Return to District Map

	Nebraska Department of Roads
	Estimate Summary to Contractor
Vendor ID:	2252 PAULSEN, INC.
Contract ID:	7629
Estimate Number:	0023
Pay Period End Date:	01.11.2002

Contract Location:
WEST 11TH STREET - WEST 4TH STREET, MCCOOK	Estimate Type:	PROG
Contractor:
PAULSEN, INC.	Date Let:	01.13.2000
1116 EAST HWY 30	Date Awarded:	01.20.2000
P O BOX 17	Date Contract Executed:	01.31.2000
	Date Notice to Proceed:	01.31.2000
COZAD NE 69130	Date Work Began:	02.28.2000
Phone:	Date Physical Work Completed:
(308)784-3333	Date Accepted:
Escrow Agent:
Surety Co:
ST. PAUL FIRE AND MARINE INSURANCE COMPANY

Counties
RED WILLOW

Project Number		PCT			Fed State Project Number		Description
70629 000B		0.000			F-6-2(1019)		CONCRETE PAVEMENT, CULVERTS, ELECTRICAL

		Total to Date	Prev to Date	This Estimate
Current Contract Amt	Total Earnings	$2,814,193.22	$2,813,558.92	$634.30
$2,792,194.93	Stockpiled Materials	$.00	$.00	$.00
Original Contract Amt	Gross Earnings	$2,814,193.22	$2,813,558.92	$634.30
$2,734,532.53	Retainage	$-25,000.00	$-25,000.00	$.00
	Escrow Amount	$.00	$.00	$.00
Percent Complete	Securities Encumbered	$.00	$.00	$.00
100.79%	Net Earnings	$2,789,193.22	$2,788,558.92	$634.30
	Liquidated Damages	$.00	$.00	$.00
	Incentives	$.00	$.00	$.00
	Disincentives	$.00	$.00	$.00
	Other Contract Adj	$.00	$.00	$.00
	Appl of Training Adj	$.00	$.00	$.00
	Training Rates Adj	$.00	$.00	$.00
	Fuel Adj	$.00	$.00	$.00
	Bituminous Adj	$.00	$.00	$.00
	Autopay Adj	$.00	$.00	$.00
	Gasoline Adj	$.00	$.00	$.00
	Other Adj	$.00	$.00	$.00
	Price Adj	$.00	$.00	$.00
	Substandard Item Adj	$.00	$.00	$.00
	Asphalt Adj	$.00	$.00	$.00
	Diesel Fuel Adj	$.00	$.00	$.00
	Petrol Adj	$.00	$.00	$.00
	Total for Adjustments	$.00	$.00	$.00
	Payment	$2,789,193.22	$2,788,558.92	$634.30
Project Manager			Div. Head/Dist. Eng.
Collins, Duane	01.11.2002		Vosburg, Kurt	01.11.2002
Constr. Estimate Eng.			Materials Eng.
Bartos, Steve	01.14.2002
Controller Div. Processed
Burling, Laurie	01.14.2002

		Detailed breakdown of stockpiled materials
		Total remaining for contract:	0.00

			1. Contracted
			2. Current
			3. To date
Item Nbr        Item Code	Unit Price		4. This Est
Item Description	Units	Qty	Amount
GROUP 3 CONCRETE PAVEMENT
0001                          L010.00	14.00	141.000	1,974.00
SODDING	m2	141.000	1,974.00
		148.000	2,072.00
		0.000	0.00
0002                          0030.30	95,000.00	1.000	95,000.00
MOBILIZATION	LS	1.000	95,000.00
		0.999	95,000.00
		0.006	634.30
0003                          1009.00	5,000.00	1.000	5,000.00
GENERAL CLEARING AND GRUBBING	LS	1.000	5,000.00
		1.000	5,000.00
		0.000	0.00
0004                          1010.01	3.50	2,746.000	9,611.00
EXCAVATION (ESTABLISHED QUANTITY)	m3	2,746.000	9,611.00
		2,746.000	9,610.99
		0.000	0.00
0005                          1016.00	135.00	95.000	12,825.00
RE-ESTABLISH PROPERTY CORNER	EACH	95.000	12,825.00
		97.000	13,095.00
		0.000	0.00
0006                          1101.00	5.00	365.000	1,825.00
REMOVE PAVEMENT	m2	365.000	1,825.00
		479.230	2,396.15
		0.000	0.00
0007                          1101.25	8.20	50.000	410.00
SAWING PAVEMENT	m	1,076.860	8,830.25
		1,076.860	8,830.25
		0.000	0.00
0008                          1102.00	5.00	856.000	4,280.00
REMOVE ASPHALT SURFACE	m2	856.000	4,280.00
		1,755.041	8,775.21
		0.000	0.00
0009                          1111.16	500.00	1.000	500.00
REMOVE PLANTER	EACH	1.000	500.00
		1.000	500.00
		0.000	0.00
0010                          2010.00	30.00	51.000	1,530.00
