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 09/18/12 EST. NO.16 TIME 04:28 PM 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 --------------------------------------------------------------------------- 001 0044 2,430.33 E.W. @ F.A.(+) 060812 N 0078.0 006 0002 13,334.80 E.W. @ U.P (+) 090112 N 0002 0 010 0003 -25,866.71 A.C. @ U.P.(-) 091512 N CT0030 -10,101.58 TOTAL THIS ESTIMATE 500,009.66 TOTAL PREVIOUS ESTIMATE 489,908.08 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 09/18/12 EST. NO.16 TIME 04:28 PM R.E. NAME: MONEMZADEH, FAROKH 04-0A1844 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MBE APPRENTICES -1,000.00 12 MBE APPRENTICES 1,000.00 15 JMF VERIFICATION CHG -3,000.00 16 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 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 ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.200 600.00 1.000 3,000.00 002 TIME-RELATED OVERHEAD LS 80,000.0000 80,000.00 0.050 4,000.00 1.000 80,000.00 003 TEMPORARY FENCE (TYPE CL-6) LF 20.0000 1,620.00 0.000 0.00 004 TEMPORARY FENCE (TYPE ESA) LF 3.0000 8,790.00 120.000 360.00 005 TEMPORARY ACTIVE TREATMENT SYSTEM LS 2,000.0000 2,000.00 1.000 2,000.00 006 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000.00 007 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000.00 PREVENTION PLAN 008 TEMPORARY FIBER ROLL LF 3.0000 3,000.00 0.000 0.00 009 TEMPORARY SILT FENCE LF 3.0000 4,500.00 1,450.000 4,350.00 010 TEMPORARY CONCRETE WASHOUT FACILITY EA 700.0000 2,800.00 4.000 2,800.00 011 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 2.000 6,000.00 012 TEMPORARY COVER SQYD 5.0000 5,000.00 1,111.000 5,555.00 013 TEMPORARY CHECK DAM LF 5.0000 1,500.00 195.000 975.00 014 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,000.00 0.000 0.00 015 TEMPORARY HYDRAULIC MULCH SQYD 0.7000 19,950.00 53,940.000 37,758.00 (BONDED FIBER MATRIX) 016 STREET SWEEPING LS 5,000.0000 5,000.00 0.100 500.00 1.000 5,000.00 017 TEMPORARY CREEK DIVERSION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 018 RAIN EVENT ACTION PLAN EA 500.0000 60,000.00 18.000 9,000.00 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000.00 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 5,900.00 9.000 900.00 021 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.900 22,500.00 022 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.100 10,000.00 1.000 100,000.00 PROGRAM CAS145 PAGE 2 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 59,850.00 136,296.390 61,333.38 024 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 4,950.00 0.000 0.00 025 TEMPORARY PAVEMENT MARKER EA 4.5000 8,595.00 2,622.000 11,799.00 026 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 0.100 1,200.00 1.000 12,000.00 027 TEMPORARY RAILING (TYPE K) LF 1.0000 37,000.00 37,040.000 37,040.00 028 TEMPORARY CRASH CUSHION MODULE EA 75.0000 9,000.00 98.000 7,350.00 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 11,050.00 19,562.000 9,781.00 STRIPE (HAZARDOUS WASTE) 030 ABANDON CULVERT LF 5.0000 1,400.00 276.400 1,382.00 031 ABANDON INLET EA 650.0000 1,950.00 3.000 1,950.00 032 REMOVE CHAIN LINK FENCE LF 4.0000 4,920.00 1,230.000 4,920.00 033 REMOVE METAL BEAM GUARD RAILING LF 3.0000 3,360.00 1,120.000 3,360.00 034 REMOVE DOUBLE THRIE BEAM BARRIER LF 3.0000 27,900.00 9,300.000 27,900.00 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 14,940.00 24,321.240 10,944.56 036 REMOVE PAVEMENT MARKER EA 1.0000 4,920.00 2,451.000 2,451.00 037 REMOVE SIGN STRUCTURE EA 2,000.0000 4,000.00 2.000 4,000.00 038 REMOVE CULVERT LF 170.0000 2,210.00 12.500 2,125.00 039 REMOVE INLET EA 650.0000 1,300.00 2.000 1,300.00 040 