Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2252 PAULSEN, INC.
Contract ID:	3368
Estimate Number:	0003
Pay Period End Date:	09.13.2003

Contract Location:
5TH ST - 8TH ST, COLUMBUS	Estimate Type:	PROG
Contractor:
PAULSEN, INC.	Date Let:	04.17.2003
1116 EAST HWY 30	Date Awarded:	04.24.2003
P O BOX 17	Date Contract Executed:	05.06.2003
	Date Notice to Proceed:	05.06.2003
COZAD NE 69130	Date Work Began:	06.27.2003
Phone:	Date Physical Work Completed:
(308)784-3333	Date Accepted:
Escrow Agent:
Surety Co:
ST. PAUL FIRE AND MARINE INSURANCE COMPANY

Counties
PLATTE

Project Number		PCT			Fed State Project Number		Description
31368 000		0.000			EACNH-30-5(124)		GRAD CONC PAVE CULV ELEC

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$422,735.33	$198,353.78	$224,381.55
$1,371,729.60	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$422,735.33	$198,353.78	$224,381.55
$1,371,729.60	Retainage	$-4,227.35	$-1,983.54	$-2,243.81
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
30.82%	Net Earnings	$418,507.98	$196,370.24	$222,137.74
	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	$5.52	$.00	$5.52
	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	$5.52	$.00	$5.52
	Payment	$418,513.50	$196,370.24	$222,143.26
Project Manager			Div. Head/Dist. Eng.
Trosper, Steven	09.15.2003		Boyle, Pat	09.18.2003
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	09.18.2003
Controller Div. Processed
Burling, Laurie	09.19.2003

		Detailed breakdown of stockpiled materials
		Total remaining for contract:	0.00

			1. Contracted
			2. Current
			3. To date
Item Nbr        Item Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
GROUP 1 GRADING
0001                          0030.10	10,000.00	1.000	10,000.00
MOBILIZATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0002                          1000.00	260.00	9.000	2,340.00
LARGE TREE REMOVAL	EACH	9.000	2,340.00
		5.000	1,300.00
		0.000	0.00
0003                          1009.00	4,000.00	1.000	4,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	4,000.00
		1.000	4,000.00
		0.500	2,000.00
0004                          1010.01	6.00	5,402.000	32,412.00
EXCAVATION (ESTABLISHED QUANTITY)	CY	5,402.000	32,412.00
		3,000.000	18,000.00
		2,000.000	12,000.00
0005                          1011.00	8.00	2.000	16.00
WATER	MGAL	2.000	16.00
		0.000	0.00
		0.000	0.00
0006                          1016.00	220.00	36.000	7,920.00
RE-ESTABLISH PROPERTY CORNER	EACH	36.000	7,920.00
		0.000	0.00
		0.000	0.00
0007                          1090.00	900.00	9.000	8,100.00
ABANDON WELLS	EACH	9.000	8,100.00
		2.000	1,800.00
		0.000	0.00
0008                          1101.00	3.70	13,766.000	50,934.20
REMOVE PAVEMENT	SY	13,766.000	50,934.20
		6,631.010	24,534.74
		600.000	2,220.00
0009                          1101.25	2.50	2,235.000	5,587.50
SAWING PAVEMENT	LF	2,235.000	5,587.50
		330.880	827.20
		330.880	827.20
0010                          1106.00	4.00	3,117.000	12,468.00
REMOVE DRIVEWAY	SY	3,117.000	12,468.00
		1,306.000	5,224.00
		94.000	376.00
0011                          1107.00	4.00	322.000	1,288.00
REMOVE WALK	SY	322.000	1,288.00
