PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 07/11/13 EST. NO.10 TIME 01:00 PM R.E. NAME: WRIGHT, GEOFFREY 01-262004 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- 024 0016 2,913.70 E.W. @ F.A.(+) 040813 N AT-160 0017 3,295.81 041513 N AT-170 0018 2,807.88 041613 N AT-180 0020 8,718.63 041913 N AT-200 0021 15,015.68 042013 N AT-210 0022 6,466.96 042213 N AT-220 0023 7,846.09 042313 N AT-230 0024 7,761.05 042413 N AT-240 0025 8,753.16 042513 N AT-250 0026 9,256.48 042613 N AT-260 0027 12,881.92 042713 N AT-270 0029 13,022.81 043013 N AT-290 0035 15,276.90 050813 N AT35 0 0037 13,993.03 051013 N AT-370 0040 16,642.87 051413 N AT-400 0043 2,300.62 051613 N AT-430 0044 14,863.37 051713 N AT-440 0047 12,133.57 052113 N AT-470 0051 12,225.94 052813 N AT-510 0053 14,885.64 053013 N AT-530 0058 17,040.89 060513 N AT58 0 0059 23,066.69 060613 N AT59 0 0063 19,560.38 061013 N AT63 0 0065 13,050.79 061213 N AT65 0 0068 11,340.47 061513 N AT68 0 285,121.33 TOTAL THIS ESTIMATE 478,658.57 TOTAL PREVIOUS ESTIMATE 763,779.90 TOTAL TO DATE PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 07/11/13 EST. NO.10 TIME 01:00 PM R.E. NAME: WRIGHT, GEOFFREY 01-262004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT-OF-STATE INSPECT -5,000.00 03 0.00 -5,000.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 4/13 -5,000.00 07 PER LTR DATED 5/13 -10,000.00 08 RETURN DEDUCT 4/13 5,000.00 08 0.00 -10,000.00 OVERBID ITEMS OVERBID ITEM NO. 264 -1,589.27 09 0.00 -1,589.27 TOTAL DEDUCTIONS 0.00 -16,589.27 PROGRAM CAS145 PAGE 1 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 01-MEN-101-R43.1/49.0 ------------------------------ DESILVA GATES - FLATIRON WEST, IN MENDOCINO COUNTY IN AND NEAR A JOINT VENTURE WILLITS FROM 1.3 KM SOUTH OF HAEHL 2100 GOODYEAR RD OVERHEAD TO 2.9 KM SOUTH OF BENICIA CA 94510 REYNOLDS HIGHWAY FED. AID NO. N O N E CONSTRUCT 2 LANE HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.000 0 002 TIME-RELATED OVERHEAD WDAY 6,000.0000 3,120,000.00 156.000 936,000 003 TEMPORARY FENCE (TYPE BW) M 17.0000 1,224.00 530.800 9,023 004 TEMPORARY FENCE (TYPE ESA) M 6.0000 118,200.00 0.000 0 005 TEMPORARY FENCE (TYPE ESA-FLOODWAY) M 30.0000 119,700.00 0.000 0 006 TEMPORARY SUMP SYSTEM EA 7,000.0000 49,000.00 0.000 0 007 INSTRUMENTATION INSTALLATION AND LS 100,000.0000 100,000.00 0.000 0 MONITORING 008 TEMPORARY ACTIVE TREATMENT SYSTEM LS 250,000.0000 250,000.00 0.000 0 009 CONSTRUCTION SITE MANAGEMENT LS 150,000.0000 150,000.00 0.300 45,000 010 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750 PREVENTION PLAN 011 SOIL MANAGEMENT PLAN LS 10,000.0000 10,000.00 0.750 7,500 012 TEMPORARY EROSION CONTROL BLANKET M2 6.7500 302,400.00 8,520.280 57,511 013 TEMPORARY FIBER ROLL M 6.7500 412,425.00 105.120 709 014 TEMPORARY SILT FENCE M 5.7500 155,250.00 17,243.400 99,149 015 TEMPORARY GRAVEL BAG BERM M 35.0000 70,700.