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 06/18/12 EST. NO.03 TIME 11:17 AM R.E. NAME: PANDYA, NILESH 04-298304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 2,250.00 E.W. @ F.A.(+) 051812 N 002.00 2,250.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 2,250.00 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 06/18/12 EST. NO.03 TIME 11:17 AM R.E. NAME: PANDYA, NILESH 04-298304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 LOCATION PROGRESS ESTIMATE 04-SCL-880-4.4/8.7 ----------------- BAY CITIES PAVING & GRADING, IN SANTA CLARA COUNTY IN SAN JOSE A INC AND MILPITAS FROM 0.1 MILE NORTH 5029 FORNI DRIVE OF ROUTE 101 TO 0.3 MILE NORTH OF CONCORD, CA 94520 ROUTE 237._______ FED. AID NO. N O N E WIDEN I-880 ONE LANE EACH DIRECTION ------------------------------------------------------------------------------------------------------------------------------------ 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 4,000.0000 4,000.00 0.500 2,000.00 002 TIME-RELATED OVERHEAD LS 730,000.0000 730,000.00 0.110 80,300.00 0.240 175,200.00 003 TEMPORARY FENCE (TYPE CL-6) LF 10.2000 101,388.00 1,946.000 19,849.20 004 TEMPORARY FENCE (TYPE CL-6, EXTENSION LF 12.2400 2,448.00 0.000 0.00 ARM) 005 TEMPORARY FENCE (TYPE ESA) LF 5.3800 14,902.60 685.000 3,685.30 006 18" TEMPORARY CULVERT LF 53.2500 5,271.75 0.000 0.00 007 CONSTRUCTION SITE MANAGEMENT LS 12,500.0000 12,500.00 0.110 1,375.00 0.240 3,000.00 008 PREPARE STORM WATER POLLUTION LS 2,550.0000 2,550.00 0.010 25.50 0.560 1,428.00 PREVENTION PLAN 009 TEMPORARY FIBER ROLL LF 2.7200 1,387.20 350.000 952.00 010 TEMPORARY SILT FENCE LF 2.7500 11,715.00 0.000 0.00 011 TEMPORARY GRAVEL BAG BERM LF 2.5700 976.60 0.000 0.00 012 TEMPORARY CONSTRUCTION ENTRANCE EA 1,525.0000 27,450.00 12.000 18,300.00 013 TEMPORARY COVER SQYD 3.0900 5,098.50 2,075.000 6,411.75 014 TEMPORARY CHECK DAM LF 5.1300 2,462.40 0.000 0.00 015 TEMPORARY DRAINAGE INLET PROTECTION EA 147.1400 23,542.40 91.000 13,389.74 016 STREET SWEEPING LS 5,100.0000 5,100.00 0.110 561.00 0.240 1,224.00 017 TEMPORARY CONCRETE WASHOUT BIN LS 5,000.0000 5,000.00 0.110 550.00 0.240 1,200.00 018 RAIN EVENT ACTION PLAN EA 500.0000 48,000.00 1.000 500.00 3.000 1,500.00 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0.00 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 357.0000 20,349.00 0.000 0.00 021 CONSTRUCTION AREA SIGNS LS 80,207.7000 80,207.70 0.700 56,145.39 022 TRAFFIC CONTROL SYSTEM LS 105,000.0000 105,000.00 0.070 7,350.00 0.300 31,500.00 PROGRAM CAS145 PAGE 2 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TYPE III BARRICADE EA 71.4000 5,140.80 0.000 0.00 024 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.1000 4,131.00 0.000 0.00 025 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.4300 524,810.00 110,522.000 158,046.46 026 CHANNELIZER (SURFACE MOUNTED) EA 37.7400 25,285.80 8.000 301.92 027 PORTABLE DELINEATOR EA 14.7500 32,597.50 160.000 2,360.00 028 TEMPORARY PAVEMENT MARKER EA 6.1200 50,122.80 2,275.000 13,923.00 