		270.000	1,080.00
		59.000	236.00
0012                          1109.00	2.00	1,299.000	2,598.00
REMOVE CURB	LF	1,299.000	2,598.00
		1,261.520	2,523.04
		189.000	378.00
0013                          1122.01	2.50	1,241.000	3,102.50
REMOVE CONCRETE MEDIAN SURFACING	SY	1,241.000	3,102.50
		1,169.160	2,922.90
		190.000	475.00
0014                          1125.00	650.00	1.000	650.00
CLEAR TRACT	EACH	1.000	650.00
STA. 201+25 TO STA. 203+75 RT.		1.000	650.00
		0.100	65.00
0015                          1130.00	4,500.00	1.000	4,500.00
REMOVE UNDERGROUND TANK	EACH	1.000	4,500.00
		5.000	22,500.00
		4.000	18,000.00
0016                          7151.00	5.10	480.000	2,448.00
REMOVE AND RESET FENCE	LF	480.000	2,448.00
		280.000	1,428.00
		0.000	0.00
0017                          A630.10	350.00	1.000	350.00
REMOVE LIGHT FOUNDATION	EACH	1.000	350.00
		1.000	350.00
		0.000	0.00
0018                          A630.20	30.00	5.000	150.00
REMOVE PULL BOX	EACH	5.000	150.00
		3.000	90.00
		0.000	0.00
0019                          W800.63	50.00	6.000	300.00
REMOVE VALVE BOX	EACH	6.000	300.00
		2.000	100.00
		0.000	0.00
GROUP 1 GRADING		Contracted	149,164.20
		Current	149,164.20
		In place	97,329.88
		This Estimate	36,577.20
GROUP 3 CONCRETE PAVEMENT
0020                          0030.30	30,000.00	1.000	30,000.00
MOBILIZATION	LS	1.000	30,000.00
		0.999	30,000.00
		0.669	20,082.46
0021                          2001.00	9.00	80.000	720.00
GRAVEL SURFACE COURSE	CY	80.000	720.00
		0.000	0.00
		0.000	0.00
0022                          2021.00	50.00	1.000	50.00
MAILBOX POST	EACH	1.000	50.00
		0.000	0.00
		0.000	0.00
0023                          3008.05	3.00	122.000	366.00
TIE BARS	EACH	122.000	366.00
		37.000	111.00
		37.000	111.00
0024                          3011.26	14.00	30.000	420.00
CONCRETE CLASS 47B-3500 CURB, TYPE I	LF	30.000	420.00
		0.000	0.00
		0.000	0.00
0025                          3012.04	16.00	884.000	14,144.00
CONCRETE CLASS 47B-3500 MEDIAN CURB	LF	884.000	14,144.00
		0.000	0.00
		0.000	0.00
0026                          3013.15	16.00	787.000	12,592.00
CONCRETE CLASS 47B-3500 BARRIER CURB	LF	787.000	12,592.00
		0.000	0.00
		0.000	0.00
0027                          3013.17	14.00	131.000	1,834.00
CONCRETE CLASS 47B-3500 BARRIER CURB, TYPE A	LF	131.000	1,834.00
		0.000	0.00
		0.000	0.00
0028                          3016.21	27.00	1,354.000	36,558.00
CONCRETE CLASS 47B-3000 SIDEWALKS	SY	1,354.000	36,558.00
		0.000	0.00
		0.000	0.00
0029                          3017.40	28.00	1,082.000	30,296.00
CONCRETE CLASS 47B-3000 MEDIAN SURFACING	SY	1,082.000	30,296.00
		0.000	0.00
		0.000	0.00
0030                          3017.50	10.50	9,558.000	100,359.00
INTERLOCKING CONCRETE PAVER BLOCK	SF	9,558.000	100,359.00
		0.000	0.00
		0.000	0.00
0031                          3020.24	21.00	1,435.000	30,135.00
CONCRETE CLASS 47B-3500 DRIVEWAY	SY	1,435.000	30,135.00
		115.540	2,426.34
		115.540	2,426.34
0032                          3075.32	24.00	5,461.000	131,064.00
8" CONCRETE PAVEMENT, CLASS 47B-3500	SY	5,461.000	131,064.00
		763.860	18,332.64
		179.920	4,318.08
