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 11/20/13 EST. NO.22 TIME 10:17 AM R.E. NAME: COLIN DORAN 10-340424 --------------------------------------------------------------------------- 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 0197 969.77 E.W. @ F.A.(+) 061713 N 0787.0 0198 625.09 061713 N 0788.0 0199 259.98 061813 N 0844.0 0200 732.85 061813 N 0845.0 0202 585.15 061913 N 0847.0 0203 690.92 061913 N 0848.0 0204 519.96 061913 N 0849.0 0206 564.47 062013 N 0851.0 0207 519.96 062013 N 0852.0 0209 783.16 062113 N 0854.0 0211 832.32 062213 N 0856.0 0212 496.41 062213 N 0857.0 0215 68.35 070313 N 0861.0 0216 273.38 070813 N 0862.0 0217 423.82 071513 N 0863.0 0218 292.23 071613 N 0864.0 0219 200.89 071713 N 0865.0 0220 101.14 071813 N 0866.0 0222 222.53 080513 N 0868.0 0223 821.40 080713 N 0869.0 0224 821.40 080813 N 0870.0 0225 867.73 081413 N 0871.0 0226 867.73 081513 N 0872.0 0227 541.81 082813 N 0873.0 0228 541.81 082913 N 0874.0 0229 844.87 090313 N 0938.0 0230 261.76 090913 N 0939.0 0231 507.41 091013 N 0940.0 0232 537.15 092613 N 0941.0 0236 342.81 101113 N 0945.0 0237 274.26 101413 N 0946.0 0238 475.89 101713 N 0953.0 0239 557.77 110113 N 0957.0 002 0030 1,537.50 E.W. @ F.A.(+) 100613 N 0948.0 0031 2,212.50 100513 N 0949.0 0032 1,012.50 082013 N 0950.0 0033 1,312.50 090313 N 0951.0 0034 862.50 082413 N 0952.0 028 0001 34,344.60 E.W. @ L.S.(+) 110113 N 100280 031 0001 74,000.00 A.C. @ L.S.(+) 110113 N 100310 034 0001 660.00 E.W. @ L.S.(+) 110113 N 100341 0002 71,835.50 E.W. @ U.P (+) 110113 N 100342 035 0001 8,538.82 E.W. @ L.S.(+) 110113 N 100350 213,742.60 TOTAL THIS ESTIMATE 1,172,640.63 TOTAL PREVIOUS ESTIMATE 1,386,383.23 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 11/20/13 EST. NO.22 TIME 10:17 AM R.E. NAME: COLIN DORAN 10-340424 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON PERFORM SWPPP -63,000.00 12 NON- PERFORM SWPPP 63,000.00 13 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 06 REC'ED PAYROLLS 10,000.00 07 MISSING PAYROLLS -10,000.00 10 REC'ED PAYROLLS 10,000.00 11 MISSING PAYROLLS -1,000.00 16 REC'ED PAYROLLS 1,000.00 19 MISSING PAYROLLS -2,500.00 21 REC'ED PAYROLLS 2,500.00 22 2,500.00 0.00 TOTAL DEDUCTIONS 2,500.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 LOCATION RERUN PROGRESS ESTIMATE 10-TUO-108-R4.0/R6.0 ----------------------- TEICHERT/MCM A JOINT VENTURE IN TUOLUMNE COUNTY NEAR SONORA 0.3 P O BOX 1118 MILE WEST OF PEACEFUL OAK ROAD STOCKTON CA 95201 TO VIA ESTE ROAD FED. AID NO. N O N E REALIGN HIGHWAY BY PAVINGWITH HMA ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.050 250.00 0.950 4,750 002 TIME-RELATED OVERHEAD WDAY 5,200.0000 2,028,000.00 23.000 119,600.00 311.000 1,617,200 003 TEMPORARY REINFORCED SILT FENCE LF 4.0000 116,400.00 30,929.000 123,716 004 TEMPORARY FENCE (TYPE ESA) LF 6.0000 2,940.00 1,510.000 9,060 005 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000 006 PREPARE STORM WATER POLLUTION LS 25,000.0000 25,000.00 0.100 2,500.00 0.900 22,500 PREVENTION PLAN 007 TEMPORARY FIBER ROLL LF 4.0000 156,800.00 11,585.000 46,340.00 89,499.500 357,998 008 TEMPORARY SILT FENCE LF 4.0000 9,560.00 2,655.000 10,620 009 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 12,000.00 8.000 12,000 010 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 24,000.00 15.000 45,000 011 TEMPORARY CHECK DAM LF 3.0000 38,400.00 16,096.000 48,288 012 MOVE-IN/MOVE-OUT EA 1,200.0000 4,800.00 4.000 4,800 (TEMPORARY EROSION CONTROL) 013 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 