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 04/23/12 EST. NO.08 TIME 02:29 PM R.E. NAME: HARGROVE, BEN 03-3A0424 --------------------------------------------------------------------------- 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 0019 127.60 E.W. @ F.A.(+) 112811 Y 0012.0 0027 2,083.91 122211 Y 0020.0 0028 184.72 122311 Y 0021.0 0029 184.72 122411 Y 0022.0 0030 184.72 122511 Y 0023.0 0031 184.72 122611 Y 0024.0 0032 184.72 122711 Y 0025.0 0033 184.72 122811 Y 0026.0 3,319.83 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,319.83 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 04/23/12 EST. NO.08 TIME 02:29 PM R.E. NAME: HARGROVE, BEN 03-3A0424 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2011 CEM4401 -10,000.00 06 RECVD 2011 CEM4401 10,000.00 08 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/11 -4,000.00 03 RETURN DEDUCT 11/11 4,000.00 04 PER LTR DATED 1/12 -10,000.00 05 PER LTR DATED 2/12 -5,000.00 06 PER LTR DATED 3/12 -5,000.00 07 PER LTR DATED 4/12 -5,000.00 08 RETURN DEDUCT 1/12 10,000.00 08 5,000.00 -15,000.00 TOTAL DEDUCTIONS 15,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 LOCATION RERUN PROGRESS ESTIMATE 03-BUT-99-R32.4/R33.3 ----------------------- VIKING CONSTRUCTION COMPANY IN BUTTE COUNTY IN CHICO FROM INC ROUTE 32 UNDERCROSSING TO EAST P O BOX 1508 FIRST AVENUE UNDERCROSSING RANCHO CORDOVA CA 95741 FED. AID NO. N O N E WIDEN ROADWAY AND BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.250 2,500.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 3,000.00 0.000 0.00 003 TIME-RELATED OVERHEAD WDAY 1,425.0000 883,500.00 20.000 28,500.00 104.000 148,200.00 004 TEMPORARY FENCE (TYPE CL-6 MODIFIED) LF 10.0000 70,400.00 2,159.500 21,595.00 005 TEMPORARY FENCE (TYPE ESA) LF 3.0000 4,230.00 0.000 0.00 006 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 0.030 45.00 0.210 315.00 007 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.010 25.00 0.560 1,400.00 PREVENTION PLAN 008 PUBLIC SAFETY PLAN LS 7,500.0000 7,500.00 0.000 0.00 009 TEMPORARY FIBER ROLL LF 3.0000 1,050.00 2,461.000 7,383.00 010 TEMPORARY SILT FENCE LF 3.0000 19,050.00 1,932.000 5,796.00 011 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 12,000.00 9.000 27,000.00 012 TEMPORARY COVER SQYD 15.0000 9,450.00 1,401.500 21,022.50 013 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 5,500.00 8.000 2,000.00 014 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 7,500.0000 7,500.00 0.110 825.00 015 RAIN EVENT ACTION PLAN EA 500.0000 50,000.00 2.000 1,000.00 12.000 6,000.00 016 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0.00 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 900.0000 54,000.00 7.000 6,300.00 018 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.530 10,600.00 019 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.020 2,000.00 0.140 14,000.00 020 TYPE III BARRICADE EA 100.0000 2,900.00 0.000 0.00 021 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 1,000.00 0.000 0.00 022 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 18,320.00 5,006.000 2,002.40 PROGRAM CAS145 PAGE 2 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 9,320.00 33.000 1,320.00 024 TRAFFIC PLASTIC DRUM EA 150.0000 12,450.00 0.000 0.00 025 TEMPORARY PAVEMENT MARKER EA 5.0000 18,685.00 341.000 1,705.00 026 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.020 300.00 0.120 1,800.00 027 TEMPORARY HOT MIX ASPHALT DIKE (TYPE A) LF 3.0000 2,100.00 0.000 0.00 028 TEMPORARY RAILING (TYPE K) LF 18.0000 385,200.00 3,820.000 68,760.00 029 TEMPORARY CRASH CUSHION MODULE EA 