Return to District Map


Nebraska Department of Roads
Estimate Summary to Contractor
Vendor ID:0103 VRANA & SON CONSTRUCTION CO./CHAS.
Contract ID:2761
Estimate Number:0029
Pay Period End Date:01.31.2003
Contract Location:
72ND STREET, 76TH DRIVE - MERCY ROAD, OMAHAEstimate Type:PROG
Contractor:
VRANA & SON CONSTRUCTION CO./CHAS.Date Let:04.29.1999
4816 F STDate Awarded:05.21.1999
Date Contract Executed:06.02.1999
Date Notice to Proceed:06.02.1999
OMAHA NE 68117-1481Date Work Began:06.01.1999
Phone:Date Physical Work Completed:
(402)733-5200Date Accepted:
Escrow Agent:
Surety Co:
NATIONAL FIRE INSURANCE COMPANY OF HARTFORD
Counties
DOUGLAS
Project Number PCT Fed State Project Number Description
21761 000B  0.000 STPC-5037(12)  GR CP CULV BR ELEC
Total to DatePrev to DateThis Estimate
Current Contract AmtTotal Earnings$7,997,199.86$7,985,674.80$11,525.06
$7,648,543.18Stockpiled Materials$.00$.00$.00
Original Contract AmtGross Earnings$7,997,199.86$7,985,674.80$11,525.06
$7,122,964.29Retainage$-25,000.00$-25,000.00$.00
Escrow Amount$.00$.00$.00
Percent CompleteSecurities Encumbered$.00$.00$.00
104.56%Net Earnings$7,972,199.86$7,960,674.80$11,525.06
Liquidated Damages-$8,905.00-$8,905.00$.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-$8,905.00-$8,905.00$.00
Payment$7,963,294.86$7,951,769.80$11,525.06
Project ManagerDiv. Head/Dist. Eng.
Zelensky, Rich01.31.2003Lech, Marvin (Marv)01.31.2003
Constr. Estimate Eng.Materials Eng.
Bartos, Steve01.31.2003
Controller Div. Processed
Burling, Laurie01.31.2003
Detailed breakdown of stockpiled materials
Est Nbr:0001
Item NbrItem CdItem DescAdj AmtInvoice Nbr
01066401.00 PEDESTRIAN BARRIER RAIL
S.P. Initial Payment5,738.0022857
PREDESTRIAN BARRIER RAIL
0111A001.01 PULL BOX, TYPE PB-1
S.P. Initial Payment833.0089792
PULL BOX, TYPE PB-1
0112A001.02 PULL BOX, TYPE PB-1A
S.P. Initial Payment1,071.0089792
PULL BOX, TYPE PB-1A
S.P. Adjustment-119.0089792
PULL BOX, TYPE PB-1A
0113A001.05 PULL BOX, TYPE PB-2
S.P. Initial Payment7,332.0089792
PULL OX, TYPE PB-2
S.P. Adjustment-376.0089792
PULL OX, TYPE PB-2
0115A002.43 EMERGENCY VEHICLE PREEMPTION SYSTEM
S.P. Initial Payment4,500.0099522
EMERGENCY VEHICLE PREEMPT SYSTEM
0118A002.48 EMERGENCY VEHICLE PREEMPTION SYSTEM
S.P. Initial Payment1,700.0099522
EMERGENCY VEHICLE PREEMPT SYSTEM
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Initial Payment23,072.0095269
TRAFFIC SIGNAL, TYPE TS-1
0124A004.10 TRAFFIC SIGNAL, TYPE TS-1A
S.P. Initial Payment2,800.0095269
TRAFFIC SIGNAL, TYPE TS-1A
0125A004.20 TRAFFIC SIGNAL, TYPE TS-1L
S.P. Initial Payment6,800.0095269
TRAFFIC SIGNAL, TYPE TS-1L
0126A004.28 TRAFFIC SIGNAL, TYPE TS-1RR
S.P. Initial Payment3,606.0095269
TRAFFIC SIGNAL, TYPE TS-1RR
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Initial Payment30,492.0095246
TRAF SIG CONTROL,TYPE TC-170
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Initial Payment18,400.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
Total for estimate 0001:105,849.00
Est Nbr:0002
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Initial Payment6,281.4094563
CURB INLET M.H. COVERS AND FRAMES
S.P. Adjustment-541.5094563
CURB INLET M.H. COVERS AND FRAMES
Total for estimate 0002:5,739.90
Est Nbr:0004
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Adjustment-433.2094563
CURB INLET M.H. COVERS AND FRAMES
01066401.00 PEDESTRIAN BARRIER RAIL
S.P. Adjustment-5,320.0022857
PREDESTRIAN BARRIER RAIL
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Adjustment-4,120.0095269
TRAFFIC SIGNAL, TYPE TS-1
0125A004.20 TRAFFIC SIGNAL, TYPE TS-1L
S.P. Adjustment-3,200.0095269
TRAFFIC SIGNAL, TYPE TS-1L
0126A004.28 TRAFFIC SIGNAL, TYPE TS-1RR
S.P. Adjustment-2,404.0095269
TRAFFIC SIGNAL, TYPE TS-1RR
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Adjustment-5,082.0095246
TRAF SIG CONTROL,TYPE TC-170
0176A779.51 WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
S.P. Initial Payment32,219.5081973-S
WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
0178A779.53 WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
S.P. Initial Payment32,000.0081973-S
WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
0179A779.55 WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
S.P. Initial Payment32,000.0081973-S
WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
Total for estimate 0004:75,660.30
Est Nbr:0005
Item NbrItem CdItem DescAdj AmtInvoice Nbr
0111A001.01 PULL BOX, TYPE PB-1
S.P. Initial Payment239.10064779
PULL BOX, TYPE PB-1
0113A001.05 PULL BOX, TYPE PB-2
S.P. Initial Payment2,908.29064779
PULL BOX, TYPE PB-2
0141A025.08 SIGNAL STRUCTURE
S.P. Initial Payment62,976.0030234
SIGNAL STRUCTURE
0142A025.09 SIGNAL STRUCTURE
S.P. Initial Payment42,297.0030234
SIGNAL STRUCTURE
Total for estimate 0005:108,420.39
Est Nbr:0006
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Adjustment-649.8094563
CURB INLET M.H. COVERS AND FRAMES
Total for estimate 0006:-649.80
Est Nbr:0007
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Adjustment-108.3094563
CURB INLET M.H. COVERS AND FRAMES
01066401.00 PEDESTRIAN BARRIER RAIL
S.P. Adjustment-418.0022857
PREDESTRIAN BARRIER RAIL
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Adjustment-3,200.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
0178A779.53 WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
S.P. Adjustment-32,000.0081973-S
WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
Total for estimate 0007:-35,726.30
Est Nbr:0009
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Adjustment-2,382.6094563
CURB INLET M.H. COVERS AND FRAMES
0111A001.01 PULL BOX, TYPE PB-1
S.P. Adjustment-238.0089792
PULL BOX, TYPE PB-1
S.P. Adjustment-95.64064779
PULL BOX, TYPE PB-1
0112A001.02 PULL BOX, TYPE PB-1A
S.P. Adjustment-119.0089792
PULL BOX, TYPE PB-1A
0113A001.05 PULL BOX, TYPE PB-2
S.P. Adjustment-4,700.0089792
PULL OX, TYPE PB-2
S.P. Adjustment-2,203.25064779
PULL BOX, TYPE PB-2
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Adjustment-5,082.0095246
TRAF SIG CONTROL,TYPE TC-170
0141A025.08 SIGNAL STRUCTURE
S.P. Adjustment-31,488.0030234
SIGNAL STRUCTURE
Total for estimate 0009:-46,308.49
Est Nbr:0010
Item NbrItem CdItem DescAdj AmtInvoice Nbr
0132A007.32 STREET LIGHTING UNIT
S.P. Initial Payment1,440.00140967
STREET LIGHTING UNIT
0133A007.34 STREET LIGHTING UNIT
S.P. Initial Payment1,878.00140967
STREET LIGHTING UNIT
0135A011.65 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Initial Payment4,958.00140967
