Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0574 CONSTRUCTORS, INC.
Contract ID:	4156
Estimate Number:	0004
Pay Period End Date:	07.26.2003

Contract Location:
MINDEN - GIBBON	Estimate Type:	PROG
Contractor:
CONSTRUCTORS, INC.	Date Let:	02.06.2003
1815 Y STREET	Date Awarded:	02.13.2003
PO BOX 80268	Date Contract Executed:	02.18.2003
	Date Notice to Proceed:	02.18.2003
LINCOLN NE 68501	Date Work Began:	06.09.2003
Phone:	Date Physical Work Completed:
(402)434-1764	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
BUFFALO

Project Number		PCT			Fed State Project Number		Description
42156 000		0.000			IM-80-6(74)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,332,114.25	$1,047,927.24	$284,187.01
$1,500,014.51	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,332,114.25	$1,047,927.24	$284,187.01
$1,473,941.23	Retainage	$-13,321.14	$-10,479.27	$-2,841.87
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
88.81%	Net Earnings	$1,318,793.11	$1,037,447.97	$281,345.14
	Liquidated Damages	$.00	$.00	$.00
	Incentives	$.00	$.00	$.00
	Disincentives	$-5,660.00	$.00	$-5,660.00
	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	-$5,660.00	$.00	-$5,660.00
	Payment	$1,313,133.11	$1,037,447.97	$275,685.14
Project Manager			Div. Head/Dist. Eng.
Kohmetscher, Lyle	07.29.2003		Meyer, Keith	07.30.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	07.31.2003
Controller Div. Processed
Burling, Laurie	07.31.2003

