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 11/28/11 EST. NO.34 TIME 01:48 PM R.E. NAME: BOULOS, IHAB 08-227004 --------------------------------------------------------------------------- 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 0338 1,710.28 E.W. @ F.A.(+) 101311 Y 0978.0 0339 1,499.92 102711 Y 0988.0 0340 639.96 103111 Y 0990.0 0341 695.26 110111 Y 0991.0 0342 573.15 092711 Y 1023.0 0343 866.47 101811 Y 1031.0 002 0016 221.60 A.C. @ U.P.(+) 101511 Y 0979.0 008 0194 2,941.82 E.W. @ F.A.(+) 102811 Y 0989.0 0195 672.18 110111 Y 0992.0 0196 3,756.71 101411 Y 1025.0 010 0057 1,894.85 E.W. @ F.A.(+) 092011 Y 0932.0 0058 1,911.24 092111 Y 0933.0 0059 1,305.31 092211 Y 0935.0 0062 2,256.80 092811 Y 0971.0 0063 3,066.11 092911 Y 0972.0 0064 1,030.89 092611 Y 1019.0 0065 877.83 101711 Y 1029.0 020 0006 2,620.21 E.W. @ F.A.(+) 101911 Y 0984.0 0007 2,904.39 102011 Y 0985.0 0008 1,373.75 102111 Y 0986.0 0009 1,667.31 101711 Y 1027.0 023 0012 1,916.67 E.W. @ F.A.(+) 092611 Y 1020.0 0013 1,417.01 092711 Y 1024.0 0014 38,331.70 112111 Y 1034.0 024 0129 1,676.39 E.W. @ F.A.(+) 101411 N 0983.0 0132 204.42 102611 Y 0987.0 0133 1,412.37 092611 Y 1021.0 0134 1,368.65 092711 Y 1022.0 0135 1,556.71 101711 Y 1026.0 0136 397.61 102111 Y 1032.0 030 0032 660.44 E.W. @ F.A.(+) 101711 Y 1028.0 033 0001 20,601.69 E.W. @ L.S.(+) 101411 N 0001 0 0002 34,925.35 110211 N 0002 0 034 0033 691.74 E.W. @ F.A.(+) 102811 N 1033.0 038 0005 2,469.82 E.W. @ F.A.(+) 092711 N 1001.0 0007 2,494.14 092911 N 1003.0 0008 2,494.14 093011 N 1004.0 0013 1,893.77 100711 N 1009.0 0014 1,893.77 101011 N 1010.0 0015 1,893.77 101111 N 1011.0 0016 1,058.49 101211 N 1012.0 0017 1,893.77 101311 N 1013.0 0018 1,893.77 101711 N 1014.0 0019 1,292.43 101811 N 1015.0 0020 796.95 101911 N 1016.0 0021 1,264.74 102011 N 1017.0 0022 1,264.74 102111 N 1018.0 0023 63.91 101711 Y 1030.0 043 0003 1,575.50 E.W. @ F.A.(+) 082611 Y 0995.0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 11/28/11 EST. NO.34 TIME 01:48 PM R.E. NAME: BOULOS, IHAB 08-227004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 163,890.50 TOTAL THIS ESTIMATE 1,972,087.05 TOTAL PREVIOUS ESTIMATE 2,135,977.55 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 11/28/11 EST. NO.34 TIME 01:48 PM R.E. NAME: BOULOS, IHAB 08-227004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -10,000.00 03 MISSING DOCUMENTS 10,000.00 04 MISSING DOCUMENTS -10,000.00 08 MISSING DOCUMENTS 2,000.00 13 MISSING DOCUMENTS 8,000.00 17 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 LOCATION PROGRESS ESTIMATE 08-SBD-18-44.2/44.7 ----------------- FLATIRON WEST INC. IN SAN BERNARDINO COUNTY IN THE 1770 LA COSTA MEADOWS DR. CITY OF BIG BEAR LAKE ON ROUTE SAN MARCOS CA 92078 18 AT JUNCTION WITH ROUTE 38. FED. AID NO. ACST-X071(53)E ,PACB-X071(53)E ,RSTP-X071(53)E REPLACE BRIDGE & REALIGN ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 