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 08/23/10 EST. NO.13 TIME 02:49 PM R.E. NAME: GONZALEZ ALFONSO 04-290834 --------------------------------------------------------------------------- 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 0017 227.78 E.W. @ F.A.(+) 012910 N 0086.0 0018 74.21 021010 N 0087.0 0020 1,021.71 100509 N 0004.1 0021 7,495.35 030410 N 0070.0 0024 4,677.14 030910 N 0089.0 0026 4,673.69 100509 N 0108.0 0037 3,089.19 021010 N 0121.1 0038 477.95 062110 N 0169.0 0038-1 -477.95 062110 N 0169.0 DAO CORRECTING ENTRY 0038-2 477.95 062110 N 0169.0 DAO CORRECTING ENTRY 0039 477.95 062210 N 0170.0 0039-1 -477.95 062210 N 0170.0 DAO CORRECTING ENTRY 0039-2 238.98 062210 N 0170.0 DAO CORRECTING ENTRY 0040 466.59 062310 N 0171.0 0040-1 -466.59 062310 N 0171.0 DAO CORRECTING ENTRY 0040-2 233.30 062310 N 0171.0 DAO CORRECTING ENTRY 0041 500.68 060410 N 0173.0 0041-1 -500.68 060410 N 0173.0 DAO CORRECTING ENTRY 0041-2 250.34 060410 N 0173.0 DAO CORRECTING ENTRY 0042 504.95 061610 N 0174.0 0042-1 -504.95 061610 N 0174.0 DAO CORRECTING ENTRY 0042-2 252.48 061610 N 0174.0 DAO CORRECTING ENTRY 0044 420.42 072710 N 0181.0 0050 9,133.83 061710 N 0159.0 0051 6,021.81 062210 N 0160.0 0052 1,064.71 061710 N 0164.0 0055 2,807.41 071610 N 0179.0 003 0005 4,256.89 E.W. @ F.A.(+) 020310 N 0201.0 0006 4,289.41 050410 N 0202.0 0007 1,096.59 072210 N 0209.0 004 0003 1,294.51 E.W. @ F.A.(+) 060310 N 0184.0 005 0048 7,728.06 E.W. @ F.A.(+) 060110 N 0153.0 0049 1,166.44 061710 N 0162.0 0050 4,248.94 060810 N 0185.0 0051 10,461.61 100809 N 0018.1 0052 3,058.45 061610 N 0163.0 0052-1 -3,058.45 061610 N 0163.0 DAO CORRECTING ENTRY 0052-2 2,395.70 061610 N 0163.0 DAO CORRECTING ENTRY 007 0080 197.35 E.W. @ F.A.(+) 040610 N 0203.0 0081 373.92 040910 N 0204.0 0082 1,789.57 041410 N 0205.0 0083 589.32 041510 N 0206.0 0084 835.39 042210 N 0207.0 009 0012 2,087.06 E.W. @ F.A.(+) 061510 N 0175.0 0013 1,779.06 061410 N 0177.0 018 0002 1,045.00 E.W. @ F.A.(+) 051510 N 0172.0 0003 1,045.00 061910 N 0182.0 0004 1,045.00 071510 N 0183.0 021 0001 16,800.00 E.W. @ L.S.(+) 081310 N 0189.0 024 0001 532.03 E.W. @ L.S.(+) 081210 N 0190.0 025 0001 58,000.00 E.W. @ L.S.(+) 081210 N 0191.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 08/23/10 EST. NO.13 TIME 02:49 PM R.E. NAME: GONZALEZ ALFONSO 04-290834 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 027 0001 116,000.00 A.C. @ L.S.(+) 081210 N 0192.0 028 0001 60,000.00 E.W. @ L.S.(+) 081210 N 0193.0 341,217.15 TOTAL THIS ESTIMATE 508,347.98 TOTAL PREVIOUS ESTIMATE 849,565.13 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 08/23/10 EST. NO.13 TIME 02:49 PM R.E. NAME: GONZALEZ ALFONSO 04-290834 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OPENING LATE CLOSURE -65,000.00 07 0.00 -65,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 07 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -75,000.00 PROGRAM CAS145 PAGE 1 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 LOCATION PROGRESS ESTIMATE 04-ALA-580-13.2/19.1 ----------------- GHILOTTI CONSTRUCTION COMPANY IN ALAMEDA COUNTY IN LIVERMORE, 246 GHILOTTI AVENUE