Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0875 BROWER CONSTRUCTION CO.
Contract ID:	3532
Estimate Number:	0011
Pay Period End Date:	02.25.2003

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	$1,718,036.92	$1,718,185.51	$-148.59
$1,744,786.30	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,718,036.92	$1,718,185.51	$-148.59
$1,534,978.45	Retainage	$-17,180.37	$-17,181.86	$1.49
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
98.47%	Net Earnings	$1,700,856.55	$1,701,003.65	-$147.10
	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	$1,700,856.55	$1,701,003.65	-$147.10
Project Manager			Div. Head/Dist. Eng.
Wiebelhaus, Bob	02.25.2003		Boyle, Pat	02.26.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	02.26.2003
Controller Div. Processed
Burling, Laurie	02.26.2003

		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 9 BITUMINOUS
0001                          L001.02	806.99	3.000	2,420.97
SEEDING, TYPE B	ACRE	3.000	2,420.97
		13.020	10,507.01
		0.000	0.00
0002                          L032.75	70.70	7.000	494.90
MULCH	TON	7.000	494.90
		32.280	2,282.19
		0.020	1.41
0003                          0001.10	1.50	100.000	150.00
BARRICADE, TYPE III	BDAY	100.000	150.00
		444.000	666.00
		0.000	0.00
0004                          0001.30	1.50	50.000	75.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	50.000	75.00
		148.000	222.00
		0.000	0.00
0005                          0001.75	2.00	210.000	420.00
TEMPORARY SIGN DAY	EACH	210.000	420.00
		112.000	224.00
		0.000	0.00
0006                          0001.90	0.25	1,125.000	281.25
SIGN DAY	EACH	1,125.000	281.25
		3,146.000	786.50
		0.000	0.00
0007                          0002.55	5.25	327.320	1,718.43
OVERLAY BROKEN LINES	STA	327.320	1,718.43
		349.620	1,835.50
		0.000	0.00
0008                          0002.60	5.25	654.640	3,436.86
OVERLAY SOLID LINES	STA	654.640	3,436.86
		694.990	3,648.70
		0.000	0.00
0009                          0003.10	205.00	30.000	6,150.00
FLAGGING	DAY	30.000	6,150.00
		42.000	8,610.00
		0.000	0.00
0010                          0003.20	305.00	5.000	1,525.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	5.000	1,525.00
		18.000	5,490.00
		0.000	0.00
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
		0.000	0.00
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
		142.000	3,550.00
		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
		0.000	0.00
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	595.730	39,288.39
SP2(0.5)		595.730	39,288.39
		0.000	0.00
0021                          9005.30	17.46	10,270.000	179,314.20
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	10,270.000	179,314.20
		10,578.700	184,704.10
		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
		0.000	0.00
		0.000	0.00
0027                          9053.00	0.72	11,460.000	8,251.20
TACK COAT	GAL	11,460.000	8,251.20
		8,450.000	6,084.00
		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
		0.000	0.00
0029                          9110.02	65.00	10.000	650.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	10.000	650.00
		20.500	1,332.50
		0.000	0.00
0030                          9110.03	35.00	10.000	350.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	10.000	350.00
		57.500	2,012.50
		0.000	0.00
0031                          9110.07	50.00	10.000	500.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	10.000	500.00
		43.250	2,162.50
		0.000	0.00
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
		478.230	19,946.97
		0.000	0.00
0034                          9179.23	124.40	47.161	5,866.83
COLD MILLING, CLASS 3	STA	47.161	5,866.83
		49.410	6,146.60
		0.000	0.00
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)		483.563	79,928.13
		0.000	0.00
0403                          2021.00	47.25	0.000	0.00
MAILBOX POST	EACH	8.000	378.00
Installing breakaway style posts on projects. State furnished posts.		7.000	330.75
		0.000	0.00
0602                          9300.56	0.423	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	10,578.700	4,474.79
Superpave incentive 102.424% SP2		10,578.700	4,474.79
		0.000	0.00
0003                          0001.10	1.50	332.000	498.00
BARRICADE, TYPE III	BDAY	332.000	498.00
		357.000	535.50
		0.000	0.00
0004                          0001.30	1.50	166.000	249.00
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	166.000	249.00
		153.000	229.50
		0.000	0.00
0005                          0001.75	2.00	1,300.000	2,600.00
TEMPORARY SIGN DAY	EACH	1,300.000	2,600.00
		200.000	400.00
		0.000	0.00
0006                          0001.90	0.25	7,802.000	1,950.50
SIGN DAY	EACH	7,802.000	1,950.50
		6,579.000	1,644.75
		0.000	0.00
0007                          0002.55	5.25	1,460.000	7,665.00
OVERLAY BROKEN LINES	STA	1,460.000	7,665.00
		1,704.858	8,950.51
		0.000	0.00
0008                          0002.60	5.25	1,920.000	10,080.00
OVERLAY SOLID LINES	STA	1,920.000	10,080.00
		3,066.076	16,096.90
		0.000	0.00
0009                          0003.10	205.00	100.000	20,500.00
FLAGGING	DAY	100.000	20,500.00
		82.500	16,912.50
		0.000	0.00
0010                          0003.20	305.00	17.000	5,185.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	17.000	5,185.00
		34.000	10,370.00
		0.000	0.00
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	2,197.820	145,166.01
SP4(0.5)		2,197.820	145,166.01
		0.000	0.00
0020                          9005.23	14.12	9,200.000	129,904.00
ASPHALTIC CONCRETE, TYPE SPS	TON	9,200.000	129,904.00
		10,323.100	145,762.17
		0.000	0.00
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
		0.000	0.00
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
		0.000	0.00
0026                          9021.03	154.79	496.800	76,899.67
PERFORMANCE GRADED BINDER (58-28)	TON	496.800	76,899.67
		307.260	47,560.78
		0.000	0.00
0027                          9053.00	0.72	50,210.000	36,151.20
TACK COAT	GAL	50,210.000	36,151.20
		37,000.000	26,640.00
		0.000	0.00
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
		78.250	5,086.25
		0.000	0.00
0030                          9110.03	35.00	70.000	2,450.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	70.000	2,450.00
		148.750	5,206.25
		0.000	0.00
0031                          9110.07	50.00	70.000	3,500.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	70.000	3,500.00
		149.250	7,462.50
		-3.000	-150.00
0034                          9179.23	124.40	777.466	96,716.77
COLD MILLING, CLASS 3	STA	777.466	96,716.77
		804.754	100,111.40
		0.000	0.00
0035                          9179.43	63.49	707.975	44,949.33
COLD MILLING, CLASS 3	STA	707.975	44,949.33
A		724.221	45,980.79
		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)		1,100.572	181,913.55
		0.000	0.00
0601                          9300.56	0.479	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	23,533.580	11,272.58
Superpave incentive 102.803% SP4		23,533.580	11,272.58
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	1,534,978.45
		Current	1,744,786.31
		In place	1,718,036.92
		This Estimate	-148.59
Totals for contract		Contracted	1,534,978.45
		Current	1,744,786.31
		In place	1,718,036.92
		This Estimate	-148.59