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 06/20/11 EST. NO.01 TIME 11:55 AM R.E. NAME: MONEMZADEH, FAROKH 04-0A1844 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 06/20/11 EST. NO.01 TIME 11:55 AM R.E. NAME: MONEMZADEH, FAROKH 04-0A1844 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 LOCATION PROGRESS ESTIMATE 04-SON-101-7.1/8.9 ----------------- GHILOTTI CONSTRUCTION COMPANY IN SONOMA COUNTY IN AND NEAR INC PETALUMA FROM 0.5 MILE SOUTH OF OLD 246 GHILOTTI AVE REDWOOD HIGHWAY OVERCROSSING TO 0.1 SANTA ROSA CA 95407 MILE NORTH OF PEPPER ROAD FED. AID NO. N O N E WIDEN ROADWAY AND BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.250 750.00 0.250 750.00 02 TIME-RELATED OVERHEAD LS 80,000.0000 80,000.00 0.000 0.00 03 TEMPORARY FENCE (TYPE CL-6) LF 20.0000 1,620.00 0.000 0.00 04 TEMPORARY FENCE (TYPE ESA) LF 3.0000 8,790.00 0.000 0.00 05 TEMPORARY ACTIVE TREATMENT SYSTEM LS 2,000.0000 2,000.00 0.000 0.00 06 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 07 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.250 500.00 0.250 500.00 PREVENTION PLAN 08 TEMPORARY FIBER ROLL LF 3.0000 3,000.00 0.000 0.00 09 TEMPORARY SILT FENCE LF 3.0000 4,500.00 0.000 0.00 10 TEMPORARY CONCRETE WASHOUT FACILITY EA 700.0000 2,800.00 0.000 0.00 11 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 0.000 0.00 12 TEMPORARY COVER SQYD 5.0000 5,000.00 0.000 0.00 13 TEMPORARY CHECK DAM LF 5.0000 1,500.00 0.000 0.00 14 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,000.00 0.000 0.00 15 TEMPORARY HYDRAULIC MULCH SQYD 0.7000 19,950.00 0.000 0.00 (BONDED FIBER MATRIX) 16 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0.00 17 TEMPORARY CREEK DIVERSION SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 18 RAIN EVENT ACTION PLAN EA 500.0000 60,000.00 0.000 0.00 19 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0.00 20 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 5,900.00 0.000 0.00 21 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.500 12,500.00 0.500 12,500.00 22 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.200 20,000.00 0.200 20,000.00 PROGRAM CAS145 PAGE 2 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 59,850.00 57,114.000 25,701.30 57,114.000 25,701.30 24 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 4,950.00 0.000 0.00 25 TEMPORARY PAVEMENT MARKER EA 4.5000 8,595.00 837.000 3,766.50 837.000 3,766.50 26 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 0.000 0.00 27 TEMPORARY RAILING (TYPE K) LF 1.0000 37,000.00 7,754.000 7,754.00 7,754.000 7,754.00 28 TEMPORARY CRASH CUSHION MODULE EA 75.0000 9,000.00 0.000 0.00 29 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 11,050.00 19,562.000 9,781.00 19,562.000 9,781.00 STRIPE (HAZARDOUS WASTE) 30 ABANDON CULVERT LF 5.0000 1,400.00 0.000 0.00 31 ABANDON INLET EA 650.0000 1,950.00 0.000 0.00 32 REMOVE CHAIN LINK FENCE LF 4.0000 4,920.00 0.000 0.00 33 REMOVE METAL BEAM GUARD RAILING LF 3.0000 3,360.00 0.000 0.00 34 REMOVE DOUBLE THRIE BEAM BARRIER LF 3.0000 27,900.00 0.000 0.00 35 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 14,940.00 37,552.000 16,898.40 37,552.000 16,898.40 36 REMOVE PAVEMENT MARKER EA 1.0000 4,920.00 2,451.000 2,451.00 2,451.000 2,451.00 37 REMOVE