C.M.A.SIG &LIGHT POLE, CMP-12.5-3.7
0136A011.66 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Initial Payment2,479.00140967
C.M.A. SIG & LIGHT POLE, CMP-12.5-4.6
0137A012.91 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Initial Payment7,736.00140967
C.M.A. SIG & LIGHT POLE, CMP-18.5-4.6
0140A016.55 MAST ARM SIGNAL POLE, TYPE MP-11
S.P. Initial Payment6,264.00140967
MAST ARM SIGNAL POLE, MP-11
Total for estimate 0010:24,755.00
Est Nbr:0011
Item NbrItem CdItem DescAdj AmtInvoice Nbr
0115A002.43 EMERGENCY VEHICLE PREEMPTION SYSTEM
S.P. Adjustment-4,500.0099522
EMERGENCY VEHICLE PREEMPT SYSTEM
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Adjustment-4,120.0095269
TRAFFIC SIGNAL, TYPE TS-1
0124A004.10 TRAFFIC SIGNAL, TYPE TS-1A
S.P. Adjustment-400.0095269
TRAFFIC SIGNAL, TYPE TS-1A
0125A004.20 TRAFFIC SIGNAL, TYPE TS-1L
S.P. Adjustment-1,200.0095269
TRAFFIC SIGNAL, TYPE TS-1L
0126A004.28 TRAFFIC SIGNAL, TYPE TS-1RR
S.P. Adjustment-601.0095269
TRAFFIC SIGNAL, TYPE TS-1RR
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Adjustment-3,200.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
0135A011.65 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Adjustment-2,479.00140967
C.M.A.SIG &LIGHT POLE, CMP-12.5-3.7
0140A016.55 MAST ARM SIGNAL POLE, TYPE MP-11
S.P. Adjustment-1,566.00140967
MAST ARM SIGNAL POLE, MP-11
0179A779.55 WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
S.P. Adjustment-32,000.0081973-S
WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
Total for estimate 0011:-50,066.00
Est Nbr:0012
Item NbrItem CdItem DescAdj AmtInvoice Nbr
0111A001.01 PULL BOX, TYPE PB-1
S.P. Adjustment-595.0089792
PULL BOX, TYPE PB-1
S.P. Adjustment-143.46064779
PULL BOX, TYPE PB-1
0112A001.02 PULL BOX, TYPE PB-1A
S.P. Adjustment-833.0089792
PULL BOX, TYPE PB-1A
0113A001.05 PULL BOX, TYPE PB-2
S.P. Adjustment-1,504.0089792
PULL OX, TYPE PB-2
S.P. Adjustment-705.04064779
PULL BOX, TYPE PB-2
0118A002.48 EMERGENCY VEHICLE PREEMPTION SYSTEM
S.P. Adjustment-1,700.0099522
EMERGENCY VEHICLE PREEMPT SYSTEM
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Adjustment-3,708.0095269
TRAFFIC SIGNAL, TYPE TS-1
0124A004.10 TRAFFIC SIGNAL, TYPE TS-1A
S.P. Adjustment-800.0095269
TRAFFIC SIGNAL, TYPE TS-1A
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Adjustment-5,082.0095246
TRAF SIG CONTROL,TYPE TC-170
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Adjustment-3,200.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
Total for estimate 0012:-18,270.50
Est Nbr:0013
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Adjustment-433.2094563
CURB INLET M.H. COVERS AND FRAMES
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Adjustment-3,708.0095269
TRAFFIC SIGNAL, TYPE TS-1
0124A004.10 TRAFFIC SIGNAL, TYPE TS-1A
S.P. Adjustment-800.0095269
TRAFFIC SIGNAL, TYPE TS-1A
0125A004.20 TRAFFIC SIGNAL, TYPE TS-1L
S.P. Adjustment-800.0095269
TRAFFIC SIGNAL, TYPE TS-1L
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Adjustment-5,082.0095246
TRAF SIG CONTROL,TYPE TC-170
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Adjustment-3,200.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
0132A007.32 STREET LIGHTING UNIT
S.P. Adjustment-720.00140967
STREET LIGHTING UNIT
0133A007.34 STREET LIGHTING UNIT
S.P. Adjustment-939.00140967
STREET LIGHTING UNIT
0141A025.08 SIGNAL STRUCTURE
S.P. Adjustment-31,488.0030234
SIGNAL STRUCTURE
Total for estimate 0013:-47,170.20
Est Nbr:0014
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Adjustment-974.7094563
CURB INLET M.H. COVERS AND FRAMES
0113A001.05 PULL BOX, TYPE PB-2
S.P. Adjustment-564.0089792
PULL OX, TYPE PB-2
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Adjustment-5,082.0095246
TRAF SIG CONTROL,TYPE TC-170
0132A007.32 STREET LIGHTING UNIT
S.P. Adjustment-720.00140967
STREET LIGHTING UNIT
0133A007.34 STREET LIGHTING UNIT
S.P. Adjustment-939.00140967
STREET LIGHTING UNIT
0142A025.09 SIGNAL STRUCTURE
S.P. Adjustment-42,297.0030234
SIGNAL STRUCTURE
0176A779.51 WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
S.P. Adjustment-32,219.5081973-S
WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
Total for estimate 0014:-82,796.20
Est Nbr:0015
Item NbrItem CdItem DescAdj AmtInvoice Nbr
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Adjustment-3,296.0095269
TRAFFIC SIGNAL, TYPE TS-1
0125A004.20 TRAFFIC SIGNAL, TYPE TS-1L
S.P. Adjustment-800.0095269
TRAFFIC SIGNAL, TYPE TS-1L
0126A004.28 TRAFFIC SIGNAL, TYPE TS-1RR
S.P. Adjustment-601.0095269
TRAFFIC SIGNAL, TYPE TS-1RR
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Adjustment-2,400.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
Total for estimate 0015:-7,097.00
Est Nbr:0016
Item NbrItem CdItem DescAdj AmtInvoice Nbr
0113A001.05 PULL BOX, TYPE PB-2
S.P. Adjustment-188.0089792
PULL OX, TYPE PB-2
0122A004.00 TRAFFIC SIGNAL, TYPE TS-1
S.P. Adjustment-4,120.0095269
TRAFFIC SIGNAL, TYPE TS-1
0124A004.10 TRAFFIC SIGNAL, TYPE TS-1A
S.P. Adjustment-800.0095269
TRAFFIC SIGNAL, TYPE TS-1A
0125A004.20 TRAFFIC SIGNAL, TYPE TS-1L
S.P. Adjustment-800.0095269
TRAFFIC SIGNAL, TYPE TS-1L
0127A005.25 TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
S.P. Adjustment-5,082.0095246
TRAF SIG CONTROL,TYPE TC-170
0128A006.15 PEDESTRIAN SIGNAL, TYPE PS-1
S.P. Adjustment-3,200.0095269
PEDESTRIAN SIGNAL, TYPE PS-1
0135A011.65 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Closure-2,479.00140967
C.M.A.SIG &LIGHT POLE, CMP-12.5-3.7
0136A011.66 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Adjustment-2,479.00140967
C.M.A. SIG & LIGHT POLE, CMP-12.5-4.6
0137A012.91 COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
S.P. Adjustment-7,736.00140967
C.M.A. SIG & LIGHT POLE, CMP-18.5-4.6
0140A016.55 MAST ARM SIGNAL POLE, TYPE MP-11
S.P. Adjustment-2,088.00140967
MAST ARM SIGNAL POLE, MP-11
Total for estimate 0016:-28,972.00
Est Nbr:0017
Item NbrItem CdItem DescAdj AmtInvoice Nbr
00504002.00 CAST IRON COVER AND FRAME
S.P. Closure-758.1094563
CURB INLET M.H. COVERS AND FRAMES
0140A016.55 MAST ARM SIGNAL POLE, TYPE MP-11
S.P. Closure-2,610.00140967
MAST ARM SIGNAL POLE, MP-11
Total for estimate 0017:-3,368.10
Total remaining for contract:0.00
1. Contracted
2. Current
3. To date
Item Nbr        Item CodeUnit Price4. This Est
Item DescriptionUnitsQtyAmount
GROUP 8B ELECTRICAL
4022                          A019.10 485.620.0000.00
LED TRAFFIC SIGNAL, TYPE 300mm GREEN EACH70.00033,993.40
LENS 70.00033,993.40
0.0000.00

