Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0774 DIXON CONSTRUCTION CO.
Contract ID:	3329
Estimate Number:	0022
Pay Period End Date:	07.21.2001

Contract Location:
ALBION EAST	Estimate Type:	PROG
Contractor:
DIXON CONSTRUCTION CO.	Date Let:	01.13.2000
409 DRIFTWOOD	Date Awarded:	01.20.2000
PO BOX K	Date Contract Executed:	02.10.2000
	Date Notice to Proceed:	02.10.2000
CORRECTIONVILLE IA 51016-0047	Date Work Began:	04.03.2000
Phone:	Date Physical Work Completed:
(712)372-4224	Date Accepted:
Escrow Agent:
Surety Co:
EMPLOYERS MUTUAL CASUALTY COMPANY

Counties
BOONE

Project Number		PCT			Fed State Project Number		Description
31329 000B		0.000			EACSTPD-91-5(112)		GR CULV BR GDRL BIT

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,030,103.07	$1,018,534.92	$11,568.15
$1,039,060.81	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,030,103.07	$1,018,534.92	$11,568.15
$928,286.29	Retainage	$-10,301.03	$-10,185.35	$-115.68
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
99.14%	Net Earnings	$1,019,802.04	$1,008,349.57	$11,452.47
	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	$1,019,802.04	$1,008,349.57	$11,452.47
Project Manager			Div. Head/Dist. Eng.
Hyland, Tom	07.23.2001		Boyle, Pat	07.26.2001
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	07.26.2001
Controller Div. Processed
Burling, Laurie	07.27.2001

		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	75.00	3.500	262.50
COVER CROP SEEDING	ha	3.500	262.50
		5.201	390.08
		1.701	127.58
0002                          L020.00	1.50	4,845.000	7,267.50
EROSION CONTROL	m2	4,845.000	7,267.50
		4,845.000	7,267.50
		0.000	0.00
0003                          L020.01	1.50	3,216.000	4,824.00
EROSION CONTROL, TYPE A	m2	3,216.000	4,824.00
		3,216.000	4,824.00
		0.000	0.00
0004                          L020.10	5.47	3,513.000	19,216.11
EROSION CONTROL, TYPE HV	m2	3,513.000	19,216.11
		3,513.000	19,216.11
		0.000	0.00
0005                          L021.01	28.00	260.000	7,280.00
EROSION CHECKS, TYPE A	BALE	260.000	7,280.00
		264.000	7,392.00
		0.000	0.00
0006                          L022.11	8.20	769.400	6,309.08
FABRIC SILT FENCE-LOW POROSITY	m	769.400	6,309.08
		738.400	6,054.88
		0.000	0.00
0007                          L022.75	16.40	258.000	4,231.20
TEMPORARY SILT CHECK	m	258.000	4,231.20
		284.700	4,669.08
		0.000	0.00
0008                          0030.10	10,000.00	1.000	10,000.00
MOBILIZATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0009                          1009.00	1,800.00	1.000	1,800.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,800.00
		1.000	1,800.00
		0.000	0.00
0010                          1010.01	1.59	36,574.000	58,152.66
EXCAVATION (ESTABLISHED QUANTITY)	m3	36,574.000	58,152.66
		38,441.000	61,121.19
		1,867.000	2,968.53
0011                          1011.00	1.50	1,826.000	2,739.00
WATER	kL	1,826.000	2,739.00
		0.000	0.00
		0.000	0.00
0012                          1012.00	65.00	6.000	390.00
RIGHT-OF-WAY MARKERS	EACH	6.000	390.00
		6.000	390.00
		0.000	0.00
0013                          1040.05	0.28	18,480.000	5,174.40
TEMPORARY SLOPE PROTECTION	m2	18,480.000	5,174.40
		18,480.000	5,174.40
		0.000	0.00
0014                          1041.00	0.24	11,900.000	2,856.00
SALVAGING AND PLACING TOPSOIL	m2	11,900.000	2,856.00
