Contractor Payments

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0103 VRANA & SON CONSTRUCTION CO./CHAS.
Contract ID:	2761
Estimate Number:	0030
Pay Period End Date:	05.05.2003

Contract Location:
72ND STREET, 76TH DRIVE - MERCY ROAD, OMAHA	Estimate Type:	FINL

Contractor:
VRANA & SON CONSTRUCTION CO./CHAS.	Date Let:	04.29.1999
4816 F ST	Date Awarded:	05.21.1999
	Date Contract Executed:	06.02.1999
	Date Notice to Proceed:	06.02.1999
OMAHA NE 68117-1481	Date Work Began:	06.01.1999
Phone:	Date Physical Work Completed:
(402)733-5200	Date 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 Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$8,004,930.63	$7,997,199.86	$7,730.77
$7,781,262.04	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$8,004,930.63	$7,997,199.86	$7,730.77
$7,122,964.29	Retainage	$.00	$-25,000.00	$25,000.00
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
102.87%	Net Earnings	$8,004,930.63	$7,972,199.86	$32,730.77
	Liquidated Damages	$.00	-$8,905.00	$8,905.00
	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	-$8,905.00	$8,905.00
	Payment	$8,004,930.63	$7,963,294.86	$41,635.77
Project Manager			Div. Head/Dist. Eng.
Zelensky, Rich	05.05.2003		Lech, Marvin (Marv)	05.06.2003
Constr. Estimate Eng.			Materials Eng.
Davis, Carl	07.02.2003		Hall, David	07.11.2003
Controller Div. Processed
Harring, Joyce	07.16.2003

		Detailed breakdown of stockpiled materials
Est Nbr:	0001
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0106	6401.00	PEDESTRIAN BARRIER RAIL
		S.P. Initial Payment	5,738.00	22857
		PREDESTRIAN BARRIER RAIL
0111	A001.01	PULL BOX, TYPE PB-1
		S.P. Initial Payment	833.00	89792
		PULL BOX, TYPE PB-1
0112	A001.02	PULL BOX, TYPE PB-1A
		S.P. Initial Payment	1,071.00	89792
		PULL BOX, TYPE PB-1A
		S.P. Adjustment	-119.00	89792
		PULL BOX, TYPE PB-1A
0113	A001.05	PULL BOX, TYPE PB-2
		S.P. Initial Payment	7,332.00	89792
		PULL OX, TYPE PB-2
		S.P. Adjustment	-376.00	89792
		PULL OX, TYPE PB-2
0115	A002.43	EMERGENCY VEHICLE PREEMPTION SYSTEM
		S.P. Initial Payment	4,500.00	99522
		EMERGENCY VEHICLE PREEMPT SYSTEM
0118	A002.48	EMERGENCY VEHICLE PREEMPTION SYSTEM
		S.P. Initial Payment	1,700.00	99522
		EMERGENCY VEHICLE PREEMPT SYSTEM
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Initial Payment	23,072.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0124	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Initial Payment	2,800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1A
0125	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Initial Payment	6,800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1L
0126	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Initial Payment	3,606.00	95269
		TRAFFIC SIGNAL, TYPE TS-1RR
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Initial Payment	30,492.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Initial Payment	18,400.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
		Total for estimate 0001:	105,849.00
Est Nbr:	0002
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Initial Payment	6,281.40	94563
		CURB INLET M.H. COVERS AND FRAMES
		S.P. Adjustment	-541.50	94563
		CURB INLET M.H. COVERS AND FRAMES
		Total for estimate 0002:	5,739.90
Est Nbr:	0004
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-433.20	94563
		CURB INLET M.H. COVERS AND FRAMES
0106	6401.00	PEDESTRIAN BARRIER RAIL
		S.P. Adjustment	-5,320.00	22857
		PREDESTRIAN BARRIER RAIL
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-4,120.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0125	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-3,200.00	95269
		TRAFFIC SIGNAL, TYPE TS-1L
0126	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-2,404.00	95269
		TRAFFIC SIGNAL, TYPE TS-1RR
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-5,082.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0176	A779.51	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	32,219.50	81973-S
		WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
0178	A779.53	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	32,000.00	81973-S
		WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
0179	A779.55	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	32,000.00	81973-S
		WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
		Total for estimate 0004:	75,660.30
Est Nbr:	0005
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0111	A001.01	PULL BOX, TYPE PB-1
		S.P. Initial Payment	239.10	064779
		PULL BOX, TYPE PB-1
0113	A001.05	PULL BOX, TYPE PB-2
		S.P. Initial Payment	2,908.29	064779
		PULL BOX, TYPE PB-2
0141	A025.08	SIGNAL STRUCTURE
		S.P. Initial Payment	62,976.00	30234
		SIGNAL STRUCTURE
0142	A025.09	SIGNAL STRUCTURE
		S.P. Initial Payment	42,297.00	30234
		SIGNAL STRUCTURE
		Total for estimate 0005:	108,420.39
Est Nbr:	0006
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-649.80	94563
		CURB INLET M.H. COVERS AND FRAMES
		Total for estimate 0006:	-649.80
Est Nbr:	0007
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-108.30	94563
		CURB INLET M.H. COVERS AND FRAMES
0106	6401.00	PEDESTRIAN BARRIER RAIL
		S.P. Adjustment	-418.00	22857
		PREDESTRIAN BARRIER RAIL
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-3,200.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
0178	A779.53	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-32,000.00	81973-S
		WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
		Total for estimate 0007:	-35,726.30
Est Nbr:	0009
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-2,382.60	94563
		CURB INLET M.H. COVERS AND FRAMES
0111	A001.01	PULL BOX, TYPE PB-1
		S.P. Adjustment	-238.00	89792
		PULL BOX, TYPE PB-1
		S.P. Adjustment	-95.64	064779
		PULL BOX, TYPE PB-1
0112	A001.02	PULL BOX, TYPE PB-1A
		S.P. Adjustment	-119.00	89792
		PULL BOX, TYPE PB-1A
0113	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-4,700.00	89792
		PULL OX, TYPE PB-2
		S.P. Adjustment	-2,203.25	064779
		PULL BOX, TYPE PB-2
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-5,082.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0141	A025.08	SIGNAL STRUCTURE
		S.P. Adjustment	-31,488.00	30234
		SIGNAL STRUCTURE
		Total for estimate 0009:	-46,308.49
Est Nbr:	0010
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0132	A007.32	STREET LIGHTING UNIT
		S.P. Initial Payment	1,440.00	140967
		STREET LIGHTING UNIT
0133	A007.34	STREET LIGHTING UNIT
		S.P. Initial Payment	1,878.00	140967
		STREET LIGHTING UNIT
0135	A011.65	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	4,958.00	140967
		C.M.A.SIG &LIGHT POLE, CMP-12.5-3.7
0136	A011.66	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	2,479.00	140967
		C.M.A. SIG & LIGHT POLE, CMP-12.5-4.6
0137	A012.91	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	7,736.00	140967
		C.M.A. SIG & LIGHT POLE, CMP-18.5-4.6
0140	A016.55	MAST ARM SIGNAL POLE, TYPE MP-11
		S.P. Initial Payment	6,264.00	140967
		MAST ARM SIGNAL POLE, MP-11
		Total for estimate 0010:	24,755.00
Est Nbr:	0011
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0115	A002.43	EMERGENCY VEHICLE PREEMPTION SYSTEM
		S.P. Adjustment	-4,500.00	99522
		EMERGENCY VEHICLE PREEMPT SYSTEM
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-4,120.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0124	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-400.00	95269
		TRAFFIC SIGNAL, TYPE TS-1A
0125	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-1,200.00	95269
		TRAFFIC SIGNAL, TYPE TS-1L
0126	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-601.00	95269
		TRAFFIC SIGNAL, TYPE TS-1RR
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-3,200.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
0135	A011.65	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-2,479.00	140967
		C.M.A.SIG &LIGHT POLE, CMP-12.5-3.7
0140	A016.55	MAST ARM SIGNAL POLE, TYPE MP-11
		S.P. Adjustment	-1,566.00	140967
		MAST ARM SIGNAL POLE, MP-11
0179	A779.55	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-32,000.00	81973-S
		WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
		Total for estimate 0011:	-50,066.00
Est Nbr:	0012
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0111	A001.01	PULL BOX, TYPE PB-1
		S.P. Adjustment	-595.00	89792
		PULL BOX, TYPE PB-1
		S.P. Adjustment	-143.46	064779
		PULL BOX, TYPE PB-1
0112	A001.02	PULL BOX, TYPE PB-1A
		S.P. Adjustment	-833.00	89792
		PULL BOX, TYPE PB-1A
0113	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-1,504.00	89792
		PULL OX, TYPE PB-2
		S.P. Adjustment	-705.04	064779
		PULL BOX, TYPE PB-2
0118	A002.48	EMERGENCY VEHICLE PREEMPTION SYSTEM
		S.P. Adjustment	-1,700.00	99522
		EMERGENCY VEHICLE PREEMPT SYSTEM
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-3,708.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0124	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1A
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-5,082.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-3,200.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
		Total for estimate 0012:	-18,270.50
Est Nbr:	0013
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-433.20	94563
		CURB INLET M.H. COVERS AND FRAMES
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-3,708.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0124	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1A
0125	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1L
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-5,082.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-3,200.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
0132	A007.32	STREET LIGHTING UNIT
		S.P. Adjustment	-720.00	140967
		STREET LIGHTING UNIT
0133	A007.34	STREET LIGHTING UNIT
		S.P. Adjustment	-939.00	140967
		STREET LIGHTING UNIT
0141	A025.08	SIGNAL STRUCTURE
		S.P. Adjustment	-31,488.00	30234
		SIGNAL STRUCTURE
		Total for estimate 0013:	-47,170.20
Est Nbr:	0014
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-974.70	94563
		CURB INLET M.H. COVERS AND FRAMES
0113	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-564.00	89792
		PULL OX, TYPE PB-2
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-5,082.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0132	A007.32	STREET LIGHTING UNIT
		S.P. Adjustment	-720.00	140967
		STREET LIGHTING UNIT
0133	A007.34	STREET LIGHTING UNIT
		S.P. Adjustment	-939.00	140967
		STREET LIGHTING UNIT
0142	A025.09	SIGNAL STRUCTURE
		S.P. Adjustment	-42,297.00	30234
		SIGNAL STRUCTURE
0176	A779.51	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-32,219.50	81973-S
		WIDE-AREA VIDEO VEHICLE DETECT SYSTEM
		Total for estimate 0014:	-82,796.20
Est Nbr:	0015
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-3,296.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0125	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1L
0126	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-601.00	95269
		TRAFFIC SIGNAL, TYPE TS-1RR
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-2,400.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
		Total for estimate 0015:	-7,097.00
Est Nbr:	0016
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0113	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-188.00	89792
		PULL OX, TYPE PB-2
0122	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-4,120.00	95269
		TRAFFIC SIGNAL, TYPE TS-1
0124	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1A
0125	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-800.00	95269
		TRAFFIC SIGNAL, TYPE TS-1L
0127	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-5,082.00	95246
		TRAF SIG CONTROL,TYPE TC-170
0128	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-3,200.00	95269
		PEDESTRIAN SIGNAL, TYPE PS-1
0135	A011.65	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Closure	-2,479.00	140967
		C.M.A.SIG &LIGHT POLE, CMP-12.5-3.7
0136	A011.66	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-2,479.00	140967
		C.M.A. SIG & LIGHT POLE, CMP-12.5-4.6
0137	A012.91	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-7,736.00	140967
		C.M.A. SIG & LIGHT POLE, CMP-18.5-4.6
0140	A016.55	MAST ARM SIGNAL POLE, TYPE MP-11
		S.P. Adjustment	-2,088.00	140967
		MAST ARM SIGNAL POLE, MP-11
		Total for estimate 0016:	-28,972.00
Est Nbr:	0017
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0050	4002.00	CAST IRON COVER AND FRAME
		S.P. Closure	-758.10	94563
		CURB INLET M.H. COVERS AND FRAMES
0140	A016.55	MAST ARM SIGNAL POLE, TYPE MP-11
		S.P. Closure	-2,610.00	140967
		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 Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
GROUP 8B ELECTRICAL
4022 A019.10	485.62	0.000	0.00
LED TRAFFIC SIGNAL, TYPE 300mm GREEN	EACH	70.000	33,993.40
LENS		70.000	33,993.40
		0.000	0.00