4023                          A019.10 254.100.0000.00
LED TRAFFIC SIGNAL, TYPE 300mm GREEN EACH25.0006,352.50
ARROW LENS 25.0006,352.50
0.0000.00

4024                          A030.00 2,966.250.0000.00
FUSED DISCONNECT EACH3.0008,898.75
WITHOUT TRANSFER SWITCHES 3.0008,898.75
0.0000.00

4025                          A030.00 3,543.750.0000.00
FUSED DISCONNECT EACH3.00010,631.25
WITH TRANSFER SWITCHES 3.00010,631.25
0.0000.00

4038                          A724.01 3,095.400.0000.00
RELOCATE TRAFFIC SIGNAL EACH1.0003,095.40
REALIGN TRAFFIC SIGNALS 1.0003,095.40
0.0000.00

GROUP 8B ELECTRICAL Contracted0.00
Current62,971.30
In place62,971.30
This Estimate0.00

GROUP 1 GRADING
0001                          0030.10 50,000.001.00050,000.00
MOBILIZATION LS 1.00050,000.00
1.00050,000.00
0.0000.00

0002                          1009.00 15,000.001.00015,000.00
GENERAL CLEARING AND GRUBBING LS 1.00015,000.00
1.00015,000.00
0.0000.00

0003                          1010.01 8.0017,224.000137,792.00
EXCAVATION (ESTABLISHED QUANTITY) m3 17,224.000137,792.00
17,224.000137,792.00
0.0000.00

0004                          1011.00 0.30463.000138.90
WATER kL 463.000138.90
0.0000.00
0.0000.00

0005                          1101.00 4.4047,763.000210,157.20
REMOVE PAVEMENT m2 47,763.000210,157.20
47,796.340210,303.88
17.76078.14

0006                          1102.00 4.505,223.90023,507.55
REMOVE ASPHALT SURFACE m2 5,223.90023,507.55
7,015.61031,570.26
0.0000.00

0007                          1104.00 6,000.001.0006,000.00
REMOVE PUMP ISLAND EACH1.0006,000.00
1.0006,000.00
0.0000.00

0008                          1106.00 5.004,751.80023,759.00
REMOVE DRIVEWAY m2 4,751.80023,759.00
4,794.40023,972.00
6.40032.00

0009                          1107.00 4.504,521.00020,344.50
REMOVE WALK m2 4,521.00020,344.50
4,590.74020,658.33
0.0000.00

0010                          1113.00 600.002.0001,200.00
REMOVE STEP EACH2.0001,200.00
1.000600.00
0.0000.00

0011                          1114.10 120.00117.40014,088.00
REMOVE RETAINING WALL m 117.40014,088.00
113.30013,596.00
0.0000.00

0012                          1122.01 4.501,513.2006,809.40
REMOVE CONCRETE MEDIAN SURFACING m2 1,513.2006,809.40
1,583.2007,124.40
8.50038.25

0013                          1124.00 2,500.001.0002,500.00
REMOVE BUILDING EACH1.0002,500.00
AT STA. 123+98.7-33.8 m RT. 1.0002,500.00
0.0000.00

0014                          1124.02 10.001.00010.00
REMOVE BUILDING EACH1.00010.00
AT STA. 130+72.5-19.8 m LT. 1.00010.00
0.0000.00

0015                          1125.00 1,500.001.0001,500.00
CLEAR TRACT EACH1.0001,500.00
AT STA. 123+90 TO STA. 124+05 RT. 1.0001,500.00
0.0000.00

0016                          1125.01 2,500.001.0002,500.00
CLEAR TRACT EACH1.0002,500.00
AT STA. 130+13.509 TO STA. 130+62.656 LT 1.0002,500.00
0.0000.00

0017                          1125.02 10.001.00010.00
CLEAR TRACT EACH1.00010.00
AT STA. 130+62.656 TO STA. 130+93.135 LT 1.00010.00
0.0000.00

0018                          1130.00 6,000.002.00012,000.00
REMOVE UNDERGROUND TANK EACH2.00012,000.00
4.00024,000.00
0.0000.00

0019                          7017.00 8.00109.000872.00
REMOVE GUARDRAIL m 109.000872.00
124.000992.00
0.0000.00

0020                          7151.00 38.0010.000380.00
REMOVE AND RESET FENCE m 10.000380.00
18.630707.94
0.0000.00

402                           9110.01 110.000.0000.00
RENTAL OF LOADER, FULLY OPERATED HOUR40.0004,400.00
215.87023,745.70
0.0000.00

4026                          3970.00 75,535.060.0000.00
RELOCATION LS 1.00075,535.06
REMOVE AND RELOCATE WATER SPRINKLER SYSTEMS 1.00075,535.06
0.0000.00

403                           9110.03 70.000.0000.00
RENTAL OF DUMP TRUCK, FULLY OPERATED HOUR40.0002,800.00
135.5209,486.40
0.0000.00

4036                          1136.10 2,850.750.0000.00
REMOVE LS 1.0002,850.75
REMOVE AND INSTALL ENTRANCE AND EXIT SIGNS 1.0002,850.75
1.0002,850.75

4037                          1136.10 2,219.190.0000.00
REMOVE LS 1.0002,219.19
REMOVE SLEEPER BEAM 1.0002,219.19
0.0000.00

4040                          1109.00 19.000.0000.00
REMOVE CURB m 562.05010,678.95
GRIND EXISTING CURB 562.05010,678.95
0.0000.00

4041                          A580.92 6,212.360.0000.00
INSTALL LS 1.0006,212.36
INSTALL RIP RAP 1.0006,212.36
0.0000.00

4046                          7131.95 1,254.600.0000.00
CHAIN LINK FENCE LS 1.0001,254.60
INSTALL CHAIN LINK FENCE 1.0001,254.60
0.0000.00

406                           1136.08 85.000.0000.00
REMOVE m3 343.51029,198.35
REMOVE CONTAMINED MATERIALS 343.51029,198.35
0.0000.00