0033                          3075.52	29.00	3,723.000	107,967.00
10" CONCRETE PAVEMENT, CLASS 47B-3500	SY	3,723.000	107,967.00
		714.440	20,718.76
		714.440	20,718.76
0034                          3075.56	32.00	6,966.000	222,912.00
10" DOWELED CONCRETE PAVEMENT, CLASS 47B-3500	SY	6,966.000	222,912.00
		2,910.670	93,141.44
		2,910.670	93,141.44
0035                          3089.25	28.00	1,484.000	41,552.00
TEMPORARY SURFACING	SY	1,484.000	41,552.00
		1,349.340	37,781.52
		0.000	0.00
0036                          4015.00	150.00	11.000	1,650.00
ADJUST MANHOLE TO GRADE	EACH	11.000	1,650.00
		2.000	300.00
		2.000	300.00
0037                          7500.31	200.00	12.000	2,400.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 3	EACH	12.000	2,400.00
		0.000	0.00
		0.000	0.00
0038                          7502.14	2.30	1,650.000	3,795.00
4" WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	1,650.000	3,795.00
		0.000	0.00
		0.000	0.00
0039                          7503.14	2.40	1,850.000	4,440.00
4" YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	LF	1,850.000	4,440.00
		0.000	0.00
		0.000	0.00
0040                          7508.03	6.75	160.000	1,080.00
12" WHITE PREFORMED PAVEMENT MARKING, TYPE 3	LF	160.000	1,080.00
		0.000	0.00
		0.000	0.00
0041                          7512.03	13.00	300.000	3,900.00
24" WHITE PREFORMED PAVEMENT MARKING, TYPE 3	LF	300.000	3,900.00
		0.000	0.00
		0.000	0.00
0042                          8029.00	4.00	16,151.000	64,604.00
AGGREGATE FOUNDATION COURSE	SY	16,151.000	64,604.00
		3,898.020	15,592.08
		3,898.020	15,592.08
0043                          9111.00	8.00	66.000	528.00
WATER	MGAL	66.000	528.00
		0.000	0.00
		0.000	0.00
0044                          9170.00	100.00	53.554	5,355.40
EARTH SHOULDER CONSTRUCTION	STA	53.554	5,355.40
		0.000	0.00
		0.000	0.00
0045                          9173.20	0.75	17,585.000	13,188.75
SUBGRADE PREPARATION	SY	17,585.000	13,188.75
		4,013.560	3,010.17
		4,013.560	3,010.17
0046                          L010.00	6.00	2,800.000	16,800.00
SODDING	SY	2,800.000	16,800.00
		0.000	0.00
		0.000	0.00
0047                          W600.03	120.00	5.000	600.00
ADJUST VALVE BOX TO GRADE	EACH	5.000	600.00
		0.000	0.00
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	879,310.15
		Current	879,310.15
		In place	221,413.95
		This Estimate	159,700.33
GROUP 4 CULVERTS
0048                          0030.40	8,000.00	1.000	8,000.00
MOBILIZATION	LS	1.000	8,000.00
		0.999	8,000.00
		0.113	911.39
0049                          1117.00	600.00	1.000	600.00
REMOVE MANHOLE	EACH	1.000	600.00
AT STA. 117+14.01 17.7' RT.		0.000	0.00
		0.000	0.00
0050                          1119.00	275.00	15.000	4,125.00
REMOVE INLET	EACH	15.000	4,125.00
		7.000	1,925.00
		0.000	0.00
0051                          4002.00	2.20	2,875.000	6,325.00
CAST IRON COVER AND FRAME	LB	2,875.000	6,325.00
		1,250.000	2,750.00
		375.000	825.00
0052                          4003.00	2.00	5,825.000	11,650.00
CAST IRON COVER, FRAME, AND FLANGE	LB	5,825.000	11,650.00
		1,160.000	2,320.00
		1,160.000	2,320.00
0053                          4004.50	2.00	1,725.000	3,450.00