029 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,240.0000 12,240.00 0.100 1,224.00 0.200 2,448.00 030 TEMPORARY RAILING (TYPE K) LF 6.2000 415,400.00 120.000 744.00 20,220.000 125,364.00 031 TEMPORARY CRASH CUSHION MODULE EA 178.5000 48,730.50 22.000 3,927.00 032 TEMPORARY IN-LINE CRASH CUSHION EA 7,760.0000 131,920.00 2.000 15,520.00 033 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5500 151,470.00 23,962.000 61,103.10 STRIPE (HAZARDOUS WASTE) 034 ABANDON CULVERT LF 1,015.0000 28,420.00 0.000 0.00 035 ABANDON MANHOLE EA 505.0000 2,020.00 0.000 0.00 036 ABANDON PIPELINE LF 1.9500 2,301.00 0.000 0.00 037 REMOVE FENCE LF 2.3000 32,890.00 4,388.000 10,092.40 038 REMOVE GATE EA 255.0000 1,020.00 0.000 0.00 039 REMOVE BOLLARD EA 57.0000 171.00 0.000 0.00 040 REMOVE METAL BEAM GUARD RAILING LF 4.5900 20,196.00 378.000 1,735.02 1,990.500 9,136.40 041 REMOVE FLARED END SECTION EA 100.0000 1,500.00 0.000 0.00 042 REMOVE SINGLE THRIE BEAM BARRIER LF 8.1600 11,179.20 0.000 0.00 043 REMOVE DOUBLE THRIE BEAM BARRIER LF 7.1400 60,404.40 0.000 0.00 044 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2200 220,820.00 51,900.460 63,318.56 045 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0600 6,364.80 81.000 247.86 046 REMOVE PAVEMENT MARKER EA 2.0400 26,316.00 7,286.000 14,863.44 047 REMOVE ROADSIDE SIGN (WOOD POST) EA 102.0000 7,854.00 8.000 816.00 048 REMOVE ROADSIDE SIGN (METAL POST) EA 204.0000 204.00 0.000 0.00 049 REMOVE ROADSIDE SIGN EA 74.4600 1,116.90 2.000 148.92 (STRAP AND SADDLE BRACKET METHOD) PROGRAM CAS145 PAGE 3 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE SIGN STRUCTURE EA 2,040.0000 12,240.00 3.000 6,120.00 3.000 6,120.00 051 REMOVE SIGN PANEL EA 714.0000 2,856.00 0.000 0.00 052 REMOVE ASPHALT CONCRETE DIKE LF 6.0000 474.00 0.000 0.00 053 REMOVE GRATED LINE DRAIN LF 9.8000 17,934.00 0.000 0.00 054 REMOVE CULVERT LF 19.0000 51,870.00 954.000 18,126.00 055 REMOVE PIPE LF 3.0000 12,990.00 0.000 0.00 056 REMOVE INLET EA 275.0000 16,500.00 17.000 4,675.00 057 REMOVE HEADWALL EA 580.0000 580.00 0.000 0.00 058 REMOVE RETAINING WALL (PORTION) LF 19.2500 26,180.00 938.000 18,056.50 059 REMOVE BASE AND SURFACING CY 15.6500 76,372.00 0.000 0.00 060 RECONSTRUCT AWNING LS 10,000.0000 10,000.00 1.000 10,000.00 061 RELOCATE CHANGEABLE MESSAGE SIGN EA 12,240.0000 12,240.00 0.000 0.00 STRUCTURE 062 ADJUST MONUMENT COVER EA 307.0000 307.00 0.000 0.00 063 ADJUST INLET EA 1,779.9000 12,459.30 0.000 0.00 064 ADJUST MANHOLE EA 445.0000 1,335.00 0.000 0.00 065 MODIFY INLET EA 1,830.9000 1,830.90 0.000 0.00 066 MODIFY INLET TO MANHOLE EA 2,091.0000 6,273.00 0.000 0.00 067 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 0.8700 229,680.00 0.000 0.00 068 REMOVE CONCRETE (CHANNEL) CY 35.0000 2,625.00 0.000 0.00 069 REMOVE CONCRETE BARRIER LF 12.8900 49,497.60 40.000 515.60 978.000 12,606.42 070 REMOVE CONCRETE ISLAND (PORTIONS) SQFT 1.0000 7,010.00 0.000 0.00 071 REMOVE CONCRETE BARRIER (TYPE K) LF 5.9000 944.00 0.000 0.00 072 REMOVE CONCRETE (CURB, GUTTER, AND CY 38.1000 5,791.20 0.000 0.00 SIDEWALK) 073 REMOVE CONCRETE (MASONRY BLOCK WALL) SQFT 6.5500 1,506.50 0.000 0.00 074 CAP INLET EA 1,779.9000 5,339.70 0.000 0.00 075 CAP MANHOLE EA 2,213.4000 4,426.80 0.000 0.00 076 REMOVE CRASH CUSHION (TYPE CAT) EA 408.0000 408.