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 11/21/12 EST. NO.18 TIME 11:23 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 --------------------------------------------------------------------------- 001 0046 3,296.35 E.W. @ F.A.(+) 100512 N 0104.0 0047 679.21 102512 N 0125.0 0048 1,085.31 101512 N 0119.0 0049 1,835.20 101612 N 0120.0 0050 1,567.11 102312 N 0124.0 0051 1,055.27 101812 N 0151.0 9,518.45 TOTAL THIS ESTIMATE 514,654.53 TOTAL PREVIOUS ESTIMATE 524,172.98 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 11/21/12 EST. NO.18 TIME 11:23 AM 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 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD LS 80,000.0000 80,000.00 1.000 80,000 003 TEMPORARY FENCE (TYPE CL-6) LF 20.0000 1,620.00 0.000 0 004 TEMPORARY FENCE (TYPE ESA) LF 3.0000 8,790.00 120.000 360 005 TEMPORARY ACTIVE TREATMENT SYSTEM LS 2,000.0000 2,000.00 1.000 2,000 006 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 007 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000 PREVENTION PLAN 008 TEMPORARY FIBER ROLL LF 3.0000 3,000.00 0.000 0 009 TEMPORARY SILT FENCE LF 3.0000 4,500.00 1,450.000 4,350 010 TEMPORARY CONCRETE WASHOUT FACILITY EA 700.0000 2,800.00 4.000 2,800 011 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 2.000 6,000 012 TEMPORARY COVER SQYD 5.0000 5,000.00 1,111.000 5,555 013 TEMPORARY CHECK DAM LF 5.0000 1,500.00 195.000 975 014 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,000.00 0.000 0 015 TEMPORARY HYDRAULIC MULCH SQYD 0.7000 19,950.00 53,940.000 37,758 (BONDED FIBER MATRIX) 016 STREET SWEEPING LS 5,000.0000 5,000.00 1.000 5,000 017 TEMPORARY CREEK DIVERSION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 018 RAIN EVENT ACTION PLAN EA 500.0000 60,000.00 18.000 9,000 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 100.0000 5,900.00 9.000 900 021 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.900 22,500 022 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 PROGRAM CAS145 PAGE 2 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 59,850.00 136,296.390 61,333 024 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 4,950.00 0.000 0 025 TEMPORARY PAVEMENT MARKER EA 4.5000 8,595.00 2,622.000 11,799 026 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 1.000 12,000 027 TEMPORARY RAILING (TYPE K) LF 1.0000 37,000.00 37,040.000 37,040 028 TEMPORARY CRASH CUSHION MODULE EA 75.0000 9,000.00 98.000 7,350 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 11,050.00 19,562.000 9,781 STRIPE (HAZARDOUS WASTE) 030 ABANDON CULVERT LF 5.0000 1,400.00 276.400 1,382 031 ABANDON INLET EA 650.0000 1,950.00 3.000 1,950 032 REMOVE CHAIN LINK FENCE LF 4.0000 4,920.00 1,230.000 4,920 033 REMOVE METAL BEAM GUARD RAILING LF 3.0000 3,360.00 1,120.000 3,360 034 REMOVE DOUBLE THRIE BEAM BARRIER LF 3.0000 27,900.00 9,300.000 27,900 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 14,940.00 24,321.240 10,944 036 REMOVE PAVEMENT MARKER EA 1.0000 4,920.00 2,451.000 2,451 037 REMOVE SIGN STRUCTURE EA 2,000.0000 4,000.00 2.000 4,000 038 REMOVE CULVERT LF 170.0000 2,210.00 12.500 2,125 039 REMOVE INLET EA 650.0000 1,300.00 2.000 1,300 040 REMOVE HEADWALL EA 650.0000 5,200.00 8.000 5,200 041 REMOVE BASE AND SURFACING CY 50.0000 2,450.00 49.000 2,450 042 RELOCATE ROADSIDE SIGN-ONE POST EA 250.0000 1,500.00 6.000 1,500 043 RELOCATE ROADSIDE