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.07 TIME 01:53 PM R.E. NAME: CALIXTO, MIGUEL 08-449314 --------------------------------------------------------------------------- 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 0003 165.00 E.W. @ F.A.(+) 102611 N 0027.0 002 0001 1,411.30 E.W. @ F.A.(+) 101011 N 0023.0 004 0001 1,575.00 E.W. @ F.A.(+) 071311 N 0002.0 013 0001 14,583.80 A.C. @ F.A.(+) 071911 N 0015.0 017 0003 603.11 E.W. @ F.A.(+) 100711 N 0028.0 0004 926.94 101011 N 0029.0 0005 177.96 101911 N 0030.0 019 0001 1,163.40 E.W. @ F.A.(+) 092211 N 0018.0 0002 2,274.12 100411 N 0020.0 020 0001 24,855.98 A.C. @ L.S.(+) 102011 N 0026.0 47,736.61 TOTAL THIS ESTIMATE 54,158.26 TOTAL PREVIOUS ESTIMATE 101,894.87 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.07 TIME 01:53 PM R.E. NAME: CALIXTO, MIGUEL 08-449314 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL DATE OF THIS ESTIMATE 11/28/11 LOCATION PROGRESS ESTIMATE 08-RIV-215-R38.0/38.9 ----------------- COFFMAN SPECIALTIES INC IN RIVERSIDE COUNTY IN MORENO 9685 VIA EXCELENCIA SUITE 200 VALLEY ON ROUTE 215 FROM 0.9KM SAN DIEGO CA 92126 NORTH OF EUCALYPTUS AVENUE UNDERCROSSING TO 0.5 KM WEST OF BOX SPRINGS ROAD OVERCROSSING FED. AID NO. ACNH-X065(95)N ,CMLN-6208(17) CONSTRUCT HOV IN EACH DIRECTION ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.250 1,250.00 002 TIME-RELATED OVERHEAD WDAY 800.0000 528,000.00 20.000 16,000.00 100.000 80,000.00 003 TEMPORARY FENCE M 22.0000 9,680.00 0.000 0.00 004 TEMPORARY FENCE (TYPE ESA) M 30.0000 3,900.00 114.000 3,420.00 005 CONSTRUCTION SITE MANAGEMENT LS 45,000.0000 45,000.00 0.030 1,350.00 0.139 6,255.00 006 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.500 1,250.00 PREVENTION PLAN 007 TEMPORARY FIBER ROLL M 7.2000 11,448.00 853.440 6,144.77 1,056.130 7,604.14 008 TEMPORARY SILT FENCE M 5.0000 14,850.00 7.620 38.10 569.880 2,849.40 009 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 18,000.00 1.000 3,000.00 6.000 18,000.00 010 TEMPORARY COVER M2 1.9000 15,808.00 661.420 1,256.70 661.420 1,256.70 011 TEMPORARY CHECK DAM M 6.0000 780.00 13.900 83.40 012 MOVE-IN/MOVE-OUT EA 375.0000 4,500.00 1.000 375.00 3.000 1,125.00 (TEMPORARY EROSION CONTROL) 013 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 1,600.00 1.000 160.00 2.000 320.00 014 STREET SWEEPING LS 50,000.0000 50,000.00 0.030 1,500.00 0.139 6,950.00 015 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.030 300.00 0.139 1,390.00 016 TEMPORARY SOIL BINDER M2 0.1000 4,300.00 4,077.000 407.70 17,714.700 1,771.47 017 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.015 750.00 0.348 17,400.00 018 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.030 2,250.00 0.139 10,425.00 019 TYPE II BARRICADE EA 50.0000 400.00 0.000 0.00 020 TYPE III BARRICADE EA 100.0000 1,300.00 0.000 0.00 021 TEMPORARY PAVEMENT MARKING (PAINT) M2 25.0000 950.00 13.460 336.50 022 