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 12/05/12 EST. NO.21 TIME 06:32 AM R.E. NAME: DEALBA, FERNANDO 06-324504 --------------------------------------------------------------------------- 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 0150 2,747.24 E.W. @ F.A.(+) 102212 N 0516 0 0153 270.15 102912 N 0468 0 007 0040 2,145.96 E.W. @ F.A.(+) 090612 N 0498 0 0041 3,874.68 091712 N 0510 0 9,038.03 TOTAL THIS ESTIMATE 1,424,526.67 TOTAL PREVIOUS ESTIMATE 1,433,564.70 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 12/05/12 EST. NO.21 TIME 06:32 AM R.E. NAME: DEALBA, FERNANDO 06-324504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DEDUCT T-GIRDERS -484.00 07 56CYS@$5.50/CY PCC -308.00 10 REJCTD JOB MIX FRMLU -6,000.00 15 FAILURE TO SUBMT CPM -93,172.82 16 JMF RETEST -3,000.00 17 LATE TRAFFIC OPENING -8,678.00 17 RECD CPM SUBMITTAL 93,172.82 17 0.00 -18,470.00 LABOR COMPLIANCE VIOLATION MISS PYRL -5,000.00 06 RECD PYRL #6 5,000.00 07 MISS PYRL -10,000.00 17 RECD PYRL #17 10,000.00 19 0.00 0.00 TOTAL DEDUCTIONS 0.00 -18,470.00 PROGRAM CAS145 PAGE 1 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 06-TUL-99-41.3/53.9 ------------------------------ 06-FRE-99-0.0/1.2 DIABLO CONTRACTORS INC IN TULARE AND FRESNO COUNTIES IN 7 CROW CANYON COURT SUITE 100 AND NEAR KINGSBURG FROM 0.2 MILE SAN RAMON CA 94583 NORTH OF NORTH GOSHEN OVERHEAD TO 0.2 MILE NORTH OF ROUTE 99/201 CONEJO AVE SEPARATION FED. AID NO. HPLU-6206(10)E ,L-6206(10)E WIDEN ROAD WITH HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500 002 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 003 TIME-RELATED OVERHEAD WDAY 2,000.0000 1,200,000.00 300.000 600,000 004 TEMPORARY FENCE (TYPE ESA) LF 2.0000 2,760.00 2,912.000 5,824 005 TEMPORARY SUPPORT LS 30,000.0000 30,000.00 0.400 12,000 006 CONSTRUCTION SITE MANAGEMENT LS 60,000.0000 60,000.00 0.499 29,940 007 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.699 2,097 PREVENTION PLAN 008 TEMPORARY FIBER ROLL LF 2.4000 87,120.00 1,940.000 4,656 009 TEMPORARY SILT FENCE LF 2.4000 14,784.00 5,489.000 13,173 010 TEMPORARY CONCRETE WASHOUT FACILITY EA 250.0000 8,000.00 27.000 6,750 011 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 48,000.00 17.000 34,000 012 TEMPORARY COVER SQYD 3.0000 12,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,400.00 28.000 5,600 014 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 24,200.00 15,000.000 15,000 (BONDED FIBER MATRIX) 015 STREET SWEEPING LS 50,000.0000 50,000.00 0.499 24,950 016 STORM WATER ANNUAL REPORT EA 800.0000 3,200.00 1.000 800 017 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.599 11,980 018 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.499 149,700 019 TYPE II BARRICADE EA 100.0000 15,000.00 2.000 200 020 TYPE III BARRICADE EA 130.0000 1,300.00 6.000 780 021 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.0000 900.00 84.000 252 022 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.4000 