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 05/21/14 EST. NO.23 TIME 10:08 AM R.E. NAME: HAROLDSEN, BRENT 10-415704 --------------------------------------------------------------------------- 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 0082-1 -436.76 E.W. @ F.A.(+) 122413 N 0144.0 DAO CORRECTING ENTRY 0083 474.71 122413 N 0144.1 032 0001 38,700.00 E.W. @ L.S.(+) 052014 N 000023 0002 151,894.00 A.C. @ L.S.(+) 052014 N 0023.1 0003 -93,027.00 A.C. @ L.S.(-) 052014 N 0023.2 97,604.95 TOTAL THIS ESTIMATE 8,016,202.66 TOTAL PREVIOUS ESTIMATE 8,113,807.61 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 05/21/14 EST. NO.23 TIME 10:08 AM R.E. NAME: HAROLDSEN, BRENT 10-415704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SECTION 26-1.02A -2,250.00 22 0.00 -2,250.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 MISSING PAYROLLS -10,000.00 05 REC'ED PAYROLLS 10,000.00 06 MISSING PAYROLLS -10,000.00 07 MISSING PAYROLLS -10,000.00 08 REC'D PAYROLLS#5,7,8 30,000.00 09 MISSING PAYROLLS -10,000.00 11 MISSING PAYROLLS -10,000.00 15 REC'ED PAYROLLS 10,000.00 16 REC'ED #15 10,000.00 17 MISSING PAYROLLS -1,000.00 18 MISSING PAYROLLS -1,000.00 19 REC'ED #18 AND #19 2,000.00 20 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 235 -9,586.25 02 OVERBID ITEM NO. 235 -4,793.12 03 OVERBID ITEM NO. 235 -3,834.50 06 OVERBID ITEM NO. 235 -958.63 14 0.00 -19,172.50 TOTAL DEDUCTIONS 0.00 -21,422.50 PROGRAM CAS145 PAGE 1 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 LOCATION PROGRESS ESTIMATE 10-MER-99-4.6/10.5 ----------------- TEICHERT/FLATIRON WEST A JOINT IN MERCED COUNTY NEAR MERCED FROM VENTURE BUCHANAN HOLLOW ROAD TO 0.3 MILE P O BOX 1118 NORTH OF MCHENRY ROAD STOCKTON CA 95201 FED. AID NO. N O N E CONST. FREEWAY, INTERCHANGE, BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ 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 0.700 3,500 002 TIME-RELATED OVERHEAD WDAY 5,200.0000 3,406,000.00 21.000 109,200.00 424.000 2,204,800 003 TEMPORARY FENCE (TYPE CL-6) LF 10.0000 1,700.00 0.000 0 004 TEMPORARY FENCE (TYPE ESA) LF 3.5000 18,130.00 3,850.000 13,475 005 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 0.700 17,500 006 PREPARE STORM WATER POLLUTION LS 10,000.0000 10,000.00 1.000 10,000 PREVENTION PLAN 007 TEMPORARY FIBER ROLL LF 2.2500 110,250.00 325.000 731.25 35,172.000 79,137 008 TEMPORARY SILT FENCE LF 1.7500 140,700.00 3,395.000 5,941 009 TEMPORARY CONCRETE WASHOUT FACILITY EA 5,000.0000 80,000.00 1.000 5,000.00 15.000 75,000 010 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 35,000.00 7.000 35,000 011 TEMPORARY STRAW BALE BARRIER LF 8.2500 9,240.00 0.000 0 012 MOVE-IN/MOVE-OUT EA 750.0000 18,000.00 2.000 1,500.00 10.000 7,500 (TEMPORARY EROSION CONTROL) 013 TEMPORARY DRAINAGE INLET PROTECTION EA 185.0000 11,470.00 66.000 12,210 014 TEMPORARY HYDRAULIC MULCH SQYD 0.2000 230,000.00 11,471.000 2,294.20 497,871.000 