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 3,750.0000 75,000.00 10.000 37,500 017 TEMPORARY COVER M2 2.5000 112,500.00 3,168.780 7,921 018 TEMPORARY CHECK DAM M 35.0000 40,950.00 258.470 9,046 019 MOVE-IN/MOVE-OUT EA 1,000.0000 20,000.00 3.000 3,000 (TEMPORARY EROSION CONTROL) 020 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 47,400.00 7.000 2,100 021 TEMPORARY HYDRAULIC MULCH M2 1.0000 682,000.00 83,624.300 83,624 (BONDED FIBER MATRIX) 022 STREET SWEEPING LS 20,000.0000 20,000.00 0.002 40 PROGRAM CAS145 PAGE 2 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 80,000.0000 80,000.00 0.000 0 024 RAIN EVENT ACTION PLAN EA 500.0000 195,000.00 5.000 2,500 025 STORM WATER ANNUAL REPORT EA 2,000.0000 12,000.00 0.000 0 026 STORM WATER SAMPLING AND ANALYSIS DAY EA 150.0000 30,000.00 0.000 0 027 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.800 12,000 028 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.300 36,000 029 TYPE III BARRICADE EA 100.0000 3,900.00 0.000 0 030 TEMPORARY PAVEMENT MARKING (PAINT) M2 30.0000 510.00 0.000 0 031 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 9,230.00 0.000 0 032 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 2,050.00 0.000 0 033 TRAFFIC PLASTIC DRUM EA 80.0000 16,000.00 0.000 0 034 TEMPORARY PAVEMENT MARKER EA 5.0000 3,000.00 0.000 0 035 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 0.300 6,000 036 TEMPORARY RAILING (TYPE K) M 100.0000 293,000.00 0.000 0 037 TEMPORARY CRASH CUSHION MODULE EA 200.0000 18,800.00 0.000 0 038 CONTRACTOR SUPPLIED BIOLOGIST (LS) LS 600,000.0000 600,000.00 0.480 288,000 039 HYDROACOUSTIC MONITORING LS 1,000.0000 1,000.00 0.400 400 040 ABANDON REINFORCED CONCRETE BOX EA 6,500.0000 6,500.00 0.000 0 041 ABANDON CULVERT M 50.0000 2,500.00 0.000 0 042 ABANDON WATER WELL EA 5,000.0000 15,000.00 0.000 0 043 REMOVE FENCE M 4.0000 16,520.00 1,324.200 5,296 044 REMOVE CATTLE GUARD EA 1,000.0000 2,000.00 0.000 0 045 REMOVE METAL BEAM GUARD RAILING M 15.0000 6,450.00 0.000 0 046 REMOVE FLARED END SECTION EA 300.0000 2,700.00 0.000 0 047 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 12.0000 7,800.00 0.000 0 STRIPE 048 REMOVE TRAFFIC STRIPE M 2.0000 4,300.00 0.000 0 049 REMOVE ROADSIDE SIGN EA 100.0000 3,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE SIGN STRUCTURE EA 5,000.0000 5,000.00 0.000 0 051 REMOVE CULVERT M 100.0000 62,000.00 0.000 0 052 REMOVE INLET EA 1,000.0000 4,000.00 0.000 0 053 REMOVE HEADWALL EA 1,600.0000 3,200.00 0.000 0 054 REMOVE REINFORCED CONCRETE BOX CULVERT EA 15,000.0000 15,000.00 0.000 0 055 REMOVE WINGWALL EA 1,700.0000 6,800.00 0.000 0 056 REMOVE ASPHALT CONCRETE SURFACING M2 10.0000 13,400.00 0.000 0 057 REMOVE BASE AND SURFACING M2 10.0000 11,800.00 0.000 0 058 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0 059 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 37,200.00 0.000 0 060 CLEARING AND GRUBBING HA 10,000.0000 650,000.00 53.500 535,000 061 DEVELOP WATER SUPPLY LS 450,000.0000 450,000.00 0.300 135,000 062 ROADWAY EXCAVATION M3 10.4000 7,477,600.00 8,682.000 90,292 063 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 064 ASBESTOS COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0 065 