Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2364 TAB CONST. (DBA)/TAB HOLDING CO. INC.
Contract ID:	2963
Estimate Number:	0006
Pay Period End Date:	02.19.2003

Contract Location:
US-75/NEBRASKA STREET, BLAIR	Estimate Type:	PROG
Contractor:
TAB CONST. (DBA)/TAB HOLDING CO. INC.	Date Let:	03.14.2002
4153 S 67TH ST	Date Awarded:	03.21.2002
	Date Contract Executed:	04.01.2002
	Date Notice to Proceed:	04.01.2002
OMAHA NE 68117	Date Work Began:	07.08.2002
Phone:	Date Physical Work Completed:
(402)331-1244	Date Accepted:
Escrow Agent:
Surety Co:
UNITED STATES FIDELITY AND GUARANTY COMPANY

Counties
WASHINGTON

Project Number		PCT			Fed State Project Number		Description
21963 000		0.000			MISC-75-3(1014)		GR CP CULV ELEC

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$334,853.36	$271,762.28	$63,091.08
$326,150.91	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$334,853.36	$271,762.28	$63,091.08
$315,899.99	Retainage	$-3,348.53	$-2,717.62	$-630.91
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
102.67%	Net Earnings	$331,504.83	$269,044.66	$62,460.17
	Liquidated Damages	-$2,370.00	$.00	-$2,370.00
	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	$23.37	$23.37	$.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	-$2,346.63	$23.37	-$2,370.00
	Payment	$329,158.20	$269,068.03	$60,090.17
Project Manager			Div. Head/Dist. Eng.
Brown, Darin G	02.19.2003		Lech, Marvin (Marv)	02.19.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	02.19.2003
Controller Div. Processed
Burling, Laurie	02.20.2003

		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                          0030.10	3,895.00	1.000	3,895.00
MOBILIZATION	LS	1.000	3,895.00
		1.000	3,895.00
		0.000	0.00
0002                          1009.00	6,910.00	1.000	6,910.00
GENERAL CLEARING AND GRUBBING	LS	1.000	6,910.00
		1.000	6,910.00
		1.000	6,910.00
0003                          1010.01	10.00	1,699.000	16,990.00
EXCAVATION (ESTABLISHED QUANTITY)	CY	1,699.000	16,990.00
		1,699.000	16,990.00
		0.000	0.00
0004                          1101.00	7.55	772.000	5,828.60
REMOVE PAVEMENT	SY	772.000	5,828.60
		1,090.450	8,232.90
		0.000	0.00
0005                          1101.25	2.50	1,675.000	4,187.50
SAWING PAVEMENT	LF	1,675.000	4,187.50
		1,623.810	4,059.53
		0.000	0.00
0006                          1103.00	10.85	313.000	3,396.05
REMOVE BRICK SURFACE	SY	313.000	3,396.05
		315.000	3,417.75
		0.000	0.00
0007                          1106.00	7.55	911.000	6,878.05
REMOVE DRIVEWAY	SY	911.000	6,878.05
		878.440	6,632.22
		0.000	0.00
0008                          1107.00	0.65	590.000	383.50
REMOVE WALK	SY	590.000	383.50
		622.790	404.81
		0.000	0.00
0009                          1109.00	4.00	66.000	264.00
REMOVE CURB	LF	66.000	264.00
		66.000	264.00
		0.000	0.00
0010                          1113.00	165.00	2.000	330.00
REMOVE STEP	EACH	2.000	330.00
		2.000	330.00
		0.000	0.00
GROUP 1 GRADING		Contracted	49,062.70
		Current	49,062.70
		In place	51,136.21
		This Estimate	6,910.00
GROUP 3 CONCRETE PAVEMENT
0011                          L010.00	4.30	1,436.000	6,174.80
SODDING	SY	1,436.000	6,174.80
		3,007.000	12,930.10
		0.000	0.00
0012                          W600.03	75.00	6.000	450.00
ADJUST VALVE BOX TO GRADE	EACH	6.000	450.00
		5.000	375.00
		0.000	0.00
0013                          0030.30	14,680.00	1.000	14,680.00
MOBILIZATION	LS	1.000	14,680.00
		1.000	14,680.00
		0.000	0.00
0014                          2010.03	47.00	1.000	47.00
CRUSHED ROCK SURFACE COURSE	TON	1.000	47.00