TIME-RELATED OVERHEAD LS 700,000.0000 2,700,000.00 0.033 89,100.00 1.000 2,700,000.00 003 ENDANGERED SPECIES PROTECTION LS 7,000.0000 7,000.00 0.035 245.00 1.000 7,000.00 004 BIOLOGICAL MONITOR WDAY 900.0000 162,000.00 243.000 218,700.00 005 TEMPORARY FENCE (TYPE ESA) LF 8.0000 17,200.00 1,720.000 13,760.00 006 TEMPORARY FENCE (TYPE WILDLIFE) LF 9.0000 5,490.00 2,290.000 20,610.00 007 NONNATIVE PLANT PRECLUSION LS 5,000.0000 5,000.00 0.039 195.00 1.000 5,000.00 008 CONSTRUCTION SITE MANAGEMENT LS 125,000.0000 125,000.00 0.025 3,125.00 0.990 123,750.00 009 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 1.000 1,000.00 (S) PREVENTION PLAN 010 TEMPORARY FIBER ROLL LF 5.0000 7,500.00 2,065.000 10,325.00 011 TEMPORARY SILT FENCE LF 5.0000 12,500.00 5,122.000 25,610.00 012 TEMPORARY GRAVEL BAG BERM LF 11.0000 16,500.00 3,364.000 37,004.00 013 TEMPORARY CONCRETE WASHOUT FACILITY EA 7,500.0000 45,000.00 0.250 1,875.00 5.750 43,125.00 014 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 20,000.00 2.000 10,000.00 015 TEMPORARY COVER SQYD 3.0000 6,690.00 5,277.800 15,833.40 016 TEMPORARY CHECK DAM LF 11.0000 2,750.00 194.000 2,134.00 017 MOVE-IN/MOVE-OUT EA 1,000.0000 3,000.00 1.000 1,000.00 (S) (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 19,400.00 5,400.000 5,400.00 (BONDED FIBER MATRIX) 019 STREET SWEEPING LS 140,000.0000 140,000.00 0.950 133,000.00 020 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.790 35,550.00 (S) 021 TRAFFIC CONTROL SYSTEM LS 220,000.0000 220,000.00 0.020 4,400.00 1.000 220,000.00 (S) 022 TYPE III BARRICADE EA 75.0000 5,400.00 38.000 2,850.00 (S) PROGRAM CAS145 PAGE 2 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 4,600.00 784.000 7,840.00 (S) 024 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 16,100.00 36,773.000 36,773.00 (S) 025 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 4,400.00 136.000 5,440.00 (S) 026 FLASHING BEACON (PORTABLE) EA 1,500.0000 4,500.00 3.000 4,500.00 (S) 027 TEMPORARY PAVEMENT MARKER EA 20.0000 3,800.00 98.000 1,960.00 (S) 028 PORTABLE CHANGEABLE MESSAGE SIGN EA 30,000.0000 120,000.00 0.180 5,400.00 4.610 138,300.00 (S) 029 TEMPORARY RAILING (TYPE K) LF 30.0000 97,800.00 3,130.000 93,900.00 030 TEMPORARY CRASH CUSHION MODULE EA 250.0000 8,250.00 22.000 5,500.00 031 REMOVE GATE EA 1,000.0000 2,000.00 2.000 2,000.00 032 REMOVE MARKER EA 20.0000 800.00 40.000 800.00 033 REMOVE METAL BEAM GUARD RAILING LF 6.0000 8,040.00 1,411.250 8,467.50 (S) 034 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 5.0000 18,550.00 3,057.000 15,285.00 (S) STRIPE 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 7,680.00 3,247.000 9,741.00 (S) 036 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 1,360.00 174.000 696.00 (S) 037 REMOVE PAVEMENT MARKER EA 3.0000 480.00 80.000 240.00 (S) 038 REMOVE ROADSIDE SIGN EA 175.0000 3,675.00 20.000 3,500.00 039 REMOVE SIGN