		11,900.000	2,856.00
		0.000	0.00
0015                          1102.00	2.82	5,679.000	16,014.78
REMOVE ASPHALT SURFACE	m2	5,679.000	16,014.78
		603.417	1,701.64
		0.000	0.00
0016                          1120.00	120.00	2.000	240.00
REMOVE DISCHARGE STRUCTURE	EACH	2.000	240.00
		2.000	240.00
		0.000	0.00
0017                          1125.00	1,950.00	1.000	1,950.00
CLEAR TRACT	EACH	1.000	1,950.00
		1.000	1,950.00
		0.000	0.00
0018                          1500.60	36.00	75.000	2,700.00
INSTALL 1500 mm CORRUGATED METAL PIPE	m	75.000	2,700.00
		82.297	2,962.69
		0.000	0.00
0019                          7017.00	17.40	328.000	5,707.20
REMOVE GUARDRAIL	m	328.000	5,707.20
		333.000	5,794.20
		0.000	0.00
0020                          9110.01	65.00	20.000	1,300.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	20.000	1,300.00
		29.000	1,885.00
		0.000	0.00
0021                          9110.03	50.00	20.000	1,000.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	20.000	1,000.00
		0.000	0.00
		0.000	0.00
0022                          9110.07	40.00	20.000	800.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	20.000	800.00
		7.500	300.00
		0.000	0.00
0410                          9110.10	89.25	0.000	0.00
RENTAL OF EXCAVATOR, FULLY OPERATED	HOUR	5.000	446.25
		6.500	580.13
		0.000	0.00
0411                          9110.02	63.00	0.000	0.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	25.000	1,575.00
		25.500	1,606.50
		0.000	0.00
0412                          9110.12	73.50	0.000	0.00
RENTAL OF SCRAPER, FULLY OPERATED	HOUR	7.000	514.50
		6.000	441.00
		0.000	0.00
0413                          9110.03	52.50	0.000	0.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	5.000	262.50
		1.000	52.50
		0.000	0.00
GROUP 1 GRADING		Contracted	160,214.43
		Current	163,012.68
		In place	148,668.90
		This Estimate	3,096.11
GROUP 4 CULVERT
0023                          0030.40	16,000.00	1.000	16,000.00
MOBILIZATION	LS	1.000	16,000.00
		1.000	16,000.00
		0.000	0.00
0024                          1043.50	2.20	450.000	990.00
RIPRAP FILTER FABRIC	m2	450.000	990.00
		450.000	990.00
		450.000	990.00
0025                          4040.00	228.00	1.000	228.00
REMOVE HEADWALLS FROM CULVERTS	EACH	1.000	228.00
		1.000	228.00
		0.000	0.00
0026                          4045.00	5,556.00	1.000	5,556.00
REMOVE STRUCTURE	EACH	1.000	5,556.00
		1.000	5,556.00
		0.000	0.00
0027                          4050.01	21.00	6.000	126.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS	m3	6.000	126.00
		6.000	126.00
		0.000	0.00
0028                          4051.01	14.16	1,161.000	16,439.76
EXCAVATION FOR BOX CULVERTS	m3	1,161.000	16,439.76
		1,161.000	16,439.76
		0.000	0.00
0029                          4101.06	414.80	181.010	75,082.95
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	181.010	75,082.95
		181.010	75,082.95
		0.000	0.00
0030                          4151.00	1.46	10,008.000	14,611.68
REINFORCING STEEL FOR BOX CULVERT	kg	10,008.000	14,611.68
		10,008.000	14,611.68
		0.000	0.00
0031                          4350.24	70.00	11.000	770.00
600 mm CORRUGATED METAL PIPE	m	11.000	770.00
		11.000	770.00
		0.000	0.00
0032                          4360.24	220.00	1.000	220.00
600 mm METAL FLARED-END SECTION	EACH	1.000	220.00