4023 A019.10	254.10	0.000	0.00
LED TRAFFIC SIGNAL, TYPE 300mm GREEN	EACH	25.000	6,352.50
ARROW LENS		25.000	6,352.50
		0.000	0.00

4024 A030.00	2,966.25	0.000	0.00
FUSED DISCONNECT	EACH	3.000	8,898.75
WITHOUT TRANSFER SWITCHES		3.000	8,898.75
		0.000	0.00

4025 A030.00	3,543.75	0.000	0.00
FUSED DISCONNECT	EACH	3.000	10,631.25
WITH TRANSFER SWITCHES		3.000	10,631.25
		0.000	0.00

4038 A724.01	3,095.40	0.000	0.00
RELOCATE TRAFFIC SIGNAL	EACH	1.000	3,095.40
REALIGN TRAFFIC SIGNALS		1.000	3,095.40
		0.000	0.00

GROUP 8B ELECTRICAL		Contracted	0.00
		Current	62,971.30
		In place	62,971.30
		This Estimate	0.00

GROUP 1 GRADING
0001 0030.10	50,000.00	1.000	50,000.00
MOBILIZATION	LS	1.000	50,000.00
		1.000	50,000.00
		0.000	0.00

0002 1009.00	15,000.00	1.000	15,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00

0003 1010.01	8.00	17,224.000	137,792.00
EXCAVATION (ESTABLISHED QUANTITY)	m3	17,224.000	137,792.00
		17,224.000	137,792.00
		0.000	0.00