DUST CONTROL PLAN LS 3,000.0000 3,000.00 0.000 0 066 ROADWAY EXCAVATION (TYPE DC) M3 50.0000 15,500.00 0.000 0 067 STRUCTURE EXCAVATION (BRIDGE) M3 40.0000 176,840.00 0.000 0 (F) 068 STRUCTURE EXCAVATION (TYPE A) M3 50.0000 19,600.00 0.000 0 (F) 069 STRUCTURE EXCAVATION (TYPE D) M3 150.0000 540,000.00 2,179.750 326,962 (F) 070 STRUCTURE EXCAVATION (TYPE DH) M3 50.0000 10,700.00 0.000 0 (F) 071 STRUCTURE EXCAVATION (RETAINING WALL) M3 40.0000 154,520.00 0.000 0 (F) 072 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 705,100.00 0.000 0 (F) 073 STRUCTURE BACKFILL (RETAINING WALL) M3 100.0000 529,800.00 0.000 0 (F) 074 PERVIOUS BACKFILL MATERIAL M3 140.0000 2,660.00 0.000 0 (F) 075 PERVIOUS BACKFILL MATERIAL (RETAINING M3 95.0000 29,260.00 0.000 0 (F) WALL) 076 DITCH EXCAVATION M3 10.0000 5,700.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 IMPORTED MATERIAL (SHOULDER BACKING) TONN 60.0000 27,000.00 0.000 0 078 IMPORTED BORROW (CY) CY 10.4000 7,706,400.00 0.000 0 079 IMPORTED TOPSOIL M3 90.0000 18,900.00 0.000 0 080 BOULDER EA 700.0000 26,600.00 0.000 0 081 ROCK BLANKET M2 50.0000 49,000.00 0.000 0 082 GRAVEL (MISCELLANEOUS AREAS) (SQFT) M3 200.0000 1,800.00 0.000 0 083 MULCH M3 120.0000 16,800.00 0.000 0 084 FIBER ROLLS M 8.0000 239,200.00 0.000 0 085 COMPOST (INCORPORATE) M2 3.0000 7,200.00 0.000 0 086 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 10,000.00 0.000 0 087 EROSION CONTROL (BONDED FIBER MATRIX) HA 19,000.0000 779,000.00 0.000 0 (A) 088 EROSION CONTROL (BONDED FIBER MATRIX) HA 29,000.0000 87,000.00 0.000 0 (B) 089 EROSION CONTROL (BONDED FIBER MATRIX) HA 26,000.0000 416,000.00 0.000 0 (C) 090 ROLLED EROSION CONTROL PRODUCT M2 4.0000 476,000.00 0.000 0 (NETTING) 091 ROLLED EROSION CONTROL PRODUCT (TURF M2 50.0000 71,000.00 0.000 0 REINFORCEMENT MAT) 092 ROOTWAD REVERTMENT EA 1,200.0000 60,000.00 5.000 6,000 093 WILLOW CUTTINGS (PLANT GROUP WC) EA 100.0000 30,000.00 0.000 0 094 LIVE SILTATION M 400.0000 208,000.00 0.000 0 095 BRUSH LAYERING M 350.0000 227,500.00 0.000 0 096 VEGETATED ROCK SLOPE PROTECTION M 200.0000 118,000.00 0.000 0 097 EDGING (STEEL) M 50.0000 6,000.00 0.000 0 098 IRRIGATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 099 NPS 6 SUPPLY LINE (BRIDGE) M 800.0000 10,400.00 0.000 0 (F) 100 200 MM CORRUGATED HIGH DENSITY M 200.0000 11,200.00 0.000 0 POLYETHYLENE PIPE CONDUIT 101 250 MM CORRUGATED HIGH DENSITY M 200.0000 84,000.00 0.000 0 POLYETHYLENE PIPE CONDUIT 102 FINISHING ROADWAY LS 25,000.0000 25,000.00 0.000 0 103 CLASS 2 AGGREGATE BASE M3 48.0000 4,622,400.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 HOT MIX ASPHALT TONN 98.0000 2,646,000.00 0.000 0 105 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TONN 98.0000 2,989,000.00 0.000 0 106 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TONN 98.0000 1,352,400.00 0.000 0 107 STAMPED ASPHALT M2 30.0000 57,600.00 0.000 0 108 PAVING ASPHALT (BINDER, GEOSYNTHETIC TONN 10.0000 280.00 0.000 0 PAVEMENT INTERLAYER) 109 GEOSYNTHETIC PAVEMENT INTERLAYER M2 3.0000 72,900.00 0.000 0 