Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0574 CONSTRUCTORS, INC.
Contract ID:	1576X
Estimate Number:	0005
Pay Period End Date:	09.06.2003

Contract Location:
DAWSON NORTH	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:	02.19.2003
	Date Notice to Proceed:	02.19.2003
LINCOLN NE 68501	Date Work Began:
Phone:	Date Physical Work Completed:
(402)434-1764	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
RICHARDSON

Project Number		PCT			Fed State Project Number		Description
12576 000		0.000			RD-75-1(1010)		SEED, GDRL, BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,228,004.55	$902,042.58	$325,961.97
$1,468,439.19	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,228,004.55	$902,042.58	$325,961.97
$1,467,951.69	Retainage	$-12,280.05	$-9,020.43	$-3,259.62
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
83.63%	Net Earnings	$1,215,724.50	$893,022.15	$322,702.35
	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	$-18.49	$-18.49	$.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	-$18.49	-$18.49	$.00
	Payment	$1,215,706.01	$893,003.66	$322,702.35
Project Manager			Div. Head/Dist. Eng.
Habegger, Michael	09.08.2003		Sklenar, Michael J	09.08.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	09.08.2003
Controller Div. Processed
Burling, Laurie	09.09.2003

		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 5 SEEDING
0001                          0030.50	500.00	1.000	500.00
MOBILIZATION	LS	1.000	500.00
		0.000	0.00
		0.000	0.00
0002                          L001.02	343.00	20.000	6,860.00
SEEDING, TYPE B	ACRE	20.000	6,860.00
		0.000	0.00
		0.000	0.00
0003                          L032.75	60.25	45.000	2,711.25
MULCH	TON	45.000	2,711.25
		0.000	0.00
		0.000	0.00
GROUP 5 SEEDING		Contracted	10,071.25
		Current	10,071.25
		In place	0.00
		This Estimate	0.00
GROUP 7 GUARDRAIL
0004                          0030.70	1,000.00	1.000	1,000.00
MOBILIZATION	LS	1.000	1,000.00
		1.000	1,000.00
		0.000	0.00
0005                          6010.26	1,004.00	5.600	5,622.40
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	5.600	5,622.40
		5.600	5,622.40
		0.000	0.00
0006                          6020.00	4.00	1,150.000	4,600.00
REINFORCING STEEL FOR BRIDGE	LB	1,150.000	4,600.00
		1,150.000	4,600.00
		0.000	0.00
0007                          7011.20	12.05	387.500	4,669.38
W-BEAM GUARDRAIL	LF	387.500	4,669.38
		0.000	0.00
		0.000	0.00
0008                          7020.00	2,110.00	8.000	16,880.00
BRIDGE APPROACH SECTIONS	EACH	8.000	16,880.00
		0.000	0.00
		0.000	0.00
0009                          7024.27	1,505.00	14.000	21,070.00
GUARDRAIL END TREATMENT, TYPE II	EACH	14.000	21,070.00
		0.000	0.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	53,841.78
		Current	53,841.78
		In place	11,222.40
		This Estimate	0.00
GROUP 9 BITUMINOUS
0010                          0002.55	7.10	1,104.000	7,838.40
OVERLAY BROKEN LINES	STA	1,104.000	7,838.40
		1,237.540	8,786.54
		197.360	1,401.26
0011                          0002.60	7.10	2,208.000	15,676.80
OVERLAY SOLID LINES	STA	2,208.000	15,676.80
		1,682.400	11,945.04
		107.000	759.70
0012                          0030.90	67,000.00	1.000	67,000.00
MOBILIZATION	LS	1.000	67,000.00
		1.000	67,000.00
		0.000	0.00
0013                          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
0014                          1011.00	25.00	5.000	125.00
WATER	MGAL	5.000	125.00
		0.000	0.00
		0.000	0.00
0015                          1020.03	8.00	69.000	552.00
DELINEATOR, TYPE III	EACH	69.000	552.00
		0.000	0.00
		0.000	0.00
0016                          1020.20	25.10	32.000	803.20
INSTALL CHEVRONS	EACH	32.000	803.20
		0.000	0.00
		0.000	0.00
0017                          1030.00	13.30	1,027.000	13,659.10
EARTHWORK MEASURED IN EMBANKMENT	CY	1,027.000	13,659.10
		1,027.000	13,659.10
		0.000	0.00
0018                          2001.03	15.00	195.000	2,925.00
GRAVEL SURFACE COURSE	TON	0.000	0.00
		0.000	0.00
		0.000	0.00
0019                          2021.00	50.20	5.000	251.00
MAILBOX POST	EACH	5.000	251.00
		0.000	0.00
		0.000	0.00
0020                          3040.11	89.75	75.500	6,776.13
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	75.500	6,776.13
		48.545	4,356.91
		0.000	0.00
0021                          3040.12	86.30	356.600	30,774.58
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	356.600	30,774.58
		410.975	35,467.14
		0.000	0.00
0022                          3040.13	85.10	762.600	64,897.26
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	762.600	64,897.26
		830.600	70,683.80
		0.000	0.00
0023                          3041.25	505.00	106.000	53,530.00
BITUMINOUS PATCHING	TON	106.000	53,530.00
		58.420	29,502.10
		0.000	0.00