REMOVE HEADWALL EA 650.0000 5,200.00 8.000 5,200.00 041 REMOVE BASE AND SURFACING CY 50.0000 2,450.00 49.000 2,450.00 042 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 1,500.00 6.000 1,500.00 043 RELOCATE ROADSIDE SIGN-TWO POST EA 700.0000 2,800.00 3.000 2,100.00 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 14,790.00 14,726.200 250,345.40 045 REMOVE CONCRETE CURB LF 10.0000 3,700.00 370.000 3,700.00 046 CAP INLET EA 1,000.0000 8,000.00 8.000 8,000.00 047 BRIDGE REMOVAL (PORTION) LS 6,000.0000 6,000.00 1.000 6,000.00 048 CLEARING AND GRUBBING LS 100,000.0000 100,000.00 1.000 100,000.00 049 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 1.000 5,000.00 PROGRAM CAS145 PAGE 3 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 10.0000 313,000.00 32,700.000 327,000.00 051 ROADWAY EXCAVATION (TYPE Y-1) CY 10.0000 61,200.00 6,120.000 61,200.00 (AERIALLY DEPOSITED LEAD) 052 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 053 ADL BURIAL LOCATION REPORT LS 100.0000 100.00 1.000 100.00 054 ASBESTOS COMPLIANCE PLAN LS 100.0000 100.00 1.000 100.00 055 STRUCTURE EXCAVATION (BRIDGE) CY 50.0000 2,300.00 46.000 2,300.00 (F) 056 STRUCTURE BACKFILL (BRIDGE) CY 150.0000 3,300.00 22.000 3,300.00 (F) 057 SAND BACKFILL CY 250.0000 4,250.00 16.800 4,200.00 058 DITCH EXCAVATION CY 45.0000 1,845.00 41.000 1,845.00 059 HIGHWAY PLANTING LS 11,000.0000 11,000.00 1.000 11,000.00 060 FIBER ROLLS LF 2.5000 33,000.00 13,307.000 33,267.50 061 COMPOST (INCORPORATE) SQYD 4.0000 75,200.00 18,800.000 75,200.00 062 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 2,000.00 6.000 3,000.00 063 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0700 14,000.00 239,317.000 16,752.19 064 ROLLED EROSION CONTROL PRODUCT SQFT 0.5000 15,450.00 45,799.000 22,899.50 (NETTING) 065 PLANT (GROUP W) EA 85.0000 765.00 54.000 4,590.00 066 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 0.083 415.00 067 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 068 WATER METER EA 47,435.0000 47,435.00 1.000 47,435.00 069 8" CORRUGATED HIGH DENSITY LF 70.0000 2,100.00 32.000 2,240.00 POLYETHYLENE PIPE CONDUIT 070 8" WELDED STEEL PIPE CONDUIT LF 140.0000 23,800.00 170.000 23,800.00 (.250" THICK) 071 CLASS 4 AGGREGATE SUBBASE CY 10.0000 291,000.00 29,100.000 291,000.00 072 CLASS 3 AGGREGATE BASE CY 70.0000 4,830.00 69.000 4,830.00 073 LEAN CONCRETE BASE CY 95.0000 1,387,000.00 14,600.000 1,387,000.00 074 HOT MIX ASPHALT TON 80.0000 1,944,000.00 43.500 3,480.00 24,980.740 1,998,459.20 075 HOT MIX ASPHALT (OPEN GRADED) TON 95.0000 613,700.00 3,490.720 331,618.40 3,490.720 331,618.40 076 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,490,000.00 13,463.220 1,346,322.00 13,741.220 1,374,122.00 PROGRAM CAS145 PAGE 4 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 DATA CORE LS 2,500.0000 2,500.00 0.000 0.00 078 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 560.00 181.000 362.00 181.000 362.00 079 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 3,740.00 1,381.000 2,762.00 1,381.000 2,762.00 080 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 2,040.00 612.000 1,224.00 612.000 1,224.00 081 PLACE HOT MIX ASPHALT SQYD 150.0000 2,400.00 0.000 0.00 (MISCELLANEOUS AREA) 082 TACK COAT TON 525.0000 40,425.00 40.000 21,000.00 66.740 35,038.50 083 FURNISH 18" CAST-IN-STEEL SHELL LF 180.0000 136,620.00 759.000 136,620.00 CONCRETE PILING 084 DRIVE 18" CAST-IN-STEEL SHELL CONCRETE EA 2,000.0000 28,000.00 14.000 28,000.00 PILE 085 16" CAST-IN-DRILLED-HOLE CONCRETE LF 45.0000 219,150.00 4,870.000 219,150.00 PILING (SOUND WALL) 086 24" CAST-IN-DRILLED-HOLE CONCRETE LF 110.0000 4,950.00 45.000 4,950.00 