110 RUMBLE STRIP STA 60.0000 10,200.00 0.000 0 111 DATA CORE LS 5,000.0000 5,000.00 0.000 0 112 PLACE HOT MIX ASPHALT DIKE (TYPE C) M 10.0000 4,800.00 0.000 0 113 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 10.0000 5,400.00 0.000 0 114 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 10.0000 17,600.00 0.000 0 115 PLACE HOT MIX ASPHALT M2 50.0000 15,000.00 0.000 0 (MISCELLANEOUS AREA) 116 TACK COAT TONN 1.0000 250.00 0.000 0 117 JOINTED PLAIN CONCRETE PAVEMENT M3 309.0000 259,560.00 0.000 0 118 SEAL PAVEMENT JOINT M 35.0000 74,900.00 0.000 0 119 SEAL ISOLATION JOINT M 40.0000 4,400.00 0.000 0 120 FURNISH STEEL PILING (HP 250 X 62) M 80.0000 632,720.00 0.000 0 121 DRIVE STEEL PILE (HP 250 X 62) EA 1,000.0000 284,000.00 0.000 0 122 FURNISH STEEL PILING (HP 250 X 85) M 95.0000 782,040.00 0.000 0 123 DRIVE STEEL PILE (HP 250 X 85) EA 1,000.0000 395,000.00 0.000 0 124 FURNISH STEEL PILING (HP 360 X 132) M 160.0000 1,586,720.00 0.000 0 125 DRIVE STEEL PILE (HP 360 X 132) EA 1,000.0000 434,000.00 0.000 0 126 FURNISH STEEL PILING (HP 360 X 174) M 200.0000 84,000.00 0.000 0 127 DRIVE STEEL PILE (HP 360 X 174) EA 1,000.0000 30,000.00 0.000 0 128 FURNISH STEEL PIPE PILING (610 MM) M 350.0000 4,818,100.00 510.470 178,664 129 DRIVE STEEL PIPE PILE (610 MM) EA 1,500.0000 783,000.00 6.000 9,000 130 FURNISH PILING (CLASS 625) M 120.0000 137,640.00 0.000 0 (ALTERNATIVE W) PROGRAM CAS145 PAGE 6 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 DRIVE PILE (CLASS 625) (ALTERNATIVE W) EA 1,000.0000 50,000.00 0.000 0 132 PRESTRESSING CAST-IN-PLACE CONCRETE LS 1,500,000.0000 1,500,000.00 0.000 0 133 COLUMN EPOXY COATED PRESTRESSING STEEL KG 25.0000 17,175.00 0.000 0 (F) 134 SEAL COURSE CONCRETE M3 350.0000 21,350.00 0.000 0 (F) 135 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 500.0000 1,519,500.00 0.000 0 (F) 136 STRUCTURAL CONCRETE, BRIDGE M3 930.0000 19,454,670.00 0.000 0 (F) 137 STRUCTURAL CONCRETE, RETAINING WALL M3 550.0000 972,950.00 0.000 0 (F) 138 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,350.0000 21,600.00 0.000 0 (F) (TYPE EQ) 139 STRUCTURAL CONCRETE, APPROACH SLAB M3 600.0000 550,200.00 0.000 0 (F) (TYPE N) 140 CLASS 1 CONCRETE (BOX CULVERT) M3 1,500.0000 213,000.00 0.000 0 (F) 141 CLASS 2 CONCRETE (WINGWALLS) M3 1,000.0000 114,300.00 0.000 0 (F) 142 MINOR CONCRETE (MINOR STRUCTURE) M3 1,800.0000 403,740.00 0.000 0 (F) 143 ARCHITECTURAL TEXTURE M2 175.0000 381,675.00 0.000 0 (F) 144 PTFE SPHERICAL BEARING EA 6,000.0000 216,000.00 0.000 0 145 JOINT SEAL (MR 13 MM) M 230.0000 17,250.00 0.000 0 146 JOINT SEAL (MR 25 MM) M 240.0000 11,760.00 0.000 0 147 JOINT SEAL ASSEMBLY (MR 60 MM) M 580.0000 48,720.00 0.000 0 148 JOINT SEAL ASSEMBLY (MR 100 MM) M 610.0000 15,860.00 0.000 0 149 JOINT SEAL ASSEMBLY (MR 161 MM - 240 MM) M 2,700.0000 70,200.00 0.000 0 150 JOINT SEAL ASSEMBLY (MR 241 MM - 320 MM) M 3,500.0000 227,500.00 0.000 0 151 JOINT SEAL (MR 40 MM) M 300.0000 25,200.00 0.000 0 152 JOINT SEAL (MR 50 MM) M 370.0000 28,860.00 0.000 0 153 BAR REINFORCING STEEL (BRIDGE) KG 2.0000 7,191,284.00 0.000 0 (F) 154 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 340,524.00 0.000 0 155 BAR REINFORCING STEEL (WINGWALLS) KG 3.0000 13,836.00 0.000 0 (F) 156 BAR REINFORCING STEEL (BOX CULVERT) KG 2.5000 41,642.50 0.000 0 (F) 157 HEADED BAR REINFORCEMENT EA 15.0000 122,220.