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 07/21/09 EST. NO.12 TIME 02:00 PM R.E. NAME: SPECTOR, PETE 03-367824 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 009 0009 3,770.62 E.W. @ F.A.(+) 052009 N 0178.0 0010 3,530.73 052109 N 0179.0 0011 3,530.06 052209 N 0180.0 0012 1,309.18 052709 N 0182.0 0013 717.24 052709 N 0183.0 0014 1,579.51 052809 N 0184.0 0015 557.54 060209 N 0197.0 0016 3,499.76 052709 N 0198.0 0017 653.13 052709 N 0199.0 0018 163.63 052809 N 0200.0 0019 1,113.75 052809 N 0204.0 014 0005 10,015.72 A.C. @ U.P.(+) 071609 N 9988 0 0006 65,960.46 E.W. @ U.P (+) 071609 N 9987 0 015 0004 735.44 E.W. @ F.A.(+) 060309 N 0188.0 0005 254.86 060409 N 0189.0 0006 190.43 060909 N 0192.0 038 0004 32.45 E.W. @ F.A.(+) 032409 N 0203.0 041 0002 468.02 E.W. @ F.A.(+) 042809 N 0165.0 0003 541.98 050609 N 0166.0 0004 74.99 050609 N 0202.0 042 0002 15,432.06 E.W. @ L.S.(+) 072009 N 9999 0 043 0001 29,120.89 E.W. @ L.S.(+) 071609 N 9999 0 055 0002 614.69 E.W. @ F.A.(+) 060809 N 0196.0 143,867.14 TOTAL THIS ESTIMATE 310,478.85 TOTAL PREVIOUS ESTIMATE 454,345.99 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 07/21/09 EST. NO.12 TIME 02:00 PM R.E. NAME: SPECTOR, PETE 03-367824 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/08 -10,000.00 02 PER LTR DATED 10/08 -4,000.00 03 PER LTR DATED 11/08 -2,000.00 04 RETURN 10/08 DEDUCT 4,000.00 04 RETURN 9/08 DEDUCT 10,000.00 04 PER LTR DATED 12/08 -2,000.00 05 RETURN 11/08 DEDUCT 2,000.00 05 PER LTR DATED 1/09 -10,000.00 06 PER LTR DATED 2/09 -10,000.00 07 RETURN 12/08 DEDUCT 2,000.00 07 RTN 01/09 DEDUCT 10,000.00 08 PER LTR DATED 4/09 -4,000.00 09 PER LTR DATED 5/09 -10,000.00 10 RETURN 2/09 DEDUCT 10,000.00 10 PER LTR DATED 7/09 -10,000.00 12 RETURN 4/09 DEDUCT 4,000.00 12 RETURN 5/09 DEDUCT 10,000.00 12 4,000.00 -10,000.00 TOTAL DEDUCTIONS 4,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 LOCATION PROGRESS ESTIMATE 03-PLA-80-0.0/5.1 ----------------- TEICHERT CONSTRUCTION IN SACRAMENTO AND PLACER COUNTIES P O BOX 15144 IN AND NEAR ROSEVILLE FROM 0.7 KM SACRAMENTO CA 95851 WEST OF SACRAMENTO/PLACER COUNTY LINE TO 1.6 KM EAST OF ROUTE 65 FED. AID NO. NCII-6203(24) ,PLN-6203(24) ,HPLU-6203(25) CONSTRUCT AUXILIARY AND HOV LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,000.0000 4,000.00 0.250 1,000.00 02 TIME-RELATED OVERHEAD WDAY 2,500.0000 1,050,000.00 21.000 52,500.00 109.000 272,500.00 03 TEMPORARY FENCE (TYPE CL-1.8) M 22.5000 32,850.00 711.100 15,999.75 04 TEMPORARY FENCE (TYPE ESA) M 9.8000 25,872.00 2,009.000 19,688.20 05 MIGRATORY BIRD AND BAT PROTECTION LS 2,700.0000 2,700.00 0.051 137.70 0.262 707.40 06 CONSTRUCTION SITE MANAGEMENT LS 75,000.0000 75,000.00 0.051 3,825.00 0.312 23,400.00 07 PREPARE STORM WATER POLLUTION LS 16,000.0000 16,000.00 0.605 9,680.00 S) PREVENTION PLAN 08 STABILIZED CONSTRUCTION ROADWAY LS 30,000.0000 30,000.00 0.080 