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 05/24/13 EST. NO.25 TIME 01:41 PM 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 0084 1,039.50 E.W. @ F.A.(+) 041713 N 0467.0 0085 2,367.75 042313 N 0468.0 0087 1,328.25 043013 N 0470.0 0088 1,039.50 042213 N 0472.0 002 0049 327.23 E.W. @ F.A.(+) 042413 N 0459.0 0050 281.69 042513 N 0460.0 0051 281.69 042613 N 0464.0 0052 34.24 042613 N 0465.0 003 0039 854.54 E.W. @ F.A.(+) 030713 N 0452.0 009 0005 1,450.15 E.W. @ F.A.(+) 040413 N 0471.0 023 0007 285.90 E.W. @ F.A.(+) 030813 N 0419.0 040 0001 108,000.00 A.C. @ U.P.(+) 050813 N 000001 041 0011 1,815.07 E.W. @ F.A.(+) 040413 N 0426.0 0014 2,166.24 042613 N 0463.0 0015 1,803.24 042913 N 0466.0 042 0001 2,651.31 E.W. @ F.A.(+) 031213 N 0453.0 0002 2,485.09 031413 N 0454.0 128,211.39 TOTAL THIS ESTIMATE 1,161,052.68 TOTAL PREVIOUS ESTIMATE 1,289,264.07 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 05/24/13 EST. NO.25 TIME 01:41 PM R.E. NAME: TRUJILLO, GILBERT 07-241304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PILE ANAMOLY DEDUCTI -3,200.00 21 PILE ANAMOLY DEDUCTI -3,600.00 24 0.00 -6,800.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -9,000.00 18 MISSING PAYROLLS 9,000.00 19 0.00 0.00 TOTAL DEDUCTIONS 0.00 -6,800.00 PROGRAM CAS145 PAGE 1 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 LOCATION RERUN 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,400.0000 3,400.00 0.250 850 002 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,750.00 0.000 0 003 TIME-RELATED OVERHEAD WDAY 4,228.0000 1,648,920.00 32.000 135,296.00 422.000 1,784,216 004 TEMPORARY SUPPORT LS 70,000.0000 70,000.00 0.900 63,000 005 TEMPORARY DECKING LS 10,000.0000 10,000.00 0.100 1,000.00 0.900 9,000 006 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 007 PREPARE STORM WATER POLLUTION LS 57,000.0000 57,000.00 0.850 48,450 PREVENTION PLAN 008 TEMPORARY EROSION CONTROL BLANKET M2 3.5000 8,750.00 738.000 2,583 009 TEMPORARY FIBER ROLL M 7.0000 4,900.00 2,342.000 16,394 010 TEMPORARY GRAVEL BAG BERM M 7.0000 70,000.00 339.320 2,375 011 TEMPORARY CONCRETE WASHOUT FACILITY EA 800.0000 3,200.00 4.000 3,200 012 TEMPORARY CONSTRUCTION ENTRANCE EA 1,750.0000 10,500.00 6.000 10,500 013 TEMPORARY DRAINAGE INLET PROTECTION EA 165.0000 4,455.00 14.000 2,310 014 STREET SWEEPING LS 59,000.0000 59,000.00 1.000 59,000 015 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.750 18,750 016 DETOUR SIGNS EA 400.0000 9,200.00 23.000 9,200 017 TRAFFIC CONTROL SYSTEM LS 165,000.0000 165,000.00 1.000 165,000 018 TEMPORARY PAVEMENT MARKING (PAINT) M2 35.0000 1,260.00 6.000 210 019 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.7000 47,600.00 25,374.430 43,136 020 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 4,400.00 246.000 4,920 021 TEMPORARY PAVEMENT MARKER EA 5.0000 22,200.00 96.000 480.00 4,511.000 22,555 022 TEMPORARY TERMINAL SECTION (TYPE K) EA 1,500.0000 6,000.00 4.000 6,000 PROGRAM CAS145 PAGE 2 