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 01/04/12 EST. NO.27 TIME 08:04 AM R.E. NAME: OSCAR SHERRILL 06-342514 --------------------------------------------------------------------------- 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 0072 215.17 E.W. @ F.A.(+) 062810 N 0405.0 002 0016 300.00 E.W. @ F.A.(+) 083110 N 0417.0 008 0012 1,154.13 E.W. @ F.A.(+) 081611 N 0435.0 012 0022 25,000.00 A.C. @ L.S.(+) 010312 N 400.00 032 0001 197.35 E.W. @ F.A.(+) 070611 N 0440.0 0002 4,300.16 071611 N 0443.0 0003 572.71 071911 N 0444.0 0004 27,248.55 072011 N 0445.0 0005 27,804.65 072111 N 0446.0 0006 3,191.90 072811 N 0447.0 0007 1,112.75 080211 N 0448.0 0008 106.50 080111 N 0449.0 0009 1,901.98 081111 N 0450.0 0010 971.50 081211 N 0451.0 0012 1,068.19 081611 N 0453.0 0013 563.60 081711 N 0454.0 0014 1,428.78 082211 N 0455.0 0015 2,015.90 082311 N 0456.0 0019 1,991.33 082511 N 0458.0 033 0007 5,000.00 E.W. @ L.S.(+) 112511 N 100.00 034 0005 2,135.77 E.W. @ F.A.(+) 101311 N 0465.0 0006 2,008.83 101411 N 0466.0 0007 1,347.49 101711 N 0467.0 0008 1,627.60 101811 N 0468.0 0009 173.07 112211 N 0531.0 0010 89.38 112311 N 0532.0 035 0001 7,740.40 E.W. @ F.A.(+) 092911 N 0477.0 0002 5,707.95 093011 N 0478.0 0003 3,244.84 100311 N 0479.0 0004 711.70 092811 N 0494.0 036 0002 1,608.43 E.W. @ F.A.(+) 081511 N 0482.0 0003 2,414.74 082911 N 0483.0 0004 4,822.34 083011 N 0484.0 0005 2,727.70 083111 N 0485.0 0007 2,999.03 090111 N 0487.0 0008 2,324.59 090211 N 0488.0 0010 8,311.47 091211 N 0490.0 0011 4,253.00 091311 N 0491.0 0012 5,870.33 091411 N 0492.0 0013 2,833.34 102611 N 0493.0 037 0001 1,829.51 E.W. @ F.A.(+) 071610 N 0354.0 170,926.66 TOTAL THIS ESTIMATE 956,414.42 TOTAL PREVIOUS ESTIMATE 1,127,341.08 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 01/04/12 EST. NO.27 TIME 08:04 AM R.E. NAME: OSCAR SHERRILL 06-342514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OD COMPLIANCE -1,200.00 12 CLASS 2 AGGREGRATE -3,300.00 19 CLS2 AB OUT OF COMPL -1,200.00 26 FAIL SEED VIABILITY -1,890.00 26 HMA OIL OUT OF SPAC -1,200.00 26 0.00 -8,790.00 LABOR COMPLIANCE VIOLATION MISS PYRL -4,000.00 12 RECD PYRL #12 4,000.00 13 MISS PYRL -10,000.00 26 0.00 -10,000.00 OTHER OUTSTANDING DOCUMENTS MISS CEM 2402F -10,000.00 26 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -28,790.00 PROGRAM CAS145 PAGE 1 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 LOCATION SEMI-FINAL ESTIMATE 06-FRE-180-R66.1/72.3 ------------------- TEICHERT CONSTRUCTION IN FRESNO COUNTY EAST OF THE CITY P O BOX 520 OF FRESNO FROM 0.8 KILOMETER EAST FOWLER CA 93625-0520 OF TEMPERANCE AVE TO QUALITY AVE FED. AID NO. ARRA-P180(53)E ,L-P180(53)E CONSTRUCT 4 LANES CONCRETE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 0.750 7,500.