CRUSHED ROCK SURFACE COURSE	m3	51.000	1,530.00
		42.000	1,260.00
		0.000	0.00
0011                          3008.05	3.00	40.000	120.00
TIE BARS	EACH	40.000	120.00
		44.000	132.00
		0.000	0.00
0012                          3013.11	40.00	798.000	31,920.00
CONCRETE CLASS 47B-25 BARRIER CURB	m	798.000	31,920.00
		804.000	32,160.00
		0.000	0.00
0013                          3016.21	28.00	3,397.000	95,116.00
CONCRETE CLASS 47B-20 SIDEWALKS	m2	3,397.000	95,116.00
100mm		3,353.540	93,899.12
		0.000	0.00
0014                          3016.23	34.00	147.000	4,998.00
150 mm CONCRETE CLASS 47B-20 SIDEWALKS	m2	147.000	4,998.00
		399.100	13,569.40
		0.000	0.00
0015                          3017.40	30.50	34.000	1,037.00
CONCRETE CLASS 47B-20 MEDIAN SURFACING	m2	34.000	1,037.00
		34.000	1,037.00
		0.000	0.00
0016                          3020.26	25.00	1,376.000	34,400.00
CONCRETE CLASS 47B-25 DRIVEWAY	m2	1,376.000	34,400.00
155mm		2,263.529	56,588.23
		0.000	0.00
0017                          3020.30	24.00	13.000	312.00
CONCRETE CLASS 47B-25 DRIVEWAY	m2	13.000	312.00
100mm		33.750	810.00
		0.000	0.00
0018                          3075.41	32.10	6,409.000	205,728.90
230 mm CONCRETE PAVEMENT, CLASS 47B-25	m2	6,596.558	211,749.51
		6,891.791	221,226.51
		0.000	0.00
0019                          3075.45	35.50	12,670.000	449,785.00
230 mm DOWELED CONCRETE PAVEMENT, CLASS 47B-25	m2	12,670.000	449,785.00
		12,676.530	450,016.82
		0.000	0.00
0020                          3275.20	12.00	23,320.000	279,840.00
CRUSH CONCRETE PAVEMENT	m2	23,320.000	279,840.00
		22,880.160	274,561.91
		0.000	0.00
0021                          4015.00	150.00	1.000	150.00
ADJUST MANHOLE TO GRADE	EACH	1.000	150.00
		6.000	900.00
		0.000	0.00
0022                          4093.17	40.00	10.000	400.00
REMOVE AND RESET TIMBER RETAINING WALL	m	10.000	400.00
		10.000	400.00
		0.000	0.00
0023                          4093.80	160.00	104.000	16,640.00
WALL MATERIALS	m2	104.000	16,640.00
		105.758	16,921.28
		0.000	0.00
0024                          4095.15	11.50	77.000	885.50
COMPACTED EARTH LEVELING PAD	m	77.000	885.50
		74.010	851.12
		0.000	0.00
0025                          7500.32	230.00	14.000	3,220.00
ARROW, PREFORMED PAVEMENT MARKING, TYPE 4	EACH	14.000	3,220.00
		14.000	3,220.00
		0.000	0.00
0026                          7502.14	7.30	1,500.000	10,950.00
100 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	1,500.000	10,950.00
		528.900	3,860.97
		0.000	0.00
0027                          7503.14	7.55	1,600.000	12,080.00
100 mm YELLOW PREFORMED PAVEMENT MARKING, TYPE 4, GROOVED	m	1,600.000	12,080.00
		1,809.400	13,660.97
		0.000	0.00
0028                          7508.03	21.00	75.000	1,575.00
300 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3	m	32.400	680.40
		9.000	189.00
		0.000	0.00
0029                          7512.03	42.00	185.000	7,770.00
600 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3	m	93.200	3,914.40
		66.600	2,797.20
		0.000	0.00
0030                          8024.50	33.00	32.000	1,056.00
SELECT GRANULAR BACKFILL FOR RETAINED EARTH STRUCTURE	m3	32.000	1,056.00
		37.999	1,253.97
		0.000	0.00
0031                          8032.00	1.60	18,848.000	30,156.80
CRUSHED CONCRETE FOUNDATION COURSE	m2	18,848.000	30,156.80
		19,112.692	30,580.30
		0.000	0.00
0032                          9010.00	0.10	25,590.000	2,559.00
PRIME COAT ASPHALTIC OIL	L	25,590.000	2,559.00
		0.000	0.00
		0.000	0.00
0033                          9111.00	1.50	530.000	795.00
