Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:1344 DOBSON BROTHERS CONSTRUCTION COMPANY
Contract ID:4792
Estimate Number:0027
Pay Period End Date:03.01.2002
Contract Location:
FAIRMONT EASTEstimate Type:PROG
Contractor:
DOBSON BROTHERS CONSTRUCTION COMPANYDate Let:09.09.1999
410 SOUTH 7THDate Awarded:09.16.1999
PO BOX 81409Date Contract Executed:09.20.1999
Date Notice to Proceed:09.20.1999
LINCOLN NE 68501Date Work Began:03.13.2000
Phone:Date Physical Work Completed:
(402)474-5115Date Accepted:
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD
Counties
FILLMORE
Project Number PCT Fed State Project Number Description
41792 000B  0.000 EACSTPD-6-5(111)  CULV BR GDRL BIT
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$2,581,565.60$2,573,337.54$8,228.06
$2,553,758.73Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$2,581,565.60$2,573,337.54$8,228.06
$2,533,883.41Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
101.09%Net Earnings$2,556,565.60$2,548,337.54$8,228.06
Liquidated Damages$.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$2,556,565.60$2,548,337.54$8,228.06
Project ManagerDiv. Head/Dist. Eng.
Anderson, Tom03.01.2002Meyer, Keith03.04.2002
Constr. Estimate Eng.Materials Eng.
Bartos, Steve03.04.2002
Controller Div. Processed
Burling, Laurie03.05.2002
Detailed breakdown of stockpiled materials
Total remaining for contract:0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 4 CULVERTS
0001                          0030.40 6,500.001.0006,500.00
MOBILIZATION LS 1.0006,500.00
1.0006,500.00
0.0000.00

0002                          4040.00 113.3015.0001,699.50
REMOVE HEADWALLS FROM CULVERTS EACH15.0001,699.50
15.0001,699.50
3.000339.90

0003                          4044.00 1,849.881.0001,849.88
PREPARATION OF STRUCTURE EACH1.0001,849.88
AT STA. 285+58.8 1.0001,849.88
0.0000.00

0004                          4044.01 1,849.881.0001,849.88
PREPARATION OF STRUCTURE EACH1.0001,849.88
AT STA. 286+86.2 1.0001,849.88
0.0000.00

0005                          4044.02 1,849.881.0001,849.88
PREPARATION OF STRUCTURE EACH1.0001,849.88
AT STA. 309+17.8 1.0001,849.88
0.0000.00

0006                          4050.01 206.002.000412.00
EXCAVATION FOR PIPE, PIPE-ARCH CULVERTS, AND HEADWALLS m3 2.000412.00
2.000412.00
0.0000.00

0007                          4051.01 25.75101.0002,600.75
EXCAVATION FOR BOX CULVERTS m3 101.0002,600.75
101.0002,600.75
0.0000.00

0008                          4101.06 383.1683.78032,101.14
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 83.78032,101.14
83.78032,101.14
0.0000.00

0009                          4151.00 1.555,175.0008,021.25
REINFORCING STEEL FOR BOX CULVERT kg 5,175.0008,021.25
5,175.0008,021.25
0.0000.00

0010                          4350.24 196.733.000590.19
600 mm CORRUGATED METAL PIPE m 3.000590.19
3.000590.19
0.0000.00

0011                          4360.24 552.084.0002,208.32
600 mm METAL FLARED-END SECTION EACH4.0002,208.32
4.0002,208.32
0.0000.00

0012                          4460.18 825.034.0003,300.12
450 mm CONCRETE FLARED-END SECTION EACH4.0003,300.12
4.0003,300.12
0.0000.00

0013                          4460.24 862.116.0005,172.66
600 mm CONCRETE FLARED-END SECTION EACH6.0005,172.66
6.0005,172.66
0.0000.00

0014                          4460.30 938.331.000938.33
750 mm CONCRETE FLARED END SECTION EACH1.000938.33
1.000938.33
0.0000.00

GROUP 4 CULVERTSContracted69,093.90
Current69,093.90
In place69,093.90
This Estimate339.90

GROUP 4A CONCRETE BOX CULVERT AT STA 216+51.98
0015                          0030.40 2,000.001.0002,000.00
MOBILIZATION LS 1.0002,000.00
1.0002,000.00
0.0000.00

0016                          4044.00 4,110.731.0004,110.73
PREPARATION OF STRUCTURE EACH1.0004,110.73
AT STA. 216+51.98 1.0004,110.73
0.0000.00