225.0000 31,500.00 0.000 0.00 030 TEMPORARY ALTERNATIVE CRASH CUSHION EA 12,000.0000 180,000.00 9.000 108,000.00 031 TEMPORARY TRAFFIC SCREEN LF 3.5000 74,900.00 3,090.000 10,815.00 032 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 19,450.00 0.000 0.00 STRIPE (HAZARDOUS WASTE) 033 NATURAL RESOURCE PROTECTION PLAN LS 2,500.0000 2,500.00 0.060 150.00 0.690 1,725.00 034 CONTRACTOR SUPPLIED BIOLOGIST LS 10,000.0000 10,000.00 0.080 800.00 0.190 1,900.00 035 ABANDON PIPE LF 30.0000 5,760.00 0.000 0.00 036 ABANDON INLET EA 1,000.0000 5,000.00 0.000 0.00 037 REMOVE FENCE (TYPE BW) LF 10.0000 1,900.00 190.000 1,900.00 038 REMOVE CHAIN LINK FENCE LF 10.0000 7,400.00 185.000 1,850.00 039 REMOVE SINGLE THRIE BEAM BARRIER LF 7.0000 23,380.00 1,037.500 7,262.50 040 REMOVE METAL BEAM GUARD RAILING LF 20.0000 5,600.00 462.500 9,250.00 041 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 15,900.00 6,563.000 6,563.00 042 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,900.00 0.000 0.00 043 REMOVE ROADSIDE SIGN EA 200.0000 9,000.00 1.000 200.00 044 REMOVE SIGN STRUCTURE EA 5,000.0000 5,000.00 0.000 0.00 045 REMOVE ASPHALT CONCRETE PAVEMENT AND CY 75.0000 26,250.00 0.000 0.00 BASE 046 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 2,900.00 0.000 0.00 047 REMOVE PIPE LF 35.0000 4,900.00 0.000 0.00 048 REMOVE INLET EA 1,000.0000 4,000.00 0.000 0.00 049 REMOVE HEADWALL EA 1,500.0000 3,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE DOWNDRAIN EA 500.0000 4,000.00 1.000 500.00 051 REMOVE BASE AND SURFACING SQYD 15.0000 7,500.00 0.000 0.00 052 RECONSTRUCT STONE BLOCK WALL LS 5,000.0000 5,000.00 0.000 0.00 053 RECONSTRUCT WOOD FENCE LS 2,500.0000 2,500.00 0.000 0.00 054 RESET GATE EA 1,000.0000 6,000.00 0.000 0.00 055 RELOCATE ROADSIDE SIGN EA 200.0000 4,200.00 1.000 200.00 056 RELOCATE SIGN STRUCTURE EA 10,000.0000 10,000.00 0.000 0.00 057 ADJUST FRAME AND GRATE TO GRADE EA 800.0000 800.00 0.000 0.00 058 MODIFY INLET EA 1,500.0000 4,500.00 0.000 0.00 059 MODIFY MANHOLE EA 1,500.0000 3,000.00 0.000 0.00 060 MODIFY CHAIN LINK FENCE LF 20.0000 1,320.00 0.000 0.00 061 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 12.0000 14,160.00 0.000 0.00 062 REMOVE CONCRETE CY 200.0000 6,200.00 0.000 0.00 063 REMOVE CONCRETE CURB LF 15.0000 5,850.00 0.000 0.00 064 REMOVE CONCRETE (CURB AND GUTTER) LF 20.0000 480.00 0.000 0.00 065 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.2500 25,713.25 0.000 0.00 066 ACCESS OPENING, SOFFIT EA 1,200.0000 21,600.00 0.000 0.00 067 SOFFIT OPENING, EXTENSION EA 1,500.0000 27,000.00 0.000 0.00 068 CAP INLET EA 2,000.0000 4,000.00 0.000 0.00 069 BRIDGE REMOVAL (PORTION) LS 400,000.0000 400,000.00 0.560 224,000.00 070 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 0.730 146,000.00 071 ROADWAY EXCAVATION CY 26.0000 670,800.00 0.000 0.00 072 ROADWAY EXCAVATION (TYPE Y-1) CY 40.0000 156,400.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 073 ROADWAY EXCAVATION (TYPE Y-2) CY 40.0000 5,600.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 074 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 075 ADL BURIAL LOCATION REPORT LS 2,500.0000 2,500.00 0.000 0.00 076 STRUCTURE EXCAVATION (BRIDGE) CY 75.0000 236,775.00 170.000 12,750.00 1,618.000 121,350.00 (F) PROGRAM CAS145 PAGE 4 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURE EXCAVATION (TYPE D) CY 350.0000 329,700.00 414.000 144,900.00 (F) 078 STRUCTURE EXCAVATION (RETAINING WALL) CY 75.0000 16,950.00 226.000 16,950.00 (F) 079 STRUCTURE BACKFILL (BRIDGE) CY 25.0000 72,100.00 88.000 2,200.00 806.000 20,150.00 (F) 080 