DUBLIN AND PLEASANTON FROM 0.4 KM SANTA ROSA CA 95407 E OF PORTOLA AVENUE OVERCROSSINGTO 0.5 KM W OF HACIENDA DRIVE OC FED. AID NO. HPLU-6204(71) ,L-6204(71) CONSTRUCT 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 7,500.0000 7,500.00 0.050 375.00 0.700 5,250.00 02 TIME-RELATED OVERHEAD WDAY 938.0000 459,620.00 43.600 40,896.80 229.640 215,402.32 03 TEMPORARY FENCE (TYPE ESA) M 6.0000 2,220.00 0.000 0.00 04 TEMPORARY FENCE (WILDLIFE EXCULSION) M 6.4000 3,200.00 215.000 1,376.00 05 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.050 50.00 0.600 600.00 06 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500.00 S) PREVENTION PLAN 07 TEMPORARY SILT FENCE M 3.6000 11,880.00 5,325.983 19,173.54 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 17,000.00 5.000 5,000.00 09 TEMPORARY COVER M2 10.0000 5,100.00 3,389.510 33,895.10 10 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 15,000.00 33.000 3,300.00 11 TEMPORARY HYDRAULIC MULCH M2 1.0000 3,740.00 0.000 0.00 S) (BONDED FIBER MATRIX) 12 STREET SWEEPING LS 10,000.0000 10,000.00 0.270 2,700.00 13 TEMPORARY CONCRETE WASHOUT BIN EA 400.0000 50,000.00 3.000 1,200.00 31.000 12,400.00 14 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.700 10,500.00 S) 15 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.270 54,000.00 S) 16 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.0000 101,600.00 9,696.050 38,784.20 27,234.790 108,939.16 S) 17 TEMPORARY PAVEMENT MARKING (TAPE) M2 100.0000 1,800.00 0.000 0.00 18 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 13,500.00 156.000 3,900.00 S) 19 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 840.00 0.000 0.00 S) (LEFT IN PLACE) 20 FLASHING BEACON (PORTABLE) EA 75.0000 1,050.00 3.000 225.00 S) 21 TEMPORARY PAVEMENT MARKER EA 3.0000 55,500.00 2,039.000 6,117.00 20,113.000 60,339.00 S) 22 PORTABLE CHANGEABLE MESSAGE SIGN EA 8,000.0000 32,000.00 3.000 24,000.00 S) PROGRAM CAS145 PAGE 2 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY RAILING (TYPE K) M 14.0000 333,200.00 304.800 4,267.20 26,816.430 375,430.02 S) 24 TEMPORARY RAILING (TYPE K, BART) M 55.0000 34,650.00 630.000 34,650.00 S) 25 SAFETY CONSTRUCTION FENCE M 75.0000 41,250.00 562.010 42,150.75 S) 26 TEMPORARY CRASH CUSHION MODULE EA 190.0000 58,900.00 328.000 62,320.00 S) 27 ABANDON CULVERT EA 600.0000 22,800.00 29.000 17,400.00 28 OBLITERATE SURFACING M2 14.0000 784.00 0.000 0.00 29 REMOVE CHAIN LINK FENCE M 6.0000 9,480.00 1,286.830 7,720.98 30 REMOVE METAL BEAM GUARD RAILING M 35.0000 14,000.00 114.710 4,014.85 31 REMOVE SINGLE THRIE BEAM BARRIER M 8.2000 107,420.00 13,100.050 107,420.41 32 REMOVE DOUBLE THRIE BEAM BARRIER M 8.2000 9,840.00 1,195.600 9,803.92 33 REMOVE FLARED END SECTION EA 400.0000 2,800.00 1.000 400.00 6.000 2,400.00 34 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 2.0000 320.00 1,263.620 2,527.24 STRIPE 35 REMOVE PAINTED TRAFFIC STRIPE M 2.0000 1,220.00 122.000 244.00 36 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 4,200.00 12,976.780 25,953.56 37 REMOVE PAVEMENT MARKER EA 0.6000 5,670.00 5,681.000 3,408.60 38 REMOVE ROADSIDE SIGN (WOOD POST) EA 