75,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNELIZER (SURFACE MOUNTED) EA 14.0000 133,420.00 2,622.000 36,708 024 TEMPORARY PAVEMENT MARKER EA 4.0000 52,400.00 3,347.000 13,388 025 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 0.499 9,980 026 TEMPORARY RAILING (TYPE K) LF 5.0000 830,000.00 54,462.000 272,310 027 TEMPORARY CRASH CUSHION MODULE EA 150.0000 39,000.00 528.000 79,200 028 ABANDON CULVERT LF 20.0000 6,400.00 56.200 1,124 029 REMOVE FENCE LF 1.0000 61,200.00 52,569.000 52,569 030 REMOVE METAL BEAM GUARD RAILING LF 6.0000 43,500.00 5,463.000 32,778 031 REMOVE SINGLE THRIE BEAM BARRIER LF 8.0000 936,000.00 75,923.000 607,384 032 REMOVE DOUBLE THRIE BEAM BARRIER LF 10.0000 25,000.00 420.000 4,200 033 REMOVE FLARED END SECTION EA 200.0000 12,400.00 20.000 4,000 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 118,800.00 200,216.000 60,064 035 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 780.00 0.000 0 036 REMOVE CONTRAST TREATMENT SQFT 3.0000 17,340.00 0.000 0 (SLURRY OR CHIP SEAL) 037 REMOVE PAVEMENT MARKER EA 1.0000 6,830.00 9,191.000 9,191 038 REMOVE CONTRAST TREATMENT SQFT 3.0000 65,721.00 0.000 0 (EPOXY GRIT OVERLAY) 039 REMOVE ROADSIDE SIGN EA 100.0000 2,500.00 0.000 0 040 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 5,800.00 8,154.570 4,077 041 REMOVE CULVERT LF 14.0000 20,020.00 202.600 2,836 042 REMOVE INLET EA 500.0000 6,000.00 3.000 1,500 043 REMOVE HEADWALL EA 500.0000 1,500.00 0.000 0 044 REMOVE DOWNDRAIN EA 100.0000 1,300.00 3.000 300 045 REMOVE JUNCTION BOX EA 500.0000 500.00 0.000 0 046 SALVAGE SINGLE THRIE BEAM BARRIER LF 7.0000 84,000.00 0.000 0 047 SALVAGE METAL BRIDGE RAILING LF 12.0000 18,660.00 866.000 10,392 048 RECONSTRUCT THRIE BEAM BARRIER LF 10.0000 40,100.00 0.000 0 049 RECONSTRUCT DOUBLE THRIE BEAM BARRIER LF 30.0000 44,700.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RESET ROADSIDE SIGN EA 250.0000 1,250.00 0.000 0 051 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 278,000.00 41,814.540 83,629 052 REMOVE CONCRETE (CURB AND GUTTER) LF 3.0000 1,950.00 133.870 401 053 REMOVE CONCRETE BARRIER (TYPE K) LF 30.0000 28,500.00 950.000 28,500 054 CLEAN BRIDGE DECK SQFT 0.5000 13,843.50 0.000 0 055 CAP INLET EA 400.0000 800.00 0.000 0 056 CAP RISER EA 200.0000 200.00 0.000 0 057 CLEAN EXISTING CULVERT EA 500.0000 34,500.00 49.000 24,500 058 REMOVE BOX CULVERT LF 100.0000 5,700.00 0.000 0 059 BRIDGE REMOVAL, LOCATION I LS 20,000.0000 20,000.00 0.000 0 060 BRIDGE REMOVAL (PORTION), LOCATION A LS 20,000.0000 20,000.00 0.400 8,000 061 BRIDGE REMOVAL (PORTION), LOCATION B LS 20,000.0000 20,000.00 1.000 20,000 062 BRIDGE REMOVAL (PORTION), LOCATION C LS 20,000.0000 20,000.00 1.000 20,000 063 BRIDGE REMOVAL (PORTION), LOCATION D LS 20,000.0000 20,000.00 1.000 20,000 064 BRIDGE REMOVAL (PORTION), LOCATION E LS 20,000.0000 20,000.00 0.500 10,000 065 BRIDGE REMOVAL (PORTION), LOCATION F LS 20,000.0000 20,000.00 1.000 20,000 066 BRIDGE