99,574 (POLYMER STABILIZED FIBER MATRIX) 015 STREET SWEEPING LS 25,000.0000 25,000.00 0.700 17,500 016 TEMPORARY CREEK DIVERSION SYSTEM LS 160,000.0000 160,000.00 1.000 160,000 017 TEMPORARY DRAINAGE INLET COVER EA 565.0000 14,125.00 25.000 14,125 018 STORM WATER ANNUAL REPORT EA 1,000.0000 3,000.00 1.000 1,000 019 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.700 35,000 020 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.050 5,000.00 0.700 70,000 021 TYPE III BARRICADE EA 75.0000 6,750.00 85.000 6,375 022 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 2,520.00 20.000 800 PROGRAM CAS145 PAGE 2 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 1,160.00 15.000 600 (LEFT IN PLACE) 024 PORTABLE CHANGEABLE MESSAGE SIGN LS 25,000.0000 25,000.00 0.700 17,500 025 TEMPORARY RAILING (TYPE K) LF 5.0000 46,350.00 1,200.000 6,000 026 TEMPORARY CRASH CUSHION MODULE EA 175.0000 12,250.00 28.000 4,900 027 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 19,780.00 2,196.000 4,392 STRIPE (HAZARDOUS WASTE) 028 ABANDON REINFORCED CONCRETE BOX EA 3,300.0000 3,300.00 0.000 0 029 ABANDON CULVERT EA 900.0000 8,100.00 0.000 0 030 ABANDON WATER WELL EA 4,800.0000 48,000.00 1.000 4,800 031 OBLITERATE SURFACING SQYD 1.8000 11,124.00 0.000 0 032 REMOVE FENCE (TYPE WM) LF 1.0000 21,200.00 29,773.000 29,773 033 REMOVE METAL BEAM GUARD RAILING LF 6.0000 8,160.00 850.000 5,100 034 REMOVE FLARED END SECTION EA 250.0000 8,250.00 14.000 3,500 035 REMOVE DOUBLE THRIE BEAM BARRIER LF 7.5000 37,050.00 1,235.000 9,262 036 REMOVE PAINTED TRAFFIC STRIPE LF 0.8000 9,680.00 1,449.000 1,159 037 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 360.00 120.000 360 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 15,440.00 4,621.000 3,696 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 4,080.00 549.000 1,647 040 REMOVE PAVEMENT MARKER EA 1.5000 1,320.00 226.000 339 041 REMOVE CHANNELIZERS EA 20.0000 980.00 25.000 500 042 REMOVE ROADSIDE SIGN EA 125.0000 8,000.00 54.000 6,750 043 REMOVE CULVERT LF 8.0000 33,760.00 20.000 160.00 4,564.000 36,512 044 REMOVE GRATED LINE DRAIN LF 10.0000 11,000.00 0.000 0 045 REMOVE SURVEY MONUMENT EA 300.0000 600.00 2.000 600 046 REMOVE INLET EA 400.0000 6,000.00 1.000 400.00 10.000 4,000 047 REMOVE HEADWALL EA 500.0000 10,000.00 16.000 8,000 048 REMOVE WINGWALL EA 650.0000 1,950.00 4.000 2,600 049 REMOVE REINFORCED CONCRETE BOX CULVERT CY 215.0000 32,250.00 150.000 32,250 PROGRAM CAS145 PAGE 3 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE FLUME DOWNDRAIN EA 1,000.0000 1,000.00 1.000 1,000 051 REMOVE MASONRY BLOCK WALL LF 80.0000 3,520.00 38.000 3,040 052 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 500.0000 1,500.00 3.000 1,500 053 REMOVE BASE AND SURFACING CY 13.5000 47,385.00 5,104.000 68,904 054 REMOVE CONCRETE DECK SURFACE SQFT 12.0000 18,720.00 -152.000 -1,824.00 1,560.000 18,720 055 RECONSTRUCT CHAIN LINK FENCE LF 