Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0574 CONSTRUCTORS, INC.
Contract ID:3733
Estimate Number:0005
Pay Period End Date:06.01.2002
Contract Location:
WEST POINT WESTEstimate Type:PROG
Contractor:
CONSTRUCTORS, INC.Date Let:02.07.2002
1815 Y STREETDate Awarded:02.14.2002
PO BOX 80268Date Contract Executed:02.20.2002
Date Notice to Proceed:02.20.2002
LINCOLN NE 68501Date Work Began:04.01.2002
Phone:Date Physical Work Completed:
(402)434-1764Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
CUMING
Project Number PCT Fed State Project Number Description
30733 000  0.000 EACSTPD-32-6(102)  SEED BR GDRL BIT
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$1,224,133.65$1,100,144.93$123,988.72
$1,505,857.52Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$1,224,133.65$1,100,144.93$123,988.72
$1,503,827.52Retainage$-12,241.34$-11,001.45$-1,239.89
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
81.29%Net Earnings$1,211,892.31$1,089,143.48$122,748.83
Liquidated Damages$.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$59.68$59.68$.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$59.68$59.68$.00
Payment$1,211,951.99$1,089,203.16$122,748.83
Project ManagerDiv. Head/Dist. Eng.
Smith, Jeff06.06.2002Boyle, Pat06.06.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve06.06.2002
Controller Div. Processed
Burling, Laurie06.06.2002
Detailed breakdown of stockpiled materials
Total remaining for contract:0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 5 SEEDING
0001                          L001.02 335.0017.0005,695.00
SEEDING, TYPE B ACRE17.0005,695.00
0.0000.00
0.0000.00

0002                          L032.75 52.5038.0001,995.00
MULCH TON 38.0001,995.00
0.0000.00
0.0000.00

0003                          0030.50 305.001.000305.00
MOBILIZATION LS 1.000305.00
1.000305.00
0.0000.00

GROUP 5 SEEDINGContracted7,995.00
Current7,995.00
In place305.00
This Estimate0.00

GROUP 6 BRIDGE AT STA. 150+30.00
0004                          0030.60 36,800.001.00036,800.00
MOBILIZATION LS 1.00036,800.00
1.00036,800.00
0.50018,400.00

0005                          1010.01 7.15720.0005,148.00
EXCAVATION (ESTABLISHED QUANTITY) CY 720.0005,148.00
720.0005,148.00
0.0000.00

0006                          1043.50 3.05350.0001,067.50
RIPRAP FILTER FABRIC SY 350.0001,067.50
325.000991.25
251.000765.55

0007                          3050.15 222.00176.70039,227.40
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000 CY 176.70039,227.40
0.0000.00
0.0000.00

0008                          3051.10 0.8018,900.00015,120.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES LB 18,900.00015,120.00
0.0000.00
0.0000.00

0009                          6000.10 14,250.001.00014,250.00
ABUTMENT NO.1 EXCAVATION LS 1.00014,250.00
1.00014,250.00
0.0000.00

0010                          6000.11 14,250.001.00014,250.00
ABUTMENT NO.2 EXCAVATION LS 1.00014,250.00
1.00014,250.00
0.0000.00

0011                          6007.01 20.25237.0004,799.25
CLASS I REPAIR SY 237.0004,799.25
0.0000.00
0.0000.00

0012                          6007.02 112.0047.0005,264.00
CLASS II REPAIR SY 47.0005,264.00
0.0000.00
0.0000.00

0013                          6007.03 204.005.0001,020.00
CLASS III REPAIR SY 5.0001,020.00
0.0000.00
0.0000.00

0014                          6008.40 51.00367.50018,742.50
PLACING, FINISHING, AND CURING CONCRETE OVERLAY-SF SY 367.50018,742.50
0.0000.00
0.0000.00

0015                          6010.22 590.0031.60018,644.00
CLASS 47B-3000 CONCRETE FOR BRIDGE CY 31.60018,644.00
9.0805,357.20
0.700413.00

