Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	3366 D-K CONTRACTING CORPORATION
Contract ID:	1634X
Estimate Number:	0002
Pay Period End Date:	08.30.2003

Contract Location:
JUNCTION US-136/N-4, IN BEATRICE	Estimate Type:	PROG
Contractor:
D-K CONTRACTING CORPORATION	Date Let:	06.26.2003
800 S 10TH	Date Awarded:	07.03.2003
PO BOX 147	Date Contract Executed:	07.18.2003
	Date Notice to Proceed:	07.18.2003
BEATRICE NE 68310	Date Work Began:	08.11.2003
Phone:	Date Physical Work Completed:
(402)228-2381	Date Accepted:
Escrow Agent:
Surety Co:
UNIVERSAL SURETY COMPANY

Counties
GAGE

Project Number		PCT			Fed State Project Number		Description
12634 000		0.000			STPP-136-6(115)		CONCRETE PAVEMENT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$117,224.51	$53,417.94	$63,806.57
$112,417.39	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$117,224.51	$53,417.94	$63,806.57
$112,417.39	Retainage	$-1,172.25	$-534.18	$-638.07
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
104.28%	Net Earnings	$116,052.26	$52,883.76	$63,168.50
	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	$116,052.26	$52,883.76	$63,168.50
Project Manager			Div. Head/Dist. Eng.
Preble, Rodger	09.02.2003		Sklenar, Michael J	09.02.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	09.02.2003
Controller Div. Processed
Burling, Laurie	09.03.2003

