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 01/24/13 EST. NO.23 TIME 09:23 AM R.E. NAME: CLARK, MARTIN 03-2A6904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0108 596.46 E.W. @ F.A.(+) 103012 N 0292.0 0109 596.46 103112 N 0293.0 0115 827.41 100312 N 0364.0 0116 860.05 100412 N 0365.0 0117 461.76 100512 N 0366.0 0118 1,527.07 100512 N 0367.0 0122 2,662.89 101412 N 0371.0 0124 1,751.48 101612 N 0373.0 0125 1,567.46 101712 N 0374.0 0127 1,927.67 101912 N 0376.0 0193 66.67 100112 N 0333.0 0194 285.61 100212 N 0335.0 003 0040 480.00 E.W. @ U.P (+) 012013 N 0040 0 0041 10,157.00 A.C. @ U.P.(+) 012013 N 0041 0 056 0003 4,073.41 E.W. @ F.A.(+) 082012 N PC0010 057 0002 1,311.46 E.W. @ F.A.(+) 092012 N 0380.0 059 0001 701.95 E.W. @ F.A.(+) 092712 N 105950 29,854.81 TOTAL THIS ESTIMATE 702,065.16 TOTAL PREVIOUS ESTIMATE 731,919.97 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 01/24/13 EST. NO.23 TIME 09:23 AM R.E. NAME: CLARK, MARTIN 03-2A6904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2011 CEM4401 -10,000.00 11 RECVD 2011 CEM4401 10,000.00 12 STAKING REQ #52 -1,420.00 16 STAKING REQ #46 -710.00 16 0.00 -2,130.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING FHWA 1391 -10,000.00 17 RECEIVED FHWA 1391 10,000.00 18 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 7/2011 -5,000.00 03 PER LTR DATED 8/2011 -5,000.00 05 PER LTR DATED 9/2011 -2,000.00 06 PER LTR DATED 10/11 -4,000.00 07 RETURN DEDUCT 8/11 5,000.00 08 RETURN DEDUCT 9/11 2,000.00 08 PER LTR DATED 12/11 -7,000.00 09 PER LTR DATED 2/12 -5,000.00 11 RETURN DEDUCT 7/11 5,000.00 11 RETURN DEDUCT 10/11 4,000.00 12 RETURN DEDUCT 12/11 7,000.00 12 RETURN DEDUCT 2/12 5,000.00 12 PER LTR DATED 8/2012 -5,000.00 17 PER LTR DATED 9/12 -10,000.00 18 PER LTR DATED 10/12 -10,000.00 19 RETURN 8/12 DEDUCT 5,000.00 19 PER LTR DATED 11/12 -10,000.00 21 PER LTR DATED 12/12 -5,000.00 22 PER LTR DATED 1/13 -3,000.00 23 -3,000.00 -38,000.00 TOTAL DEDUCTIONS -3,000.00 -40,130.00 PROGRAM CAS145 PAGE 1 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 LOCATION PROGRESS ESTIMATE 03-NEV-49-9.7/11.2 ----------------- DE SILVA GATES CONSTRUCTION IN NEVADA COUNTY NEAR GRASS VALLEY P O BOX 2909 FROM 0.6 KM NORTH OF ALTA SIERRA DUBLIN CA 94568 DRIVE TO 0.9 KM SOUTH OF WELLSWOOD WAY FED. AID NO. SARR-P049(148)E ,A-P049(148)E WIDEN ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 1,000.0000 1,000.00 0.750 750 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,500.00 0.000 0 003 TIME-RELATED OVERHEAD WDAY 1,000.0000 265,000.00 247.000 247,000 004 450 MM TEMPORARY CULVERT M 250.0000 5,000.00 18.500 4,625 005 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.060 300.00 0.957 4,785 006 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 0.750 750 PREVENTION PLAN 007 TEMPORARY FIBER ROLL M 5.0000 13,000.00 3,157.150 15,785 008 TEMPORARY SILT FENCE M 5.0000 1,100.00 1,564.920 7,824 009 TEMPORARY GRAVEL BAG BERM M 40.0000 6,000.00 608.020 24,320 010 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 10,000.00 8.000 20,000 011 