		1.000	220.00
		0.000	0.00
0033                          6104.00	19.00	380.000	7,220.00
BROKEN CONCRETE RIPRAP	Mg	380.000	7,220.00
		380.000	7,220.00
		0.000	0.00
0407                          1500.24	4.60	0.000	0.00
INSTALL 600 mm CORRUGATED METAL PIPE	m	9.140	42.04
		9.140	42.04
		0.000	0.00
0408                          2011.05	18.52	0.000	0.00
CRUSHED ROCK FOR TEMPORARY SURFACING	Mg	12.972	240.24
		12.972	240.24
		0.000	0.00
0423                          2015.02	41.48	0.000	0.00
CRUSHED ROCK BEDDING	m3	18.160	753.28
		18.160	753.28
		0.000	0.00
409                           2001.20	6.95	0.000	0.00
GRAVEL FOR TEMPORARY SURFACING	m3	23.841	165.69
		23.851	165.76
		0.000	0.00
GROUP 4 CULVERT		Contracted	137,244.39
		Current	138,445.65
		In place	138,445.71
		This Estimate	990.00
GROUP 6 BRIDGE AT STA. 78+57
0034                          0030.60	70,000.00	1.000	70,000.00
MOBILIZATION	LS	1.000	70,000.00
		1.000	70,000.00
		0.000	0.00
0035                          3017.55	19.00	958.000	18,202.00
SOIL GRID CONFINEMENT SYSTEM	m2	958.000	18,202.00
		0.000	0.00
		0.000	0.00
0036                          3050.15	235.80	129.000	30,418.20
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30	m3	129.000	30,418.20
		129.000	30,418.20
		0.000	0.00
0037                          3051.10	1.10	8,389.000	9,227.90
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	kg	8,389.000	9,227.90
		8,389.000	9,227.90
		0.000	0.00
0038                          6000.10	7,000.00	1.000	7,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	7,000.00
		1.000	7,000.00
		0.000	0.00
0039                          6000.11	7,000.00	1.000	7,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	7,000.00
		1.000	7,000.00
		0.000	0.00
0040                          6005.35	200.00	27.000	5,400.00
PRECOMPRESSED POLYURETHANE FOAM JOINT	m	27.000	5,400.00
		27.000	5,400.00
		0.000	0.00
0041                          6005.78	1,000.00	4.000	4,000.00
EXPANSION BEARING, TFE TYPE	EACH	4.000	4,000.00
		4.000	4,000.00
		0.000	0.00
0042                          6005.83	800.00	4.000	3,200.00
FIXED BEARING	EACH	4.000	3,200.00
		4.000	3,200.00
		0.000	0.00
0043                          6010.22	393.00	79.800	31,361.40
CLASS 47B-20 CONCRETE FOR BRIDGE	m3	79.800	31,361.40
		79.800	31,361.40
		0.000	0.00
0044                          6010.26	340.60	179.100	61,001.46
CLASS 47BD-30 CONCRETE FOR BRIDGE	m3	179.100	61,001.46
		179.100	61,001.47
		0.000	0.00
0045                          6011.11	100,000.00	1.000	100,000.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE	LS	1.000	100,000.00
		1.000	100,000.00
		0.000	0.00
0046                          6040.00	27,000.00	1.000	27,000.00
REMOVE STRUCTURE	EACH	1.000	27,000.00
		1.000	27,000.00
		0.000	0.00
0047                          6080.00	5.50	206.000	1,133.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	kg	206.000	1,133.00
		206.000	1,133.00
		0.000	0.00
0048                          6095.00	900.00	3.000	2,700.00
STEEL DIAPHRAGM	EACH	3.000	2,700.00
		3.000	2,700.00
		0.000	0.00
0049                          6131.50	1.10	20,426.000	22,468.60
EPOXY COATED REINFORCING STEEL	kg	20,426.000	22,468.60
		20,954.000	23,049.40
		0.000	0.00
0050                          6139.50	32.00	72.000	2,304.00
SUBSURFACE DRAINAGE MATTING	m2	72.000	2,304.00