0017                          4051.01 25.7541.0001,055.75
EXCAVATION FOR BOX CULVERTS m3 41.0001,055.75
41.0001,055.75
0.0000.00

0018                          4101.06 331.6634.59011,472.12
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 34.59011,472.12
34.57011,465.49
0.0000.00

0019                          4151.00 1.552,192.0003,397.60
REINFORCING STEEL FOR BOX CULVERT kg 2,192.0003,397.60
2,192.0003,397.60
0.0000.00

0102                          4051.12 33.170.0000.00
GRANULAR MATERIAL FOR FOUNDATION OF BOX CULVERT m3 3.697122.63
metric spec. 702.05- paragraph 6a 3.697122.63
0.0000.00

GROUP 4A CONCRETE BOX CULVERT AT STA 216+51.98Contracted22,036.20
Current22,158.83
In place22,152.20
This Estimate0.00

GROUP 4B CONCRETE BOX CULVERT AT STA.295+16.3
0020                          0030.40 2,054.851.0002,054.85
MOBILIZATION LS 1.0002,054.85
1.0002,054.85
0.0000.00

0021                          4044.00 4,110.731.0004,110.73
PREPARATION OF STRUCTURE EACH1.0004,110.73
AT STA. 216+51.98 1.0004,110.73
0.0000.00

0022                          4051.01 51.5023.0001,184.50
EXCAVATION FOR BOX CULVERTS m3 23.0001,184.50
23.0001,184.50
0.0000.00

0023                          4101.06 331.6673.97024,532.89
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT m3 73.97024,532.89
73.98024,536.20
0.0000.00

0024                          4151.00 1.554,935.0007,649.25
REINFORCING STEEL FOR BOX CULVERT kg 4,935.0007,649.25
4,935.0007,649.25
0.0000.00

0103                          4051.12 33.170.0000.00
GRANULAR MATERIAL FOR FOUNDATION OF BOX CULVERT m3 15.981530.09
Metric Spec. 702.05 - paragraph 6a 15.981530.09
0.0000.00

GROUP 4B CONCRETE BOX CULVERT AT STA.295+16.3Contracted39,532.22
Current40,062.31
In place40,065.62
This Estimate0.00

GROUP 6 BRIDGE AT STA. 210+74.834
0025                          0030.60 30,900.001.00030,900.00
MOBILIZATION LS 1.00030,900.00
1.00030,900.00
0.0000.00

0026                          1010.01 7.21345.0002,487.45
EXCAVATION (ESTABLISHED QUANTITY) m3 345.0002,487.45
345.0002,487.45
0.0000.00

0027                          1043.50 3.0965.000200.85
RIPRAP FILTER FABRIC m2 65.000200.85
65.000200.85
0.0000.00

0028                          3050.15 288.40141.70040,866.28
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 141.70040,866.28
141.70040,866.28
0.0000.00

0029                          3051.10 1.559,514.00014,746.70
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 9,162.00014,201.10
9,162.00014,201.10
0.0000.00

0030                          6000.10 8,240.001.0008,240.00
ABUTMENT NO.1 EXCAVATION LS 1.0008,240.00
1.0008,240.00
0.0000.00

0031                          6000.11 8,240.001.0008,240.00
ABUTMENT NO.2 EXCAVATION LS 1.0008,240.00
1.0008,240.00
0.0000.00

0032                          6005.60 66.95114.0007,632.30
ELASTOMERIC BEARING EACH114.0007,632.30
114.0007,632.30
0.0000.00

0033                          6010.22 463.5068.10031,564.35
CLASS 47B-20 CONCRETE FOR BRIDGE m3 68.10031,564.35
68.10031,564.36
0.0000.00

0034                          6010.26 515.0084.00043,260.00
CLASS 47BD-30 CONCRETE FOR BRIDGE m3 84.00043,260.00
84.00043,260.00
0.0000.00

0035                          6011.11 87,550.001.00087,550.00
PRECAST/PRESTRESSED CONCRETE SUPERSTRUCTURE LS 1.00087,550.00
AT STA. 210+74.834 1.00087,550.00
0.0000.00

0036                          6040.00 25,750.001.00025,750.00
REMOVE STRUCTURE EACH1.00025,750.00
AT STA. 210+77.834 1.00025,750.00
0.0000.00

0037                          6104.00 20.60235.0004,841.00
BROKEN CONCRETE RIPRAP Mg 235.0004,841.00
235.0004,841.00
0.0000.00

