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 11/23/11 EST. NO.25 TIME 03:30 PM R.E. NAME: SERRANO, MAURICIO 03-367834 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 250.00 E.W. @ F.A.(+) 012010 N 0009.0 0018 250.00 070111 N 0534.0 004 0014 300.00 E.W. @ F.A.(+) 092910 N 0405.0 0017 600.00 051211 N 0439.0 0021 662.50 081611 N 0499.0 0022 975.00 101111 N 0525.0 0023 1,631.25 103111 N 0529.0 0024 1,412.50 111211 N 0533.0 012 0040 10,911.52 E.W. @ F.A.(+) 092510 N 0364.0 014 0019 618.19 E.W. @ F.A.(+) 091010 N 0281.0 017 0061 1,741.25 E.W. @ F.A.(+) 031611 N 0417.0 022 0004 33,848.64 E.W. @ L.S.(+) 111811 N 002 0 047 0006 36,325.85 A.C. @ U.P.(+) 110311 N 0006 0 0007 27,531.70 110311 N 0007 0 055 0001 5,884.92 E.W. @ F.A.(+) 072111 N 0507.0 0003 9,905.65 072211 N 0509.0 0004 1,423.93 071911 N 0510.0 061 0005 1,617.58 E.W. @ F.A.(+) 052511 N 0444.0 0006 1,771.29 052511 N 0445.0 0007 3,099.31 052611 N 0446.0 0008 2,678.34 052311 N 0447.0 0010 476.26 052711 N 0452.0 0011 770.84 052711 N 0456.0 068 0001 1,464.85 E.W. @ F.A.(+) 122010 N 468 0 0002 155.94 122710 N 469 0 0005 2,217.34 122110 N 472 0 078 0001 255.38 E.W. @ F.A.(+) 072711 N 0502.0 0002 444.34 072611 N 0503.0 0005 448.72 080111 N 0506.0 0007 289.87 072811 N 0501.0 089 0001 5,077.69 E.W. @ F.A.(+) 110411 N 0524.0 0002 1,319.62 111511 N 0530.0 0004 3,972.27 110911 N 0540.0 0005 4,256.90 111011 N 0541.0 164,589.44 TOTAL THIS ESTIMATE 1,381,769.99 TOTAL PREVIOUS ESTIMATE 1,546,359.43 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 11/23/11 EST. NO.25 TIME 03:30 PM R.E. NAME: SERRANO, MAURICIO 03-367834 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FLOOD/LTR 01/20/10 -16,540.00 03 FLOOD LTR 8,270.00 11 25% FAIL TO COMPLY -36,586.94 17 CPM DEDUCTION -12,360.23 18 SCHEDULE DEDUCTION -12,460.00 19 DELINQUENT PROGRESS 61,407.17 22 0.00 -8,270.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 2/10 -3,000.00 04 RETURN DEDUCT 2/10 3,000.00 05 PER LTR DATED 7/2010 -3,000.00 09 PER LTR DATED 8/2010 -5,000.00 10 PER LTR DATED 9/10 -2,000.00 11 RETURN 7/10 DEDUCT 3,000.00 11 RETURN 8/10 DEDUCT 5,000.00 11 PER LTR DATED 10/10 -6,000.00 12 RETURN 9/10 DEDUCT 2,000.00 12 PER LTR DATED 11/10 -7,000.00 13 PER LTR DATED 12/10 -3,000.00 14 PER LTR DATED 1/2011 -8,000.00 15 PER LTR DATED 2/11 -10,000.00 16 PER LTR DATED 3/11 -5,000.00 17 RETURN DEDUCT 12/10 3,000.00 18 RETURN DEDUCT 1/11 8,000.00 18 RETURN DEDUCT 2/11 10,000.00 18 RETURN DEDUCT 3/11 5,000.00 18 RETURN DEDUCT 10/10 6,000.00 18 RETURN DEDUCT 11/10 7,000.00 18 PER LTR DATED 5/2011 -1,000.00 19 PER LTR DATED 7/2011 -1,000.00 21 PER LTR DATED 8/2011 -5,000.00 22 RETURN DEDUCTS 19&21 2,000.00 22 PER LTR DATED 11/11 -2,000.00 25 RETURN 8/11 DEDUCT 5,000.00 25 3,000.00 -2,000.00 TOTAL DEDUCTIONS 3,000.00 -10,270.00 PROGRAM CAS145 PAGE 1 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 LOCATION RERUN PROGRESS ESTIMATE 03-PLA-80-2.9/5.1 ----------------------- FLATIRON WEST INC IN PLACER COUNTY IN ROSEVILLE AND 2100 GOODYEAR ROAD ROCKLIN FROM MINERS RAVINE BRIDGE BENICIA CA 94510 TO 1.6 KM EAST OF ROUTE 65/80 SEPARATION FED. AID NO. HPLU-6203(44) ,LN-6203(44) ,HPLU-6203(25) CONSTRUCT HOV LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.950 2,850.