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE CRASH CUSHION (SAND FILLED) EA 327.0000 654.00 0.000 0.00 078 CLEARING AND GRUBBING LS 200,940.0000 200,940.00 0.800 160,752.00 079 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 0.110 1,100.00 0.240 2,400.00 080 ROADWAY EXCAVATION CY 14.1000 1,016,610.00 5,567.000 78,494.70 11,942.000 168,382.20 081 LEAD COMPLIANCE PLAN LS 4,845.0000 4,845.00 1.000 4,845.00 082 STRUCTURE EXCAVATION (BRIDGE) CY 61.0000 5,917.00 0.000 0.00 (F) 083 STRUCTURE EXCAVATION (RETAINING WALL) CY 24.2000 249,260.00 852.000 20,618.40 6,896.000 166,883.20 084 STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 44.0000 19,140.00 131.000 5,764.00 131.000 5,764.00 (F) 085 STRUCTURE BACKFILL (BRIDGE) CY 510.0000 10,200.00 0.000 0.00 (F) 086 STRUCTURE BACKFILL (RETAINING WALL) CY 38.2000 265,108.00 0.000 0.00 087 STRUCTURE BACKFILL (SOIL NAIL WALL) CY 20.8000 1,040.00 0.000 0.00 (F) 088 PERVIOUS BACKFILL MATERIAL (RETAINING CY 83.0000 12,367.00 0.000 0.00 (F) WALL) 089 SAND BACKFILL CY 108.7000 111,961.00 0.000 0.00 090 DITCH EXCAVATION CY 24.8500 81,259.50 196.000 4,870.60 196.000 4,870.60 (F) 091 SOIL NAIL ASSEMBLY LF 25.0000 106,250.00 0.000 0.00 092 IMPORTED MATERIAL (SHOULDER BACKING) TON 94.0000 1,692.00 0.000 0.00 093 SUBGRADE ENHANCEMENT GEOTEXTILE SQFT 0.1500 6,495.00 6,427.000 964.05 43,300.000 6,495.00 094 HIGHWAY PLANTING LS 454,920.0000 454,920.00 0.000 0.00 095 IMPORTED TOPSOIL (CY) CY 66.3000 50,388.00 0.000 0.00 096 ROCK BLANKET SQYD 19.9100 107,514.00 0.000 0.00 097 EROSION CONTROL (COMPOST BLANKET) CY 63.2400 60,078.00 0.000 0.00 098 FIBER ROLLS LF 2.7200 10,118.40 0.000 0.00 099 COMPOST (INCORPORATE) SQYD 12.6000 19,152.00 0.000 0.00 100 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,020.0000 18,360.00 0.000 0.00 101 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1600 111,520.00 0.000 0.00 102 ROLLED EROSION CONTROL PRODUCT SQFT 0.5100 61,200.00 0.000 0.00 (NETTING) 103 MAINTAIN EXISTING PLANTED AREAS LS 8,160.0000 8,160.00 0.150 1,224.00 0.200 1,632.00 PROGRAM CAS145 PAGE 5 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 PLANT ESTABLISHMENT WORK LS 40,800.0000 40,800.00 0.000 0.00 105 MAINTAIN EXISTING IRRIGATION FACILITIES LS 2,040.0000 2,040.00 0.150 306.00 0.200 408.00 106 IRRIGATION SYSTEM LS 612,000.0000 612,000.00 0.200 122,400.00 0.230 140,760.00 107 IRRIGATION SERVICE METER BOX ASSEMBLY EA 1,000.0000 2,000.00 0.000 0.00 (SBWR) 108 2" WATER METER (COM) EA 3,633.0000 7,266.00 0.000 0.00 109 4" WATER METER (COM) EA 8,397.0000 8,397.00 0.000 0.00 110 4" WATER METER (SJWCO) EA 4,616.0000 4,616.00 0.000 0.00 111 8" IRRIGATION SLEEVE LF 15.3000 27,387.00 0.000 0.00 112 12" IRRIGATION SLEEVE LF 20.4000 31,416.00 1,463.000 29,845.20 