REMOVAL (PORTION), LOCATION G LS 20,000.0000 20,000.00 0.400 8,000 067 BRIDGE REMOVAL (PORTION), LOCATION H LS 20,000.0000 20,000.00 1.000 20,000 068 BRIDGE REMOVAL (PORTION), LOCATION J LS 20,000.0000 20,000.00 1.000 20,000 069 BRIDGE REMOVAL (PORTION), LOCATION K LS 20,000.0000 20,000.00 1.000 20,000 070 BRIDGE REMOVAL (PORTION), LOCATION M LS 20,000.0000 20,000.00 0.700 14,000 071 BRIDGE REMOVAL (PORTION) LOCATION N LS 20,000.0000 20,000.00 0.700 14,000 072 BRIDGE REMOVAL LOCATION K LS 20,000.0000 20,000.00 0.000 0 073 BRIDGE REMOVAL LOCATION L LS 500,000.0000 500,000.00 0.160 80,000 074 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 0.900 180,000 075 DEVELOP WATER SUPPLY LS 40,000.0000 40,000.00 0.550 22,000 076 ROADWAY EXCAVATION CY 9.0000 2,115,000.00 98,284.700 884,562 PROGRAM CAS145 PAGE 4 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.700 2,100 078 ASBESTOS COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.753 2,259 079 STRUCTURE EXCAVATION (BRIDGE) CY 40.0000 38,640.00 345.000 13,800 (F) 080 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 37,150.00 195.000 9,750 (F) 081 SAND BACKFILL CY 60.0000 2,160.00 5.050 303 082 IMPORTED BORROW CY 1.0000 8,260.00 0.000 0 083 IMPORTED MATERIAL (SHOULDER BACKING) TON 14.0000 142,800.00 0.000 0 084 HIGHWAY PLANTING LS 50,000.0000 50,000.00 0.000 0 085 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 6,000.00 1.000 500 086 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 500.0000 34,000.00 13.000 6,500 087 MAINTAIN EXISTING PLANTED AREAS LS 10,000.0000 10,000.00 0.000 0 088 MAINTAIN EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.400 4,000 089 IRRIGATION SYSTEM LS 50,000.0000 50,000.00 0.000 0 090 EXTEND 8" CONDUIT LF 60.0000 7,800.00 12.000 720 091 CLASS 2 AGGREGATE BASE CY 16.0000 1,216,000.00 46,655.276 746,484 092 AGGREGATE BASE (APPROACH SLAB) CY 100.0000 4,300.00 13.000 1,300 093 LEAN CONCRETE BASE CY 100.0000 2,960,000.00 5,564.980 556,498 094 HOT MIX ASPHALT TON 66.0000 13,134,000.00 72,205.350 4,765,553 095 HOT MIX ASPHALT (TYPE B) TON 72.0000 27,432.00 0.000 0 096 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 84.0000 2,587,200.00 0.000 0 097 RUMBLE STRIP STA 70.0000 116,900.00 0.000 0 098 DATA CORE LS 10,000.0000 10,000.00 0.000 0 099 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 124.00 0.000 0 100 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 9,800.00 0.000 0 101 PLACE HOT MIX ASPHALT SQYD 30.0000 77,100.00 0.000 0 (MISCELLANEOUS AREA) 102 TACK COAT TON 500.0000 160,000.00 23.923 11,961 103 JOINTED PLAIN CONCRETE PAVEMENT CY 100.0000 10,300,000.00 20,942.310 2,094,231 PROGRAM CAS145 PAGE 5 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 SHOULDER RUMBLE STRIP STA 70.0000 80,500.00 0.000 0 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 105 REPLACE CONCRETE PAVEMENT CY 400.0000 696,000.00 0.000 0 (RAPID STRENGTH CONCRETE) 106 SEAL PAVEMENT JOINT LF 4.0000 404,000.00 31,181.000 