20.0000 3,000.00 0.000 0 056 RECONSTRUCT METAL BEAM GUARD RAILING LF 16.0000 8,160.00 66.000 1,056 (STEEL POST) 057 RESET MAILBOX EA 300.0000 3,000.00 0.000 0 058 RESET ROADSIDE SIGN EA 200.0000 200.00 0.000 0 059 RELOCATE ROADSIDE SIGN EA 250.0000 2,000.00 8.000 2,000 060 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.5000 10,835.00 1,970.000 10,835 061 REMOVE CONCRETE SQFT 10.0000 540.00 54.000 540 062 REMOVE CONCRETE BARRIER (TYPE K) LF 1.0000 540.00 0.000 0 063 REMOVE CONCRETE BARRIER (TYPE 60C) LF 1.2500 1,725.00 0.000 0 064 REMOVE CONCRETE BARRIER (TYPE 60) LF 7.0000 6,160.00 350.000 2,450 065 CLEAN CULVERT CY 175.0000 12,075.00 0.000 0 066 CAP INLET EA 1,400.0000 5,600.00 1.000 1,400 067 REMOVE CRASH CUSHION (SAND FILLED) EA 1,000.0000 3,000.00 2.000 2,000 068 BRIDGE REMOVAL LS 25,000.0000 25,000.00 1.000 25,000 069 BRIDGE REMOVAL (PORTION), LOCATION A LS 27,000.0000 27,000.00 1.000 27,000 070 BRIDGE REMOVAL (PORTION), LOCATION B LS 25,000.0000 25,000.00 1.000 25,000 071 BRIDGE REMOVAL (PORTION), LOCATION C LS 35,000.0000 35,000.00 1.000 35,000 072 SALVAGE CRASH CUSHION EA 2,500.0000 2,500.00 0.000 0 073 CLEARING AND GRUBBING LS 150,000.0000 150,000.00 0.975 146,250 074 ROADWAY EXCAVATION CY 1.5500 1,274,100.00 794,421.000 1,231,352 075 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 076 STRUCTURE EXCAVATION (BRIDGE) CY 50.0000 76,500.00 1,530.000 76,500 (F) PROGRAM CAS145 PAGE 4 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURE BACKFILL (BRIDGE) CY 125.0000 102,125.00 817.000 102,125 (F) 078 SAND BACKFILL CY 100.0000 18,000.00 0.000 0 079 DITCH EXCAVATION CY 4.0000 6,880.00 1,720.000 6,880 080 IMPORTED BORROW CY 6.2500 6,500,000.00 153,419.300 958,870 081 IMPORTED MATERIAL (SHOULDER BACKING) TON 18.0000 20,340.00 0.000 0 082 EROSION CONTROL (COMPOST BLANKET) CY 28.5000 249,660.00 0.000 0 083 EROSION CONTROL (DRILL SEED) (ACRE) ACRE 555.0000 23,310.00 0.000 0 084 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 765.0000 4,590.00 2.000 1,530 085 EROSION CONTROL (HYDROSEED) (TYPE 1) ACRE 1,475.0000 324,500.00 88.000 129,800 086 EROSION CONTROL (HYDROSEED) (TYPE 2) ACRE 1,140.0000 47,880.00 0.000 0 087 8" BITUMINOUS COATED CORRUGATED STEEL LF 34.0000 35,020.00 1,030.000 35,020 PIPE CONDUIT (.064" THICK) 088 LIME TON 120.0000 499,200.00 0.000 0 089 LIME STABILIZED SOIL SQYD 1.0000 305,000.00 0.000 0 090 CLASS 4 AGGREGATE SUBBASE CY 9.0000 605,700.00 0.000 0 091 CLASS 2 AGGREGATE BASE CY 29.5000 2,923,450.00 92,473.000 2,727,953 092 ASPHALTIC EMULSION (CURING SEAL) TON 450.0000 63,000.00 0.000 0 093 CRACK TREATMENT LNMI 3,500.0000 35,000.00 0.000 0 094 HOT MIX ASPHALT TON 62.0000 9,114,000.00 107,166.810 6,644,342 095 RUMBLE STRIP STA 26.0000 14,560.00 280.000 7,280 096 DATA CORE LS 500.0000 500.00 0.600 300 097 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.5000 2,475.00 1,350.000 2,025 098 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.5000 