0038                          6131.50 1.5514,513.00022,495.15
EPOXY COATED REINFORCING STEEL kg 14,513.00022,495.15
14,513.00022,495.16
0.0000.00

0039                          6139.50 61.8056.0003,460.80
SUBSURFACE DRAINAGE MATTING m2 56.0003,460.80
56.0003,460.80
0.0000.00

0040                          6210.12 72.10816.60058,876.86
HP 250 mm X 62 kg STEEL PILING m 816.60058,876.86
816.60058,876.86
0.0000.00

0041                          6310.00 133.90279.00037,358.10
STEEL SHEET PILING m2 279.00037,358.10
279.00037,358.10
0.0000.00

0042                          6510.55 6,180.001.0006,180.00
TEMPORARY BRIDGE SHORING LS 1.0006,180.00
0.0000.00
0.0000.00

0043                          8091.00 36.05120.0004,326.00
GRANULAR BACKFILL m3 120.0004,326.00
120.0004,326.00
0.0000.00

0104                          6610.60 463.5750.0000.00
METAL BOND BREAKER EACH2.000927.15
Metal Bond Breakers 2.000927.15
0.0000.00

0105                          6005.35 148.5470.0000.00
PRECOMPRESSED POLYURETHANE FOAM JOINT m 29.8784,438.29
Precompressed Poly Foam Joint 29.8784,438.29
0.0000.00

0106                          6960.02 951.950.0000.00
ADDITIONAL WORK LS 1.000951.95
72 - Hour Continuous - Watering Cure 1.000951.95
0.0000.00

4003                          6960.02 496.790.0000.00
ADDITIONAL WORK LS 1.000496.79
Sealing Bridge Deck Cracks 1.000496.79
0.0000.00

GROUP 6 BRIDGE AT STA. 210+74.834Contracted438,975.84
Current445,244.42
In place439,064.44
This Estimate0.00

GROUP 7 GUARDRAIL
0044                          0030.70 515.001.000515.00
MOBILIZATION LS 1.000515.00
1.000515.00
0.0000.00

0045                          7011.20 50.0438.1001,906.52
W-BEAM GUARDRAIL m 38.1001,906.52
38.1001,906.52
0.0000.00

0046                          7020.00 1,149.484.0004,597.92
BRIDGE APPROACH SECTIONS EACH4.0004,597.92
4.0004,597.92
0.0000.00

0047                          7021.70 1,720.104.0006,880.40
GUARDRAIL END TREATMENT, SRT-350 EACH4.0006,880.40
4.0006,880.40
0.0000.00

GROUP 7 GUARDRAILContracted13,899.84
Current13,899.84
In place13,899.84
This Estimate0.00

GROUP 9 BITUMINOUS
0048                          L001.02 1,030.0014.00014,420.00
SEEDING, TYPE B ha 14.00014,420.00
14.00014,420.00
0.0000.00

0049                          L020.00 1.391,215.0001,688.85
EROSION CONTROL m2 1,215.0001,688.85
1,215.0001,688.85
0.0000.00

0050                          L022.12 3.09370.0001,143.30
FABRIC SILT FENCE-HIGH POROSITY m 370.0001,143.30
0.0000.00
0.0000.00

0051                          L032.75 82.4070.0005,768.00
MULCH Mg 0.0000.00
0.0000.00
0.0000.00

0052                          0002.40 19.831,409.68027,953.95
TEMPORARY SOLID LINES StaM1,409.68027,953.95
1,409.68027,953.97
0.0000.00

0053                          0002.45 19.83558.07011,066.53
TEMPORARY BROKEN LINES StaM558.07011,066.53
558.07011,066.53
0.0000.00

0054                          0030.90 100,000.001.000100,000.00
MOBILIZATION LS 1.000100,000.00
1.000100,000.00
0.0000.00

0055                          1009.00 2,500.001.0002,500.00
GENERAL CLEARING AND GRUBBING LS 1.0002,500.00
1.0002,500.00
0.0000.00

