Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	1809 CAPITAL CONTRACTORS, INC.
Contract ID:	6083X
Estimate Number:	0021
Pay Period End Date:	05.16.2002

Contract Location:
BRULE INTERCHANGE	Estimate Type:	FINL
Contractor:
CAPITAL CONTRACTORS, INC.	Date Let:	12.07.2000
1001 N 9TH ST	Date Awarded:	12.14.2000
PO BOX 80098	Date Contract Executed:	12.21.2000
	Date Notice to Proceed:	12.21.2000
LINCOLN NE 68501	Date Work Began:	04.02.2001
Phone:	Date Physical Work Completed:
(402)476-1021	Date Accepted:	04.17.2002
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
KEITH

Project Number		PCT			Fed State Project Number		Description
61083 000		0.000			STR-L51A(1001)		BR GDRL BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,313,975.48	$1,315,286.48	$-1,311.00
$1,334,981.61	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,313,975.48	$1,315,286.48	$-1,311.00
$1,276,873.88	Retainage	$.00	$-13,152.86	$13,152.86
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
98.43%	Net Earnings	$1,313,975.48	$1,302,133.62	$11,841.86
	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	$-17.32	$-17.32	$.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	-$17.32	-$17.32	$.00
	Payment	$1,313,958.16	$1,302,116.30	$11,841.86
Project Manager			Div. Head/Dist. Eng.
Sawyer, Harlan	05.31.2002		O'Donnell, Les	06.12.2002
Constr. Estimate Eng.			Materials Eng.
Davis, Carl	06.14.2002		Hall, David	06.14.2002
Controller Div. Processed
Harring, Joyce	06.20.2002

		Detailed breakdown of stockpiled materials
Est Nbr:	0008
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0007	6005.78	EXPANSION BEARING, TFE TYPE
		S.P. Initial Payment	3,499.80	E19863
		Exp. Bearing, TFE Type-Delivered Only
0008	6005.83	FIXED BEARING
		S.P. Initial Payment	317.28	E19863
		Fixed Bearing, Delivered Only
		Total for estimate 0008:	3,817.08
Est Nbr:	0013
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0007	6005.78	EXPANSION BEARING, TFE TYPE
		S.P. Adjustment	-3,499.80	E19863
		Exp. Bearing, TFE Type-Delivered Only
0008	6005.83	FIXED BEARING
		S.P. Adjustment	-317.28	E19863
		Fixed Bearing, Delivered Only
		Total for estimate 0013:	-3,817.08
		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. 23+34.88
0001                          0030.60	59,000.00	1.000	59,000.00
MOBILIZATION	LS	1.000	59,000.00
		1.000	59,000.00
		0.000	0.00
0002                          3050.15	325.00	131.300	42,672.50
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30	m3	131.300	42,672.50
		131.300	42,672.50
		0.000	0.00
0003                          3051.10	1.15	8,400.000	9,660.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	kg	8,929.000	10,268.35
		8,929.000	10,268.35
		0.000	0.00
0004                          6000.10	15,000.00	1.000	15,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00
0005                          6000.11	15,000.00	1.000	15,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00
0006                          6000.20	30,000.00	1.000	30,000.00
PIER NO.1 EXCAVATION	LS	1.000	30,000.00
		1.000	30,000.00
		0.000	0.00
0007                          6005.78	1,000.00	12.000	12,000.00
EXPANSION BEARING, TFE TYPE	EACH	12.000	12,000.00
		12.000	12,000.00
		0.000	0.00
0008                          6005.83	250.00	12.000	3,000.00
FIXED BEARING	EACH	12.000	3,000.00
		12.000	3,000.00
		0.000	0.00
0009                          6010.22	385.00	160.500	61,792.50
CLASS 47B-20 CONCRETE FOR BRIDGE	m3	160.500	61,792.50
		160.500	61,792.51
		0.000	0.00
0010                          6010.26	395.00	302.300	119,408.50
