Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0574 CONSTRUCTORS, INC.
Contract ID:	1624X
Estimate Number:	0010
Pay Period End Date:	12.30.2002

Contract Location:
US-6 TO US-77 & I-80	Estimate Type:	PROG
Contractor:
CONSTRUCTORS, INC.	Date Let:	05.23.2002
1815 Y STREET	Date Awarded:	05.30.2002
PO BOX 80268	Date Contract Executed:	06.05.2002
	Date Notice to Proceed:	06.05.2002
LINCOLN NE 68501	Date Work Began:
Phone:	Date Physical Work Completed:
(402)434-1764	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
LANCASTER

Project Number		PCT			Fed State Project Number		Description
12624 000		0.000			RD-L55X(1015)		BITUMINOUS
12641 000		0.000			RD-80-9(1135)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,356,136.45	$1,332,797.75	$23,338.70
$1,073,065.17	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,356,136.45	$1,332,797.75	$23,338.70
$1,049,458.50	Retainage	$-13,561.36	$-13,327.98	$-233.38
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
126.38%	Net Earnings	$1,342,575.09	$1,319,469.77	$23,105.32
	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	$1,342,575.09	$1,319,469.77	$23,105.32
Project Manager			Div. Head/Dist. Eng.
Niazi, Babrak	12.30.2002		Sklenar, Michael J	12.31.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	01.02.2003
Controller Div. Processed
Burling, Laurie	01.02.2003

