Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	1395 MULHALL'S NURSERY, INC.
Contract ID:	2008
Estimate Number:	0006
Pay Period End Date:	09.30.2002

Contract Location:
60TH STREET INTERCHANGE, OMAHA	Estimate Type:	PROG
Contractor:
MULHALL'S NURSERY, INC.	Date Let:	08.16.2001
3615 N 120TH ST	Date Awarded:	08.24.2001
	Date Contract Executed:	08.31.2001
	Date Notice to Proceed:	08.31.2001
OMAHA NE 68164	Date Work Began:
Phone:	Date Physical Work Completed:
(402)963-0700	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
DOUGLAS

Project Number		PCT			Fed State Project Number		Description
22008 000		0.000			MISC-80-9(1124)		LANDSCAPING

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$88,226.20	$78,483.30	$9,742.90
$110,819.00	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$88,226.20	$78,483.30	$9,742.90
$113,249.00	Retainage	$-882.26	$-784.83	$-97.43
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
79.61%	Net Earnings	$87,343.94	$77,698.47	$9,645.47
	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	$87,343.94	$77,698.47	$9,645.47
Project Manager			Div. Head/Dist. Eng.
Khalaf, Zahi	10.17.2002		Lech, Marvin (Marv)	10.17.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	10.18.2002
Controller Div. Processed
Burling, Laurie	10.18.2002

