Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	1148 IOWA EROSION CONTROL, INC.
Contract ID:	1621X
Estimate Number:	0010
Pay Period End Date:	06.28.2003

Contract Location:
84TH ST., LINCOLN - IOWA STATE LINE	Estimate Type:	PROG
Contractor:
IOWA EROSION CONTROL, INC.	Date Let:	04.18.2002
1106 3RD ST	Date Awarded:	04.29.2002
PO BOX Q	Date Contract Executed:	05.08.2002
	Date Notice to Proceed:	05.08.2002
VICTOR IA 52347	Date Work Began:	05.28.2002
Phone:	Date Physical Work Completed:
(319)647-3561	Date Accepted:
Escrow Agent:
Surety Co:
MERCHANTS BONDING COMPANY (MUTUAL)

Counties
LANCASTER
OTOE

Project Number		PCT			Fed State Project Number		Description
12621 000		0.000			RD-2-6(1023)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$3,086,315.23	$2,776,219.84	$310,095.39
$3,120,752.72	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$3,086,315.23	$2,776,219.84	$310,095.39
$3,103,287.43	Retainage	$-25,000.00	$-25,000.00	$.00
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
98.90%	Net Earnings	$3,061,315.23	$2,751,219.84	$310,095.39
	Liquidated Damages	-$44,100.00	$.00	-$44,100.00
	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	$931.88	$931.88	$.00
	Asphalt Adj	$.00	$.00	$.00
	Diesel Fuel Adj	$.00	$.00	$.00
	Petrol Adj	$.00	$.00	$.00
	Total for Adjustments	-$43,168.12	$931.88	-$44,100.00
	Payment	$3,018,147.11	$2,752,151.72	$265,995.39
Project Manager			Div. Head/Dist. Eng.
Dodson, Paul	07.15.2003		Ruby, Richard (Rich)	07.15.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	07.16.2003
Controller Div. Processed
Burling, Laurie	07.16.2003