CLASS 47BD-30 CONCRETE FOR BRIDGE	m3	302.300	119,408.50
		302.300	119,408.51
		0.000	0.00
0011                          6011.11	250,000.00	1.000	250,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	250,000.00
AT STA. 23+34.88		1.000	250,000.00
		0.000	0.00
0012                          6030.00	85,618.91	1.000	85,618.91
PREPARATION OF BRIDGE	EACH	1.000	85,618.91
AT STA. 23+34.8		1.000	85,618.90
		0.000	0.00
0013                          6080.00	6.00	605.000	3,630.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	kg	605.000	3,630.00
		605.000	3,630.00
		0.000	0.00
0014                          6107.00	60.00	428.600	25,716.00
CONCRETE SLOPE PROTECTION	m2	428.600	25,716.00
		437.732	26,263.92
		0.000	0.00
0015                          6131.50	1.15	42,275.000	48,616.25
EPOXY COATED REINFORCING STEEL	kg	48,845.000	56,171.75
		48,845.000	56,171.75
		0.000	0.00
0016                          6139.50	35.00	56.500	1,977.50
SUBSURFACE DRAINAGE MATTING	m2	56.500	1,977.50
		56.500	1,977.50
		0.000	0.00
0017                          6200.00	60.00	1,089.200	65,352.00
CONCRETE PILING	m	1,089.200	65,352.00
		873.892	52,433.52
		0.000	0.00
0018                          6310.00	120.00	55.300	6,636.00
STEEL SHEET PILING	m2	55.300	6,636.00
		55.300	6,636.00
		0.000	0.00
0019                          6510.55	15,000.00	1.000	15,000.00
TEMPORARY BRIDGE SHORING	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00
0020                          8091.00	50.00	275.000	13,750.00
GRANULAR BACKFILL	m3	275.000	13,750.00
		275.000	13,750.00
		0.000	0.00
4003                          6200.50	36.00	0.000	0.00
PAY CUT-OFF FOR CONCRETE PILING	m	180.000	6,480.00
		125.704	4,525.34
		0.000	0.00
GROUP 6 BRIDGE AT STA. 23+34.88		Contracted	883,830.16
		Current	898,474.01
		In place	884,148.80
		This Estimate	0.00
GROUP 7 GUARDRAIL
0021                          0030.70	2,500.00	1.000	2,500.00
MOBILIZATION	LS	1.000	2,500.00
		1.000	2,500.00
		0.000	0.00
0022                          7011.20	47.70	30.480	1,453.90
W-BEAM GUARDRAIL	m	30.480	1,453.90
		30.490	1,454.37
		0.000	0.00
0023                          7011.30	73.37	45.720	3,354.48
THRIE-BEAM GUARDRAIL	m	49.530	3,634.02
		49.530	3,634.02
		0.000	0.00
0024                          7017.00	8.05	342.900	2,760.35
REMOVE GUARDRAIL	m	342.900	2,760.35
		426.610	3,434.21
		0.000	0.00
0025                          7020.00	1,160.00	4.000	4,640.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,640.00
		4.000	4,640.00
		0.000	0.00
0026                          7021.70	1,809.50	4.000	7,238.00
GUARDRAIL END TREATMENT, SRT-350	EACH	4.000	7,238.00
		4.000	7,238.00
		0.000	0.00
0027                          7022.50	4,654.00	2.000	9,308.00
BULLNOSE-3.8 m	EACH	2.000	9,308.00
		2.000	9,308.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	31,254.72
		Current	31,534.26
		In place	32,208.60
		This Estimate	0.00
GROUP 9 BITUMINOUS
0028                          L020.00	1.89	5,249.000	9,920.61
EROSION CONTROL	m2	5,249.000	9,920.61
		5,143.771	9,721.73
		0.000	0.00
0029                          P402.18	120.00	155.000	18,600.00
450 mm CULVERT PIPE, TYPE 3,4,5 OR 6	m	155.000	18,600.00
		150.450	18,054.00
		0.000	0.00
0030                          0030.90	25,500.00	1.000	25,500.00
MOBILIZATION	LS	1.000	25,500.00
		1.000	25,500.00
		0.000	0.00
0031                          1009.00	2,000.00	1.000	2,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	2,000.00
		1.000	2,000.00
		0.000	0.00
0032                          1030.00	10.00	665.000	6,650.00
EARTHWORK MEASURED IN EMBANKMENT	m3	333.000	3,330.00
		333.000	3,330.00