2,400.00 0.260 7,800.00 09 TEMPORARY EROSION CONTROL BLANKET M2 10.5000 20,790.00 2,475.000 25,987.50 S) 10 TEMPORARY FIBER ROLL M 8.5000 6,375.00 906.000 7,701.00 11 TEMPORARY SILT FENCE M 10.5000 4,200.00 305.000 3,202.50 12 TEMPORARY GRAVEL BAG BERM M 50.0000 6,000.00 122.000 6,100.00 13 TEMPORARY CONSTRUCTION ENTRANCE EA 2,300.0000 23,000.00 4.000 9,200.00 14 TEMPORARY COVER M2 4.5000 20,700.00 4,532.000 20,394.00 15 TEMPORARY CHECK DAM M 450.0000 5,400.00 15.000 6,750.00 16 MOVE-IN/MOVE-OUT EA 155.0000 465.00 1.000 155.00 S) (TEMPORARY EROSION CONTROL) 17 TEMPORARY DRAINAGE INLET PROTECTION EA 130.0000 13,130.00 23.000 2,990.00 18 TEMPORARY HYDRAULIC MULCH M2 0.8000 4,000.00 0.000 0.00 S) (BONDED FIBER MATRIX) 19 STREET SWEEPING LS 300,000.0000 300,000.00 0.060 18,000.00 0.260 78,000.00 20 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 18,700.0000 18,700.00 0.000 0.00 21 CONSTRUCTION AREA SIGNS LS 10,700.0000 10,700.00 0.700 7,490.00 S) 22 TRAFFIC CONTROL SYSTEM LS 425,000.0000 425,000.00 0.050 21,250.00 0.260 110,500.00 S) PROGRAM CAS145 PAGE 2 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0500 18,060.00 1,805.000 1,895.25 S) 24 CHANNELIZER (SURFACE MOUNTED) EA 38.0000 380.00 16.000 608.00 S) 25 TRAFFIC PLASTIC DRUMS EA 45.0000 2,925.00 35.000 1,575.00 S) 26 TEMPORARY PAVEMENT MARKER EA 4.2000 40,656.00 7,285.000 30,597.00 27 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,200.0000 2,400.00 0.000 0.00 S) 28 PORTABLE CHANGEABLE MESSAGE SIGN LS 100,000.0000 100,000.00 0.050 5,000.00 0.260 26,000.00 S) 29 TEMPORARY RAILING (TYPE K) M 42.0000 705,600.00 7,850.000 329,700.00 30 TEMPORARY CRASH CUSHION MODULE EA 200.0000 47,600.00 196.000 39,200.00 S) 31 TEMPORARY TRAFFIC SCREEN M 14.0000 97,160.00 0.000 0.00 32 ABANDON CULVERT EA 2,600.0000 2,600.00 0.000 0.00 33 OBLITERATE SURFACING M2 5.0000 2,200.00 0.000 0.00 34 REMOVE FENCE M 12.8000 17,152.00 165.800 2,122.24 35 REMOVE METAL BEAM GUARD RAILING M 18.0000 21,420.00 443.100 7,975.80 S) 36 REMOVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 37 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 4.7000 12,643.00 257.000 1,207.90 S) 38 REMOVE TRAFFIC STRIPE M 1.8500 33,115.00 4,260.000 7,881.00 S) 39 REMOVE ROADSIDE SIGN EA 51.5000 2,420.50 6.000 309.00 40 REMOVE SIGN STRUCTURE EA 8,240.0000 16,480.00 0.000 0.00 41 REMOVE SIGN OVERLAY EA 515.0000 515.00 1.000 515.00 42 REMOVE BRIDGE MOUNTED SIGN EA 3,090.0000 3,090.00 0.000 0.00 43 REMOVE ASPHALT CONCRETE DIKE M 8.0000 960.00 0.000 0.00 44 REMOVE CULVERT M 21.5000 17,200.00 0.670 14.41 10.360 222.74 45 REMOVE INLET EA 450.0000 13,500.00 1.000 450.00 3.000 1,350.00 46 REMOVE HEADWALL EA 1,400.0000 1,400.00 1.000 1,400.00 47 REMOVE RETAINING WALL M 78.0000 28,080.00 25.500 1,989.00 95.500 7,449.00 48 REMOVE ASPHALT CONCRETE SURFACING M2 12.5000 61,550.00 0.000 0.00 49 SALVAGE ROADSIDE SIGN EA 