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 2,250.00 3.000 750.00 003 TIME-RELATED OVERHEAD WDAY 2,000.0000 480,000.00 247.000 494,000.00 004 TEMPORARY FENCE (TYPE CL-1.8) M 15.0000 9,000.00 207.000 3,105.00 005 TEMPORARY FENCE (TYPE ESA) M 8.0000 9,360.00 1,170.000 9,360.00 006 MIGRATORY BIRD PROTECTION LS 6,000.0000 6,000.00 1.000 6,000.00 007 CONSTRUCTION SITE MANAGEMENT LS 17,600.0000 17,600.00 0.950 16,720.00 008 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.889 2,667.00 PREVENTION PLAN 009 STABILIZED CONSTRUCTION ROADWAY LS 20,000.0000 20,000.00 0.950 19,000.00 010 TEMPORARY EROSION CONTROL BLANKET M2 2.0000 3,400.00 1,020.100 2,040.20 2,042.300 4,084.60 011 TEMPORARY FIBER ROLL M 4.6000 28,520.00 2,852.360 13,120.86 012 TEMPORARY SILT FENCE M 4.4000 6,864.00 1,949.980 8,579.91 013 TEMPORARY GRAVEL BAG BERM M 14.0000 1,680.00 150.000 2,100.00 014 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 35,000.00 4.000 14,000.00 015 TEMPORARY COVER M2 1.6000 7,200.00 2,691.000 4,305.60 016 TEMPORARY CHECK DAM M 10.0000 500.00 62.800 628.00 017 MOVE-IN/MOVE-OUT EA 660.0000 1,980.00 4.000 2,640.00 (TEMPORARY EROSION CONTROL) 018 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 8,540.00 12.000 1,680.00 51.000 7,140.00 019 TEMPORARY HYDRAULIC MULCH M2 0.8500 10,540.00 6,383.000 5,425.55 (BONDED FIBER MATRIX) 020 STREET SWEEPING LS 45,000.0000 45,000.00 0.950 42,750.00 021 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 15,000.0000 15,000.00 0.950 14,250.00 022 CONSTRUCTION AREA SIGNS LS 14,000.0000 14,000.00 0.736 10,304.00 PROGRAM CAS145 PAGE 2 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TRAFFIC CONTROL SYSTEM LS 65,000.0000 65,000.00 0.950 61,750.00 024 TYPE III BARRICADE EA 85.0000 1,360.00 8.000 680.00 (S) 025 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.4500 11,745.00 27,617.000 12,427.65 026 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 10,850.00 209.000 7,315.00 027 LANE SEPARATION SYSTEM M 140.0000 18,200.00 122.000 17,080.00 122.000 17,080.00 028 TRAFFIC PLASTIC DRUM EA 25.0000 1,250.00 50.000 1,250.00 (S) 029 TEMPORARY PAVEMENT MARKER EA 4.0000 75,200.00 17,082.000 68,328.00 030 PORTABLE CHANGEABLE MESSAGE SIGN LS 8,500.0000 8,500.00 0.950 8,075.00 031 TEMPORARY RAILING (TYPE K) M 17.0000 338,300.00 17,128.900 291,191.30 032 TEMPORARY CRASH CUSHION MODULE EA 130.0000 22,100.00 77.000 10,010.00 033 TEMPORARY CRASH CUSHION (ABSORB 350) EA 4,000.0000 56,000.00 17.000 68,000.00 034 TEMPORARY TRAFFIC SCREEN M 13.5000 97,200.00 7,023.000 94,810.50 035 OBLITERATE SURFACING M2 