Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2853 SIMON CONTRACTORS AND SUBSIDIARIES
Contract ID:	7801
Estimate Number:	0008
Pay Period End Date:	07.29.2003

Contract Location:
TRENTON SOUTHEAST	Estimate Type:	PROG
Contractor:
SIMON CONTRACTORS AND SUBSIDIARIES	Date Let:	12.19.2002
4819 S INDUSTRIAL SERVICE RD	Date Awarded:	01.08.2003
PO BOX 347	Date Contract Executed:	02.06.2003
	Date Notice to Proceed:	02.06.2003
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
HITCHCOCK

Project Number		PCT			Fed State Project Number		Description
70801 000		0.000			BRO-7044(22)		BRIDGE

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$316,465.55	$311,329.41	$5,136.14
$318,763.14	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$316,465.55	$311,329.41	$5,136.14
$315,288.89	Retainage	$-3,164.66	$-3,113.29	$-51.37
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
99.28%	Net Earnings	$313,300.89	$308,216.12	$5,084.77
	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	$313,300.89	$308,216.12	$5,084.77
Project Manager			Project Engineer
Stadler, Lisa	07.29.2003		Ziebell, Roger	08.06.2003
Div. Head/Dist. Eng.			Constr. Estimate Eng.
Knott, James	08.07.2003		Bartos, Steve	08.07.2003
Controller Div. Processed
Burling, Laurie	08.08.2003

		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. 16+82
0001                          0001.10	2.26	1,110.000	2,508.60
BARRICADE, TYPE III	BDAY	1,110.000	2,508.60
		1,470.000	3,322.20
		0.000	0.00
0002                          0001.90	1.41	888.000	1,252.08
SIGN DAY	EACH	888.000	1,252.08
		1,065.000	1,501.65
		0.000	0.00
0003                          0001.98	0.85	666.000	566.10
CONTRACTOR FURNISHED SIGN	EACH	666.000	566.10
		196.000	166.60
		0.000	0.00
0004                          0030.60	32,577.90	1.000	32,577.90
MOBILIZATION	LS	1.000	32,577.90
		1.000	32,577.90
		0.000	0.00
0005                          1009.00	3,955.00	1.000	3,955.00
GENERAL CLEARING AND GRUBBING	LS	1.000	3,955.00
		1.000	3,955.00
		0.000	0.00
0006                          1011.00	9.04	70.000	632.80
WATER	MGAL	70.000	632.80
		0.000	0.00
		0.000	0.00
0007                          1030.00	4.01	4,636.000	18,590.36
EARTHWORK MEASURED IN EMBANKMENT	CY	4,636.000	18,590.36
		4,636.000	18,590.36
		0.000	0.00
0008                          4043.00	28.25	50.000	1,412.50
REMOVE CULVERT PIPE	LF	50.000	1,412.50
		81.000	2,288.25
		0.000	0.00
0009                          4050.01	8.48	385.000	3,264.80
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	CY	385.000	3,264.80
		385.000	3,264.80
		0.000	0.00
0010                          4350.18	22.43	107.000	2,400.01
18" CORRUGATED METAL PIPE	LF	107.000	2,400.01
		107.000	2,400.01
		0.000	0.00
0011                          4360.18	135.60	1.000	135.60
18" METAL FLARED-END SECTION	EACH	1.000	135.60
		1.000	135.60
		0.000	0.00
0012                          6000.10	1,130.00	1.000	1,130.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	1,130.00
		1.000	1,130.00
		0.000	0.00
0013                          6000.11	1,130.00	1.000	1,130.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	1,130.00
		1.000	1,130.00
		0.000	0.00
0014                          6001.00	1,073.50	1.000	1,073.50
BENT NO.1 EXCAVATION	LS	1.000	1,073.50
		1.000	1,073.50
		0.000	0.00
0015                          6001.01	1,073.50	1.000	1,073.50
BENT NO.2 EXCAVATION	LS	1.000	1,073.50
		1.000	1,073.50
		0.000	0.00
0016                          6010.22	340.58	142.920	48,675.69
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	148.700	50,644.25
		148.700	50,644.24
		0.000	0.00
0017                          6010.26	334.75	187.430	62,742.19
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	187.430	62,742.19
		187.430	62,742.19
		0.000	0.00
0018                          6020.00	0.52	53,520.000	27,830.40
REINFORCING STEEL FOR BRIDGE	LB	53,520.000	27,830.40
		53,520.000	27,830.40
		0.000	0.00
0019                          6040.00	2,090.50	1.000	2,090.50
REMOVE STRUCTURE	EACH	1.000	2,090.50
AT STA. 16+70		1.000	2,090.50
		0.000	0.00
0020                          6080.00	1.12	1,520.000	1,702.40
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	1,520.000	1,702.40
		1,520.000	1,702.40
		0.000	0.00
0021                          6105.02	43.15	1,135.000	48,975.25
ROCK RIPRAP, TYPE B	TON	1,135.000	48,975.25
		1,060.740	45,770.93
		119.030	5,136.14
0022                          6210.12	16.73	1,320.000	22,083.60
HP 10"X42# STEEL PILING	LF	1,380.000	23,087.40
		1,380.000	23,087.40
		0.000	0.00
0023                          6310.00	11.95	2,458.000	29,373.10
STEEL SHEET PILING	SF	2,458.000	29,373.10
		2,458.000	29,373.10
		0.000	0.00
0024                          L006.00	113.00	1.000	113.00
COVER CROP SEEDING	ACRE	1.000	113.00
		1.000	113.00
		0.000	0.00
4000                          6210.42	83.65	0.000	0.00
HP 10"X42#, PILE SPLICES	EACH	6.000	501.90
In accordance with Para 3, Subsection 703.05 of 1997 Standard Specs. for Highway Construction		6.000	501.90
		0.000	0.00
GROUP 6 BRIDGE AT STA. 16+82		Contracted	315,288.89
		Current	318,763.14
		In place	316,465.43
		This Estimate	5,136.14
Totals for contract		Contracted	315,288.89
		Current	318,763.14
		In place	316,465.43
		This Estimate	5,136.14