Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2283 PERRETT CONSTRUCTION LTD.
Contract ID:	8681
Estimate Number:	0009
Pay Period End Date:	02.23.2002

Contract Location:
BURWELL NORTH	Estimate Type:	PROG
Contractor:
PERRETT CONSTRUCTION LTD.	Date Let:	10.19.2000
120 S MACOMB ST	Date Awarded:	10.26.2000
PO BOX 32	Date Contract Executed:	11.06.2000
	Date Notice to Proceed:	11.06.2000
VALENTINE NE 69201	Date Work Began:	07.09.2001
Phone:	Date Physical Work Completed:
(402)376-3797	Date Accepted:	12.05.2001
Escrow Agent:
Surety Co:
UNITED STATES FIDELITY AND GUARANTY COMPANY

Counties
GARFIELD

Project Number		PCT			Fed State Project Number		Description
80681 000		0.000			EACSTPD-11-3(114)		GRADING, CULVERTS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$560,337.31	$558,274.51	$2,062.80
$544,670.17	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$560,337.31	$558,274.51	$2,062.80
$540,935.12	Retainage	$-5,603.37	$-5,582.75	$-20.62
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
102.88%	Net Earnings	$554,733.94	$552,691.76	$2,042.18
	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	$-515.95	$-515.95	$.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	-$515.95	-$515.95	$.00
	Payment	$554,217.99	$552,175.81	$2,042.18
Project Manager			Div. Head/Dist. Eng.
Ziska, Dan	02.28.2002		Kovar, Mark	03.04.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	03.04.2002
Controller Div. Processed
Burling, Laurie	03.05.2002

