Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0774 DIXON CONSTRUCTION CO.
Contract ID:	3274
Estimate Number:	0011
Pay Period End Date:	01.04.2003

Contract Location:
CLARKSON SOUTHEAST	Estimate Type:	PROG
Contractor:
DIXON CONSTRUCTION CO.	Date Let:	04.18.2002
409 DRIFTWOOD	Date Awarded:	05.01.2002
PO BOX K	Date Contract Executed:	06.05.2002
	Date Notice to Proceed:	06.05.2002
CORRECTIONVILLE IA 51016-0047	Date Work Began:	07.23.2002
Phone:	Date Physical Work Completed:
(712)372-4224	Date Accepted:
Escrow Agent:
Surety Co:
EMPLOYERS MUTUAL CASUALTY COMPANY

Counties
COLFAX

Project Number		PCT			Fed State Project Number		Description
31274 000		0.000			BRO-7019(8)		GR CULV SEED BR GDRL

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$332,013.62	$329,607.90	$2,405.72
$339,542.89	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$332,013.62	$329,607.90	$2,405.72
$339,272.89	Retainage	$-3,320.14	$-3,296.08	$-24.06
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
97.78%	Net Earnings	$328,693.48	$326,311.82	$2,381.66
	Liquidated Damages	-$1,746.00	-$1,746.00	$.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	$4.65	$4.65	$.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	-$1,741.35	-$1,741.35	$.00
	Payment	$326,952.13	$324,570.47	$2,381.66
Project Manager			Div. Head/Dist. Eng.
Domogalla, Kevin	01.08.2003		Boyle, Pat	01.09.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	01.09.2003
Controller Div. Processed
Burling, Laurie	01.09.2003