CAST IRON GRATE AND FRAME	LB	1,725.000	3,450.00
		0.000	0.00
		0.000	0.00
0054                          4005.00	2.00	695.000	1,390.00
CAST IRON RING AND COVER	LB	695.000	1,390.00
		0.000	0.00
		0.000	0.00
0055                          4016.00	1,800.00	1.000	1,800.00
MANHOLE	EACH	1.000	1,800.00
AT STA. 117+14.00 17.7' RT.		0.000	0.00
		0.000	0.00
0056                          4016.01	1,600.00	1.000	1,600.00
MANHOLE	EACH	1.000	1,600.00
AT STA. 203+00 26.6' RT.		1.000	1,600.00
		1.000	1,600.00
0057                          4018.00	600.00	10.000	6,000.00
TAPPING EXISTING STRUCTURE	EACH	10.000	6,000.00
		9.000	5,400.00
		0.000	0.00
0058                          4018.50	550.00	9.000	4,950.00
TAPPING EXISTING PIPE	EACH	9.000	4,950.00
		0.000	0.00
		0.000	0.00
0059                          4043.50	12.00	200.000	2,400.00
REMOVE SEWER PIPE	LF	200.000	2,400.00
		5.000	60.00
		0.000	0.00
0060                          4105.59	400.00	62.300	24,920.00
CLASS 47B-3000 CONCRETE FOR INLET AND JUNCTION BOX	CY	62.300	24,920.00
		33.420	13,368.00
		4.010	1,604.00
0061                          4120.06	450.00	1.300	585.00
CLASS 47B-3000 OR AX-3000 FOR CONCRETE BOX CULVERT PLUG	CY	1.300	585.00
		1.200	540.00
		0.000	0.00
0062                          4130.06	450.00	0.370	166.50
CLASS 47B-3000 OR AX-3000 CONCRETE FOR PIPE CULVERT PLUG	CY	0.370	166.50
		0.000	0.00
		0.000	0.00
0063                          4155.50	1.20	3,842.000	4,610.40
REINFORCING STEEL FOR INLET AND JUNCTION BOX	LB	3,842.000	4,610.40
		1,604.000	1,924.80
		535.000	642.00
0064                          4670.05	50.00	115.000	5,750.00
CULVERT SANDFILL	CY	115.000	5,750.00
		0.000	0.00
		0.000	0.00
0065                          P700.15	46.00	341.000	15,686.00
15" STORM SEWER PIPE, TYPE 1,7 OR 8	LF	341.000	15,686.00
		96.000	4,416.00
		30.000	1,380.00
0066                          P700.18	45.00	442.000	19,890.00
18" STORM SEWER PIPE, TYPE 1,7 OR 8	LF	442.000	19,890.00
		310.000	13,950.00
		211.000	9,495.00
GROUP 4 CULVERTS		Contracted	123,897.90
		Current	123,897.90
		In place	56,253.80
		This Estimate	18,777.39
GROUP 4A SANITARY SEWER AND WATER MAIN
0067                          0030.40	6,000.00	1.000	6,000.00
MOBILIZATION	LS	1.000	6,000.00
		0.999	6,000.00
		0.088	533.33
0068                          4016.02	1,235.00	1.000	1,235.00
MANHOLE	EACH	1.000	1,235.00
AT STA. 109+13 LT.		0.000	0.00
		0.000	0.00
0069                          4016.03	1,235.00	1.000	1,235.00
MANHOLE	EACH	1.000	1,235.00
AT STA. 109+13 RT.		0.000	0.00
		0.000	0.00
0070                          4043.50	7.00	25.000	175.00
REMOVE SEWER PIPE	LF	25.000	175.00
		0.000	0.00
		0.000	0.00
0071                          4731.08	40.00	105.000	4,200.00
8" SANITARY SEWER PIPE	LF	105.000	4,200.00
		0.000	0.00
		0.000	0.00
0072                          4796.00	35.00	1.000	35.00
6" PLUG	EACH	1.000	35.00
		0.000	0.00
		0.000	0.00
0073                          4900.31	145.00	4.000	580.00
ELBOW	EACH	4.000	580.00
		5.000	725.00
		4.000	580.00
0074                          W100.00	175.00	3.000	525.00
CURB STOP AND BOX	EACH	3.000	525.00
		1.000	175.00
		1.000	175.00