10.0000 33,200.00 1,345.000 13,450.00 036 REMOVE FENCE M 5.0000 3,600.00 476.000 2,380.00 716.000 3,580.00 037 REMOVE METAL BEAM GUARD RAILING M 18.0000 40,320.00 2,201.000 39,618.00 038 REMOVE FLARED END SECTION EA 250.0000 1,000.00 4.000 1,000.00 039 REMOVE IRRIGATION SYSTEM LS 1,500.0000 1,500.00 0.000 0.00 040 REMOVE TRAFFIC STRIPE M 1.0000 22,400.00 870.000 870.00 13,094.000 13,094.00 041 REMOVE ROADSIDE SIGN EA 40.0000 2,000.00 0.000 0.00 042 REMOVE SIGN STRUCTURE EA 5,000.0000 45,000.00 8.500 42,500.00 043 REMOVE BRIDGE MOUNTED SIGN EA 2,000.0000 8,000.00 0.000 0.00 044 REMOVE CULVERT M 40.0000 7,600.00 182.300 7,292.00 045 REMOVE UNDERDRAIN M 28.0000 3,920.00 140.000 3,920.00 046 REMOVE SLOTTED DRAIN M 35.0000 1,050.00 30.000 1,050.00 047 REMOVE INLET EA 950.0000 15,200.00 16.000 15,200.00 048 REMOVE HEADWALL EA 1,800.0000 12,600.00 8.000 14,400.00 049 REMOVE DOWNDRAIN M 100.0000 7,400.00 73.300 7,330.00 PROGRAM CAS145 PAGE 3 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE RETAINING WALL M 50.0000 12,000.00 233.400 11,670.00 051 RELOCATE CRASH CUSHION EA 2,500.0000 2,500.00 1.000 2,500.00 052 RELOCATE ROADSIDE SIGN EA 180.0000 2,880.00 0.000 0.00 053 RELOCATE ROADSIDE SIGN (BARRIER EA 275.0000 2,200.00 0.000 0.00 MOUNTED) 054 RELOCATE SIGN STRUCTURE EA 5,000.0000 5,000.00 0.950 4,750.00 055 ADJUST INLET EA 1,500.0000 3,000.00 2.000 3,000.00 056 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 1.5000 128,100.00 82,661.000 123,991.50 057 REMOVE CONCRETE BARRIER M 27.0000 96,930.00 3,550.000 95,850.00 058 BRIDGE REMOVAL (PORTION), LOCATION A LS 60,000.0000 60,000.00 1.000 60,000.00 059 BRIDGE REMOVAL (PORTION), LOCATION B LS 15,000.0000 15,000.00 0.900 13,500.00 060 BRIDGE REMOVAL (PORTION), LOCATION C LS 15,000.0000 15,000.00 1.000 15,000.00 061 BRIDGE REMOVAL (PORTION), LOCATION D LS 15,000.0000 15,000.00 1.000 15,000.00 062 BRIDGE REMOVAL (PORTION), LOCATION E LS 15,000.0000 15,000.00 1.000 15,000.00 063 BRIDGE REMOVAL (PORTION), LOCATION F LS 15,000.0000 15,000.00 1.000 15,000.00 064 CLEARING AND GRUBBING LS 40,000.0000 40,000.00 1.000 40,000.00 065 ROADWAY EXCAVATION M3 10.5000 862,050.00 -3,517.000 -36,928.50 81,063.000 851,161.50 066 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.750 1,500.00 067 STRUCTURE EXCAVATION (BRIDGE) M3 40.0000 6,320.00 158.000 6,320.00 (F) 068 STRUCTURE EXCAVATION (TYPE D) M3 90.0000 16,110.00 179.000 16,110.00 (F) 069 STRUCTURE EXCAVATION (RETAINING WALL) M3 15.0000 95,340.00 6,427.000 96,405.00 (F) 070 STRUCTURE EXCAVATION (TIEBACK WALL) M3 45.0000 33,840.00 772.000 34,740.00 (F) 071 STRUCTURE BACKFILL (BRIDGE) M3 40.0000 3,640.00 91.000 3,640.00 (F) 072 STRUCTURE BACKFILL (RETAINING WALL) M3 18.0000 78,984.00 4,557.000 82,026.00 (F) 073 STRUCTURE BACKFILL (TIEBACK WALL) M3 60.0000 3,780.00 63.000 3,780.00 (F) 074 PERVIOUS BACKFILL MATERIAL (RETAINING M3 100.0000 47,900.00 479.000 47,900.00 (F) WALL) 