124,724 107 SEAL ISOLATION JOINT LF 4.0000 392,000.00 36,325.000 145,300 108 FURNISH STEEL PIPE PILING (PP 48 X 0.75) LF 1,000.0000 379,000.00 379.000 379,000 109 DRIVE STEEL PIPE PILING (PP 48 X 0.75) EA 10,000.0000 30,000.00 3.000 30,000 110 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 30.0000 22,890.00 0.000 0 111 FURNISH PILING (CLASS 140) LF 20.0000 77,620.00 1,146.030 22,920 (ALTERNATIVE X) 112 DRIVE PILE (CLASS 140) (ALTERNATIVE X) EA 1,000.0000 74,000.00 22.000 22,000 113 FURNISH 48" CAST-IN-STEEL SHELL LF 400.0000 906,800.00 771.000 308,400 CONCRETE PILING 114 DRIVE 48" CAST-IN-STEEL SHELL CONCRETE EA 5,000.0000 90,000.00 6.000 30,000 PILE 115 16" CAST-IN-DRILLED-HOLE CONCRETE LF 38.0000 1,007,000.00 0.000 0 PILING (BARRIER) 116 PRESTRESSING CAST-IN-PLACE CONCRETE LS 200,000.0000 200,000.00 0.300 60,000 117 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 300.0000 54,300.00 82.000 24,600 (F) 118 STRUCTURAL CONCRETE, BRIDGE CY 500.0000 2,608,000.00 2,048.000 1,024,000 (F) 119 STRUCTURAL CONCRETE, APPROACH SLAB CY 600.0000 283,800.00 158.000 94,800 (F) (TYPE N) 120 STRUCTURAL CONCRETE, APPROACH SLAB CY 700.0000 303,100.00 46.000 32,200 (TYPE R) 121 STRUCTURAL CONCRETE, BOX CULVERT CY 500.0000 728,500.00 935.000 467,500 (F) 122 CLASS 2 CONCRETE (HEADWALL) CY 1,000.0000 2,000.00 0.000 0 123 MINOR CONCRETE (MINOR STRUCTURE) CY 400.0000 243,200.00 69.670 27,868 (F) 124 MINOR CONCRETE (SOUND WALL) CY 500.0000 28,000.00 0.000 0 125 PAVING NOTCH EXTENSION CF 100.0000 29,000.00 35.000 3,500 126 ARCHITECTURAL TEXTURE SQFT 2.0000 19,728.00 0.000 0 (F) (DRY STACKED STONE) 127 ARCHITECTURAL TEXTURE (EMBEDDED PEA SQFT 10.0000 5,440.00 0.000 0 (F) GRAVEL FACE FORMED RELIEF OVER SMOOTH CONCRETE TEXTURE) 128 ARCHITECTURAL TEXTURE (SMOOTH FACE SQFT 10.0000 25,040.00 0.000 0 (F) FORMED RELIEF OVER EMBEDDED PEA GRAVEL TEXTURE) PROGRAM CAS145 PAGE 6 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 129 DRILL AND BOND DOWEL LF 30.0000 40,800.00 1,112.080 33,362 130 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 40.0000 45,280.00 685.000 27,400 131 INJECT CRACK (EPOXY) LF 1,000.0000 4,000.00 0.000 0 132 FURNISH PRECAST PRESTRESSED CONCRETE EA 10,000.0000 120,000.00 8.000 80,000 GIRDER (80'-90') 133 ERECT PRECAST CONCRETE GIRDER EA 1,000.0000 12,000.00 8.000 8,000 134 SOUND WALL (BARRIER) (MASONRY BLOCK) SQFT 16.0000 569,088.00 0.000 0 (F) 135 SOUND WALL (MASONRY BLOCK) SQFT 16.0000 110,208.00 0.000 0 (F) 136 JOINT SEAL (MR 1/2") LF 30.0000 20,550.00 0.000 0 137 JOINT SEAL ASSEMBLY (MR 3") LF 80.0000 18,400.00 0.000 0 138 BAR REINFORCING STEEL (BRIDGE) LB 0.7000 1,053,671.50 510,930.000 357,651 (F) 139 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 238,860.00 154,356.000 154,356 (F) 140 TREAT BRIDGE DECK SQFT 1.0000 27,690.00 0.000 0 (F) 141 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 50.0000 15,400.00 0.000 0 142 PUBLIC SAFETY PLAN LS 2,000.0000 2,000.00 0.000 0 143 FURNISH SIGN STRUCTURE (TRUSS) LB 2.5000 715,372.50 0.000 0 (F) 144 INSTALL SIGN STRUCTURE (TRUSS) LB 1.0000 286,149.00 0.000 0 (F) 145 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 10.0000 19,800.00 0.000 0 146 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 380.00 0.000 0 (0.063"-UNFRAMED) 147 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 850.00 0.000 0 (0.080"-UNFRAMED) 148 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 200.00 0.000 0 (0.063"-FRAMED) 149 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 350.00 0.000 0 (0.080"-FRAMED) 150 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 10.0000 4,500.00 0.000 0 151 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 700.0000 98,000.00 0.000 0 (SIGN FOUNDATION) 152 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 900.0000 306,000.00 0.000 0 (SIGN FOUNDATION) 153 METAL (RAIL MOUNTED SIGN) LB 10.0000 2,400.00 0.000 0 154 ROADSIDE SIGN - ONE POST EA 200.0000 400.00 0.000 0 155 ROADSIDE SIGN - TWO POST EA 300.0000 600.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 156 INSTALL ROADSIDE SIGN EA 300.0000 1,800.00 0.000 0 (LAMINATED WOOD BOX POST) 157 BAT HABITAT (INTERNAL) EA 500.0000 4,000.00 0.000 0 158 BAT HABITAT (EXTERNAL) EA 200.0000 800.00 0.000 0 159 PREPARE AND PAINT CONCRETE SQFT 2.0000 8,292.00 0.000 0 160 PREPARE AND STAIN CONCRETE SQFT 2.0000 34,328.00 1,957.000 3,914 161 PREPARE CONCRETE SURFACE SQFT 10.0000 4,800.00 0.000 0 162 18" ALTERNATIVE PIPE CULVERT LF 34.0000 85,340.00 0.000 0 163 24" ALTERNATIVE PIPE CULVERT LF 50.0000 231,000.00 591.500 29,575 164 36" REINFORCED CONCRETE PIPE (RUBBER LF 100.0000 7,900.00 0.000 0 GASKET JOINT) 165 24" REINFORCED CONCRETE PIPE (CLASS II) LF 90.0000 1,620.00 0.000 0 166 18" REINFORCED CONCRETE PIPE (CLASS III) LF 40.0000 81,200.00 1,799.500 71,980 167 24" REINFORCED CONCRETE PIPE (CLASS III) LF 60.0000 129,600.00 487.000 29,220 168 JACKED 24" REINFORCED CONCRETE PIPE LF 400.0000 468,000.00 597.100 238,840 (CLASS II) 169 24" POLYMERIC SHEET COATED CORRUGATED LF 4.0000 1,200.00 0.000 0 STEEL PIPE (.109" THICK) 170 18" CORRUGATED STEEL PIPE (.109" THICK) LF 60.0000 1,260.00 20.000 1,200 171 24" CORRUGATED STEEL PIPE (.138" THICK) LF 80.0000 73,600.00 111.600 8,928 172 CLASS 1 PERMEABLE MATERIAL CY 1,000.0000 2,000.00 0.000 0 173 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 70.0000 5,390.00 0.000 0 174 12" ENTRANCE TAPER EA 300.0000 2,100.00 0.000 0 175 12" DOWNDRAIN SLIP JOINT EA 300.0000 2,100.00 0.000 0 176 36" CORRUGATED STEEL PIPE INLET LF 200.0000 28,000.00 25.300 5,060 (.109" THICK) 177 24" WELDED STEEL PIPE CASING (BRIDGE) LF 150.0000 23,700.00 0.000 0 178 10" WELDED STEEL PIPE CASING (BRIDGE) LF 80.0000 12,640.00 0.000 0 179 18" ALTERNATIVE FLARED END SECTION EA 400.0000 800.00 0.000 0 180 24" ALTERNATIVE FLARED END SECTION EA 500.0000 37,000.00 7.000 3,500 181 MANHOLE (TYPE A) EA 3,000.0000 18,000.00 0.000 0 182 MINOR CONCRETE (BACKFILL) CY 90.0000 60,300.00 336.500 