Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2017 BRB CONTRACTORS, INC.
Contract ID:	6669
Estimate Number:	0018
Pay Period End Date:	09.08.2003

Contract Location:
GOTHENBURG EAST	Estimate Type:	PROG
Contractor:
BRB CONTRACTORS, INC.	Date Let:	09.05.2002
3805 NW 25TH ST	Date Awarded:	09.20.2002
PO BOX 750940	Date Contract Executed:	10.01.2002
	Date Notice to Proceed:	10.01.2002
TOPEKA KS 66675-0940	Date Work Began:	10.14.2002
Phone:	Date Physical Work Completed:
(785)232-1245	Date Accepted:
Escrow Agent:
Surety Co:
TRAVELERS CASUALTY AND SURETY COMPANY OF AMERICA

Counties
DAWSON

Project Number		PCT			Fed State Project Number		Description
60669 000		0.000			EACIM-80-4(81)		CONC PAVE BR GDRL

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,578,552.77	$1,287,513.62	$291,039.15
$1,673,069.67	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,578,552.77	$1,287,513.62	$291,039.15
$1,686,626.59	Retainage	$-15,785.53	$-12,875.14	$-2,910.39
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
94.35%	Net Earnings	$1,562,767.24	$1,274,638.48	$288,128.76
	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	$1,562,767.24	$1,274,638.48	$288,128.76
Project Manager			Div. Head/Dist. Eng.
Brinker, Gary	09.08.2003		O'Donnell, Les	09.09.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	09.09.2003
Controller Div. Processed
Burling, Laurie	09.09.2003

		Detailed breakdown of stockpiled materials
Est Nbr:	0006
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0029	6011.11	PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
		S.P. Initial Payment	26,400.00	99705322
0051	6011.11	PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
		S.P. Initial Payment	26,400.00	99705322
		Total for estimate 0006:	52,800.00
Est Nbr:	0007
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0029	6011.11	PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
		S.P. Adjustment	-26,400.00	99705322
		Total for estimate 0007:	-26,400.00
Est Nbr:	0008
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0051	6011.11	PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE
		S.P. Adjustment	-26,400.00	99705322
		Total for estimate 0008:	-26,400.00
		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 3 CONCRETE PAVEMENT
0001                          L001.02	2,648.00	0.500	1,324.00
SEEDING, TYPE B	ACRE	0.500	1,324.00
		0.000	0.00
		0.000	0.00
0002                          L020.00	1.98	968.200	1,917.04
EROSION CONTROL	SY	968.200	1,917.04
		0.000	0.00
		0.000	0.00
0003                          L032.75	150.00	1.125	168.75
MULCH	TON	1.125	168.75
		0.000	0.00
		0.000	0.00
0004                          0030.10	0.00	1.000	0.00
MOBILIZATION	LS	1.000	0.00
		1.000	0.00
		0.000	0.00
0005                          1101.00	7.00	910.500	6,373.50
REMOVE PAVEMENT	SY	910.500	6,373.50
		997.268	6,980.88
		0.000	0.00
0006                          1111.00	2.50	583.000	1,457.50
REMOVE FENCE	LF	583.000	1,457.50
		0.000	0.00
		0.000	0.00
0007                          3008.05	7.00	170.000	1,190.00
TIE BARS	EACH	170.000	1,190.00
		131.000	917.00
		0.000	0.00
0008                          3075.72	50.00	493.300	24,665.00
12" CONCRETE PAVEMENT, CLASS 47B-3500	SY	493.300	24,665.00
		528.690	26,434.50
		0.000	0.00
0009                          7017.00	2.00	1,512.500	3,025.00
REMOVE GUARDRAIL	LF	1,512.500	3,025.00
		1,528.000	3,056.00
		0.000	0.00
0010                          7100.00	6.00	628.000	3,768.00
RIGHT-OF-WAY FENCE	LF	628.000	3,768.00
		0.000	0.00
		0.000	0.00
0011                          7103.00	200.00	6.000	1,200.00
END POSTS	EACH	6.000	1,200.00
		0.000	0.00
		0.000	0.00
0012                          7105.00	200.00	5.000	1,000.00
CORNER POSTS	EACH	5.000	1,000.00
		0.000	0.00
		0.000	0.00
0013                          7106.12	750.00	2.000	1,500.00
12' VEHICLE GATE	EACH	2.000	1,500.00
		0.000	0.00
		0.000	0.00
0014                          7130.00	10.00	120.000	1,200.00
BARBED WIRE FENCE	LF	120.000	1,200.00
		0.000	0.00
		0.000	0.00
0015                          9188.50	40.00	290.000	11,600.00
SURFACING UNDER GUARDRAIL	SY	290.000	11,600.00
		180.480	7,219.20
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	60,388.79
		Current	60,388.79
		In place	44,607.58
		This Estimate	0.00
GROUP 6 BRIDGE AT STA. 2125+40.00 RT.
