Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	3606 DOBSON BROTHERS CONSTRUCTION CO. & AFFIL
Contract ID:	1441
Estimate Number:	0003
Pay Period End Date:	12.03.2002

Contract Location:
PAWNEE LAKE/NW 84TH STREET	Estimate Type:	PROG
Contractor:
DOBSON BROTHERS CONSTRUCTION CO. & AFFIL	Date Let:	02.07.2002
410 S 7TH	Date Awarded:	02.14.2002
PO BOX 81409	Date Contract Executed:	02.19.2002
	Date Notice to Proceed:	02.19.2002
LINCOLN NE 68501	Date Work Began:	06.03.2002
Phone:	Date Physical Work Completed:
(402)474-5115	Date Accepted:
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD

Counties
LANCASTER

Project Number		PCT			Fed State Project Number		Description
12441 000		0.000			STR-SRR-55(132)		BRIDGE, GUARDRAIL, BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$275,081.03	$257,133.79	$17,947.24
$299,305.05	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$275,081.03	$257,133.79	$17,947.24
$298,486.05	Retainage	$-2,750.81	$-2,571.34	$-179.47
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
91.91%	Net Earnings	$272,330.22	$254,562.45	$17,767.77
	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	$16.49	$16.49	$.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	$16.49	$16.49	$.00
	Payment	$272,346.71	$254,578.94	$17,767.77
Project Manager			Div. Head/Dist. Eng.
Niazi, Babrak	12.09.2002		Sklenar, Michael J	12.09.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	12.09.2002
Controller Div. Processed
Burling, Laurie	12.09.2002