STRUCTURE EA 2,000.0000 2,000.00 1.000 2,000.00 040 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,920.00 798.000 1,596.00 041 REMOVE CULVERT LF 50.0000 6,000.00 127.000 6,350.00 042 REMOVE HEADWALL CY 1,000.0000 1,000.00 1.000 1,000.00 043 RELOCATE BOULDER (6-FOOT) EA 1,000.0000 5,000.00 5.000 5,000.00 044 RELOCATE BOULDER (4-FOOT) EA 1,000.0000 2,000.00 2.000 2,000.00 045 RELOCATE BOULDER (3-FOOT) EA 1,000.0000 2,000.00 2.000 2,000.00 046 RELOCATE MONUMENT PLAQUES EA 1,000.0000 3,000.00 1.500 1,500.00 3.000 3,000.00 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 35.0000 11,200.00 320.000 11,200.00 (S) 048 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 20,015.00 40,030.000 20,015.00 049 BRIDGE REMOVAL (PORTION) LS 550,000.0000 550,000.00 0.100 55,000.00 1.000 550,000.00 PROGRAM CAS145 PAGE 3 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEARING AND GRUBBING LS 80,000.0000 80,000.00 1.000 80,000.00 051 DEVELOP WATER SUPPLY LS 173,000.0000 173,000.00 0.041 7,093.00 1.000 173,000.00 052 ROADWAY EXCAVATION CY 18.0000 51,840.00 2,949.800 53,096.40 053 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 (S) 054 ROCK EXCAVATION CY 95.0000 1,529,500.00 17,297.549 1,643,267.16 055 STRIPPING EXCAVATION CY 56.0000 64,400.00 1,150.000 64,400.00 (F) 056 ROCK REMOVAL CY 70.0000 224,000.00 3,156.000 220,920.00 057 ROCK SCULPTING CY 75.0000 79,500.00 1,337.950 100,346.25 058 STRUCTURE EXCAVATION (PIER COLUMN) CY 1,600.0000 2,048,000.00 1,367.910 2,188,656.00 (F) 059 STRUCTURE EXCAVATION (ROCK) CY 210.0000 672,000.00 3,330.410 699,386.10 (F) 060 STRUCTURE EXCAVATION (RETAINING WALL) CY 75.0000 33,750.00 450.000 33,750.00 061 STRUCTURE BACKFILL (BRIDGE) CY 80.0000 153,120.00 1,958.590 156,687.20 (F) 062 STRUCTURE BACKFILL (RETAINING WALL) CY 140.0000 136,500.00 975.000 136,500.00 (F) 063 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 2,000.0000 44,000.00 22.000 44,000.00 (F) 064 LEAN CONCRETE BACKFILL CY 120.0000 2,400.00 20.000 2,400.00 (F) 065 IMPORTED BORROW CY 1.0000 2,620.00 0.000 0.00 066 HIGHWAY PLANTING LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000.00 (S) 067 DUFF SQYD 5.0000 8,850.00 22.500 112.50 907.500 4,537.50 068 EROSION CONTROL (TYPE D) ACRE 30,000.0000 120,000.00 4.000 120,000.00 4.000 120,000.00 (S) 069 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 2,000.00 1.000 1,000.00 1.000 1,000.00 (S) 070 PLANT (GROUP W) EA 10.0000 1,500.00 156.000 1,560.00 156.000 1,560.00 071 PLANT ESTABLISHMENT WORK LS 20,000.0000 20,000.00 0.040 800.00 0.040 800.00 (S) 072 CLASS 2 AGGREGATE BASE CY 66.0000 256,740.00 4,412.530 291,226.98 073 HOT MIX ASPHALT (TYPE A) TON 110.0000 447,700.00 6.800 748.00 5,305.210 583,573.10 074 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 340.00 2.000 10.00 50.000 250.00 075 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 8,800.00 112.000 560.00 1,775.000 8,875.00 076 