413                           1124.22 52,000.000.0000.00
REMOVE BUILDING EACH1.00052,000.00
MODIFY BUILDING (Non-Participating) 1.00052,000.00
0.0000.00

GROUP 1 GRADINGContracted528,568.55
Current715,717.81
In place762,018.17
This Estimate2,999.14

GROUP 3 CONCRETE PAVEMENT
0021                          L010.00 5.0015,423.00077,115.00
SODDING m2 15,423.00077,115.00
23,889.779119,448.90
0.6393.20

0022                          W600.03 132.0060.0007,920.00
ADJUST VALVE BOX TO GRADE EACH60.0007,920.00
41.0005,412.00
0.0000.00

0023                          0030.30 315,000.001.000315,000.00
MOBILIZATION LS 1.000315,000.00
1.000315,000.00
0.0000.00

0024                          3014.20 49.10671.10032,951.01
COMBINATION CONCRETE CLASS 47B-SPECIAL-25 CURB AND GUTTER m 671.10032,951.01
536.95026,364.25
0.0000.00

0025                          3016.05 30.004,686.100140,583.00
CONCRETE CLASS 47B-20 SIDEWALK 125 mm m2 4,686.100140,583.00
4,703.252141,097.56
0.0000.00

0026                          3016.62 29.90292.4008,742.76
155 mm CONCRETE CLASS 47B-20 BIKEWAY m2 292.4008,742.76
380.27911,370.35
0.0000.00

0027                          3017.16 72.30706.50051,079.95
155 mm CONCRETE CLASS 47B-20 IMPRINTED SURFACING m2 38.6402,793.67
125.2169,053.11
0.0000.00

0028                          3017.46 71.102,143.700152,417.07
150 mm CONCRETE CLASS 47B-20 IMPRINTED MEDIAN SURFACING m2 13.320947.05
19.6301,395.69
6.310448.64

0029                          3020.26 29.002,542.70073,738.30
CONCRETE CLASS 47B-25 DRIVEWAY m2 0.0000.00
0.0000.00
0.0000.00

0030                          3020.28 57.20770.40044,066.88
CONCRETE CLASS PR-25 DRIVEWAY m2 770.40044,066.88
906.36651,844.13
91.1845,215.72

0031                          3089.25 45.606,248.000284,908.80
TEMPORARY SURFACING m2 6,248.000284,908.80
6,101.474278,227.21
0.0000.00

0032                          3091.07 34.3086.1002,953.23
180 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25 m2 86.1002,953.23
173.7325,959.00
0.0000.00

0033                          3091.09 35.104,971.900174,513.69
230 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25 m2 4,971.900174,513.69
4,399.187154,411.45
0.0000.00

0034                          3091.10 37.1048,262.0001,790,520.20
255 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25 m2 48,262.0001,790,520.20
51,029.1681,893,182.13
0.0000.00

0035                          3097.68 64.004,447.400284,633.60
255 mm CONCRETE PAVEMENT, CLASS PR-25 m2 4,447.400284,633.60
2,046.634130,984.57
6.360407.04

0036                          4015.00 115.00101.00011,615.00
ADJUST MANHOLE TO GRADE EACH101.00011,615.00
77.0008,855.00
0.0000.00

0037                          6406.30 180.0051.8009,324.00
BIKEWAY HANDRAIL m 51.8009,324.00
80.25014,445.00
0.0000.00

0038                          7502.13 10.00280.0002,800.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED m 280.0002,800.00
62.700627.00
0.0000.00

0039                          7502.14 9.003,376.00030,384.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED m 3,376.00030,384.00
3,315.90029,843.10
0.0000.00

0040                          7503.14 9.00617.0005,553.00
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED m 617.0005,553.00
510.0004,590.00
0.0000.00

0041                          7506.14 25.00110.0002,750.00
200 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED m 110.0002,750.00
102.7102,567.75
0.0000.00

0042                          9111.00 1.601,090.0001,744.00
WATER kL 1,090.0001,744.00
110.200176.32
0.0000.00

0043                          9170.00 850.0050.70043,095.00
EARTH SHOULDER CONSTRUCTION StaM50.70043,095.00
48.64041,344.00
0.0000.00

0044                          9170.50 700.006.9574,869.90
MEDIAN CONSTRUCTION StaM6.9574,869.90
6.3394,437.30
0.0000.00

0045                          9173.20 2.2057,764.000127,080.80
SUBGRADE PREPARATION m2 57,764.000127,080.80
57,477.409126,450.31
0.0000.00

401                           L022.40 11.000.0000.00
INSTALL FABRIC SILT FENCE m 1,000.00011,000.00
(LOW POROSITY) 0.0000.00
0.0000.00

408                           3017.16 72.300.0000.00
155 mm CONCRETE IMPRINTED SURFACING m2 706.50051,079.95
47BSG SPEC. 20 IMPRINTED SURFACING 630.17045,561.29
0.0000.00

411                           3900.25 12.040.0000.00
ADDITIONAL COST m2 1,000.00012,040.00
TEMPORARY ASPHALT WINTER SPEC. (Non-Participating) 1,387.02716,699.81
0.0000.00

412                           3017.45 71.100.0000.00
150 mm CONCRETE IMPRINTED MEDIAN SURFACING m2 2,143.700152,417.07
47BSG SPECIAL 20 2,280.500162,143.55
0.45032.00

414                           3020.26 36.000.0000.00
CONCRETE CLASS 47B-25 DRIVEWAY m2 2,542.70091,537.20
177mm 1,991.01571,676.55
0.0000.00

GROUP 3 CONCRETE PAVEMENTContracted3,680,359.19
Current3,724,938.81
In place3,673,167.33
This Estimate6,106.60

GROUP 4 CULVERTS
0046                          0030.40 70,000.001.00070,000.00
MOBILIZATION LS 1.00070,000.00
1.00070,000.00
0.0000.00

0047                          1090.01 500.007.0003,500.00
ABANDON MANHOLE EACH7.0003,500.00
5.0002,500.00
0.0000.00

0048                          1117.00 600.004.0002,400.00
REMOVE MANHOLE EACH4.0002,400.00
31.00018,600.00
0.0000.00

0049                          1119.00 350.0097.00033,950.00
REMOVE INLET EACH97.00033,950.00
83.00029,050.00
0.0000.00

0050                          4002.00 3.004,499.00013,497.00
CAST IRON COVER AND FRAME kg 4,617.00013,851.00
4,902.00014,706.00
0.0000.00

0051                          4003.00 3.004,664.00013,992.00
CAST IRON COVER, FRAME, AND FLANGE kg 7,101.00021,303.00
8,942.00026,826.00
0.0000.00

0052                          4004.50 3.003,268.0009,804.00
CAST IRON GRATE AND FRAME kg 2,028.0006,084.00
2,028.0006,084.00
0.0000.00

0053                          4005.00 3.002,242.0006,726.00
CAST IRON RING AND COVER kg 0.0000.00
0.0000.00
0.0000.00

0054                          4015.50 2,000.001.0002,000.00
RECONSTRUCT MANHOLE EACH1.0002,000.00
4.0008,000.00
0.0000.00

0055                          4016.00 3,000.001.0003,000.00
MANHOLE EACH1.0003,000.00
AT STA. 119+28.4-16.4 m RT. 1.0003,000.00
0.0000.00