0075                          W175.01	160.00	3.000	480.00
1" CORPORATION STOP	EACH	3.000	480.00
		0.000	0.00
		0.000	0.00
0076                          W176.01	15.00	35.000	525.00
1" COPPER WATER SERVICE	LF	35.000	525.00
		0.000	0.00
		0.000	0.00
0077                          W176.12	26.00	80.000	2,080.00
2" COPPER WATER SERVICE	LF	80.000	2,080.00
		41.000	1,066.00
		0.000	0.00
0078                          W205.06	34.00	1,362.000	46,308.00
6" WATER MAIN PIPE	LF	1,362.000	46,308.00
		55.000	1,870.00
		0.000	0.00
0079                          W219.06	478.00	1.000	478.00
6" VALVE	EACH	1.000	478.00
		0.000	0.00
		0.000	0.00
0080                          W219.62	385.00	2.000	770.00
2" GATE VALVE AND BOX	EACH	2.000	770.00
		0.000	0.00
		0.000	0.00
0081                          W219.66	478.00	6.000	2,868.00
6" GATE VALVE AND BOX	EACH	6.000	2,868.00
		0.000	0.00
		0.000	0.00
0082                          W222.00	1,425.00	3.000	4,275.00
FIRE HYDRANT	EACH	3.000	4,275.00
		0.000	0.00
		0.000	0.00
0083                          W222.91	250.00	1.000	250.00
SALVAGE FIRE HYDRANT	EACH	1.000	250.00
		1.000	250.00
		0.000	0.00
0084                          W222.92	450.00	1.000	450.00
REINSTALL FIRE HYDRANT	EACH	1.000	450.00
		1.000	450.00
		0.000	0.00
0085                          W350.12	1,675.00	1.000	1,675.00
6" X 4" TAPPING SLEEVE AND VALVE	EACH	1.000	1,675.00
		0.000	0.00
		0.000	0.00
0086                          W350.15	1,675.00	2.000	3,350.00
6" X 6" TAPPING SLEEVE AND VALVE	EACH	2.000	3,350.00
		0.000	0.00
		0.000	0.00
0087                          W356.13	264.00	3.000	792.00
6" X 6" X 6" TEE	EACH	3.000	792.00
		0.000	0.00
		0.000	0.00
0088                          W356.50	440.00	1.000	440.00
CROSS	EACH	1.000	440.00
		0.000	0.00
		0.000	0.00
GROUP 4A SANITARY SEWER AND WATER MAIN		Contracted	78,726.00
		Current	78,726.00
		In place	10,536.00
		This Estimate	1,288.33
GROUP 8B ELECTRICAL
0089                          0003.75	3,150.00	1.000	3,150.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	3,150.00
AT US-30 & 7TH ST.		0.000	0.00
		0.000	0.00
0090                          0003.76	3,150.00	1.000	3,150.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	3,150.00
AT US-30 & 8TH ST.		1.000	3,150.00
		0.000	0.00
0091                          0030.81	3,000.00	1.000	3,000.00
MOBILIZATION	LS	1.000	3,000.00
		1.000	3,000.00
		0.500	1,500.00
0092                          A001.01	350.00	9.000	3,150.00
PULL BOX, TYPE PB-1	EACH	9.000	3,150.00
		0.000	0.00
		0.000	0.00
0093                          A001.02	410.00	4.000	1,640.00
PULL BOX, TYPE PB-1A	EACH	4.000	1,640.00
		0.000	0.00
		0.000	0.00
0094                          A001.12	300.00	4.000	1,200.00
PULL BOX, TYPE PB-5	EACH	4.000	1,200.00
		0.000	0.00
		0.000	0.00
0095                          A001.16	325.00	1.000	325.00
PULL BOX, TYPE PB-6	EACH	1.000	325.00
		0.000	0.00
		0.000	0.00
0096                          A003.10	540.00	8.000	4,320.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	8.000	4,320.00
		0.000	0.00
		0.000	0.00
0097                          A004.04	1,150.00	1.000	1,150.00