0004 1011.00	0.30	463.000	138.90
WATER	kL	463.000	138.90
		0.000	0.00
		0.000	0.00

0005 1101.00	4.40	47,763.000	210,157.20
REMOVE PAVEMENT	m2	47,763.000	210,157.20
		47,796.340	210,303.88
		0.000	0.00

0006 1102.00	4.50	5,223.900	23,507.55
REMOVE ASPHALT SURFACE	m2	5,223.900	23,507.55
		7,015.610	31,570.26
		0.000	0.00

0007 1104.00	6,000.00	1.000	6,000.00
REMOVE PUMP ISLAND	EACH	1.000	6,000.00
		1.000	6,000.00
		0.000	0.00

0008 1106.00	5.00	4,751.800	23,759.00
REMOVE DRIVEWAY	m2	4,751.800	23,759.00
		4,794.400	23,972.00
		0.000	0.00

0009 1107.00	4.50	4,521.000	20,344.50
REMOVE WALK	m2	4,521.000	20,344.50
		4,590.740	20,658.33
		0.000	0.00

0010 1113.00	600.00	2.000	1,200.00
REMOVE STEP	EACH	2.000	1,200.00
		1.000	600.00
		0.000	0.00

0011 1114.10	120.00	117.400	14,088.00
REMOVE RETAINING WALL	m	117.400	14,088.00
		113.300	13,596.00
		0.000	0.00

0012 1122.01	4.50	1,513.200	6,809.40
REMOVE CONCRETE MEDIAN SURFACING	m2	1,513.200	6,809.40
		1,583.200	7,124.40
		0.000	0.00

0013 1124.00	2,500.00	1.000	2,500.00
REMOVE BUILDING	EACH	1.000	2,500.00
AT STA. 123+98.7-33.8 m RT.		1.000	2,500.00
		0.000	0.00

0014 1124.02	10.00	1.000	10.00
REMOVE BUILDING	EACH	1.000	10.00
AT STA. 130+72.5-19.8 m LT.		1.000	10.00
		0.000	0.00

0015 1125.00	1,500.00	1.000	1,500.00
CLEAR TRACT	EACH	1.000	1,500.00
AT STA. 123+90 TO STA. 124+05 RT.		1.000	1,500.00
		0.000	0.00

0016 1125.01	2,500.00	1.000	2,500.00
CLEAR TRACT	EACH	1.000	2,500.00
AT STA. 130+13.509 TO STA. 130+62.656 LT		1.000	2,500.00
		0.000	0.00

0017 1125.02	10.00	1.000	10.00
CLEAR TRACT	EACH	1.000	10.00
AT STA. 130+62.656 TO STA. 130+93.135 LT		1.000	10.00
		0.000	0.00

0018 1130.00	6,000.00	2.000	12,000.00
REMOVE UNDERGROUND TANK	EACH	2.000	12,000.00
		4.000	24,000.00
		0.000	0.00

0019 7017.00	8.00	109.000	872.00
REMOVE GUARDRAIL	m	109.000	872.00
		124.000	992.00
		0.000	0.00

0020 7151.00	38.00	10.000	380.00
REMOVE AND RESET FENCE	m	10.000	380.00
		18.630	707.94
		0.000	0.00

402 9110.01	110.00	0.000	0.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	40.000	4,400.00
		215.870	23,745.70
		0.000	0.00

4026 3970.00	75,535.06	0.000	0.00
RELOCATION	LS	1.000	75,535.06
REMOVE AND RELOCATE WATER SPRINKLER SYSTEMS		1.000	75,535.06
		0.000	0.00

403 9110.03	70.00	0.000	0.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	40.000	2,800.00
		135.520	9,486.40
		0.000	0.00

4036 1136.10	2,850.75	0.000	0.00
REMOVE	LS	1.000	2,850.75
REMOVE AND INSTALL ENTRANCE AND EXIT SIGNS		1.000	2,850.75
		0.000	0.00

4037 1136.10	2,219.19	0.000	0.00
REMOVE	LS	1.000	2,219.19
REMOVE SLEEPER BEAM		1.000	2,219.19
		0.000	0.00

4040 1109.00	19.00	0.000	0.00
REMOVE CURB	m	562.050	10,678.95
GRIND EXISTING CURB		562.050	10,678.95
		0.000	0.00

4041 A580.92	6,212.36	0.000	0.00
INSTALL	LS	1.000	6,212.36
INSTALL RIP RAP		1.000	6,212.36
		0.000	0.00

4046 7131.95	1,254.60	0.000	0.00
CHAIN LINK FENCE	LS	1.000	1,254.60
INSTALL CHAIN LINK FENCE		1.000	1,254.60
		0.000	0.00

406 1136.08	85.00	0.000	0.00
REMOVE	m3	343.510	29,198.35
REMOVE CONTAMINED MATERIALS		343.510	29,198.35
		0.000	0.00

413 1124.22	52,000.00	0.000	0.00
REMOVE BUILDING	EACH	1.000	52,000.00
MODIFY BUILDING (Non-Participating)		1.000	52,000.00
		0.000	0.00

GROUP 1 GRADING		Contracted	528,568.55
		Current	715,717.81
		In place	762,018.17
		This Estimate	0.00

GROUP 3 CONCRETE PAVEMENT
0021 L010.00	5.00	15,423.000	77,115.00
SODDING	m2	15,423.000	77,115.00
		23,889.779	119,448.90
		0.000	0.00

0022 W600.03	132.00	60.000	7,920.00
ADJUST VALVE BOX TO GRADE	EACH	60.000	7,920.00
		41.000	5,412.00
		0.000	0.00

0023 0030.30	315,000.00	1.000	315,000.00
MOBILIZATION	LS	1.000	315,000.00
		1.000	315,000.00
		0.000	0.00

0024 3014.20	49.10	671.100	32,951.01
COMBINATION CONCRETE CLASS 47B-SPECIAL-25 CURB AND GUTTER	m	671.100	32,951.01
		536.950	26,364.25
		0.000	0.00

0025 3016.05	30.00	4,686.100	140,583.00
CONCRETE CLASS 47B-20 SIDEWALK 125 mm	m2	4,686.100	140,583.00
		4,703.252	141,097.56
		0.000	0.00

0026 3016.62	29.90	292.400	8,742.76
155 mm CONCRETE CLASS 47B-20 BIKEWAY	m2	292.400	8,742.76
		380.279	11,370.35
		0.000	0.00

0027 3017.16	72.30	706.500	51,079.95
155 mm CONCRETE CLASS 47B-20 IMPRINTED SURFACING	m2	38.640	2,793.67
		125.216	9,053.11
		0.000	0.00

0028 3017.46	71.10	2,143.700	152,417.07
150 mm CONCRETE CLASS 47B-20 IMPRINTED MEDIAN SURFACING	m2	13.320	947.05
		19.630	1,395.69
		0.000	0.00

0029 3020.26	29.00	2,542.700	73,738.30
CONCRETE CLASS 47B-25 DRIVEWAY	m2	0.000	0.00
		0.000	0.00
		0.000	0.00

0030 3020.28	57.20	770.400	44,066.88
CONCRETE CLASS PR-25 DRIVEWAY	m2	770.400	44,066.88
		906.366	51,844.13
		0.000	0.00

0031 3089.25	45.60	6,248.000	284,908.80
TEMPORARY SURFACING	m2	6,248.000	284,908.80
		6,101.474	278,227.21
		0.000	0.00

0032 3091.07	34.30	86.100	2,953.23
180 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25	m2	86.100	2,953.23
		173.732	5,959.00
		0.000	0.00

0033 3091.09	35.10	4,971.900	174,513.69
230 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25	m2	4,971.900	174,513.69
		4,399.187	154,411.45
		0.000	0.00

0034 3091.10	37.10	48,262.000	1,790,520.20
255 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25	m2	48,262.000	1,790,520.20
		51,029.168	1,893,182.13
		0.000	0.00

0035 3097.68	64.00	4,447.400	284,633.60
255 mm CONCRETE PAVEMENT, CLASS PR-25	m2	4,447.400	284,633.60
		2,046.634	130,984.57
		0.000	0.00

