Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0774 DIXON CONSTRUCTION CO.
Contract ID:	3663X1
Estimate Number:	0004
Pay Period End Date:	08.02.2003

Contract Location:
COLUMBUS SOUTH	Estimate Type:	PROG
Contractor:
DIXON CONSTRUCTION CO.	Date Let:	09.05.2002
409 DRIFTWOOD	Date Awarded:	09.12.2002
PO BOX 47	Date Contract Executed:	10.02.2002
	Date Notice to Proceed:	10.02.2002
CORRECTIONVILLE IA 51016-0047	Date Work Began:	05.06.2003
Phone:	Date Physical Work Completed:
(712)372-4224	Date Accepted:
Escrow Agent:
Surety Co:
EMPLOYERS MUTUAL CASUALTY COMPANY

Counties
PLATTE

Project Number		PCT			Fed State Project Number		Description
31663 1001		0.000			NH-81-3(134)		BRIDGE

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$368,686.80	$310,504.78	$58,182.02
$990,605.49	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$368,686.80	$310,504.78	$58,182.02
$990,505.49	Retainage	$-3,686.87	$-3,105.05	$-581.82
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
37.22%	Net Earnings	$364,999.93	$307,399.73	$57,600.20
	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	$364,999.93	$307,399.73	$57,600.20
Project Manager			Div. Head/Dist. Eng.
Trosper, Steven	08.04.2003		Boyle, Pat	08.06.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	08.06.2003
Controller Div. Processed
Burling, Laurie	08.07.2003