WATER	kL	530.000	795.00
		0.000	0.00
		0.000	0.00
0034                          9170.00	375.00	18.005	6,751.88
EARTH SHOULDER CONSTRUCTION	StaM	18.005	6,751.88
		17.534	6,575.26
		0.000	0.00
0035                          9173.20	1.25	19,757.000	24,696.25
SUBGRADE PREPARATION	m2	19,757.000	24,696.25
		20,273.225	25,341.53
		0.000	0.00
0159                          3089.25	26.10	0.000	0.00
TEMPORARY SURFACING	m2	100.000	2,610.00
		212.400	5,543.64
		0.000	0.00
0164                          3008.05	3.00	0.000	0.00
TIE BARS	EACH	54.000	162.00
		54.000	162.00
		0.000	0.00
0171                          1101.00	5.00	0.000	0.00
REMOVE PAVEMENT	m2	50.000	250.00
		104.740	523.70
		0.000	0.00
0172                          3014.10	49.52	0.000	0.00
COMBINATION CONCRETE CLASS 47B-20 CURB AND GUTTER	m	47.000	2,327.44
Place combination curb and gutter behind MSE walls.		47.000	2,327.44
		0.000	0.00
0180                          7050.02	2,973.70	0.000	0.00
ADDITIONAL COMPENSATION	LS	1.000	2,973.70
Compensation for additional expansion & extra height of barrier curb		1.000	2,973.70
		0.000	0.00
0181                          7508.06	25.35	0.000	0.00
300 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED	m	42.600	1,079.91
		42.600	1,079.91
		0.000	0.00
0182                          7512.13	50.71	0.000	0.00
600 mm WHITE PREFORMED PAVEMENT MARKING, TYPE 3, GROOVED	m	91.800	4,655.18
		91.800	4,655.18
		0.000	0.00
GROUP 3 CONCRETE PAVEMENT		Contracted	1,355,897.33
		Current	1,379,646.22
		In place	1,414,357.76
		This Estimate	634.30
GROUP 4 CULVERTS
0036                          P700.15	84.00	180.300	15,145.20
375 mm STORM SEWER PIPE, TYPE 1,7 OR 8	m	180.300	15,145.20
		195.700	16,438.80
		0.000	0.00
0037                          P700.18	100.00	442.400	44,240.00
450 mm STORM SEWER PIPE, TYPE 1,7 OR 8	m	442.400	44,240.00
		513.200	51,320.00
		0.000	0.00
0038                          P700.21	108.00	4.800	518.40
525 mm STORM SEWER PIPE, TYPE 1,7 OR 8	m	4.800	518.40
		0.000	0.00
		0.000	0.00
0039                          P700.24	150.00	390.200	58,530.00
600 mm STORM SEWER PIPE, TYPE 1,7 OR 8	m	390.200	58,530.00
		333.000	49,950.00
		0.000	0.00
0040                          P700.30	200.00	109.000	21,800.00
750 mm STORM SEWER PIPE, TYPE 1,7 OR 8	m	109.000	21,800.00
		109.000	21,800.00
		0.000	0.00
0041                          P702.42	300.00	56.200	16,860.00
1050 mm STORM SEWER PIPE, TYPE 1	m	56.200	16,860.00
		56.200	16,860.00
		0.000	0.00
0042                          P703.60	600.00	153.240	91,944.00
1500 mm STORM SEWER PIPE, TYPE 1 CLASS V	m	153.240	91,944.00
		156.580	93,948.00
		0.000	0.00
0043                          P703.66	800.00	31.600	25,280.00
1650 mm STORM SEWER PIPE, TYPE 1 CLASS V	m	31.600	25,280.00
		35.600	28,480.00
		0.000	0.00
0044                          P775.30	233.00	33.800	7,875.40
750 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1	m	33.800	7,875.40
		26.200	6,104.60
		0.000	0.00
0045                          P775.42	315.00	65.000	20,475.00
1050 mm ROUND EQUIVALENT STORM SEWER PIPE, TYPE 1	m	65.000	20,475.00
		65.000	20,475.00
		0.000	0.00
0046                          W100.60	410.00	25.000	10,250.00
25 mm TAP	EACH	25.000	10,250.00
		20.000	8,200.00
		0.000	0.00
0047                          W100.70	705.00	1.000	705.00
50 mm TAP	EACH	1.000	705.00
		3.000	2,115.00
		0.000	0.00
0048                          W176.26	38.00	276.000	10,488.00
25 mm WATER SERVICE	m	276.000	10,488.00
		270.500	10,279.00