60.0000 360.00 0.000 0.00 39 REMOVE SIGN STRUCTURE EA 2,000.0000 2,000.00 1.000 2,000.00 40 REMOVE CULVERT M 50.0000 53,000.00 3.100 155.00 1,166.300 58,315.00 41 REMOVE INLET EA 500.0000 24,500.00 1.000 500.00 44.000 22,000.00 42 REMOVE HEADWALL EA 1,000.0000 1,000.00 1.000 1,000.00 43 RECONSTRUCT SINGLE THRIE BEAM BARRIER M 45.0000 85,950.00 957.270 43,077.15 44 RECONSTRUCT BART BARRIER M 465.0000 265,050.00 142.500 66,262.50 342.000 159,030.00 45 RESET ROADSIDE SIGN EA 200.0000 2,600.00 0.000 0.00 46 RELOCATE ROADSIDE SIGN (WOOD POST) EA 200.0000 3,400.00 2.000 400.00 47 RELOCATE ROADSIDE SIGN EA 70.0000 420.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 48 ADJUST INLET EA 1,000.0000 7,000.00 0.000 0.00 49 ADJUST MANHOLE TO GRADE EA 1,000.0000 1,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY INLET TO MANHOLE EA 2,000.0000 4,000.00 1.000 2,000.00 51 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 14.0000 173,600.00 19,107.370 267,503.18 S) 52 REMOVE CONCRETE BARRIER (TYPE K) M 10.0000 3,900.00 0.000 0.00 53 CAP INLET EA 1,000.0000 23,000.00 1.000 1,000.00 22.000 22,000.00 54 REMOVE CRASH CUSHION (SAND FILLED) EA 50.0000 700.00 0.000 0.00 55 CLEARING AND GRUBBING LS 150,000.0000 150,000.00 1.000 150,000.00 56 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 1.000 25,000.00 57 ROADWAY EXCAVATION M3 0.0100 439.00 44,863.900 448.64 58 ROADWAY EXCAVATION (TYPE Y-2) M3 0.0100 410.00 45,611.920 456.12 (AERIALLY DEPOSITED LEAD) 59 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 S) 60 STRUCTURE EXCAVATION (BRIDGE) M3 165.0000 214,170.00 1,610.810 265,783.65 F) 61 STRUCTURE EXCAVATION (RETAINING WALL) M3 60.0000 87,660.00 -25.500 -1,530.00 1,461.000 87,660.00 F) 62 STRUCTURE EXCAVATION (TIEBACK WALL) M3 125.0000 36,250.00 100.000 12,500.00 290.000 36,250.00 F) 63 STRUCTURE BACKFILL (BRIDGE) M3 75.0000 69,675.00 1,111.000 83,325.00 F) 64 STRUCTURE BACKFILL (RETAINING WALL) M3 150.0000 137,400.00 916.000 137,400.00 F) 65 STRUCTURE BACKFILL (TIEBACK WALL) M3 200.0000 6,400.00 0.000 0.00 F) 66 PERVIOUS BACKFILL MATERIAL (RETAINING M3 150.0000 12,450.00 -30.000 -4,500.00 83.000 12,450.00 F) WALL) 67 SAND BACKFILL M3 170.0000 44,200.00 146.260 24,864.20 68 DITCH EXCAVATION M3 30.0000 22,200.00 224.000 6,720.00 69 IMPORTED MATERIAL (SHOULDER BACKING) TONN 40.0000 8,000.00 0.000 0.00 70 EROSION CONTROL (TYPE D) HA 4,000.0000 10,000.00 1.210 4,840.00 1.210 4,840.00 S) 71 BIOFILTRATION STRIPS M2 0.6000 3,156.00 2,936.000 1,761.60 S) 72 EROSION CONTROL (NETTING) M2 3.5000 2,905.00 0.000 0.00 S) 73 BIOFILTRATION SWALES M2 7.5000 5,550.00 0.000 0.00 S) 74 FIBER ROLLS M 6.0000 12,300.00 80.000 480.00 1,086.000 6,516.00 75 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 630.0000 1,890.00 1.000 630.00 S) 76 450 MM WELDED STEEL PIPE CONDUIT M 725.0000 3,625.00 2.500 1,812.50 SF)(6.35 MM THICK) PROGRAM CAS145 PAGE 4 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 LIME TONN 150.0000 846,000.00 5,191.608 778,741.20 78 LIME STABILIZATION M2 2.9000 304,500.00 -3,261.060 -9,457.07 105,051.472 304,649.27 79 CLASS 4 AGGREGATE SUBBASE M3 13.0000 105,170.00 271.000 