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.7000 12,250.00 10,089.000 7,062.30 PROGRAM CAS145 PAGE 2 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 9,900.00 66.000 1,980.00 024 TEMPORARY PAVEMENT MARKER EA 3.4000 8,194.00 2,839.000 9,652.60 025 PORTABLE CHANGEABLE MESSAGE SIGN EA 6,500.0000 19,500.00 0.231 1,501.50 026 TEMPORARY RAILING (TYPE K) M 25.0000 297,500.00 186.000 4,650.00 4,317.500 107,937.50 027 TEMPORARY CRASH CUSHION MODULE EA 175.0000 45,500.00 102.000 17,850.00 028 TEMPORARY TRAFFIC SCREEN M 10.0000 62,800.00 2,625.800 26,258.00 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 3.5000 24,920.00 2,629.980 9,204.93 STRIPE (HAZARDOUS WASTE) 030 ABANDON CULVERT EA 1,700.0000 6,800.00 0.000 0.00 031 ABANDON MANHOLE EA 500.0000 500.00 1.000 500.00 032 OBLITERATE SURFACING M2 11.0000 7,590.00 639.700 7,036.70 033 REMOVE CHAIN LINK FENCE M 18.0000 9,270.00 0.000 0.00 034 REMOVE METAL BEAM GUARD RAILING M 29.0000 1,247.00 60.770 1,762.33 159.780 4,633.62 035 REMOVE DOUBLE THRIE BEAM BARRIER M 35.0000 5,250.00 141.000 4,935.00 036 REMOVE TRAFFIC STRIPE M 1.5000 27,750.00 4,380.670 6,571.01 037 REMOVE PAVEMENT MARKING M2 30.0000 990.00 35.050 1,051.50 038 REMOVE PAVEMENT MARKER EA 1.5000 5,070.00 2,664.000 3,996.00 039 REMOVE ROADSIDE SIGN EA 100.0000 1,100.00 1.000 100.00 040 REMOVE ROADSIDE SIGN PANEL EA 50.0000 150.00 0.000 0.00 041 REMOVE SIGN STRUCTURE WALKWAY KG 0.6000 1,842.00 0.000 0.00 (F) 042 REMOVE SIGN STRUCTURE EA 1,800.0000 1,800.00 0.000 0.00 043 REMOVE SIGN OVERLAY EA 225.0000 1,125.00 0.000 0.00 044 REMOVE ASPHALT CONCRETE DIKE M 3.0000 1,260.00 0.000 0.00 045 REMOVE OVERSIDE DRAIN EA 300.0000 600.00 0.000 0.00 046 REMOVE PIPE M 70.0000 23,100.00 25.000 1,750.00 047 REMOVE INLET EA 550.0000 4,950.00 0.500 275.00 048 REMOVE HEADWALL EA 840.0000 2,520.00 1.000 840.00 049 REMOVE MANHOLE EA 1,160.0000 1,160.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 REMOVE SLOPE PAVING M2 30.0000 9,270.00 18.000 540.00 18.000 540.00 051 REMOVE BASE AND SURFACING M3 15.0000 6,900.00 234.000 3,510.00 052 RECONSTRUCT METAL BEAM GUARD RAILING M 100.0000 40,000.00 26.300 2,630.00 053 RESET ROADSIDE SIGN (ONE POST) EA 200.0000 800.00 0.000 0.00 054 RESET FRAMED SIGN PANEL EA 4,000.0000 12,000.00 0.000 0.00 055 RELOCATE CONCRETE BARRIER (TYPE K) M 2.6000 4,628.00 0.000 0.00 056 RELOCATE ROADSIDE SIGN EA 200.0000 3,000.00 0.000 0.00 057 RELOCATE FRAMED SIGN PANEL EA 500.0000 2,000.00 0.000 0.00 058 ADJUST MANHOLE TO GRADE EA 750.0000 750.00 0.000 0.00 059 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.0000 11,000.00 512.400 2,562.00 060 REMOVE CONCRETE M3 200.0000 10,600.00 0.000 0.00 061 REMOVE CONCRETE BARRIER M 40.0000 22,400.00 0.000 0.00 062 REMOVE CONCRETE BARRIER (TYPE K) M 25.0000 1,200.00 0.000 0.00 063 PLUG PIPE EA 250.0000 2,000.00 0.000 0.00 064 BRIDGE REMOVAL (PORTION), LOCATION A LS 10,000.0000 10,000.00 0.000 0.00 065 