Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	0103 VRANA & SON CONSTRUCTION CO./CHAS.
Contract ID:	2885X
Estimate Number:	0045
Pay Period End Date:	12.07.2002

Contract Location:
72ND STREET, WESTERN AVE. - 76TH DR., OMAHA	Estimate Type:	PROG
Contractor:
VRANA & SON CONSTRUCTION CO./CHAS.	Date Let:	06.29.2000
4816 F ST	Date Awarded:	07.19.2000
	Date Contract Executed:	08.04.2000
	Date Notice to Proceed:	08.04.2000
OMAHA NE 68117-1481	Date Work Began:	08.14.2000
Phone:	Date Physical Work Completed:
(402)733-5200	Date Accepted:
Escrow Agent:
Surety Co:
THE CONTINENTAL INSURANCE COMPANY

Counties
DOUGLAS

Project Number		PCT			Fed State Project Number		Description
21885 000		0.000			STPC-5037(14)		GR CP CULV ELEC

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$8,227,829.11	$8,135,664.12	$92,164.99
$7,390,523.41	Stockpiled Materials	$-.01	$-.01	$.00
Original Contract Amt	Gross Earnings	$8,227,829.10	$8,135,664.11	$92,164.99
$7,069,253.11	Retainage	$-25,000.00	$-25,000.00	$.00
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
111.33%	Net Earnings	$8,202,829.10	$8,110,664.11	$92,164.99
	Liquidated Damages	$.00	$.00	$.00
	Incentives	$.00	$.00	$.00
	Disincentives	$.00	$.00	$.00
	Other Contract Adj	$.00	$.00	$.00
	Appl of Training Adj	$.00	$.00	$.00
	Training Rates Adj	$.00	$.00	$.00
	Fuel Adj	$50.49	$50.49	$.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	$50.49	$50.49	$.00
	Payment	$8,202,879.59	$8,110,714.60	$92,164.99
Project Manager			Div. Head/Dist. Eng.
Zelensky, Rich	12.09.2002		Lech, Marvin (Marv)	12.09.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	12.09.2002
Controller Div. Processed
Burling, Laurie	12.09.2002

		Detailed breakdown of stockpiled materials
Est Nbr:	0011
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Initial Payment	40,256.00	15054
		S.P. Adjustment	-2,368.00	15054
0148	A004.04	TRAFFIC SIGNAL, TYPE TS-1LL
		S.P. Initial Payment	5,010.00	15054
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Initial Payment	11,420.00	15054
		S.P. Adjustment	-2,284.00	15054
0150	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Initial Payment	7,650.00	15054
0151	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Initial Payment	7,136.00	15054
0152	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Initial Payment	51,064.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Initial Payment	15,028.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Initial Payment	1,326.00	15054
		S.P. Adjustment	-156.00	15054
0220	A820.00	CONTROLLER CABINET
		S.P. Initial Payment	809.00	15054
0223	7315.90	INSTALL OVERHEAD SIGNS
		S.P. Initial Payment	4,090.00	15054
0225	7320.95	FIBER OPTIC SIGN
		S.P. Initial Payment	7,384.00	15054
		Total for estimate 0011:	146,365.00
Est Nbr:	0012
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
4001	A030.00	FUSED DISCONNECT
		S.P. Initial Payment	9,468.00	00-707
4002	A030.00	FUSED DISCONNECT
		S.P. Initial Payment	3,972.00	00-704
		Total for estimate 0012:	13,440.00
Est Nbr:	0013
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Initial Payment	7,122.72	104381
4001	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-1,578.00	00-707
4002	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-1,986.00	00-704
		Total for estimate 0013:	3,558.72
Est Nbr:	0014
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Initial Payment	4,047.00	104555
		CAST IRON COVER & FRAME
0213	A779.51	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	8,000.00	140735
		WIDE-AREA VIDEO SYSTEM
0214	A779.52	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	4,000.00	140735
		WIDE-AREA VIDEO SYSTEM
0215	A779.53	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	8,000.00	140735
		WIDE-AREA VIDEO SYSTEM
0216	A779.55	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Initial Payment	31,771.00	13313
		WIDE-AREA VIDEO SYSTEM
		Total for estimate 0014:	55,818.00
Est Nbr:	0016
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0160	A007.32	STREET LIGHTING UNIT
		S.P. Initial Payment	3,412.00	103704-2
		STREET LIGHTING UNIT
0161	A007.34	STREET LIGHTING UNIT
		S.P. Initial Payment	5,664.00	103704-2
		STREET LIGHTING UNIT
0162	A011.10	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	2,451.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-8-4.6
0163	A011.26	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	5,424.00	103704
		C.M.A. SIG & LIGHT POLE CMP-9.5-4.6
0164	A011.43	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	2,765.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-11.4.6
0165	A011.66	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	3,935.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-12.5.4.6
0166	A012.10	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	12,000.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-14-4.6
0167	A012.74	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	21,680.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-17-4.6
0168	A012.91	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	17,628.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-18.5-4.6
0169	A012.96	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Initial Payment	9,124.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-20-4.6
0171	A016.40	MAST ARM SIGNAL POLE, TYPE MP-6.5
		S.P. Initial Payment	2,107.00	103704-2
		MAST ARM SIGNAL POLE, MP-6.5
0172	A016.45	MAST ARM SIGNAL POLE, TYPE MP-8
		S.P. Initial Payment	2,230.00	103704-2
		MAST ARM SIGNAL POLE, MP-8
0173	A016.50	MAST ARM SIGNAL POLE, TYPE MP-9.5
		S.P. Initial Payment	4,700.00	103704-2
		MAST ARM SIGNAL POLE, MP-9.5
0174	A016.60	MAST ARM SIGNAL POLE, TYPE MP-12.5
		S.P. Initial Payment	6,810.00	103704-2
		MAST ARM SIGNAL POLE, MP-12.5
0175	A025.08	SIGNAL STRUCTURE
		S.P. Initial Payment	54,000.00	30372
		SIGNAL STRUCTURE
		Total for estimate 0016:	153,930.00
Est Nbr:	0018
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-1,618.80	104381
		S.P. Adjustment	-1,618.80	104555
		CAST IRON COVER & FRAME
0131	A001.05	PULL BOX, TYPE PB-2
		S.P. Initial Payment	6,115.98	762826
		PULL BOX, TYPE PB-2
		Total for estimate 0018:	2,878.38
Est Nbr:	0019
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-485.64	104381
		S.P. Adjustment	-485.64	104555
		CAST IRON COVER & FRAME
0161	A007.34	STREET LIGHTING UNIT
		S.P. Adjustment	-3,776.00	103704-2
		STREET LIGHTING UNIT
0175	A025.08	SIGNAL STRUCTURE
		S.P. Adjustment	-5,400.00	30372
		SIGNAL STRUCTURE
		Total for estimate 0019:	-10,147.28
Est Nbr:	0020
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-971.28	104381
		S.P. Adjustment	-971.28	104555
		CAST IRON COVER & FRAME
0131	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-2,665.94	762826
		PULL BOX, TYPE PB-2
0161	A007.34	STREET LIGHTING UNIT
		S.P. Adjustment	-1,888.00	103704-2
		STREET LIGHTING UNIT
0175	A025.08	SIGNAL STRUCTURE
		S.P. Adjustment	-43,200.00	30372
		SIGNAL STRUCTURE
0213	A779.51	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-8,000.00	140735
		WIDE-AREA VIDEO SYSTEM
4001	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-1,578.00	00-707
		Total for estimate 0020:	-59,274.50
Est Nbr:	0021
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-485.64	104381
		S.P. Adjustment	-485.64	104555
		CAST IRON COVER & FRAME
0163	A011.26	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-2,712.00	103704
		C.M.A. SIG & LIGHT POLE CMP-9.5-4.6
0166	A012.10	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,000.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-14-4.6
