Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0574 CONSTRUCTORS, INC.
Contract ID:	3733
Estimate Number:	0006
Pay Period End Date:	06.15.2002

Contract Location:
WEST POINT WEST	Estimate Type:	PROG
Contractor:
CONSTRUCTORS, INC.	Date Let:	02.07.2002
1815 Y STREET	Date Awarded:	02.14.2002
PO BOX 80268	Date Contract Executed:	02.20.2002
	Date Notice to Proceed:	02.20.2002
LINCOLN NE 68501	Date Work Began:	04.01.2002
Phone:	Date Physical Work Completed:
(402)434-1764	Date 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 Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,289,560.10	$1,224,133.65	$65,426.45
$1,509,964.56	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,289,560.10	$1,224,133.65	$65,426.45
$1,503,827.52	Retainage	$-12,895.60	$-12,241.34	$-654.26
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
85.40%	Net Earnings	$1,276,664.50	$1,211,892.31	$64,772.19
	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	$1,276,724.18	$1,211,951.99	$64,772.19
Project Manager			Div. Head/Dist. Eng.
Smith, Jeff	06.17.2002		Boyle, Pat	06.17.2002
Constr. Estimate Eng.			Materials Eng.
Henrichson, Roger	06.18.2002
Controller Div. Processed
Burling, Laurie	06.18.2002

		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 5 SEEDING
0001                          L001.02	335.00	17.000	5,695.00
SEEDING, TYPE B	ACRE	17.000	5,695.00
		16.700	5,594.50
		16.700	5,594.50
0002                          L032.75	52.50	38.000	1,995.00
MULCH	TON	38.000	1,995.00
		33.400	1,753.50
		33.400	1,753.50
0003                          0030.50	305.00	1.000	305.00
MOBILIZATION	LS	1.000	305.00
		1.000	305.00
		0.000	0.00
GROUP 5 SEEDING		Contracted	7,995.00
		Current	7,995.00
		In place	7,653.00
		This Estimate	7,348.00
GROUP 6 BRIDGE AT STA. 150+30.00
0004                          0030.60	36,800.00	1.000	36,800.00
MOBILIZATION	LS	1.000	36,800.00
		1.000	36,800.00
		0.000	0.00
0005                          1010.01	7.15	720.000	5,148.00
EXCAVATION (ESTABLISHED QUANTITY)	CY	720.000	5,148.00
		720.000	5,148.00
		0.000	0.00
0006                          1043.50	3.05	350.000	1,067.50
RIPRAP FILTER FABRIC	SY	350.000	1,067.50
		325.000	991.25
		0.000	0.00
0007                          3050.15	222.00	176.700	39,227.40
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000	CY	176.700	39,227.40
		0.000	0.00
		0.000	0.00
0008                          3051.10	0.80	18,900.000	15,120.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	18,900.000	15,120.00
		0.000	0.00
		0.000	0.00
0009                          6000.10	14,250.00	1.000	14,250.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	14,250.00
		1.000	14,250.00
		0.000	0.00
0010                          6000.11	14,250.00	1.000	14,250.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	14,250.00
		1.000	14,250.00
		0.000	0.00
0011                          6007.01	20.25	237.000	4,799.25
CLASS I REPAIR	SY	237.000	4,799.25
		118.500	2,399.63
		118.500	2,399.63
0012                          6007.02	112.00	47.000	5,264.00
CLASS II REPAIR	SY	47.000	5,264.00
		25.050	2,805.60
		25.050	2,805.60
0013                          6007.03	204.00	5.000	1,020.00
CLASS III REPAIR	SY	5.000	1,020.00
		0.000	0.00
		0.000	0.00
0014                          6008.40	51.00	367.500	18,742.50
PLACING, FINISHING, AND CURING CONCRETE OVERLAY-SF	SY	367.500	18,742.50
		183.750	9,371.25
		183.750	9,371.25
0015                          6010.22	590.00	31.600	18,644.00
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	31.600	18,644.00