1,463.000 29,845.20 113 6" GATE VALVE (SBWR) EA 2,481.0000 4,962.00 0.000 0.00 114 8" CORRUGATED HIGH DENSITY LF 49.9800 13,994.40 0.000 0.00 POLYETHYLENE PIPE CONDUIT 115 12" CORRUGATED HIGH DENSITY LF 49.9800 18,492.60 0.000 0.00 POLYETHYLENE PIPE CONDUIT 116 8" WELDED STEEL PIPE CONDUIT LF 66.3000 20,553.00 0.000 0.00 (.250" THICK) 117 12" WELDED STEEL PIPE CONDUIT LF 66.3000 2,519.40 0.000 0.00 (.250" THICK) 118 EXTEND 8" CONDUIT LF 73.4500 1,248.65 0.000 0.00 119 EXTEND 12" CONDUIT LF 81.6000 979.20 0.000 0.00 120 6" DUCTILE IRON PIPE WATERLINE (SBWR) LF 161.0000 11,270.00 0.000 0.00 121 ADJUST CATHODIC PROTECTION TEST BOX EA 112.0000 224.00 0.000 0.00 (SBWR) 122 6" PVC WATERLINE (SBWR) LF 115.2500 10,833.50 0.000 0.00 123 ELECTROLYSIS STATION (SBWR) EA 764.0000 1,528.00 0.000 0.00 124 FINISHING ROADWAY LS 9,792.0000 9,792.00 0.000 0.00 125 CLASS 4 AGGREGATE SUBBASE CY 13.3000 466,830.00 0.000 0.00 126 CLASS 3 AGGREGATE BASE CY 30.5000 220,820.00 581.000 17,720.50 2,271.000 69,265.50 127 LEAN CONCRETE BASE CY 113.0000 2,271,300.00 0.000 0.00 128 ASPHALT TREATED PERMEABLE BASE CY 119.3000 149,125.00 0.000 0.00 129 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,175.0000 5,875.00 0.000 0.00 130 REPLACE ASPHALT CONCRETE SURFACING CY 307.2500 24,887.25 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 HOT MIX ASPHALT TON 68.7000 3,531,180.00 0.000 0.00 132 HOT MIX ASPHALT (OPEN GRADED) TON 65.9000 1,779,300.00 0.000 0.00 133 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 79.7000 1,769,340.00 0.000 0.00 134 DATA CORE LS 12,760.0000 12,760.00 0.000 0.00 135 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0400 693.60 0.000 0.00 136 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0400 6,079.20 0.000 0.00 137 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0400 448.80 0.000 0.00 138 PLACE HOT MIX ASPHALT SQYD 25.5000 739.50 0.000 0.00 (MISCELLANEOUS AREA) 139 TACK COAT TON 700.0000 224,000.00 0.000 0.00 140 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 120.0000 56,400.00 0.000 0.00 141 STRUCTURAL CONCRETE, BRIDGE CY 428.0000 29,960.00 0.000 0.00 (F) 142 STRUCTURAL CONCRETE, RETAINING WALL CY 508.0000 1,810,004.00 1,123.000 570,484.00 1,469.000 746,252.00 (F) 143 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,188.0000 15,444.00 0.000 0.00 (F) (TYPE EQ) 144 MINOR CONCRETE (MINOR STRUCTURE) CY 634.5500 994,974.40 316.494 200,831.27 561.564 356,340.44 (F) 145 MINOR CONCRETE (PIPE PROTECTION) CY 198.0000 3,762.00 0.000 0.00 146 ARCHITECTURAL TREATMENT SQFT 29.0000 50,170.00 0.000 0.00 (F) 147 ANTI-GRAFFITI COATING SQFT 1.1200 18,816.00 0.000 0.00 148 FRACTURED FIN TEXTURE SQFT 9.4500 53,959.50 0.000 0.00 149 JOINT SEAL (MR 1/2") LF 15.3000 765.00 0.000 0.00 150 BAR REINFORCING STEEL (BRIDGE) LB 1.1700 41,418.00 0.000 0.00 (F) 151 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1600 309,185.24 77,474.000 89,869.84 103,355.000 119,891.80 (F) 152 SHOTCRETE CY 300.0000 22,500.00 0.000 0.00 (F) 153 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 