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 10/05/12 EST. NO.04 TIME 11:32 AM R.E. NAME: HSU, PAUL 11-2T1814 --------------------------------------------------------------------------- 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 0004 864.60 E.W. @ F.A.(+) 082812 N 002 0 0006 248.03 090712 N 011 0 007 0002 1,359.80 E.W. @ F.A.(+) 090712 N 005 0 0004 668.70 090512 N 006 0 0006 1,621.87 082912 N 009 0 020 0004 225.71 E.W. @ F.A.(+) 090512 N 018 0 4,988.71 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 4,988.71 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 10/05/12 EST. NO.04 TIME 11:32 AM R.E. NAME: HSU, PAUL 11-2T1814 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL JULY 12 CPR -5,000.00 02 DEL AUG 12 CPR -1,000.00 03 PRTL JULY 12 DEL 3,000.00 03 0.00 -3,000.00 OVERBID ITEMS OVERBID ITEM NO. 196 -946.00 03 OVERBID ITEM NO. 196 -473.00 04 -473.00 -1,419.00 TOTAL DEDUCTIONS -473.00 -4,419.00 PROGRAM CAS145 PAGE 1 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 11-SD-805-5.5/9.4 ------------------------------ GRANITE CONSTRUCTION COMPANY IN SAN DIEGO CNTY, IN CHULA VISTA & P O BOX 50085 NATIONAL CITY ON RTE 54 AT RTE 805/ WATSONVILLE CA 950775085 54 SEP & ON RTE 805 FR 0.4 MI N OF PALOMAR ST OC TO 0.6 MI N OF RTE 805/54 SEPARATION FED. AID NO. N O N E CONSTRUCT HOV LANES ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.0000 2,000.00 0.000 0 002 TIME-RELATED OVERHEAD LS 1,300,000.0000 1,300,000.00 0.000 0 003 TEMPORARY FENCE (TYPE ESA) LF 3.5000 10,780.00 0.000 0 004 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.320 16,000 005 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 0.630 2,520 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 3.0000 37,500.00 1,117.000 3,351 007 TEMPORARY CONSTRUCTION ENTRANCE EA 7,000.0000 77,000.00 6.000 42,000 008 TEMPORARY CHECK DAM LF 4.0000 27,760.00 0.000 0 009 MOVE-IN/MOVE-OUT EA 500.0000 1,000.00 0.500 250 (TEMPORARY EROSION CONTROL) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 31,500.00 60.000 9,000 011 STREET SWEEPING LS 100,000.0000 100,000.00 0.320 32,000 012 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 50,000.0000 50,000.00 0.000 0 013 TEMPORARY HYDRAULIC MULCH SQYD 0.3000 32,400.00 0.000 0 014 RAIN EVENT ACTION PLAN EA 500.0000 1,500.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 016 STORM WATER SAMPLING AND ANALYSIS DAY EA 25.0000 500.00 0.000 0 017 CONSTRUCTION AREA SIGNS LS 75,000.0000 75,000.00 0.460 34,500 018 TRAFFIC CONTROL SYSTEM LS 1,026,300.0000 1,026,300.00 0.320 328,416 019 TYPE III BARRICADE EA 100.0000 100.00 0.000 0 020 TRAFFIC PLASTIC DRUM EA 10.0000 2,300.00 115.000 1,150 021 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,000.0000 90,000.00 9.600 28,800 022 TEMPORARY RAILING (TYPE K) LF 4.0000 274,000.00 25,100.000 100,400 PROGRAM CAS145 PAGE 2 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,500.0000 147,500.00 26.000 65,000 SYSTEM 024 NOISE MONITORING LS 2,000.0000 2,000.00 1.000 2,000 025 ABANDON CULVERT LF 20.0000 15,800.00 0.000 0 026 ABANDON INLET EA 800.0000 4,000.00 0.000 0 027 ABANDON IRRIGATION CROSSOVER EA 800.0000 15,200.00 0.000 0 028 REMOVE METAL BEAM GUARD RAILING LF 8.0000 11,120.00 0.000 0 029 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 266,700.00 19,050.160 13,335 