Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1395 MULHALL'S NURSERY, INC.
Contract ID:2919X
Estimate Number:0006
Pay Period End Date:09.30.2002
Contract Location:
13th STREET INTERCHANGE, OMAHAEstimate Type:PROG
Contractor:
MULHALL'S NURSERY, INC.Date Let:08.16.2001
3615 N 120TH STDate Awarded:08.24.2001
Date Contract Executed:08.31.2001
Date Notice to Proceed:08.31.2001
OMAHA NE 68164Date Work Began:
Phone:Date Physical Work Completed:
(402)963-0700Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY
Counties
DOUGLAS
Project Number PCT Fed State Project Number Description
21919 000  0.000 S-80-9(1100)  LANDSCAPING
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$107,973.80$88,665.10$19,308.70
$122,191.00Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$107,973.80$88,665.10$19,308.70
$122,191.00Retainage$-1,079.74$-886.65$-193.09
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
88.36%Net Earnings$106,894.06$87,778.45$19,115.61
Liquidated Damages$.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$106,894.06$87,778.45$19,115.61
Project ManagerDiv. Head/Dist. Eng.
Khalaf, Zahi10.16.2002Lech, Marvin (Marv)10.16.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve10.17.2002
Controller Div. Processed
Burling, Laurie10.17.2002
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 5L LANDSCAPING
0001                          L119.12 40.00150.0006,000.00
JUNIPERUS CHINESIS 'SEA GREEN' (SEA GREEN JUNIPER) 24" B&BOR CONTAINER GROWN EACH150.0006,000.00
120.0004,800.00
15.000600.00

0002                          L301.08 110.0017.0001,870.00
PICEA GLAUCA 'DENSATA' (BLACK HILLS SPRUCE) 3' B&B EACH17.0001,870.00
17.5001,925.00
2.100231.00

0003                          L302.17 130.0039.0005,070.00
PICEA PUNGENS (COLORADO SPRUCE) 4' B&B EACH39.0005,070.00
36.8004,784.00
3.200416.00

0004                          L374.12 100.005.000500.00
PINUS STROBUS (WHITE PINE) 3' B&B EACH5.000500.00
7.900790.00
0.90090.00

0005                          L375.03 100.0044.0004,400.00
PINUS SYLVESTRIS (SCOTCH PINE) 3' B&B EACH44.0004,400.00
44.0004,400.00
5.500550.00

0006                          L410.02 17.00501.0008,517.00
ARONIA MELANOCARPA (BLACK CHOKEBERRY) 15"-18" B.R. EACH501.0008,517.00
411.3006,992.10
48.700827.90

0007                          L451.18 35.0082.0002,870.00
EUONYMUS ALATUS (WINGED EUONYMUS) 18"-24" B&B ORCONTAINER GROWN EACH82.0002,870.00
65.6002,296.00
8.200287.00

0008                          L475.01 17.0055.000935.00
KOLKWITZIA AMABILIS (BEAUTYBUSH) 2' B.R. EACH55.000935.00
42.900729.30
4.40074.80

0009                          L575.00 24.0039.000936.00
HYDRANGEA PANICULATA 'TARDIVA' (LATE PANICLE HYDRANGEA) 2'B.R. EACH39.000936.00
31.200748.80
3.90093.60

0010                          L590.27 17.00349.0005,933.00
SPIRAEA X BUMALDA "DART'S RED" (DART'S RED SPIREA)15"-18" CONTAINER GROWN EACH349.0005,933.00
265.3004,510.10
14.000238.00

0011                          L590.70 17.00360.0006,120.00
SPIRAEA NIPPONICA 'SNOWMOUND' (SNOWMOUND SPIREA) 15"-18"B.R. EACH360.0006,120.00
278.8004,739.60
26.800455.60

0012                          L592.18 17.00383.0006,511.00
SPIRAEA VAN HOUTTEI (VAN HOUTTE SPIREA) 18"-24" B.R. EACH383.0006,511.00
303.5005,159.50
35.400601.80

0013                          L600.01 24.00318.0007,632.00
SYRINGA MEYERI 'PALIBIN' (DWARF KOREAN LILAC) 15"-18" B.R. EACH318.0007,632.00
245.6005,894.40
23.000552.00

0014                          L600.11 22.0066.0001,452.00
SYRINGA PRESTONIAE 'HIAWATHA' (HIAWATHA LATE LILAC) 2' B.R. EACH66.0001,452.00
52.4001,152.80
6.200136.40

0015                          L620.00 24.00117.0002,808.00
VIBURNUM TRILOBUM 'ALFREDO' (ALFREDO COMPACT AMERICANCRANBERRYBUSH VIBURNUM) 18"-24" CONTAINER GROWN EACH117.0002,808.00
88.0002,112.00
6.100146.40

0016                          L620.03 34.0045.0001,530.00
VIBURNUM PRUNIFOLIUM (BLACKHAW VIBURNUM) 2'-3' B.R. EACH45.0001,530.00
35.7001,213.80
4.200142.80