0056                          1012.00 87.5522.0001,926.10
RIGHT-OF-WAY MARKERS EACH22.0001,926.10
0.0000.00
0.0000.00

0057                          1020.03 12.3645.000556.20
DELINEATOR, TYPE III EACH45.000556.20
49.000605.64
0.0000.00

0058                          1021.10 5.1545.000231.75
REMOVE DELINEATOR UNITS EACH45.000231.75
0.0000.00
0.0000.00

0059                          1033.00 3,605.003.44012,401.20
ROADWAY GRADING StaM3.44012,401.20
3.44012,401.20
0.0000.00

0060                          1101.00 4.63423.0001,958.49
REMOVE PAVEMENT m2 423.0001,958.49
423.0001,958.49
0.0000.00

0061                          2001.00 30.86200.0006,172.00
GRAVEL SURFACE COURSE m3 200.0006,172.00
200.0006,172.00
0.0000.00

0062                          2021.00 51.508.000412.00
MAILBOX POST EACH8.000412.00
7.000360.50
0.0000.00

0063                          3040.11 124.494.900610.00
CONCRETE PAVEMENT REPAIR, TYPE A, FULL DEPTH m2 4.900610.00
0.0000.00
0.0000.00

0064                          3040.12 118.3195.80011,334.10
CONCRETE PAVEMENT REPAIR, TYPE B, FULL DEPTH m2 95.80011,334.10
108.26012,808.24
0.0000.00

0065                          3040.13 111.8988.9009,947.02
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH m2 88.9009,947.02
48.2005,393.10
0.0000.00

0066                          3221.05 118.31462.10054,671.05
CONCRETE PAVEMENT, CLASS PR-25 m2 462.10054,671.05
JOINT REPAIR 689.28081,548.72
0.0000.00

0067                          7017.00 6.6530.500202.83
REMOVE GUARDRAIL m 30.500202.83
30.500202.83
0.0000.00

0068                          9000.75 17.80500.0008,900.00
ASPHALTIC CONCRETE FOR STATE MAINTENANCE PATCHING, TYPE Mg 500.0008,900.00
SPS 879.86015,661.51
0.0000.00

0069                          9005.00 21.64300.0006,492.00
ASPHALTIC CONCRETE FOR PATCHING, TYPE Mg 300.0006,492.00
SPS 649.46014,054.31
0.0000.00

0070                          9005.23 17.4715,490.000270,610.30
ASPHALTIC CONCRETE, TYPE SPS Mg 15,490.000270,610.30
15,701.360274,302.76
0.0000.00

0071                          9006.11 21.3232,290.000688,422.80
ASPHALTIC CONCRETE, TYPE 11 Mg 32,290.000688,422.80
35,604.580759,089.64
0.0000.00

0072                          9009.00 1.435,526.0007,902.18
PLACEMENT OF ASPHALTIC CONCRETE FOR DRIVEWAYS ANDINTERSECTIONS m2 5,526.0007,902.18
5,505.0207,872.18
-342.680-490.03

0073                          9020.92 152.4426.5004,039.66
PERFORMANCE GRADED BINDER (58-28) FOR STATE MAINTENANCEPATCHING Mg 26.5004,039.66
34.1845,211.01
0.0000.00

0074                          9021.03 152.442,580.530393,375.99
PERFORMANCE GRADED BINDER (58-28) Mg 2,580.530393,375.99
2,233.300340,444.27
0.0000.00

0075                          9053.00 0.24206,490.00049,557.60
TACK COAT L 206,490.00049,557.60
160,930.00038,623.20
0.0000.00

0076                          9111.00 5.021,057.0005,306.14
WATER kL 1,057.0005,306.14
0.0000.00
0.0000.00

0077                          9140.00 206.0024.1254,969.75
JOINT SEALING - ASPHALT TO CONCRETE StaM24.1254,969.75
25.9505,345.70
0.0000.00

0078                          9170.00 86.62352.34230,519.86
EARTH SHOULDER CONSTRUCTION StaM352.34230,519.86
352.34230,519.86
0.0000.00

0079                          9179.23 412.36190.92378,729.01
COLD MILLING, CLASS 3 StaM190.92378,729.01
(50mm) 208.33085,906.95
0.0000.00

0080                          9179.43 58.63352.34220,657.81
COLD MILLING, CLASS 3 StaM352.34220,657.81
(25mm) 50.5302,962.57
0.0000.00

0081                          9188.50 12.84154.0001,977.36
SURFACING UNDER GUARDRAIL m2 154.0001,977.36
154.0001,977.36
0.0000.00

0082                          9300.01 25.0012.000300.00
ASPHALT CONCRETE THICKNESS CORE EACH12.000300.00
0.0000.00
0.0000.00

0083                          9300.50 5,124.001.0005,124.00
ASPHALT PAVEMENT SMOOTHNESS TESTING LS 1.0005,124.00
1.0005,124.00
0.0000.00