0016                          6010.26 535.0072.80038,948.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE CY 72.80038,948.00
72.80038,948.00
42.30022,630.50

0017                          6016.02 525.0020.40010,710.00
CONCRETE FOR OVERLAYS-SF CY 20.40010,710.00
0.0000.00
0.0000.00

0018                          6030.00 75,500.001.00075,500.00
PREPARATION OF BRIDGE EACH1.00075,500.00
AT STA. 150+30.00 1.00075,500.00
0.0000.00

0019                          6105.01 26.2522.000577.50
ROCK RIPRAP, TYPE A TON 22.000577.50
0.0000.00
0.0000.00

0020                          6105.02 26.25257.0006,746.25
ROCK RIPRAP, TYPE B TON 257.0006,746.25
257.0006,746.25
174.2004,572.75

0021                          6131.50 0.7122,340.00015,861.40
EPOXY COATED REINFORCING STEEL LB 22,340.00015,861.40
18,241.80012,951.68
9,476.0006,727.96

0022                          6139.50 40.50260.00010,530.00
SUBSURFACE DRAINAGE MATTING SY 260.00010,530.00
0.0000.00
0.0000.00

0023                          6200.00 27.251,170.00031,882.50
CONCRETE PILING LF 1,170.00031,882.50
495.00013,488.75
0.0000.00

0024                          6510.55 10,200.001.00010,200.00
TEMPORARY BRIDGE SHORING LS 1.00010,200.00
0.0000.00
0.0000.00

0025                          8091.00 27.2565.0001,771.25
GRANULAR BACKFILL CY 65.0001,771.25
0.0000.00
0.0000.00

GROUP 6 BRIDGE AT STA. 150+30.00Contracted377,059.55
Current377,059.55
In place224,431.13
This Estimate53,509.76

GROUP 7 GUARDRAIL
0026                          0030.70 51.001.00051.00
MOBILIZATION LS 1.00051.00
0.0000.00
0.0000.00

0027                          1033.00 505.004.2002,121.00
ROADWAY GRADING STA 4.2002,121.00
4.2002,121.00
0.0000.00

0028                          7001.50 305.004.0001,220.00
CULVERT MOUNTED GUARDRAIL POST EACH4.0001,220.00
0.0000.00
0.0000.00

0029                          7011.20 11.15381.2504,250.94
W-BEAM GUARDRAIL LF 381.2504,250.94
0.0000.00
0.0000.00

0030                          7017.00 1.521,037.5001,577.00
REMOVE GUARDRAIL LF 1,037.5001,577.00
1,071.0001,627.92
0.0000.00

0031                          7020.00 1,015.004.0004,060.00
BRIDGE APPROACH SECTIONS EACH4.0004,060.00
0.0000.00
0.0000.00

0032                          7024.27 1,500.008.00012,000.00
GUARDRAIL END TREATMENT, TYPE II EACH8.00012,000.00
0.0000.00
0.0000.00

GROUP 7 GUARDRAILContracted25,279.94
Current25,279.94
In place3,748.92
This Estimate0.00

GROUP 9 BITUMINOUS
0033                          L020.00 1.522,210.0003,359.20
EROSION CONTROL SY 2,210.0003,359.20
0.0000.00
0.0000.00

0034                          L022.11 3.05616.0001,878.80
FABRIC SILT FENCE-LOW POROSITY LF 616.0001,878.80
1,191.0003,632.55
0.0000.00

0035                          0002.55 6.05616.7003,731.04
OVERLAY BROKEN LINES STA 616.7003,731.04
736.3104,454.67
0.0000.00

0036                          0002.60 6.051,233.4007,462.07
OVERLAY SOLID LINES STA 1,233.4007,462.07
2,320.98014,041.93
0.0000.00