SIGN-TWO POST EA 700.0000 2,800.00 5.000 3,500 044 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.0000 14,790.00 14,726.200 250,345 045 REMOVE CONCRETE CURB LF 10.0000 3,700.00 370.000 3,700 046 CAP INLET EA 1,000.0000 8,000.00 8.000 8,000 047 BRIDGE REMOVAL (PORTION) LS 6,000.0000 6,000.00 1.000 6,000 048 CLEARING AND GRUBBING LS 100,000.0000 100,000.00 1.000 100,000 049 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 3 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 10.0000 313,000.00 32,700.000 327,000 051 ROADWAY EXCAVATION (TYPE Y-1) CY 10.0000 61,200.00 6,120.000 61,200 (AERIALLY DEPOSITED LEAD) 052 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 053 ADL BURIAL LOCATION REPORT LS 100.0000 100.00 1.000 100 054 ASBESTOS COMPLIANCE PLAN LS 100.0000 100.00 1.000 100 055 STRUCTURE EXCAVATION (BRIDGE) CY 50.0000 2,300.00 46.000 2,300 (F) 056 STRUCTURE BACKFILL (BRIDGE) CY 150.0000 3,300.00 22.000 3,300 (F) 057 SAND BACKFILL CY 250.0000 4,250.00 16.800 4,200 058 DITCH EXCAVATION CY 45.0000 1,845.00 41.000 1,845 059 HIGHWAY PLANTING LS 11,000.0000 11,000.00 1.000 11,000 060 FIBER ROLLS LF 2.5000 33,000.00 13,307.000 33,267 061 COMPOST (INCORPORATE) SQYD 4.0000 75,200.00 18,800.000 75,200 062 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 2,000.00 6.000 3,000 063 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0700 14,000.00 239,317.000 16,752 064 ROLLED EROSION CONTROL PRODUCT SQFT 0.5000 15,450.00 45,799.000 22,899 (NETTING) 065 PLANT (GROUP W) EA 85.0000 765.00 54.000 4,590 066 PLANT ESTABLISHMENT WORK LS 5,000.0000 5,000.00 0.249 1,245 067 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 068 WATER METER EA 47,435.0000 47,435.00 1.000 47,435 069 8" CORRUGATED HIGH DENSITY LF 70.0000 2,100.00 32.000 2,240 POLYETHYLENE PIPE CONDUIT 070 8" WELDED STEEL PIPE CONDUIT LF 140.0000 23,800.00 170.000 23,800 (.250" THICK) 071 CLASS 4 AGGREGATE SUBBASE CY 10.0000 291,000.00 29,100.000 291,000 072 CLASS 3 AGGREGATE BASE CY 70.0000 4,830.00 69.000 4,830 073 LEAN CONCRETE BASE CY 95.0000 1,387,000.00 14,600.000 1,387,000 074 HOT MIX ASPHALT TON 80.0000 1,944,000.00 24,980.740 1,998,459 075 HOT MIX ASPHALT (OPEN GRADED) TON 95.0000 613,700.00 3,490.720 331,618 076 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 1,490,000.00 13,741.220 1,374,122 PROGRAM CAS145 PAGE 4 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 DATA CORE LS 2,500.0000 2,500.00 0.000 0 078 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 560.00 280.000 560 079 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 3,740.00 1,870.000 3,740 080 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 2,040.00 1,020.000 2,040 081 PLACE HOT MIX ASPHALT SQYD 150.0000 2,400.00 16.000 2,400 (MISCELLANEOUS AREA) 082 TACK COAT TON 525.0000 40,425.00 5.980 3,139.50 72.720 38,178 083 FURNISH 18" CAST-IN-STEEL SHELL LF 180.0000 136,620.00 759.000 136,620 CONCRETE PILING 084 DRIVE 18" CAST-IN-STEEL SHELL CONCRETE EA 2,000.0000 28,000.00 14.000 28,000 PILE 085 16" CAST-IN-DRILLED-HOLE CONCRETE LF 45.0000 219,150.00 4,870.000 219,150 PILING (SOUND WALL) 086 24" CAST-IN-DRILLED-HOLE CONCRETE LF 110.0000 4,950.00 45.000 4,950 PILING (SOUND WALL) 087 STRUCTURAL CONCRETE, BRIDGE CY 900.0000 110,700.00 123.000 110,700 (F) 088 STRUCTURAL CONCRETE, BOX CULVERT CY 900.0000 11,700.00 13.000 11,700 (F) 089 STRUCTURAL CONCRETE, WINGWALL