TRAFFIC SIGNAL, TYPE TS-1LL	EACH	1.000	1,150.00
		0.000	0.00
		0.000	0.00
0098                          A006.15	500.00	8.000	4,000.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	8.000	4,000.00
		0.000	0.00
		0.000	0.00
0099                          A006.70	85.00	4.000	340.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	4.000	340.00
		0.000	0.00
		0.000	0.00
0100                          A006.98	250.00	16.000	4,000.00
VEHICLE DETECTOR, TYPE A PREFORMED	EACH	16.000	4,000.00
		4.000	1,000.00
		4.000	1,000.00
0101                          A007.00	350.00	20.000	7,000.00
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	20.000	7,000.00
		0.000	0.00
		0.000	0.00
0102                          A009.08	1,100.00	8.000	8,800.00
STREET LIGHTING UNIT, TYPE SL-A-40-6-0.25	EACH	8.000	8,800.00
		0.000	0.00
		0.000	0.00
0103                          A009.10	1,300.00	1.000	1,300.00
STREET LIGHTING UNIT, TYPE SL-A-40-10-0.25	EACH	1.000	1,300.00
		0.000	0.00
		0.000	0.00
0104                          A011.08	5,500.00	1.000	5,500.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-25-12	EACH	1.000	5,500.00
		0.000	0.00
		0.000	0.00
0105                          A011.24	5,600.00	1.000	5,600.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP 30-12	EACH	1.000	5,600.00
		0.000	0.00
		0.000	0.00
0106                          A012.60	7,000.00	1.000	7,000.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLETYPE CMP-50-12	EACH	1.000	7,000.00
		0.000	0.00
		0.000	0.00
0107                          A012.80	7,500.00	1.000	7,500.00
COMBINATION MAST ARM SIGNAL AND LIGHTING POLE,TYPE CMP-55-12	EACH	1.000	7,500.00
		0.000	0.00
		0.000	0.00
0108                          A020.30	1,200.00	1.000	1,200.00
LIGHTING CONTROL CENTER, TYPE R	EACH	1.000	1,200.00
		0.000	0.00
		0.000	0.00
0109                          A070.10	2.25	1,062.000	2,389.50
1 1/2-INCH CONDUIT IN TRENCH	LF	1,062.000	2,389.50
		0.000	0.00
		0.000	0.00
0110                          A070.14	2.50	396.000	990.00
2-INCH CONDUIT IN TRENCH	LF	396.000	990.00
		94.000	235.00
		94.000	235.00
0111                          A070.18	3.00	18.000	54.00
3-INCH CONDUIT IN TRENCH	LF	18.000	54.00
		0.000	0.00
		0.000	0.00
0112                          A072.10	2.25	723.000	1,626.75
1 1/2-INCH CONDUIT UNDER ROADWAY	LF	723.000	1,626.75
		387.000	870.75
		150.000	337.50
0113                          A074.14	15.00	219.000	3,285.00
2-INCH CONDUIT, JACKED	LF	219.000	3,285.00
		0.000	0.00
		0.000	0.00
0114                          A074.18	16.00	61.000	976.00
3-INCH CONDUIT, JACKED	LF	61.000	976.00
		0.000	0.00
		0.000	0.00
0115                          A077.12	0.30	496.000	148.80
2/C #14 AWG TRAFFIC SIGNAL CABLE	LF	496.000	148.80
		0.000	0.00
		0.000	0.00
0116                          A077.17	0.50	144.000	72.00
7/C #14 AWG TRAFFIC SIGNAL CABLE	LF	144.000	72.00
		0.000	0.00
		0.000	0.00
0117                          A077.22	1.00	496.000	496.00
12/C #14 AWG TRAFFIC SIGNAL CABLE	LF	496.000	496.00
		0.000	0.00
		0.000	0.00
0118                          A079.01	0.30	1,276.000	382.80
2/C #14 AWG DETECTOR LEAD-IN CABLE	LF	1,276.000	382.80
		0.000	0.00
