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 03/26/12 EST. NO.10 TIME 09:37 AM R.E. NAME: TRUJILLO, GILBERT 07-241304 --------------------------------------------------------------------------- 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 0016 1,039.50 E.W. @ F.A.(+) 123011 N 0068.0 0017 1,243.00 010512 N 0069.0 0018 1,039.50 011312 N 0070.0 0019 1,397.00 012012 N 0071.0 0020 1,969.00 012512 N 0072.0 0021 1,039.50 020212 N 0073.0 0022 1,397.00 020612 N 0074.0 0023 3,014.00 021312 N 0075.0 0024 1,328.25 022312 N 0076.0 0025 1,328.25 022712 N 0077.0 002 0005 1,003.46 E.W. @ F.A.(+) 122711 N 0035.1 0008 921.06 020712 N 0059.0 0009 1,119.61 020912 N 0060.0 0010 459.16 021812 N 0061.0 0011 547.45 021912 N 0062.0 003 0008 938.97 E.W. @ F.A.(+) 011712 N 0029.1 0009 3,930.34 022712 N 0079.0 0010 3,298.84 022812 N 0081.0 0011 2,272.84 022912 N 0083.0 008 0002 850.00 E.W. @ U.P (+) 010412 N 0032.1 009 0003 374.26 E.W. @ F.A.(+) 022412 N 0063.0 013 0010 5,495.12 E.W. @ F.A.(+) 022512 N 0065.0 0011 11,144.98 022512 N 0066.0 0012 8,310.00 022612 N 0067.0 0013 49,062.12 022712 N 0080.0 0014 42,028.20 022812 N 0082.0 0015 23,113.45 022912 N 0084.0 0016 35,995.40 030112 N 0085.0 0017 50,849.44 030212 N 0086.0 0018 6.41 030212 N 0086.1 0019 15,783.97 030312 N 0087.0 0020 3,777.76 030312 N 0088.0 0021 66,061.71 030412 N 0089.0 0022 58,271.73 030512 N 0090.0 0023 97,221.63 030612 N 0091.0 497,632.91 TOTAL THIS ESTIMATE 81,702.81 TOTAL PREVIOUS ESTIMATE 579,335.72 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 03/26/12 EST. NO.10 TIME 09:37 AM R.E. NAME: TRUJILLO, GILBERT 07-241304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 LOCATION PROGRESS ESTIMATE 07-LA-405-24.4/25.8 ----------------- ORTIZ ENTERPRISES INCORPORATED IN LOS ANGELES COUNTY IN IN LOS 6 CUSHING WAY SUITE 200 ANGELES AND CULVER CITY FROM 0.8 KM IRVINE CA 92618 NORTH OF LA TIJERA BOULEVARD OVERCROSSING TO 0.4 KM SOUTH OF ROUTE 90/405 SEPARATION FED. AID NO. IM4-530(20E) WIDEN RC SLAB ------------------------------------------------------------------------------------------------------------------------------------ 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 3,400.0000 3,400.00 0.250 850.00 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,750.00 0.000 0.00 003 TIME-RELATED OVERHEAD WDAY 4,228.0000 1,648,920.00 21.000 88,788.00 150.000 634,200.00 004 TEMPORARY SUPPORT LS 70,000.0000 70,000.00 0.000 0.00 005 TEMPORARY DECKING LS 10,000.0000 10,000.00 0.000 0.00 006 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.054 540.00 0.384 3,840.00 007 PREPARE STORM WATER POLLUTION LS 57,000.0000 57,000.00 0.500 28,500.00 PREVENTION PLAN 008 TEMPORARY EROSION CONTROL BLANKET M2 3.5000 8,750.00 0.000 0.00 009 TEMPORARY FIBER ROLL M 7.0000 4,900.00 91.440 640.08 1,735.440 12,148.08 010 TEMPORARY GRAVEL BAG BERM M 7.0000 70,000.00 31.000 217.00 011 TEMPORARY CONCRETE WASHOUT FACILITY EA 800.0000 3,200.00 1.000 800.00 3.000 2,400.00 012 TEMPORARY CONSTRUCTION ENTRANCE EA 1,750.0000 10,500.00 3.000 5,250.00 013 TEMPORARY DRAINAGE INLET PROTECTION EA 165.0000 4,455.00 5.000 825.00 12.000 1,980.00 014 STREET SWEEPING LS 59,000.0000 