0175	A025.08	SIGNAL STRUCTURE
		S.P. Adjustment	-5,400.00	30372
		SIGNAL STRUCTURE
0220	A820.00	CONTROLLER CABINET
		S.P. Adjustment	-809.00	15054
		Total for estimate 0021:	-13,892.28
Est Nbr:	0022
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-323.76	104381
		S.P. Adjustment	-323.76	104555
		CAST IRON COVER & FRAME
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Initial Payment	14,895.62	461453
		RE-STEEL FOR RETAINING WALL
		S.P. Adjustment	-5,714.99	461453
		RE-STEEL FOR RETAINING WALL
		Total for estimate 0022:	8,533.11
Est Nbr:	0023
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-2,941.70	461453
		RE-STEEL FOR RETAINING WALL
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-14,800.00	15054
0148	A004.04	TRAFFIC SIGNAL, TYPE TS-1LL
		S.P. Adjustment	-4,008.00	15054
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-2,284.00	15054
0150	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-5,100.00	15054
0151	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-2,676.00	15054
0152	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-12,766.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-4,335.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-390.00	15054
0167	A012.74	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,336.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-17-4.6
0169	A012.96	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,562.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-20-4.6
0174	A016.60	MAST ARM SIGNAL POLE, TYPE MP-12.5
		S.P. Adjustment	-3,405.00	103704-2
		MAST ARM SIGNAL POLE, MP-12.5
0216	A779.55	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-31,771.00	13313
		WIDE-AREA VIDEO SYSTEM
0225	7320.95	FIBER OPTIC SIGN
		S.P. Adjustment	-7,384.00	15054
		Total for estimate 0023:	-100,758.70
Est Nbr:	0024
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-1,468.70	461453
		RE-STEEL FOR RETAINING WALL
		Total for estimate 0024:	-1,468.70
Est Nbr:	0025
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-1,390.37	461453
		RE-STEEL FOR RETAINING WALL
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-8,288.00	15054
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-571.00	15054
0150	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-1,530.00	15054
0151	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-892.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-1,445.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-156.00	15054
0162	A011.10	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-2,451.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-8-4.6
0166	A012.10	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,000.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-14-4.6
0167	A012.74	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,336.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-17-4.6
0168	A012.91	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,407.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-18.5-4.6
0169	A012.96	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,562.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-20-4.6
0174	A016.60	MAST ARM SIGNAL POLE, TYPE MP-12.5
		S.P. Adjustment	-3,405.00	103704-2
		MAST ARM SIGNAL POLE, MP-12.5
0215	A779.53	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-8,000.00	140735
		WIDE-AREA VIDEO SYSTEM
4002	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-1,986.00	00-704
		Total for estimate 0025:	-47,419.37
Est Nbr:	0026
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-2,104.44	104381
		S.P. Adjustment	-161.88	104555
		CAST IRON COVER & FRAME
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-1,038.63	461453
		RE-STEEL FOR RETAINING WALL
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-2,284.00	15054
0152	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-6,383.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-2,312.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-195.00	15054
4001	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-1,578.00	00-707
		Total for estimate 0026:	-16,056.95
Est Nbr:	0027
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-244.30	461453
		RE-STEEL FOR RETAINING WALL
0131	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-1,097.74	762826
		PULL BOX, TYPE PB-2
0223	7315.90	INSTALL OVERHEAD SIGNS
		S.P. Adjustment	-2,454.00	15054
		Total for estimate 0027:	-3,796.04
Est Nbr:	0028
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0090	4002.00	CAST IRON COVER AND FRAME
		S.P. Adjustment	-1,133.16	104381
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-488.61	461453
		RE-STEEL FOR RETAINING WALL
0131	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-313.64	762826
		PULL BOX, TYPE PB-2
0152	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-6,383.00	15054
0167	A012.74	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-8,672.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-17-4.6
0171	A016.40	MAST ARM SIGNAL POLE, TYPE MP-6.5
		S.P. Adjustment	-2,107.00	103704-2
		MAST ARM SIGNAL POLE, MP-6.5
0173	A016.50	MAST ARM SIGNAL POLE, TYPE MP-9.5
		S.P. Adjustment	-2,350.00	103704-2
		MAST ARM SIGNAL POLE, MP-9.5
		Total for estimate 0028:	-21,447.41
Est Nbr:	0029
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0115	4152.00	REINFORCING STEEL FOR RETAINING WALL
		S.P. Adjustment	-1,608.33	461453
		RE-STEEL FOR RETAINING WALL
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-5,328.00	15054
0148	A004.04	TRAFFIC SIGNAL, TYPE TS-1LL
		S.P. Adjustment	-1,002.00	15054
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-2,284.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-1,734.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-156.00	15054
		Total for estimate 0029:	-12,112.33
Est Nbr:	0033
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-4,736.00	15054
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-571.00	15054
0151	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-892.00	15054
0152	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-6,383.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-2,312.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-117.00	15054
0160	A007.32	STREET LIGHTING UNIT
		S.P. Adjustment	-1,706.00	103704-2
		STREET LIGHTING UNIT
0163	A011.26	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-2,712.00	103704
		C.M.A. SIG & LIGHT POLE CMP-9.5-4.6
0173	A016.50	MAST ARM SIGNAL POLE, TYPE MP-9.5
		S.P. Adjustment	-2,350.00	103704-2
		MAST ARM SIGNAL POLE, MP-9.5
0214	A779.52	WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM
		S.P. Adjustment	-4,000.00	140735
		WIDE-AREA VIDEO SYSTEM
4001	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-3,156.00	00-707
		Total for estimate 0033:	-28,935.00
Est Nbr:	0036
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-3,552.00	15054
0149	A004.10	TRAFFIC SIGNAL, TYPE TS-1A
		S.P. Adjustment	-1,142.00	15054
0151	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-892.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-1,156.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-117.00	15054
0166	A012.10	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,000.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-14-4.6
		Total for estimate 0036:	-10,859.00
Est Nbr:	0037
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0167	A012.74	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,336.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-17-4.6