0056                          4016.01 4,000.001.0004,000.00
MANHOLE EACH1.0004,000.00
AT STA. 120+40-15 m LT. 1.0004,000.00
0.0000.00

0057                          4016.02 4,000.001.0004,000.00
MANHOLE EACH1.0004,000.00
AT STA. 120+55.9-14.1 m LT. 1.0004,000.00
0.0000.00

0058                          4016.03 2,000.001.0002,000.00
MANHOLE EACH1.0002,000.00
AT STA. 124+10.8-16.45 m LT. 2.0004,000.00
0.0000.00

0059                          4016.04 2,500.001.0002,500.00
MANHOLE EACH1.0002,500.00
AT STA. 127+27-16.4 m LT. 3.0007,500.00
0.0000.00

0060                          4016.05 2,800.001.0002,800.00
MANHOLE EACH1.0002,800.00
AT STA. 128+05-16 m LT. 1.0002,800.00
0.0000.00

0061                          4016.06 2,000.001.0002,000.00
MANHOLE EACH1.0002,000.00
AT STA. 128+91-23 m RT. 0.0000.00
0.0000.00

0062                          4016.07 3,500.001.0003,500.00
MANHOLE EACH1.0003,500.00
AT STA. 129+77-16.5 m LT. 3.00010,500.00
0.0000.00

0063                          4016.08 2,200.001.0002,200.00
MANHOLE EACH1.0002,200.00
AT STA. 129+85-20 m RT. 4.0008,800.00
0.0000.00

0064                          4016.09 450.001.000450.00
MANHOLE EACH1.000450.00
AT STA. 130+24-22 m LT. 1.000450.00
0.0000.00

0065                          4016.10 2,500.001.0002,500.00
MANHOLE EACH1.0002,500.00
AT STA. 133+65.4-7.9 m LT. 1.0002,500.00
0.0000.00

0066                          4016.11 1,800.001.0001,800.00
MANHOLE EACH1.0001,800.00
AT STA. 134+28.7-7.7 m LT. 1.0001,800.00
0.0000.00

0067                          4016.12 3,000.001.0003,000.00
MANHOLE EACH1.0003,000.00
AT STA. 135+44-4.1 m LT. 1.0003,000.00
0.0000.00

0068                          4016.13 1,600.001.0001,600.00
MANHOLE EACH1.0001,600.00
AT STA. 1700+72.4-115 m LT. 0.0000.00
0.0000.00

0069                          4016.14 3,000.001.0003,000.00
MANHOLE EACH1.0003,000.00
AT STA. 1899+36.3-13.1 m LT. 2.0006,000.00
0.0000.00

0070                          4017.00 700.0012.0008,400.00
TAPPING EXISTING MANHOLE EACH12.0008,400.00
11.0007,700.00
0.0000.00

0071                          4018.00 700.001.000700.00
TAPPING EXISTING STRUCTURE EACH1.000700.00
1.000700.00
0.0000.00

0072                          4018.50 500.001.000500.00
TAPPING EXISTING PIPE EACH1.000500.00
4.0002,000.00
0.0000.00

0073                          4043.50 40.001,734.40069,376.00
REMOVE SEWER PIPE m 1,734.40069,376.00
1,954.55078,182.00
38.0001,520.00

0074                          4093.80 270.00551.000148,770.00
WALL MATERIALS m2 551.000148,770.00
849.337229,320.99
0.0000.00

0075                          4105.58 550.00335.620184,591.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX m3 335.620184,591.00
324.570178,513.50
0.0000.00

0076                          4107.07 1,300.001.1801,534.00
CLASS 47B-20 OR AX-20 CONCRETE FOR CONCRETE COLLARS m3 1.1801,534.00
8.90011,570.00
0.0000.00

0077                          4130.06 1,200.000.660792.00
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG m3 0.660792.00
0.0000.00
0.0000.00

0078                          4155.50 2.0014,406.00028,812.00
REINFORCING STEEL FOR INLET AND JUNCTION BOX kg 14,406.00028,812.00
13,764.00027,528.00
0.0000.00

0079                          4157.00 3.0048.000144.00
REINFORCING STEEL FOR COLLARS kg 48.000144.00
366.0001,098.00
0.0000.00

0080                          4600.15 100.003.900390.00
375 mm REINFORCED CONCRETE SEWER PIPE m 3.900390.00
8.500850.00
-9.100-910.00

0081                          4600.18 82.001,731.800142,007.60
450 mm REINFORCED CONCRETE SEWER PIPE m 1,731.800142,007.60
1,523.864124,956.85
2.824231.57

0082                          4600.24 115.00653.70075,175.50
600 mm REINFORCED CONCRETE SEWER PIPE m 653.70075,175.50
647.21274,429.38
3.942453.33

0083                          4600.30 160.00160.20025,632.00
750 mm REINFORCED CONCRETE SEWER PIPE m 160.20025,632.00
167.57526,812.00
-0.725-116.00

0084                          4600.36 240.00188.70045,288.00
900 mm REINFORCED CONCRETE SEWER PIPE m 188.70045,288.00
192.91446,299.36
4.2141,011.36

0085                          4600.42 275.00189.10052,002.50
1050 mm REINFORCED CONCRETE SEWER PIPE m 189.10052,002.50
187.24651,492.65
-1.954-537.35

0086                          4600.48 340.0070.20023,868.00
1200 mm REINFORCED CONCRETE SEWER PIPE m 70.20023,868.00
0.0000.00
0.0000.00

0087                          4600.54 410.00151.30062,033.00
1350 mm REINFORCED CONCRETE SEWER PIPE m 151.30062,033.00
223.32191,561.61
1.821746.61

0088                          4670.05 60.00274.00016,440.00
CULVERT SANDFILL m3 274.00016,440.00
165.9209,955.20
0.0000.00

4027                          4762.10 310.040.0000.00
250 mm DUCTILE IRON SEWER PIPE m 10.1073,133.57
20.0576,218.47
0.0000.00

4028                          4803.10 269.030.0000.00
250 mm P.V.C. PIPE m 9.2962,500.90
9.2962,500.90
0.0000.00

4029                          4764.76 110.220.0000.00
150 mm P.V.C. SEWER PIPE m 1.868205.89
21.0482,319.91
0.0000.00

4030                          W360.01 73.500.0000.00
250 mm X 250 mm X 100 mm WYE BRANCH EACH1.00073.50
1.00073.50
0.0000.00

4031                          4999.03 3,721.490.0000.00
RELOCATE SANITARY SEWER LS 1.0003,721.49
1.0003,721.49
0.0000.00

4032                          4999.03 1,484.440.0000.00
RELOCATE SANITARY SEWER LS 1.0001,484.44
129+20 LT 1.0001,484.44
0.0000.00

4033                          4011.62 1,776.510.0000.00
AREA INLET EACH1.0001,776.51
BUILD AREA INLET 131+25 RT 1.0001,776.51
0.0000.00

4039                          1136.10 2,863.000.0000.00
REMOVE LS 1.0002,863.00
REMOVE CONCRETE DUCT 1.0002,863.00
0.0000.00

4042                          4015.66 3,809.660.0000.00
INSTALL MANHOLE EACH1.0003,809.66
INSTALL SIPHON MANHOLE 1.0003,809.66
0.0000.00

4043                          1800.01 19,073.790.0000.00
RELOCATE LS 1.00019,073.79
RELOCATE WATER SERVICE 1.00019,073.79
0.0000.00

4044                          4011.64 2,913.170.0000.00
AREA INLET EACH1.0002,913.17
BUILD AREA INLET AT STA. 130+15 RT 1.0002,913.17
0.0000.00

