Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	3606 DOBSON BROTHERS CONSTRUCTION CO. & AFFIL
Contract ID:	3647
Estimate Number:	0001
Pay Period End Date:	04.05.2003

Contract Location:
N-45 TO US-81	Estimate Type:	PROG
Contractor:
DOBSON BROTHERS CONSTRUCTION CO. & AFFIL	Date Let:	10.10.2002
410 S 7TH	Date Awarded:	10.17.2002
PO BOX 81409	Date Contract Executed:	10.21.2002
	Date Notice to Proceed:	10.21.2002
LINCOLN NE 68501	Date Work Began:	03.24.2003
Phone:	Date Physical Work Completed:
(402)474-5115	Date Accepted:
Escrow Agent:
Surety Co:
WESTERN SURETY COMPANY

Counties
BOONE
MADISON
PLATTE

Project Number		PCT			Fed State Project Number		Description
31647 000		0.000			RD-91-5(1014)		BITUMINOUS
31660 000		0.000			PEP-91-5(1015)		BITUMINOUS
31661 000		0.000			PEP-45-3(1005)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$28,005.15	$.00	$28,005.15
$2,059,726.96	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$28,005.15	$.00	$28,005.15
$2,059,726.96	Retainage	$-280.05	$.00	$-280.05
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
1.36%	Net Earnings	$27,725.10	$.00	$27,725.10
	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	$27,725.10	$.00	$27,725.10
Project Manager			Div. Head/Dist. Eng.
Trosper, Steven	04.07.2003		Boyle, Pat	04.08.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	04.09.2003
Controller Div. Processed
Burling, Laurie	04.09.2003