0168	A012.91	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-4,407.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-18.5-4.6
		Total for estimate 0037:	-8,743.00
Est Nbr:	0038
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0147	A004.00	TRAFFIC SIGNAL, TYPE TS-1
		S.P. Adjustment	-1,184.00	15054
0150	A004.20	TRAFFIC SIGNAL, TYPE TS-1L
		S.P. Adjustment	-1,020.00	15054
0151	A004.28	TRAFFIC SIGNAL, TYPE TS-1RR
		S.P. Adjustment	-1,784.00	15054
0153	A006.15	PEDESTRIAN SIGNAL, TYPE PS-1
		S.P. Adjustment	-1,734.00	15054
0154	A006.70	PEDESTRIAN PUSHBUTTON, TYPE PPB
		S.P. Adjustment	-39.00	15054
0160	A007.32	STREET LIGHTING UNIT
		S.P. Adjustment	-1,706.00	103704-2
		STREET LIGHTING UNIT
0164	A011.43	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-2,765.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-11.4.6
		Total for estimate 0038:	-10,232.00
Est Nbr:	0042
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0131	A001.05	PULL BOX, TYPE PB-2
		S.P. Adjustment	-2,038.66	762826
		PULL BOX, TYPE PB-2
		Total for estimate 0042:	-2,038.66
Est Nbr:	0044
Item Nbr	Item Cd	Item Desc	Adj Amt	Invoice Nbr
0152	A005.25	TRAFFIC SIGNAL CONTROLLER, TYPE TC-170
		S.P. Adjustment	-19,149.00	15054
0165	A011.66	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-3,935.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-12.5.4.6
0168	A012.91	COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,
		S.P. Adjustment	-8,814.00	103704-2
		C.M.A. SIG & LIGHT POLE CMP-18.5-4.6
0172	A016.45	MAST ARM SIGNAL POLE, TYPE MP-8
		S.P. Adjustment	-2,230.00	103704-2
		MAST ARM SIGNAL POLE, MP-8
0223	7315.90	INSTALL OVERHEAD SIGNS
		S.P. Adjustment	-1,636.00	15054
4001	A030.00	FUSED DISCONNECT
		S.P. Adjustment	-1,578.00	00-707
		Total for estimate 0044:	-37,342.00
		Total remaining for contract:	-0.01

			1. Contracted
			2. Current
			3. To date
Item Nbr        Item Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
GROUP 1 GRADING
0001                          0030.10	35,000.00	1.000	35,000.00
MOBILIZATION	LS	1.000	35,000.00
		1.000	35,000.00
		0.000	0.00
0002                          1009.00	20,000.00	1.000	20,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	20,000.00
		0.600	12,000.00
		0.000	0.00
0003                          1011.00	1.20	1,060.000	1,272.00
WATER	kL	1,060.000	1,272.00
		45.425	54.51
		0.000	0.00
0004                          1020.90	2,540.00	2.000	5,080.00
REMOVE AND RESET FLAGPOLE	EACH	2.000	5,080.00
		1.000	2,540.00
		0.000	0.00
0005                          1030.00	7.40	14,630.000	108,262.00
EARTHWORK MEASURED IN EMBANKMENT	m3	14,630.000	108,262.00
		16,623.714	123,015.48
		18.348	135.78
0006                          1101.00	3.80	53,631.000	203,797.80
REMOVE PAVEMENT	m2	53,631.000	203,797.80
		56,511.563	214,743.93
		0.000	0.00
0007                          1102.00	4.00	11,819.000	47,276.00
REMOVE ASPHALT SURFACE	m2	11,819.000	47,276.00
		12,624.698	50,498.79
		0.000	0.00
0008                          1104.00	2,000.00	3.000	6,000.00
REMOVE PUMP ISLAND	EACH	3.000	6,000.00
		3.000	6,000.00
		0.000	0.00
0009                          1106.00	4.00	4,357.000	17,428.00
REMOVE DRIVEWAY	m2	4,357.000	17,428.00
		5,025.765	20,103.06
		0.000	0.00
0010                          1107.00	4.00	6,601.000	26,404.00
REMOVE WALK	m2	6,601.000	26,404.00
		6,662.649	26,650.59
		3.520	14.08
0011                          1113.00	1,000.00	2.000	2,000.00
REMOVE STEP	EACH	2.000	2,000.00
		2.000	2,000.00
		0.000	0.00
0012                          1114.10	200.00	2.000	400.00
REMOVE RETAINING WALL	m	2.000	400.00
		88.059	17,611.80
		0.000	0.00
0013                          1122.01	4.00	1,409.000	5,636.00
REMOVE CONCRETE MEDIAN SURFACING	m2	1,409.000	5,636.00
		1,276.830	5,107.32
		0.000	0.00
0014                          1123.55	1,000.00	2.000	2,000.00
REMOVE FOOTING	EACH	2.000	2,000.00
		5.000	5,000.00
		0.000	0.00
0015                          1124.00	25,000.00	1.000	25,000.00
REMOVE BUILDING	EACH	1.000	25,000.00
AT STA. 140+73 RT.		1.000	25,000.00
		0.000	0.00
0016                          1124.01	38,000.00	1.000	38,000.00
REMOVE BUILDING	EACH	1.000	38,000.00
AT STA. 140+97 RT.		1.000	38,000.00
		0.000	0.00
0017                          1124.02	28,000.00	1.000	28,000.00
REMOVE BUILDING	EACH	1.000	28,000.00
AT STA. 141+27 RT.		1.000	28,000.00
		0.000	0.00
0018                          1124.03	1,200.00	1.000	1,200.00
REMOVE BUILDING	EACH	1.000	1,200.00
AT STA. 142+38 RT.		1.000	1,200.00
		0.000	0.00
0019                          1124.04	4,800.00	1.000	4,800.00
REMOVE BUILDING	EACH	1.000	4,800.00
AT STA. 142+53 RT.		1.000	4,800.00
		0.000	0.00
0020                          1125.00	30,000.00	1.000	30,000.00
CLEAR TRACT	EACH	1.000	30,000.00
AT STA. 140+33.9 TO STA. 140+84.3 RT.		1.000	30,000.00
		0.000	0.00
0021                          1125.01	15,000.00	1.000	15,000.00
CLEAR TRACT	EACH	1.000	15,000.00
AT STA. 140+84.3 TO STA. 141+13.5 RT.		1.000	15,000.00
		0.000	0.00
0022                          1125.02	5,000.00	1.000	5,000.00
CLEAR TRACT	EACH	1.000	5,000.00
AT STA. 141+13.5 TO STA. 141+69.6 RT.		1.000	5,000.00
		0.000	0.00
0023                          1125.03	12,000.00	1.000	12,000.00
CLEAR TRACT	EACH	1.000	12,000.00
AT STA. 142+21.3 TO STA. 142+55.8 RT.		1.000	12,000.00
		0.000	0.00
0024                          1130.00	2,500.00	3.000	7,500.00
REMOVE UNDERGROUND TANK	EACH	3.000	7,500.00
		4.000	10,000.00
		0.000	0.00
0025                          1137.51	6,000.00	21.000	126,000.00
REMOVE AND RESET	EACH	21.000	126,000.00
SIGN		20.000	120,000.00
		0.000	0.00
0026                          1137.52	2,000.00	15.000	30,000.00
REMOVE AND RESET	EACH	15.000	30,000.00
PARKING LOT LIGHT		12.000	24,000.00
		0.000	0.00
4005                          1136.10	15,960.00	0.000	0.00
REMOVE	LS	1.000	15,960.00
REMOVE ASBESTOS @ 140+73Rt and 140+97Rt		1.000	15,960.00
		0.000	0.00
4006                          1136.10	2,835.00	0.000	0.00
REMOVE	LS	1.000	2,835.00
REMOVE ASBESTOS @ 141+27Rt		1.000	2,835.00
		0.000	0.00
4008                          A580.92	10,436.96	0.000	0.00
INSTALL	LS	1.000	10,436.96
Install and Remove 148 Meters of Temporary Concrete Barriers		1.000	10,436.96
		0.000	0.00
4011                          9110.01	140.00	0.000	0.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	250.000	35,000.00
		548.499	76,789.86
		0.000	0.00
4012                          9110.03	85.00	0.000	0.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	250.000	21,250.00
		1,032.673	87,777.21
		0.000	0.00
4013                          1124.00	5,460.00	0.000	0.00
REMOVE BUILDING	EACH	1.000	5,460.00
FOX PHOTO 137+80 LT		1.000	5,460.00
		0.000	0.00
4014                          1044.10	10,477.35	0.000	0.00
DISPOSAL OF HAZARDOUS WASTE	LS	1.000	10,477.35
DISPOSAL OF 405 TONS OF CONTAMINATED SOILS		1.000	10,477.35
		0.000	0.00
4017                          A580.92	12,309.48	0.000	0.00
INSTALL	LS	1.000	12,309.48
Install Temporary Rock Surfacing		1.000	12,309.48
		0.000	0.00
4020                          1010.48	6,236.48	0.000	0.00
REMOVAL OF UNSUITABLE MATERIAL	LS	1.000	6,236.48
Sta. 141+93 @ 25 LT		1.000	6,236.48
		0.000	0.00
4025                          A699.90	6.89	0.000	0.00
REMOVE	EACH	110.000	757.90
Remove and Install Temporary FenceSta. 146+26 LT 40 and Sta. 151+87 RT 17		110.000	757.90
		0.000	0.00
4031                          L022.11	4.50	0.000	0.00
FABRIC SILT FENCE-LOW POROSITY	m	291.000	1,309.50
		753.000	3,388.50
		0.000	0.00
