Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	1344 DOBSON BROTHERS CONSTRUCTION COMPANY
Contract ID:	1515X
Estimate Number:	0012
Pay Period End Date:	02.23.2002

Contract Location:
56TH STREET EAST, IN LINCOLN	Estimate Type:	FINL
Contractor:
DOBSON BROTHERS CONSTRUCTION COMPANY	Date Let:	03.29.2001
410 SOUTH 7TH	Date Awarded:	04.06.2001
PO BOX 81409	Date Contract Executed:	04.20.2001
	Date Notice to Proceed:	04.20.2001
LINCOLN NE 68501	Date Work Began:	07.16.2001
Phone:	Date Physical Work Completed:
(402)474-5115	Date Accepted:	01.15.2002
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD

Counties
LANCASTER

Project Number		PCT			Fed State Project Number		Description
12515 000		0.000			S-2-6(1021)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,200,706.45	$1,200,706.45	$.00
$1,330,411.26	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,200,706.45	$1,200,706.45	$.00
$1,009,525.64	Retainage	$.00	$-12,007.06	$12,007.06
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
90.25%	Net Earnings	$1,200,706.45	$1,188,699.39	$12,007.06
	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	$1,200,706.45	$1,188,699.39	$12,007.06
Project Manager			Div. Head/Dist. Eng.
Sidiqi, Abdul	04.02.2002		Sklenar, Michael J	04.02.2002
Constr. Estimate Eng.			Materials Eng.
Davis, Carl	04.30.2002		Harring, Joyce	06.19.2002
Controller Div. Processed
Harring, Joyce	06.19.2002

		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 9 BITUMINOUS
0001                          L001.02	413.09	15.500	6,402.90
SEEDING, TYPE B	ACRE	15.500	6,402.90
		6.750	2,788.35
		0.000	0.00
0002                          L032.75	60.60	35.000	2,121.00
MULCH	TON	35.000	2,121.00
		13.500	818.10
		0.000	0.00
0003                          0001.08	0.50	12,500.000	6,250.00
BARRICADE, TYPE II	BDAY	12,500.000	6,250.00
		18,326.000	9,163.00
		0.000	0.00
0004                          0001.10	0.71	540.000	383.40
BARRICADE, TYPE III	BDAY	540.000	383.40
		501.000	355.71
		0.000	0.00
0005                          0001.30	1.01	360.000	363.60
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	360.000	363.60
		495.000	499.95
		0.000	0.00
0006                          0001.90	0.35	4,720.000	1,652.00
SIGN DAY	EACH	4,720.000	1,652.00
		7,480.000	2,618.00
		0.000	0.00
0007                          0002.40	7.32	824.400	6,034.61
TEMPORARY SOLID LINES	STA	824.400	6,034.61
		630.210	4,613.13
		0.000	0.00
0008                          0002.45	7.32	544.200	3,983.54
TEMPORARY BROKEN LINES	STA	544.200	3,983.54
		755.234	5,528.30
		0.000	0.00
0009                          0002.97	15.15	120.000	1,818.00
FLASHING ARROW PANEL	DAY	120.000	1,818.00
		102.000	1,545.30
		0.000	0.00
0010                          0003.10	164.50	100.000	16,450.00
FLAGGING	DAY	100.000	16,450.00
		34.500	5,675.25
		0.000	0.00
0011                          0010.04	250.00	1.000	250.00
FIELD OFFICE	EACH	1.000	250.00
		0.000	0.00
		0.000	0.00
0012                          0030.90	25,000.00	1.000	25,000.00
MOBILIZATION	LS	1.000	25,000.00
		1.000	25,000.00
		0.000	0.00
0013                          1101.00	6.04	179.000	1,081.16
REMOVE PAVEMENT	SY	179.000	1,081.16
		212.023	1,280.62
		0.000	0.00
0014                          1119.00	222.20	1.000	222.20
REMOVE INLET	EACH	1.000	222.20
		1.000	222.20
		0.000	0.00
0015                          1122.01	2.41	563.000	1,356.83
REMOVE CONCRETE MEDIAN SURFACING	SY	563.000	1,356.83
		507.831	1,223.87
		0.000	0.00
0016                          3008.05	5.30	311.000	1,648.30
TIE BARS	EACH	311.000	1,648.30
		398.000	2,109.40
		0.000	0.00
0017                          3017.40	19.78	1,064.000	21,045.92
CONCRETE CLASS 47B-3000 MEDIAN SURFACING	SY	1,064.000	21,045.92
		901.616	17,833.96
		0.000	0.00
0018                          3031.08	31.11	1,457.700	45,349.05
8" CONCRETE BASE COURSE	SY	1,457.700	45,349.05
		1,346.544	41,890.99
		0.000	0.00
0019                          3040.11	115.14	29.900	3,442.69
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH	SY	29.900	3,442.69
		22.223	2,558.76
		0.000	0.00
0020                          3040.12	96.96	90.000	8,726.40
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	90.000	8,726.40
		102.335	9,922.40
		0.000	0.00
0021                          3040.13	88.88	173.300	15,402.90