		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 BITUMNIOUS
0001                          L001.02	560.00	4.400	2,464.00
SEEDING, TYPE B	ACRE	4.400	2,464.00
		4.400	2,464.00
		0.000	0.00
0002                          L032.75	85.00	10.000	850.00
MULCH	TON	10.000	850.00
		9.105	773.93
		0.000	0.00
0003                          0001.08	0.50	3,375.000	1,687.50
BARRICADE, TYPE II	BDAY	3,375.000	1,687.50
		16,330.000	8,165.00
		0.000	0.00
0004                          0001.10	4.25	690.000	2,932.50
BARRICADE, TYPE III	BDAY	690.000	2,932.50
		408.000	1,734.00
		0.000	0.00
0005                          0001.30	2.65	345.000	914.25
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	345.000	914.25
		142.000	376.30
		0.000	0.00
0006                          0001.75	2.10	630.000	1,323.00
TEMPORARY SIGN DAY	EACH	630.000	1,323.00
		2,635.000	5,533.50
		0.000	0.00
0007                          0001.90	0.50	1,932.000	966.00
SIGN DAY	EACH	1,932.000	966.00
		382.000	191.00
		0.000	0.00
0008                          0002.55	5.30	697.670	3,697.65
OVERLAY BROKEN LINES	STA	697.670	3,697.65
		697.670	3,697.65
		0.000	0.00
0009                          0002.60	5.30	1,395.340	7,395.30
OVERLAY SOLID LINES	STA	1,395.340	7,395.30
		794.140	4,208.94
		0.000	0.00
0010                          0002.97	26.68	45.000	1,200.60
FLASHING ARROW PANEL	DAY	45.000	1,200.60
		121.000	3,228.28
		0.000	0.00
0011                          0003.10	165.00	10.000	1,650.00
FLAGGING	DAY	10.000	1,650.00
		20.000	3,300.00
		0.000	0.00
0012                          0010.04	250.00	1.000	250.00
FIELD OFFICE	EACH	1.000	250.00
		0.000	0.00
		0.000	0.00
0013                          0030.90	16,231.64	1.000	16,231.64
MOBILIZATION	LS	1.000	16,231.64
		1.000	16,231.64
		0.000	0.00
0015                          3040.11	160.00	13.000	2,080.00
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	13.000	2,080.00
		58.290	9,326.40
		0.000	0.00
0016                          3040.12	100.00	191.500	19,150.00
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	191.500	19,150.00
		223.840	22,384.00
		0.000	0.00
0017                          3040.13	96.00	251.100	24,105.60
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	251.100	24,105.60
		725.730	69,670.08
		0.000	0.00
0019                          3221.15	100.00	1,134.500	113,450.00
CONCRETE PAVEMENT, CLASS PR-3500	SY	1,134.500	113,450.00
JOINT REPAIR		1,926.230	192,623.00
		0.000	0.00
0020                          7490.03	0.39	33,000.000	12,870.00
4" YELLOW THERMOPLASTIC	LF	33,000.000	12,870.00
		19,232.000	7,500.48
		0.000	0.00
0021                          7490.04	0.39	31,000.000	12,090.00
4" WHITE THERMOPLASTIC	LF	31,000.000	12,090.00
		32,976.000	12,860.64
		0.000	0.00
0022                          9005.00	34.50	500.000	17,250.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	0.000	0.00
SP5(0.5)		0.000	0.00
		0.000	0.00
0023                          9005.55	21.00	13,230.000	277,830.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	13,230.000	277,830.00
		14,744.840	309,641.64
		0.000	0.00
0024                          9005.57	22.50	6,490.000	146,025.00
ASPHALTIC CONCRETE, TYPE SP5(.375)	TON	6,490.000	146,025.00
		8,864.290	199,446.54
		0.000	0.00
0025                          9021.04	245.00	1,130.820	277,050.90
PERFORMANCE GRADED BINDER (70-28)	TON	1,058.820	259,410.90
		997.261	244,328.95
		0.000	0.00
0026                          9053.00	0.79	22,570.000	17,830.30
TACK COAT	GAL	22,570.000	17,830.30
		26,600.000	21,014.00
		0.000	0.00
0027                          9110.01	53.00	40.000	2,120.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	40.000	2,120.00
		34.000	1,802.00
		0.000	0.00
0028                          9110.02	65.00	40.000	2,600.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	40.000	2,600.00
		0.000	0.00
		0.000	0.00
0029                          9110.03	43.00	40.000	1,720.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	40.000	1,720.00
		34.000	1,462.00
		0.000	0.00
0030                          9110.07	37.00	40.000	1,480.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	40.000	1,480.00
		34.000	1,258.00
		0.000	0.00
0031                          9111.00	8.50	64.000	544.00
WATER	MGAL	64.000	544.00
		0.000	0.00
		0.000	0.00
0032                          9170.00	42.50	230.438	9,793.62
EARTH SHOULDER CONSTRUCTION	STA	230.438	9,793.62
		200.050	8,502.12
		0.000	0.00
0033                          9173.20	1.50	2,072.000	3,108.00
SUBGRADE PREPARATION	SY	2,072.000	3,108.00
		0.000	0.00
		0.000	0.00
0034                          9179.34	0.67	31,323.000	20,986.41
COLD MILLING, CLASS 4	SY	31,323.000	20,986.41
		33,005.330	22,113.57
		0.000	0.00
0035                          9179.80	770.00	8.000	6,160.00
MILLING CONCRETE FOR INLAYS	EACH	8.000	6,160.00
		8.000	6,160.00
		0.000	0.00
0036                          9186.00	0.46	43,311.000	19,923.06
CONCRETE SURFACE MILLING	SY	43,311.000	19,923.06
		41,440.000	19,062.40
		0.000	0.00
0037                          9300.50	1,500.00	1.000	1,500.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	1,500.00
		1.000	1,500.00
		0.000	0.00
4001                          9021.01	180.00	0.000	0.00
PERFORMANCE GRADED BINDER (64-22)	TON	31.910	5,743.80
in lieu of PG 70-28		174.251	31,365.18
		0.000	0.00
4002                          9021.01	180.00	0.000	0.00
PERFORMANCE GRADED BINDER (64-22)	TON	40.090	7,216.20
in lieu of PG 70-28		0.000	0.00
		0.000	0.00
4003                          9005.00	41.75	0.000	0.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	325.000	13,568.75
SPL		1,315.070	54,904.17
		0.000	0.00
4004                          9005.00	41.75	0.000	0.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	175.000	7,306.25
SPL		0.000	0.00
		0.000	0.00
6003                          9005.55	0.79086	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	0.000	0.00
Superpave Incentive SP5 (.5)		0.000	0.00
		0.000	0.00
6004                          9005.57	0.69071	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(.375)	TON	0.000	0.00
Superpave Incentive SP5 ( .375 ), Calculation is included in the Final Documents		0.000	0.00
		0.000	0.00
6005                          9005.55	3,499.59	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	1.000	3,499.59
		1.000	3,499.59
		1.000	3,499.59
6006                          9005.55	2,055.32	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	1.000	2,055.32
		1.000	2,055.32
		1.000	2,055.32
6007                          9005.57	0.69071	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(.375)	TON	4,963.994	3,428.68
Revised Superpave Incentive SP5(.375)		4,963.994	3,428.68
		4,963.994	3,428.68
6008                          9005.57	0.69071	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(.375)	TON	3,900.327	2,693.99
Revised Superpave Incentive SP5(.375)		3,900.327	2,693.99
		3,900.327	2,693.99
6009                          9005.55	0.79086	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	9,289.291	7,346.53
Revised Superpave Incentive (.5)		9,289.291	7,346.53
		9,289.291	7,346.53
6010                          9005.55	0.79086	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	5,455.546	4,314.57
Revised Superpave Incentive SP5(.5)		5,455.546	4,314.57
		5,455.546	4,314.57
GROUP 9 BITUMNIOUS		Contracted	1,031,229.33
		Current	1,053,513.01
		In place	1,310,168.09
		This Estimate	23,338.68
GROUP 9 BITUMINOUS
0003                          0001.08	0.50	210.000	105.00
BARRICADE, TYPE II	BDAY	210.000	105.00
		420.000	210.00
		0.000	0.00
0004                          0001.10	4.25	21.000	89.25
BARRICADE, TYPE III	BDAY	21.000	89.25
		21.000	89.25
		0.000	0.00
0005                          0001.30	2.65	14.000	37.10
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	14.000	37.10
		21.000	55.65
		0.000	0.00
0007                          0001.90	0.50	168.000	84.00
SIGN DAY	EACH	168.000	84.00
		157.000	78.50
		0.000	0.00
0010                          0002.97	26.68	7.000	186.76
FLASHING ARROW PANEL	DAY	7.000	186.76
		12.000	320.16
		0.000	0.00
0013                          0030.90	268.36	1.000	268.36
MOBILIZATION	LS	1.000	268.36
		1.000	268.36
		0.000	0.00
0014                          1101.00	8.00	117.400	939.20
REMOVE PAVEMENT	SY	117.400	939.20
		3,387.440	27,099.52
		0.000	0.00
0015                          3040.11	160.00	1.800	288.00
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	1.800	288.00
		1.800	288.00
		0.000	0.00
0018                          3091.22	90.00	177.400	15,966.00
12" CONCRETE PAVEMENT, CLASS 47B-HE-3500	SY	177.400	15,966.00
		177.440	15,969.60
		0.000	0.00
0033                          9173.20	1.50	177.000	265.50
SUBGRADE PREPARATION	SY	177.000	265.50
		177.440	266.16
		0.000	0.00
4005                          3900.25	7.35	0.000	0.00
ADDITIONAL COST	SY	180.000	1,323.00
Dowel Baskets		180.000	1,323.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	18,229.17
		Current	19,552.17
		In place	45,968.20
		This Estimate	0.00
Totals for contract		Contracted	1,049,458.50
		Current	1,073,065.18
		In place	1,356,136.29
		This Estimate	23,338.68