401,296.00 0.000 0.00 (F) 154 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 20,064.80 0.000 0.00 (F) 155 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 15.3000 29,070.00 0.000 0.00 156 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 29.6000 1,657.60 0.000 0.00 157 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.2600 14,188.20 0.000 0.00 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 7 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.2800 23,847.60 0.000 0.00 (0.080"-UNFRAMED) 159 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.3000 3,519.00 0.000 0.00 (0.063"-FRAMED) 160 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.3200 7,344.00 0.000 0.00 (0.080"-FRAMED) 161 FINISH SINGLE SHEET ALUMINUM SIGN SQFT 40.8000 1,550.40 0.000 0.00 (0.125"-FRAMED) 162 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 918.0000 82,620.00 0.000 0.00 (SIGN FOUNDATION) 163 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,581.0000 159,681.00 0.000 0.00 (SIGN FOUNDATION) 164 METAL (ROADSIDE SIGN) EA 204.0000 816.00 0.000 0.00 165 METAL (BARRIER MOUNTED SIGN) LB 10.7100 46,909.80 0.000 0.00 166 METAL (RETAINING WALL MOUNTED SIGN) LB 10.7500 2,924.00 0.000 0.00 167 ROADSIDE SIGN - ONE POST EA 255.0000 17,595.00 0.000 0.00 168 ROADSIDE SIGN - TWO POST EA 673.2000 12,790.80 0.000 0.00 169 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 122.4000 3,060.00 0.000 0.00 METHOD) 170 INSTALL SIGN OVERLAY SQFT 15.3000 3,014.10 0.000 0.00 171 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 2,600.0000 26,000.00 0.000 0.00 172 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 7.1500 4,533.10 0.000 0.00 173 INSTALL ROADSIDE SIGN PANEL ON EA 204.0000 204.00 0.000 0.00 EXISTING POST 174 INSTALL ROADSIDE SIGN EA 4,590.0000 4,590.00 0.000 0.00 (LAMINATED WOOD BOX POST) 175 PREPARE AND STAIN CONCRETE SQFT 2.0000 3,460.00 0.000 0.00 176 12" ALTERNATIVE PIPE CULVERT LF 20.1500 1,914.25 95.000 1,914.25 95.000 1,914.25 177 18" ALTERNATIVE PIPE CULVERT LF 34.9000 98,069.00 284.000 9,911.60 664.000 23,173.60 178 24" ALTERNATIVE PIPE CULVERT LF 45.3000 466,590.00 0.000 0.00 179 30" ALTERNATIVE PIPE CULVERT LF 47.9000 39,278.00 0.000 0.00 180 36" ALTERNATIVE PIPE CULVERT LF 71.6000 72,316.00 583.000 41,742.80 181 42" ALTERNATIVE PIPE CULVERT LF 106.8000 243,504.00 2,187.000 233,571.60 182 12" REINFORCED CONCRETE PIPE LF 53.9000 5,929.00 0.000 0.00 183 24" REINFORCED CONCRETE PIPE LF 104.5000 20,900.00 33.000 3,448.50 184 36" REINFORCED CONCRETE PIPE LF 185.4000 5,562.00 30.000 5,562.00 PROGRAM CAS145 PAGE 8 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 185 19"X30" OVAL CORRUGATED STEEL PIPE LF 146.0000 1,168.00 0.000 0.00 (0.064" THICK) 186 19"X30" OVAL REINFORCED CONCRETE PIPE LF 131.0000 49,780.00 287.000 37,597.00 287.000 37,597.00 (CLASS II) 187 18" CORRUGATED STEEL PIPE (.064" THICK) LF 53.4000 3,684.60 0.000 0.00 188 3" PLASTIC PIPE (EDGE DRAIN) LF 4.8000 49,920.00 0.000 0.00 189 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 