BRIDGE REMOVAL (PORTION), LOCATION B LS 65,000.0000 65,000.00 0.000 0.00 066 BRIDGE REMOVAL (PORTION), LOCATION C LS 60,000.0000 60,000.00 0.000 0.00 067 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.900 18,000.00 068 DEVELOP WATER SUPPLY LS 40,000.0000 40,000.00 1.000 40,000.00 069 ROADWAY EXCAVATION M3 10.0000 498,000.00 11,179.550 111,795.50 070 ROADWAY EXCAVATION (TYPE Y-1) M3 8.0000 9,520.00 1,190.000 9,520.00 (AERIALLY DEPOSITED LEAD) 071 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 0.750 2,625.00 072 SETTLEMENT MONITORING PROGRAM LS 8,650.0000 8,650.00 0.330 2,854.50 0.660 5,709.00 073 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.000 0.00 074 ROADWAY EXCAVATION (DETOUR REMOVAL) M3 8.4000 10,668.00 0.000 0.00 075 STRUCTURE EXCAVATION (BRIDGE) M3 120.0000 394,800.00 670.000 80,400.00 2,009.000 241,080.00 (F) 076 STRUCTURE EXCAVATION (TYPE D) M3 80.0000 266,560.00 51.000 4,080.00 472.000 37,760.00 (F) PROGRAM CAS145 PAGE 4 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 STRUCTURE EXCAVATION (CULVERT) M3 16.0000 12,640.00 0.000 0.00 078 STRUCTURE EXCAVATION (RETAINING WALL) M3 60.0000 225,840.00 208.000 12,480.00 1,194.000 71,640.00 (F) 079 STRUCTURE EXCAVATION (TIEBACK WALL) M3 80.0000 29,360.00 0.000 0.00 (F) 080 STRUCTURE BACKFILL (BRIDGE) M3 60.0000 306,900.00 260.000 15,600.00 (F) 081 STRUCTURE BACKFILL (CULVERT) M3 40.0000 14,000.00 0.000 0.00 082 STRUCTURE BACKFILL (RETAINING WALL) M3 50.0000 195,700.00 0.000 0.00 (F) 083 STRUCTURE BACKFILL (TIEBACK WALL) M3 150.0000 5,850.00 0.000 0.00 (F) 084 PERVIOUS BACKFILL MATERIAL (RETAINING M3 80.0000 24,640.00 0.000 0.00 (F) WALL) 085 SAND BACKFILL M3 60.0000 10,200.00 0.000 0.00 086 DITCH EXCAVATION M3 13.0000 44,980.00 0.000 0.00 087 PLACE AND COMPACT EMBANKMENT M3 5.0000 183,000.00 36,600.000 183,000.00 088 IMPORTED BORROW M3 6.0000 259,200.00 27,172.320 163,033.92 089 ROCK BLANKET M2 85.0000 335,750.00 0.000 0.00 090 EROSION CONTROL (BLANKET) M2 5.0000 32,100.00 0.000 0.00 091 EROSION CONTROL (TYPE D) M2 2.1000 97,860.00 0.000 0.00 092 FIBER ROLLS M 7.1000 26,128.00 0.000 0.00 093 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 6,000.00 0.000 0.00 094 IRRIGATION SYSTEM LS 30,000.0000 30,000.00 0.000 0.00 095 CLASS 1 AGGREGATE SUBBASE M3 13.0000 166,400.00 663.000 8,619.00 096 CLASS 2 AGGREGATE SUBBASE M3 22.0000 1,848.00 0.000 0.00 097 CLASS 2 AGGREGATE BASE M3 40.0000 306,400.00 0.000 0.00 098 LEAN CONCRETE BASE M3 220.0000 13,200.00 0.000 0.00 099 HOT MIX ASPHALT TONN 69.0000 2,049,300.00 2,977.020 205,414.38 100 HOT MIX ASPHALT (TYPE B) TONN 100.0000 7,600.00 0.000 0.00 101 HOT MIX ASPHALT (OPEN GRADED) TONN 77.0000 184,030.00 0.000 0.00 102 DATA CORE LS 1,800.0000 1,800.00 0.000 0.00 103 PLACE HOT MIX ASPHALT DIKE (TYPE C) M 6.7500 587.25 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 6.7500 8,707.50 0.000 0.00 105 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 