		0.000	0.00
0049                          W176.30	40.00	12.000	480.00
50 mm WATER SERVICE	m	12.000	480.00
		90.700	3,628.00
		0.000	0.00
0050                          W200.04	4.15	3,589.000	14,894.35
DUCTILE IRON FITTINGS, M.J.	kg	3,589.000	14,894.35
		3,241.500	13,452.25
		0.000	0.00
0051                          W202.11	61.00	1,319.000	80,459.00
150 mm P.V.C. PIPE AND FITTINGS	m	1,319.000	80,459.00
		1,307.120	79,734.32
		0.000	0.00
0052                          W202.21	202.00	43.000	8,686.00
400 mm P.V.C. PIPE AND FITTINGS	m	43.000	8,686.00
		41.660	8,415.32
		0.000	0.00
0053                          W219.66	550.00	27.000	14,850.00
150 mm GATE VALVE AND BOX	EACH	27.000	14,850.00
		29.000	15,950.00
		0.000	0.00
0054                          W219.75	3,195.00	2.000	6,390.00
400 mm GATE VALVE AND BOX	EACH	2.000	6,390.00
		2.000	6,390.00
		0.000	0.00
0055                          W222.00	1,305.00	7.000	9,135.00
FIRE HYDRANT	EACH	7.000	9,135.00
		7.000	9,135.00
		0.000	0.00
0056                          0030.40	60,000.00	1.000	60,000.00
MOBILIZATION	LS	1.000	60,000.00
		1.000	60,000.00
		0.000	0.00
0057                          1117.00	210.00	5.000	1,050.00
REMOVE MANHOLE	EACH	5.000	1,050.00
		6.000	1,260.00
		0.000	0.00
0058                          1119.00	190.00	21.000	3,990.00
REMOVE INLET	EACH	21.000	3,990.00
		20.000	3,800.00
		0.000	0.00
0059                          4002.00	2.75	5,858.000	16,109.50
CAST IRON COVER AND FRAME	kg	5,858.000	16,109.50
		5,347.000	14,704.25
		0.000	0.00
0060                          4004.50	2.55	1,605.000	4,092.75
CAST IRON GRATE AND FRAME	kg	1,605.000	4,092.75
		1,239.000	3,159.45
		0.000	0.00
0061                          4004.75	2.55	748.000	1,907.40
CAST IRON CURB INLET GRATE AND FRAME	kg	748.000	1,907.40
		2,244.000	5,722.20
		0.000	0.00
0062                          4016.00	1,700.00	1.000	1,700.00
MANHOLE	EACH	1.000	1,700.00
AT STA. 0+04.70 10.5m RT.		1.000	1,700.00
		0.000	0.00
0063                          4016.01	5,800.00	1.000	5,800.00
MANHOLE	EACH	1.000	5,800.00
AT STA. 2+92.6 10.7m RT.		0.000	0.00
		0.000	0.00
0064                          4016.02	3,100.00	1.000	3,100.00
MANHOLE	EACH	1.000	3,100.00
AT STA. 4+61.50 10.5m RT.		1.000	3,100.00
		0.000	0.00
0065                          4016.03	2,500.00	1.000	2,500.00
MANHOLE	EACH	1.000	2,500.00
AT STA. 4+61.50 10.5m LT.		1.000	2,500.00
		0.000	0.00
0066                          4016.04	2,300.00	1.000	2,300.00
MANHOLE	EACH	1.000	2,300.00
AT STA. 4+61.50 25.1m LT.		1.000	2,300.00
		0.000	0.00
0067                          4016.05	1,500.00	1.000	1,500.00
MANHOLE	EACH	1.000	1,500.00
AT STA. 4+98.10 6.6m LT.		1.000	1,500.00
		0.000	0.00
0068                          4016.06	1,600.00	1.000	1,600.00
MANHOLE	EACH	1.000	1,600.00
AT STA. 5+82.50 6.6m LT.		1.000	1,600.00
		0.000	0.00
0069                          4016.07	2,700.00	1.000	2,700.00
MANHOLE	EACH	1.000	2,700.00
AT STA. 6+58.40 6.6m LT.		1.000	2,700.00
		0.000	0.00
0070                          4016.08	2,800.00	1.000	2,800.00
MANHOLE	EACH	1.000	2,800.00
AT STA. 6+85.30 6.6m LT.		1.000	2,800.00
		0.000	0.00
0071                          4016.09	3,100.00	1.000	3,100.00
MANHOLE	EACH	1.000	3,100.00
AT STA. 7+11.40 6.6m RT.		1.000	3,100.00
		0.000	0.00
0072                          4016.10	2,200.00	1.000	2,200.00
MANHOLE	EACH	1.000	2,200.00
AT STA. 7+42.30 6.6m LT.		1.000	2,200.00
		0.000	0.00
0073                          4016.11	2,300.00	1.000	2,300.00
MANHOLE	EACH	1.000	2,300.00