0016                          0030.60	110,000.00	1.000	110,000.00
MOBILIZATION	LS	1.000	110,000.00
		0.626	68,860.00
		0.000	0.00
0017                          3050.15	200.00	183.200	36,640.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000	CY	183.200	36,640.00
		183.200	36,640.00
		91.450	18,290.00
0018                          3051.10	0.77	20,130.000	15,500.10
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	20,130.000	15,500.10
		20,130.000	15,500.10
		10,189.000	7,845.53
0019                          6000.10	4,000.00	1.000	4,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0020                          6000.11	4,000.00	1.000	4,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0021                          6000.60	26,000.00	1.000	26,000.00
PIER NO.1 EXCAVATION	LS	1.000	26,000.00
		1.000	26,000.00
		0.000	0.00
0022                          6001.50	20,000.00	1.000	20,000.00
BENT NO.1 EXCAVATION	LS	1.000	20,000.00
		1.000	20,000.00
		0.000	0.00
0023                          6001.51	20,000.00	1.000	20,000.00
BENT NO.2 EXCAVATION	LS	1.000	20,000.00
		1.000	20,000.00
		0.000	0.00
0024                          6005.35	48.00	125.400	6,019.20
PRECOMPRESSED POLYURETHANE FOAM JOINT	LF	125.400	6,019.20
		0.000	0.00
		0.000	0.00
0025                          6005.78	510.00	12.000	6,120.00
EXPANSION BEARING, TFE TYPE	EACH	12.000	6,120.00
		12.000	6,120.00
		0.000	0.00
0026                          6005.83	230.00	12.000	2,760.00
FIXED BEARING	EACH	12.000	2,760.00
		12.000	2,760.00
		0.000	0.00
0027                          6010.22	520.00	122.500	63,700.00
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	122.500	63,700.00
		122.500	63,700.00
		1.880	977.60
0028                          6010.26	360.00	390.200	140,472.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	390.200	140,472.00
		390.200	140,472.00
		193.620	69,703.20
0029                          6011.11	48,000.00	1.000	48,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	48,000.00
AT STA. 2125+84		1.000	48,000.00
		0.000	0.00
0030                          6030.00	85,000.00	1.000	85,000.00
PREPARATION OF BRIDGE	EACH	1.000	85,000.00
AT STA. 2125+84		0.850	72,250.00
		0.000	0.00
0031                          6080.00	3.00	780.000	2,340.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	780.000	2,340.00
		780.000	2,340.00
		0.000	0.00
0032                          6104.00	9.00	210.000	1,890.00
BROKEN CONCRETE RIPRAP	TON	210.000	1,890.00
		100.000	900.00
		0.000	0.00
0033                          6131.50	0.84	90,250.000	75,810.00
EPOXY COATED REINFORCING STEEL	LB	90,250.000	75,810.00
		90,560.000	76,070.39
		49,571.940	41,640.43
0034                          6139.50	35.00	85.000	2,975.00
SUBSURFACE DRAINAGE MATTING	SY	85.000	2,975.00
		80.000	2,800.00
		0.000	0.00
0035                          6200.00	40.00	360.000	14,400.00
CONCRETE PILING	LF	360.000	14,400.00
		355.000	14,200.00
		0.000	0.00
0036                          6616.65	115.00	8.000	920.00
BEARING DEVICE REPLACEMENT	EACH	8.000	920.00
		8.000	920.00
		0.000	0.00
0037                          8091.00	15.00	121.000	1,815.00
GRANULAR BACKFILL	CY	121.000	1,815.00
		121.000	1,815.00
		0.000	0.00
4003                          6200.50	24.00	0.000	0.00
PAY CUT-OFF FOR CONCRETE PILING	LF	5.000	120.00
		5.000	120.00
		0.000	0.00
GROUP 6 BRIDGE AT STA. 2125+40.00 RT.		Contracted	688,361.30
		Current	688,481.30
		In place	627,467.49
		This Estimate	138,456.76
GROUP 6A BRIDGE AT STA. 2125+40.00 LT.