6,500.00 59.000 5,900 014 TEMPORARY HYDRAULIC MULCH SQYD 1.2500 63,000.00 68,050.000 85,062 (BONDED FIBER MATRIX) 015 STREET SWEEPING LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000 016 RAIN EVENT ACTION PLAN EA 250.0000 22,500.00 1.000 250.00 20.000 5,000 017 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 44,000.00 1.000 1,000.00 13.000 13,000 019 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.150 3,750.00 1.000 25,000 020 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.100 2,500.00 1.000 25,000 021 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 15,200.00 2,745.000 5,490.00 14,797.000 29,594 022 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 1,680.00 132.000 4,620 PROGRAM CAS145 PAGE 2 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000 024 TEMPORARY RAILING (TYPE K) LF 13.0000 18,200.00 2,220.000 28,860 025 TEMPORARY CRASH CUSHION MODULE EA 200.0000 11,200.00 5.000 1,000.00 93.000 18,600 026 TEMPORARY TRAFFIC SCREEN LF 1.0000 1,400.00 1,340.000 1,340 027 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 1.0000 2,470.00 1,322.000 1,322 (HAZARDOUS WASTE) 028 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 5,300.00 2,560.000 2,560 STRIPE (HAZARDOUS WASTE) 029 ABANDON CULVERT LF 45.0000 25,650.00 1,043.000 46,935 030 OBLITERATE SURFACING SQYD 4.0000 5,760.00 1,440.000 5,760 031 REMOVE FENCE LF 3.0000 9,210.00 3,937.500 11,812 032 REMOVE FLARED END SECTION EA 530.0000 6,360.00 7.000 3,710 033 REMOVE PAINTED TRAFFIC STRIPE LF 0.7500 3,097.50 2,984.000 2,238.00 7,527.000 5,645 034 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 9,675.00 1,320.000 990.00 3,078.000 2,308 035 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 5,705.00 1,158.000 4,053.00 1,434.000 5,019 036 REMOVE PAVEMENT MARKER EA 1.0000 490.00 789.000 789.00 831.000 831 037 REMOVE ROADSIDE SIGN EA 100.0000 700.00 4.000 400.00 9.000 900 038 REMOVE CULVERT LF 125.0000 15,000.00 126.500 15,812 039 REMOVE INLET EA 475.0000 3,325.00 2.000 950 040 REMOVE DOWNDRAIN LF 20.0000 2,800.00 44.000 880 041 RELOCATE MAILBOX EA 335.0000 4,020.00 1.000 335.00 12.000 4,020 042 RELOCATE ROADSIDE SIGN EA 200.0000 400.00 1.000 200.00 3.000 600 043 ADJUST MANHOLE TO GRADE EA 2,100.0000 6,300.00 3.000 6,300 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.7000 8,177.00 527.000 895 045 CLEARING AND GRUBBING LS 500,000.0000 500,000.00 1.000 500,000 046 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000 047 ROADWAY EXCAVATION CY 5.0000 540,000.00 108,000.000 540,000 048 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 049 ROCK EXCAVATION (CONTROLLED BLASTING) CY 8.7500 4,532,500.00 518,000.000 4,532,500 PROGRAM CAS145 PAGE 3 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 051 24" DRILLED HOLE (SOIL) LF 35.0000 171,150.00 4,890.000 171,150 052 24" DRILLED HOLE (ROCK SOCKET) LF 350.0000 178,500.00 510.000 178,500 053 STRUCTURE EXCAVATION (BRIDGE) CY 40.0000 80,000.00 2,000.000 80,000 (F) 054 STRUCTURE BACKFILL (BRIDGE) CY 60.0000 66,000.00 1,100.000 66,000 (F) 055 SAND BACKFILL CY 300.0000 39,000.00 120.000 36,000 056 EROSION CONTROL (COMPOST BLANKET) CY 110.0000 56,100.00 52.000 5,720.00 189.000 20,790 057 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,000.0000 16,000.00 3.000 6,000 058 EROSION CONTROL (BONDED FIBER MATRIX) ACRE 7,200.0000 396,000.00 13.040 93,888.00 55.000 396,000 (ACRE) 059 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 6,000.0000 22,800.00 0.370 2,220.00 1.320 7,920 060 ROLLED EROSION CONTROL