Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	3665 AMERICAN CIVIL CONSTRUCTORS, INC. & SUB
Contract ID:	1622
Estimate Number:	0005
Pay Period End Date:	07.19.2003

Contract Location:
BEATRICE - LINCOLN	Estimate Type:	PROG
Contractor:
AMERICAN CIVIL CONSTRUCTORS, INC. & SUB	Date Let:	12.19.2002
225 UNION BLVD, STE 500	Date Awarded:	12.27.2002
	Date Contract Executed:	01.17.2003
	Date Notice to Proceed:	01.17.2003
LAKEWOOD CO 80228	Date Work Began:
Phone:	Date Physical Work Completed:
(303)989-5508	Date Accepted:
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD

Counties
GAGE
LANCASTER

Project Number		PCT			Fed State Project Number		Description
12622 000		0.000			RD-77-1(1021)		CONCRETE PAVEMENT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$681,815.80	$602,649.33	$79,166.47
$2,158,307.37	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$681,815.80	$602,649.33	$79,166.47
$2,158,307.37	Retainage	$-6,818.16	$-6,026.49	$-791.67
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
31.59%	Net Earnings	$674,997.64	$596,622.84	$78,374.80
	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	$674,997.64	$596,622.84	$78,374.80
Project Manager			Div. Head/Dist. Eng.
Preble, Rodger	07.21.2003		Sklenar, Michael J	07.21.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	07.22.2003
Controller Div. Processed
Burling, Laurie	07.22.2003