27,750.00 19,581.000 29,371 099 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.5000 57,300.00 36,085.000 54,127 100 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.5000 720.00 425.000 637 101 PLACE HOT MIX ASPHALT SQYD 12.0000 74,160.00 5,221.860 62,662 (MISCELLANEOUS AREA) 102 TACK COAT TON 1.0000 68.00 37.000 37 103 CONTINUOUSLY REINFORCED CONCRETE CY 183.0000 14,823,000.00 23,307.040 4,265,188.32 64,473.430 11,798,637 PAVEMENT PROGRAM CAS145 PAGE 5 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CONTINUOUSLY REINFORCED CONCRETE LF 150.0000 11,400.00 38.000 5,700.00 76.000 11,400 PAVEMENT (TERMINAL JOINT, TYPE B) 105 CONTINUOUSLY REINFORCED CONCRETE LF 245.0000 169,050.00 44.000 10,780.00 690.000 169,050 PAVEMENT (TERMINAL JOINT, TYPE F) 106 CONTINUOUSLY REINFORCED CONCRETE LF 120.0000 164,400.00 684.000 82,080 PAVEMENT (PAVEMENT ANCHOR) 107 JOINTED PLAIN CONCRETE PAVEMENT CY 120.0000 1,872,000.00 149.600 17,952.00 8,150.480 978,057 108 SHOULDER RUMBLE STRIP STA 21.0000 10,920.00 280.650 5,893 (CONCRETE PAVEMENT, ROLLED-IN INDENTATIONS) 109 SEAL PAVEMENT JOINT LF 1.6000 419,200.00 108,209.000 173,134 110 SEAL ISOLATION JOINT LF 4.5000 20,970.00 1,625.340 7,314 111 FURNISH PILING (CLASS 90) LF 25.0000 259,450.00 10,828.000 270,700 112 DRIVE PILE (CLASS 90) EA 900.0000 227,700.00 264.000 237,600 113 FURNISH PILING (CLASS 140) LF 25.0000 53,450.00 2,138.000 53,450 114 DRIVE PILE (CLASS 140) EA 900.0000 32,400.00 36.000 32,400 115 FURNISH 16" CAST-IN-STEEL SHELL LF 80.0000 1,133,600.00 14,170.000 1,133,600 CONCRETE PILING 116 DRIVE 16" CAST-IN-STEEL SHELL CONCRETE EA 1,100.0000 224,400.00 204.000 224,400 PILE 117 PRESTRESSING CAST-IN-PLACE CONCRETE LS 70,000.0000 70,000.00 1.000 70,000 118 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 250.0000 26,250.00 105.000 26,250 (F) 119 STRUCTURAL CONCRETE, BRIDGE CY 445.0000 2,690,025.00 6,045.000 2,690,025 (F) 120 STRUCTURAL CONCRETE, APPROACH SLAB CY 950.0000 988,000.00 1,040.000 988,000 (F) (TYPE N) 121 STRUCTURAL CONCRETE, BOX CULVERT CY 870.0000 861,300.00 979.000 851,730 (F) 122 STRUCTURAL CONCRETE, WINGWALL CY 530.0000 84,800.00 144.000 76,320 (F) 123 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 333,000.00 214.740 322,110 (F) 124 ARCHITECTURAL SURFACE SQFT 35.0000 6,650.00 190.000 6,650 (F) (COBBLESTONE TEXTURE) 125 DRILL AND BOND DOWEL LF 50.0000 47,000.00 940.000 47,000 126 MASONRY BLOCK WALL SQFT 100.0000 4,800.00 28.800 2,880 (F) 127 JOINT SEAL (MR 1/2") LF 34.0000 24,106.00 339.000 11,526 128 JOINT SEAL (MR 1") LF 36.0000 8,496.00 113.000 4,068 129 JOINT SEAL (MR 2") LF 124.0000 10,168.