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 2,700.00 233.000 1,165.00 399.500 1,997.50 PROGRAM CAS145 PAGE 4 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 LIQUID ASPHALT (PRIME COAT) TON 1,500.0000 21,000.00 0.000 0.00 078 TACK COAT TON 500.0000 13,500.00 2.040 1,020.00 079 36" DRILLED HOLE LF 500.0000 275,000.00 490.800 245,400.00 080 STEEL SOLDIER PILE (W 10 X 77) LF 108.0000 87,912.00 814.000 87,912.00 081 STEEL SOLDIER PILE (W 14 X 283) LF 360.0000 139,680.00 388.000 139,680.00 082 60" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 1,600.0000 128,000.00 40.000 64,000.00 (S) 083 72" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 2,200.0000 176,000.00 42.000 92,400.00 (S) 084 PRESTRESSING CAST-IN-PLACE CONCRETE LS 275,000.0000 275,000.00 1.000 275,000.00 (S) 085 TIEBACK ANCHOR EA 6,500.0000 71,500.00 11.000 71,500.00 (S) 086 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 600.0000 264,000.00 440.000 264,000.00 (F) 087 STRUCTURAL CONCRETE, BRIDGE CY 1,200.0000 8,016,000.00 6,680.000 8,016,000.00 (F) 088 SOFFIT OPENING HATCH EA 5,000.0000 20,000.00 4.000 20,000.00 089 STRUCTURAL CONCRETE, RETAINING WALL CY 600.0000 317,100.00 518.000 310,800.00 (F) 090 STRUCTURAL CONCRETE, PIER COLUMN CY 600.0000 618,000.00 1,108.390 665,034.00 (F) 091 STRUCTURAL CONCRETE, BARRIER SLAB CY 650.0000 46,800.00 72.000 46,800.00 (F) 092 STRUCTURAL CONCRETE, APPROACH SLAB CY 800.0000 292,000.00 363.700 290,960.00 (F) (TYPE N) 093 CLASS 3 CONCRETE (BACKFILL) CY 250.0000 31,250.00 125.000 31,250.00 (F) 094 MINOR CONCRETE (MINOR STRUCTURE) CY 2,200.0000 138,160.00 66.200 145,640.00 (F) 095 LIGHT SAND BLAST TEXTURE SQFT 1.0000 72,500.00 72,500.000 72,500.00 (F) 096 ARCHITECTURAL SURFACE SQFT 70.0000 329,700.00 238.000 16,660.00 4,770.000 333,900.00 (TEXTURED SHOTCRETE) WALL NO. 1 & 3 097 ARCHITECTURAL SURFACE SQFT 70.0000 466,900.00 5,179.080 362,535.60 (TEXTURED SHOTCRETE) ON ROCK SCULPTING 098 ARCHITECTURAL SURFACE SQFT 4.0000 7,920.00 0.000 0.00 (LIGHT BLAST TEXTURE) WALL NO. 7 099 DRILL AND BOND DOWEL LF 50.0000 59,500.00 970.820 48,541.00 100 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 100.0000 6,000.00 0.000 0.00 101 ROCK DOWEL LF 55.0000 60,500.00 2,556.000 140,580.00 102 ROCK BOLTS EA 700.0000 476,000.00 0.000 0.00 103 DRILL AND BOND DOWEL (ROCK) LF 100.0000 140,000.00 201.500 20,150.00 PROGRAM CAS145 PAGE 5 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH POLYESTER CONCRETE OVERLAY CF 105.0000 263,550.00 2,395.000 251,475.00 105 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.0000 40,030.00 40,030.000 40,030.00 (F) 106 PTFE SPHERICAL BEARING EA 7,000.0000 112,000.00 16.000 112,000.00 (S) 107 FURNISH SEISMIC ISOLATION BEARING EA 95,000.0000 190,000.00 2.000 190,000.00 108 INSTALL SEISMIC ISOLATION BEARING EA 20,000.0000 40,000.00 2.000 40,000.00 (S) 109 MASONRY PARAPET ROCK WALL LF 700.0000 28,000.00 54.000 