AT STA. 117+22.50 RT.		1.000	2,300.00
		0.000	0.00
0074                          4043.50	22.00	658.930	14,496.46
REMOVE SEWER PIPE	m	658.930	14,496.46
		671.090	14,763.98
		0.000	0.00
0075                          4045.00	4,000.00	1.000	4,000.00
REMOVE STRUCTURE	EACH	1.000	4,000.00
AT STA. 7+76.10 LT.		1.000	4,000.00
		0.000	0.00
0076                          4051.01	12.50	1,000.000	12,500.00
EXCAVATION FOR BOX CULVERTS	m3	1,000.000	12,500.00
		1,000.000	12,500.01
		0.000	0.00
0077                          4100.06	700.00	35.090	24,563.00
CLASS 47B-20 OR AX-20 CONCRETE FOR HEADWALL	m3	35.090	24,563.00
		35.090	24,563.00
		0.000	0.00
0078                          4101.06	320.00	191.310	61,219.20
CLASS 47B-20 OR AX-20 CONCRETE FOR BOX CULVERT	m3	191.310	61,219.20
		191.310	61,219.20
		0.000	0.00
0079                          4105.59	565.00	191.600	108,254.00
CLASS 47B-20 CONCRETE FOR INLET AND JUNCTION BOX	m3	191.600	108,254.00
		188.958	106,761.27
		0.000	0.00
0080                          4107.07	750.00	12.920	9,690.00
CLASS 47B-20 OR AX-20 CONCRETE FOR CONCRETE COLLARS	m3	12.920	9,690.00
		7.190	5,392.50
		0.000	0.00
0081                          4130.06	800.00	0.100	80.00
CLASS 47B-20 OR AX-20 CONCRETE FOR PIPE CULVERT PLUG	m3	0.100	80.00
		0.100	80.00
		0.000	0.00
0082                          4150.00	1.90	2,735.000	5,196.50
REINFORCING STEEL FOR HEADWALL	kg	2,735.000	5,196.50
		2,735.000	5,196.50
		0.000	0.00
0083                          4151.00	1.40	13,779.870	19,291.82
REINFORCING STEEL FOR BOX CULVERT	kg	13,779.870	19,291.82
		13,779.870	19,291.82
		0.000	0.00
0084                          4155.50	1.95	8,466.500	16,509.68
REINFORCING STEEL FOR INLET AND JUNCTION BOX	kg	8,466.500	16,509.68
		8,319.690	16,223.40
		0.000	0.00
0085                          4157.00	2.60	204.000	530.40
REINFORCING STEEL FOR COLLARS	kg	204.000	530.40
		131.000	340.60
		0.000	0.00
0086                          4852.60	1,380.00	113.080	156,050.40
JACKING 1500 mm STORM SEWER PIPE, TYPE	m	113.080	156,050.40
1 CLASS V		113.300	156,354.00
		0.000	0.00
0087                          4852.66	2,270.00	20.000	45,400.00
JACKING 1650 mm STORM SEWER PIPE, TYPE	m	0.000	0.00
1 CLASS V		0.000	0.00
		0.000	0.00
0156                          6310.01	194.96	0.000	0.00
STEEL SHEET PILING	m2	18.580	3,622.36
		18.580	3,622.36
		0.000	0.00
0165                          W205.64	2,835.00	0.000	0.00
100 mm WATER MAIN LINE STOP	EACH	1.000	2,835.00
Single Line Stop @ Sta. 3+51 - 39m Lt. With Pipe Connections		1.000	2,835.00
		0.000	0.00
0166                          W205.66	2,415.00	0.000	0.00
150 mm WATER MAIN LINE STOP	EACH	2.000	4,830.00
Single 150mm Line Stops @ Sta. 7+62.9 and Sta. 6+43 on Centerline, With no Pipe Connections.		2.000	4,830.00
		0.000	0.00
0167                          W205.66	4,908.75	0.000	0.00
150 mm WATER MAIN LINE STOP	EACH	1.000	4,908.75
Double Line Stop @ 7+82 - 31m Lt and Sta. 8+30 on Centerline With Pipe Connections		1.000	4,908.75
		0.000	0.00
0168                          W205.78	20,737.50	0.000	0.00
400 mm WATER MAIN LINE STOP	EACH	1.000	20,737.50
Double 400mm Line Stop @ Sta.6+66 - 36m Lt & 34m Rt. With Pipe Connections.		1.000	20,737.50
		0.000	0.00
0169                          1133.05	4,221.00	0.000	0.00
REMOVE RAILROAD CROSSING	EACH	1.000	4,221.00
		1.000	4,221.00
		0.000	0.00
0170                          7050.02	2,899.78	0.000	0.00
ADDITIONAL COMPENSATION	LS	1.000	2,899.78
		1.000	2,899.78
		0.000	0.00