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 JOINT SEAL (TYPE B) LF 70.0000 48,300.00 372.000 26,040 131 BAR REINFORCING STEEL (BRIDGE) LB 0.7500 1,023,375.00 1,364,499.890 1,023,374 (F) 132 BAR REINFORCING STEEL (BOX CULVERT) LB 0.9000 191,423.70 210,289.000 189,260 (F) 133 BAR REINFORCING STEEL (WINGWALL) LB 1.1500 12,061.20 9,439.200 10,855 (F) 134 FURNISH SIGN STRUCTURE (TRUSS) LB 3.6500 266,968.30 36,571.000 133,484 (F) 135 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1500 10,971.30 36,571.000 5,485 (F) 136 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 15.0000 7,650.00 253.330 3,799 137 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 7,200.00 367.390 4,408 (0.063"-UNFRAMED) 138 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 7,670.00 407.000 5,291 (0.080"-UNFRAMED) 139 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,000.00 135.750 2,036 (0.063"-FRAMED) 140 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 4,000.00 219.000 3,504 (0.080"-FRAMED) 141 54" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 530.0000 40,280.00 38.000 20,140 (SIGN FOUNDATION) 142 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 530.0000 23,320.00 22.000 11,660 (SIGN FOUNDATION) 143 ROADSIDE SIGN - ONE POST EA 250.0000 30,000.00 80.000 20,000 144 ROADSIDE SIGN - TWO POST EA 675.0000 9,450.00 10.000 6,750 145 PREPARE AND STAIN CONCRETE SQFT 20.0000 19,200.00 896.000 17,920 146 12" ALTERNATIVE PIPE CULVERT LF 65.0000 1,885.00 34.000 2,210 147 18" ALTERNATIVE PIPE CULVERT LF 51.0000 301,920.00 5,862.200 298,972 148 24" ALTERNATIVE PIPE CULVERT LF 52.0000 235,560.00 3,803.000 197,756 149 36" ALTERNATIVE PIPE CULVERT LF 75.0000 88,500.00 1,117.000 83,775 150 12" REINFORCED CONCRETE PIPE LF 75.0000 3,075.00 0.000 0 (RUBBER GASKET JOINT) 151 24" REINFORCED CONCRETE PIPE (RUBBER LF 47.0000 39,950.00 850.000 39,950 GASKET JOINT) 152 36" REINFORCED CONCRETE PIPE (RUBBER LF 75.0000 60,750.00 810.000 60,750 GASKET JOINT) 153 18" CORRUGATED STEEL PIPE (.109" THICK) LF 150.0000 2,550.00 0.000 0 154 8" PERFORATED STEEL PIPE UNDERDRAIN LF 85.0000 5,100.00 60.000 5,100 (.064" THICK) 155 PERMEABLE MATERIAL (BRIDGE) CY 50.0000 800.00 16.000 800 (F) 156 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 35.0000 6,300.00 180.000 6,300 (.064" THICK) PROGRAM CAS145 PAGE 7 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 FLUME DOWNDRAIN LF 30.0000 5,100.00 170.000 5,100 158 TAPERED INLET EA 200.0000 800.00 4.000 800 159 FLUME ANCHOR ASSEMBLY EA 150.0000 6,300.00 42.000 6,300 160 36" CORRUGATED STEEL PIPE INLET LF 450.0000 22,050.00 9.900 4,455 (.079" THICK) 161 12" CONCRETE FLARED END SECTION EA 850.0000 850.00 0.000 0 162 24" CONCRETE FLARED END SECTION EA 900.0000 6,300.00 7.000 6,300 163 36" CONCRETE FLARED END SECTION EA 1,300.0000 13,000.00 9.000 11,700 164 12" ALTERNATIVE FLARED END SECTION EA 250.0000 500.00 2.000 500 165 18" ALTERNATIVE FLARED END SECTION EA 275.0000 30,250.00 98.000 26,950 166 24" ALTERNATIVE FLARED END SECTION EA 300.0000 15,900.00 26.000 7,800 167 36" ALTERNATIVE FLARED END SECTION EA 950.0000 14,250.00 12.000 11,400 168 MINOR CONCRETE (BACKFILL) CY 105.0000 3,885.00 10.000 1,050 169 ROCK SLOPE