		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 1 GRADING
0001                          L006.00	437.50	2.000	875.00
COVER CROP SEEDING	ha	2.000	875.00
		1.070	468.13
		0.000	0.00
0002                          0030.10	2,550.00	1.000	2,550.00
MOBILIZATION	LS	1.000	2,550.00
		1.000	2,550.00
		0.000	0.00
0003                          1000.00	150.00	8.000	1,200.00
LARGE TREE REMOVAL	EACH	8.000	1,200.00
		6.000	900.00
		0.000	0.00
0004                          1009.00	2,400.00	1.000	2,400.00
GENERAL CLEARING AND GRUBBING	LS	1.000	2,400.00
		1.000	2,400.00
		0.000	0.00
0005                          1011.00	1.50	108.000	162.00
WATER	kL	108.000	162.00
		0.000	0.00
		0.000	0.00
0006                          1030.00	3.35	6,196.000	20,756.60
EARTHWORK MEASURED IN EMBANKMENT	m3	6,196.000	20,756.60
		6,196.000	20,756.60
		0.000	0.00
0007                          1300.24	32.90	10.000	329.00
600 mm DRIVEWAY CULVERT PIPE	m	10.000	329.00
		10.000	329.00
		0.000	0.00
0008                          1300.48	105.60	11.000	1,161.60
1200 mm DRIVEWAY CULVERT PIPE	m	11.000	1,161.60
		11.000	1,161.60
		0.000	0.00
0009                          2009.51	974.00	3.712	3,615.49
CRUSHED ROCK EMBEDMENT	StaM	3.712	3,615.49
		3.712	3,615.49
		0.000	0.00
0010                          2010.00	20.00	212.000	4,240.00
CRUSHED ROCK SURFACE COURSE	m3	212.000	4,240.00
		212.000	4,240.00
		10.000	200.00
GROUP 1 GRADING		Contracted	37,289.69
		Current	37,289.69
		In place	36,420.82
		This Estimate	200.00
GROUP 4 CULVERTS
0011                          0030.40	1,000.00	1.000	1,000.00
MOBILIZATION	LS	1.000	1,000.00
		1.000	1,000.00
		0.000	0.00
0012                          1043.50	5.00	33.000	165.00
RIPRAP FILTER FABRIC	m2	33.000	165.00
		33.000	165.00
		0.000	0.00
0013                          4050.01	5.00	441.000	2,205.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	m3	441.000	2,205.00
		441.000	2,205.00
		0.000	0.00
0014                          4300.36	110.00	36.000	3,960.00
900 mm CULVERT PIPE	m	36.000	3,960.00
		36.000	3,960.00
		0.000	0.00
0015                          4300.48	182.00	25.800	4,695.60
1200 mm CULVERT PIPE	m	25.800	4,695.60
		25.800	4,695.60
		0.000	0.00
0016                          4300.60	250.00	37.000	9,250.00
1500 mm CULVERT PIPE	m	37.000	9,250.00
		37.000	9,250.00
		0.000	0.00
0017                          4310.36	500.00	1.000	500.00
900 mm FLARED-END SECTION	EACH	1.000	500.00
		1.000	500.00
		0.000	0.00
0018                          4310.48	750.00	1.000	750.00
1200 mm FLARED-END SECTION	EACH	1.000	750.00
		1.000	750.00
		0.000	0.00
0019                          4310.60	900.00	1.000	900.00
1500 mm FLARED-END SECTION	EACH	1.000	900.00
		1.000	900.00
		0.000	0.00
0020                          6105.03	40.00	35.000	1,400.00
ROCK RIPRAP, TYPE C	Mg	35.000	1,400.00
		35.000	1,400.00
		0.000	0.00
GROUP 4 CULVERTS		Contracted	24,825.60
		Current	24,825.60
		In place	24,825.60
		This Estimate	0.00
GROUP 5 SEEDING
0021                          L001.01	1,502.13	1.000	1,502.13
SEEDING, TYPE A	ha	1.000	1,502.13
		0.799	1,200.20
		0.799	1,200.20
0022                          L001.02	1,491.81	1.000	1,491.81
SEEDING, TYPE B	ha	1.000	1,491.81
		0.271	404.28
		0.271	404.28
0023                          L032.75	75.00	10.000	750.00
MULCH	Mg	10.000	750.00
		5.350	401.25
		5.350	401.25
0024                          0030.50	200.00	1.000	200.00
MOBILIZATION	LS	1.000	200.00
		1.000	200.00
		1.000	200.00
GROUP 5 SEEDING		Contracted	3,943.94
		Current	3,943.94
		In place	2,205.73
		This Estimate	2,205.73
GROUP 6 BRIDGE AT STA. 7+23.00
0025                          0030.60	30,000.00	1.000	30,000.00
MOBILIZATION	LS	1.000	30,000.00
		0.874	26,220.00
		0.000	0.00
0026                          1043.50	2.40	703.000	1,687.20
RIPRAP FILTER FABRIC	m2	703.000	1,687.20
		703.000	1,687.20
		0.000	0.00
0027                          6000.10	3,000.00	1.000	3,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0028                          6000.11	3,000.00	1.000	3,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0029                          6001.50	7,500.00	1.000	7,500.00
BENT NO.1 EXCAVATION	LS	1.000	7,500.00
		1.000	7,500.00
		0.000	0.00
0030                          6001.51	7,500.00	1.000	7,500.00
BENT NO.2 EXCAVATION	LS	1.000	7,500.00
		1.000	7,500.00
		0.000	0.00
0031                          6010.22	393.00	97.900	38,474.70
CLASS 47B-20 CONCRETE FOR BRIDGE	m3	97.900	38,474.70
		97.900	38,474.70
		0.000	0.00
0032                          6010.26	366.80	110.700	40,604.76
CLASS 47BD-30 CONCRETE FOR BRIDGE	m3	110.700	40,604.76
		110.700	40,604.76
		0.000	0.00
0033                          6020.00	1.21	17,180.000	20,787.80
REINFORCING STEEL FOR BRIDGE	kg	17,180.000	20,787.80
		17,180.000	20,787.80
		0.000	0.00
0034                          6040.00	30,000.00	1.000	30,000.00
REMOVE STRUCTURE	EACH	1.000	30,000.00
AT STA. 8+31.6		1.000	30,000.00
		0.000	0.00
0035                          6080.00	4.00	790.000	3,160.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	kg	790.000	3,160.00
		790.000	3,160.00
		0.000	0.00
0036                          6105.03	30.00	904.000	27,120.00
ROCK RIPRAP, TYPE C	Mg	904.000	27,120.00
		909.130	27,273.90
		0.000	0.00
0037                          6210.12	49.20	656.800	32,314.56
HP 250 mm X 62 kg STEEL PILING	m	656.800	32,314.56
		656.800	32,314.56
		0.000	0.00
0038                          6310.00	107.60	157.400	16,936.24
STEEL SHEET PILING	m2	157.400	16,936.24
		157.400	16,936.24
		0.000	0.00
GROUP 6 BRIDGE AT STA. 7+23.00		Contracted	262,085.26
		Current	262,085.26
		In place	258,459.16
		This Estimate	0.00
GROUP 7 GUARDRAIL
0039                          0030.70	100.00	1.000	100.00
MOBILIZATION	LS	1.000	100.00
		1.000	100.00
		0.000	0.00
0040                          7020.00	1,000.00	4.000	4,000.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,000.00
		4.000	4,000.00
		0.000	0.00
0041                          7021.45	850.00	4.000	3,400.00
BREAKAWAY CABLE TERMINAL	EACH	4.000	3,400.00
		4.000	3,400.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	7,500.00
		Current	7,500.00
		In place	7,500.00
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0042                          0001.10	1.20	1,320.000	1,584.00
BARRICADE, TYPE III	BDAY	1,320.000	1,584.00
		1,046.000	1,255.20
		0.000	0.00
0043                          0001.30	0.60	264.000	158.40
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	264.000	158.40
		0.000	0.00
		0.000	0.00
0044                          0001.90	0.75	1,848.000	1,386.00
SIGN DAY	EACH	1,848.000	1,386.00
		1,312.000	984.00
		0.000	0.00
0045                          0030.10	500.00	1.000	500.00
MOBILIZATION	LS	1.000	500.00
		0.726	363.00
		0.000	0.00
4001                          0001.99	0.90	0.000	0.00
CONTRACTOR FURNISHED SIGN DAY	EACH	300.000	270.00
Road Closed		0.000	0.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	3,628.40
		Current	3,898.40
		In place	2,602.20
		This Estimate	0.00
Totals for contract		Contracted	339,272.89
		Current	339,542.89
		In place	332,013.51
		This Estimate	2,405.73