3,523.00 9,528.000 123,864.00 80 CLASS 3 AGGREGATE BASE M3 52.0000 53,040.00 60.000 3,120.00 81 ASPHALTIC EMULSION (CURING SEAL) TONN 600.0000 43,800.00 50.004 30,002.40 82 LEAN CONCRETE BASE M3 144.0000 4,204,800.00 4,907.160 706,631.04 31,576.930 4,547,077.92 83 ASPHALT TREATED PERMEABLE BASE M3 160.0000 25,600.00 0.000 0.00 84 REPLACE ASPHALT CONCRETE SURFACING M3 260.0000 57,200.00 0.000 0.00 85 ASPHALT CONCRETE TONN 66.0000 5,016,000.00 26,409.110 1,743,001.26 73,703.095 4,864,404.27 86 ASPHALT CONCRETE TONN 68.0000 3,461,200.00 20,480.000 1,392,640.00 49,101.830 3,338,924.44 (CROSS SLOPE CORRECTION) 87 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 90.0000 2,619,000.00 7,878.280 709,045.20 88 RUBBERIZED ASPHALT CONCRETE (TYPE O) TONN 9.0000 178,200.00 0.000 0.00 89 PAVING ASPHALT (BINDER-PAVEMENT TONN 1.0000 170.00 85.650 85.65 129.130 129.13 REINFORCING FABRIC) 90 PAVEMENT REINFORCING FABRIC M2 1.2000 174,000.00 76,284.000 91,540.80 111,695.670 134,034.80 91 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 7.5000 26,325.00 1,232.230 9,241.73 AREA) 92 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 8.0000 2,320.00 39.000 312.00 93 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 8.0000 11,040.00 495.000 3,960.00 94 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 8.0000 704.00 0.000 0.00 95 REPLACE CONCRETE PAVEMENT M3 700.0000 336,000.00 0.000 0.00 (RAPID STRENGTH CONCRETE) 96 CRACK EXISTING CONCRETE PAVEMENT M2 0.5200 69,680.00 36,282.410 18,866.85 116,282.410 60,466.85 97 GRIND EXISTING CONCRETE M2 16.0000 39,680.00 853.610 13,657.76 1,948.610 31,177.76 S) PAVEMENT 98 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 300.0000 21,000.00 73.200 21,960.00 S) PILING 99 FURNISH PILING (CLASS 900) M 80.0000 154,960.00 1,937.000 154,960.00 (ALTERNATIVE X) 00 DRIVE PILE (CLASS 900) EA 1,500.0000 144,000.00 128.000 192,000.00 S) (ALTERNATIVE X) 01 FURNISH PILING (CLASS 900) M 150.0000 80,700.00 538.000 80,700.00 (ALTERNATIVE W) 02 DRIVE PILE (CLASS 900) (ALTERNATIVE W) EA 1,500.0000 54,000.00 36.000 54,000.00 S) 03 TIEBACK ANCHOR EA 2,000.0000 132,000.00 26.000 52,000.00 47.000 94,000.00 S) PROGRAM CAS145 PAGE 5 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 600.0000 210,600.00 429.000 257,400.00 F) 05 STRUCTURAL CONCRETE, BRIDGE M3 1,000.0000 53,000.00 53.000 53,000.00 F) 06 STRUCTURAL CONCRETE, RETAINING WALL M3 650.0000 469,300.00 617.000 401,050.00 F) 07 CLASS 2 CONCRETE (BOX CULVERT) M3 1,550.0000 32,550.00 31.000 48,050.00 08 MINOR CONCRETE (MINOR STRUCTURE) M3 1,475.0000 118,000.00 13.080 19,293.00 77.200 113,870.00 F) 09 FRACTURED RIB TEXTURE M2 25.0000 4,625.00 0.000 0.00 F) 10 BAR REINFORCING STEEL KG 2.5000 7,695.00 3,681.000 9,202.50 SF) 11 BAR REINFORCING STEEL (BRIDGE) KG 1.5000 75,217.50 58,002.000 87,003.00 SF) 12 BAR REINFORCING STEEL (RETAINING WALL) KG 1.7500 98,969.50 56,554.000 98,969.50 SF) 13 SHOTCRETE M3 450.0000 54,900.00 62.000 27,900.00 98.000 44,100.00 F) 14 FURNISH SIGN STRUCTURE (TRUSS) KG 11.0000 568,480.00 19,640.000 216,040.00 F) 15 INSTALL SIGN STRUCTURE (TRUSS) KG 0.5000 25,840.00 19,640.000 9,820.00 SF) 16 