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	173.300	15,402.90
		212.334	18,872.25
		0.000	0.00
0022                          3041.25	333.30	43.000	14,331.90
BITUMINOUS PATCHING	TON	43.000	14,331.90
		43.490	14,495.22
		0.000	0.00
0023                          3221.05	92.92	20.000	1,858.40
CONCRETE PAVEMENT, CLASS PR-3625	SY	20.000	1,858.40
JOINT REPAIR		5.333	495.54
		0.000	0.00
0024                          4002.00	1.56	125.000	195.00
CAST IRON COVER AND FRAME	LB	125.000	195.00
		125.000	195.00
		0.000	0.00
0025                          4043.50	54.47	2.000	108.94
REMOVE SEWER PIPE	LF	2.000	108.94
		0.000	0.00
		0.000	0.00
0026                          4105.59	605.76	4.120	2,495.73
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX	CY	4.120	2,495.73
		4.120	2,495.73
		0.000	0.00
0027                          4107.07	706.25	0.360	254.25
CLASS 47B-3000 OR AX-3000 CONCRETE FOR CONCRETE COLLARS	CY	0.360	254.25
		0.360	254.25
		0.000	0.00
0028                          4155.50	0.74	267.000	197.58
REINFORCING STEEL FOR INLET AND JUNCTION BOX	LB	267.000	197.58
		267.000	197.58
		0.000	0.00
0029                          4157.00	0.74	35.000	25.90
REINFORCING STEEL FOR COLLARS	LB	35.000	25.90
		35.000	25.90
		0.000	0.00
0030                          4600.15	33.33	12.000	399.96
15" REINFORCED CONCRETE SEWER PIPE	LF	12.000	399.96
		8.000	266.64
		0.000	0.00
0031                          7490.03	0.37	14,000.000	5,180.00
4" YELLOW THERMOPLASTIC	LF	14,000.000	5,180.00
		25,886.320	9,577.94
		0.000	0.00
0032                          7490.04	0.37	34,000.000	12,580.00
4" WHITE THERMOPLASTIC	LF	34,000.000	12,580.00
		40,660.000	15,044.20
		0.000	0.00
0033                          8029.10	4.42	1,457.700	6,443.03
AGGREGATE FOUNDATION COURSE-D 4"	SY	1,457.700	6,443.03
		1,346.544	5,951.73
		0.000	0.00
0034                          9005.00	30.48	100.000	3,048.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	3,048.00
SP5(0.5)		0.000	0.00
		0.000	0.00
0035                          9005.55	22.34	14,960.000	334,206.40
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	9,318.741	208,180.67
		6,628.310	148,076.44
		0.000	0.00
0036                          9005.57	24.60	3,720.000	91,512.00
ASPHALTIC CONCRETE, TYPE SP5(.375)	TON	3,720.000	91,512.00
		3,366.399	82,813.42
		0.000	0.00
0037                          9021.04	210.00	1,009.220	211,936.20
PERFORMANCE GRADED BINDER (70-28)	TON	0.000	0.00
		0.000	0.00
		0.000	0.00
0038                          9053.00	0.50	27,390.000	13,695.00
TACK COAT	GAL	27,390.000	13,695.00
		20,550.000	10,275.00
		0.000	0.00
0039                          9110.01	58.83	10.000	588.30
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	588.30
		0.000	0.00
		0.000	0.00
0040                          9110.02	58.83	10.000	588.30
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	588.30
		0.000	0.00
		0.000	0.00
0041                          9110.03	50.99	10.000	509.90
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	509.90
		0.000	0.00
		0.000	0.00
0042                          9110.07	39.23	10.000	392.30
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	392.30
		0.000	0.00
		0.000	0.00
0043                          9111.00	2.53	96.000	242.88
WATER	MGAL	96.000	242.88
		0.000	0.00
		0.000	0.00
0044                          9150.00	1.99	6,424.000	12,783.76
CRACKING AND SEATING CONCRETE PAVEMENT	SY	6,424.000	12,783.76
		3,878.667	7,718.55
		0.000	0.00
0045                          9170.00	37.16	362.047	13,453.67
EARTH SHOULDER CONSTRUCTION	STA	362.047	13,453.67
		361.750	13,442.63
		0.000	0.00
0046                          9173.20	1.00	1,458.000	1,458.00
SUBGRADE PREPARATION	SY	1,458.000	1,458.00
		0.000	0.00
		0.000	0.00
0047                          9179.80	921.31	13.000	11,977.03
MILLING CONCRETE FOR INLAYS	EACH	13.000	11,977.03
		14.000	12,898.34
		0.000	0.00
0048                          9186.00	0.65	44,771.000	29,101.15
CONCRETE SURFACE MILLING	SY	44,771.000	29,101.15
		43,844.558	28,498.96
		0.000	0.00
0049                          9206.29	0.82	86,558.000	70,977.56
NON-WOVEN PAVEMENT OVERLAY FABRIC	SY	0.000	0.00
		0.000	0.00
		0.000	0.00
4001                          9003.50	39.98	0.000	0.00
ASPHALTIC CONCRETE, TYPE HMR	TON	4,512.000	180,389.76