30,285 PROGRAM CAS145 PAGE 8 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 183 ROCK SLOPE PROTECTION CY 120.0000 108,000.00 33.000 3,960 (BACKING NO. 2, METHOD B) 184 ROCK SLOPE PROTECTION FABRIC SQYD 1.0000 2,020.00 90.000 90 185 MINOR CONCRETE (MISCELLANEOUS CY 450.0000 35,100.00 41.000 18,450 CONSTRUCTION) 186 MISCELLANEOUS IRON AND STEEL LB 1.4000 72,224.60 4,384.000 6,137 (F) 187 MISCELLANEOUS METAL (BRIDGE) LB 4.0000 6,960.00 0.000 0 188 BRIDGE DECK DRAINAGE SYSTEM LB 6.0000 47,298.00 0.000 0 (F) 189 FENCE (TYPE BW, 4-STRAND, METAL POST) LF 5.0000 207,500.00 40,165.000 200,825 190 FENCE (TYPE WM, METAL POST) LF 5.0000 89,500.00 12,089.000 60,445 191 CHAIN LINK FENCE (TYPE CL-6) LF 12.0000 16,560.00 0.000 0 192 SURVEY MONUMENT (TYPE A) EA 400.0000 12,400.00 0.000 0 193 DELINEATOR (CLASS 1) EA 50.0000 250.00 0.000 0 194 METAL BEAM GUARD RAILING (STEEL POST) LF 20.0000 16,600.00 145.700 2,914 195 WILDLIFE PASSAGE WAY (TYPE S) EA 100.0000 64,000.00 58.000 5,800 196 WILDLIFE PASSAGE WAY (TYPE M) EA 400.0000 10,000.00 6.000 2,400 197 TRANSITION RAILING (TYPE STB) EA 4,000.0000 32,000.00 0.000 0 198 TRANSITION RAILING (TYPE WB) EA 4,000.0000 100,000.00 9.000 36,000 199 TRANSITION RAILING (TYPE DTB) EA 4,000.0000 4,000.00 0.000 0 200 END CAP (TYPE A) EA 50.0000 100.00 1.000 50 201 END CAP (TYPE TC) EA 100.0000 1,400.00 0.000 0 202 END ANCHOR ASSEMBLY (TYPE SFT) EA 100.0000 1,600.00 1.000 100 203 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 42,000.00 2.000 6,000 204 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 75,000.00 7.000 21,000 205 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 60.0000 48,540.00 0.000 0 (F) 206 CONCRETE BARRIER (TYPE 60) LF 38.0000 737,200.00 1,769.540 67,242 207 CONCRETE BARRIER (TYPE 60A) LF 80.0000 18,000.00 0.000 0 (F) 208 CONCRETE BARRIER (TYPE 60C) LF 50.0000 3,465,000.00 17,518.440 875,922 209 CONCRETE BARRIER (TYPE 60R) LF 120.0000 39,600.00 133.500 16,020 PROGRAM CAS145 PAGE 9 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 210 CONCRETE BARRIER (TYPE 736) LF 80.0000 47,120.00 28.250 2,260 (F) 211 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 100.0000 344,300.00 1,117.350 111,735 (F) 212 CONCRETE BARRIER (TYPE 736SV) LF 100.0000 1,100,000.00 0.000 0 213 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 73,500.00 0.000 0 214 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,890.00 0.000 0 215 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 390.00 0.000 0 216 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 146,000.00 0.000 0 (BROKEN 36-12) 217 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 670.00 0.000 0 (BROKEN 17-7) 218 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5000 316,000.00 232,993.000 116,496 219 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 74,000.00 0.000 0 220 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 360.00 0.000 0 221 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 