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 METAL CATTLE GUARD (7.2 M) EA 15,000.0000 15,000.00 0.000 0 159 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) KG 11.0000 26,840.00 0.000 0 (F) 160 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) KG 4.0000 9,760.00 0.000 0 (F) 161 FURNISH SIGN STRUCTURE (TRUSS) KG 8.0000 156,000.00 0.000 0 (F) 162 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 19,500.00 0.000 0 (F) 163 FURNISH LAMINATED PANEL SIGN M2 200.0000 3,600.00 0.000 0 (25.4 MM-TYPE A) 164 FURNISH LAMINATED PANEL SIGN M2 300.0000 6,900.00 0.000 0 (25.4 MM-TYPE B) 165 FURNISH LAMINATED PANEL SIGN M2 300.0000 7,500.00 0.000 0 (63.5 MM-TYPE B) 166 FURNISH SINGLE SHEET ALUMINUM SIGN M2 140.0000 9,100.00 0.000 0 (1.6 MM-UNFRAMED) 167 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 12,900.00 0.000 0 (2.0 MM-UNFRAMED) 168 FURNISH SINGLE SHEET ALUMINUM SIGN M2 200.0000 1,800.00 0.000 0 (1.6 MM-FRAMED) 169 FURNISH SINGLE SHEET ALUMINUM SIGN M2 180.0000 7,020.00 0.000 0 (2.0 MM-FRAMED) 170 760 MM CAST-IN-DRILLED-HOLE M 4,500.0000 18,000.00 0.000 0 CONCRETE PILE (SIGN FOUNDATION) 171 920 MM CAST-IN-DRILLED-HOLE M 4,500.0000 18,000.00 0.000 0 CONCRETE PILE (SIGN FOUNDATION) 172 1524 MM CAST-IN-DRILLED-HOLE M 4,500.0000 63,000.00 0.000 0 CONCRETE PILE (SIGN FOUNDATION) 173 ROADSIDE SIGN - ONE POST EA 250.0000 30,000.00 0.000 0 174 ROADSIDE SIGN - TWO POST EA 700.0000 4,200.00 0.000 0 175 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 1,900.00 0.000 0 METHOD) 176 INSTALL ROADSIDE SIGN EA 2,000.0000 14,000.00 0.000 0 (LAMINATED WOOD BOX POST) 177 450 MM ALTERNATIVE PIPE CULVERT M 185.0000 242,350.00 0.000 0 178 600 MM ALTERNATIVE PIPE CULVERT M 200.0000 190,000.00 0.000 0 179 900 MM ALTERNATIVE PIPE CULVERT M 300.0000 222,000.00 0.000 0 180 1200 MM ALTERNATIVE PIPE CULVERT M 700.0000 26,600.00 0.000 0 181 300 MM PLASTIC PIPE M 175.0000 3,150.00 0.000 0 182 900 MM REINFORCED CONCRETE PIPE M 400.0000 27,200.00 0.000 0 183 1050 MM REINFORCED CONCRETE PIPE M 1,350.0000 189,000.00 0.000 0 184 JACKED 900 MM REINFORCED CONCRETE PIPE M 1,825.0000 1,040,250.00 0.000 0 (CLASS III) PROGRAM CAS145 PAGE 8 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 185 JACKED 1200 MM REINFORCED CONCRETE PIPE M 2,800.0000 134,400.00 0.000 0 (CLASS III) 186 80 MM PLASTIC PIPE (OUTLET) M 40.0000 19,200.00 0.000 0 187 200 MM PERFORATED PLASTIC M 125.0000 166,250.00 0.000 0 PIPE UNDERDRAIN 188 300 MM PERFORATED PLASTIC PIPE M 125.0000 4,375.00 0.000 0 UNDERDRAIN 189 FILTER FABRIC M2 1.5000 10,995.00 0.000 0 190 CLASS 1 PERMEABLE MATERIAL M3 100.0000 19,000.00 0.000 0 191 CLASS 3 PERMEABLE MATERIAL M3 60.0000 193,200.00 0.000 0 192 DRAINAGE WICK M 1.3000 1,755,000.00 184,532.600 239,892 193 150 