		0.000	0.00
0033                          1101.00	4.50	348.000	1,566.00
REMOVE PAVEMENT	m2	348.000	1,566.00
		325.888	1,466.50
		0.000	0.00
0034                          1118.25	500.00	2.000	1,000.00
REMOVE SPLASH BASIN	EACH	2.000	1,000.00
		2.000	1,000.00
		0.000	0.00
0035                          1120.00	900.00	4.000	3,600.00
REMOVE DISCHARGE STRUCTURE	EACH	4.000	3,600.00
		4.000	3,600.00
		0.000	0.00
0036                          3040.16	125.00	6.000	750.00
CONCRETE PAVEMENT REPAIR, TYPE B, PARTIAL DEPTH	m2	0.000	0.00
		0.000	0.00
		0.000	0.00
0037                          3040.18	235.00	39.000	9,165.00
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH	m2	0.000	0.00
		0.000	0.00
		0.000	0.00
0038                          3221.05	115.00	35.200	4,048.00
CONCRETE PAVEMENT, CLASS PR-25	m2	35.200	4,048.00
JOINT REPAIR		182.351	20,970.37
		0.000	0.00
0039                          4004.50	3.00	725.600	2,176.80
CAST IRON GRATE AND FRAME	kg	725.600	2,176.80
		725.600	2,176.80
		0.000	0.00
0040                          4105.59	700.00	8.800	6,160.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX	m3	8.800	6,160.00
		8.800	6,160.00
		0.000	0.00
0041                          4130.06	1,500.00	0.480	720.00
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG	m3	0.480	720.00
		0.280	420.00
		0.000	0.00
0042                          4155.50	2.00	262.400	524.80
REINFORCING STEEL FOR INLET AND JUNCTION BOX	kg	262.400	524.80
		262.400	524.80
		0.000	0.00
0043                          9005.00	52.10	50.000	2,605.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	Mg	50.000	2,605.00
SP2(12.5)		12.250	638.23
		0.000	0.00
0044                          9005.30	42.35	2,750.000	116,462.50
ASPHALTIC CONCRETE, TYPE SP2(12.5)	Mg	2,750.000	116,462.50
		2,956.940	125,226.41
		0.000	0.00
0045                          9009.75	53.35	102.000	5,441.70
TEMPORARY SURFACING	m2	102.000	5,441.70
		40.804	2,176.89
		0.000	0.00
0046                          9021.01	223.50	151.200	33,793.20
PERFORMANCE GRADED BINDER (64-22)	Mg	151.200	33,793.20
		162.546	36,329.03
		0.000	0.00
0047                          9030.00	29.60	43.900	1,299.44
CONSTRUCTING ASPHALTIC CONCRETE CURB	m	43.900	1,299.44
		42.450	1,256.52
		0.000	0.00
0048                          9053.00	0.35	6,070.000	2,124.50
TACK COAT	L	6,070.000	2,124.50
		9,932.000	3,476.20
		0.000	0.00
0049                          9110.01	60.00	10.000	600.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	600.00
		0.000	0.00
		0.000	0.00
0050                          9110.02	65.00	10.000	650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	650.00
		0.000	0.00
		0.000	0.00
0051                          9110.03	45.00	10.000	450.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	450.00
		0.000	0.00
		0.000	0.00
0052                          9110.07	45.00	10.000	450.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	450.00
		2.250	101.25
		0.000	0.00
0053                          9111.00	4.00	124.000	496.00
WATER	kL	62.000	248.00
		0.000	0.00
		0.000	0.00
0054                          9170.00	200.00	16.346	3,269.20
EARTH SHOULDER CONSTRUCTION	StaM	16.346	3,269.20
		14.315	2,863.00
		0.000	0.00
0055                          9179.35	3.25	4,951.000	16,090.75
COLD MILLING, CLASS 5	m2	4,951.000	16,090.75
		3,446.844	11,202.24
		0.000	0.00
0056                          9188.50	30.00	234.000	7,020.00
SURFACING UNDER GUARDRAIL	m2	234.000	7,020.00
		236.438	7,093.14
		0.000	0.00
4000                          3040.11	235.00	0.000	0.00
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	m2	85.000	19,975.00