		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 3 CONCRETE PAVEMENT
0001                          0001.08	0.50	560.000	280.00
BARRICADE, TYPE II	BDAY	560.000	280.00
		330.000	165.00
		195.000	97.50
0002                          0001.75	11.00	8.000	88.00
TEMPORARY SIGN DAY	EACH	8.000	88.00
		36.000	396.00
		20.000	220.00
0003                          0001.90	0.55	368.000	202.40
SIGN DAY	EACH	368.000	202.40
		88.000	48.40
		64.000	35.20
0004                          0002.97	44.00	24.000	1,056.00
FLASHING ARROW PANEL	DAY	24.000	1,056.00
		18.000	792.00
		10.000	440.00
0005                          0003.10	184.00	10.000	1,840.00
FLAGGING	DAY	10.000	1,840.00
		15.000	2,760.00
		3.000	552.00
0006                          0030.30	12,547.48	1.000	12,547.48
MOBILIZATION	LS	1.000	12,547.48
		1.000	12,547.48
		1.000	12,547.48
0007                          1009.00	896.00	1.000	896.00
GENERAL CLEARING AND GRUBBING	LS	1.000	896.00
		1.000	896.00
		1.000	896.00
0008                          1010.01	6.17	109.000	672.53
EXCAVATION (ESTABLISHED QUANTITY)	CY	109.000	672.53
		109.000	672.53
		109.000	672.53
0009                          1101.00	11.20	10.000	112.00
REMOVE PAVEMENT	SY	10.000	112.00
		21.240	237.89
		21.240	237.89
0010                          1106.00	4.50	37.000	166.50
REMOVE DRIVEWAY	SY	37.000	166.50
		36.330	163.49
		36.330	163.49
0011                          1107.00	4.50	63.000	283.50
REMOVE WALK	SY	63.000	283.50
		71.540	321.93
		71.540	321.93
0012                          1108.00	2.87	125.000	358.75
REMOVE COMBINATION CURB AND GUTTER	LF	125.000	358.75
		49.150	141.06
		49.150	141.06
0013                          3008.05	8.40	49.000	411.60
TIE BARS	EACH	49.000	411.60
		102.000	856.80
		46.000	386.40
0014                          3016.21	48.89	69.000	3,373.41
CONCRETE CLASS 47B-3000 SIDEWALKS	SY	69.000	3,373.41
		76.900	3,759.64
		76.900	3,759.64
0015                          3020.24	49.30	39.000	1,922.70
CONCRETE CLASS 47B-3500 DRIVEWAY	SY	39.000	1,922.70
		38.940	1,919.74
		38.940	1,919.74
0016                          3040.13	89.30	396.300	35,389.59
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	SY	396.300	35,389.59
		830.700	74,181.51
		271.900	24,280.67
0017                          3075.52	42.30	163.000	6,894.90
10" CONCRETE PAVEMENT, CLASS 47B-3500	SY	163.000	6,894.90
		158.190	6,691.44
		158.190	6,691.44
0018                          8029.04	2.10	202.000	424.20
AGGREGATE FOUNDATION COURSE 4"	SY	202.000	424.20
		0.000	0.00
		0.000	0.00
0019                          9170.00	216.00	2.217	478.87
EARTH SHOULDER CONSTRUCTION	STA	2.217	478.87
		0.000	0.00
		0.000	0.00
0020                          9173.20	2.38	202.000	480.76
SUBGRADE PREPARATION	SY	202.000	480.76
		173.790	413.62
		173.790	413.62
0021                          A001.01	530.00	3.000	1,590.00
PULL BOX, TYPE PB-1	EACH	3.000	1,590.00
		3.000	1,590.00
		3.000	1,590.00
0022                          A003.10	670.00	8.000	5,360.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	8.000	5,360.00
		0.000	0.00
		0.000	0.00
0023                          A003.20	605.00	1.000	605.00
TRAFFIC SIGNAL, TYPE TS-1A	EACH	1.000	605.00
		0.000	0.00
		0.000	0.00
0024                          A006.15	515.00	8.000	4,120.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	8.000	4,120.00
		0.000	0.00
		0.000	0.00
0025                          A006.70	105.00	4.000	420.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	4.000	420.00
		0.000	0.00
		0.000	0.00
0026                          A007.00	115.00	4.000	460.00
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	4.000	460.00
		4.000	460.00
		2.000	230.00
0027                          A009.29	1,525.00	3.000	4,575.00
STREET LIGHTING UNIT, TYPE SL-BT-40-6-0.25	EACH	3.000	4,575.00
		0.750	1,143.75
		0.750	1,143.75
0028                          A011.24	5,015.00	1.000	5,015.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP 30-12	EACH	1.000	5,015.00
		0.200	1,003.00
		0.200	1,003.00
0029                          A016.50	4,045.00	1.000	4,045.00
MAST ARM SIGNAL POLE, TYPE MP-30	EACH	1.000	4,045.00
		0.200	809.00
		0.200	809.00
0030                          A016.55	4,340.00	1.000	4,340.00
MAST ARM SIGNAL POLE, TYPE MP-35	EACH	1.000	4,340.00
		0.200	868.00
		0.200	868.00
0031                          A016.75	5,530.00	1.000	5,530.00
MAST ARM SIGNAL POLE, TYPE MP-55	EACH	1.000	5,530.00
		0.200	1,106.00
		0.200	1,106.00
0032                          A020.10	835.00	1.000	835.00
LIGHTING CONTROL CENTER, TYPE D	EACH	1.000	835.00
		0.000	0.00
		0.000	0.00
0033                          A070.08	10.00	96.000	960.00
1 1/2-INCH CONDUIT, JACKED	LF	96.000	960.00
		68.000	680.00
		68.000	680.00
0034                          A070.10	2.45	137.000	335.65
1 1/2-INCH CONDUIT IN TRENCH	LF	137.000	335.65
		143.500	351.58
		143.500	351.58
0035                          A070.13	3.00	162.000	486.00
2" CONDUIT IN TRENCH	LF	162.000	486.00
		107.800	323.40
		107.800	323.40
0036                          A072.10	4.00	45.000	180.00
1 1/2-INCH CONDUIT UNDER ROADWAY	LF	45.000	180.00
		73.000	292.00
		73.000	292.00
0037                          A072.14	4.25	119.000	505.75
2-INCH CONDUIT UNDER ROADWAY	LF	119.000	505.75
		119.000	505.75
		119.000	505.75
0038                          A074.18	13.00	80.000	1,040.00
3-INCH CONDUIT, JACKED	LF	80.000	1,040.00
		80.000	1,040.00
		80.000	1,040.00
0039                          A077.12	0.80	341.000	272.80
2/C #14 AWG TRAFFIC SIGNAL CABLE	LF	341.000	272.80
		0.000	0.00
		0.000	0.00
0040                          A077.22	1.70	341.000	579.70
12/C #14 AWG TRAFFIC SIGNAL CABLE	LF	341.000	579.70
		0.000	0.00
		0.000	0.00
0041                          A079.01	0.85	166.000	141.10
2/C #14 AWG DETECTOR LEAD-IN CABLE	LF	166.000	141.10
		0.000	0.00
		0.000	0.00
0042                          A079.50	0.90	361.000	324.90
GROUNDING CONDUCTOR	LF	361.000	324.90
		0.000	0.00
		0.000	0.00
0043                          A079.55	1.15	200.000	230.00
SERVICE CABLE	LF	200.000	230.00
		0.000	0.00
		0.000	0.00
0044                          A080.22	0.85	278.000	236.30
STREET LIGHTING CABLE, NO. 6 BARE	LF	278.000	236.30
		0.000	0.00
		0.000	0.00
0045                          A080.24	1.00	556.000	556.00
STREET LIGHTING CABLE, NO. 6 USE	LF	556.000	556.00
		0.000	0.00
		0.000	0.00
0046                          A500.20	875.00	1.000	875.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	1.000	875.00
		0.100	87.50
		0.100	87.50
0047                          L010.00	8.00	115.000	920.00
SODDING	SY	115.000	920.00
		0.000	0.00
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	112,417.39
		Current	112,417.39
		In place	117,224.51
		This Estimate	63,806.57
Totals for contract		Contracted	112,417.39
		Current	112,417.39
		In place	117,224.51
		This Estimate	63,806.57