Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0574 CONSTRUCTORS, INC.
Contract ID:	1993X
Estimate Number:	0005
Pay Period End Date:	11.16.2002

Contract Location:
BLUESTEM LAKE INTERIOR REC ROAD	Estimate Type:	PROG
Contractor:
CONSTRUCTORS, INC.	Date Let:	12.06.2001
1815 Y STREET	Date Awarded:	12.18.2001
PO BOX 80268	Date Contract Executed:	12.26.2001
	Date Notice to Proceed:	12.26.2001
LINCOLN NE 68501	Date Work Began:	08.26.2002
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
11993 000		0.000			SRR-55(106)		BITUMINOUS
12358 000		0.000			RD-S55B(1012)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$302,014.25	$274,024.14	$27,990.11
$333,760.28	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$302,014.25	$274,024.14	$27,990.11
$333,760.28	Retainage	$-3,020.14	$-2,740.24	$-279.90
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
90.49%	Net Earnings	$298,994.11	$271,283.90	$27,710.21
	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	$298,994.11	$271,283.90	$27,710.21
Project Manager			Div. Head/Dist. Eng.
Traudt, Bob	11.18.2002		Sklenar, Michael J	11.18.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	11.18.2002
Controller Div. Processed
Burling, Laurie	11.18.2002

		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 9 BITUMINOUS
0005                          0001.10	1.15	20.000	23.00
BARRICADE, TYPE III	BDAY	20.000	23.00
		72.000	82.80
		0.000	0.00
0007                          0001.75	5.85	30.000	175.50
TEMPORARY SIGN DAY	EACH	30.000	175.50
		0.000	0.00
		0.000	0.00
0008                          0001.90	0.30	90.000	27.00
SIGN DAY	EACH	90.000	27.00
		180.000	54.00
		0.000	0.00
0011                          0003.10	180.00	6.000	1,080.00
FLAGGING	DAY	6.000	1,080.00
		0.500	90.00
		0.000	0.00
0013                          0010.04	500.00	0.500	250.00
FIELD OFFICE	EACH	0.500	250.00
		0.000	0.00
		0.000	0.00
0014                          0030.90	1,418.97	1.000	1,418.97
MOBILIZATION	LS	1.000	1,418.97
		1.000	1,418.97
		0.000	0.00
0025                          9005.00	52.00	50.000	2,600.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	50.000	2,600.00
SPL		14.260	741.52
		0.000	0.00
0027                          9005.24	21.00	1,190.000	24,990.00
ASPHALTIC CONCRETE, TYPE SPL	TON	1,190.000	24,990.00
		1,262.440	26,511.24
		0.000	0.00
0029                          9009.00	3.50	442.000	1,547.00
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	442.000	1,547.00
		422.000	1,477.00
		0.000	0.00
0030                          9021.01	146.00	66.960	9,776.16
PERFORMANCE GRADED BINDER (64-22)	TON	66.960	9,776.16
		31.059	4,534.61
		0.000	0.00
0031                          9053.00	0.85	1,150.000	977.50
TACK COAT	GAL	1,150.000	977.50
		900.000	765.00
		0.000	0.00
0032                          9110.01	55.00	10.000	550.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	550.00
		0.000	0.00
		0.000	0.00
0033                          9110.02	65.00	10.000	650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	650.00
		0.000	0.00
		0.000	0.00
0034                          9110.03	45.00	10.000	450.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	450.00
		2.000	90.00
		0.000	0.00
0035                          9110.07	40.00	10.000	400.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	400.00
		3.000	120.00
		0.000	0.00
0036                          9111.00	8.00	12.000	96.00
WATER	MGAL	12.000	96.00
		0.000	0.00
		0.000	0.00
0037                          9170.00	55.00	47.260	2,599.30
EARTH SHOULDER CONSTRUCTION	STA	47.260	2,599.30
		47.260	2,599.30
		0.000	0.00
0001                          L001.02	875.00	3.400	2,975.00
SEEDING, TYPE B	ACRE	3.400	2,975.00
		4.760	4,165.00
		4.760	4,165.00
0002                          L020.00	1.50	3,346.000	5,019.00
EROSION CONTROL	SY	3,346.000	5,019.00
		5,338.610	8,007.92
		5,338.610	8,007.92
0003                          L032.75	78.00	8.000	624.00
MULCH	TON	8.000	624.00
		9.520	742.56
		9.520	742.56
0004                          0001.08	0.50	5,320.000	2,660.00
BARRICADE, TYPE II	BDAY	5,320.000	2,660.00
		3,530.000	1,765.00
		0.000	0.00
0005                          0001.10	1.15	132.000	151.80
BARRICADE, TYPE III	BDAY	132.000	151.80
		1,436.000	1,651.40
		80.000	92.00
0006                          0001.30	1.15	132.000	151.80
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	132.000	151.80
		0.000	0.00
		0.000	0.00
0007                          0001.75	5.85	150.000	877.50
TEMPORARY SIGN DAY	EACH	150.000	877.50
		122.000	713.70
		0.000	0.00