6.7500 742.50 0.000 0.00 106 PLACE HOT MIX ASPHALT M2 13.0000 45,110.00 0.000 0.00 (MISCELLANEOUS AREA) 107 LIQUID ASPHALT (PRIME COAT) TONN 900.0000 34,200.00 0.000 0.00 108 ASPHALTIC EMULSION (PAINT BINDER) TONN 690.0000 2,277.00 0.000 0.00 109 TACK COAT TONN 690.0000 2,277.00 1.800 1,242.00 110 CONCRETE PAVEMENT (RAMP TERMINI) M3 250.0000 35,000.00 0.000 0.00 111 SEAL PAVEMENT JOINT M 20.0000 5,400.00 0.000 0.00 112 SEAL LONGITUDINAL ISOLATION JOINT M 100.0000 1,100.00 0.000 0.00 113 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 100.0000 92,800.00 0.000 0.00 PILING 114 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 190.0000 160,170.00 367.000 69,730.00 367.000 69,730.00 PILING 115 2.4 M CAST-IN-DRILLED-HOLE CONCRETE M 4,500.0000 364,500.00 0.000 0.00 PILING 116 PRESTRESSING CAST-IN-PLACE CONCRETE LS 269,000.0000 269,000.00 0.000 0.00 117 TIEBACK ANCHOR EA 2,800.0000 380,800.00 0.000 0.00 118 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 330.0000 451,770.00 186.000 61,380.00 370.000 122,100.00 (F) 119 STRUCTURAL CONCRETE, BRIDGE M3 520.0000 2,796,040.00 207.000 107,640.00 (F) 120 STRUCTURAL CONCRETE, (TIEBACK WALL) M3 720.0000 86,400.00 0.000 0.00 (F) 121 STRUCTURAL CONCRETE, RETAINING WALL M3 510.0000 825,690.00 491.500 250,665.00 (F) 122 STRUCTURAL CONCRETE, APPROACH SLAB M3 600.0000 285,600.00 0.000 0.00 (F) (TYPE N) 123 CLASS 1 CONCRETE (STRUCTURE) M3 730.0000 99,280.00 0.000 0.00 (F) 124 MINOR CONCRETE (MINOR STRUCTURE) M3 1,100.0000 355,300.00 0.000 0.00 (F) 125 MINOR CONCRETE (BACKFILL) M3 135.0000 4,455.00 0.000 0.00 126 FRACTURED RIB TEXTURE M2 65.0000 81,770.00 282.000 18,330.00 (F) 127 DRILL AND BOND DOWEL M 50.0000 3,250.00 0.000 0.00 128 FURNISH PRECAST PRESTRESSED RECTANGULAR EA 11,100.0000 66,600.00 0.000 0.00 GIRDER (15 M - 20 M) 129 ERECT PRECAST PRESTRESSED RECTANGULAR EA 2,500.0000 15,000.00 0.000 0.00 GIRDER 130 REFINISH BRIDGE DECK M2 250.0000 13,250.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 JOINT SEAL ASSEMBLY (MR 60 MM) M 1,000.0000 18,000.00 0.000 0.00 132 JOINT SEAL ASSEMBLY (MR 80 MM) M 1,000.0000 9,000.00 0.000 0.00 133 JOINT SEAL ASSEMBLY (MR 90 MM) M 1,000.0000 9,000.00 0.000 0.00 134 POLYESTER CONCRETE EXPANSION DAM M3 8,300.0000 24,900.00 0.000 0.00 (F) 135 JOINT SEAL (MR 40 MM) M 270.0000 25,920.00 0.000 0.00 136 JOINT SEAL (MR 25 MM) M 120.0000 8,040.00 0.000 0.00 137 BAR REINFORCING STEEL KG 2.4000 27,031.20 0.000 0.00 (F) 138 BAR REINFORCING STEEL (BRIDGE) KG 1.7000 1,763,070.00 43,029.000 73,149.30 (F) 139 BAR REINFORCING STEEL (RETAINING WALL) KG 2.4500 233,325.75 23,836.000 58,398.20 (F) 140 BAR REINFORCING STEEL (TIEBACK WALL) KG 2.9000 189,370.00 0.000 0.00 (F) 141 SHOTCRETE M3 650.0000 92,950.00 0.000 0.00 (F) 142 FURNISH SIGN STRUCTURE (TUBULAR) KG 10.0000 36,680.00 0.000 0.00 (F) 143 INSTALL SIGN STRUCTURE (TUBULAR) KG 1.0000 3,668.00 0.000 0.00 (F) 144 INSTALL SIGN