28,560.00 12.000 36 222 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 223 LIGHTING AND SIGN ILLUMINATION LS 200,000.0000 200,000.00 0.461 92,200 224 MODEL 500 CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.470 9,400 (LOCATION 1) 225 MODEL 500 CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.350 7,000 (LOCATION 2) 226 MODIFY CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 1) 227 MODIFY CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 2) 228 MODIFY CHANGEABLE MESSAGE SIGN SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 3) 229 MICROWAVE VEHICLE DETECTION SYSTEM LS 300,000.0000 300,000.00 0.141 42,300 230 TRAFFIC MONITORING STATION (LOCATION 1) LS 20,000.0000 20,000.00 0.520 10,400 231 TRAFFIC MONITORING STATION (LOCATION 2) LS 20,000.0000 20,000.00 0.000 0 232 MODIFY TRAFFIC MONITORING STATION LS 20,000.0000 20,000.00 0.350 7,000 (LOCATION 1) 233 MODIFY TRAFFIC MONITORING STATION LS 20,000.0000 20,000.00 0.400 8,000 (LOCATION 2) 234 MODIFY TRAFFIC MONITORING STATION LS 20,000.0000 20,000.00 0.000 0 (LOCATION 3) 235 MODIFY VEHICLE CLASSIFICATION STATION LS 20,000.0000 20,000.00 0.050 1,000 (LOCATION 1) 236 MODIFY VEHICLE CLASSIFICATION STATION LS 20,000.0000 20,000.00 0.000 0 (LOCATION 2) PROGRAM CAS145 PAGE 10 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 237 CLOSED CIRCUIT TELEVISION SYSTEM LS 20,000.0000 20,000.00 0.100 2,000 (LOCATION 1) 238 CLOSED CIRCUIT TELEVISION SYSTEM LS 20,000.0000 20,000.00 0.225 4,500 (LOCATION 2) 239 ROADSIDE WEATHER INFORMATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 1) 240 ROADSIDE WEATHER INFORMATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 2) 241 ROADSIDE WEATHER INFORMATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 3) 242 ROADSIDE WEATHER INFORMATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 4) 243 ROADSIDE WEATHER INFORMATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 (LOCATION 5) 244 ROADSIDE WEATHER INFORMATION SYSTEM LS 40,000.0000 40,000.00 0.400 16,000 (LOCATION 6) PROGRAM CAS145 PAGE 11 DATE 12/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324504 TIME 06:32 AM ESTIMATE NO. 21 BID OPENING 10/19/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: DEALBA, FERNANDO DATE OF THIS ESTIMATE 12/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 17,469,525.72 ADJUSTMENT OF COMPENSATION 0.00 664,379.38 EXTRA WORK 9,038.03 769,185.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,038.03 18,903,090.42 245 MOBILIZATION LS 6,200,000.0000 6,200,000.00 0.950 5,890,000 ORIGINAL CONTRACT AMOUNT 67,312,824.10 TOTAL WORK COMPLETED 9,038.03 24,793,090.42 MATERIALS ON HAND ON SITE 840,130.80 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -18,470.00 TOTAL 9,038.03 25,614,751.22 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 01/19/11 600 03/15/11 03/15/11 01/03/14 300 124 -21 0 36% 52% PROGRESS IS SATISFACTORY DEALBA, FERNANDO RESIDENT ENGINEER PROGRAM CAS145 DATE 12/05/12