		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 5L LANDSCAPING
0001                          L119.12	40.00	24.000	960.00
JUNIPERUS CHINESIS 'SEA GREEN' (SEA GREEN JUNIPER) 24" B&BOR CONTAINER GROWN	EACH	24.000	960.00
		19.200	768.00
		2.400	96.00
0002                          L210.00	145.00	9.000	1,305.00
ABIES CONCOLOR (CONCOLOR FIR) 4' B&B	EACH	9.000	1,305.00
		7.200	1,044.00
		0.900	130.50
0003                          L301.03	110.00	98.000	10,780.00
PICEA GLAUCA DENSATA (BLACK HILLS SPRUCE) 3' B&B	EACH	98.000	10,780.00
		78.400	8,624.00
		9.800	1,078.00
0004                          L302.17	130.00	34.000	4,420.00
PICEA PUNGENS (COLORADO SPRUCE) 4' B&B	EACH	34.000	4,420.00
		27.200	3,536.00
		3.400	442.00
0005                          L374.12	100.00	44.000	4,400.00
PINUS STROBUS (WHITE PINE) 3' B&B	EACH	44.000	4,400.00
		34.900	3,490.00
		4.100	410.00
0006                          L375.03	100.00	123.000	12,300.00
PINUS SYLVESTRIS (SCOTCH PINE) 3' B&B	EACH	123.000	12,300.00
		98.400	9,840.00
		12.300	1,230.00
0007                          L410.02	17.00	330.000	5,610.00
ARONIA MELANOCARPA (BLACK CHOKEBERRY) 15"-18" B.R.	EACH	330.000	5,610.00
		254.300	4,323.10
		23.300	396.10
0008                          L451.03	35.00	106.000	3,710.00
EUONYMUS ALATUS (WINGED EUONYMOUS) 2' B&B OR CONTAINER GROWN	EACH	106.000	3,710.00
		82.400	2,884.00
		8.200	287.00
0009                          L559.09	17.00	104.000	1,768.00
RHUS AROMATICA (FRAGRANT SUMAC) 15"-18" B.R.	EACH	104.000	1,768.00
		79.400	1,349.80
		6.600	112.20
0010                          L560.19	17.00	85.000	1,445.00
RHUS GLABRA (SMOOTH SUMAC) 15"-18" B.R.	EACH	85.000	1,445.00
		61.100	1,038.70
		1.600	27.20
0011                          L582.00	17.00	152.000	2,584.00
SPIRAEA JAPONICA "NORMAN" (NORMAN SPIREA) 15"-18" B.R.	EACH	152.000	2,584.00
		119.300	2,028.10
		12.900	219.30
0012                          L590.25	17.00	327.000	5,559.00
SPIRAEA X BUMALDA DART'S RED (DART'S RED SPIREA) 15"-18"B.R.	EACH	327.000	5,559.00
		250.200	4,253.40
		21.300	362.10
0013                          L592.18	17.00	259.000	4,403.00
SPIRAEA VAN HOUTTEI (VAN HOUTTE SPIREA) 18"-24" B.R.	EACH	259.000	4,403.00
		197.800	3,362.60
		16.500	280.50
0014                          L700.91	195.00	35.000	6,825.00
ACER X FREEMANII "AUTUMN BLAZE" (AUTUMN BLAZE MAPLE) 1 1/2"CALIPER B&B	EACH	35.000	6,825.00
		28.000	5,460.00
		3.500	682.50
0015                          L701.11	130.00	68.000	8,840.00
ACER GINNALA 'FLAME' (FLAME AMUR MAPLE) 1 1/2" CALIPER B.R.	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0016                          L720.18	185.00	21.000	3,885.00
CERCIS CANADENSIS (RED BUD) 1 1/2" CALIPER B&B	EACH	21.000	3,885.00
		16.700	3,089.50
		2.000	370.00
0017                          L755.02	95.00	17.000	1,615.00
FRAXINUS PENNSYLVANICA 'PATMORE' (PATMORE GREEN ASH-SEEDLESS) 1 1/4" CALIPER B.R.	EACH	17.000	1,615.00
		13.600	1,292.00
		1.700	161.50
0018                          L760.00	220.00	10.000	2,200.00
GINKGO BILOBA MALE (MALE MAIDENHAIR TREE) 1 1/2" CALIPER B&B	EACH	10.000	2,200.00
		8.000	1,760.00
		1.000	220.00
0019                          L765.10	95.00	7.000	665.00
GLEDITSIA TRIACANTHOS INERMIS 'SHADEMASTER' (SHADEMASTERHONEY LOCUST) 1 1/4" CALIPER B.R.	EACH	7.000	665.00
		5.600	532.00
		0.700	66.50
0020                          L774.96	195.00	39.000	7,605.00
MALUS 'PRAIRIFIRE' (PRAIRIFIRE CRABAPPLE) 1 1/2" CALIPER B&BOR CONTAINER GROWN	EACH	39.000	7,605.00
		31.200	6,084.00
		3.900	760.50
0021                          L777.20	95.00	26.000	2,470.00
MALUS 'SNOWDRIFT' (SNOWDRIFT CRABAPPLE) 1 1/4" CALIPER B.R.	EACH	26.000	2,470.00
		20.600	1,957.00
		2.400	228.00
0022                          L778.40	95.00	107.000	10,165.00
MALUS 'SUGAR TYME' (SUGAR TYME CRABAPPLE) 1 1/4" CALIPERB.R.	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0023                          L808.02	195.00	9.000	1,755.00
QUERCUS RUBRA (NORTHERN RED OAK) 1 1/2" CALIPER, B&B	EACH	9.000	1,755.00
		7.200	1,404.00
		0.900	175.50
0024                          L809.09	195.00	12.000	2,340.00
QUERCUS MACROCARPA (BUR OAK) 1 1/4" CALIPER B&B	EACH	12.000	2,340.00
		9.600	1,872.00
		1.200	234.00
0025                          L835.15	190.00	10.000	1,900.00
TILIA AMERICANA (AMERICAN LINDEN) 1 1/2" CALIPER B&B	EACH	10.000	1,900.00
		7.900	1,501.00
		0.900	171.00
0026                          0001.75	1.00	240.000	240.00
TEMPORARY SIGN DAY	EACH	240.000	240.00
		28.000	28.00
		0.000	0.00
0027                          0030.50	3,500.00	1.000	3,500.00
MOBILIZATION	LS	1.000	3,500.00
		1.000	3,500.00
		0.000	0.00
4000                          L701.15	110.00	0.000	0.00
ACER GINNALA "FLAME" (FLAME AMUR MAPLE) 1" CALIPER B.R.	EACH	68.000	7,480.00
Replaces Item 15		53.900	5,929.00
		6.300	693.00
4001                          L778.38	85.00	0.000	0.00
MALUS "SUGAR TYME" (SUGAR TYME CRABAPPLE) 1" CALIPER B.R.	EACH	107.000	9,095.00
Replaces Item 22		85.600	7,276.00
		10.700	909.50
GROUP 5L LANDSCAPING		Contracted	113,249.00
		Current	110,819.00
		In place	88,226.20
		This Estimate	9,742.90
Totals for contract		Contracted	113,249.00
		Current	110,819.00
		In place	88,226.20
		This Estimate	9,742.90