0173                          4039.10	32.80	0.000	0.00
REMOVE AND RELAY REINFORCED CONCRETE SEWER PIPE	m	4.600	150.88
Lower 375mm RCSP at West 5th St.		4.600	150.88
		0.000	0.00
0177                          W219.64	525.00	0.000	0.00
100 mm GATE VALVE AND BOX	EACH	1.000	525.00
Gate valve added at Sta. 5+52.		1.000	525.00
		0.000	0.00
0178                          W202.09	63.00	0.000	0.00
100 mm P.V.C. PIPE AND FITTINGS	m	9.900	623.70
Pipe added at Sta. 5+52.		9.900	623.70
		0.000	0.00
0179                          W600.21	288.75	0.000	0.00
ADJUST FIRE HYDRANT TO GRADE	EACH	1.000	288.75
Adjust fire hydrant at Sta. 4+56, 17m Rt.		1.000	288.75
		0.000	0.00
157                           P702.42	300.00	0.000	0.00
1050 mm STORM SEWER PIPE, TYPE 1	m	2.300	690.00
		2.290	687.00
		0.000	0.00
GROUP 4 CULVERTS		Contracted	1,055,536.45
		Current	1,056,469.17
		In place	1,050,137.19
		This Estimate	0.00
GROUP 8B ELECTRICAL
0088                          A001.01	540.00	23.000	12,420.00
PULL BOX, TYPE PB-1	EACH	23.000	12,420.00
		23.000	12,420.00
		0.000	0.00
0089                          A001.02	420.00	7.000	2,940.00
PULL BOX, TYPE PB-1A	EACH	7.000	2,940.00
		7.000	2,940.00
		0.000	0.00
0090                          A003.10	830.00	10.000	8,300.00
TRAFFIC SIGNAL, TYPE TS-1	EACH	10.000	8,300.00
		10.000	8,300.00
		0.000	0.00
0091                          A004.04	950.00	1.000	950.00
TRAFFIC SIGNAL, TYPE TS-1LL	EACH	1.000	950.00
		1.000	950.00
		0.000	0.00
0092                          A006.15	480.00	10.000	4,800.00
PEDESTRIAN SIGNAL, TYPE PS-1	EACH	10.000	4,800.00
		10.000	4,800.00
		0.000	0.00
0093                          A006.70	120.00	8.000	960.00
PEDESTRIAN PUSHBUTTON, TYPE PPB	EACH	8.000	960.00
		8.000	960.00
		0.000	0.00
0094                          A006.84	898.00	1.000	898.00
PEDESTAL POLE, TYPE PP-3050	EACH	1.000	898.00
		1.000	898.00
		0.000	0.00
0095                          A006.98	239.50	39.000	9,340.50
VEHICLE DETECTOR, TYPE A PREFORMED	EACH	39.000	9,340.50
		36.000	8,622.00
		0.000	0.00
0096                          A007.00	300.00	9.000	2,700.00
VEHICLE DETECTOR, TYPE B PREFORMED	EACH	9.000	2,700.00
		10.000	3,000.00
		0.000	0.00
0097                          A009.06	1,700.00	3.000	5,100.00
STREET LIGHTING UNIT, TYPE SL-A-12.2-1.2-0.25	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0098                          A009.08	1,900.00	16.000	30,400.00
STREET LIGHTING UNIT, TYPE SL-A-12.2-1.8-0.25	EACH	0.000	0.00
		0.000	0.00
		0.000	0.00
0099                          A016.50	4,800.00	2.000	9,600.00
MAST ARM SIGNAL POLE, TYPE MP-9.5	EACH	2.000	9,600.00
		2.000	9,600.00
		0.000	0.00
0100                          A016.63	6,000.00	1.000	6,000.00
MAST ARM SIGNAL POLE, TYPE MP-12.5-12.5	EACH	1.000	6,000.00
		1.000	6,000.00
		0.000	0.00
0101                          A016.65	4,000.00	3.000	12,000.00
MAST ARM SIGNAL POLE, TYPE MP-14	EACH	3.000	12,000.00
		3.000	12,000.00
		0.000	0.00
0102                          A017.45	3,700.00	1.000	3,700.00
14 m MAST ARM	EACH	1.000	3,700.00
		1.000	3,700.00
		0.000	0.00
0103                          A020.30	1,900.00	2.000	3,800.00
LIGHTING CONTROL CENTER, TYPE R	EACH	2.000	3,800.00
		2.000	3,800.00
		0.000	0.00
0104                          A070.10	9.00	1,008.000	9,072.00
38 mm CONDUIT IN TRENCH	m	1,008.000	9,072.00
		1,014.500	9,130.50
		0.000	0.00
0105                          A070.14	9.50	913.000	8,673.50
50 mm CONDUIT IN TRENCH	m	913.000	8,673.50
		1,000.200	9,501.90
		0.000	0.00
