Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0875 BROWER CONSTRUCTION CO.
Contract ID:	3532
Estimate Number:	0003
Pay Period End Date:	06.01.2002

Contract Location:
MASKELL - NEWCASTLE	Estimate Type:	PROG
Contractor:
BROWER CONSTRUCTION CO.	Date Let:	12.06.2001
2220 HAWKEYE DRIVE	Date Awarded:	12.18.2001
PO BOX 1137	Date Contract Executed:	01.15.2002
	Date Notice to Proceed:	01.15.2002
SIOUX CITY IA 51102	Date Work Began:
Phone:	Date Physical Work Completed:
(712)252-2766	Date Accepted:
Escrow Agent:
Surety Co:
FEDERAL INSURANCE COMPANY

Counties
DAKOTA
DIXON

Project Number		PCT			Fed State Project Number		Description
31532 000		0.000			S-12-6(1010)		BITUMINOUS
31571 000		0.000			PEP-20-6(1012)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,249,602.78	$452,231.47	$797,371.31
$1,554,109.03	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,249,602.78	$452,231.47	$797,371.31
$1,534,978.45	Retainage	$-12,496.03	$-4,522.31	$-7,973.72
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
80.41%	Net Earnings	$1,237,106.75	$447,709.16	$789,397.59
	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	$1,237,106.75	$447,709.16	$789,397.59
Project Manager			Div. Head/Dist. Eng.
Wiebelhaus, Bob	06.04.2002		Boyle, Pat	06.06.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	06.06.2002
Controller Div. Processed
Burling, Laurie	06.06.2002