PILING (SOUND WALL) 087 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 110,700.00 123.000 110,700.00 (F) 088 STRUCTURAL CONCRETE, BOX CULVERT CY 900.0000 11,700.00 13.000 11,700.00 (F) 089 STRUCTURAL CONCRETE, WINGWALL CY 900.0000 36,000.00 39.600 35,640.00 (F) 090 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 59,400.00 65.200 58,680.00 (F) 091 MINOR CONCRETE (SOUND WALL) CY 650.0000 7,800.00 12.000 7,800.00 092 MINOR CONCRETE (BACKFILL) CY 120.0000 21,600.00 180.000 21,600.00 093 PAVING NOTCH EXTENSION CF 65.0000 585.00 9.000 585.00 094 DRILL AND BOND DOWEL LF 35.0000 6,125.00 175.000 6,125.00 095 SOUND WALL (BARRIER) (MASONRY BLOCK) SQFT 15.0000 198,000.00 13,200.000 198,000.00 (F) 096 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 23,300.00 23,300.000 23,300.00 (F) 097 BAR REINFORCING STEEL (WINGWALL) LB 1.0000 1,612.00 1,612.000 1,612.00 (F) 098 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 1,805.00 1,805.000 1,805.00 (F) 099 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 270,000.00 67,500.000 270,000.00 (F) 100 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1000 6,750.00 67,500.000 6,750.00 (F) 101 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 13.0000 7,800.00 600.000 7,800.00 102 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,600.00 191.000 2,483.00 (0.063"-UNFRAMED) 103 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 3,510.00 256.000 3,328.00 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 5 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 234.00 0.000 0.00 (0.063"-FRAMED) 105 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 750.0000 56,250.00 75.000 56,250.00 (SIGN FOUNDATION) 106 METAL (RAIL MOUNTED SIGN) LB 8.0000 16,640.00 3,341.000 26,728.00 107 ROADSIDE SIGN - ONE POST EA 300.0000 1,500.00 5.000 1,500.00 108 PAINT POSTMILE MARKINGS EA 50.0000 1,700.00 18.000 900.00 109 18" ALTERNATIVE PIPE CULVERT LF 40.0000 74,800.00 1,869.000 74,760.00 110 24" ALTERNATIVE PIPE CULVERT LF 200.0000 3,800.00 19.000 3,800.00 111 27" ALTERNATIVE PIPE CULVERT LF 220.0000 2,200.00 10.000 2,200.00 112 30" ALTERNATIVE PIPE CULVERT LF 240.0000 1,920.00 8.000 1,920.00 113 12" CORRUGATED STEEL PIPE LF 100.0000 1,900.00 18.200 1,820.00 114 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 30.0000 32,400.00 1,080.000 32,400.00 115 8" PLASTIC PIPE LF 35.0000 735.00 21.000 735.00 116 12" ANCHOR ASSEMBLY EA 350.0000 1,400.00 4.000 1,400.00 117 18" ALTERNATIVE FLARED END SECTION EA 150.0000 150.00 2.000 300.00 118 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 100.0000 36,000.00 365.630 36,563.00 119 ROCK SLOPE PROTECTION FABRIC SQYD 2.0000 1,240.00 607.490 1,214.98 120 MINOR CONCRETE (MISCELLANEOUS CY 2,000.0000 600.00 9.000 18,000.00 CONSTRUCTION) 121 MINOR CONCRETE (MEDIUM BROOM FINISH) SQFT 6.0000 3,720.00 620.000 3,720.00 122 MISCELLANEOUS IRON AND STEEL LB 1.0000 8,367.00 8,367.000 8,367.00 (F) 123 CHAIN LINK FENCE (TYPE CL-6) LF 56.0000 3,528.00 0.000 0.00 124 6' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 2,000.00 0.000 0.00 125 12' CHAIN LINK GATE (TYPE CL-6) EA 2,200.0000 2,200.00 0.000 0.00 126 CONCRETE BARRIER MARKER EA 12.0000 3,000.00 206.000 2,472.00 127 DELINEATOR (CLASS 1) EA 35.0000 700.00 0.000 0.00 128 OBJECT MARKER (TYPE P) EA 85.0000 1,870.00 0.000 0.00 129 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 48,400.00 62.500 1,375.00 2,200.000 48,400.00 130 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 45,500.00 1,485.190 74,259.50 PROGRAM CAS145 PAGE 6 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 131 CONCRETE BARRIER (TYPE K) LF 11.0000 9,680.00 0.000 0.00 132 CABLE RAILING