330.0000 660.00 0.000 0.00 (BARRIER MOUNTED) PROGRAM CAS145 PAGE 3 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 RECONSTRUCT METAL BEAM GUARD RAILING M 100.0000 4,600.00 0.000 0.00 S) 51 RESET ROADSIDE SIGN EA 230.0000 2,300.00 0.000 0.00 52 RELOCATE ROADSIDE SIGN EA 230.0000 1,380.00 5.000 1,150.00 53 RELOCATE ROADSIDE SIGN EA 520.0000 3,640.00 0.000 0.00 (BARRIER MOUNTED) 54 RELOCATE SIGN STRUCTURE EA 6,180.0000 6,180.00 1.000 6,180.00 1.000 6,180.00 55 ADJUST INLET EA 1,700.0000 5,100.00 1.000 1,700.00 56 MODIFY SIGN STRUCTURE EA 3,100.0000 6,200.00 0.000 0.00 S) (SAFETY CABLE RETROFIT) 57 CLEANING, PREPARATION OF EXISTING PIPE M 155.0000 8,525.00 0.000 0.00 AND PRELIMINARY INSPECTION 58 CURED-IN PLACE PIPE LINER M 600.0000 33,000.00 0.000 0.00 59 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.0000 288,000.00 1,983.000 3,966.00 S) 60 REMOVE CONCRETE (CURB AND GUTTER) M 60.0000 2,520.00 0.000 0.00 61 REMOVE CONCRETE BARRIER M 38.0000 155,420.00 100.000 3,800.00 62 REMOVE UNSOUND CONCRETE M3 8,000.0000 8,000.00 0.000 0.00 63 PREPARE CONCRETE BRIDGE DECK SURFACE M2 4.1500 8,549.00 0.000 0.00 64 CLEAN BRIDGE DECK M2 2.1000 6,014.40 0.000 0.00 65 REMOVE SOUND WALL M 44.0000 4,400.00 100.000 4,400.00 66 BRIDGE REMOVAL (PORTION), LOCATION A LS 35,000.0000 35,000.00 1.000 35,000.00 67 BRIDGE REMOVAL (PORTION), LOCATION B LS 50,000.0000 50,000.00 0.500 25,000.00 1.000 50,000.00 68 BRIDGE REMOVAL (PORTION), LOCATION C LS 15,000.0000 15,000.00 0.000 0.00 69 ASBESTOS CONTAINING MATERIALS REMOVAL LS 5,200.0000 5,200.00 0.260 1,352.00 0.260 1,352.00 70 SALVAGE CRASH CUSHION EA 720.0000 720.00 0.000 0.00 71 CLEARING AND GRUBBING LS 40,000.0000 40,000.00 0.100 4,000.00 0.430 17,200.00 72 ROADWAY EXCAVATION M3 20.0000 1,188,000.00 30,213.000 604,260.00 73 EXCAVATION DEWATERING M3 1,200.0000 2,400.00 0.000 0.00 74 CONTAMINATED EXCAVATION DEWATERING M3 1,700.0000 3,400.00 0.000 0.00 75 LEAD COMPLIANCE PLAN LS 4,800.0000 4,800.00 0.750 3,600.00 76 ASBESTOS COMPLIANCE PLAN LS 3,100.0000 3,100.00 1.000 3,100.00 PROGRAM CAS145 PAGE 4 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 STRUCTURE EXCAVATION (BRIDGE) M3 73.0000 15,111.00 207.000 15,111.00 F) 78 STRUCTURE EXCAVATION (RETAINING WALL) M3 40.0000 292,880.00 4,484.100 179,364.00 F) 79 STRUCTURE EXCAVATION (TIEBACK WALL) M3 47.0000 59,690.00 431.200 20,266.40 1,122.210 52,743.87 F) 80 STRUCTURE BACKFILL (BRIDGE) M3 115.0000 15,640.00 126.800 14,582.00 F) 81 STRUCTURE BACKFILL (RETAINING WALL) M3 41.0000 238,989.00 1,706.520 69,967.32 F) 82 STRUCTURE BACKFILL (TIEBACK WALL) M3 57.0000 9,291.00 0.000 0.00 F) 83 PERVIOUS BACKFILL MATERIAL M3 180.0000 720.00 0.000 0.00 F) 84 PERVIOUS BACKFILL MATERIAL (RETAINING M3 73.0000 90,885.00 0.000 0.00 F) WALL) 85 ROCK DOWEL ASSEMBLY M 137.0000 244,819.00 450.300 61,691.10 1,224.000 167,688.00 SF) 86 SUBGRADE ENHANCEMENT FABRIC M2 