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 09/18/12 EST. NO.01 TIME 06:52 AM R.E. NAME: PETER MULLALY 06-0J5204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 09/18/12 EST. NO.01 TIME 06:52 AM R.E. NAME: PETER MULLALY 06-0J5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0J5204 TIME 06:52 AM ESTIMATE NO. 01 BID OPENING 01/04/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 09/18/12 LOCATION PROGRESS ESTIMATE 06-KER-119-4.7/8.5 ----------------- GRIFFITH COMPANY ON ROUTE 119 BETWEEN 0.2 MILES 1128 CARRIER PARKWAY AVE EAST OF WEED CREEK (PM 4.7) AND 0.3 BAKERSFIELD CA 93308 MILES WEST OF LAKEVIEW WASH BRIDGE (PM 8.5) FED. AID NO. ACHS-STP (15)E ,P119- (15)E WIDEN SHOULDERS AND HMA OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 4.0000 7,320.00 1,612.000 6,448.00 1,612.000 6,448.00 002 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.383 1,149.00 0.383 1,149.00 003 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.750 1,500.00 0.750 1,500.00 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 3.1000 2,449.00 0.000 0.00 005 TEMPORARY HYDRAULIC MULCH SQFT 0.1200 3,504.00 0.000 0.00 (BONDED FIBER MATRIX) 006 STREET SWEEPING LS 36,000.0000 36,000.00 0.000 0.00 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 2,500.0000 2,500.00 0.000 0.00 008 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0.00 009 CONSTRUCTION AREA SIGNS LS 6,500.0000 6,500.00 0.715 4,647.50 0.715 4,647.50 010 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.383 28,725.00 0.383 28,725.00 011 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.383 3,830.00 0.383 3,830.00 012 ABANDON CULVERT EA 5,000.0000 5,000.00 0.000 0.00 013 REMOVE METAL BEAM GUARD RAILING LF 10.0000 2,700.00 0.000 0.00 014 REMOVE HEADWALL EA 1,000.0000 4,000.00 0.000 0.00 015 RESET ROADSIDE SIGN EA 145.0000 4,205.00 0.000 0.00 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 15,280.00 0.000 0.00 017 CLEARING AND GRUBBING LS 25,000.0000 25,000.00 0.120 3,000.00 0.120 3,000.00 018 ROADWAY EXCAVATION CY 15.0000 267,000.00 2,000.000 30,000.00 2,000.000 30,000.00 019 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0.00 020 IMPORTED MATERIAL (SHOULDER BACKING) TON 8.5000 23,290.00 0.000 0.00 021 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 2,250.00 0.000 0.00 022 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 3,900.0000 54,600.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0J5204 TIME 06:52 AM ESTIMATE NO. 01 BID OPENING 01/04/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 2 AGGREGATE SUBBASE CY 14.0000 90,720.00 0.000 0.00 024 CLASS 2 AGGREGATE BASE CY 33.0000 291,720.00 0.000 0.00 025 HOT MIX ASPHALT TON 72.0000 1,620,000.00 0.000 0.00 026 REPLACE ASPHALT CONCRETE SURFACING CY 215.0000 156,950.00 0.000 0.00 027 RUMBLE STRIP STA 9.5500 3,820.00 0.000 0.00 028 DATA CORE LS 2,445.0000 2,445.00 0.000 0.00 029 PLACE HOT MIX ASPHALT SQYD 450.0000 4,050.00 0.000 0.00 (MISCELLANEOUS AREA) 030 TACK COAT TON 265.0000 10,600.00 0.000 0.00 031 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 4,800.00 0.000 0.00 (F) 032 MINOR CONCRETE (BACKFILL) CY 185.0000 7,400.00 0.000 0.00 033 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 475.00 0.000 0.00 (0.063"-UNFRAMED) 034 ROADSIDE SIGN - ONE POST EA 220.0000 880.00 0.000 0.00 035 24" REINFORCED CONCRETE PIPE LF 230.0000 11,040.00 0.000 0.00 036 18" CORRUGATED STEEL PIPE (.079" THICK) LF 75.0000 1,950.00 0.000 0.00 037 24" CORRUGATED STEEL PIPE (.079" THICK) LF 195.0000 1,950.00 0.000 0.00 038 18" STEEL FLARED END SECTION EA 800.0000 4,800.00 0.000 0.00 039 24" STEEL FLARED END SECTION EA 900.0000 1,800.00 0.000 0.00 040 24" CONCRETE FLARED END SECTION EA 3,000.0000 6,000.00 0.000 0.00 041 MINOR CONCRETE (SLOPE PROTECTION) CY 3,000.0000 6,000.00 0.000 0.00 042 DELINEATOR (CLASS 1) EA 55.0000 3,300.00 0.000 0.00 043 METAL BEAM GUARD RAILING (STEEL POST) LF 28.0000 2,800.00 0.000 0.00 044 TRANSITION RAILING (TYPE WB) EA 3,800.0000 15,200.00 0.000 0.00 045 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,130.0000 17,040.00 0.000 0.00 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4300 24,639.00 0.000 0.00 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0800 540.00 0.000 0.00 048 THERMOPLASTIC PAVEMENT MARKING SQFT 5.4000 7,452.00 0.000 0.00 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,566.00 0.000 0.00 (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0J5204 TIME 06:52 AM ESTIMATE NO. 01 BID OPENING 01/04/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4300 5,203.00 0.000 0.00 (BROKEN 36-12) 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.3200 4,320.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0J5204 TIME 06:52 AM ESTIMATE NO. 01 BID OPENING 01/04/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 79,299.50 79,299.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 79,299.50 79,299.50 052 MOBILIZATION LS 234,000.0000 234,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 3,099,558.00 TOTAL WORK COMPLETED 79,299.50 79,299.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 79,299.50 79,299.50 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 02/14/12 60 00/00/00 08/20/12 11/14/12 23 121 0 0 3% 38% PROGRESS IS SATISFACTORY PETER MULLALY RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/12