		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	806.99	3.000	2,420.97
SEEDING, TYPE B	ACRE	3.000	2,420.97
		0.000	0.00
		0.000	0.00
0002                          L032.75	70.70	7.000	494.90
MULCH	TON	7.000	494.90
		0.000	0.00
		0.000	0.00
0003                          0001.10	1.50	100.000	150.00
BARRICADE, TYPE III	BDAY	100.000	150.00
		204.000	306.00
		150.000	225.00
0004                          0001.30	1.50	50.000	75.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	50.000	75.00
		68.000	102.00
		50.000	75.00
0005                          0001.75	2.00	210.000	420.00
TEMPORARY SIGN DAY	EACH	210.000	420.00
		32.000	64.00
		24.000	48.00
0006                          0001.90	0.25	1,125.000	281.25
SIGN DAY	EACH	1,125.000	281.25
		1,522.000	380.50
		1,133.000	283.25
0007                          0002.55	5.25	327.320	1,718.43
OVERLAY BROKEN LINES	STA	327.320	1,718.43
		49.410	259.40
		49.410	259.40
0008                          0002.60	5.25	654.640	3,436.86
OVERLAY SOLID LINES	STA	654.640	3,436.86
		94.570	496.49
		94.570	496.49
0009                          0003.10	205.00	30.000	6,150.00
FLAGGING	DAY	30.000	6,150.00
		25.500	5,227.50
		17.500	3,587.50
0010                          0003.20	305.00	5.000	1,525.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	5.000	1,525.00
		12.000	3,660.00
		8.000	2,440.00
0011                          0010.04	2,500.00	0.500	1,250.00
FIELD OFFICE	EACH	0.500	1,250.00
		0.000	0.00
		0.000	0.00
0012                          0030.90	36,982.23	1.000	36,982.23
MOBILIZATION	LS	1.000	36,982.23
		1.000	36,982.23
		1.000	36,982.23
0013                          1020.01	25.00	15.000	375.00
DELINEATOR, TYPE I	EACH	15.000	375.00
		15.000	375.00
		0.000	0.00
0014                          1021.00	25.00	85.000	2,125.00
REMOVE AND RESET DELINEATORS	EACH	85.000	2,125.00
		0.000	0.00
		0.000	0.00
0015                          4764.35	5.31	7,983.000	42,389.73
4" PERFORATED PIPE UNDERDRAIN	LF	7,983.000	42,389.73
		7,402.000	39,304.62
		421.000	2,235.51
0017                          9000.75	17.46	100.000	1,746.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	100.000	1,746.00
SP2(0.5)		0.000	0.00
		0.000	0.00
0018                          9005.00	65.95	50.000	3,297.50
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	50.000	3,297.50
SP2(0.5)		569.230	37,540.72
		569.230	37,540.72
0021                          9005.30	17.46	10,270.000	179,314.20
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	10,270.000	179,314.20
		0.000	0.00
		0.000	0.00
0023                          9020.91	154.79	5.400	835.87
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	TON	5.400	835.87
		0.000	0.00
		0.000	0.00
0025                          9021.01	154.79	557.280	86,261.37
PERFORMANCE GRADED BINDER (64-22)	TON	0.000	0.00
		22.436	3,472.87
		22.436	3,472.87
0027                          9053.00	0.72	11,460.000	8,251.20
TACK COAT	GAL	11,460.000	8,251.20
		0.000	0.00
		0.000	0.00
0028                          9110.01	65.00	10.000	650.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	10.000	650.00
		26.750	1,738.75
		26.750	1,738.75
0029                          9110.02	65.00	10.000	650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	650.00
		20.000	1,300.00
		20.000	1,300.00
0030                          9110.03	35.00	10.000	350.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	350.00
		50.750	1,776.25
		50.750	1,776.25
0031                          9110.07	50.00	10.000	500.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	500.00
		39.000	1,950.00
		39.000	1,950.00
0032                          9111.00	8.00	123.000	984.00
WATER	MGAL	123.000	984.00
		0.000	0.00
		0.000	0.00
0033                          9170.00	41.71	490.636	20,464.43
EARTH SHOULDER CONSTRUCTION	STA	490.636	20,464.43
		0.000	0.00
		0.000	0.00
0034                          9179.23	124.40	47.161	5,866.83
COLD MILLING, CLASS 3	STA	47.161	5,866.83
		49.460	6,152.82
		49.460	6,152.82
0402                          9022.01	165.29	0.000	0.00
ANTI-STRIPPING ADDITIVE	TON	557.280	92,112.81
Maskell to Newcastle SP2 Asph. Conc. (64-22)Anti strip additive premixed with PG Binder (.25% appl rate)		0.000	0.00
		0.000	0.00
0003                          0001.10	1.50	332.000	498.00
BARRICADE, TYPE III	BDAY	332.000	498.00
		238.000	357.00
		98.000	147.00
0004                          0001.30	1.50	166.000	249.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	166.000	249.00
		102.000	153.00
		42.000	63.00
0005                          0001.75	2.00	1,300.000	2,600.00
TEMPORARY SIGN DAY	EACH	1,300.000	2,600.00
		180.000	360.00
		98.000	196.00
0006                          0001.90	0.25	7,802.000	1,950.50
SIGN DAY	EACH	7,802.000	1,950.50
		5,272.000	1,318.00
		1,911.000	477.75
0007                          0002.55	5.25	1,460.000	7,665.00
OVERLAY BROKEN LINES	STA	1,460.000	7,665.00
		1,706.123	8,957.15
		858.763	4,508.51
0008                          0002.60	5.25	1,920.000	10,080.00
OVERLAY SOLID LINES	STA	1,920.000	10,080.00
		2,125.800	11,160.45
		565.130	2,966.93
0009                          0003.10	205.00	100.000	20,500.00
FLAGGING	DAY	100.000	20,500.00
		70.000	14,350.00
		23.500	4,817.50
0010                          0003.20	305.00	17.000	5,185.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	17.000	5,185.00
		29.000	8,845.00
		10.000	3,050.00
0011                          0010.04	2,500.00	0.500	1,250.00
FIELD OFFICE	EACH	0.500	1,250.00
		0.000	0.00
		0.000	0.00
0012                          0030.90	72,979.53	1.000	72,979.53
MOBILIZATION	LS	1.000	72,979.53
		1.000	72,979.53
		0.000	0.00
0016                          9000.74	14.12	100.000	1,412.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	100.000	1,412.00
SPS		0.000	0.00
		0.000	0.00
0019                          9005.01	66.05	100.000	6,605.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	6,605.00
SP4(0.5)		2,063.540	136,296.82
		203.970	13,472.22
0020                          9005.23	14.12	9,200.000	129,904.00
ASPHALTIC CONCRETE, TYPE SPS	TON	9,200.000	129,904.00
		4,629.020	65,361.76
		4,629.020	65,361.76
0022                          9005.45	17.10	23,320.000	398,772.00
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	23,320.000	398,772.00
		23,533.580	402,424.22
		22,519.800	385,088.58
0024                          9020.92	154.79	5.400	835.87
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING	TON	5.400	835.87
		0.000	0.00
		0.000	0.00
0025                          9021.01	154.79	1,264.680	195,759.82
PERFORMANCE GRADED BINDER (64-22)	TON	0.000	0.00
		0.000	0.00
		-128.073	-19,824.42
0026                          9021.03	154.79	496.800	76,899.67
PERFORMANCE GRADED BINDER (58-28)	TON	496.800	76,899.67
		147.219	22,788.03
		147.219	22,788.03
0027                          9053.00	0.72	50,210.000	36,151.20
TACK COAT	GAL	50,210.000	36,151.20
		25,867.000	18,624.24
		24,467.000	17,616.24
0028                          9110.01	65.00	70.000	4,550.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	70.000	4,550.00
		41.500	2,697.50
		0.000	0.00
0029                          9110.02	65.00	70.000	4,550.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	70.000	4,550.00
		38.250	2,486.25
		4.500	292.50
0030                          9110.03	35.00	70.000	2,450.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	70.000	2,450.00
		134.500	4,707.50
		8.000	280.00
0031                          9110.07	50.00	70.000	3,500.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	70.000	3,500.00
		137.250	6,862.50
		29.000	1,450.00
0034                          9179.23	124.40	777.466	96,716.77
COLD MILLING, CLASS 3	STA	777.466	96,716.77
		804.750	100,110.90
		99.380	12,362.87
0035                          9179.43	63.49	707.975	44,949.33
COLD MILLING, CLASS 3	STA	707.975	44,949.33
A		724.220	45,980.73
		0.000	0.00
0401                          9022.01	165.29	0.000	0.00
ANTI-STRIPPING ADDITIVE	TON	1,264.680	209,038.96
Jackson West SP4 Asph.Conc. (64-22)Anti strip additive, premixed with PG Binder (.25% app rate)		1,099.238	181,693.05
		1,099.238	181,693.05
GROUP 9 BITUMINOUS		Contracted	1,534,978.45
		Current	1,554,109.03
		In place	1,249,602.78
		This Estimate	797,371.31
Totals for contract		Contracted	1,534,978.45
		Current	1,554,109.03
		In place	1,249,602.78
		This Estimate	797,371.31