0024                          3221.15	88.50	814.000	72,039.00
CONCRETE PAVEMENT, CLASS PR-3500	SY	814.000	72,039.00
JOINT REPAIR		727.920	64,420.83
		0.000	0.00
0025                          7017.00	1.50	2,075.000	3,112.50
REMOVE GUARDRAIL	LF	2,075.000	3,112.50
		2,075.000	3,112.50
		0.000	0.00
0026                          9000.73	14.25	500.000	7,125.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	7,125.00
SPS		0.000	0.00
		0.000	0.00
0027                          9005.00	42.70	100.000	4,270.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	4,270.00
SP4		59.090	2,523.15
		14.000	597.80
0028                          9005.23	14.25	5,740.000	81,795.00
ASPHALTIC CONCRETE, TYPE SPS	TON	5,740.000	81,795.00
		2,974.250	42,383.06
		2,974.250	42,383.06
0029                          9005.44	21.70	22,060.000	478,702.00
ASPHALTIC CONCRETE, TYPE SP4(0.375)	TON	22,060.000	478,702.00
		22,603.800	490,502.46
		7,938.030	172,255.25
0030                          9009.00	3.70	5,126.000	18,966.20
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	5,126.000	18,966.20
		0.000	0.00
		0.000	0.00
0031                          9020.92	200.00	27.000	5,400.00
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING	TON	27.000	5,400.00
		0.000	0.00
		0.000	0.00
0032                          9021.01	200.00	1,196.640	239,328.00
PERFORMANCE GRADED BINDER (64-22)	TON	1,196.640	239,328.00
		1,217.368	243,473.60
		448.072	89,614.40
0033                          9021.03	200.00	309.960	61,992.00
PERFORMANCE GRADED BINDER (58-28)	TON	309.960	61,992.00
		0.000	0.00
		0.000	0.00
0034                          9053.00	0.75	35,740.000	26,805.00
TACK COAT	GAL	35,740.000	26,805.00
		30,850.000	23,137.50
		10,600.000	7,950.00
0035                          9110.01	52.00	35.000	1,820.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	35.000	1,820.00
		2.500	130.00
		0.500	26.00
0036                          9110.02	65.00	35.000	2,275.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	35.000	2,275.00
		0.000	0.00
		0.000	0.00
0037                          9110.03	45.00	35.000	1,575.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	35.000	1,575.00
		3.500	157.50
		0.500	22.50
0038                          9110.07	35.00	35.000	1,225.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	35.000	1,225.00
		7.750	271.25
		3.000	105.00
0039                          9179.23	90.80	306.973	27,873.15
COLD MILLING, CLASS 3	STA	306.973	27,873.15
		305.546	27,743.58
		0.000	0.00
0040                          9186.01	185.00	152.603	28,231.56
CONCRETE SURFACE MILLING	STA	152.603	28,231.56
		163.341	30,218.09
		0.000	0.00
0041                          9188.50	17.50	652.000	11,410.00
SURFACING UNDER GUARDRAIL	SY	652.000	11,410.00
		0.000	0.00
		0.000	0.00
0042                          9300.52	4,500.00	1.000	4,500.00
ASPHALT PAVEMENT SMOOTHNESS TESTING I/D	LS	1.000	4,500.00
		0.000	0.00
		0.000	0.00
0043                          L020.00	1.60	3,458.000	5,532.80
EROSION CONTROL	SY	3,458.000	5,532.80
		0.000	0.00
		0.000	0.00
4001                          2010.03	17.50	0.000	0.00
CRUSHED ROCK SURFACE COURSE	TON	195.000	3,412.50
CRUSHED ROCK SURFACE COURSE		0.000	0.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,350,035.67
		Current	1,350,523.17
		In place	1,170,724.15
		This Estimate	315,114.97
GROUP 10 GENERAL ITEMS
0044                          0001.08	0.50	1,820.000	910.00
BARRICADE, TYPE II	BDAY	1,820.000	910.00
		7,465.000	3,732.50
		6,600.000	3,300.00
0045                          0001.10	2.00	728.000	1,456.00
BARRICADE, TYPE III	BDAY	728.000	1,456.00
		2,905.000	5,810.00
		525.000	1,050.00
0046                          0001.75	1.50	1,138.000	1,707.00
TEMPORARY SIGN DAY	EACH	1,138.000	1,707.00
		844.000	1,266.00
		480.000	720.00
0047                          0001.90	0.50	6,140.000	3,070.00
SIGN DAY	EACH	6,140.000	3,070.00
		8,969.000	4,484.50
		1,529.000	764.50
0048                          0003.10	180.00	162.000	29,160.00
FLAGGING	DAY	162.000	29,160.00
		109.500	19,710.00
		19.000	3,420.00
0049                          0003.20	245.00	60.000	14,700.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	60.000	14,700.00
		39.000	9,555.00
		6.500	1,592.50
0050                          0010.04	1,500.00	1.000	1,500.00
FIELD OFFICE	EACH	1.000	1,500.00
		0.000	0.00
		0.000	0.00
0051                          0030.00	1,500.00	1.000	1,500.00
MOBILIZATION	LS	1.000	1,500.00
		1.000	1,500.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	54,003.00
		Current	54,003.00
		In place	46,058.00
		This Estimate	10,847.00
Totals for contract		Contracted	1,467,951.69
		Current	1,468,439.19
		In place	1,228,004.55
		This Estimate	325,961.97