30.0000 2,250.00 0.000 0.00 87 HIGHWAY PLANTING LS 125,000.0000 125,000.00 0.000 0.00 S) 88 ROCK BLANKET M2 76.0000 212,040.00 2,789.000 211,964.00 S) 89 EROSION CONTROL (TYPE D) M2 0.8200 20,172.00 8,094.000 6,637.08 S) 90 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 300.0000 900.00 1.000 300.00 S) 91 PLANT ESTABLISHMENT WORK LS 82,000.0000 82,000.00 0.000 0.00 S) 92 MAINTAIN EXISTING IRRIGATION FACILITIES LS 5,800.0000 5,800.00 0.030 174.00 0.350 2,030.00 S) 93 IRRIGATION SYSTEM LS 200,000.0000 200,000.00 0.080 16,000.00 S) 94 EXTEND 200 MM CONDUIT M 155.0000 2,635.00 7.000 1,085.00 S) 95 EXTEND 250 MM CONDUIT M 160.0000 2,400.00 0.000 0.00 S) 96 CLASS 2 AGGREGATE BASE M3 43.0000 1,702,800.00 2,971.000 127,753.00 5,518.000 237,274.00 97 HOT MIX ASPHALT (TEXTURED PAVING) M2 90.0000 85,500.00 125.600 11,304.00 98 HOT MIX ASPHALT TONN 70.0000 3,038,000.00 4,000.000 280,000.00 8,324.740 582,731.80 99 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TONN 100.0000 1,720,000.00 0.000 0.00 00 PLACE HOT MIX ASPHALT DIKE (TYPE A) M 11.5000 3,450.00 0.000 0.00 01 PLACE HOT MIX ASPHALT DIKE (TYPE C) M 11.5000 839.50 0.000 0.00 02 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 11.5000 9,775.00 64.300 739.45 03 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 11.5000 11,040.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 PLACE HOT MIX ASPHALT M2 48.0000 45,600.00 0.000 0.00 (MISCELLANEOUS AREA) 05 REPLACE CONCRETE PAVEMENT M3 1,100.0000 1,221,000.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 06 REPAIR SPALLED JOINTS M2 1,100.0000 110,000.00 0.000 0.00 07 GRIND CONCRETE PAVEMENT M2 25.8000 116,616.00 0.000 0.00 S) 08 FURNISH STEEL PILING (HP 250 X 85) M 126.0000 59,724.00 444.000 55,944.00 09 DRIVE STEEL PILE (HP 250 X 85) EA 3,100.0000 89,900.00 29.000 89,900.00 S) 10 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 300.0000 45,000.00 0.000 0.00 S) PILING (SOUND WALL) 11 TIEBACK ANCHOR EA 2,450.0000 617,400.00 29.000 71,050.00 215.600 528,220.00 S) 12 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 970.0000 17,460.00 18.000 17,460.00 F) 13 STRUCTURAL CONCRETE, BRIDGE M3 1,275.0000 244,800.00 42.400 54,060.00 127.260 162,256.50 F) 14 STRUCTURAL CONCRETE, RETAINING WALL M3 750.0000 1,971,750.00 342.700 257,025.00 1,470.600 1,102,950.00 F) 15 MINOR CONCRETE (MINOR STRUCTURE) M3 1,225.0000 166,600.00 9.330 11,429.25 33.450 40,976.25 F) 16 ARCHITECTURAL TREATMENT (DRY STACK) M2 75.0000 306,525.00 350.600 26,295.00 1,385.600 103,920.00 F) 17 DRILL AND BOND DOWEL M 180.0000 2,160.00 0.000 0.00 18 CLEAN EXPANSION JOINT M 105.0000 22,260.00 0.000 0.00 19 RAPID SETTING CONCRETE (PATCH) M3 3,100.0000 3,100.00 0.000 0.00 20 FURNISH POLYESTER CONCRETE OVERLAY M3 2,100.0000 315,000.00 0.000 0.00 21 PLACE POLYESTER CONCRETE OVERLAY M2 36.1000 83,066.10 0.000 0.00 F) 22 SOUND WALL (MASONRY BLOCK) M2 250.0000 