0036 4015.00	115.00	101.000	11,615.00
ADJUST MANHOLE TO GRADE	EACH	101.000	11,615.00
		77.000	8,855.00
		0.000	0.00

0037 6406.30	180.00	51.800	9,324.00
BIKEWAY HANDRAIL	m	51.800	9,324.00
		80.250	14,445.00
		0.000	0.00

0038 7502.13	10.00	280.000	2,800.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED	m	280.000	2,800.00
		62.700	627.00
		0.000	0.00

0039 7502.14	9.00	3,376.000	30,384.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	3,376.000	30,384.00
		3,315.900	29,843.10
		0.000	0.00

0040 7503.14	9.00	617.000	5,553.00
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	617.000	5,553.00
		510.000	4,590.00
		0.000	0.00

0041 7506.14	25.00	110.000	2,750.00
200 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	110.000	2,750.00
		102.710	2,567.75
		0.000	0.00

0042 9111.00	1.60	1,090.000	1,744.00
WATER	kL	1,090.000	1,744.00
		110.200	176.32
		0.000	0.00

0043 9170.00	850.00	50.700	43,095.00
EARTH SHOULDER CONSTRUCTION	StaM	50.700	43,095.00
		48.640	41,344.00
		0.000	0.00

0044 9170.50	700.00	6.957	4,869.90
MEDIAN CONSTRUCTION	StaM	6.957	4,869.90
		6.339	4,437.30
		0.000	0.00

0045 9173.20	2.20	57,764.000	127,080.80
SUBGRADE PREPARATION	m2	57,764.000	127,080.80
		57,477.409	126,450.31
		0.000	0.00

401 L022.40	11.00	0.000	0.00
INSTALL FABRIC SILT FENCE	m	1,000.000	11,000.00
(LOW POROSITY)		0.000	0.00
		0.000	0.00

408 3017.16	72.30	0.000	0.00
155 mm CONCRETE IMPRINTED SURFACING	m2	706.500	51,079.95
47BSG SPEC. 20 IMPRINTED SURFACING		630.170	45,561.29
		0.000	0.00

411 3900.25	12.04	0.000	0.00
ADDITIONAL COST	m2	1,000.000	12,040.00
TEMPORARY ASPHALT WINTER SPEC. (Non-Participating)		1,387.027	16,699.81
		0.000	0.00

412 3017.45	71.10	0.000	0.00
150 mm CONCRETE IMPRINTED MEDIAN SURFACING	m2	2,143.700	152,417.07
47BSG SPECIAL 20		2,280.500	162,143.55
		0.000	0.00

414 3020.26	36.00	0.000	0.00
CONCRETE CLASS 47B-25 DRIVEWAY	m2	2,542.700	91,537.20
177mm		1,991.015	71,676.55
		0.000	0.00

GROUP 3 CONCRETE PAVEMENT		Contracted	3,680,359.19
		Current	3,724,938.81
		In place	3,673,167.33
		This Estimate	0.00

GROUP 4 CULVERTS
0046 0030.40	70,000.00	1.000	70,000.00
MOBILIZATION	LS	1.000	70,000.00
		1.000	70,000.00
		0.000	0.00

0047 1090.01	500.00	7.000	3,500.00
ABANDON MANHOLE	EACH	7.000	3,500.00
		5.000	2,500.00
		0.000	0.00

0048 1117.00	600.00	4.000	2,400.00
REMOVE MANHOLE	EACH	4.000	2,400.00
		31.000	18,600.00
		0.000	0.00

0049 1119.00	350.00	97.000	33,950.00
REMOVE INLET	EACH	97.000	33,950.00
		83.000	29,050.00
		0.000	0.00

0050 4002.00	3.00	4,499.000	13,497.00
CAST IRON COVER AND FRAME	kg	4,617.000	13,851.00
		4,617.000	13,851.00
		-285.000	-855.00

0051 4003.00	3.00	4,664.000	13,992.00
CAST IRON COVER, FRAME, AND FLANGE	kg	7,101.000	21,303.00
		8,942.000	26,826.00
		0.000	0.00

0052 4004.50	3.00	3,268.000	9,804.00
CAST IRON GRATE AND FRAME	kg	2,028.000	6,084.00
		2,366.000	7,098.00
		338.000	1,014.00

0053 4005.00	3.00	2,242.000	6,726.00
CAST IRON RING AND COVER	kg	0.000	0.00
		0.000	0.00
		0.000	0.00

0054 4015.50	2,000.00	1.000	2,000.00
RECONSTRUCT MANHOLE	EACH	1.000	2,000.00
		4.000	8,000.00
		0.000	0.00

0055 4016.00	3,000.00	1.000	3,000.00
MANHOLE	EACH	1.000	3,000.00
AT STA. 119+28.4-16.4 m RT.		1.000	3,000.00
		0.000	0.00

0056 4016.01	4,000.00	1.000	4,000.00
MANHOLE	EACH	1.000	4,000.00
AT STA. 120+40-15 m LT.		1.000	4,000.00
		0.000	0.00

0057 4016.02	4,000.00	1.000	4,000.00
MANHOLE	EACH	1.000	4,000.00
AT STA. 120+55.9-14.1 m LT.		1.000	4,000.00
		0.000	0.00

0058 4016.03	2,000.00	1.000	2,000.00
MANHOLE	EACH	1.000	2,000.00
AT STA. 124+10.8-16.45 m LT.		2.000	4,000.00
		0.000	0.00

0059 4016.04	2,500.00	1.000	2,500.00
MANHOLE	EACH	1.000	2,500.00
AT STA. 127+27-16.4 m LT.		3.000	7,500.00
		0.000	0.00

0060 4016.05	2,800.00	1.000	2,800.00
MANHOLE	EACH	1.000	2,800.00
AT STA. 128+05-16 m LT.		1.000	2,800.00
		0.000	0.00

0061 4016.06	2,000.00	1.000	2,000.00
MANHOLE	EACH	1.000	2,000.00
AT STA. 128+91-23 m RT.		0.000	0.00
		0.000	0.00

0062 4016.07	3,500.00	1.000	3,500.00
MANHOLE	EACH	1.000	3,500.00
AT STA. 129+77-16.5 m LT.		3.000	10,500.00
		0.000	0.00

0063 4016.08	2,200.00	1.000	2,200.00
MANHOLE	EACH	1.000	2,200.00
AT STA. 129+85-20 m RT.		4.000	8,800.00
		0.000	0.00

0064 4016.09	450.00	1.000	450.00
MANHOLE	EACH	1.000	450.00
AT STA. 130+24-22 m LT.		1.000	450.00
		0.000	0.00

0065 4016.10	2,500.00	1.000	2,500.00
MANHOLE	EACH	1.000	2,500.00
AT STA. 133+65.4-7.9 m LT.		1.000	2,500.00
		0.000	0.00

0066 4016.11	1,800.00	1.000	1,800.00
MANHOLE	EACH	1.000	1,800.00
AT STA. 134+28.7-7.7 m LT.		1.000	1,800.00
		0.000	0.00

0067 4016.12	3,000.00	1.000	3,000.00
MANHOLE	EACH	1.000	3,000.00
AT STA. 135+44-4.1 m LT.		1.000	3,000.00
		0.000	0.00

0068 4016.13	1,600.00	1.000	1,600.00
MANHOLE	EACH	1.000	1,600.00
AT STA. 1700+72.4-115 m LT.		0.000	0.00
		0.000	0.00

0069 4016.14	3,000.00	1.000	3,000.00
MANHOLE	EACH	1.000	3,000.00
AT STA. 1899+36.3-13.1 m LT.		2.000	6,000.00
		0.000	0.00