0037                          0030.90 20,500.001.00020,500.00
MOBILIZATION LS 1.00020,500.00
1.00020,500.00
0.0000.00

0038                          1009.00 1,250.001.0001,250.00
GENERAL CLEARING AND GRUBBING LS 1.0001,250.00
1.0001,250.00
0.0000.00

0039                          1010.01 4.552,298.00010,455.90
EXCAVATION (ESTABLISHED QUANTITY) CY 2,298.00010,455.90
2,298.00010,455.90
0.0000.00

0040                          1012.00 65.007.000455.00
RIGHT-OF-WAY MARKERS EACH7.000455.00
0.0000.00
0.0000.00

0041                          1043.50 2.55947.0002,414.85
RIPRAP FILTER FABRIC SY 947.0002,414.85
0.0000.00
0.0000.00

0042                          1101.00 8.15266.0002,167.90
REMOVE PAVEMENT SY 266.0002,167.90
0.0000.00
0.0000.00

0043                          1102.05 1.0013,107.00013,107.00
REMOVE ASPHALT SURFACING FROM PAVEMENT SY 13,107.00013,107.00
12,360.10012,360.10
0.0000.00

0044                          2001.00 13.00190.0002,470.00
GRAVEL SURFACE COURSE CY 190.0002,470.00
0.0000.00
0.0000.00

0045                          2010.00 45.005.000225.00
CRUSHED ROCK SURFACE COURSE CY 5.000225.00
0.0000.00
0.0000.00

0046                          2020.00 5.25466.0002,446.50
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS SY 466.0002,446.50
648.0003,402.00
284.0001,491.00

0047                          2021.00 51.008.000408.00
MAILBOX POST EACH8.000408.00
0.0000.00
0.0000.00

0048                          6105.02 30.001,190.00035,700.00
ROCK RIPRAP, TYPE B TON 1,190.00035,700.00
0.0000.00
0.0000.00

0049                          9000.75 18.40500.0009,200.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE TON 500.0009,200.00
SP4(0.5) 466.8708,590.41
0.0000.00

0050                          9005.00 40.00100.0004,000.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE TON 100.0004,000.00
SP4(0.5) 62.8602,514.40
0.0000.00

0051                          9005.45 18.7527,990.000524,812.50
ASPHALTIC CONCRETE, TYPE SP4(0.5) TON 27,990.000524,812.50
27,422.290514,167.94
327.6106,142.69

0052                          9009.00 2.603,688.0009,588.80
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS SY 3,688.0009,588.80
3,659.0009,513.40
1,225.0003,185.00

0053                          9009.75 34.00475.00016,150.00
TEMPORARY SURFACING SY 475.00016,150.00
208.8007,099.20
208.8007,099.20

0054                          9020.91 151.0027.0004,077.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING TON 27.0004,077.00
25.3753,831.63
0.0000.00

0055                          9021.01 151.001,565.460236,384.46
PERFORMANCE GRADED BINDER (64-22) TON 1,565.460236,384.46
1,378.406208,139.32
12.0081,813.21

0056                          9053.00 0.7520,520.00015,390.00
TACK COAT GAL 20,520.00015,390.00
19,550.00014,662.50
0.0000.00

0057                          9111.00 7.00164.0001,148.00
WATER MGAL164.0001,148.00
0.0000.00
0.0000.00

0058                          9150.00 0.2782,286.00022,217.22
CRACKING AND SEATING CONCRETE PAVEMENT SY 82,286.00022,217.22
81,365.30021,968.63
0.0000.00

0059                          9170.00 66.00612.96740,455.82
EARTH SHOULDER CONSTRUCTION STA 612.96740,455.82
499.26032,951.16
499.26032,951.16

0060                          9173.15 35.00605.88521,205.98
TRENCHED WIDENING STA 605.88521,205.98
598.22020,937.70
0.0000.00

0061                          9186.00 21.20278.0005,893.60
CONCRETE SURFACE MILLING SY 278.0005,893.60
278.3005,899.96
0.0000.00