		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 6 BRIDGE AT STA. 370+21
0001                          L020.00	1.95	2,320.000	4,524.00
EROSION CONTROL	SY	2,320.000	4,524.00
		0.000	0.00
		0.000	0.00
0002                          L022.11	2.60	490.000	1,274.00
FABRIC SILT FENCE-LOW POROSITY	LF	490.000	1,274.00
		264.000	686.40
		0.000	0.00
0003                          0001.08	0.50	14,550.000	7,275.00
BARRICADE, TYPE II	BDAY	14,550.000	7,275.00
		6,816.000	3,408.00
		2,408.000	1,204.00
0004                          0001.10	1.00	1,170.000	1,170.00
BARRICADE, TYPE III	BDAY	1,170.000	1,170.00
		998.000	998.00
		364.000	364.00
0005                          0001.90	0.35	7,440.000	2,604.00
SIGN DAY	EACH	7,440.000	2,604.00
		3,696.000	1,293.60
		1,288.000	450.80
0006                          0002.30	0.35	4,000.000	1,400.00
PAVEMENT MARKING REMOVAL	LF	4,000.000	1,400.00
		2,856.500	999.78
		0.000	0.00
0007                          0002.39	0.78	24,000.000	18,720.00
TEMPORARY PAVEMENT MARKING, TYPE II	LF	24,000.000	18,720.00
		5,325.500	4,153.89
		0.000	0.00
0008                          0002.85	25.00	14.000	350.00
TUBULAR POST	EACH	14.000	350.00
		9.000	225.00
		0.000	0.00
0009                          0002.97	20.00	390.000	7,800.00
FLASHING ARROW PANEL	DAY	390.000	7,800.00
		172.000	3,440.00
		56.000	1,120.00
0010                          0003.10	200.00	20.000	4,000.00
FLAGGING	DAY	20.000	4,000.00
		0.000	0.00
		0.000	0.00
0011                          0003.51	15.00	370.000	5,550.00
INSTALL CONCRETE PROTECTION BARRIER	LF	370.000	5,550.00
		370.000	5,550.00
		0.000	0.00
0012                          0003.56	7.00	370.000	2,590.00
RELOCATE CONCRETE PROTECTION BARRIER	LF	370.000	2,590.00
		0.000	0.00
		0.000	0.00
0013                          0003.64	1.00	5.000	5.00
REPLACEMENT MODULE	EACH	5.000	5.00
		0.000	0.00
		0.000	0.00
0014                          0030.60	100,000.00	1.000	100,000.00
MOBILIZATION	LS	1.000	100,000.00
		1.000	100,000.00
		0.000	0.00
0015                          1009.00	1,500.00	1.000	1,500.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,500.00
		0.500	750.00
		0.000	0.00
0016                          1033.00	750.00	4.800	3,600.00
ROADWAY GRADING	STA	4.800	3,600.00
		0.000	0.00
		0.000	0.00
0017                          1101.00	3.95	1,337.000	5,281.15
REMOVE PAVEMENT	SY	1,337.000	5,281.15
		948.940	3,748.31
		0.000	0.00
0018                          1109.00	7.00	920.000	6,440.00
REMOVE CURB	LF	920.000	6,440.00
		949.000	6,643.00
		0.000	0.00
0019                          1122.01	3.28	1,187.000	3,893.36
REMOVE CONCRETE MEDIAN SURFACING	SY	1,187.000	3,893.36
		1,343.560	4,406.88
		0.000	0.00
0020                          3011.25	6.85	920.000	6,302.00
CONCRETE CLASS 47B-3500 CURB TYPE II	LF	920.000	6,302.00
		0.000	0.00
		0.000	0.00
0021                          3017.43	31.80	868.000	27,602.40
6" CONCRETE CLASS 47B-3000 MEDIAN SURFACING	SY	868.000	27,602.40
		0.000	0.00
		0.000	0.00
0022                          3050.15	190.00	403.000	76,570.00
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-4000	CY	403.000	76,570.00
		0.000	0.00
		0.000	0.00
0023                          3051.10	0.60	39,795.000	23,877.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	LB	39,795.000	23,877.00
		0.000	0.00
		0.000	0.00
0024                          6000.10	10,000.00	1.000	10,000.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	10,000.00
		0.500	5,000.00
		0.000	0.00
0025                          6000.11	10,000.00	1.000	10,000.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	10,000.00
		0.500	5,000.00
		0.000	0.00
0026                          6001.50	15,000.00	1.000	15,000.00
BENT NO.1 EXCAVATION	LS	1.000	15,000.00
		0.500	7,500.00
		0.000	0.00
0027                          6001.51	15,000.00	1.000	15,000.00
BENT NO.2 EXCAVATION	LS	1.000	15,000.00
		0.500	7,500.00
		0.000	0.00
0028                          6010.22	270.00	234.500	63,315.00
CLASS 47B-3000 CONCRETE FOR BRIDGE	CY	234.500	63,315.00
		121.610	32,834.70
		97.985	26,455.95
0029                          6010.26	240.00	707.200	169,728.00
CLASS 47BD-4000 CONCRETE FOR BRIDGE	CY	707.200	169,728.00
		0.000	0.00
		0.000	0.00
0030                          6040.00	50,000.00	1.000	50,000.00
REMOVE STRUCTURE	EACH	1.000	50,000.00
AT STA. 370+13.5		0.500	25,000.00
		0.000	0.00
0031                          6080.00	2.50	3,630.000	9,075.00
STRUCTURAL STEEL FOR SUBSTRUCTURE	LB	3,630.000	9,075.00
		1,013.000	2,532.50
		802.000	2,005.00
0032                          6104.00	12.00	582.000	6,984.00
BROKEN CONCRETE RIPRAP	TON	582.000	6,984.00
		0.000	0.00
		0.000	0.00
0033                          6131.50	0.55	152,950.000	84,122.50
EPOXY COATED REINFORCING STEEL	LB	152,950.000	84,122.50
		13,573.220	7,465.27
		12,305.220	6,767.87
0034                          6139.50	20.00	105.000	2,100.00
SUBSURFACE DRAINAGE MATTING	SY	105.000	2,100.00
		26.220	524.40
		26.220	524.40
0035                          6210.50	20.00	3,400.000	68,000.00
PIPE PILING	LF	3,400.000	68,000.00
		1,759.300	35,186.00
		885.000	17,700.00
0036                          6310.00	10.00	5,960.000	59,600.00
STEEL SHEET PILING	SF	5,960.000	59,600.00
		1,490.000	14,900.00
		0.000	0.00
0037                          6510.55	15,000.00	1.000	15,000.00
TEMPORARY BRIDGE SHORING	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00
0038                          6510.60	10,000.00	1.000	10,000.00
BRIDGE SHORING	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0039                          7011.20	14.67	162.500	2,383.88
W-BEAM GUARDRAIL	LF	162.500	2,383.88
		0.000	0.00
		0.000	0.00
0040                          7017.00	1.80	250.000	450.00
REMOVE GUARDRAIL	LF	250.000	450.00
		125.000	225.00
		0.000	0.00
0041                          7019.50	12,367.00	2.000	24,734.00
IMPACT ATTENUATOR	EACH	2.000	24,734.00
		2.000	24,734.00
		0.000	0.00
0042                          7019.65	1,250.00	2.000	2,500.00
RELOCATE IMPACT ATTENUATOR	EACH	2.000	2,500.00
		0.000	0.00
		0.000	0.00
0043                          7020.00	1,068.00	4.000	4,272.00
BRIDGE APPROACH SECTIONS	EACH	4.000	4,272.00
		0.000	0.00
		0.000	0.00
0044                          7024.27	1,508.00	4.000	6,032.00
GUARDRAIL END TREATMENT, TYPE II	EACH	4.000	6,032.00
		0.000	0.00
		0.000	0.00
0045                          8091.00	30.00	260.000	7,800.00
GRANULAR BACKFILL	CY	260.000	7,800.00
		130.000	3,900.00
		53.000	1,590.00
0046                          9009.87	38.95	868.000	33,808.60
SURFACING 8"	SY	868.000	33,808.60
		895.560	34,882.07
		0.000	0.00
0047                          9110.01	80.00	5.000	400.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	5.000	400.00
		0.000	0.00
		0.000	0.00
0048                          9110.03	70.00	5.000	350.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	5.000	350.00
		0.000	0.00
		0.000	0.00
0049                          9110.07	40.00	5.000	200.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	5.000	200.00
		0.000	0.00
		0.000	0.00
0050                          9188.50	38.95	188.000	7,322.60
SURFACING UNDER GUARDRAIL	SY	188.000	7,322.60
		0.000	0.00
		0.000	0.00
601                           6210.61	100.00	0.000	0.00
PILE SPLICE	EACH	1.000	100.00
		2.000	200.00
		0.000	0.00
GROUP 6 BRIDGE AT STA. 370+21		Contracted	990,505.48
		Current	990,605.48
		In place	368,686.80
		This Estimate	58,182.02
Totals for contract		Contracted	990,505.48
		Current	990,605.48
		In place	368,686.80
		This Estimate	58,182.02