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) M 38.0000 100,320.00 1,950.290 74,111 024 RELOCATE TEMPORARY RAILING (TYPE K) M 21.0000 25,410.00 451.100 9,473.10 1,653.100 34,715 025 TEMPORARY CRASH CUSHION MODULE EA 195.0000 23,400.00 21.000 4,095.00 107.000 20,865 026 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 10,000.0000 50,000.00 5.000 50,000 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.5000 11,460.00 5,993.000 8,989 STRIPE (HAZARDOUS WASTE) 028 ABANDON PIPELINE M 115.0000 6,900.00 60.000 6,900 029 REMOVE CHAIN LINK FENCE M 20.0000 1,700.00 106.680 2,133 030 REMOVE METAL BEAM GUARD RAILING M 20.0000 9,400.00 438.000 8,760 031 REMOVE PAINTED TRAFFIC STRIPE M 1.5000 2,610.00 259.000 388.50 4,172.400 6,258 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.5000 12,780.00 259.000 388.50 9,381.000 14,071 033 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 100.0000 900.00 15.780 1,578 034 REMOVE PAVEMENT MARKER EA 1.0000 4,510.00 3,930.000 3,930 035 REMOVE ROADSIDE SIGN EA 150.0000 3,300.00 17.000 2,550 036 REMOVE SIGN STRUCTURE EA 5,500.0000 27,500.00 3.000 16,500 037 REMOVE ASPHALT CONCRETE DIKE M 22.0000 2,068.00 411.000 9,042 038 REMOVE PIPE M 144.0000 2,448.00 10.500 1,512 039 REMOVE INLET EA 750.0000 750.00 1.000 750 040 RECONSTRUCT CHAIN LINK FENCE M 60.0000 5,100.00 0.000 0 041 RELOCATE ROADSIDE SIGN EA 200.0000 200.00 0.000 0 042 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 5,350.00 0.000 0 043 REMOVE CONCRETE M3 1,600.0000 800.00 0.000 0 044 REMOVE CONCRETE CURB M 19.0000 7,410.00 0.000 0 045 REMOVE CONCRETE BARRIER M 76.0000 23,560.00 171.800 13,056 046 CAP INLET EA 520.0000 3,640.00 8.000 4,160 047 BRIDGE REMOVAL (PORTION), LOCATION A LS 250,000.0000 250,000.00 1.000 250,000 048 BRIDGE REMOVAL (PORTION), LOCATION B LS 30,000.0000 30,000.00 1.000 30,000 049 BRIDGE REMOVAL (PORTION), LOCATION C LS 25,000.0000 25,000.00 1.000 25,000 PROGRAM CAS145 PAGE 3 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEARING AND GRUBBING LS 75,000.0000 75,000.00 1.000 75,000 051 ROADWAY EXCAVATION M3 51.0000 237,660.00 3,440.080 175,444 052 ROADWAY EXCAVATION (TYPE Z-2) M3 213.0000 285,420.00 1,330.930 283,488 (AERIALLY DEPOSITED LEAD) 053 LEAD COMPLIANCE PLAN LS 9,200.0000 9,200.00 1.000 9,200 054 STRUCTURE EXCAVATION (BRIDGE) M3 60.0000 48,540.00 809.000 48,540 (F) 055 STRUCTURE EXCAVATION (TYPE D) M3 230.0000 13,110.00 57.000 13,110 (F) 056 STRUCTURE EXCAVATION (RETAINING WALL) M3 22.0000 13,794.00 627.000 13,794 (F) 057 STRUCTURE EXCAVATION (TYPE Z-2) M3 45.0000 29,385.00 653.000 29,385 (F) (AERIALLY DEPOSITED LEAD) 058 STRUCTURE BACKFILL (BRIDGE) M3 55.0000 24,970.00 431.500 23,732 (F) 059 STRUCTURE BACKFILL (RETAINING WALL) M3 55.0000 56,485.00 82.000 4,510.00 1,027.000 56,485 (F) 060 PERVIOUS BACKFILL MATERIAL M3 55.0000 6,435.00 8.000 440.00 117.000 6,435 (F) 061 SAND BACKFILL M3 105.0000 1,785.00 0.000 0 062 LEAN CONCRETE BACKFILL M3 200.0000 19,000.00 23.500 4,700.00 95.000 19,000 (F) 063 HIGHWAY PLANTING LS 46,000.0000 46,000.00 0.000 0 064 MAINTAIN EXISTING PLANTED AREAS LS 3,800.0000 3,800.00 0.000 0 065 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0 066 MAINTAIN EXISTING IRRIGATION FACILITIES LS 3,800.0000 3,800.00 0.050 190 067 IRRIGATION SYSTEM LS 58,000.0000 58,000.00 0.000 0 068 250 MM CORRUGATED HIGH DENSITY M 300.0000 3,000.00 10.000 3,000 POLYETHYLENE PIPE CONDUIT 069 CLASS 4 AGGREGATE SUBBASE M3 130.0000 3,120.00 0.000 0 070 CLASS 2 AGGREGATE BASE M3 125.0000 6,375.00 0.000 0 071 AGGREGATE BASE (APPROACH SLAB) M3 200.0000 1,000.00 0.000 0 072 CLASS 3 AGGREGATE BASE M3 46.0000 82,340.00 1,992.000 91,632 073 LEAN CONCRETE BASE M3 180.0000 216,000.00 1,236.420 222,555 074 HOT MIX ASPHALT (TYPE B) TONN 119.0000 98,770.00 14.000 1,666.00 662.790 78,872 075 PLACE HOT MIX ASPHALT DIKE M 11.0000 4,400.00 315.500 3,470.50 315.500 3,470 076 CONCRETE PAVEMENT M3 260.0000 439,400.00 432.100 112,346.00 1,616.000 420,160 PROGRAM CAS145 PAGE 4 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 SEAL PAVEMENT JOINT M 11.0000 5,060.00 457.200 5,029.20 457.200 5,029 078 SEAL LONGITUDINAL ISOLATION JOINT M 56.0000 28,560.00 80.770 4,523.12 80.770 4,523 079 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 280.0000 369,320.00 1,317.850 368,998 PILING 080 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 666.0000 1,426,572.00 2,142.000 1,426,572 PILING 081 750 MM CAST-IN-DRILLED-HOLE CONCRETE M 1,600.0000 68,800.00 43.000 68,800 PILING 082 1.2 M CAST-IN-DRILLED-HOLE CONCRETE M 1,815.0000 117,975.00 64.720 117,466 PILING 083 1.5 M CAST-IN-DRILLED-HOLE CONCRETE M 3,060.0000 220,320.00 71.530 218,881 PILING 084 2.1 M CAST-IN-DRILLED-HOLE CONCRETE M 5,030.0000 201,200.00 18.010 90,590.30 34.410 173,082 PILING 085 PRESTRESSING CAST-IN-PLACE CONCRETE LS 54,000.0000 54,000.00 0.500 27,000 086 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 475.0000 123,025.00 -25.470 -12,098.25 259.000 123,025 (F) 087 STRUCTURAL CONCRETE, BRIDGE M3 1,125.0000 2,153,250.00 176.000 198,000.00 1,262.300 1,420,087 (F) 088 STRUCTURAL CONCRETE, RETAINING WALL M3 545.0000 342,260.00 628.000 342,260 (F) 089 STRUCTURAL CONCRETE, BARRIER SLAB M3 415.0000 38,180.00 0.000 0 (F) 090 STRUCTURAL CONCRETE, APPROACH SLAB M3 1,700.0000 6,800.00 0.000 0 (F) (TYPE EQ) 091 STRUCTURAL CONCRETE, APPROACH SLAB M3 885.0000 22,125.00 10.000 8,850 (F) (TYPE N) 092 STRUCTURAL CONCRETE, APPROACH SLAB M3 765.0000 38,250.00 47.490 36,329 (TYPE R) 093 MINOR CONCRETE (MINOR STRUCTURE) M3 1,100.0000 71,500.00 12.760 14,036.00 65.000 71,500 (F) 094 MINOR CONCRETE (PIPE ENCASEMENT) M3 200.0000 3,600.00 0.000 0 095 MINOR CONCRETE (BACKFILL) M3 100.0000 1,200.00 8.000 800 (F) 096 PAVING NOTCH EXTENSION M3 1,900.0000 3,800.00 2.000 3,800 097 OUTRIGGER BOLSTER EA 2,000.0000 4,000.00 1.000 2,000 098 ARCHITECTURAL TREATMENT M2 78.0000 58,812.00 754.000 58,812 (F) 099 ANTI-GRAFFITI COATING M2 7.0000 16,310.00 0.000 0 100 DRILL AND BOND DOWEL M 75.0000 5,100.00 31.000 2,325 101 PRESSURE GROUT BENT DOWEL M 50.0000 3,600.00 0.000 0 102 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 100.0000 7,500.00 0.000 0 103 CORE AND PRESSURE GROUT DOWELS M 50.0000 400.