		1.000	47.00
		0.000	0.00
0015                          3008.05	6.05	426.000	2,577.30
TIE BARS	EACH	426.000	2,577.30
		369.000	2,232.45
		0.000	0.00
0016                          3013.07	13.70	65.000	890.50
CONCRETE CLASS 47B-3625 BARRIER CURB, TYPE I	LF	65.000	890.50
		97.700	1,338.49
		29.700	406.89
0017                          3016.21	23.85	789.000	18,817.65
CONCRETE CLASS 47B-3000 SIDEWALKS	SY	789.000	18,817.65
		771.367	18,397.11
		0.000	0.00
0018                          3020.26	26.55	777.000	20,629.35
CONCRETE CLASS 47B-3625 DRIVEWAY	SY	777.000	20,629.35
		791.572	21,016.23
		15.622	414.76
0019                          3075.42	32.51	1,989.000	64,662.39
9" CONCRETE PAVEMENT, CLASS 47B-3500	SY	1,989.000	64,662.39
		1,952.442	63,473.88
		8.810	286.41
0020                          4093.80	16.85	130.000	2,190.50
WALL MATERIALS	SF	130.000	2,190.50
		377.000	6,352.45
		0.000	0.00
0021                          4095.15	5.50	59.000	324.50
COMPACTED EARTH LEVELING PAD	LF	59.000	324.50
		159.000	874.50
		0.000	0.00
0022                          4103.06	1,259.00	1.800	2,266.20
CLASS 47B-3000 CONCRETE FOR STEP	CY	1.800	2,266.20
		0.560	705.04
		0.000	0.00
0023                          8024.50	16.50	2.000	33.00
SELECT GRANULAR BACKFILL FOR RETAINED EARTH STRUCTURE	CY	2.000	33.00
		3.500	57.75
		0.000	0.00
0024                          8029.10	7.25	1,989.000	14,420.25
AGGREGATE FOUNDATION COURSE-D 4"	SY	1,989.000	14,420.25
		2,105.644	15,265.92
		24.432	177.13
0025                          9111.00	5.00	11.000	55.00
WATER	MGAL	11.000	55.00
		0.000	0.00
		0.000	0.00
0026                          9170.00	145.00	17.476	2,534.02
EARTH SHOULDER CONSTRUCTION	STA	17.476	2,534.02
		16.764	2,430.78
		0.000	0.00
0027                          9173.20	2.30	2,766.000	6,361.80
SUBGRADE PREPARATION	SY	2,766.000	6,361.80
		2,744.014	6,311.23
		24.432	56.19
GROUP 3 CONCRETE PAVEMENT		Contracted	157,114.26
		Current	157,114.26
		In place	166,487.93
		This Estimate	1,341.38
GROUP 4 CULVERTS
0028                          0030.40	1,104.86	1.000	1,104.86
MOBILIZATION	LS	1.000	1,104.86
		1.000	1,104.86
		0.000	0.00
0029                          1119.00	608.00	2.000	1,216.00
REMOVE INLET	EACH	2.000	1,216.00
		2.000	1,216.00
		0.000	0.00
0030                          4002.00	1.23	250.000	307.50
CAST IRON COVER AND FRAME	LB	250.000	307.50
		250.000	307.50
		0.000	0.00
0031                          4043.50	12.15	28.000	340.20
REMOVE SEWER PIPE	LF	28.000	340.20
		7.500	91.13
		0.000	0.00
0032                          4044.00	1,455.00	1.000	1,455.00
PREPARATION OF STRUCTURE	EACH	1.000	1,455.00
AT STA. 620+92.51		1.000	1,455.00
		0.000	0.00
0033                          4051.01	28.95	11.000	318.45
EXCAVATION FOR BOX CULVERTS	CY	11.000	318.45
		11.000	318.45
		0.000	0.00
0034                          4101.06	715.25	7.310	5,228.48
CLASS 47B-3000 OR AX-3000 CONCRETE FOR BOX CULVERT	CY	7.310	5,228.48
		7.310	5,228.48
		0.000	0.00
0035                          4105.59	363.15	9.910	3,598.82
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX	CY	9.910	3,598.82
		3.510	1,274.66
		0.000	0.00
0036                          4107.07	200.00	1.730	346.00
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS	CY	1.730	346.00
		0.000	0.00
		0.000	0.00
0037                          4151.00	1.05	606.000	636.30
REINFORCING STEEL FOR BOX CULVERT	LB	606.000	636.30
		606.000	636.30
		0.000	0.00
0038                          4155.50	1.32	580.000	765.60