59,000.00 0.100 5,900.00 0.400 23,600.00 015 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.750 18,750.00 016 DETOUR SIGNS EA 400.0000 9,200.00 0.000 0.00 017 TRAFFIC CONTROL SYSTEM LS 165,000.0000 165,000.00 0.054 8,910.00 0.385 63,525.00 018 TEMPORARY PAVEMENT MARKING (PAINT) M2 35.0000 1,260.00 6.000 210.00 019 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.7000 47,600.00 1,174.000 1,995.80 23,214.000 39,463.80 020 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 4,400.00 101.000 2,020.00 224.000 4,480.00 021 TEMPORARY PAVEMENT MARKER EA 5.0000 22,200.00 4,347.000 21,735.00 022 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,500.0000 6,000.00 4.000 6,000.00 PROGRAM CAS145 PAGE 2 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) M 38.0000 100,320.00 1,925.900 73,184.20 024 RELOCATE TEMPORARY RAILING (TYPE K) M 21.0000 25,410.00 445.000 9,345.00 933.000 19,593.00 025 TEMPORARY CRASH CUSHION MODULE EA 195.0000 23,400.00 11.000 2,145.00 64.000 12,480.00 026 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 10,000.0000 50,000.00 2.000 20,000.00 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.5000 11,460.00 5,993.000 8,989.50 STRIPE (HAZARDOUS WASTE) 028 ABANDON PIPELINE M 115.0000 6,900.00 0.000 0.00 029 REMOVE CHAIN LINK FENCE M 20.0000 1,700.00 0.000 0.00 030 REMOVE METAL BEAM GUARD RAILING M 20.0000 9,400.00 107.000 2,140.00 438.000 8,760.00 031 REMOVE PAINTED TRAFFIC STRIPE M 1.5000 2,610.00 3,497.000 5,245.50 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.5000 12,780.00 8,479.000 12,718.50 033 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 100.0000 900.00 15.780 1,578.00 034 REMOVE PAVEMENT MARKER EA 1.0000 4,510.00 3,930.000 3,930.00 035 REMOVE ROADSIDE SIGN EA 150.0000 3,300.00 0.000 0.00 036 REMOVE SIGN STRUCTURE EA 5,500.0000 27,500.00 1.000 5,500.00 037 REMOVE ASPHALT CONCRETE DIKE M 22.0000 2,068.00 411.000 9,042.00 411.000 9,042.00 038 REMOVE PIPE M 144.0000 2,448.00 10.000 1,440.00 10.000 1,440.00 039 REMOVE INLET EA 750.0000 750.00 1.000 750.00 1.000 750.00 040 RECONSTRUCT CHAIN LINK FENCE M 60.0000 5,100.00 0.000 0.00 041 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0.00 042 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 5,350.00 0.000 0.00 043 REMOVE CONCRETE M3 1,600.0000 800.00 0.000 0.00 044 REMOVE CONCRETE CURB M 19.0000 7,410.00 0.000 0.00 045 REMOVE CONCRETE BARRIER M 76.0000 23,560.00 171.800 13,056.80 046 CAP INLET EA 520.0000 3,640.00 4.000 2,080.00 5.000 2,600.00 047 BRIDGE REMOVAL (PORTION), LOCATION A LS 250,000.0000 250,000.00 0.150 37,500.00 0.150 37,500.00 048 BRIDGE REMOVAL (PORTION), LOCATION B LS 30,000.0000 30,000.00 0.800 24,000.00 0.800 24,000.00 049 BRIDGE REMOVAL (PORTION), LOCATION C LS 25,000.0000 25,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEARING AND GRUBBING LS 75,000.0000 75,000.00 0.850 63,750.00 051 ROADWAY EXCAVATION M3 51.0000 237,660.00 395.000 20,145.00 1,178.460 60,101.46 052 ROADWAY EXCAVATION (TYPE Z-2) M3 213.0000 285,420.00 155.430 33,106.59 (AERIALLY DEPOSITED LEAD) 053 LEAD COMPLIANCE PLAN LS 9,200.0000 9,200.00 1.000 9,200.00 054 STRUCTURE EXCAVATION (BRIDGE) M3 