		9.080	5,357.20
		0.000	0.00
0016                          6010.26	535.00	72.800	38,948.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	72.800	38,948.00
		72.800	38,948.00
		0.000	0.00
0017                          6016.02	525.00	20.400	10,710.00
CONCRETE FOR OVERLAYS-SF	CY	20.400	10,710.00
		10.200	5,355.00
		10.200	5,355.00
0018                          6030.00	75,500.00	1.000	75,500.00
PREPARATION OF BRIDGE	EACH	1.000	75,500.00
AT STA. 150+30.00		1.000	75,500.00
		0.000	0.00
0019                          6105.01	26.25	22.000	577.50
ROCK RIPRAP, TYPE A	TON	22.000	577.50
		0.000	0.00
		0.000	0.00
0020                          6105.02	26.25	257.000	6,746.25
ROCK RIPRAP, TYPE B	TON	257.000	6,746.25
		257.000	6,746.25
		0.000	0.00
0021                          6131.50	0.71	22,340.000	15,861.40
EPOXY COATED REINFORCING STEEL	LB	22,340.000	15,861.40
		18,241.800	12,951.68
		0.000	0.00
0022                          6139.50	40.50	260.000	10,530.00
SUBSURFACE DRAINAGE MATTING	SY	260.000	10,530.00
		12.730	515.57
		12.730	515.57
0023                          6200.00	27.25	1,170.000	31,882.50
CONCRETE PILING	LF	1,170.000	31,882.50
		495.000	13,488.75
		0.000	0.00
0024                          6510.55	10,200.00	1.000	10,200.00
TEMPORARY BRIDGE SHORING	LS	1.000	10,200.00
		0.000	0.00
		0.000	0.00
0025                          8091.00	27.25	65.000	1,771.25
GRANULAR BACKFILL	CY	65.000	1,771.25
		0.000	0.00
		0.000	0.00
403                           6510.55	4,107.04	0.000	0.00
TEMPORARY BRIDGE SHORING	LS	1.000	4,107.04
		1.000	4,107.04
		1.000	4,107.04
GROUP 6 BRIDGE AT STA. 150+30.00		Contracted	377,059.55
		Current	381,166.59
		In place	248,985.22
		This Estimate	24,554.09
GROUP 7 GUARDRAIL
0026                          0030.70	51.00	1.000	51.00
MOBILIZATION	LS	1.000	51.00
		0.000	0.00
		0.000	0.00
0027                          1033.00	505.00	4.200	2,121.00
ROADWAY GRADING	STA	4.200	2,121.00
		4.200	2,121.00
		0.000	0.00
0028                          7001.50	305.00	4.000	1,220.00
CULVERT MOUNTED GUARDRAIL POST	EACH	4.000	1,220.00
		0.000	0.00
		0.000	0.00
0029                          7011.20	11.15	381.250	4,250.94
W-BEAM GUARDRAIL	LF	381.250	4,250.94
		0.000	0.00
		0.000	0.00
0030                          7017.00	1.52	1,037.500	1,577.00
REMOVE GUARDRAIL	LF	1,037.500	1,577.00
		1,071.000	1,627.92
		0.000	0.00
0031                          7020.00	1,015.00	4.000	4,060.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,060.00
		0.000	0.00
		0.000	0.00
0032                          7024.27	1,500.00	8.000	12,000.00
GUARDRAIL END TREATMENT, TYPE II	EACH	8.000	12,000.00
		0.000	0.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	25,279.94
		Current	25,279.94
		In place	3,748.92
		This Estimate	0.00
GROUP 9 BITUMINOUS
0033                          L020.00	1.52	2,210.000	3,359.20
EROSION CONTROL	SY	2,210.000	3,359.20
		0.000	0.00
		0.000	0.00
0034                          L022.11	3.05	616.000	1,878.80
FABRIC SILT FENCE-LOW POROSITY	LF	616.000	1,878.80
		1,191.000	3,632.55
		0.000	0.00
0035                          0002.55	6.05	616.700	3,731.04
OVERLAY BROKEN LINES	STA	616.700	3,731.04
		736.310	4,454.67
		0.000	0.00
0036                          0002.60	6.05	1,233.400	7,462.07
OVERLAY SOLID LINES	STA	1,233.400	7,462.07
		2,320.980	14,041.93
		0.000	0.00
0037                          0030.90	20,500.00	1.000	20,500.00
MOBILIZATION	LS	1.000	20,500.00
		1.000	20,500.00
		0.000	0.00