REINFORCING STEEL FOR INLET AND JUNCTION BOX	LB	580.000	765.60
		259.000	341.88
		0.000	0.00
0039                          4157.00	1.45	128.000	185.60
REINFORCING STEEL FOR COLLARS	LB	128.000	185.60
		0.000	0.00
		0.000	0.00
0040                          4600.15	40.15	25.000	1,003.75
15" REINFORCED CONCRETE SEWER PIPE	LF	25.000	1,003.75
		8.000	321.20
		0.000	0.00
0041                          4600.36	83.55	14.000	1,169.70
36" REINFORCED CONCRETE SEWER PIPE	LF	14.000	1,169.70
		0.000	0.00
		0.000	0.00
GROUP 4 CULVERTS		Contracted	17,676.25
		Current	17,676.25
		In place	12,295.46
		This Estimate	0.00
GROUP 8B ELECTRICAL
0042                          A001.01	635.00	15.000	9,525.00
PULL BOX, TYPE PB-1	EACH	15.000	9,525.00
		15.000	9,525.00
		0.000	0.00
0043                          A004.00	785.00	7.000	5,495.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	7.000	5,495.00
		7.000	5,495.00
		7.000	5,495.00
0044                          A004.04	1,292.00	1.000	1,292.00
TRAFFIC SIGNAL, TYPE TS-1LL	EACH	1.000	1,292.00
		1.000	1,292.00
		1.000	1,292.00
0045                          A006.15	480.00	8.000	3,840.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	8.000	3,840.00
		8.000	3,840.00
		8.000	3,840.00
0046                          A006.70	93.00	4.000	372.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	4.000	372.00
		4.000	372.00
		4.000	372.00
0047                          A007.00	260.00	4.000	1,040.00
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	4.000	1,040.00
		4.000	1,040.00
		0.000	0.00
0048                          A007.15	485.00	4.000	1,940.00
VEHICLE DETECTOR, TYPE TD-5	EACH	4.000	1,940.00
		4.000	1,940.00
		4.000	1,940.00
0049                          A011.40	5,355.00	2.000	10,710.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-35-12	EACH	2.000	10,710.00
		2.000	10,710.00
		2.000	10,710.00
0050                          A011.65	5,400.00	2.000	10,800.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-40-12	EACH	2.000	10,800.00
		2.000	10,800.00
		2.000	10,800.00
0051                          A070.10	4.00	597.000	2,388.00
1 1/2-INCH CONDUIT IN TRENCH	LF	597.000	2,388.00
		597.000	2,388.00
		297.000	1,188.00
0052                          A070.14	4.78	1,713.000	8,188.14
2-INCH CONDUIT IN TRENCH	LF	1,713.000	8,188.14
		1,713.000	8,188.14
		288.000	1,376.64
0053                          A070.18	5.95	29.000	172.55
3-INCH CONDUIT IN TRENCH	LF	29.000	172.55
		30.000	178.50
		0.000	0.00
0054                          A072.10	6.65	163.000	1,083.95
1 1/2-INCH CONDUIT UNDER ROADWAY	LF	163.000	1,083.95
		163.000	1,083.95
		101.000	671.65
0055                          A072.14	7.25	166.000	1,203.50
2-INCH CONDUIT UNDER ROADWAY	LF	166.000	1,203.50
		166.000	1,203.50
		104.000	754.00
0056                          A073.12	7.05	110.000	775.50
2-INCH CONDUIT UNDER SIDEWALK	LF	110.000	775.50
		110.000	775.50
		22.000	155.10
0057                          A074.14	8.60	411.000	3,534.60
2-INCH CONDUIT, JACKED	LF	411.000	3,534.60
		411.000	3,534.60
		146.000	1,255.60
0058                          A074.18	11.70	78.000	912.60
3-INCH CONDUIT, JACKED	LF	78.000	912.60
		78.000	912.60
		0.000	0.00
0059                          A077.12	0.85	437.000	371.45
2/C #14 AWG TRAFFIC SIGNAL CABLE	LF	437.000	371.45
		437.000	371.45
		437.000	371.45
0060                          A077.17	1.20	2,662.000	3,194.40
7/C #14 AWG TRAFFIC SIGNAL CABLE	LF	2,662.000	3,194.40
		2,753.000	3,303.60
		2,753.000	3,303.60
0061                          A077.22	2.65	437.000	1,158.05