310,750.00 0.000 0.00 F) 23 JOINT SEAL (MR 30 MM) M 105.0000 23,625.00 0.000 0.00 S) 24 BAR REINFORCING STEEL (BRIDGE) KG 2.6000 93,600.00 7,267.400 18,895.24 24,743.300 64,332.58 F) 25 BAR REINFORCING STEEL (RETAINING WALL) KG 2.6000 512,348.20 28,143.900 73,174.14 119,129.600 309,736.96 F) 26 SHOTCRETE M3 720.0000 416,160.00 126.300 90,936.00 398.000 286,560.00 F) 27 TREAT BRIDGE DECK M2 6.2000 17,756.80 0.000 0.00 F) 28 FURNISH BRIDGE DECK TREATMENT MATERIAL L 20.6000 26,780.00 0.000 0.00 29 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 14.5000 40,252.00 0.000 0.00 WITH WALKWAY) 30 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 4.2500 11,798.00 0.000 0.00 S) WITH WALKWAY) PROGRAM CAS145 PAGE 6 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 FURNISH SIGN STRUCTURE (TRUSS) KG 10.2500 603,048.50 9,735.000 99,783.75 9,735.000 99,783.75 F) 32 INSTALL SIGN STRUCTURE (TRUSS) KG 0.8000 46,650.40 9,735.000 7,788.00 9,735.000 7,788.00 SF) 33 FURNISH LAMINATED PANEL SIGN M2 155.0000 41,850.00 0.000 0.00 (25.4 MM-TYPE A) 34 FURNISH LAMINATED PANEL SIGN M2 155.0000 1,860.00 0.000 0.00 (25.4 MM-TYPE B) 35 FURNISH SINGLE SHEET ALUMINUM SIGN M2 135.0000 6,210.00 0.000 0.00 (1.6 MM-UNFRAMED) 36 FURNISH SINGLE SHEET ALUMINUM SIGN M2 145.0000 7,105.00 0.000 0.00 (2.0 MM-UNFRAMED) 37 FURNISH SINGLE SHEET ALUMINUM SIGN M2 145.0000 580.00 0.000 0.00 (1.6 MM-FRAMED) 38 FURNISH SINGLE SHEET ALUMINUM SIGN M2 155.0000 2,480.00 0.000 0.00 (2.0 MM-FRAMED) 39 1372 MM CAST-IN-DRILLED-HOLE M 11,800.0000 153,400.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 40 1524 MM CAST-IN-DRILLED-HOLE M 2,500.0000 112,500.00 14.600 36,500.00 S) CONCRETE PILE (SIGN FOUNDATION) 41 ROADSIDE SIGN (BARRIER MOUNTED) EA 410.0000 4,100.00 0.000 0.00 42 ROADSIDE SIGN KG 52.0000 8,320.00 0.000 0.00 (TYPE 736A, BARRIER MOUNTED) 43 ROADSIDE SIGN - ONE POST EA 288.0000 6,048.00 0.000 0.00 44 ROADSIDE SIGN - TWO POST EA 680.0000 7,480.00 0.000 0.00 45 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 1,700.00 0.000 0.00 METHOD) 46 INSTALL SIGN OVERLAY EA 525.0000 525.00 2.000 1,050.00 S) 47 INSTALL SIGN PANEL ON EXISTING FRAME M2 160.0000 7,520.00 0.000 0.00 48 450 MM ALTERNATIVE PIPE CULVERT M 155.0000 266,600.00 88.100 13,655.50 463.700 71,873.50 49 600 MM ALTERNATIVE PIPE CULVERT M 240.0000 396,000.00 0.000 0.00 50 750 MM ALTERNATIVE PIPE CULVERT M 480.0000 62,400.00 0.000 0.00 51 900 MM ALTERNATIVE PIPE CULVERT M 2,400.0000 1,680.00 0.000 0.00 52 600 MM REINFORCED CONCRETE PIPE M 310.0000 3,720.00 11.500 3,565.00 11.500 3,565.00 53 450 MM CORRUGATED STEEL PIPE M 440.0000 3,168.00 0.000 0.00 (1.63 MM THICK) 54 600 MM CORRUGATED STEEL PIPE M 880.0000 1,848.00 0.000 0.00 (1.63 MM THICK) 55 DRAINAGE INLET MARKER EA 26.0000 2,626.00 0.000 0.00 56 1100 MM CORRUGATED STEEL PIPE INLET M 840.0000 3,360.00 0.000 0.00 (1.63 MM THICK) 57 GRATED LINE DRAIN M 275.0000 134,750.