34.0000 11,220.00 0.000 0.00 190 PERMEABLE MATERIAL (BLANKET) CY 40.1000 81,002.00 0.000 0.00 191 18" ANCHOR ASSEMBLY EA 160.1000 320.20 0.000 0.00 192 DRAINAGE INLET MARKER EA 45.0000 315.00 0.000 0.00 193 GRATED LINE DRAIN LF 73.9500 278,052.00 0.000 0.00 194 36" CORRUGATED STEEL PIPE RISER LF 538.3500 3,230.10 0.000 0.00 (.064" THICK) 195 12" WELDED STEEL PIPE CASING LF 124.0000 10,788.00 0.000 0.00 (0.375" THICK) (COM) 196 30" WELDED STEEL PIPE CASING LF 191.0000 5,730.00 0.000 0.00 (0.250" THICK) (COM) 197 12" ALTERNATIVE FLARED END SECTION EA 66.2500 66.25 0.000 0.00 198 18" ALTERNATIVE FLARED END SECTION EA 104.9000 944.10 0.000 0.00 199 24" ALTERNATIVE FLARED END SECTION EA 165.6500 331.30 0.000 0.00 200 36" ALTERNATIVE FLARED END SECTION EA 442.0000 884.00 0.000 0.00 201 DEBRIS RACK CAGE EA 1,033.0000 2,066.00 0.000 0.00 202 MINOR CONCRETE (BACKFILL) CY 104.9000 206,653.00 253.800 26,623.62 324.230 34,011.73 203 ROCK SLOPE PROTECTION CY 152.4000 27,736.80 0.000 0.00 (NO. 2, METHOD B) 204 SLOPE PAVING (PRECAST CONCRETE PANELS) SQFT 24.1000 400,758.90 0.000 0.00 (F) 205 COBBLESTONE PAVING SQYD 82.6200 106,579.80 0.000 0.00 206 ROCK SLOPE PROTECTION FABRIC SQYD 1.4500 594.50 0.000 0.00 207 MINOR CONCRETE (CURB) CY 1,326.0000 33,150.00 0.000 0.00 208 MINOR CONCRETE (MISCELLANEOUS CY 428.4000 26,132.40 0.120 51.41 CONSTRUCTION) 209 MINOR CONCRETE (CURB AND GUTTER) CY 402.9000 24,174.00 0.000 0.00 210 MINOR CONCRETE (ISLAND PAVING) CY 668.1000 1,336.20 0.000 0.00 211 MINOR CONCRETE (DRIVEWAY) CY 283.5600 5,671.20 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 212 MINOR CONCRETE (GUTTER) LF 26.5200 19,890.00 0.000 0.00 213 MINOR CONCRETE (SIDEWALK) CY 334.6000 26,098.80 0.000 0.00 214 MINOR CONCRETE (CONTRASTING SURFACE CY 292.7500 140,520.00 0.000 0.00 AREA) 215 MINOR CONCRETE (CURB RAMP) CY 591.6000 4,141.20 0.000 0.00 216 MISCELLANEOUS IRON AND STEEL LB 1.6000 52,668.80 1,825.200 2,920.32 4,358.600 6,973.76 (F) 217 CHAIN LINK FENCE (TYPE CL-4) LF 14.3000 143,486.20 0.000 0.00 (F) 218 CHAIN LINK FENCE (TYPE CL-6) LF 16.3500 109,839.30 0.000 0.00 219 CHAIN LINK GATE EA 969.0000 1,938.00 0.000 0.00 220 BOLLARD GATEWAY EA 867.0000 867.00 0.000 0.00 221 DELINEATOR (CLASS 1) EA 45.9000 8,721.00 0.000 0.00 222 GUARD RAILING DELINEATOR EA 25.5000 663.00 0.000 0.00 223 OBJECT MARKER (TYPE N) EA 45.9000 45.90 0.000 0.00 224 OBJECT MARKER (TYPE L-1) EA 51.0000 510.00 0.000 0.00 225 METAL BEAM GUARD RAILING (WOOD POST) LF 19.1300 145,196.70 0.000 0.00 226 VEGETATION CONTROL (MINOR CONCRETE) SQYD 63.7500 113,475.00 0.000 0.00 227 WILDLIFE PASSAGE WAY (TYPE S) EA 75.0000 3,675.00 0.000 0.00 228 METAL TUBE BRIDGE RAILING LF 255.0000 7,650.00 0.000 0.00 229 CONCRETE BARRIER (TYPE 26) LF 100.0000 3,000.00 0.000 0.00 230 CONCRETE BARRIER (TYPE 50E MOD) LF 11.0000 110.00 0.000 0.00 231 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 51.7700 19,154.90 0.000 0.00 232 TRANSITION RAILING (TYPE WB) EA 3,136.5000 31,365.00 0.000 0.00 233 END ANCHOR ASSEMBLY (TYPE SFT) EA 714.0000 2,142.00 0.000 0.00 234 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,830.5000 5,661.00 0.000 0.00 235 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,142.0000 17,136.00 0.000 0.00 236 CRASH CUSHION (TYPE CAT) EA 4,590.0000 13,770.00 0.000 0.00 237 CRASH CUSHION (TYPE CAT) BACKUP EA 561.0000 1,683.00 0.000 0.00 238 CONCRETE BARRIER (TYPE 60R) LF 375.0000 150,000.00 0.000 0.00 PROGRAM CAS145 PAGE 10 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 239 CONCRETE BARRIER (TYPE 60) LF 56.0000 52,640.00 0.000 0.00 240 CONCRETE BARRIER (TYPE 60C) LF 84.0000 1,848,000.00 0.000 0.00 241 CONCRETE BARRIER (TYPE 60D) LF 44.0000 7,920.00 0.000 0.00 242 CONCRETE BARRIER (TYPE 732) LF 65.0000 3,575.00 0.000 0.00 (F) 243 CONCRETE BARRIER (TYPE 732A) LF 65.0000 384,930.00 0.000 0.00 (F) 244 CONCRETE BARRIER (TYPE 60E MOD) LF 90.0000 2,160.00 0.000 0.00 245 CONCRETE BARRIER (TYPE 732B) LF 65.0000 31,200.00 0.000 0.00 246 CONCRETE BARRIER (TYPE 60R MOD) LF 310.0000 251,100.00 0.000 0.00 247 CONCRETE BARRIER (TYPE 60D MODIFIED) LF 55.0000 29,205.00 0.000 0.00 (F) 248 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4300 175,890.00 0.000 0.00 249 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0400 7,323.60 0.000 0.00 250 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.8600 44,330.00 0.000 0.00 251 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.6500 21,703.50 0.000 0.00 (BROKEN 12-3) 252 THERMOPLASTIC PAVEMENT MARKING SQFT 6.1200 34,394.40 0.000 0.00 253 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2200 1,268.80 0.000 0.00 (BROKEN 6-1) 254 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.2200 13,420.00 0.000 0.00 (BROKEN 17-7) 255 THERMOPLASTIC TRAFFIC STRIPE LF 1.0200 139,740.00 0.000 0.00 (SPRAYABLE) 256 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0800 46,920.00 0.000 0.00 257 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.1200 38,127.60 0.000 0.00 258 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,100.0000 5,100.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 259 SIGNAL AND LIGHTING (LOCATION 1) LS 152,000.0000 152,000.00 0.000 0.00 260 SIGNAL AND LIGHTING (LOCATION 2) LS 157,000.0000 157,000.00 0.000 0.00 261 EMERGENCY VEHICLE DETECTOR SYSTEM LS 6,630.0000 6,630.00 0.000 0.00 (LOCATION 1) 262 EMERGENCY VEHICLE DETECTOR SYSTEM LS 6,630.0000 6,630.00 0.000 0.00 (LOCATION 2) 263 LIGHTING AND SIGN ILLUMINATION LS 30,600.0000 30,600.00 0.000 0.00 (LOCATION 1) 264 LIGHTING AND SIGN ILLUMINATION LS 29,580.0000 29,580.00 0.000 0.00 (LOCATION 2) 265 LIGHTING AND SIGN ILLUMINATION LS 84,660.0000 84,660.00 0.000 0.00 (LOCATION 3) PROGRAM CAS145 PAGE 11 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 266 LIGHTING AND SIGN ILLUMINATION LS 48,960.0000 48,960.00 0.000 0.00 (LOCATION 4) 267 LIGHTING AND SIGN ILLUMINATION LS 12,240.0000 12,240.00 0.000 0.00 (LOCATION 5) 268 LIGHTING AND SIGN ILLUMINATION LS 43,860.0000 43,860.00 0.000 0.00 (LOCATION 6) 269 LIGHTING AND SIGN ILLUMINATION LS 