075 DITCH EXCAVATION M3 35.0000 1,225.00 35.000 1,225.00 076 HIGHWAY PLANTING LS 35,000.0000 35,000.00 0.290 10,150.00 0.290 10,150.00 PROGRAM CAS145 PAGE 4 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 EROSION CONTROL (TYPE D) HA 4,500.0000 20,250.00 5.290 23,805.00 078 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 660.0000 1,980.00 3.000 1,980.00 079 PLANT ESTABLISHMENT WORK LS 9,000.0000 9,000.00 0.000 0.00 080 MAINTAIN EXISTING IRRIGATION FACILITIES LS 2,000.0000 2,000.00 0.737 1,474.00 081 IRRIGATION SYSTEM LS 55,000.0000 55,000.00 0.720 39,600.00 0.890 48,950.00 082 CLASS 2 AGGREGATE BASE M3 35.0000 1,708,000.00 777.000 27,195.00 44,624.090 1,561,843.15 083 REPLACE ASPHALT CONCRETE SURFACING M3 205.0000 502,250.00 2,012.400 412,542.00 084 HOT MIX ASPHALT (TEXTURED PAVING) M2 50.0000 130,000.00 370.000 18,500.00 2,329.000 116,450.00 085 HOT MIX ASPHALT TONN 67.0000 3,906,100.00 116.800 7,825.60 48,593.340 3,255,753.78 086 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TONN 102.0000 1,366,800.00 11,683.960 1,191,763.92 087 PLACE HOT MIX ASPHALT DIKE (TYPE C) M 4.0000 720.00 178.700 714.80 088 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 4.0000 7,160.00 1,910.100 7,640.40 089 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 4.0000 1,320.00 326.800 1,307.20 090 PLACE HOT MIX ASPHALT M2 25.0000 24,750.00 96.600 2,415.00 984.300 24,607.50 (MISCELLANEOUS AREA) 091 FURNISH STEEL PILING (HP 250 X 85) M 110.0000 41,470.00 377.000 41,470.00 092 DRIVE STEEL PILE (HP 250 X 85) EA 2,500.0000 60,000.00 24.000 60,000.00 093 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 160.0000 17,280.00 107.700 17,232.00 PILING 094 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 150.0000 20,550.00 192.400 28,860.00 PILING (ROCK SOCKET) 095 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 130.0000 81,900.00 630.000 81,900.00 PILING (SOUND WALL) 096 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 80.0000 92,800.00 1,068.600 85,488.00 PILING (SOUND WALL) 097 TIEBACK ANCHOR EA 1,500.0000 586,500.00 391.000 586,500.00 098 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 600.0000 43,800.00 73.000 43,800.00 (F) 099 STRUCTURAL CONCRETE, BRIDGE M3 800.0000 336,000.00 420.000 336,000.00 (F) 100 STRUCTURAL CONCRETE, RETAINING WALL M3 405.0000 1,048,545.00 2,589.000 1,048,545.00 (F) 101 MINOR CONCRETE (MINOR STRUCTURE) M3 850.0000 93,500.00 105.560 89,726.00 (F) 102 MINOR CONCRETE (SOUND WALL) M3 450.0000 139,500.00 310.000 139,500.00 (F) 103 ARCHITECTURAL TEXTURE (DRY STACK) M2 60.0000 49,500.00 825.000 49,500.00 (F) PROGRAM CAS145 PAGE 5 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 DRILL AND BOND DOWEL M 100.0000 700.00 7.000 700.00 105 SOUND WALL (MASONRY BLOCK) M2 152.0000 689,016.00 181.000 27,512.00 4,533.000 689,016.00 (F) 106 JOINT SEAL (MR 25 MM) M 200.0000 3,800.00 19.000 3,800.00 19.000 3,800.00 107 BAR