		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                          L022.25	12.00	580.000	6,960.00
FABRIC SILT FENCE, TYPE COIR FIBER	m	580.000	6,960.00
		515.000	6,180.00
		0.000	0.00
0002                          0002.30	2.20	400.000	880.00
PAVEMENT MARKING REMOVAL	m	400.000	880.00
		178.000	391.60
		83.000	182.60
0003                          0002.31	2.20	3,300.000	7,260.00
TEMPORARY PAVEMENT MARKING	m	3,300.000	7,260.00
		5,738.000	12,623.60
		712.000	1,566.40
0004                          0030.40	23,615.00	1.000	23,615.00
MOBILIZATION	LS	1.000	23,615.00
		1.000	23,615.00
		0.000	0.00
0005                          1009.00	1,000.00	1.000	1,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,000.00
		1.000	1,000.00
		0.000	0.00
0006                          1010.01	2.90	7,195.000	20,865.50
EXCAVATION (ESTABLISHED QUANTITY)	m3	7,195.000	20,865.50
		7,195.000	20,865.50
		0.000	0.00
0007                          1011.00	3.50	300.000	1,050.00
WATER	kL	300.000	1,050.00
		0.000	0.00
		0.000	0.00
0008                          1030.00	4.00	8,066.000	32,264.00
EARTHWORK MEASURED IN EMBANKMENT	m3	8,066.000	32,264.00
		8,066.000	32,264.00
		0.000	0.00
0009                          1040.00	0.80	10,875.000	8,700.00
SLOPE PROTECTION	m2	10,875.000	8,700.00
		12,760.000	10,208.00
		0.000	0.00
0010                          1040.05	0.35	6,500.000	2,275.00
TEMPORARY SLOPE PROTECTION	m2	6,500.000	2,275.00
		0.000	0.00
		0.000	0.00
0011                          1040.06	154.00	12.000	1,848.00
SLOPE PROTECTION MULCH	Mg	12.000	1,848.00
		14.040	2,162.16
		0.000	0.00
0012                          1043.50	2.50	65.000	162.50
RIPRAP FILTER FABRIC	m2	65.000	162.50
		87.200	218.00
		0.000	0.00
0013                          1102.00	1.00	5,674.000	5,674.00
REMOVE ASPHALT SURFACE	m2	5,674.000	5,674.00
		5,101.585	5,101.59
		0.000	0.00
0014                          1500.36	68.25	93.000	6,347.25
INSTALL 900 mm CORRUGATED METAL PIPE	m	93.000	6,347.25
		93.000	6,347.25
		0.000	0.00
0015                          1500.60	110.00	31.000	3,410.00
INSTALL 1500 mm CORRUGATED METAL PIPE	m	31.000	3,410.00
		31.000	3,410.00
		0.000	0.00
0016                          6106.00	26.00	93.000	2,418.00
PLACING RIPRAP	Mg	93.000	2,418.00
		93.000	2,418.00
		0.000	0.00
0017                          7017.00	5.50	322.000	1,771.00
REMOVE GUARDRAIL	m	322.000	1,771.00
		306.000	1,683.00
		0.000	0.00
0018                          9005.25	65.65	1,440.000	94,536.00
ASPHALTIC CONCRETE, TYPE SP1(12.5)	Mg	1,440.000	94,536.00
		1,669.707	109,616.26
		0.000	0.00
0019                          9021.01	269.50	77.760	20,956.32
PERFORMANCE GRADED BINDER (64-22)	Mg	77.760	20,956.32
		66.941	18,040.60
		0.000	0.00
GROUP 1 GRADING		Contracted	241,992.57
		Current	241,992.57
		In place	256,144.56
		This Estimate	1,749.00
GROUP 4 CONCRETE BOX CULVERT AT STA. 275+71
0020                          0030.40	7,500.00	1.000	7,500.00
MOBILIZATION	LS	1.000	7,500.00
		1.000	7,500.00
		0.000	0.00
0021                          4051.01	18.00	364.000	6,552.00
EXCAVATION FOR BOX CULVERTS	m3	364.000	6,552.00
		364.000	6,552.00
		0.000	0.00
0022                          4101.06	405.00	222.930	90,286.65
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	222.930	90,286.65
		222.930	90,286.65
		0.000	0.00
0023                          4151.00	1.05	17,954.000	18,851.70
REINFORCING STEEL FOR BOX CULVERT	kg	17,954.000	18,851.70
		17,954.000	18,851.70
		0.000	0.00
0024                          6040.00	5,000.00	1.000	5,000.00
REMOVE STRUCTURE	EACH	1.000	5,000.00
AT STA. 275+72.26		1.000	5,000.00
		0.000	0.00
GROUP 4 CONCRETE BOX CULVERT AT STA. 275+71		Contracted	128,190.35
		Current	128,190.35
		In place	128,190.35
		This Estimate	0.00
GROUP 4A CONCRETE BOX CULVERT AT STA. 328+37.63
0025                          0030.40	7,500.00	1.000	7,500.00
MOBILIZATION	LS	1.000	7,500.00
		1.000	7,500.00
		0.000	0.00
0026                          4051.01	13.00	728.000	9,464.00
EXCAVATION FOR BOX CULVERTS	m3	728.000	9,464.00
		728.000	9,464.00
		0.000	0.00
0027                          4101.06	390.00	293.160	114,332.40
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	293.160	114,332.40
		293.160	114,332.40
		0.000	0.00
0028                          4151.00	1.00	24,237.000	24,237.00
REINFORCING STEEL FOR BOX CULVERT	kg	24,237.000	24,237.00
		24,237.000	24,237.00
		0.000	0.00
0029                          6040.00	5,000.00	1.000	5,000.00
REMOVE STRUCTURE	EACH	1.000	5,000.00
AT STA. 329+39.22		1.000	5,000.00
		0.000	0.00
GROUP 4A CONCRETE BOX CULVERT AT STA. 328+37.63		Contracted	160,533.40
		Current	160,533.40
		In place	160,533.40
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0030                          0001.08	0.50	1,980.000	990.00
BARRICADE, TYPE II	BDAY	1,980.000	990.00
		2,841.000	1,420.50
		74.000	37.00
0031                          0001.10	2.25	1,056.000	2,376.00
BARRICADE, TYPE III	BDAY	1,525.000	3,431.25
		1,578.000	3,550.50
		52.000	117.00
0032                          0001.30	2.50	264.000	660.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	264.000	660.00
		520.000	1,300.00
		14.000	35.00
0033                          0001.90	0.60	4,488.000	2,692.80
SIGN DAY	EACH	6,621.000	3,972.60
		6,830.000	4,098.00
		208.000	124.80
0034                          0003.10	200.00	10.000	2,000.00
FLAGGING	DAY	17.000	3,400.00
		18.000	3,600.00
		0.000	0.00
0035                          0010.04	250.00	1.000	250.00
FIELD OFFICE	EACH	1.000	250.00
		1.000	250.00
		0.000	0.00
0036                          0030.00	1,250.00	1.000	1,250.00
MOBILIZATION	LS	1.000	1,250.00
		1.000	1,250.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	10,218.80
		Current	13,953.85
		In place	15,469.00
		This Estimate	313.80
Totals for contract		Contracted	540,935.12
		Current	544,670.17
		In place	560,337.31
		This Estimate	2,062.80