37,800.00 110 MASONRY AND ROCK PILASTER EA 1,400.0000 16,800.00 12.000 16,800.00 111 JOINT SEAL ASSEMBLY (MR 12") LF 1,500.0000 352,500.00 230.870 346,305.00 (S) 112 BAR REINFORCING STEEL (BRIDGE) LB 1.3000 1,827,800.00 1,414,637.000 1,839,028.10 (SF) 113 BAR REINFORCING STEEL (RETAINING WALL) LB 1.2000 110,472.00 92,060.000 110,472.00 (SF) 114 BAR REINFORCING STEEL (EPOXY COATED) LB 1.3000 27,560.00 21,200.000 27,560.00 (SF) 115 BAR REINFORCING STEEL (EPOXY COATED) LB 1.1500 787,750.00 685,000.000 787,750.00 (SF)(BRIDGE) 116 SHOTCRETE CY 600.0000 316,800.00 218.000 130,800.00 (F) 117 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 20.0000 800.00 40.000 800.00 118 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,200.00 119.110 1,191.10 (0.063"-UNFRAMED) 119 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,125.00 57.250 858.75 (0.063"-FRAMED) 120 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,650.00 90.000 1,350.00 (0.080"-FRAMED) 121 ROADSIDE SIGN - ONE POST EA 450.0000 3,600.00 7.000 3,150.00 122 ROADSIDE SIGN - TWO POST EA 1,500.0000 7,500.00 5.000 7,500.00 123 TIMBER LAGGING MFBM 3,000.0000 30,000.00 10.000 30,000.00 (SF) 124 CLEAN AND PAINT STEEL SOLDIER PILE LS 18,000.0000 18,000.00 1.000 18,000.00 (S) 125 PREPARE AND STAIN DISTURBED SQFT 2.0000 24,400.00 10,851.000 21,702.00 15,851.000 31,702.00 (S) ROCK SCULPTING 126 18" ALTERNATIVE PIPE CULVERT LF 200.0000 174,000.00 884.000 176,800.00 127 24" ALTERNATIVE PIPE CULVERT LF 300.0000 87,000.00 290.000 87,000.00 128 30" ALTERNATIVE PIPE CULVERT LF 340.0000 204,000.00 600.000 204,000.00 129 24" CORRUGATED STEEL PIPE (.079" THICK) LF 170.0000 193,800.00 855.000 145,350.00 130 30" CORRUGATED STEEL PIPE (.079" THICK) LF 310.0000 62,000.00 198.000 61,380.00 PROGRAM CAS145 PAGE 6 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 36" CORRUGATED STEEL PIPE INLET LF 670.0000 22,110.00 33.000 22,110.00 (.079" THICK) 132 6" WELDED STEEL PIPE (.134" THICK) LF 70.0000 12,600.00 208.000 14,560.00 133 24" ALTERNATIVE FLARED END SECTION EA 580.0000 3,480.00 6.000 3,480.00 134 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 200.0000 1,200.00 5.300 1,060.00 135 ROCK SLOPE PROTECTION (1T, METHOD B) CY 90.0000 28,800.00 275.000 24,750.00 136 MINOR CONCRETE (DITCH LINING) CY 750.0000 105,000.00 158.120 118,590.00 137 ROCK SLOPE PROTECTION FABRIC SQYD 5.0000 800.00 16.000 80.00 138 MINOR CONCRETE (CURB, SIDEWALK, CY 550.0000 38,500.00 81.500 44,825.00 CURB RAMP AND STAIRS) 139 MISCELLANEOUS IRON AND STEEL LB 5.0000 51,000.00 10,200.000 51,000.00 (SF) 140 ISOLATION CASING LB 7.0000 50,190.00 7,170.000 50,190.00 (SF) 141 MISCELLANEOUS METAL (BRIDGE) LB 7.0000 216,300.00 30,900.000 216,300.00 (SF) 142 METAL FENCE LF 300.0000 36,000.00 0.000 0.00 (S) 143 16' METAL GATE EA 7,000.0000 21,000.00 0.000 0.00 (S) 144 SURVEY MONUMENT (TYPE D) EA 750.0000 9,000.00 12.000 9,000.00 145 DELINEATOR (CLASS 1) EA 100.0000 3,000.00 23.000 2,300.00 146 MILEPOST MARKER EA 100.0000 1,000.00 11.000 1,100.00 147 OBJECT MARKER EA 100.0000 400.00 4.000 400.00 148 METAL BEAM GUARD RAILING (STEEL POST) LF 30.0000 22,200.00 773.000 23,190.00 (S) 149 TUBULAR HANDRAILING LF 150.0000 92,700.00 618.000 92,700.00 (SF) 150 HANDRAILING LF 150.0000 15,000.00 100.000 15,000.00 (SF) 151 TRANSITION RAILING (TYPE WB) EA 5,000.0000 15,000.00 3.000 15,000.00 (S) 152 RETURN CAP EA 250.0000 1,500.00 2.000 500.00 (S) 153 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 6,000.00 5.000 5,000.00 (S) 154 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 8,000.00 1.000 4,000.00 (S) 155 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 9,000.00 4.000 12,000.00 (S) 156 CRASH CUSHION (TYPE SHORTRACC) EA 20,000.0000 20,000.00 0.800 16,000.00 0.800 16,000.00 (S) 157 CONCRETE BARRIER (TYPE 80) LF 250.0000 141,250.00 565.000 141,250.00 (F) PROGRAM CAS145 PAGE 7 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 CONCRETE BARRIER (TYPE 80 SW MODIFIED) LF 250.0000 115,500.00 462.000 115,500.00 (F) 159 CONCRETE BARRIER (TYPE 80A MODIFIED) LF 250.0000 123,750.00 495.000 123,750.00 (F) 160 CONCRETE BARRIER (TYPE 80 MODIFIED) LF 250.0000 49,750.00 199.000 49,750.00 (F) 161 CONCRETE BARRIER (TYPE 80SWA) LF 250.0000 40,000.00 160.000 40,000.00 162 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 4,850.00 263.000 1,315.00 912.750 4,563.75 (S) 163 THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 11,100.00 9,954.000 9,954.00 11,272.000 11,272.00 (S) (SPRAYABLE) 164 PAVEMENT MARKER EA 18.0000 4,680.00 69.000 1,242.00 249.000 4,482.00 (S) (RETROREFLECTIVE-RECESSED) 165 SIGNAL AND LIGHTING LS 240,000.0000 240,000.00 0.050 12,000.00 1.000 240,000.00 (S) 166 BRIDGE RAIL LIGHTING LS 100,000.0000 100,000.00 1.000 100,000.00 (S) 167 ELECTRIC SERVICE (SEISMIC) LS 10,000.0000 10,000.00 1.000 10,000.00 (S) 168 INSTALL SEISMIC MONITORING SYSTEM LS 120,000.0000 120,000.00 0.950 114,000.00 (S) PROGRAM CAS145 PAGE 8 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-227004 TIME 01:48 PM ESTIMATE NO. 34 BID OPENING 11/20/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: BOULOS, IHAB DATE OF THIS ESTIMATE 11/28/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 392,761.50 29,355,891.39 ADJUSTMENT OF COMPENSATION 221.60 778,922.88 EXTRA WORK 163,668.90 1,357,054.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 556,652.00 31,491,868.94 169 MOBILIZATION LS 0.0000 3,000,000.00 1.000 3,000,000.00 ORIGINAL CONTRACT AMOUNT 32,893,779.00 TOTAL WORK COMPLETED 556,652.00 34,491,868.94 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 556,652.00 34,491,868.94 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 12/19/08 640 01/26/09 01/05/09 11/14/12 449 270 55 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY BOULOS, IHAB RESIDENT ENGINEER PROGRAM CAS145 DATE 11/28/11