0038                          0030.60	93,000.00	1.000	93,000.00
MOBILIZATION	LS	0.000	0.00
		0.721	67,053.00
		0.000	0.00
0039                          3050.15	200.00	183.200	36,640.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000	CY	183.200	36,640.00
		183.200	36,640.00
		104.620	20,924.00
0040                          3051.10	0.77	20,130.000	15,500.10
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	20,130.000	15,500.10
		20,130.000	15,500.10
		10,189.000	7,845.53
0041                          6000.10	4,000.00	1.000	4,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0042                          6000.11	4,000.00	1.000	4,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0043                          6000.60	26,000.00	1.000	26,000.00
PIER NO.1 EXCAVATION	LS	1.000	26,000.00
		1.000	26,000.00
		0.000	0.00
0044                          6001.50	20,000.00	1.000	20,000.00
BENT NO.1 EXCAVATION	LS	1.000	20,000.00
		1.000	20,000.00
		0.000	0.00
0045                          6001.51	20,000.00	1.000	20,000.00
BENT NO.2 EXCAVATION	LS	1.000	20,000.00
		1.000	20,000.00
		0.000	0.00
0046                          6005.35	48.00	125.400	6,019.20
PRECOMPRESSED POLYURETHANE FOAM JOINT	LF	125.400	6,019.20
		0.000	0.00
		0.000	0.00
0047                          6005.78	510.00	12.000	6,120.00
EXPANSION BEARING, TFE TYPE	EACH	12.000	6,120.00
		12.000	6,120.00
		0.000	0.00
0048                          6005.83	230.00	12.000	2,760.00
FIXED BEARING	EACH	12.000	2,760.00
		12.000	2,760.00
		0.000	0.00
0049                          6010.22	520.00	122.500	63,700.00
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	122.500	63,700.00
		122.500	63,700.00
		1.600	832.00
0050                          6010.26	360.00	390.200	140,472.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	390.200	140,472.00
		390.200	140,472.00
		192.610	69,339.60
0051                          6011.11	48,000.00	1.000	48,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	48,000.00
AT STA. 2124+96		1.000	48,000.00
		0.000	0.00
0052                          6030.00	85,000.00	1.000	85,000.00
PREPARATION OF BRIDGE	EACH	1.000	85,000.00
AT STA. 2124+96		0.850	72,250.00
		0.000	0.00
0053                          6080.00	3.00	780.000	2,340.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	780.000	2,340.00
		780.000	2,340.00
		0.000	0.00
0054                          6104.00	9.00	210.000	1,890.00
BROKEN CONCRETE RIPRAP	TON	210.000	1,890.00
		100.000	900.00
		0.000	0.00
0055                          6131.50	0.84	90,250.000	75,810.00
EPOXY COATED REINFORCING STEEL	LB	90,250.000	75,810.00
		90,560.000	76,070.39
		49,972.440	41,976.85
0056                          6139.50	35.00	85.000	2,975.00
SUBSURFACE DRAINAGE MATTING	SY	85.000	2,975.00
		81.260	2,844.10
		0.000	0.00
0057                          6200.00	40.00	360.000	14,400.00
CONCRETE PILING	LF	360.000	14,400.00
		340.500	13,620.00
		0.000	0.00
0058                          6616.65	115.00	8.000	920.00
BEARING DEVICE REPLACEMENT	EACH	8.000	920.00
		8.000	920.00
		0.000	0.00
0059                          8091.00	15.00	121.000	1,815.00
GRANULAR BACKFILL	CY	121.000	1,815.00
		121.000	1,815.00
		0.000	0.00
4002                          6200.50	24.00	0.000	0.00
PAY CUT-OFF FOR CONCRETE PILING	LF	13.500	324.00
		19.500	468.00
		0.000	0.00
4005                          0030.90	77,000.00	1.000	77,000.00
MOBILIZATION	LS	2.000	154,000.00
		0.750	57,750.00
		0.000	0.00
4007                          4976.05	35,965.90	0.000	0.00
ADDITIONAL WORK	LS	1.000	35,965.90
ADDITIONAL CONSTRUCTION(VALUED ENGINEER PROPOSAL)		0.750	26,974.44
		0.000	0.00
4008                          0025.10	15,830.43	0.000	0.00
VALUE ENGINEERING ADJUSTMENT	LS	1.000	15,830.43
		0.750	11,872.83
		0.000	0.00