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,250.00 3.000 750.00 003 TIME-RELATED OVERHEAD WDAY 1,000.0000 260,000.00 260.000 260,000.00 004 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000.00 005 PREPARE STORM WATER POLLUTION LS 1,200.0000 1,200.00 1.000 1,200.00 PREVENTION PLAN 006 TEMPORARY SILT FENCE M 3.0000 60,000.00 0.000 0.00 007 TEMPORARY CONCRETE WASHOUT FACILITY EA 500.0000 5,000.00 4.000 2,000.00 008 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 20,000.00 3.000 6,000.00 009 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 13,500.00 31.000 7,750.00 010 STREET SWEEPING LS 40,000.0000 40,000.00 1.000 40,000.00 011 CONSTRUCTION AREA SIGNS LS 28,000.0000 28,000.00 1.000 28,000.00 012 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 1.000 120,000.00 013 TYPE III BARRICADE EA 40.0000 25,600.00 243.000 9,720.00 014 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 3,750.00 79.000 1,975.00 015 TEMPORARY SIGNAL SYSTEM (LOCATION 1) LS 40,000.0000 40,000.00 -0.030 -1,200.00 0.840 33,600.00 016 TEMPORARY SIGNAL SYSTEM (LOCATION 2) LS 40,000.0000 40,000.00 -0.050 -2,000.00 0.390 15,600.00 017 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 1.000 5,000.00 018 TEMPORARY RAILING (TYPE K) M 25.0000 25,000.00 42.700 1,067.50 019 TEMPORARY CRASH CUSHION MODULE EA 90.0000 10,800.00 33.000 2,970.00 020 ABANDON WATER WELL EA 5,500.0000 66,000.00 17.000 93,500.00 021 REMOVE IRRIGATION CONTROL STRUCTURE EA 1,000.0000 4,000.00 4.000 4,000.00 022 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 1.0000 18,200.00 19,718.000 19,718.00 PROGRAM CAS145 PAGE 2 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.0000 410.00 410.000 410.00 STRIPE 024 REMOVE PAINTED TRAFFIC STRIPE M 1.0000 9,490.00 3,680.000 3,680.00 025 REMOVE PAINTED PAVEMENT MARKING M2 20.0000 6,000.00 102.000 2,040.00 026 REMOVE PAVEMENT MARKING M2 20.0000 480.00 28.000 560.00 027 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.0000 500.00 1,035.000 1,035.00 028 REMOVE PAVEMENT MARKER EA 1.0000 2,650.00 2,830.000 2,830.00 029 REMOVE ROADSIDE SIGN EA 75.0000 750.00 8.000 600.00 030 REMOVE CULVERT M 28.0000 53,480.00 4,909.900 137,477.20 031 REMOVE STANDPIPE EA 500.0000 6,000.00 11.000 5,500.00 032 REMOVE HEADWALL EA 400.0000 6,400.00 12.000 4,800.00 033 RESET MAILBOX EA 300.0000 9,300.00 27.000 8,100.00 034 RELOCATE ROADSIDE SIGN EA 150.0000 1,200.00 8.000 1,200.00 035 REMOVE CONCRETE (CHANNEL) M3 140.0000 1,960.00 14.000 1,960.00 036 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 1.000 200,000.00 037 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 0.749 18,725.00 038 ROADWAY EXCAVATION M3 10.0000 1,362,000.00 144,778.770 1,447,787.70 039 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 040 CONCRETE BACKFILL M3 230.0000 27,600.00 83.570 19,221.10 041 IMPORTED BORROW M3 8.0000 2,024,000.00 291,433.880 2,331,471.04 042 IMPORTED MATERIAL (SHOULDER BACKING) TONN 58.0000 870.00 3.000 174.00 043 EROSION CONTROL (DRILL SEED) HA 5,300.0000 121,900.00 19.200 101,760.00 044 EROSION CONTROL (TYPE D) HA 6,000.0000 156,000.00 31.000 186,000.00 045 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,500.00 6.000 3,000.00 046 TRANSPLANT PALM TREE EA 6,500.0000 123,500.00 1.000 6,500.00 047 200 MM CORRUGATED HIGH DENSITY M 87.0000 696.00 8.000 696.00 POLYETHYLENE PIPE CONDUIT 048 CLASS 2 AGGREGATE SUBBASE M3 9.0000 396,900.00 44,101.320 396,911.88 049 CLASS 2 AGGREGATE BASE M3 32.0000 1,452,800.00 44,885.920 1,436,349.44 PROGRAM CAS145 PAGE 3 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 LEAN CONCRETE BASE M3 68.0000 2,019,600.00 29,307.110 1,992,883.48 051 HOT MIX ASPHALT TONN 88.0000 4,294,400.00 48,334.470 4,253,433.36 052 DATA CORE LS 120,000.0000 120,000.00 1.000 120,000.00 053 PLACE HOT MIX ASPHALT DIKE (TYPE A) M 5.0000 3,050.00 558.930 2,794.65 054 PLACE HOT MIX ASPHALT M2 20.0000 36,000.00 2,446.000 48,920.00 (MISCELLANEOUS AREA) 055 TACK COAT TONN 600.0000 25,200.00 33.270 19,962.00 056 CONCRETE PAVEMENT M3 105.0000 6,615,000.00 62,874.490 6,601,821.45 057 SHOULDER RUMBLE STRIP STA 80.0000 30,400.00 292.000 23,360.00 (PCC, GROUND-IN INDENTATIONS) 058 SEAL PAVEMENT JOINT M 10.0000 1,250,000.00 125,000.000 1,250,000.00 059 CLASS I CONCRETE (MINOR STRUCTURE) M3 2,500.0000 17,500.00 2.220 5,550.00 (F) 060 MINOR CONCRETE (MINOR STRUCTURE) M3 1,550.0000 96,100.00 45.980 71,269.00 (F) 061 SHOTCRETE M3 1,500.0000 19,500.00 17.610 26,415.00 062 FURNISH SIGN STRUCTURE (TRUSS) KG 12.0000 83,040.00 6,920.000 83,040.00 (F) 063 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 6,920.00 6,920.000 6,920.00 (F) 064 FURNISH SINGLE SHEET ALUMINUM SIGN M2 80.0000 8,800.00 121.150 9,692.00 (1.6 MM-UNFRAMED) 065 FURNISH SINGLE SHEET ALUMINUM SIGN M2 90.0000 13,500.00 72.260 6,503.40 (2.0 MM-UNFRAMED) 066 1524 MM CAST-IN-DRILLED-HOLE M 3,000.0000 21,000.00 7.000 21,000.00 CONCRETE PILE (SIGN FOUNDATION) 067 ROADSIDE SIGN - ONE POST EA 200.0000 42,000.00 144.000 28,800.00 068 ROADSIDE SIGN - TWO POST EA 90.0000 1,170.00 11.000 990.00 069 600 MM ALTERNATIVE PIPE CULVERT M 115.0000 180,550.00 1,560.370 179,442.55 070 750 MM ALTERNATIVE PIPE CULVERT M 150.0000 139,500.00 868.540 130,281.00 071 600 MM REINFORCED CONCRETE PIPE M 145.0000 18,850.00 110.020 15,952.90 072 750 MM REINFORCED CONCRETE PIPE M 200.0000 6,000.00 124.550 24,910.00 073 200 MM REINFORCED CONCRETE PIPE (RUBBER M 120.0000 840.00 0.000 0.00 GASKET JOINT) 074 300 MM REINFORCED CONCRETE PIPE (RUBBER M 120.0000 12,000.00 37.410 4,489.20 GASKET JOINT) 075 350 MM REINFORCED CONCRETE PIPE (RUBBER M 105.0000 5,145.00 0.000 0.00 GASKET JOINT) 076 450 MM REINFORCED CONCRETE PIPE M 130.0000 58,500.00 381.470 49,591.10 (RUBBER GASKET JOINT) PROGRAM CAS145 PAGE 4 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 750 MM REINFORCED CONCRETE PIPE M 225.0000 22,500.00 131.520 29,592.00 (RUBBER GASKET JOINT) 078 1050 MM REINFORCED CONCRETE PIPE M 280.0000 526,400.00 1,786.690 500,273.20 (RUBBER GASKET JOINT) 079 1200 MM REINFORCED CONCRETE PIPE M 475.0000 114,000.00 240.000 114,000.00 (RUBBER GASKET JOINT) 080 500 MM REINFORCED CONCRETE PIPE (RUBBER M 155.0000 29,450.00 0.000 0.00 GASKET JOINT) 081 450 MM REINFORCED CONCRETE PIPE M 140.0000 1,820.00 0.000 0.00 (CLASS V) 082 450 MM ALTERNATIVE FLARED END SECTION EA 950.0000 1,900.00 4.000 3,800.00 083 600 MM ALTERNATIVE FLARED END SECTION EA 760.0000 42,560.00 56.550 42,978.00 084 750 MM ALTERNATIVE FLARED END SECTION EA 1,000.0000 37,000.00 35.000 35,000.00 085 TYPE W PRESSURE GATE 200 MM EA 1,400.0000 1,400.00 0.000 0.00 086 TYPE W PRESSURE GATE 300 MM EA 1,850.0000 1,850.00 2.000 3,700.00 087 TYPE W PRESSURE GATE 350 MM EA 1,950.0000 5,850.00 1.000 1,950.00 088 TYPE W PRESSURE GATE 400 MM EA 2,500.0000 2,500.00 0.000 0.00 089 TYPE W PRESSURE GATE 450 MM EA 2,500.0000 7,500.00 9.000 22,500.00 090 TYPE 101C PRESSURE GATE 900 MM EA 3,800.0000 15,200.00 4.000 15,200.00 091 TYPE 101C PRESSURE GATE 1050 MM EA 5,600.0000 5,600.00 2.000 11,200.00 092 TRASHRACK EA 2,800.0000 8,400.00 3.000 8,400.00 093 AIR VENT EA 2,300.0000 25,300.00 20.000 46,000.00 094 1500 MM STANDPIPE M 1,700.0000 25,500.00 14.112 23,990.40 095 1800 MM STANDPIPE M 2,050.0000 34,850.00 23.380 47,929.00 096 ROCK SLOPE PROTECTION M3 155.0000 65,100.00 406.640 63,029.20 (BACKING NO. 2, METHOD B) 097 ROCK SLOPE PROTECTION FABRIC M2 5.0000 6,900.00 1,623.860 8,119.30 098 MINOR CONCRETE (CURB) M3 1,200.0000 34,800.00 53.085 63,702.00 099 MINOR CONCRETE (DRIVEWAY) M3 520.0000 6,240.00 8.870 4,612.40 100 MINOR CONCRETE (GUTTER) M3 550.0000 3,300.00 9.072 4,989.60 101 MINOR CONCRETE (CURB RAMP) M3 480.0000 24,960.00 24.320 11,673.60 102 MISCELLANEOUS IRON AND STEEL KG 2.5000 19,240.00 5,920.000 14,800.00 (F) 103 CHAIN LINK FENCE (TYPE CL-1.8) M 20.0000 382,000.00 20,237.000 404,740.00 PROGRAM CAS145 PAGE 5 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 SURVEY MONUMENT (TYPE B) EA 250.0000 22,750.00 89.000 22,250.00 105 DELINEATOR (CLASS 1) EA 27.0000 7,290.00 260.000 7,020.00 106 OBJECT MARKER (TYPE K) EA 30.0000 570.00 19.000 570.00 107 METAL BEAM GUARD RAILING (STEEL POST) M 95.0000 3,990.00 65.210 6,194.95 108 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 3,000.00 5.000 3,000.00 109 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 2,500.00 1.000 2,500.00 110 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 8,800.00 4.000 8,800.00 111 THERMOPLASTIC PAVEMENT MARKING M2 32.0000 54,720.00 1,650.000 52,800.00 112 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 83,400.00 59,727.710 59,727.71 113 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 18,820.00 9,858.000 19,716.00 114 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6000 96.00 119.000 71.40 (BROKEN 1.83 M - 0.30 M) 115 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6000 264.00 502.000 301.20 (BROKEN 3.66 M - 0.92 M) 116 