CY 900.0000 36,000.00 39.600 35,640 (F) 090 MINOR CONCRETE (MINOR STRUCTURE) CY 900.0000 59,400.00 65.200 58,680 (F) 091 MINOR CONCRETE (SOUND WALL) CY 650.0000 7,800.00 12.000 7,800 092 MINOR CONCRETE (BACKFILL) CY 120.0000 21,600.00 180.000 21,600 093 PAVING NOTCH EXTENSION CF 65.0000 585.00 9.000 585 094 DRILL AND BOND DOWEL LF 35.0000 6,125.00 175.000 6,125 095 SOUND WALL (BARRIER) (MASONRY BLOCK) SQFT 15.0000 198,000.00 13,200.000 198,000 (F) 096 BAR REINFORCING STEEL (BRIDGE) LB 1.0000 23,300.00 23,300.000 23,300 (F) 097 BAR REINFORCING STEEL (WINGWALL) LB 1.0000 1,612.00 1,612.000 1,612 (F) 098 BAR REINFORCING STEEL (BOX CULVERT) LB 1.0000 1,805.00 1,805.000 1,805 (F) 099 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 270,000.00 67,500.000 270,000 (F) 100 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1000 6,750.00 67,500.000 6,750 (F) 101 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 13.0000 7,800.00 600.000 7,800 102 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 2,600.00 191.000 2,483 (0.063"-UNFRAMED) 103 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 3,510.00 256.000 3,328 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 5 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 234.00 0.000 0 (0.063"-FRAMED) 105 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 750.0000 56,250.00 75.000 56,250 (SIGN FOUNDATION) 106 METAL (RAIL MOUNTED SIGN) LB 8.0000 16,640.00 3,341.000 26,728 107 ROADSIDE SIGN - ONE POST EA 300.0000 1,500.00 5.000 1,500 108 PAINT POSTMILE MARKINGS EA 50.0000 1,700.00 34.000 1,700 109 18" ALTERNATIVE PIPE CULVERT LF 40.0000 74,800.00 1,869.000 74,760 110 24" ALTERNATIVE PIPE CULVERT LF 200.0000 3,800.00 19.000 3,800 111 27" ALTERNATIVE PIPE CULVERT LF 220.0000 2,200.00 10.000 2,200 112 30" ALTERNATIVE PIPE CULVERT LF 240.0000 1,920.00 8.000 1,920 113 12" CORRUGATED STEEL PIPE LF 100.0000 1,900.00 18.200 1,820 114 8" PERFORATED PLASTIC PIPE UNDERDRAIN LF 30.0000 32,400.00 1,080.000 32,400 115 8" PLASTIC PIPE LF 35.0000 735.00 21.000 735 116 12" ANCHOR ASSEMBLY EA 350.0000 1,400.00 4.000 1,400 117 18" ALTERNATIVE FLARED END SECTION EA 150.0000 150.00 2.000 300 118 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 100.0000 36,000.00 365.630 36,563 119 ROCK SLOPE PROTECTION FABRIC SQYD 2.0000 1,240.00 607.490 1,214 120 MINOR CONCRETE (MISCELLANEOUS CY 2,000.0000 600.00 12.600 25,200.00 21.600 43,200 CONSTRUCTION) 121 MINOR CONCRETE (MEDIUM BROOM FINISH) SQFT 6.0000 3,720.00 620.000 3,720 122 MISCELLANEOUS IRON AND STEEL LB 1.0000 8,367.00 8,367.000 8,367 (F) 123 CHAIN LINK FENCE (TYPE CL-6) LF 56.0000 3,528.00 63.000 3,528.00 63.000 3,528 124 6' CHAIN LINK GATE (TYPE CL-6) EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 125 12' CHAIN LINK GATE (TYPE CL-6) EA 2,200.0000 2,200.00 1.000 2,200.00 1.000 2,200 126 CONCRETE BARRIER MARKER EA 12.0000 3,000.00 250.000 3,000 127 DELINEATOR (CLASS 1) EA 35.0000 700.00 20.000 700 128 OBJECT MARKER (TYPE P) EA 85.0000 1,870.00 7.000 595 129 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 48,400.00 12.500 275.00 2,212.500 48,675 130 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 45,500.00 1,485.190 74,259 PROGRAM CAS145 PAGE 6 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CONCRETE BARRIER (TYPE K) LF 11.0000 9,680.00 880.000 9,680 132 CABLE RAILING LF 20.0000 2,000.00 100.000 2,000.00 