GROUP 6A BRIDGE AT STA. 2125+40.00 LT.		Contracted	671,361.30
		Current	707,481.63
		In place	722,069.86
		This Estimate	140,917.98
GROUP 7 GUARDRAIL
0060                          0030.70	1,150.00	1.000	1,150.00
MOBILIZATION	LS	1.000	1,150.00
		1.000	1,150.00
		0.000	0.00
0061                          1033.00	1,100.00	9.450	10,395.00
ROADWAY GRADING	STA	9.450	10,395.00
		4.176	4,593.60
		0.000	0.00
0062                          7011.20	12.00	687.500	8,250.00
W-BEAM GUARDRAIL	LF	687.500	8,250.00
		286.500	3,438.00
		0.000	0.00
0063                          7020.00	1,250.00	4.000	5,000.00
BRIDGE APPROACH SECTIONS	EACH	4.000	5,000.00
		2.000	2,500.00
		0.000	0.00
0064                          7024.25	2,150.00	4.000	8,600.00
GUARDRAIL END TREATMENT, TYPE I	EACH	4.000	8,600.00
		2.000	4,300.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	33,395.00
		Current	33,395.00
		In place	15,981.60
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0065                          0001.00	350.00	362.000	126,700.00
SURVEILLANCE OF TEMPORARY TRAFFIC CONTROL DEVICES	CDAY	181.000	63,350.00
		160.000	56,000.00
		22.000	7,700.00
0066                          0001.08	0.50	13,424.000	6,712.00
BARRICADE, TYPE II	BDAY	13,424.000	6,712.00
		14,342.000	7,171.00
		2,024.000	1,012.00
0067                          0001.10	0.90	2,002.000	1,801.80
BARRICADE, TYPE III	BDAY	2,002.000	1,801.80
		1,733.000	1,559.70
		176.000	158.40
0068                          0001.75	5.00	120.000	600.00
TEMPORARY SIGN DAY	EACH	120.000	600.00
		0.000	0.00
		0.000	0.00
0069                          0001.90	0.95	13,762.000	13,073.90
SIGN DAY	EACH	13,762.000	13,073.90
		9,682.000	9,197.90
		1,320.000	1,254.00
0070                          0002.30	0.45	7,500.000	3,375.00
PAVEMENT MARKING REMOVAL	LF	7,500.000	3,375.00
		4,160.000	1,872.00
		0.000	0.00
0071                          0002.39	0.85	7,500.000	6,375.00
TEMPORARY PAVEMENT MARKING, TYPE II	LF	7,500.000	6,375.00
		12,467.200	10,597.12
		0.000	0.00
0072                          0002.97	35.00	372.000	13,020.00
FLASHING ARROW PANEL	DAY	372.000	13,020.00
		310.000	10,850.00
		44.000	1,540.00
0073                          0003.50	58.00	700.000	40,600.00
CONCRETE PROTECTION BARRIER	LF	700.000	40,600.00
		700.000	40,600.00
		0.000	0.00
0074                          0003.56	4.50	1,925.000	8,662.50
RELOCATE CONCRETE PROTECTION BARRIER	LF	1,400.000	6,300.00
		700.000	3,150.00
		0.000	0.00
0075                          0003.58	3,800.00	2.000	7,600.00
INERTIAL BARRIER SYSTEM	EACH	2.000	7,600.00
		2.000	7,600.00
		0.000	0.00
0076                          0003.64	300.00	2.000	600.00
REPLACEMENT MODULE	EACH	2.000	600.00
		0.000	0.00
		0.000	0.00
0077                          0010.04	3,200.00	1.000	3,200.00
FIELD OFFICE	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0078                          0020.00	0.80	1,000.000	800.00
TRAINING	HOUR	1,000.000	800.00
		891.500	713.20
		0.000	0.00
0079                          0030.10	0.00	1.000	0.00
MOBILIZATION	LS	1.000	0.00
		1.000	0.00
		0.000	0.00
4001                          0010.04	2,450.00	0.000	0.00
FIELD OFFICE	EACH	1.000	2,450.00
		1.000	2,450.00
		0.000	0.00
4004                          6960.06	3.685	0.000	0.00
ADDITIONAL WORK	LF	700.000	2,579.50
CONCRETE CYLINDER TESTING FOR CONCRETE PROTECTION BARRIER		700.000	2,579.50
		0.000	0.00
4006                          6960.02	14,085.75	0.000	0.00
ADDITIONAL WORK	LS	1.000	14,085.75
INSTALLING STATE FURNISHED CONCRETE PROTECTION BARRIER		1.000	14,085.75
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	233,120.20
		Current	183,322.95
		In place	168,426.17
		This Estimate	11,664.40
Totals for contract		Contracted	1,763,626.59
		Current	1,750,069.67
		In place	1,578,552.70
		This Estimate	291,039.14