4045                          4011.64 1,751.230.0000.00
AREA INLET EACH1.0001,751.23
BUILD AREA INLET AT STA. 130+80 RT 1.0001,751.23
0.0000.00

407                           4042.62 111,230.000.0000.00
RECONSTRUCT SEWER SERVICE LS 1.000111,230.00
1.000111,230.00
0.0000.00

409                           W700.00 3,250.590.0000.00
INSTALL WATER SERVICE, CURB STOP AND BOX EACH1.0003,250.59
1.0003,250.59
0.0000.00

410                           W177.00 16,898.500.0000.00
REPAIR WATER MAIN AND CASING LS 1.00016,898.50
1.00016,898.50
0.0000.00

415                           6990.01 0.170.0000.00
MODIFY LS 1.0000.17
CORRECTION FOR C.O. #4 - S.A. #4 1.0000.17
0.0000.00

416                           4976.20 6,137.970.0000.00
SANITARY SEWER MODIFICATION EACH1.0006,137.97
1.0006,137.97
0.0000.00

GROUP 4 CULVERTSContracted1,080,674.60
Current1,258,717.99
In place1,383,108.84
This Estimate2,399.52

GROUP 6 BRIDGE AT STA. 131+92.407
0089                          0030.60 30,000.001.00030,000.00
MOBILIZATION LS 1.00030,000.00
1.00030,000.00
0.0000.00

0090                          3050.15 219.00330.50072,379.50
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30 m3 330.50072,379.50
377.90082,760.10
0.0000.00

0091                          3051.10 1.3921,800.00030,302.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES kg 24,475.00034,020.25
26,621.00037,003.19
0.0000.00

0092                          6000.10 1,900.001.0001,900.00
ABUTMENT NO.1 EXCAVATION LS 1.0001,900.00
1.0001,900.00
0.0000.00

0093                          6000.11 1,900.001.0001,900.00
ABUTMENT NO.2 EXCAVATION LS 1.0001,900.00
1.0001,900.00
0.0000.00

0094                          6001.00 16,638.431.00016,638.43
BENT NO.1 EXCAVATION LS 1.00016,638.43
1.00016,638.43
0.0000.00

0095                          6001.01 16,638.431.00016,638.43
BENT NO.2 EXCAVATION LS 1.00016,638.43
1.00016,638.43
0.0000.00

0096                          6005.78 520.0018.0009,360.00
EXPANSION BEARING, TFE TYPE EACH18.0009,360.00
18.0009,360.00
0.0000.00

0097                          6005.83 360.006.0002,160.00
FIXED BEARING EACH6.0002,160.00
6.0002,160.00
0.0000.00

0098                          6010.20 484.00117.30056,773.20
CLASS 47B-25 CONCRETE FOR BRIDGE m3 133.30064,517.20
133.30064,517.20
0.0000.00

0099                          6010.26 490.00150.90073,941.00
CLASS 47BD-30 CONCRETE FOR BRIDGE m3 150.90073,941.00
150.90073,941.00
0.0000.00

0100                          6030.00 37,000.001.00037,000.00
PREPARATION OF BRIDGE EACH1.00037,000.00
AT STA. 131+92.407 1.00037,000.00
0.0000.00

0101                          6071.10 104,600.001.000104,600.00
STEEL SUPERSTRUCTURE LS 1.000104,600.00
AT STA. 131+92.407 1.000104,600.00
0.0000.00

0102                          6080.00 9.60551.0005,289.60
STRUCTURAL STEEL FOR SUBSTRUCTURE kg 551.0005,289.60
551.0005,289.60
0.0000.00

0103                          6131.50 1.4235,114.00049,861.88
EPOXY COATED REINFORCING STEEL kg 38,151.00054,174.42
38,151.00054,174.42
0.0000.00

0104                          6210.11 84.4030.4002,565.76
HP 200 mm X 54 kg STEEL PILING m 15.2001,282.88
18.2801,542.83
0.0000.00

0105                          6210.12 69.00541.80037,384.20
HP 250 mm X 62 kg STEEL PILING m 752.10051,894.90
752.10051,894.90
0.0000.00

0106                          6401.00 115.0076.0008,740.00
PEDESTRIAN BARRIER RAIL m 76.0008,740.00
76.0008,740.00
0.0000.00

0107                          6404.00 170.0091.00015,470.00
PEDESTRIAN RAILING (CHAIN LINK TYPE) m 91.00015,470.00
91.00015,470.00
0.0000.00

0108                          6430.40 160.001,013.000162,080.00
PAINTING STRUCTURE (ZONE COAT) AT m2 1,013.000162,080.00
STA. 131+92.407 1,013.000162,080.00
0.0000.00

0109                          6600.03 18.0046.200831.60
75 mm CONDUIT IN BRIDGE m 46.200831.60
46.200831.60
0.0000.00

0110                          6601.15 20.0046.200924.00
38 mm CONDUIT IN BRIDGE m 46.200924.00
46.200924.00
0.0000.00

4017                          6210.61 168.800.0000.00
PILE SPLICE EACH1.000168.80
200 mm X 54 kg 1.000168.80
0.0000.00

601                           6210.61 422.000.0000.00
PILE SPLICE EACH0.0000.00
200mm X 54kg 0.0000.00
0.0000.00

GROUP 6 BRIDGE AT STA. 131+92.407Contracted736,739.60
Current765,911.01
In place779,534.50
This Estimate0.00

GROUP 8B ELECTRICAL
0111                          A001.01 450.007.0003,150.00
PULL BOX, TYPE PB-1 EACH7.0003,150.00
7.0003,150.00
0.0000.00

0112                          A001.02 400.009.0003,600.00
PULL BOX, TYPE PB-1A EACH9.0003,600.00
11.0004,400.00
0.0000.00

0113                          A001.05 700.0039.00027,300.00
PULL BOX, TYPE PB-2 EACH39.00027,300.00
39.00027,300.00
0.0000.00

0114                          A002.42 3,800.001.0003,800.00
EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0003,800.00
AT 72ND & CEDAR 1.0003,800.00
0.0000.00

0115                          A002.43 6,000.001.0006,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0006,000.00
AT 72ND & HICKORY(TEMPORARY) 1.0006,000.00
0.0000.00

0116                          A002.45 1,200.001.0001,200.00
EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0001,200.00
AT 72ND & PINE 1.0001,200.00
0.0000.00

0117                          A002.46 6,000.001.0006,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0006,000.00
AT 72ND & PACIFIC(TEMPORARY) 1.0006,000.00
0.0000.00

0118                          A002.48 3,000.001.0003,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0003,000.00
AT PACIFIC & FDR 1.0003,000.00
0.0000.00

0119                          A002.49 6,000.001.0006,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0006,000.00
AT 72ND & 76TH DRIVE 1.0006,000.00
0.0000.00

0120                          A002.97 1,000.001.0001,000.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0001,000.00
AT 72ND & HICKORY 1.0001,000.00
0.0000.00

0121                          A002.98 1,000.001.0001,000.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM EACH1.0001,000.00
AT 72ND & PACIFIC 1.0001,000.00
0.0000.00

0122                          A004.00 550.0056.00030,800.00
TRAFFIC SIGNAL, TYPE TS-1 EACH56.00030,800.00
56.00030,800.00
0.0000.00

0123                          A004.04 900.001.000900.00
TRAFFIC SIGNAL, TYPE TS-1LL EACH1.000900.00
1.000900.00
0.0000.00