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 REFINISH BRIDGE DECK M2 380.0000 14,820.00 0.000 0 105 JOINT SEAL (MR 25 MM) M 175.0000 6,300.00 5.000 875.00 5.000 875 106 JOINT SEAL (MR 40 MM) M 272.0000 14,688.00 21.000 5,712.00 21.000 5,712 107 JOINT SEAL (MR 50 MM) M 380.0000 11,020.00 0.000 0 108 BAR REINFORCING STEEL (BRIDGE) KG 1.8000 1,002,096.00 31,834.000 57,301.20 495,860.000 892,548 (F) 109 BAR REINFORCING STEEL (RETAINING WALL) KG 1.7000 87,143.70 51,261.000 87,143 (F) 110 HEADED BAR REINFORCEMENT EA 10.0000 12,520.00 1,252.000 12,520 (F) 111 ASPHALT MEMBRANE WATERPROOFING M2 102.0000 18,360.00 120.000 12,240 (F) 112 COLUMN CASING KG 8.2000 593,926.00 48,550.000 398,110 (F) 113 FURNISH SIGN STRUCTURE (TRUSS) KG 8.7300 623,671.20 10,320.000 90,093 (F) 114 INSTALL SIGN STRUCTURE (TRUSS) KG 0.4500 32,148.00 10,320.000 4,644 (F) 115 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 122.0000 24,400.00 34.060 4,155 116 FURNISH SINGLE SHEET ALUMINUM SIGN M2 153.0000 612.00 0.000 0 (1.6 MM-UNFRAMED) 117 FURNISH SINGLE SHEET ALUMINUM SIGN M2 162.0000 3,078.00 0.000 0 (2.0 MM-UNFRAMED) 118 FURNISH SINGLE SHEET ALUMINUM SIGN M2 190.0000 1,710.00 0.000 0 (1.6 MM-FRAMED) 119 FURNISH SINGLE SHEET ALUMINUM SIGN M2 200.0000 1,600.00 0.000 0 (2.0 MM-FRAMED) 120 1524 MM CAST-IN-DRILLED-HOLE M 2,625.0000 126,000.00 39.900 104,737 CONCRETE PILE (SIGN FOUNDATION) 121 METAL (BARRIER MOUNTED SIGN) KG 29.0000 5,220.00 0.000 0 122 ROADSIDE SIGN - ONE POST EA 445.0000 5,785.00 0.000 0 123 ROADSIDE SIGN - TWO POST EA 1,100.0000 4,400.00 0.000 0 124 300 MM PLASTIC PIPE M 25.0000 1,625.00 0.000 0 125 450 MM REINFORCED CONCRETE PIPE M 460.0000 55,200.00 30.860 14,195.60 135.360 62,265 126 600 MM REINFORCED CONCRETE PIPE M 340.0000 166,600.00 427.040 145,193 127 GRATED LINE DRAIN M 370.0000 21,460.00 0.000 0 128 SLOPE PAVING (CONCRETE) M2 46.0000 383,180.00 929.490 42,756 129 MINOR CONCRETE (CURB, GUTTER, SIDEWALK M3 650.0000 22,750.00 0.000 0 AND DRIVEWAY) 130 MINOR CONCRETE (STAMPED CONCRETE) M2 148.0000 66,600.00 250.000 37,000 PROGRAM CAS145 PAGE 6 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (CURB RAMP) M3 1,550.0000 3,565.00 0.000 0 132 MISCELLANEOUS IRON AND STEEL KG 2.5000 17,320.00 3,044.000 7,610.00 3,044.000 7,610 (F) 133 ISOLATION CASING KG 10.0000 710,690.00 3,237.100 32,371.00 71,069.000 710,690 (F) 134 MISCELLANEOUS METAL KG 10.0000 40,200.00 1,005.000 10,050.00 1,037.640 10,376 (RESTRAINER - CABLE TYPE) 135 MISCELLANEOUS METAL (BRIDGE) KG 15.0000 145,845.00 5,054.000 75,810 (F) 136 BRIDGE DECK DRAINAGE SYSTEM KG 17.0000 165,818.00 500.000 8,500.00 1,632.000 27,744 (F) 137 METAL BEAM GUARD RAILING M 120.0000 20,400.00 168.210 20,185.20 168.210 20,185 138 CONCRETE BARRIER (TYPE 25A MODIFIED) M 