12/C #14 AWG TRAFFIC SIGNAL CABLE	LF	437.000	1,158.05
		437.000	1,158.05
		437.000	1,158.05
0062                          A079.01	0.85	428.000	363.80
2/C #14 AWG DETECTOR LEAD-IN CABLE	LF	428.000	363.80
		428.000	363.80
		428.000	363.80
0063                          A079.50	0.58	2,928.000	1,698.24
GROUNDING CONDUCTOR	LF	2,928.000	1,698.24
		2,928.000	1,698.24
		2,928.000	1,698.24
0064                          A079.55	0.75	692.000	519.00
SERVICE CABLE	LF	692.000	519.00
		692.000	519.00
		692.000	519.00
0065                          A080.22	0.70	760.000	532.00
STREET LIGHTING CABLE, NO. 6 BARE	LF	760.000	532.00
		760.000	532.00
		760.000	532.00
0066                          A080.24	0.70	1,520.000	1,064.00
STREET LIGHTING CABLE, NO. 6 USE	LF	1,520.000	1,064.00
		1,520.000	1,064.00
		1,520.000	1,064.00
0067                          A500.20	689.00	1.000	689.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	1.000	689.00
		1.000	689.00
		1.000	689.00
0068                          A600.00	320.00	2.000	640.00
REMOVE LIGHTING UNIT	EACH	2.000	640.00
		2.000	640.00
		0.000	0.00
0069                          A700.20	985.00	3.000	2,955.00
RELOCATE STREET LIGHTING UNIT	EACH	3.000	2,955.00
		3.000	2,955.00
		3.000	2,955.00
0070                          0030.81	1,135.00	1.000	1,135.00
MOBILIZATION	LS	1.000	1,135.00
		1.000	1,135.00
		1.000	1,135.00
GROUP 8B ELECTRICAL		Contracted	77,592.78
		Current	77,592.78
		In place	77,707.93
		This Estimate	53,639.13
GROUP 10 GENERAL ITEMS
0071                          0001.08	0.50	2,000.000	1,000.00
BARRICADE, TYPE II	BDAY	2,000.000	1,000.00
		3,472.000	1,736.00
		36.000	18.00
0072                          0001.10	3.00	664.000	1,992.00
BARRICADE, TYPE III	BDAY	664.000	1,992.00
		1,744.000	5,232.00
		270.000	810.00
0073                          0001.75	2.20	240.000	528.00
TEMPORARY SIGN DAY	EACH	240.000	528.00
		0.000	0.00
		0.000	0.00
0074                          0001.90	0.50	2,158.000	1,079.00
SIGN DAY	EACH	2,158.000	1,079.00
		3,269.000	1,634.50
		655.000	327.50
0075                          0002.97	45.00	80.000	3,600.00
FLASHING ARROW PANEL	DAY	80.000	3,600.00
		84.000	3,780.00
		1.000	45.00
0076                          0003.10	235.00	20.000	4,700.00
FLAGGING	DAY	20.000	4,700.00
		0.000	0.00
		0.000	0.00
0077                          0010.04	1,000.00	1.000	1,000.00
FIELD OFFICE	EACH	1.000	1,000.00
		0.000	0.00
		0.000	0.00
0078                          0030.00	555.00	1.000	555.00
MOBILIZATION	LS	1.000	555.00
		1.000	555.00
		0.000	0.00
0079                          0001.30	2.31	0.000	0.00
TYPE "B" HIGH INTENSITY WARNING LIGHTS	LDAY	32.000	73.92
		394.000	910.14
		0.000	0.00
0080                          7500.04	1.90	0.000	0.00
4" WHITE LINE	LF	385.000	731.50
		689.000	1,309.10
		0.000	0.00
0081                          7500.03	1.90	0.000	0.00
4" YELLOW LINE	LF	3,045.000	5,785.50
		3,196.000	6,072.40
		0.000	0.00
0082                          7500.12	5.50	0.000	0.00
12" WHITE LINE	LF	400.000	2,200.00
		499.000	2,744.50
		0.000	0.00
0083                          7500.13	5.50	0.000	0.00
12" YELLOW LINE	LF	120.000	660.00
		202.000	1,111.00
		0.000	0.00
0084                          0002.30	0.80	0.000	0.00
PAVEMENT MARKING REMOVAL	LF	1,000.000	800.00
		2,676.000	2,140.80
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	14,454.00
		Current	24,704.92
		In place	27,225.44
		This Estimate	1,200.50
Totals for contract		Contracted	315,899.99
		Current	326,150.91
		In place	334,852.97
		This Estimate	63,091.01