4009                          A580.92	10,439.96	0.000	0.00
INSTALL	LS	1.000	10,439.96
Install and Remove 148 Meters of Temporary Concrete Barriers		1.000	10,439.96
		0.000	0.00
4016                          A580.92	18,220.65	0.000	0.00
INSTALL	LS	1.000	18,220.65
Install 3" sprinkler system at Crossroads Mall		1.000	18,220.65
		0.000	0.00
GROUP 1 GRADING		Contracted	803,055.80
		Current	953,749.08
		In place	1,094,414.83
		This Estimate	149.86
GROUP 3 CONCRETE PAVEMENT
0027                          L001.02	5,800.00	0.330	1,914.00
SEEDING, TYPE B	ha	0.330	1,914.00
		0.372	2,157.60
		0.372	2,157.60
0028                          L010.00	4.40	15,559.000	68,459.60
SODDING	m2	15,559.000	68,459.60
		18,746.218	82,483.36
		13,192.229	58,045.81
0029                          L032.75	300.00	1.600	480.00
MULCH	Mg	1.600	480.00
		1.805	541.50
		1.805	541.50
0030                          W600.03	111.30	55.000	6,121.50
ADJUST VALVE BOX TO GRADE	EACH	55.000	6,121.50
		42.000	4,674.60
		0.000	0.00
0031                          0030.30	260,000.00	1.000	260,000.00
MOBILIZATION	LS	1.000	260,000.00
		1.000	260,000.00
		0.000	0.00
0032                          3014.20	42.00	1,189.100	49,942.20
COMBINATION CONCRETE CLASS 47B-SPECIAL-25 CURB AND GUTTER	m	1,189.100	49,942.20
		905.458	38,029.23
		0.000	0.00
0033                          3016.21	24.00	6,056.000	145,344.00
CONCRETE CLASS 47B-20 SIDEWALKS	m2	6,056.000	145,344.00
		6,374.842	152,996.21
		0.000	0.00
0034                          3017.16	79.50	1,273.000	101,203.50
155 mm CONCRETE CLASS 47B-20 IMPRINTED SURFACING	m2	1,273.000	101,203.50
		1,850.522	147,116.49
		0.000	0.00
0035                          3017.40	50.20	196.000	9,839.20
CONCRETE CLASS 47B-20 MEDIAN SURFACING	m2	196.000	9,839.20
		274.766	13,793.25
		0.000	0.00
0036                          3017.47	79.50	2,342.000	186,189.00
155 mm CONCRETE CLASS 47B-20 IMPRINTED MEDIAN SURFACING	m2	2,342.000	186,189.00
		2,079.194	165,295.93
		0.000	0.00
0037                          3020.28	49.00	288.000	14,112.00
CONCRETE CLASS PR-25 DRIVEWAY	m2	288.000	14,112.00
180 mm		818.390	40,101.11
		0.000	0.00
0038                          3020.30	35.00	5,864.000	205,240.00
CONCRETE CLASS 47B-25 DRIVEWAY	m2	5,864.000	205,240.00
180 mm		6,424.103	224,843.66
		0.000	0.00
0039                          3040.13	48.00	750.000	36,000.00
CONCRETE PAVEMENT REPAIR, TYPE C, FULL DEPTH	m2	750.000	36,000.00
		6,663.327	319,839.74
		0.000	0.00
0040                          3089.25	41.10	3,941.000	161,975.10
TEMPORARY SURFACING	m2	3,941.000	161,975.10
200 mm		6,203.536	254,965.33
		0.000	0.00
0041                          3091.09	35.70	6,513.000	232,514.10
230 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25	m2	6,513.000	232,514.10
		7,334.865	261,854.68
		0.000	0.00
0042                          3091.10	32.80	56,700.000	1,859,760.00
255 mm CONCRETE PAVEMENT, CLASS 47B-SPECIAL-25	m2	56,700.000	1,859,760.00
		57,856.969	1,897,708.57
		0.000	0.00
0043                          3097.68	57.70	1,610.000	92,897.00
255 mm CONCRETE PAVEMENT, CLASS PR-25	m2	1,610.000	92,897.00
		1,149.885	66,348.36
		0.000	0.00
0044                          4003.00	2.20	4,997.000	10,993.40
CAST IRON COVER, FRAME, AND FLANGE	kg	4,997.000	10,993.40
		1,578.000	3,471.60
		0.000	0.00
0045                          4005.00	0.00	316.000	0.00
CAST IRON RING AND COVER	kg	316.000	0.00
		0.000	0.00
		0.000	0.00
0046                          4015.00	110.00	94.000	10,340.00
ADJUST MANHOLE TO GRADE	EACH	94.000	10,340.00
		85.000	9,350.00
		0.000	0.00
0047                          7500.31	230.00	32.000	7,360.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 3	EACH	32.000	7,360.00
GROOVED		5.000	1,150.00
		0.000	0.00
0048                          7500.39	230.00	18.000	4,140.00
ONLY, PREFORMED PAVEMENT MARKING, TYPE-3	EACH	18.000	4,140.00
GROOVED		5.000	1,150.00
		2.000	460.00
0049                          7502.13	7.00	223.000	1,561.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED	m	223.000	1,561.00
		0.000	0.00
		0.000	0.00
0050                          7502.14	8.50	3,023.000	25,695.50
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	3,023.000	25,695.50
		714.200	6,070.70
		0.000	0.00
0051                          7503.14	10.00	2,172.000	21,720.00
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	2,172.000	21,720.00
		0.000	0.00
		0.000	0.00
0052                          7506.14	16.50	161.000	2,656.50
200 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	161.000	2,656.50
		0.000	0.00
		0.000	0.00
0053                          7512.13	52.00	527.000	27,404.00
600 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED	m	527.000	27,404.00
		0.000	0.00
		0.000	0.00
0054                          9034.00	3.20	5,456.000	17,459.20
PREPARATION OF INTERSECTIONS AND DRIVEWAYS	m2	5,456.000	17,459.20
		7,242.493	23,175.96
		-75.184	-240.59
0055                          9111.00	2.60	1,030.000	2,678.00
WATER	kL	1,030.000	2,678.00
		185.486	482.26
		0.000	0.00
0056                          9170.00	445.50	56.155	25,017.05
EARTH SHOULDER CONSTRUCTION	StaM	56.155	25,017.05
		53.014	23,617.74
		23.418	10,432.72
0057                          9170.50	782.10	2.120	1,658.05
MEDIAN CONSTRUCTION	StaM	2.120	1,658.05
		0.000	0.00
		0.000	0.00
0058                          9173.20	2.10	70,975.000	149,047.50
SUBGRADE PREPARATION	m2	70,975.000	149,047.50
		66,341.719	139,317.61
		60.072	126.15
4029                          4900.34	195.21	0.000	0.00
BUILD	m2	60.691	11,847.49
Concrete surfacing between wall and parking lot.Wheel barrowed from truck to grade.		60.691	11,847.49
		0.000	0.00
4034                          9185.50	19.69	0.000	0.00
MILLING CONCRETE CURB	m	229.514	4,519.13
Grinding Curb on Dodge Street Sta. 2495+50 to Sta. 2496+15		229.514	4,519.13
		0.000	0.00
4038                          1101.25	29.52	0.000	0.00
SAWING PAVEMENT	m	64.000	1,889.28
Sawing Pavement and Installing Dowel Bars at Sta. 2498+28 to Sta. 2498+92		64.000	1,889.28
		0.000	0.00
4044                          3016.00	115.20	0.000	0.00
CONCRETE SIDEWALK	m2	313.070	36,065.66
Concrete surfacing between sidewalk and wall.Concrete dumped off of cement truck chute.		313.070	36,065.66
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	3,739,721.40
		Current	3,794,042.97
		In place	4,194,857.05
		This Estimate	71,523.19
GROUP 4 CULVERTS
0059                          W100.00	500.00	15.000	7,500.00
CURB STOP AND BOX	EACH	15.000	7,500.00
19 mm		25.000	12,500.00
		0.000	0.00
0060                          W100.01	600.00	7.000	4,200.00
CURB STOP AND BOX	EACH	7.000	4,200.00
25 mm		15.000	9,000.00
		0.000	0.00
0061                          W100.02	650.00	1.000	650.00
CURB STOP AND BOX	EACH	1.000	650.00
50 mm		6.000	3,900.00
		0.000	0.00
0062                          W100.03	650.00	1.000	650.00
CURB STOP AND BOX	EACH	1.000	650.00
75 mm		0.000	0.00
		0.000	0.00
0063                          W100.04	800.00	2.000	1,600.00
CURB STOP AND BOX	EACH	2.000	1,600.00
100 mm		3.000	2,400.00
		0.000	0.00
0064                          W100.05	800.00	2.000	1,600.00
CURB STOP AND BOX	EACH	2.000	1,600.00
150 mm		6.000	4,800.00
		0.000	0.00
0065                          W100.06	800.00	1.000	800.00
CURB STOP AND BOX	EACH	1.000	800.00
200 mm		3.000	2,400.00
		0.000	0.00
0066                          W100.16	460.00	15.000	6,900.00
CURB STOP AND RELOCATE BOX	EACH	15.000	6,900.00
19 mm		0.000	0.00
		0.000	0.00
0067                          W100.17	470.00	7.000	3,290.00