0038                          1009.00	1,250.00	1.000	1,250.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,250.00
		1.000	1,250.00
		0.000	0.00
0039                          1010.01	4.55	2,298.000	10,455.90
EXCAVATION (ESTABLISHED QUANTITY)	CY	2,298.000	10,455.90
		2,298.000	10,455.90
		0.000	0.00
0040                          1012.00	65.00	7.000	455.00
RIGHT-OF-WAY MARKERS	EACH	7.000	455.00
		0.000	0.00
		0.000	0.00
0041                          1043.50	2.55	947.000	2,414.85
RIPRAP FILTER FABRIC	SY	947.000	2,414.85
		420.330	1,071.84
		420.330	1,071.84
0042                          1101.00	8.15	266.000	2,167.90
REMOVE PAVEMENT	SY	266.000	2,167.90
		166.660	1,358.28
		166.660	1,358.28
0043                          1102.05	1.00	13,107.000	13,107.00
REMOVE ASPHALT SURFACING FROM PAVEMENT	SY	13,107.000	13,107.00
		12,360.100	12,360.10
		0.000	0.00
0044                          2001.00	13.00	190.000	2,470.00
GRAVEL SURFACE COURSE	CY	190.000	2,470.00
		0.000	0.00
		0.000	0.00
0045                          2010.00	45.00	5.000	225.00
CRUSHED ROCK SURFACE COURSE	CY	5.000	225.00
		0.000	0.00
		0.000	0.00
0046                          2020.00	5.25	466.000	2,446.50
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS	SY	466.000	2,446.50
		648.000	3,402.00
		0.000	0.00
0047                          2021.00	51.00	8.000	408.00
MAILBOX POST	EACH	8.000	408.00
		0.000	0.00
		0.000	0.00
0048                          6105.02	30.00	1,190.000	35,700.00
ROCK RIPRAP, TYPE B	TON	1,190.000	35,700.00
		646.580	19,397.40
		646.580	19,397.40
0049                          9000.75	18.40	500.000	9,200.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	9,200.00
SP4(0.5)		466.870	8,590.41
		0.000	0.00
0050                          9005.00	40.00	100.000	4,000.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	4,000.00
SP4(0.5)		62.860	2,514.40
		0.000	0.00
0051                          9005.45	18.75	27,990.000	524,812.50
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	27,990.000	524,812.50
		27,422.290	514,167.94
		0.000	0.00
0052                          9009.00	2.60	3,688.000	9,588.80
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	3,688.000	9,588.80
		3,659.000	9,513.40
		0.000	0.00
0053                          9009.75	34.00	475.000	16,150.00
TEMPORARY SURFACING	SY	475.000	16,150.00
		208.800	7,099.20
		0.000	0.00
0054                          9020.91	151.00	27.000	4,077.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	TON	27.000	4,077.00
		25.375	3,831.63
		0.000	0.00
0055                          9021.01	151.00	1,565.460	236,384.46
PERFORMANCE GRADED BINDER (64-22)	TON	1,565.460	236,384.46
		1,383.824	208,957.44
		5.418	818.12
0056                          9053.00	0.75	20,520.000	15,390.00
TACK COAT	GAL	20,520.000	15,390.00
		19,550.000	14,662.50
		0.000	0.00
0057                          9111.00	7.00	164.000	1,148.00
WATER	MGAL	164.000	1,148.00
		0.000	0.00
		0.000	0.00
0058                          9150.00	0.27	82,286.000	22,217.22
CRACKING AND SEATING CONCRETE PAVEMENT	SY	82,286.000	22,217.22
		81,365.300	21,968.63
		0.000	0.00
0059                          9170.00	66.00	612.967	40,455.82
EARTH SHOULDER CONSTRUCTION	STA	612.967	40,455.82
		601.130	39,674.58
		101.870	6,723.42
0060                          9173.15	35.00	605.885	21,205.98
TRENCHED WIDENING	STA	605.885	21,205.98
		598.220	20,937.70
		0.000	0.00
0061                          9186.00	21.20	278.000	5,893.60
CONCRETE SURFACE MILLING	SY	278.000	5,893.60
		278.300	5,899.96
		0.000	0.00