0106                          A070.18	18.00	6.000	108.00
75 mm CONDUIT IN TRENCH	m	6.000	108.00
		6.300	113.40
		0.000	0.00
0107                          A072.10	9.00	556.000	5,004.00
38 mm CONDUIT UNDER ROADWAY	m	556.000	5,004.00
		556.000	5,004.00
		0.000	0.00
0108                          A072.14	10.75	413.000	4,439.75
50 mm CONDUIT UNDER ROADWAY	m	413.000	4,439.75
		386.000	4,149.51
		0.000	0.00
0109                          A072.18	18.00	63.000	1,134.00
75 mm CONDUIT UNDER ROADWAY	m	63.000	1,134.00
		62.800	1,130.40
		0.000	0.00
0110                          A077.12	1.80	313.000	563.40
2/C #14 AWG TRAFFIC SIGNAL CABLE	m	313.000	563.40
		285.200	513.36
		0.000	0.00
0111                          A077.13	1.80	31.000	55.80
3/C #14 AWG TRAFFIC SIGNAL CABLE	m	31.000	55.80
		31.000	55.80
		0.000	0.00
0112                          A077.17	3.00	1,113.000	3,339.00
7/C #14 AWG TRAFFIC SIGNAL CABLE	m	1,113.000	3,339.00
		1,127.240	3,381.72
		0.000	0.00
0113                          A077.22	3.50	307.000	1,074.50
12/C #14 AWG TRAFFIC SIGNAL CABLE	m	307.000	1,074.50
		309.300	1,082.55
		0.000	0.00
0114                          A079.01	1.80	517.000	930.60
2/C #14 AWG DETECTOR LEAD-IN CABLE	m	517.000	930.60
		514.100	925.38
		0.000	0.00
0115                          A079.50	1.00	1,361.000	1,361.00
GROUNDING CONDUCTOR	m	1,361.000	1,361.00
		1,406.340	1,406.34
		0.000	0.00
0116                          A079.55	3.50	249.000	871.50
SERVICE CABLE	m	249.000	871.50
		429.200	1,502.20
		0.000	0.00
0117                          A080.22	1.80	1,573.000	2,831.40
STREET LIGHTING CABLE, NO. 6 BARE	m	1,573.000	2,831.40
		1,527.000	2,748.60
		0.000	0.00
0118                          A080.24	2.10	3,146.000	6,606.60
STREET LIGHTING CABLE, NO. 6 USE	m	3,146.000	6,606.60
		4,581.000	9,620.10
		0.000	0.00
0119                          A500.20	2,400.00	3.000	7,200.00
INSTALL TRAFFIC SIGNAL CONTROLLER, TYPE TC-170	EACH	3.000	7,200.00
		3.000	7,200.00
		0.000	0.00
0120                          A501.00	480.00	12.000	5,760.00
INSTALL TRAFFIC SIGNAL, TYPE TS-1	EACH	12.000	5,760.00
		12.000	5,760.00
		0.000	0.00
0121                          A501.10	660.00	2.000	1,320.00
INSTALL TRAFFIC SIGNAL, TYPE TS-1LL	EACH	2.000	1,320.00
		2.000	1,320.00
		0.000	0.00
0122                          A502.00	120.00	8.000	960.00
INSTALL PEDESTRIAN SIGNAL, TYPE PS-1	EACH	8.000	960.00
		8.000	960.00
		0.000	0.00
0123                          A504.81	1,800.00	1.000	1,800.00
INSTALL MAST ARM SIGNAL POLE	EACH	1.000	1,800.00
TYPE MP-11.0		1.000	1,800.00
		0.000	0.00
0124                          A504.83	1,800.00	1.000	1,800.00
INSTALL MAST ARM SIGNAL POLE	EACH	1.000	1,800.00
TYPE MP-12.5		1.000	1,800.00
		0.000	0.00
0125                          A505.90	2,000.00	1.000	2,000.00
INSTALL COMBINATION MAST ARM SIGNAL AND LIGHTING POLE	EACH	1.000	2,000.00
TYPE CMP-9.5-1.8		1.000	2,000.00
		0.000	0.00
0126                          A505.91	2,000.00	1.000	2,000.00
INSTALL COMBINATION MAST ARM SIGNAL AND LIGHTING POLE	EACH	1.000	2,000.00
TYPE CMP-9.5-3.7		1.000	2,000.00
		0.000	0.00
0127                          A600.00	360.00	38.000	13,680.00
REMOVE LIGHTING UNIT	EACH	38.000	13,680.00
		37.000	13,320.00
		0.000	0.00
0128                          A610.00	2,400.00	1.000	2,400.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	2,400.00
AT WEST 5TH ST. & U.S.6		1.000	2,400.00
		0.000	0.00
0129                          A610.01	3,000.00	1.000	3,000.00
REMOVE TRAFFIC SIGNAL	EACH	1.000	3,000.00