REINFORCING STEEL (BRIDGE) KG 1.6000 156,379.20 111,787.000 178,859.20 (F) 108 BAR REINFORCING STEEL (RETAINING WALL) KG 1.6000 383,160.00 239,474.800 383,159.68 (F) 109 BAR REINFORCING STEEL (SOUND WALL) KG 1.3000 75,058.10 57,737.000 75,058.10 (F) 110 SHOTCRETE M3 510.0000 222,360.00 436.000 222,360.00 (F) 111 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED KG 15.0000 171,900.00 10,563.000 158,445.00 (F) WITH WALKWAY) 112 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED KG 5.0000 57,300.00 2,565.000 12,825.00 (F) WITH WALKWAY) 113 FURNISH SIGN STRUCTURE (TRUSS) KG 10.6000 1,188,525.00 88,124.000 934,114.40 (F) 114 INSTALL SIGN STRUCTURE (TRUSS) KG 0.5000 56,062.50 100,125.000 50,062.50 (F) 115 FURNISH LAMINATED PANEL SIGN M2 165.0000 85,800.00 0.000 0.00 (25.4 MM-TYPE A) 116 FURNISH LAMINATED PANEL SIGN M2 200.0000 1,200.00 0.000 0.00 (25.4 MM-TYPE B) 117 FURNISH SINGLE SHEET ALUMINUM SIGN M2 80.0000 3,280.00 0.000 0.00 (1.6 MM-UNFRAMED) 118 FURNISH SINGLE SHEET ALUMINUM SIGN M2 90.0000 3,600.00 0.000 0.00 (2.0 MM-UNFRAMED) 119 FURNISH SINGLE SHEET ALUMINUM SIGN M2 110.0000 330.00 0.000 0.00 (1.6 MM-FRAMED) 120 FURNISH SINGLE SHEET ALUMINUM SIGN M2 115.0000 2,185.00 0.000 0.00 (2.0 MM-FRAMED) 121 1372 MM CAST-IN-DRILLED-HOLE M 2,000.0000 24,400.00 12.200 24,400.00 CONCRETE PILE (SIGN FOUNDATION) 122 1524 MM CAST-IN-DRILLED-HOLE M 2,050.0000 199,875.00 97.800 200,490.00 CONCRETE PILE (SIGN FOUNDATION) 123 ROADSIDE SIGN (BARRIER MOUNTED) EA 1,600.0000 11,200.00 0.000 0.00 124 ROADSIDE SIGN - ONE POST EA 190.0000 5,130.00 0.000 0.00 125 ROADSIDE SIGN - TWO POST EA 550.0000 4,400.00 0.000 0.00 126 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 2,400.00 0.000 0.00 METHOD) 127 INSTALL SIGN PANEL ON EXISTING FRAME M2 60.0000 960.00 0.000 0.00 128 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 100.00 0.000 0.00 EXISTING POST 129 PREPARE AND PAINT CONCRETE M2 60.0000 45,060.00 1,259.000 75,540.00 130 375 MM ALTERNATIVE PIPE CULVERT M 125.0000 1,625.00 13.000 1,625.00 PROGRAM CAS145 PAGE 6 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 450 MM ALTERNATIVE PIPE CULVERT M 55.0000 79,750.00 1,367.700 75,223.50 132 600 MM ALTERNATIVE PIPE CULVERT M 85.0000 16,150.00 189.700 16,124.50 133 300 MM PLASTIC PIPE M 70.0000 2,240.00 21.300 1,491.00 134 375 MM PLASTIC PIPE M 75.0000 3,300.00 43.300 3,247.50 135 450 MM PLASTIC PIPE M 100.0000 4,300.00 42.100 4,210.00 136 600 MM REINFORCED CONCRETE PIPE M 290.0000 15,370.00 31.600 9,164.00 137 750 MM REINFORCED CONCRETE PIPE M 930.0000 6,510.00 6.100 5,673.00 138 900 MM REINFORCED CONCRETE PIPE M 1,650.0000 14,850.00 9.000 14,850.00 139 JACKED 600 MM REINFORCED CONCRETE PIPE M 2,800.0000 103,600.00 0.000 0.00 (CLASS II) 140 450 MM CORRUGATED STEEL PIPE M 200.0000 1,200.00 5.500 1,100.00 (1.63 MM THICK) 141 600 MM CORRUGATED STEEL PIPE M 180.0000 1,080.00 5.800 1,044.00 (1.63 MM THICK) 142 200 