CURB STOP AND RELOCATE BOX	EACH	7.000	3,290.00
25 mm		0.000	0.00
		0.000	0.00
0068                          W100.18	480.00	1.000	480.00
CURB STOP AND RELOCATE BOX	EACH	1.000	480.00
75 mm		0.000	0.00
		0.000	0.00
0069                          W100.19	520.00	1.000	520.00
CURB STOP AND RELOCATE BOX	EACH	1.000	520.00
100 mm		0.000	0.00
		0.000	0.00
0070                          W100.21	680.00	1.000	680.00
CURB STOP AND RELOCATE BOX	EACH	1.000	680.00
150 mm		0.000	0.00
		0.000	0.00
0071                          W100.22	795.00	1.000	795.00
CURB STOP AND RELOCATE BOX	EACH	1.000	795.00
200 mm		0.000	0.00
		0.000	0.00
0072                          W100.59	350.00	30.000	10,500.00
19 mm TAP	EACH	30.000	10,500.00
		24.000	8,400.00
		0.000	0.00
0073                          W100.60	380.00	14.000	5,320.00
25 mm TAP	EACH	14.000	5,320.00
		12.000	4,560.00
		0.000	0.00
0074                          W100.70	450.00	1.000	450.00
50 mm TAP	EACH	1.000	450.00
		6.000	2,700.00
		0.000	0.00
0075                          W100.71	1,680.00	2.000	3,360.00
75 mm TAP	EACH	2.000	3,360.00
		0.000	0.00
		0.000	0.00
0076                          W100.72	1,680.00	3.000	5,040.00
100 mm TAP	EACH	3.000	5,040.00
		5.000	8,400.00
		0.000	0.00
0077                          W100.74	1,850.00	3.000	5,550.00
150 mm TAP	EACH	3.000	5,550.00
		6.000	11,100.00
		0.000	0.00
0078                          W100.76	2,175.00	2.000	4,350.00
200 mm TAP	EACH	2.000	4,350.00
		5.000	10,875.00
		0.000	0.00
0079                          W176.00	145.00	265.400	38,483.00
19 mm COPPER WATER SERVICE	m	265.400	38,483.00
		311.590	45,180.56
		0.000	0.00
0080                          W176.01	160.00	136.700	21,872.00
25 mm COPPER WATER SERVICE	m	136.700	21,872.00
		221.823	35,491.68
		0.000	0.00
0081                          W176.12	350.00	23.500	8,225.00
50 mm COPPER WATER SERVICE	m	23.500	8,225.00
		92.730	32,455.50
		0.000	0.00
0082                          W176.15	650.00	6.000	3,900.00
75 mm COPPER WATER SERVICE	m	6.000	3,900.00
		0.000	0.00
		0.000	0.00
0083                          W176.16	580.00	21.500	12,470.00
100 mm COPPER WATER SERVICE	m	21.500	12,470.00
		30.630	17,765.40
		0.000	0.00
0084                          W176.18	690.00	30.000	20,700.00
150 mm COPPER WATER SERVICE	m	30.000	20,700.00
		40.177	27,722.13
		0.000	0.00
0085                          W176.20	720.00	24.000	17,280.00
200 mm COPPER WATER SERVICE	m	24.000	17,280.00
		59.799	43,055.28
		0.000	0.00
0086                          W750.15	80.00	57.000	4,560.00
RELOCATE SPRINKLER HEAD	EACH	57.000	4,560.00
		844.000	67,520.00
		170.000	13,600.00
0087                          0030.40	58,000.00	1.000	58,000.00
MOBILIZATION	LS	1.000	58,000.00
		1.000	58,000.00
		0.000	0.00
0088                          1117.00	430.00	11.000	4,730.00
REMOVE MANHOLE	EACH	11.000	4,730.00
		12.000	5,160.00
		0.000	0.00
0089                          1119.00	450.00	76.000	34,200.00
REMOVE INLET	EACH	76.000	34,200.00
		65.000	29,250.00
		0.000	0.00
0090                          4002.00	2.30	5,358.000	12,323.40
CAST IRON COVER AND FRAME	kg	0.000	0.00
		5,358.000	12,323.40
		0.000	0.00
0091                          4003.00	2.10	5,005.000	10,510.50
CAST IRON COVER, FRAME, AND FLANGE	kg	5,005.000	10,510.50
		5,523.000	11,598.30
		0.000	0.00
0092                          4004.50	2.70	338.000	912.60
CAST IRON GRATE AND FRAME	kg	338.000	912.60
		338.000	912.60
		0.000	0.00
0093                          4015.50	700.00	31.000	21,700.00
RECONSTRUCT MANHOLE	EACH	31.000	21,700.00
		36.000	25,200.00
		0.000	0.00
0094                          4016.00	1,420.00	1.000	1,420.00
MANHOLE	EACH	1.000	1,420.00
AT STA. 136+24.1 LT.		0.000	0.00
		0.000	0.00
0095                          4016.01	1,530.00	1.000	1,530.00
MANHOLE	EACH	1.000	1,530.00
AT STA. 136+41.5 LT.		2.000	3,060.00
		0.000	0.00
0096                          4016.02	1,870.00	1.000	1,870.00
MANHOLE	EACH	1.000	1,870.00
AT STA. 137+09 LT.		1.000	1,870.00
		0.000	0.00
0097                          4016.03	1,530.00	1.000	1,530.00
MANHOLE	EACH	1.000	1,530.00
AT STA. 137+19.9 LT.		1.000	1,530.00
		0.000	0.00
0098                          4016.04	2,310.00	1.000	2,310.00
MANHOLE	EACH	1.000	2,310.00
AT STA. 137+50 LT.		1.000	2,310.00
		0.000	0.00
0099                          4016.05	2,390.00	1.000	2,390.00
MANHOLE	EACH	1.000	2,390.00
AT STA. 138+56 LT.		1.000	2,390.00
		0.000	0.00
0100                          4016.06	2,680.00	1.000	2,680.00
MANHOLE	EACH	1.000	2,680.00
AT STA. 139+50.7 LT.		0.000	0.00
		0.000	0.00
0101                          4016.07	2,680.00	1.000	2,680.00
MANHOLE	EACH	1.000	2,680.00
AT STA. 140+95 LT.		2.000	5,360.00
		0.000	0.00
0102                          4016.08	2,240.00	1.000	2,240.00
MANHOLE	EACH	1.000	2,240.00
AT STA. 141+56.9 LT.		1.000	2,240.00
		0.000	0.00
0103                          4016.09	2,240.00	1.000	2,240.00
MANHOLE	EACH	1.000	2,240.00
AT STA. 144+21.4 LT.		1.000	2,240.00
		0.000	0.00
0104                          4016.10	3,730.00	1.000	3,730.00
MANHOLE	EACH	1.000	3,730.00
AT STA. 146+00 LT.		2.000	7,460.00
		0.000	0.00
0105                          4016.11	2,050.00	1.000	2,050.00
MANHOLE	EACH	1.000	2,050.00
AT STA. 2501+22.6 LT.		2.000	4,100.00
		0.000	0.00
0106                          4017.00	720.00	35.000	25,200.00
TAPPING EXISTING MANHOLE	EACH	35.000	25,200.00
		21.000	15,120.00
		0.000	0.00
0107                          4018.00	940.00	1.000	940.00
TAPPING EXISTING STRUCTURE	EACH	1.000	940.00
		4.000	3,760.00
		0.000	0.00
0108                          4035.25	210.00	1.000	210.00
REMOVE AND SALVAGE FLARED-END SECTION	EACH	1.000	210.00
		0.500	105.00
		0.000	0.00
0109                          4043.50	52.00	1,246.300	64,807.60
REMOVE SEWER PIPE	m	1,246.300	64,807.60
		1,215.933	63,228.52
		0.000	0.00
0110                          4093.80	240.00	364.000	87,360.00
WALL MATERIALS	m2	364.000	87,360.00
		727.188	174,525.12
		0.000	0.00
0111                          4102.04	333.40	432.200	144,095.48
CLASS 47BD-30 CONCRETE FOR RETAINING WALL	m3	432.200	144,095.48
		432.200	144,095.48
		0.000	0.00
0112                          4103.06	1,159.40	0.850	985.49
CLASS 47B-20 CONCRETE FOR STEP	m3	0.850	985.49
		0.850	985.49
		0.000	0.00
0113                          4105.59	470.00	332.700	156,369.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX	m3	332.700	156,369.00
		331.760	155,927.20
		0.000	0.00
0114                          4130.06	2,270.00	0.050	113.50
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG	m3	0.050	113.50
		1.330	3,019.10
		0.000	0.00
0115                          4152.00	1.40	30,764.000	43,069.60
REINFORCING STEEL FOR RETAINING WALL	kg	30,764.000	43,069.60
		30,764.000	43,069.60
		0.000	0.00
0116                          4153.00	1.30	40.000	52.00
REINFORCING STEEL FOR STEP	kg	40.000	52.00
		40.000	52.00
		0.000	0.00
0117                          4155.50	1.80	12,304.000	22,147.20
REINFORCING STEEL FOR INLET AND JUNCTION BOX	kg	12,304.000	22,147.20
		12,465.000	22,437.00
		0.000	0.00
0118                          4461.15	234.00	1.000	234.00
INSTALL 375 mm CONCRETE FLARED-END SECTION	EACH	1.000	234.00
		0.000	0.00
		0.000	0.00
0119                          4600.15	88.00	16.500	1,452.00
375 mm REINFORCED CONCRETE SEWER PIPE	m	16.500	1,452.00
		103.976	9,149.89
		0.000	0.00
0120                          4600.18	73.00	1,784.000	130,232.00
450 mm REINFORCED CONCRETE SEWER PIPE	m	1,784.000	130,232.00
		1,682.152	122,797.09
		0.000	0.00
0121                          4600.24	84.00	379.700	31,894.80