SIGN STRUCTURE EA 2,000.0000 4,000.00 0.000 0.00 38 REMOVE CULVERT LF 170.0000 2,210.00 0.000 0.00 39 REMOVE INLET EA 650.0000 1,300.00 0.000 0.00 40 REMOVE HEADWALL EA 650.0000 5,200.00 0.000 0.00 41 REMOVE BASE AND SURFACING CY 50.0000 2,450.00 0.000 0.00 42 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 1,500.00 0.000 0.00 43 RELOCATE ROADSIDE SIGN-TWO POST EA 700.0000 2,800.00 0.000 0.00 44 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 14,790.00 0.000 0.00 45 REMOVE CONCRETE CURB LF 10.0000 3,700.00 0.000 0.00 46 CAP INLET EA 1,000.0000 8,000.00 0.000 0.00 47 BRIDGE REMOVAL (PORTION) LS 6,000.0000 6,000.00 0.000 0.00 48 CLEARING AND GRUBBING LS 100,000.0000 100,000.00 0.000 0.00 49 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ROADWAY EXCAVATION CY 10.0000 313,000.00 0.000 0.00 51 ROADWAY EXCAVATION (TYPE Y-1) CY 10.0000 61,200.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 52 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000.00 53 ADL BURIAL LOCATION REPORT LS 100.0000 100.00 0.000 0.00 54 ASBESTOS COMPLIANCE PLAN LS 100.0000 100.00 0.000 0.00 55 STRUCTURE EXCAVATION (BRIDGE) CY 50.0000 2,300.00 0.000 0.00 F) 56 STRUCTURE BACKFILL (BRIDGE) CY 150.0000 3,300.00 0.000 0.00 F) 57 SAND BACKFILL CY 250.0000 4,250.00 0.000 0.00 58 DITCH EXCAVATION CY 45.0000 1,845.00 0.000 0.00 59 HIGHWAY PLANTING LS 11,000.0000 11,000.00 0.000 0.00 60 FIBER ROLLS LF 2.5000 33,000.00 0.000 0.00 61 COMPOST (INCORPORATE) SQYD 4.0000 75,200.00 0.000 0.00 62 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 2,000.00 0.000 0.00 63 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0700 14,000.00 0.000 0.00 64 ROLLED EROSION CONTROL PRODUCT SQFT 0.5000 15,450.00 0.000 0.00 (NETTING) 65 PLANT (GROUP W) EA 85.0000 765.00 0.000 0.00 66 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 0.000 0.00 67 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 68 WATER METER EA 47,435.0000 47,435.00 0.000 0.00 69 8" CORRUGATED HIGH DENSITY LF 70.0000 2,100.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 70 8" WELDED STEEL PIPE CONDUIT LF 140.0000 23,800.00 0.000 0.00 (.250" THICK) 71 CLASS 4 AGGREGATE SUBBASE CY 10.0000 291,000.00 0.000 0.00 72 CLASS 3 AGGREGATE BASE CY 70.0000 4,830.00 0.000 0.00 73 LEAN CONCRETE BASE CY 95.0000 1,387,000.00 0.000 0.00 74 HOT MIX ASPHALT TON 80.0000 1,944,000.00 0.000 0.00 75 HOT MIX ASPHALT (OPEN GRADED) TON 95.0000 613,700.00 0.000 0.00 76 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,490,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 DATA CORE LS 2,500.0000 2,500.00 0.000 0.00 78 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 560.00 0.000 0.00 79 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 3,740.00 0.000 0.00 80 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 2,040.00 0.000 0.00 81 PLACE HOT MIX ASPHALT SQYD 150.0000 2,400.00 0.000 0.00 (MISCELLANEOUS AREA) 82 TACK COAT TON 525.0000 40,425.00 0.000 0.00 83 FURNISH 18" CAST-IN-STEEL SHELL LF 180.0000 136,620.00 0.000 0.00 CONCRETE PILING 84 DRIVE 18" CAST-IN-STEEL SHELL CONCRETE EA 2,000.0000 28,000.00 0.000 0.00 PILE 85 16" CAST-IN-DRILLED-HOLE CONCRETE LF 45.0000 219,150.00 0.000 0.00 PILING (SOUND WALL) 86 24" CAST-IN-DRILLED-HOLE CONCRETE LF 110.0000 