0124                          A004.10 550.007.0003,850.00
TRAFFIC SIGNAL, TYPE TS-1A EACH7.0003,850.00
7.0003,850.00
0.0000.00

0125                          A004.20 550.0017.0009,350.00
TRAFFIC SIGNAL, TYPE TS-1L EACH17.0009,350.00
17.0009,350.00
0.0000.00

0126                          A004.28 700.006.0004,200.00
TRAFFIC SIGNAL, TYPE TS-1RR EACH6.0004,200.00
7.0004,900.00
0.0000.00

0127                          A005.25 7,500.006.00045,000.00
TRAFFIC SIGNAL CONTROLLER, TYPE TC-170 EACH6.00045,000.00
6.00045,000.00
0.0000.00

0128                          A006.15 500.0046.00023,000.00
PEDESTRIAN SIGNAL, TYPE PS-1 EACH46.00023,000.00
46.00023,000.00
0.0000.00

0129                          A006.70 150.0028.0004,200.00
PEDESTRIAN PUSHBUTTON, TYPE PPB EACH28.0004,200.00
28.0004,200.00
0.0000.00

0130                          A007.15 250.0021.0005,250.00
VEHICLE DETECTOR, TYPE TD-5 EACH21.0005,250.00
21.0005,250.00
0.0000.00

0131                          A007.16 450.001.000450.00
VEHICLE DETECTOR, TYPE TD-5A EACH1.000450.00
1.000450.00
0.0000.00

0132                          A007.32 1,800.003.0005,400.00
STREET LIGHTING UNIT EACH3.0005,400.00
TYPE SL-A-12.2-4.6 3.0005,400.00
0.0000.00

0133                          A007.34 2,000.005.00010,000.00
STREET LIGHTING UNIT EACH5.00010,000.00
TYPE SL-A-12.2-4.6-4.6 5.00010,000.00
0.0000.00

0134                          A011.40 5,000.001.0005,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-11-3.7 EACH0.0000.00
0.0000.00
0.0000.00

0135                          A011.65 5,300.001.0005,300.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-12.5-3.7 EACH2.00010,600.00
2.00010,600.00
0.0000.00

0136                          A011.66 5,400.001.0005,400.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-12.5-4.6 EACH1.0005,400.00
1.0005,400.00
0.0000.00

0137                          A012.91 8,000.002.00016,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-18.5-4.6 EACH2.00016,000.00
2.00016,000.00
0.0000.00

0138                          A014.50 1,600.0010.00016,000.00
WOOD POLE EACH10.00016,000.00
13.00020,800.00
0.0000.00

0139                          A016.50 4,800.001.0004,800.00
MAST ARM SIGNAL POLE, TYPE MP-9.5 EACH0.0000.00
0.0000.00
0.0000.00

0140                          A016.55 5,000.002.00010,000.00
MAST ARM SIGNAL POLE, TYPE MP-11 EACH3.00015,000.00
3.00015,000.00
0.0000.00

0141                          A025.08 50,000.002.000100,000.00
SIGNAL STRUCTURE EACH2.000100,000.00
TYPE 49 2.000100,000.00
0.0000.00

0142                          A025.09 60,000.001.00060,000.00
SIGNAL STRUCTURE EACH1.00060,000.00
TYPE 57 1.00060,000.00
0.0000.00

0143                          A025.10 70,000.001.00070,000.00
SIGNAL STRUCTURE EACH1.00070,000.00
TYPE 64 1.00070,000.00
0.0000.00

0144                          A030.90 850.005.0004,250.00
TELEPHONE DROP EACH5.0004,250.00
5.0004,250.00
0.0000.00

0145                          A065.70 10.00792.4007,924.00
50 mm PVC CONDUIT IN TRENCH m 792.4007,924.00
782.7007,827.00
0.0000.00

0146                          A065.71 14.002,193.10030,703.40
75 mm PVC CONDUIT IN TRENCH m 2,193.10030,703.40
2,147.00030,058.00
0.0000.00

0147                          A065.92 35.0011.900416.50
50 mm PVC CONDUIT, JACKED m 11.900416.50
11.900416.50
0.0000.00

0148                          A065.93 40.005.000200.00
75 mm PVC CONDUIT, JACKED m 5.000200.00
5.000200.00
0.0000.00

0149                          A077.22 9.00307.1002,763.90
12/C #14 AWG TRAFFIC SIGNAL CABLE m 307.1002,763.90
307.1002,763.90
0.0000.00

0150                          A077.26 9.00594.3005,348.70
16/C #14 AWG TRAFFIC SIGNAL CABLE m 594.3005,348.70
594.3005,348.70
0.0000.00

0151                          A078.12 2.00598.8001,197.60
2/C #16 AWG PEDESTRIAN PUSHBUTTON LEAD-IN CABLE m 598.8001,197.60
598.8001,197.60
0.0000.00

0152                          A079.01 2.00277.000554.00
2/C #14 AWG DETECTOR LEAD-IN CABLE m 277.000554.00
277.000554.00
0.0000.00

0153                          A079.50 2.00696.8001,393.60
GROUNDING CONDUCTOR m 696.8001,393.60
696.8001,393.60
0.0000.00

0154                          A079.55 4.00830.0003,320.00
SERVICE CABLE m 830.0003,320.00
545.0002,180.00
0.0000.00

0155                          A079.60 11.00279.3003,072.30
STREET LIGHTING CABLE m 279.3003,072.30
NO. 6 ACSR TRIPLEX 279.3003,072.30
0.0000.00

0156                          A081.00 4.001,561.6006,246.40
6 PAIR COMMUNICATION CABLE m 1,561.6006,246.40
2,750.10011,000.40
0.0000.00

0157                          A500.00 1,500.002.0003,000.00
INSTALL TRAFFIC SIGNAL CONTROLLER EACH2.0003,000.00
3.0004,500.00
0.0000.00

0158                          A501.50 250.0040.00010,000.00
INSTALL TRAFFIC SIGNAL EACH40.00010,000.00
44.00011,000.00
0.0000.00

0159                          A510.00 120.0030.0003,600.00
INSTALL LUMINAIRE EACH30.0003,600.00
30.0003,600.00
0.0000.00

0160                          A510.01 550.003.0001,650.00
INSTALL LUMINAIRE EACH3.0001,650.00
TYPE W-200 3.0001,650.00
0.0000.00

0161                          A521.00 400.0012.0004,800.00
INSTALL STREET LIGHTING UNIT EACH12.0004,800.00
TYPE SL-A-12.2-3.7-0.20 12.0004,800.00
0.0000.00

0162                          A521.01 400.0050.00020,000.00
INSTALL STREET LIGHTING UNIT EACH50.00020,000.00
TYPE SL-A-12.2-3.7-0.40 50.00020,000.00
0.0000.00

0163                          A565.01 8.002,599.10020,792.80
INSTALL 25 mm CONDUIT IN TRENCH m 2,599.10020,792.80
2,588.80020,710.40
0.0000.00

0164                          A565.05 11.00731.8008,049.80
INSTALL 25 mm CONDUIT UNDER ROADWAY m 731.8008,049.80
675.8007,433.80
0.0000.00

0165                          A565.10 35.0025.000875.00
INSTALL 25 mm CONDUIT, JACKED m 25.000875.00
25.000875.00
0.0000.00

0166                          A565.15 10.0035.200352.00
INSTALL 25 mm CONDUIT ON BRIDGE m 35.200352.00
35.200352.00
0.0000.00