STRUCTURE BACKFILL (RETAINING WALL) CY 25.0000 6,100.00 0.000 0.00 (F) 081 EARTH RETAINING STRUCTURE SQFT 45.0000 1,060,200.00 0.000 0.00 (F) 082 HIGHWAY PLANTING LS 65,000.0000 65,000.00 0.000 0.00 083 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1500 8,040.00 7,418.000 1,112.70 60,583.000 9,087.45 (SQFT) 084 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.2000 10,420.00 0.000 0.00 085 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 0.000 0.00 086 IRRIGATION SYSTEM LS 175,000.0000 175,000.00 0.000 0.00 087 IRRIGATION SLEEVE LF 45.0000 3,645.00 0.000 0.00 088 8" CORRUGATED HIGH DENSITY LF 55.0000 11,000.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 089 EXTEND 6" CONDUIT LF 70.0000 13,300.00 0.000 0.00 090 CLASS 2 AGGREGATE BASE CY 36.0000 619,200.00 0.000 0.00 091 HOT MIX ASPHALT (TYPE A) TON 80.0000 1,040,000.00 0.000 0.00 092 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 80.0000 358,400.00 0.000 0.00 093 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 150.00 0.000 0.00 094 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 3,930.00 0.000 0.00 095 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 75.00 0.000 0.00 096 PLACE HOT MIX ASPHALT SQYD 15.0000 18,600.00 0.000 0.00 (MISCELLANEOUS AREA) 097 CONTRAST TREATMENT (STAMPED ASPHALT SQYD 30.0000 35,100.00 0.000 0.00 CONCRETE) 098 TACK COAT TON 10.0000 250.00 0.000 0.00 099 GRIND EXISTING CONCRETE SQYD 50.0000 71,000.00 0.000 0.00 PAVEMENT 100 FURNISH STEEL PILING (HP 14 X 89) LF 50.0000 207,550.00 4,133.000 206,650.00 101 DRIVE STEEL PILE (HP 14 X 89) EA 2,000.0000 246,000.00 123.000 246,000.00 102 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 120.0000 106,800.00 0.000 0.00 103 16" CAST-IN-DRILLED-HOLE CONCRETE LF 50.0000 740,000.00 0.000 0.00 PILING (SOUND WALL) PROGRAM CAS145 PAGE 5 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 24" CAST-IN-DRILLED-HOLE CONCRETE LF 90.0000 65,700.00 0.000 0.00 PILING (SOUND WALL) 105 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 664,800.00 514.890 308,934.00 (F) 106 STRUCTURAL CONCRETE, BRIDGE CY 500.0000 2,178,500.00 401.150 200,575.00 1,033.140 516,570.00 (F) 107 STRUCTURAL CONCRETE, RETAINING WALL CY 550.0000 50,600.00 43.400 23,870.00 (F) 108 STRUCTURAL CONCRETE, BARRIER SLAB CY 675.0000 523,800.00 0.000 0.00 (F) 109 STRUCTURAL CONCRETE, APPROACH SLAB CY 650.0000 211,250.00 0.000 0.00 (F) (TYPE N) 110 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 95,750.00 0.000 0.00 (F) 111 DIAPHRAGM BOLSTER EA 3,000.0000 54,000.00 0.000 0.00 112 ARCHITECTURAL SURFACE SQFT 40.0000 39,160.00 264.000 10,560.00 264.000 10,560.00 (F) (FRACTURED RIB TEXTURE) 113 DRILL AND BOND DOWEL LF 25.0000 37,050.00 24.000 600.00 406.500 10,162.50 114 CLEAN EXPANSION JOINT LF 15.0000 8,205.00 0.000 0.00 115 REFINISH BRIDGE DECK SQFT 30.0000 6,780.00 0.000 0.00 116 FURNISH POLYESTER CONCRETE OVERLAY CF 80.0000 617,200.00 0.000 0.00 117 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.2000 123,423.60 0.000 0.00 118 CORE CONCRETE (6") LF 400.0000 79,200.00 0.000 0.00 119 CORE CONCRETE (9") LF 850.0000 4,250.00 0.000 0.00 120 SOUND WALL (CAST-IN-PLACE) SQFT 27.0000 1,822,500.00 0.000 0.00 121 JOINT SEAL (MR 1") LF 30.0000 9,390.00 0.000 0.00 122 JOINT SEAL (MR 1 1/2") LF 45.0000 31,635.00 0.000 0.00 123 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 1,664,795.00 201,859.000 201,859.00 474,729.000 474,729.00 (F) 124 BAR REINFORCING STEEL (RETAINING WALL) LB 1.0000 41,307.00 19,486.000 19,486.00 (F) 125 BAR REINFORCING STEEL (SOUND WALL) LB 1.0000 26,494.00 0.000 0.00 (F) 126 