600 mm REINFORCED CONCRETE SEWER PIPE	m	379.700	31,894.80
		355.350	29,849.40
		0.000	0.00
0122                          4600.30	95.00	109.200	10,374.00
750 mm REINFORCED CONCRETE SEWER PIPE	m	109.200	10,374.00
		109.200	10,374.00
		0.000	0.00
0123                          4731.06	160.00	16.500	2,640.00
150 mm SANITARY SEWER PIPE	m	16.500	2,640.00
		56.310	9,009.60
		0.000	0.00
0124                          4731.08	100.00	313.800	31,380.00
200 mm SANITARY SEWER PIPE	m	313.800	31,380.00
		313.500	31,350.00
		0.000	0.00
0125                          4910.00	7.00	314.000	2,198.00
TELEVISION INSPECTION	m	314.000	2,198.00
		290.028	2,030.20
		0.000	0.00
0126                          6140.00	9.00	340.000	3,060.00
DAMPPROOFING	m2	340.000	3,060.00
		340.000	3,060.00
		0.000	0.00
0127                          7110.04	30.00	115.000	3,450.00
1.2 METER CHAIN-LINK FENCE	m	115.000	3,450.00
		115.000	3,450.00
		0.000	0.00
0128                          7115.04	200.00	2.000	400.00
END POST FOR 1.2 METER CHAIN-LINK FENCE	EACH	2.000	400.00
		4.000	800.00
		0.000	0.00
4007                          4011.64	1,776.51	0.000	0.00
AREA INLET	EACH	1.000	1,776.51
131+25 RT		0.000	0.00
		0.000	0.00
4018                          4012.18	1,311.01	0.000	0.00
MODIFY CURB INLET	EACH	1.000	1,311.01
Sta. 137+20 @ 9.5 LT		1.000	1,311.01
		0.000	0.00
4019                          4039.05	2,744.14	0.000	0.00
REMOVE AND RELAY REINFORCED CONCRETE SEWER PIPE	LS	1.000	2,744.14
Sta. 141+ 90 @ 25 RT to sta. 142+04 @ 8 RT		1.000	2,744.14
		0.000	0.00
4024                          1137.50	5,250.00	0.000	0.00
REMOVE AND RESET	LS	1.000	5,250.00
Remove and Reset 8" Check Valve & Vault @ 15.4 LT 138+ 04		1.000	5,250.00
		0.000	0.00
4026                          A699.90	4,036.37	0.000	0.00
REMOVE	EACH	1.000	4,036.37
Remove and Replace 150MM P.I. Valve at Sta. 2099+64 RT 8		1.000	4,036.37
		0.000	0.00
4027                          1136.10	4,000.00	0.000	0.00
REMOVE	LS	1.000	4,000.00
Remove and Rebuild Manhole Vault at Sta. 138+17		1.000	4,000.00
		0.000	0.00
4032                          6990.01	2,707.62	0.000	0.00
MODIFY	LS	1.000	2,707.62
Modify Area Inlet at Sta. 140+98 LT 11.6		1.000	2,707.62
		0.000	0.00
4033                          4107.05	688.27	0.000	0.00
CLASS 47B CONCRETE FOR COLLAR	m3	6.480	4,459.99
		6.480	4,459.99
		0.000	0.00
4035                          4012.12	4,249.77	0.000	0.00
CURB INLET	EACH	1.000	4,249.77
Build Radius Curb Inlet at Sta. 2431+08 RT 0.4		1.000	4,249.77
		0.000	0.00
4036                          4012.12	1,667.07	0.000	0.00
CURB INLET	EACH	1.000	1,667.07
Build Curb Inlet at Sta. 138+53 RT 18		1.000	1,667.07
		0.000	0.00
4037                          4803.06	79.59	0.000	0.00
150 mm P.V.C. PIPE	m	20.200	1,607.72
Build 150mm PVC at Sta. 135+50 LT 17 to Sta. 139+30 LT 14		20.200	1,607.72
		0.000	0.00
4039                          6990.03	1,613.37	0.000	0.00
TEMPORARY	EACH	1.000	1,613.37
Install Temporary Pipe and Remove at SW Cor. of 72nd & Cass		1.000	1,613.37
		0.000	0.00
4040                          4762.68	68.89	0.000	0.00
JACKING 200 mm DUCTILE IRON SEWER PIPE	m	17.680	1,217.98
Sta. 137+97.45 to Sta.138+15.13 LT 8.4		17.680	1,217.98
		0.000	0.00
4041                          A699.90	3,202.50	0.000	0.00
REMOVE	EACH	1.000	3,202.50
Remove and Replace 2" Meter with Runaround Vault		1.000	3,202.50
		0.000	0.00
4042                          4002.00	2.30	0.000	0.00
CAST IRON COVER AND FRAME	kg	7,455.000	17,146.50
City of Omaha Standard		7,455.000	17,146.50
		0.000	0.00
GROUP 4 CULVERTS		Contracted	1,123,436.17
		Current	1,168,103.31
		In place	1,428,638.58
		This Estimate	13,600.00
GROUP 8B ELECTRICAL
0129                          A001.01	500.00	7.000	3,500.00
PULL BOX, TYPE PB-1	EACH	7.000	3,500.00
		7.000	3,500.00
		0.000	0.00
0130                          A001.02	450.00	25.000	11,250.00
PULL BOX, TYPE PB-1A	EACH	25.000	11,250.00
		25.000	11,250.00
		0.000	0.00
0131                          A001.05	750.00	39.000	29,250.00
PULL BOX, TYPE PB-2	EACH	39.000	29,250.00
		39.000	29,250.00
		0.000	0.00
0132                          A002.42	6,200.00	1.000	6,200.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,200.00
AT 72ND ST. & JONES ST.(TEMPORARY)		1.000	6,200.00
		0.000	0.00
0133                          A002.43	6,000.00	1.000	6,000.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,000.00
AT 72ND ST. & JONES CIRCLE(TEMPORARY)		1.000	6,000.00
		0.000	0.00
0134                          A002.44	6,100.00	1.000	6,100.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,100.00
AT 72ND ST. & FARNAM ST.(TEMPORARY)		1.000	6,100.00
		0.000	0.00
0135                          A002.45	6,200.00	1.000	6,200.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,200.00
AT 72ND ST. & DODGE ST.(TEMPORARY)		1.000	6,200.00
		0.000	0.00
0136                          A002.46	3,100.00	1.000	3,100.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	3,100.00
AT 72ND ST. & CROSSROADS ENTRANCE(TEMP)		1.000	3,100.00
		0.000	0.00
0137                          A002.47	6,200.00	1.000	6,200.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	6,200.00
AT 72ND ST. & CASS ST.(TEMPORARY)		1.000	6,200.00
		0.000	0.00
0138                          A002.48	5,800.00	1.000	5,800.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	5,800.00
AT 72ND ST. & MAYFIELD AVE.		1.000	5,800.00
		0.000	0.00
0139                          A002.49	5,800.00	1.000	5,800.00
EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	5,800.00
AT 72ND ST. & WESTERN AVE.(TEMPORARY)		1.000	5,800.00
		0.000	0.00
0140                          A002.97	1,100.00	1.000	1,100.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,100.00
AT 72ND ST. & JONES ST.		1.000	1,100.00
		0.000	0.00
0141                          A002.98	1,100.00	1.000	1,100.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,100.00
AT 72ND ST. & JONES CIRCLE		1.000	1,100.00
		0.000	0.00
0142                          A002.99	1,100.00	1.000	1,100.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,100.00
AT 72ND ST. & FARNAM ST.		1.000	1,100.00
		0.000	0.00
0143                          A003.01	1,100.00	1.000	1,100.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,100.00
AT 72ND ST. & DODGE ST.		1.000	1,100.00
		0.000	0.00
0144                          A003.02	600.00	1.000	600.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	600.00
AT 72ND ST. & CROSSROADS ENTRANCE		1.000	600.00
		0.000	0.00
0145                          A003.03	1,100.00	1.000	1,100.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,100.00
AT 72ND ST. & CASS ST.		1.000	1,100.00
		0.000	0.00
0146                          A003.04	1,100.00	1.000	1,100.00
INSTALL EMERGENCY VEHICLE PREEMPTION SYSTEM	EACH	1.000	1,100.00
AT 72ND ST. & WESTERN ST.		1.000	1,100.00
		0.000	0.00
0147                          A004.00	850.00	78.000	66,300.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	78.000	66,300.00
		78.000	66,300.00
		0.000	0.00
0148                          A004.04	1,300.00	7.000	9,100.00
TRAFFIC SIGNAL, TYPE TS-1LL	EACH	7.000	9,100.00
		8.000	10,400.00
		0.000	0.00
0149                          A004.10	900.00	24.000	21,600.00
TRAFFIC SIGNAL, TYPE TS-1A	EACH	24.000	21,600.00
		24.000	21,600.00
		0.000	0.00
0150                          A004.20	800.00	17.000	13,600.00
TRAFFIC SIGNAL, TYPE TS-1L	EACH	17.000	13,600.00
		15.000	12,000.00
		0.000	0.00
0151                          A004.28	1,300.00	8.000	10,400.00
TRAFFIC SIGNAL, TYPE TS-1RR	EACH	8.000	10,400.00