		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 3 CONCRETE PAVEMENT
0001                          0001.08	0.50	26,150.000	13,075.00
BARRICADE, TYPE II	BDAY	26,150.000	13,075.00
		41,080.000	20,540.00
		2,765.000	1,382.50
0002                          0001.10	2.25	836.000	1,881.00
BARRICADE, TYPE III	BDAY	836.000	1,881.00
		191.000	429.75
		21.000	47.25
0003                          0001.75	1.10	2,160.000	2,376.00
TEMPORARY SIGN DAY	EACH	2,160.000	2,376.00
		4,972.000	5,469.20
		465.000	511.50
0004                          0001.90	0.55	4,082.000	2,245.10
SIGN DAY	EACH	4,082.000	2,245.10
		0.000	0.00
		0.000	0.00
0005                          0001.98	11.25	20.000	225.00
CONTRACTOR FURNISHED SIGN	EACH	20.000	225.00
		6.000	67.50
		0.000	0.00
0006                          0002.44	0.05	95,000.000	4,750.00
TEMPORARY PAVEMENT MARKING, TYPE PAINT	LF	95,000.000	4,750.00
		7,299.000	364.95
		2,099.000	104.95
0007                          0002.97	28.15	100.000	2,815.00
FLASHING ARROW PANEL	DAY	100.000	2,815.00
		173.000	4,869.95
		21.000	591.15
0008                          0003.10	360.00	40.000	14,400.00
FLAGGING	DAY	40.000	14,400.00
		4.000	1,440.00
		0.000	0.00
0009                          0003.35	1,100.00	10.000	11,000.00
MOBILE TRAFFIC CONTROL OPERATION	DAY	10.000	11,000.00
		0.000	0.00
		0.000	0.00
0010                          0010.04	4,000.00	1.000	4,000.00
FIELD OFFICE	EACH	1.000	4,000.00
		1.000	4,000.00
		0.000	0.00
0011                          0030.30	60,000.00	1.000	60,000.00
MOBILIZATION	LS	1.000	60,000.00
		1.000	60,000.00
		0.000	0.00
0012                          1101.00	5.60	1,773.900	9,933.84
REMOVE PAVEMENT	SY	1,773.900	9,933.84
		1,946.201	10,898.73
		0.000	0.00
0013                          3008.15	22.90	34,146.000	781,943.40
DOWEL BAR RETROFIT	EACH	34,146.000	781,943.40
		1,596.000	36,548.40
		150.000	3,435.00
0014                          3008.20	8.50	1,676.000	14,246.00
CROSS STITCHING	EACH	1,676.000	14,246.00
		783.000	6,655.50
		0.000	0.00
0015                          3010.42	42.00	19.000	798.00
CONCRETE CURB REPAIR	LF	19.000	798.00
		19.500	819.00
		0.000	0.00
0016                          3040.11	146.30	58.700	8,587.81
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	58.700	8,587.81
		69.902	10,226.67
		0.000	0.00
0017                          3040.12	135.00	139.700	18,859.50
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	139.700	18,859.50
		194.576	26,267.77
		0.000	0.00
0018                          3040.13	123.75	491.900	60,872.63
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	491.900	60,872.63
		1,853.468	229,366.67
		456.673	56,513.28
0019                          3040.18	213.80	83.500	17,852.30
CONCRETE PAVEMENT REPAIR, TYPE A, PARTIAL DEPTH	SY	83.500	17,852.30
		157.244	33,618.77
		0.000	0.00
0020                          3091.21	78.80	1,773.900	139,783.32
12" DOWELED CONCRETE PAVEMENT, CLASS 47B-HE-3500	SY	1,773.900	139,783.32
		1,946.200	153,360.64
		0.000	0.00
0021                          3210.10	1.90	137,021.000	260,339.90
DIAMOND GRINDING AND TEXTURING CONCRETE PAVEMENT	SY	137,021.000	260,339.90
		6,128.000	11,643.20
		0.000	0.00
0022                          3211.25	0.65	2,134.000	1,387.10
SEALING CRACKS	LF	2,134.000	1,387.10
		0.000	0.00
		0.000	0.00
0023                          3211.30	0.63	320,807.000	202,108.41
SEALING JOINTS	LF	320,807.000	202,108.41
		0.000	0.00
		0.000	0.00
0024                          3220.02	135.00	32.100	4,333.50
CONCRETE PAVEMENT, CLASS "PR"	SY	32.100	4,333.50
JOINT REPAIR		72.716	9,816.67
		45.684	6,167.34
0025                          3300.50	600.00	1.000	600.00
PORTLAND CEMENT CONCRETE SMOOTHNESS TESTING	LS	1.000	600.00
		0.000	0.00
		0.000	0.00
0026                          7508.14	12.00	2,000.000	24,000.00
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	2,000.000	24,000.00
		0.000	0.00
		0.000	0.00
0027                          7550.03	0.55	27,100.000	14,905.00
4" YELLOW EPOXY PAVEMENT MARKING	LF	27,100.000	14,905.00
		0.000	0.00
		0.000	0.00
0028                          7550.04	0.55	50,300.000	27,665.00
4" WHITE EPOXY PAVEMENT MARKING	LF	50,300.000	27,665.00
		0.000	0.00
		0.000	0.00
0029                          8028.00	11.25	170.000	1,912.50
FOUNDATION COURSE REPLACEMENT	SY	170.000	1,912.50
		16.000	180.00
		0.000	0.00
0030                          8029.00	5.60	1,773.900	9,933.84
AGGREGATE FOUNDATION COURSE	SY	1,773.900	9,933.84
		1,946.201	10,898.73
		0.000	0.00
0031                          8060.01	63.00	381.000	24,003.00
GRANULAR SUBDRAIN, TYPE A	EACH	381.000	24,003.00
		261.000	16,443.00
		0.000	0.00
0032                          8060.02	35.30	1,539.000	54,326.70
GRANULAR SUBDRAIN, TYPE B	EACH	1,539.000	54,326.70
		789.000	27,851.70
		295.000	10,413.50
0033                          9005.00	56.05	50.000	2,802.50
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	50.000	2,802.50
SPS		0.000	0.00
		0.000	0.00
0034                          9005.23	27.00	4,540.000	122,580.00
ASPHALTIC CONCRETE, TYPE SPS	TON	4,540.000	122,580.00
		0.000	0.00
		0.000	0.00
0035                          9021.03	202.00	566.987	114,531.37
PERFORMANCE GRADED BINDER (58-28)	TON	566.987	114,531.37
		0.000	0.00
		0.000	0.00
0036                          9053.00	1.10	7,940.000	8,734.00
TACK COAT	GAL	7,940.000	8,734.00
		0.000	0.00
		0.000	0.00
0037                          9110.01	70.00	10.000	700.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	700.00
		0.000	0.00
		0.000	0.00
0038                          9110.02	100.00	10.000	1,000.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	1,000.00
		0.000	0.00
		0.000	0.00
0039                          9110.03	55.00	10.000	550.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	550.00
		0.000	0.00
		0.000	0.00
0040                          9110.07	26.00	10.000	260.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	260.00
		1.500	39.00
		0.000	0.00
0041                          9140.00	31.90	1,457.000	46,478.30
JOINT SEALING - ASPHALT TO CONCRETE	STA	1,457.000	46,478.30
		0.000	0.00
		0.000	0.00
0042                          9173.20	2.05	1,773.900	3,636.50
SUBGRADE PREPARATION	SY	1,773.900	3,636.50
		0.000	0.00
		0.000	0.00
0043                          9179.23	34.80	566.987	19,731.15
COLD MILLING, CLASS 3	STA	566.987	19,731.15
		0.000	0.00
		0.000	0.00
0044                          9185.76	10.10	1,276.300	12,890.63
RUMBLE STRIPS, ASPHALT	STA	1,276.300	12,890.63
		0.000	0.00
		0.000	0.00
0045                          9185.77	15.25	1,918.300	29,254.08
RUMBLE STRIPS, CONCRETE	STA	1,918.300	29,254.08
		0.000	0.00
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	2,158,307.37
		Current	2,158,307.37
		In place	681,815.80
		This Estimate	79,166.47
Totals for contract		Contracted	2,158,307.37
		Current	2,158,307.37
		In place	681,815.80
		This Estimate	79,166.47