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 339,068.00 0.000 0.00 (F) 127 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 21,191.75 0.000 0.00 (F) 128 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,000.00 0.000 0.00 (0.063"-UNFRAMED) 129 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 3,360.00 0.000 0.00 (0.080"-UNFRAMED) 130 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 3,200.00 0.000 0.00 (0.080"-FRAMED) PROGRAM CAS145 PAGE 6 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 30" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 600.0000 6,600.00 0.000 0.00 (SIGN FOUNDATION) 132 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 800.0000 16,800.00 0.000 0.00 (SIGN FOUNDATION) 133 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,000.0000 75,000.00 0.000 0.00 (SIGN FOUNDATION) 134 METAL (BARRIER MOUNTED SIGN) LB 12.0000 4,920.00 0.000 0.00 135 METAL (SOUND WALL MOUNTED SIGN) LB 12.0000 5,760.00 0.000 0.00 136 ROADSIDE SIGN - ONE POST EA 250.0000 6,000.00 0.000 0.00 137 ROADSIDE SIGN - TWO POST EA 750.0000 2,250.00 0.000 0.00 138 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 500.00 0.000 0.00 METHOD) 139 INSTALL ROADSIDE SIGN PANEL ON BRIDGE EA 1,000.0000 2,000.00 0.000 0.00 140 INSTALL ROADSIDE SIGN PANEL ON SOUNDWALL EA 1,000.0000 1,000.00 0.000 0.00 141 12" PLASTIC PIPE LF 110.0000 3,520.00 0.000 0.00 142 18" PLASTIC PIPE LF 125.0000 41,750.00 0.000 0.00 143 18" REINFORCED CONCRETE PIPE LF 130.0000 14,040.00 0.000 0.00 144 24" REINFORCED CONCRETE PIPE LF 200.0000 24,400.00 0.000 0.00 145 JACKED 18" REINFORCED CONCRETE PIPE LF 600.0000 70,200.00 0.000 0.00 (CLASS III) 146 8" CORRUGATED STEEL PIPE (.064" THICK) LF 150.0000 1,350.00 0.000 0.00 147 18" PLASTIC PIPE DOWNDRAIN LF 75.0000 36,000.00 0.000 0.00 148 18" ANCHOR ASSEMBLY EA 450.0000 32,400.00 0.000 0.00 149 36" CORRUGATED STEEL PIPE INLET LF 500.0000 3,000.00 0.000 0.00 (.138" THICK) 150 18" CONCRETE FLARED END SECTION EA 900.0000 5,400.00 0.000 0.00 151 24" CONCRETE FLARED END SECTION EA 900.0000 1,800.00 0.000 0.00 152 18" PLASTIC FLARED END SECTION EA 500.0000 9,500.00 0.000 0.00 153 24" PRECAST CONCRETE PIPE MANHOLE LF 600.0000 4,200.00 0.000 0.00 154 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 125.0000 132,500.00 0.000 0.00 155 ROCK SLOPE PROTECTION CY 150.0000 64,500.00 0.000 0.00 (BACKING NO. 1, METHOD B) 156 ROCK SLOPE PROTECTION FABRIC SQYD 2.0000 5,580.00 0.000 0.00 157 MINOR CONCRETE (CURB) CY 1,200.0000 9,600.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 MINOR CONCRETE (CURB AND GUTTER) CY 450.0000 31,050.00 0.000 0.00 159 MINOR CONCRETE (DRIVEWAY) CY 550.0000 6,050.00 0.000 0.00 160 MINOR CONCRETE (GUTTER) CY 550.0000 4,180.00 0.000 0.00 161 MINOR CONCRETE (STAMPED CONCRETE) SQYD 150.0000 19,500.00 0.000 0.00 162 MINOR CONCRETE (SIDEWALK) CY 450.0000 54,000.00 0.000 0.00 163 MISCELLANEOUS IRON AND STEEL LB 2.0000 17,130.00 0.000 0.00 (F) 164 MISCELLANEOUS METAL LB 5.0000 33,825.00 0.000 0.00 (F) (RESTRAINER - PIPE TYPE) 165 MISCELLANEOUS METAL LB 3.5000 160,433.00 10,000.000 35,000.00 10,000.000 35,000.00 (F) (RESTRAINER - CABLE TYPE) 166 MISCELLANEOUS METAL (BRIDGE) LB 5.0000 4,955.00 62.000 310.00 62.000 310.00 (F) 167 BRIDGE DECK DRAINAGE SYSTEM LB 6.0000 96,078.00 0.000 0.00 (F) 168 FENCE (TYPE BW, METAL POST) LF 25.0000 4,750.00 0.000 0.00 169 CHAIN LINK FENCE (TYPE CL-6) LF 15.0000 6,000.00 0.000 0.00 170 WOOD FENCE LF 100.0000 7,900.00 0.000 0.00 171 12' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 4,000.00 0.000 0.00 172 CONCRETE BARRIER DELINEATOR (16-INCH) EA 50.0000 550.00 