60.0000 48,540.00 0.000 0.00 (F) 055 STRUCTURE EXCAVATION (TYPE D) M3 230.0000 13,110.00 0.000 0.00 (F) 056 STRUCTURE EXCAVATION (RETAINING WALL) M3 22.0000 13,794.00 0.000 0.00 (F) 057 STRUCTURE EXCAVATION (TYPE Z-2) M3 45.0000 29,385.00 0.000 0.00 (F) (AERIALLY DEPOSITED LEAD) 058 STRUCTURE BACKFILL (BRIDGE) M3 55.0000 24,970.00 0.000 0.00 (F) 059 STRUCTURE BACKFILL (RETAINING WALL) M3 55.0000 56,485.00 0.000 0.00 (F) 060 PERVIOUS BACKFILL MATERIAL M3 55.0000 6,435.00 0.000 0.00 (F) 061 SAND BACKFILL M3 105.0000 1,785.00 0.000 0.00 062 LEAN CONCRETE BACKFILL M3 200.0000 19,000.00 0.000 0.00 (F) 063 HIGHWAY PLANTING LS 46,000.0000 46,000.00 0.000 0.00 064 MAINTAIN EXISTING PLANTED AREAS LS 3,800.0000 3,800.00 0.000 0.00 065 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0.00 066 MAINTAIN EXISTING IRRIGATION FACILITIES LS 3,800.0000 3,800.00 0.050 190.00 067 IRRIGATION SYSTEM LS 58,000.0000 58,000.00 0.000 0.00 068 250 MM CORRUGATED HIGH DENSITY M 300.0000 3,000.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 069 CLASS 4 AGGREGATE SUBBASE M3 130.0000 3,120.00 0.000 0.00 070 CLASS 2 AGGREGATE BASE M3 125.0000 6,375.00 0.000 0.00 071 AGGREGATE BASE (APPROACH SLAB) M3 200.0000 1,000.00 0.000 0.00 072 CLASS 3 AGGREGATE BASE M3 46.0000 82,340.00 435.000 20,010.00 632.000 29,072.00 073 LEAN CONCRETE BASE M3 180.0000 216,000.00 230.000 41,400.00 362.000 65,160.00 074 HOT MIX ASPHALT (TYPE B) TONN 119.0000 98,770.00 0.000 0.00 075 PLACE HOT MIX ASPHALT DIKE M 11.0000 4,400.00 0.000 0.00 076 CONCRETE PAVEMENT M3 260.0000 439,400.00 285.000 74,100.00 561.000 145,860.00 PROGRAM CAS145 PAGE 4 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 SEAL PAVEMENT JOINT M 11.0000 5,060.00 0.000 0.00 078 SEAL LONGITUDINAL ISOLATION JOINT M 56.0000 28,560.00 0.000 0.00 079 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 280.0000 369,320.00 0.000 0.00 PILING 080 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 666.0000 1,426,572.00 0.000 0.00 PILING 081 750 MM CAST-IN-DRILLED-HOLE CONCRETE M 1,600.0000 68,800.00 0.000 0.00 PILING 082 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 1,815.0000 117,975.00 0.000 0.00 PILING 083 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 3,060.0000 220,320.00 18.000 55,080.00 18.000 55,080.00 PILING 084 2.1 M CAST-IN-DRILLED-HOLE CONCRETE M 5,030.0000 201,200.00 0.000 0.00 PILING 085 PRESTRESSING CAST-IN-PLACE CONCRETE LS 54,000.0000 54,000.00 0.000 0.00 086 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 475.0000 123,025.00 0.000 0.00 (F) 087 STRUCTURAL CONCRETE, BRIDGE M3 1,125.0000 2,153,250.00 0.000 0.00 (F) 088 STRUCTURAL CONCRETE, RETAINING WALL M3 545.0000 342,260.00 0.000 0.00 (F) 089 STRUCTURAL CONCRETE, BARRIER SLAB M3 415.0000 38,180.00 0.000 0.00 (F) 090 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,700.0000 6,800.00 0.000 0.00 (F) (TYPE EQ) 091 STRUCTURAL CONCRETE, APPROACH SLAB M3 885.0000 22,125.00 0.000 0.00 (F) (TYPE N) 092 STRUCTURAL CONCRETE, APPROACH SLAB M3 765.0000 38,250.00 0.000 0.00 (TYPE R) 093 MINOR CONCRETE (MINOR STRUCTURE) M3 1,100.0000 71,500.00 10.040 11,044.00 (F) 094 MINOR CONCRETE (PIPE ENCASEMENT) M3 200.0000 