PRODUCT SQFT 0.4500 517,500.00 192,535.000 86,640.75 1,470,271.830 661,622 (JUTE MESH) 061 CLASS 2 AGGREGATE BASE CY 36.0000 568,800.00 2,033.910 73,220.76 15,800.000 568,800 062 HOT MIX ASPHALT TON 72.0000 1,785,600.00 1,292.330 93,047.76 22,739.600 1,637,251 063 DATA CORE LS 250.0000 250.00 0.000 0 064 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 420.00 990.000 990.00 1,672.000 1,672 065 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 320.00 793.000 793 066 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 19,300.00 612.000 612.00 17,324.000 17,324 067 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 1,220.00 1,202.000 1,202 068 PLACE HOT MIX ASPHALT SQYD 25.0000 27,750.00 81.220 2,030 (MISCELLANEOUS AREA) 069 TACK COAT TON 1.0000 93.00 0.000 0 070 STEEL PILING (HP 14 X 73) LF 36.0000 214,560.00 5,960.000 214,560 071 PRESTRESSING CAST-IN-PLACE CONCRETE LS 275,000.0000 275,000.00 1.000 275,000 072 TIEDOWN ANCHOR EA 4,200.0000 75,600.00 18.000 75,600 073 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 300.0000 211,500.00 705.000 211,500 (F) 074 STRUCTURAL CONCRETE, BRIDGE CY 608.0000 3,258,880.00 5,359.000 3,258,272 (F) 075 STRUCTURAL CONCRETE, APPROACH SLAB CY 680.0000 142,800.00 210.000 142,800 (F) (TYPE N) 076 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 181,200.00 31.780 38,136.00 151.000 181,200 (F) PROGRAM CAS145 PAGE 4 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PTFE SPHERICAL BEARING EA 7,000.0000 42,000.00 6.000 42,000 078 JOINT SEAL ASSEMBLY (MR 2 1/2") LF 250.0000 28,750.00 115.000 28,750 079 JOINT SEAL ASSEMBLY (MR 4 1/2") LF 700.0000 31,500.00 45.000 31,500 080 JOINT SEAL ASSEMBLY (MR 7") LF 900.0000 40,500.00 45.000 40,500 081 BAR REINFORCING STEEL (BRIDGE) LB 0.9000 620,730.00 689,700.000 620,730 (F) 082 BAR REINFORCING STEEL (EPOXY COATED) LB 1.0000 562,800.00 562,800.000 562,800 (F) (BRIDGE) 083 HEADED BAR REINFORCEMENT EA 18.0000 35,640.00 1,980.000 35,640 (F) 084 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 6,150.00 100.010 1,500.15 410.000 6,150 (0.063"-UNFRAMED) 085 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,560.00 6.500 104.00 160.000 2,560 (0.080"-UNFRAMED) 086 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 867.00 19.500 331.50 29.250 497 (0.063"-FRAMED) 087 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,638.00 140.750 2,533 (0.080"-FRAMED) 088 ROADSIDE SIGN - ONE POST EA 250.0000 8,000.00 7.000 1,750.00 32.000 8,000 089 ROADSIDE SIGN - TWO POST EA 300.0000 2,400.00 6.000 1,800 090 ROADSIDE SIGN - STEEL POST EA 300.0000 5,400.00 4.000 1,200.00 19.000 5,700 091 12" ALTERNATIVE PIPE CULVERT LF 80.0000 5,280.00 96.000 7,680 092 18" ALTERNATIVE PIPE CULVERT LF 90.0000 52,200.00 750.700 67,563 093 24" ALTERNATIVE PIPE CULVERT LF 115.0000 433,550.00 2,634.600 302,979 094 36" ALTERNATIVE PIPE CULVERT LF 140.0000 47,600.00 294.000 41,160 095 36" REINFORCED CONCRETE PIPE LF 136.0000 62,560.00 501.000 68,136 096 48" REINFORCED CONCRETE PIPE LF 215.0000 126,850.00 568.000 122,120 097 60" REINFORCED CONCRETE PIPE LF 300.0000 87,000.00 312.000 93,600 098 JACKED 36" REINFORCED CONCRETE PIPE LF 1,100.0000 209,000.00 0.000 0 (CLASS III) 099 3" PLASTIC PIPE (OUTLET) LF 25.0000 16,750.00 470.000 11,750 100 18" ALTERNATIVE PIPE DOWNDRAIN LF 65.0000 39,650.00 473.800 30,797 101 18" ALTERNATIVE FLARED END SECTION EA 850.0000 15,300.00 11.000 9,350 102 24" ALTERNATIVE FLARED END SECTION EA 1,100.0000 27,500.00 17.000 18,700 103 36" ALTERNATIVE FLARED END SECTION EA 1,500.0000 