STRUCTURE (TUBULAR) KG 2.5000 6,750.00 0.000 0.00 (F) PORTION 145 FURNISH SIGN STRUCTURE (TUBULAR) KG 13.0000 35,100.00 0.000 0.00 (F) PORTION 146 FURNISH SINGLE SHEET ALUMINUM SIGN M2 140.0000 5,320.00 0.000 0.00 (1.6 MM-UNFRAMED) 147 1524 MM CAST-IN-DRILLED-HOLE M 2,400.0000 43,200.00 0.000 0.00 CONCRETE PILE (SIGN FOUNDATION) 148 METAL (BARRIER MOUNTED SIGN) KG 14.0000 8,960.00 0.000 0.00 149 ROADSIDE SIGN - ONE POST EA 350.0000 2,800.00 0.000 0.00 150 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 2,400.00 0.000 0.00 (F) METHOD) 151 200 MM ALTERNATIVE PIPE CULVERT M 85.0000 7,310.00 0.000 0.00 152 450 MM ALTERNATIVE PIPE CULVERT M 240.0000 3,840.00 0.000 0.00 153 600 MM ALTERNATIVE PIPE CULVERT M 210.0000 14,910.00 0.000 0.00 154 450 MM REINFORCED CONCRETE PIPE M 160.0000 64,000.00 0.000 0.00 155 600 MM REINFORCED CONCRETE PIPE M 210.0000 63,000.00 0.000 0.00 156 750 MM REINFORCED CONCRETE PIPE M 250.0000 14,250.00 0.000 0.00 157 900 MM REINFORCED CONCRETE PIPE M 295.0000 35,400.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 1350 MM REINFORCED CONCRETE PIPE M 550.0000 247,500.00 0.000 0.00 159 1500 MM REINFORCED CONCRETE PIPE M 775.0000 178,250.00 0.000 0.00 160 1800 MM REINFORCED CONCRETE PIPE M 1,100.0000 187,000.00 0.000 0.00 161 JACKED 450 MM REINFORCED CONCRETE PIPE M 2,500.0000 177,500.00 0.000 0.00 (CLASS V) 162 JACKED 900 MM REINFORCED CONCRETE PIPE M 3,000.0000 204,000.00 0.000 0.00 (CLASS V) 163 JACKED 1350 MM REINFORCED CONCRETE M 4,000.0000 140,000.00 0.000 0.00 PIPE (CLASS V) 164 JACKED 1800 MM REINFORCED CONCRETE PIPE M 5,500.0000 1,100,000.00 90.220 496,210.00 90.220 496,210.00 (CLASS V) 165 CLEANOUT ASSEMBLY EA 500.0000 2,000.00 0.000 0.00 166 GEOCOMPOSITE DRAIN M2 10.0000 560.00 0.000 0.00 167 GRATED LINE DRAIN M 250.0000 7,750.00 0.000 0.00 168 300 MM WELDED STEEL PIPE CASING M 250.0000 6,250.00 0.000 0.00 169 400 MM WELDED STEEL PIPE CASING M 360.0000 9,000.00 0.000 0.00 170 600 MM WELDED STEEL PIPE CASING (BRIDGE) M 620.0000 28,520.00 0.000 0.00 171 450 MM CONCRETE FLARED END SECTION EA 385.0000 770.00 0.000 0.00 172 600 MM CONCRETE FLARED END SECTION EA 500.0000 1,000.00 0.000 0.00 173 1350 MM CONCRETE FLARED END SECTION EA 1,200.0000 1,200.00 0.000 0.00 174 600 MM ALTERNATIVE FLARED END SECTION EA 400.0000 400.00 0.000 0.00 175 900 MM PRECAST CONCRETE PIPE INLET M 520.0000 8,320.00 0.000 0.00 176 900 MM PRECAST CONCRETE PIPE MANHOLE M 1,300.0000 11,700.00 0.000 0.00 177 1800 MM PRECAST CONCRETE PIPE MANHOLE M 1,500.0000 3,600.00 0.000 0.00 178 ROCK SLOPE PROTECTION M3 90.0000 3,060.00 0.000 0.00 (1/2 TON, METHOD B) 179 ROCK SLOPE PROTECTION M3 180.0000 1,080.00 0.000 0.00 (FACING, METHOD B) 180 ROCK SLOPE PROTECTION M3 85.0000 38,250.00 0.000 0.00 (BACKING NO. 1, METHOD B) 181 SLOPE PAVING (CONCRETE) M3 470.0000 126,430.00 0.000 0.00 (F) 182 SLOPE PAVING (CONCRETE-ROCK FACING) M3 700.0000 53,900.00 0.000 0.00 (F) 183 