4,950.00 0.000 0.00 PILING (SOUND WALL) 87 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 110,700.00 0.000 0.00 F) 88 STRUCTURAL CONCRETE, BOX CULVERT CY 900.0000 11,700.00 0.000 0.00 F) 89 STRUCTURAL CONCRETE, WINGWALL CY 900.0000 36,000.00 0.000 0.00 F) 90 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 59,400.00 0.000 0.00 F) 91 MINOR CONCRETE (SOUND WALL) CY 650.0000 7,800.00 0.000 0.00 92 MINOR CONCRETE (BACKFILL) CY 120.0000 21,600.00 0.000 0.00 93 PAVING NOTCH EXTENSION CF 65.0000 585.00 0.000 0.00 94 DRILL AND BOND DOWEL LF 35.0000 6,125.00 0.000 0.00 95 SOUND WALL (BARRIER) (MASONRY BLOCK) SQFT 15.0000 198,000.00 0.000 0.00 F) 96 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 23,300.00 0.000 0.00 F) 97 BAR REINFORCING STEEL (WINGWALL) LB 1.0000 1,612.00 0.000 0.00 F) 98 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 1,805.00 0.000 0.00 F) 99 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 270,000.00 0.000 0.00 F) 00 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1000 6,750.00 0.000 0.00 F) 01 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 13.0000 7,800.00 0.000 0.00 02 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,600.00 0.000 0.00 (0.063"-UNFRAMED) 03 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 3,510.00 0.000 0.00 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 5 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 234.00 0.000 0.00 (0.063"-FRAMED) 05 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 750.0000 56,250.00 0.000 0.00 (SIGN FOUNDATION) 06 METAL (RAIL MOUNTED SIGN) LB 8.0000 16,640.00 0.000 0.00 07 ROADSIDE SIGN - ONE POST EA 300.0000 1,500.00 0.000 0.00 08 PAINT POSTMILE MARKINGS EA 50.0000 1,700.00 0.000 0.00 09 18" ALTERNATIVE PIPE CULVERT LF 40.0000 74,800.00 0.000 0.00 10 24" ALTERNATIVE PIPE CULVERT LF 200.0000 3,800.00 0.000 0.00 11 27" ALTERNATIVE PIPE CULVERT LF 220.0000 2,200.00 0.000 0.00 12 30" ALTERNATIVE PIPE CULVERT LF 240.0000 1,920.00 0.000 0.00 13 12" CORRUGATED STEEL PIPE LF 100.0000 1,900.00 0.000 0.00 14 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 30.0000 32,400.00 0.000 0.00 15 8" PLASTIC PIPE LF 35.0000 735.00 0.000 0.00 16 12" ANCHOR ASSEMBLY EA 350.0000 1,400.00 0.000 0.00 17 18" ALTERNATIVE FLARED END SECTION EA 150.0000 150.00 0.000 0.00 18 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 100.0000 36,000.00 0.000 0.00 19 ROCK SLOPE PROTECTION FABRIC SQYD 2.0000 1,240.00 0.000 0.00 20 MINOR CONCRETE (MISCELLANEOUS CY 2,000.0000 600.00 0.000 0.00 CONSTRUCTION) 21 MINOR CONCRETE (MEDIUM BROOM FINISH) SQFT 6.0000 3,720.00 0.000 0.00 22 MISCELLANEOUS IRON AND STEEL LB 1.0000 8,367.00 0.000 0.00 F) 23 CHAIN LINK FENCE (TYPE CL-6) LF 56.0000 3,528.00 0.000 0.00 24 6' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 2,000.00 0.000 0.00 25 12' CHAIN LINK GATE (TYPE CL-6) EA 2,200.0000 2,200.00 0.000 0.00 26 CONCRETE BARRIER MARKER EA 12.0000 3,000.00 0.000 0.00 27 DELINEATOR (CLASS 1) EA 35.0000 700.00 0.000 0.00 28 OBJECT MARKER (TYPE P) EA 85.0000 1,870.00 0.000 0.00 29 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 48,400.00 0.000 0.00 30 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 45,500.00 0.000 0.00 PROGRAM CAS145 PAGE 6 