13,500.00 6.000 9,000 PROGRAM CAS145 PAGE 5 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 48" ALTERNATIVE FLARED END SECTION EA 2,300.0000 6,900.00 1.000 2,300.00 3.000 6,900 105 60" ALTERNATIVE FLARED END SECTION EA 2,800.0000 16,800.00 4.000 11,200 106 DRAIN VALVE EA 5,000.0000 5,000.00 1.000 5,000 107 MANHOLE (TYPE A) EA 4,500.0000 4,500.00 1.000 4,500 108 ROCK SLOPE PROTECTION CY 125.0000 1,000.00 0.000 0 (1/2 TON, METHOD B) 109 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 35.0000 320,250.00 6,935.870 242,755 110 ROCK SLOPE PROTECTION FABRIC SQYD 1.6500 27,390.00 11,777.620 19,433 111 MINOR CONCRETE (MISCELLANEOUS CY 525.0000 57,750.00 48.500 25,462.50 82.620 43,375 CONSTRUCTION) 112 MISCELLANEOUS IRON AND STEEL LB 1.0000 11,892.00 2,820.000 2,820.00 11,892.000 11,892 (F) 113 FENCE (TYPE WM, METAL POST) LF 9.0000 136,800.00 72.444 652.00 14,826.444 133,438 114 CHAIN LINK FENCE (TYPE CL-8) LF 35.0000 32,200.00 911.300 31,895 115 16' METAL GATE EA 5,000.0000 45,000.00 12.000 60,000 116 14' CHAIN LINK GATE (TYPE CL-8) EA 4,000.0000 4,000.00 1.000 4,000 117 DELINEATOR (CLASS 1) EA 40.0000 6,000.00 105.000 4,200.00 134.000 5,360 118 MILEPOST MARKER EA 50.0000 200.00 4.000 200.00 4.000 200 119 GUARD RAILING DELINEATOR EA 50.0000 2,550.00 59.000 2,950 120 OBJECT MARKER EA 50.0000 950.00 12.000 600.00 12.000 600 121 METAL BEAM GUARD RAILING (WOOD POST) LF 19.0000 37,810.00 1,969.500 37,420 122 TRANSITION RAILING (TYPE WB) EA 3,000.0000 24,000.00 8.000 24,000 123 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 17,600.00 8.000 17,600 124 CONCRETE BARRIER (TYPE 732) LF 80.0000 178,800.00 2,235.000 178,800 (F) 125 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 28,080.00 3,670.800 29,366.40 4,851.800 38,814 126 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 20,550.00 22,778.330 6,833.50 56,662.330 16,998 127 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,450.00 284.000 1,420.00 444.000 2,220 128 PAVEMENT MARKER EA 15.0000 35,250.00 973.000 14,595.00 973.000 14,595 (RETROREFLECTIVE-RECESSED) 129 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.500 250.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 130 EMERGENCY VEHICLE DETECTOR SYSTEM LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 6 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 SIGNAL AND LIGHTING (LOCATION 1) LS 153,000.0000 153,000.00 0.950 145,350 132 SIGNAL AND LIGHTING (LOCATION 2) LS 150,000.0000 150,000.00 0.950 142,500 133 LIGHTING LS 70,000.0000 70,000.00 0.050 3,500.00 1.000 70,000 134 TRAFFIC MONITORING STATION LS 80,000.0000 80,000.00 0.900 72,000 PROGRAM CAS145 PAGE 7 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-340424 TIME 10:17 AM ESTIMATE NO. 22 BID OPENING 11/16/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/13 R.E. NAME: COLIN DORAN DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 685,245.32 19,946,451.04 ADJUSTMENT OF COMPENSATION 74,000.00 232,825.40 EXTRA WORK 139,742.60 1,153,557.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 898,987.92 21,332,834.27 135 MOBILIZATION LS 2,229,000.0000 2,229,000.00 1.000 2,229,000 ORIGINAL CONTRACT AMOUNT 22,914,259.50 TOTAL WORK COMPLETED 898,987.92 23,561,834.27 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 2,500.00 0.00 TOTAL 901,487.92 23,561,834.27 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 01/24/12 350 01/26/12 01/26/12 03/25/14 311 147 0 0 94% 89% PROGRESS IS SATISFACTORY COLIN DORAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/13