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 28,000.00 2,768.440 2,214 031 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 7,080.00 236.000 944 032 UNCOVER SIGN PANEL EA 100.0000 3,400.00 0.000 0 033 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 10,550.00 0.000 0 034 REMOVE CULVERT LF 25.0000 5,500.00 0.000 0 035 REMOVE WATER METER EA 2,300.0000 2,300.00 0.000 0 036 REMOVE THRIE BEAM BARRIER LF 10.0000 5,900.00 124.000 1,240 037 REMOVE CONCRETE CURB AND SIDEWALK CY 120.0000 3,720.00 5.000 600 038 REMOVE CONCRETE BARRIER LF 8.0000 136,000.00 6,726.000 53,808 039 REMOVE CONCRETE BARRIER (TYPE K) LF 1.0000 2,580.00 2,580.000 2,580 040 BRIDGE REMOVAL (PORTION), LOCATION A LS 30,000.0000 30,000.00 0.290 8,700 041 BRIDGE REMOVAL (PORTION), LOCATION B LS 50,000.0000 50,000.00 0.350 17,500 042 BRIDGE REMOVAL (PORTION), LOCATION C LS 60,000.0000 60,000.00 0.000 0 043 BRIDGE REMOVAL (PORTION), LOCATION D LS 20,000.0000 20,000.00 0.000 0 044 BRIDGE REMOVAL (PORTION), LOCATION E LS 60,000.0000 60,000.00 0.000 0 045 BRIDGE REMOVAL (PORTION), LOCATION F LS 60,000.0000 60,000.00 0.000 0 046 BRIDGE REMOVAL (PORTION), LOCATION G LS 50,000.0000 50,000.00 0.000 0 047 CLEARING AND GRUBBING LS 100,000.0000 100,000.00 0.360 36,000 048 DEVELOP WATER SUPPLY LS 50,000.0000 50,000.00 0.000 0 049 ROADWAY EXCAVATION CY 12.0000 733,200.00 17,078.900 204,946 PROGRAM CAS145 PAGE 3 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 051 STRUCTURE EXCAVATION (BRIDGE) CY 160.0000 291,360.00 1,177.000 188,320 (F) 052 STRUCTURE EXCAVATION (RETAINING WALL) CY 25.0000 351,575.00 11,217.340 280,433 (F) 053 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 51,400.00 0.000 0 (F) 054 STRUCTURE BACKFILL (RETAINING WALL) CY 12.0000 106,668.00 0.000 0 (F) 055 PERVIOUS BACKFILL MATERIAL (RETAINING CY 24.0000 53,088.00 0.000 0 (F) WALL) 056 SAND BACKFILL CY 100.0000 7,100.00 0.000 0 057 DITCH EXCAVATION CY 5.0000 13,650.00 0.000 0 058 HIGHWAY PLANTING LS 45,000.0000 45,000.00 0.000 0 059 FIBER ROLLS LF 2.5000 11,800.00 0.000 0 060 CHECK DAM (EROSION CONTROL) LF 3.0000 4,740.00 0.000 0 061 DRAINAGE INLET PROTECTION EA 175.0000 1,925.00 0.000 0 (EROSION CONTROL) 062 COMPOST (INCORPORATE) SQYD 4.5000 5,670.00 0.000 0 063 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 0.000 0 064 IRRIGATION SYSTEM LS 100,000.0000 100,000.00 0.112 11,200 065 WATER METER EA 9,850.0000 19,700.00 0.000 0 066 10" CORRUGATED HIGH DENSITY LF 24.0000 23,280.00 0.000 0 POLYETHYLENE PIPE CONDUIT 067 CLASS 2 AGGREGATE BASE CY 13.0000 362,700.00 0.000 0 068 AGGREGATE BASE (APPROACH SLAB) CY 275.0000 7,150.00 0.000 0 069 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 2,500.00 0.000 0 070 HOT MIX ASPHALT (TYPE A) TON 85.0000 1,751,000.00 0.000 0 071 MINOR HOT MIX ASPHALT TON 150.0000 5,850.00 0.000 0 072 DATA CORE LS 1,500.0000 1,500.00 0.000 0 073 PLACE HOT MIX ASPHALT DIKE LF 4.5000 8,460.00 0.000 0 074 PLACE HOT MIX ASPHALT SQYD 200.0000 9,600.00 0.000 0 (MISCELLANEOUS AREA) 075 TACK COAT TON 500.0000 19,500.00 0.000 0 076 JOINTED PLAIN CONCRETE PAVEMENT CY 150.0000 2,850,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 SEAL PAVEMENT JOINT LF 1.5300 114,903.00 0.000 0 078 SEAL LONGITUDINAL ISOLATION JOINT LF 3.3700 93,349.00 8,310.000 28,004 079 CONCRETE PAVEMENT TRANSITION PANEL CY 200.0000 