0.000 0.00 173 DELINEATOR (CLASS 1) EA 50.0000 400.00 0.000 0.00 174 OBJECT MARKER (TYPE K-1) EA 50.0000 100.00 0.000 0.00 175 OBJECT MARKER (TYPE L-1) EA 50.0000 150.00 0.000 0.00 176 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 51,750.00 0.000 0.00 177 DOUBLE THRIE BEAM BARRIER LF 50.0000 76,500.00 0.000 0.00 178 TRANSITION RAILING (TYPE WB) EA 3,500.0000 3,500.00 0.000 0.00 179 TRANSITION RAILING (TYPE DTB) EA 4,000.0000 16,000.00 0.000 0.00 180 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 3,000.00 0.000 0.00 181 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 60.0000 56,160.00 0.000 0.00 (F) 182 CONCRETE BARRIER (TYPE 60) LF 45.0000 72,450.00 0.000 0.00 183 CONCRETE BARRIER (TYPE 60E) LF 200.0000 22,000.00 0.000 0.00 184 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 95.0000 337,915.00 0.000 0.00 (F) PROGRAM CAS145 PAGE 8 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 185 CONCRETE BARRIER (TYPE 736A MODIFIED) LF 95.0000 9,310.00 0.000 0.00 (F) 186 CONCRETE BARRIER TYPE 736SV (MOD) LF 160.0000 627,200.00 0.000 0.00 187 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 15,600.00 0.000 0.00 188 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,830.00 0.000 0.00 189 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,210.00 0.000 0.00 (BROKEN 12-3) 190 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 10,620.00 0.000 0.00 191 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 95.00 0.000 0.00 (BROKEN 6-1) 192 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 89.00 0.000 0.00 (BROKEN 12-3) 193 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 4,950.00 0.000 0.00 (BROKEN 36-12) 194 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,345.00 0.000 0.00 (BROKEN 17-7) 195 PARKING BUMPER (PRECAST CONCRETE) EA 100.0000 100.00 0.000 0.00 196 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.0000 195.00 0.000 0.00 197 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 8,400.00 0.000 0.00 198 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 199 SIGNAL AND LIGHTING (LOCATION 1) LS 170,000.0000 170,000.00 0.000 0.00 200 SIGNAL AND LIGHTING (LOCATION 2) LS 120,000.0000 120,000.00 0.000 0.00 201 SIGNAL AND LIGHTING (CITY) LS 25,000.0000 25,000.00 0.000 0.00 202 OVERHEIGHT VEHICLE DETECTION SYSTEM LS 400,000.0000 400,000.00 0.000 0.00 (STAGE CONSTRUCTION) 203 LIGHTING (CITY STREET) LS 100,000.0000 100,000.00 0.000 0.00 204 LIGHTING AND SIGN ILLUMINATION LS 250,000.0000 250,000.00 0.107 26,750.00 205 TRAFFIC MONITORING STATION (REMOVAL) LS 5,000.0000 5,000.00 0.000 0.00 206 RAMP METERING SYSTEM LS 115,000.0000 115,000.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 04/23/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3A0424 TIME 02:29 PM ESTIMATE NO. 08 BID OPENING 05/10/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/19/12 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 04/23/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 497,786.70 3,063,648.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,319.83 3,319.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 501,106.53 3,066,968.18 207 MOBILIZATION LS 350,000.0000 2,350,000.00 0.750 1,762,500.00 ORIGINAL CONTRACT AMOUNT 23,853,752.60 TOTAL WORK COMPLETED 501,106.53 4,829,468.18 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 15,000.00 -15,000.00 TOTAL 516,106.53 4,814,468.18 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 08/05/11 870 09/15/11 11/03/11 05/19/14 104 9 0 0 20% 12% PROGRESS IS SATISFACTORY HARGROVE, BEN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/12