PROTECTION CY 80.0000 444,000.00 5,550.000 444,000 (1/4T, METHOD B) 170 ROCK SLOPE PROTECTION CY 85.0000 41,650.00 0.000 0 (NO. 1, METHOD B) 171 ROCK SLOPE PROTECTION CY 100.0000 149,000.00 1,386.350 138,635 (NO. 2, METHOD B) 172 SLOPE PAVING (EXPOSED AGGREGATE) SQFT 9.0000 35,100.00 3,900.000 35,100 (F) 173 ROCK SLOPE PROTECTION FABRIC SQYD 4.1500 41,915.00 9,521.600 39,514 174 MINOR CONCRETE (CURB) CY 395.0000 55,300.00 74.200 29,309 175 MINOR CONCRETE (TEXTURED PAVING) SQFT 9.2000 57,868.00 3,170.300 29,166 176 MISCELLANEOUS IRON AND STEEL LB 2.0000 83,522.00 41,223.000 82,446 (F) 177 CHAIN LINK FENCE (TYPE CL-6) LF 7.9000 498,490.00 35,927.000 283,823 178 CHAIN LINK FENCE (TYPE CL-6 MODIFIED) LF 50.0000 2,200.00 23.000 1,150 179 12' CHAIN LINK GATE (TYPE CL-6) EA 975.0000 3,900.00 0.000 0 180 16' CHAIN LINK GATE (TYPE CL-6) EA 1,300.0000 1,300.00 1.000 1,300 181 SURVEY MONUMENT (TYPE D) EA 300.0000 600.00 6.000 1,800 182 DELINEATOR (CLASS 1) EA 35.0000 36,400.00 487.000 17,045 183 MILEPOST MARKER EA 50.0000 650.00 7.000 350 PROGRAM CAS145 PAGE 8 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 184 GUARD RAILING DELINEATOR EA 25.0000 3,000.00 54.000 1,350 185 OBJECT MARKER (TYPE P) EA 90.0000 1,170.00 4.000 360 186 OBJECT MARKER (TYPE L-1) EA 50.0000 2,400.00 2.000 100 187 METAL BEAM GUARD RAILING (STEEL POST) LF 23.0000 7,130.00 475.500 10,936 188 VEGETATION CONTROL (MINOR CONCRETE) SQYD 38.0000 638,400.00 4,735.370 179,944 189 CONCRETE BARRIER (TYPE K) LF 17.0000 13,090.00 0.000 0 190 TUBULAR BICYCLE RAILING LF 80.0000 135,440.00 968.000 77,440 (F) 191 DOUBLE METAL BEAM GUARD RAILING LF 27.0000 25,650.00 500.000 13,500 (STEEL POST) 192 TRANSITION RAILING (TYPE WB) EA 2,800.0000 154,000.00 26.000 72,800 193 RAIL TENSIONING ASSEMBLY EA 150.0000 1,500.00 6.000 900 194 END ANCHOR ASSEMBLY (TYPE SFT) EA 575.0000 2,875.00 4.000 2,300 195 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,300.0000 138,000.00 23.000 52,900 196 CRASH CUSHION, SAND FILLED EA 4,000.0000 4,000.00 0.000 0 197 CRASH CUSHION (TYPE CAT) EA 4,750.0000 47,500.00 6.000 28,500 198 CRASH CUSHION (TYPE CAT) BACKUP EA 250.0000 2,500.00 6.000 1,500 199 QUADGUARD SYSTEM (6 BAY) EA 27,000.0000 27,000.00 1.000 27,000 200 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 90.0000 150,120.00 1,668.000 150,120 (F) 201 CONCRETE BARRIER (TYPE 732R) LF 70.0000 21,840.00 312.000 21,840 (F) 202 CONCRETE BARRIER (TYPE 732) LF 75.0000 147,900.00 1,972.000 147,900 (F) 203 CONCRETE BARRIER (TYPE 732A) LF 80.0000 11,680.00 -73.000 -5,840.00 146.000 11,680 (F) 204 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 43,440.00 34,183.000 20,509 205 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 1,362.50 506.000 632 206 THERMOPLASTIC PAVEMENT MARKING SQFT 7.6000 10,336.00 600.000 4,560 207 THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 39,800.00 94,493.000 18,898 (SPRAYABLE) 208 