3,600.00 0.000 0.00 095 MINOR CONCRETE (BACKFILL) M3 100.0000 1,200.00 0.000 0.00 (F) 096 PAVING NOTCH EXTENSION M3 1,900.0000 3,800.00 0.000 0.00 097 OUTRIGGER BOLSTER EA 2,000.0000 4,000.00 0.000 0.00 098 ARCHITECTURAL TREATMENT M2 78.0000 58,812.00 0.000 0.00 (F) 099 ANTI-GRAFFITI COATING M2 7.0000 16,310.00 0.000 0.00 100 DRILL AND BOND DOWEL M 75.0000 5,100.00 0.000 0.00 101 PRESSURE GROUT BENT DOWEL M 50.0000 3,600.00 0.000 0.00 102 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 100.0000 7,500.00 0.000 0.00 103 CORE AND PRESSURE GROUT DOWELS M 50.0000 400.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 REFINISH BRIDGE DECK M2 380.0000 14,820.00 0.000 0.00 105 JOINT SEAL (MR 25 MM) M 175.0000 6,300.00 0.000 0.00 106 JOINT SEAL (MR 40 MM) M 272.0000 14,688.00 0.000 0.00 107 JOINT SEAL (MR 50 MM) M 380.0000 11,020.00 0.000 0.00 108 BAR REINFORCING STEEL (BRIDGE) KG 1.8000 1,002,096.00 20,000.000 36,000.00 20,000.000 36,000.00 (F) 109 BAR REINFORCING STEEL (RETAINING WALL) KG 1.7000 87,143.70 0.000 0.00 (F) 110 HEADED BAR REINFORCEMENT EA 10.0000 12,520.00 0.000 0.00 (F) 111 ASPHALT MEMBRANE WATERPROOFING M2 102.0000 18,360.00 0.000 0.00 (F) 112 COLUMN CASING KG 8.2000 593,926.00 0.000 0.00 (F) 113 FURNISH SIGN STRUCTURE (TRUSS) KG 8.7300 623,671.20 0.000 0.00 (F) 114 INSTALL SIGN STRUCTURE (TRUSS) KG 0.4500 32,148.00 0.000 0.00 (F) 115 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 122.0000 24,400.00 0.000 0.00 116 FURNISH SINGLE SHEET ALUMINUM SIGN M2 153.0000 612.00 0.000 0.00 (1.6 MM-UNFRAMED) 117 FURNISH SINGLE SHEET ALUMINUM SIGN M2 162.0000 3,078.00 0.000 0.00 (2.0 MM-UNFRAMED) 118 FURNISH SINGLE SHEET ALUMINUM SIGN M2 190.0000 1,710.00 0.000 0.00 (1.6 MM-FRAMED) 119 FURNISH SINGLE SHEET ALUMINUM SIGN M2 200.0000 1,600.00 0.000 0.00 (2.0 MM-FRAMED) 120 1524 MM CAST-IN-DRILLED-HOLE M 2,625.0000 126,000.00 4.000 10,500.00 19.500 51,187.50 CONCRETE PILE (SIGN FOUNDATION) 121 METAL (BARRIER MOUNTED SIGN) KG 29.0000 5,220.00 0.000 0.00 122 ROADSIDE SIGN - ONE POST EA 445.0000 5,785.00 0.000 0.00 123 ROADSIDE SIGN - TWO POST EA 1,100.0000 4,400.00 0.000 0.00 124 300 MM PLASTIC PIPE M 25.0000 1,625.00 0.000 0.00 125 450 MM REINFORCED CONCRETE PIPE M 460.0000 55,200.00 19.500 8,970.00 126 600 MM REINFORCED CONCRETE PIPE M 340.0000 166,600.00 118.600 40,324.00 127 GRATED LINE DRAIN M 370.0000 21,460.00 0.000 0.00 128 SLOPE PAVING (CONCRETE) M2 46.0000 383,180.00 0.000 0.00 129 MINOR CONCRETE (CURB, GUTTER, SIDEWALK M3 650.0000 22,750.00 0.000 0.00 AND DRIVEWAY) 130 MINOR CONCRETE (STAMPED CONCRETE) M2 148.0000 66,600.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (CURB RAMP) M3 1,550.0000 3,565.00 0.000 0.00 132 MISCELLANEOUS IRON AND STEEL KG 2.5000 17,320.00 0.000 0.00 (F) 133 ISOLATION CASING KG 10.0000 710,690.00 3,880.000 38,800.00 3,880.000 38,800.00 (F) 134 MISCELLANEOUS METAL KG 10.0000 40,200.00 0.000 0.00 (RESTRAINER - CABLE TYPE) 135 MISCELLANEOUS METAL (BRIDGE) KG 15.0000 145,845.00 5,054.000 75,810.00 (F) 136 BRIDGE DECK DRAINAGE SYSTEM KG 17.0000 165,818.00 0.000 0.00 (F) 137 METAL BEAM GUARD RAILING M 120.0000 20,400.00 0.000 0.00 138 CONCRETE BARRIER (TYPE 25A