0017                          L621.01 24.00149.0003,576.00
VIBURNUM TRILOBUM (AMERICAN CRANBERRYBUSH VIBURNUM) 2'-3'B.R. EACH149.0003,576.00
117.9002,829.60
13.600326.40

0018                          L700.92 195.0022.0004,290.00
ACER FREEMANII 'AUTUMN BLAZE' (AUTUMN BLAZE MAPLE) 1 1/2"CALIPER B&B OR CONTAINER GROWN EACH22.0004,290.00
20.8004,056.00
2.600507.00

0019                          L720.18 175.0028.0004,900.00
CERCIS CANADENSIS (RED BUD) 1 1/2" CALIPER B&B EACH28.0004,900.00
SINGLE STEM 28.0004,900.00
3.500612.50

0020                          L729.34 185.0010.0001,850.00
CRATAEGUS CRUSGALLI INERMIS (THORNLESS COCKSPUR HAWTHORN)1 1/2" CALIPER B&B EACH10.0001,850.00
19.2003,552.00
2.400444.00

0021                          L730.02 180.0031.0005,580.00
CRATAEGUS PHAENOPYRUM (WASHINGTON HAWTHORN) 1 1/2" CALIPERB&B EACH31.0005,580.00
19.2003,456.00
2.400432.00

0022                          L755.02 100.003.000300.00
FRAXINUS PENNSYLVANICA 'PATMORE' (PATMORE GREEN ASH-SEEDLESS) 1 1/4" CALIPER B.R. EACH3.000300.00
4.800480.00
0.60060.00

0023                          L760.00 220.008.0001,760.00
GINKGO BILOBA MALE (MALE MAIDENHAIR TREE) 1 1/2" CALIPER B&B EACH8.0001,760.00
6.4001,408.00
0.800176.00

0024                          L765.10 100.002.000200.00
GLEDITSIA TRIACANTHOS INERMIS 'SHADEMASTER' (SHADEMASTERHONEY LOCUST) 1 1/4" CALIPER B.R. EACH2.000200.00
4.800480.00
4.800480.00

0025                          L774.15 185.0021.0003,885.00
MALUS 'ROY ORMISTON' (ROY ORMISTON CRABAPPLE) 1 1/2" CALIPERB&B EACH21.0003,885.00
23.0004,255.00
2.700499.50

0026                          L774.97 200.005.0001,000.00
MALUS 'PRAIRIFIRE' (PRAIRIFIRE CRABAPPLE) 1 1/2" CALIPER B&B EACH5.0001,000.00
10.2002,040.00
1.100220.00

0027                          L778.01 190.0030.0005,700.00
MALUS 'STRAWBERRY PARFAIT' (STRAWBERRY PARFAIT CRABAPPLE)1 1/2" CALIPER B&B EACH30.0005,700.00
27.9005,301.00
3.400646.00

0028                          L809.09 195.0010.0001,950.00
QUERCUS MACROCARPA (BUR OAK) 1 1/4" CALIPER B&B EACH10.0001,950.00
8.0001,560.00
1.000195.00

0029                          L832.24 200.0036.0007,200.00
SYRINGA RETICULATA (JAPANESE TREE LILAC) 1 1/2" CALIPER B&B EACH36.0007,200.00
33.6006,720.00
4.200840.00

0030                          L835.15 190.0013.0002,470.00
TILIA AMERICANA (AMERICAN LINDEN) 1 1/2" CALIPER B&B EACH13.0002,470.00
13.6002,584.00
1.700323.00

0031                          L955.05 16.0017.000272.00
PARTHENOCISSUS QUINQUEFOLIA (VIRGINIA CREEPER)1 GALLON CONTAINER GROWN EACH17.000272.00
13.600217.60
1.70027.20

0032                          L955.06 16.0017.000272.00
CLEMATIS TERNIFLORA (SWEET AUTUMN CLEMATIS) 1 GALLONCONTAINER GROWN EACH17.000272.00
13.600217.60
1.70027.20

0033                          L958.03 1.502,772.0004,158.00
NARCISSUS CYCLAMINEUS 'JETFIRE' (JETFIRE DAFFODILS) DN11 EACH2,772.0004,158.00
2,217.6003,326.40
2,217.6003,326.40

0034                          L958.04 1.503,936.0005,904.00
NARCISSUS CYCLAMINEUS 'DUTCH MASTER' (DUTCH MASTERDAFFODILS) DN11 EACH3,936.0005,904.00
3,148.8004,723.20
3,148.8004,723.20

0035                          0001.75 1.00240.000240.00
TEMPORARY SIGN DAY EACH240.000240.00
20.00020.00
0.0000.00

0036                          0030.51 3,600.001.0003,600.00
MOBILIZATION LS 1.0003,600.00
1.0003,600.00
0.0000.00

GROUP 5L LANDSCAPINGContracted122,191.00
Current122,191.00
In place107,973.80
This Estimate19,308.70

Totals for contractContracted122,191.00
Current122,191.00
In place107,973.80
This Estimate19,308.70