		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 6 BRIDGE AT R.P. 393.12
0001                          0030.60	3,060.00	1.000	3,060.00
MOBILIZATION	LS	1.000	3,060.00
		1.000	3,060.00
		1.000	3,060.00
0002                          6010.26	445.74	45.700	20,370.32
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	45.700	20,370.32
		45.700	20,370.32
		0.000	0.00
0003                          6020.00	1.07	6,628.000	7,091.96
REINFORCING STEEL FOR BRIDGE	LB	6,628.000	7,091.96
		6,628.000	7,091.96
		0.000	0.00
0004                          6030.00	9,180.00	1.000	9,180.00
PREPARATION OF BRIDGE	EACH	1.000	9,180.00
AT R.P. 393.12		1.000	9,180.00
		0.000	0.00
GROUP 6 BRIDGE AT R.P. 393.12		Contracted	39,702.28
		Current	39,702.28
		In place	39,702.28
		This Estimate	3,060.00
GROUP 7 GUARDRAIL
0005                          0030.70	3,000.00	1.000	3,000.00
MOBILIZATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0006                          7011.20	10.58	1,918.750	20,300.38
W-BEAM GUARDRAIL	LF	1,918.750	20,300.38
		1,945.750	20,586.04
		27.000	285.66
0007                          7017.00	1.97	1,862.500	3,669.13
REMOVE GUARDRAIL	LF	1,862.500	3,669.13
		1,862.500	3,669.13
		0.000	0.00
0008                          7020.00	995.01	4.000	3,980.04
BRIDGE APPROACH SECTIONS	EACH	4.000	3,980.04
		4.000	3,980.04
		0.000	0.00
0009                          7021.70	1,433.10	5.000	7,165.50
GUARDRAIL END TREATMENT, SRT-350	EACH	5.000	7,165.50
		5.000	7,165.50
		0.000	0.00
0010                          7022.00	372.30	1.000	372.30
END ANCHORAGE ASSEMBLY	EACH	1.000	372.30
		1.000	372.30
		0.000	0.00
4001                          7025.50	26.25	0.000	0.00
OFFSET BLOCK	EACH	12.000	315.00
Double offset block w/ 18" guardrail bolts		12.000	315.00
		12.000	315.00
4002                          7025.48	84.00	0.000	0.00
GUARDRAIL POSTS	EACH	6.000	504.00
Post through 8" concrete inlet area.		6.000	504.00
		6.000	504.00
GROUP 7 GUARDRAIL		Contracted	38,487.34
		Current	39,306.34
		In place	39,592.01
		This Estimate	1,104.66
GROUP 9 BITUMINOUS
0011                          L022.12	3.55	1,140.000	4,047.00
FABRIC SILT FENCE-HIGH POROSITY	LF	1,140.000	4,047.00
		1,140.000	4,047.00
		0.000	0.00
0012                          0002.55	7.14	203.400	1,452.28
OVERLAY BROKEN LINES	STA	203.400	1,452.28
		203.400	1,452.28
		0.000	0.00
0013                          0002.60	7.14	406.810	2,904.62
OVERLAY SOLID LINES	STA	406.810	2,904.62
		0.000	0.00
		0.000	0.00
0014                          0030.90	10,000.00	1.000	10,000.00
MOBILIZATION	LS	1.000	10,000.00
		1.000	10,000.00
		1.000	10,000.00
0015                          1009.00	1,785.00	1.000	1,785.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,785.00
		1.000	1,785.00
		0.000	0.00
0016                          1030.00	5.04	1,114.000	5,614.56
EARTHWORK MEASURED IN EMBANKMENT	CY	1,114.000	5,614.56
		1,114.000	5,614.56
		0.000	0.00
0017                          9005.00	35.00	100.000	3,500.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	3,500.00
SP2(0.5)		0.000	0.00
		0.000	0.00
0018                          9005.30	20.20	5,560.000	112,312.00
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	5,560.000	112,312.00
		5,171.830	104,470.97
		0.000	0.00
0019                          9009.00	2.09	1,284.000	2,683.56
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS	SY	1,284.000	2,683.56
		1,284.000	2,683.56
		0.000	0.00
0020                          9021.01	142.00	300.240	42,634.08
PERFORMANCE GRADED BINDER (64-22)	TON	300.240	42,634.08
		234.050	33,235.10
		0.000	0.00
0021                          9053.00	0.68	4,900.000	3,332.00
TACK COAT	GAL	4,900.000	3,332.00
		4,350.000	2,958.00
		0.000	0.00
0022                          9111.00	10.20	48.000	489.60
WATER	MGAL	48.000	489.60
		0.000	0.00
		0.000	0.00
0023                          9170.00	50.24	190.376	9,564.49
EARTH SHOULDER CONSTRUCTION	STA	190.376	9,564.49
		190.376	9,564.49
		0.000	0.00
0024                          9173.20	2.44	457.000	1,115.08
SUBGRADE PREPARATION	SY	457.000	1,115.08
		457.000	1,115.08
		457.000	1,115.08
0025                          9179.21	102.00	91.189	9,301.28
COLD MILLING, CLASS 1	STA	91.189	9,301.28
		91.189	9,301.28
		0.000	0.00
0026                          9179.23	305.00	11.089	3,382.15
COLD MILLING, CLASS 3	STA	11.089	3,382.15
		11.089	3,382.15
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	214,117.69
		Current	214,117.69
		In place	189,609.47
		This Estimate	11,115.08
GROUP 10 GENERAL ITEMS
0027                          0001.10	2.04	1,245.000	2,539.80
BARRICADE, TYPE III	BDAY	1,245.000	2,539.80
		1,237.000	2,523.48
		0.000	0.00
0028                          0001.30	1.28	166.000	212.48
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	166.000	212.48
		216.000	276.48
		0.000	0.00
0029                          0001.90	0.26	996.000	258.96
SIGN DAY	EACH	996.000	258.96
		2,730.000	709.80
		0.000	0.00
0030                          0010.04	500.00	1.000	500.00
FIELD OFFICE	EACH	1.000	500.00
		0.000	0.00
		0.000	0.00
0031                          0030.00	500.00	1.000	500.00
MOBILIZATION	LS	1.000	500.00
		1.000	500.00
		1.000	500.00
0032                          9110.01	51.00	15.000	765.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	15.000	765.00
		15.000	765.00
		15.000	765.00
0033                          9110.02	51.00	5.000	255.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	5.000	255.00
		5.000	255.00
		5.000	255.00
0034                          9110.03	45.90	15.000	688.50
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	15.000	688.50
		15.000	688.50
		15.000	688.50
0035                          9110.07	30.60	15.000	459.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	15.000	459.00
		15.000	459.00
		15.000	459.00
GROUP 10 GENERAL ITEMS		Contracted	6,178.74
		Current	6,178.74
		In place	6,177.26
		This Estimate	2,667.50
Totals for contract		Contracted	298,486.05
		Current	299,305.05
		In place	275,081.02
		This Estimate	17,947.24