15,000.00 0.000 0 080 GRIND EXISTING CONCRETE SQYD 4.2500 206,125.00 38,880.420 165,241 PAVEMENT 081 FURNISH STEEL PILING (HP 10 X 57) LF 32.5000 32,500.00 555.400 18,050 082 DRIVE STEEL PILE (HP 10 X 57) EA 2,160.0000 47,520.00 13.000 28,080 083 FURNISH STEEL PILING (HP 14 X 89) LF 56.0000 566,720.00 2,778.400 155,590 084 DRIVE STEEL PILE (HP 14 X 89) EA 1,516.0000 372,936.00 64.000 97,024 085 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 99.2500 39,700.00 0.000 0 086 FURNISH PILING (CLASS 200) LF 62.6300 25,052.00 803.200 50,304 (ALTERNATIVE W) 087 DRIVE PILE (CLASS 200) EA 2,675.0000 32,100.00 24.000 64,200 (ALTERNATIVE W) 088 PRESTRESSING CAST-IN-PLACE CONCRETE LS 280,000.0000 280,000.00 0.000 0 089 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 250.0000 147,750.00 42.000 10,500 (F) 090 STRUCTURAL CONCRETE, BRIDGE CY 600.0000 2,286,600.00 0.000 0 (F) 091 STRUCTURAL CONCRETE, JUNCTION CY 2,000.0000 70,000.00 0.000 0 (F) STRUCTURE 092 STRUCTURAL CONCRETE, RETAINING WALL CY 250.0000 1,047,000.00 567.000 141,750 (F) 093 STRUCTURAL CONCRETE, APPROACH SLAB CY 450.0000 229,500.00 0.000 0 (F) (TYPE N) 094 STRUCTURAL CONCRETE, APPROACH SLAB CY 900.0000 233,100.00 0.000 0 (TYPE R) 095 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 403,110.00 0.000 0 (F) 096 PAVING NOTCH EXTENSION CF 250.0000 35,250.00 0.000 0 097 FRACTURED RIB TEXTURE SQFT 6.0000 303,732.00 0.000 0 (F) 098 DRILL AND BOND DOWEL LF 20.0000 5,120.00 106.000 2,120 099 JOINT SEAL (MR 1 1/2") LF 40.0000 10,720.00 0.000 0 100 JOINT SEAL (MR 2") LF 50.0000 18,000.00 0.000 0 101 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 1,127,248.00 9,494.000 9,494 (F) 102 BAR REINFORCING STEEL (RETAINING WALL) LB 1.5000 425,430.00 39,078.000 58,617 (F) 103 BAR REINFORCING STEEL (EPOXY COATED) LB 1.0000 19,586.00 0.000 0 (F) (BRIDGE) PROGRAM CAS145 PAGE 5 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 HEADED BAR REINFORCEMENT EA 62.0000 4,464.00 0.000 0 105 COLUMN CASING LB 3.5000 1,113,322.00 0.000 0 106 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 6.0000 113,364.00 0.000 0 (F) 107 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.7500 13,875.00 0.000 0 (F) 108 FURNISH SIGN STRUCTURE (TRUSS) LB 3.5000 238,994.00 0.000 0 (F) 109 INSTALL SIGN STRUCTURE (TRUSS) LB 0.3000 20,100.00 0.000 0 (F) 110 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 20.0000 45,600.00 0.000 0 111 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 4,620.00 0.000 0 (0.063"-UNFRAMED) 112 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 8,550.00 0.000 0 (0.080"-UNFRAMED) 113 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 680.00 0.000 0 (0.080"-FRAMED) 114 36" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 400.0000 36,000.00 0.000 0 (SIGN FOUNDATION) 115 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 680.0000 53,040.00 0.000 0 (SIGN FOUNDATION) 116 METAL (RAIL MOUNTED SIGN) LB 16.0000 17,600.00 0.000 0 117 ROADSIDE SIGN ONE-POST EA 375.0000 750.00 0.000 0 (WEED CONTROL MAT RUBBER) 118 ROADSIDE SIGN - ONE POST EA 375.0000 2,250.00 0.000 0 119 ROADSIDE SIGN - TWO POST EA 700.0000 700.00 0.000 0 120 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 6,000.00 0.000 0 METHOD) 121 INSTALL SIGN PANEL ON EXISTING SIGN SQFT 8.0000 8,640.00 0.000 0 STRUCTURE 122 18" ALTERNATIVE