MODIFIED) M 450.0000 900.00 0.000 0.00 (F) 139 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 3,100.00 0.000 0.00 140 CRASH CUSHION (TYPE CAT) EA 12,000.0000 12,000.00 0.000 0.00 141 CRASH CUSHION (TYPE CAT) BACKUP EA 900.0000 900.00 0.000 0.00 142 CRASH CUSHION (REACT 9SCBS) EA 57,000.0000 57,000.00 0.000 0.00 143 CONCRETE BARRIER (TYPE 60C) M 230.0000 5,980.00 26.000 5,980.00 26.000 5,980.00 144 CONCRETE BARRIER (TYPE 60E) M 124.0000 6,820.00 0.000 0.00 145 CONCRETE BARRIER (TYPE 60W) M 170.0000 14,280.00 0.000 0.00 146 CONCRETE BARRIER (TYPE 736 MODIFIED) M 128.0000 133,760.00 0.000 0.00 (F) 147 CONCRETE BARRIER (TYPE 736B) M 135.0000 21,600.00 95.000 12,825.00 160.000 21,600.00 148 THERMOPLASTIC PAVEMENT MARKING M2 45.0000 5,400.00 0.000 0.00 149 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.4000 13,090.00 0.000 0.00 150 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 3,690.00 0.000 0.00 151 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 4,000.00 0.000 0.00 (BROKEN 3.66 M - 0.92 M) 152 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 350.00 0.000 0.00 (BROKEN 11.00M-3.50M) 153 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 7,326.00 0.000 0.00 (BROKEN 10.98 M - 3.66 M) 154 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 2,288.00 0.000 0.00 (BROKEN 5.18 M - 2.14 M) 155 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 2,790.00 0.000 0.00 156 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 8,145.00 0.000 0.00 157 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.950 1,900.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 7 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 LIGHTING (TEMPORARY) LS 23,000.0000 23,000.00 0.600 13,800.00 0.600 13,800.00 159 MODIFY COMMUNICATIONS SYSTEM LS 230,000.0000 230,000.00 0.950 218,500.00 160 ELECTRIC SERVICE (IRRIGATION) LS 6,300.0000 6,300.00 0.000 0.00 161 MODIFY RAMP METERING SYSTEM LS 62,000.0000 62,000.00 0.110 6,820.00 0.510 31,620.00 162 MODIFY SIGNAL AND LIGHTING LS 54,000.0000 54,000.00 0.000 0.00 163 MODIFY LIGHTING AND SIGN ILLUMINATION LS 195,000.0000 195,000.00 0.257 50,115.00 0.367 71,565.00 164 MODIFY LIGHTING (CITY) LS 9,200.0000 9,200.00 0.060 552.00 PROGRAM CAS145 PAGE 8 DATE 03/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 09:37 AM ESTIMATE NO. 10 BID OPENING 04/28/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/12 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 03/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 584,435.88 2,216,688.93 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 497,632.91 579,335.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,082,068.79 2,796,024.65 165 MOBILIZATION LS 600,000.0000 1,600,000.00 0.200 320,000.00 0.950 1,520,000.00 ORIGINAL CONTRACT AMOUNT 16,978,028.90 TOTAL WORK COMPLETED 1,402,068.79 4,316,024.65 MATERIALS ON HAND ON SITE 760,250.35 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,402,068.79 5,076,275.00 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 06/09/11 640 08/03/11 08/03/11 05/30/14 150 4 0 0 24% 23% PROGRESS IS SATISFACTORY TRUJILLO, GILBERT RESIDENT ENGINEER PROGRAM CAS145 DATE 03/26/12