0008                          0001.90	0.30	1,316.000	394.80
SIGN DAY	EACH	1,316.000	394.80
		2,175.000	652.50
		325.000	97.50
0009                          0002.55	8.00	272.000	2,176.00
OVERLAY BROKEN LINES	STA	272.000	2,176.00
		277.360	2,218.88
		0.000	0.00
0010                          0002.60	8.00	544.000	4,352.00
OVERLAY SOLID LINES	STA	544.000	4,352.00
		554.720	4,437.76
		0.000	0.00
0011                          0003.10	180.00	30.000	5,400.00
FLAGGING	DAY	30.000	5,400.00
		40.000	7,200.00
		0.000	0.00
0012                          0003.20	215.00	15.000	3,225.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	15.000	3,225.00
		1.000	215.00
		0.000	0.00
0013                          0010.04	500.00	0.500	250.00
FIELD OFFICE	EACH	0.500	250.00
		0.000	0.00
		0.000	0.00
0014                          0030.90	6,581.03	1.000	6,581.03
MOBILIZATION	LS	1.000	6,581.03
		1.000	6,581.03
		0.000	0.00
0015                          1009.00	550.00	1.000	550.00
GENERAL CLEARING AND GRUBBING	LS	1.000	550.00
		1.000	550.00
		0.000	0.00
0016                          1033.00	885.00	15.320	13,558.20
ROADWAY GRADING	STA	15.320	13,558.20
		15.320	13,558.20
		0.000	0.00
0017                          2010.03	25.50	70.000	1,785.00
CRUSHED ROCK SURFACE COURSE	TON	70.000	1,785.00
		67.530	1,722.02
		0.000	0.00
0018                          2021.00	55.00	7.000	385.00
MAILBOX POST	EACH	7.000	385.00
		7.000	385.00
		7.000	385.00
0019                          7001.50	365.00	3.000	1,095.00
CULVERT MOUNTED GUARDRAIL POST	EACH	3.000	1,095.00
		3.000	1,095.00
		3.000	1,095.00
0020                          7011.20	13.50	650.000	8,775.00
W-BEAM GUARDRAIL	LF	650.000	8,775.00
		650.000	8,775.01
		118.750	1,603.13
0021                          7015.00	7.25	352.000	2,552.00
CABLE GUARDRAIL	LF	352.000	2,552.00
		352.000	2,552.00
		352.000	2,552.00
0022                          7017.00	2.25	995.000	2,238.75
REMOVE GUARDRAIL	LF	995.000	2,238.75
		1,024.000	2,304.00
		0.000	0.00
0023                          7023.00	1,275.00	4.000	5,100.00
TERMINAL ANCHORAGE SECTIONS	EACH	4.000	5,100.00
		4.000	5,100.00
		4.000	5,100.00
0024                          7024.27	1,775.00	12.000	21,300.00
GUARDRAIL END TREATMENT, TYPE II	EACH	12.000	21,300.00
		12.000	21,300.00
		2.000	3,550.00
0026                          9005.01	52.00	100.000	5,200.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	5,200.00
SP1(0.5)		16.160	840.32
		0.000	0.00
0028                          9005.25	20.00	5,030.000	100,600.00
ASPHALTIC CONCRETE, TYPE SP1(0.5)	TON	5,030.000	100,600.00
		4,864.110	97,282.20
		0.000	0.00
0029                          9009.00	3.50	1,287.000	4,504.50
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	1,287.000	4,504.50
		1,188.000	4,158.00
		0.000	0.00
0030                          9021.01	146.00	277.020	40,444.92
PERFORMANCE GRADED BINDER (64-22)	TON	277.020	40,444.92
		163.915	23,931.59
		0.000	0.00
0031                          9053.00	0.85	4,890.000	4,156.50
TACK COAT	GAL	4,890.000	4,156.50
		4,975.000	4,228.75
		0.000	0.00
0032                          9110.01	55.00	10.000	550.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	550.00
		0.000	0.00
		0.000	0.00
0033                          9110.02	65.00	10.000	650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	650.00
		0.000	0.00
		0.000	0.00
0034                          9110.03	45.00	10.000	450.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	450.00
		0.000	0.00
		0.000	0.00
0035                          9110.07	40.00	10.000	400.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	400.00
		3.000	120.00
		0.000	0.00
0036                          9111.00	8.00	46.000	368.00
WATER	MGAL	46.000	368.00
		0.000	0.00
		0.000	0.00
0037                          9170.00	55.00	185.340	10,193.70
EARTH SHOULDER CONSTRUCTION	STA	185.340	10,193.70
		185.340	10,193.70
		0.000	0.00
0038                          9179.21	155.00	92.670	14,363.85
COLD MILLING, CLASS 1	STA	92.670	14,363.85
		92.670	14,363.85
		0.000	0.00
0039                          9188.50	11.75	978.000	11,491.50
SURFACING UNDER GUARDRAIL	SY	978.000	11,491.50
		1,031.440	12,119.42
		0.000	0.00
0040                          9300.50	600.00	1.000	600.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	600.00
		1.000	600.00
		1.000	600.00
GROUP 9 BITUMINOUS		Contracted	333,760.28
		Current	333,760.28
		In place	302,014.25
		This Estimate	27,990.11
Totals for contract		Contracted	333,760.28
		Current	333,760.28
		In place	302,014.25
		This Estimate	27,990.11