MM PERFORATED PLASTIC M 70.0000 9,800.00 140.000 9,800.00 PIPE UNDERDRAIN 143 300 MM ALTERNATIVE PIPE DOWNDRAIN M 135.0000 10,800.00 80.300 10,840.50 144 450 MM ALTERNATIVE PIPE DOWNDRAIN M 230.0000 9,200.00 10.000 2,300.00 37.100 8,533.00 145 DRAINAGE INLET MARKER EA 5.0000 305.00 0.000 0.00 146 600 MM CONCRETE FLARED END SECTION EA 950.0000 2,850.00 3.000 2,850.00 147 300 MM ALTERNATIVE FLARED END SECTION EA 950.0000 8,550.00 8.000 7,600.00 148 450 MM ALTERNATIVE FLARED END SECTION EA 1,000.0000 7,000.00 1.000 1,000.00 7.000 7,000.00 149 600 MM ALTERNATIVE FLARED END SECTION EA 1,000.0000 1,000.00 1.000 1,000.00 150 CLASS 4 CONCRETE (BACKFILL) M3 250.0000 11,250.00 42.500 10,625.00 151 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 265.0000 11,130.00 14.600 3,869.00 27.200 7,208.00 152 SLOPE PAVING (CONCRETE) M3 800.0000 28,000.00 35.000 28,000.00 (F) 153 ROCK SLOPE PROTECTION FABRIC M2 3.0000 6,060.00 566.000 1,698.00 1,132.230 3,396.69 154 MINOR CONCRETE (MISCELLANEOUS M3 280.0000 18,760.00 13.850 3,878.00 62.550 17,514.00 CONSTRUCTION) 155 MINOR CONCRETE (GUTTER) M 80.0000 44,960.00 562.000 44,960.00 (F) 156 MISCELLANEOUS IRON AND STEEL KG 3.0000 44,952.00 1,152.000 3,456.00 14,252.000 42,756.00 (F) 157 CHAIN LINK FENCE (TYPE CL-1.8) M 50.0000 30,000.00 594.000 29,700.00 PROGRAM CAS145 PAGE 7 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 0.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 800.0000 1,600.00 2.000 1,600.00 159 CONCRETE BARRIER DELINEATOR (400 MM) EA 40.0000 360.00 0.000 0.00 160 DELINEATOR (CLASS 1) EA 28.0000 4,480.00 0.000 0.00 161 HIGHWAY POST MARKER EA 35.0000 700.00 0.000 0.00 162 OBJECT MARKER (TYPE L-1) EA 35.0000 560.00 0.000 0.00 163 METAL BEAM GUARD RAILING (WOOD POST) M 70.0000 86,800.00 429.400 30,058.00 164 VEGETATION CONTROL (MINOR CONCRETE) M2 75.0000 66,750.00 389.700 29,227.50 389.700 29,227.50 165 CONCRETE BARRIER (TYPE 25) M 145.0000 24,070.00 166.000 24,070.00 (F) 166 CABLE RAILING M 48.0000 26,976.00 562.000 26,976.00 (F) 167 TRANSITION RAILING (TYPE WB) EA 1,900.0000 19,000.00 7.000 13,300.00 168 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 15,600.00 6.000 7,200.00 169 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,000.0000 16,000.00 12.000 12,000.00 170 CONCRETE BARRIER (TYPE 60) M 125.0000 167,500.00 1,340.000 167,500.00 171 CONCRETE BARRIER (TYPE 60C) M 130.0000 226,200.00 1,740.000 226,200.00 172 CONCRETE BARRIER (TYPE 60D) M 180.0000 61,920.00 433.700 78,066.00 (F) 173 CONCRETE BARRIER (TYPE 60E) M 50.0000 22,500.00 444.000 22,200.00 174 CONCRETE BARRIER (TYPE 60C MOD CT1) M 700.0000 7,700.00 11.000 7,700.00 175 CONCRETE BARRIER (TYPE 736A) M 170.0000 168,300.00 22.000 3,740.00 981.600 166,872.00 176 CONCRETE BARRIER (TYPE 736A MOD CT1) M 420.0000 18,900.00 45.000 18,900.00 177 CONCRETE BARRIER (TYPE 736SV) M 420.0000 226,800.00 531.100 223,062.00 178 CONCRETE BARRIER (TYPE 