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 130.0000 12,480.00 0.000 0.00 17 FURNISH LAMINATED PANEL SIGN M2 230.0000 4,140.00 0.000 0.00 (25.4 MM-TYPE A) 18 FURNISH SINGLE SHEET ALUMINUM SIGN M2 100.0000 700.00 0.000 0.00 (2.0 MM-UNFRAMED) 19 FURNISH SINGLE SHEET ALUMINUM SIGN M2 112.0000 3,472.00 0.000 0.00 (1.6 MM-FRAMED) 20 FURNISH FIBERGLASS REINFORCED PLASTIC M2 115.0000 805.00 0.000 0.00 PANEL SIGN (3.4 MM) 21 1524 MM CAST-IN-DRILLED-HOLE M 1,750.0000 82,250.00 15.200 26,600.00 CONCRETE PILE (SIGN FOUNDATION) 22 METAL (RAIL MOUNTED SIGN) KG 17.0000 41,820.00 272.400 4,630.80 272.400 4,630.80 23 ROADSIDE SIGN - ONE POST EA 250.0000 1,250.00 0.000 0.00 24 INSTALL SIGN OVERLAY M2 250.0000 1,250.00 0.000 0.00 25 INSTALL SIGN PANEL ON EXISTING FRAME M2 75.0000 4,800.00 0.000 0.00 26 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 50.00 0.000 0.00 EXISTING POST 27 PREPARE AND PAINT POSTMILE MARKINGS ON M2 30.0000 450.00 15.000 450.00 15.000 450.00 CONCRETE BARRIER 28 450 MM ALTERNATIVE PIPE CULVERT M 160.0000 12,320.00 179.040 28,646.40 29 600 MM ALTERNATIVE PIPE CULVERT M 185.0000 366,300.00 471.800 87,283.00 1,960.100 362,618.50 30 750 MM ALTERNATIVE PIPE CULVERT M 265.0000 47,700.00 91.000 24,115.00 PROGRAM CAS145 PAGE 6 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 900 MM ALTERNATIVE PIPE CULVERT M 355.0000 11,005.00 21.640 7,682.20 21.640 7,682.20 32 80 MM PLASTIC PIPE (EDGE DRAIN) M 13.0000 4,290.00 0.000 0.00 33 80 MM PLASTIC PIPE (EDGE DRAIN OUTLET) M 44.0000 1,012.00 0.000 0.00 34 450 MM ALTERNATIVE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 35 600 MM ALTERNATIVE FLARED END SECTION EA 600.0000 1,800.00 1.000 600.00 36 750 MM ALTERNATIVE FLARED END SECTION EA 700.0000 700.00 0.000 0.00 37 900 MM ALTERNATIVE FLARED END SECTION EA 800.0000 800.00 1.000 800.00 1.000 800.00 38 900 MM PRECAST CONCRETE PIPE INLET M 350.0000 1,750.00 0.000 0.00 39 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 250.0000 10,500.00 18.390 4,597.50 40 ROCK SLOPE PROTECTION FABRIC M2 10.0000 1,500.00 58.790 587.90 41 MINOR CONCRETE (MISCELLANEOUS M3 875.0000 31,500.00 18.740 16,397.50 CONSTRUCTION) 42 MINOR CONCRETE (GUTTER) M 110.0000 8,470.00 0.000 0.00 F) 43 MINOR CONCRETE (TEXTURED PAVING) M2 65.0000 69,550.00 0.000 0.00 44 MISCELLANEOUS IRON AND STEEL KG 3.0000 19,506.00 3,920.000 11,760.00 SF) 45 CHAIN LINK FENCE (TYPE CL-0.9) M 33.0000 43,560.00 423.000 13,959.00 S) 46 CHAIN LINK FENCE M 71.0000 5,467.00 0.000 0.00 SF)(TYPE CL-1.2, VINYL-CLAD) (MODIFIED) 47 CHAIN LINK FENCE (TYPE CL-1.8) M 43.0000 12,040.00 243.000 10,449.00 S) 48 DELINEATOR (CLASS 1) EA 35.0000 3,850.00 57.000 1,995.00 49 GUARD RAILING DELINEATOR EA 35.0000 1,575.00 13.000 455.00 50 CONCRETE BARRIER MARKER EA 35.0000 280.00 3.000 105.00 51 OBJECT MARKER EA 40.0000 280.00 3.000 120.00 52 METAL BEAM GUARD RAILING (WOOD POST) M 54.0000 79,380.00 15.500 837.00 61.220 3,305.88 S) 53 CONCRETE BARRIER (TYPE K) M 11.0000 3,410.00 140.000 1,540.00 54 TRANSITION RAILING (TYPE STB) EA 3,000.0000 12,000.00 0.000 0.00 S) 55 TRANSITION RAILING (TYPE WB) EA 2,700.0000 13,500.00 0.000 0.00 S) 56 