		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 9 BITUMINOUS
0001                          0001.10	2.00	472.000	944.00
BARRICADE, TYPE III	BDAY	472.000	944.00
		0.000	0.00
		0.000	0.00
0002                          0001.75	4.95	476.000	2,356.20
TEMPORARY SIGN DAY	EACH	476.000	2,356.20
		39.000	193.05
		39.000	193.05
0003                          0001.90	0.50	7,965.000	3,982.50
SIGN DAY	EACH	7,965.000	3,982.50
		641.000	320.50
		641.000	320.50
0004                          0002.55	6.35	1,662.000	10,553.70
OVERLAY BROKEN LINES	STA	1,662.000	10,553.70
		0.000	0.00
		0.000	0.00
0005                          0002.60	6.35	3,324.000	21,107.40
OVERLAY SOLID LINES	STA	3,324.000	21,107.40
		0.000	0.00
		0.000	0.00
0006                          0003.10	175.00	68.000	11,900.00
FLAGGING	DAY	68.000	11,900.00
		7.000	1,225.00
		7.000	1,225.00
0007                          0003.20	225.00	34.000	7,650.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	34.000	7,650.00
		3.500	787.50
		3.500	787.50
0008                          0010.04	500.00	0.430	215.00
FIELD OFFICE	EACH	0.430	215.00
		0.000	0.00
		0.000	0.00
0009                          0030.90	9,540.7897	1.000	9,540.79
MOBILIZATION	LS	1.000	9,540.79
		0.000	0.00
		0.000	0.00
0012                          9005.01	30.00	800.000	24,000.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	800.000	24,000.00
SP4(0.5)		0.000	0.00
		0.000	0.00
0014                          9005.45	18.62	24,720.000	460,286.40
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	24,720.000	460,286.40
		0.000	0.00
		0.000	0.00
0016                          9021.01	170.00	1,378.080	234,273.60
PERFORMANCE GRADED BINDER (64-22)	TON	1,378.080	234,273.60
		0.000	0.00
		0.000	0.00
0017                          9053.00	0.83	34,090.000	28,294.70
TACK COAT	GAL	34,090.000	28,294.70
		0.000	0.00
		0.000	0.00
0018                          9110.01	50.00	60.000	3,000.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	60.000	3,000.00
		0.000	0.00
		0.000	0.00
0019                          9110.02	50.00	60.000	3,000.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	60.000	3,000.00
		0.000	0.00
		0.000	0.00
0020                          9110.03	45.00	60.000	2,700.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	60.000	2,700.00
		0.000	0.00
		0.000	0.00
0021                          9110.07	32.00	60.000	1,920.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	60.000	1,920.00
		0.000	0.00
		0.000	0.00
0022                          9179.23	90.25	852.245	76,915.11
COLD MILLING, CLASS 3	STA	852.245	76,915.11
		278.800	25,161.70
		278.800	25,161.70
0024                          9300.50	1,507.66284	1.000	1,507.66
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	1,507.66
		0.000	0.00
		0.000	0.00
0001                          0001.10	2.00	360.000	720.00
BARRICADE, TYPE III	BDAY	360.000	720.00
		0.000	0.00
		0.000	0.00
0002                          0001.75	4.95	364.000	1,801.80
TEMPORARY SIGN DAY	EACH	364.000	1,801.80
		12.000	59.40
		12.000	59.40
0003                          0001.90	0.50	4,905.000	2,452.50
SIGN DAY	EACH	4,905.000	2,452.50
		516.000	258.00
		516.000	258.00
0004                          0002.55	6.35	1,252.000	7,950.20
OVERLAY BROKEN LINES	STA	1,252.000	7,950.20
		0.000	0.00
		0.000	0.00
0005                          0002.60	6.35	2,504.000	15,900.40
OVERLAY SOLID LINES	STA	2,504.000	15,900.40
		0.000	0.00
		0.000	0.00
0006                          0003.10	175.00	52.000	9,100.00
FLAGGING	DAY	52.000	9,100.00
		0.000	0.00
		0.000	0.00
0007                          0003.20	225.00	26.000	5,850.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	26.000	5,850.00
		0.000	0.00
		0.000	0.00
0008                          0010.04	500.00	0.330	165.00
FIELD OFFICE	EACH	0.330	165.00
		0.000	0.00
		0.000	0.00
0009                          0030.90	8,262.30649	1.000	8,262.31
MOBILIZATION	LS	1.000	8,262.31
		0.000	0.00
		0.000	0.00
0012                          9005.01	30.00	100.000	3,000.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	100.000	3,000.00
SP4(0.5)		0.000	0.00
		0.000	0.00
0014                          9005.45	18.62	19,070.000	355,083.40
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	19,070.000	355,083.40
		0.000	0.00
		0.000	0.00
0016                          9021.01	170.00	1,035.180	175,980.60
PERFORMANCE GRADED BINDER (64-22)	TON	1,035.180	175,980.60
		0.000	0.00
		0.000	0.00
0017                          9053.00	0.83	26,560.000	22,044.80
TACK COAT	GAL	26,560.000	22,044.80
		0.000	0.00
		0.000	0.00
0018                          9110.01	50.00	60.000	3,000.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	60.000	3,000.00
		0.000	0.00
		0.000	0.00
0019                          9110.02	50.00	60.000	3,000.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	60.000	3,000.00
		0.000	0.00
		0.000	0.00
0020                          9110.03	45.00	60.000	2,700.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	60.000	2,700.00
		0.000	0.00
		0.000	0.00
0021                          9110.07	32.00	60.000	1,920.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	60.000	1,920.00
		0.000	0.00
		0.000	0.00
0022                          9179.23	90.25	617.582	55,736.78
COLD MILLING, CLASS 3	STA	617.582	55,736.78
		0.000	0.00
		0.000	0.00
0023                          9179.33	0.66	5,269.000	3,477.54
COLD MILLING, CLASS 3	SY	5,269.000	3,477.54
		0.000	0.00
		0.000	0.00
0024                          9300.50	1,136.01533	1.000	1,136.02
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	1,136.02
		0.000	0.00
		0.000	0.00
0001                          0001.10	2.00	245.000	490.00
BARRICADE, TYPE III	BDAY	245.000	490.00
		0.000	0.00
		0.000	0.00
0002                          0001.75	4.95	280.000	1,386.00
TEMPORARY SIGN DAY	EACH	280.000	1,386.00
		0.000	0.00
		0.000	0.00
0003                          0001.90	0.50	3,150.000	1,575.00
SIGN DAY	EACH	3,150.000	1,575.00
		0.000	0.00
		0.000	0.00
0004                          0002.55	6.35	944.000	5,994.40
OVERLAY BROKEN LINES	STA	944.000	5,994.40
		0.000	0.00
		0.000	0.00
0005                          0002.60	6.35	1,888.000	11,988.80
OVERLAY SOLID LINES	STA	1,888.000	11,988.80
		0.000	0.00
		0.000	0.00
0006                          0003.10	175.00	40.000	7,000.00
FLAGGING	DAY	40.000	7,000.00
		0.000	0.00
		0.000	0.00
0007                          0003.20	225.00	20.000	4,500.00
FURNISHING AND OPERATING PILOT VEHICLE	DAY	20.000	4,500.00
		0.000	0.00
		0.000	0.00
0008                          0010.04	500.00	0.240	120.00
FIELD OFFICE	EACH	0.240	120.00
		0.000	0.00
		0.000	0.00
0009                          0030.90	7,196.90381	1.000	7,196.90
MOBILIZATION	LS	1.000	7,196.90
		0.000	0.00
		0.000	0.00
0010                          9000.75	14.00	500.000	7,000.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	500.000	7,000.00
SP2(0.5)		0.000	0.00
		0.000	0.00
0011                          9005.00	30.00	200.000	6,000.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	200.000	6,000.00
SP2(0.5)		0.000	0.00
		0.000	0.00
0013                          9005.30	15.47	14,120.000	218,436.40
ASPHALTIC CONCRETE, TYPE SP2(0.5)	TON	14,120.000	218,436.40
		0.000	0.00
		0.000	0.00
0015                          9020.91	170.00	27.000	4,590.00
PERFORMANCE GRADED BINDER (64-22) FOR STATE MAINTENANCEPATCHING	TON	27.000	4,590.00
		0.000	0.00
		0.000	0.00
0016                          9021.01	170.00	773.280	131,457.60
PERFORMANCE GRADED BINDER (64-22)	TON	773.280	131,457.60
		0.000	0.00
		0.000	0.00
0017                          9053.00	0.83	19,360.000	16,068.80
TACK COAT	GAL	19,360.000	16,068.80
		0.000	0.00
		0.000	0.00
0018                          9110.01	50.00	45.000	2,250.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	45.000	2,250.00
		0.000	0.00
		0.000	0.00
0019                          9110.02	50.00	45.000	2,250.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	45.000	2,250.00
		0.000	0.00
		0.000	0.00
0020                          9110.03	45.00	45.000	2,025.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	45.000	2,025.00
		0.000	0.00
		0.000	0.00
0021                          9110.07	32.00	45.000	1,440.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	45.000	1,440.00
		0.000	0.00
		0.000	0.00
0022                          9179.23	90.25	483.915	43,673.33
COLD MILLING, CLASS 3	STA	483.915	43,673.33
		0.000	0.00
		0.000	0.00
0024                          9300.50	856.32184	1.000	856.32
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	856.32
		0.000	0.00
		0.000	0.00
GROUP 9 BITUMINOUS		Contracted	2,059,726.96
		Current	2,059,726.96
		In place	28,005.15
		This Estimate	28,005.15
Totals for contract		Contracted	2,059,726.96
		Current	2,059,726.96
		In place	28,005.15
		This Estimate	28,005.15