LF 20.0000 2,000.00 0.000 0.00 133 TRANSITION RAILING (TYPE WB) EA 3,200.0000 6,400.00 2.000 6,400.00 134 TERMINAL SECTION (TYPE K) EA 4,500.0000 4,500.00 0.000 0.00 135 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 12,000.00 20.000 12,000.00 136 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 40,000.00 1.000 2,500.00 17.000 42,500.00 137 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 11,500.00 -1.000 -2,300.00 4.000 9,200.00 138 CONCRETE BARRIER (TYPE 60) LF 50.0000 73,000.00 1,460.000 73,000.00 139 CONCRETE BARRIER (TYPE 60C) LF 45.0000 321,750.00 7,142.000 321,390.00 140 CONCRETE BARRIER (TYPE 60E) LF 200.0000 24,000.00 120.000 24,000.00 141 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 55.0000 3,850.00 70.000 3,850.00 (F) 142 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 60.0000 96,000.00 1,591.000 95,460.00 143 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 300.0000 45,000.00 150.000 45,000.00 144 CONCRETE BARRIER (TYPE 736SV) LF 165.0000 181,500.00 1,100.000 181,500.00 145 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 19,665.00 21,538.000 9,692.10 21,538.000 9,692.10 146 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,640.00 820.000 1,640.00 820.000 1,640.00 147 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 2,520.00 250.000 1,125.00 250.000 1,125.00 148 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 12,570.00 20,000.000 6,000.00 20,000.000 6,000.00 (BROKEN 36-12) 149 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 216.00 512.000 153.60 512.000 153.60 (BROKEN 17-7) 150 PAINT PAVEMENT MARKING SQFT 3.5000 1,855.00 1,485.000 5,197.50 151 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3000 4,550.00 1,590.000 2,067.00 1,590.000 2,067.00 152 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 5,005.00 686.000 2,401.00 686.000 2,401.00 153 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 154 LIGHTING (STAGE CONSTRUCTION) LS 32,000.0000 32,000.00 1.000 32,000.00 155 LIGHTING AND SIGN ILLUMINATION LS 80,000.0000 80,000.00 1.000 80,000.00 156 VEHICLE SENSOR NODE EA 1,000.0000 8,000.00 0.000 0.00 157 ELECTRIC SERVICE (IRRIGATION) LS 22,000.0000 22,000.00 1.000 22,000.00 PROGRAM CAS145 PAGE 7 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 158 TRAFFIC OPERATIONS SYSTEM LS 140,000.0000 140,000.00 0.970 135,800.00 159 INTEGRATED CAMERA UNIT EA 6,000.0000 12,000.00 2.000 12,000.00 160 CAMERA CONTROL UNIT EA 3,500.0000 7,000.00 2.000 7,000.00 161 VIDEO ENCODER UNIT EA 4,000.0000 8,000.00 2.000 8,000.00 162 GENERAL PACKET RADIO SYSTEM WIRELESS EA 2,000.0000 8,000.00 4.000 8,000.00 MODEM ASSEMBLY 163 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.050 0.00 164 RELOCATE WATER LINE LS 6,000.0000 6,000.00 1.000 6,000.00 PROGRAM CAS145 PAGE 8 DATE 09/18/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 04:28 PM ESTIMATE NO. 16 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 09/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 09/18/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,747,722.10 9,700,403.31 ADJUSTMENT OF COMPENSATION -25,866.71 150,885.60 EXTRA WORK 15,765.13 339,022.48 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,737,620.52 10,190,311.39 165 MOBILIZATION LS 889,000.0000 889,000.00 1.000 889,000.00 ORIGINAL CONTRACT AMOUNT 10,759,347.00 TOTAL WORK COMPLETED 1,737,620.52 11,079,311.39 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL 1,734,620.52 11,076,311.39 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 09/30/12 107 200 29 0 94% 97% PROGRESS IS SATISFACTORY PENDING CCOS, ETC MONEMZADEH, FAROKH RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/12