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.6000 12,240.00 19,398.000 11,638.80 (BROKEN 10.98 M - 3.66 M) 117 PAINT TRAFFIC STRIPE (2-COAT) M 0.3500 7,525.00 23,252.200 8,138.27 118 PAINT PAVEMENT MARKING (2-COAT) M2 30.0000 9,600.00 207.000 6,210.00 119 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 22,350.00 9,117.000 22,792.50 120 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 121 SIGNAL AND LIGHTING (LOCATION 1) LS 290,000.0000 290,000.00 0.043 12,470.00 0.993 287,970.00 122 SIGNAL AND LIGHTING (LOCATION 2) LS 170,000.0000 170,000.00 0.044 7,480.00 0.994 168,980.00 123 SIGNAL AND LIGHTING (LOCATION 3) LS 175,000.0000 175,000.00 0.050 8,750.00 1.000 175,000.00 124 SIGNAL AND LIGHTING (LOCATION 4) LS 175,000.0000 175,000.00 0.040 7,000.00 0.990 173,250.00 125 SIGNAL AND LIGHTING (LOCATION 5) LS 250,000.0000 250,000.00 0.047 11,750.00 0.997 249,250.00 126 LIGHTING (PARKING LOT) LS 30,000.0000 30,000.00 0.090 2,700.00 0.996 29,880.00 127 HIGHWAY LIGHTING (LOCATION 1) LS 55,000.0000 55,000.00 0.085 4,675.00 0.985 54,175.00 128 HIGHWAY LIGHTING (LOCATION 2) LS 39,000.0000 39,000.00 0.100 3,900.00 1.000 39,000.00 129 HIGHWAY LIGHTING (LOCATION 3) LS 42,000.0000 42,000.00 0.100 4,200.00 1.000 42,000.00 130 HIGHWAY LIGHTING (LOCATION 4) LS 41,000.0000 41,000.00 0.050 2,050.00 1.000 41,000.00 PROGRAM CAS145 PAGE 6 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 CHANGEABLE MESSAGE SIGN SYSTEM LS 15,000.0000 15,000.00 0.050 750.00 1.000 15,000.00 132 TRAFFIC MONITORING STATION (LOCATION 1) LS 17,000.0000 17,000.00 0.080 1,360.00 1.000 17,000.00 133 TRAFFIC MONITORING STATION (LOCATION 2) LS 36,000.0000 36,000.00 0.078 2,808.00 0.978 35,208.00 134 REMOVE EXISTING SIGNAL SYSTEM (LOCATION LS 2,000.0000 2,000.00 1.000 2,000.00 1) 135 REMOVE EXISTING SIGNAL SYSTEM (LOCATION LS 2,000.0000 2,000.00 1.000 2,000.00 2) 136 REMOVE EXISTING HIGHWAY LIGHTING LS 850.0000 850.00 1.000 850.00 137 BICYCLE PARKING RACK LS 1,200.0000 1,200.00 1.000 1,200.00 PROGRAM CAS145 PAGE 7 DATE 01/04/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-342514 TIME 08:04 AM ESTIMATE NO. 27 BID OPENING 08/12/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/28/11 R.E. NAME: OSCAR SHERRILL DATE OF THIS ESTIMATE 01/04/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 66,693.00 25,024,832.48 ADJUSTMENT OF COMPENSATION 25,000.00 332,590.30 EXTRA WORK 145,926.66 794,750.78 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 237,619.66 26,152,173.56 138 MOBILIZATION LS 295,750.0000 2,295,750.00 1.000 2,295,750.00 ORIGINAL CONTRACT AMOUNT 27,283,086.00 TOTAL WORK COMPLETED 237,619.66 28,447,923.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -28,790.00 TOTAL 237,619.66 28,419,133.56 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 09/21/09 260 10/22/09 10/22/09 11/28/11 274 201 36 0 100% 100% OSCAR SHERRILL RESIDENT ENGINEER PROGRAM CAS145 DATE 01/04/12