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 CONCRETE BARRIER (TYPE K) LF 11.0000 9,680.00 0.000 0.00 32 CABLE RAILING LF 20.0000 2,000.00 0.000 0.00 33 TRANSITION RAILING (TYPE WB) EA 3,200.0000 6,400.00 0.000 0.00 34 TERMINAL SECTION (TYPE K) EA 4,500.0000 4,500.00 0.000 0.00 35 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 12,000.00 0.000 0.00 36 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 40,000.00 0.000 0.00 37 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 11,500.00 0.000 0.00 38 CONCRETE BARRIER (TYPE 60) LF 50.0000 73,000.00 0.000 0.00 39 CONCRETE BARRIER (TYPE 60C) LF 45.0000 321,750.00 0.000 0.00 40 CONCRETE BARRIER (TYPE 60E) LF 200.0000 24,000.00 0.000 0.00 41 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 55.0000 3,850.00 0.000 0.00 F) 42 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 60.0000 96,000.00 0.000 0.00 43 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 300.0000 45,000.00 0.000 0.00 44 CONCRETE BARRIER (TYPE 736SV) LF 165.0000 181,500.00 0.000 0.00 45 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 19,665.00 0.000 0.00 46 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,640.00 0.000 0.00 47 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 2,520.00 0.000 0.00 48 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 12,570.00 0.000 0.00 (BROKEN 36-12) 49 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 216.00 0.000 0.00 (BROKEN 17-7) 50 PAINT PAVEMENT MARKING SQFT 3.5000 1,855.00 0.000 0.00 51 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3000 4,550.00 0.000 0.00 52 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 5,005.00 0.000 0.00 53 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 54 LIGHTING (STAGE CONSTRUCTION) LS 32,000.0000 32,000.00 0.000 0.00 55 LIGHTING AND SIGN ILLUMINATION LS 80,000.0000 80,000.00 0.000 0.00 56 VEHICLE SENSOR NODE EA 1,000.0000 8,000.00 0.000 0.00 57 ELECTRIC SERVICE (IRRIGATION) LS 22,000.0000 22,000.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 58 TRAFFIC OPERATIONS SYSTEM LS 140,000.0000 140,000.00 0.000 0.00 59 INTEGRATED CAMERA UNIT EA 6,000.0000 12,000.00 0.000 0.00 60 CAMERA CONTROL UNIT EA 3,500.0000 7,000.00 0.000 0.00 61 VIDEO ENCODER UNIT EA 4,000.0000 8,000.00 0.000 0.00 62 GENERAL PACKET RADIO SYSTEM WIRELESS EA 2,000.0000 8,000.00 0.000 0.00 MODEM ASSEMBLY 63 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 64 RELOCATE WATER LINE LS 6,000.0000 6,000.00 0.000 0.00 PROGRAM CAS145 PAGE 8 DATE 06/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:55 AM ESTIMATE NO. 01 BID OPENING 04/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 06/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 103,102.20 103,102.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 103,102.20 103,102.20 65 MOBILIZATION LS 889,000.0000 889,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 10,759,347.00 TOTAL WORK COMPLETED 103,102.20 103,102.20 MATERIALS ON HAND ON SITE 76,509.35 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 103,102.20 179,611.55 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 06/07/11 317 06/21/11 06/21/11 10/30/11 0 0 0 0 1% 0% PROGRESS IS SATISFACTORY MONEMZADEH, FAROKH RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/11