736SV MOD CT1) M 1,600.0000 25,600.00 15.900 25,440.00 179 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 4,550.00 -44.430 -1,555.05 85.550 2,994.25 180 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 18,810.00 -1,880.000 -1,692.00 20,170.000 18,153.00 181 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 3,615.00 -426.000 -639.00 1,746.000 2,619.00 182 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 2,530.00 -363.000 -399.30 1,937.000 2,130.70 (BROKEN 3.66 M - 0.92 M) 183 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 9.00 18.000 9.00 (BROKEN 1.83 M - 0.30 M) 184 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 14,300.00 29,350.000 14,675.00 (BROKEN 10.98 M - 3.66 M) PROGRAM CAS145 PAGE 8 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 185 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5000 350.00 -222.000 -111.00 149.000 74.50 (BROKEN 5.18 M - 2.14 M) 186 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 11,280.00 -107.000 -321.00 3,730.000 11,190.00 187 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 188 SIGN ILLUMINATION LS 15,000.0000 15,000.00 0.030 450.00 0.916 13,740.00 189 TRAFFIC MONITORING STATION LS 90,000.0000 90,000.00 0.020 1,800.00 0.075 6,750.00 190 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.232 5,800.00 191 RAMP METERING SYSTEM LS 150,000.0000 150,000.00 0.050 7,500.00 0.864 129,600.00 192 MODIFY LIGHTING AND SIGN ILLUMINATION LS 255,000.0000 255,000.00 0.030 7,650.00 0.883 225,165.00 193 FIBER OPTIC SYSTEM LS 300,000.0000 300,000.00 0.411 123,300.00 194 TRAINING LS 5,000.0000 5,000.00 0.000 0.00 195 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 196 EROSION CONTROL (NETTING) M2 6.0000 11,880.00 2,067.300 12,403.80 197 ROCK SLOPE PROTECTION M3 170.0000 11,220.00 65.500 11,135.00 (BACKING NO. 1, METHOD B) 198 ROCK SLOPE PROTECTION M3 90.0000 64,350.00 36.100 3,249.00 693.100 62,379.00 (BACKING NO. 2, METHOD B) PROGRAM CAS145 PAGE 9 DATE 11/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-367834 TIME 03:30 PM ESTIMATE NO. 25 BID OPENING 07/07/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: SERRANO, MAURICIO DATE OF THIS ESTIMATE 11/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 189,219.45 17,411,559.04 ADJUSTMENT OF COMPENSATION 63,857.55 766,214.79 EXTRA WORK 100,731.89 780,144.64 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 353,808.89 18,957,918.47 199 MOBILIZATION LS 174,000.0000 2,174,000.00 1.000 2,174,000.00 ORIGINAL CONTRACT AMOUNT 21,838,385.80 TOTAL WORK COMPLETED 353,808.89 21,131,918.47 MATERIALS ON HAND ON SITE 113,304.51 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 3,000.00 -10,270.00 TOTAL 356,808.89 21,234,952.98 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 09/10/09 490 11/16/09 11/04/09 12/08/11 242 267 11 0 88% 96% PROGRESS IS SATISFACTORY SERRANO, MAURICIO RESIDENT ENGINEER PROGRAM CAS145 DATE 11/23/11