0070 4017.00	700.00	12.000	8,400.00
TAPPING EXISTING MANHOLE	EACH	12.000	8,400.00
		11.000	7,700.00
		0.000	0.00

0071 4018.00	700.00	1.000	700.00
TAPPING EXISTING STRUCTURE	EACH	1.000	700.00
		1.000	700.00
		0.000	0.00

0072 4018.50	500.00	1.000	500.00
TAPPING EXISTING PIPE	EACH	1.000	500.00
		5.000	2,500.00
		1.000	500.00

0073 4043.50	40.00	1,734.400	69,376.00
REMOVE SEWER PIPE	m	1,734.400	69,376.00
		1,954.550	78,182.00
		0.000	0.00

0074 4093.80	270.00	551.000	148,770.00
WALL MATERIALS	m2	849.337	229,320.99
		849.337	229,320.99
		0.000	0.00

0075 4105.58	550.00	335.620	184,591.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX	m3	335.620	184,591.00
		323.920	178,156.00
		-0.650	-357.50

0076 4107.07	1,300.00	1.180	1,534.00
CLASS 47B-20 OR AX-20 CONCRETE FOR CONCRETE COLLARS	m3	1.180	1,534.00
		10.100	13,130.00
		1.200	1,560.00

0077 4130.06	1,200.00	0.660	792.00
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG	m3	0.660	792.00
		0.000	0.00
		0.000	0.00

0078 4155.50	2.00	14,406.000	28,812.00
REINFORCING STEEL FOR INLET AND JUNCTION BOX	kg	14,406.000	28,812.00
		13,722.500	27,445.00
		-41.500	-83.00

0079 4157.00	3.00	48.000	144.00
REINFORCING STEEL FOR COLLARS	kg	48.000	144.00
		500.000	1,500.00
		134.000	402.00

0080 4600.15	100.00	3.900	390.00
375 mm REINFORCED CONCRETE SEWER PIPE	m	3.900	390.00
		20.320	2,032.00
		11.820	1,182.00

0081 4600.18	82.00	1,731.800	142,007.60
450 mm REINFORCED CONCRETE SEWER PIPE	m	1,731.800	142,007.60
		1,524.230	124,986.86
		0.366	30.01

0082 4600.24	115.00	653.700	75,175.50
600 mm REINFORCED CONCRETE SEWER PIPE	m	653.700	75,175.50
		647.221	74,430.42
		0.009	1.04

0083 4600.30	160.00	160.200	25,632.00
750 mm REINFORCED CONCRETE SEWER PIPE	m	160.200	25,632.00
		167.573	26,811.68
		-0.002	-0.32

0084 4600.36	240.00	188.700	45,288.00
900 mm REINFORCED CONCRETE SEWER PIPE	m	188.700	45,288.00
		192.910	46,298.40
		-0.004	-0.96

0085 4600.42	275.00	189.100	52,002.50
1050 mm REINFORCED CONCRETE SEWER PIPE	m	189.100	52,002.50
		187.240	51,491.00
		-0.006	-1.65

0086 4600.48	340.00	70.200	23,868.00
1200 mm REINFORCED CONCRETE SEWER PIPE	m	70.200	23,868.00
		0.000	0.00
		0.000	0.00

0087 4600.54	410.00	151.300	62,033.00
1350 mm REINFORCED CONCRETE SEWER PIPE	m	151.300	62,033.00
		223.320	91,561.20
		-0.001	-0.41

0088 4670.05	60.00	274.000	16,440.00
CULVERT SANDFILL	m3	274.000	16,440.00
		165.920	9,955.20
		0.000	0.00

4027 4762.10	310.04	0.000	0.00
250 mm DUCTILE IRON SEWER PIPE	m	10.107	3,133.57
		34.057	10,559.03
		14.000	4,340.56

4028 4803.10	269.03	0.000	0.00
250 mm P.V.C. PIPE	m	9.296	2,500.90
		9.296	2,500.90
		0.000	0.00

4029 4764.76	110.22	0.000	0.00
150 mm P.V.C. SEWER PIPE	m	21.048	2,319.91
		21.048	2,319.91
		0.000	0.00

4030 W360.01	73.50	0.000	0.00
250 mm X 250 mm X 100 mm WYE BRANCH	EACH	1.000	73.50
		1.000	73.50
		0.000	0.00

4031 4999.03	3,721.49	0.000	0.00
RELOCATE SANITARY SEWER	LS	1.000	3,721.49
		1.000	3,721.49
		0.000	0.00

4032 4999.03	1,484.44	0.000	0.00
RELOCATE SANITARY SEWER	LS	1.000	1,484.44
129+20 LT		1.000	1,484.44
		0.000	0.00

4033 4011.62	1,776.51	0.000	0.00
AREA INLET	EACH	1.000	1,776.51
BUILD AREA INLET 131+25 RT		1.000	1,776.51
		0.000	0.00

4039 1136.10	2,863.00	0.000	0.00
REMOVE	LS	1.000	2,863.00
REMOVE CONCRETE DUCT		1.000	2,863.00
		0.000	0.00

4042 4015.66	3,809.66	0.000	0.00
INSTALL MANHOLE	EACH	1.000	3,809.66
INSTALL SIPHON MANHOLE		1.000	3,809.66
		0.000	0.00

4043 1800.01	19,073.79	0.000	0.00
RELOCATE	LS	1.000	19,073.79
RELOCATE WATER SERVICE		1.000	19,073.79
		0.000	0.00

4044 4011.64	2,913.17	0.000	0.00
AREA INLET	EACH	1.000	2,913.17
BUILD AREA INLET AT STA. 130+15 RT		1.000	2,913.17
		0.000	0.00

4045 4011.64	1,751.23	0.000	0.00
AREA INLET	EACH	1.000	1,751.23
BUILD AREA INLET AT STA. 130+80 RT		1.000	1,751.23
		0.000	0.00

407 4042.62	111,230.00	0.000	0.00
RECONSTRUCT SEWER SERVICE	LS	1.000	111,230.00
		1.000	111,230.00
		0.000	0.00

409 W700.00	3,250.59	0.000	0.00
INSTALL WATER SERVICE, CURB STOP AND BOX	EACH	1.000	3,250.59
		1.000	3,250.59
		0.000	0.00

410 W177.00	16,898.50	0.000	0.00
REPAIR WATER MAIN AND CASING	LS	1.000	16,898.50
		1.000	16,898.50
		0.000	0.00

415 6990.01	0.17	0.000	0.00
MODIFY	LS	1.000	0.17
CORRECTION FOR C.O. #4 - S.A. #4		1.000	0.17
		0.000	0.00

416 4976.20	6,137.97	0.000	0.00
SANITARY SEWER MODIFICATION	EACH	1.000	6,137.97
		1.000	6,137.97
		0.000	0.00

GROUP 4 CULVERTS		Contracted	1,080,674.60
		Current	1,341,383.00
		In place	1,390,839.61
		This Estimate	7,730.77