PIPE CULVERT LF 55.0000 98,450.00 0.000 0 123 24" ALTERNATIVE PIPE CULVERT LF 65.0000 715,000.00 0.000 0 124 18" REINFORCED CONCRETE PIPE LF 60.0000 22,800.00 0.000 0 125 24" REINFORCED CONCRETE PIPE LF 80.0000 102,400.00 12.800 1,024 126 36" REINFORCED CONCRETE PIPE LF 40.0000 400.00 0.000 0 127 18" BITUMINOUS COATED PAVED INVERT LF 70.0000 11,900.00 0.000 0 CORRUGATED STEEL PIPE (.109" THICK) 128 24" STEEL CASING PIPE (0.375" THICK) LF 200.0000 8,800.00 0.000 0 129 18" BITUMINOUS COATED PAVED INVERT LF 40.0000 12,800.00 0.000 0 CORRUGATED STEEL PIPE DOWNDRAIN (.109" THICK) PROGRAM CAS145 PAGE 6 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 GRATED LINE DRAIN LF 90.0000 40,500.00 0.000 0 131 24" CONCRETE FLARED END SECTION EA 1,000.0000 2,000.00 0.000 0 132 36" REINFORCED CONCRETE PIPE RISER LF 300.0000 5,550.00 0.000 0 133 ROCK SLOPE PROTECTION CY 300.0000 3,000.00 0.000 0 (NO. 3, METHOD B) 134 SLOPE PAVING (MASONRY BLOCK) SQFT 15.0000 448,620.00 0.000 0 (F) 135 MINOR CONCRETE (DITCH LINING) CY 600.0000 10,200.00 0.000 0 136 ROCK SLOPE PROTECTION FABRIC SQFT 1.0000 420.00 0.000 0 137 MINOR CONCRETE (CURB AND SIDEWALK) CY 400.0000 12,400.00 0.000 0 138 MINOR CONCRETE (TEXTURED PAVING) SQFT 9.0000 53,640.00 0.000 0 139 MISCELLANEOUS IRON AND STEEL LB 1.0000 108,574.00 0.000 0 (F) 140 BRIDGE DECK DRAINAGE SYSTEM LB 6.0000 347,802.00 0.000 0 141 GUARD RAILING DELINEATOR EA 20.0000 180.00 0.000 0 142 METAL BEAM GUARD RAILING LF 18.5000 23,680.00 0.000 0 143 SINGLE THRIE BEAM BARRIER LF 20.0000 11,800.00 0.000 0 144 TRANSITION RAILING (TYPE WB) EA 2,950.0000 8,850.00 0.000 0 145 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,375.0000 2,375.00 0.000 0 146 CONCRETE BARRIER (TYPE 60) LF 48.0000 139,680.00 0.000 0 147 CONCRETE BARRIER (TYPE 60A) LF 62.0000 11,470.00 0.000 0 (F) 148 CONCRETE BARRIER (TYPE 60C) LF 92.0000 505,080.00 0.000 0 149 CONCRETE BARRIER (TYPE 60D) LF 20.0000 110,800.00 0.000 0 150 CONCRETE BARRIER (TYPE 60E) LF 280.0000 7,280.00 0.000 0 151 CONCRETE BARRIER (TYPE 60G) LF 73.0000 41,610.00 0.000 0 152 CONCRETE BARRIER (TYPE 60GA) LF 92.0000 98,532.00 0.000 0 (F) 153 CONCRETE BARRIER (TYPE 60GC) LF 99.0000 167,310.00 0.000 0 154 CONCRETE BARRIER LF 130.0000 36,660.00 0.000 0 (F) (TYPE 60GA MODIFIED) 155 CONCRETE BARRIER LF 108.0000 42,660.00 0.000 0 (F) (TYPE 60A MODIFIED) 156 CONCRETE BARRIER (TYPE 60R1) LF 259.0000 95,830.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 157 CONCRETE BARRIER (TYPE 60R2) LF 251.0000 82,830.00 0.000 0 158 CONCRETE BARRIER (TYPE 60R3) LF 251.0000 52,710.00 0.000 0 159 CONCRETE BARRIER (TYPE 60R4) LF 270.0000 43,200.00 0.000 0 160 CONCRETE BARRIER (TYPE 736) LF 66.0000 304,260.00 0.000 0 161 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 86,640.00 0.000 0 162 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 12,080.00 0.000 0 163 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 4,680.00 0.000 0 (BROKEN 12-3) 164 THERMOPLASTIC PAVEMENT MARKING SQFT 2.8000 12,152.00 0.000 0 165 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 32,000.00 0.000 0 (BROKEN 36-12) 166 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,922.00 0.000 0 (BROKEN 17-7) 167 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 6,647.00 0.000 0 (BROKEN 36-12) 168 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1500 