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 33,750.00 111,217.000 16,682 209 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 4,680.00 744.000 2,232 210 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 21,420.00 3,532.000 10,596 PROGRAM CAS145 PAGE 9 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 211 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.900 3,600 SYSTEM ELEMENTS DURING CONSTRUCTION 212 LIGHTING LS 50,000.0000 50,000.00 0.821 41,050 213 LIGHTING AND SIGN ILLUMINATION LS 65,000.0000 65,000.00 0.830 53,950 214 MODIFY HIGHWAY ADVISORY RADIO SYSTEM LS 25,000.0000 25,000.00 0.710 17,750 215 CHANGEABLE MESSAGE SIGN SYSTEM LS 40,000.0000 40,000.00 0.760 30,400 216 TRAFFIC MONITORING STATION LS 200,000.0000 200,000.00 0.012 2,400.00 0.636 127,200 217 CLOSED CIRCUIT TELEVISION SYSTEM LS 30,000.0000 30,000.00 0.390 11,700 218 FIBER OPTIC SYSTEM LS 675,000.0000 675,000.00 0.952 642,600 219 WEATHER MONITORING STATION LS 100,000.0000 100,000.00 0.540 54,000 220 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 221 HIGHWAY PLANTING LS 275,000.0000 275,000.00 0.000 0 222 IRRIGATION SYSTEM LS 290,000.0000 290,000.00 0.000 0 223 PLANT ESTABLISHMENT WORK LS 60,000.0000 60,000.00 0.000 0 224 IRRIGATION SLEEVE LF 18.0000 5,040.00 0.000 0 225 WELL DEVELOPMENT LS 13,000.0000 13,000.00 0.000 0 226 TESTING WELL LS 9,000.0000 9,000.00 0.000 0 227 WELL INVESTIGATION LF 115.0000 34,500.00 0.000 0 228 WATER WELL CONSTRUCTION LF 36.0000 10,800.00 0.000 0 229 WELL VIDEO LF 4.0000 1,200.00 0.000 0 230 WATER QUALITY TESTING LS 1,000.0000 1,000.00 0.000 0 231 WATER WELL EQUIPMENT LS 20,000.0000 20,000.00 0.000 0 232 WELL SCREEN LF 70.0000 2,100.00 0.000 0 233 ELECTRIC SERVICE (IRRIGATION) LS 1,500.0000 1,500.00 0.000 0 234 WELL PUMP ELECTRICAL SYSTEM LS 40,000.0000 40,000.00 0.540 21,600 PROGRAM CAS145 PAGE 10 DATE 05/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-415704 TIME 10:08 AM ESTIMATE NO. 23 BID OPENING 03/13/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/14 R.E. NAME: HAROLDSEN, BRENT DATE OF THIS ESTIMATE 05/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,418,641.77 41,019,114.73 ADJUSTMENT OF COMPENSATION 58,867.00 7,469,707.82 EXTRA WORK 38,737.95 644,099.79 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,516,246.72 49,132,922.34 235 MOBILIZATION LS 6,676,000.0000 6,676,000.00 1.000 6,676,000 ORIGINAL CONTRACT AMOUNT 66,568,275.00 TOTAL WORK COMPLETED 4,516,246.72 55,808,922.34 MATERIALS ON HAND ON SITE 396,317.38 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -21,422.50 TOTAL 4,516,246.72 56,183,817.22 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 235 MOBILIZATION 6,656,827.50 6,676,000.00 19,172.50 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 05/14/12 905 07/09/12 07/09/12 04/17/16 425 38 0 0 82% 47% PROGRESS IS SATISFACTORY HAROLDSEN, BRENT RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/14