GROUP 6 BRIDGE AT STA. 131+92.407
0089 0030.60	30,000.00	1.000	30,000.00
MOBILIZATION	LS	1.000	30,000.00
		1.000	30,000.00
		0.000	0.00

0090 3050.15	219.00	330.500	72,379.50
CONCRETE FOR PAVEMENT APPROACHES CLASS 47BD-30	m3	330.500	72,379.50
		377.900	82,760.10
		0.000	0.00

0091 3051.10	1.39	21,800.000	30,302.00
EPOXY COATED REINFORCING STEEL FOR PAVEMENT APPROACHES	kg	24,475.000	34,020.25
		26,621.000	37,003.19
		0.000	0.00

0092 6000.10	1,900.00	1.000	1,900.00
ABUTMENT NO.1 EXCAVATION	LS	1.000	1,900.00
		1.000	1,900.00
		0.000	0.00

0093 6000.11	1,900.00	1.000	1,900.00
ABUTMENT NO.2 EXCAVATION	LS	1.000	1,900.00
		1.000	1,900.00
		0.000	0.00

0094 6001.00	16,638.43	1.000	16,638.43
BENT NO.1 EXCAVATION	LS	1.000	16,638.43
		1.000	16,638.43
		0.000	0.00

0095 6001.01	16,638.43	1.000	16,638.43
BENT NO.2 EXCAVATION	LS	1.000	16,638.43
		1.000	16,638.43
		0.000	0.00

0096 6005.78	520.00	18.000	9,360.00
EXPANSION BEARING, TFE TYPE	EACH	18.000	9,360.00
		18.000	9,360.00
		0.000	0.00

0097 6005.83	360.00	6.000	2,160.00
FIXED BEARING	EACH	6.000	2,160.00
		6.000	2,160.00
		0.000	0.00

0098 6010.20	484.00	117.300	56,773.20
CLASS 47B-25 CONCRETE FOR BRIDGE	m3	133.300	64,517.20
		133.300	64,517.20
		0.000	0.00

0099 6010.26	490.00	150.900	73,941.00
CLASS 47BD-30 CONCRETE FOR BRIDGE	m3	150.900	73,941.00
		150.900	73,941.00
		0.000	0.00

0100 6030.00	37,000.00	1.000	37,000.00
PREPARATION OF BRIDGE	EACH	1.000	37,000.00
AT STA. 131+92.407		1.000	37,000.00
		0.000	0.00

0101 6071.10	104,600.00	1.000	104,600.00
STEEL SUPERSTRUCTURE	LS	1.000	104,600.00
AT STA. 131+92.407		1.000	104,600.00
		0.000	0.00

0102 6080.00	9.60	551.000	5,289.60
STRUCTURAL STEEL FOR SUBSTRUCTURE	kg	551.000	5,289.60
		551.000	5,289.60
		0.000	0.00

0103 6131.50	1.42	35,114.000	49,861.88
EPOXY COATED REINFORCING STEEL	kg	38,151.000	54,174.42
		38,151.000	54,174.42
		0.000	0.00

0104 6210.11	84.40	30.400	2,565.76
HP 200 mm X 54 kg STEEL PILING	m	15.200	1,282.88
		18.280	1,542.83
		0.000	0.00

0105 6210.12	69.00	541.800	37,384.20
HP 250 mm X 62 kg STEEL PILING	m	752.100	51,894.90
		752.100	51,894.90
		0.000	0.00

0106 6401.00	115.00	76.000	8,740.00
PEDESTRIAN BARRIER RAIL	m	76.000	8,740.00
		76.000	8,740.00
		0.000	0.00

0107 6404.00	170.00	91.000	15,470.00
PEDESTRIAN RAILING (CHAIN LINK TYPE)	m	91.000	15,470.00
		91.000	15,470.00
		0.000	0.00

0108 6430.40	160.00	1,013.000	162,080.00
PAINTING STRUCTURE (ZONE COAT) AT	m2	1,013.000	162,080.00
STA. 131+92.407		1,013.000	162,080.00
		0.000	0.00

0109 6600.03	18.00	46.200	831.60
75 mm CONDUIT IN BRIDGE	m	46.200	831.60
		46.200	831.60
		0.000	0.00

0110 6601.15	20.00	46.200	924.00
38 mm CONDUIT IN BRIDGE	m	46.200	924.00
		46.200	924.00
		0.000	0.00

4017 6210.61	168.80	0.000	0.00
PILE SPLICE	EACH	1.000	168.80
200 mm X 54 kg		1.000	168.80
		0.000	0.00

601 6210.61	422.00	0.000	0.00
PILE SPLICE	EACH	0.000	0.00
200mm X 54kg		0.000	0.00
		0.000	0.00

GROUP 6 BRIDGE AT STA. 131+92.407		Contracted	736,739.60
		Current	765,911.01
		In place	779,534.50
		This Estimate	0.00

GROUP 8B ELECTRICAL
0111 A001.01	450.00	7.000	3,150.00
PULL BOX, TYPE PB-1	EACH	7.000	3,150.00
		7.000	3,150.00
		0.000	0.00

0112 A001.02	400.00	9.000	3,600.00
PULL BOX, TYPE PB-1A	EACH	9.000	3,600.00
		11.000	4,400.00
		0.000	0.00

0113 A001.05	700.00	39.000	27,300.00
PULL BOX, TYPE PB-2	EACH	39.000	27,300.00
		39.000	27,300.00
		0.000	0.00

0114 A002.42	3,800.00	1.000	3,800.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	3,800.00
AT 72ND & CEDAR		1.000	3,800.00
		0.000	0.00

0115 A002.43	6,000.00	1.000	6,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,000.00
AT 72ND & HICKORY(TEMPORARY)		1.000	6,000.00
		0.000	0.00

0116 A002.45	1,200.00	1.000	1,200.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,200.00
AT 72ND & PINE		1.000	1,200.00
		0.000	0.00

0117 A002.46	6,000.00	1.000	6,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,000.00
AT 72ND & PACIFIC(TEMPORARY)		1.000	6,000.00
		0.000	0.00

0118 A002.48	3,000.00	1.000	3,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	3,000.00
AT PACIFIC & FDR		1.000	3,000.00
		0.000	0.00

0119 A002.49	6,000.00	1.000	6,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,000.00
AT 72ND & 76TH DRIVE		1.000	6,000.00
		0.000	0.00

0120 A002.97	1,000.00	1.000	1,000.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,000.00
AT 72ND & HICKORY		1.000	1,000.00
		0.000	0.00

0121 A002.98	1,000.00	1.000	1,000.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,000.00
AT 72ND & PACIFIC		1.000	1,000.00
		0.000	0.00

0122 A004.00	550.00	56.000	30,800.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	56.000	30,800.00
		56.000	30,800.00
		0.000	0.00

0123 A004.04	900.00	1.000	900.00
TRAFFIC SIGNAL, TYPE TS-1LL	EACH	1.000	900.00
		1.000	900.00
		0.000	0.00

0124 A004.10	550.00	7.000	3,850.00
TRAFFIC SIGNAL, TYPE TS-1A	EACH	7.000	3,850.00
		7.000	3,850.00
		0.000	0.00

0125 A004.20	550.00	17.000	9,350.00
TRAFFIC SIGNAL, TYPE TS-1L	EACH	17.000	9,350.00
		17.000	9,350.00
		0.000	0.00

0126 A004.28	700.00	6.000	4,200.00
TRAFFIC SIGNAL, TYPE TS-1RR	EACH	6.000	4,200.00
		7.000	4,900.00
		0.000	0.00

0127 A005.25	7,500.00	6.000	45,000.00
TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	6.000	45,000.00
		6.000	45,000.00
		0.000	0.00