TEMPORARY COVER M2 2.0000 20,000.00 8,190.660 16,381 012 MOVE-IN/MOVE-OUT EA 300.0000 1,800.00 5.000 1,500 (TEMPORARY EROSION CONTROL) 013 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 3,000.00 11.000 2,750 014 TEMPORARY FLARED END SECTION PROTECTION EA 250.0000 3,000.00 0.000 0 015 STREET SWEEPING LS 5,000.0000 5,000.00 0.060 300.00 0.967 4,835 016 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 -0.040 -200.00 0.900 4,500 017 TEMPORARY TACKED STRAW M2 0.4000 5,200.00 75,265.800 30,106 018 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.060 300.00 0.900 4,500 019 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.060 3,600.00 0.900 54,000 020 TYPE III BARRICADE EA 100.0000 3,200.00 74.000 7,400 021 TEMPORARY PAVEMENT MARKING (PAINT) M2 20.0000 2,600.00 433.928 8,678 022 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.5000 13,450.00 24,497.260 12,248 PROGRAM CAS145 PAGE 2 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,120.00 0.000 0 024 TRAFFIC PLASTIC DRUM EA 75.0000 10,500.00 215.000 16,125 025 TEMPORARY PAVEMENT MARKER EA 4.0000 5,000.00 2,138.000 8,552 026 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.840 4,200 027 TEMPORARY RAILING (TYPE K) M 25.0000 105,750.00 4,172.420 104,310 028 TEMPORARY CRASH CUSHION MODULE EA 200.0000 11,200.00 42.000 8,400 029 TEMPORARY CRASH CUSHION (TYPE ABSORB EA 5,000.0000 5,000.00 1.000 5,000 350) 030 ABANDON CULVERT EA 1,000.0000 4,000.00 2.000 2,000.00 2.000 2,000 031 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 032 REMOVE GATE EA 500.0000 500.00 1.000 500 033 REMOVE METAL BEAM GUARD RAILING M 10.0000 4,500.00 447.300 4,473 034 REMOVE FLARED END SECTION EA 250.0000 1,500.00 3.000 750.00 6.000 1,500 035 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 10.0000 1,600.00 0.000 0 STRIPE 036 REMOVE WHITE THERMOPLASTIC TRAFFIC M 5.0000 1,300.00 1,669.450 8,347 STRIPE 037 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 25.0000 35.00 54.890 1,372 038 REMOVE PAVEMENT MARKER EA 1.0000 23.00 103.000 103 039 REMOVE ROADSIDE SIGN EA 50.0000 1,050.00 3.000 150 040 REMOVE ROADSIDE SIGN PANEL EA 50.0000 100.00 0.000 0 041 REMOVE CULVERT M 50.0000 12,000.00 108.450 5,422.50 191.350 9,567 042 REMOVE INLET EA 1,000.0000 4,000.00 2.000 2,000.00 4.000 4,000 043 REMOVE HEADWALL EA 1,000.0000 6,000.00 3.000 3,000 044 RESET MAILBOX EA 250.0000 9,000.00 16.000 4,000.00 32.000 8,000 045 RESET ROADSIDE SIGN EA 150.0000 1,650.00 1.000 150.00 10.000 1,500 046 RELOCATE MAILBOX EA 300.0000 1,500.00 5.000 1,500 047 RELOCATE ROADSIDE SIGN EA 150.0000 1,650.00 0.000 0 048 450 MM PLASTIC PIPE LINER (NORINAL PIPE M 300.0000 39,000.00 64.400 19,320.00 64.400 19,320 SIZE) 049 CLEANING, INSPECTING AND PREPARING HOST M 70.0000 9,100.00 130.100 9,107 PIPE PROGRAM CAS145 PAGE 3 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.5000 38,100.00 22,469.670 33,704 051 CLEARING AND GRUBBING LS 175,000.0000 175,000.00 1.000 175,000 052 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 0.649 6,490 053 ROADWAY EXCAVATION M3 15.0000 648,000.00 