		0.000	0.00
0119                          A079.50	0.30	554.000	166.20
GROUNDING CONDUCTOR	LF	554.000	166.20
		0.000	0.00
		0.000	0.00
0120                          A079.55	0.50	200.000	100.00
SERVICE CABLE	LF	200.000	100.00
		0.000	0.00
		0.000	0.00
0121                          A080.23	0.50	1,785.000	892.50
STREET LIGHTING CABLE, NO. 6 BARE	LF	1,785.000	892.50
		0.000	0.00
		0.000	0.00
0122                          A080.24	0.60	3,570.000	2,142.00
STREET LIGHTING CABLE, NO. 6 USE	LF	3,570.000	2,142.00
		0.000	0.00
		0.000	0.00
0123                          A500.20	1,000.00	1.000	1,000.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	1.000	1,000.00
		0.000	0.00
		0.000	0.00
0124                          A600.00	200.00	12.000	2,400.00
REMOVE LIGHTING UNIT	EACH	12.000	2,400.00
		6.000	1,200.00
		0.000	0.00
0125                          A610.00	1,000.00	1.000	1,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	1,000.00
		1.000	1,000.00
		0.000	0.00
0126                          A630.20	300.00	3.000	900.00
REMOVE PULL BOX	EACH	3.000	900.00
		0.000	0.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	92,346.55
		Current	92,346.55
		In place	10,455.75
		This Estimate	3,072.50
GROUP 10 GENERAL ITEMS
0127                          0001.08	0.50	10,275.000	5,137.50
BARRICADE, TYPE II	BDAY	10,275.000	5,137.50
		14,440.000	7,220.00
		2,800.000	1,400.00
0128                          0001.10	2.50	2,673.000	6,682.50
BARRICADE, TYPE III	BDAY	2,673.000	6,682.50
		2,402.000	6,005.00
		504.000	1,260.00
0129                          0001.90	0.40	7,405.000	2,962.00
SIGN DAY	EACH	7,405.000	2,962.00
		3,363.000	1,345.20
		637.000	254.80
0130                          0001.99	0.65	1,812.000	1,177.80
CONTRACTOR FURNISHED SIGN DAY	EACH	1,812.000	1,177.80
		643.000	417.95
		140.000	91.00
0131                          0002.30	0.50	1,600.000	800.00
PAVEMENT MARKING REMOVAL	LF	1,600.000	800.00
		80.000	40.00
		0.000	0.00
0132                          0002.39	1.00	4,500.000	4,500.00
TEMPORARY PAVEMENT MARKING, TYPE II	LF	4,500.000	4,500.00
		0.000	0.00
		0.000	0.00
0133                          0002.47	0.60	1,500.000	900.00
TEMPORARY PAVEMENT MARKING SURFACE PREPARATION	LF	1,500.000	900.00
		513.000	307.80
		0.000	0.00
0134                          0002.97	20.00	320.000	6,400.00
FLASHING ARROW PANEL	DAY	320.000	6,400.00
		152.000	3,040.00
		28.000	560.00
0135                          0003.10	135.00	15.000	2,025.00
FLAGGING	DAY	15.000	2,025.00
		2.000	270.00
		0.000	0.00
0136                          0005.10	100.00	160.000	16,000.00
TRAFFIC CONTROL MANAGEMENT	DAY	160.000	16,000.00
		76.000	7,600.00
		14.000	1,400.00
0137                          0010.04	1,200.00	1.000	1,200.00
FIELD OFFICE	EACH	1.000	1,200.00
		0.000	0.00
		0.000	0.00
0138                          0030.10	500.00	1.000	500.00
MOBILIZATION	LS	1.000	500.00
		1.000	500.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	48,284.80
		Current	48,284.80
		In place	26,745.95
		This Estimate	4,965.80
Totals for contract		Contracted	1,371,729.60
		Current	1,371,729.60
		In place	422,735.33
		This Estimate	224,381.55