054,474.00
0.0000.00

0019                          3051.10 0.5536,157.00019,886.35
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 36,157.00019,886.35
36,157.00019,886.35
0.0000.00

0020                          6000.11 2,000.001.0002,000.00
ABUTMENT NO.2 EXCAVATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0021                          6010.22 800.0023.30018,640.00
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 23.30018,640.00
23.30018,640.00
0.0000.00

0022                          6010.26 405.005,742.5002,325,712.50
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 5,742.5002,325,712.50
5,742.5002,325,712.50
0.0000.00

0023                          6030.00 330,000.001.000330,000.00
PREPARATION OF BRIDGE EACH1.000330,000.00
AT STA. 101+31.50 1.000330,000.00
0.0000.00

0024                          6100.00 1,000.0064.00064,000.00
FLOOR DRAINS EACH64.00064,000.00
64.00064,000.00
0.0000.00

0025                          6107.00 55.0076.5004,207.50
CONCRETE SLOPE PROTECTION SY 76.5004,207.50
79.6004,378.00
0.0000.00

0026                          6131.50 0.551,826,284.0001,004,456.20
EPOXY COATED REINFORCING STEEL LB 1,826,284.0001,004,456.20
1,846,576.0001,015,616.80
0.0000.00

0027                          6415.00 20,000.001.00020,000.00
DRAINAGE SYSTEM EACH1.00020,000.00
AT STA. 102+37.00 1.00020,000.00
0.0000.00

0028                          6601.15 5.003,461.10017,305.50
1 1/2" CONDUIT IN BRIDGE LF 3,461.10017,305.50
3,474.60017,373.00
0.0000.00

0029                          6610.45 135.00115.00015,525.00
STRIP SEALS LF 115.00015,525.00
115.00015,525.00
0.0000.00

0030                          6700.00 1,100.006.0006,600.00
NAVIGATION LIGHTING SYSTEM EACH6.0006,600.00
(INSPECTION AND REWIRE) 0.0000.00
0.0000.00

0031                          8091.00 25.00290.1007,252.50
GRANULAR BACKFILL CY 290.1007,252.50
137.5903,439.75
0.0000.00

4002                          3210.15 4,950.000.0000.00
GRINDING LS 1.0004,950.00
Grinding inlets and filling with concrete 1.0004,950.00
0.0000.00

4003                          6617.02 100.000.0000.00
ABUTMENT REPAIR SF 200.00020,000.00
261.29026,129.00
0.0000.00

4004                          A510.01 8,951.250.0000.00
INSTALL LUMINAIRE EACH1.0008,951.25
REMOVE EXISTING AND INSTALL 12 NEW LUMINAIRES 1.0008,951.25
0.0000.00

GROUP 6A BRIDGE AT STA. 101+31.50Contracted4,123,059.55
Current4,156,960.80
In place4,164,075.65
This Estimate0.00

GROUP 6B BRIDGE AT STA. 101+31.50
0032                          0030.60 32,000.001.00032,000.00
MOBILIZATION LS 0.0000.00
0.0000.00
0.0000.00

0033                          6430.40 23.0065,148.0001,498,404.00
PAINTING STRUCTURE (ZONE COAT) AT SF 0.0000.00
101+31.50 (EXTERIOR GIRDERS) 0.0000.00
0.0000.00

GROUP 6B BRIDGE AT STA. 101+31.50Contracted1,530,404.00
Current0.00
In place0.00
This Estimate0.00

GROUP 7 GUARDRAIL
0034                          0030.70 3,800.001.0003,800.00
MOBILIZATION LS 1.0003,800.00
1.0003,800.00
0.0000.00

0035                          3008.05 21.0060.0001,260.00
TIE BARS EACH60.0001,260.00
48.0001,008.00
0.0000.00

0036                          7011.20 22.0050.0001,100.00
W-BEAM GUARDRAIL LF 50.0001,100.00
50.0001,100.00
0.0000.00

0037                          7017.00 4.00274.5001,098.00
REMOVE GUARDRAIL LF 274.5001,098.00
274.5001,098.00
0.0000.00

0038                          7018.01 29.0012.500362.50
RESET GUARDRAIL LF 12.500362.50
12.500362.50
0.0000.00

0039                          7020.00 1,500.001.0001,500.00
BRIDGE APPROACH SECTIONS EACH1.0001,500.00
1.0001,500.00
0.0000.00

0040                          7020.30 2,100.001.0002,100.00
BRIDGE APPROACH SECTION (MODIFIED) EACH1.0002,100.00
1.0002,100.00
0.0000.00

0041                          7024.25 2,600.001.0002,600.00
GUARDRAIL END TREATMENT, TYPE 1 EACH1.0002,600.00
1.0002,600.00
0.0000.00

0042                          9188.50 53.00133.0007,049.00
SURFACING UNDER GUARDRAIL SY 133.0007,049.00
101.9005,400.70
0.0000.00

GROUP 7 GUARDRAILContracted20,869.50
Current20,869.50
In place18,969.20
This Estimate0.00

GROUP 7B FENCE
0043                          0030.71 200.001.000200.00
MOBILIZATION LS 1.000200.00
1.000200.00
0.0000.00

0044                          7110.06 12.00178.0002,136.00
6 FOOT CHAIN-LINK FENCE LF 178.0002,136.00
212.5002,550.00
0.0000.00