		72.000	2,304.00
		0.000	0.00
0051                          6210.50	25.00	980.000	24,500.00
PIPE PILING	m	980.000	24,500.00
		984.390	24,609.75
		0.000	0.00
0052                          6310.00	129.12	263.000	33,958.56
STEEL SHEET PILING	m2	263.000	33,958.56
		255.629	33,006.82
		0.000	0.00
0053                          8091.00	30.00	286.000	8,580.00
GRANULAR BACKFILL	m3	286.000	8,580.00
		286.000	8,580.00
		0.000	0.00
0415                          3017.55	19.00	0.000	0.00
SOIL GRID CONFINEMENT SYSTEM	m2	-958.000	-18,202.00
		0.000	0.00
		0.000	0.00
0416                          3017.55	24.15	0.000	0.00
SOIL GRID CONFINEMENT SYSTEM	m2	958.000	23,135.70
		958.000	23,135.70
		0.000	0.00
0418                          0095.00	522.00	0.000	0.00
ADDITIONAL FREIGHT	LS	1.000	522.00
		1.000	522.00
		0.000	0.00
0419                          3800.50	0.6095	0.000	0.00
REINFORCING STEEL STOCKPILED	kg	425.000	259.04
		425.000	259.04
		0.000	0.00
0601                          6210.61	50.00	0.000	0.00
PILE SPLICE	EACH	6.000	300.00
		7.000	350.00
		0.000	0.00
GROUP 6 BRIDGE AT STA. 78+57		Contracted	469,455.12
		Current	475,469.86
		In place	475,258.68
		This Estimate	0.00
GROUP 7 GUARDRAIL
0054                          0030.70	2,500.00	1.000	2,500.00
MOBILIZATION	LS	1.000	2,500.00
		1.000	2,500.00
		0.000	0.00
0055                          7011.20	41.00	60.960	2,499.36
W-BEAM GUARDRAIL	m	60.960	2,499.36
		64.770	2,655.57
		0.000	0.00
0056                          7020.00	1,200.00	4.000	4,800.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,800.00
		4.000	4,800.00
		0.000	0.00
0057                          7021.70	1,400.00	4.000	5,600.00
GUARDRAIL END TREATMENT, SRT-350	EACH	4.000	5,600.00
		4.000	5,600.00
		0.000	0.00
GROUP 7 GUARDRAIL		Contracted	15,399.36
		Current	15,399.36
		In place	15,555.57
		This Estimate	0.00
GROUP 9 BITUMINOUS
0058                          L001.01	1,930.00	3.500	6,755.00
SEEDING, TYPE A	ha	3.500	6,755.00
		3.008	5,805.44
		3.008	5,805.44
0059                          L001.02	1,520.00	0.500	760.00
SEEDING, TYPE B	ha	0.500	760.00
		0.372	565.44
		0.372	565.44
0060                          L032.75	73.00	18.000	1,314.00
MULCH	Mg	18.000	1,314.00
		11.583	845.56
		11.583	845.56
0061                          0030.90	22,400.00	1.000	22,400.00
MOBILIZATION	LS	1.000	22,400.00
		1.000	22,400.00
		0.000	0.00
0062                          2010.00	45.00	10.000	450.00
CRUSHED ROCK SURFACE COURSE	m3	10.000	450.00
		43.235	1,945.58
		0.000	0.00
0063                          2020.00	12.00	68.000	816.00
SPECIAL SURFACE COURSE FOR MAILBOX TURNOUTS	m2	68.000	816.00
		68.000	816.00
		0.000	0.00
0064                          2020.50	49.60	622.000	30,851.20
SURFACING	m2	622.000	30,851.20
		692.892	34,367.44
		0.000	0.00
0065                          2021.00	100.00	1.000	100.00
MAILBOX POST	EACH	1.000	100.00
		1.000	100.00
		0.000	0.00
0066                          8008.00	137.10	38.000	5,209.80
ARMOR COAT AGGREGATE	m3	38.000	5,209.80
		0.000	0.00
		0.000	0.00
0067                          9052.00	261.60	7.680	2,009.09
ARMOR COAT EMULSIFIED ASPHALT	kL	7.680	2,009.09
		6.870	1,797.19
		0.000	0.00
0068                          9111.00	2.00	129.000	258.00
WATER	kL	129.000	258.00
		0.000	0.00
		0.000	0.00