42,520.683 637,810 054 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.845 845 055 STRUCTURE EXCAVATION M3 1.0000 410.00 410.000 410 056 STRUCTURE BACKFILL M3 1.0000 340.00 340.000 340 057 SAND BACKFILL M3 100.0000 1,900.00 10.690 1,069.00 10.690 1,069 058 IMPORTED MATERIAL (SHOULDER BACKING) TONN 30.0000 25,800.00 55.770 1,673.10 331.740 9,952 059 HIGHWAY PLANTING LS 100,000.0000 100,000.00 0.080 8,000.00 0.290 29,000 060 WEED CONTROL MAT (FIBER) M2 50.0000 9,500.00 0.000 0 061 EROSION CONTROL (BLANKET) M2 2.0000 2,940.00 346.430 692 062 EROSION CONTROL (TYPE D) HA 8,000.0000 64,000.00 4.640 37,120 063 FIBER ROLLS M 6.0000 24,780.00 3,212.700 19,276 064 FIBER ROLL CHECK DAM M 6.0000 2,820.00 255.230 1,531 065 COMPOST (INCORPORATE) M2 3.0000 24,420.00 2,904.900 8,714 066 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 300.0000 3,600.00 7.000 2,100 067 IRRIGATION SYSTEM LS 100,000.0000 100,000.00 0.860 86,000 068 200 MM CORRUGATED HIGH DENSITY M 30.0000 3,300.00 120.000 3,600 POLYETHYLENE PIPE CONDUIT 069 250 MM CORRUGATED HIGH DENSITY M 150.0000 8,850.00 104.500 15,675 POLYETHYLENE PIPE CONDUIT 070 250 MM WELDED STEEL PIPE CONDUIT M 500.0000 20,500.00 0.000 0 (6.35 MM THICK) 071 CLASS 2 AGGREGATE BASE M3 40.0000 660,000.00 836.870 33,474.80 16,222.350 648,894 072 REPLACE ASPHALT CONCRETE SURFACING M3 400.0000 7,600.00 19.000 7,600 073 HOT MIX ASPHALT TONN 67.0000 1,768,800.00 28,199.670 1,889,377 074 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TONN 100.0000 305,000.00 0.000 0 075 PAVING ASPHALT (BINDER, GEOSYNTHETIC TONN 700.0000 1,190.00 2.830 1,981 PAVEMENT INTERLAYER) 076 GEOSYNTHETIC PAVEMENT INTERLAYER M2 4.0000 5,880.00 2,717.400 10,869 PROGRAM CAS145 PAGE 4 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 SHOULDER RUMBLE STRIP STA 50.0000 1,950.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 078 CENTERLINE RUMBLE STRIP (HMA, GROUND-IN STA 50.0000 65.00 0.000 0 INDENTATIONS) 079 MEDIAN RUMBLE STRIP (HMA, GROUND-IN STA 50.0000 2,100.00 0.000 0 (INDENTATIONS) 080 DATA CORE LS 2,000.0000 2,000.00 0.000 0 081 PLACE HOT MIX ASPHALT DIKE (TYPE A) M 5.0000 490.00 19.000 95.00 128.000 640 082 PLACE HOT MIX ASPHALT DIKE (TYPE D) M 5.0000 2,650.00 709.000 3,545 083 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 5.0000 440.00 100.000 500 084 PLACE HOT MIX ASPHALT M2 10.0000 34,100.00 3,613.160 36,131 (MISCELLANEOUS AREA) 085 TACK COAT TONN 1.0000 91.00 0.000 0 086 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 165.0000 149,655.00 904.000 149,160 PILING (SOUND WALL) 087 BOX CULVERT (DEER UNDERCROSSING) M 3,500.0000 117,600.00 26.880 94,080 (F) 088 CLASS 2 CONCRETE (WINGWALLS) M3 1,000.0000 60,000.00 59.940 59,940 089 CLASS 4 CONCRETE (BACKFILL) M3 200.0000 2,200.00 29.380 5,876 090 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 58,200.00 4.990 9,980.00 23.560 47,120 (F) 091 MINOR CONCRETE (SOUND WALL) M3 2,000.0000 160,000.00 80.000 160,000 (F) 092 ARCHITECTURAL TREATMENT (SOUNDSORB M2 260.0000 425,100.00 0.000 0 CLADDING PANEL) 093 ARCHITECTURAL