0062                          9188.50 17.00826.00014,042.00
SURFACING UNDER GUARDRAIL SY 826.00014,042.00
545.5009,273.50
545.5009,273.50

0063                          9300.50 2,000.001.0002,000.00
ASPHALT PAVEMENT SMOOTHNESS TESTING LS 1.0002,000.00
0.0000.00
0.0000.00

GROUP 9 BITUMINOUSContracted1,034,596.63
Current1,034,596.63
In place929,646.90
This Estimate61,955.76

GROUP 10 GENERAL ITEMS
0064                          0001.08 0.5010,320.0005,160.00
BARRICADE, TYPE II BDAY10,320.0005,160.00
2,770.0001,385.00
474.000237.00

0065                          0001.10 2.001,188.0002,376.00
BARRICADE, TYPE III BDAY1,188.0002,376.00
1,444.0002,888.00
350.000700.00

0066                          0001.30 1.00444.000444.00
TYPE B HIGH INTENSITY WARNING LIGHT LDAY444.000444.00
128.000128.00
28.00028.00

0067                          0001.75 4.00560.0002,240.00
TEMPORARY SIGN DAY EACH560.0002,240.00
694.0002,776.00
104.000416.00

0068                          0001.90 0.308,388.0002,516.40
SIGN DAY EACH8,388.0002,516.40
6,219.0001,865.70
1,408.000422.40

0069                          0002.30 0.70950.000665.00
PAVEMENT MARKING REMOVAL LF 950.000665.00
100.00070.00
0.0000.00

0070                          0002.39 1.80300.000540.00
TEMPORARY PAVEMENT MARKING, TYPE II LF 300.000540.00
4,314.0007,765.20
1,184.0002,131.20

0071                          0003.10 165.0070.00011,550.00
FLAGGING DAY 70.00011,550.00
78.00012,870.00
15.0002,475.00

0072                          0003.20 225.0020.0004,500.00
FURNISHING AND OPERATING PILOT VEHICLE DAY 20.0004,500.00
35.5007,987.50
6.0001,350.00

0073                          0003.51 12.60800.00010,080.00
INSTALL CONCRETE PROTECTION BARRIER LF 800.00010,080.00
670.0008,442.00
0.0000.00

0074                          0003.56 1.20400.000480.00
RELOCATE CONCRETE PROTECTION BARRIER LF 400.000480.00
620.000744.00
620.000744.00

0075                          0003.75 12,100.001.00012,100.00
TEMPORARY TRAFFIC SIGNAL EACH1.00012,100.00
1.00012,100.00
0.0000.00

0076                          0010.04 2,600.001.0002,600.00
FIELD OFFICE EACH1.0002,600.00
1.0002,600.00
0.0000.00

0077                          0030.00 1,000.001.0001,000.00
MOBILIZATION LS 1.0001,000.00
1.0001,000.00
0.0000.00

0078                          9110.01 53.0015.000795.00
RENTAL OF LOADER, FULLY OPERATED HOUR15.000795.00
7.500397.50
0.0000.00

0079                          9110.02 65.0010.000650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR10.000650.00
0.0000.00
0.0000.00

0080                          9110.03 45.0015.000675.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR15.000675.00
14.500652.50
0.0000.00

0081                          9110.07 35.0015.000525.00
RENTAL OF SKID LOADER, FULLY OPERATED HOUR15.000525.00
16.000560.00
0.0000.00

0401                          0003.70 420.000.0000.00
TEMPORARY RUMBLE STRIPS EACH4.0001,680.00
Temporary Rumble Strips 4.0001,680.00
0.0000.00

0402                          0001.99 0.700.0000.00
CONTRACTOR FURNISHED SIGN DAY EACH500.000350.00
Road Closed 129.00090.30
28.00019.60

GROUP 10 GENERAL ITEMSContracted58,896.40
Current60,926.40
In place66,001.70
This Estimate8,523.20

Totals for contractContracted1,503,827.52
Current1,505,857.52
In place1,224,133.65
This Estimate123,988.72