0167                          A580.60 1.706,990.60011,884.02
INSTALL STREET LIGHTING CABLE, NO. 6 USE m 6,990.60011,884.02
6,897.00011,724.90
0.0000.00

0168                          A580.61 1.603,495.3005,592.48
INSTALL STREET LIGHTING CABLE, NO. 6 BARE m 3,495.3005,592.48
3,448.5005,517.60
0.0000.00

0169                          A610.00 3,000.001.0003,000.00
REMOVE TRAFFIC SIGNAL EACH1.0003,000.00
AT 72ND & HICKORY(TEMPORARY) 1.0003,000.00
0.0000.00

0170                          A610.01 3,000.001.0003,000.00
REMOVE TRAFFIC SIGNAL EACH1.0003,000.00
AT 72ND & HICKORY 1.0003,000.00
0.0000.00

0171                          A610.02 3,000.001.0003,000.00
REMOVE TRAFFIC SIGNAL EACH1.0003,000.00
AT 72ND & PINE 1.0003,000.00
0.0000.00

0172                          A610.03 3,000.001.0003,000.00
REMOVE TRAFFIC SIGNAL EACH1.0003,000.00
AT 72ND & PACIFIC(TEMPORARY) 1.0003,000.00
0.0000.00

0173                          A610.04 3,000.001.0003,000.00
REMOVE TRAFFIC SIGNAL EACH1.0003,000.00
AT 72ND & PACIFIC 1.0003,000.00
0.0000.00

0174                          A610.05 3,500.001.0003,500.00
REMOVE TRAFFIC SIGNAL EACH1.0003,500.00
AT PACIFIC & FDR DRIVE 2.0007,000.00
0.0000.00

0175                          A610.06 2,000.001.0002,000.00
REMOVE TRAFFIC SIGNAL EACH1.0002,000.00
AT 72ND & 76TH DRIVE 1.0002,000.00
0.0000.00

0176                          A779.51 50,000.001.00050,000.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM LS 1.00050,000.00
AT 72ND & HICKORY 1.00050,000.00
0.0000.00

0177                          A779.52 3,500.001.0003,500.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM LS 1.0003,500.00
AT 72ND & PINE 1.0003,500.00
0.0000.00

0178                          A779.53 45,000.001.00045,000.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM LS 1.00045,000.00
AT 72ND & PACIFIC 1.00045,000.00
0.0000.00

0179                          A779.55 45,000.001.00045,000.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM LS 1.00045,000.00
AT 72ND & 76TH DRIVE 1.00045,000.00
0.0000.00

0180                          A820.00 2,200.001.0002,200.00
CONTROLLER CABINET EACH1.0002,200.00
1.0002,200.00
0.0000.00

0181                          0030.81 20,000.001.00020,000.00
MOBILIZATION LS 1.00020,000.00
1.00020,000.00
0.0000.00

0182                          7315.90 10,000.001.00010,000.00
INSTALL OVERHEAD SIGNS LS 1.00010,000.00
1.00010,000.00
0.0000.00

0183                          7320.20 5,500.001.0005,500.00
INSTALL TRAFFIC SIGN AND POST LS 1.0005,500.00
1.0005,500.00
0.0000.00

0184                          7320.40 60.006.000360.00
INSTALL STREET NAME SIGN EACH6.000360.00
6.000360.00
0.0000.00

0185                          7320.95 1,600.006.0009,600.00
FIBER OPTIC SIGN EACH6.0009,600.00
6.0009,600.00
0.0000.00

4034                          A580.96 9.640.0000.00
INSTALL m 189.2001,823.89
SUPPORT CABLES 189.2001,823.89
0.0000.00

4035                          A580.96 6.200.0000.00
INSTALL m 189.2001,173.04
TETHER CABLES 189.2001,173.04
0.0000.00

GROUP 8B ELECTRICALContracted866,596.50
Current870,093.43
In place884,332.63
This Estimate0.00

GROUP 10 GENERAL ITEMS
0186                          0001.08 0.5079,476.00039,738.00
BARRICADE, TYPE II BDAY79,476.00039,738.00
128,768.00064,384.00
22.00011.00

0187                          0001.10 0.6580,861.00052,559.65
BARRICADE, TYPE III BDAY80,861.00052,559.65
119,950.00077,967.50
0.0000.00

0188                          0001.30 1.352,056.0002,775.60
TYPE B HIGH INTENSITY WARNING LIGHT LDAY2,056.0002,775.60
10,275.00013,871.25
0.0000.00

0189                          0001.90 0.9018,774.00016,896.60
SIGN DAY EACH18,774.00016,896.60
86,597.00077,937.30
2.0001.80

0190                          0002.30 0.553,380.0001,859.00
PAVEMENT MARKING REMOVAL m 3,380.0001,859.00
4,864.0802,675.24
0.0000.00

0191                          0002.40 20.00220.0004,400.00
TEMPORARY SOLID LINES StaM220.0004,400.00
222.0944,441.88
0.0000.00

0192                          0002.45 20.00114.0002,280.00
TEMPORARY BROKEN LINES StaM114.0002,280.00
23.786475.72
0.0000.00

0193                          0002.97 7.001,711.00011,977.00
FLASHING ARROW PANEL DAY 1,711.00011,977.00
1,250.5008,753.50
1.0007.00

0194                          0003.05 29,900.002.00059,800.00
PORTABLE CHANGEABLE MESSAGE SIGN EACH2.00059,800.00
2.00059,800.00
0.0000.00

0195                          0003.10 230.0060.00013,800.00
FLAGGING DAY 60.00013,800.00
36.5008,395.00
0.0000.00

0196                          0003.51 53.00150.0007,950.00
INSTALL CONCRETE PROTECTION BARRIER m 150.0007,950.00
210.30011,145.90
0.0000.00

0197                          0010.04 5,190.001.0005,190.00
FIELD OFFICE EACH1.0005,190.00
1.0005,190.00
0.0000.00

0198                          0020.00 0.801,000.000800.00
TRAINING HOUR1,000.000800.00
0.0000.00
0.0000.00

0199                          0030.00 10,000.001.00010,000.00
MOBILIZATION LS 1.00010,000.00
1.00010,000.00
0.0000.00

4018                          7508.03 54.000.0000.00
300 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3 m 50.0002,700.00
GROOVED 226.62012,237.48
0.0000.00

4019                          7512.13 108.000.0000.00
600 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED m 50.0005,400.00
GROOVED 549.29059,323.32
0.0000.00

4020                          7500.32 448.000.0000.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 4 EACH5.0002,240.00
GROOVED 27.00012,096.00
0.0000.00

4021                          7500.38 391.000.0000.00
ONLY, PREFORMED PAVEMENT MARKING, TYPE 4 EACH5.0001,955.00
GROOVED 19.0007,429.00
0.0000.00

404                           7500.33 100.000.0000.00
ARROW EACH48.0004,800.00
PREFORMED DIRECTIONAL ARROWS 98.0009,800.00
0.0000.00

405                           1136.03 64.000.0000.00
REMOVE EACH48.0003,072.00
REMOVE PREFORMED DIRECTIONAL ARROWS 96.0006,144.00
0.0000.00

GROUP 10 GENERAL ITEMSContracted230,025.85
Current250,192.85
In place452,067.09
This Estimate19.80

Totals for contractContracted7,122,964.29
Current7,648,543.20
In place7,997,199.86
This Estimate11,525.06