TREATMENT (RANDOM STONE) M2 10.0000 12,811.00 29.080 290.80 1,281.100 12,811 (F) 094 PRECAST WALL CAP M 150.0000 123,150.00 148.000 22,200.00 821.000 123,150 (F) 095 PRECAST PILASTER CAP EA 700.0000 24,500.00 35.000 24,500 096 SOUND WALL (MASONRY BLOCK) M2 150.0000 361,500.00 421.000 63,150.00 2,410.000 361,500 (F) 097 BAR REINFORCING STEEL KG 1.0000 2,029.00 2,029.000 2,029 (F) 098 FURNISH SINGLE SHEET ALUMINUM SIGN M2 100.0000 2,000.00 4.660 466.00 16.400 1,640 (1.6 MM-UNFRAMED) 099 FURNISH SINGLE SHEET ALUMINUM SIGN M2 120.0000 1,800.00 8.560 1,027.20 15.030 1,803 (2.0 MM-UNFRAMED) 100 FURNISH SINGLE SHEET ALUMINUM SIGN M2 140.0000 210.00 1.510 211 (1.6 MM-FRAMED) 101 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 900.00 5.580 837 (2.0 MM-FRAMED) 102 ROADSIDE SIGN - ONE POST EA 200.0000 5,200.00 7.000 1,400.00 28.000 5,600 103 ROADSIDE SIGN - TWO POST EA 400.0000 1,200.00 3.000 1,200 PROGRAM CAS145 PAGE 5 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 300.00 1.000 100.00 1.000 100 METHOD) 105 ARCHITECTURAL TREATMENT (51 MM X 305 MM M2 150.0000 114,900.00 1,245.500 186,825.00 2,392.000 358,800 (F) REDWOOD LUMBER) 106 DEER ESCAPE RAMP EA 10,000.0000 30,000.00 3.000 30,000 107 PREPARE AND STAIN CONCRETE M2 10.0000 26,180.00 554.000 5,540.00 2,129.000 21,290 108 300 MM ALTERNATIVE PIPE CULVERT M 225.0000 76,500.00 21.700 4,882.50 298.150 67,083 109 375 MM ALTERNATIVE PIPE CULVERT M 250.0000 47,500.00 3.500 875.00 175.730 43,932 110 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 111 200 MM CORRUGATED STEEL PIPE DOWNDRAIN M 300.0000 10,500.00 12.300 3,690 (2.01 MM THICK) 112 DRAINAGE INLET MARKER EA 100.0000 1,300.00 0.000 0 113 900 MM CORRUGATED STEEL PIPE INLET M 2,000.0000 24,000.00 5.750 11,500.00 11.750 23,500 (2.77 MM THICK) 114 600 MM HIGH DENSITY POLYETHYLENE PIPE EA 4,000.0000 12,000.00 0.000 0 ENERGY DISSIPATOR 115 300 MM ALTERNATIVE FLARED END SECTION EA 500.0000 13,500.00 26.000 13,000 116 450 MM ALTERNATIVE FLARED END SECTION EA 800.0000 8,000.00 9.000 7,200 117 CONCRETED-ROCK SLOPE PROTECTION M3 500.0000 4,500.00 -1.200 -600.00 5.340 2,670 (FACING, METHOD B) 118 CONCRETED-ROCK SLOPE PROTECTION M3 350.0000 9,800.00 1.170 409.50 28.800 10,080 (COBBLE, METHOD B) 119 ROCK SLOPE PROTECTION FABRIC M2 3.0000 630.00 22.480 67.44 173.350 520 120 MINOR CONCRETE (CURB AND GUTTER) M3 750.0000 13,500.00 17.700 13,275 121 MINOR CONCRETE (SIDEWALK) M3 750.0000 7,500.00 9.250 6,937 122 MINOR CONCRETE (CURB RAMP) M3 750.0000 3,000.00 4.280 3,210 123 MISCELLANEOUS IRON AND STEEL KG 4.0000 16,760.00 2,125.000 8,500.00 4,159.000 16,636 (F) 124 MISCELLANEOUS IRON AND STEEL(SOUND WALL) KG 4.0000 5,600.00 1,400.000 5,600 (F) 125 FENCE (TYPE WM, METAL POST) M 20.0000 20,600.00 214.900 4,298.00 1,171.570 23,431 126 DEER FENCE (TYPE WM, METAL POST) M 30.0000 50,100.00 1,353.830 40,614.90 1,771.330 53,139 127 4.6 M WIRE MESH GATE EA 2,000.0000 2,000.00 1.000 2,000.00 2.000 4,000 128 4.6 M WIRE MESH GATE (MOD) EA 2,000.0000 6,000.00 3.000 6,000.00 3.000 6,000 129 DELINEATOR (CLASS 2) EA 40.0000 4,800.00 113.000 4,520.00 113.000 4,520 130 MARKER (CULVERT) STATE EA 40.0000 520.