		8.000	10,400.00
		0.000	0.00
0152                          A005.25	9,000.00	8.000	72,000.00
TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	8.000	72,000.00
		8.000	72,000.00
		0.000	0.00
0153                          A006.15	520.00	60.000	31,200.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	60.000	31,200.00
		60.000	31,200.00
		0.000	0.00
0154                          A006.70	175.00	39.000	6,825.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	39.000	6,825.00
		39.000	6,825.00
		0.000	0.00
0155                          A007.15	300.00	102.000	30,600.00
VEHICLE DETECTOR, TYPE TD-5	EACH	102.000	30,600.00
		103.000	30,900.00
		0.000	0.00
0156                          A007.16	350.00	4.000	1,400.00
VEHICLE DETECTOR, TYPE TD-5A	EACH	4.000	1,400.00
		2.000	700.00
		0.000	0.00
0157                          A007.19	400.00	1.000	400.00
VEHICLE DETECTOR, TYPE TD-5B	EACH	1.000	400.00
		1.000	400.00
		0.000	0.00
0158                          A007.22	415.00	4.000	1,660.00
VEHICLE DETECTOR, TYPE TD-5C	EACH	4.000	1,660.00
		2.000	830.00
		0.000	0.00
0159                          A007.24	500.00	1.000	500.00
VEHICLE DETECTOR, TYPE TD-5D	EACH	1.000	500.00
		4.000	2,000.00
		0.000	0.00
0160                          A007.32	4,000.00	2.000	8,000.00
STREET LIGHTING UNIT	EACH	2.000	8,000.00
TYPE SL-A-12.2-4.6		2.000	8,000.00
		0.000	0.00
0161                          A007.34	4,100.00	3.000	12,300.00
STREET LIGHTING UNIT	EACH	3.000	12,300.00
TYPE SL-A-12.2-4.6-4.6		3.000	12,300.00
		0.000	0.00
0162                          A011.10	5,200.00	1.000	5,200.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-8-4.6	EACH	1.000	5,200.00
		1.000	5,200.00
		0.000	0.00
0163                          A011.26	5,400.00	2.000	10,800.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-9.5-4.6	EACH	2.000	10,800.00
		2.000	10,800.00
		0.000	0.00
0164                          A011.43	5,800.00	1.000	5,800.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-11-4.6	EACH	1.000	5,800.00
		1.000	5,800.00
		0.000	0.00
0165                          A011.66	6,000.00	1.000	6,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-12.5-4.6	EACH	1.000	6,000.00
		1.000	6,000.00
		0.000	0.00
0166                          A012.10	8,000.00	3.000	24,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-14-4.6	EACH	3.000	24,000.00
		3.000	24,000.00
		0.000	0.00
0167                          A012.74	8,100.00	5.000	40,500.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-17-4.6	EACH	5.000	40,500.00
		5.000	40,500.00
		0.000	0.00
0168                          A012.91	8,500.00	4.000	34,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-18.5-4.6	EACH	4.000	34,000.00
		4.000	34,000.00
		0.000	0.00
0169                          A012.96	9,000.00	2.000	18,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-20-4.6	EACH	2.000	18,000.00
		2.000	18,000.00
		0.000	0.00
0170                          A014.50	1,800.00	33.000	59,400.00
WOOD POLE	EACH	33.000	59,400.00
		33.000	59,400.00
		0.000	0.00
0171                          A016.40	4,600.00	1.000	4,600.00
MAST ARM SIGNAL POLE, TYPE MP-6.5	EACH	1.000	4,600.00
		1.000	4,600.00
		0.000	0.00
0172                          A016.45	4,700.00	1.000	4,700.00
MAST ARM SIGNAL POLE, TYPE MP-8	EACH	1.000	4,700.00
		1.000	4,700.00
		0.000	0.00
0173                          A016.50	5,000.00	2.000	10,000.00
MAST ARM SIGNAL POLE, TYPE MP-9.5	EACH	2.000	10,000.00
		2.000	10,000.00
		0.000	0.00
0174                          A016.60	6,400.00	2.000	12,800.00
MAST ARM SIGNAL POLE, TYPE MP-12.5	EACH	2.000	12,800.00
		2.000	12,800.00
		0.000	0.00
0175                          A025.08	76,700.00	1.000	76,700.00
SIGNAL STRUCTURE	EACH	1.000	76,700.00
TYPE 68		1.000	76,700.00
		0.000	0.00
0176                          A030.90	1,700.00	3.000	5,100.00
TELEPHONE DROP	EACH	3.000	5,100.00
		3.000	5,100.00
		0.000	0.00
0177                          A065.70	13.50	1,286.100	17,362.35
50 mm PVC CONDUIT IN TRENCH	m	1,286.100	17,362.35
		1,286.100	17,362.35
		0.000	0.00
0178                          A065.71	19.00	2,214.500	42,075.50
75 mm PVC CONDUIT IN TRENCH	m	2,214.500	42,075.50
		2,214.500	42,075.50
		0.000	0.00
0179                          A077.22	9.00	535.500	4,819.50
12/C #14 AWG TRAFFIC SIGNAL CABLE	m	535.500	4,819.50
		514.700	4,632.30
		0.000	0.00
0180                          A077.26	9.10	2,233.600	20,325.76
16/C #14 AWG TRAFFIC SIGNAL CABLE	m	2,233.600	20,325.76
		1,511.800	13,757.38
		0.000	0.00
0181                          A078.12	2.40	1,967.100	4,721.04
2/C #16 AWG PEDESTRIAN PUSHBUTTON LEAD-IN CABLE	m	1,967.100	4,721.04
		1,634.700	3,923.28
		0.000	0.00
0182                          A079.01	2.50	1,161.700	2,904.25
2/C #14 AWG DETECTOR LEAD-IN CABLE	m	1,161.700	2,904.25
		661.600	1,654.00
		0.000	0.00
0183                          A079.50	2.50	1,771.000	4,427.50
GROUNDING CONDUCTOR	m	1,771.000	4,427.50
		1,182.700	2,956.75
		0.000	0.00
0184                          A079.55	5.50	1,340.000	7,370.00
SERVICE CABLE	m	1,340.000	7,370.00
		970.000	5,335.00
		0.000	0.00
0185                          A079.60	12.50	587.500	7,343.75
STREET LIGHTING CABLE	m	587.500	7,343.75
NO. 6 ACSR TRIPLEX		587.500	7,343.75
		0.000	0.00
0186                          A081.00	4.50	2,061.300	9,275.85
6 PAIR COMMUNICATION CABLE	m	2,061.300	9,275.85
		2,061.300	9,275.85
		614.700	2,766.15
0187                          A500.00	1,440.00	6.000	8,640.00
INSTALL TRAFFIC SIGNAL CONTROLLER	EACH	6.000	8,640.00
		6.000	8,640.00
		0.000	0.00
0188                          A501.00	380.00	45.000	17,100.00
INSTALL TRAFFIC SIGNAL, TYPE TS-1	EACH	45.000	17,100.00
		45.000	17,100.00
		0.000	0.00
0189                          A501.02	400.00	6.000	2,400.00
INSTALL TRAFFIC SIGNAL, TYPE TS-1A	EACH	6.000	2,400.00
		6.000	2,400.00
		0.000	0.00
0190                          A501.10	500.00	5.000	2,500.00
INSTALL TRAFFIC SIGNAL, TYPE TS-1LL	EACH	5.000	2,500.00
		9.000	4,500.00
		0.000	0.00
0191                          A502.00	200.00	36.000	7,200.00
INSTALL PEDESTRIAN SIGNAL, TYPE PS-1	EACH	36.000	7,200.00
		38.000	7,600.00
		0.000	0.00
0192                          A502.10	100.00	21.000	2,100.00
INSTALL PEDESTRIAN PUSHBUTTON	EACH	21.000	2,100.00
		19.000	1,900.00
		0.000	0.00
0193                          A510.00	130.00	58.000	7,540.00
INSTALL LUMINAIRE	EACH	58.000	7,540.00
		56.000	7,280.00
		0.000	0.00
0194                          A521.00	510.00	9.000	4,590.00
INSTALL STREET LIGHTING UNIT	EACH	9.000	4,590.00
TYPE SL-A-9.1-1.8-0.20		11.000	5,610.00
		0.000	0.00
0195                          A521.01	520.00	33.000	17,160.00
INSTALL STREET LIGHTING UNIT	EACH	33.000	17,160.00
TYPE SL-A-12.2-3.7-0.20		33.000	17,160.00
		0.000	0.00
0196                          A521.02	530.00	31.000	16,430.00
INSTALL STREET LIGHTING UNIT	EACH	31.000	16,430.00
TYPE SL-A-12.2-3.7-0.40		31.000	16,430.00
		0.000	0.00
0197                          A565.01	16.00	3,851.000	61,616.00
INSTALL 25 mm CONDUIT IN TRENCH	m	3,851.000	61,616.00
W/3-#6 AWG		3,851.000	61,616.00
		0.000	0.00
0198                          A565.05	24.00	868.000	20,832.00
INSTALL 25 mm CONDUIT UNDER ROADWAY	m	868.000	20,832.00
W/3-#6 AWG		868.000	20,832.00
		0.000	0.00
0199                          A610.00	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & JONES ST.		1.000	4,000.00
		0.000	0.00
0200                          A610.01	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & JONES ST.(TEMPORARY)		1.000	4,000.00
		0.000	0.00