		21.511	5,055.09
		0.000	0.00
4001                          3040.12	200.00	0.000	0.00
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	m2	92.000	18,400.00
		86.067	17,213.40
		0.000	0.00
4002                          3040.13	155.00	0.000	0.00
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	m2	16.000	2,480.00
		0.000	0.00
		0.000	0.00
4004                          8111.20	1.23	0.000	0.00
SHOULDER SUBGRADE PREPARATION	m2	398.000	489.54
		392.400	482.65
		0.000	0.00
4005                          L001.02	2,294.25	0.000	0.00
SEEDING, TYPE B	ha	0.959	2,200.19
		0.969	2,223.13
		0.000	0.00
4006                          L032.75	89.25	0.000	0.00
MULCH	Mg	4.500	401.63
		4.846	432.51
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	283,133.50
		Current	313,596.85
		In place	310,693.89
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0057                          0001.08	0.50	4,733.000	2,366.50
BARRICADE, TYPE II	BDAY	4,733.000	2,366.50
		3,522.000	1,761.00
		0.000	0.00
0058                          0001.10	4.00	2,312.000	9,248.00
BARRICADE, TYPE III	BDAY	3,970.000	15,880.00
		3,970.000	15,880.00
		0.000	0.00
0059                          0001.30	5.00	568.000	2,840.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	568.000	2,840.00
		1,348.000	6,740.00
		0.000	0.00
0060                          0001.90	1.00	10,961.000	10,961.00
SIGN DAY	EACH	18,361.000	18,361.00
		18,361.000	18,361.00
		0.000	0.00
0061                          0002.30	3.00	200.000	600.00
PAVEMENT MARKING REMOVAL	m	200.000	600.00
		566.650	1,699.95
		0.000	0.00
0062                          0002.31	2.00	500.000	1,000.00
TEMPORARY PAVEMENT MARKING	m	500.000	1,000.00
		1,464.900	2,929.80
		0.000	0.00
0063                          0002.40	30.00	24.000	720.00
TEMPORARY SOLID LINES	StaM	24.000	720.00
		52.200	1,566.00
		0.000	0.00
0064                          0002.45	30.00	12.000	360.00
TEMPORARY BROKEN LINES	StaM	12.000	360.00
		6.248	187.44
		0.000	0.00
0065                          0002.97	25.00	52.000	1,300.00
FLASHING ARROW PANEL	DAY	52.000	1,300.00
		32.000	800.00
		0.000	0.00
0066                          0003.10	100.00	80.000	8,000.00
FLAGGING	DAY	80.000	8,000.00
		73.500	7,350.00
		0.000	0.00
0067                          0003.51	25.00	450.000	11,250.00
INSTALL CONCRETE PROTECTION BARRIER	m	450.000	11,250.00
		450.000	11,250.00
		0.000	0.00
0068                          0003.58	3,500.00	4.000	14,000.00
INERTIAL BARRIER SYSTEM	EACH	4.000	14,000.00
		2.000	7,000.00
		0.000	0.00
0069                          0003.64	500.00	5.000	2,500.00
REPLACEMENT MODULE	EACH	5.000	2,500.00
		0.000	0.00
		0.000	0.00
0070                          0003.70	400.00	4.000	1,600.00
TEMPORARY RUMBLE STRIP	EACH	4.000	1,600.00
		2.000	800.00
		0.000	0.00
0071                          0003.75	8,409.00	1.000	8,409.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	8,409.00
		1.000	8,409.00
		0.000	0.00
0072                          0010.04	3,500.00	1.000	3,500.00
FIELD OFFICE	EACH	1.000	3,500.00
		1.000	3,500.00
		0.000	0.00
0073                          0030.00	1.00	1.000	1.00
MOBILIZATION	LS	1.000	1.00
		1.000	1.00
		0.000	0.00
4007                          0096.00	-1,311.00	0.000	0.00
DEDUCTION	LS	1.000	-1,311.00
Signs Not Returned & Damaged		1.000	-1,311.00
		1.000	-1,311.00
GROUP 10 GENERAL ITEMS		Contracted	78,655.50
		Current	91,376.50
		In place	86,924.19
		This Estimate	-1,311.00
Totals for contract		Contracted	1,276,873.88
		Current	1,334,981.62
		In place	1,313,975.48
		This Estimate	-1,311.00