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 4,900.00 3.000 2,100.00 S) 57 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,400.0000 24,000.00 3.000 7,200.00 S) PROGRAM CAS145 PAGE 7 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 CONCRETE BARRIER (TYPE 60) M 131.0000 55,020.00 0.000 0.00 59 CONCRETE BARRIER (TYPE 60C) M 210.0000 1,495,200.00 7,216.230 1,515,408.30 60 CONCRETE BARRIER (TYPE 60D) M 198.0000 15,048.00 0.000 0.00 F) 61 CONCRETE BARRIER (TYPE 60E) M 606.0000 121,200.00 6.780 4,108.68 58.100 35,208.60 62 CONCRETE BARRIER (TYPE 60R) M 723.0000 159,060.00 212.220 153,435.06 63 CONCRETE BARRIER (TYPE 60C MODIFIED) M 175.0000 238,000.00 423.000 74,025.00 64 CONCRETE BARRIER (TYPE 60A MODIFIED) M 160.0000 8,640.00 53.000 8,480.00 65 CONCRETE BARRIER (TYPE 732A) M 230.0000 90,850.00 395.000 90,850.00 F) 66 THERMOPLASTIC PAVEMENT MARKING M2 32.0000 21,120.00 -226.780 -7,256.96 0.000 0.00 S) 67 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 28,300.00 15,304.370 15,304.37 21,156.370 21,156.37 S) 68 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 3,090.00 0.000 0.00 S) 69 200 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2000 2,436.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 70 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6000 372.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 71 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 13,200.00 50.000 60.00 3,335.000 4,002.00 S) 72 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 14,490.00 1,687.000 5,061.00 1,687.000 5,061.00 S) 73 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 24,000.0000 24,000.00 0.950 22,800.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 74 LIGHTING (TEMPORARY) LS 30,000.0000 30,000.00 0.600 18,000.00 S) 75 LIGHTING AND SIGN ILLUMINATION LS 340,000.0000 340,000.00 0.120 40,800.00 0.650 221,000.00 S) 76 ELECTRIC SERVICE (IRRIGATION) LS 15,000.0000 15,000.00 0.000 0.00 S) 77 TRAFFIC OPERATIONS SYSTEM LS 770,000.0000 770,000.00 0.080 61,600.00 0.720 554,400.00 S) 78 GENERAL PACKET RADIO SYSTEM (GPRS) EA 3,000.0000 15,000.00 0.000 0.00 S) WIRELESS MODEM ASSEMBLY PROGRAM CAS145 PAGE 8 DATE 08/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-290834 TIME 02:49 PM ESTIMATE NO. 13 BID OPENING 06/03/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/10 R.E. NAME: GONZALEZ ALFONSO DATE OF THIS ESTIMATE 08/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,452,840.08 22,817,004.47 ADJUSTMENT OF COMPENSATION 116,000.00 131,472.26 EXTRA WORK 225,217.15 718,092.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,794,057.23 23,666,569.60 79 MOBILIZATION LS 3000,000.0000 3,000,000.00 1.000 3,000,000.00 ORIGINAL CONTRACT AMOUNT 30,454,448.00 TOTAL WORK COMPLETED 4,794,057.23 26,666,569.60 MATERIALS ON HAND ON SITE 163,937.72 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -75,000.00 TOTAL 4,794,057.23 26,755,507.32 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 08/05/09 490 08/21/09 08/21/09 12/31/10 230 21 0 0 81% 47% PROGRESS IS SATISFACTORY GONZALEZ ALFONSO RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/10