ROCK SLOPE PROTECTION FABRIC M2 5.0000 4,300.00 0.000 0.00 184 MINOR CONCRETE (MISCELLANEOUS M3 350.0000 80,500.00 0.000 0.00 CONSTRUCTION) PROGRAM CAS145 PAGE 8 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 ------------------------------------------------------------------------------------------------------------------------------------ 185 MINOR CONCRETE (GUTTER) M 120.0000 24,240.00 0.000 0.00 (F) 186 CURB RAMP DETECTABLE WARNING SURFACE M2 150.0000 165.00 0.000 0.00 187 MISCELLANEOUS IRON AND STEEL KG 3.0000 37,023.00 0.000 0.00 (F) 188 ISOLATION CASING KG 6.0000 5,400.00 0.000 0.00 (F) 189 BRIDGE DECK DRAINAGE SYSTEM KG 6.0000 29,250.00 0.000 0.00 (F) 190 CHAIN LINK FENCE (TYPE CL-0.9) M 40.0000 5,200.00 0.000 0.00 191 CHAIN LINK FENCE (TYPE CL-1.8) M 48.0000 24,000.00 0.000 0.00 192 3.7 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,300.0000 1,300.00 0.000 0.00 193 DELINEATOR (CLASS 1) EA 35.0000 1,820.00 0.000 0.00 194 METAL BEAM GUARD RAILING (WOOD POST) M 75.0000 49,500.00 0.000 0.00 195 VEGETATION CONTROL (ASPHALT CONCRETE) M2 60.0000 2,880.00 0.000 0.00 196 CHAIN LINK RAILING (TYPE 3) M 410.0000 33,210.00 0.000 0.00 (F) 197 CHAIN LINK RAILING (TYPE 7) M 200.0000 16,400.00 0.000 0.00 (F) 198 TUBULAR HANDRAILING M 335.0000 5,025.00 0.000 0.00 199 CONCRETE BARRIER (TYPE 26 MODIFIED) M 340.0000 30,940.00 0.000 0.00 (F) 200 CONCRETE BARRIER (TYPE 26A MODIFIED) M 1,100.0000 4,070.00 0.000 0.00 201 CABLE RAILING M 45.0000 11,745.00 0.000 0.00 (F) 202 TRANSITION RAILING (TYPE WB) EA 3,500.0000 38,500.00 0.000 0.00 203 DOUBLE THRIE BEAM BARRIER TRANSITION TO EA 3,500.0000 3,500.00 0.000 0.00 CONCRETE BARRIER 204 TERMINAL SYSTEM (TYPE CAT) EA 5,000.0000 5,000.00 0.000 0.00 205 TERMINAL SYSTEM (TYPE CAT) BACKUP EA 700.0000 700.00 0.000 0.00 206 END CAP (TYPE A) EA 169.0000 338.00 0.000 0.00 207 END ANCHOR ASSEMBLY (TYPE SFT) EA 475.0000 1,425.00 0.000 0.00 208 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,350.0000 28,200.00 0.000 0.00 209 CRASH CUSHION (TYPE CAT) EA 5,000.0000 10,000.00 0.000 0.00 210 CRASH CUSHION (TYPE CAT) BACKUP EA 740.0000 1,480.00 0.000 0.00 211 CONCRETE BARRIER (TYPE 60) M 300.0000 99,000.00 0.000 0.00 PROGRAM CAS145 PAGE 9 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 ------------------------------------------------------------------------------------------------------------------------------------ 212 CONCRETE BARRIER (TYPE 60A) M 360.0000 17,640.00 0.000 0.00 213 CONCRETE BARRIER (TYPE 60C) M 300.0000 231,000.00 0.000 0.00 214 CONCRETE BARRIER (TYPE 60D) M 600.0000 4,200.00 0.000 0.00 215 CONCRETE BARRIER (TYPE 60G) M 400.0000 76,000.00 0.000 0.00 216 CONCRETE BARRIER (TYPE 60GC) M 450.0000 38,700.00 0.000 0.00 217 CONCRETE BARRIER (TYPE 732) M 260.0000 35,880.00 0.000 0.00 (F) 218 CONCRETE BARRIER (TYPE 732A) M 600.0000 4,200.00 0.000 0.00 (F) 219 CONCRETE BARRIER (TYPE 736) M 160.0000 79,200.00 0.000 