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MARKER (CULVERT) COUNTY EA 40.0000 840.00 0.000 0 132 HIGHWAY POST MARKER EA 40.0000 120.00 3.000 120.00 3.000 120 133 OBJECT MARKER (TYPE L-1) EA 40.0000 240.00 3.000 120.00 3.000 120 134 METAL BEAM GUARD RAILING (WOOD POST) M 60.0000 29,400.00 210.060 12,603 135 CABLE RAILING M 60.0000 2,100.00 0.000 0 136 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 1,500.00 3.000 2,250 137 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 5,000.00 -3.000 -7,500.00 0.000 0 138 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,000.0000 4,000.00 0.000 0 139 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 140 CONCRETE BARRIER (TYPE 60G) M 380.0000 125,400.00 322.820 122,671 141 CONCRETE BARRIER (TYPE 736S) M 150.0000 102,750.00 685.000 102,750 (F) 142 CONCRETE BARRIER (TYPE 736S MODIFIED) M 750.0000 24,000.00 32.000 24,000 (F) 143 THERMOPLASTIC PAVEMENT MARKING M2 30.0000 8,700.00 0.000 0 144 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 8,700.00 0.000 0 145 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 860.00 0.000 0 146 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 190.00 0.000 0 (BROKEN 3.66 M - 0.92 M) 147 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 1,990.00 0.000 0 (BROKEN 10.98 M - 3.66 M) 148 PAVEMENT MARKER EA 4.0000 6,400.00 0.000 0 (RETROREFLECTIVE-RECESSED) 149 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.950 950 SYSTEM ELEMENTS DURING CONSTRUCTION 150 SIGNAL AND LIGHTING LS 150,000.0000 150,000.00 0.950 142,500 151 LIGHTING LS 75,000.0000 75,000.00 0.950 71,250 152 LIGHTING (STAGE CONSTRUCTION) LS 100,000.0000 100,000.00 0.950 95,000 153 TRAFFIC MONITORING STATION (COUNT) LS 10,000.0000 10,000.00 0.950 9,500 154 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 155 REMOVE BASE AND SURFACING M3 10.0000 8,600.00 12.000 120.00 844.800 8,448 156 450 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 350.0000 112,000.00 114.110 39,938.50 424.950 148,732 157 450 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 400.0000 21,200.00 61.400 24,560 PROGRAM CAS145 PAGE 7 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2A6904 TIME 09:23 AM ESTIMATE NO. 23 BID OPENING 04/21/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: CLARK, MARTIN DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 489,099.24 6,898,168.47 ADJUSTMENT OF COMPENSATION 10,157.00 301,017.95 EXTRA WORK 19,697.81 430,902.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 518,954.05 7,630,088.44 158 MOBILIZATION LS 839,000.0000 839,000.00 1.000 839,000 ORIGINAL CONTRACT AMOUNT 8,393,579.00 TOTAL WORK COMPLETED 518,954.05 8,469,088.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -40,130.00 TOTAL 515,954.05 8,428,958.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 06/22/10 515 05/23/11 08/16/10 02/27/13 240 366 0 0 94% 47% PROGRESS IS SATISFACTORY CLARK, MARTIN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/24/13