		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 BITUMINOUS
0001                          0001.00	50.00	118.000	5,900.00
SURVEILLANCE OF TEMPORARY TRAFFIC CONTROL DEVICES	CDAY	118.000	5,900.00
		28.000	1,400.00
		5.000	250.00
0002                          0001.08	0.50	11,860.000	5,930.00
BARRICADE, TYPE II	BDAY	11,860.000	5,930.00
		11,571.000	5,785.50
		2,209.000	1,104.50
0003                          0001.10	0.10	821.000	82.10
BARRICADE, TYPE III	BDAY	821.000	82.10
		308.000	30.80
		98.000	9.80
0004                          0001.75	0.50	1,316.000	658.00
TEMPORARY SIGN DAY	EACH	1,316.000	658.00
		106.000	53.00
		16.000	8.00
0005                          0001.90	0.05	3,304.000	165.20
SIGN DAY	EACH	3,304.000	165.20
		4,010.000	200.50
		1,158.000	57.90
0006                          0001.98	0.05	16.000	0.80
CONTRACTOR FURNISHED SIGN	EACH	16.000	0.80
		9.000	0.45
		0.000	0.00
0007                          0002.55	4.00	1,335.360	5,341.44
OVERLAY BROKEN LINES	STA	1,335.360	5,341.44
		1,334.820	5,339.29
		0.000	0.00
0008                          0002.60	4.00	2,670.720	10,682.88
OVERLAY SOLID LINES	STA	2,670.720	10,682.88
		2,563.980	10,255.92
		0.000	0.00
0009                          0002.61	18.05	640.000	11,552.00
PLOWABLE PAVEMENT MARKER	EACH	640.000	11,552.00
		0.000	0.00
		0.000	0.00
0010                          0002.97	100.50	65.000	6,532.50
FLASHING ARROW PANEL	DAY	65.000	6,532.50
		53.000	5,326.50
		10.000	1,005.00
0011                          0003.10	185.00	33.000	6,105.00
FLAGGING	DAY	33.000	6,105.00
		21.000	3,885.00
		2.000	370.00
0012                          0003.35	10.00	5.000	50.00
MOBILE TRAFFIC CONTROL OPERATION	DAY	5.000	50.00
		0.000	0.00
		0.000	0.00
0013                          0010.04	1,850.00	1.000	1,850.00
FIELD OFFICE	EACH	1.000	1,850.00
		0.000	0.00
		0.000	0.00
0014                          0030.90	146,200.00	1.000	146,200.00
MOBILIZATION	LS	1.000	146,200.00
		1.000	146,200.00
		1.000	146,200.00
0015                          3040.11	132.25	19.900	2,631.77
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	19.900	2,631.77
		17.500	2,314.38
		0.000	0.00
0016                          3040.12	115.85	121.900	14,122.12
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	121.900	14,122.12
		132.834	15,388.82
		0.000	0.00
0017                          3040.13	108.50	37.300	4,047.05
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	37.300	4,047.05
		76.480	8,298.08
		0.000	0.00
0018                          3041.25	685.00	4.000	2,740.00
BITUMINOUS PATCHING	TON	4.000	2,740.00
		2.500	1,712.50
		0.000	0.00
0019                          3221.05	119.15	202.300	24,104.05
CONCRETE PAVEMENT, CLASS PR-3625	SY	202.300	24,104.05
JOINT REPAIR		346.423	41,276.30
		0.000	0.00
0020                          7490.03	0.31	49,200.000	15,252.00
4" YELLOW THERMOPLASTIC	LF	49,200.000	15,252.00
		49,200.000	15,252.00
		49,200.000	15,252.00
0021                          7490.04	0.31	63,300.000	19,623.00
4" WHITE THERMOPLASTIC	LF	63,300.000	19,623.00
		62,524.000	19,382.44
		62,524.000	19,382.44
0022                          7490.12	1.00	2,000.000	2,000.00
12" WHITE THERMOPLASTIC	LF	2,000.000	2,000.00
		0.000	0.00
		0.000	0.00
0023                          9000.75	9.20	500.000	4,600.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	4,600.00
SPS		0.000	0.00
		0.000	0.00
0024                          9005.00	44.70	800.000	35,760.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	800.000	35,760.00
SP5(0.5)		0.000	0.00
		0.000	0.00
0025                          9005.23	9.20	4,450.000	40,940.00
ASPHALTIC CONCRETE, TYPE SPS	TON	4,450.000	40,940.00
		4,796.570	44,128.45
		2,944.790	27,092.07
0026                          9005.55	15.20	16,640.000	252,928.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	16,640.000	252,928.00
		17,687.630	268,851.98
		0.000	0.00
0027                          9005.57	14.00	12,760.000	178,640.00
ASPHALTIC CONCRETE, TYPE SP5(.375)	TON	12,760.000	178,640.00
		12,388.760	173,442.64
		1,047.210	14,660.94
0028                          9020.92	186.00	27.000	5,022.00
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING	TON	27.000	5,022.00
		0.000	0.00
		0.000	0.00
0029                          9021.03	186.00	240.300	44,695.80
PERFORMANCE GRADED BINDER (58-28)	TON	240.300	44,695.80
		205.541	38,230.62
		129.682	24,120.85
0030                          9021.04	235.00	1,758.400	413,224.00
PERFORMANCE GRADED BINDER (70-28)	TON	0.000	0.00
		0.000	0.00
		0.000	0.00
0031                          9053.00	0.75	36,510.000	27,382.50
TACK COAT	GAL	36,510.000	27,382.50
		28,800.000	21,600.00
		2,900.000	2,175.00
0032                          9110.01	57.00	40.000	2,280.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	40.000	2,280.00
		0.000	0.00
		0.000	0.00
0033                          9110.02	70.00	40.000	2,800.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	40.000	2,800.00
		0.000	0.00
		0.000	0.00
0034                          9110.03	45.00	40.000	1,800.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	40.000	1,800.00
		1.000	45.00
		0.000	0.00
0035                          9110.07	35.00	40.000	1,400.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	40.000	1,400.00
		1.000	35.00
		0.000	0.00
0036                          9111.00	10.00	9.000	90.00
WATER	MGAL	9.000	90.00
		0.000	0.00
		0.000	0.00
0037                          9170.00	270.00	34.122	9,212.94
EARTH SHOULDER CONSTRUCTION	STA	34.122	9,212.94
		34.122	9,212.94
		34.122	9,212.94
0038                          9179.23	38.30	445.126	17,048.33
COLD MILLING, CLASS 3	STA	445.126	17,048.33
		445.126	17,048.32
		0.000	0.00
0039                          9179.24	243.70	445.126	108,477.21
COLD MILLING, CLASS 4	STA	445.126	108,477.21
		445.126	108,477.21
		0.000	0.00
0040                          9179.43	11.60	445.126	5,163.46
COLD MILLING, CLASS 3	STA	445.126	5,163.46
TYPE 'A'		445.126	5,163.46
		0.000	0.00
0041                          9179.63	161.50	55.621	8,982.79
COLD MILLING, CLASS 3	STA	55.621	8,982.79
TYPE 'B'		55.380	8,943.87
		0.000	0.00
0042                          9179.65	78.90	67.070	5,291.82
COLD MILLING, CLASS 3	STA	67.070	5,291.82
TYPE 'C'		67.070	5,291.82
		0.000	0.00
0043                          9179.80	760.00	2.000	1,520.00
MILLING CONCRETE FOR INLAYS	EACH	2.000	1,520.00
		2.000	1,520.00
		0.000	0.00
0044                          9185.76	14.05	890.240	12,507.87
RUMBLE STRIPS, ASPHALT	STA	890.240	12,507.87
		0.000	0.00
		0.000	0.00
0045                          9300.52	7,500.00	1.000	7,500.00
ASPHALT PAVEMENT SMOOTHNESS TESTING I/D	LS	1.000	7,500.00
		1.000	7,500.00
		1.000	7,500.00
0046                          L001.02	1,004.00	0.900	903.60
SEEDING, TYPE B	ACRE	0.900	903.60
		0.000	0.00
		0.000	0.00
0047                          L032.75	100.50	2.000	201.00
MULCH	TON	2.000	201.00
		0.000	0.00
		0.000	0.00
4001                          9021.04	275.00	0.000	0.00
PERFORMANCE GRADED BINDER (70-28)	TON	816.640	224,576.00
PG binder 78-28 MP-1 w polymer, top lift for SP-5(0.375)		554.942	152,609.05
		57.402	15,785.55
4002                          9021.01	228.00	0.000	0.00
PERFORMANCE GRADED BINDER (64-22)	TON	941.760	214,721.28
PG binder 64-22 w/o acid, Bottom Lift for SP-5(0.5)		824.177	187,912.36
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,473,941.23
		Current	1,500,014.51
		In place	1,332,114.20
		This Estimate	284,186.99
Totals for contract		Contracted	1,473,941.23
		Current	1,500,014.51
		In place	1,332,114.20
		This Estimate	284,186.99