Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0774 DIXON CONSTRUCTION CO.
Contract ID:	1313X
Estimate Number:	0019
Pay Period End Date:	03.12.2002

Contract Location:
FALLS CITY NORTH	Estimate Type:	FINL
Contractor:
DIXON CONSTRUCTION CO.	Date Let:	03.23.2000
409 DRIFTWOOD	Date Awarded:	03.30.2000
PO BOX K	Date Contract Executed:	04.19.2000
	Date Notice to Proceed:	04.19.2000
CORRECTIONVILLE IA 51016-0047	Date Work Began:	08.07.2000
Phone:	Date Physical Work Completed:
(712)372-4224	Date Accepted:
Escrow Agent:
Surety Co:
EMPLOYERS MUTUAL CASUALTY COMPANY

Counties
RICHARDSON

Project Number		PCT			Fed State Project Number		Description
12313 000B		0.000			S-73-1(1007)		GR CONC PAVE CULV

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$609,163.84	$608,952.09	$211.75
$616,919.71	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$609,163.84	$608,952.09	$211.75
$559,025.02	Retainage	$.00	$-6,089.52	$6,089.52
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
98.74%	Net Earnings	$609,163.84	$602,862.57	$6,301.27
	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	$609,163.84	$602,862.57	$6,301.27
Project Manager			Div. Head/Dist. Eng.
Habegger, Michael	03.12.2002		Sklenar, Michael J	03.13.2002
Constr. Estimate Eng.			Materials Eng.
Davis, Carl	03.29.2002		Hall, David	03.29.2002
Controller Div. Processed
Harring, Joyce	04.24.2002

