Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0875 BROWER CONSTRUCTION CO.
Contract ID:	3662
Estimate Number:	0006
Pay Period End Date:	07.21.2003

Contract Location:
CREIGHTON TO N-121	Estimate Type:	PROG
Contractor:
BROWER CONSTRUCTION CO.	Date Let:	10.10.2002
2220 HAWKEYE DRIVE	Date Awarded:	10.17.2002
PO BOX 1137	Date Contract Executed:	10.28.2002
	Date Notice to Proceed:	10.28.2002
SIOUX CITY IA 51102	Date Work Began:	05.12.2003
Phone:	Date Physical Work Completed:
(712)252-2766	Date Accepted:	06.30.2003
Escrow Agent:
Surety Co:
FEDERAL INSURANCE COMPANY

Counties
KNOX

Project Number		PCT			Fed State Project Number		Description
31662 000		0.000			PEP-59-5(1003)		BITUMINOUS

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$1,089,612.48	$1,070,164.15	$19,448.33
$1,227,881.99	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$1,089,612.48	$1,070,164.15	$19,448.33
$1,208,437.16	Retainage	$-10,896.12	$-10,701.64	$-194.48
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
88.74%	Net Earnings	$1,078,716.36	$1,059,462.51	$19,253.85
	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	$1,078,716.36	$1,059,462.51	$19,253.85
Project Manager			Div. Head/Dist. Eng.
Becker, Roger	07.21.2003		Boyle, Pat	07.24.2003
Constr. Estimate Eng.			Materials Eng.
Hitzeman, Bill	07.25.2003
Controller Div. Processed
Burling, Laurie	07.25.2003

		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	2.02	483.000	975.66
BARRICADE, TYPE III	BDAY	483.000	975.66
		420.000	848.40
		0.000	0.00
0002                          0001.75	5.00	665.000	3,325.00
TEMPORARY SIGN DAY	EACH	665.000	3,325.00
		545.000	2,725.00
		0.000	0.00
0003                          0001.90	0.51	10,005.000	5,102.55
SIGN DAY	EACH	10,005.000	5,102.55
		6,843.000	3,489.93
		0.000	0.00
0004                          0002.55	6.57	1,927.000	12,660.39
OVERLAY BROKEN LINES	STA	1,927.000	12,660.39
		1,926.790	12,659.01
		0.000	0.00
0005                          0002.60	6.57	3,854.000	25,320.78
OVERLAY SOLID LINES	STA	3,854.000	25,320.78
		3,836.580	25,206.33
		0.500	3.29
0006                          0003.10	202.70	70.000	14,189.00
FLAGGING	DAY	70.000	14,189.00
		59.000	11,959.30
		0.000	0.00
0007                          0003.20	277.70	35.000	9,719.50
FURNISHING AND OPERATING PILOT VEHICLE	DAY	35.000	9,719.50
		25.000	6,942.50
		0.000	0.00
0008                          0010.04	3,000.00	1.000	3,000.00
FIELD OFFICE	EACH	1.000	3,000.00
		1.000	3,000.00
		0.000	0.00
0009                          0030.90	48,797.46	1.000	48,797.46
MOBILIZATION	LS	1.000	48,797.46
		1.000	48,797.46
		0.000	0.00
0010                          9000.75	16.76	750.000	12,570.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE	TON	750.000	12,570.00
SP4(0.5)		0.000	0.00
		0.000	0.00
0011                          9005.00	83.58	200.000	16,716.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE	TON	200.000	16,716.00
SP4(0.5)		0.000	0.00
		0.000	0.00
0012                          9005.45	16.76	30,160.000	505,481.60
ASPHALTIC CONCRETE, TYPE SP4(0.5)	TON	30,160.000	505,481.60
		29,915.120	501,377.42
		0.000	0.00
0013                          9020.94	214.76	40.500	8,697.78
PERFORMANCE GRADED BINDER (64-28) FOR STATE MAINTENANCEPATCHING	TON	40.500	8,697.78
		0.000	0.00
		0.000	0.00
0014                          9021.08	214.76	1,639.440	352,086.13
PERFORMANCE GRADED BINDER (64-28)	TON	1,639.440	352,086.13
		1,358.002	291,644.51
		0.001	0.21
0015                          9053.00	0.76	41,600.000	31,616.00
TACK COAT	GAL	41,600.000	31,616.00
		28,375.000	21,565.00
		0.000	0.00
0016                          9110.01	65.00	80.000	5,200.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	80.000	5,200.00
		0.000	0.00
		0.000	0.00
0017                          9110.02	65.00	80.000	5,200.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	80.000	5,200.00
		0.000	0.00
		0.000	0.00
0018                          9110.03	55.00	80.000	4,400.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	80.000	4,400.00
		0.000	0.00
		0.000	0.00
0019                          9110.07	50.00	80.000	4,000.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	80.000	4,000.00
		0.000	0.00
		0.000	0.00
0020                          9179.23	127.81	1,024.013	130,879.10
COLD MILLING, CLASS 3	STA	1,024.013	130,879.10
		1,028.500	131,452.59
		0.000	0.00
0021                          9179.33	1.15	4,348.000	5,000.20
COLD MILLING, CLASS 3	SY	4,348.000	5,000.20
TYPE A		4,348.000	5,000.20
		0.000	0.00
0022                          9300.50	3,500.00	1.000	3,500.00
ASPHALT PAVEMENT SMOOTHNESS TESTING	LS	1.000	3,500.00
		1.000	3,500.00
		0.000	0.00
0023                          9300.56	0.65	0.000	0.00
SUPERPAVE QUALITY INCENTIVE	TON	29,915.120	19,444.83
Superpave Quality Incentive Pay Factor 103.88%		29,915.120	19,444.83
		29,915.120	19,444.83
GROUP 9 BITUMINOUS		Contracted	1,208,437.16
		Current	1,227,881.98
		In place	1,089,612.48
		This Estimate	19,448.33
Totals for contract		Contracted	1,208,437.16
		Current	1,227,881.98
		In place	1,089,612.48
		This Estimate	19,448.33