63,240.0000 63,240.00 0.000 0.00 (LOCATION 7) 270 LIGHTING AND SIGN ILLUMINATION LS 43,860.0000 43,860.00 0.000 0.00 (LOCATION 8) 271 FIBER OPTIC CONDUIT (BRIDGE) LF 142.8000 80,682.00 0.000 0.00 272 FIBER OPTIC CONDUIT SYSTEM LF 18.2100 442,503.00 0.000 0.00 (F) 273 TRAFFIC OPERATIONS SYSTEM (LOCATION 1) LS 41,820.0000 41,820.00 0.000 0.00 274 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 43,860.0000 43,860.00 0.000 0.00 275 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 22,440.0000 22,440.00 0.000 0.00 276 TRAFFIC OPERATIONS SYSTEM (LOCATION 4) LS 90,780.0000 90,780.00 0.000 0.00 277 TRAFFIC OPERATIONS SYSTEM (LOCATION 5) LS 59,160.0000 59,160.00 0.000 0.00 278 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 37,740.0000 37,740.00 0.000 0.00 279 TRAFFIC OPERATIONS SYSTEM (LOCATION 7) LS 1,020.0000 1,020.00 0.000 0.00 280 TRAFFIC OPERATIONS SYSTEM (LOCATION 8) LS 12,240.0000 12,240.00 0.000 0.00 281 TRAFFIC OPERATIONS SYSTEM (LOCATION 9) LS 21,420.0000 21,420.00 0.000 0.00 282 TRAFFIC OPERATIONS SYSTEM (LOCATION 10) LS 41,820.0000 41,820.00 0.000 0.00 283 TRAFFIC OPERATION SYSTEM (LOCATION 11) LS 11,220.0000 11,220.00 0.000 0.00 284 TRAFFIC OPERATION SYSTEM (LOCATION 12) LS 4,386.0000 4,386.00 0.000 0.00 285 TRAFFIC OPERATION SYSTEM (LOCATION 13) LS 88,740.0000 88,740.00 0.000 0.00 286 TRAFFIC OPERATION SYSTEM (LOCATION 14) LS 25,500.0000 25,500.00 0.000 0.00 287 TRAFFIC OPERATIONS SYSTEM (LOCATION 15) LS 34,680.0000 34,680.00 0.000 0.00 288 TRAFFIC OPERATIONS SYSTEM (LOCATION 16) LS 26,520.0000 26,520.00 0.000 0.00 289 TRAFFIC OPERATIONS SYSTEM (LOCATION 17) LS 18,360.0000 18,360.00 0.000 0.00 290 TRAFFIC OPERATIONS SYSTEM (LOCATION 18) LS 10,200.0000 10,200.00 0.000 0.00 291 TRAFFIC OPERATIONS SYSTEM (LOCATION 19) LS 8,160.0000 8,160.00 0.000 0.00 292 TRAFFIC OPERATIONS SYSTEM (LOCATION 20) LS 15,300.0000 15,300.00 0.000 0.00 PROGRAM CAS145 PAGE 12 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 293 FIBER OPTIC PULL BOX EA 1,020.0000 33,660.00 0.000 0.00 294 FIBER OPTIC VAULT EA 3,570.0000 46,410.00 0.000 0.00 PROGRAM CAS145 PAGE 13 DATE 06/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-298304 TIME 11:17 AM ESTIMATE NO. 03 BID OPENING 10/25/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/12 R.E. NAME: PANDYA, NILESH DATE OF THIS ESTIMATE 06/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,324,459.47 3,259,819.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 2,250.00 2,250.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,326,709.47 3,262,069.95 295 MOBILIZATION LS 0.0000 1,000,000.00 0.250 250,000.00 0.750 750,000.00 ORIGINAL CONTRACT AMOUNT 31,535,171.69 TOTAL WORK COMPLETED 1,576,709.47 4,012,069.95 MATERIALS ON HAND ON SITE 63,427.87 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,576,709.47 4,075,497.82 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 01/05/12 450 04/02/12 04/02/12 02/14/14 47 33 0 0 13% 10% PROGRESS IS SATISFACTORY PANDYA, NILESH RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/12