0069                          9170.00	250.00	15.664	3,916.00
EARTH SHOULDER CONSTRUCTION	StaM	15.664	3,916.00
		10.150	2,537.50
		0.000	0.00
0070                          9173.20	2.20	6,094.000	13,406.80
SUBGRADE PREPARATION	m2	6,094.000	13,406.80
		5,862.892	12,898.36
		0.000	0.00
0071                          9188.01	5.20	5,170.000	26,884.00
BITUMINOUS SURFACE COURSE	m2	5,170.000	26,884.00
		5,170.000	26,884.00
		0.000	0.00
0072                          9188.50	44.50	302.000	13,439.00
SURFACING UNDER GUARDRAIL	m2	302.000	13,439.00
		302.000	13,439.00
		0.000	0.00
0401                          9006.63	52.08367	0.000	0.00
ASPHALTIC CONCRETE, TYPE 11 OR 11R	Mg	0.000	0.00
		0.000	0.00
		0.000	0.00
0402                          0030.02	3,150.00	0.000	0.00
REMOBILIZATION	LS	0.000	0.00
		0.000	0.00
		0.000	0.00
0404                          9006.63	52.08367	0.000	0.00
ASPHALTIC CONCRETE, TYPE 11 OR 11R	Mg	1,363.380	71,009.83
		1,363.380	71,009.83
		0.000	0.00
0405                          0030.02	3,150.00	0.000	0.00
REMOBILIZATION	LS	1.000	3,150.00
		1.000	3,150.00
		0.000	0.00
0406                          0003.10	178.50	0.000	0.00
FLAGGING	DAY	3.000	535.50
		3.000	535.50
		0.000	0.00
0414                          A900.10	5,670.00	0.000	0.00
ADDITIONAL WORK	EACH	1.000	5,670.00
		1.000	5,670.00
		0.000	0.00
0421                          1102.01	3.21	0.000	0.00
REMOVE ASPHALT SURFACE	m2	5,198.000	16,685.58
		5,198.000	16,685.58
		0.000	0.00
0422                          0030.00		1.000
MOBILIZATION	LS	2.000	0.00
		1.000	498.75
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	128,568.89
		Current	226,118.55
		In place	221,951.17
		This Estimate	7,216.44
GROUP 10 GENERAL ITEMS
0073                          0001.08	0.50	2,835.000	1,417.50
BARRICADE, TYPE II	BDAY	2,835.000	1,417.50
		17,156.000	8,578.00
		0.000	0.00
0074                          0001.10	1.50	1,566.000	2,349.00
BARRICADE, TYPE III	BDAY	1,566.000	2,349.00
		4,288.000	6,432.00
		48.000	72.00
0075                          0001.30	1.80	432.000	777.60
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	432.000	777.60
		793.000	1,427.40
		32.000	57.60
0076                          0001.90	0.50	7,020.000	3,510.00
SIGN DAY	EACH	7,020.000	3,510.00
		12,909.000	6,454.50
		272.000	136.00
0077                          0002.30	2.50	140.000	350.00
PAVEMENT MARKING REMOVAL	m	140.000	350.00
		175.000	437.50
		0.000	0.00
0078                          0002.39	1.00	2,500.000	2,500.00
TEMPORARY PAVEMENT MARKING, TYPE II	m	2,500.000	2,500.00
		183.000	183.00
		0.000	0.00
0079                          0010.04	3,000.00	1.000	3,000.00
FIELD OFFICE	EACH	1.000	3,000.00
		0.000	0.00
		0.000	0.00
0080                          0030.00	3,500.00	1.000	3,500.00
MOBILIZATION	LS	1.000	3,500.00
		1.000	3,500.00
		0.000	0.00
0403                          0003.10	178.50	0.000	0.00
FLAGGING	DAY	0.000	0.00
		0.000	0.00
		0.000	0.00
0420                          0002.31	0.7875	0.000	0.00
TEMPORARY PAVEMENT MARKING	m	4,077.000	3,210.64
		4,077.000	3,210.64
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	17,404.10
		Current	20,614.74
		In place	30,223.04
		This Estimate	265.60
Totals for contract		Contracted	928,286.29
		Current	1,038,562.08
		In place	1,030,103.07
		This Estimate	11,568.15