		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 1 GRADING
0001                          L006.00	350.00	0.770	269.50
COVER CROP SEEDING	ha	0.770	269.50
		0.000	0.00
		0.000	0.00
0002                          L020.00	1.47	7,647.000	11,241.09
EROSION CONTROL	m2	13,607.000	20,002.29
		13,607.000	20,002.29
		0.000	0.00
0003                          L022.11	8.10	174.000	1,409.40
FABRIC SILT FENCE-LOW POROSITY	m	174.000	1,409.40
		167.000	1,352.70
		0.000	0.00
0004                          0030.10	5,300.00	1.000	5,300.00
MOBILIZATION	LS	1.000	5,300.00
		1.000	5,300.00
		0.000	0.00
0005                          1009.00	1,800.00	1.000	1,800.00
GENERAL CLEARING AND GRUBBING	LS	1.000	1,800.00
		1.000	1,800.00
		0.000	0.00
0006                          1010.00	3.90	698.000	2,722.20
EXCAVATION	m3	698.000	2,722.20
		698.000	2,722.20
		0.000	0.00
0007                          1010.01	3.90	1,114.000	4,344.60
EXCAVATION (ESTABLISHED QUANTITY)	m3	1,114.000	4,344.60
		1,114.000	4,344.60
		0.000	0.00
0008                          1010.10	3.90	7,057.000	27,522.30
EXCAVATION, BORROW	m3	7,057.000	27,522.30
		6,860.800	26,757.12
		0.000	0.00
0009                          1011.00	1.00	194.000	194.00
WATER	kL	194.000	194.00
		0.000	0.00
		0.000	0.00
0010                          1012.00	70.00	6.000	420.00
RIGHT-OF-WAY MARKERS	EACH	6.000	420.00
		4.000	280.00
		0.000	0.00
0011                          1040.05	1.47	1,694.000	2,490.18
TEMPORARY SLOPE PROTECTION	m2	1,694.000	2,490.18
		0.000	0.00
		0.000	0.00
0012                          1101.00	5.00	650.000	3,250.00
REMOVE PAVEMENT	m2	775.361	3,876.81
		775.361	3,876.81
		0.000	0.00
0013                          1102.00	4.00	1,005.000	4,020.00
REMOVE ASPHALT SURFACE	m2	1,096.850	4,387.40
		1,096.850	4,387.40
		0.000	0.00
0014                          7017.00	10.85	277.000	3,005.45
REMOVE GUARDRAIL	m	277.000	3,005.45
		253.000	2,745.05
		0.000	0.00
0015                          7018.01	11.10	90.000	999.00
RESET GUARDRAIL	m	90.000	999.00
		90.000	999.00
		0.000	0.00
0016                          7023.00	1,775.00	2.000	3,550.00
TERMINAL ANCHORAGE SECTIONS	EACH	2.000	3,550.00
		2.000	3,550.00
		0.000	0.00
GROUP 1 GRADING		Contracted	72,537.72
		Current	82,293.12
		In place	78,117.17
		This Estimate	0.00
GROUP 3 CONCRETE PAVEMENT
0017                          0030.30	3,500.00	1.000	3,500.00
MOBILIZATION	LS	1.000	3,500.00
		1.000	3,500.00
		0.000	0.00
0018                          3008.05	7.50	190.000	1,425.00
TIE BARS	EACH	199.000	1,492.50
		199.000	1,492.50
		0.000	0.00
0019                          3075.11	28.70	1,002.000	28,757.40
155 mm CONCRETE PAVEMENT, CLASS 47B-25	m2	1,020.800	29,296.96
		1,020.800	29,296.96
		0.000	0.00
0020                          3075.41	34.50	616.000	21,252.00
230 mm CONCRETE PAVEMENT, CLASS 47B-25	m2	616.000	21,252.00
		589.221	20,328.13
		0.000	0.00
0021                          3089.25	34.50	1,256.000	43,332.00
TEMPORARY SURFACING	m2	1,653.023	57,029.29
		1,653.023	57,029.29
		0.000	0.00
0022                          8029.04	9.00	616.000	5,544.00
AGGREGATE FOUNDATION COURSE 100 mm	m2	616.000	5,544.00
		589.237	5,303.13
		0.000	0.00
0023                          9173.20	4.50	616.000	2,772.00
SUBGRADE PREPARATION	m2	616.000	2,772.00
		589.237	2,651.56
		0.000	0.00
0401                          8029.77	5.51	0.000	0.00
BITUMINOUS FOUNDATION COURSE	Mg	0.000	0.00
Bituminous Foundation Course (100mm)		0.000	0.00
		0.000	0.00
0402                          8029.77	-5.51	0.000	0.00
FOUNDATION COURSE (BITUMINOUS)	Mg	186.116	-1,025.50
Bituminous Foundation Course (100mm)		186.116	-1,025.50
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	106,582.40
		Current	119,861.25
		In place	118,576.07
		This Estimate	0.00
GROUP 4 CULVERTS
0024                          0030.40	30,000.00	1.000	30,000.00
MOBILIZATION	LS	1.000	30,000.00
		1.000	30,000.00
		0.000	0.00
0025                          4044.00	50,000.00	1.000	50,000.00
PREPARATION OF STRUCTURE	EACH	1.000	50,000.00
AT STA. 837+56.95		1.000	50,000.00
		0.000	0.00
0026                          4051.01	12.00	4,132.000	49,584.00
EXCAVATION FOR BOX CULVERTS	m3	4,350.859	52,210.31
		4,350.859	52,210.31
		0.000	0.00
0027                          4101.06	400.00	518.930	207,572.00
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	518.930	207,572.00
		518.930	207,572.00
		0.000	0.00
0028                          4151.00	1.05	26,298.000	27,612.90
REINFORCING STEEL FOR BOX CULVERT	kg	26,298.000	27,612.90
		26,298.000	27,612.90
		0.000	0.00
601                           4051.12	40.00	0.000	0.00
GRANULAR MATERIAL FOR FOUNDATION OF BOX CULVERT	m3	232.371	9,294.84
		232.371	9,294.84
		0.000	0.00
GROUP 4 CULVERTS		Contracted	364,768.90
		Current	376,690.05
		In place	376,690.05
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0029                          0001.08	0.50	1,525.000	762.50
BARRICADE, TYPE II	BDAY	18,512.000	9,256.00
		18,512.000	9,256.00
		203.000	101.50
0030                          0001.10	2.00	720.000	1,440.00
BARRICADE, TYPE III	BDAY	4,703.000	9,406.00
		4,703.000	9,406.00
		53.000	106.00
0031                          0001.30	2.25	222.000	499.50
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	660.000	1,485.00
		629.000	1,415.25
		-31.000	-69.75
0032                          0001.90	0.50	3,102.000	1,551.00
SIGN DAY	EACH	10,013.000	5,006.50
		10,013.000	5,006.50
		148.000	74.00
0033                          0002.30	2.00	240.000	480.00
PAVEMENT MARKING REMOVAL	m	300.000	600.00
		300.000	600.00
		0.000	0.00
0034                          0002.31	1.00	1,100.000	1,100.00
TEMPORARY PAVEMENT MARKING	m	1,100.000	1,100.00
		905.000	905.00
		0.000	0.00
0035                          0003.10	150.00	10.000	1,500.00
FLAGGING	DAY	22.000	3,300.00
		22.000	3,300.00
		0.000	0.00
0036                          0003.51	33.00	91.000	3,003.00
INSTALL CONCRETE PROTECTION BARRIER	m	94.600	3,121.80
		94.600	3,121.80
		0.000	0.00
0037                          0010.04	1,500.00	1.000	1,500.00
FIELD OFFICE	EACH	1.000	1,500.00
		0.000	0.00
		0.000	0.00
0038                          0030.10	2,500.00	1.000	2,500.00
MOBILIZATION	LS	1.000	2,500.00
		1.000	2,500.00
		0.000	0.00
0039                          9110.01	60.00	5.000	300.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	5.000	300.00
		4.500	270.00
		0.000	0.00
0040                          9110.03	60.00	5.000	300.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	5.000	300.00
		0.000	0.00
		0.000	0.00
0041                          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
GROUP 10 GENERAL ITEMS		Contracted	15,136.00
		Current	38,075.30
		In place	35,780.55
		This Estimate	211.75
Totals for contract		Contracted	559,025.02
		Current	616,919.73
		In place	609,163.84
		This Estimate	211.75