MM HORIZONTAL STRIP DRAIN M 4.0000 166,400.00 1,600.000 6,400 194 300 MM HORIZONTAL STRIP DRAIN M 5.0000 6,450.00 0.000 0 195 200 MM PLASTIC PIPE (COLLECTOR) M 50.0000 30,500.00 0.000 0 196 DRAINAGE INLET MARKER (STAMPED CONCRETE EA 50.0000 1,950.00 0.000 0 IMPRINT) 197 DRAINAGE INLET MARKER (PLASTIC) EA 75.0000 5,700.00 0.000 0 198 900 MM CONCRETE FLARED END SECTION EA 1,700.0000 11,900.00 0.000 0 199 450 MM ALTERNATIVE FLARED END SECTION EA 700.0000 9,800.00 0.000 0 200 600 MM ALTERNATIVE FLARED END SECTION EA 750.0000 21,750.00 0.000 0 201 900 MM ALTERNATIVE FLARED END SECTION EA 1,000.0000 22,000.00 0.000 0 202 1200 MM ALTERNATIVE FLARED END SECTION EA 1,650.0000 3,300.00 0.000 0 203 ROCK SLOPE PROTECTION (1/2T, METHOD A) M3 115.0000 181,700.00 0.000 0 204 ROCK SLOPE PROTECTION (1 TON, METHOD B) M3 105.0000 23,100.00 0.000 0 205 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 100.0000 749,000.00 0.000 0 206 ROCK SLOPE PROTECTION (BACKING NO. 1, M3 115.0000 1,049,950.00 0.000 0 METHOD B) 207 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 85.0000 233,750.00 0.000 0 208 CLEAN SAND AND GRAVEL M3 65.0000 79,300.00 0.000 0 209 ROCK SLOPE PROTECTION FABRIC M2 2.5000 16,875.00 0.000 0 210 MINOR CONCRETE (MISCELLANEOUS M3 800.0000 55,520.00 0.000 0 (F) CONSTRUCTION) 211 MINOR CONCRETE (CURB, GUTTER, SIDEWALK M3 800.0000 409,920.00 0.000 0 (F) AND DRIVEWAY) PROGRAM CAS145 PAGE 9 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 212 MINOR CONCRETE (GUTTER) M3 600.0000 4,200.00 0.000 0 (F) 213 MINOR CONCRETE (TEXTURED PAVING) M2 50.0000 56,500.00 0.000 0 (F) 214 MISCELLANEOUS IRON AND STEEL KG 4.0000 39,576.00 0.000 0 (F) 215 MISCELLANEOUS METAL KG 9.0000 41,742.00 0.000 0 (F) (RESTRAINER - CABLE TYPE) 216 MISCELLANEOUS METAL (BRIDGE) KG 10.0000 166,000.00 0.000 0 (F) 217 BRIDGE DECK DRAINAGE SYSTEM KG 20.0000 98,000.00 0.000 0 (F) 218 FENCE (TYPE BW, 5 STRAND, METAL POST) M 10.0000 30,100.00 0.000 0 219 FENCE (TYPE WM, METAL POST) M 12.0000 163,200.00 3,609.110 43,309 220 3.0 M WIRE MESH GATE EA 1,000.0000 2,000.00 0.000 0 221 3.7 M WIRE MESH GATE EA 1,100.0000 2,200.00 0.000 0 222 SURVEY MONUMENT (TYPE A) EA 1,000.0000 6,000.00 0.000 0 223 SURVEY MONUMENT (TYPE D) EA 1,000.0000 6,000.00 0.000 0 224 CONCRETE BARRIER DELINEATOR (400 MM) EA 40.0000 2,000.00 0.000 0 225 DELINEATOR (CLASS 1) EA 50.0000 10,000.00 0.000 0 226 UNDERDRAIN MARKER EA 60.0000 1,800.00 0.000 0 227 MARKER (CULVERT) EA 60.0000 7,200.00 0.000 0 228 HIGHWAY POST MARKER EA 60.0000 1,380.00 0.000 0 229 OBJECT MARKER (TYPE K-1) EA 60.0000 420.00 0.000 0 230 OBJECT MARKER (TYPE L-1) EA 60.0000 1,560.00 0.000 0 231 METAL BEAM GUARD RAILING (WOOD POST) M 60.0000 179,400.00 0.000 0 232 WEED CONTROL MAT (FIBER) M2 40.0000 264,000.00 0.000 0 233 CHAIN LINK RAILING (TYPE 7) M 75.0000 13,200.00 0.000 0 (F) 234 TUBULAR BICYCLE RAILING (MODIFIED) M 250.0000 1,169,000.00 0.000 0 (F) 235 CONCRETE BARRIER (TYPE 26 MODIFIED) M 800.0000 21,600.00 0.000 0 (F) 236 DOUBLE METAL BEAM GUARD RAILING M 125.0000 15,000.00 0.000 0 (WOOD POST) 