25,650.00 12,656.000 1,898 169 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1800 56,700.00 172,720.000 31,089 170 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 1,530.00 228.000 684 171 PAVEMENT MARKER (NON-REFLECTIVE) EA 0.9000 23,400.00 10,748.000 9,673 172 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.9000 67,280.00 4,003.000 11,608 173 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.500 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 174 LIGHTING (CITY STREET) LS 157,000.0000 157,000.00 0.000 0 175 LIGHTING AND SIGN ILLUMINATION LS 414,000.0000 414,000.00 0.019 7,866 176 INDUCTIVE LOOP DETECTOR (TEMPORARY) EA 900.0000 54,000.00 0.000 0 177 MODIFY TRAFFIC MONITORING STATION LS 21,000.0000 21,000.00 0.000 0 178 MICROWAVE VEHICLE DETECTION SYSTEM LS 17,000.0000 17,000.00 0.000 0 (LOCATION 1) 179 MICROWAVE VEHICLE DETECTION SYSTEM LS 17,000.0000 17,000.00 0.000 0 (LOCATION 2) 180 MICROWAVE VEHICLE DETECTION SYSTEM LS 17,000.0000 17,000.00 0.000 0 (LOCATION 3) 181 MICROWAVE VEHICLE DETECTION SYSTEM LS 17,000.0000 17,000.00 0.000 0 (LOCATION 4) 182 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.000 0 (LOCATION 1) 183 CLOSED CIRCUIT TELEVISION SYSTEM LS 26,000.0000 26,000.00 0.000 0 (LOCATION 2) PROGRAM CAS145 PAGE 8 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 184 CLOSED CIRCUIT TELEVISION SYSTEM LS 24,000.0000 24,000.00 0.000 0 (LOCATION 3) 185 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.000 0 (LOCATION 4) 186 MODIFY RAMP METERING SYSTEM LS 26,000.0000 26,000.00 0.000 0 (LOCATION 1) 187 MODIFY RAMP METERING SYSTEM LS 31,000.0000 31,000.00 0.070 2,170 (LOCATION 2) 188 MODIFY RAMP METERING SYSTEM LS 14,000.0000 14,000.00 0.000 0 (LOCATION 3) 189 MODIFY RAMP METERING SYSTEM LS 11,000.0000 11,000.00 0.000 0 (LOCATION 4) 190 MODIFY RAMP METERING SYSTEM LS 28,000.0000 28,000.00 0.000 0 (LOCATION 5) 191 MODIFY RAMP METERING SYSTEM LS 25,000.0000 25,000.00 0.000 0 (LOCATION 6) 192 MODIFY WEIGH-IN-MOTION SYSTEM LS 27,000.0000 27,000.00 0.000 0 193 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 194 TEMPORARY CURB RAMP DETECTABLE WARNING SQYD 180.0000 1,440.00 0.000 0 SURFACE 195 ELECTROLIER/CONCRETE BARRIER LF 145.0000 60,900.00 0.000 0 (TYPE 60 GC) PROGRAM CAS145 PAGE 9 DATE 10/05/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T1814 TIME 11:32 AM ESTIMATE NO. 04 BID OPENING 04/05/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: HSU, PAUL DATE OF THIS ESTIMATE 10/05/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,388,199.87 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,988.71 4,988.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,988.71 2,393,188.58 196 MOBILIZATION LS 2,920,000.0000 2,920,000.00 0.250 730,000.00 0.750 2,190,000 ORIGINAL CONTRACT AMOUNT 29,181,080.00 TOTAL WORK COMPLETED 734,988.71 4,583,188.58 MATERIALS ON HAND ON SITE 257,115.80 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -473.00 -4,419.00 TOTAL 734,515.71 4,835,885.38 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 196 MOBILIZATION 2,918,108.00 2,920,000.00 1,892.00 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 05/22/12 190 06/27/12 09/18/12 06/30/14 2 0 23 0 16% 1% PROGRESS IS SATISFACTORY HSU, PAUL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/05/12