100.000 2,000 133 TRANSITION RAILING (TYPE WB) EA 3,200.0000 6,400.00 2.000 6,400 134 TERMINAL SECTION (TYPE K) EA 4,500.0000 4,500.00 1.000 4,500 135 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 12,000.00 20.000 12,000 136 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 40,000.00 17.000 42,500 137 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 11,500.00 4.000 9,200 138 CONCRETE BARRIER (TYPE 60) LF 50.0000 73,000.00 1,460.000 73,000 139 CONCRETE BARRIER (TYPE 60C) LF 45.0000 321,750.00 7,142.000 321,390 140 CONCRETE BARRIER (TYPE 60E) LF 200.0000 24,000.00 120.000 24,000 141 CONCRETE BARRIER (TYPE 60A MODIFIED) LF 55.0000 3,850.00 70.000 3,850 (F) 142 CONCRETE BARRIER (TYPE 60C MODIFIED) LF 60.0000 96,000.00 1,591.000 95,460 143 CONCRETE BARRIER (TYPE 60R MODIFIED) LF 300.0000 45,000.00 150.000 45,000 144 CONCRETE BARRIER (TYPE 736SV) LF 165.0000 181,500.00 1,100.000 181,500 145 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 19,665.00 42,063.000 18,928 146 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,640.00 941.000 1,882.00 1,761.000 3,522 147 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 2,520.00 478.000 2,151 148 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 12,570.00 38,819.000 11,645 (BROKEN 36-12) 149 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 216.00 709.000 212 (BROKEN 17-7) 150 PAINT PAVEMENT MARKING SQFT 3.5000 1,855.00 1,390.000 4,865.00 2,875.000 10,062 151 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.3000 4,550.00 3,348.000 4,352 152 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 5,005.00 1,453.000 5,085 153 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 154 LIGHTING (STAGE CONSTRUCTION) LS 32,000.0000 32,000.00 1.000 32,000 155 LIGHTING AND SIGN ILLUMINATION LS 80,000.0000 80,000.00 1.000 80,000 156 VEHICLE SENSOR NODE EA 1,000.0000 8,000.00 8.000 8,000 157 ELECTRIC SERVICE (IRRIGATION) LS 22,000.0000 22,000.00 1.000 22,000 PROGRAM CAS145 PAGE 7 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 TRAFFIC OPERATIONS SYSTEM LS 140,000.0000 140,000.00 0.030 4,200.00 1.000 140,000 159 INTEGRATED CAMERA UNIT EA 6,000.0000 12,000.00 2.000 12,000 160 CAMERA CONTROL UNIT EA 3,500.0000 7,000.00 2.000 7,000 161 VIDEO ENCODER UNIT EA 4,000.0000 8,000.00 2.000 8,000 162 GENERAL PACKET RADIO SYSTEM WIRELESS EA 2,000.0000 8,000.00 4.000 8,000 MODEM ASSEMBLY 163 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.050 0 164 RELOCATE WATER LINE LS 6,000.0000 6,000.00 1.000 6,000 PROGRAM CAS145 PAGE 8 DATE 11/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0A1844 TIME 11:23 AM ESTIMATE NO. 18 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 11/20/12 R.E. NAME: MONEMZADEH, FAROKH DATE OF THIS ESTIMATE 11/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,289.50 9,802,054.76 ADJUSTMENT OF COMPENSATION 0.00 174,766.20 EXTRA WORK 9,518.45 349,406.78 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 58,807.95 10,326,227.74 165 MOBILIZATION LS 889,000.0000 889,000.00 1.000 889,000 ORIGINAL CONTRACT AMOUNT 10,759,347.00 TOTAL WORK COMPLETED 58,807.95 11,215,227.74 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 58,807.95 11,212,227.74 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 12/20/12 111 189 29 0 95% 98% PROGRESS IS SATISFACTORY PENDING CCOS MONEMZADEH, FAROKH RESIDENT ENGINEER PROGRAM CAS145 DATE 11/21/12