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 450 MM ALTERNATIVE FLARED END SECTION EA 480.0000 1,920.00 1.000 480.00 59 600 MM ALTERNATIVE FLARED END SECTION EA 520.0000 1,040.00 0.000 0.00 60 750 MM ALTERNATIVE FLARED END SECTION EA 660.0000 1,320.00 0.000 0.00 61 CLASS 4 CONCRETE (BACKFILL) M3 160.0000 36,800.00 69.230 11,076.80 108.570 17,371.20 62 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 200.0000 5,000.00 2.000 400.00 63 ROCK SLOPE PROTECTION M3 150.0000 2,700.00 0.000 0.00 (BACKING NO. 1, METHOD B) 64 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 150.0000 1,950.00 0.000 0.00 65 SLOPE PAVING (COBBLESTONE) M2 65.0000 69,810.00 0.000 0.00 F) 66 SLOPE PAVING (CONCRETE) M3 1,000.0000 223,000.00 86.000 86,000.00 F) 67 ROCK SLOPE PROTECTION FABRIC M2 3.0000 600.00 9.000 27.00 68 MINOR CONCRETE (MISCELLANEOUS M3 700.0000 98,000.00 128.500 89,950.00 CONSTRUCTION) 69 MINOR CONCRETE (GUTTER) M 78.0000 67,782.00 0.000 0.00 F) 70 MINOR CONCRETE (TEXTURED PAVING) M2 90.0000 131,400.00 117.000 10,530.00 71 MISCELLANEOUS IRON AND STEEL KG 2.7500 54,532.50 3,394.000 9,333.50 SF) 72 FENCE (TYPE BW, 4-STRAND, METAL POST) M 50.0000 2,350.00 0.000 0.00 S) 73 CHAIN LINK FENCE (TYPE CL-1.8) M 60.5000 84,700.00 0.000 0.00 S) 74 0.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 670.0000 670.00 0.000 0.00 S) 75 CONCRETE BARRIER DELINEATOR (400 MM) EA 36.0000 144.00 0.000 0.00 76 DELINEATOR (CLASS 1) EA 42.0000 3,822.00 0.000 0.00 77 DELINEATOR (CLASS 1, SURFACE MOUNTED) EA 80.0000 480.00 0.000 0.00 S) 78 HIGHWAY POST MARKER EA 50.0000 1,200.00 0.000 0.00 79 OBJECT MARKER (TYPE L-1) EA 50.0000 600.00 0.000 0.00 80 METAL BEAM GUARD RAILING (WOOD POST) M 67.0000 94,470.00 76.100 5,098.70 S) 81 VEGETATION CONTROL (MINOR CONCRETE) M2 72.0000 135,360.00 0.000 0.00 82 CONCRETE BARRIER (TYPE 25) M 350.0000 22,050.00 0.000 0.00 F) 83 CABLE RAILING M 34.2500 28,804.25 0.000 0.00 F) 84 TRANSITION RAILING (TYPE WB) EA 3,400.0000 40,800.00 0.000 0.00 S) PROGRAM CAS145 PAGE 8 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 85 END ANCHOR ASSEMBLY (TYPE SFT) EA 670.0000 4,020.00 2.000 1,340.00 S) 86 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 16,500.00 0.000 0.00 S) 87 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,550.0000 22,950.00 2.000 5,100.00 S) 88 CRASH CUSHION, SAND FILLED EA 3,800.0000 3,800.00 0.000 0.00 S) 89 CONCRETE BARRIER (TYPE 60) M 145.0000 359,600.00 0.000 0.00 90 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 91 CONCRETE BARRIER (TYPE 60C) M 170.0000 122,400.00 0.000 0.00 92 CONCRETE BARRIER (TYPE 60A MODIFIED) M 200.0000 24,400.00 0.000 0.00 93 CONCRETE BARRIER (TYPE 60D) M 124.0000 140,368.00 0.000 0.00 F) 94 CONCRETE BARRIER (TYPE 60E) M 650.0000 208,000.00 0.000 0.00 95 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 96 CONCRETE BARRIER (TYPE 732 