0201                          A610.02	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & JONES CIRCLE		1.000	4,000.00
		0.000	0.00
0202                          A610.03	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & JONES CIRCLE(TEMPORARY)		1.000	4,000.00
		0.000	0.00
0203                          A610.04	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & FARNAM ST.		1.000	4,000.00
		0.000	0.00
0204                          A610.05	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & FARNAM ST.(TEMPORARY)		1.000	4,000.00
		0.000	0.00
0205                          A610.06	5,000.00	1.000	5,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	5,000.00
AT 72ND ST. & DODGE ST.		1.000	5,000.00
		0.000	0.00
0206                          A610.07	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & DODGE ST.(TEMPORARY)		1.000	4,000.00
		0.000	0.00
0207                          A610.08	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & CROSSROADS ENTRANCE		1.000	4,000.00
		0.000	0.00
0208                          A610.09	4,000.00	1.000	4,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	4,000.00
AT 72ND ST. & CROSSROADS ENTRANCE(TEMP.)		1.000	4,000.00
		0.000	0.00
0209                          A610.12	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND ST. & CASS ST.		1.000	3,000.00
		0.000	0.00
0210                          A610.13	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT 72ND ST. & CASS ST.(TEMPORARY)		1.000	3,000.00
		0.000	0.00
0211                          A610.14	2,500.00	1.000	2,500.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	2,500.00
AT 72ND ST. & WESTERN AVE.		1.000	2,500.00
		0.000	0.00
0212                          A610.15	2,500.00	1.000	2,500.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	2,500.00
AT 72ND ST. & WESTERN AVE.(TEMPORARY)		1.000	2,500.00
		0.000	0.00
0213                          A779.51	12,500.00	1.000	12,500.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	12,500.00
TYPE VDP AT 72ND ST. & JONES ST.		1.000	12,500.00
		0.000	0.00
0214                          A779.52	7,400.00	1.000	7,400.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	7,400.00
TYPE VDP AT 72ND ST. & JONES CIRCLE		1.000	7,400.00
		0.000	0.00
0215                          A779.53	12,500.00	1.000	12,500.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	12,500.00
TYPE VDP AT 72ND ST. & FARNAM ST.		1.000	12,500.00
		0.000	0.00
0216                          A779.55	49,500.00	1.000	49,500.00
WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	49,500.00
AT 72ND ST. & DODGE ST.		1.000	49,500.00
		0.000	0.00
0217                          A779.70	1,900.00	1.000	1,900.00
INSTALL WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	1,900.00
TYPE VDP AT 72ND ST. & CROSSROADS ENTR.		0.000	0.00
		0.000	0.00
0218                          A779.71	1,900.00	1.000	1,900.00
INSTALL WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	1,900.00
TYPE VDP AT 72ND ST. & CASS ST.		0.000	0.00
		0.000	0.00
0219                          A779.72	1,900.00	1.000	1,900.00
INSTALL WIDE-AREA VIDEO VEHICLE DETECTION SYSTEM	LS	1.000	1,900.00
TYPE VDP AT 72ND ST. & WESTERN AVE.		0.000	0.00
		0.000	0.00
0220                          A820.00	1,150.00	1.000	1,150.00
CONTROLLER CABINET	EACH	1.000	1,150.00
		1.000	1,150.00
		0.000	0.00
0221                          A820.01	1,000.00	12.000	12,000.00
FIBER OPTIC LANE CONTROL LIGHT	EACH	12.000	12,000.00
		0.000	0.00
		0.000	0.00
0222                          0030.81	15,000.00	1.000	15,000.00
MOBILIZATION	LS	1.000	15,000.00
		1.000	15,000.00
		0.000	0.00
0223                          7315.90	17,500.00	1.000	17,500.00
INSTALL OVERHEAD SIGNS	LS	1.000	17,500.00
		1.000	17,500.00
		0.000	0.00
0224                          7320.40	70.00	26.000	1,820.00
INSTALL STREET NAME SIGN	EACH	26.000	1,820.00
		24.000	1,680.00
		0.000	0.00
0225                          7320.95	2,300.00	4.000	9,200.00
FIBER OPTIC SIGN	EACH	4.000	9,200.00
		5.000	11,500.00
		0.000	0.00
4001                          A030.00	3,117.45	0.000	0.00
FUSED DISCONNECT	EACH	6.000	18,704.70
WITHOUT TRANSFER SWITCHES		6.000	18,704.70
		0.000	0.00
4002                          A030.00	3,720.15	0.000	0.00
FUSED DISCONNECT	EACH	2.000	7,440.30
WITH TRANSFER SWITCHES		2.000	7,440.30
		0.000	0.00
4003                          A580.96	10.61	0.000	0.00
INSTALL	m	757.100	8,032.83
SUPPORT CABLE		702.500	7,453.53
		0.000	0.00
4004                          A580.96	6.82	0.000	0.00
INSTALL	m	757.100	5,163.42
TETHER CABLE		702.500	4,791.04
		0.000	0.00
4028                          A910.10	8,610.00	0.000	0.00
POWER SOURCE	LS	1.000	8,610.00
Install Power Source @ Sta. 137+48 RT 20 & Sta. 137+34 RT 19		1.000	8,610.00
		0.000	0.00
4030                          3995.00	1,934.15	0.000	0.00
CONSTRUCT	LS	1.000	1,934.15
Construct Street Light Spread Footing on Poles # 60 and # 62		1.000	1,934.15
		0.000	0.00
4043                          A910.10	1,680.00	0.000	0.00
POWER SOURCE	LS	1.000	1,680.00
Power Source for Temporary Signals at 72 nd and Dodge Sta. 141+77 LT 20 to Sta. 141 + 92.6 LT 13		1.000	1,680.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	1,185,088.50
		Current	1,236,653.90
		In place	1,210,782.88
		This Estimate	2,766.15
GROUP 10 GENERAL ITEMS
0226                          0001.08	0.50	60,203.000	30,101.50
BARRICADE, TYPE II	BDAY	60,203.000	30,101.50
		135,846.000	67,923.00
		2,950.000	1,475.00
0227                          0001.10	0.70	53,702.000	37,591.40
BARRICADE, TYPE III	BDAY	53,702.000	37,591.40
		73,235.000	51,264.50
		1,159.000	811.30
0228                          0001.90	0.90	30,564.000	27,507.60
SIGN DAY	EACH	30,564.000	27,507.60
		79,971.000	71,973.90
		1,571.000	1,413.90
0229                          0002.40	3.60	181.900	654.84
TEMPORARY SOLID LINES	StaM	181.900	654.84
		256.861	924.70
		24.529	88.30
0230                          0002.45	3.50	153.400	536.90
TEMPORARY BROKEN LINES	StaM	153.400	536.90
		66.853	234.00
		8.940	31.29
0231                          0002.97	4.50	1,862.000	8,379.00
FLASHING ARROW PANEL	DAY	1,862.000	8,379.00
		1,609.500	7,242.75
		68.000	306.00
0232                          0003.05	29,660.00	2.000	59,320.00
PORTABLE CHANGEABLE MESSAGE SIGN	EACH	2.000	59,320.00
		2.000	59,320.00
		0.000	0.00
0233                          0003.10	190.00	210.000	39,900.00
FLAGGING	DAY	210.000	39,900.00
		33.000	6,270.00
		0.000	0.00
0234                          0010.04	3,960.00	1.000	3,960.00
FIELD OFFICE	EACH	1.000	3,960.00
		1.000	3,960.00
		0.000	0.00
0235                          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
4015                          7320.20	12,555.00	0.000	0.00
INSTALL TRAFFIC SIGN AND POST	LS	1.000	12,555.00
INSTALL 74 SIGNS AND POST		1.000	12,555.00
		0.000	0.00
4021                          0002.30	1.57	0.000	0.00
PAVEMENT MARKING REMOVAL	m	1,406.000	2,207.42
Removal of Existing Pavement Markings		1,406.000	2,207.42
		0.000	0.00
4022                          7500.28	94.50	0.000	0.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 1	EACH	41.000	3,874.50
Paint Traffic Arrows		41.000	3,874.50
		0.000	0.00
4023                          1900.11	57.75	0.000	0.00
REMOVAL	EACH	24.000	1,386.00
Removal of Temporary Arrows		24.000	1,386.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	217,951.24
		Current	237,974.16
		In place	299,135.77
		This Estimate	4,125.79
Totals for contract		Contracted	7,069,253.11
		Current	7,390,523.43
		In place	8,227,829.11
		This Estimate	92,164.99