0045                          7121.63 630.001.000630.00
3 FOOT GATE FOR 6 FOOT CHAIN-LINK FENCE EACH1.000630.00
1.000630.00
0.0000.00

GROUP 7B FENCEContracted2,966.00
Current2,966.00
In place3,380.00
This Estimate0.00

GROUP 8B ELECTRICAL
0046                          A008.69 1,600.0019.00030,400.00
STREET LIGHTING UNIT TYPE SL-S-40-4-0.20 EACH19.00030,400.00
19.00030,400.00
0.0000.00

0047                          A070.10 3.5050.000175.00
1 1/2-INCH CONDUIT IN TRENCH LF 50.000175.00
50.000175.00
0.0000.00

0048                          A080.22 0.703,705.0002,593.50
STREET LIGHTING CABLE, NO. 6 BARE LF 3,705.0002,593.50
3,705.0002,593.50
0.0000.00

0049                          A080.24 0.707,410.0005,187.00
STREET LIGHTING CABLE, NO. 6 USE LF 7,410.0005,187.00
7,410.2005,187.14
0.0000.00

0050                          A190.00 1,650.001.0001,650.00
STREET LIGHTING UNIT EACH1.0001,650.00
TYPE SL-S-50-4-0.20 1.0001,650.00
0.0000.00

0051                          A600.00 230.0017.0003,910.00
REMOVE LIGHTING UNIT EACH17.0003,910.00
17.0003,910.00
0.0000.00

0052                          0030.81 1,600.001.0001,600.00
MOBILIZATION LS 1.0001,600.00
1.0001,600.00
0.0000.00

4001                          A800.37 40,000.000.0000.00
TEMPORARY LIGHTING SYSTEM LS 1.00040,000.00
8 POLES AND 16 MAST ARMS 0.97539,000.00
0.0000.00

GROUP 8B ELECTRICALContracted45,515.50
Current85,515.50
In place84,515.64
This Estimate0.00

GROUP 10 GENERAL ITEMS
0053                          0001.08 0.50184,710.00092,355.00
BARRICADE, TYPE II BDAY184,710.00092,355.00
40,709.00020,354.50
55.00027.50

0054                          0001.10 1.759,444.00016,527.00
BARRICADE, TYPE III BDAY9,444.00016,527.00
20,633.00036,107.75
0.0000.00

0055                          0001.30 0.804,448.0003,558.40
TYPE B HIGH INTENSITY WARNING LIGHT LDAY4,448.0003,558.40
3,654.0002,923.20
0.0000.00

0056                          0001.90 0.0751,036.0003,572.52
SIGN DAY EACH51,036.0003,572.52
23,971.0001,677.97
35.0002.45

0057                          0002.30 0.1614,000.0002,240.00
PAVEMENT MARKING REMOVAL LF 14,000.0002,240.00
38,435.0006,149.60
2,394.000383.04

0058                          0002.44 0.0727,500.0001,925.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT LF 27,500.0001,925.00
27,961.0001,957.27
0.0000.00

0059                          0002.47 0.4016,500.0006,600.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION LF 16,500.0006,600.00
26,959.00010,783.60
0.0000.00

0060                          0002.97 10.001,828.00018,280.00
FLASHING ARROW PANEL DAY 1,828.00018,280.00
763.0007,630.00
1.00010.00

0061                          0003.10 200.0050.00010,000.00
FLAGGING DAY 50.00010,000.00
0.0000.00
0.0000.00

0062                          0003.51 7.004,150.00029,050.00
INSTALL CONCRETE PROTECTION BARRIER LF 4,150.00029,050.00
5,410.00037,870.00
0.0000.00

0063                          0003.58 4,800.002.0009,600.00
INERTIAL BARRIER SYSTEM EACH2.0009,600.00
3.00014,400.00
0.0000.00

0064                          0003.64 425.0010.0004,250.00
REPLACEMENT MODULE EACH10.0004,250.00
8.0003,400.00
0.0000.00

0065                          0010.04 6,000.001.0006,000.00
FIELD OFFICE EACH1.0006,000.00
1.0006,000.00
0.0000.00

0066                          0020.00 0.802,000.0001,600.00
TRAINING HOUR2,000.0001,600.00
943.500754.80
0.0000.00

0067                          0030.10 19,000.001.00019,000.00
MOBILIZATION LS 1.00019,000.00
1.00019,000.00
0.0000.00

0068                          7500.03 1.00500.000500.00
4" YELLOW LINE LF 500.000500.00
0.0000.00
0.0000.00

0069                          7500.04 1.001,500.0001,500.00
4" WHITE LINE LF 1,500.0001,500.00
0.0000.00
0.0000.00

0070                          7502.14 2.558,250.00021,037.50
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 8,250.00021,037.50
18,675.00047,621.25
0.0000.00

0071                          7503.14 2.554,800.00012,240.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 4,800.00012,240.00
14,127.00036,023.85
0.0000.00

0072                          7508.14 7.501,500.00011,250.00
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED LF 1,500.00011,250.00
2,602.00019,515.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted271,085.42
Current271,085.42
In place272,168.79
This Estimate422.99

Totals for contractContracted6,242,103.07
Current4,787,792.21
In place4,790,410.37
This Estimate422.99