0128 A006.15	500.00	46.000	23,000.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	46.000	23,000.00
		46.000	23,000.00
		0.000	0.00

0129 A006.70	150.00	28.000	4,200.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	28.000	4,200.00
		28.000	4,200.00
		0.000	0.00

0130 A007.15	250.00	21.000	5,250.00
VEHICLE DETECTOR, TYPE TD-5	EACH	21.000	5,250.00
		21.000	5,250.00
		0.000	0.00

0131 A007.16	450.00	1.000	450.00
VEHICLE DETECTOR, TYPE TD-5A	EACH	1.000	450.00
		1.000	450.00
		0.000	0.00

0132 A007.32	1,800.00	3.000	5,400.00
STREET LIGHTING UNIT	EACH	3.000	5,400.00
TYPE SL-A-12.2-4.6		3.000	5,400.00
		0.000	0.00

0133 A007.34	2,000.00	5.000	10,000.00
STREET LIGHTING UNIT	EACH	5.000	10,000.00
TYPE SL-A-12.2-4.6-4.6		5.000	10,000.00
		0.000	0.00

0134 A011.40	5,000.00	1.000	5,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-11-3.7	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00

0135 A011.65	5,300.00	1.000	5,300.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-12.5-3.7	EACH	2.000	10,600.00
		2.000	10,600.00
		0.000	0.00

0136 A011.66	5,400.00	1.000	5,400.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-12.5-4.6	EACH	1.000	5,400.00
		1.000	5,400.00
		0.000	0.00

0137 A012.91	8,000.00	2.000	16,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-18.5-4.6	EACH	2.000	16,000.00
		2.000	16,000.00
		0.000	0.00

0138 A014.50	1,600.00	10.000	16,000.00
WOOD POLE	EACH	10.000	16,000.00
		13.000	20,800.00
		0.000	0.00

0139 A016.50	4,800.00	1.000	4,800.00
MAST ARM SIGNAL POLE, TYPE MP-9.5	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00

0140 A016.55	5,000.00	2.000	10,000.00
MAST ARM SIGNAL POLE, TYPE MP-11	EACH	3.000	15,000.00
		3.000	15,000.00
		0.000	0.00

0141 A025.08	50,000.00	2.000	100,000.00
SIGNAL STRUCTURE	EACH	2.000	100,000.00
TYPE 49		2.000	100,000.00
		0.000	0.00

0142 A025.09	60,000.00	1.000	60,000.00
SIGNAL STRUCTURE	EACH	1.000	60,000.00
TYPE 57		1.000	60,000.00
		0.000	0.00

0143 A025.10	70,000.00	1.000	70,000.00
SIGNAL STRUCTURE	EACH	1.000	70,000.00
TYPE 64		1.000	70,000.00
		0.000	0.00

0144 A030.90	850.00	5.000	4,250.00
TELEPHONE DROP	EACH	5.000	4,250.00
		5.000	4,250.00
		0.000	0.00

0145 A065.70	10.00	792.400	7,924.00
50 mm PVC CONDUIT IN TRENCH	m	792.400	7,924.00
		782.700	7,827.00
		0.000	0.00

0146 A065.71	14.00	2,193.100	30,703.40
75 mm PVC CONDUIT IN TRENCH	m	2,193.100	30,703.40
		2,147.000	30,058.00
		0.000	0.00

0147 A065.92	35.00	11.900	416.50
50 mm PVC CONDUIT, JACKED	m	11.900	416.50
		11.900	416.50
		0.000	0.00

0148 A065.93	40.00	5.000	200.00
75 mm PVC CONDUIT, JACKED	m	5.000	200.00
		5.000	200.00
		0.000	0.00

0149 A077.22	9.00	307.100	2,763.90
12/C #14 AWG TRAFFIC SIGNAL CABLE	m	307.100	2,763.90
		307.100	2,763.90
		0.000	0.00

0150 A077.26	9.00	594.300	5,348.70
16/C #14 AWG TRAFFIC SIGNAL CABLE	m	594.300	5,348.70
		594.300	5,348.70
		0.000	0.00

0151 A078.12	2.00	598.800	1,197.60
2/C #16 AWG PEDESTRIAN PUSHBUTTON LEAD-IN CABLE	m	598.800	1,197.60
		598.800	1,197.60
		0.000	0.00

0152 A079.01	2.00	277.000	554.00
2/C #14 AWG DETECTOR LEAD-IN CABLE	m	277.000	554.00
		277.000	554.00
		0.000	0.00

0153 A079.50	2.00	696.800	1,393.60
GROUNDING CONDUCTOR	m	696.800	1,393.60
		696.800	1,393.60
		0.000	0.00

0154 A079.55	4.00	830.000	3,320.00
SERVICE CABLE	m	830.000	3,320.00
		545.000	2,180.00
		0.000	0.00

0155 A079.60	11.00	279.300	3,072.30
STREET LIGHTING CABLE	m	279.300	3,072.30
NO. 6 ACSR TRIPLEX		279.300	3,072.30
		0.000	0.00

0156 A081.00	4.00	1,561.600	6,246.40
6 PAIR COMMUNICATION CABLE	m	1,561.600	6,246.40
		2,750.100	11,000.40
		0.000	0.00

0157 A500.00	1,500.00	2.000	3,000.00
INSTALL TRAFFIC SIGNAL CONTROLLER	EACH	2.000	3,000.00
		3.000	4,500.00
		0.000	0.00

0158 A501.50	250.00	40.000	10,000.00
INSTALL TRAFFIC SIGNAL	EACH	40.000	10,000.00
		44.000	11,000.00
		0.000	0.00

0159 A510.00	120.00	30.000	3,600.00
INSTALL LUMINAIRE	EACH	30.000	3,600.00
		30.000	3,600.00
		0.000	0.00

0160 A510.01	550.00	3.000	1,650.00
INSTALL LUMINAIRE	EACH	3.000	1,650.00
TYPE W-200		3.000	1,650.00
		0.000	0.00

0161 A521.00	400.00	12.000	4,800.00
INSTALL STREET LIGHTING UNIT	EACH	12.000	4,800.00
TYPE SL-A-12.2-3.7-0.20		12.000	4,800.00
		0.000	0.00

0162 A521.01	400.00	50.000	20,000.00
INSTALL STREET LIGHTING UNIT	EACH	50.000	20,000.00
TYPE SL-A-12.2-3.7-0.40		50.000	20,000.00
		0.000	0.00

0163 A565.01	8.00	2,599.100	20,792.80
INSTALL 25 mm CONDUIT IN TRENCH	m	2,599.100	20,792.80
		2,588.800	20,710.40
		0.000	0.00

0164 A565.05	11.00	731.800	8,049.80
INSTALL 25 mm CONDUIT UNDER ROADWAY	m	731.800	8,049.80
		675.800	7,433.80
		0.000	0.00

