Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2853 SIMON CONTRACTORS AND SUBSIDIARIES
Contract ID:	7787
Estimate Number:	0006
Pay Period End Date:	09.13.2003

Contract Location:
DANBURY SOUTHWEST	Estimate Type:	PROG
Contractor:
SIMON CONTRACTORS AND SUBSIDIARIES	Date Let:	02.06.2003
4819 S INDUSTRIAL SERVICE RD	Date Awarded:	02.21.2003
PO BOX 347	Date Contract Executed:	03.10.2003
	Date Notice to Proceed:	03.10.2003
CHEYENNE WY 82003-0347	Date Work Began:
Phone:	Date Physical Work Completed:
(307)632-7900	Date Accepted:
Escrow Agent:
Surety Co:
LIBERTY MUTUAL INSURANCE COMPANY

Counties
RED WILLOW

Project Number		PCT			Fed State Project Number		Description
70787 000		0.000			BRO-7073(12)		BRIDGE

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$301,857.35	$189,794.58	$112,062.77
$376,889.56	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$301,857.35	$189,794.58	$112,062.77
$375,836.83	Retainage	$-3,018.57	$-1,897.95	$-1,120.62
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
80.09%	Net Earnings	$298,838.78	$187,896.63	$110,942.15
	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	$298,838.78	$187,896.63	$110,942.15
Project Manager			Div. Head/Dist. Eng.
Ziebell, Roger	09.15.2003		Knott, James	09.18.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	09.19.2003
Controller Div. Processed
Burling, Laurie	09.19.2003

		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 6 BRIDGE AT STA. 18+70
0001                          0001.10	2.30	1,190.000	2,737.00
BARRICADE, TYPE III	BDAY	1,190.000	2,737.00
		664.000	1,527.20
		168.000	386.40
0002                          0001.90	0.58	952.000	552.16
SIGN DAY	EACH	952.000	552.16
		747.000	433.26
		189.000	109.62
0003                          0001.98	1.15	714.000	821.10
CONTRACTOR FURNISHED SIGN	EACH	714.000	821.10
		332.000	381.80
		84.000	96.60
0004                          0030.60	24,943.50	1.000	24,943.50
MOBILIZATION	LS	1.000	24,943.50
		1.000	24,943.50
		0.000	0.00
0005                          1009.00	8,050.00	1.000	8,050.00
GENERAL CLEARING AND GRUBBING	LS	1.000	8,050.00
		0.900	7,245.00
		0.000	0.00
0006                          1011.00	17.25	25.000	431.25
WATER	MGAL	25.000	431.25
		0.000	0.00
		0.000	0.00
0007                          1030.00	6.90	2,269.000	15,656.10
EARTHWORK MEASURED IN EMBANKMENT	CY	2,269.000	15,656.10
		0.000	0.00
		0.000	0.00
0008                          1300.18	18.40	36.000	662.40
18" DRIVEWAY CULVERT PIPE	LF	36.000	662.40
		0.000	0.00
		0.000	0.00
0009                          6001.00	4,634.50	1.000	4,634.50
BENT NO.1 EXCAVATION	LS	1.000	4,634.50
		1.000	4,634.50
		0.000	0.00
0010                          6001.01	4,634.50	1.000	4,634.50
BENT NO.2 EXCAVATION	LS	1.000	4,634.50
		1.000	4,634.50
		0.000	0.00
0011                          6010.22	376.10	164.380	61,823.32
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	164.380	61,823.32
		164.380	61,823.31
		0.000	0.00
0012                          6010.26	392.67	231.040	90,722.48
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	231.040	90,722.48
		213.420	83,803.63
		213.420	83,803.63
0013                          6020.00	0.53	61,980.000	32,849.40
REINFORCING STEEL FOR BRIDGE	LB	61,980.000	32,849.40
		44,100.000	23,373.01
		34,855.000	18,473.15
0014                          6040.00	4,140.00	1.000	4,140.00
REMOVE STRUCTURE	EACH	1.000	4,140.00
AT STA. 18+70		1.000	4,140.00
		0.100	414.00
0015                          6080.00	1.51	1,455.000	2,197.05
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	1,455.000	2,197.05
		1,455.000	2,197.06
		588.000	887.88
0016                          6105.02	52.61	1,087.000	57,187.07
ROCK RIPRAP, TYPE B	TON	1,087.000	57,187.07
		350.000	18,413.50
		150.000	7,891.50
0017                          6210.12	22.28	1,310.000	29,186.80
HP 10"X42# STEEL PILING	LF	1,327.250	29,571.13
		1,327.250	29,571.13
		0.000	0.00
0018                          6310.00	12.07	2,853.000	34,435.71
STEEL SHEET PILING	SF	2,853.000	34,435.71
		2,822.500	34,067.58
		0.000	0.00
0019                          L006.00	86.25	2.000	172.50
COVER CROP SEEDING	ACRE	2.000	172.50
		0.000	0.00
		0.000	0.00
4000                          6210.42	111.40	0.000	0.00
HP 10"X42#, PILE SPLICES	EACH	6.000	668.40
In accordance with Para 3, Subsection 703.05 of the 1997 Standard Spces. for Highway Construction		6.000	668.40
		0.000	0.00
GROUP 6 BRIDGE AT STA. 18+70		Contracted	375,836.83
		Current	376,889.56
		In place	301,857.38
		This Estimate	112,062.78
Totals for contract		Contracted	375,836.83
		Current	376,889.56
		In place	301,857.38
		This Estimate	112,062.78