0062                          9188.50	17.00	826.000	14,042.00
SURFACING UNDER GUARDRAIL	SY	826.000	14,042.00
		545.500	9,273.50
		0.000	0.00
0063                          9300.50	2,000.00	1.000	2,000.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	2,000.00
		0.000	0.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,034,596.63
		Current	1,034,596.63
		In place	959,015.96
		This Estimate	29,369.06
GROUP 10 GENERAL ITEMS
0064                          0001.08	0.50	10,320.000	5,160.00
BARRICADE, TYPE II	BDAY	10,320.000	5,160.00
		2,861.000	1,430.50
		91.000	45.50
0065                          0001.10	2.00	1,188.000	2,376.00
BARRICADE, TYPE III	BDAY	1,188.000	2,376.00
		1,756.000	3,512.00
		312.000	624.00
0066                          0001.30	1.00	444.000	444.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	444.000	444.00
		154.000	154.00
		26.000	26.00
0067                          0001.75	4.00	560.000	2,240.00
TEMPORARY SIGN DAY	EACH	560.000	2,240.00
		790.000	3,160.00
		96.000	384.00
0068                          0001.90	0.30	8,388.000	2,516.40
SIGN DAY	EACH	8,388.000	2,516.40
		7,441.000	2,232.30
		1,222.000	366.60
0069                          0002.30	0.70	950.000	665.00
PAVEMENT MARKING REMOVAL	LF	950.000	665.00
		100.000	70.00
		0.000	0.00
0070                          0002.39	1.80	300.000	540.00
TEMPORARY PAVEMENT MARKING, TYPE II	LF	300.000	540.00
		5,409.000	9,736.20
		1,095.000	1,971.00
0071                          0003.10	165.00	70.000	11,550.00
FLAGGING	DAY	70.000	11,550.00
		81.000	13,365.00
		3.000	495.00
0072                          0003.20	225.00	20.000	4,500.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	20.000	4,500.00
		36.500	8,212.50
		1.000	225.00
0073                          0003.51	12.60	800.000	10,080.00
INSTALL CONCRETE PROTECTION BARRIER	LF	800.000	10,080.00
		670.000	8,442.00
		0.000	0.00
0074                          0003.56	1.20	400.000	480.00
RELOCATE CONCRETE PROTECTION BARRIER	LF	400.000	480.00
		620.000	744.00
		0.000	0.00
0075                          0003.75	12,100.00	1.000	12,100.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	12,100.00
		1.000	12,100.00
		0.000	0.00
0076                          0010.04	2,600.00	1.000	2,600.00
FIELD OFFICE	EACH	1.000	2,600.00
		1.000	2,600.00
		0.000	0.00
0077                          0030.00	1,000.00	1.000	1,000.00
MOBILIZATION	LS	1.000	1,000.00
		1.000	1,000.00
		0.000	0.00
0078                          9110.01	53.00	15.000	795.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	15.000	795.00
		7.500	397.50
		0.000	0.00
0079                          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
0080                          9110.03	45.00	15.000	675.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	15.000	675.00
		14.500	652.50
		0.000	0.00
0081                          9110.07	35.00	15.000	525.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	15.000	525.00
		16.000	560.00
		0.000	0.00
0401                          0003.70	420.00	0.000	0.00
TEMPORARY RUMBLE STRIPS	EACH	4.000	1,680.00
Temporary Rumble Strips		4.000	1,680.00
		0.000	0.00
0402                          0001.99	0.70	0.000	0.00
CONTRACTOR FURNISHED SIGN DAY	EACH	500.000	350.00
Road Closed		155.000	108.50
		26.000	18.20
GROUP 10 GENERAL ITEMS		Contracted	58,896.40
		Current	60,926.40
		In place	70,157.00
		This Estimate	4,155.30
Totals for contract		Contracted	1,503,827.52
		Current	1,509,964.56
		In place	1,289,560.10
		This Estimate	65,426.45