0.00 (F) 220 CONCRETE BARRIER (TYPE 742 MODIFIED) M 200.0000 110,200.00 0.000 0.00 (F) 221 CONCRETE BARRIER (TYPE 742B) M 1,200.0000 9,600.00 0.000 0.00 222 CONCRETE BARRIER (TYPE 742A MODIFIED) M 260.0000 49,140.00 0.000 0.00 (F) 223 CONCRETE BARRIER (TYPE 60 MODIFIED) M 260.0000 16,900.00 0.000 0.00 224 CONCRETE BARRIER (TYPE 60D MODIFIED) M 190.0000 43,700.00 0.000 0.00 225 CONCRETE BARRIER (TYPE 60E MODIFIED) M 420.0000 46,200.00 0.000 0.00 226 CONCRETE BARRIER (TYPE 736B MODIFIED) M 300.0000 90,000.00 0.000 0.00 227 THERMOPLASTIC CROSSWALK AND M2 32.0000 5,760.00 0.000 0.00 PAVEMENT MARKING 228 THERMOPLASTIC TRAFFIC STRIPE M 0.7500 22,725.00 0.000 0.00 (SPRAYABLE) 229 PAINT TRAFFIC STRIPE (2-COAT) M 0.4000 8,720.00 0.000 0.00 230 PAINT PAVEMENT MARKING (2-COAT) M2 30.0000 570.00 0.000 0.00 231 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 5,532.00 0.000 0.00 232 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 10,320.00 0.000 0.00 233 PAVEMENT MARKER EA 18.0000 9,180.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) 234 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,500.0000 7,500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 235 MODIFY TRAFFIC MONITORING STATION LS 85,000.0000 85,000.00 0.000 0.00 (COUNT) 236 MODIFY VEHICLE DETECTION STATION LS 30,000.0000 30,000.00 0.000 0.00 237 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 30,000.0000 30,000.00 0.000 0.00 238 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 30,000.0000 30,000.00 0.000 0.00 PROGRAM CAS145 PAGE 10 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 ------------------------------------------------------------------------------------------------------------------------------------ 239 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 20,000.0000 20,000.00 0.000 0.00 240 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 60,000.0000 60,000.00 0.000 0.00 241 MODIFY LIGHTING AND SIGN ILLUMINATION LS 220,000.0000 220,000.00 0.000 0.00 PROGRAM CAS145 PAGE 11 DATE 11/28/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-449314 TIME 01:53 PM ESTIMATE NO. 07 BID OPENING 01/13/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/11 R.E. NAME: CALIXTO, MIGUEL 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 767,619.10 2,695,325.57 ADJUSTMENT OF COMPENSATION 39,439.78 73,131.34 EXTRA WORK 8,296.83 28,763.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 815,355.71 2,797,220.44 242 MOBILIZATION LS 197,264.8000 2,197,264.80 0.750 1,647,948.60 ORIGINAL CONTRACT AMOUNT 23,446,680.00 TOTAL WORK COMPLETED 815,355.71 4,445,169.04 MATERIALS ON HAND ON SITE 434,721.38 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 815,355.71 4,879,890.42 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 05/04/11 660 07/11/11 06/28/11 03/07/14 100 0 8 0 19% 15% PROGRESS IS SATISFACTORY CALIXTO, MIGUEL RESIDENT ENGINEER PROGRAM CAS145 DATE 11/28/11