4000                          1010.16 0.6870.0000.00
ADDITIONAL EXCAVATION m3 9,101.5306,252.75
for shouldering and roadway grading 9,101.5306,252.75
0.0000.00

4001                          9300.60 0.750.0000.00
SMOOTHNESS INCENTIVE-ASPHALTIC CONCRETE Mg 11,940.7608,955.57
pay factor 103.51 % 11,940.7608,955.57
0.0000.00

4002                          9300.64 5.350.0000.00
SMOOTHNESS INCENTIVE-ASPHALT CEMENT Mg 509.5802,726.25
pay factor 103.51 % 509.5802,726.25
0.0000.00

4004                          L006.10 51.890.0000.00
COVERCROP SEEDING REVISED ha 15.176787.48
Replacementof regular mulch with a oat covercrop 15.176787.48
0.0000.00

4005                          L032.75 82.400.0000.00
MULCH Mg 0.0000.00
revise mulch to oat covercrop as a mulch 0.0000.00
70.0005,768.00

GROUP 9 BITUMINOUSContracted1,841,847.84
Current1,854,801.89
In place1,884,897.44
This Estimate5,277.97

GROUP 10 GENERAL ITEMS
0084                          0001.08 0.5011,490.0005,745.00
BARRICADE, TYPE II BDAY11,490.0005,745.00
39,342.00019,671.00
2,082.0001,041.00

0085                          0001.10 3.091,856.0005,735.04
BARRICADE, TYPE III BDAY1,856.0005,735.04
4,902.00015,147.18
188.000580.92

0086                          0001.30 3.09744.0002,298.96
TYPE B HIGH INTENSITY WARNING LIGHT LDAY744.0002,298.96
250.000772.50
7.00021.63

0087                          0001.90 0.2622,318.0005,802.68
SIGN DAY EACH22,318.0005,802.68
10,332.0002,686.32
404.000105.04

0088                          0002.30 1.03415.000427.45
PAVEMENT MARKING REMOVAL m 415.000427.45
415.000427.45
0.0000.00

0089                          0002.38 1.03280.000288.40
TEMPORARY PAVEMENT MARKING, TYPE I m 280.000288.40
830.000854.90
0.0000.00

0090                          0002.39 2.06310.000638.60
TEMPORARY PAVEMENT MARKING, TYPE II m 310.000638.60
0.0000.00
0.0000.00

0091                          0003.10 181.92220.00040,022.40
FLAGGING DAY 220.00040,022.40
114.00020,738.88
6.0001,091.52

0092                          0003.20 229.9226.0005,977.92
FURNISHING AND OPERATING PILOT VEHICLE DAY 26.0005,977.92
49.50011,381.04
-1.000-229.92

0093                          0003.51 33.35165.0005,502.75
INSTALL CONCRETE PROTECTION BARRIER m 165.0005,502.75
42.0001,400.70
0.0000.00

0094                          0003.70 412.004.0001,648.00
TEMPORARY RUMBLE STRIP EACH4.0001,648.00
0.0000.00
0.0000.00

0095                          0003.75 10,857.871.00010,857.87
TEMPORARY TRAFFIC SIGNAL EACH1.00010,857.87
1.00010,857.87
0.0000.00

0096                          0010.04 4,416.001.0004,416.00
FIELD OFFICE EACH1.0004,416.00
1.0004,416.00
0.0000.00

0097                          0030.00 5,000.001.0005,000.00
MOBILIZATION LS 1.0005,000.00
1.0005,000.00
0.0000.00

0098                          9110.01 60.7670.0004,253.20
RENTAL OF LOADER, FULLY OPERATED HOUR70.0004,253.20
46.0002,794.96
0.0000.00

0099                          9110.02 60.7660.0003,645.60
RENTAL OF MOTOR GRADER, FULLY OPERATED HOUR60.0003,645.60
48.0002,916.48
0.0000.00

0100                          9110.03 51.5870.0003,610.60
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR70.0003,610.60
238.00012,276.04
0.0000.00

0101                          9110.07 37.5370.0002,627.10
RENTAL OF SKID LOADER, FULLY OPERATED HOUR70.0002,627.10
28.0001,050.84
0.0000.00

GROUP 10 GENERAL ITEMSContracted108,497.57
Current108,497.57
In place112,392.16
This Estimate2,610.19

Totals for contractContracted2,533,883.41
Current2,553,758.77
In place2,581,565.60
This Estimate8,228.06