		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 9 BITUMINOUS
0001                          0001.08	0.50	132,810.000	66,405.00
BARRICADE, TYPE II	BDAY	132,810.000	66,405.00
		47,664.000	23,832.00
		8,426.000	4,213.00
0002                          0001.10	0.79	6,466.000	5,108.14
BARRICADE, TYPE III	BDAY	6,466.000	5,108.14
		333.000	263.07
		46.000	36.34
0003                          0001.30	2.11	668.000	1,409.48
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	668.000	1,409.48
		93.000	196.23
		0.000	0.00
0004                          0001.75	0.53	14,820.000	7,854.60
TEMPORARY SIGN DAY	EACH	14,820.000	7,854.60
		8,076.000	4,280.28
		1,188.000	629.64
0005                          0001.90	0.53	6,346.000	3,363.38
SIGN DAY	EACH	6,346.000	3,363.38
		438.000	232.14
		0.000	0.00
0006                          0002.44	0.10	118,000.000	11,800.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT	LF	118,000.000	11,800.00
		126,001.000	12,600.10
		0.000	0.00
0007                          0002.97	5.28	570.000	3,009.60
FLASHING ARROW PANEL	DAY	570.000	3,009.60
		401.000	2,117.28
		54.000	285.12
0008                          0003.10	200.00	50.000	10,000.00
FLAGGING	DAY	50.000	10,000.00
		111.500	22,300.00
		0.000	0.00
0009                          0003.35	750.00	5.000	3,750.00
MOBILE TRAFFIC CONTROL OPERATION	DAY	5.000	3,750.00
		8.000	6,000.00
		0.000	0.00
0010                          0010.04	3,000.00	1.000	3,000.00
FIELD OFFICE	EACH	1.000	3,000.00
		0.000	0.00
		0.000	0.00
0011                          0030.90	105,265.00	1.000	105,265.00
MOBILIZATION	LS	1.000	105,265.00
		1.000	105,265.00
		0.000	0.00
0012                          1101.00	5.00	528.900	2,644.50
REMOVE PAVEMENT	SY	660.100	3,300.50
		1,859.251	9,296.26
		0.000	0.00
0013                          3008.05	5.00	60.000	300.00
TIE BARS	EACH	60.000	300.00
		373.000	1,865.00
		0.000	0.00
0014                          3008.15	21.92	43,398.000	951,284.16
DOWEL BAR RETROFIT	EACH	43,398.000	951,284.16
		41,874.000	917,878.08
		5,002.000	109,643.84
0015                          3008.20	7.04	6,500.000	45,760.00
CROSS STITCHING	EACH	6,500.000	45,760.00
		5,863.000	41,275.52
		0.000	0.00
0016                          3040.11	112.56	144.200	16,231.15
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	144.200	16,231.15
		267.549	30,115.32
		0.000	0.00
0017                          3040.12	80.01	292.300	23,386.92
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	292.300	23,386.92
		257.985	20,641.37
		0.000	0.00
0018                          3040.13	70.20	882.700	61,965.54
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	882.700	61,965.54
		1,603.810	112,587.46
		0.000	0.00
0019                          3040.18	191.76	293.800	56,339.09
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH	SY	293.800	56,339.09
		439.206	84,222.14
		0.000	0.00
0020                          3091.17	68.64	528.900	36,303.70
11" CONCRETE PAVEMENT, CLASS 47B-HE-3500	SY	528.900	36,303.70
		1,765.049	121,152.97
		0.000	0.00
0021                          3210.10	2.12	174,245.000	369,399.40
DIAMOND GRINDING AND TEXTURING CONCRETE PAVEMENT	SY	174,245.000	369,399.40
		168,688.000	357,618.56
		0.000	0.00
0022                          3211.25	1.00	15,310.000	15,310.00
SEALING CRACKS	LF	15,310.000	15,310.00
		3,086.000	3,086.00
		151.000	151.00
0023                          3211.30	0.64	366,368.000	234,475.52
SEALING JOINTS	LF	366,368.000	234,475.52
		415,745.260	266,076.97
		44,211.260	28,295.21
0024                          3221.15	120.00	5.300	636.00
CONCRETE PAVEMENT, CLASS PR-3500	SY	5.300	636.00
JOINT REPAIR		144.159	17,299.08
		51.220	6,146.40
0025                          3300.50	5,000.00	1.000	5,000.00
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING	LS	1.000	5,000.00
		1.000	5,000.00
		0.000	0.00
0026                          7492.14	0.89	118,000.000	105,020.00
4" WHITE DURABLE LIQUID PAVEMENT MARKING	LF	118,000.000	105,020.00
		119,416.000	106,280.24
		119,416.000	106,280.24
0027                          7502.14	1.78	29,500.000	52,510.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	29,500.000	52,510.00
		30,570.000	54,414.60
		30,570.000	54,414.60
0028                          8028.00	8.50	138.000	1,173.00
FOUNDATION COURSE REPLACEMENT	SY	138.000	1,173.00
		0.000	0.00
		0.000	0.00
0029                          8060.01	82.21	1,199.000	98,569.79
GRANULAR SUBDRAIN, TYPE A	EACH	1,199.000	98,569.79
		946.000	77,770.66
		0.000	0.00
0030                          8060.02	29.95	848.000	25,397.60
GRANULAR SUBDRAIN, TYPE B	EACH	848.000	25,397.60
		711.000	21,294.45
		0.000	0.00
0031                          8060.03	100.00	2.000	200.00
GRANULAR SUBDRAIN, TYPE C	EACH	2.000	200.00
		15.000	1,500.00
		0.000	0.00
0032                          9005.00	50.00	500.000	25,000.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	500.000	25,000.00
SPS		69.300	3,465.00
		0.000	0.00
0033                          9005.23	18.91	18,190.000	343,972.90
ASPHALTIC CONCRETE, TYPE SPS	TON	18,190.000	343,972.90
		18,341.040	346,829.07
		0.000	0.00
0034                          9021.03	175.40	1,009.260	177,024.20
PERFORMANCE GRADED BINDER (58-28)	TON	1,009.260	177,024.20
		484.563	84,992.35
		0.000	0.00
0035                          9053.00	0.85	31,830.000	27,055.50
TACK COAT	GAL	31,830.000	27,055.50
		16,795.000	14,275.75
		0.000	0.00
0036                          9110.01	75.00	40.000	3,000.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	40.000	3,000.00
		1.000	75.00
		0.000	0.00
0037                          9110.02	45.00	40.000	1,800.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	40.000	1,800.00
		0.000	0.00
		0.000	0.00
0038                          9110.03	45.00	40.000	1,800.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	40.000	1,800.00
		0.000	0.00
		0.000	0.00
0039                          9110.07	45.00	40.000	1,800.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	40.000	1,800.00
		4.000	180.00
		0.000	0.00
0040                          9140.00	34.00	2,273.606	77,302.60
JOINT SEALING - ASPHALT TO CONCRETE	STA	2,273.606	77,302.60
		2,200.210	74,807.14
		0.000	0.00
0041                          9179.23	45.42	2,273.606	103,267.18
COLD MILLING, CLASS 3	STA	2,273.606	103,267.18
		2,238.990	101,694.93
		0.000	0.00
0042                          9185.76	8.09	2,273.606	18,393.47
RUMBLE STRIPS, ASPHALT	STA	2,273.606	18,393.47
		2,067.480	16,725.91
		0.000	0.00
4001                          A910.00	1,648.08	0.000	0.00
ELECTRICAL WORK	LS	1.000	1,648.08
Emergency Electrical Work		1.000	1,648.08
		0.000	0.00
4002                          9400.25	2.00	0.000	0.00
SAWING	LF	218.000	436.00
Sawing of Concrete pavement		218.000	436.00
		0.000	0.00
4003                          A001.95	424.5925	0.000	0.00
TRAFFIC DETECTOR	EACH	4.000	1,698.37
Traffic Detector loop		4.000	1,698.37
		0.000	0.00
4004                          8029.28	22.66667	0.000	0.00
FOUNDATION COURSE	LF	49.200	1,115.20
Foundation Course, Type D(24'x24.6'x6") x 2		49.200	1,115.20
		0.000	0.00
4005                          3090.12	90.79	0.000	0.00
12" CONCRETE PAVEMENT	SY	131.200	11,911.65
12" Bridge Paving Section, 47BD-4000(24'x24.6'x12") x 2		131.200	11,911.65
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	3,103,287.43
		Current	3,120,752.73
		In place	3,086,315.23
		This Estimate	310,095.39
Totals for contract		Contracted	3,103,287.43
		Current	3,120,752.73
		In place	3,086,315.23
		This Estimate	310,095.39