MODIFIED) M 84.0000 5,292.00 0.000 0.00 F) 97 CONCRETE BARRIER (TYPE 736A) M 85.0000 68,850.00 0.000 0.00 98 CONCRETE BARRIER (TYPE 736A MODIFIED) M 105.0000 18,900.00 0.000 0.00 99 CONCRETE BARRIER (TYPE 736B) M 105.0000 36,750.00 0.000 0.00 00 THERMOPLASTIC PAVEMENT MARKING M2 32.0000 5,760.00 0.000 0.00 S) 01 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5500 42,005.00 0.000 0.00 S) 02 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.1000 9,517.00 0.000 0.00 S) 03 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.1000 6,789.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 04 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5500 63,550.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 05 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5500 2,356.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 06 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.1500 24,977.50 128.000 659.20 S) 07 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,300.0000 10,300.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 08 LIGHTING (TEMPORARY) LS 22,000.0000 22,000.00 0.500 11,000.00 S) 09 CHANGEABLE MESSAGE SIGN SYSTEM LS 23,000.0000 23,000.00 0.390 8,970.00 S) 10 MODIFY TRAFFIC MONITORING STATION LS 77,000.0000 77,000.00 0.449 34,573.00 S) (COUNT) 11 TRAFFIC MONITORING STATION LS 99,000.0000 99,000.00 0.252 24,948.00 S) PROGRAM CAS145 PAGE 9 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 12 GPRS MODEM AND ACCESSORIES EA 1,500.0000 3,000.00 2.000 3,000.00 S) 13 MODIFY RAMP METERING SYSTEM LS 201,000.0000 201,000.00 0.128 25,728.00 S) 14 MODIFY LIGHTING AND SIGN ILLUMINATION LS 495,000.0000 495,000.00 0.030 14,850.00 0.330 163,350.00 S) 15 FIBER OPTIC SYSTEM LS 532,000.0000 532,000.00 0.070 37,240.00 0.229 121,828.00 S) 16 TRAINING LS 3,100.0000 3,100.00 0.000 0.00 S) 17 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 S) PROGRAM CAS145 PAGE 10 DATE 07/21/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367824 TIME 02:00 PM ESTIMATE NO. 12 BID OPENING 04/15/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/09 R.E. NAME: SPECTOR, PETE DATE OF THIS ESTIMATE 07/21/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,422,806.29 6,996,985.94 ADJUSTMENT OF COMPENSATION 10,015.72 40,763.18 EXTRA WORK 133,851.42 413,582.81 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,566,673.43 7,451,331.93 18 MOBILIZATION LS 1500,000.0000 1,500,000.00 0.950 1,425,000.00 ORIGINAL CONTRACT AMOUNT 27,471,772.65 TOTAL WORK COMPLETED 1,566,673.43 8,876,331.93 MATERIALS ON HAND ON SITE 79,730.37 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 -10,000.00 TOTAL 1,570,673.43 8,946,062.30 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 05/22/08 670 08/04/08 07/16/08 10/18/11 109 143 0 0 31% 16% PROGRESS IS SATISFACTORY SPECTOR, PETE RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/09