450.0000 900.00 0.000 0 (F) 139 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 3,100.00 1.000 3,100.00 1.000 3,100 140 CRASH CUSHION (TYPE CAT) EA 12,000.0000 12,000.00 0.000 0 141 CRASH CUSHION (TYPE CAT) BACKUP EA 900.0000 900.00 0.000 0 142 CRASH CUSHION (REACT 9SCBS) EA 57,000.0000 57,000.00 1.000 57,000.00 1.000 57,000 143 CONCRETE BARRIER (TYPE 60C) M 230.0000 5,980.00 26.000 5,980 144 CONCRETE BARRIER (TYPE 60E) M 124.0000 6,820.00 0.000 0 145 CONCRETE BARRIER (TYPE 60W) M 170.0000 14,280.00 0.000 0 146 CONCRETE BARRIER (TYPE 736 MODIFIED) M 128.0000 133,760.00 420.000 53,760 (F) 147 CONCRETE BARRIER (TYPE 736B) M 135.0000 21,600.00 160.000 21,600 148 THERMOPLASTIC PAVEMENT MARKING M2 45.0000 5,400.00 0.000 0 149 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.4000 13,090.00 0.000 0 150 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 3,690.00 0.000 0 151 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 4,000.00 0.000 0 (BROKEN 3.66 M - 0.92 M) 152 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 350.00 0.000 0 (BROKEN 11.00M-3.50M) 153 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 7,326.00 0.000 0 (BROKEN 10.98 M - 3.66 M) 154 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 2,288.00 0.000 0 (BROKEN 5.18 M - 2.14 M) 155 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 2,790.00 0.000 0 156 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 8,145.00 0.000 0 157 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 7 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 LIGHTING (TEMPORARY) LS 23,000.0000 23,000.00 1.000 23,000 159 MODIFY COMMUNICATIONS SYSTEM LS 230,000.0000 230,000.00 0.950 218,500 160 ELECTRIC SERVICE (IRRIGATION) LS 6,300.0000 6,300.00 0.000 0 161 MODIFY RAMP METERING SYSTEM LS 62,000.0000 62,000.00 0.810 50,220 162 MODIFY SIGNAL AND LIGHTING LS 54,000.0000 54,000.00 0.320 17,280 163 MODIFY LIGHTING AND SIGN ILLUMINATION LS 195,000.0000 195,000.00 1.000 195,000 164 MODIFY LIGHTING (CITY) LS 9,200.0000 9,200.00 0.060 552 PROGRAM CAS145 PAGE 8 DATE 05/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-241304 TIME 01:41 PM ESTIMATE NO. 25 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 05/20/13 R.E. NAME: TRUJILLO, GILBERT DATE OF THIS ESTIMATE 05/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 795,233.97 12,320,571.70 ADJUSTMENT OF COMPENSATION 108,000.00 162,097.05 EXTRA WORK 20,211.39 1,127,167.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 923,445.36 13,609,835.77 165 MOBILIZATION LS 1,600,000.0000 1,600,000.00 1.000 1,600,000 ORIGINAL CONTRACT AMOUNT 16,978,028.90 TOTAL WORK COMPLETED 923,445.36 15,209,835.77 MATERIALS ON HAND ON SITE 326,375.40 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -6,800.00 TOTAL 923,445.36 15,529,411.17 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 09/30/14 422 24 0 0 82% 66% PROGRESS IS SATISFACTORY TRUJILLO, GILBERT RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/13