Asphaltic Concrete, Type HMR		4,632.233	185,196.68
		0.000	0.00
4002                          9003.50	39.98	0.000	0.00
ASPHALTIC CONCRETE, TYPE HMR	TON	2,931.447	117,199.25
Asphaltic Concrete, Type HMR		2,931.447	117,199.26
		0.000	0.00
4003                          9020.70	210.00	0.000	0.00
ASPHALT-RUBBER BINDER	TON	352.176	73,956.96
Rubber Binder		328.259	68,934.39
		0.000	0.00
4004                          9020.70	210.00	0.000	0.00
ASPHALT-RUBBER BINDER	TON	181.424	38,099.04
Rubber Binder		208.448	43,774.08
		0.000	0.00
4005                          9021.03	165.00	0.000	0.00
PERFORMANCE GRADED BINDER (58-28)	TON	352.176	58,109.04
Perf. Graded Binder (58-28)		264.031	43,565.12
		0.000	0.00
4006                          9021.03	165.00	0.000	0.00
PERFORMANCE GRADED BINDER (58-28)	TON	181.424	29,934.96
Perf. Graded Binder (58-28)		167.653	27,662.75
		0.000	0.00
4007                          9021.01	155.00	0.000	0.00
PERFORMANCE GRADED BINDER (64-22)	TON	431.600	66,898.00
Perf. Graded Binder (64-22)		288.096	44,654.89
		0.000	0.00
4008                          9021.01	155.00	0.000	0.00
PERFORMANCE GRADED BINDER (64-22)	TON	298.746	46,305.63
Perf. Graded Binder (64-22)		298.746	46,305.64
		0.000	0.00
4009                          0030.01	38,900.28	0.000	0.00
ADDITIONAL MOBILIZATION	LS	1.000	38,900.28
Additional Mobilization		1.000	38,900.28
		0.000	0.00
4010                          0030.01	21,099.72	0.000	0.00
ADDITIONAL MOBILIZATION	LS	1.000	21,099.72
Additional Mobilization		1.000	21,099.72
		0.000	0.00
4011                          1010.00	11.75	0.000	0.00
EXCAVATION	CY	705.490	8,289.51
Removal of dirt material from the median		1,085.143	12,750.43
		0.000	0.00
4012                          3012.07	8.48	0.000	0.00
CONCRETE CLASS 47B-3625 MEDIAN LIP CURB	LF	190.000	1,611.20
4" Concrete Median Curb		190.000	1,611.20
		0.000	0.00
4013                          4012.19	400.00	0.000	0.00
RECONSTRUCT INLET	EACH	1.000	400.00
Remove and Reset LidLowered inlet walls		1.000	400.00
		0.000	0.00
4014                          9005.55	55.00	0.000	0.00
ASPHALTIC CONCRETE, TYPE SP5(0.5)	TON	520.000	28,600.00
Includes Tack oil, PG Binder 70-28		387.480	21,311.40
		0.000	0.00
4015                          9179.79	3.00	0.000	0.00
MILLING FOR ASPHALTIC CONCRETE INLAY	SY	1,700.000	5,100.00
Milling an asphalt wedge(1.5 in * 15 ft.)		1,721.944	5,165.83
		0.000	0.00
4016                          9185.27	2.27	0.000	0.00
MILLING CONCRETE PAVEMENT	SY	94.111	213.63
Concrete Milling (2" depth)		94.111	213.63
		0.000	0.00
4017                          9185.27	2.27	0.000	0.00
MILLING CONCRETE PAVEMENT	SY	2,262.556	5,136.00
Concrete Milling (2" Depth)		2,262.556	5,136.00
		0.000	0.00
4018                          7490.12	1.84	0.000	0.00
12" WHITE THERMOPLASTIC	LF	807.000	1,484.88
12" White Thermoplastic pavement marking		807.000	1,484.88
		0.000	0.00
4019                          7490.12	1.84	0.000	0.00
12" WHITE THERMOPLASTIC	LF	334.000	614.56
12" White Thermoplastic pavement marking		334.000	614.56
		0.000	0.00
4020                          3040.12	96.96	0.000	0.00
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH	SY	5.333	517.09
Sta. 1309+67 to 1309+71 WB, Driving Lane, Full width		5.333	517.09
		0.000	0.00
4021                          9150.00	1.99	0.000	0.00
CRACKING AND SEATING CONCRETE PAVEMENT	SY	161.333	321.05
WB Outside Lane (1269+70 to 1270+91)		161.333	321.05
		0.000	0.00
6001                          9300.56	0.84	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	2,417.569	2,030.76
		2,417.569	2,030.76
		0.000	0.00
6002                          9300.56	0.84	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	3,210.741	2,697.02
		3,210.741	2,697.02
		0.000	0.00
6003                          9300.56	0.81	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	1,457.330	1,180.44
		1,457.330	1,180.44
		0.000	0.00
6004                          9300.56	0.81	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	909.069	736.35
		909.069	736.35
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,009,525.64
		Current	1,330,411.28
		In place	1,200,706.06
		This Estimate	0.00
Totals for contract		Contracted	1,009,525.64
		Current	1,330,411.28
		In place	1,200,706.06
		This Estimate	0.00