0165 A565.10	35.00	25.000	875.00
INSTALL 25 mm CONDUIT, JACKED	m	25.000	875.00
		25.000	875.00
		0.000	0.00

0166 A565.15	10.00	35.200	352.00
INSTALL 25 mm CONDUIT ON BRIDGE	m	35.200	352.00
		35.200	352.00
		0.000	0.00

0167 A580.60	1.70	6,990.600	11,884.02
INSTALL STREET LIGHTING CABLE, NO. 6 USE	m	6,990.600	11,884.02
		6,897.000	11,724.90
		0.000	0.00

0168 A580.61	1.60	3,495.300	5,592.48
INSTALL STREET LIGHTING CABLE, NO. 6 BARE	m	3,495.300	5,592.48
		3,448.500	5,517.60
		0.000	0.00

0169 A610.00	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND & HICKORY(TEMPORARY)		1.000	3,000.00
		0.000	0.00

0170 A610.01	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND & HICKORY		1.000	3,000.00
		0.000	0.00

0171 A610.02	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND & PINE		1.000	3,000.00
		0.000	0.00

0172 A610.03	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND & PACIFIC(TEMPORARY)		1.000	3,000.00
		0.000	0.00

0173 A610.04	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND & PACIFIC		1.000	3,000.00
		0.000	0.00

0174 A610.05	3,500.00	1.000	3,500.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,500.00
AT PACIFIC & FDR DRIVE		2.000	7,000.00
		0.000	0.00

0175 A610.06	2,000.00	1.000	2,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	2,000.00
AT 72ND & 76TH DRIVE		1.000	2,000.00
		0.000	0.00

0176 A779.51	50,000.00	1.000	50,000.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	50,000.00
AT 72ND & HICKORY		1.000	50,000.00
		0.000	0.00

0177 A779.52	3,500.00	1.000	3,500.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	3,500.00
AT 72ND & PINE		1.000	3,500.00
		0.000	0.00

0178 A779.53	45,000.00	1.000	45,000.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	45,000.00
AT 72ND & PACIFIC		1.000	45,000.00
		0.000	0.00

0179 A779.55	45,000.00	1.000	45,000.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	45,000.00
AT 72ND & 76TH DRIVE		1.000	45,000.00
		0.000	0.00

0180 A820.00	2,200.00	1.000	2,200.00
CONTROLLER CABINET	EACH	1.000	2,200.00
		1.000	2,200.00
		0.000	0.00

0181 0030.81	20,000.00	1.000	20,000.00
MOBILIZATION	LS	1.000	20,000.00
		1.000	20,000.00
		0.000	0.00

0182 7315.90	10,000.00	1.000	10,000.00
INSTALL OVERHEAD SIGNS	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00

0183 7320.20	5,500.00	1.000	5,500.00
INSTALL TRAFFIC SIGN AND POST	LS	1.000	5,500.00
		1.000	5,500.00
		0.000	0.00

0184 7320.40	60.00	6.000	360.00
INSTALL STREET NAME SIGN	EACH	6.000	360.00
		6.000	360.00
		0.000	0.00

0185 7320.95	1,600.00	6.000	9,600.00
FIBER OPTIC SIGN	EACH	6.000	9,600.00
		6.000	9,600.00
		0.000	0.00

4034 A580.96	9.64	0.000	0.00
INSTALL	m	189.200	1,823.89
SUPPORT CABLES		189.200	1,823.89
		0.000	0.00

4035 A580.96	6.20	0.000	0.00
INSTALL	m	189.200	1,173.04
TETHER CABLES		189.200	1,173.04
		0.000	0.00

GROUP 8B ELECTRICAL		Contracted	866,596.50
		Current	870,093.43
		In place	884,332.63
		This Estimate	0.00

GROUP 10 GENERAL ITEMS
0186 0001.08	0.50	79,476.000	39,738.00
BARRICADE, TYPE II	BDAY	128,768.000	64,384.00
		128,768.000	64,384.00
		0.000	0.00

0187 0001.10	0.65	80,861.000	52,559.65
BARRICADE, TYPE III	BDAY	119,950.000	77,967.50
		119,950.000	77,967.50
		0.000	0.00

0188 0001.30	1.35	2,056.000	2,775.60
TYPE B HIGH INTENSITY WARNING LIGHT	LDAY	2,056.000	2,775.60
		10,275.000	13,871.25
		0.000	0.00

0189 0001.90	0.90	18,774.000	16,896.60
SIGN DAY	EACH	18,774.000	16,896.60
		86,597.000	77,937.30
		0.000	0.00

0190 0002.30	0.55	3,380.000	1,859.00
PAVEMENT MARKING REMOVAL	m	3,380.000	1,859.00
		4,864.080	2,675.24
		0.000	0.00

0191 0002.40	20.00	220.000	4,400.00
TEMPORARY SOLID LINES	StaM	220.000	4,400.00
		222.094	4,441.88
		0.000	0.00

0192 0002.45	20.00	114.000	2,280.00
TEMPORARY BROKEN LINES	StaM	114.000	2,280.00
		23.786	475.72
		0.000	0.00

0193 0002.97	7.00	1,711.000	11,977.00
FLASHING ARROW PANEL	DAY	1,711.000	11,977.00
		1,250.500	8,753.50
		0.000	0.00

0194 0003.05	29,900.00	2.000	59,800.00
PORTABLE CHANGEABLE MESSAGE SIGN	EACH	2.000	59,800.00
		2.000	59,800.00
		0.000	0.00

0195 0003.10	230.00	60.000	13,800.00
FLAGGING	DAY	60.000	13,800.00
		36.500	8,395.00
		0.000	0.00

0196 0003.51	53.00	150.000	7,950.00
INSTALL CONCRETE PROTECTION BARRIER	m	150.000	7,950.00
		210.300	11,145.90
		0.000	0.00

0197 0010.04	5,190.00	1.000	5,190.00
FIELD OFFICE	EACH	1.000	5,190.00
		1.000	5,190.00
		0.000	0.00

0198 0020.00	0.80	1,000.000	800.00
TRAINING	HOUR	1,000.000	800.00
		0.000	0.00
		0.000	0.00

0199 0030.00	10,000.00	1.000	10,000.00
MOBILIZATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00

4018 7508.03	54.00	0.000	0.00
300 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3	m	50.000	2,700.00
GROOVED		226.620	12,237.48
		0.000	0.00

4019 7512.13	108.00	0.000	0.00
600 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED	m	50.000	5,400.00
GROOVED		549.290	59,323.32
		0.000	0.00

4020 7500.32	448.00	0.000	0.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 4	EACH	5.000	2,240.00
GROOVED		27.000	12,096.00
		0.000	0.00

4021 7500.38	391.00	0.000	0.00
ONLY, PREFORMED PAVEMENT MARKING, TYPE 4	EACH	5.000	1,955.00
GROOVED		19.000	7,429.00
		0.000	0.00

404 7500.33	100.00	0.000	0.00
ARROW	EACH	48.000	4,800.00
PREFORMED DIRECTIONAL ARROWS		98.000	9,800.00
		0.000	0.00

405 1136.03	64.00	0.000	0.00
REMOVE	EACH	48.000	3,072.00
REMOVE PREFORMED DIRECTIONAL ARROWS		96.000	6,144.00
		0.000	0.00

GROUP 10 GENERAL ITEMS		Contracted	230,025.85
		Current	300,246.70
		In place	452,067.09
		This Estimate	0.00

Totals for contract		Contracted	7,122,964.29
		Current	7,781,262.06
		In place	8,004,930.63
		This Estimate	7,730.77