237 CABLE RAILING M 195.0000 38,766.00 0.000 0 (F) 238 TRANSITION RAILING (TYPE WB) EA 3,000.0000 135,000.00 0.000 0 PROGRAM CAS145 PAGE 10 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 239 END CAP (TYPE A) EA 500.0000 1,000.00 0.000 0 240 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 1,000.00 0.000 0 241 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 97,500.00 0.000 0 242 CRASH CUSHION (TYPE CAT) EA 5,000.0000 20,000.00 0.000 0 243 CRASH CUSHION (TYPE CAT) BACKUP EA 500.0000 2,000.00 0.000 0 244 CONCRETE BARRIER (TYPE 732 MODIFIED) M 275.0000 112,475.00 0.000 0 (F) 245 CONCRETE BARRIER (TYPE 736 MODIFIED) M 225.0000 1,060,875.00 0.000 0 (F) 246 CONCRETE BARRIER (TYPE 736A MOD) M 225.0000 24,750.00 0.000 0 (F) 247 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 9,500.00 0.000 0 248 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.7000 90,270.00 0.000 0 249 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 4,290.00 0.000 0 250 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 4,800.00 0.000 0 (BROKEN 10.98 M - 3.66 M) 251 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 740.00 0.000 0 (BROKEN 5.18 M - 2.14 M) 252 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 8,000.00 0.000 0 253 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 11,400.00 0.000 0 254 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 255 LIGHTING LS 300,000.0000 300,000.00 0.000 0 256 LIGHTING AND SIGN ILLUMINATION (FUTURE) LS 49,000.0000 49,000.00 0.000 0 257 EXTINGUISHABLE MESSAGE SIGN SYSTEM LS 61,000.0000 61,000.00 0.000 0 258 CHANGEABLE MESSAGE SIGN SYSTEM LS 58,000.0000 58,000.00 0.000 0 259 TMS FIELD ELEMENT COMMUNICATION SYSTEM LS 90,000.0000 90,000.00 0.000 0 260 TRAFFIC MONITORING STATION LS 150,000.0000 150,000.00 0.000 0 261 CLOSED CIRCUIT TELEVISION SYSTEM LS 40,000.0000 40,000.00 0.000 0 262 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 263 ROADSIDE CLEARING LS 30,000.0000 30,000.00 0.000 0 PROGRAM CAS145 PAGE 11 DATE 07/11/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-262004 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 07/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/13 R.E. NAME: WRIGHT, GEOFFREY DATE OF THIS ESTIMATE 07/11/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 3,224,595.60 ADJUSTMENT OF COMPENSATION 0.00 -38,350.00 EXTRA WORK 285,121.33 802,129.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 285,121.33 3,988,375.50 264 MOBILIZATION LS 10,800,000.0000 10,800,000.00 0.500 5,400,000 ORIGINAL CONTRACT AMOUNT 107,968,214.50 TOTAL WORK COMPLETED 285,121.33 9,388,375.50 MATERIALS ON HAND ON SITE 1,774,379.37 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -16,589.27 TOTAL 285,121.33 11,146,165.60 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 264 MOBILIZATION 10,796,821.45 10,800,000.00 3,178.55 DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/31/12 520 02/25/13 10/25/12 12/02/14 156 0 0 0 9% 30% PROGRESS IS SATISFACTORY WRIGHT, GEOFFREY RESIDENT ENGINEER PROGRAM CAS145 DATE 07/11/13