AT FEDERAL AVE. & U.S.6		1.000	3,000.00
		0.000	0.00
0130                          0003.75	18,000.00	1.000	18,000.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	18,000.00
AT U.S.6 & 7TH ST.		1.000	18,000.00
		0.000	0.00
0131                          0030.81	10,000.00	1.000	10,000.00
MOBILIZATION	LS	1.000	10,000.00
		1.000	10,000.00
		0.000	0.00
0154                          A009.04	1,894.25	0.000	0.00
STREET LIGHTING UNIT, TYPE SL-A-12.2-1.2-0.25F	EACH	3.000	5,682.75
		3.000	5,682.75
		0.000	0.00
0155                          A008.78	2,094.25	0.000	0.00
STREET LIGHTING UNIT, TYPE SL-A-12.2-1.8-0.25F	EACH	16.000	33,508.00
		16.000	33,508.00
		0.000	0.00
0158                          0003.75	8,925.00	0.000	0.00
TEMPORARY TRAFFIC SIGNAL	EACH	1.000	8,925.00
		1.000	8,925.00
		0.000	0.00
0174                          A074.14	51.71	0.000	0.00
50 mm CONDUIT, JACKED	m	32.200	1,665.06
Jack 50mm conduit under existing pavement.		32.200	1,665.06
		0.000	0.00
0175                          A501.70	375.00	0.000	0.00
INSTALL TRAFFIC SIGNAL HEAD	EACH	1.000	375.00
Add a temporary signal head at West 7th, southbound.		1.000	375.00
		0.000	0.00
GROUP 8B ELECTRICAL		Contracted	229,893.55
		Current	244,549.36
		In place	247,971.57
		This Estimate	0.00
GROUP 10 GENERAL ITEMS
0132                          0001.08	0.50	21,100.000	10,550.00
BARRICADE, TYPE II	BDAY	33,374.000	16,687.00
		33,374.000	16,687.00
		0.000	0.00
0133                          0001.10	4.00	7,821.000	31,284.00
BARRICADE, TYPE III	BDAY	11,869.000	47,476.00
		11,869.000	47,476.00
		0.000	0.00
0134                          0001.90	0.60	11,552.000	6,931.20
SIGN DAY	EACH	11,552.000	6,931.20
		17,398.000	10,438.80
		0.000	0.00
0135                          0002.30	1.60	1,250.000	2,000.00
PAVEMENT MARKING REMOVAL	m	1,250.000	2,000.00
		181.000	289.60
		0.000	0.00
0136                          0002.39	3.50	2,600.000	9,100.00
TEMPORARY PAVEMENT MARKING, TYPE II	m	2,600.000	9,100.00
		1,679.800	5,879.30
		0.000	0.00
0137                          0002.97	35.00	474.000	16,590.00
FLASHING ARROW PANEL	DAY	241.000	8,435.00
		241.000	8,435.00
		0.000	0.00
0138                          0003.10	125.00	110.000	13,750.00
FLAGGING	DAY	9.000	1,125.00
		9.000	1,125.00
		0.000	0.00
0139                          0010.04	1,000.00	1.000	1,000.00
FIELD OFFICE	EACH	1.000	1,000.00
		0.000	0.00
		0.000	0.00
0140                          0030.00	2,000.00	1.000	2,000.00
MOBILIZATION	LS	1.000	2,000.00
		1.000	2,000.00
		0.000	0.00
0160                          9110.01	50.00	0.000	0.00
RENTAL OF LOADER, FULLY OPERATED	HOUR	100.000	5,000.00
		76.500	3,825.00
		0.000	0.00
0161                          9110.02	60.00	0.000	0.00
RENTAL OF MOTOR GRADER, FULLY OPERATED	HOUR	50.000	3,000.00
		22.500	1,350.00
		0.000	0.00
0162                          9110.03	45.00	0.000	0.00
RENTAL OF DUMP TRUCK, FULLY OPERATED	HOUR	100.000	4,500.00
		21.000	945.00
		0.000	0.00
0163                          9110.07	20.00	0.000	0.00
RENTAL OF SKID LOADER, FULLY OPERATED	HOUR	50.000	1,000.00
		0.000	0.00
		0.000	0.00
0176                          0002.85	42.00	0.000	0.00
TUBULAR POST	EACH	78.000	3,276.00
Add Tubular Posts due to head to head traffic during phasing.		78.000	3,276.00
		0.000	0.00
GROUP 10 GENERAL ITEMS		Contracted	93,205.20
		Current	111,530.20
		In place	101,726.70
		This Estimate	0.00
Totals for contract		Contracted	2,734,532.53
		Current	2,792,194.95
		In place	2,814,193.22
		This Estimate	634.30